Kite Realty Group Trust Reports Second Quarter 2023 Operating Results

INDIANAPOLIS, July 31, 2023 (GLOBE NEWSWIRE) -- 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 second quarter ended June 30, 2023. For the quarters ended June 30, 2023 and 2022, net income attributable to common shareholders was $32.1 million, or $0.15 per diluted share, compared to net income of $13.1 million, or $0.06 per diluted share, respectively. For the six months ended June 30, 2023 and 2022, net income attributable to common shareholders was $37.4 million, or $0.17 per diluted share, compared to net loss of $3.7 million, or $0.02 per diluted share, respectively.

Company raises 2023 guidance
Leased over 1.3 million square feet at 14.8% comparable blended cash leasing spreads
Same Property NOI increased by 5.7% on a year-over-year basis
Lowered leverage to 5.0x, an all-time low for KRG

โ€œThe KRG team delivered another quarter of outstanding operating results, leasing over 1.3 million square feet at nearly 15% comparable blended cash leasing spreads,โ€ said John A. Kite, Chairman and CEO. โ€œThe combination of our superior operating platform and high-quality portfolio has enabled KRGโ€™s outperformance to continue. Based on the strength of our fortified balance sheet and continued tenant demand, we are proactively enhancing the quality of our tenants and redefining our long-term embedded growth profile.โ€

Second Quarter 2023 Financial and Operational Results

  • Generated NAREIT FFO of the Operating Partnership of $113.7 million, or $0.51 per diluted share.
  • Same Property NOI increased by 5.7%.
  • Executed 190 new and renewal leases representing over 1.3 million square feet.
    • Blended cash leasing spreads of 14.8% on 146 comparable leases, including 45.5% on 29 comparable new leases, 11.9% on 64 comparable non-option renewals and 8.6% on 53 comparable option renewals.
    • Cash leasing spreads of 24.0% on a blended basis for comparable new and non-option renewal leases, excluding option renewals.
  • Operating retail portfolio annualized base rent (ABR) per square foot of $20.19 at June 30, 2023, a 2.7% increase year-over-year.
  • Retail portfolio leased percentage of 94.1% at June 30, 2023, a 30-basis point increase on a year-over-year basis.
    • The leased percentage includes the impact of eight Bed Bath & Beyond leases that were terminated as of June 30, 2023, in connection with its initial bankruptcy proceedings, which impacted the leased rate by 60 basis points.
  • Portfolio leased-to-occupied spread of 200 basis points, which equates to $27 million of signed-not-open NOI.

Second Quarter 2023 Capital Allocation Activity

  • Sold Kingwood Commons (Houston, TX), a 158,172 square foot neighborhood center, for $27.4 million.
  • Sold Pan Am Plaza (Indianapolis, IN), an undeveloped land parcel and parking garage, for $52.0 million.
  • The Company currently has two active development projects with limited future capital commitments of $34.9 million.

Second Quarter 2023 Balance Sheet Overview

  • As of June 30, 2023, the Companyโ€™s net debt to Adjusted EBITDA was 5.0x.
  • As previously disclosed, the Company closed on a $95.1 million 10-year mortgage at a fixed interest rate of 5.36% secured by its One Loudoun Residential joint venture project in Ashburn, Virginia. The mortgage generated gross proceeds of $92.7 million at the Companyโ€™s share.
  • As of June 30, 2023, the Companyโ€™s $1.1 billion revolving line of credit was undrawn.

Dividend
On July 28, 2023, the Companyโ€™s Board of Trustees declared a third quarter 2023 dividend of $0.24 per common share, which represents a 9.1% year-over-year increase. The third quarter dividend will be paid on or about October 13, 2023, to shareholders of record as of October 6, 2023.

2023 Earnings Guidance
The Company expects to generate net income attributable to common shareholders of $0.21 to $0.25 per diluted share in 2023. The Company is raising its 2023 NAREIT FFO guidance range to $1.96 to $2.00 per diluted share from $1.92 to $1.98 per diluted share, based, in part, on the following key assumptions at the midpoint:

  • 2023 same property NOI range of 3.0% to 4.0%, which represents a 75-basis point increase at the midpoint.
  • Bad debt reserves of 1.25% of total revenues for the remainder of 2023.
  • Assumes no additional revenue from Bed Bath & Beyond Inc.

The following table reconciles the Companyโ€™s 2023 net income guidance range to the Companyโ€™s 2023 NAREIT FFO guidance range:

ย ย Low
ย High
Net incomeย $0.21ย ย $0.25ย 
Gain on sales of operating properties, netย ย (0.13)ย ย (0.13)
Depreciation and amortizationย ย 1.88ย ย ย 1.88ย 
NAREIT FFOย $1.96ย ย $2.00ย 
ย ย ย ย ย ย ย ย ย 

Earnings Conference Call

Kite Realty Group Trust will conduct a conference call to discuss its financial results on Tuesday, August 1, 2023, at 12:00 p.m. Eastern Time. A live webcast of the conference call will be available on KRG๏ฟฝ๏ฟฝ๏ฟฝs website at www.kiterealty.com or at the following link: Second Quarter 2023 Webcast. The dial-in registration link is: Second Quarter 2023 Teleconference Registration. In addition, a webcast replay link will be available on KRGโ€™s website.

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 Companyโ€™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 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 June 30, 2023, the Company owned interests in 181 U.S. open-air shopping centers and mixed-use assets, comprising approximately 28.6 million square feet of gross leasable space. For more information, please visit kiterealty.com.

Connect with KRG:ย LinkedInย |ย Twitterย |ย Instagramย |ย Facebook

Safe Harbor

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

Risks, uncertainties and other factors that might cause such differences, some of which could be material, include but are not limited to: national and local economic, business, 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 a potential economic slowdown or recession, 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 Companyโ€™s ability to refinance, or extend the maturity dates of, the Companyโ€™s indebtedness; the level and volatility of interest rates; the financial stability of tenants; 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, and expenses, vacancies or the inability to rent space on favorable terms or at all; the Companyโ€™s ability to maintain the Companyโ€™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 tenantโ€™s 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 the Companyโ€™s properties in Texas, Florida, Maryland, New York, and North Carolina; civil unrest, acts of violence, terrorism or war, acts of God, climate change, epidemics, pandemics (including COVID-19), 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 Companyโ€™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; our ability to satisfy environmental, social or governance standards set by various constituencies; 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; our ability to enhance the quality of our tenants and redefine our long-term embedded growth profile; and other risks identified in reports the Company files with the Securities and Exchange Commission (โ€œthe SECโ€) or in other documents that it publicly disseminates, including, in particular, the section titled โ€œRisk Factorsโ€ in the Companyโ€™s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and in the Companyโ€™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.

ย 
Kite Realty Group Trust
Consolidated Balance Sheets
(dollars in thousands)
(unaudited)
ย ย ย ย 
ย June 30,
2023
ย December 31,
2022
Assets:ย ย ย 
Investment properties, at cost$7,670,365ย ย $7,732,573ย 
Less: accumulated depreciationย (1,244,282)ย ย (1,161,148)
Net investment propertiesย 6,426,083ย ย ย 6,571,425ย 
ย ย ย ย 
Cash and cash equivalentsย 129,254ย ย ย 115,799ย 
Tenant and other receivables, including accrued straight-line rent
of $51,355 and $44,460, respectively
ย 109,552ย ย ย 101,301ย 
Restricted cash and escrow depositsย 5,700ย ย ย 6,171ย 
Deferred costs, netย 353,714ย ย ย 409,828ย 
Prepaid and other assetsย 130,485ย ย ย 127,044ย 
Investments in unconsolidated subsidiariesย 10,311ย ย ย 10,414ย 
Total assets$7,165,099ย ย $7,341,982ย 
ย ย ย ย 
Liabilities and Equity:ย ย ย 
Liabilities:ย ย ย 
Mortgage and other indebtedness, net$2,937,963ย ย $3,010,299ย 
Accounts payable and accrued expensesย 178,227ย ย ย 207,792ย 
Deferred revenue and other liabilitiesย 289,671ย ย ย 298,039ย 
Total liabilitiesย 3,405,861ย ย ย 3,516,130ย 
ย ย ย ย 
Commitments and contingenciesย ย ย 
Limited Partnersโ€™ interests in the Operating Partnershipย 60,927ย ย ย 53,967ย 
ย ย ย ย 
Equity:ย ย ย 
Common shares, $0.01 par value, 490,000,000 shares authorized,
219,374,275 and 219,185,658 shares issued and outstanding at
June 30, 2023 and December 31, 2022, respectively
ย 2,194ย ย ย 2,192ย 
Additional paid-in capitalย 4,894,907ย ย ย 4,897,736ย 
Accumulated other comprehensive incomeย 71,323ย ย ย 74,344ย 
Accumulated deficitย (1,275,617)ย ย (1,207,757)
Total shareholdersโ€™ equityย 3,692,807ย ย ย 3,766,515ย 
Noncontrolling interestsย 5,504ย ย ย 5,370ย 
Total equityย 3,698,311ย ย ย 3,771,885ย 
Total liabilities and equity$7,165,099ย ย $7,341,982ย 
ย ย ย ย ย ย ย ย 


ย 
Kite Realty Group Trust
Consolidated Statements of Operations
(dollars in thousands, except per share amounts)
(unaudited)
ย ย ย ย 
ย Three Months Ended June 30,ย Six Months Ended June 30,
ย 2023
ย 2022
ย 2023
ย 2022
Revenue:ย ย ย ย ย ย ย 
Rental income$205,836ย ย $196,205ย ย $408,899ย ย $387,097ย 
Other property-related revenueย 1,883ย ย ย 3,729ย ย ย 3,799ย ย ย 4,919ย 
Fee incomeย 1,040ย ย ย 2,671ย ย ย 2,811ย ย ย 4,980ย 
Total revenueย 208,759ย ย ย 202,605ย ย ย 415,509ย ย ย 396,996ย 
ย ย ย ย ย ย ย ย 
Expenses:ย ย ย ย ย ย ย 
Property operatingย 27,232ย ย ย 26,123ย ย ย 54,546ย ย ย 52,051ย 
Real estate taxesย 26,697ย ย ย 27,883ย ย ย 53,880ย ย ย 54,742ย 
General, administrative and otherย 14,499ย ย ย 13,809ย ย ย 27,883ย ย ย 27,118ย 
Merger and acquisition costsย โ€”ย ย ย (27)ย ย โ€”ย ย ย 898ย 
Depreciation and amortizationย 109,462ย ย ย 119,761ย ย ย 217,533ย ย ย 241,265ย 
Total expensesย 177,890ย ย ย 187,549ย ย ย 353,842ย ย ย 376,074ย 
ย ย ย ย ย ย ย ย 
Gain on sales of operating properties, netย 28,440ย ย ย 23,958ย ย ย 28,440ย ย ย 27,126ย 
ย ย ย ย ย ย ย ย 
Operating incomeย 59,309ย ย ย 39,014ย ย ย 90,107ย ย ย 48,048ย 
Other (expense) income:ย ย ย ย ย ย ย 
Interest expenseย (27,205)ย ย (25,709)ย ย (52,630)ย ย (51,223)
Income tax (expense) benefit of taxable REIT subsidiaryย (45)ย ย 188ย ย ย (16)ย ย 259ย 
Equity in earnings (loss) of unconsolidated subsidiariesย 118ย ย ย 114ย ย ย (126)ย ย (200)
Other income (expense), netย 304ย ย ย (162)ย ย 707ย ย ย (265)
Net income (loss)ย 32,481ย ย ย 13,445ย ย ย 38,042ย ย ย (3,381)
Net income attributable to noncontrolling interestsย (423)ย ย (314)ย ย (593)ย ย (292)
Net income (loss) attributable to common shareholders$32,058ย ย $13,131ย ย $37,449ย ย $(3,673)
ย ย ย ย ย ย ย ย 
Net income (loss) per common share โ€“ basic and diluted$0.15ย ย $0.06ย ย $0.17ย ย $(0.02)
ย ย ย ย ย ย ย ย 
Weighted average common shares outstanding โ€“ basicย 219,354,275ย ย ย 219,073,778ย ย ย 219,294,255ย ย ย 219,027,729ย 
Weighted average common shares outstanding โ€“ dilutedย 220,032,366ย ย ย 219,744,300ย ย ย 219,999,440ย ย ย 219,027,729ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


ย 
Kite Realty Group Trust
Funds From Operations (โ€œFFOโ€)(1)(2)
(dollars in thousands, except per share amounts)
(unaudited)
ย ย ย ย 
ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
ย 2023ย 2022ย 2023ย 2022
ย ย ย ย ย ย ย ย 
Net income (loss)$32,481ย ย $13,445ย ย $38,042ย ย $(3,381)
Less: net income attributable to noncontrolling interests in propertiesย (30)ย ย (182)ย ย (134)ย ย (326)
Less: gain on sales of operating properties, netย (28,440)ย ย (23,958)ย ย (28,440)ย ย (27,126)
Add: depreciation and amortization of consolidated and unconsolidated entities,
net of noncontrolling interests
ย 109,736ย ย ย 120,128ย ย ย 218,045ย ย ย 241,975ย 
FFO of the Operating Partnership(1)ย 113,747ย ย ย 109,433ย ย ย 227,513ย ย ย 211,142ย 
Less: Limited Partnersโ€™ interests in FFOย (1,547)ย ย (1,377)ย ย (3,054)ย ย (2,495)
FFO attributable to common shareholders(1)$112,200ย ย $108,056ย ย $224,459ย ย $208,647ย 
FFO, as defined by NAREIT, per share of the Operating Partnership โ€“ basic$0.51ย ย $0.49ย ย $1.02ย ย $0.95ย 
FFO, as defined by NAREIT, per share of the Operating Partnership โ€“ diluted$0.51ย ย $0.49ย ย $1.02ย ย $0.95ย 
ย ย ย ย ย ย ย ย 
FFO of the Operating Partnership(1)$113,747ย ย $109,433ย ย $227,513ย ย $211,142ย 
Add: merger and acquisition costsย โ€”ย ย ย (27)ย ย โ€”ย ย ย 898ย 
Less: prior period collection impactย โ€”ย ย ย (958)ย ย โ€”ย ย ย (2,054)
FFO, as adjusted, of the Operating Partnership$113,747ย ย $108,448ย ย $227,513ย ย $209,986ย 
FFO, as adjusted, per share of the Operating Partnership โ€“ basic$0.51ย ย $0.49ย ย $1.02ย ย $0.95ย 
FFO, as adjusted, per share of the Operating Partnership โ€“ diluted$0.51ย ย $0.49ย ย $1.02ย ย $0.94ย 
ย ย ย ย ย ย ย ย 
Weighted average common shares outstanding โ€“ basicย 219,354,275ย ย ย 219,073,778ย ย ย 219,294,255ย ย ย 219,027,729ย 
Weighted average common shares outstanding โ€“ dilutedย 220,032,366ย ย ย 219,744,300ย ย ย 219,999,440ย ย ย 219,780,539ย 
ย ย ย ย ย ย ย ย 
Weighted average common shares and units outstanding โ€“ basicย 222,388,487ย ย ย 221,879,784ย ย ย 222,287,815ย ย ย 221,655,238ย 
Weighted average common shares and units outstanding โ€“ dilutedย 223,066,578ย ย ย 222,550,306ย ย ย 222,993,000ย ย ย 222,408,048ย 
ย ย ย ย ย ย ย ย 
FFO, as defined by NAREIT, per diluted share/unitย ย ย ย ย ย ย 
Net income (loss)$0.15ย ย $0.06ย ย $0.17ย ย $(0.02)
Less: net income attributable to noncontrolling interests in propertiesย 0.00ย ย ย 0.00ย ย ย 0.00ย ย ย 0.00ย 
Less: gain on sales of operating properties, netย (0.13)ย ย (0.11)ย ย (0.13)ย ย (0.12)
Add: depreciation and amortization of consolidated and unconsolidated entities,
net of noncontrolling interests
ย 0.49ย ย ย 0.54ย ย ย 0.98ย ย ย 1.09ย 
FFO, as defined by NAREIT, of the Operating Partnership per diluted share/unit(1)(2)$0.51ย ย $0.49ย ย $1.02ย ย $0.95ย 
Add: merger and acquisition costsย 0.00ย ย ย 0.00ย ย ย 0.00ย ย ย 0.00ย 
Less: prior period collection impactย 0.00ย ย ย 0.00ย ย ย 0.00ย ย ย (0.01)
FFO, as adjusted, of the Operating Partnership per diluted share/unit(2)$0.51ย ย $0.49ย ย $1.02ย ย $0.94ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


(1)ย โ€œFFO of the Operating Partnershipโ€ measures 100% of the operating performance of the Operating Partnershipโ€™s real estate properties. โ€œFFO attributable to common shareholdersโ€ reflects a reduction for the redeemable noncontrolling weighted average diluted interest in the Operating Partnership.
(2)ย Per share/unit amounts of components will not necessarily sum to the total due to rounding to the nearest cent.
ย ย ย 

Funds From Operations (โ€œFFOโ€) 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 (โ€œNAREITโ€), 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 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. The Companyโ€™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 โ€œFFO, as adjusted,โ€ 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) in 2022, the impact of prior period bad debt or the collection of accounts receivable previously written off (โ€œprior period collection impactโ€) due to the recovery from the COVID-19 pandemic, which are not otherwise adjusted in the Companyโ€™s calculation of FFO.

ย 
Kite Realty Group Trust
Same Property Net Operating Income (โ€œNOIโ€)
(dollars in thousands)
(unaudited)
ย ย ย ย 
ย Three Months Ended June 30,ย Six Months Ended June 30,
ย 2023ย 2022ย Changeย 2023ย 2022ย Change
ย ย ย ย ย ย ย ย ย ย ย ย 
Number of properties in same property pool for the period(1)ย 177ย ย ย 177ย ย ย ย ย 177ย ย ย 177ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Leased percentage at period endย 94.2%ย ย 94.0%ย ย ย ย 94.2%ย ย 94.0%ย ย 
Economic occupancy percentage(2)ย 92.3%ย ย 91.5%ย ย ย ย 92.3%ย ย 90.9%ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Minimum rentย 147,401ย ย ย 142,219ย ย ย ย ย 293,679ย ย ย 282,711ย ย ย 
Tenant recoveriesย 40,779ย ย ย 40,555ย ย ย ย ย 82,903ย ย ย 80,829ย ย ย 
Bad debt reserveย (39)ย ย (1,943)ย ย ย ย (1,738)ย ย (3,550)ย ย 
Other income, netย 1,912ย ย ย 995ย ย ย ย ย 4,337ย ย ย 2,187ย ย ย 
Total revenueย 190,053ย ย ย 181,826ย ย ย ย ย 379,181ย ย ย 362,177ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Property operatingย (23,271)ย ย (22,000)ย ย ย ย (46,970)ย ย (44,684)ย ย 
Real estate taxesย (26,348)ย ย (26,974)ย ย ย ย (52,769)ย ย (54,165)ย ย 
Total expensesย (49,619)ย ย (48,974)ย ย ย ย (99,739)ย ย (98,849)ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Same Property NOI$140,434ย ย $132,852ย ย 5.7%ย $279,442ย ย $263,328ย ย 6.1%
ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Same Property NOI to mostย ย ย ย ย ย ย ย ย ย ย 
directly comparable GAAP measure:
Net operating income โ€“ same properties$140,434ย ย $132,852ย ย ย ย $279,442ย ย $263,328ย ย ย 
Net operating income โ€“ non-same activity(3)ย 13,356ย ย ย 13,076ย ย ย ย ย 24,830ย ย ย 21,895ย ย ย 
Total property NOIย 153,790ย ย ย 145,928ย ย 5.4%ย ย 304,272ย ย ย 285,223ย ย 6.7%
Other income, netย 1,417ย ย ย 2,811ย ย ย ย ย 3,376ย ย ย 4,774ย ย ย 
General, administrative and otherย (14,499)ย ย (13,809)ย ย ย ย (27,883)ย ย (27,118)ย ย 
Merger and acquisition costsย โ€”ย ย ย 27ย ย ย ย ย โ€”ย ย ย (898)ย ย 
Depreciation and amortizationย (109,462)ย ย (119,761)ย ย ย ย (217,533)ย ย (241,265)ย ย 
Interest expenseย (27,205)ย ย (25,709)ย ย ย ย (52,630)ย ย (51,223)ย ย 
Gain on sales of operating properties, netย 28,440ย ย ย 23,958ย ย ย ย ย 28,440ย ย ย 27,126ย ย ย 
Net income attributable to noncontrolling interestsย (423)ย ย (314)ย ย ย ย (593)ย ย (292)ย ย 
Net income (loss) attributable to common shareholders$32,058ย ย $13,131ย ย ย ย $37,449ย ย ($3,673)ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 

ย 


(1)ย Same Property NOI excludes the following: (i) properties acquired or placed in service during 2022 and 2023; (ii) the multifamily rental units and commercial portion at One Loudoun Downtown โ€“ Pads G & H; (iii) Shoppes at Quarterfield, Circle East and The Landing at Tradition โ€“ Phase II, which were reclassified from active redevelopment into our operating portfolio in June 2022, September 2022 and June 2023, respectively; (iv) two active development and redevelopment projects; (v) Edwards Multiplex โ€“ Ontario, which was reclassified from our operating portfolio into redevelopment in March 2023; (vi) properties sold or classified as held for sale during 2022 and 2023; and (vii) office properties.
(2)ย 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)ย 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.
ย ย ย 

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 (โ€œSame Property NOIโ€), 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 alternatives to net income (calculated in accordance with GAAP) as indicators of our financial performance. The Companyโ€™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 and six months ended June 30, 2023, the same property pool excludes the following: (i) properties acquired or placed in service during 2022 and 2023; (ii) the multifamily rental units and commercial portion at One Loudoun Downtown โ€“ Pads G & H; (iii) Shoppes at Quarterfield, Circle East and The Landing at Tradition โ€“ Phase II, which were reclassified from active redevelopment into our operating portfolio in June 2022, September 2022 and June 2023, respectively; (iv) two active development and redevelopment projects; (v) Edwards Multiplex โ€“ Ontario, which was reclassified from our operating portfolio into redevelopment in March 2023; (vi) properties sold or classified as held for sale during 2022 and 2023; and (vii) office properties.

ย 
Kite Realty Group Trust
Earnings Before Interest, Taxes, Depreciation and Amortization (โ€œEBITDAโ€)
(dollars in thousands)
(unaudited)
ย ย 
ย Three Months Ended
June 30, 2023
ย ย 
Net income$32,481ย 
Depreciation and amortizationย 109,462ย 
Interest expenseย 27,205ย 
Income tax expense of taxable REIT subsidiaryย 45ย 
EBITDAย 169,193ย 
Unconsolidated Adjusted EBITDAย 773ย 
Gain on sales of operating properties, netย (28,440)
Other income and expense, netย (422)
Noncontrolling interestsย (170)
Adjusted EBITDA$140,934ย 
ย ย 
Annualized Adjusted EBITDA(1)$563,736ย 
ย ย 
Company share of Net Debt:ย 
Mortgage and other indebtedness, net$2,937,963ย 
Plus: Company share of unconsolidated joint venture debtย 47,823ย 
Less: Partner share of consolidated joint venture debt(2)ย (10,068)
Less: cash, cash equivalents, and restricted cashย (137,669)
Less: debt discounts, premiums and issuance costs, netย (27,774)
Company share of Net Debt$2,810,275ย 
ย ย 
Net Debt to Adjusted EBITDA5.0x
ย ย 


(1)ย Represents Adjusted EBITDA for the three months ended Juneย 30, 2023 (as shown in the table above) multiplied by four.
(2)ย Partner share of consolidated joint venture debt is calculated based upon the partnerโ€™s pro-rata ownership of the joint venture, multiplied by the related secured debt balance.
ย ย ย 

The Company defines EBITDA, a non-GAAP financial measure, as net income before interest expense, income tax expense of the taxable REIT subsidiary, and depreciation and amortization. For informational purposes, the Company also provides Adjusted EBITDA, which it defines as EBITDA less (i) Adjusted EBITDA from unconsolidated entities, (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 Companyโ€™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 formย a more meaningful assessment of the Companyโ€™s operating results.

Contact Information: Kite Realty Group Trust
Tyler Henshaw
SVP, Capital Markets & Investor Relations
317.713.7780
thenshaw@kiterealty.com

ย 


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  210.32
-12.37 (-5.55%)
AAPL  278.03
+2.12 (0.77%)
AMD  208.44
+15.94 (8.28%)
BAC  56.53
+1.59 (2.89%)
GOOG  323.10
-8.23 (-2.48%)
META  661.46
-8.75 (-1.31%)
MSFT  400.78
+7.11 (1.81%)
NVDA  185.41
+13.53 (7.87%)
ORCL  142.82
+6.34 (4.65%)
TSLA  411.11
+13.90 (3.50%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article