Kite Realty Group (NYSE: KRG), a premier owner and operator of
high-quality, open-air grocery-anchored centers and vibrant
mixed-use assets, reported today its operating results for the
first quarter ended March 31, 2025. For the quarters ended March
31, 2025 and 2024, net income attributable to common shareholders
was $23.7 million, or $0.11 per diluted share, compared to $14.2
million, or $0.06 per diluted share, respectively.
Company raises 2025
guidance Acquired Legacy West in
the Dallas MSA for $785M ($408M at KRG’s share) in a Joint Venture
with GIC Leased approximately
844,000 square feet at 13.7% comparable blended cash leasing
spreads
“In addition to another strong quarter,
the KRG team is proud to announce the acquisition of Legacy West
through a recently formed strategic joint venture with GIC, a
global institutional investor,” said John A. Kite, Chairman and
CEO. “Legacy West is an iconic mixed-use asset with significant
mark-to-market potential that further establishes KRG’s prominent
presence in the Dallas MSA. We intend to fund our investment in a
manner that is both strategic and disciplined, utilizing a blend of
asset sales and debt to ensure the transaction is accretive to
earnings, enhances the quality of our portfolio, and maintains
leverage at or below our long-term target of 5.0x to 5.5x net debt
to EBITDA.”
First Quarter 2025 Financial and
Operational Results
- Generated NAREIT FFO of the
Operating Partnership of $122.8 million, or $0.55 per diluted
share.
- Generated Core FFO of the Operating
Partnership of $118.1 million, or $0.53 per diluted share.
- Same Property Net Operating Income
(NOI) increased by 3.1%.
- Executed 182 new and renewal leases
representing approximately 844,000 square feet.
- Blended cash leasing spreads of
13.7% on 126 comparable leases, including 15.6% on 26 comparable
new leases, 20.1% on 67 comparable non-option renewals, and 7.0% on
33 comparable option renewals.
- Cash leasing spreads of 18.7% on a
blended basis for comparable new and non-option renewal
leases.
- Operating retail portfolio
annualized base rent (ABR) per square foot of $21.49 at March 31,
2025, a 3.1% increase year-over-year.
- Retail portfolio leased percentage
of 93.8% at March 31, 2025, a 20-basis point decrease
year-over-year.
- The leased percentage incorporates
several recent anchor bankruptcies, which impacted the leased rate
by approximately 140 basis points.
- Portfolio leased-to-occupied spread
at period end of 260 basis points, which represents $27.5 million
of signed-not-open NOI.
First Quarter 2025 Capital Allocation
Activity
- Entered into a joint venture (“JV”)
with GIC with the purpose of co-investing in high-quality, open-air
retail and mixed-use assets. Subsequent to quarter end, the JV
completed the acquisition of Legacy West (Dallas MSA), an iconic
mixed-use destination, for $785 million ($408 million at KRG’s
share). As part of the acquisition, the JV assumed a $304 million
mortgage ($158 million at KRG’s share) at a 3.8% coupon. The
Company will act as the operating member of the JV, and under the
terms of the arrangement, the Company will own a 52.0% majority
interest. Legacy West is located in the heart of Plano, which is
the Dallas MSA’s leading submarket for job and population growth
over the past decade. The property includes approximately 344,000
square feet of retail (48% of total NOI), 444,000 square feet of
office (27% of total NOI), and 782 multifamily units (25% of total
NOI). Citigroup Global Markets Inc. acted as financial advisor to
Kite Realty Group. Greenhill, a Mizuho affiliate, acted as
financial advisor to GIC.
- As previously announced, acquired
Village Commons (Miami MSA), a 170,976 square foot Publix-anchored
center, for $68.4 million.
- Subsequent to quarter end, sold
Stoney Creek Commons (Indianapolis MSA), an 84,094 square foot
center, for $9.5 million.
First Quarter 2025 Balance Sheet
Overview
- As of March 31, 2025, the Company’s
net debt to Adjusted EBITDA was 4.7x.
DividendOn April 29, 2025, the
Company’s Board of Trustees declared a second quarter 2025 dividend
of $0.27 per common share, which represents an 8.0% year-over-year
increase. The second quarter dividend will be paid on or about July
16, 2025, to shareholders of record as of July 9, 2025.
2025 Earnings GuidanceThe
Company expects to generate net income attributable to common
shareholders of $0.41 to $0.47 per diluted share in 2025. The
Company is raising its 2025 NAREIT FFO guidance range to $2.04 to
$2.10 per diluted share from $2.02 to $2.08 per diluted share, and
its Core FFO guidance range to $2.00 to $2.06 per diluted share
from $1.98 to $2.04 per diluted share, based, in part, on the
following assumptions:
- 2025 Same Property NOI range of
1.25% to 2.25%.
- Full-year credit disruption of
1.95% of total revenues at the midpoint, inclusive of a 1.00%
general bad debt reserve and a 0.95% impact from anchor
bankruptcies.
- Interest expense, net of interest
income, excluding unconsolidated joint ventures, of $123.5 million
at the midpoint.
The following table reconciles the Company’s
2025 net income guidance range to the Company’s 2025 NAREIT and
Core FFO guidance ranges:
|
Low |
High |
Net income |
$ |
0.41 |
|
$ |
0.47 |
|
Depreciation and amortization |
|
1.63 |
|
|
1.63 |
|
NAREIT
FFO |
$ |
2.04 |
|
$ |
2.10 |
|
Non-cash items |
|
(0.04 |
) |
|
(0.04 |
) |
Core FFO |
$ |
2.00 |
|
$ |
2.06 |
|
|
|
|
|
|
|
|
Earnings Conference Call
Kite Realty Group will conduct a conference call
to discuss its financial results on Wednesday, April 30, 2025, at
1:00 p.m. Eastern Time. A live webcast of the conference call will
be available on KRG’s website at www.kiterealty.com or at the
following link: KRG First Quarter 2025 Webcast. The dial-in
registration link is: KRG First Quarter 2025 Teleconference
Registration. In addition, a webcast replay link will be available
on KRG’s website.
About Kite Realty Group
Kite Realty Group (NYSE: KRG), a real estate
investment trust (REIT), is a premier owner and operator of
open-air shopping centers and mixed-use assets. The Company’s
primarily grocery-anchored portfolio is located in high-growth Sun
Belt 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 platform for both retailers and consumers.
Publicly listed since 2004, KRG has over 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 March 31, 2025, the Company owned
interests in 180 U.S. open-air shopping centers and mixed-use
assets, comprising approximately 27.8 million square feet of gross
leasable space. For more information, please visit
kiterealty.com.
Connect with
KRG: LinkedIn | Instagram |
X | 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 and Section 21E of the
Securities Exchange Act of 1934. Such statements are based on
assumptions and expectations that may not be realized and are
inherently subject to risks, uncertainties and other factors, many
of which cannot be predicted with accuracy and some of which might
not even be anticipated. Future events and actual results,
performance, transactions or achievements, financial or otherwise,
may differ materially from the results, performance, transactions
or achievements, financial or otherwise, expressed or implied by
the forward-looking statements.
Risks, uncertainties and other factors that
might cause such differences, some of which could be material,
include but are not limited to: economic, business, banking, real
estate and other market conditions, particularly in connection with
low or negative growth in the U.S. economy as well as economic
uncertainty (including from an economic slowdown or recession,
disruptions related to tariffs and other trade or sanction issues,
rising interest rates, inflation, unemployment, or limited growth
in consumer income or spending); 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 the Company’s tenants;
the competitive environment in which the Company operates,
including potential oversupplies of, or a 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, 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 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; business continuity
disruptions and a deterioration in our tenants’ ability to operate
in affected areas or delays in the supply of products or services
to us or our tenants from vendors that are needed to operate
efficiently, causing costs to rise sharply and inventory to fall;
risks related to our current geographical concentration of
properties in the states of Texas, Florida, and North Carolina and
the metropolitan statistical areas of New York, Atlanta, Seattle,
Chicago, and Washington, D.C.; civil unrest, acts of violence,
terrorism or war, acts of God, climate change, epidemics,
pandemics, natural disasters and severe weather conditions,
including such events 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 changes in consumer behavior due
to public health crises and the fear of future pandemics; our
ability to satisfy environmental, social or governance standards
set by various constituencies; insurance costs and coverage,
especially in Florida and Texas coastal areas; risks associated
with cyber attacks and the loss of confidential information and
other business disruptions; risks associated with the use of
artificial intelligence and related tools; other factors affecting
the real estate industry generally; whether Legacy West will
achieve anticipated levels of mark-to-market potential and help us
establish an improved presence in the Dallas MSA; our ability to
fund our investments in the manner anticipated; our ability to
achieve our desired debt leverage levels; and other risks
identified in reports the Company files with the Securities and
Exchange Commission 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, 2024, 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. These non-GAAP financial
measures should be considered along with, but not as alternatives
to, net income (loss) as a measure of our operating performance.
Please see the following pages for the corresponding definitions
and reconciliations of such non-GAAP financial measures.
|
|
|
|
Kite Realty Group Consolidated Balance
Sheets(dollars in thousands)(unaudited) |
|
|
|
|
|
March 31,2025 |
|
December 31,2024 |
Assets: |
|
|
|
Investment properties, at cost |
$ |
7,695,216 |
|
|
$ |
7,634,191 |
|
Less: accumulated depreciation |
|
(1,639,965 |
) |
|
|
(1,587,661 |
) |
Net investment properties |
|
6,055,251 |
|
|
|
6,046,530 |
|
|
|
|
|
Cash and cash equivalents |
|
49,061 |
|
|
|
128,056 |
|
Tenant and other receivables, including accrued straight-line
rent of $69,931 and $67,377, respectively |
|
124,331 |
|
|
|
125,768 |
|
Restricted cash and escrow deposits |
|
5,846 |
|
|
|
5,271 |
|
Deferred costs, net |
|
230,287 |
|
|
|
238,213 |
|
Short-term deposits |
|
— |
|
|
|
350,000 |
|
Prepaid and other assets |
|
117,734 |
|
|
|
104,627 |
|
Investments in unconsolidated subsidiaries |
|
20,315 |
|
|
|
19,511 |
|
Assets associated with investment properties held for sale |
|
79,683 |
|
|
|
73,791 |
|
Total
assets |
$ |
6,682,508 |
|
|
$ |
7,091,767 |
|
|
|
|
|
Liabilities and
Equity: |
|
|
|
Liabilities: |
|
|
|
Mortgage and other indebtedness, net |
$ |
2,910,057 |
|
|
$ |
3,226,930 |
|
Accounts payable and accrued expenses |
|
161,438 |
|
|
|
202,651 |
|
Deferred revenue and other liabilities |
|
235,341 |
|
|
|
246,100 |
|
Liabilities associated with investment properties held for
sale |
|
4,199 |
|
|
|
4,009 |
|
Total
liabilities |
|
3,311,035 |
|
|
|
3,679,690 |
|
|
|
|
|
Commitments and
contingencies |
|
|
|
Limited Partners’ interests in
the Operating Partnership |
|
101,619 |
|
|
|
98,074 |
|
|
|
|
|
Equity: |
|
|
|
Common shares, $0.01 par value, 490,000,000 shares
authorized, 219,812,300 and 219,667,067 shares issued and
outstanding at March 31, 2025 and December 31, 2024,
respectively |
|
2,198 |
|
|
|
2,197 |
|
Additional paid-in capital |
|
4,864,320 |
|
|
|
4,868,554 |
|
Accumulated other comprehensive income |
|
32,307 |
|
|
|
36,612 |
|
Accumulated deficit |
|
(1,630,872 |
) |
|
|
(1,595,253 |
) |
Total shareholders’ equity |
|
3,267,953 |
|
|
|
3,312,110 |
|
Noncontrolling interests |
|
1,901 |
|
|
|
1,893 |
|
Total
equity |
|
3,269,854 |
|
|
|
3,314,003 |
|
Total liabilities and
equity |
$ |
6,682,508 |
|
|
$ |
7,091,767 |
|
|
|
|
|
|
|
|
|
Kite Realty Group TrustConsolidated
Statements of Operations(dollars in thousands, except per
share amounts)(unaudited) |
|
|
|
Three Months Ended March 31, |
|
2025 |
|
2024 |
Revenue: |
|
|
|
Rental income |
$ |
219,172 |
|
|
$ |
205,813 |
|
Other property-related revenue |
|
2,165 |
|
|
|
1,311 |
|
Fee income |
|
425 |
|
|
|
315 |
|
Total
revenue |
|
221,762 |
|
|
|
207,439 |
|
|
|
|
|
Expenses: |
|
|
|
Property operating |
|
29,826 |
|
|
|
28,081 |
|
Real estate taxes |
|
27,761 |
|
|
|
26,534 |
|
General, administrative and other |
|
12,258 |
|
|
|
12,784 |
|
Depreciation and amortization |
|
98,231 |
|
|
|
100,379 |
|
Total
expenses |
|
168,076 |
|
|
|
167,778 |
|
|
|
|
|
Gain (loss) on sales of
operating properties, net |
|
91 |
|
|
|
(236 |
) |
|
|
|
|
Operating income |
|
53,777 |
|
|
|
39,425 |
|
Other (expense)
income: |
|
|
|
Interest expense |
|
(32,954 |
) |
|
|
(30,364 |
) |
Income tax expense of taxable REIT subsidiaries |
|
(10 |
) |
|
|
(158 |
) |
Equity in loss of unconsolidated subsidiaries |
|
(607 |
) |
|
|
(420 |
) |
Gain on sale of unconsolidated property, net |
|
— |
|
|
|
2,325 |
|
Other income, net |
|
4,058 |
|
|
|
3,628 |
|
Net income |
|
24,264 |
|
|
|
14,436 |
|
Net income attributable to
noncontrolling interests |
|
(534 |
) |
|
|
(280 |
) |
Net income attributable to
common shareholders |
$ |
23,730 |
|
|
$ |
14,156 |
|
|
|
|
|
Net income per common share –
basic and diluted |
$ |
0.11 |
|
|
$ |
0.06 |
|
|
|
|
|
Weighted average common shares
outstanding – basic |
|
219,715,674 |
|
|
|
219,501,114 |
|
Weighted average common shares
outstanding – diluted |
|
219,827,298 |
|
|
|
219,900,306 |
|
|
|
|
|
|
|
|
|
Kite Realty Group TrustFunds From
Operations (“FFO”)(1)(dollars in
thousands, except per share amounts)(unaudited) |
|
|
|
Three Months Ended March 31, |
|
2025 |
|
2024 |
|
|
|
|
Net income |
$ |
24,264 |
|
|
$ |
14,436 |
|
Less: net income attributable to noncontrolling interests in
properties |
|
(70 |
) |
|
|
(67 |
) |
Less/add: (gain) loss on sales of operating properties, net |
|
(91 |
) |
|
|
236 |
|
Less: gain on sale of unconsolidated property, net |
|
— |
|
|
|
(2,325 |
) |
Add: depreciation and amortization of consolidated and
unconsolidated entities, net of noncontrolling interests |
|
98,677 |
|
|
|
100,560 |
|
FFO of the Operating
Partnership(1) |
|
122,780 |
|
|
|
112,840 |
|
Less: Limited Partners’ interests in FFO |
|
(2,463 |
) |
|
|
(1,822 |
) |
FFO attributable to common
shareholders(1) |
$ |
120,317 |
|
|
$ |
111,018 |
|
FFO, as defined by
NAREIT, per share of the Operating Partnership –
basic |
$ |
0.55 |
|
|
$ |
0.51 |
|
FFO, as defined by
NAREIT, per share of the Operating Partnership –
diluted |
$ |
0.55 |
|
|
$ |
0.50 |
|
|
|
|
|
Weighted average common shares
outstanding – basic |
|
219,715,674 |
|
|
|
219,501,114 |
|
Weighted average common shares
outstanding – diluted |
|
219,827,298 |
|
|
|
219,900,306 |
|
|
|
|
|
Weighted average common shares
and units outstanding – basic |
|
224,214,867 |
|
|
|
223,109,983 |
|
Weighted average common shares
and units outstanding – diluted |
|
224,326,491 |
|
|
|
223,509,175 |
|
|
|
|
|
Reconciliation of FFO to Core FFO |
|
|
|
FFO of the Operating
Partnership(1) |
$ |
122,780 |
|
|
$ |
112,840 |
|
Add: |
|
|
|
Amortization of deferred financing costs |
|
1,644 |
|
|
|
929 |
|
Non-cash compensation expense and other |
|
2,516 |
|
|
|
2,722 |
|
Less: |
|
|
|
Straight-line rent – minimum rent and common area maintenance |
|
2,578 |
|
|
|
3,125 |
|
Market rent amortization income |
|
3,542 |
|
|
|
2,267 |
|
Amortization of debt discounts, premiums and hedge instruments |
|
2,756 |
|
|
|
3,756 |
|
Core FFO of the
Operating Partnership |
$ |
118,064 |
|
|
$ |
107,343 |
|
Core FFO per share of
the Operating Partnership – diluted |
$ |
0.53 |
|
|
$ |
0.48 |
|
(1) |
“FFO of the Operating Partnership” measures 100% of the operating
performance of the Operating Partnership’s real estate properties.
“FFO attributable to common shareholders” reflects a reduction for
the redeemable noncontrolling weighted average diluted interest in
the Operating Partnership. |
|
|
Funds From Operations (“FFO”) is a widely used
performance measure for real estate companies and is provided here
as a supplemental measure of our 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 (i) depreciation and amortization related to real estate,
(ii) gains and losses from the sale of certain real estate assets,
(iii) gains and losses from change in control, and (iv) 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 (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 flows 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. The
Company’s 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.
From time to time, the Company may report or
provide guidance with respect to “FFO, as adjusted,” which 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, (i)
gains or losses associated with the early extinguishment of debt,
(ii) gains or losses associated with litigation involving the
Company that is not in the normal course of business, (iii) merger
and acquisition costs, (iv) the impact on earnings from employee
severance, (v) the excess of redemption value over carrying value
of preferred stock redemption, and (vi) the impact of prior period
bad debt or the collection of accounts receivable previously
written off (“prior period collection impact”), which are not
otherwise adjusted in the Company’s calculation of FFO.
Core Funds From Operations (“Core FFO”) is a
non-GAAP financial measure of operating performance that modifies
FFO for certain non-cash transactions that result in recording
income or expense and impact the Company’s period-over-period
performance, including (i) amortization of deferred financing
costs, (ii) non-cash compensation expense and other, (iii)
straight-line rent related to minimum rent and common area
maintenance, (iv) market rent amortization income, and (v)
amortization of debt discounts, premiums and hedge instruments. The
Company believes that Core FFO is useful to investors in evaluating
the core cash flow-generating operations of the Company by
adjusting for items that we do not consider to be part of our core
business operations, allowing for comparison of core operating
performance of the Company between periods. Core FFO should not be
considered as an alternative to net income as an indicator of the
Company’s performance or as an alternative to cash flow as a
measure of liquidity or the Company’s ability to make
distributions. The Company’s computation of Core FFO may differ
from the methodology for calculating Core FFO used by other REITs,
and therefore, may not be comparable to such other REITs.
|
|
Kite Realty Group TrustSame Property Net
Operating Income (“NOI”)(dollars in
thousands)(unaudited) |
|
|
|
Three Months Ended March 31, |
|
2025 |
|
2024 |
|
Change |
|
|
|
|
|
|
|
|
Number of properties in Same
Property Pool for the period(1) |
177 |
|
|
177 |
|
|
|
Leased percentage at period end |
93.8 |
% |
|
94.4 |
% |
|
|
Economic occupancy percentage
at period end |
91.2 |
% |
|
91.1 |
% |
|
|
Economic occupancy
percentage(2) |
91.9 |
% |
|
91.2 |
% |
|
|
Minimum rent |
$ |
155,169 |
|
|
$ |
150,209 |
|
|
|
Tenant recoveries |
|
44,642 |
|
|
|
42,450 |
|
|
|
Bad debt reserve |
|
(1,933 |
) |
|
|
(554 |
) |
|
|
Other income, net |
|
2,201 |
|
|
|
2,603 |
|
|
|
Total
revenue |
|
200,079 |
|
|
|
194,708 |
|
|
|
|
|
|
|
|
|
Property operating |
|
(26,111 |
) |
|
|
(25,709 |
) |
|
|
Real estate taxes |
|
(26,038 |
) |
|
|
(25,475 |
) |
|
|
Total
expenses |
|
(52,149 |
) |
|
|
(51,184 |
) |
|
|
|
|
|
|
|
|
Same Property NOI |
$ |
147,930 |
|
|
$ |
143,524 |
|
|
3.1 |
% |
Reconciliation of Same
Property NOI to mostdirectly comparable GAAP measure: |
|
|
|
|
|
Net operating income – same properties |
$ |
147,930 |
|
|
$ |
143,524 |
|
|
|
Net operating income – non-same activity(3) |
|
15,820 |
|
|
|
8,985 |
|
|
|
Total property NOI |
|
163,750 |
|
|
|
152,509 |
|
|
7.4 |
% |
Other income, net |
|
3,866 |
|
|
|
3,365 |
|
|
|
General, administrative and other |
|
(12,258 |
) |
|
|
(12,784 |
) |
|
|
Depreciation and amortization |
|
(98,231 |
) |
|
|
(100,379 |
) |
|
|
Interest expense |
|
(32,954 |
) |
|
|
(30,364 |
) |
|
|
Gain (loss) on sales of operating properties, net |
|
91 |
|
|
|
(236 |
) |
|
|
Gain on sale of unconsolidated property, net |
|
— |
|
|
|
2,325 |
|
|
|
Net income attributable to noncontrolling interests |
|
(534 |
) |
|
|
(280 |
) |
|
|
Net income attributable to
common shareholders |
$ |
23,730 |
|
|
$ |
14,156 |
|
|
|
(1) |
Same Property NOI excludes the following: (i) properties acquired
or placed in service during 2024 and 2025; (ii) The Corner – IN,
which was reclassified from active development into our operating
portfolio in March 2025; (iii) our active development project at
One Loudoun Expansion; (iv) Hamilton Crossing Centre and Edwards
Multiplex – Ontario, which were reclassified from our operating
portfolio into redevelopment in June 2014 and March 2023,
respectively; (v) properties sold or classified as held for sale
during 2024 and 2025; and (vi) office properties, including
Carillon medical office building, which was reclassified from
active redevelopment into our office portfolio in December
2024. |
(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) |
Includes non-cash activity across the portfolio as well as NOI from
properties not included in the Same Property Pool, including
properties sold during both periods. |
|
|
The Company uses property 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 is net income
excluding properties that have not been owned for the full periods
presented. Same Property NOI also excludes (i) net gains from
outlot sales, (ii) straight-line rent revenue, (iii) lease
termination income in excess of lost rent, (iv) amortization of
lease intangibles, and (v) 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 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 periods 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.
NOI and Same Property NOI should not, however,
be considered as an alternative to net income (calculated in
accordance with GAAP) as an indicator of our financial performance.
The Company’s 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, we have 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 we (a) begin recapturing space from tenants or
(b) the contemplated plan significantly impacts the operations of
the property. For the three months ended March 31, 2025, the Same
Property Pool excludes the following: (i) properties acquired or
placed in service during 2024 and 2025; (ii) The Corner – IN, which
was reclassified from active development into our operating
portfolio in March 2025; (iii) our active development project at
One Loudoun Expansion; (iv) Hamilton Crossing Centre and Edwards
Multiplex – Ontario, which were reclassified from our operating
portfolio into redevelopment in June 2014 and March 2023,
respectively; (v) properties sold or classified as held for sale
during 2024 and 2025; and (vi) office properties, including
Carillon medical office building, which was reclassified from
active redevelopment into our office portfolio in December
2024.
|
|
Kite Realty Group TrustEarnings Before
Interest, Taxes, Depreciation and Amortization
(“EBITDA”)(dollars in thousands) (unaudited) |
|
|
|
Three Months EndedMarch 31,
2025 |
|
|
Net income |
$ |
24,264 |
|
Depreciation and amortization |
|
98,231 |
|
Interest expense |
|
32,954 |
|
Income tax expense of taxable REIT subsidiaries |
|
10 |
|
EBITDA |
|
155,459 |
|
Unconsolidated EBITDA, as adjusted |
|
717 |
|
Gain on sales of operating properties, net |
|
(91 |
) |
Other income and expense, net |
|
(3,451 |
) |
Noncontrolling interests |
|
(198 |
) |
Adjusted
EBITDA |
$ |
152,436 |
|
|
|
Annualized Adjusted
EBITDA(1) |
$ |
609,744 |
|
|
|
Company share of Net
Debt: |
|
Mortgage and other
indebtedness, net |
$ |
2,910,057 |
|
Add: Company share of unconsolidated joint venture debt |
|
44,575 |
|
Add: debt discounts, premiums and issuance costs, net |
|
828 |
|
Less: Partner share of consolidated joint venture debt(2) |
|
(9,789 |
) |
Company’s consolidated debt
and share of unconsolidated debt |
|
2,945,671 |
|
Less: cash, cash equivalents and restricted cash |
|
(57,205 |
) |
Company share of Net Debt |
$ |
2,888,466 |
|
|
|
Net Debt to Adjusted
EBITDA |
4.7x |
(1) |
Represents Adjusted EBITDA for the three months ended
March 31, 2025 (as shown in the table above) multiplied by
four. |
(2) |
Partner share of consolidated joint venture debt is calculated
based upon the partner’s pro rata ownership of the joint venture,
multiplied by the related secured debt balance. |
|
|
The Company defines EBITDA, a non-GAAP financial
measure, as net income before interest expense, income tax expense
of the taxable REIT subsidiaries, and depreciation and
amortization. For informational purposes, the Company also provides
Adjusted EBITDA, which it defines as EBITDA less (i) EBITDA from
unconsolidated entities, as adjusted, (ii) gains on sales of
operating properties or impairment charges, (iii) merger and
acquisition costs, (iv) other income and expense, (v)
noncontrolling interest Adjusted EBITDA, and (vi) 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 the Company, 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 also provides Annualized Adjusted EBITDA,
adjusted as described above. The Company believes this supplemental
information provides a meaningful measure of its 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 the Company’s
operating results.
Contact Information: Kite Realty Group Tyler
HenshawSVP, Capital Markets & Investor
Relations317.713.7780thenshaw@kiterealty.com
Kite Realty (NYSE:KRG)
Historical Stock Chart
From Jun 2025 to Jul 2025
Kite Realty (NYSE:KRG)
Historical Stock Chart
From Jul 2024 to Jul 2025