Maryland | 1-32268 | 11-3715772 |
(State or other jurisdiction | (Commission | (IRS Employer |
of incorporation) | File Number) | Identification Number) |
30 S. Meridian Street | ||
Suite 1100 | ||
Indianapolis, IN 46204 | ||
(Address of principal executive offices) (Zip Code) | ||
(317) 577-5600 | ||
(Registrant’s telephone number, including area code) | ||
Not applicable | ||
(Former name or former address, if changed since last report) |
Title of each class | Trading Symbol | |
Common Shares, $0.01 par value per share | KRG | New York Stock Exchange |
Exhibit No. | Description | |
99.1 | Kite Realty Group Trust Press Release dated August 5, 2019 | |
99.2 | Kite Realty Group Trust Second Quarter 2019 Supplemental Disclosure |
KITE REALTY GROUP TRUST | ||
Date: August 5, 2019 | By: | /s/ Heath R. Fear |
Heath R. Fear | ||
Executive Vice President and | ||
Chief Financial Officer |
Exhibit 99.1 |
▪ | Realized net loss attributable to common shareholders of $1.8 million, or $0.02 per common share, for the second quarter and realized net income attributable to common shareholders of $3.9 million, or $0.05 per common share, for the six months ending June 30, 2019. |
▪ | Generated Funds from Operations of the Operating Partnership as adjusted (FFO) of $36.7 million, or $0.43 per diluted common share, for the second quarter and generated FFO of $75.0 million, or $0.87 per diluted common share, for the six months ending June 30, 2019. |
▪ | Increased Same-Property Net Operating Income (NOI) by 1.7%. Combined with our first quarter results, Same-Property NOI grew by 1.8% through June 30, 2019. |
▪ | Retail leased percentage was 95.1%, an increase of 10 basis points sequentially. |
▪ | Small shop leased percentage was 92.0%, an increase of 40 basis points sequentially. |
▪ | Annualized base rent (ABR) for the operating retail portfolio was $17.35, an increase of $0.19 sequentially. |
▪ | Executed 81 new and renewal leases during the second quarter, representing a total of 500,992 square feet, which includes 2 big box leases representing approximately 43,000 square feet. |
▪ | GAAP leasing spreads of 25.4% (18.2% cash basis) on 21 comparable new leases, 10.5% (5.9% cash basis) on 48 comparable renewals and 14.0% (8.7% cash basis) on a blended basis. |
▪ | Executed 176 new and renewal leases, representing over 1.1 million square feet, through June 30, 2019. |
▪ | Sold 8 non-core assets for a total of $244 million in second quarter. |
▪ | Subsequent to quarter end, sold an additional 5 non-core assets for $157 million. |
▪ | Total non-core asset sales year to date of $415 million. |
Previous | Current | Change at Midpoint | |
SP NOI Growth | 1.25% - 2.25% | 1.50% - 2.50% | 0.25% |
Pre-disposition 2019 FFO Guidance | 1.76 - 1.82 | 1.76 - 1.82 | 0.00 |
2019 Dispositions | $350M - $500M | $415M - $500M | $32M |
Disposition Wtd Avg Sales Date | Late August | Early July | |
Net Impact of 2019 Dispositions in 2019 | (0.10) - (0.06) | (0.15) - (0.13)1,2 | (0.06) |
2019 FFO Guidance | 1.66 - 1.76 | 1.61 - 1.69 | (0.06) |
2019 Dispositions Net Impact Annualized | (0.29) - (0.20) | (0.29) - (0.25)1,2 | |
(1) Disposition NOI less anticipated interest savings based on weighted-average sale date of July 2019. | |||
(2) Low end of range assumes $500 million in proceeds while high end of range assumes $415 million in proceeds. |
($ in thousands) | ||||||||
June 30, 2019 | December 31, 2018 | |||||||
Assets: | ||||||||
Investment properties, at cost | $ | 3,386,780 | $ | 3,641,120 | ||||
Less: accumulated depreciation | (697,005 | ) | (699,927 | ) | ||||
2,689,775 | 2,941,193 | |||||||
Cash and cash equivalents | 35,842 | 35,376 | ||||||
Tenant and other receivables, including accrued straight-line rent of $30,823 and $31,347, respectively | 51,965 | 58,059 | ||||||
Restricted cash and escrow deposits | 23,692 | 10,130 | ||||||
Deferred costs and intangibles, net | 85,056 | 95,264 | ||||||
Prepaid and other assets | 37,296 | 12,764 | ||||||
Investments in unconsolidated subsidiaries | 12,692 | 13,496 | ||||||
Assets held for sale | — | 5,731 | ||||||
Total Assets | $ | 2,936,318 | $ | 3,172,013 | ||||
Liabilities and Shareholders’ Equity: | ||||||||
Mortgage and other indebtedness, net | $ | 1,376,612 | $ | 1,543,301 | ||||
Accounts payable and accrued expenses | 66,600 | 85,934 | ||||||
Deferred revenue and other liabilities | 94,439 | 83,632 | ||||||
Total Liabilities | 1,537,651 | 1,712,867 | ||||||
Commitments and contingencies | ||||||||
Limited Partners’ interests in the Operating Partnership and other redeemable noncontrolling interests | 45,306 | 45,743 | ||||||
Shareholders’ Equity: | ||||||||
Kite Realty Group Trust Shareholders’ Equity: | ||||||||
Common Shares, $.01 par value, 225,000,000 shares authorized, 83,960,346 and 83,800,886 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively | 840 | 838 | ||||||
Additional paid in capital | 2,079,868 | 2,078,099 | ||||||
Accumulated other comprehensive loss | (15,892 | ) | (3,497 | ) | ||||
Accumulated deficit | (712,153 | ) | (662,735 | ) | ||||
Total Kite Realty Group Trust Shareholders’ Equity | 1,352,663 | 1,412,705 | ||||||
Noncontrolling Interests | 698 | 698 | ||||||
Total Equity | 1,353,361 | 1,413,403 | ||||||
Total Liabilities and Shareholders' Equity | $ | 2,936,318 | $ | 3,172,013 |
($ in thousands, except per share data) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenue: | ||||||||||||||||
Rental income | $ | 79,795 | $ | 85,846 | $ | 162,152 | $ | 174,667 | ||||||||
Other property related revenue | 1,594 | 4,927 | 2,649 | 4,507 | ||||||||||||
Fee income | 91 | 963 | 194 | 2,325 | ||||||||||||
Total revenue | 81,480 | 91,736 | 164,995 | 181,499 | ||||||||||||
Expenses: | ||||||||||||||||
Property operating | 11,468 | 12,621 | 22,898 | 25,091 | ||||||||||||
Real estate taxes | 9,929 | 10,392 | 20,135 | 21,146 | ||||||||||||
General, administrative, and other | 7,037 | 5,553 | 13,814 | 11,499 | ||||||||||||
Depreciation and amortization | 34,713 | 40,451 | 69,348 | 79,006 | ||||||||||||
Impairment charges | 25,107 | 14,777 | 29,184 | 38,847 | ||||||||||||
Total expenses | 88,254 | 83,794 | 155,379 | 175,589 | ||||||||||||
Gain on sale of operating properties, net | 24,092 | 7,829 | 30,679 | 8,329 | ||||||||||||
Operating income | 17,318 | 15,771 | 40,295 | 14,239 | ||||||||||||
Interest expense | (16,124 | ) | (16,746 | ) | (32,582 | ) | (33,084 | ) | ||||||||
Income tax benefit of taxable REIT subsidiary | 66 | 28 | 148 | 51 | ||||||||||||
Loss on debt extinguishment | (2,577 | ) | — | (2,577 | ) | — | ||||||||||
Equity in loss of unconsolidated subsidiary | (238 | ) | — | (665 | ) | — | ||||||||||
Other expense, net | (142 | ) | (115 | ) | (328 | ) | (265 | ) | ||||||||
Net (loss) income | (1,697 | ) | (1,062 | ) | 4,291 | (19,059 | ) | |||||||||
Net income attributable to noncontrolling interests | (99 | ) | (304 | ) | (372 | ) | (225 | ) | ||||||||
Net (loss) income attributable to Kite Realty Group Trust common shareholders | $ | (1,796 | ) | $ | (1,366 | ) | $ | 3,919 | $ | (19,284 | ) | |||||
(Loss) income per common share - basic and diluted | $ | (0.02 | ) | $ | (0.02 | ) | 0.05 | (0.23 | ) | |||||||
Weighted average common shares outstanding - basic | 83,938,961 | 83,672,896 | 83,891,584 | 83,651,402 | ||||||||||||
Weighted average common shares outstanding - diluted | 83,938,961 | 83,672,896 | 84,017,762 | 83,651,402 | ||||||||||||
Cash dividends declared per common share | $ | 0.3175 | $ | 0.3175 | $ | 0.6350 | $ | 0.6350 | ||||||||
($ in thousands, except per share data) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Funds From Operations | ||||||||||||||||
Consolidated net (loss) income | $ | (1,697 | ) | $ | (1,062 | ) | $ | 4,291 | $ | (19,059 | ) | |||||
Less: net income attributable to noncontrolling interests in properties | (132 | ) | (343 | ) | (264 | ) | (694 | ) | ||||||||
Less: gain on sales of operating properties | (24,092 | ) | (7,829 | ) | (30,679 | ) | (8,329 | ) | ||||||||
Add: impairment charges | 25,107 | 14,777 | 29,184 | 38,847 | ||||||||||||
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests | 34,954 | 40,178 | 69,853 | 78,457 | ||||||||||||
FFO of the Operating Partnership1 | 34,140 | 45,721 | 72,385 | 89,222 | ||||||||||||
Less: Limited Partners' interests in FFO | (819 | ) | (1,119 | ) | (1,737 | ) | (2,141 | ) | ||||||||
FFO attributable to Kite Realty Group Trust common shareholders1 | $ | 33,321 | $ | 44,602 | $ | 70,648 | $ | 87,081 | ||||||||
FFO, as defined by NAREIT, per share of the Operating Partnership - basic and diluted | $ | 0.40 | $ | 0.53 | $ | 0.84 | $ | 1.04 | ||||||||
FFO of the Operating Partnership1 | $ | 34,140 | $ | 45,721 | $ | 72,385 | $ | 89,222 | ||||||||
Add: loss on debt extinguishment | 2,577 | — | 2,577 | — | ||||||||||||
FFO, as adjusted, of the Operating Partnership | $ | 36,717 | $ | 45,721 | $ | 74,962 | $ | 89,222 | ||||||||
FFO, as adjusted, per share of the Operating Partnership - basic and diluted | $ | 0.43 | $ | 0.53 | $ | 0.87 | $ | 1.04 | ||||||||
Weighted average common shares outstanding - basic | 83,938,961 | 83,672,896 | 83,891,584 | 83,651,402 | ||||||||||||
Weighted average common shares outstanding - diluted | 84,064,507 | 83,722,444 | 84,017,762 | 83,694,898 | ||||||||||||
Weighted average common shares and units outstanding - basic | 86,051,797 | 85,739,745 | 85,982,324 | 85,691,306 | ||||||||||||
Weighted average common shares and units outstanding - diluted | 86,177,343 | 85,789,293 | 86,108,502 | 85,734,802 | ||||||||||||
FFO, as defined by NAREIT, per diluted share/unit | ||||||||||||||||
Consolidated net (loss) income | $ | (0.02 | ) | $ | (0.01 | ) | $ | 0.05 | $ | (0.22 | ) | |||||
Less: net income attributable to noncontrolling interests in properties | — | — | — | (0.01 | ) | |||||||||||
Less: gain on sales of operating properties | (0.28 | ) | (0.09 | ) | (0.36 | ) | (0.10 | ) | ||||||||
Add: impairment charges | 0.29 | 0.17 | 0.34 | 0.45 | ||||||||||||
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests | 0.41 | 0.46 | 0.81 | 0.92 | ||||||||||||
FFO, as defined by NAREIT, of the Operating Partnership per diluted share/unit1 | $ | 0.40 | $ | 0.53 | $ | 0.84 | $ | 1.04 | ||||||||
Add: loss on debt extinguishment | 0.03 | — | 0.03 | — | ||||||||||||
FFO, as adjusted, of the Operating Partnership per diluted share/unit | $ | 0.43 | $ | 0.53 | $ | 0.87 | $ | 1.04 |
____________________ | |
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. |
($ in thousands) | |||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||
Number of properties for the quarter1 | 93 | 93 | |||||||||||||||||
Leased percentage at period end | 95.1 | % | 93.8 | % | 95.1 | % | 93.8 | % | |||||||||||
Economic Occupancy percentage2 | 92.4 | % | 93.0 | % | 92.3 | % | 93.1 | % | |||||||||||
Minimum rent | $ | 53,549 | $ | 53,263 | $ | 110,694 | $ | 109,808 | |||||||||||
Tenant recoveries | 15,231 | 14,966 | 31,808 | 31,174 | |||||||||||||||
Bad debt | (424 | ) | (513 | ) | (988 | ) | (866 | ) | |||||||||||
Other income | 364 | 260 | 747 | 552 | |||||||||||||||
68,720 | 67,976 | 142,261 | 140,668 | ||||||||||||||||
Property operating expenses | (8,440 | ) | (8,772 | ) | (17,328 | ) | (17,870 | ) | |||||||||||
Real estate taxes | (8,942 | ) | (8,743 | ) | (18,483 | ) | (18,203 | ) | |||||||||||
(17,382 | ) | (17,515 | ) | (35,811 | ) | (36,073 | ) | ||||||||||||
Same Property NOI3 | $ | 51,338 | $ | 50,461 | 1.7% | $ | 106,450 | $ | 104,595 | 1.8% | |||||||||
Reconciliation of Same Property NOI to Most Directly Comparable GAAP Measure: | |||||||||||||||||||
Net operating income - same properties | $ | 51,338 | $ | 50,461 | $ | 106,450 | $ | 104,595 | |||||||||||
Net operating income - non-same activity4 | 8,654 | 17,299 | 15,318 | 28,342 | |||||||||||||||
Other (expense) income, net | (223 | ) | 876 | (651 | ) | 2,111 | |||||||||||||
General, administrative and other | (7,037 | ) | (5,553 | ) | (13,814 | ) | (11,499 | ) | |||||||||||
Loss on debt extinguishment | (2,577 | ) | — | (2,577 | ) | — | |||||||||||||
Impairment charges | (25,107 | ) | (14,777 | ) | (29,184 | ) | (38,847 | ) | |||||||||||
Depreciation and amortization expense | (34,713 | ) | (40,451 | ) | (69,348 | ) | (79,006 | ) | |||||||||||
Interest expense | (16,124 | ) | (16,746 | ) | (32,582 | ) | (33,084 | ) | |||||||||||
Gains on sales of operating properties | 24,092 | 7,829 | 30,679 | 8,329 | |||||||||||||||
Net income attributable to noncontrolling interests | (99 | ) | (304 | ) | (372 | ) | (225 | ) | |||||||||||
Net (loss) income attributable to common shareholders | $ | (1,796 | ) | $ | (1,366 | ) | $ | 3,919 | $ | (19,284 | ) |
____________________ | |
1 | Same Property NOI excludes (i) The Corner, Courthouse Shadows, Glendale Town Center, and Hamilton Crossing redevelopments, (ii) the recently completed 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. |
Exhibit 99.2 |
QUARTERLY FINANCIAL SUPPLEMENTAL – JUNE 30, 2019 |
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 and Six Months Ended June 30, 2019 | |
13 | Same Property Net Operating Income | |
14 | Net Operating Income and EBITDA by Quarter | |
15 | Funds from Operations for the Three and Six Months Ended June 30, 2019 | |
16 | Adjusted Funds From Operations and Other Financial Information for the Three and Six Months Ended June 30, 2019 | |
17 | Summary Income Statement | |
18 | Joint Venture Summary as of June 30, 2019 | |
19 | Summary of Outstanding Debt as of June 30, 2019 | |
20 | Maturity Schedule of Outstanding Debt as of June 30, 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 –6/30/2019 |
▪ | Realized net loss attributable to common shareholders of $1.8 million, or $0.02 per common share, for the second quarter and realized net income attributable to common shareholders of $3.9 million, or $0.05 per common share, for the six months ending June 30, 2019. |
▪ | Generated Funds from Operations of the Operating Partnership as adjusted (FFO) of $36.7 million, or $0.43 per diluted common share, for the second quarter and generated FFO of $75.0 million, or $0.87 per diluted common share, for the six months ending June 30, 2019. |
▪ | Increased Same-Property Net Operating Income (NOI) by 1.7%. Combined with our first quarter results, Same-Property NOI grew by 1.8% through June 30, 2019. |
▪ | Retail leased percentage was 95.1%, an increase of 10 basis points sequentially. |
▪ | Small shop leased percentage was 92.0%, an increase of 40 basis points sequentially. |
▪ | Annualized base rent (ABR) for the operating retail portfolio was $17.35, an increase of $0.19 sequentially. |
▪ | Executed 81 new and renewal leases during the second quarter, representing a total of 500,992 square feet, which includes 2 big box leases representing approximately 43,000 square feet. |
▪ | GAAP leasing spreads of 25.4% (18.2% cash basis) on 21 comparable new leases, 10.5% (5.9% cash basis) on 48 comparable renewals and 14.0% (8.7% cash basis) on a blended basis. |
▪ | Executed 176 new and renewal leases, representing over 1.1 million square feet, through June 30, 2019. |
p. 3 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
▪ | Sold 8 non-core assets for a total of $244 million in second quarter. |
▪ | Subsequent to quarter end, sold an additional 5 non-core assets for $157 million. |
▪ | Total non-core asset sales year to date of $415 million. |
Previous | Current | Change at Midpoint | |
SP NOI Growth | 1.25% - 2.25% | 1.50% - 2.50% | 0.25% |
Pre-disposition 2019 FFO Guidance | 1.76 - 1.82 | 1.76 - 1.82 | 0.00 |
2019 Dispositions | $350M - $500M | $415M - $500M | $32M |
Disposition Wtd Avg Sales Date | Late August | Early July | |
Net Impact of 2019 Dispositions in 2019 | (0.10) - (0.06) | (0.15) - (0.13)1,2 | (0.06) |
2019 FFO Guidance | 1.66 - 1.76 | 1.61 - 1.69 | (0.06) |
2019 Dispositions Net Impact Annualized | (0.29) - (0.20) | (0.29) - (0.25)1,2 | |
(1) Disposition NOI less anticipated interest savings based on weighted-average sale date of July 2019. | |||
(2) Low end of range assumes $500 million in proceeds while high end of range assumes $415 million in proceeds. |
p. 4 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
p. 5 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
p. 6 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
CORPORATE PROFILE |
# of Properties | Total GLA /NRA | Owned GLA /NRA1 | |||||
Operating Retail Properties | 95 | 18,528,888 | 13,319,537 | ||||
Operating Office Properties and Other | 4 | 498,242 | 498,242 | ||||
Redevelopment Properties | 4 | 900,221 | 635,518 | ||||
Total Operating and Redevelopment Properties | 103 | 19,927,351 | 14,453,297 | ||||
Development Projects | 1 | 530,000 | 8,500 | ||||
Total All Properties | 104 | 20,457,351 | 14,461,797 | ||||
Retail | Non-Retail | Total | |||||
Operating Properties – Leased Percentage | 95.1% | 97.7% | 95.2% | ||||
States | 18 |
____________________ | |
1 | 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 –6/30/2019 |
CONTACT INFORMATION |
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 –6/30/2019 |
IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES |
• | 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 |
p. 9 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES (CONTINUED) |
p. 10 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
($ in thousands) | ||||||||
June 30, 2019 | December 31, 2018 | |||||||
Assets: | ||||||||
Investment properties, at cost | $ | 3,386,780 | $ | 3,641,120 | ||||
Less: accumulated depreciation | (697,005 | ) | (699,927 | ) | ||||
2,689,775 | 2,941,193 | |||||||
Cash and cash equivalents | 35,842 | 35,376 | ||||||
Tenant and other receivables, including accrued straight-line rent of $30,823 and $31,347, respectively | 51,965 | 58,059 | ||||||
Restricted cash and escrow deposits | 23,692 | 10,130 | ||||||
Deferred costs and intangibles, net | 85,056 | 95,264 | ||||||
Prepaid and other assets | 37,296 | 12,764 | ||||||
Investments in unconsolidated subsidiaries | 12,692 | 13,496 | ||||||
Assets held for sale | — | 5,731 | ||||||
Total Assets | $ | 2,936,318 | $ | 3,172,013 | ||||
Liabilities and Shareholders’ Equity: | ||||||||
Mortgage and other indebtedness, net | $ | 1,376,612 | $ | 1,543,301 | ||||
Accounts payable and accrued expenses | 66,600 | 85,934 | ||||||
Deferred revenue and other liabilities | 94,439 | 83,632 | ||||||
Total Liabilities | 1,537,651 | 1,712,867 | ||||||
Commitments and contingencies | ||||||||
Limited Partners’ interests in the Operating Partnership and other redeemable noncontrolling interests | 45,306 | 45,743 | ||||||
Shareholders’ Equity: | ||||||||
Kite Realty Group Trust Shareholders’ Equity: | ||||||||
Common Shares, $.01 par value, 225,000,000 shares authorized, 83,960,346 and 83,800,886 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively | 840 | 838 | ||||||
Additional paid in capital | 2,079,868 | 2,078,099 | ||||||
Accumulated other comprehensive loss | (15,892 | ) | (3,497 | ) | ||||
Accumulated deficit | (712,153 | ) | (662,735 | ) | ||||
Total Kite Realty Group Trust Shareholders’ Equity | 1,352,663 | 1,412,705 | ||||||
Noncontrolling Interests | 698 | 698 | ||||||
Total Equity | 1,353,361 | 1,413,403 | ||||||
Total Liabilities and Equity | $ | 2,936,318 | $ | 3,172,013 |
p. 11 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
($ in thousands, except per share data) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenue: | ||||||||||||||||
Rental income | $ | 79,795 | $ | 85,846 | $ | 162,152 | $ | 174,667 | ||||||||
Other property related revenue | 1,594 | 4,927 | 2,649 | 4,507 | ||||||||||||
Fee income | 91 | 963 | 194 | 2,325 | ||||||||||||
Total revenue | 81,480 | 91,736 | 164,995 | 181,499 | ||||||||||||
Expenses: | ||||||||||||||||
Property operating | 11,468 | 12,621 | 22,898 | 25,091 | ||||||||||||
Real estate taxes | 9,929 | 10,392 | 20,135 | 21,146 | ||||||||||||
General, administrative, and other | 7,037 | 5,553 | 13,814 | 11,499 | ||||||||||||
Depreciation and amortization | 34,713 | 40,451 | 69,348 | 79,006 | ||||||||||||
Impairment charges | 25,107 | 14,777 | 29,184 | 38,847 | ||||||||||||
Total expenses | 88,254 | 83,794 | 155,379 | 175,589 | ||||||||||||
Gain on sale of operating properties, net | 24,092 | 7,829 | 30,679 | 8,329 | ||||||||||||
Operating income | 17,318 | 15,771 | 40,295 | 14,239 | ||||||||||||
Interest expense | (16,124 | ) | (16,746 | ) | (32,582 | ) | (33,084 | ) | ||||||||
Income tax benefit of taxable REIT subsidiary | 66 | 28 | 148 | 51 | ||||||||||||
Loss on debt extinguishment | (2,577 | ) | — | (2,577 | ) | — | ||||||||||
Equity in loss of unconsolidated subsidiary | (238 | ) | — | (665 | ) | — | ||||||||||
Other expense, net | (142 | ) | (115 | ) | (328 | ) | (265 | ) | ||||||||
Net (loss) income | (1,697 | ) | (1,062 | ) | 4,291 | (19,059 | ) | |||||||||
Net income attributable to noncontrolling interests | (99 | ) | (304 | ) | (372 | ) | (225 | ) | ||||||||
Net (loss) income attributable to Kite Realty Group Trust common shareholders | $ | (1,796 | ) | $ | (1,366 | ) | $ | 3,919 | $ | (19,284 | ) | |||||
(Loss) income per common share - basic and diluted | $ | (0.02 | ) | $ | (0.02 | ) | $ | 0.05 | $ | (0.23 | ) | |||||
Weighted average common shares outstanding - basic | 83,938,961 | 83,672,896 | 83,891,584 | 83,651,402 | ||||||||||||
Weighted average common shares outstanding - diluted | 83,938,961 | 83,672,896 | 84,017,762 | 83,651,402 | ||||||||||||
Cash dividends declared per common share | $ | 0.3175 | $ | 0.3175 | $ | 0.6350 | $ | 0.6350 |
p. 12 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
SAME PROPERTY NET OPERATING INCOME (NOI) |
($ in thousands) | |||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||
Number of properties for the quarter1 | 93 | 93 | |||||||||||||||||
Leased percentage at period end | 95.1 | % | 93.8 | % | 95.1 | % | 93.8 | % | |||||||||||
Economic Occupancy percentage2 | 92.4 | % | 93.0 | % | 92.3 | % | 93.1 | % | |||||||||||
Minimum rent | $ | 53,549 | $ | 53,263 | $ | 110,694 | $ | 109,808 | |||||||||||
Tenant recoveries | 15,231 | 14,966 | 31,808 | 31,174 | |||||||||||||||
Bad debt | (424 | ) | (513 | ) | (988 | ) | (866 | ) | |||||||||||
Other income | 364 | 260 | 747 | 552 | |||||||||||||||
68,720 | 67,976 | 142,261 | 140,668 | ||||||||||||||||
Property operating expenses | (8,440 | ) | (8,772 | ) | (17,328 | ) | (17,870 | ) | |||||||||||
Real estate taxes | (8,942 | ) | (8,743 | ) | (18,483 | ) | (18,203 | ) | |||||||||||
(17,382 | ) | (17,515 | ) | (35,811 | ) | (36,073 | ) | ||||||||||||
Same Property NOI3 | $ | 51,338 | $ | 50,461 | 1.7% | $ | 106,450 | $ | 104,595 | 1.8% | |||||||||
Reconciliation of Same Property NOI to Most Directly Comparable GAAP Measure: | |||||||||||||||||||
Net operating income - same properties | $ | 51,338 | $ | 50,461 | $ | 106,450 | $ | 104,595 | |||||||||||
Net operating income - non-same activity4 | 8,654 | 17,299 | 15,318 | 28,342 | |||||||||||||||
Other (expense) income, net | (223 | ) | 876 | (651 | ) | 2,111 | |||||||||||||
General, administrative and other | (7,037 | ) | (5,553 | ) | (13,814 | ) | (11,499 | ) | |||||||||||
Impairment charges | (25,107 | ) | (14,777 | ) | (29,184 | ) | (38,847 | ) | |||||||||||
Depreciation and amortization expense | (34,713 | ) | (40,451 | ) | (69,348 | ) | (79,006 | ) | |||||||||||
Interest expense | (16,124 | ) | (16,746 | ) | (32,582 | ) | (33,084 | ) | |||||||||||
Loss on debt extinguishment | (2,577 | ) | — | (2,577 | ) | — | |||||||||||||
Gains on sales of operating properties | 24,092 | 7,829 | 30,679 | 8,329 | |||||||||||||||
Net income attributable to noncontrolling interests | (99 | ) | (304 | ) | (372 | ) | (225 | ) | |||||||||||
Net (loss) income attributable to common shareholders | $ | (1,796 | ) | $ | (1,366 | ) | $ | 3,919 | $ | (19,284 | ) |
____________________ | |
1 | Same Property NOI excludes (i) The Corner, Courthouse Shadows, Glendale Town Center, and Hamilton Crossing redevelopments, (ii) the recently completed 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 –6/30/2019 |
NET OPERATING INCOME AND EBITDA BY QUARTER |
($ in thousands) | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | June 30, 2018 | ||||||||||||||||
Revenue: | ||||||||||||||||||||
Minimum rent1 | $ | 62,047 | $ | 63,999 | $ | 64,764 | $ | 66,577 | $ | 69,280 | ||||||||||
Tenant reimbursements | 17,573 | 18,142 | 17,558 | 18,185 | 17,664 | |||||||||||||||
Other property related revenue | 492 | 359 | 3,091 | 333 | 3,270 | |||||||||||||||
Overage rent | 174 | 217 | 830 | 87 | 100 | |||||||||||||||
Parking revenue, net2 | 518 | 243 | 170 | 82 | 83 | |||||||||||||||
80,804 | 82,960 | 86,413 | 85,264 | 90,397 | ||||||||||||||||
Expenses: | ||||||||||||||||||||
Property operating - Recoverable3 | 9,594 | 9,764 | 10,018 | 9,894 | 9,959 | |||||||||||||||
Property operating - Non-Recoverable3 | 1,491 | 1,387 | 2,888 | 1,978 | 2,413 | |||||||||||||||
Real estate taxes | 9,727 | 10,032 | 9,861 | 11,047 | 10,265 | |||||||||||||||
20,812 | 21,183 | 22,767 | 22,919 | 22,637 | ||||||||||||||||
Net Operating Income - Properties | 59,992 | 61,777 | 63,646 | 62,345 | 67,760 | |||||||||||||||
Other (Expenses) Income: | ||||||||||||||||||||
General, administrative, and other | (7,037 | ) | (6,777 | ) | (4,957 | ) | (4,865 | ) | (5,553 | ) | ||||||||||
Fee income | 91 | 102 | 93 | 105 | 963 | |||||||||||||||
(6,946 | ) | (6,675 | ) | (4,864 | ) | (4,760 | ) | (4,590 | ) | |||||||||||
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization | 53,046 | 55,102 | 58,782 | 57,585 | 63,170 | |||||||||||||||
Impairment charge | (25,107 | ) | (4,077 | ) | (31,513 | ) | — | (14,777 | ) | |||||||||||
Depreciation and amortization | (34,713 | ) | (34,635 | ) | (36,299 | ) | (36,858 | ) | (40,451 | ) | ||||||||||
Interest expense | (16,124 | ) | (16,459 | ) | (17,643 | ) | (16,058 | ) | (16,746 | ) | ||||||||||
Equity in loss of unconsolidated subsidiaries | (238 | ) | (427 | ) | (303 | ) | — | — | ||||||||||||
Income tax benefit of taxable REIT subsidiary | 66 | 82 | 150 | 27 | 28 | |||||||||||||||
Loss on debt extinguishment | (2,577 | ) | — | — | — | — | ||||||||||||||
Other expense, net | (142 | ) | (185 | ) | (158 | ) | (379 | ) | (115 | ) | ||||||||||
Gains (loss) on sales of operating properties | 24,092 | 6,587 | (4,725 | ) | — | 7,829 | ||||||||||||||
Net (loss) income | (1,697 | ) | 5,988 | (31,709 | ) | 4,317 | (1,062 | ) | ||||||||||||
Less: Net (income) loss attributable to noncontrolling interests | (99 | ) | (273 | ) | 488 | (379 | ) | (304 | ) | |||||||||||
Net (loss) income attributable to Kite Realty Group Trust | $ | (1,796 | ) | $ | 5,715 | $ | (31,221 | ) | $ | 3,938 | $ | (1,366 | ) | |||||||
NOI/Revenue | 74.2 | % | 74.5 | % | 73.7 | % | 73.1 | % | 75.0 | % | ||||||||||
Recovery Ratios4 | ||||||||||||||||||||
- Retail Properties | 94.3 | % | 93.9 | % | 90.7 | % | 89.3 | % | 89.7 | % | ||||||||||
- Consolidated | 91.0 | % | 91.6 | % | 88.3 | % | 86.8 | % | 87.3 | % |
____________________ | |
1 | Minimum rent includes $4.4 million in ground lease-related revenue for the three months ended June 30, 2019. In addition, minimum rent includes $0.2 million, $0.1 million, $0.5 million, $1.2 million, and $1.0 million of lease termination income for the three months ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018, and June 30, 2018, respectively. |
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 $1.5 million) allocable to the property operations in the three months ended June 30, 2019, a portion of which is recoverable. Non-recoverable expenses primarily include ground rent, professional fees, and marketing costs. |
4 | “Recovery Ratio” is computed by dividing tenant reimbursements by the sum of recoverable property operating expense and real estate tax expense. |
p. 14 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
FUNDS FROM OPERATIONS1 |
($ in thousands, except per share data) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Funds From Operations ("FFO") | ||||||||||||||||
Consolidated net (loss) income | $ | (1,697 | ) | $ | (1,062 | ) | $ | 4,291 | $ | (19,059 | ) | |||||
Less: net income attributable to noncontrolling interests in properties | (132 | ) | (343 | ) | (264 | ) | (694 | ) | ||||||||
Less: gain on sales of operating properties | (24,092 | ) | (7,829 | ) | (30,679 | ) | (8,329 | ) | ||||||||
Add: impairment charges | 25,107 | 14,777 | 29,184 | 38,847 | ||||||||||||
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests | 34,954 | 40,178 | 69,853 | 78,457 | ||||||||||||
FFO of the Operating Partnership1 | 34,140 | 45,721 | 72,385 | 89,222 | ||||||||||||
Less: Limited Partners' interests in FFO | (819 | ) | (1,119 | ) | (1,737 | ) | (2,141 | ) | ||||||||
FFO attributable to Kite Realty Group Trust common shareholders1 | $ | 33,321 | $ | 44,602 | $ | 70,648 | $ | 87,081 | ||||||||
FFO, as defined by NAREIT, per share of the Operating Partnership - basic and diluted | $ | 0.40 | $ | 0.53 | $ | 0.84 | $ | 1.04 | ||||||||
FFO of the Operating Partnership1 | $ | 34,140 | $ | 45,721 | $ | 72,385 | $ | 89,222 | ||||||||
Add: loss on debt extinguishment | 2,577 | — | 2,577 | — | ||||||||||||
FFO, as adjusted, of the Operating Partnership | $ | 36,717 | $ | 45,721 | $ | 74,962 | $ | 89,222 | ||||||||
FFO, as adjusted, per share of the Operating Partnership - basic and diluted | $ | 0.43 | $ | 0.53 | $ | 0.87 | $ | 1.04 | ||||||||
Weighted average common shares outstanding - basic | 83,938,961 | 83,672,896 | 83,891,584 | 83,651,402 | ||||||||||||
Weighted average common shares outstanding - diluted | 84,064,507 | 83,722,444 | 84,017,762 | 83,694,898 | ||||||||||||
Weighted average common shares and units outstanding - basic | 86,051,797 | 85,739,745 | 85,982,324 | 85,691,306 | ||||||||||||
Weighted average common shares and units outstanding - diluted | 86,177,343 | 85,789,293 | 86,108,502 | 85,734,802 | ||||||||||||
FFO, as defined by NAREIT, per diluted share/unit | ||||||||||||||||
Consolidated net (loss) income | $ | (0.02 | ) | $ | (0.01 | ) | $ | 0.05 | $ | (0.22 | ) | |||||
Less: net income attributable to noncontrolling interests in properties | — | — | — | (0.01 | ) | |||||||||||
Less: gain on sales of operating properties | (0.28 | ) | (0.09 | ) | (0.36 | ) | (0.10 | ) | ||||||||
Add: impairment charges | 0.29 | 0.17 | 0.34 | 0.45 | ||||||||||||
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests | 0.41 | 0.46 | 0.81 | 0.92 | ||||||||||||
FFO, as defined by NAREIT, of the Operating Partnership per diluted share/unit1 | $ | 0.40 | $ | 0.53 | $ | 0.84 | $ | 1.04 | ||||||||
Add: loss on debt extinguishment | 0.03 | — | 0.03 | — | ||||||||||||
FFO, as adjusted, of the Operating Partnership per diluted share/unit | $ | 0.43 | $ | 0.53 | $ | 0.87 | $ | 1.04 |
____________________ | |
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 –6/30/2019 |
ADJUSTED FUNDS FROM OPERATIONS AND OTHER FINANCIAL INFORMATION |
($ in thousands) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Reconciliation of FFO, as adjusted, to Adjusted Funds from Operations (AFFO) | ||||||||||||||||
FFO, as defined by NAREIT, as adjusted, of the Operating Partnership | $ | 36,717 | $ | 45,721 | $ | 74,962 | $ | 89,222 | ||||||||
Add: | ||||||||||||||||
Depreciation of non-real estate assets | 197 | 273 | 374 | 550 | ||||||||||||
Amortization of deferred financing costs | 845 | 898 | 1,514 | 1,558 | ||||||||||||
Non-cash compensation expense | 1,432 | 1,119 | 2,705 | 2,304 | ||||||||||||
Less: | ||||||||||||||||
Straight-line rent - minimum rent | 572 | 611 | 1,138 | 1,562 | ||||||||||||
Straight-line rent - common area maintenance | 388 | — | 497 | — | ||||||||||||
Market rent amortization income | 1,111 | 2,065 | 2,156 | 4,641 | ||||||||||||
Amortization of debt premium | 500 | 547 | 1,047 | 1,536 | ||||||||||||
Other cash and non-cash adjustments | — | 920 | — | 920 | ||||||||||||
Capital expenditures1: | ||||||||||||||||
Maintenance capital expenditures2 | 640 | 1,427 | 991 | 2,148 | ||||||||||||
Revenue enhancing tenant improvements | 2,225 | 2,980 | 4,597 | 5,773 | ||||||||||||
External lease commissions | 560 | 783 | 1,009 | 1,233 | ||||||||||||
Total AFFO of the Operating Partnership | $ | 33,195 | $ | 38,678 | $ | 68,120 | $ | 75,821 | ||||||||
Other Financial Information: | ||||||||||||||||
Scheduled debt principal payments | $ | 1,244 | $ | 1,353 | $ | 2,403 | $ | 2,883 | ||||||||
Capitalized interest cost | $ | 434 | $ | 502 | $ | 896 | $ | 936 | ||||||||
Mark to market lease amount in Deferred revenue and other liabilities on consolidated balance sheet | $ | 58,437 | $ | 73,653 |
____________________ | |
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 –6/30/2019 |
SUMMARY INCOME STATEMENT AND LEASE ACCOUNTING IMPACT |
($ in thousands) | ||||||||||||
Three Months Ended June 30, | ||||||||||||
2019 | 2018 | % Change | ||||||||||
Same Property Revenue | $ | 68,720 | $ | 67,976 | 1.1 | % | ||||||
Same Property Expenses | (17,382 | ) | (17,515 | ) | 0.8 | % | ||||||
Same Property Net Operating Income | 51,338 | 50,461 | 1.7 | % | ||||||||
Redevelopment Revenue | 5,667 | 5,455 | 3.9 | % | ||||||||
Redevelopment Expenses | (2,179 | ) | (2,186 | ) | 0.3 | % | ||||||
Redevelopment Net Operating Income | 3,488 | 3,269 | 6.7 | % | ||||||||
Non-Same Property Net Operating Income | 747 | 565 | (32.2 | )% | ||||||||
Sold Assets Net Operating Income | 2,211 | 6,678 | (66.9 | )% | ||||||||
Non-Cash & Other Non-Recurring Net Operating Income | 2,208 | 6,787 | (67.5 | )% | ||||||||
Net Operating Income | 59,992 | 67,760 | (11.5 | )% | ||||||||
General and Administrative Expense | (7,037 | ) | (5,553 | ) | (26.7 | )% | ||||||
Fee income | 91 | 963 | (90.6 | )% | ||||||||
EBITDA | 53,046 | 63,170 | (16.0 | )% | ||||||||
Interest Expense | (16,124 | ) | (16,746 | ) | 3.7 | % | ||||||
Other expense | (205 | ) | (703 | ) | 70.8 | % | ||||||
Funds From Operations, as adjusted | 36,717 | 45,721 | (19.7 | )% | ||||||||
Non-Cash Items | (97 | ) | (1,853 | ) | 94.8 | % | ||||||
Capital Expenditures | (3,425 | ) | (5,190 | ) | 34.0 | % | ||||||
Adjusted Funds From Operations | $ | 33,195 | $ | 38,678 | (14.2 | )% | ||||||
FFO, as adjusted, per share of the Operating Partnership - diluted | $ | 0.43 | $ | 0.53 | (18.9 | )% |
Impact of New Lease Guidance Implementation | ||||||
Balance Sheet Impact | Amount | Account | ||||
Right of Use Asset | $ | 26,960 | Prepaid and Other Assets | |||
Lease Liabilities | $ | 27,216 | 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 - Q2 2019 | $ | 1,411 | General & Administrative Expense | |||
Straight-line rent - common area maintenance | $ | 388 | Rental Income | |||
Revenues deemed uncollectible - Q2 2019 | $ | 695 | Rental Income | |||
Bad debt expense - Q2 2018 | $ | 706 | Property Operating Expense |
p. 17 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
JOINT VENTURE SUMMARY - JUNE 30, 2019 |
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 | 465,920 | $ | 149,295 | $ | 56,190 | 2.0% - 15.0% | $ | 1,124 | $ | 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 | $ | 9,479 | $ | 313 | $ | 1,252 | |||||||
Individual Investors | 152,460 | 46,254 | 33,481 | 35 | % | 11,770 | 3,213 | 87 | 348 | |||||||||||||
Total | 569,337 | $ | 150,668 | $ | 85,371 | $ | 22,148 | $ | 12,692 | $ | 400 | $ | 1,600 |
____________________ | |||||||
1 | Economic ownership % represents the partner's share of cash flow. |
p. 18 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
SUMMARY OF OUTSTANDING DEBT AS OF JUNE 30, 2019 |
($ in thousands) | ||||||||||||
TOTAL OUTSTANDING DEBT 1 | ||||||||||||
Outstanding Amount | Ratio | Weighted Average Interest Rate | Weighted Average Maturity (in years) | |||||||||
Fixed Rate Debt | $ | 1,278,486 | 91 | % | 4.14 | % | 5.6 | |||||
Variable Rate Debt | 104,531 | 7 | % | 4.2 | % | 7.4 | ||||||
Net Debt Premiums and Issuance Costs, Net | (6,405 | ) | N/A | N/A | N/A | |||||||
Total Consolidated Debt | 1,376,612 | 98 | % | 4.16 | % | 5.7 | ||||||
KRG Share of Unconsolidated Debt | 22,148 | 2 | % | 3.73 | % | 6.9 | ||||||
Total | $ | 1,398,760 | 100 | % | 4.14 | % | 5.7 |
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 | $ | 2,419 | $ | — | $ | — | 2,419 | $ | — | 2,419 | ||||||||||||||
2020 | 5,013 | — | — | 5,013 | 100 | 5,113 | ||||||||||||||||||
2021 | 4,224 | 132,001 | — | 136,225 | 245 | 136,470 | ||||||||||||||||||
2022 | 1,043 | 184,500 | — | 185,543 | 258 | 185,801 | ||||||||||||||||||
2023 | 806 | 181,940 | 142,600 | 325,346 | 270 | 325,616 | ||||||||||||||||||
2024 | 854 | — | — | 854 | 10,897 | 11,751 | ||||||||||||||||||
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 | (6,405 | ) | — | — | (6,405 | ) | — | (6,405 | ) | |||||||||||||||
Total | $ | 13,530 | $ | 515,482 | $ | 847,600 | $ | 1,376,612 | $ | 22,148 | $ | 1,398,760 |
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 June 30, 2019, $266.2 million in variable rate debt is hedged for a weighted average 3.5 years. |
2 | This presentation reflects the Company's exercise of its option to extend the maturity date by one year to April 22, 2023 for the Company's unsecured credit facility.The ability to exercise this option is subject to certain conditions, which the Company does not unilaterally control. |
p. 19 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
MATURITY SCHEDULE OF OUTSTANDING DEBT AS OF JUNE 30, 2019 |
($ in thousands) | |||||||||||
Property | Interest Rate1 | Maturity Date | Balance as of June 30, 2019 | % of Total Outstanding | |||||||
2019 Debt Maturities | — | — | % | ||||||||
2020 Debt Maturities | — | — | % | ||||||||
Waxahachie Crossing | 5.55 | % | 3/1/2021 | 7,750 | |||||||
International Speedway Square | 5.77 | % | 4/1/2021 | 18,450 | |||||||
Lima Marketplace | 5.80 | % | 4/1/2021 | 8,383 | |||||||
Bell Oaks Centre | 5.59 | % | 4/1/2021 | 6,547 | |||||||
Northcrest Shopping Center | 5.48 | % | 5/1/2021 | 15,780 | |||||||
Silver Springs Pointe | 5.03 | % | 7/1/2021 | 8,800 | |||||||
Lake Mary Plaza | 5.10 | % | 7/1/2021 | 5,080 | |||||||
Bayport Commons | 5.44 | % | 9/1/2021 | 11,543 | |||||||
Eddy Street Commons | 5.44 | % | 9/1/2021 | 22,427 | |||||||
Four Property Pool Loan | 5.44 | % | 9/1/2021 | 32,305 | |||||||
2021 Debt Maturities | 137,065 | 9.8 | % | ||||||||
Centre at Panola, Phase I | 6.78 | % | 1/1/2022 | 1,155 | |||||||
Delray Marketplace 2 | LIBOR + 160 | 2/5/2022 | 56,190 | ||||||||
Bayonne Crossing | 4.43 | % | 4/1/2022 | 43,340 | |||||||
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 | 189,650 | 13.5 | % | ||||||||
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 3,4 | LIBOR + 115 | 4/22/2023 | 47,600 | ||||||||
Senior Unsecured Note | 4.23 | % | 9/10/2023 | 95,000 | |||||||
2023 Debt Maturities | 324,540 | 23.1 | % | ||||||||
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 | 6.9 | % |
p. 20 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
MATURITY SCHEDULE OF OUTSTANDING DEBT AS OF JUNE 30, 2019 (CONTINUED) |
($ in thousands) | ||||||||||||
Property | Interest Rate1 | Maturity Date | Balance as of June 30, 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 5 | LIBOR + 200 | 10/24/2028 | 250,000 | |||||||||
Rampart Commons | 5.73 | % | 6/10/2030 | 9,821 | ||||||||
2026 And Beyond Debt Maturities | 634,821 | 45.2 | % | |||||||||
NET PREMIUMS ON ACQUIRED DEBT & ISSUANCE COSTS | (6,405 | ) | ||||||||||
TOTAL DEBT PER CONSOLIDATED BALANCE SHEET | $ | 1,376,612 | 98.4 | % | ||||||||
Unconsolidated Debt | ||||||||||||
Embassy Suites at University of Notre Dame | LIBOR + 250 | 7/1/2024 | 11,770 | |||||||||
Nuveen 6 | 4.09% | 7/1/2028 | 10,378 | |||||||||
TOTAL UNCONSOLIDATED DEBT | 22,148 | 1.6 | % | |||||||||
TOTAL CONSOLIDATED AND UNCONSOLIDATED DEBT | $ | 1,398,760 |
1 | At June 28, 2019, one-month LIBOR was 2.40%. | |||||||||
2 | 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. | |||||||||
3 | The Company has 90 unencumbered properties of which 85 are wholly owned and included in the unencumbered property pool of our unsecured facilities. | |||||||||
4 | Assumes Company exercises its option to extend the maturity date by one year. | |||||||||
5 | Assumes Company exercises three one year options to extend the maturity date by three years. | |||||||||
6 | Properties are held in joint ventures. See Joint Venture Summary on page 18 for additional detail. |
p. 21 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
KEY DEBT METRICS |
UNSECURED PUBLIC DEBT COVENANTS | ||||||
June 30, 2019 | Debt Covenant Threshold1 | |||||
Total Debt to Undepreciated Assets | 39.0% | <60% | ||||
Secured Debt to Undepreciated Assets | 15.3% | <40% | ||||
Undepreciated Unencumbered Assets to Unsecured Debt | 281.7% | >150% | ||||
Debt Service Coverage | 3.2x | >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 | $ | 35,842 | ||||
Availability under unsecured credit facility | 517,204 | |||||
$ | 553,046 | |||||
Unencumbered NOI as a % of Total NOI | 60 | % | ||||
____________________ | ||||
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 | $ | 1,404,042 | |||||
Less: Cash, Cash Equivalents, and Restricted Cash | (60,165 | ) | |||||
Less: Pro-forma adjustment 1 | (27,200 | ) | |||||
$ | 1,316,677 | ||||||
Q2 2019 EBITDA, Annualized: | |||||||
- Consolidated EBITDA | $ | 212,184 | |||||
- Unconsolidated EBITDA | 1,600 | ||||||
- Pro-forma adjustments 2 | (8,791 | ) | |||||
- Minority Interest EBITDA 3 | (528 | ) | 204,465 | ||||
Ratio of Company Share of Net Debt to EBITDA | 6.4x | ||||||
____________________ | |||||||
1 | Relates to timing of quarterly dividend payment being made prior to quarter-end resulting in three payments during the year. | ||||||
2 | Relates to annualized EBITDA for properties sold and acquired during the quarter. | ||||||
3 | See page 18 for details |
p. 22 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
TOP 25 TENANTS BY ANNUALIZED BASE RENT |
• | Operating retail properties; |
• | Operating office properties; and |
• | Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of June 30, 2019. |
Number of Stores | Credit Ratings | ||||||||||||||||||||
Tenant (# Stores) | Wholly Owned | JV1 | Total Leased GLA/NRA2 | Annualized Base Rent3,4 | Annualized Base Rent per Sq. Ft.4 | % of Total Portfolio Annualized Base Rent4 | S&P | Moody's | |||||||||||||
Publix Super Markets, Inc. | 14 | — | 670,665 | $ | 6,739 | $ | 10.05 | 2.8 | % | N/A | N/A | ||||||||||
The TJX Companies, Inc.5 | 16 | 2 | 518,520 | 5,111 | 10.68 | 2.1 | % | A+ | A2 | ||||||||||||
Bed Bath & Beyond, Inc.6 | 16 | 2 | 473,319 | 4,945 | 11.27 | 2.0 | % | BB+ | Baa3 | ||||||||||||
Ross Stores, Inc. | 15 | 1 | 451,612 | 4,961 | 11.49 | 2.0 | % | A+ | A2 | ||||||||||||
PetSmart, Inc. | 15 | 1 | 331,561 | 4,834 | 15.13 | 2.0 | % | B- | Caa1 | ||||||||||||
Lowe's Companies, Inc. | 4 | — | — | 4,190 | 8.66 | 1.7 | % | BBB+ | Baa1 | ||||||||||||
Nordstrom Rack | 5 | 1 | 197,797 | 3,559 | 20.69 | 1.5 | % | BBB+ | Baa1 | ||||||||||||
LA Fitness | 5 | — | 208,209 | 3,753 | 18.03 | 1.5 | % | N/A | N/A | ||||||||||||
Dick's Sporting Goods, Inc.7 | 7 | — | 340,502 | 3,647 | 10.71 | 1.5 | % | N/A | N/A | ||||||||||||
Michaels Stores, Inc. | 11 | 1 | 253,936 | 3,222 | 13.41 | 1.3 | % | BB- | Ba2 | ||||||||||||
Best Buy Co., Inc. | 6 | — | 213,604 | 3,122 | 14.61 | 1.3 | % | BBB | Baa1 | ||||||||||||
National Amusements | 1 | — | 80,000 | 2,953 | 36.92 | 1.2 | % | B+ | N/A | ||||||||||||
Ascena Retail Group8 | 22 | — | 140,166 | 2,849 | 20.33 | 1.2 | % | CCC+ | B3 | ||||||||||||
Kohl's Corporation | 4 | — | 184,516 | 2,832 | 7.87 | 1.2 | % | BBB | Baa2 | ||||||||||||
Burlington Stores, Inc. | 4 | — | 303,400 | 2,806 | 9.25 | 1.2 | % | BB+ | N/A | ||||||||||||
The Gap9 | 13 | — | 194,725 | 2,743 | 14.09 | 1.1 | % | BB+ | Baa2 | ||||||||||||
Walmart Stores, Inc.10 | 5 | — | — | 2,652 | 3.27 | 1.1 | % | AA | Aa2 | ||||||||||||
Office Depot (8) / Office Max (4) | 10 | — | 206,542 | 2,566 | 12.42 | 1.1 | % | B | Ba3 | ||||||||||||
Petco Animal Supplies, Inc. | 11 | — | 152,455 | 2,534 | 16.62 | 1.0 | % | CCC+ | B3 | ||||||||||||
Ulta Beauty, Inc. | 8 | 2 | 102,145 | 1,791 | 20.95 | 0.7 | % | N/A | N/A | ||||||||||||
Mattress Firm Holdings Corp (14) / Sleepy's (4) | 18 | — | 83,585 | 2,217 | 26.52 | 0.9 | % | N/A | N/A | ||||||||||||
Hobby Lobby Stores, Inc. | 5 | — | 271,254 | 2,190 | 8.07 | 0.9 | % | N/A | N/A | ||||||||||||
The Kroger Co.11 | 3 | — | 60,268 | 2,099 | 9.19 | 0.9 | % | BBB | Baa1 | ||||||||||||
Walgreens | 4 | — | 67,212 | 2,099 | 31.23 | 0.9 | % | BBB | Baa2 | ||||||||||||
DSW Inc. | 6 | 1 | 133,255 | 1,679 | 14.26 | 0.7 | % | N/A | N/A | ||||||||||||
TOTAL | 228 | 11 | 5,639,248 | $ | 82,095 | $ | 11.56 | 33.6 | % |
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 June 30, 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 (10), Marshalls (6) and HomeGoods (2). |
6 | Includes Bed Bath and Beyond (10), Buy Buy Baby (4) Christmas Tree Shops, (1) and Cost Plus World Market (3). |
7 | Includes Dick's Sporting Goods (6) and Golf Galaxy (1). |
8 | Includes Ann Taylor (4), Catherines (1), Dress Barn (8), Lane Bryant (5), and Justice Stores (4). |
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 –6/30/2019 |
RETAIL LEASING SPREADS |
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 - Q2, 2019 | 33 | 121,100 | 21 | 87,514 | $ | 18.37 | $ | 21.70 | 18.2 | % | 25.4 | % | $ | 71.23 | |||||||||||||||
New Leases - Q1, 2019 | 33 | 166,518 | 17 | 96,698 | 11.83 | 18.71 | 58.2 | % | 63.3 | % | 71.66 | ||||||||||||||||||
New Leases - Q4, 2018 | 33 | 202,555 | 19 | 170,995 | 15.11 | 17.48 | 15.7 | % | 25.3 | % | 54.59 | ||||||||||||||||||
New Leases - Q3, 2018 | 33 | 108,108 | 20 | 46,786 | 24.34 | 26.88 | 10.4 | % | 30.2 | % | 53.96 | ||||||||||||||||||
Total | 132 | 598,281 | 77 | 401,993 | $ | 16.10 | $ | 19.79 | 22.9 | % | 36.2 | % | $ | 62.25 | |||||||||||||||
Renewals - Q2, 2019 | 48 | 379,892 | 48 | 379,892 | $ | 14.26 | $ | 15.11 | 5.9 | % | 10.5 | % | $ | 0.27 | |||||||||||||||
Renewals - Q1, 2019 | 62 | 475,587 | 57 | 455,410 | 15.10 | 14.62 | (3.2 | )% | 1.0 | % | 0.46 | ||||||||||||||||||
Renewals - Q4, 2018 | 43 | 268,312 | 43 | 268,312 | 16.23 | 17.44 | 7.5 | % | 12.4 | % | 0.90 | ||||||||||||||||||
Renewals - Q3, 2018 | 60 | 337,500 | 60 | 337,500 | 18.69 | 19.40 | 3.8 | % | 8.6 | % | 0.06 | ||||||||||||||||||
Total | 213 | 1,461,291 | 208 | 1,441,114 | $ | 15.93 | $ | 16.39 | 2.9 | % | 8.1 | % | $ | 0.40 | |||||||||||||||
Total - Q2, 2019 | 81 | 500,992 | 69 | 467,406 | $ | 15.03 | $ | 16.34 | 8.7 | % | 14.0 | % | $ | 13.56 | |||||||||||||||
Total - Q1, 2019 | 95 | 642,105 | 74 | 552,108 | 14.53 | 15.34 | 5.6 | % | 10.2 | % | 12.93 | ||||||||||||||||||
Total - Q4, 2018 | 76 | 470,867 | 62 | 439,307 | 15.79 | 17.45 | 10.5 | % | 17.2 | % | 21.80 | ||||||||||||||||||
Total - Q3, 2018 | 93 | 445,608 | 80 | 384,286 | 19.37 | 20.31 | 4.9 | % | 11.4 | % | 6.63 | ||||||||||||||||||
Total | 345 | 2,059,572 | 285 | 1,843,107 | $ | 15.97 | $ | 17.13 | 7.3 | % | 13.5 | % | $ | 13.89 |
________________ | |
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 –6/30/2019 |
LEASE EXPIRATIONS |
• | Operating retail properties; |
• | Operating office properties; and |
• | Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of June 30, 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 | 58 | 131,494 | 10,471 | — | $ | 3,441,210 | 1.5 | % | $ | 25.33 | $ | 20.00 | $ | — | $ | 24.93 | ||||||||||||||||||
2020 | 201 | 407,042 | 858,431 | 13,311 | 20,291,477 | 9.0 | % | 25.49 | 11.44 | 19.25 | 15.95 | |||||||||||||||||||||||
2021 | 255 | 556,108 | 1,069,345 | 7,799 | 26,503,089 | 11.7 | % | 25.83 | 11.42 | 25.35 | 16.30 | |||||||||||||||||||||||
2022 | 279 | 580,496 | 1,221,098 | 65,020 | 31,901,677 | 14.1 | % | 26.51 | 12.55 | 19.67 | 17.12 | |||||||||||||||||||||||
2023 | 287 | 624,105 | 1,320,462 | 129,935 | 38,131,776 | 16.9 | % | 27.93 | 14.83 | 9.15 | 18.41 | |||||||||||||||||||||||
2024 | 222 | 514,407 | 990,029 | 33,827 | 27,020,378 | 12.0 | % | 27.46 | 14.96 | 13.00 | 19.50 | |||||||||||||||||||||||
2025 | 110 | 254,233 | 678,087 | 116,988 | 16,120,282 | 7.1 | % | 28.24 | 10.97 | 17.92 | 16.09 | |||||||||||||||||||||||
2026 | 79 | 227,390 | 554,351 | — | 10,389,700 | 4.6 | % | 25.71 | 9.04 | — | 14.23 | |||||||||||||||||||||||
2027 | 75 | 206,745 | 415,584 | 9,154 | 10,676,822 | 4.7 | % | 27.77 | 12.56 | 31.29 | 18.22 | |||||||||||||||||||||||
2028 | 82 | 203,915 | 392,332 | 61,747 | 12,379,172 | 5.5 | % | 27.30 | 14.04 | 21.75 | 18.85 | |||||||||||||||||||||||
Beyond | 117 | 250,301 | 1,369,181 | 56,921 | 28,996,217 | 12.8 | % | 28.51 | 15.06 | 23.03 | 17.32 | |||||||||||||||||||||||
1,765 | 3,956,236 | 8,879,371 | 494,702 | $ | 225,851,800 | 100.0 | % | $ | 26.90 | $ | 13.04 | $ | 16.98 | $ | 17.37 |
____________________ | |
1 | Lease expiration table reflects rents in place as of June 30, 2019 and does not include option periods; 2019 expirations include 15 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 June 30, 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 –6/30/2019 |
DEVELOPMENT AND REDEVELOPMENT PROJECTS |
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 | $ | 5,647 | 11.0% - 13.0% | ||||||
Total | 530,000 | 8,500 | $ | 10,000 | $ | 5,647 | 11.0% - 13.0% |
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) | $ | 1,310 | |
Remaining Transitional Development / Redevelopment Cash NOI | 291 | ||
Total Remaining Annual Cash NOI | $ | 1,601 |
Summary of Construction in Progress on Consolidated Balance Sheet | |||
Under Construction Development / Redevelopment CIP | $ | 5,970 | |
Big Box Retenanting | 7,322 | ||
Holly Springs Towne Center - Phase III | 5,913 | ||
Various tenant improvements and small projects | 16,759 | ||
Construction in Progress on Consolidated Balance Sheet | $ | 35,964 |
____________________ | ||||||||||
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 –6/30/2019 |
2019 TRANSACTIONS |
PROPERTY DISPOSITIONS | ||||||
Property Name | MSA | Quarter Sold | Sales Price | |||
Whitehall Pike | Bloomington, IN | Q1 | ||||
Beechwood Promenade | Athens, GA | Q2 | ||||
Village at Bay Park | Green Bay, WI | Q2 | ||||
Lakewood Promenade | Jacksonville, FL | Q2 | ||||
Palm Coast Landing | Palm Coast, FL | Q2 | ||||
Lowe's - Perimeter Woods | Charlotte, NC | Q2 | ||||
Cannery Corner | Las Vegas, NV | Q2 | ||||
Temple Terrace | Tampa, FL | Q2 | ||||
University Town Center | Oklahoma City, OK | Q2 | ||||
Total | $ | 257,574 |
PROPERTY ACQUISITIONS | ||||||
Property Name | MSA | Quarter Acquired | Acquisition Price | |||
Pan Am Plaza Garage | Indianapolis, IN | Q1 | $ | 29,500 | ||
Total | $ | 29,500 |
p. 27 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
GEOGRAPHIC DIVERSIFICATION – ANNUALIZED BASE RENT BY REGION AND STATE |
Total Operating Portfolio Excluding Developments and Redevelopments | Developments and Redevelopments2 | Joint Ventures3 | Total Operating Portfolio Including Developments and Redevelopments | |||||||||||||||||||||||||||||||||
Region/State | Owned GLA/NRA1 | Annualized Base Rent | Owned GLA/NRA1 | Annualized Base Rent | Owned GLA/NRA1 | Annualized Base Rent | Number of Properties | Owned GLA/NRA1 | Annualized Base Rent - Ground Leases | Total Annualized Base Rent | Percent of Annualized Base Rent | |||||||||||||||||||||||||
South | ||||||||||||||||||||||||||||||||||||
Florida | 3,737,918 | $ | 56,548 | 124,802 | $ | 251 | 121,705 | $ | 1,528 | 33 | 3,984,425 | $ | 3,877 | $ | 62,204 | 25.0% | ||||||||||||||||||||
Texas | 1,815,225 | 28,701 | — | — | 156,150 | 2,615 | 10 | 1,971,375 | 1,082 | 32,398 | 13.0% | |||||||||||||||||||||||||
North Carolina | 1,072,868 | 20,327 | — | — | — | — | 8 | 1,072,868 | 1,995 | 22,322 | 9.0% | |||||||||||||||||||||||||
Oklahoma | 505,174 | 7,088 | — | — | — | — | 3 | 505,174 | 850 | 7,938 | 3.2% | |||||||||||||||||||||||||
Georgia | 419,021 | 5,545 | — | — | — | — | 3 | 419,021 | 336 | 5,881 | 2.4% | |||||||||||||||||||||||||
South Carolina | 509,994 | 5,640 | — | — | — | — | 3 | 509,994 | — | 5,640 | 2.3% | |||||||||||||||||||||||||
Tennessee | 230,980 | 3,790 | — | — | — | — | 1 | 230,980 | — | 3,790 | 1.5% | |||||||||||||||||||||||||
Texas - Other | 107,400 | 591 | — | — | — | — | 1 | 107,400 | — | 591 | 0.2% | |||||||||||||||||||||||||
Total South | 8,398,580 | 128,230 | 124,802 | 251 | 277,855 | 4,143 | 62 | 8,801,237 | 8,140 | 140,764 | 56.6% | |||||||||||||||||||||||||
Midwest | ||||||||||||||||||||||||||||||||||||
Indiana - Retail | 1,698,786 | 26,347 | 519,216 | 3,139 | — | — | 22 | 2,218,002 | 1,941 | 31,427 | 12.6% | |||||||||||||||||||||||||
Indiana - Other | 366,502 | 6,844 | — | — | — | — | 3 | 366,502 | — | 6,844 | 2.8% | |||||||||||||||||||||||||
Illinois | 211,759 | 2,312 | — | — | — | — | 2 | 211,759 | — | 2,312 | 0.9% | |||||||||||||||||||||||||
Ohio | 236,230 | 2,151 | — | — | — | — | 1 | 236,230 | — | 2,151 | 0.9% | |||||||||||||||||||||||||
Total Midwest | 2,513,277 | 37,654 | 519,216 | 3,139 | — | — | 28 | 3,032,493 | 1,941 | 42,734 | 17.2% | |||||||||||||||||||||||||
West | ||||||||||||||||||||||||||||||||||||
Nevada | 865,360 | 21,491 | — | — | — | — | 5 | 865,360 | 3,592 | 25,083 | 10.1% | |||||||||||||||||||||||||
Utah | 391,810 | 7,190 | — | — | — | — | 2 | 391,810 | — | 7,190 | 2.9% | |||||||||||||||||||||||||
Arizona | 79,902 | 2,467 | — | — | — | — | 1 | 79,902 | — | 2,467 | 1.0% | |||||||||||||||||||||||||
Total West | 1,337,072 | 31,148 | — | — | — | — | 8 | 1,337,072 | 3,592 | 34,740 | 14.0% | |||||||||||||||||||||||||
Northeast | ||||||||||||||||||||||||||||||||||||
New York | 363,103 | 9,295 | — | — | — | — | 1 | 363,103 | — | 9,295 | 3.7% | |||||||||||||||||||||||||
Virginia | 398,149 | 7,904 | — | — | — | — | 1 | 398,149 | 310 | 8,214 | 3.3% | |||||||||||||||||||||||||
New Jersey | 106,146 | 3,110 | — | — | 139,022 | 2,711 | 2 | 245,168 | 2,263 | 8,084 | 3.2% | |||||||||||||||||||||||||
Connecticut | 205,683 | 2,632 | — | — | — | — | 1 | 205,683 | 1,061 | 3,693 | 1.5% | |||||||||||||||||||||||||
New Hampshire | 78,892 | 1,151 | — | — | — | — | 1 | 78,892 | 168 | 1,319 | 0.5% | |||||||||||||||||||||||||
Total Northeast | 1,151,973 | 24,092 | — | — | 139,022 | 2,711 | 6 | 1,290,995 | 3,802 | 30,605 | 12.2% | |||||||||||||||||||||||||
13,400,902 | $ | 221,124 | 644,018 | $ | 3,390 | 416,877 | $ | 6,854 | 104 | 14,461,797 | $ | 17,475 | $ | 248,843 | 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 –6/30/2019 |
OPERATING RETAIL PORTFOLIO SUMMARY REPORT |
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 | % | 14.71 | 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 | % | 10.30 | Publix | Stein Mart, Tuesday Morning | ||||||
Bayport Commons | Tampa | 2008 | 100% | 97,163 | 71,540 | 25,623 | 100.0 | % | 100.0 | % | 100.0 | % | 15.29 | (Target) | PetSmart, Michaels | ||||||
Bolton Plaza | Jacksonville | 1986/2014 | 100% | 154,555 | 136,195 | 18,360 | 100.0 | % | 100.0 | % | 100.0 | % | 10.16 | 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 | % | 14.10 | 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 | % | 17.71 | 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 | 96.7 | % | 100.0 | % | 93.2 | % | 27.63 | Whole Foods | Party City, Planet Fitness | ||||||
Colonial Square | Fort Myers | 2010 | 100% | 186,517 | 150,505 | 36,012 | 92.4 | % | 100.0 | % | 60.7 | % | 11.92 | Kohl's, Hobby Lobby, PetSmart, | |||||||
Delray Marketplace | Miami | 2013 | 98% | 260,237 | 118,136 | 142,101 | 94.5 | % | 100.0 | % | 90.0 | % | 26.97 | 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 | % | 14.85 | 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 | 100.0 | % | 100.0 | % | 100.0 | % | 15.48 | Publix | |||||||
Indian River Square | Vero Beach | 1997/2004 | 100% | 142,592 | 109,000 | 33,592 | 95.9 | % | 100.0 | % | 82.7 | % | 12.13 | (Target) | Beall's, Office Depot, Dollar Tree, Panera | ||||||
International Speedway Square | Daytona Beach | 1999/2013 | 100% | 233,424 | 203,405 | 30,019 | 94.6 | % | 100.0 | % | 57.9 | % | 11.21 | 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 | % | 19.16 | Publix | |||||||
Lake City Commons | Lake City | 2008 | 100% | 65,746 | 45,600 | 20,146 | 100.0 | % | 100.0 | % | 100.0 | % | 15.50 | Publix | |||||||
Lake City Commons - Phase II | Lake City | 2011 | 100% | 16,291 | 12,131 | 4,160 | 100.0 | % | 100.0 | % | 100.0 | % | 15.80 | Publix | PetSmart | ||||||
Lake Mary Plaza | Orlando | 2009 | 100% | 21,385 | 14,880 | 6,505 | 91.3 | % | 100.0 | % | 71.4 | % | 38.70 | Walgreens | |||||||
Lithia Crossing | Tampa | 2003/2013 | 100% | 90,515 | 53,547 | 36,968 | 98.3 | % | 100.0 | % | 95.9 | % | 15.72 | 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 | % | 17.92 | 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 | % | 12.89 | (Winn Dixie) | TJ Maxx, Ulta Beauty, Beall's, Crunch Fitness, Tuesday Morning | ||||||
Pine Ridge Crossing | Naples | 1993 | 100% | 105,962 | 66,435 | 39,527 | 92.9 | % | 100.0 | % | 81.0 | % | 17.44 | Publix, (Target) | Ulta Beauty, (Beall's) | ||||||
Pleasant Hill Commons | Orlando | 2008 | 100% | 70,645 | 45,600 | 25,045 | 98.3 | % | 100.0 | % | 95.2 | % | 15.63 | Publix | |||||||
Riverchase Plaza | Naples | 1991/2001 | 100% | 78,291 | 48,890 | 29,401 | 96.3 | % | 100.0 | % | 90.3 | % | 16.65 | Publix |
p. 29 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED) |
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 | % | $ | 15.04 | (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 | % | 13.76 | Publix | |||||||
Shops at Eagle Creek | Naples | 1983/2013 | 100% | 70,768 | 50,187 | 20,581 | 100.0 | % | 100.0 | % | 100.0 | % | 16.45 | The Fresh Market | Staples, Panera Bread, (Lowe's Home Improvement Center) | ||||||
Tamiami Crossing | Naples | 2016 | 20% | 121,705 | 121,705 | — | 100.0 | % | 100.0 | % | — | % | 12.55 | 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 | % | 17.24 | (Target) | PetSmart, Cost Plus World Market, Ross Stores, Panera Bread | ||||||
The Landing at Tradition | Port St. Lucie | 2007 | 100% | 361,442 | 290,203 | 71,239 | 69.8 | % | 69.4 | % | 71.4 | % | 16.27 | (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 | % | 20.15 | The Fresh Market | |||||||
Tradition Village Center | Port St. Lucie | 2006 | 100% | 84,086 | 45,600 | 38,486 | 98.6 | % | 100.0 | % | 97.0 | % | 17.97 | Publix | |||||||
Waterford Lakes Village | Orlando | 1997 | 100% | 77,975 | 51,703 | 26,272 | 96.7 | % | 100.0 | % | 90.2 | % | 13.14 | Winn Dixie | |||||||
Georgia | |||||||||||||||||||||
Mullins Crossing | Augusta | 2005 | 100% | 276,318 | 228,224 | 48,094 | 99.3 | % | 100.0 | % | 96.1 | % | 13.34 | (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 | % | 13.39 | Publix | |||||||
The Centre at Panola | Atlanta | 2001 | 100% | 73,075 | 51,674 | 21,401 | 100.0 | % | 100.0 | % | 100.0 | % | 13.03 | Publix | |||||||
Illinois | |||||||||||||||||||||
Naperville Marketplace | Chicago | 2008 | 100% | 83,759 | 61,683 | 22,076 | 97.7 | % | 100.0 | % | 91.1 | % | 13.86 | (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% | 57,146 | 11,043 | 46,103 | 86.1 | % | 100.0 | % | 82.7 | % | 17.32 | (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 | % | 12.53 | Schnuck's Market | |||||||
Boulevard Crossing | Kokomo | 2004 | 100% | 124,634 | 74,440 | 50,194 | 85.4 | % | 84.0 | % | 87.5 | % | 14.43 | Petco, TJ Maxx, Ulta Beauty, Shoe Carnival, (Kohl's) | |||||||
Bridgewater Marketplace | Indianapolis | 2008 | 100% | 25,975 | — | 25,975 | 93.4 | % | — | % | 93.4 | % | 21.09 | (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 | % | 12.29 | 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 | 95.1 | % | 100.0 | % | 91.3 | % | 18.60 | 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% | 52,400 | 15,441 | 36,959 | 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 | % | 17.24 | Ace Hardware, Goodwill, Ale Emporium, Pure Barre | |||||||
Greyhound Commons | Indianapolis | 2005 | 100% | 9,152 | — | 9,152 | 100.0 | % | — | % | 100.0 | % | 14.74 | (Lowe's Home Improvement Center), Abuelo's Mexican, Koto Japenese Steakhouse |
p. 30 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED) |
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 | 98.1 | % | 100.0 | % | 93.3 | % | $ | 14.78 | Aldi, (Walmart) | PetSmart, Office Depot, Aldi, Dollar Tree | ||||||
Rangeline Crossing | Indianapolis | 1986/2013 | 100% | 99,226 | 47,962 | 51,264 | 97.2 | % | 100.0 | % | 94.5 | % | 22.88 | 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% | 84,226 | 84,226 | — | 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 | 73.9 | % | 71.6 | % | 87.5 | % | 15.02 | 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 | % | 27.32 | |||||||||
Nevada | ||||||||||||||||||||||
Centennial Center | Las Vegas | 2002 | 100% | 334,038 | 158,295 | 175,743 | 97.9 | % | 100.0 | % | 95.9 | % | 24.89 | 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 | % | 25.50 | Trader Joe's | 24 Hour Fitness, Party City, Sportsman's Warehouse, Walgreens | |||||||
Eastern Beltway Center | Las Vegas | 1998/2006 | 100% | 162,327 | 77,436 | 84,891 | 90.8 | % | 100.0 | % | 82.5 | % | 26.62 | Sam's Club, Walmart | Petco, Ross Stores, Skechers, Old Navy, (Home Depot) | |||||||
Eastgate Plaza | Las Vegas | 2002 | 100% | 96,609 | 53,030 | 43,579 | 79.7 | % | 76.4 | % | 83.6 | % | 24.34 | (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 | % | 33.20 | 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 | % | 14.82 | 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 | 100.0 | % | 100.0 | % | 100.0 | % | 19.50 | 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 | % | 26.41 | 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 | 95.9 | % | 100.0 | % | 90.3 | % | 17.41 | (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 | % | 18.39 | (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 | % | 23.55 | (Target) | REI Co-Op, David's Bridal, Old Navy, Five Below | |||||||
Oleander Place | Wilmington | 2012 | 100% | 45,530 | 30,144 | 15,386 | 100.0 | % | 100.0 | % | 100.0 | % | 17.91 | Whole Foods | ||||||||
Parkside Town Commons - Phase I | Raleigh | 2015 | 100% | 55,368 | 22,500 | 32,868 | 100.0 | % | 100.0 | % | 100.0 | % | 25.30 | 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 | % | 16.84 | (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 | % | 20.69 | Best Buy, Off Broadway Shoes, PetSmart, Michaels, (Lowe's Home Improvement Center) | ||||||||
Toringdon Market | Charlotte | 2004 | 100% | 60,627 | 26,072 | 34,555 | 97.9 | % | 100.0 | % | 96.3 | % | 22.32 | Earth Fare |
p. 31 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED) |
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 | 98.9 | % | 100.0 | % | 97.3 | % | 17.05 | (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 | % | 12.27 | 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 | 83.0 | % | 100.0 | % | 70.4 | % | 16.19 | (Sam's Club), (Walmart) | Kohls, Office Depot, (Home Depot) | ||||||
South Carolina | |||||||||||||||||||||
Hitchcock Plaza | Augusta | 2006 | 100% | 252,218 | 214,480 | 37,738 | 87.5 | % | 89.7 | % | 75.3 | % | 10.55 | 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 | % | 11.01 | Publix | |||||||
Shoppes at Plaza Green | Greenville | 2000 | 100% | 189,657 | 161,900 | 27,757 | 100.0 | % | 100.0 | % | 100.0 | % | 13.62 | 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 | % | 16.41 | (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 | 93.6 | % | 100.0 | % | 90.2 | % | 25.73 | 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 | % | 14.56 | Whole Foods | Westlake Hardware, Goody Goody Liquor, Petco, Fit Factory | ||||||
Kingwood Commons | Houston | 1999 | 100% | 164,372 | 74,836 | 89,536 | 97.5 | % | 100.0 | % | 95.4 | % | 20.78 | 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 | % | 13.10 | 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 | 98.4 | % | 100.0 | % | 92.5 | % | 13.61 | Sprouts Farmers Market, Total Wine | 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 | % | 17.39 | H-E-B Grocery | |||||||
Portofino Shopping Center | Houston | 1999/2010 | 100% | 386,171 | 218,861 | 167,310 | 94.2 | % | 100.0 | % | 86.7 | % | 19.82 | (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 | % | 11.25 | Sprouts Farmers Market | PetSmart, Ross Stores, Bed Bath & Beyond, Spec's Fine Wines, At Home |
p. 32 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED) |
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 | % | 16.55 | Randalls Tom Thumb | |||||||
Utah | |||||||||||||||||||||
Draper Crossing | Salt Lake City | 2012 | 100% | 164,588 | 115,916 | 48,672 | 99.1 | % | 100.0 | % | 97.1 | % | 16.84 | Kroger/Smith's | TJ Maxx, Dollar Tree, Downeast Home | ||||||
Draper Peaks | Salt Lake City | 2012 | 100% | 227,222 | 101,464 | 125,758 | 95.3 | % | 100.0 | % | 91.6 | % | 20.50 | Michaels, Office Depot, Petco, Quilted Bear, Ross Stores, (Kohl's) | |||||||
Virginia | |||||||||||||||||||||
Landstown Commons | Virginia Beach | 2007 | 100% | 398,149 | 208,789 | 189,360 | 97.8 | % | 100.0 | % | 95.3 | % | 20.31 | Ross Stores, Old Navy, Bed Bath & Beyond, Best Buy, PetSmart, Ulta Beauty, Walgreens, AC Moore, Kirkland's, Five Below, Office Max, (Kohl's) | |||||||
Total | 13,319,537 | 9,109,182 | 4,210,355 | 95.1 | % | 96.6 | % | 92.0 | % | $ | 17.35 | ||||||||||
Total at Pro-Rata Share | 12,986,035 | 8,821,318 | 4,164,717 | 95.0 | % | 96.5 | % | 92.1 | % | $ | 17.37 |
____________________ | |
1 | Percentage of Owned GLA Leased reflects Owned GLA/NRA leased as of June 30, 2019, except for Greyhound Commons and 54th & College. |
2 | Tenants within parentheses are non-owned. |
p. 33 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
NON-RETAIL OPERATING PROPERTIES |
Property | MSA | Year Built/ Renovated | Owned NRA | Percentage Of Owned NRA Leased | Annualized Base Rent1 | 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 | 68.5 | % | $ | 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 | % | 1,261 | 15.5 | % | 15.45 | University of Notre Dame Offices | ||||||
Tradition Village Office (part of Tradition Village Square) | Port St. Lucie | 2006 | 24,340 | 100.0 | % | 712 | 8.7 | % | 29.26 | |||||||
Total Commercial Properties | 390,842 | 96.2 | % | $ | 7,557 | 92.7 | % | $ | 19.93 | |||||||
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 | % | $ | 8,147 | 100.0 | % | $ | 16.75 | |||||||
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 June 30, 2019 for each applicable property, multiplied by 12. |
2 | Annualized Base Rent includes $929,157 from the Company and subsidiaries as of June 30, 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 –6/30/2019 |
COMPONENTS OF NET ASSET VALUE |
Cash Net Operating Income (NOI) | Supplemental Page No.: | Other Assets | Supplemental Page No.: | |||||||
GAAP property NOI (incl. Ground Lease Revenue) | $ | 59,992 | 14 | Cash and cash equivalents | $ | 35,842 | 11 | |||
Below-market lease intangibles, net | (1,111 | ) | 16 | Tenant and other receivables (net of SLR) | 21,142 | 11 | ||||
Straight-line rent | (960 | ) | 16 | Restricted cash and escrow deposits | 23,692 | 11 | ||||
Other property related revenue | (492 | ) | 14 | Prepaid and other assets | 37,296 | 11 | ||||
Ground lease ("GL") revenue | (4,369 | ) | Undeveloped land in operating portfolio 1 | 17,100 | ||||||
Consolidated Cash Property NOI (excl. GL) | $ | 53,060 | Land held for development | 15,215 | ||||||
Annualized Consolidated Cash Property NOI (excl. ground leases) | $ | 212,241 | CIP not in under construction development/redevelopment2 | 22,672 | 26 | |||||
Total Other Asset Value | $ | 172,959 | ||||||||
Adjustments To Normalize Annualized Cash NOI | Liabilities | |||||||||
Total projected remaining development / transitional redevelopment cash NOI 3 | $ | 1,601 | 26 | Mortgage and other indebtedness | $ | (1,376,612 | ) | 11 | ||
Unconsolidated EBITDA | 1,600 | 18 | KRG share of unconsolidated debt | (22,148 | ) | 18 | ||||
Pro-forma adjustments 4 | (8,791 | ) | 22 | Partner share of consolidated joint venture debt | 1,124 | |||||
Accounts payable and accrued expenses | (66,600 | ) | 11 | |||||||
General and administrative expense allocable to property management activities included in property expenses ($1,500 in Q2) | 6,000 | 14, footnote 4 | Other liabilities5 | (36,002 | ) | 11 | ||||
Total Adjustments | 410 | Debt premium and issuance costs, net | (6,405 | ) | 19 | |||||
Non-controlling redeemable joint venture interest | (10,070 | ) | ||||||||
Projected remaining under construction development/redevelopment6 | (4,353 | ) | ||||||||
Annualized Normalized Portfolio Cash NOI (excl. Ground Leases) | $ | 212,651 | Total Liabilities | $ | (1,521,066 | ) | ||||
Annualized Ground Lease NOI | 17,475 | |||||||||
Total Annualized Portfolio Cash NOI | $ | 230,126 | Common Shares and Units Outstanding | 86,073,182 | ||||||
____________________ | |
1 | Undeveloped land with a book value of $15.2 million at June 30, 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 $94.4 million less mark-to-market lease liability of $58.4 million. |
6 | Remaining cost on page 26 for development project. |
p. 35 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
EARNINGS GUIDANCE - 2019 |
2019 Earnings Guidance1 | ||||||||
Low | High | |||||||
Net Income Guidance | $ | 0.04 | $ | 0.12 | ||||
Add: Impairment Charges | 0.33 | 0.33 | ||||||
Add: Depreciation and Amortization | 1.57 | 1.57 | ||||||
Less: Gain on sales of operating properties, net | (0.33 | ) | (0.33 | ) | ||||
2019 FFO Guidance | $ | 1.61 | $ | 1.69 |
Previous | Current | Change at Midpoint | ||||
SP NOI Growth | 1.25% - 2.25% | 1.50% - 2.50% | 0.25% | |||
Pre-disposition 2019 FFO Guidance | $1.76 - $1.82 | $1.76 - $1.82 | — | |||
2019 Dispositions | $350M - $500M | $415M - $500M | $32M | |||
Disposition Wtd Avg Sales Date | Late August | Early July | ||||
Net Impact of 2019 Dispositions in 2019 | ($0.10) - ($0.06) | ($0.15) - ($0.13)2,3 | ($0.06) | |||
2019 FFO Guidance | $1.66 - $1.76 | $1.61 - $1.69 | ($0.06) | |||
2019 Dispositions Net Impact Annualized | ($0.29) - ($0.20) | ($0.29) - ($0.25)2,3 |
_________ | ||||||||
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 | Disposition NOI less anticipated interest savings based on weighted-average sale date of July 2019 | |||||||
3 | Low end of range assumes $500 million in proceeds while high end of range assumes $415 million in proceeds. |
p. 36 | Kite Realty Group Trust Supplemental Financial and Operating Statistics –6/30/2019 |
7!E96YU;0
M I%4VQI8V54>7!E $EM9R &8F]U;F1S3V)J8P $ !2
M8W0Q ! !4;W @;&]N9P 3&5F=&QO;F< $)T
M;VUL;VYG ,Y !29VAT;&]N9P "?8 #=7)L5$585 $
M !N=6QL5$585 $ !- &UP1SIM
M;V1E/2)#35E+(B!X;7!'.G1Y<&4](E!23T-%4U,B('AM<$ &UP1SIM;V1E/2)#35E+(B!X
M;7!'.F-Y86X](C@T+C8V,38R-R(@>&UP1SIM86=E;G1A/2(W,BXV,38Q-30B
M('AM<$ &UP1SIC>6%N/2(P+C P
M,# P,"(@>&UP1SIM86=E;G1A/2(P+C P,# P,"(@>&UP1SIY96QL;W<](C N
M,# P,# P(B!X;7!'.F)L86-K/2(V.2XY.3DW,# B+SX@/')D9CIL:2!X;7!'
M.G-W871C:$YA;64](D,],"!-/3 @63TP($L]-C B('AM<$