Kimco Realty Corp. (NYSE:KIM) today reported results for the second
quarter ended June 30, 2014.
Financial Results
Net income available to common shareholders for the second quarter of
2014 was $74.9 million, or $0.18 per diluted share, compared to $36.6
million, or $0.09 per diluted share, for the second quarter of 2013. For
the six months ended June 30, 2014, net income available to common
shareholders was $147.4 million, or $0.36 per diluted share, compared to
$89.8 million, or $0.22 per diluted share, through June 30, 2013.
FFO, a widely accepted supplemental measure of REIT performance, was
$141.2 million, or $0.34 per diluted share, for the second quarter of
2014 compared to $141.6 million, or $0.35 per diluted share, for the
second quarter of 2013. For the six months ended June 30, 2014, FFO was
$279.6 million, or $0.68 per diluted share compared to $276.5 million,
or $0.68 per diluted share, for the same period last year.
FFO as adjusted, which excludes the effects of non-operating impairments
as well as transactional income and expenses, was $143.2 million, or
$0.35 per diluted share, for the second quarter of 2014 compared to
$142.1 million, or $0.35 per diluted share, for the second quarter of
2013. FFO as adjusted for the six months ended June 30, 2014 was $284.0
million, or $0.69 per diluted share, compared to $274.3 million, or
$0.67 per diluted share, for the same period in 2013.
A reconciliation of net income to FFO and FFO as adjusted is provided in
the tables accompanying this press release.
Operating Results
Second quarter 2014 shopping center portfolio operating results:
-
Pro-rata occupancy in both the U.S. and combined (including Canada and
Latin America) portfolios increased 110 basis points over the second
quarter of 2013 to 95.0% and 94.8%, respectively.
-
U.S. shopping center portfolio pro-rata occupancy for anchor space
(10,000 square feet and greater) was 97.8%, an 80 basis-point increase
from the second quarter of 2013. The pro-rata occupancy for small shop
space increased 200 basis points to 86.3% during this same period.
-
U.S. portfolio pro-rata rental-rate leasing spreads increased 9.7%
with rental rates for new leases up 13.3% and renewals/options
increasing 8.2%. Pro-rata rental-rate leasing spreads in Canada and
Latin America increased 10.4% and 12.3%, respectively.
-
U.S. same-property net operating income (NOI) increased 2.5%,
including a 40 basis point increase from the inclusion of
redevelopments, compared to the second quarter of 2013.
-
Combined same-property NOI, excluding the impact of foreign currency,
increased 2.8% over the second quarter of 2013 with positive
same-property NOI in Canada (+3.6%) and Latin America (+11.1%).
Combined same-property NOI, including the impact of foreign currency,
increased 2.0% over the same period in 2013.
-
Total leases executed in the combined portfolio: 541 new leases,
renewals and options totaling 2.1 million square feet.
Investment Activity
Acquisitions:
-
As previously announced, Kimco completed the acquisition of a
24-property retail portfolio located predominately in the Boston
metropolitan market, comprising 1.4 million square feet, for a total
purchase price of $270.0 million, including $120.5 million of mortgage
debt.
-
The company purchased the remaining 60.9% interest in the 12-property
Kimco Income Fund I portfolio (KIF I) from its joint venture partners
for a gross price of $408.0 million, including $38.2 million of
mortgage debt. Kimco earned a cash promote of approximately $18.8
million, which was used to reduce the company’s overall cash payment
to $251.4 million.
-
Subsequent to the second quarter, the company acquired a portfolio of
10 predominantly grocery-anchored shopping centers from its joint
venture with SEB Asset Management for a gross price of $275.8 million.
Kimco paid approximately $69.8 million for its partner’s 85% equity
interest which was subject to $193.6 million of mortgage debt.
Dispositions:
United States
-
During the second quarter, Kimco sold ownership interests in 15 U.S.
properties (including eight properties held in joint ventures)
totaling 1.7 million square feet for a gross sales price of $185.6
million, including $23.3 million of mortgage debt. The company’s share
of the proceeds from these sales was $121.5 million.
-
Subsequent to the second quarter, Kimco sold 11 properties totaling
704,000 square feet for a gross sales price of $103.9 million. The
company’s share of the proceeds from these sales was $90.8 million.
-
Kimco currently has 44 properties for sale that are under contract,
including several portfolios, totaling approximately $325.8 million,
of which the company’s share is approximately $260.4 million.
Mexico and South America (Latin America)
-
As previously announced during the second quarter, Kimco completed the
sale of four retail properties in Mexico for a gross sales price of
1.1 billion Mexican pesos ($82.1 million). The company’s pro-rata
share of the proceeds was approximately 688.1 million pesos ($53.3
million).
-
Kimco executed a contract of sale for three shopping centers in Mexico
for a gross sales price of 1.5 billion pesos ($112.3 million) that is
expected to close in the third quarter of 2014. The company’s pro-rata
share of the sales price is approximately 1.3 billion pesos ($100.5
million). These transactions represent another step toward Kimco’s
commitment to exit Latin America with the company successfully
monetizing approximately 70% of its original investment in Mexico
since 2013.
Capital Structure
During the second quarter, the company issued $500 million of seven-year
senior unsecured notes due in May 2021 with a coupon rate of 3.20%. The
net proceeds were used to (i) partially reduce borrowings under the
company’s unsecured revolving credit facility, (ii) repay $294.6 million
of senior unsecured notes that matured in June 2014 with a weighted
average interest rate of 5.20%, and (iii) pre-fund $97.6 million of
mortgage debt having a blended interest rate of 6.14% during the
remainder of 2014.
Dividend Declarations
Kimco’s board of directors declared a quarterly cash dividend of $0.225
per common share, payable on October 15, 2014, to shareholders of record
on October 3, 2014, with an ex-dividend date of October 1, 2014. This
dividend represents a 7.1% increase over the previous dividend paid for
the comparable period in 2013.
The board of directors also declared quarterly dividends with respect to
the company’s various series of cumulative redeemable preferred shares
(Class H, Class I, Class J and Class K). All dividends on the preferred
shares will be paid on October 15, 2014, to shareholders of record on
October 2, 2014, with an ex-dividend date of September 30, 2014.
2014 Guidance
The company affirms its 2014 full-year guidance range for FFO as
adjusted, which does not include any estimate for transactional
activities or non-operating impairments, of $1.36 - $1.40 per diluted
share.
Estimated 2014 shopping center operating metrics for the combined
portfolio remain as follows:
-
Combined portfolio occupancy: +50 to +75 basis points
-
Combined same-property NOI: +2.5% to +3.5%
Conference Call and Supplemental Materials
Kimco will hold its quarterly conference call on Wednesday, July 30,
2014, at 10:00 a.m. EDT. The call will include a review of the company’s
second quarter 2014 results as well as a discussion of the company’s
strategy and expectations for the future. To participate, dial
1-888-317-6003 (Passcode: 0905306).
A replay will be available through 9:00 a.m. EDT on September 1, 2014 by
dialing 1-877-344-7529 (Passcode: 10047822). Access to the live call and
replay will be available on the company's website at investors.kimcorealty.com.
About Kimco
Kimco Realty Corp. (NYSE: KIM) is a real estate investment trust (REIT)
headquartered in New Hyde Park, New York, that owns and operates North
America’s largest portfolio of neighborhood and community shopping
centers. As of June 30, 2014, the company owned interests in 840
shopping centers comprising 121 million square feet of leasable space
across 41 states, Puerto Rico, Canada, Mexico and South America.
Publicly traded on the NYSE since 1991, and included in the S&P 500
Index, the company has specialized in shopping center acquisitions,
development and management for more than 50 years. For further
information, please visit www.kimcorealty.com,
the company’s blog at blog.kimcorealty.com,
or follow Kimco on Twitter at www.twitter.com/kimcorealty.
Safe Harbor Statement
The statements in this news release state the company's and management's
intentions, beliefs, expectations or projections of the future and are
forward-looking statements. It is important to note that the company's
actual results could differ materially from those projected in such
forward-looking statements. Factors which may cause actual results to
differ materially from current expectations include, but are not limited
to (i) general adverse economic and local real estate conditions, (ii)
the inability of major tenants to continue paying their rent obligations
due to bankruptcy, insolvency or a general downturn in their business,
(iii) financing risks, such as the inability to obtain equity, debt or
other sources of financing or refinancing on favorable terms to the
company, (iv) the company’s ability to raise capital by selling its
assets, (v) changes in governmental laws and regulations, (vi) the level
and volatility of interest rates and foreign currency exchange rates,
(vii) risks related to our international operations, (viii) the
availability of suitable acquisition, disposition and redevelopment
opportunities, (ix) valuation and risks related to our joint venture and
preferred equity investments, (x) valuation of marketable securities and
other investments, (xi) increases in operating costs, (xii) changes in
the dividend policy for the company’s common stock, (xiii) the reduction
in the company’s income in the event of multiple lease terminations by
tenants or a failure by multiple tenants to occupy their premises in a
shopping center, (xiv) impairment charges and (xv) unanticipated changes
in the company’s intention or ability to prepay certain debt prior to
maturity and/or hold certain securities until maturity. Additional
information concerning factors that could cause actual results to differ
materially from those forward-looking statements is contained from time
to time in the company's Securities and Exchange Commission (SEC)
filings, including but not limited to the company's Annual Report on
Form 10-K for the year ended December 31, 2013. Copies of each filing
may be obtained from the company or the SEC.
The company refers you to the documents filed by the company from time
to time with the SEC, specifically the section titled "Risk Factors" in
the company's Annual Report on Form 10-K for the year ended December 31,
2013, as may be updated or supplemented in the company’s Quarterly
Reports on Form 10-Q and the company’s other filings with the SEC, which
discuss these and other factors that could adversely affect the
company's results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Income
|
(in thousands, except share information)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
2014
|
|
|
|
|
|
2013
|
|
|
|
|
|
2014
|
|
|
|
|
|
2013
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from rental properties
|
|
|
$
|
251,723
|
|
|
|
|
$
|
218,070
|
|
|
|
|
$
|
484,592
|
|
|
|
|
$
|
431,999
|
|
|
Management and other fee income
|
|
|
|
8,526
|
|
|
|
|
|
9,049
|
|
|
|
|
|
17,567
|
|
|
|
|
|
17,442
|
|
|
Total revenues
|
|
|
|
260,249
|
|
|
|
|
|
227,119
|
|
|
|
|
|
502,159
|
|
|
|
|
|
449,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent
|
|
|
|
3,498
|
|
|
|
|
|
3,376
|
|
|
|
|
|
6,803
|
|
|
|
|
|
6,697
|
|
|
Real estate taxes
|
|
|
|
32,521
|
|
|
|
|
|
27,640
|
|
|
|
|
|
63,655
|
|
|
|
|
|
55,929
|
|
|
Operating and maintenance
|
|
|
|
31,394
|
|
|
|
|
|
27,074
|
|
|
|
|
|
60,041
|
|
|
|
|
|
51,751
|
|
|
General and administrative expenses
|
|
|
|
28,827
|
|
|
|
|
|
31,319
|
|
|
|
|
|
66,008
|
|
|
|
|
|
65,321
|
|
|
Provision for doubtful accounts
|
|
|
|
1,901
|
|
|
|
|
|
3,019
|
|
|
|
|
|
3,610
|
|
|
|
|
|
4,895
|
|
|
Impairment charges
|
|
|
|
88,373
|
|
|
|
|
|
24,839
|
|
|
|
|
|
90,643
|
|
|
|
|
|
25,237
|
|
|
Depreciation and amortization
|
|
|
|
65,963
|
|
|
|
|
|
58,673
|
|
|
|
|
|
125,647
|
|
|
|
|
|
116,385
|
|
|
Total operating expenses
|
|
|
|
252,477
|
|
|
|
|
|
175,940
|
|
|
|
|
|
416,407
|
|
|
|
|
|
326,215
|
|
|
Operating income
|
|
|
|
7,772
|
|
|
|
|
|
51,179
|
|
|
|
|
|
85,752
|
|
|
|
|
|
123,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage financing income
|
|
|
|
428
|
|
|
|
|
|
1,430
|
|
|
|
|
|
2,127
|
|
|
|
|
|
2,416
|
|
|
Interest, dividends and other investment income
|
|
|
|
411
|
|
|
|
|
|
6,479
|
|
|
|
|
|
450
|
|
|
|
|
|
9,048
|
|
|
Other expense, net
|
|
|
|
(322
|
)
|
|
|
|
|
(1,840
|
)
|
|
|
|
|
(2,541
|
)
|
|
|
|
|
(4,838
|
)
|
|
Interest expense
|
|
|
|
(52,821
|
)
|
|
|
|
|
(55,018
|
)
|
|
|
|
|
(103,421
|
)
|
|
|
|
|
(108,476
|
)
|
|
Income/(loss) from continuing operations before income taxes,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity in income of joint ventures, gain/(loss) on change in
control
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of interests and equity in income from other real estate
investments
|
|
|
|
(44,532
|
)
|
|
|
|
|
2,230
|
|
|
|
|
|
(17,633
|
)
|
|
|
|
|
21,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit/(provision) for income taxes, net
|
|
|
|
586
|
|
|
|
|
|
12,204
|
|
|
|
|
|
(7,539
|
)
|
|
|
|
|
(3,127
|
)
|
|
Equity in income of joint ventures, net
|
|
|
|
45,025
|
|
|
|
|
|
59,504
|
|
|
|
|
|
98,286
|
|
|
|
|
|
83,616
|
|
|
Gain/(loss) on change in control of interests, net
|
|
|
|
65,598
|
|
|
|
|
|
(1,459
|
)
|
|
|
|
|
69,342
|
|
|
|
|
|
21,711
|
|
|
Equity in income of other real estate investments, net
|
|
|
|
7,014
|
|
|
|
|
|
8,200
|
|
|
|
|
|
10,367
|
|
|
|
|
|
19,363
|
|
|
Income from continuing operations
|
|
|
|
73,691
|
|
|
|
|
|
80,679
|
|
|
|
|
|
152,823
|
|
|
|
|
|
142,939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operating properties, net of tax
|
|
|
|
2,299
|
|
|
|
|
|
9,095
|
|
|
|
|
|
13,688
|
|
|
|
|
|
17,138
|
|
|
Impairment/loss on operating properties sold, net of tax
|
|
|
|
(4,636
|
)
|
|
|
|
|
(38,371
|
)
|
|
|
|
|
(8,634
|
)
|
|
|
|
|
(41,202
|
)
|
|
Gain on disposition of operating properties, net of tax
|
|
|
|
20,207
|
|
|
|
|
|
1,869
|
|
|
|
|
|
29,544
|
|
|
|
|
|
4,365
|
|
|
Income/(loss) from discontinued operations
|
|
|
|
17,870
|
|
|
|
|
|
(27,407
|
)
|
|
|
|
|
34,598
|
|
|
|
|
|
(19,699
|
)
|
|
Gain on sale of operating properties, net of tax (1)
|
|
|
|
389
|
|
|
|
|
|
-
|
|
|
|
|
|
389
|
|
|
|
|
|
540
|
|
|
Net income
|
|
|
|
91,950
|
|
|
|
|
|
53,272
|
|
|
|
|
|
187,810
|
|
|
|
|
|
123,780
|
|
|
Net income attributable to noncontrolling interests (3)
|
|
|
|
(2,438
|
)
|
|
|
|
|
(2,133
|
)
|
|
|
|
|
(11,298
|
)
|
|
|
|
|
(4,871
|
)
|
|
Net income attributable to the Company
|
|
|
|
89,512
|
|
|
|
|
|
51,139
|
|
|
|
|
|
176,512
|
|
|
|
|
|
118,909
|
|
|
Preferred stock dividends
|
|
|
|
(14,573
|
)
|
|
|
|
|
(14,573
|
)
|
|
|
|
|
(29,147
|
)
|
|
|
|
|
(29,147
|
)
|
|
Net income available to the Company's common shareholders
|
|
|
$
|
74,939
|
|
|
|
|
$
|
36,566
|
|
|
|
|
$
|
147,365
|
|
|
|
|
$
|
89,762
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations: (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.29
|
|
|
|
|
$
|
0.27
|
|
|
Diluted
|
|
|
$
|
0.14
|
|
(2)
|
|
|
$
|
0.16
|
|
(2)
|
|
|
$
|
0.29
|
|
(2)
|
|
|
$
|
0.27
|
|
(2)
|
Net income: (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.18
|
|
|
|
|
$
|
0.09
|
|
|
|
|
$
|
0.36
|
|
|
|
|
$
|
0.22
|
|
|
Diluted
|
|
|
$
|
0.18
|
|
(2)
|
|
|
$
|
0.09
|
|
(2)
|
|
|
$
|
0.36
|
|
(2)
|
|
|
$
|
0.22
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
408,902
|
|
|
|
|
|
407,640
|
|
|
|
|
|
408,636
|
|
|
|
|
|
407,154
|
|
|
Diluted
|
|
|
|
410,005
|
|
|
|
|
|
408,831
|
|
|
|
|
|
409,682
|
|
|
|
|
|
408,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Included in the calculation of income from continuing operations per
common share in accordance with SEC guidelines.
|
(2)
|
|
|
Reflects the potential impact if certain units were converted to
common stock at the beginning of the period. The impact of the
conversion would have an anti-dilutive effect on net income and
therefore have not been included.
|
(3)
|
|
|
Includes the net income attributable to noncontrolling interests
related to continued operations of ($2,438) and ($2,133) for the
quarters ended June 30, 2014 and 2013, and ($11,298) and ($4,871)
for the six months ended June 30, 2014 and 2013, respectively.
|
(4)
|
|
|
Includes earnings attributable to unvested restricted shares of $410
and $352 for the quarters ended June 30, 2014 and 2013 and $819 and
$705 for the six months ended June 30, 2014 and 2013, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(in thousands, except share information)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
|
2014
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
Operating real estate, net of accumulated depreciation
|
|
|
|
|
|
|
|
|
|
of $1,941,902, $1,916,505 and 1,878,681 respectively
|
|
|
$
|
7,752,897
|
|
|
|
$
|
7,291,039
|
|
|
|
$
|
7,146,845
|
|
Investments and advances in real estate joint ventures
|
|
|
|
1,128,254
|
|
|
|
|
1,198,424
|
|
|
|
|
1,257,010
|
|
Real estate under development
|
|
|
|
79,760
|
|
|
|
|
97,990
|
|
|
|
|
97,818
|
|
Other real estate investments
|
|
|
|
264,687
|
|
|
|
|
266,584
|
|
|
|
|
274,641
|
|
Mortgages and other financing receivables
|
|
|
|
23,467
|
|
|
|
|
23,475
|
|
|
|
|
30,243
|
|
Cash and cash equivalents
|
|
|
|
192,183
|
|
|
|
|
268,911
|
|
|
|
|
148,768
|
|
Marketable securities
|
|
|
|
75,019
|
|
|
|
|
63,312
|
|
|
|
|
62,766
|
|
Accounts and notes receivable
|
|
|
|
162,148
|
|
|
|
|
158,528
|
|
|
|
|
164,326
|
|
Other assets
|
|
|
|
511,957
|
|
|
|
|
465,434
|
|
|
|
|
481,213
|
|
Total assets
|
|
|
$
|
10,190,372
|
|
|
|
$
|
9,833,697
|
|
|
|
$
|
9,663,630
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Notes payable
|
|
|
$
|
3,533,306
|
|
|
|
$
|
3,305,065
|
|
|
|
$
|
3,186,047
|
|
Mortgages payable
|
|
|
|
1,197,065
|
|
|
|
|
1,075,281
|
|
|
|
|
1,035,354
|
|
Dividends payable
|
|
|
|
104,786
|
|
|
|
|
104,670
|
|
|
|
|
104,496
|
|
Other liabilities
|
|
|
|
515,133
|
|
|
|
|
515,032
|
|
|
|
|
482,054
|
|
Total liabilities
|
|
|
|
5,350,290
|
|
|
|
|
5,000,048
|
|
|
|
|
4,807,951
|
|
Redeemable noncontrolling interests
|
|
|
|
91,363
|
|
|
|
|
91,319
|
|
|
|
|
86,153
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
Preferred stock, $1.00 par value, authorized 5,961,200 shares
|
|
|
|
|
|
|
|
102,000 shares issued and outstanding (in series)
|
|
|
|
|
|
|
|
|
|
Aggregate liquidation preference $975,000
|
|
|
|
102
|
|
|
|
|
102
|
|
|
|
|
102
|
|
Common stock, $.01 par value, authorized 750,000,000 shares
|
|
|
|
|
|
|
|
|
|
issued and outstanding 411,019,382, 410,506,232, and 409,731,058
shares, respectively
|
|
|
|
4,110
|
|
|
|
|
4,105
|
|
|
|
|
4,097
|
|
Paid-in capital
|
|
|
|
5,715,543
|
|
|
|
|
5,705,869
|
|
|
|
|
5,689,258
|
|
Cumulative distributions in excess of net income
|
|
|
|
(1,033,535
|
)
|
|
|
|
(1,015,995
|
)
|
|
|
|
(996,058
|
)
|
Accumulated other comprehensive income
|
|
|
|
(59,592
|
)
|
|
|
|
(76,870
|
)
|
|
|
|
(64,982
|
)
|
Total stockholders' equity
|
|
|
|
4,626,628
|
|
|
|
|
4,617,211
|
|
|
|
|
4,632,417
|
|
Noncontrolling interests
|
|
|
|
122,091
|
|
|
|
|
125,119
|
|
|
|
|
137,109
|
|
Total equity
|
|
|
|
4,748,719
|
|
|
|
|
4,742,330
|
|
|
|
|
4,769,526
|
|
Total liabilities and equity
|
|
|
$
|
10,190,372
|
|
|
|
$
|
9,833,697
|
|
|
|
$
|
9,663,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
TO FUNDS FROM OPERATIONS - "FFO"
|
(in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
2014
|
|
|
|
|
|
2013
|
|
|
|
|
|
2014
|
|
|
|
|
|
2013
|
|
|
Net income available to common shareholders
|
|
|
$
|
74,939
|
|
|
|
|
$
|
36,566
|
|
|
|
|
$
|
147,365
|
|
|
|
|
$
|
89,762
|
|
|
Gain on disposition of operating property, net of noncontrolling
interests
|
|
|
|
(19,820
|
)
|
|
|
|
|
(1,869
|
)
|
|
|
|
|
(29,158
|
)
|
|
|
|
|
(4,904
|
)
|
|
Gain on disposition of joint venture operating properties
|
|
|
|
(87,959
|
)
|
|
|
|
|
(37,454
|
)
|
|
|
|
|
(111,424
|
)
|
|
|
|
|
(50,756
|
)
|
|
Depreciation and amortization - real estate related
|
|
|
|
65,512
|
|
|
|
|
|
62,514
|
|
|
|
|
|
124,993
|
|
|
|
|
|
123,297
|
|
|
Depr. and amort. - real estate jv's, net of noncontrolling interests
|
|
|
|
22,886
|
|
|
|
|
|
32,089
|
|
|
|
|
|
49,409
|
|
|
|
|
|
65,050
|
|
|
Impairments of operating properties, net of tax and noncontrolling
interests
|
|
|
|
85,652
|
|
|
|
|
|
49,796
|
|
|
|
|
|
98,417
|
|
|
|
|
|
54,073
|
|
|
Funds from operations
|
|
|
|
141,210
|
|
|
|
|
|
141,642
|
|
|
|
|
|
279,602
|
|
|
|
|
|
276,522
|
|
|
Transactional charges / (income), net
|
|
|
|
2,018
|
|
|
|
|
|
480
|
|
|
|
|
|
4,445
|
|
|
|
|
|
(2,219
|
)
|
|
Funds from operations as adjusted
|
|
|
$
|
143,228
|
|
|
|
|
$
|
142,122
|
|
|
|
|
$
|
284,047
|
|
|
|
|
$
|
274,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding for FFO calculations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
408,902
|
|
|
|
|
|
407,640
|
|
|
|
|
|
408,636
|
|
|
|
|
|
407,154
|
|
|
Units
|
|
|
|
1,519
|
|
|
|
|
|
1,519
|
|
|
|
|
|
1,521
|
|
|
|
|
|
1,524
|
|
|
Dilutive effect of equity awards
|
|
|
|
2,923
|
|
|
|
|
|
2,780
|
|
|
|
|
|
2,867
|
|
|
|
|
|
2,598
|
|
|
Diluted
|
|
|
|
413,344
|
|
(1)
|
|
|
|
411,939
|
|
(1)
|
|
|
|
413,024
|
|
(1)
|
|
|
|
411,276
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share - basic
|
|
|
$
|
0.35
|
|
|
|
|
$
|
0.35
|
|
|
|
|
$
|
0.68
|
|
|
|
|
$
|
0.68
|
|
|
FFO per common share - diluted
|
|
|
$
|
0.34
|
|
(1)
|
|
|
$
|
0.35
|
|
(1)
|
|
|
$
|
0.68
|
|
(1)
|
|
|
$
|
0.68
|
|
(1)
|
FFO as adjusted per common share - diluted
|
|
|
$
|
0.35
|
|
(1)
|
|
|
$
|
0.35
|
|
(1)
|
|
|
$
|
0.69
|
|
(1)
|
|
|
$
|
0.67
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Reflects the potential impact if certain units were converted to
common stock at the beginning of the period. Funds from operations would
be increased by $721 and $625 for the three months ended June 30, 2014
and 2013, and $1,441 and $1,249 for the six months ended June 30, 2014
and 2013, respectively.
FFO is a widely accepted supplemental measure of REIT performance with
the standards established by the National Association of Real Estate
Investment Trusts (NAREIT). Given the company’s business as a real
estate owner and operator, Kimco believes that FFO and FFO as adjusted
is helpful to investors as a measure of its operating performance.
NAREIT defines FFO as net income/(loss) attributable to common
shareholders computed in accordance with generally accepted accounting
principles, excluding (i) gains or losses from sales of operating real
estate assets and (ii) extraordinary items, plus (iii) depreciation and
amortization of operating properties and (iv) impairment of depreciable
real estate and in substance real estate equity investments. Included in
these items are also the company’s share of unconsolidated real estate
joint ventures and partnerships. FFO as adjusted excludes the effects of
non-operating impairments, transactional income and expenses.
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Income From Continuing Operations
|
to Same Property Net Operating Income "Same Property NOI"
|
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
Income from continuing operations
|
|
|
$
|
73,691
|
|
|
|
$
|
80,679
|
|
|
|
$
|
152,823
|
|
|
|
$
|
142,939
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Management and other fee income
|
|
|
|
(8,526
|
)
|
|
|
|
(9,049
|
)
|
|
|
|
(17,567
|
)
|
|
|
|
(17,442
|
)
|
General and administrative expenses
|
|
|
|
28,827
|
|
|
|
|
31,319
|
|
|
|
|
66,008
|
|
|
|
|
65,321
|
|
Impairment of property carrying values
|
|
|
|
88,373
|
|
|
|
|
24,839
|
|
|
|
|
90,643
|
|
|
|
|
25,237
|
|
Depreciation and amortization
|
|
|
|
65,963
|
|
|
|
|
58,673
|
|
|
|
|
125,647
|
|
|
|
|
116,385
|
|
Other expense, net
|
|
|
|
52,304
|
|
|
|
|
48,949
|
|
|
|
|
103,385
|
|
|
|
|
101,850
|
|
(Benefit)/provision for income taxes, net
|
|
|
|
(586
|
)
|
|
|
|
(12,204
|
)
|
|
|
|
7,539
|
|
|
|
|
3,127
|
|
(Gain)/loss on change in control of interests
|
|
|
|
(65,598
|
)
|
|
|
|
1,459
|
|
|
|
|
(69,342
|
)
|
|
|
|
(21,711
|
)
|
Equity in income of other real estate investments, net
|
|
|
|
(7,014
|
)
|
|
|
|
(8,200
|
)
|
|
|
|
(10,367
|
)
|
|
|
|
(19,363
|
)
|
Non same property net operating income
|
|
|
|
(18,405
|
)
|
|
|
|
(23,242
|
)
|
|
|
|
(33,331
|
)
|
|
|
|
(47,768
|
)
|
Non-operational expense from joint ventures, net
|
|
|
|
32,946
|
|
|
|
|
44,123
|
|
|
|
|
62,655
|
|
|
|
|
122,381
|
|
Same Property NOI
|
|
|
$
|
241,975
|
|
|
|
$
|
237,346
|
|
|
|
$
|
478,093
|
|
|
|
$
|
470,956
|
|
Impact from foreign currency
|
|
|
|
-
|
|
|
|
|
(2,008
|
)
|
|
|
|
-
|
|
|
|
|
(4,331
|
)
|
Same Property NOI, before foreign currency impact
|
|
|
$
|
241,975
|
|
|
|
$
|
235,338
|
|
|
|
$
|
478,093
|
|
|
|
$
|
466,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property Net Operating Income is a supplemental non-GAAP financial
measure of real estate companies’ operating performance. Same Property
NOI is considered by management to be an important performance measure
of Kimco's operations and management believes that it is helpful to
investors as a measure of Kimco's operating performance because it
includes only the net operating income of properties that have been
owned for the entire current and prior year reporting periods and
excludes properties under development and pending stabilization. As
such, Same Property NOI assists in eliminating disparities in net income
due to the development, acquisition or disposition of properties during
the particular period presented, and thus provides a more consistent
performance measure for the comparison of Kimco's properties.
Same Property NOI is calculated using revenues from rental properties
(excluding straight-line rents, lease termination fees and above/below
market rents) less operating and maintenance expense, real estate taxes
and rent expense, plus Kimco's proportionate share of Same Property NOI
from unconsolidated real estate joint ventures, calculated on the same
basis. Same Property NOI includes all properties that are owned for the
entire current and prior year reporting periods and excludes properties
under development and properties pending stabilization. Properties are
deemed stabilized at the earlier of (i) reaching 90% leased or (ii) one
year following a projects inclusion in operating real estate (two years
for Latin American properties).
|
|
|
|
|
|
|
Reconciliation of Projected Diluted Net Income Per Common Share
|
to Projected Diluted Funds From Operations Per Common Share
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Projected Range
|
|
|
|
Full Year 2014
|
|
|
|
Low
|
|
|
High
|
Projected diluted net income available to common
|
|
|
|
|
|
|
shareholder per share
|
|
|
$
|
0.59
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
Projected depreciation & amortization
|
|
|
|
0.65
|
|
|
|
|
0.67
|
|
|
|
|
|
|
|
|
Projected depreciation & amortization real estate
|
|
|
|
|
|
|
joint ventures, net of noncontrolling interests
|
|
|
|
0.22
|
|
|
|
|
0.24
|
|
|
|
|
|
|
|
|
Gain on disposition of operating properties
|
|
|
|
(0.07
|
)
|
|
|
|
(0.09
|
)
|
|
|
|
|
|
|
|
Gain on disposition of joint venture operating properties,
|
|
|
|
|
|
|
net of noncontrolling interests
|
|
|
|
(0.27
|
)
|
|
|
|
(0.29
|
)
|
|
|
|
|
|
|
|
Impairments of operating properties, net of tax
|
|
|
|
|
|
|
and noncontrolling interests
|
|
|
|
0.24
|
|
|
|
|
0.24
|
|
|
|
|
|
|
|
|
Projected FFO per diluted common share
|
|
|
$
|
1.36
|
|
|
|
$
|
1.40
|
|
|
|
|
|
|
|
|
Transactional income, net
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Projected FFO, as adjusted per diluted common share
|
|
|
$
|
1.36
|
|
|
|
$
|
1.40
|
|
|
Projections involve numerous assumptions such as rental income
(including assumptions on percentage rent), interest rates, tenant
defaults, occupancy rates, foreign currency exchange rates (such as the
US-Canadian rate), selling prices of properties held for disposition,
expenses (including salaries and employee costs), insurance costs and
numerous other factors. Not all of these factors are determinable at
this time and actual results may vary from the projected results, and
may be above or below the range indicated. The above range represents
management’s estimate of results based upon these assumptions as of the
date of this press release. Under U.S. GAAP, the company is required to
release cumulative translation adjustment (“CTA”) balances into earnings
when the company has substantially liquidated its investment in a
foreign entity. CTAs result from currency fluctuations between local
currency and the U.S. dollar during the period in which the company held
its investment and are recorded as a component of Accumulated other
comprehensive income (“AOCI”) on the company’s Condensed Consolidated
Balance Sheets. During 2013, the company began selling properties within
its Latin American portfolio and the company may, in the near term,
substantially liquidate all of its investments in this portfolio which
will require the then unrealized loss on foreign currency translation to
be recognized as a charge against earnings. The final impact of currency
will apply to the respective gains and losses on the sale of these
operating properties and will not have an impact on FFO or FFO as
adjusted. At June 30, 2014, the aggregate CTA net loss balance relating
to the company’s Latin American portfolio was $117.0 million.
Copyright Business Wire 2014