EX-99.2 3 exhibit99_2xq32021.htm EX-99.2 Q3 2021 SUPPLEMENTAL Document
Exhibit 99.2


q32021kite-quarterlyxsuppl.jpg


QUARTERLY FINANCIAL SUPPLEMENTAL – SEPTEMBER 30, 2021
image13.jpg

 
PAGE NO. TABLE OF CONTENTS
   
3Earnings Press Release 
7 Corporate Profile 
8 Contact Information 
9 Important Notes Including Non-GAAP Disclosures
12 Consolidated Balance Sheets 
13 Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2021 and 2020
14 Same Property Net Operating Income
15 Net Operating Income and EBITDA by Quarter 
16 Funds from Operations for the Three and Nine Months Ended September 30, 2021 and 2020
17 Adjusted Funds From Operations and Other Financial Information for the Three and Nine Months Ended September 30, 2021 and 2020
18Summary Income Statement
19Accounts Receivable Impact of COVID-19
20 Joint Venture Summary as of September 30, 2021
21 Summary of Outstanding Debt as of September 30, 2021
22 Maturity Schedule of Outstanding Debt as of September 30, 2021
23Key Debt Metrics
24 Top 25 Tenants by Annualized Base Rent 
25 Retail Leasing Spreads
26 Lease Expirations
27 Development and Redevelopment Projects
28 Geographic Diversification – Annualized Base Rent by Region and State
29 Operating Retail Portfolio Summary Report
33 Operating Office Properties and Other
34Components of Net Asset Value





image36.jpg


PRESS RELEASE         

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

Kite Realty Group Trust Reports Third Quarter 2021 Operating Results

Indianapolis, Indiana, October 28, 2021 - Kite Realty Group Trust (NYSE: KRG), a premier owner and operator of high-quality, open-air grocery-anchored neighborhood and community centers, along with vibrant mixed-use assets, reported today its operating results for the third quarter ended September 30, 2021.

“I could not be more impressed with how the KRG team produced tremendous third quarter results while simultaneously pursuing a transformative merger with RPAI,” said John A. Kite, Chairman and CEO. “Demand for high-quality open-air retail remains robust, and we continue to capitalize on a favorable leasing environment. With the merger complete we expect the momentum to continue. KRG’s open-air portfolio has a productive mix of properties predominantly located in high-growth warmer and cheaper markets, with an increased presence in strategic gateway markets. I am excited to welcome our new colleagues – together we have a stronger team, a best-in-class platform, and a dynamic portfolio. I cannot thank the entire team enough. I know we will all continue our tireless work to drive long-term value to our stakeholders.”


Third Quarter Financial Results
Realized net loss attributable to common shareholders of $7.0 million, or $0.08 per common share, compared to net loss of $4.6 million, or $0.05 per common share, for the three months ending September 30, 2021 and 2020, respectively.
Generated NAREIT Funds From Operations of the Operating Partnership (FFO) of $22.3 million, or $0.25 per diluted common share.
Generated Funds From Operations, as adjusted, of the Operating Partnership (FFO) of $29.5 million, or $0.33 per diluted common share.
Excludes a positive impact of $2.1 million of 2020 Collection Impact, which is related to the recovery of 2020 cash and non-cash bad debt and accounts receivable.
Excludes the impact of $9.2 million of merger and acquisition costs.
Same-Property Net Operating Income (NOI) increased by 10.8%.

Third Quarter Portfolio Operations
Executed 82 new and renewal leases representing over 584,000 square feet.
GAAP leasing spreads of 32.5% (20.6% cash basis) on 17 comparable new leases, 16.1% (10.4% cash basis) on 33 comparable renewals, and 20.7% (13.4% cash basis) on a blended basis.
Signed 7 new anchor leases, including 3 grocery leases.
Brings signed Anchor Acceleration leases to 12 since the program’s inception, generating an average 26% cash yield and a 14% comparable cash leasing spread on 8 comparable leases.
p. 3
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021


Annualized base rent (ABR) per square foot for the operating retail portfolio was $18.54, a 3% increase year-over-year.
Retail leased percentage was 92.8%, a sequential increase of 130 basis points.
Portfolio leased-to-occupied spread is 400 basis points, which equates to $14 million of signed-not-open NOI.

Third Quarter Development Activity
Entered into a joint venture with a local developer for the construction of 285 multi-family units and 24,000 square feet of ground floor retail at The Corner in Carmel, IN. KRG sold the land to the venture and retained a 50% interest in the venture.
Commenced development activities on a vacant parcel for a new Fresh Market and additional shop space at The Landing at Tradition in Port St. Lucie, FL.

Transaction Activity
Subsequent to quarter end, KRG sold Westside Market for $24.8 million.

Balance Sheet Overview

As of September 30, 2021, KRG’s net-debt-to-Adjusted EBITDA was 6.1x.
Pro forma for $14 million of signed-not-open NOI, net-debt-to-adjusted EBITDA would be 5.7x.
Subsequent to quarter end, received inaugural credit rating of BBB with a stable outlook from Fitch Ratings.

Merger Completion
Subsequent to quarter end, on October 22, 2021, KRG completed the transformative merger with RPAI.
Strategic merits of the transaction can be found in KRG’s third quarter investor update posted on the company website and include, but are not limited to, the following:
Immediate accretion to FFO and NAV.
Created a top 5 shopping center REIT, which will provide capital market benefits and deepen tenant relationships by offering a broader mix of open-air retail formats.
Increased geographic footprint in high-growth warmer and cheaper markets and added a meaningful presence in select strategic gateway markets.
Enhanced growth opportunities through several strong active development projects and numerous entitled land sites to be used for additional value creation.
Strengthened KRG’s balance sheet, with no material debt maturities until 2023.
KRG estimates stabilized GAAP synergies of approximately $34 – $36 million, of which $21 million has been realized as of the closing and the balance is anticipated to be realized over the next 12 – 18 months.

2021 Earnings Guidance
Due to the timing of the merger, which closed in the fourth quarter, KRG is withdrawing 2021 guidance. The Company will issue 2022 earnings guidance, as a combined company, in conjunction with KRG’s fourth quarter earnings release.

Earnings Conference Call
Kite Realty Group Trust will conduct a conference call to discuss its financial results on Friday, October 29, 2021, at 11:00 a.m. Eastern Time. A live webcast of the conference call will be available on KRG’s corporate website at www.kiterealty.com. The dial-in numbers are (844) 309-0605 for domestic callers and (574) 990-9933 for international callers (Conference ID: 4559979). In addition, a webcast replay link will be available on the corporate website.



p. 4
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021


About Kite Realty Group Trust
Kite Realty Group Trust (NYSE: KRG) is a real estate investment trust (REIT) headquartered in Indianapolis, IN that is one of the largest publicly traded owners and operators of open-air shopping centers and mixed-use assets. The company’s primarily grocery-anchored portfolio is located in high-growth warmer and cheaper markets and select strategic gateway markets. The combination of necessity-based grocery-anchored neighborhood and community centers, along with vibrant mixed-use assets makes the KRG portfolio an ideal mix for both retailers and consumers. Publicly listed since 2004, KRG has nearly 60 years of experience in developing, constructing and operating real estate. Using operational, investment, development, and redevelopment expertise, KRG continuously optimizes its portfolio to maximize value and return to shareholders. As of September 30, 2021, proforma for the merger, the company owned interests in 185 U.S. open-air shopping centers and mixed-use assets, comprising over 30 million square feet of gross leasable space. For more information, please visit kiterealty.com.
Connect with KRG: LinkedIn | Twitter | Instagram | Facebook

Safe Harbor
This release, together with other statements and information publicly disseminated by us, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934. Such statements are based on assumptions and expectations that may not be realized and are inherently subject to risks, uncertainties and other factors, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, performance, transactions or achievements, financial or otherwise, may differ materially from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements.

Currently, one of the most significant factors that could cause actual outcomes to differ significantly from our forward-looking statements is the potential adverse effect of the current pandemic of the novel coronavirus, or COVID-19, including possible resurgences and mutations, on the financial condition, results of operations, cash flows and performance of the Company and its tenants, the real estate market and the global economy and financial markets. The effects of COVID-19 have caused and may continue to cause many of our tenants to close stores, reduce hours or significantly limit service, making it difficult for them to meet their rent obligations, and therefore has and will continue to impact us significantly for the foreseeable future. COVID-19 has impacted us significantly, and the extent to which it will continue to impact us and our tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the continued speed of the vaccine distribution, the efficacy of vaccines, including against variants of COVID-19, acceptance and availability of vaccines, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others. Moreover, investors are cautioned to interpret many of the risks identified under the section titled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 as being heightened as a result of the ongoing and numerous adverse impacts of the COVID-19 pandemic.

Additional risks, uncertainties and other factors that might cause such differences, some of which could be material, include but are not limited to: the risks associated with the merger with RPAI, including the integration of the businesses of the combined company, the ability to achieve expected synergies or costs savings and potential disruptions to the Company’s plans and operations; 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; the Company’s ability to refinance, or extend the maturity dates of, the Company’s indebtedness; the level and volatility of interest rates; the financial stability of tenants, including their ability to pay rent or request rent concessions, and the risk of tenant insolvency and bankruptcy; the competitive environment in which the Company operates, including potential oversupplies of and reduction in demand for rental space; acquisition, disposition, development and joint venture risks; property ownership and management risks, including the relative illiquidity of real estate investments, periodic costs to repair, renovate and re-lease spaces, operating costs and expenses, vacancies or the inability to rent space on favorable terms or at all; the Company’s ability to maintain the Company’s status as a real
p. 5
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021


estate investment trust for U.S. federal income tax purposes; potential environmental and other liabilities; impairment in the value of real estate property the Company owns; the attractiveness of our properties to tenants, the actual and perceived impact of e-commerce on the value of shopping center assets and changing demographics and customer traffic patterns; risks related to our current geographical concentration of the Company’s properties in Texas, Florida, New York, Maryland, Virginia and North Carolina; civil unrest, acts of terrorism or war, acts of God, climate change, epidemics, pandemics (including COVID-19), natural disasters and severe weather conditions such as hurricanes, tropical storms, tornadoes, earthquakes, droughts, floods and fires, including such events or conditions that may result in underinsured or uninsured losses or other increased costs and expenses; changes in laws and government regulations including governmental orders affecting the use of the Company’s properties or the ability of its tenants to operate, and the costs of complying with such changed laws and government regulations; possible short-term or long-term changes in consumer behavior due to COVID-19 and the fear of future pandemics; 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 the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, and in the Company’s quarterly reports on Form 10-Q. The Company undertakes no obligation to publicly update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.

This Earnings Release also includes certain forward-looking non-GAAP information. Due to high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these estimates, together with some of the excluded information not being ascertainable or accessible, the Company is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures without unreasonable efforts
p. 6
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

CORPORATE PROFILE
image13.jpg

 
General Description
 
Kite Realty Group Trust is a full-service, vertically integrated real estate investment trust (REIT) engaged primarily in the ownership and operation, acquisition, development and redevelopment of high-quality neighborhood and community shopping centers in certain select markets in the United States. As of September 30, 2021, we owned interests in 87 operating properties totaling approximately 16.8 million square feet and five development and redevelopment projects.
 
Our strategy is to maximize the cash flow of our operating properties, successfully complete the construction and lease-up of our redevelopment and development portfolio, and continue to gain scale in our target markets. New investments are focused in the shopping center sector primarily in markets that are benefiting from existing and accelerating migration patterns and where we believe we can leverage our existing infrastructure and relationships to generate attractive risk-adjusted returns. Dispositions are generally designed to increase the quality of our portfolio and exit non-target markets. The proceeds of dispositions will generally be used to acquire assets in our target markets, strengthen the Company’s balance sheet, or otherwise allocated so as to generate attractive risk-adjusted returns.  

Company Highlights as of September 30, 2021  
# of PropertiesTotal
GLA /NRA
Owned
 GLA /NRA1
Operating Retail Properties83 16,261,307 11,657,803 
Operating Office Properties and Other497,576 497,576 
Total Operating Properties87 16,758,883 12,155,379 
Development and Redevelopment Projects2
6905,893408,290
Total All Properties93 17,664,776 12,563,669 
 RetailNon-RetailTotal
Operating Properties –  Leased Percentage92.8%97.6%93.0%
States16



Stock Listing: New York Stock Exchange symbol: KRG
  
____________________
1Excludes square footage of structures located on land owned by the company and ground leased to tenants and adjacent non-owned anchors.
2Includes square footage of planned space upon completion.

p. 7
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

CONTACT INFORMATION    
image13.jpg
                                


 
Corporate Office
30 South Meridian Street, Suite 1100
Indianapolis, IN 46204
(888) 577-5600
(317) 577-5600
www.kiterealty.com
 
Investor Relations Contact: Analyst Coverage: Analyst Coverage:
     
Jason Colton Robert W. Baird & Co. Green Street Advisors, Inc.
Senior Vice President, Capital Markets and IR Mr. Wes Golladay Mr. Vince Tibone
Kite Realty Group Trust (216) 737-7510(949) 640-8780
30 South Meridian Street, Suite 1100  wgolladay@rwbaird.com vtibone@greenstreet.com
Indianapolis, IN 46204   
(317) 713-2762 Bank of America/Merrill Lynch Jefferies LLC
jcolton@kiterealty.com Mr. Jeffrey Spector/Mr. Craig Schmidt Ms. Linda Tsai
 (646) 855-1363/(646) 855-3640 (212) 778-8011
Transfer Agent: jeff.spector@bofa.com ltsai@jefferies.com
  craig.schmidt@bofa.com 
Broadridge Financial Solutions  KeyBanc Capital Markets
Ms. Kristen Tartaglione Barclays Mr. Jordan Sadler/Mr. Todd Thomas
2 Journal Square, 7th Floor
 Mr. Anthony F. Powell (917) 368-2280/(917) 368-2286
Jersey City, NJ  07306 (212) 526-8768 tthomas@keybanccm.com
(201) 714-8094 anthony.powell@barclays.com jsadler@keybanccm.com
  
Stock Specialist: BTIG Raymond James
  Mr. Michael Gorman Mr. RJ Milligan
GTS (212) 738-6138 (727) 567-2585
545 Madison Avenue mgorman@btig.com rjmilligann@raymondjames.com
15th Floor   
New York, NY 10022  Capital One Securities, Inc. Piper Sandler
(212) 715-2830 Mr. Christopher Lucas Mr. Alexander Goldfarb
 (571) 633-8151 (212) 466-7937
 christopher.lucas@capitalone.com alexander.goldfarb@psc.com
  
 Citigroup Global Markets   Wells Fargo Securities, LLC
 Mr. Michael Bilerman/Ms. Katy McConnell Ms. Tamara Fique
 (212) 816-1383/(212) 816-6981 (617) 603-4262/(443) 263-6568
 michael.bilerman@citigroup.com   tamara.fique@wellsfargo.com
 katy.mcconnell@citigroup.com 
  
 Compass Point Research & Trading, LLC 
Mr. Floris van Dijkum
(646) 757-2621
fvandijkum@compasspointllc.com
 
 
p. 8
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES    
image13.jpg
                                
Interim Information 
This Quarterly Financial Supplemental contains historical information of Kite Realty Group Trust (“the Company” or “KRG”) and is intended to supplement the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2021, to be filed on or about November 5, 2021, which should be read in conjunction with this supplement. The supplemental information is unaudited, although it reflects all adjustments that, in the opinion of management, are necessary for a fair presentation of operating results for the interim periods.
 
Forward-Looking Statements 
This supplemental information package, together with other statements and information publicly disseminated by us, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are based on assumptions and expectations that may not be realized and are inherently subject to risks, uncertainties and other factors, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, performance, transactions or achievements, financial or otherwise, may differ materially from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements.

Currently, one of the most significant factors that could cause actual outcomes to differ materially from the forward-looking statements is the potential adverse effect of the current pandemic of the novel coronavirus ("COVID-19"), including possible resurgences and mutations, on the financial condition, results of operations, cash flows and performance of the Company and its tenants, the real estate market and the global economy and financial markets. The effects of COVID-19 have caused and may continue to cause many of the Company’s tenants to close stores, reduce hours or significantly limit service, making it difficult for them to meet their rental obligations, and therefore has and will continue to impact us significantly for the foreseeable future. COVID-19 has impacted the Company significantly, and the extent to which it will continue to impact the Company and its tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the continued speed of the vaccine distribution, the efficacy of vaccines, including against variants of COVID-19, acceptance and availability of vaccines, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, and possible short-term and long-term effects of the pandemic on consumer behavior, among others.

In addition, risks, uncertainties and factors that might cause such differences from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements, some of which could be material, include but are not limited to:
 
The risk associated with the Merger with RPAI, including the integration of the businesses of the combined company, the ability to achieve expected synergies or cost savings, and potential disruptions to the Company’s plans and operations;
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 or request rent concessions, and the risk of tenant insolvency and bankruptcy;
the competitive environment in which the Company operates, including potential oversupplies of and reduction in demand for rental space;
acquisition, disposition, development and joint venture risks;
property ownership and management risks, including the relative illiquidity of real estate investments, period costs to repair, renovate and re-lease spaces, oeprating costs and expense, vacancies or the inability to rent space on favorable terms or at all;
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 attractiveness of our properties to tenants, the actual and perceived impact of e-commerce on the value of shopping center assets and changing demographics and customer traffic patterns;
risks related to our current geographical concentration of our properties in Texas, Florida, New York, Maryland, Virginia and North Carolina;
civil unrest, acts of terrorism or water, acts of God, climate change, epidemics, pandemics (including COVID-19), natural disasters and severe weather conditions such as hurricanes, tropical storms, tornadoes, earthquakes, droughts, floods and fires, including such events or conditions that may result in underinsured or uninsured losses, or other increased costs and expenses;
changes in laws and government regulations including governmental orders affecting the use of our properties or the ability of our tenants to operate, and the costs of complying with such changed laws and government regulations;
possible short-term or long-term changes in consumer behavior due to COVID-19 and the fear of future pandemics;
insurance costs and coverage;
risks associated with cybersecurity attacks and the loss of confidential information and other business disruptions;
other factors affecting the real estate industry generally; and
other risks identified in reports the Company files with the Securities and Exchange Commission (“the SEC”) or in other documents that it publicly disseminates, including, in particular, the section titled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, and in our quarterly reports on Form 10-Q. 
p. 9
Kite Realty Group Trust Supplemental Financial and Operating Statistics 9/30/2021

IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES (CONTINUED)
image13.jpg

The Company undertakes no obligation to publicly update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.

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

From time to time, the Company may report or provide guidance with respect to “FFO as adjusted” which starts with FFO, as defined by NAREIT, and then removes the impact of certain non-recurring and non-operating transactions or other items the Company does not consider to be representative of its core operating results including without limitation, gains or losses associated with the early extinguishment of debt, gains or losses associated with litigation involving the Company that is not in the normal course of business, merger and acquisition costs, the impact on earnings from employee severance, the excess of redemption value over carrying value of preferred stock redemption, and the impact of 2020 bad debt or 2020 accounts receivable ("2020 Collection Impact"), which are not otherwise adjusted in the Company’s calculation of FFO.
Adjusted Funds from Operations
Adjusted Funds from Operations (“AFFO”) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO modifies FFO, as adjusted for certain cash and non-cash transactions not included in FFO. AFFO should not be considered an alternative to net income as an indication of the company's performance or as an alternative to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the company’s performance. The Company’s computation of AFFO may differ from the methodology for calculating AFFO used by other REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net income (calculcated in accordance with GAAP) to AFFO is included elsewhere in this Financial Supplement.

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

The Company also uses same property NOI ("Same Property NOI"), a non-GAAP financial measure, to evaluate the performance of our properties. Same Property NOI excludes properties that have not been owned for the full period presented. It also excludes net gains from outlot sales, straight-line rent revenue, lease termination income in excess of lost rent, amortization of lease intangibles and significant prior period expense recoveries and adjustments, if any. When the Company receives payments in excess of any accounts receivable for terminating a lease, Same Property NOI will include such excess payments as monthly rent until the earlier of the following: the expiration of 12 months or the start date of a replacement tenant. The Company believes that Same Property NOI is helpful to investors as a measure of our operating performance because it includes only the NOI of properties that have been owned for the full quarters presented. The Company believes such presentation eliminates disparities in net income due to the acquisition or disposition of properties during the particular periods presented and thus provides a more consistent metric for the comparison of our properties. Same Property NOI includes the results of properties that have been owned for the entire current and prior year reporting periods.

p. 10
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES (CONTINUED)
image13.jpg

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

When evaluating the properties that are included in the same property pool, the Company has established specific criteria for determining the inclusion of properties acquired or those recently under development. An acquired property is included in the same property pool when there is a full quarter of operations in both years subsequent to the acquisition date. Development and redevelopment properties are included in the same property pool four full quarters after the properties have been transferred to the operating portfolio. A redevelopment property is first excluded from the same property pool when the execution of a redevelopment plan is likely and the Company a) begins recapturing space from tenants or b) the contemplated plan significantly impacts the operations of the property. For the quarter ended September 30, 2021, the Company excluded three redevelopment properties from the same property pool that met these criteria and were owned in both comparable periods. In addition, the Company excluded one recently acquired property from the same property pool.

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

Considering the nature of our business as a real estate owner and operator, the Company believes that EBITDA, Adjusted EBITDA and the ratio of Net Debt to Adjusted EBITDA are helpful to investors in measuring our operational performance because they exclude various items included in net income that do not relate to or are not indicative of our operating performance, such as gains or losses from sales of depreciated property and depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult. For informational purposes, the Company has also provided Annualized Adjusted EBITDA, adjusted as described above. The Company believes this supplemental information provides a meaningful measure of our operating performance. The Company believes presenting EBITDA and the related measures in this manner allows investors and other interested parties to form a more meaningful assessment of our operating results.
p. 11
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

CONSOLIDATED BALANCE SHEETS (UNAUDITED)
image13.jpg
($ in thousands)
September 30,
2021
December 31,
2020
Assets:  
Investment properties, at cost$3,124,987 $3,143,961 
Less: accumulated depreciation(816,993)(755,100)
 2,307,994 2,388,861 
Cash and cash equivalents99,514 43,648 
Tenant and other receivables, including accrued straight-line rent of $25,143 and $24,783, respectively45,873 57,154 
Restricted cash and escrow deposits4,285 2,938 
Deferred costs and intangibles, net54,231 63,171 
Short-term deposits125,000 — 
Prepaid and other assets39,165 39,975 
Investments in unconsolidated subsidiaries12,956 12,792 
Assets held for sale19,866 — 
Total Assets$2,708,884 $2,608,539 
Liabilities and Shareholders’ Equity:  
Mortgage and other indebtedness, net$1,288,994 $1,170,794 
Accounts payable and accrued expenses85,721 77,469 
Deferred revenue and other liabilities81,344 85,649 
Total Liabilities1,456,059 1,333,912 
Commitments and contingencies  
Limited Partners’ interests in the Operating Partnership and other redeemable noncontrolling interests53,281 43,275 
Shareholders’ Equity:  
Kite Realty Group Trust Shareholders’ Equity:  
Common Shares, $.01 par value, 225,000,000 shares authorized, 84,575,441 and 84,187,999 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively846 842 
Additional paid in capital2,069,983 2,085,003 
Accumulated other comprehensive loss(22,476)(30,885)
Accumulated deficit(849,507)(824,306)
Total Kite Realty Group Trust Shareholders’ Equity1,198,846 1,230,654 
Noncontrolling Interests698 698 
Total Equity1,199,544 1,231,352 
Total Liabilities and Equity$2,708,884 $2,608,539 











p. 12
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
image13.jpg
    

    
($ in thousands, except per share data)
 Three Months Ended
September 30,
Nine Months Ended
September 30,
 2021202020212020
Revenue:    
Rental income$70,216 $64,293 $206,097 $191,359 
Other property related revenue1,054 670 3,133 6,626 
Fee income 195 104 1,144 299 
Total revenue71,465 65,067 210,374 198,284 
Expenses:  
  Property operating10,482 10,330 30,978 30,450 
  Real estate taxes8,624 9,362 26,574 26,551 
  General, administrative, and other8,241 6,482 23,676 19,986 
Merger and acquisition costs9,198 — 9,958 — 
  Depreciation and amortization30,193 33,953 90,625 96,830 
Total expenses66,738 60,127 181,811 173,817 
Gain on sale of properties, net1,260 3,226 27,517 4,893 
Operating income 5,987 8,166 56,080 29,360 
  Interest expense(12,878)(12,550)(37,386)(38,115)
  Income tax benefit of taxable REIT subsidiary91 190 308 496 
  Equity in loss of unconsolidated subsidiaries(196)(417)(758)(1,256)
  Other income, net168 (16)189 234 
Net (loss) income(6,828)(4,627)18,433 (9,281)
  Net (income) loss attributable to noncontrolling interests(132)40 (1,058)(148)
Net (loss) income attributable to Kite Realty Group Trust common shareholders$(6,960)$(4,587)$17,375 $(9,429)
Net (loss) income per common share - basic$(0.08)$(0.05)$0.21 $(0.11)
Net (loss) income per common share - diluted$(0.08)$(0.05)$0.20 $(0.11)
Weighted average common shares outstanding - basic84,556,689 84,194,821 84,468,519 84,125,405 
Weighted average common shares outstanding - diluted84,556,689 84,194,821 85,383,849 84,125,405 
Dividends per common share $0.1800 $0.0520 $0.5000 $0.3695 
  















p. 13
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

SAME PROPERTY NET OPERATING INCOME (NOI)
image13.jpg


($ in thousands)
 Three Months Ended September 30,Nine Months Ended September 30,
 20212020% Change20212020% Change
Number of properties for the period
83 83  
Leased percentage at period end92.8 %93.3 % 92.8 %93.3 %
Economic Occupancy percentage2
89.3 %92.0 % 89.1 %92.5 %
Minimum rent$50,107 $50,071  $149,385 $150,806 
Tenant recoveries 14,927 14,899  44,791 45,600 
Bad debt recovery (provision)1,775 (3,095)1,207 (9,185)
Other income320 135  834 457 
67,129 62,010  196,217 187,678 
Property operating expenses (9,129)(8,695)(26,540)(25,537)
Real estate taxes (8,574)(8,719)(26,071)(26,329)
(17,703)(17,414)(52,611)(51,866)
Same Property NOI$49,426 $44,596 10.8%$143,606 $135,812 5.7%
Reconciliation of Same Property NOI to Most Directly Comparable GAAP Measure:  
Net operating income - same properties$49,426 $44,596  $143,606 $135,812 
Net operating income - non-same activity3
2,738 675  8,072 5,172 
Other income (expense), net258 (139) 883 (227)
General, administrative and other(8,241)(6,482) (23,676)(19,986)
Merger and acquisition costs(9,198)— (9,958)— 
Depreciation and amortization expense(30,193)(33,953) (90,625)(96,830)
Interest expense(12,878)(12,550) (37,386)(38,115)
Gain on sales of properties1,260 3,226  27,517 4,893 
Net (income) loss attributable to noncontrolling interests(132)40  (1,058)(148)
Net (loss) income attributable to common shareholders$(6,960)$(4,587) $17,375 $(9,429)
 
____________________
1
Same Property NOI excludes (i) The Corner, Glendale Town Center, and Hamilton Crossing redevelopments, (ii) Eddy Street Commons - Phases II and III, and The Landing at Tradition - Phase II developments, (iii) the recently acquired Eastgate Crossing, and (iv) office properties.
2Excludes 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.
3Includes 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. 14
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

NET OPERATING INCOME AND EBITDA BY QUARTER
image13.jpg

($ in thousands)
 Three Months Ended
 September 30,
2021
June 30,
2021
March 31, 2021December 31, 2020September 30,
2020
Revenue:      
Minimum rent1
$49,497 $49,097 $49,801 $49,506 $48,669 
Minimum rent - ground leases3,663 3,656 4,038 4,190 4,152 
Tenant reimbursements 15,186 14,308 15,389 15,863 15,134 
Bad debt recovery (expense)1,709 597 (1,420)(3,412)(3,643)
Other property related revenue258 336 549 1,675 201 
Overage rent 161 332 82 164 — 
Parking revenue, net2
320 152 (1)(257)(32)
 70,794 68,478 68,438 67,729 64,481 
Expenses:     
Property operating  - Recoverable3
9,185 8,666 8,407 8,688 8,700 
Property operating - Non-Recoverable3
1,001 1,229 1,547 1,516 1,342 
Real estate taxes 8,444 8,343 9,212 9,122 9,168 
 18,630 18,238 19,166 19,326 19,210 
Net Operating Income - Properties 52,164 50,240 49,272 48,403 45,271 
Other (Expenses) Income:      
General, administrative, and other (8,241)(8,159)(7,276)(7,602)(6,482)
Severance charges— — — (3,253)— 
Fee income195 515 434 79 104 
 (8,046)(7,644)(6,842)(10,776)(6,378)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization44,118 42,596 42,430 37,627 38,893 
Depreciation and amortization (30,193)(29,798)(30,634)(31,818)(33,953)
Merger and acquisition costs(9,198)(760)— — — 
Interest expense (12,878)(12,266)(12,242)(12,284)(12,550)
Equity in loss of unconsolidated subsidiaries(196)(244)(318)(429)(417)
Income tax benefit of taxable REIT subsidiary 91 100 118 200 190 
Other income (expense), net168 227 (206)21 (16)
Gain (loss) on sales of properties1,260 50 26,207 (159)3,226 
Net income (loss)(6,828)(95)25,355 (6,842)(4,627)
Less: Net (income) loss attributable to noncontrolling interests(132)(147)(778)48 40 
Net (loss) income attributable to Kite Realty Group Trust$(6,960)$(242)$24,577 $(6,794)$(4,587)
NOI/Revenue73.7 %73.4 %72.0 %71.5 %70.2 %
Recovery Ratios4
       - Retail Properties89.4 %88.1 %90.6 %92.8 %87.8 %
       - Consolidated86.1 %84.1 %87.3 %89.1 %84.7 %
 
____________________
1Minimum rent includes $33,000, $0.3 million, $1.2 million, $0.6 million, and $0.3 million of lease termination income for the three months ended September 30, 2021, June 30, 2021, March 31, 2021, December, 31, 2020, and September 30, 2020, respectively.
2Parking 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.
3Recoverable expenses include recurring G&A expense of $1.4 million allocable to the property operations in the three months ended September 30, 2021, 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. 15
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

FUNDS FROM OPERATIONS1, 2
image13.jpg


($ in thousands, except per share data)
 Three Months Ended
September 30,
Nine Months Ended
September 30,
 2021202020212020
Funds From Operations ("FFO")    
Consolidated net (loss) income$(6,828)$(4,627)$18,433 $(9,281)
Less: net income attributable to noncontrolling interests in properties(132)(132)(396)(396)
Less: Gain on sales of properties(1,260)(3,226)(27,517)(4,893)
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests30,537 34,295 91,650 97,827 
   FFO of the Operating Partnership1
22,317 26,310 82,170 83,257 
Less: Limited Partners' interests in FFO(543)(657)(2,301)(2,165)
   FFO attributable to Kite Realty Group Trust common shareholders1
$21,774 $25,653 $79,869 $81,092 
FFO, as defined by NAREIT, per share of the Operating Partnership - basic$0.26 $0.30 $0.95 $0.96 
FFO, as defined by NAREIT, per share of the Operating Partnership - diluted$0.25 $0.30 $0.94 $0.96 
Add: merger and acquisition costs9,198 — 9,958 — 
Less: 2020 Collection Impact(2,063)— (3,329)— 
FFO, as adjusted, of the Operating Partnership$29,452 $26,310 $88,799 $83,257 
FFO, as adjusted, per share of the Operating Partnership - basic$0.34 $0.30 $1.02 $0.96 
FFO, as adjusted, per share of the Operating Partnership - diluted$0.33 $0.30 $1.01 $0.96 
Weighted average common shares outstanding - basic84,556,689 84,194,821 84,468,519 84,125,405 
Weighted average common shares outstanding - diluted85,582,358 84,384,457 85,383,849 84,300,979 
Weighted average common shares and units outstanding - basic87,003,748 86,429,812 86,951,170 86,341,243 
Weighted average common shares and units outstanding - diluted88,029,417 86,619,448 87,866,501 86,516,817 
FFO, as defined by NAREIT, per diluted share/unit
Consolidated net income (loss)$(0.08)$(0.05)$0.21 $(0.11)
Less: net income attributable to noncontrolling interests in properties0.00 0.00 0.00 0.00 
Less: Gain on sales of properties(0.01)(0.04)(0.31)(0.06)
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests0.35 0.39 1.04 1.13 
FFO, as defined by NAREIT, of the Operating Partnership per diluted share/unit1, 2
$0.25 $0.30 $0.94 $0.96 
Add: merger and acquisition costs0.10 — 0.11 — 
Less: 2020 Collection Impact(0.02)— (0.04)— 
FFO, as adjusted, of the Operating Partnership per diluted share/unit 2
$0.33 $0.30 $1.01 $0.96 
____________________
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.
2Per share/unit amounts of components will not necessarily sum to the total due to rounding to the nearest cent.

p. 16
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

ADJUSTED FUNDS FROM OPERATIONS AND OTHER FINANCIAL INFORMATION
image13.jpg
 
($ in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2021202020212020
Reconciliation of FFO, as adjusted, to Adjusted Funds from Operations (AFFO)    
FFO, as adjusted, of the Operating Partnership$29,452 $26,310 $88,799 $83,257 
Add:    
Depreciation of non-real estate assets100 114 302 365 
Amortization of deferred financing costs683 467 1,963 1,640 
Non-cash compensation expense1,821 1,460 5,329 3,873 
Less:    
Straight-line rent - minimum rent461 118 780 489 
Straight-line rent - common area maintenance163 146 480 504 
Straight-line rent - reserve for uncollectability— (507)(110)(4,264)
Market rent amortization income530 555 1,432 1,922 
Amortization of debt premium111 111 333 333 
Capital expenditures1:
     Maintenance capital expenditures446 304 807 1,285 
     Revenue enhancing tenant improvements1,949 3,490 4,306 6,938 
     External lease commissions400 187 1,018 551 
Total Recurring AFFO of the Operating Partnership27,996 $23,947 $87,347 $81,377 
Other Financial Information:    
Scheduled debt principal payments $578 $559 $1,720 $1,662 


 
____________________
1Excludes landlord work, tenant improvements and leasing commissions relating to development, redevelopment, and Anchor Acceleration projects.
 

p. 17
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

SUMMARY INCOME STATEMENT
image13.jpg

($ in thousands)
Three Months Ended
September 30,
20212020% Change
  
Same Property Revenue$67,129 $62,010 8.3 %
Same Property Expenses(17,703)(17,414)(1.7)%
Same Property Net Operating Income
49,426 44,596 10.8 %
Sold Assets Net Operating Income— 573 
Non-Same Property Net Operating Income2,738 102 
Net Operating Income
52,164 45,271 15.2 %
General and Administrative Expense(8,241)(6,482)(27.1)%
Fee income195 104 87.5 %
EBITDA44,118 38,893 13.4 %
Merger and acquisition costs(9,198)— (100.0)%
Interest Expense(12,878)(12,550)(2.6)%
Other income (expense), net275 (33)933.3 %
Funds From Operations22,317 26,310 (15.2)%
2020 Collection Impact(2,063)— 100.0 %
Merger and Acquisition Costs9,198 — 100.0 %
Funds From Operations, as adjusted29,452 26,310 11.9 %
Non-Cash Items1,339 1,618 17.2 %
Capital Expenditures(2,795)(3,981)29.8 %
Recurring Adjusted Funds From Operations27,996 23,947 16.9 %
FFO per share of the Operating Partnership, as adjusted - diluted$0.33 $0.30 10.1 %



p. 18
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

IMPACT OF COVID-19
image13.jpg


($ in thousands)
Bad Debt Breakout
AmountSupplemental Page No.:
Bad Debt Type
   3rd Quarter Billed Rent Deemed Uncollectible - Operating Tenants$566 
3rd Quarter Cash Impact566 
Recovery of Bad Debt Incurred in 1st and 2nd Quarters of 2021(159)
Straight-Line Rent Recovery from 1st and 2nd Quarters of 2021(53)
2021 Impact354 
   Previous Accounts Receivable Balance Accrued in 2020 Now Deemed Uncollectible270 
   Recovery of Bad Debt Incurred in 2020(2,413)
   Straight-Line Rent Expense from 202080 
Total 3rd Quarter Bad Debt Expense (Recovery)$(1,709)15

Accounts Receivable Impact
AmountSupplemental Page No.:
Balance as of June 30, 2021$46,678
  Small Business Loans(170)
  Other Activity5
  3rd Quarter Billed Rent Outstanding1,592
  3rd Quarter Billed Rent Deemed Uncollectible(566)
  Accounts Receivable Balances Prior to 1st Quarter Deemed Uncollectible(270)
  Amounts Collected Outstanding as of December 31(1,396)
Balance as of September 30, 2021$45,87312
    
Revenue Breakdown
AmountSupplemental Page No.:
3rd Quarter Billed Rent$65,057 
3rd Quarter Billed Rent Deemed Uncollectible(566)
Previous Billed Rent Deemed Uncollectible(270)
Reserved in Previous Quarter, Paid in 3rd Quarter2,413 
Other Revenues4,160 
3rd Quarter Total Revenues$70,794 15
3rd Quarter Total Revenues70,794 
Previous Accounts Receivable Balance Now Deemed Uncollectible270 
Recovery of Previous Bad Debt(2,413)
Other Revenues(4,160)
3rd Quarter Net Recurring Revenue$64,491 
Comparison to Q1 2020
1st Quarter 2020 Billed Rent$67,400 
Difference from 1st Quarter 2020 to 3rd Quarter 2021 in Billed Rent(3.5)%
1st Quarter 2020 Net Recurring Revenues$68,020 
Difference from 1st Quarter 2020 to 3rd Quarter 2021 in Net Recurring Revenues(5.2)%
p. 19
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

JOINT VENTURE SUMMARY - SEPTEMBER 30, 2021
image13.jpg

($ in thousands)
CONSOLIDATED INVESTMENTS
Investment PartnerTotal GLATotal AssetsTotal Debt
Partner Economic Ownership Interest 1
Partner Share of DebtPartner Share of Annual Income
Individual Investors466,907 $139,774 $29,193 2% - 15%$584 $528 
UNCONSOLIDATED INVESTMENTS 
Investment PartnerTotal GLATotal AssetsTotal DebtKRG Economic Ownership InterestKRG Share of DebtKRG InvestmentKRG Share of Quarterly EBITDAKRG Share of Quarterly EBITDA Annualized
Nuveen416,877 $100,688 $51,890 20%$10,378 $9,010 $298 $1,193 
Individual Investors359,460 88,265 48,560 12% - 35%13,431 4,013 105 421 
Total776,337 $188,953 $100,450 $23,809 $13,023 $403 $1,614 
 
____________________
1Economic ownership % represents the partner's share of cash flow.




p. 20
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

SUMMARY OF OUTSTANDING DEBT AS OF SEPTEMBER 30, 2021
image13.jpg
($ in thousands)
TOTAL OUTSTANDING DEBT 1
   
Outstanding AmountRatioWeighted Average
Interest Rate
Weighted Average
Maturity (in years)
Fixed Rate Debt1,114,787 84 %3.78 %4.3 
Variable Rate Debt184,193 14 %3.48 %4.2 
Net Debt Premiums and Issuance Costs, Net(9,986)N/AN/AN/A
Total Consolidated Debt1,288,994 98 %3.74 %4.3 
KRG Share of Unconsolidated Debt 23,810 %4.46 %5.0 
Total1,312,804 100 %3.75 %4.3 
SCHEDULE OF MATURITIES BY YEAR  
Secured Debt 
Scheduled Principal
 Payments
Term
Maturities
Unsecured
Debt 2
Total Consolidated DebtTotal Unconsolidated DebtTotal Outstanding Debt
2021584 — — 584 89 673 
20221,043 153,500 — 154,543 341 154,884 
2023806 161,517 95,000 257,323 270 257,593 
2024854 — — 854 1,998 2,852 
2025904 — 80,000 80,904 10,734 91,638 
2026957 — 300,000 300,957 — 300,957 
2027 And Beyond3,715 100 500,000 503,815 10,378 514,193 
Net Debt Premiums and Issuance Cost, Net(9,986)— — (9,986)— (9,986)
Total$(1,123)$315,117 $975,000 $1,288,994 $23,810 $1,312,804 
1Fixed rate debt includes, and variable rate debt excludes, the portion of such debt that has been hedged by interest rate derivatives. As of September 30, 2021, $250 million in variable rate debt is hedged for a weighted average of 4.1 years and $155 million in fixed rate debt is hedged to floating rate for a weighted average of 3.9 years.
2This 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 customary conditions, which the Company does not unilaterally control.
image.jpg
p. 21
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

MATURITY SCHEDULE OF OUTSTANDING DEBT AS OF SEPTEMBER 30, 2021
image13.jpg
($ in thousands)
Property
Interest Rate1
Maturity DateBalance as of
September 30, 2021
% of
 Total Outstanding
2021 Debt Maturities  %
Delray Marketplace 2
LIBOR + 1602/5/202229,193 
Bayonne Crossing4.43 %4/1/202241,469 
Saxon Crossing4.65 %7/1/202211,400 
Shops at Moore4.29 %9/1/202221,300 
Shops at Julington Creek4.60 %9/1/20224,785 
Centre Point Commons4.34 %10/1/202214,410 
Miramar Square4.16 %12/1/202231,625 
2022 Debt Maturities154,182 12 %
Centennial Gateway 3.81 %1/1/202323,962 
Centennial Center 3.83 %1/6/202370,455 
Eastern Beltway 3.83 %1/6/202334,100 
The Corner (AZ)4.10 %3/1/202314,750 
Chapel Hill3.78 %4/1/202318,250 
Unsecured Credit Facility 3
LIBOR + 1154/22/2023— 
Senior Unsecured Note4.23 %9/10/202395,000 
2023 Debt Maturities256,517 20 %
2024 Debt Maturities  %
Senior Unsecured Note 6
LIBOR + 3659/10/202580,000 
2025 Debt Maturities80,000 6 %
Senior Unsecured Note4.00 %10/1/2026300,000 
2026 Debt Maturities300,000 23 %
Senior Unsecured Exchangeable Note0.75 %4/1/2027175,000 
Senior Unsecured Note 6
LIBOR + 3759/10/202775,000 
Unsecured Term Loan 4
LIBOR + 20010/24/2028250,000 
Rampart Commons5.73 %6/10/20308,281 
2027 And Beyond Debt Maturities508,281 39 %
NET PREMIUMS ON ACQUIRED DEBT & ISSUANCE COSTS  (9,986) 
TOTAL DEBT PER CONSOLIDATED BALANCE SHEET $1,288,994 98 %
KRG Share of Unconsolidated Debt
Embassy Suites at University of Notre Dame 5
LIBOR + 2507/1/202511,715 
Glendale Center Apartments 5
LIBOR + 2805/31/20241,717 
Nuveen 5
4.09%7/1/202810,378 
TOTAL KRG SHARE OF UNCONSOLIDATED DEBT23,810 2 %
TOTAL CONSOLIDATED AND KRG SHARE OF UNCONSOLIDATED DEBT$1,312,804 

1At September 30 2021, one-month LIBOR was 0.13%.
2Property is held in a joint venture. The loan is guaranteed by Kite Realty Group, LP.
3Assumes Company exercises its option to extend the maturity date by one year.
4Assumes Company exercises three one-year options to extend the maturity date. Term loan is hedged to a fixed rate of 5.09% until initial maturity of 2025.
5Properties are held in joint ventures. See Joint Venture Summary on page 20 for additional detail.
6
Notes are hedged to floating rate until 9/10/2025.


p. 22
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

KEY DEBT METRICS
image13.jpg

UNSECURED PUBLIC DEBT COVENANTS
September 30,
2021
Debt Covenant Threshold1
Total Debt to Undepreciated Assets38%<60%
Secured Debt to Undepreciated Assets10%<40%
Undepreciated Unencumbered Assets to Unsecured Debt277%>150%
Debt Service Coverage3.3x>1.5x
UNSECURED CREDIT FACILITY COVENANTS
September 30,
2021
Debt Covenant Threshold
Maximum Leverage39%<60%
Minimum Fixed Charge Coverage3.3x>1.50x
Secured Indebtedness10.2%<45%
Unsecured Debt Interest Coverage3.8>1.75x
Unsecured Leverage42%<60%
Senior Unsecured Debt Ratings:
Moody's Investors ServiceBaa3/Stable
Standard & Poor's Rating ServicesBBB-/Stable
Fitch RatingsBBB/Stable
Liquidity ($ in thousands)
Cash, cash equivalents, and short-term deposits$224,514 
Availability under unsecured credit facility416,103 
$640,617 
Unencumbered NOI as a % of Total NOI73 %
1For 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 $1,322,205 
Less: Cash, Cash Equivalents, Restricted Cash, and Short-Term Deposits(230,926)
  $1,091,279 
Q3 2021 EBITDA, Annualized:  
        -  Consolidated EBITDA $176,472 
        -  Unconsolidated EBITDA 1
1,614  
   - Minority Interest EBITDA 1
(528)177,556 
Ratio of Company Share of Net Debt to EBITDA  6.1x
____________________
1See page 20 for details

p. 23
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

TOP 25 TENANTS BY ANNUALIZED BASE RENT
image13.jpg
As of September 30, 2021
($ in thousands, except per square foot data)

This table includes the following:
Operating retail properties;
Operating office properties; and
Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of September 30, 2021.
Number of StoresCredit Ratings
TenantWholly Owned
JV1
Total Leased GLA/NRA2
Annualized
Base Rent
3,4
Annualized Base Rent
per Sq. Ft.
4
% of Total Portfolio
Annualized
Base Rent
4
S&PMoody's
Publix Super Markets, Inc.11— 535,466 $5,455 $10.19 2.5 %N/AN/A
The TJX Companies, Inc.5
14471,684 4,879 11.30 2.2 %AA2
PetSmart, Inc.13291,379 4,101 14.68 1.9 %BB2
Ross Stores, Inc.12364,442 4,067 11.81 1.8 %BBB+A2
Dick's Sporting Goods, Inc.6
7— 340,502 3,764 11.05 1.7 %N/AN/A
Nordstrom Rack5197,797 3,571 20.73 1.6 %BB+Ba1
Michaels Stores, Inc.11253,849 3,323 13.83 1.5 %N/AN/A
Burlington Stores, Inc.5— 310,238 3,092 9.97 1.4 %BB+N/A
National Amusements1— 80,000 2,953 36.92 1.4 %BN/A
Old Navy (11) / Athleta (1)12— 188,548 2,906 15.41 1.3 %BBBa2
Kohl's Corporation4— 184,516 2,832 7.87 1.3 %BBB-Baa2
Walmart Stores, Inc.7
5— — 2,776 3.42 1.3 %AAAa2
Best Buy Co., Inc.5— 183,604 2,661 14.49 1.2 %BBB+A3
Petco Animal Supplies, Inc.10— 136,669 2,465 18.03 1.1 %BB2
Lowe's Companies, Inc.3— — 2,375 4.91 1.1 %BBB+Baa1
Bed Bath & Beyond, Inc.8
9251,060 2,348 10.18 1.1 %B+Ba3
LA Fitness3— 125,209 2,292 18.31 1.0 %CCC+Caa1
Hobby Lobby Stores, Inc.5— 271,254 2,276 8.39 1.0 %N/AN/A
Mattress Firm, Inc.9
16— 76,408 2,142 28.04 0.9 %N/AN/A
Whole Foods Market, Inc.4— 139,781 2,130 15.24 0.9 %AAA1
Walgreens4— 63,462 2,104 33.15 0.9 %BBBBaa2
Sprouts Farmers Market4— 107,241 2,101 19.59 0.9 %N/AN/A
The Kroger Co.10
3— 60,268 2,099 9.19 0.9 %BBBBaa1
Total Wine & More4— 105,684 2,013 19.05 0.9 %N/AN/A
Five Below, Inc.12— 105,471 1,909 18.10 0.8 %N/AN/A
TOTAL1827 4,844,532 $72,636 $11.54 33.1 %
1JV Stores represent stores at unconsolidated properties.
2Excludes the estimated size of the structures located on land owned by the Company and ground leased to tenants.
3Annualized base rent represents the monthly contractual rent for September 30, 2021, 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.
4Annualized base rent and percent of total portfolio includes ground lease rent.
5Includes TJ Maxx (9), Marshalls (5) and HomeGoods (2).
6Includes Dick's Sporting Goods (6) and Golf Galaxy (1).
7Includes Walmart (3) and Sam's Club (2).
8Includes Bed Bath and Beyond (5) and Buy Buy Baby (5).
9Includes Mattress Firm (12) and Sleepy's (4).
10Includes Kroger (1), Harris Teeter (1), and Smith's (1).

p. 24
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

RETAIL LEASING SPREADS
image13.jpg
Comparable Space1, 2
 
Category
Total LeasesTotal
Sq. Ft.
LeasesSq. Ft.
Prior Rent PSF3
New Rent PSF4
Cash Rent Spread
GAAP Rent Spread5
TI, LL Work, Lease Commissions PSF6
New Leases - Q3, 202138 239,157 17124,864 $13.47 $16.23 20.6 %32.5 %
New Leases - Q2, 202127 159,497 1135,612 25.86 30.95 19.7 %31.2 %
New Leases - Q1, 202120 100,604 1689,791 15.20 19.06 25.3 %34.9 %
New Leases - Q4, 202018 170,711 1191,576 24.40 23.41 (4.1)%9.8 %
Total103 669,969 55341,843 $18.14 $20.43 12.6 %25.1 %$55.98 
Renewals - Q3, 2021 44 345,663 33220,843 $18.68 $20.63 10.4 %16.1 %
Renewals - Q2, 202146 478,498 39395,202 14.93 16.05 7.5 %12.1 %
Renewals - Q1, 202156 326,333 46300,894 19.67 20.06 2.0 %6.9 %
Renewals - Q4, 202042 362,858 26254,752 17.22 17.40 1.0 %7.7 %
Total188 1,513,352 1441,171,691 $17.35 $18.24 5.1 %10.5 %$0.76 
Total - Q3, 2021 82584,820 50345,707 $16.79 $19.04 13.4 %20.7 %
Total - Q2, 202173637,995 50430,814 15.83 17.28 9.2 %14.7 %
Total - Q1, 202176426,937 62390,685 18.64 19.83 6.4 %12.2 %
Total - Q4, 202060533,569 37346,328 19.12 18.99 (0.7)%8.4 %
Total2912,183,321 1991,513,534 $17.53 $18.73 6.8 %13.8 %$13.23 
    

________________
1Comparable 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.
2Comparable renewals exclude leases with terms twenty-four months or shorter.
3Prior 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.
4Contractual rent represents contractual minimum rent per square foot for the first 12 months of the lease.
5The aggregate spread on a straight-line basis over the contractual life of the lease to the comparable lease.
6Includes redevelopment costs for tenant specific landlord work and tenant allowances provided to tenants.



p. 25
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

LEASE EXPIRATIONS
image13.jpg


As of September 30, 2021

($ in thousands, except per square foot data)

This table includes the following:
Operating retail properties;
Operating office properties; and
Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of September 30, 2021.
Expiring GLA2
Expiring Annualized Base Rent per Sq. Ft.3
Number of Expiring Leases1
Shop TenantsAnchor TenantsOffice and Other TenantsExpiring Annualized Base Rent (Pro-rata)% of Total Annualized Base Rent (Pro-rata)Shop TenantsAnchor TenantsOffice and Other TenantsTotal
202155 105,920 44,000 14,054 $3,760 1.8 %$29.88 $11.27 $21.34 $23.91 
2022207 461,667 518,559 33,241 20,398 9.9 %27.70 13.43 20.82 20.16 
2023241 493,148 1,058,836 113,177 31,711 15.4 %29.49 15.47 7.64 19.08 
2024212 465,554 778,424 66,498 23,295 11.3 %29.81 13.61 14.92 20.12 
2025196 400,185 1,199,389 124,107 27,431 13.4 %30.19 11.49 17.16 16.34 
2026194 441,101 1,143,370 — 24,897 12.1 %28.08 11.49 — 16.25 
2027137 303,158 795,669 18,331 19,856 9.7 %30.12 13.17 32.40 18.14 
202872 181,606 272,757 61,747 11,145 5.4 %31.17 15.15 22.63 21.65 
202952 139,674 177,159 — 6,522 3.2 %31.21 12.21 — 20.59 
203045 146,781 266,032 — 7,675 3.7 %27.28 14.51 — 18.91 
Beyond120 266,732 1,289,665 54,721 28,761 14.0 %29.09 15.78 23.56 18.23 
1,531 3,405,526 7,543,860 485,876 $205,453 100.0 %$29.29 $13.58 $17.00 $18.49 

____________________
1Lease expiration table reflects rents in place as of September 30, 2021 and does not include option periods; 2021 expirations include 18 month-to-month tenants. This column also excludes ground leases.
2Expiring GLA excludes estimated square footage attributable to non-owned structures on land owned by the Company and ground leased to tenants.
3Annualized base rent represents the monthly contractual rent as of September 30, 2021 for each applicable tenant multiplied by 12. Excludes tenant reimbursements and ground lease revenue.





p. 26
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

DEVELOPMENT AND REDEVELOPMENT PROJECTS
image13.jpg
    
($ in thousands)

ProjectMSAKRG Ownership %Anticipated Start Date
Projected Stabilization Date1
Projected New Total GLAProjected New Owned GLATotal Project CostKRG Equity RequirementKRG Remaining Spend
Estimated Return on Project2
Active Projects
Glendale Town Center ApartmentsIndianapolis, IN12%Q2 2020Q2 2022207,000 24,000 $38,400 $1,300 $— 7.0% - 8.0%
Eddy Street Commons at Notre Dame, IN - Phase IIISouth Bend, IN100%Q3 2020Q1 202268,500 18,600 7,500 7,500 2,700 8.5% - 9.5%
Glendale Town Center Retail3
Indianapolis, IN100%Q1 2021Q1 202254,500 54,500 11,0003,9001,60027.0% - 28.0%
The Landing at Tradition - Phase IIPort St. Lucie, FL100%Q2 2022Q2 202339,900 39,900 10,10010,10010,10010.0% - 11.0%
The Corner4
Indianapolis, IN50%Q4 2021Q4 2024319,400 159,700 77,400— — N/A
Total689,300 296,700 $144,400 $22,800 $14,400 14.0% - 15.0%



Future Opportunities5
Hamilton Crossing Centre - Phase IIIndianapolis, INAddition of mixed-use (multi-family and retail) components to complement the relocation of the Republic Airways headquarters.

Anchor Acceleration
Leases Signed12 
Tenants Open and Paying Rent
Capital Spent (cumulative)$900 
Estimated Capital Remaining16,400 
Total Estimated Capital$17,300 
Estimated Return on Costs26 %
Projected Annualized Development / Redevelopment Cash NOI Summary
Remaining Under Construction Development / Redevelopment Cash NOI6
$3,129 
Total Remaining Annual Cash NOI$3,129 
____________________
1Stabilization date represents near completion of project construction and substantial occupancy of the property.
2Projected ROI for redevelopments is an estimate of the expected incremental stabilized annual operating cash flows to be generated divided by the estimated project costs, including construction, development, financing, and other soft costs, when applicable to the project.
3Equity requirement is lower than total project cost due to a $7.1 million TIF received from the City of Indianapolis.
4KRG does not have any equity requirements related to this development.
5These opportunities are deemed potential at this time and are subject to various contingencies, many of which could be beyond the Company's control.
6Does not include NOI associated with the Anchor Acceleration.

p. 27
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

GEOGRAPHIC DIVERSIFICATION ANNUALIZED BASE RENT BY REGION AND STATE
image13.jpg

As of September 30, 2021


($ in thousands)
Total Operating Portfolio Excluding Developments and Redevelopments
Developments and Redevelopments2
Joint Ventures3
Total Operating Portfolio Including
 Developments and Redevelopments
Region/State
Owned
GLA/NRA
1
Annualized
Base Rent
Owned
GLA/NRA
1
Annualized
Base Rent
Owned
GLA/NRA
1
Annualized
Base Rent
Number of Properties
Owned
GLA/NRA
1
Annualized Base Rent - Ground LeasesTotal Annualized
Base Rent
Percent of
Annualized
Base Rent
South
Florida3,331,845 $53,964 39,400 $— 121,468 $1,582 293,492,713 $2,801 $58,347 25.8%
Texas1,795,531 27,691 — — 156,082 2,725 101,951,613 1,377 31,793 14.1%
North Carolina1,233,213 24,819 — — — — 91,233,213 817 25,636 11.4%
Oklahoma505,275 6,576 — — — — 3505,275 861 7,437 3.3%
Georgia276,318 3,782 — — — — 1276,318 357 4,139 1.8%
Tennessee230,981 3,798 — — — — 1230,981 — 3,798 1.7%
South Carolina257,833 3,106 — — — — 2257,833 — 3,106 1.4%
Texas - Other107,400 644 — — — — 1107,400 — 644 0.3%
Total South7,738,396 124,380 39,400  277,550 4,307 568,055,346 6,213 134,900 59.9%
Midwest
Indiana - Retail1,395,530 23,188 344,890 2,231 — — 191,740,420 1,519 26,938 11.9%
Indiana - Other365,836 6,859 24,000 — — — 4389,836 — 6,859 3.0%
Ohio236,230 1,899 — — — — 1236,230 — 1,899 0.8%
Illinois83,759 1,170 — — — — 183,759 — 1,170 0.5%
Total Midwest2,081,355 33,116 368,890 2,231   252,450,245 1,519 36,866 16.1%
West
Nevada766,084 19,903 — — — — 4766,084 3,788 23,691 10.5%
Utah392,288 7,382 — — — — 2392,288 — 7,382 3.3%
Arizona79,902 2,473 — — — — 179,902 — 2,473 1.1%
Total West1,238,274 29,758     71,238,274 3,788 33,546 14.9%
Northeast
New York363,023 9,086 — — — — 1363,023 — 9,086 4.0%
New Jersey112,140 2,889 — — 139,022 2,849 2251,162 2,072 7,810 3.5%
Connecticut205,619 2,561 — — — — 1205,619 1,061 3,622 1.6%
Total Northeast680,782 14,536   139,022 2,849 4819,804 3,133 20,518 9.1%
11,738,807 $201,790 408,290 $2,231 416,572 $7,156 9212,563,669 $14,653 $225,830 100.0%
____________________
1Owned 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.
2Represents the three redevelopment and two development projects not in the retail operating portfolio.
3Represents the three operating properties owned in unconsolidated joint ventures.


p. 28
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT
image13.jpg

As of September 30, 2021
PropertyLocation (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per SqFt
Grocery Anchors2
Other Retailers2
TotalAnchorsShopsTotalAnchorsShops
Arizona
The Corner Tucson2008100%79,902 55,883 24,019 100.0 %100.0 %100.0 %$30.96 Total Wine & MoreNordstrom Rack, (Home Depot)
Connecticut
Crossing at Killingly Commons
Willimantic, CT201085%205,619 148,261 57,358 89.3 %100.0 %61.7 %13.95Stop & Shop Supermarket, (Target)TJ Maxx, Michaels, Petco, Staples, Lowe's Home Improvement Center, Old Navy
Florida 
12th Street PlazaVero Beach1978/2003100%135,016 121,376 13,640 75.7 %73.0 %100.0 %11.55PublixTuesday Morning
Bayport CommonsTampa2008100%98,668 73,045 25,623 100.0 %100.0 %100.0 %17.98(Target)Burlington, PetSmart, Michaels
Centre Point Commons Sarasota2007100%119,366 93,574 25,792 98.7 %100.0 %93.8 %17.97Best Buy, Dick's Sporting Goods, Office Depot, Panera Bread, (Lowe's Home Improvement Center)
Cobblestone PlazaMiami2011100%133,251 68,219 65,032 96.7 %100.0 %93.2 %29.13Whole FoodsParty City, Planet Fitness
Colonial Square Fort Myers2010100%186,517 150,505 36,012 98.5 %100.0 %92.3 %12.97Kohl's, Hobby Lobby, PetSmart
Delray MarketplaceMiami201398%260,396 118,136 142,260 94.3 %100.0 %89.6 %26.71PublixParagon Theatres, Burt & Max's, Ann Taylor Loft, Chico's, White House Black Market
Estero Town CommonsFort Meyers2006100%25,696 — 25,696 94.7 %— %94.7 %15.82Lowe's Home Improvement Center, Dollar Tree
Hunter's Creek PromenadeOrlando1994100%119,765 55,999 63,766 98.0 %100.0 %96.3 %16.03Publix
Indian River SquareVero Beach1997/2004100%142,622 109,000 33,622 93.6 %100.0 %73.0 %12.51(Target)Beall's, Office Depot, Dollar Tree, (Panera Bread)
International Speedway SquareDaytona Beach1999/2013100%233,424 203,405 30,019 86.9 %92.4 %49.6 %11.70Total Wine & MoreBed Bath & Beyond, Staples, Michaels, Dick’s Sporting Goods, Shoe Carnival, Conn's HomePlus
Kings Lake SquareNaples1986/2014100%88,616 45,600 43,016 98.0 %100.0 %95.8 %19.18Publix
Lake City Commons Lake City2008100%65,723 45,600 20,123 96.4 %100.0 %88.2 %15.75Publix
Lake City Commons - Phase II Lake City2011100%16,291 12,131 4,160 100.0 %100.0 %100.0 %15.98PublixPetSmart
Lake Mary PlazaOrlando2009100%21,385 14,880 6,505 100.0 %100.0 %100.0 %38.30Walgreens
Lithia CrossingTampa2003/2013100%90,722 53,747 36,975 58.2 %32.6 %95.4 %23.59The Fresh MarketChili's, Panera Bread
Miramar Square Miami2008100%231,709 147,505 84,204 94.7 %100.0 %85.4 %18.27Sprouts Farmers MarketKohl's, Miami Children's Hospital
Northdale PromenadeTampa1985/2017100%179,572 130,269 49,303 95.0 %100.0 %81.9 %12.98(Winn Dixie)TJ Maxx, Ulta Beauty, Beall's, Crunch Fitness, Tuesday Morning
Pine Ridge CrossingNaples1993100%105,945 66,435 39,510 94.2 %100.0 %84.5 %18.26Publix, (Target)Ulta Beauty, (Beall's)
Pleasant Hill Commons Orlando2008100%70,645 45,600 25,045 100.0 %100.0 %100.0 %16.02 Publix
Riverchase PlazaNaples1991/2001100%78,291 48,890 29,401 94.8 %100.0 %86.2 %17.13Publix
Saxon Crossing Daytona Beach2009100%119,923 95,304 24,619 96.8 %100.0 %84.5 %15.65(Target)Hobby Lobby, LA Fitness, (Lowe's Home Improvement Center)
Shoppes of EastwoodOrlando1997100%69,083 51,512 17,571 98.1 %100.0 %92.6 %14.01Publix
Shops at Eagle CreekNaples1983/2013100%70,731 50,187 20,544 95.8 %100.0 %85.7 %16.38The Fresh MarketStaples, (Panera Bread), (Lowe's Home Improvement Center)
Tamiami CrossingNaples201620%121,468 121,468 — 100.0 %100.0 %— %13.02Aldi, (Walmart)Marshalls, Michaels, PetSmart, Ross Stores, Ulta Beauty, Beall's Outlot/Home Centric
Tarpon Bay PlazaNaples2007100%81,864 59,442 22,422 98.5 %100.0 %94.6 %17.74(Target)PetSmart, Cost Plus World Market, Ross Stores, Panera Bread


See footnotes on page 32

p. 29
Kite Realty Group Trust Supplemental Financial and Operating Statistics - 9/30/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image13.jpg


As of September 30, 2021
Property1
Location (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per
Sq. ft.
Grocery Anchors2
Other Retailers2
TotalAnchorsShopsTotalAnchorsShops
The Landing at Tradition Port St. Lucie2007100%359,025 283,006 76,019 80.1 %78.8 %84.7 %15.80(Target)TJ Maxx, Ulta Beauty, Burlington, LA Fitness, Michaels, Old Navy, PetSmart, DSW, Five Below, Ross Stores
The Shops at Julington Creek Jacksonville2011100%40,254 21,038 19,216 100.0 %100.0 %100.0 %21.33The Fresh Market
Tradition Village Center Port St. Lucie2006100%84,998 45,600 39,398 97.7 %100.0 %95.0 %19.07Publix
Waterford Lakes VillageOrlando1997100%78,007 51,703 26,304 98.4 %100.0 %95.2 %18.25Sprouts Farmers Market
Georgia
Mullins Crossing Augusta2005100%276,318 228,224 48,094 99.3 %100.0 %96.1 %13.78(Target)Ross Stores, Old Navy, Five Below, Kohls, La-Z-Boy, Marshalls, Office Max, Petco, Ulta Beauty, Panera Bread
Illinois
Naperville MarketplaceChicago2008100%83,759 61,683 22,076 97.7 %100.0 %91.1 %14.30(Caputo's Fresh Market)TJ Maxx, PetSmart
Indiana
54th & CollegeIndianapolis2008100%— — — — %— %— %The Fresh Market
Bridgewater MarketplaceWestfield2008100%25,975 — 25,975 100.0 %— %100.0 %23.66(Walgreens), The Local Eatery, Original Pancake House
Castleton CrossingIndianapolis1975/2012100%286,377 247,710 38,667 97.4 %100.0 %80.6 %12.26TJ Maxx/HomeGoods, Burlington, Shoe Carnival, Value City Furniture, K&G Menswear, Chipotle, Verizon, Five Below
Cool Creek CommonsWestfield2005100%126,688 54,401 72,287 96.9 %100.0 %94.6 %21.18The Fresh Market, Total Wine & MoreMcAlister's Deli, Buffalo Wild Wings, Pet People
Depauw University Bookstore and CaféIndianapolis2012100%11,974 — 11,974 100.0 %— %100.0 %9.17Follett's, Starbucks
Eddy Street Commons at Notre DameSouth Bend2009100%87,987 20,154 67,833 98.8 %100.0 %98.4 %27.43Hammes Bookstore & Cafe, Chipotle, Urban Outfitters, Five Guys, Kilwins, Blaze Pizza
Fishers StationFishers1989/2018100%52,395 15,441 36,954 78.8 %100.0 %70.0 %17.89Dollar Tree, Goodwill
Geist PavilionFishers2006100%63,910 29,700 34,210 97.6 %100.0 %95.6 %18.79Ace Hardware, Goodwill, Ale Emporium, Pure Barre
Greyhound CommonsCarmel2005100%9,152 — 9,152 100.0 %— %100.0 %15.95(Lowe's Home Improvement Center), Koto Japenese Steakhouse
Nora PlazaIndianapolis2004100%139,633 73,589 66,044 92.1 %100.0 %83.3 %15.30Whole Foods, (Target)Marshalls
Rangeline CrossingCarmel1986/2013100%99,483 48,171 51,312 91.7 %100.0 %84.0 %21.74The Fresh MarketWalgreens, Panera Bread, City BBQ
Rivers EdgeIndianapolis2011100%150,207 117,890 32,317 98.9 %100.0 %95.0 %22.80Nordstrom Rack, The Container Store, Arhaus Furniture, Bicycle Garage of Indy, Buy Buy Baby
Stoney Creek CommonsNoblesville2000/2013100%84,226 84,226 — 64.1 %64.1 %— %14.38LA Fitness, Goodwill, (Lowe's Home Improvement Center)
Traders Point IIndianapolis2005100%211,545 170,809 40,736 82.6 %85.4 %70.9 %15.51Dick's Sporting Goods, AMC Theatres, Michaels, Old Navy, PetSmart, Books-A-Million
Traders Point IIIndianapolis2005100%45,978 — 45,978 90.4 %— %90.4 %28.38Starbucks, Noodles & Company, Qdoba


See footnotes on page 32
p. 30
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image13.jpg

As of September 30, 2021
Property1
Location (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per Sqft
Grocery Anchors2
Other Retailers2
TotalAnchorsShopsTotalAnchorsShops
Nevada
Centennial CenterLas Vegas2002100%334,038 147,824 186,214 100.0 %100.0 %100.0 %26.36Sam's Club, WalmartRoss Stores, Big Lots, Famous Footwear, Michaels, Petco, Home Depot, HomeGoods, Skechers, Five Below, Sephora, Tillys
Centennial GatewayLas Vegas2005100%193,049 139,913 53,136 100.0 %100.0 %100.0 %22.47Trader Joe'sParty City, Sportsman's Warehouse, Walgreens, UFC Fit
Eastern Beltway CenterLas Vegas1998/2006100%162,326 77,436 84,890 93.9 %100.0 %88.3 %27.15Sam's Club, WalmartPetco, Ross Stores, Skechers, Old Navy, (Home Depot)
Rampart CommonsLas Vegas2002/2018100%76,671 11,965 64,706 100.0 %100.0 %100.0 %34.22Athleta, North Italia, Pottery Barn, Williams Sonoma, Flower Child
New Jersey
Bayonne Crossing New York / Northern New Jersey2011100%112,140 51,488 60,652 73.3 %41.8 %100.0 %35.17WalmartMichaels, Lowe's Home Improvement Center
Livingston Shopping CenterNew York / Northern New Jersey199720%139,022 133,125 5,897 97.9 %100.0 %50.8 %20.93Cost Plus World Market, Buy Buy Baby, Nordstrom Rack, DSW, TJ Maxx, Ulta Beauty
New York
City CenterNew York / Northern New Jersey2004/2018100%363,023 325,139 37,884 96.2 %100.0 %63.7 %26.01ShopRiteNordstrom Rack, New York Sports Club, Burlington, Club Champion Golf, National Amusements
North Carolina
Eastgate CrossingRaleigh1958/2007100%158,724 59,456 99,268 90.7 %100.0 %85.2 %29.90Trader Joe's, AldiChipotle, Petco, Starbucks, Ulta Beauty
Holly Springs Towne Center - Phase IRaleigh2013100%209,811 121,761 88,050 92.6 %100.0 %82.4 %18.37(Target)Dick's Sporting Goods, Marshalls, Petco, Ulta Beauty, Michaels, Old Navy, Five Below
Holly Springs Towne Center - Phase IIRaleigh2016100%145,043 111,843 33,200 100.0 %100.0 %100.0 %19.06(Target)Bed Bath & Beyond, DSW, AMC Theatres, 02 Fitness
Northcrest Shopping Center Charlotte2008100%133,633 65,576 68,057 91.8 %100.0 %83.9 %23.80(Target)REI Co-Op, David's Bridal, Old Navy, Five Below
Oleander PlaceWilmington2012100%45,524 30,144 15,380 100.0 %100.0 %100.0 %18.12Whole Foods
Parkside Town Commons - Phase IRaleigh2015100%55,368 22,500 32,868 100.0 %100.0 %100.0 %26.87Harris Teeter/Kroger, (Target)Petco, Guitar Center
Parkside Town Commons - Phase IIRaleigh2017100%298,402 188,785 109,617 83.8 %82.3 %86.2 %19.61(Target)Golf Galaxy, Hobby Lobby, (Chuy's), Starbucks, Panera Bread, Levity Live, Paragon Theatres
Perimeter Woods Charlotte2008100%125,579 105,175 20,404 100.0 %100.0 %100.0 %20.89Best Buy, Off Broadway Shoes, PetSmart, Michaels, (Lowe's Home Improvement Center)
Toringdon MarketCharlotte2004100%61,129 26,546 34,583 97.9 %100.0 %96.3 %23.78Earth Fare
Ohio
Eastgate PavilionCincinnati1995100%236,230 231,730 4,500 89.0 %88.8 %100.0 %9.03Best Buy, Dick's Sporting Goods, Value City Furniture, Petsmart, DSW
Oklahoma
Belle Isle StationOklahoma City2000100%196,210 115,783 80,427 86.7 %100.0 %67.5 %17.97(Walmart)REI, Shoe Carnival, Old Navy, Ross Stores, Nordstrom Rack, Ulta Beauty, Five Below
Shops at Moore Oklahoma City2010100%260,625 188,037 72,588 90.8 %94.6 %81.1 %12.39Bed Bath & Beyond, Best Buy, Hobby Lobby, Old Navy, PetSmart, Ross Stores
Silver Springs Pointe Oklahoma City2001100%48,440 20,515 27,925 83.0 %100.0 %70.4 %14.55(Sam's Club), (Walmart)Kohls, Office Depot, (Home Depot)




See footnotes on page 32
p. 31
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image13.jpg


As of September 30, 2021
Property1
Location (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per Sqft
Other Retailers 2
TotalAnchorsShopsTotalAnchorsShops
Grocery Anchor 2
South Carolina
Publix at WoodruffGreenville1997100%68,103 47,955 20,148 100.0 %100.0 %100.0 %11.77Publix
Shoppes at Plaza GreenGreenville2000100%189,730 162,068 27,662 93.7 %100.0 %56.8 %12.96Bed Bath & Beyond, Christmas Tree Shops, American Freight, Party City, Shoe Carnival, Old Navy, Buy Buy Baby
Tennessee
Cool Springs MarketNashville1995100%230,981 172,712 58,269 97.8 %100.0 %91.4 %16.81(Kroger)Dick's Sporting Goods, Marshalls, Buy Buy Baby, DSW, Staples, Jo-Ann Fabric, Panera Bread
Texas
Chapel Hill Shopping CenterDallas/Ft. Worth2001100%126,812 43,450 83,362 100.0 %100.0 %100.0 %26.86H-E-B GroceryThe Container Store, Cost Plus World Market
Colleyville DownsDallas/Ft. Worth2014100%194,744 139,219 55,525 98.7 %100.0 %95.3 %15.90Whole FoodsWestlake Hardware, Goody Goody Liquor, Petco, Fit Factory
Kingwood CommonsHouston1999100%158,117 74,836 83,281 46.1 %14.5 %74.5 %25.96Petco, Chico's, Talbots, Ann Taylor
Market Street Village/
Pipeline Point
Dallas/Ft. Worth1970/2011100%156,616 136,737 19,879 100.0 %100.0 %100.0 %13.59Spec's Wine Spirits & Finer FoodsJo-Ann Fabric, Ross Stores, Buy Buy Baby, Party City
Plaza at Cedar HillDallas/Ft. Worth2000/2010100%295,665 234,358 61,307 91.1 %90.0 %95.2 %14.28Sprouts Farmers Market, Total Wine & MoreDSW, Ross Stores, Hobby Lobby, Marshalls, Home Goods, Ulta Beauty
Plaza VolenteAustin200420%156,082 105,000 51,082 96.4 %100.0 %89.0 %18.11H-E-B Grocery
Portofino Shopping CenterHouston1999/2010100%366,619 216,034 150,585 86.9 %89.5 %83.1 %21.50(Sam's Club)DSW, Michaels, PGA Superstore, PetSmart, Old Navy, TJ Maxx, Nordstrom Rack, Five Below, Adidas
Sunland Towne CentreEl Paso1996/2014100%306,454 265,037 41,417 98.9 %100.0 %91.7 %11.37Sprouts Farmers Market, Spec's Wine Spirts & Finer FoodsPetSmart, Ross Stores, Bed Bath & Beyond, At Home, Five Below
Waxahachie Crossing Dallas/Ft. Worth2010100%97,127 72,191 24,936 100.0 %100.0 %100.0 %15.57Best Buy, PetSmart, Ross Stores, (Home Depot)
Westside Market (3)
Dallas/Ft. Worth2013100%93,377 70,000 23,377 100.0 %100.0 %100.0 %16.70Randalls Tom Thumb
Utah
Draper Crossing Salt Lake City2012100%164,657 115,916 48,741 100.0 %100.0 %100.0 %17.28Kroger/Smith'sTJ Maxx, Dollar Tree, Downeast Home
Draper Peaks Salt Lake City2012100%227,631 101,464 126,167 93.5 %100.0 %88.3 %21.31Michaels, Office Depot, Petco, Quilted Bear, Ross Stores, (Kohl's)
Total11,657,803 7,871,036 3,786,767 92.8 %94.8 %88.7 %$18.54 
Total at Pro-Rata Share11,324,545 7,583,362 3,741,184 92.7 %94.6 %88.8 %$18.58 


____________________
1Percentage of Owned GLA Leased reflects Owned GLA/NRA leased as of September 30, 2021, except for Greyhound Commons and 54th & College.
2Tenants within parentheses are non-owned.
3Property is held for sale.




p. 32
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

NON-RETAIL OPERATING PROPERTIES
image13.jpg


As of September 30, 2021

($ in thousands, except per square foot data)
PropertyMSAYear Built/
Renovated
Owned
NRA
Percentage
Of Owned
NRA
Leased
Annualized
Base Rent
1
Percentage
of
Annualized
Office and Other
Base Rent
Base Rent
Per Leased
Sq. Ft.
Major Tenants
Commercial Properties     
 
  
Thirty South Meridian2
Indianapolis1905/2002284,208 95.9 %$5,528 66.8 %$20.37 Carrier, Kite Realty Group, Lumina Foundation
Union Station Parking Garage3
Indianapolis1986N/AN/AN/AN/AN/ADenison Parking (manager)
Pan Am Plaza Parking Garage3
IndianapolisN/AN/AN/AN/AN/ADenison Parking (manager)
Stand-alone Office Components of Retail Properties
Eddy Street Office (part of Eddy Street Commons)4
South Bend200981,628 100.0 %1,33116.2 %16.31 University of Notre Dame Offices
Tradition Village Office (part of Tradition Village Square)Port St. Lucie200624,340 100.0 %7569.2 %31.05 
Total Commercial Properties390,176 97.0 %$7,615 92.2 %$20.12 
Other Properties
BurlingtonSan Antonio1992/2000107,400 100.0 %$644 7.8 %$6.00 Burlington
107,400 100.0 %$644 7.8 %$6.00 
Total Commercial and Other497,576 97.6 %$8,259 100.0 %$17.00 
Multi-Family/Lodging
Embassy Suites South Bend at Notre Dame5
South Bend2018 N/A   Full service hotel with 164 rooms
The Foundry Lofts and Apartments at Eddy StreetSouth Bend2009 100.0 %   Air rights lease for apartment complex with 266 units
The Foundry Lofts and Apartments at Eddy Street Phase IISouth Bend2020 100.0 %   Air rights lease for apartment complex with 453 units
Summit at City Center ApartmentsNew York / Northern New Jersey2004 100.0 %   Apartment complex with 24 units.

____________________
1Annualized Base Rent represents the monthly contractual rent as of September 30, 2021 for each applicable property, multiplied by 12.
2Annualized Base Rent includes $859,256 from the Company and subsidiaries as of September 30, 2021, which is eliminated for purposes of our consolidated financial statement presentation.
3The garage is managed by a third party.
4The 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.
5Property owned in an unconsolidated joint venture.

p. 33
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021

COMPONENTS OF NET ASSET VALUE
image36.jpg


As of September 30, 2021

($ in thousands)

Cash Net Operating Income (NOI)Supplemental Page No.:Other AssetsSupplemental Page No.:
GAAP property NOI (incl. Ground Lease Revenue)$52,164 15Cash and cash equivalents$99,514 12
Below-market lease intangibles, net(530)17Short-term deposits125,000 12
Straight-line rent(624)17Tenant and other receivables (net of SLR)20,730 12
Other property related revenue(258)15Restricted cash and escrow deposits4,285 12
Ground lease ("GL") revenue(3,663)15Short-term deposits and other assets39,165 12
Consolidated Cash Property NOI (excl. GL)$47,089 
Undeveloped land in operating portfolio 1
13,000 
Annualized Consolidated Cash Property NOI (excl. ground leases)$188,356 Land held for development 11,742 
Total Other Asset Value$313,436 
Adjustments To Normalize Annualized Cash NOILiabilities
Total projected remaining development / transitional redevelopment cash NOI 2
$3,129 27Mortgage and other indebtedness$(1,288,994)12
Unconsolidated EBITDA1,614 20KRG share of unconsolidated debt(23,810)20
Partner share of consolidated joint venture debt584 20
Accounts payable and accrued expenses(85,721)12
General and administrative expense allocable to property management activities included in property expenses ($1,400 in Q3)5,600 15, footnote 4
Other liabilities3
(38,243)12
Total Adjustments10,343 Debt premium and issuance costs, net9,986 21
Non-controlling redeemable joint venture interest(10,070)
Projected remaining under construction development/redevelopment 4
(30,800)27
Annualized Normalized Portfolio Cash NOI (excl. Ground Leases)$198,699 Total Liabilities$(1,467,068)
Annualized Ground Lease NOI 14,624 
Total Annualized Portfolio Cash NOI$213,323 Common Shares and Units Outstanding87,004,756 

____________________
1Undeveloped land with a book value of $13.0 million at September 30, 2021.
2Excludes the projected cash NOI and related cost from the redevelopment opportunities outlined on page 27.
3Deferred revenue and other liabilities of $81.3 million less mark-to-market lease liability of $43.1 million.
4Remaining costs on page 27 for development projects and Anchor Acceleration.




p. 34
Kite Realty Group Trust Supplemental Financial and Operating Statistics –9/30/2021