EX-99.2 3 exhibit99_2xq12019.htm EXHIBIT 99.2 Q1 2019 SUPPLEMENTAL Exhibit
 
 
Exhibit 99.2

a2019q1suppcover.jpg


QUARTERLY FINANCIAL SUPPLEMENTAL – MARCH 31, 2019
image53.jpg


 
PAGE NO.
 
TABLE OF CONTENTS
 
 
 
3
 
Earnings Press Release 
7
 
Corporate Profile 
8
 
Contact Information 
9
 
Important Notes Including Non-GAAP Disclosures
11
 
Consolidated Balance Sheets 
12
 
Consolidated Statements of Operations for the Three Months Ended March 31, 2019
13
 
Same Property Net Operating Income
14
 
Net Operating Income and EBITDA by Quarter 
15
 
Funds from Operations for the Three Months Ended March 31, 2019
16
 
Adjusted Funds From Operations and Other Financial Information for the Three Months Ended March 31, 2019
17
 
Summary Income Statement
18
 
Joint Venture Summary as of March 31, 2019
19
 
Summary of Outstanding Debt as of March 31, 2019
20
 
Maturity Schedule of Outstanding Debt as of March 31, 2019
22
 
Key Debt Metrics
23
 
Top 25 Tenants by Annualized Base Rent 
24
 
Retail Leasing Spreads
25
 
Lease Expirations
26
 
Development and Redevelopment Projects
27
 
2019 Transactions
28
 
Geographic Diversification – Annualized Base Rent by Region and State
29
 
Operating Retail Portfolio Summary Report
34
 
Operating Office Properties and Other
35
 
Components of Net Asset Value
36
 
Earnings Guidance – 2019


p. 2
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

 
 
 


pressrellogo20.jpg

PRESS RELEASE         

Contact Information: Kite Realty Group Trust
Jason Colton
SVP, Capital Markets & Investor Relations
317.713.2762
jcolton@kiterealty.com


Kite Realty Group Trust Makes Significant Progress on Disposition Program and
Reports First Quarter 2019 Operating Results

Indianapolis, Indiana, May 6, 2019 - Kite Realty Group Trust (NYSE:KRG) (“KRG”) reported today its operating results for the first quarter ended March 31, 2019.
“We are off to a strong start in 2019 and our team is swiftly executing on our full year operational and transactional objectives,” said Chairman and Chief Executive Officer, John A. Kite. “We had an extremely productive quarter on the leasing front, executing 95 deals for approximately 642,000 square feet, which is more than a 30% increase in GLA volume compared to Q4 2018. As for our disposition efforts, we have closed $135 million to date and have made significant strides toward our goal of generating between $350 - 500 million of sales before year end. Demand for our non-core assets has been encouraging and we are pleased with the depth and diversity of our buyer pools.”
Financial Highlights
Realized net income attributable to common shareholders of $5.7 million, or $0.07 per common share
Generated Funds from Operations of the Operating Partnership (FFO) of $38.2 million, or $0.44 per diluted common share
Increased Same-Property Net Operating Income (NOI) by 1.8%

Portfolio Operations
Retail leased percentage is 95.0%, an increase of 40 basis points sequentially
Anchor leased percentage is 96.7%, an increase of 50 basis points sequentially
Small shop leased percentage is 91.6%, an increase of 40 basis points sequentially
Annualized base rent (ABR) for the operating retail portfolio is $17.16, an increase of nearly 2% sequentially
Executed 95 new and renewal leases, representing a total of 642,105 square feet, which includes 6 big box leases representing approximately 200,000 square feet
GAAP leasing spreads of 63.3% (58.2% cash basis) on 17 comparable new leases, 1.0% (-3.2% cash basis) on 57 comparable renewals and 10.2% (5.6% cash basis) on a blended basis.
Excluding the impact of certain strategic leases, blended GAAP spreads would have been 17.6% (12.4% cash basis).










p. 3
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019


Transactions
Sold 1 non-core asset for $13.5 million
Subsequent to quarter end, sold an additional 4 non-core assets for $121.3 million for total sales to date of $134.8 million
Placed under contract an additional $162.4 million in dispositions
Acquired the Pan Am Parking Garage in Indianapolis, IN for $29.5 million

Balance Sheet
KRG currently has only a single $20.7 million mortgage maturing through 2020, and as of March 31st, the debt portfolio had a weighted average maturity of 5.5 years and a weighted average interest rate of 4.09%.

As of March 31, 2019, KRG’s net-debt-to-EBITDA ratio was 6.9x. Factoring in the asset sales and corresponding debt paydown subsequent to quarter end, KRG’s proforma net-debt-to-EBITDA is 6.6x.

Guidance
KRG is reiterating previously provided guidance of 2019 FFO between $1.66 - $1.76 per share.

 
Low
High
2018 FFO
$
2.00

$
2.00

Previously Disclosed 2018 FFO Walk Down
 
 
2018 Dispositions
(0.05
)
(0.05
)
Lease Accounting Rules
(0.06
)
(0.06
)
Interest Expense
(0.03
)
(0.03
)
One-Time Income Items 1
(0.09
)
(0.09
)
Lease Termination & Other Revenue
(0.03
)

Subtotal
(0.25
)
(0.22
)
 
 
 
2019 Items:
 
 
Same Store NOI 2 (1.25% - 2.25%)
0.03

0.05

G&A
(0.02
)
(0.01
)
Subtotal - 2019 Items
0.01

0.04

 
 
 
2019 FFO - Pre-Dispositions
1.76

1.82

 
 
 
2019 Disposition Net Impact 3,4
(0.10
)
(0.06
)
 
 
 
FFO - Guidance
$
1.66

$
1.76

 
 
 
2019 Disposition Net Impact Annualized 4,5
(0.29
)
(0.20
)
 
 
 
(1) Relates to Eddy Street Commons development fee and cash and non-cash impact of Toys 'R Us bankruptcy. Also includes ($0.03) from business interruption income
(2) Includes $0.03 from executed anchor leases commencing in 2019.
 
(3) Disposition NOI less anticipated interest savings based on weighted-average sale date of August 31, 2019.
(4) Low end of range assumes $500 million in proceeds while high end of range assumes $350 million in proceeds.
(5) Annualized 2019 disposition NOI less annualized anticipated interest savings.
 



p. 4
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019


Earnings Conference Call
Kite Realty Group Trust will conduct a conference call to discuss its financial results on Tuesday, May 7, 2019, at 10:00 a.m. Eastern Time. A live webcast of the conference call will be available on KRG’s corporate website at www.kiterealty.com. The dial-in numbers are (844) 309-0605 for domestic callers and (574) 990-9933 for international callers (passcode 9359366). In addition, a webcast replay link will be available on the corporate website.
About Kite Realty Group Trust
Kite Realty Group Trust is a full-service, vertically integrated real estate investment trust (REIT) that provides communities with convenient and beneficial shopping experiences. We connect consumers to tenants in desirable markets through our portfolio of neighborhood, community, and lifestyle centers. Using operational, development, and redevelopment expertise, we continuously optimize our portfolio to maximize value and return to our shareholders. For more information, please visit our website at kiterealty.com.























p. 5
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019


Safe Harbor
Certain statements in this document that are not historical fact may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are based on assumptions and expectations that may not be realized and are inherently subject to risks, uncertainties and other factors, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, performance, transactions or achievements, financial or otherwise, may differ materially from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements. Risks, uncertainties and other factors that might cause such differences, some of which could be material, include, but are not limited to: national and local economic, business, real estate and other market conditions, particularly in light of low growth in the U.S. economy as well as economic uncertainty caused by fluctuations in the prices of oil and other energy sources and inflationary trends or outlook; the risk that KRG may not be able to successfully complete the planned dispositions on favorable terms - or at all; financing risks, including the availability of, and costs associated with, sources of liquidity; KRG’s ability to refinance, or extend the maturity dates of, its indebtedness; the level and volatility of interest rates; the financial stability of tenants, including their ability to pay rent and the risk of tenant bankruptcies; the competitive environment in which KRG operates; acquisition, disposition, development and joint venture risks; property ownership and management risks; KRG’s ability to maintain its status as a real estate investment trust for federal income tax purposes; potential environmental and other liabilities; impairment in the value of real estate property KRG owns; the impact of online retail competition and the perception that such competition has on the value of shopping center assets; risks related to the geographical concentration of KRG’s properties in Florida, Indiana and Texas; insurance costs and coverage; risks associated with cybersecurity attacks and the loss of confidential information and other business interruptions; and other factors affecting the real estate industry generally. KRG refers you to the documents filed by KRG from time to time with the SEC, specifically the section titled “Risk Factors” in KRG’s and the Operating Partnership’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018, which discuss these and other factors that could adversely affect KRG’s results. KRG undertakes no obligation to publicly update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.





p. 6
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

CORPORATE PROFILE
 
image53.jpg


 
General Description
 
Kite Realty Group Trust is a full-service, vertically integrated real estate investment trust (REIT) engaged primarily in the ownership and operation, acquisition, development and redevelopment of high-quality neighborhood and community shopping centers in select markets in the United States. As of March 31, 2019, we owned interests in 111 operating and redevelopment properties totaling approximately 21.8 million square feet and one development project currently under construction.
 
Our strategy is to maximize the cash flow of our operating properties, successfully complete the construction and lease-up of our redevelopment and development portfolio, and identify additional opportunities to acquire or dispose of properties. New investments are focused in the shopping center sector primarily in markets where we believe we can leverage our existing infrastructure and relationships to generate attractive risk-adjusted returns or otherwise in desirable trade areas. Dispositions are generally designed to increase the quality of our portfolio and to strengthen the Company’s balance sheet.  

Company Highlights as of March 31, 2019  
 
 
# of Properties
Total
GLA /NRA
Owned
 GLA /NRA2
Operating Retail Properties 1
 
103

20,399,078

14,537,134

Operating Office Properties and Other
 
4

498,242

498,242

Redevelopment Properties
 
4

900,221

635,518

Total Operating and Redevelopment Properties
 
111

21,797,541

15,670,894

Development Projects
 
1

530,000

8,500

Total All Properties
 
112

22,327,541

15,679,394

 
 
Retail
Non-Retail
Total
Operating Properties –  Leased Percentage2
 
95.0%
97.7%
95.1%
States
 
 
 
19


Stock Listing: New York Stock Exchange symbol: KRG
  
____________________
1
Includes the Beechwood Promenade and Lakewood Promenade operating properties, which are held for sale as of March 31, 2019.
2
Excludes square footage of structures located on land owned by the company and ground leased to tenants and adjacent non-owned anchors.

p. 7
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

CONTACT INFORMATION    
 
image53.jpg
                                



 
Corporate Office
30 South Meridian Street, Suite 1100
Indianapolis, IN 46204
(888) 577-5600
(317) 577-5600
www.kiterealty.com
 
Investor Relations Contact:
 
Analyst Coverage:
 
Analyst Coverage:
 
 
 
 
 
Jason Colton
 
Robert W. Baird & Co.
 
DA Davidson
Senior Vice President, Capital Markets and IR
 
Mr. RJ Milligan
 
Mr. James O. Lykins
Kite Realty Group Trust 
(813) 273-8252
(503) 603-3041
30 South Meridian Street, Suite 1100 
 
rjmilligan@rwbaird.com
 
jlykins@dadco.com
Indianapolis, IN 46204 
 
 
 
 
(317) 713-2762
 
Bank of America/Merrill Lynch
 
KeyBanc Capital Markets
jcolton@kiterealty.com
 
Mr. Jeffrey Spector/Mr. Craig Schmidt
 
Mr. Jordan Sadler/Mr. Todd Thomas
 
 
(646) 855-1363/(646) 855-3640
 
(917) 368-2280/(917) 368-2286
Transfer Agent:
 
jeff.spector@baml.com
 
tthomas@keybanccm.com
 
 
craig.schmidt@baml.com
 
jsadler@keybanccm.com
Broadridge Financial Solutions
 
 
 
 
Ms. Kristen Tartaglione
 
Barclays
 
Raymond James 
2 Journal Square, 7th Floor
 
Mr. Ross Smotrich/Ms. Linda Tsai
 
Mr. Paul Puryear/Mr. Collin Mings
Jersey City, NJ  07306
 
(212) 526-2306/(212) 526-9937
 
(727) 567-2253/(727) 567-2585
(201) 714-8094
 
ross.smotrich@barclays.com
 
paul.puryear@raymondjames.com 
 
 
linda.tsai@barclays.com
 
collin.mings@raymondjames.com
Stock Specialist:
 
 
 
 
 
 
BTIG
 
Sandler O’Neill
GTS
 
Mr. Michael Gorman
 
Mr. Alexander Goldfarb
545 Madison Avenue
 
(212) 738-6138
 
(212) 466-7937
15th Floor 
 
mgorman@btig.com
 
agoldfarb@sandleroneill.com
New York, NY 10022 
 
 
 
 
(212) 715-2830
 
Capital One Securities, Inc.
 
Wells Fargo Securities, LLC
 
 
Mr. Christopher Lucas
 
Mr. Jeffrey J. Donnelly, CFA /Ms. Tamara Fique
 
 
(571) 633-8151
 
(617) 603-4262/(443) 263-6568
 
 
christopher.lucas@capitalone.com
 
jeff.donnelly@wellsfargo.com 
 
 
 
 
tamara.fique@wellsfargo.com
 
 
Citigroup Global Markets 
 
 
 
 
Mr. Michael Bilerman/Ms. Christy McElroy
 
 
 
 
(212) 816-1383/(212) 816-6981
 
 
 
 
michael.bilerman@citigroup.com 
 
 
 
 
christy.mcelroy@citigroup.com
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

p. 8
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES    
image53.jpg
                                


Interim Information 
This Quarterly Financial Supplemental contains historical information of Kite Realty Group Trust (“the Company” or “KRG”) and is intended to supplement the Company’s Annual Report on Form 10-Q for the quarter ended March 31, 2019 to be filed on or about May 7, 2019, which should be read in conjunction with this supplement. The supplemental information is unaudited, although it reflects all adjustments which, in the opinion of management, are necessary for a fair presentation of operating results for the interim periods.
 
Forward-Looking Statements 
This supplemental information package, together with other statements and information publicly disseminated by us, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are based on assumptions and expectations that may not be realized and are inherently subject to risks, uncertainties and other factors, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, performance, transactions or achievements, financial or otherwise, may differ materially from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements. Risks, uncertainties and other factors that might cause such differences, some of which could be material, include but are not limited to:
 
national and local economic, business, real estate and other market conditions, particularly in connection with low or negative growth in the U.S. economy as well as economic uncertainty;
financing risks, including the availability of, and costs associated with, sources of liquidity;
our ability to refinance, or extend the maturity dates of, our indebtedness;
the level and volatility of interest rates;
the financial stability of tenants, including their ability to pay rent and the risk of tenant insolvency and bankruptcy;
the competitive environment in which the Company operates;
acquisition, disposition, development and joint venture risks;
property ownership and management risks;
our ability to maintain our status as a real estate investment trust for federal income tax purposes;
potential environmental and other liabilities;
impairment in the value of real estate property the Company owns;
the actual and perceived impact of online retail on the value of shopping center assets;
risks related to the geographical concentration of our properties in Florida, Indiana and Texas;
insurance costs and coverage;
risks associated with cybersecurity attacks and the loss of confidential information and other business disruptions;
other factors affecting the real estate industry generally; and
other risks identified in reports the Company files with the Securities and Exchange Commission (“the SEC”) or in other documents that it publicly disseminates, including, in particular, the section titled “Risk Factors” in our Annual Report on Form
10-K for the fiscal year ended December 31, 2018, and in our quarterly reports on Form 10-Q.
 
The Company undertakes no obligation to publicly update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Disclosures
 
Funds from Operations 
Funds from Operations (FFO) is a widely used performance measure for real estate companies and is provided here as a supplemental measure of operating performance. The Company calculates FFO, a non-GAAP financial measure, in accordance with the best practices described in the April 2002 National Policy Bulletin of the National Association of Real Estate Investment Trusts ("NAREIT"), as restated in 2018. The NAREIT white paper defines FFO as net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real estate assets and investments, and after adjustments for unconsolidated partnerships and joint ventures.
 
Considering the nature of our business as a real estate owner and operator, the Company believes that FFO is helpful to investors in measuring our operational performance because it excludes various items included in net income that do not relate to or are not indicative of our operating performance, such as gains or losses from sales of depreciated property and depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult. FFO (a) should not be considered as an alternative to net income (calculated in accordance with GAAP) for the purpose of measuring our financial performance, (b) is not an alternative to cash flow from operating activities (calculated in accordance with GAAP) as a measure of our liquidity, and (c) is not indicative of funds available to satisfy our cash needs, including our ability to make distributions. Our computation of FFO may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do. A reconciliation of net income (calculated in accordance with GAAP) to FFO is included elsewhere in this Financial Supplement.
 








p. 9
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES (CONTINUED)
image53.jpg



Adjusted Funds from Operations

Adjusted Funds From Operations (“AFFO”) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO modifies FFO, as adjusted for certain cash and non-cash transactions not included in FFO. AFFO should not be considered an alternative to net income as an indication of the company's performance or as an alternative to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the company’s performance. The Company’s computation of AFFO may differ from the methodology for calculating AFFO used by other REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net income (calculcated in accordance with GAAP) to AFFO is included elsewhere in this Financial Supplement.

Net Operating Income and Same Property Net Operating Income
The Company uses property net operating income (“NOI”), a non-GAAP financial measure, to evaluate the performance of our properties. The Company defines NOI as income from our real estate, including lease termination fees received from tenants, less our property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions and certain corporate level expenses. The Company believes that NOI is helpful to investors as a measure of our operating performance because it excludes various items included in net income that do not relate to or are not indicative of our operating performance, such as depreciation and amortization, interest expense, and impairment, if any.

The Company also uses same property NOI ("Same Property NOI"), a non-GAAP financial measure, to evaluate the performance of our properties. Same Property NOI excludes properties that have not been owned for the full period presented. It also excludes net gains from outlot sales, straight-line rent revenue, lease termination fees, amortization of lease intangibles and significant prior period expense recoveries and adjustments, if any. The Company believes that Same Property NOI is helpful to investors as a measure of our operating performance because it includes only the NOI of properties that have been owned and fully operational for the full quarters presented. The Company believes such presentation eliminates disparities in net income due to the acquisition or disposition of properties during the particular quarters presented and thus provides a more consistent comparison of our properties. The year-to-date results represent the sum of the individual quarters, as reported.

NOI and Same Property NOI should not, however, be considered as alternatives to net income (calculated in accordance with GAAP) as indicators of our financial performance. Our computation of NOI and Same Property NOI may differ from the methodology used by other REITs, and therefore may not be comparable to such other REITs.

When evaluating the properties that are included in the same property pool, the Company has established specific criteria for determining the inclusion of properties acquired or those recently under development. An acquired property is included in the same property pool when there is a full quarter of operations in both years subsequent to the acquisition date. Development and redevelopment properties are included in the same property pool four full quarters after the properties have been transferred to the operating portfolio. A redevelopment property is first excluded from the same property pool when the execution of a redevelopment plan is likely and the Company begins recapturing space from tenants. For the quarter ended March 31, 2019, the Company excluded four redevelopment properties and four recently completed redevelopments from the same property pool that met these criteria and were owned in both comparable periods.

Earnings Before Interest Expense, Income Tax Expense, Depreciation and Amortization (EBITDA)
The Company defines EBITDA, a non-GAAP financial measure, as net income before depreciation and amortization, interest expense and income tax expense of taxable REIT subsidiary. For informational purposes, the Company has also provided Adjusted EBITDA, which the Company defines as EBITDA less (i) EBITDA from unconsolidated entities, (ii) gains on sales of operating properties or impairment charges, (iii) other income and expense, (iv) noncontrolling interest EBITDA and (v) other non-recurring activity or items impacting comparability from period to period. Annualized Adjusted EBITDA is Adjusted EBITDA for the most recent quarter multiplied by four. Net Debt to Adjusted EBITDA is the Company's share of net debt divided by Annualized Adjusted EBITDA. EBITDA, Adjusted EBITDA, Annualized Adjusted EBITDA and Net Debt to Adjusted EBITDA, as calculated by us, are not comparable to EBITDA and EBITDA-related measures reported by other REITs that do not define EBITDA and EBITDA-related measures exactly as we do. EBITDA, Adjusted EBITDA and Annualized Adjusted EBITDA do not represent cash generated from operating activities in accordance with GAAP, and should not be considered alternatives to net income as an indicator of performance or as alternatives to cash flows from operating activities as an indicator of liquidity.

Considering the nature of our business as a real estate owner and operator, the Company believes that EBITDA, Adjusted EBITDA and the ratio of Net Debt to Adjusted EBITDA are helpful to investors in measuring our operational performance because they exclude various items included in net income that do not relate to or are not indicative of our operating performance, such as gains or losses from sales of depreciated property and depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult. For informational purposes, the Company has also provided Annualized Adjusted EBITDA, adjusted as described above. The Company believes this supplemental information provides a meaningful measure of our operating performance. The Company believes presenting EBITDA and the related measures in this manner allows investors and other interested parties to form a more meaningful assessment of our operating results.


p. 10
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

CONSOLIDATED BALANCE SHEETS (UNAUDITED)
image53.jpg


($ in thousands)
 
 
 
 
 
 
March 31,
2019
 
December 31,
2018
Assets:
 
 
 
 
Investment properties, at cost
 
$
3,581,911

 
$
3,641,120

Less: accumulated depreciation
 
(697,660
)
 
(699,927
)
 
 
2,884,251

 
2,941,193

Cash and cash equivalents
 
28,357

 
35,376

Tenant and other receivables, including accrued straight-line rent of $30,945 and $31,347, respectively
 
55,432

 
58,059

Restricted cash and escrow deposits
 
23,604

 
10,130

Deferred costs and intangibles, net
 
92,827

 
95,264

Prepaid and other assets
 
41,080

 
12,764

Investments in unconsolidated subsidiaries
 
13,283

 
13,496

Assets held for sale
 
64,343

 
5,731

Total Assets
 
$
3,203,177

 
$
3,172,013

Liabilities and Shareholders’ Equity:
 
 
 
 

Mortgage and other indebtedness, net
 
$
1,602,603

 
$
1,543,301

Accounts payable and accrued expenses
 
61,868

 
85,934

Deferred revenue and other liabilities
 
102,478

 
83,632

Liabilities of assets held for sale
 
2,408

 

Total Liabilities
 
1,769,357

 
1,712,867

Commitments and contingencies
 
 
 
 

Limited Partners’ interests in the Operating Partnership and other redeemable noncontrolling interests
 
46,298

 
45,743

Shareholders’ Equity:
 
 
 
 

Kite Realty Group Trust Shareholders’ Equity:
 
 
 
 

Common Shares, $.01 par value, 225,000,000 shares authorized, 83,910,408 and 83,800,886 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively
 
839

 
838

Additional paid in capital
 
2,078,104

 
2,078,099

Accumulated other comprehensive loss
 
(8,427
)
 
(3,497
)
Accumulated deficit
 
(683,692
)
 
(662,735
)
Total Kite Realty Group Trust Shareholders’ Equity
 
1,386,824

 
1,412,705

Noncontrolling Interests
 
698

 
698

Total Equity
 
1,387,522

 
1,413,403

Total Liabilities and Equity
 
$
3,203,177

 
$
3,172,013











p. 11
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
image53.jpg
     



($ in thousands, except per share data)
 
 
 
 
 
 
 
Three Months Ended
March 31,
 
 
 
2019
 
2018
 
Revenue:
 
 
 
 
 
Rental income
 
$
82,358

 
$
87,623

 
Other property related revenue
 
1,055

 
778

 
Fee income
 
102

 
1,362

 
Total revenue
 
83,515

 
89,763

 
Expenses:
 
 

 
 

 
  Property operating
 
11,431

 
12,470

 
  Real estate taxes
 
10,206

 
10,754

 
  General, administrative, and other
 
6,777

 
5,945

 
  Depreciation and amortization
 
34,635

 
38,556

 
  Impairment charges
 
4,077

 
24,070

 
Total expenses
 
67,126

 
91,795

 
Gain on sale of operating properties, net
 
6,587

 
500

 
Operating income (loss)
 
22,976

 
(1,532
)
 
  Interest expense
 
(16,459
)
 
(16,337
)
 
  Income tax benefit of taxable REIT subsidiary
 
82

 
23

 
  Equity in loss of unconsolidated subsidiary
 
(427
)
 

 
  Other expense, net
 
(184
)
 
(151
)
 
Net income (loss)
 
5,988

 
(17,997
)
 
  Net (income) loss attributable to noncontrolling interests
 
(273
)
 
80

 
Net income (loss) attributable to Kite Realty Group Trust common shareholders
 
$
5,715

 
$
(17,917
)
 
 
 
 
 
 
 
Income (loss) per common share - basic and diluted
 
$
0.07

 
$
(0.21
)
 
 
 
 
 
 
 
Weighted average common shares outstanding - basic
 
83,843,681

 
83,629,669

 
Weighted average common shares outstanding - diluted
 
84,034,097

 
83,629,669

 
Cash dividends declared per common share
 
$
0.3175

 
$
0.3175

 
  


p. 12
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

SAME PROPERTY NET OPERATING INCOME (NOI)
image53.jpg




($ in thousands)
 
 
 
 
 
 
 
Three Months Ended March 31,
 
 
2019
 
2018
 
% Change
 
Number of properties for the quarter
100

 
100

 
 
 
 
 
 
 
 
 
 
Leased percentage at period end
95.0
%
 
94.7
%
 
 
 
Economic Occupancy percentage2
92.2
%
 
93.2
%
 
 
 
 
 
 
 
 
 
 
Minimum rent
$
57,145

 
$
56,545

 
 
 
Tenant recoveries 
16,577

 
16,208

 
 
 
Bad debt
(564
)
 
(353
)
 
 
 
Other income
383

 
292

 
 
 
 
73,541

 
72,692

 
 
 
 
 
 
 
 
 
 
Property operating expenses 
(8,888
)
 
(9,098
)
 
 
 
Real estate taxes 
(9,541
)
 
(9,460
)
 
 
 
 
(18,429
)
 
(18,558
)
 
 
 
Same Property NOI3
$
55,112

 
$
54,134

 
1.8%
 
 
 
 
 
 
 
 
Reconciliation of Same Property NOI to Most Directly Comparable GAAP Measure: 
 
 
 
 
 
 
Net operating income - same properties
$
55,112

 
$
54,134

 
 
 
Net operating income - non-same activity4
6,766

 
12,405

 
 
 
Other expense, net
(529
)
 
(128
)
 
 
 
General, administrative and other
(6,777
)
 
(5,945
)
 
 
 
Impairment charges
(4,077
)
 
(24,070
)
 
 
 
Depreciation and amortization expense
(34,635
)
 
(38,556
)
 
 
 
Interest expense
(16,459
)
 
(16,337
)
 
 
 
Gains on sales of operating properties
6,587

 
500

 
 
 
Net (income) loss attributable to noncontrolling interests
(273
)
 
80

 
 
 
Net income (loss) attributable to common shareholders
$
5,715

 
$
(17,917
)
 
 
 
 
____________________
1
Same Property NOI excludes (i) The Corner, Courthouse Shadows, Glendale Town Center, and Hamilton Crossing redevelopments, (ii) the recently completed Beechwood Promenade, City Center, Fishers Station, and Rampart Commons redevelopments and (iii) office properties.
2
Excludes leases that are signed but for which tenants have not yet commenced the payment of cash rent. Calculated as a weighted average based on the timing of cash rent commencement and expiration during the period.
3
Same Property NOI excludes net gains from outlot sales, straight-line rent revenue, lease termination fees, amortization of lease intangibles, fee income and significant prior period expense recoveries and adjustments, if any.
4
Includes non-cash activity across the portfolio as well as net operating income from properties not included in the same property pool including properties sold during both periods.
 


p. 13
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

NET OPERATING INCOME AND EBITDA BY QUARTER
image53.jpg



($ in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
March 31, 2018
Revenue: 
 
 
 
 
 
 
 
 
 
 
Minimum rent1
 
$
63,999

 
$
64,764

 
$
66,577

 
$
69,280

 
$
69,073

Tenant reimbursements 
 
18,142

 
17,558

 
18,185

 
17,664

 
18,373

Other property related revenue
 
359

 
3,091

 
333

 
3,270

 
326

Overage rent
 
217

 
830

 
87

 
100

 
148

Parking revenue, net2
 
243

 
170

 
82

 
83

 
67

 
 
82,960

 
86,413

 
85,264

 
90,397

 
87,987

Expenses: 
 
 
 
 
 
 
 
 
 
 
Property operating  - Recoverable3
 
9,764

 
10,018

 
9,894

 
9,959

 
10,235

Property operating - Non-Recoverable3
 
1,387

 
2,888

 
1,978

 
2,413

 
1,984

Real estate taxes 
 
10,032

 
9,861

 
11,047

 
10,265

 
10,591

 
 
21,183

 
22,767

 
22,919

 
22,637

 
22,810

Net Operating Income - Properties 
 
61,777

 
63,646

 
62,345

 
67,760

 
65,177

 
 
 
 
 
 
 
 
 
 
 
Other (Expenses) Income: 
 
 
 
 
 
 
 
 
 
 
General, administrative, and other 
 
(6,777
)
 
(4,957
)
 
(4,865
)
 
(5,553
)
 
(5,945
)
Fee income
 
102

 
93

 
105

 
963

 
1,362

 
 
(6,675
)
 
(4,864
)
 
(4,760
)
 
(4,590
)
 
(4,583
)
Earnings Before Interest, Taxes, Depreciation and Amortization
 
55,102

 
58,782

 
57,585

 
63,170

 
60,594

 
 
 
 
 
 
 
 
 
 
 
Impairment charge
 
(4,077
)
 
(31,513
)
 

 
(14,777
)
 
(24,070
)
Depreciation and amortization 
 
(34,635
)
 
(36,299
)
 
(36,858
)
 
(40,451
)
 
(38,556
)
Interest expense
 
(16,459
)
 
(17,643
)
 
(16,058
)
 
(16,746
)
 
(16,337
)
Equity in loss of unconsolidated subsidiaries
 
(427
)
 
(303
)
 

 

 

Income tax benefit of taxable REIT subsidiary 
 
82

 
150

 
27

 
28

 
23

Other expense, net
 
(184
)
 
(158
)
 
(379
)
 
(115
)
 
(151
)
Gains (loss) on sales of operating properties
 
6,587

 
(4,725
)
 

 
7,829

 
500

Net income (loss)
 
5,988

 
(31,709
)
 
4,317

 
(1,062
)
 
(17,997
)
Less: Net (income) loss attributable to noncontrolling interests
 
(273
)
 
488

 
(379
)
 
(304
)
 
80

Net income (loss) attributable to Kite Realty Group Trust
 
$
5,715

 
$
(31,221
)
 
$
3,938

 
$
(1,366
)
 
$
(17,917
)
 
 
 
 
 
 
 
 
 
 
 
NOI/Revenue
 
74.5
%
 
73.7
%
 
73.1
%
 
75.0
%
 
74.1
%
Recovery Ratios4
 
 
 
 
 
 
 
 
 
 
       - Retail Properties
 
93.9
%
 
90.7
%
 
89.3
%
 
89.7
%
 
90.5
%
       - Consolidated
 
91.6
%
 
88.3
%
 
86.8
%
 
87.3
%
 
88.2
%
 
____________________
1
Minimum rent includes $5.1 million in ground lease-related revenue for the three months ended March 31, 2019. In addition, minimum rent includes $0.1 million of lease termination income for the three months ended March 31, 2019.
2
Parking revenue, net represents the net operating results of the Eddy Street Parking Garage, the Union Station Parking Garage, and the Pan Am Plaza Parking Garage.
3
Recoverable expenses include total management fee expense (or recurring G&A expense of $1.4 million) allocable to the property operations in the three months ended March 31, 2019, a portion of which is recoverable. Non-recoverable expenses primarily include ground rent, professional fees, and marketing costs.
4
“Recovery Ratio” is computed by dividing tenant reimbursements by the sum of recoverable property operating expense and real estate tax expense.

p. 14
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

FUNDS FROM OPERATIONS1
image53.jpg



($ in thousands, except per share data)
 
 
 
 
 
 
 
Three Months Ended
March 31,
 
 
 
2019
 
2018
 
Funds From Operations ("FFO")
 
 
 
 
 
Consolidated net income (loss)
 
$
5,988

 
$
(17,997
)
 
Less: net income attributable to noncontrolling interests in properties
 
(132
)
 
(351
)
 
Less: gain on sales of operating properties
 
(6,587
)
 
(500
)
 
Add: impairment charges
 
4,077

 
24,070

 
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests
 
34,896

 
38,278

 
   FFO of the Operating Partnership1
 
38,242

 
43,500

 
Less: Limited Partners' interests in FFO
 
(918
)
 
(1,022
)
 
   FFO attributable to Kite Realty Group Trust common shareholders1
 
$
37,324

 
$
42,478

 
FFO, as defined by NAREIT, per share of the Operating Partnership - basic
 
$
0.45

 
$
0.51

 
FFO, as defined by NAREIT, per share of the Operating Partnership - diluted
 
$
0.44

 
$
0.51

 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding - basic
 
83,843,681

 
83,629,669

 
Weighted average common shares outstanding - diluted
 
84,034,097

 
83,668,918

 
Weighted average common shares and units outstanding - basic
 
85,912,080

 
85,642,329

 
Weighted average common shares and units outstanding - diluted
 
86,102,496

 
85,681,578

 
 
 
 
 
 
 
FFO, as defined by NAREIT, per diluted share/unit
 
 
 
 
 
Consolidated net income (loss)
 
$
0.07

 
$
(0.21
)
 
Less: net income attributable to noncontrolling interests in properties
 

 

 
Less: gain on sales of operating properties
 
(0.08
)
 
(0.01
)
 
Add: impairment charges
 
0.04

 
0.28

 
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests
 
0.41

 
0.45

 
FFO, as defined by NAREIT, of the Operating Partnership per diluted share/unit1
 
$
0.44

 
$
0.51

 
 
 
 
 
 
 
____________________
1
“FFO of the Operating Partnership" measures 100% of the operating performance of the Operating Partnership’s real estate properties. “FFO attributable to Kite Realty Group Trust common shareholders” reflects a reduction for the redeemable noncontrolling weighted average diluted interest in the Operating Partnership.

p. 15
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

ADJUSTED FUNDS FROM OPERATIONS AND OTHER FINANCIAL INFORMATION
image53.jpg

 
($ in thousands)
 
 
 
 
 
 
 
Three Months Ended
March 31,
 
 
 
2019
 
2018
 
Reconciliation of FFO, as adjusted, to Adjusted Funds from Operations (AFFO)
 
 

 
 

 
FFO, as defined by NAREIT, as adjusted, of the Operating Partnership
 
$
38,242

 
$
43,500

 
Add:
 
 

 
 

 
Depreciation of non-real estate assets
 
177

 
277

 
Amortization of deferred financing costs
 
669

 
660

 
Non-cash compensation expense
 
1,284

 
1,186

 
Less:
 
 

 
 

 
Straight-line rent - minimum rent
 
566

 
951

 
Straight-line rent - common area maintenance
 
109

 

 
Market rent amortization income
 
1,046

 
2,576

 
Amortization of debt premium
 
547

 
990

 
Capital expenditures1:
 
 
 
 
 
     Maintenance capital expenditures2
 
351

 
721

 
     Revenue enhancing tenant improvements – retail
 
2,372

 
2,793

 
     Revenue enhancing tenant improvements – office
 

 

 
     External lease commissions
 
449

 
450

 
Total AFFO of the Operating Partnership
 
$
34,932

 
$
37,142

 
 
 
 
 
 
 
Other Financial Information:
 
 
 
 
 
Scheduled debt principal payments 
 
$
1,159

 
$
1,530

 
Capitalized interest cost
 
$
462

 
$
434

 
Mark to market lease amount in Deferred revenue and other liabilities on consolidated balance sheet
 
$
66,245

 
$
76,600

 

 
____________________
1
Excludes landlord work, tenant improvements and leasing commissions relating to development and redevelopment projects.
2
A portion of these capital improvements are reimbursed by tenants and are revenue producing.
 


p. 16
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

SUMMARY INCOME STATEMENT AND LEASE ACCOUNTING IMPACT
image53.jpg

($ in thousands)
 
 
 
 
 
 
 
 
 
Three Months Ended March 31,
 
 
 
2019
 
2018
 
% Change
 
 
 
 

 
 

 
 
 
Same Property Revenue
 
$
73,541

 
$
72,692

 
1.2
 %
 
Same Property Expenses
 
(18,429
)
 
(18,558
)
 
0.7
 %
 
Same Property Net Operating Income
 
55,112

 
54,134

 
1.8
 %
 
 
 
 
 
 
 
 
 
Redevelopment Revenue
 
7,072

 
6,485

 
9.1
 %
 
Redevelopment Expenses
 
(2,522
)
 
(2,352
)
 
(7.2
)%
 
Redevelopment Net Operating Income
 
4,550

 
4,133

 
10.1
 %
 
 
 
 

 
 

 
 
 
Non-Same Property Net Operating Income
 
112

 
(185
)
 
160.5
 %
 
Sold Assets Net Operating Income
 
193

 
3,460

 
(94.4
)%
 
Non-Cash & Other Non-Recurring Net Operating Income
 
1,810

 
3,635

 
(50.2
)%
 
Net Operating Income
 
61,777

 
65,177

 
(5.2
)%
 
 
 
 
 
 
 
 
 
General and Administrative Expense
 
(6,777
)
 
(5,945
)
 
(14.0
)%
 
Fee income
 
102

 
1,362

 
(92.5
)%
 
EBITDA
 
55,102

 
60,594

 
(9.1
)%
 
 
 
 
 
 
 
 
 
Interest Expense
 
(16,459
)
 
(16,337
)
 
(0.7
)%
 
Other expense
 
(401
)
 
(757
)
 
47.0
 %
 
Funds From Operations
 
38,242

 
43,500

 
(12.1
)%
 
 
 
 
 
 
 
 
 
      Non-Cash Items
 
(138
)
 
(2,394
)
 
94.2
 %
 
      Capital Expenditures
 
(3,172
)
 
(3,964
)
 
20.0
 %
 
Adjusted Funds From Operations
 
$
34,932

 
$
37,142

 
(6.0
)%
 
 
 
 
 
 
 
 
 
FFO, per share of the Operating Partnership - diluted
 
$
0.44

 
$
0.51

 
(13.7
)%
 

Impact of New Lease Guidance Implementation
 
 
Balance Sheet Impact
 
Amount
 
Account
Right of Use Asset
 
$
27,074

 
Prepaid and Other Assets
Lease Liabilities
 
$
27,315

 
Deferred Revenue and Other Liabilities
 
 
 
 
 
Income Statement Impact
 
Amount
 
Account
Internal and third party leasing and legal costs not directly incremental to a lease execution
 
$
1,216

 
General & Administrative Expense
 
 
 
 
 
Straight-line rent - common area maintenance
 
$
109

 
Rental Income
 
 
 
 
 
Revenues deemed uncollectible - Q1 2019
 
$
751

 
Rental Income
Bad debt expense - Q1 2018
 
$
458

 
Property Operating Expense


p. 17
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

JOINT VENTURE SUMMARY - MARCH 31, 2019
image53.jpg


($ in thousands)

CONSOLIDATED INVESTMENTS
 
 
 
 
 
 
Investment Partner
Total GLA
Total Assets
Total Debt
Partner Economic Ownership Interest 1
Partner Share of Debt
Partner Share of Annual Income
 
 
Individual Investors
45,920

$
149,295

$
56,370

2.0% - 15.0%

$
1,127

$
528

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UNCONSOLIDATED INVESTMENTS
 
 
 
 
 
Investment Partner
Total GLA
Total Assets
Total Debt
KRG Economic Ownership Interest
KRG Share of Debt
KRG Investment
KRG Share of Quarterly EBITDA
KRG Share of Quarterly EBITDA Annualized
Nuveen
416,877

$
104,414

$
51,890

20
%
$
10,378

$
9,633

$
310

$
1,240

Individual Investors
152,460

46,254

33,481

35
%
11,718

3,650

(38
)
(152
)
Total
569,337

$
150,668

$
85,371

 
$
22,096

$
13,283

$
272

$
1,088

 
____________________
1
Economic ownership % represents the partner's share of cash flow.




p. 18
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

SUMMARY OF OUTSTANDING DEBT AS OF MARCH 31, 2019
image53.jpg

($ in thousands)
 
 
 
 
 
 
 
TOTAL OUTSTANDING DEBT 1
 
 
 
 
 
 
 
Outstanding Amount
 
Ratio
 
Weighted Average
Interest Rate
 
Weighted Average
Maturity (in years)
Fixed Rate Debt
$
1,474,900

 
91
%
 
4.09
%
 
5.4

Variable Rate Debt
132,711

 
8
%
 
4.14
%
 
6.3

Net Debt Premiums and Issuance Costs, Net
(5,008
)
 
N/A

 
N/A

 
N/A

Total Consolidated Debt
1,602,603

 
99
%
 
4.11
%
 
5.5

KRG Share of Unconsolidated Debt
22,097

 
1
%
 
3.82
%
 
7.1

Total
$
1,624,700

 
100
%
 
4.09
%
 
5.5

SCHEDULE OF MATURITIES BY YEAR
 
 
 
 
 
 
 
 
 
 
Secured Debt
 
 
 
 
 
 
 
 
Scheduled Principal
Payments
 
Term
Maturities
 
Unsecured
Debt
 2
 
Total Consolidated Debt
 
Total Unconsolidated Debt
 
Total Outstanding Debt
2019
 
$
3,878

 
$

 
$

 
3,878

 
$

 
3,878

2020
 
5,395

 
20,700

 

 
26,095

 
100

 
26,195

2021
 
4,626

 
159,875

 
95,000

 
259,501

 
245

 
259,746

2022
 
1,112

 
205,208

 

 
206,320

 
258

 
206,578

2023
 
806

 
181,940

 
200,600

 
383,346

 
270

 
383,616

2024
 
854

 

 

 
854

 
10,846

 
11,700

2025
 
904

 
16,941

 
330,000

 
347,845

 

 
347,845

2026 And Beyond
 
4,672

 
100

 
375,000

 
379,772

 
10,378

 
390,150

Net Debt Premiums and Issuance Cost, Net
 
(5,008
)
 

 

 
(5,008
)
 

 
(5,008
)
Total
 
$
17,239

 
$
584,764

 
$
1,000,600

 
$
1,602,603

 
$
22,097

 
$
1,624,700

1
Fixed rate debt includes, and variable rate date excludes, the portion of such debt that has been hedged by interest rate derivatives. As of March 31, 2019, $391.2 million in variable rate debt is hedged for a weighted average 2.6 years.
2
This presentation reflects the Company's exercise of its option to extend the maturity date by one year to April 22, 2023 for the Company's unsecured credit facility. The ability to exercise this option is subject to certain conditions, which the Company does not unilaterally control.
 
q12019debtgraphpnga02.jpg


p. 19
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

MATURITY SCHEDULE OF OUTSTANDING DEBT AS OF MARCH 31, 2019
image53.jpg


($ in thousands)
 
 
 
 
 
 
 
 
Property
 
Interest Rate1
 
Maturity Date
 
Balance as of
March 31, 2019
 
% of
 Total Outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019 Debt Maturities
 
 
 
 
 

 
%
 
 
 
 
 
 
 
 
 
Lake City Commons/12th Street Plaza/University Town Center II
 
5.70
%
 
9/1/2020
 
20,700

 
 
2020 Debt Maturities
 
 
 
 
 
20,700

 
1.3
%
 
 
 
 
 
 
 
 
 
Waxahachie Crossing
 
5.55
%
 
3/1/2021
 
7,750

 
 
International Speedway Square
 
5.77
%
 
4/1/2021
 
18,546

 
 
Lima Marketplace
 
5.80
%
 
4/1/2021
 
8,383

 
 
Bell Oaks Centre
 
5.59
%
 
4/1/2021
 
6,548

 
 
Northcrest Shopping Center
 
5.48
%
 
5/1/2021
 
15,780

 
 
University Town Center
 
5.48
%
 
6/1/2021
 
18,690

 
 
Village at Bay Park
 
5.58
%
 
6/1/2021
 
9,183

 
 
Silver Springs Pointe
 
5.03
%
 
7/1/2021
 
8,800

 
 
Lake Mary Plaza
 
5.10
%
 
7/1/2021
 
5,080

 
 
Unsecured Term Loan 2
 
LIBOR + 130

 
7/28/2021
 
95,000

 
 
Bayport Commons
 
5.44
%
 
9/1/2021
 
11,604

 
 
Eddy Street Commons
 
5.44
%
 
9/1/2021
 
22,545

 
 
Four Property Pool Loan
 
5.44
%
 
9/1/2021
 
32,587

 
 
2021 Debt Maturities
 
 
 
 
 
260,496

 
16.0
%
 
 
 
 
 
 
 
 
 
Centre at Panola, Phase I
 
6.78
%
 
1/1/2022
 
1,244

 
 
Delray Marketplace 3
 
LIBOR + 160

 
2/5/2022
 
56,370

 
 
Palm Coast Landing
 
5.00
%
 
3/1/2022
 
21,838

 
 
Bayonne Crossing
 
4.33
%
 
4/1/2022
 
43,537

 
 
Saxon Crossing
 
4.65
%
 
7/1/2022
 
11,400

 
 
Merrimack Village Center
 
4.36
%
 
7/6/2022
 
5,445

 
 
Shops at Moore
 
4.29
%
 
9/1/2022
 
21,300

 
 
Shops at Julington Creek
 
4.60
%
 
9/1/2022
 
4,785

 
 
Centre Point Commons
 
4.34
%
 
10/1/2022
 
14,410

 
 
Miramar Square
 
4.16
%
 
12/1/2022
 
31,625

 
 
2022 Debt Maturities
 

 
 
 
211,954

 
13.0
%
 
 
 
 
 
 
 
 
 
Centennial Gateway / Eastgate
 
3.81
%
 
1/1/2023
 
44,385

 
 
Centennial Center 
 
3.83
%
 
1/6/2023
 
70,455

 
 
Eastern Beltway 
 
3.83
%
 
1/6/2023
 
34,100

 
 
The Corner
 
4.1
%
 
3/1/2023
 
14,750

 
 
Chapel Hill
 
3.78
%
 
4/1/2023
 
18,250

 
 
Unsecured Credit Facility 2,5
 
LIBOR + 115

 
4/22/2023
 
105,600

 
 
Senior Unsecured Note
 
4.23
%
 
9/10/2023
 
95,000

 
 
2023 Debt Maturities
 
 
 

 
382,540

 
23.5
%
 
 
 
 
 
 
 
 
 
2024 Debt Maturities
 
 
 
 
 

 
%
 
 
 
 
 
 
 
 
 
Thirty South
 
LIBOR + 150

 
6/30/2025
 
16,941

 
 
Senior Unsecured Note
 
4.47
%
 
9/10/2025
 
80,000

 
 
2025 Debt Maturities
 
 
 
 
 
96,941

 
5.9
%

p. 20
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

MATURITY SCHEDULE OF OUTSTANDING DEBT AS OF MARCH 31, 2019 (CONTINUED)
image53.jpg


($ in thousands)
 
 
 
 
 
 
 
 
Property
 
Interest Rate1
 
Maturity Date
 
Balance as of
March 31, 2019
 
%  of
 Total Outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior Unsecured Note
 
4.00
%
 
10/1/2026
 
300,000

 
 
Senior Unsecured Note
 
4.57
%
 
9/10/2027
 
75,000

 
 
Unsecured Term Loan 6
 
LIBOR + 200

 
10/24/2028
 
250,000

 
 
Rampart Commons
 
5.73
%
 
6/10/2030
 
9,980

 
 
2026 And Beyond Debt Maturities
 
 
 
 
 
634,980

 
39.0
%
NET PREMIUMS ON ACQUIRED DEBT & ISSUANCE COSTS
 
 
 
 
 
(5,008
)
 
 
TOTAL DEBT PER CONSOLIDATED BALANCE SHEET
 
 
 
$
1,602,603

 
98.6
%
 
 
 
 
 
 
 
 
 
Unconsolidated Debt
 
 
 
 
 
 
 
 
Embassy Suites at University of Notre Dame 
 
LIBOR + 250

 
7/1/2024
 
11,719

 
 
Nuveen 4
 
4.09%

 
7/1/2028
 
10,378

 
 
TOTAL UNCONSOLIDATED DEBT
 
 
 
 
 
22,097

 
1.4
%
TOTAL CONSOLIDATED AND UNCONSOLIDATED DEBT
 
 
 
 
 
$
1,624,700

 
100.0
%
 
____________________                                                                              
1
At March 29, 2019, one-month LIBOR was 2.49%.
2
The Company has 92 unencumbered properties of which 87 are wholly owned and included in the unencumbered property pool of our unsecured facilities.
3
Property is held in a joint venture. The loan is guaranteed by Kite Realty Group, LP. See Joint Venture Summary on page 18 for additional detail.
4
Properties are held in joint ventures. See Joint Venture Summary on page 18 for additional detail.
5
Assumes Company exercises its option to extend the maturity date by one year
6
Assumes Company exercises three one year options to extend the maturity date by three years


p. 21
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

KEY DEBT METRICS
image53.jpg


UNSECURED PUBLIC DEBT COVENANTS
 
 
 
 
 
March 31, 2019
 
Debt Covenant Threshold1
 
 
 
 
 
Total Debt to Undepreciated Assets
41.9%
 
<60%
 
 
 
 
 
Secured Debt to Undepreciated Assets
16%
 
<40%
 
 
 
 
 
Undepreciated Unencumbered Assets to Unsecured Debt
248%
 
>150%
 
 
 
 
 
Debt Service Coverage
3.3x
 
>1.5x
 
 
 
 
 
 
 
 
 
 
Senior Unsecured Debt Ratings:
 
 
 
 
Moody's Investors Service
Baa3/Stable
 
 
Standard & Poor's Rating Services
BBB-/Stable
 
 
 
 
 
 
 
 
 
 
 
 
Liquidity ($ in thousands)
 
 
 
 
Cash and cash equivalents
 
$
28,357

 
 
Availability under unsecured credit facility
 
421,175

 
 
 
 
$
449,532

 
 
 
 
 
 
 
Unencumbered NOI as a % of Total NOI
 
63
%
 
 
 
 
 
 
 
____________________
1
For a complete listing of all Debt Covenants related to the Company's Senior Unsecured Notes, as well as definitions of the terms, refer to the Company's filings with the SEC.



NET DEBT TO EBITDA
 
 
 
Company's Consolidated Debt & Share of Unconsolidated Debt
 
 
$
1,628,581

Less: Cash, Cash Equivalents, and Restricted Cash
 
(52,624
)
Less: Pro-forma adjustment 1
 
 
(27,200
)
 
 
 
$
1,548,757

Q1 2019 EBITDA, Annualized:
 
 
 
        -  Consolidated EBITDA
$
220,404

 
 
        -  Unconsolidated EBITDA
1,088

 
 
        - Pro-forma adjustments 2
2,937

 
 
   - Minority Interest EBITDA 3
(528
)
 
223,901

Ratio of Company Share of Net Debt to EBITDA
 

 
6.9x

 
 
 
 
____________________
 
 
 
 
1
Relates to timing of quarterly dividend payment being made prior to quarter-end resulting in two payments during the quarter.
2
Relates to annualized EBITDA for properties sold and acquired during the quarter and for seasonality with other property related revenue.
3
See page 18 for details


p. 22
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

TOP 25 TENANTS BY ANNUALIZED BASE RENT
image53.jpg

As of March 31, 2019
($ in thousands, except per square foot data)

This table includes the following:
Operating retail properties;
Operating office properties; and
Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of March 31, 2019.
 
 
Number of Stores
 
 
 
 
 
 
 
 
Credit Ratings
Tenant (# Stores)
 
Wholly Owned
 
JV1
 
Total Leased GLA/NRA2
 
Annualized
Base Rent
3,4
 
Annualized Base Rent
per Sq. Ft.
4
 
% of Total Portfolio
Annualized
Base Rent
4
S&P
Moody's
Publix Super Markets, Inc.
 
14
 

 
670,665

 
$
6,739

 
$
10.05

 
2.6
%
N/A
N/A
The TJX Companies, Inc.5
 
20
 
2

 
650,156

 
6,517

 
10.68

 
2.5
%
A+
A2
Ross Stores, Inc.
 
16
 
1

 
478,766

 
5,328

 
11.61

 
2.0
%
A+
A3
PetSmart, Inc.
 
16
 
1

 
351,648

 
5,172

 
15.23

 
2.0
%
CCC
N/A
Bed Bath & Beyond, Inc.6
 
16
 
2

 
473,319

 
4,945

 
11.27

 
1.9
%
B+
Baa3
Lowe's Companies, Inc.
 
4
 

 

 
4,190

 
6.44

 
1.6
%
BBB+
Baa1
Ascena Retail Group7
 
32
 

 
198,882

 
3,908

 
19.65

 
1.5
%
B-
B1
Michaels Stores, Inc.
 
13
 
1

 
296,540

 
3,694

 
13.05

 
1.4
%
BB-
N/A
Dick's Sporting Goods, Inc.8
 
7
 

 
340,502

 
3,647

 
10.71

 
1.4
%
N/A
N/A
LA Fitness
 
5
 

 
208,209

 
3,624

 
17.41

 
1.4
%
N/A
N/A
Nordstrom Rack
 
5
 
1

 
197,797

 
3,559

 
20.69

 
1.4
%
BBB+
Baa1
Office Depot (8) / Office Max (4)
 
12
 

 
245,455

 
3,254

 
13.26

 
1.2
%
B
Ba3
Best Buy Co., Inc.
 
6
 

 
213,604

 
3,122

 
14.61

 
1.2
%
BBB
Baa1
Kohl's Corporation
 
5
 

 
184,516

 
3,027

 
7.06

 
1.2
%
BBB-
Baa2
National Amusements
 
1
 

 
80,000

 
2,953

 
36.92

 
1.1
%
B+
B1
Petco Animal Supplies, Inc.
 
12
 

 
167,455

 
2,819

 
16.83

 
1.1
%
N/A
N/A
Burlington Stores, Inc.
 
4
 

 
303,400

 
2,806

 
9.25

 
1.1
%
BB+
N/A
The Gap9
 
13
 

 
194,725

 
2,743

 
14.09

 
1.0
%
BB+
Baa2
Walmart Stores, Inc.10
 
5
 

 

 
2,652

 
3.27

 
1.0
%
AA
Aa2
Mattress Firm Holdings Corp (15) / Sleepy's (4)
 
19
 

 
87,585

 
2,336

 
26.67

 
0.9
%
N/A
N/A
DSW Inc.
 
8
 
1

 
175,133

 
2,214

 
13.87

 
0.8
%
N/A
N/A
Hobby Lobby Stores, Inc.
 
5
 

 
271,254

 
2,190

 
8.07

 
0.8
%
N/A
N/A
Ulta Beauty, Inc.
 
10
 
2

 
127,459

 
2,166

 
19.55

 
0.8
%
N/A
N/A
Stein Mart, Inc.
 
8
 
1

 
307,222

 
2,143

 
7.61

 
0.8
%
N/A
N/A
The Kroger Co.11
 
3
 

 
60,268

 
2,099

 
9.19

 
0.8
%
BBB
Baa1
TOTAL
 
259
 
12

 
6,284,560

 
$
87,848

 
$
11.03

 
33.2
%
 
 
1
JV Stores represent stores at unconsolidated properties.
2
Excludes the estimated size of the structures located on land owned by the Company and ground leased to tenants.
3
Annualized base rent represents the monthly contractual rent for March 31, 2019 for each applicable tenant multiplied by 12. Annualized base rent does not include tenant reimbursements. Annualized base rent represents 100% of the annualized base rent at consolidated properties and our share of the annualized base rent at unconsolidated properties.
4
Annualized base rent and percent of total portfolio includes ground lease rent.
5
Includes TJ Maxx (13), Marshalls (6) and HomeGoods (3).
6
Includes Bed Bath and Beyond (10), Buy Buy Baby (4) Christmas Tree Shops, (1) and Cost Plus World Market (3).
7
Includes Ann Taylor (5), Catherines (1), Dress Barn (11), Lane Bryant (7), Justice Stores (4) and Maurices (4).
8
Includes Dick's Sporting Goods (6) and Golf Galaxy (1).
9
Includes Old Navy (12) and Athleta (1).
10
Includes Sam's Club.
11
Includes Kroger (1), Harris Teeter (1), and Smith's (1).

p. 23
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

RETAIL LEASING SPREADS
image53.jpg


 
 
 
 
 
 
Comparable Space1, 2
 
 
Category
 
Total Leases
Total
Sq. Ft.
 
Leases
 
Sq. Ft.
 
Prior Rent PSF3
 
New Rent PSF4
 
Cash Rent Spread
GAAP Rent Spread5
TI, LL Work, Lease Commissions PSF6
New Leases - Q1, 2019
 
33

 
166,518

 
17
 
96,698

 
$
11.83

 
$
18.71

 
58.2
 %
63.3
%
 
 
 
New Leases - Q4, 2018
 
33

 
202,555

 
19
 
170,995

 
15.11

 
17.48

 
15.7
 %
25.3
%
 
 
 
New Leases - Q3, 2018
 
33

 
108,108

 
20
 
46,786

 
24.34

 
26.88

 
10.4
 %
30.2
%
 
 
 
New Leases - Q2, 2018
 
32

 
123,379

 
17
 
30,480

 
25.90

 
31.88

 
23.1
 %
39.5
%
 
 
 
Total
 
131

 
600,560

 
73
 
344,959

 
$
16.40

 
$
20.37

 
24.2
 %
36.2
%
 
$
59.45

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewals - Q1, 2019
 
62

 
475,587

 
57
 
455,410

 
$
15.10

 
$
14.62

 
(3.2
)%
1.0
%
 
 
 
Renewals - Q4, 2018
 
43

 
268,312

 
43
 
268,312

 
16.23

 
17.44

 
7.5
 %
12.4
%
 
 
 
Renewals - Q3, 2018
 
60

 
337,500

 
60
 
337,500

 
18.69

 
19.40

 
3.8
 %
8.6
%
 
 
 
Renewals - Q2, 2018
 
49

 
233,517

 
49
 
233,517

 
20.32

 
21.98

 
8.2
 %
13.7
%
 
 
 
Total
 
214

 
1,314,916

 
209
 
1,294,739

 
$
17.21

 
$
17.78

 
3.3
 %
8.1
%
 
$
0.51

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total - Q1, 2019
 
95
 
642,105

 
74
 
552,108

 
$
14.53

 
$
15.34

 
5.6
 %
10.2
%
 
 
 
Total - Q4, 2018
 
76
 
470,867

 
62
 
439,307

 
15.79

 
17.45

 
10.5
 %
17.2
%
 
 
 
Total - Q3, 2018
 
93
 
445,608

 
80
 
384,286

 
19.37

 
20.31

 
4.9
 %
11.4
%
 
 
 
Total - Q2, 2018
 
81
 
356,896

 
66
 
263,997

 
20.96

 
23.13

 
10.3
 %
16.3
%
 
 
 
Total
 
345
 
1,915,476

 
282
 
1,639,698

 
$
17.04

 
$
18.32

 
7.5
 %
13.5
%
 
$
12.91

 

________________
1
Comparable space leases on this report are included for second generation retail spaces. Comparable leases represent those leases for which there was a former tenant within the last 12 months. Leases at our two office properties, Thirty South Meridian and Eddy Street Commons, and ground leases are excluded.
2
Comparable renewals exclude terms shorter than two years.
3
Prior rent represents minimum rent, if any, paid by the prior tenant in the final 12 months of the term. All amounts reported at lease execution.
4
Contractual rent represents contractual minimum rent per square foot for the first 12 months of the lease.
5
The aggregate spread on a straight-line basis over the contractual life of the lease to the comparable lease.
6
Includes redevelopment costs for tenant specific landlord work and tenant allowances provided to tenants at properties in the redevelopment pipeline.



p. 24
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

LEASE EXPIRATIONS
image53.jpg



As of March 31, 2019

($ in thousands, except per square foot data)

This table includes the following:
Operating retail properties;
Operating office properties; and
Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of March 31, 2019.


 
 
 
Expiring GLA2
 
 
 
 
 
Expiring Annualized Base Rent per Sq. Ft.3
 
 
Number of Expiring Leases1
 
Shop Tenants
 
Anchor Tenants
 
Office and Other Tenants
 
Expiring Annualized Base Rent (Pro-rata)
 
% of Total Annualized Base Rent (Pro-rata)
 
Shop Tenants
 
Anchor Tenants
 
Office and Other Tenants
Total
2019
 
119

 
242,685

 
132,980

 

 
$
7,697,889

 
3.2
%
 
$
25.56

 
$
12.22

 
$

$
20.77

2020
 
231

 
474,159

 
1,170,607

 
13,311

 
25,022,731

 
10.3
%
 
25.02

 
11.16

 
19.25

15.15

2021
 
300

 
677,125

 
1,123,223

 
7,799

 
29,688,479

 
12.2
%
 
25.28

 
11.27

 
25.35

16.52

2022
 
305

 
653,515

 
1,281,840

 
65,020

 
34,311,619

 
14.1
%
 
26.31

 
12.43

 
19.55

17.18

2023
 
328

 
732,626

 
1,483,146

 
129,935

 
42,601,506

 
17.5
%
 
27.50

 
14.39

 
9.15

18.18

2024
 
206

 
499,171

 
970,021

 
33,827

 
25,806,645

 
10.6
%
 
26.25

 
15.04

 
13.00

19.10

2025
 
102

 
234,847

 
652,017

 
116,988

 
15,522,416

 
6.4
%
 
29.25

 
10.98

 
17.91

16.23

2026
 
86

 
262,942

 
554,351

 

 
10,992,480

 
4.5
%
 
24.53

 
9.04

 

14.36

2027
 
78

 
207,409

 
504,403

 
9,154

 
11,475,871

 
4.7
%
 
27.41

 
12.02

 
30.38

16.99

2028
 
87

 
219,352

 
414,269

 
61,747

 
12,982,578

 
5.3
%
 
26.83

 
13.98

 
21.75

18.71

Beyond
 
105

 
223,087

 
1,262,418

 
56,921

 
26,876,267

 
11.1
%
 
28.79

 
15.16

 
23.03

17.42

 
 
1,947

 
4,426,918

 
9,549,275

 
494,702

 
$
242,978,481

 
100.0
%
 
$
26.42

 
$
12.81

 
$
16.94

$
17.18


____________________
1
Lease expiration table reflects rents in place as of March 31, 2019 and does not include option periods; 2019 expirations include 20 month-to-month tenants. This column also excludes ground leases.
2
Expiring GLA excludes estimated square footage attributable to non-owned structures on land owned by the Company and ground leased to tenants.
3
Annualized base rent represents the monthly contractual rent as of March 31, 2019 for each applicable tenant multiplied by 12. Excludes tenant reimbursements and ground lease revenue.
 






p. 25
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

DEVELOPMENT AND REDEVELOPMENT PROJECTS
image53.jpg
    

($ in thousands)


Project
MSA
KRG Ownership %
Anticipated Start Date
Projected Stabilization Date1
Projected New Total GLA
Projected New Owned GLA
KRG Share of Estimated Project Cost
KRG Share of Cost Incurred
Estimated Return on Investment3
Description
 
 
 
 
 
 
 
 
 
 
 
Active Developments
 
 
 
 
 
 
 
 
 
 
Eddy Street Commons at Notre Dame, IN - Phase II 2
South Bend, IN

N/A
Q4 2020
530,000

8,500

$
10,000

$
5,170

11.0% - 13.0%

Total
 
 
530,000

8,500

$
10,000

$
5,170

11.0% - 13.0%


Active Redevelopments
 
 
 
 
 
 
 
 
 
 
Centennial Center A
Las Vegas, NV
 
N/A
Q3 2019
 
 
$3,500 - $4,500
$
2,454

13.5% - 14.5%
Reposition of two retail buildings totaling 14,000 square feet, and the addition of a Panera Bread outlot. Addition of traffic signal and other significant building/site enhancements.
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
$3,500 - $4,500
$
2,454

13.5% - 14.5%
 

Future Opportunities4
 
 
 
 
 
 
 
 
 
 
Hamilton Crossing Centre
Indianapolis, IN
 
 
 
 
 
 
 
 
Creation of a mixed use (office, retail, and multi-family) development.
The Corner
Indianapolis, IN
 
 
 
 
 
 
 
 
Creation of a mixed use (retail and multi-family) development to replace an unanchored small shop center.
Glendale Town Center
Indianapolis, IN
 
 
 
 
 
 
 
 
Repositioning vacant anchor box with several national tenants. Addition of multi-family development.

Projected Annualized Development / Redevelopment Cash NOI Summary


Remaining Under Construction Development / Redevelopment Cash NOI (excluding hotel)
$
1,321

Remaining Transitional Development / Redevelopment Cash NOI
470

Total Remaining Annual Cash NOI
$
1,791

Summary of Construction in Progress on Consolidated Balance Sheet
 
Under Construction Development / Redevelopment CIP
$
5,481

Holly Springs Towne Center - Phase III
5,872

Various tenant improvements and small projects
19,592

Construction in Progress on Consolidated Balance Sheet
$
30,945


____________________
1
Stabilization date represents near completion of project construction and substantial occupancy of the property.
2
Total estimated cost of all components of Eddy Street Phase II equals $90.8 million, consisting of KRG estimated project cost ($10.0 million), TIF ($16.1 million), and residential apartments and townhomes to be ground subleased to unrelated third party ($64.7 million).
3
Projected ROI for redevelopments is calculated by dividing incremental rent for comparable spaces or full rent for spaces vacant 12 months or more over total projected cost of the defined area.
4
These opportunities are deemed potential at this time and are subject to various contingencies, many of which could be beyond the Company's control.

p. 26
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

2019 TRANSACTIONS
image53.jpg
    

PROPERTY DISPOSITIONS
 
 
 
Property Name
MSA


Date
Sold
 
Sales Price
Whitehall Pike
Bloomington, IN
3/29/2019
 
 



 
 
Total


 
$
13,536









PROPERTY ACQUISITIONS
 
 
 
Property Name
MSA


Date
Acquired
 
Acquisition Price
Pan Am Plaza Garage
Indianapolis, IN
3/15/2019
 
$
29,500

 
 
 
 
 
Total
 
 
 
$
29,500








p. 27
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

GEOGRAPHIC DIVERSIFICATION  ANNUALIZED BASE RENT BY REGION AND STATE
image53.jpg


As of March 31, 2019


($ in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
Total Operating Portfolio Excluding Developments and Redevelopments
 
Developments and Redevelopments2
 
Joint Ventures3
 
Total Operating Portfolio Including
Developments and Redevelopments
Region/State
 
Owned
GLA/NRA
1
 
Annualized
Base Rent
 
Owned
GLA/NRA
1
 
Annualized
Base Rent
 
Owned
GLA/NRA
1
 
Annualized
Base Rent
 
Number of Properties
 
Owned
GLA/NRA
1
 
Annualized Base Rent - Ground Leases
 
Total Annualized
Base Rent
 
Percent of
Annualized
Base Rent
South
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florida
 
4,193,230

 
$
62,717

 
124,802

 
$
251

 
121,705

 
$
1,525

 
36
 
4,439,737

 
$
3,852

 
$
68,345

 
25.4%
Texas
 
1,815,225

 
28,218

 

 

 
156,150

 
2,612

 
10
 
1,971,375

 
1,082

 
31,912

 
11.9%
North Carolina
 
1,072,868

 
20,125

 

 

 

 

 
8
 
1,072,868

 
3,810

 
23,935

 
8.9%
Oklahoma
 
854,051

 
12,280

 

 

 

 

 
5
 
854,051

 
1,045

 
13,325

 
5.0%
Georgia
 
716,390

 
9,267

 

 

 

 

 
4
 
716,390

 
336

 
9,603

 
3.6%
South Carolina
 
509,987

 
5,674

 

 

 

 

 
3
 
509,987

 

 
5,674

 
2.1%
Tennessee
 
230,980

 
3,784

 

 

 

 

 
1
 
230,980

 

 
3,784

 
1.4%
Texas - Other
 
107,400

 
591

 

 

 

 

 
1
 
107,400

 

 
591

 
0.2%
Total South
 
9,500,131

 
142,656

 
124,802

 
251

 
277,855

 
4,137

 
68
 
9,902,788

 
10,125

 
157,169

 
58.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Midwest
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Indiana - Retail
 
1,698,590

 
26,829

 
519,216

 
3,159

 

 

 
22
 
2,217,806

 
1,933

 
31,921

 
11.9%
Indiana - Other
 
366,502

 
6,843

 

 

 

 

 
3
 
366,502

 

 
6,843

 
2.5%
Illinois
 
211,759

 
2,284

 

 

 

 

 
2
 
211,759

 

 
2,284

 
0.8%
Ohio
 
236,230

 
2,151

 

 

 

 

 
1
 
236,230

 

 
2,151

 
0.8%
Wisconsin
 
82,254

 
1,304

 

 

 

 

 
1
 
82,254

 
381

 
1,685

 
0.6%
Total Midwest
 
2,595,335

 
39,411

 
519,216

 
3,159

 

 

 
29
 
3,114,551

 
2,314

 
44,884

 
16.6%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nevada
 
896,226

 
22,364

 

 

 

 

 
6
 
896,226

 
4,167

 
26,531

 
9.9%
Utah
 
394,925

 
7,238

 

 

 

 

 
2
 
394,925

 

 
7,238

 
2.7%
Arizona
 
79,902

 
2,467

 

 

 

 

 
1
 
79,902

 

 
2,467

 
0.9%
Total West
 
1,371,053

 
32,069

 

 

 

 

 
9
 
1,371,053

 
4,167

 
36,236

 
13.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Northeast
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York
 
363,103

 
9,361

 

 

 

 

 
1
 
363,103

 

 
9,361

 
3.5%
Virginia
 
398,156

 
7,851

 

 

 

 

 
1
 
398,156

 
310

 
8,161

 
3.0%
New Jersey
 
106,146

 
3,110

 

 

 
139,022

 
2,711

 
2
 
245,168

 
2,263

 
8,084

 
3.0%
Connecticut
 
205,683

 
2,631

 

 

 

 

 
1
 
205,683

 
1,061

 
3,692

 
1.4%
New Hampshire
 
78,892

 
1,150

 

 

 

 

 
1
 
78,892

 
168

 
1,318

 
0.5%
Total Northeast
 
1,151,980

 
24,103

 

 

 
139,022

 
2,711

 
6
 
1,291,002

 
3,802

 
30,616

 
11.4%
 
 
14,618,499

 
$
238,239

 
644,018

 
$
3,410

 
416,877

 
$
6,848

 
112
 
15,679,394

 
$
20,408

 
$
268,905

 
100.0%
____________________
1
Owned GLA/NRA represents gross leasable area or net leasable area owned by the Company. It also excludes the square footage of Union Station Parking Garage and Pan Am Plaza Parking Garage.
2
Represents the four redevelopment and one development project not in the retail operating portfolio.
3
Represents the three operating properties owned in unconsolidated joint ventures.


p. 28
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

OPERATING RETAIL PORTFOLIO SUMMARY REPORT
image53.jpg


As of March 31, 2019
Property
Location (MSA)
Year
Built/
Renovated
Owner-ship %
Owned GLA1
 
Leased %
ABR
per SqFt
Grocery Anchors2
Other Retailers2
Total
Anchors
Shops
 
Total
Anchors
Shops
Arizona
 
 
 
 
 
 
 
 
 
 
 

 
The Corner
Tucson
2008
100%
79,902

55,883

24,019

 
100.0
%
100.0
%
100.0
%
$
30.87

Total Wine & More
Nordstrom Rack, Panera Bread, (Home Depot)
Connecticut
 
 
 
 
 
 
 
 
 
 
 

 
Crossing at Killingly Commons 
Willimantic, CT
2010
85%
205,683

148,250

57,433

 
87.0
%
86.2
%
89.0
%
14.70

Stop & Shop Supermarket, (Target)
TJ Maxx, Michaels, Petco, Staples, Lowe's Home Improvement Center
Florida
 
 
 
 
 
 
 
 
 
 
 

 
12th Street Plaza
Vero Beach
1978/2003
100%
135,016

121,376

13,640

 
100.0
%
100.0
%
100.0
%
10.27

Publix
Stein Mart, Tuesday Morning
Bayport Commons
Tampa
2008
100%
97,163

71,540

25,623

 
100.0
%
100.0
%
100.0
%
15.35

(Target)
PetSmart, Michaels
Bolton Plaza
Jacksonville
1986/2014
100%
154,555

136,195

18,360

 
100.0
%
100.0
%
100.0
%
9.80

Aldi
LA Fitness, Academy Sports, Marshalls, Panera Bread
Burnt Store Marketplace
Punta Gorda
1989/2018
100%
95,625

45,600

50,025

 
88.6
%
100.0
%
78.1
%
14.08

Publix
Anytime Fitness, Pet Supermarket, (Home Depot)
Centre Point Commons
Sarasota
2007
100%
119,320

93,574

25,746

 
98.7
%
100.0
%
93.8
%
17.64


Best Buy, Dick's Sporting Goods, Office Depot, Panera Bread, (Lowe's Home Improvement Center)
Cobblestone Plaza
Miami
2011
100%
133,244

68,219

65,025

 
99.0
%
100.0
%
97.9
%
28.36

Whole Foods
Party City, Planet Fitness
Colonial Square
Fort Myers
2010
100%
186,517

150,505

36,012

 
92.4
%
100.0
%
60.7
%
11.78


Kohl's, Hobby Lobby, PetSmart,
Delray Marketplace
Miami
2013
98%
260,237

118,136

142,101

 
95.4
%
100.0
%
91.6
%
27.01

Publix
Frank Theatres, Burt & Max's, Ann Taylor Loft, Chico's, White House Black Market
Estero Town Commons
Fort Meyers
2006
100%
25,696


25,696

 
100.0
%
%
100.0
%
14.80


Lowe's Home Improvement Center, Dollar Tree
Gainesville Plaza
Gainesville
1970/2015
100%
162,189

125,162

37,027

 
92.4
%
100.0
%
66.6
%
9.44

Save-A-Lot
Ross Stores, Burlington, 2nd & Charles
Hunter's Creek Promenade
Orlando
1994
100%
119,727

55,999

63,728

 
96.7
%
100.0
%
93.7
%
15.05

Publix

Indian River Square
Vero Beach
1997/2004
100%
142,592

109,000

33,592

 
95.9
%
100.0
%
82.7
%
11.97

(Target)
Beall's, Office Depot, Dollar Tree, Panera
International Speedway Square
Daytona Beach
1999/2013
100%
233,424

203,405

30,019

 
95.3
%
100.0
%
63.2
%
11.29

Total Wine & More
Bed Bath & Beyond, Stein Mart, Old Navy, Staples, Michaels, Dick’s Sporting Goods, Shoe Carnival
Kings Lake Square
Naples
1986/2014
100%
88,611

45,600

43,011

 
100.0
%
100.0
%
100.0
%
19.08

Publix

Lake City Commons
Lake City
2008
100%
65,723

45,600

20,123

 
100.0
%
100.0
%
100.0
%
15.46

Publix

Lake City Commons - Phase II
Lake City
2011
100%
16,291

12,131

4,160

 
100.0
%
100.0
%
100.0
%
15.74

Publix
PetSmart
Lake Mary Plaza
Orlando
2009
100%
21,385

14,880

6,505

 
91.3
%
100.0
%
71.4
%
38.62


Walgreens
Lakewood Promenade3
Jacksonville
1948/1998
100%
196,655

77,840

118,815

 
86.5
%
100.0
%
77.6
%
12.19

Winn Dixie
Stein Mart, Starbucks, Salon Lofts
Lithia Crossing
Tampa
2003/2013
100%
90,515

53,547

36,968

 
98.3
%
100.0
%
95.9
%
15.71

The Fresh Market
Stein Mart, Chili's, Panera Bread
Miramar Square
Miami
2008
100%
225,205

147,505

77,700

 
98.8
%
100.0
%
96.6
%
17.83

Sprouts Farmers Market
Kohl's, Miami Children's Hospital, Dollar General
Northdale Promenade
Tampa
1985/2017
100%
179,602

130,269

49,333

 
96.6
%
100.0
%
87.5
%
12.58

(Winn Dixie)
TJ Maxx, Ulta Beauty, Beall's, Crunch Fitness, Tuesday Morning
Palm Coast Landing at Town Square
Palm Coast
2010
100%
168,352

100,822

67,530

 
98.6
%
100.0
%
96.6
%
19.71

(Target)
Michaels, PetSmart, Ross Stores, TJ Maxx, Ulta Beauty
Pine Ridge Crossing
Naples
1993
100%
105,962

66,435

39,527

 
96.3
%
100.0
%
90.0
%
17.85

Publix, (Target)
Ulta Beauty, (Beall's)
Pleasant Hill Commons
Orlando
2008
100%
70,645

45,600

25,045

 
98.3
%
100.0
%
95.2
%
15.60

Publix
 
Riverchase Plaza
Naples
1991/2001
100%
78,291

48,890

29,401

 
96.3
%
100.0
%
90.3
%
16.51

Publix
 

See footnotes on page 34



p. 29
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image53.jpg


As of March 31, 2019
Property1
Location (MSA)
Year
Built/
Renovated
Owner-ship %
Owned GLA2
 
Leased %
ABR
per
Sq. ft.
Grocery Anchors4
Other Retailers4
Total
Anchors
Shops
 
Total
Anchors
Shops
Saxon Crossing
Daytona Beach
2009
100%
119,907

95,304

24,603

 
99.0
%
100.0
%
95.1
%
$
14.41

(Target)
Hobby Lobby, LA Fitness, (Lowe's Home Improvement Center)
Shoppes of Eastwood
Orlando
1997
100%
69,076

51,512

17,564

 
98.1
%
100.0
%
92.5
%
13.74

Publix

Shops at Eagle Creek
Naples
1983/2013
100%
70,768

50,187

20,581

 
100.0
%
100.0
%
100.0
%
16.35

The Fresh Market
Staples, Panera Bread, (Lowe's Home Improvement Center)
Tamiami Crossing
Naples
2016
20%
121,705

121,705


 
100.0
%
100.0
%
%
12.53

Aldi, (Walmart)
Marshalls, Michaels, PetSmart, Ross Stores, Stein Mart, Ulta Beauty
Tarpon Bay Plaza
Naples
2007
100%
82,512

60,090

22,422

 
97.5
%
100.0
%
90.6
%
17.22

(Target)
PetSmart, Cost Plus World Market, Ross Stores, Panera Bread
Temple Terrace
Tampa
2012
100%
90,328

58,798

31,530

 
92.9
%
100.0
%
79.6
%
10.71

Winn Dixie
Burger King
The Landing at Tradition
Port St. Lucie
2007
100%
361,442

290,203

71,239

 
70.4
%
69.4
%
74.7
%
16.00

(Target)
TJ Maxx, Ulta Beauty, Bed Bath & Beyond, LA Fitness, Michaels, Old Navy, PetSmart, Pier 1, DSW, Five Below
The Shops at Julington Creek
Jacksonville
2011
100%
40,254

21,038

19,216

 
100.0
%
100.0
%
100.0
%
20.12

The Fresh Market

Tradition Village Center
Port St. Lucie
2006
100%
84,086

45,600

38,486

 
98.6
%
100.0
%
97.0
%
17.90

Publix

Waterford Lakes Village
Orlando
1997
100%
77,975

51,703

26,272

 
96.7
%
100.0
%
90.2
%
13.08

Winn Dixie

Georgia
 
 
 
 
 
 
 
 
 
 
 

 
Beechwood Promenade3
Athens
1961/2018
100%
297,369

212,485

84,884

 
95.0
%
100.0
%
82.5
%
13.25

The Fresh Market
TJ Maxx, Michaels, CVS, Stein Mart, Starbucks
Mullins Crossing
Augusta
2005
100%
276,318

228,224

48,094

 
99.3
%
100.0
%
96.1
%
13.31

(Target)
Ross Stores, Old Navy, Five Below, Kohls, La-Z-Boy, Marshalls, Office Max, Petco, Ulta Beauty, Panera Bread
Publix at Acworth
Atlanta
1996
100%
69,628

37,888

31,740

 
100.0
%
100.0
%
100.0
%
12.87

Publix

The Centre at Panola
Atlanta
2001
100%
73,075

51,674

21,401

 
100.0
%
100.0
%
100.0
%
13.33

Publix

Illinois
 
 
 
 
 
 
 
 
 
 
 

 
Naperville Marketplace
Chicago
2008
100%
83,759

61,683

22,076

 
97.7
%
100.0
%
91.1
%
13.52

(Caputo's Fresh Market)
TJ Maxx, PetSmart
South Elgin Commons
Chicago
2011
100%
128,000

128,000


 
54.7
%
54.7
%
%
16.83

(Target)
LA Fitness, Ross Stores
Indiana
 
 
 
 
 
 
 
 
 
 
 

 
54th & College
Indianapolis
2008
100%



 
%
%
%
0.00

The Fresh Market

Beacon Hill
Chicago
2006
100%
56,820

11,043

45,777

 
86.5
%
100.0
%
83.3
%
17.26

(Strack & Van Til)
(Walgreens), Jimmy John's, Rosati's, Great Clips
Bell Oaks Centre
Evansville
2008
100%
94,958

74,122

20,836

 
100.0
%
100.0
%
100.0
%
12.49

Schnuck's Market

Boulevard Crossing
Kokomo
2004
100%
124,634

74,440

50,194

 
98.9
%
100.0
%
97.3
%
14.90


Petco, TJ Maxx, Ulta Beauty, Shoe Carnival, (Kohl's)
Bridgewater Marketplace
Indianapolis
2008
100%
25,975


25,975

 
87.6
%
%
87.6
%
20.77


(Walgreens), The Local Eatery, Original Pancake House
Castleton Crossing
Indianapolis
1975/2012
100%
286,377

247,710

38,667

 
100.0
%
100.0
%
100.0
%
12.28


TJ Maxx/HomeGoods, Burlington, Shoe Carnival, Value City Furniture, K&G Menswear, Chipotle, Verizon, Five Below
Cool Creek Commons
Indianapolis
2005
100%
124,251

53,600

70,651

 
100.0
%
100.0
%
100.0
%
18.86

The Fresh Market
Stein Mart, McAlister's Deli, Buffalo Wild Wings, Pet People
Depauw University Bookstore and Café
Indianapolis
2012
100%
11,974


11,974

 
100.0
%
%
100.0
%
9.17


Follett's, Starbucks
Eddy Street Commons at Notre Dame
South Bend
2009
100%
87,991

20,154

67,837

 
98.8
%
100.0
%
98.4
%
26.03


Hammes Bookstore & Cafe, Chipotle, Urban Outfitters, Five Guys, Kilwins, Blaze Pizza
Fishers Station
Indianapolis
1989/2018
100%
52,414

15,441

36,973

 
97.8
%
100.0
%
96.9
%
17.47


Dollar Tree, Goodwill
Geist Pavilion
Indianapolis
2006
100%
63,910

29,700

34,210

 
100.0
%
100.0
%
100.0
%
17.18


Ace Hardware, Goodwill, Ale Emporium, Pure Barre
Greyhound Commons
Indianapolis
2005
100%
9,152


9,152

 
100.0
%
%
100.0
%
14.16


(Lowe's Home Improvement Center), Abuelo's Mexican, Koto Japenese Steakhouse
See footnotes on page 34

p. 30
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image53.jpg


As of March 31, 2019
Property1
Location (MSA)
Year
Built/
Renovated
Owner-ship %
Owned GLA2
 
Leased %
ABR
per Sqft
Grocery Anchors4
Other Retailers4
Total
Anchors
Shops
 
Total
Anchors
Shops
Lima Marketplace
Fort Wayne
2008
100%
100,461

71,521

28,940

 
96.1
%
100.0
%
86.4
%
$
15.31

Aldi, (Walmart)
PetSmart, Office Depot, Aldi, Dollar Tree
Rangeline Crossing
Indianapolis
1986/2013
100%
99,238

47,962

51,276

 
97.2
%
100.0
%
94.5
%
22.84

Earth Fare
Walgreens, Panera Bread, Pet Valu, City BBQ
Rivers Edge
Indianapolis
2011
100%
150,428

117,890

32,538

 
100.0
%
100.0
%
100.0
%
22.18


Nordstrom Rack, The Container Store, Arhaus Furniture, Bicycle Garage of Indy, Buy Buy Baby, J Crew Mercantile
Stoney Creek Commons
Indianapolis
2000/2013
100%
84,330

84,330


 
64.1
%
64.1
%
%
14.38


LA Fitness, Goodwill, (Lowe's Home Improvement Center)
Traders Point I
Indianapolis
2005
100%
279,700

238,721

40,979

 
74.7
%
71.6
%
92.8
%
15.25


Dick's Sporting Goods, AMC Theatres, Bed Bath & Beyond, Michaels, Old Navy, PetSmart, Books-A-Million
Traders Point II
Indianapolis
2005
100%
45,977


45,977

 
92.2
%
%
92.2
%
27.18


 
Nevada
 
 
 
 
 
 
 
 
 
 
 

 
Cannery Corner
Las Vegas
2008
100%
30,738


30,738

 
94.4
%
%
94.4
%
38.39

(Sam's Club)
Chipotle, Five Guys, (Lowe's Home Improvement Center)
Centennial Center
Las Vegas
2002
100%
333,899

158,156

175,743

 
96.4
%
100.0
%
93.2
%
25.13

Sam's Club, Walmart
Ross Stores, Big Lots, Famous Footwear, Michaels, Petco, Rhapsodielle, Home Depot, HomeGoods, Skechers
Centennial Gateway
Las Vegas
2005
100%
193,072

139,913

53,159

 
100.0
%
100.0
%
100.0
%
24.77

Trader Joe's
24 Hour Fitness, Party City, Sportsman's Warehouse, Walgreens
Eastern Beltway Center
Las Vegas
1998/2006
100%
162,594

77,436

85,158

 
92.4
%
100.0
%
85.5
%
26.69

Sam's Club, Walmart
Petco, Ross Stores, Skechers, Old Navy, (Home Depot)
Eastgate Plaza
Las Vegas
2002
100%
96,609

53,030

43,579

 
75.5
%
76.4
%
74.4
%
23.96

(Walmart)
99 Cents Only Store, Party City
Rampart Commons
Las Vegas
2002/2018
100%
79,314

11,965

67,349

 
100.0
%
100.0
%
100.0
%
33.03


Athleta, North Italia, Pottery Barn, Williams Sonoma, Flower Child, Crunch Fitness
New Hampshire
 
 
 
 
 
 
 
 
 
 
 

 
Merrimack Village Center
Manchester
2007
100%
78,892

54,000

24,892

 
98.5
%
100.0
%
95.2
%
14.80

Supervalu/Shaw's

New Jersey
 
 
 
 
 
 
 
 
 
 
 

 
Bayonne Crossing
New York / Northern New Jersey
2011
100%
106,146

52,219

53,927

 
100.0
%
100.0
%
100.0
%
29.30

Walmart
Michaels, New York Sports Club, Lowe's Home Improvement Center
Livingston Shopping Center
New York / Northern New Jersey
1997
20%
139,022

133,125

5,897

 
97.8
%
100.0
%
49.2
%
19.93


Cost Plus World Market, Buy Buy Baby, Nordstrom Rack, DSW, TJ Maxx, Ulta Beauty
New York
 
 
 
 
 
 
 
 
 
 
 
 
 
City Center
New York / Northern New Jersey
2004/2018
100
%
363,103

325,139

37,964

 
96.9
%
100.0
%
70.7
%
26.60
ShopRite
Nordstrom Rack, New York Sports Club, Burlington, Club Champion Golf, National Amusements
North Carolina
 
 
 
 
 
 
 
 
 
 
 

 
Holly Springs Towne Center - Phase I
Raleigh
2013
100%
210,354

121,761

88,593

 
96.9
%
100.0
%
92.6
%
17.46

(Target)
Dick's Sporting Goods, Marshalls, Petco, Ulta Beauty, Michaels, Old Navy
Holly Springs Towne Center - Phase II
Raleigh
2016
100%
145,009

111,843

33,166

 
100.0
%
100.0
%
100.0
%
18.33

(Target)
Bed Bath & Beyond, DSW, AMC Theatres, 02 Fitness
Northcrest Shopping Center
Charlotte
2008
100%
133,627

65,576

68,051

 
97.5
%
100.0
%
95.1
%
23.54

(Target)
REI Co-Op, David's Bridal, Old Navy, Five Below
Oleander Place
Wilmington
2012
100%
45,530

30,144

15,386

 
87.3
%
100.0
%
62.5
%
16.48

Whole Foods

Parkside Town Commons - Phase I
Raleigh
2015
100%
55,368

22,500

32,868

 
100.0
%
100.0
%
100.0
%
25.05

Harris Teeter/Kroger, (Target)
Petco, Guitar Center
Parkside Town Commons - Phase II
Raleigh
2017
100%
296,707

187,406

109,301

 
98.8
%
100.0
%
96.8
%
16.78

(Target)
Frank Theatres, Golf Galaxy, Hobby Lobby, Stein Mart, Chuy's, Starbucks, Panera Bread, Levity Live
Perimeter Woods
Charlotte
2008
100%
125,646

105,262

20,384

 
100.0
%
100.0
%
100.0
%
20.67


Best Buy, Off Broadway Shoes, Office Max, PetSmart, Lowe's Home Improvement Center
Toringdon Market
Charlotte
2004
100%
60,627

26,072

34,555

 
95.5
%
100.0
%
92.2
%
22.09

Earth Fare

See footnotes on page 34

p. 31
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image53.jpg



As of March 31, 2019
Property1
Location (MSA)
Year
Built/
Renovated
Owner-ship %
Owned GLA2
 
Leased %
ABR
per Sqft
 
Other Retailers4
Total
Anchors
Shops
 
Total
Anchors
Shops
Grocery Anchor4
Ohio
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastgate Pavilion
Cincinnati
1995
100%
236,230

231,730

4,500

 
100.0
%
100.0
%
100.0
%
$
9.11

 
Best Buy, Dick's Sporting Goods, Value City Furniture, Petsmart, DSW, Bed Bath & Beyond
Oklahoma
 
 
 
 
 
 
 
 
 
 
 
 
 
Belle Isle Station
Oklahoma City
2000
100%
196,225

115,783

80,442

 
97.6
%
100.0
%
94.2
%
16.97

(Walmart)
REI, Shoe Carnival, Old Navy, Ross Stores, Nordstrom Rack, Ulta Beauty, Five Below
Shops at Moore
Oklahoma City
2010
100%
260,509

187,916

72,593

 
97.9
%
100.0
%
92.5
%
12.01

 
Bed Bath & Beyond, Best Buy, Hobby Lobby, Office Depot, PetSmart, Ross Stores, (J.C. Penney)
Silver Springs Pointe
Oklahoma City
2001
100%
48,440

20,515

27,925

 
79.1
%
100.0
%
63.8
%
16.18

(Sam's Club), (Walmart)
Kohls, Office Depot, (Home Depot)
University Town Center
Oklahoma City
2009
100%
158,375

77,097

81,278

 
99.1
%
100.0
%
98.2
%
19.20

(Target)
Office Depot, Petco, TJ Maxx, Ulta Beauty
University Town Center
Phase II
Oklahoma City
2012
100%
190,502

133,546

56,956

 
94.7
%
100.0
%
82.3
%
12.94

(Target)
Academy Sports, DSW, Home Goods, Michaels, Kohl's, Guitar Center
South Carolina
 
 
 
 
 
 
 
 
 
 
 
 
 
Hitchcock Plaza
Augusta
2006
100%
252,211

214,480

37,731

 
88.7
%
89.7
%
83.3
%
10.63

 
TJ Maxx, Ross Stores, Academy Sports, Bed Bath & Beyond, Farmers Home Furniture, Old Navy, Petco
Publix at Woodruff
Greenville
1997
100%
68,119

47,955

20,164

 
96.8
%
100.0
%
89.3
%
10.97

Publix

Shoppes at Plaza Green
Greenville
2000
100%
189,657

161,900

27,757

 
100.0
%
100.0
%
100.0
%
13.57

 
Bed Bath & Beyond, Christmas Tree Shops, Sears, Party City, Shoe Carnival, AC Moore, Old Navy
Tennessee
 
 
 
 
 
 
 
 
 
 
 
 
 
Cool Springs Market
Nashville
1995
100%
230,980

172,712

58,268

 
100.0
%
100.0
%
100.0
%
16.38

(Kroger)
Dick's Sporting Goods, Marshalls, Buy Buy Baby, DSW, Staples, Jo-Ann Fabric, Panera Bread
Texas
 
 
 
 
 
 
 
 
 
 
 
 
 
Chapel Hill Shopping Center
Dallas/Ft. Worth
2001
100%
126,986

43,450

83,536

 
91.8
%
100.0
%
87.6
%
25.58

H-E-B Grocery
The Container Store, Cost Plus World Market
Colleyville Downs
Dallas/Ft. Worth
2014
100%
188,086

139,219

48,867

 
97.7
%
100.0
%
91.3
%
14.53

Whole Foods
Westlake Hardware, Goody Goody Liquor, Petco, Fit Factory
Kingwood Commons
Houston
1999
100%
164,372

74,836

89,536

 
98.4
%
100.0
%
97.0
%
20.76

Randall's Food and Drug
Petco, Chico's, Talbots, Ann Taylor
Market Street Village/
Pipeline Point
Dallas/Ft. Worth
1970/2011
100%
156,621

136,742

19,879

 
100.0
%
100.0
%
100.0
%
13.09

 
Jo-Ann Fabric, Ross Stores, Office Depot, Buy Buy Baby, Party City
Plaza at Cedar Hill
Dallas/Ft. Worth
2000/2010
100%
296,031

234,358

61,673

 
90.5
%
89.4
%
94.7
%
13.58

Sprouts Farmers Market
DSW, Ross Stores, Hobby Lobby, Office Max, Marshalls, Home Goods
Plaza Volente3
Austin
2004
20%
156,150

105,000

51,150

 
96.3
%
100.0
%
88.7
%
17.37

H-E-B Grocery

Portofino Shopping Center
Houston
1999/2010
100%
386,171

218,861

167,310

 
93.6
%
100.0
%
85.3
%
19.72

(Sam's Club)
DSW, Michaels, PGA Superstore, SteinMart, PetSmart, Old Navy, TJ Maxx, Nordstrom Rack
Sunland Towne Centre
El Paso
1996/2014
100%
306,454

265,037

41,417

 
98.9
%
100.0
%
91.7
%
11.24

Sprouts Farmers Market
PetSmart, Ross Stores, Bed Bath & Beyond, Spec's Fine Wines, At Home

See footnotes on page 34





p. 32
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image53.jpg





As of March 31, 2019
Property1
Location (MSA)
Year
Built/
Renovated
Owner-ship %
Owned GLA2
 
Leased %
ABR
per Sqft
Grocery Anchors4
Other Retailers4
Total
Anchors
Shops
 
Total
Anchors
Shops
Waxahachie Crossing
Dallas/Ft. Worth
2010
100%
97,127

72,191

24,936

 
100.0
%
100.0
%
100.0
%
$
14.96


Best Buy, PetSmart, Ross Stores, (Home Depot), (J.C. Penney)
Westside Market
Dallas/Ft. Worth
2013
100%
93,377

70,000

23,377

 
100.0
%
100.0
%
100.0
%
16.43

Randalls Tom Thumb

Utah
 
 
 
 
 
 
 
 
 
 
 

 
Draper Crossing
Salt Lake City
2012
100%
167,720

115,916

51,804

 
97.4
%
100.0
%
91.4
%
16.80

Kroger/Smith's
TJ Maxx, Dollar Tree, Downeast Home
Draper Peaks
Salt Lake City
2012
100%
227,205

101,464

125,741

 
96.6
%
100.0
%
93.8
%
20.48


Michaels, Office Depot, Petco, Quilted Bear, Ross Stores, (Kohl's)
Virginia
 
 
 
 
 
 
 
 
 

 
Landstown Commons
Virginia Beach
2007
100%
398,156

207,300

190,856

 
97.4
%
100.0
%
94.5
%
20.25


Ross Stores, Old Navy, Bed Bath & Beyond, Best Buy, PetSmart, Ulta Beauty, Walgreens, AC Moore, Kirkland's, Five Below, Office Max, (Kohl's)
Wisconsin
 
 
 
 
 
 
 
 
 
 
 

 
Village at Bay Park
Green Bay
2005
100%
82,254

23,878

58,376

 
98.2
%
100.0
%
97.4
%
16.15


DSW, J.C. Penney, Kirkland's, Chico's, Dress Barn
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Total
 
 
 
14,537,134

9,792,124

4,745,010

 
95.0
%
96.7
%
91.6
%
$
17.16

 
 

 
 


 
 
Total at Pro-Rata Share
 
 
14,203,632

9,504,260

4,699,372

 
94.9
%
96.6
%
91.6
%
$
17.17

 
 

____________________
1
Percentage of Owned GLA Leased reflects Owned GLA/NRA leased as of March 31, 2019, except for Greyhound Commons and 54th & College.
2
Tenants within parentheses are non-owned.
3
Property is held for sale. Excluding held for sale properties, ABR per square foot of the Operating Retail Portfolio is $17.30.
 
 






p. 33
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

NON-RETAIL OPERATING PROPERTIES
image53.jpg



As of March 31, 2019

($ in thousands, except per square foot data)

Property
MSA
Year Built/
Renovated
Owned
NRA
Percentage
Of Owned
NRA
Leased
Annualized
Base Rent
1
Percentage
of
Annualized
Office and Other
Base Rent
Base Rent
Per Leased
Sq. Ft.
 
Major Tenants
Commercial Properties
 
 
 
 
 
 
 
 
 
Thirty South Meridian2
Indianapolis
1905/2002
284,874

95.9
%
$
5,583

68.7
%
$
20.44

 
Carrier, Stifel, Kite Realty Group, Lumina Foundation
Union Station Parking Garage3
Indianapolis
1986
N/A

N/A

N/A

N/A

N/A

 
Denison Parking
Pan Am Plaza Parking Garage3
Indianapolis

N/A

N/A

N/A

N/A

N/A


Denison Parking
Stand-alone Office Components of Retail Properties
 
 
 
 
 
 
 
Eddy Street Office (part of Eddy Street Commons)4
South Bend
2009
81,628

100.0
%
1,259

15.5
%
15.43

 
University of Notre Dame Offices
Tradition Village Office (part of Tradition Village Square)
Port St. Lucie
2006
24,340

100.0
%
696
8.5
%
28.59

 
 
Total Commercial Properties
 
 
390,842

96.2
%
$
7,539

92.7
%
$
19.88

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Properties
 
 
 
 
 
 
 
 
Burlington
San Antonio
1992/2000
107,400

100.0
%
$
591

7.3
%
$
5.50

 

 
 
 
107,400

100.0
%
$
591

7.3
%
$
5.50

 
 
 
 
 
 
 
 
 
 
 
 
Total Commercial and Other
 
 
498,242

97.7
%
$
8,129

100.0
%
$
16.71

 
 
 
 
 
 
 
 
 
 
 
 
Multi-Family/Lodging
 
 
 
 
 
 
 
 
 
Embassy Suites South Bend at Notre Dame5
South Bend
2018

N/A




 
Full service hotel with 164 rooms
The Foundry Lofts and Apartments at Eddy Street
South Bend
2009

100.0
%



 
Air rights lease for apartment complex with 266 units
Summit at City Center Apartments
New York / Northern New Jersey
2004

100.0
%



 
Apartment complex with 26 units.

____________________
1
Annualized Base Rent represents the monthly contractual rent as of March 31, 2019 for each applicable property, multiplied by 12.
2
Annualized Base Rent includes $929,157 from the Company and subsidiaries as of March 31, 2019, which is eliminated for purposes of our consolidated financial statement presentation.
3
The garage is managed by a third party.
4
The Company also owns the Eddy Street Commons retail shopping center in South Bend, Indiana, along with a parking garage that serves a hotel and the office and retail components of the property.
5
Property owned in an unconsolidated joint venture.



p. 34
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

COMPONENTS OF NET ASSET VALUE
pressrellogo20.jpg



As of March 31, 2019

($ in thousands)


 
 
 
 
 
 
 
Cash Net Operating Income (NOI)
 
Supplemental Page No.:
 
Other Assets
 
Supplemental Page No.:
GAAP property NOI (incl. Ground Lease Revenue)
$
61,777

14
 
Cash and cash equivalents
$
28,357

11
Below-market lease intangibles, net
(1,046
)
16
 
Tenant and other receivables (net of SLR)
23,962

11
Straight-line rent
(675
)
16
 
Restricted cash and escrow deposits
23,604

11
Other property related revenue
(359
)
14
 
Prepaid and other assets
41,080

11
Ground lease ("GL") revenue
(5,102
)

 
Undeveloped land in operating portfolio 1
17,100


Consolidated Cash Property NOI (excl. GL)
$
54,595

 
 
Land held for development
15,215


Annualized Consolidated Cash Property NOI (excl. ground leases)
$
218,380

 
 
CIP not in under construction development/redevelopment2
24,708

26
 
 
 
 
Total Other Asset Value
$
174,026

 
 
 
 
 
 
 
 
Adjustments To Normalize Annualized Cash NOI
 
 
 
Liabilities
 
 
Total projected remaining development / transitional redevelopment cash NOI 3
$
1,791

26
 
Mortgage and other indebtedness
$
(1,602,603
)
11
Unconsolidated EBITDA
1,088

15
 
KRG share of unconsolidated debt
(22,096
)
18
Pro-forma adjustments 4
2,937

22
 
Partner share of consolidated joint venture debt
1,127

18
 


 
 
Accounts payable and accrued expenses
(61,868
)
11
General and administrative expense allocable to property management activities included in property expenses ($1,400 in Q4)
5,600

14, footnote 4
 
Other liabilities5
(36,233
)
11
Total Adjustments
11,416

 
 
Debt premium and issuance costs, net
(5,008
)
20
 
 
 
 
Non-controlling redeemable joint venture interest
(10,070
)
 
 
 
 
 
Projected remaining under construction development/redevelopment6
(6,376
)

Annualized Normalized Portfolio Cash NOI (excl. Ground Leases)
$
229,796

 
 
Total Liabilities
$
(1,743,127
)
 
Annualized Ground Lease NOI
20,408

 
 
 
 
 
Total Annualized Portfolio Cash NOI
$
250,204

 
 
Common Shares and Units Outstanding
86,023,247


 
 
 
 
 
 
 

____________________
1
Undeveloped land with a book value of $17.1 million at March 31, 2019.
2
Includes CIP amounts for Holly Springs Town Center - Phase III, miscellaneous tenant improvements and small projects.
3
Excludes the projected cash NOI and related cost from the redevelopment opportunities outlined on page 26.
4
Annualized cash NOI for properties sold and acquired during the quarter.
5
Deferred revenue and other liabilities of $102.5 million less mark-to-market lease liability of $66.2 million.
6
Assumes mid-point of projected cost range ($4.0 million) for redevelopment project under construction and remaining cost on page 26 for development projects.
 






p. 35
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019

EARNINGS GUIDANCE - 2019
image53.jpg


 
 
 
2019 FFO Guidance1
 
 
Low
 
High
2018 FFO
 
$
2.00

 
$
2.00

2019 Pre-Disposition Adjustments:
 
 
 
 
   2018 Dispositions
 
(0.05
)
 
(0.05
)
   Lease Accounting Rules
 
(0.06
)
 
(0.06
)
   One-Time Income Items 2
 
(0.09
)
 
(0.09
)
   Same Store NOI 3 (1.25% - 2.25%)
 
0.03

 
0.05

   Lease Termination Income and Other Revenue
 
(0.03
)
 
0.00

   General and Administrative Expenses
 
(0.02
)
 
(0.01
)
   Interest Expense
 
(0.03
)
 
(0.03
)
Subtotal - 2019 Pre-Disposition Adjustments
 
(0.24
)
 
(0.18
)
 
 
 
 
 
2019 FFO - Pre-2019 Planned Dispositions
 
1.76

 
1.82

 
 
 
 
 
2019 Disposition Net Impact 4, 5
 
(0.10
)
 
(0.06
)
 
 
 
 
 
2019 FFO Guidance
 
$
1.66

 
$
1.76

 
 
 
 
 
2019 Disposition Net Impact Annualized 5, 6
 
(0.29
)
 
(0.20
)

_________
 
 
 
 
 
 
 
1
The Company’s 2019 guidance is based on a number of factors, many of which are outside the Company’s control and all of which are subject to change.  The Company may change its guidance during the year if actual or anticipated results vary from these assumptions, although the Company undertakes no obligation to do so.
 
2
Related to Eddy Street Commons development fee, cash/non-cash impact of Toys 'R Us bankruptcy, and non-recurring business interruption income.
 
3
As defined on same property net operating income table on page 13. Includes $0.03 from executed anchor leases commencing in 2019.
 
4
Disposition NOI less anticipated interest savings based on a weighted-average sale date of August 31, 2019.
 
5
Low end of the range assumes $500 million of proceeds while high end of range assumes $350 million in proceeds
 
6
Annualized 2019 disposition NOI less annualized anticipated interest savings.
 
 



p. 36
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2019