Kimco Realty Reports Second Quarter 2016 Results
Strong Operating Fundamentals and Tenant Demand Drive Occupancy to Eight-Year High
Company Remains Focused on 2020 Vision - Exit from Canada 90% Complete and
Early Debt Repayment Plan Strengthens Capital Structure
Kimco Realty Corp. (NYSE: KIM) today reported results for the second quarter ended June 30, 2016.
Highlights and Subsequent Activity:
- U.S. pro-rata occupancy increased 20 basis points over the prior quarter to 96.0% - the company’s
highest occupancy rate since the fourth quarter of 2007;
- U.S. pro-rata small shop occupancy improved to 89.2%;
- U.S. leasing spreads increased 29.8% for new leases and 10.7% for renewals/options. Combined leasing
spreads increased 16.2%;
- Income from continuing operations increased 63.8% for the second quarter compared to the same period
in 2015;
- U.S. same-property net operating income (NOI) increased 3.1% for the second quarter compared to the
same period in 2015;
- Sold interests in 22 Canadian shopping centers, all of which were in joint ventures, for a gross
sales price of USD $474.4 million. Six remaining Canadian joint venture assets are expected to be sold by year end; and
- Announced capital structure initiative with the planned prepayment of two Canadian dollar-denominated
bonds outstanding (CAD $150M at 5.99% due 2018 and CAD $200M at 3.855% due 2020) and $428 million of U.S. debt (due 2017 at
blended rate of 5.9%).
Financial Results
Net income available to common shareholders for the second quarter of 2016 was $191.9 million, or $0.46 per diluted share,
compared to $112.4 million, or $0.27 per diluted share, for the second quarter of 2015. Net income available to common shareholders
during the second quarter of 2016 included $180.6 million of gains on sales of operating properties (before tax expense and
non-controlling interests of $21.4 million) and $55.0 million of impairments attributable to the sale or pending disposition of
operating properties (before tax benefit and non-controlling interests of $21.3 million). This compares to $34.8 million of gains
on the sales of operating properties (before tax expense and non-controlling interests of $0.3 million) and $17.7 million of
impairments (before tax benefit and non-controlling interests of $7.9 million) during the second quarter 2015. Both operating
property impairments and gains on sales are excluded from the calculation of Funds From Operations available to common shareholders
(FFO).
For the six months ended June 30, 2016, net income available to common shareholders was $321.0 million, or $0.77 per diluted
share, compared to $408.2 million, or $0.98 per diluted share, for the six months ended June 30, 2015. Net income available to
common shareholders for the six months ended June 30, 2016 included $265.2 million of gains on sales of operating properties
(before tax expense and non-controlling interests of $33.4 million) and $60.9 million of impairments attributable to the sale or
pending disposition of operating properties (before tax benefit and non-controlling interests of $21.4 million). This compares to
$279.6 million of gains on the sales of operating properties (before tax expense and non-controlling interests of $7.3 million) and
$25.8 million of impairments (before tax benefit and non-controlling interests of $10.3 million) for the six months ended June 30,
2015.
FFO, a widely accepted supplemental measure of REIT performance, was $158.1 million, or $0.38 per diluted share, for the second
quarter of 2016 compared to $182.7 million, or $0.44 per diluted share, for the second quarter of 2015. For the six months ended
June 30, 2016, FFO available to common shareholders was $316.3 million, or $0.76 per diluted share compared, to $336.2 million, or
$0.81 per diluted share, for the same period last year.
FFO as adjusted, which excludes the effects of non-operating impairments and transactional income and expenses, was $155.5
million, or $0.37 per diluted share, for the second quarter of 2016 compared to $152.7 million, or $0.37 per diluted share, for the
second quarter of 2015. FFO available to common shareholders as adjusted for the six months ended June 30, 2016 was $308.4 million,
or $0.74 per diluted share, compared to $299.9 million, or $0.73 per diluted share, for the same period in 2015.
A reconciliation of net income available to common shareholders to FFO and FFO as adjusted is provided in the tables
accompanying this press release.
Operating Results
- U.S. pro-rata occupancy ended the quarter at 96.0%, representing an increase of 20 basis points
sequentially and 30 basis points over the second quarter of 2015;
- U.S. pro-rata occupancy for small shop space (under 10,000 square feet) was 89.2%, a 60-basis-point
increase sequentially and a 120-basis-point increase over the second quarter of 2015. Anchor tenant occupancy was 98.3%, an
increase of 10 basis points sequentially;
- U.S. pro-rata rental-rate leasing spreads increased 16.2%, the highest combined leasing spreads
reported in three years. Rental rates for new leases were up 29.8% and renewals/options increased 10.7%;
- Income from continuing operations increased 63.8% compared to the second quarter of 2015. For the six
months ended June 30, 2016, income from continuing operations decreased 26.5% compared to the same period in 2015; and
- U.S. Same-property NOI increased 3.1% compared to the second quarter of 2015. For the six months
ended June 30, 2016, same-property NOI increased 2.5% compared to the same period in 2015.
A reconciliation of income from continuing operations to U.S. same-property NOI is provided in the tables accompanying this
press release.
Investment Activity
The second quarter and year-to-date transactions, as previously announced, highlight the company’s continued focus on the
ownership of high-quality assets in major U.S. markets.
Acquisitions: Second quarter acquisitions totaled $328.9 million, of which Kimco’s share was $164.4
million:
- Acquired the remaining 45% ownership interest in both Oakwood Plaza shopping center for a gross sales
price of $215.0 million and the signature Dania Pointe development project for a gross sales price of $84.2 million; and
- Acquired an improved parcel for $29.8 million at the Whole Foods-anchored Jericho Commons shopping
center in Jericho, New York, as part of a future redevelopment opportunity.
Year-to-date acquisitions, including land parcels, totaled $364.6 million, of which Kimco’s share was $188.6 million.
Dispositions: Sales for the second quarter totaled $696.0 million from the disposition of 34 shopping centers,
totaling 4.3 million square feet, and one land parcel. Kimco’s share of the sales price was $562.9 million:
- Sold interests in 22 Canadian shopping centers, totaling 2.8 million square feet, for a gross sales
price of USD $474.4 million. Kimco’s share of the sales price was USD $367.5 million;
- Disposed of 12 unencumbered U.S. properties, totaling 1.5 million square feet, for a gross sales
price of $220.5 million. Kimco’s share from these sales was $194.4 million; and
- Sold one land parcel for a gross sales price of $1.1 million.
Year-to-date dispositions totaled $1.1 billion from the sale of 47 shopping centers, totaling 6.8 million square feet; Kimco’s
share from these sales was $820.8 million. In addition, the company sold five land parcels with Kimco’s share totaling $7.1
million.
Capital Activities
During the second quarter, Kimco issued an additional $150 million of its 4.25% notes due 2045 using the proceeds to fund 2016
debt maturities.
Subsequent to the second quarter, Kimco announced an early debt repayment initiative to strengthen the company’s capital
structure by extending its debt maturity profile, reducing leverage and unencumbering an additional 10 properties.
Under this initiative, Kimco has elected to prepay $137 million of mortgage debt due in 2017 and will redeem its $291 million
5.70% senior notes due 2017, and Kimco North Trust III, a wholly-owned subsidiary, will redeem its CAD $150.0 million 5.99% notes
due 2018 and its CAD $200.0 million 3.855% notes due 2020.
As a result of these transactions, Kimco will recognize a one-time charge of approximately $48 million related to the early
extinguishment of debt during the third quarter of 2016.
The company plans to merge Kimco Realty Services, Inc. (the “TRS”) into Kimco (the “REIT”) which will effectively transfer
ownership of certain desirable long-term shopping center assets, as well as the company’s investment in Albertsons, to the REIT.
Any non-REIT qualifying assets or activities would reside in a newly formed taxable REIT subsidiary. The transaction will provide
greater tax efficiency and reduce ongoing administrative costs. In conjunction with this merger, Kimco will establish a valuation
allowance against certain deferred tax assets currently on the balance sheet, resulting in a non-cash charge against Net Income and
FFO of approximately $66 million and $41 million, respectively, in the third quarter of 2016.
2016 Guidance
Kimco revises its full year 2016 guidance for net income and FFO resulting from the pending one-time transaction charges
associated with the planned early repayment of debt and TRS merger as outlined within the Capital Activities section above; the
2016 guidance range for FFO as adjusted is unchanged:
|
|
|
|
|
|
|
|
|
2016 Guidance (per diluted share) |
|
|
|
|
Current |
|
|
Previous |
Net income |
|
|
|
|
$0.86 - $0.94 |
|
|
$0.81 - $0.92 |
FFO |
|
|
|
|
$1.34 - $1.42 |
|
|
$1.54 - $1.62 |
FFO as adjusted * |
|
|
|
|
$1.48 - $1.52 |
|
|
$1.48 - $1.52 |
|
|
|
|
|
|
|
|
|
*Excludes transactional income/(expense), net
The company’s current 2016 operational assumptions (Kimco’s share) related to the revised 2016 guidance is as follows:
|
|
|
|
|
|
|
|
|
2016 Operational Assumptions |
|
|
|
|
Current |
|
|
Previous |
Transactional income/(expense), net: |
|
|
|
|
$(59) million – $(40) million |
|
|
$25 million - $42 million |
U.S. portfolio occupancy |
|
|
|
|
95.7% - 96.2% |
|
|
95.7% - 96.2% |
U.S. same property NOI |
|
|
|
|
+2.50% - +3.50% |
|
|
+2.50% - +3.50% |
Operating Property Acquisitions |
|
|
|
|
$450 million - $550 million |
|
|
$450 million - $550 million |
Operating Property Dispositions |
|
|
|
|
$1.0 billion - $1.15 billion |
|
|
$825 million - $975 million |
|
|
|
|
|
|
|
|
|
Dividend Declarations
- Kimco’s board of directors declared a quarterly cash dividend of $0.255 per common share, payable on
October 17, 2016, to shareholders of record on October 5, 2016, with an ex-dividend date of October 3, 2016.
- The board of directors also declared quarterly dividends with respect to the company’s various series
of cumulative redeemable preferred shares (Class I, Class J and Class K). All dividends on the preferred shares will be paid on
October 17, 2016, to shareholders of record on October 4, 2016, with an ex-dividend date of September 30, 2016.
Conference Call
Kimco will hold its quarterly conference call on Thursday, July 28, 2016, at 10:00 a.m. EDT. The call will include a review of
the company’s second quarter 2016 results as well as a discussion of the company’s strategy and expectations for the future. To
participate, dial 1-888-317-6003 (Passcode: 5347589).
A replay will be available through October 28, 2016 by dialing 1-877-344-7529 (Passcode: 10085925). 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, N.Y., that is North
America’s largest publicly traded owner and operator of open-air shopping centers. As of June 30, 2016, the company owned interests
in 537 U.S. shopping centers comprising 86 million square feet of leasable space across 36 states and Puerto Rico. 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 and management’s ability to
estimate the impact thereof, (vii) risks related to the company’s international operations, (viii) the availability of suitable
acquisition, disposition, development and redevelopment opportunities, and risks related to acquisitions not performing in
accordance with our expectations, (ix) valuation and risks related to the company’s 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 SEC filings. 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, 2015, 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. The company disclaims any intention or obligation to update the forward-looking
statements, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Measures
FFO: A supplemental non-GAAP measure utilized to evaluate the operating performance of real estate companies. The
National Association of Real Estate Investment Trusts (“NAREIT”) defines funds from operations (“FFO”) as net income/(loss)
attributable to common shareholders computed in accordance with generally accepted accounting principles in the United States
(“GAAP”), excluding (i) gains or losses from sales of operating real estate assets and change in control of interests, plus (ii)
depreciation and amortization of operating properties and (iii) impairment of depreciable real estate and in substance real estate
equity investments and (iv) after adjustments for unconsolidated partnerships and joint ventures calculated to reflect FFO on the
same basis.
The company considers FFO as an important supplemental measure of our operating performance and believes it is frequently used
by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting
results. Comparison of our presentation of FFO to similarly titled measures for other REITs may not necessarily be meaningful due
to possible differences in the application of the NAREIT definition used by such REITs.
FFO as Adjusted: A supplemental non-GAAP measure that the company believes is more reflective of its core operating
performance and provides investors and analysts an additional measure to compare the company’s performance across reporting periods
on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. FFO as adjusted
is generally calculated by the Company as FFO excluding certain transactional income and expenses and non-operating impairments
which management believes are not reflective of the results within the company’s operating real estate portfolio.
U.S. Same Property NOI: A supplemental non-GAAP measure of real estate companies’ operating performance and should not be
considered an alternative to net income in accordance with GAAP or as a measure of liquidity. The company considers U.S. same
property NOI as an important operating performance measure because it is frequently used by securities analysts and investors to
measure only the net operating income of U.S. properties that have been owned by the company for the entire current and prior year
reporting periods including those properties under redevelopment. It excludes properties under development and 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. U.S. 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 the Company's properties.
U.S. same property NOI is calculated using revenues from rental properties (excluding straight-line rent adjustments, lease
termination fees, amortization of above/below market rents and includes charges for bad debt) less operating and maintenance
expense, real estate taxes and rent expense plus the company’s proportionate share of U.S. same property NOI from U.S.
unconsolidated real estate joint ventures, calculated on the same basis. The company’s method of calculating U.S. same property NOI
may differ from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
(in thousands, except share information) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
December 31, |
|
|
|
|
|
|
2016 |
2015 |
Assets: |
|
|
|
|
|
|
|
Operating real estate, net of accumulated depreciation |
|
|
|
|
|
|
|
of $2,199,725 and 2,115,320, respectively |
|
|
|
$ |
9,171,988 |
|
$ |
9,274,299 |
|
|
Investments and advances in real estate joint ventures |
|
|
|
|
519,268 |
|
|
742,559 |
|
|
Real estate under development |
|
|
|
|
293,306 |
|
|
179,190 |
|
|
Other real estate investments |
|
|
|
|
204,062 |
|
|
215,836 |
|
|
Mortgages and other financing receivables |
|
|
|
|
23,815 |
|
|
23,824 |
|
|
Cash and cash equivalents |
|
|
|
|
337,815 |
|
|
189,534 |
|
|
Marketable securities |
|
|
|
|
7,006 |
|
|
7,565 |
|
|
Accounts and notes receivable |
|
|
|
|
172,702 |
|
|
175,252 |
|
|
Other assets |
|
|
|
|
662,470 |
|
|
536,112 |
|
Total assets |
|
|
|
$ |
11,392,432 |
|
$ |
11,344,171 |
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
Notes payable |
|
|
|
$ |
3,728,629 |
|
$ |
3,761,328 |
|
|
Mortgages payable |
|
|
|
|
1,460,188 |
|
|
1,614,982 |
|
|
Dividends payable |
|
|
|
|
116,857 |
|
|
115,182 |
|
|
Other liabilities |
|
|
|
|
555,299 |
|
|
584,019 |
|
Total liabilities |
|
|
|
|
5,860,973 |
|
|
6,075,511 |
|
Redeemable noncontrolling interests |
|
|
|
|
86,774 |
|
|
86,709 |
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
Preferred stock, $1.00 par value, authorized 6,029,100 shares, |
|
|
|
|
|
|
|
32,000 shares issued and outstanding (in series), |
|
|
|
|
|
|
Aggregate liquidation preference $800,000 |
|
|
|
|
32 |
|
|
32 |
|
|
Common stock, $.01 par value, authorized 750,000,000 shares |
|
|
|
|
|
|
|
issued and outstanding 419,997,765 and 413,430,756 shares, respectively |
|
|
|
|
4,200 |
|
|
4,134 |
|
|
Paid-in capital |
|
|
|
|
5,768,093 |
|
|
5,608,881 |
|
|
Cumulative distributions in excess of net income |
|
|
|
|
(465,348 |
) |
|
(572,335 |
) |
|
Accumulated other comprehensive income |
|
|
|
|
7,150 |
|
|
5,588 |
|
Total stockholders' equity |
|
|
|
|
5,314,127 |
|
|
5,046,300 |
|
|
Noncontrolling interests |
|
|
|
|
130,558 |
|
|
135,651 |
|
Total equity |
|
|
|
|
5,444,685 |
|
|
5,181,951 |
|
Total liabilities and equity |
|
|
|
$ |
11,392,432 |
|
$ |
11,344,171 |
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Income |
(in thousands, except share information) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
Revenues |
|
|
|
|
|
|
|
|
|
Revenues from rental properties |
$ |
287,115 |
|
|
$ |
289,080 |
|
|
$ |
580,206 |
|
|
$ |
564,586 |
|
|
|
Management and other fee income |
|
4,373 |
|
|
|
4,981 |
|
|
|
8,484 |
|
|
|
12,931 |
|
|
|
Total revenues |
|
291,488 |
|
|
|
294,061 |
|
|
|
588,690 |
|
|
|
577,517 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Rent |
|
2,728 |
|
|
|
3,012 |
|
|
|
5,546 |
|
|
|
6,566 |
|
|
|
Real estate taxes |
|
35,791 |
|
|
|
36,700 |
|
|
|
70,263 |
|
|
|
72,772 |
|
|
|
Operating and maintenance |
|
33,223 |
|
|
|
36,109 |
|
|
|
67,776 |
|
|
|
70,011 |
|
|
|
General and administrative expenses |
|
29,928 |
|
|
|
29,307 |
|
|
|
61,857 |
|
|
|
62,012 |
|
|
|
Provision for doubtful accounts |
|
1,185 |
|
|
|
1,107 |
|
|
|
4,660 |
|
|
|
3,404 |
|
|
|
Impairment charges |
|
52,213 |
|
|
|
15,459 |
|
|
|
58,053 |
|
|
|
21,850 |
|
|
|
Depreciation and amortization |
|
82,753 |
|
|
|
80,155 |
|
|
|
167,609 |
|
|
|
154,724 |
|
|
|
Total operating expenses |
|
237,821 |
|
|
|
201,849 |
|
|
|
435,764 |
|
|
|
391,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
53,667 |
|
|
|
92,212 |
|
|
|
152,926 |
|
|
|
186,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense) |
|
|
|
|
|
|
|
|
|
Mortgage financing income |
|
414 |
|
|
|
916 |
|
|
|
824 |
|
|
|
2,052 |
|
|
|
Interest, dividends and other investment income |
|
644 |
|
|
|
32,102 |
|
|
|
350 |
|
|
|
32,319 |
|
|
|
Other (expense)/income, net |
|
(2,070 |
) |
|
|
470 |
|
|
|
(2,356 |
) |
|
|
(515 |
) |
|
|
Interest expense |
|
(50,479 |
) |
|
|
(56,130 |
) |
|
|
(102,930 |
) |
|
|
(108,708 |
) |
|
Income from continuing operations before income taxes, |
|
|
|
|
|
|
|
|
|
equity in income of joint ventures, gain on change in control |
|
|
|
|
|
|
|
|
|
of interests and equity in income of other real estate investments |
|
2,176 |
|
|
|
69,570 |
|
|
|
48,814 |
|
|
|
111,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit/ (provision) for income taxes, net |
|
246 |
|
|
|
3,628 |
|
|
|
(11,866 |
) |
|
|
(9,089 |
) |
|
|
Equity in income of joint ventures, net |
|
108,685 |
|
|
|
22,364 |
|
|
|
178,618 |
|
|
|
119,914 |
|
|
|
Gain on change in control of interests, net |
|
46,512 |
|
|
|
- |
|
|
|
46,512 |
|
|
|
139,801 |
|
|
|
Equity in income of other real estate investments, net |
|
7,959 |
|
|
|
5,548 |
|
|
|
18,758 |
|
|
|
19,917 |
|
|
Income from continuing operations |
|
165,578 |
|
|
|
101,110 |
|
|
|
280,836 |
|
|
|
381,869 |
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
Loss from discontinued operating properties, net of tax |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(15 |
) |
|
|
Impairment/loss on operating properties, net of tax |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(60 |
) |
|
Loss from discontinued operations |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(75 |
) |
|
Gain on sale of operating properties, net of tax (1) |
|
39,268 |
|
|
|
26,499 |
|
|
|
66,164 |
|
|
|
58,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
204,846 |
|
|
|
127,609 |
|
|
|
347,000 |
|
|
|
440,348 |
|
|
|
Net income attributable to noncontrolling interests |
|
(1,437 |
) |
|
|
(609 |
) |
|
|
(2,878 |
) |
|
|
(3,006 |
) |
|
Net income attributable to the Company |
|
203,409 |
|
|
|
127,000 |
|
|
|
344,122 |
|
|
|
437,342 |
|
|
|
Preferred stock dividends |
|
(11,555 |
) |
|
|
(14,573 |
) |
|
|
(23,110 |
) |
|
|
(29,146 |
) |
|
Net income available to the Company's common shareholders |
$ |
191,854 |
|
|
$ |
112,427 |
|
|
$ |
321,012 |
|
|
$ |
408,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share: |
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.46 |
|
|
$ |
0.27 |
|
|
$ |
0.77 |
|
|
$ |
0.99 |
|
|
|
|
Diluted |
$ |
0.46 |
|
(2 |
) |
$ |
0.27 |
|
(2 |
) |
$ |
0.77 |
|
(2 |
) |
$ |
0.98 |
|
(2 |
) |
|
Net income: (3) |
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.46 |
|
|
$ |
0.27 |
|
|
$ |
0.77 |
|
|
$ |
0.99 |
|
|
|
|
Diluted |
$ |
0.46 |
|
(2 |
) |
$ |
0.27 |
|
(2 |
) |
$ |
0.77 |
|
(2 |
) |
$ |
0.98 |
|
(2 |
) |
|
Weighted average shares: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
417,748 |
|
|
|
411,317 |
|
|
|
415,189 |
|
|
|
411,057 |
|
|
|
|
Diluted |
|
419,302 |
|
|
|
413,086 |
|
|
|
416,732 |
|
|
|
413,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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) |
|
Adjusted for earnings attributable from participating securities of ($1,067) and
($458) for the quarters ended June 30, 2016 and 2015, and ($1,701) and ($1,940) for the six months ended June 30, 2016 and
2015, respectively. |
|
|
|
|
Reconciliation of Net Income Available to Common Shareholders to |
FFO and FFO as Adjusted |
(in thousands, except per share data) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
Net income available to common shareholders |
|
|
|
$ |
191,854 |
|
|
$ |
112,427 |
|
|
$ |
321,012 |
|
|
$ |
408,196 |
|
|
|
Gain on disposition of operating property |
|
|
|
|
(41,218 |
) |
|
|
(26,676 |
) |
|
|
(72,101 |
) |
|
|
(58,731 |
) |
|
|
Gain on disposition of joint venture operating properties and change in control of
interests |
|
|
|
|
(139,361 |
) |
|
|
(8,113 |
) |
|
|
(193,087 |
) |
|
|
(220,823 |
) |
|
|
Depreciation and amortization - real estate related |
|
|
|
|
80,574 |
|
|
|
77,737 |
|
|
|
163,024 |
|
|
|
149,892 |
|
|
|
Depr. and amort. - real estate jv's |
|
|
|
|
11,470 |
|
|
|
17,772 |
|
|
|
24,902 |
|
|
|
36,153 |
|
|
|
Impairments of operating properties |
|
|
|
|
54,993 |
|
|
|
17,692 |
|
|
|
60,946 |
|
|
|
25,815 |
|
|
|
(Benefit)/provision for income taxes (2) |
|
|
|
|
(226 |
) |
|
|
(5,214 |
) |
|
|
11,792 |
|
|
|
(727 |
) |
|
|
Noncontrolling interests (2) |
|
|
|
|
18 |
|
|
|
(2,911 |
) |
|
|
(163 |
) |
|
|
(3,585 |
) |
|
Funds from operations available to common shareholders |
|
|
|
|
158,104 |
|
|
|
182,714 |
|
|
|
316,325 |
|
|
|
336,190 |
|
|
|
Transactional income, net |
|
|
|
|
(2,587 |
) |
|
|
(29,983 |
) |
|
|
(7,948 |
) |
|
|
(36,286 |
) |
|
Funds from operations available to common shareholders as
adjusted |
|
|
|
$ |
155,517 |
|
|
$ |
152,731 |
|
|
$ |
308,377 |
|
|
$ |
299,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding for FFO calculations: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
417,748 |
|
|
|
411,317 |
|
|
|
415,189 |
|
|
|
411,057 |
|
|
|
Units |
|
|
|
|
845 |
|
|
|
1,468 |
|
|
|
852 |
|
|
|
1,496 |
|
|
|
Dilutive effect of equity awards |
|
|
|
|
1,457 |
|
|
|
1,103 |
|
|
|
1,450 |
|
|
|
1,281 |
|
|
Diluted |
|
|
|
|
420,050 |
|
(1 |
) |
|
413,888 |
|
(1 |
) |
|
417,491 |
|
(1 |
) |
|
413,834 |
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share - basic |
|
|
|
$ |
0.38 |
|
|
$ |
0.44 |
|
|
$ |
0.76 |
|
|
$ |
0.82 |
|
|
FFO per common share - diluted |
|
|
|
$ |
0.38 |
|
(1 |
) |
$ |
0.44 |
|
(1 |
) |
$ |
0.76 |
|
(1 |
) |
$ |
0.81 |
|
(1 |
) |
FFO as adjusted per common share - diluted |
|
|
|
$ |
0.37 |
|
(1 |
) |
$ |
0.37 |
|
(1 |
) |
$ |
0.74 |
|
(1 |
) |
$ |
0.73 |
|
(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 $217 and $336 for the three months
ended June 30, 2016 and 2015, and $434 and $672 for the six months ended June 30, 2016 and 2015, respectively |
(2) Related to gains, impairments and depreciation on operating
properties, where applicable |
|
|
Funds from operations is a supplemental non-GAAP measure utilized to
evaluate the operating performance of real estate companies. The National Association of Real Estate Investment Trusts
(“NAREIT”) defines funds from operations as net income/(loss) attributable to common shareholders computed in accordance with
generally accepted accounting principles in the United States (“GAAP”), excluding (i) gains or losses from sales of operating
real estate assets and change in control of interests, plus (ii) depreciation and amortization of operating properties and
(iii) impairment of depreciable real estate and in substance real estate equity investments and (iv) after adjustments for
unconsolidated partnerships and joint ventures calculated to reflect funds from operations on the same basis. |
|
|
Reconciliation of Income From Continuing Operations to |
U.S. Same Property NOI |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Income from continuing operations |
|
|
|
|
$ |
165,578 |
|
|
$ |
101,110 |
|
|
$ |
280,836 |
|
|
$ |
381,869 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Management and other fee income |
|
|
|
|
|
(4,373 |
) |
|
|
(4,981 |
) |
|
|
(8,484 |
) |
|
|
(12,931 |
) |
|
|
General and administrative expenses |
|
|
|
|
|
29,928 |
|
|
|
29,307 |
|
|
|
61,857 |
|
|
|
62,012 |
|
|
|
Impairment charges |
|
|
|
|
|
52,213 |
|
|
|
15,459 |
|
|
|
58,053 |
|
|
|
21,850 |
|
|
|
Depreciation and amortization |
|
|
|
|
|
82,753 |
|
|
|
80,155 |
|
|
|
167,609 |
|
|
|
154,724 |
|
|
|
Interest and other expense, net |
|
|
|
|
|
51,491 |
|
|
|
22,642 |
|
|
|
104,112 |
|
|
|
74,852 |
|
|
|
Provision for income taxes, net |
|
|
|
|
|
(246 |
) |
|
|
(3,628 |
) |
|
|
11,866 |
|
|
|
9,089 |
|
|
|
Gain on change in control of interests, net |
|
|
|
|
|
(46,512 |
) |
|
|
- |
|
|
|
(46,512 |
) |
|
|
(139,801 |
) |
|
|
Equity in income of other real estate investments, net |
|
|
|
|
|
(7,959 |
) |
|
|
(5,548 |
) |
|
|
(18,758 |
) |
|
|
(19,917 |
) |
|
|
Non same property net operating income |
|
|
|
|
|
(22,845 |
) |
|
|
(47,173 |
) |
|
|
(61,052 |
) |
|
|
(90,064 |
) |
|
|
Non-operational expense from joint ventures, net |
|
|
|
|
|
(67,501 |
) |
|
|
38,183 |
|
|
|
(92,568 |
) |
|
|
4,315 |
|
U.S. Same Property NOI |
|
|
|
|
$ |
232,527 |
|
|
$ |
225,526 |
|
|
$ |
456,959 |
|
|
$ |
445,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Same Property NOI is a supplemental non-GAAP financial measure of
real estate companies’ operating performance and should not be considered an alternative to net income in accordance with GAAP
or as a measure of liquidity. U.S. Same Property NOI is considered by management to be important performance measure of Kimco's
operations, and management believes that this measure is frequently used by securities analysts and investors as a measure of
Kimco's operating performance as this measure includes only the net operating income of properties that have been owned for the
entire current and prior year reporting periods including those properties under redevelopment and exclude properties under
development and pending stabilization. As such, U.S. Same Property NOI assists in eliminating disparities in net income due to
the development, acquisition or disposition of properties during the particular periods presented, and thus provides a more
consistent performance measure for the comparison of the operating performance of Kimco's properties. |
|
|
U.S. Same Property NOI is calculated using revenues from rental
properties (excluding straight-line rent adjustments, lease termination fees and above/below market rents and includes charges
for bad debt) less operating and maintenance expense, real estate taxes and rent expense, plus Kimco's proportionate share of
U.S. Same Property NOI from unconsolidated real estate joint ventures, calculated on the same basis. U.S. 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 their inclusion in operating real estate. Kimco’s method of calculating U.S. Same Property NOI may
differ from methods used by other REITs and, accordingly, may not be comparable to such other REITs. |
|
|
Reconciliation of Projected Diluted Net Income Per Common Share |
to Projected Diluted Funds From Operations Per Common Share |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected Range |
|
|
|
|
|
|
Full Year 2016 |
|
|
|
|
|
|
Low
|
|
High
|
Projected diluted net income available to common |
|
|
|
|
|
|
|
|
shareholder per share |
|
|
|
|
$ |
0.86 |
|
|
$ |
0.94 |
|
|
|
|
|
|
|
|
|
|
Projected depreciation & amortization |
|
|
|
|
|
0.78 |
|
|
|
0.81 |
|
|
|
|
|
|
|
|
|
|
Projected depreciation & amortization real estate |
|
|
|
|
|
|
|
|
joint ventures, net of noncontrolling interests |
|
|
|
|
|
0.11 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
Gain on disposition of operating properties |
|
|
|
|
|
(0.16 |
) |
|
|
(0.19 |
) |
|
|
|
|
|
|
|
|
|
Gain on disposition of joint venture operating properties, |
|
|
|
|
|
|
|
|
net of noncontrolling interests, and change in control of interests |
|
|
|
|
|
(0.43 |
) |
|
|
(0.45 |
) |
|
|
|
|
|
|
|
|
|
Impairments of operating properties, net of tax |
|
|
|
|
|
|
|
|
and noncontrolling interests |
|
|
|
|
|
0.18 |
|
|
|
0.19 |
|
|
|
|
|
|
|
|
|
|
Projected FFO per diluted common share |
|
|
|
|
$ |
1.34 |
|
|
$ |
1.42 |
|
|
|
|
|
|
|
|
|
|
Transactional charges, net |
|
|
|
|
|
0.14 |
|
|
|
0.10 |
|
|
|
|
|
|
|
|
|
|
Projected FFO, as adjusted per diluted common share |
|
|
|
|
$ |
1.48 |
|
|
$ |
1.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
Kimco Realty Corp.
David F. Bujnicki, 1-866-831-4297
Senior Vice President, Investor Relations and Strategy
dbujnicki@kimcorealty.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160727006542/en/