Kite Realty Group Reports First Quarter 2025 Operating Results

INDIANAPOLIS, April 29, 2025 (GLOBE NEWSWIRE) -- 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.

ย ย ย Company raises 2025 guidance
ย ย ย Acquired Legacy West in the Dallas MSA for $785M ($408M at KRGโ€™s share) in a Joint Venture with GIC
ย ย ย Leased approximately 844,000 square feet at 13.7% comparable blended cash leasing spreads

โ€œIn 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,โ€ said John A. Kite, Chairman and CEO. โ€œLegacy West is an iconic mixed-use asset with significant mark-to-market potential that further establishes KRGโ€™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.โ€

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 (โ€œJVโ€) 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 KRGโ€™s share). As part of the acquisition, the JV assumed a $304 million mortgage ($158 million at KRGโ€™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 MSAโ€™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 Companyโ€™s net debt to Adjusted EBITDA was 4.7x.

Dividend
On April 29, 2025, the Companyโ€™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 Guidance
The 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 Companyโ€™s 2025 net income guidance range to the Companyโ€™s 2025 NAREIT and Core FFO guidance ranges:

ย LowHigh
Net income$0.41ย $0.47ย 
Depreciation and amortizationย 1.63ย ย 1.63ย 
NAREIT FFO$2.04ย $2.10ย 
Non-cash itemsย (0.04)ย (0.04)
Core FFO$2.00ย $2.06ย 
ย ย ย ย ย ย ย 

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 KRGโ€™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 KRGโ€™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 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 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:ย LinkedInย |ย Instagramย | Xย |ย 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 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: 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 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 the Companyโ€™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 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 tenantsโ€™ 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 Companyโ€™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 โ€œRisk Factorsโ€ in the Companyโ€™s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, 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 ย ย ย 
Kite Realty Group
Consolidated Balance Sheets
(dollars in thousands)
(unaudited)
ย ย ย ย 
ย March 31,
2025
ย December 31,
2024
Assets:ย ย ย 
Investment properties, at cost$7,695,216ย ย $7,634,191ย 
Less: accumulated depreciationย (1,639,965)ย ย (1,587,661)
Net investment propertiesย 6,055,251ย ย ย 6,046,530ย 
ย ย ย ย 
Cash and cash equivalentsย 49,061ย ย ย 128,056ย 
Tenant and other receivables, including accrued straight-line rentย of $69,931 and $67,377, respectivelyย 124,331ย ย ย 125,768ย 
Restricted cash and escrow depositsย 5,846ย ย ย 5,271ย 
Deferred costs, netย 230,287ย ย ย 238,213ย 
Short-term depositsย โ€”ย ย ย 350,000ย 
Prepaid and other assetsย 117,734ย ย ย 104,627ย 
Investments in unconsolidated subsidiariesย 20,315ย ย ย 19,511ย 
Assets associated with investment properties held for saleย 79,683ย ย ย 73,791ย 
Total assets$6,682,508ย ย $7,091,767ย 
ย ย ย ย 
Liabilities and Equity:ย ย ย 
Liabilities:ย ย ย 
Mortgage and other indebtedness, net$2,910,057ย ย $3,226,930ย 
Accounts payable and accrued expensesย 161,438ย ย ย 202,651ย 
Deferred revenue and other liabilitiesย 235,341ย ย ย 246,100ย 
Liabilities associated with investment properties held for saleย 4,199ย ย ย 4,009ย 
Total liabilitiesย 3,311,035ย ย ย 3,679,690ย 
ย ย ย ย 
Commitments and contingenciesย ย ย 
Limited Partnersโ€™ interests in the Operating Partnershipย 101,619ย ย ย 98,074ย 
ย ย ย ย 
Equity:ย ย ย 
Common shares, $0.01 par value, 490,000,000 shares authorized,ย 219,812,300 and 219,667,067 shares issued and outstanding atย March 31, 2025 and December 31, 2024, respectivelyย 2,198ย ย ย 2,197ย 
Additional paid-in capitalย 4,864,320ย ย ย 4,868,554ย 
Accumulated other comprehensive incomeย 32,307ย ย ย 36,612ย 
Accumulated deficitย (1,630,872)ย ย (1,595,253)
Total shareholdersโ€™ equityย 3,267,953ย ย ย 3,312,110ย 
Noncontrolling interestsย 1,901ย ย ย 1,893ย 
Total equityย 3,269,854ย ย ย 3,314,003ย 
Total liabilities and equity$6,682,508ย ย $7,091,767ย 
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 Three Months Ended March 31,
ย 2025ย 2024
Revenue:ย ย ย 
Rental income$219,172ย ย $205,813ย 
Other property-related revenueย 2,165ย ย ย 1,311ย 
Fee incomeย 425ย ย ย 315ย 
Total revenueย 221,762ย ย ย 207,439ย 
ย ย ย ย 
Expenses:ย ย ย 
Property operatingย 29,826ย ย ย 28,081ย 
Real estate taxesย 27,761ย ย ย 26,534ย 
General, administrative and otherย 12,258ย ย ย 12,784ย 
Depreciation and amortizationย 98,231ย ย ย 100,379ย 
Total expensesย 168,076ย ย ย 167,778ย 
ย ย ย ย 
Gain (loss) on sales of operating properties, netย 91ย ย ย (236)
ย ย ย ย 
Operating incomeย 53,777ย ย ย 39,425ย 
Other (expense) income:ย ย ย 
Interest expenseย (32,954)ย ย (30,364)
Income tax expense of taxable REIT subsidiariesย (10)ย ย (158)
Equity in loss of unconsolidated subsidiariesย (607)ย ย (420)
Gain on sale of unconsolidated property, netย โ€”ย ย ย 2,325ย 
Other income, netย 4,058ย ย ย 3,628ย 
Net incomeย 24,264ย ย ย 14,436ย 
Net income attributable to noncontrolling interestsย (534)ย ย (280)
Net income attributable to common shareholders$23,730ย ย $14,156ย 
ย ย ย ย 
Net income per common share โ€“ basic and diluted$0.11ย ย $0.06ย 
ย ย ย ย 
Weighted average common shares outstanding โ€“ basicย 219,715,674ย ย ย 219,501,114ย 
Weighted average common shares outstanding โ€“ dilutedย 219,827,298ย ย ย 219,900,306ย 
ย ย ย ย ย ย ย ย 


Kite Realty Group Trust
Funds From Operations (โ€œFFOโ€)(1)
(dollars in thousands, except per share amounts)
(unaudited)
ย ย 
ย Three Months Ended March 31,
ย 2025ย 2024
ย ย ย ย 
Net income$24,264ย ย $14,436ย 
Less: net income attributable to noncontrolling interests in propertiesย (70)ย ย (67)
Less/add: (gain) loss on sales of operating properties, netย (91)ย ย 236ย 
Less: gain on sale of unconsolidated property, netย โ€”ย ย ย (2,325)
Add: depreciation and amortization of consolidated and unconsolidated entities,ย net of noncontrolling interestsย 98,677ย ย ย 100,560ย 
FFO of the Operating Partnership(1)ย 122,780ย ย ย 112,840ย 
Less: Limited Partnersโ€™ interests in FFOย (2,463)ย ย (1,822)
FFO attributable to common shareholders(1)$120,317ย ย $111,018ย 
FFO, as defined by NAREIT, per share of the Operating Partnership โ€“ basic$0.55ย ย $0.51ย 
FFO, as defined by NAREIT, per share of the Operating Partnership โ€“ diluted$0.55ย ย $0.50ย 
ย ย ย ย 
Weighted average common shares outstanding โ€“ basicย 219,715,674ย ย ย 219,501,114ย 
Weighted average common shares outstanding โ€“ dilutedย 219,827,298ย ย ย 219,900,306ย 
ย ย ย ย 
Weighted average common shares and units outstanding โ€“ basicย 224,214,867ย ย ย 223,109,983ย 
Weighted average common shares and units outstanding โ€“ dilutedย 224,326,491ย ย ย 223,509,175ย 
ย ย ย ย 
Reconciliation of FFO to Core FFOย ย ย 
FFO of the Operating Partnership(1)$122,780ย ย $112,840ย 
Add:ย ย ย 
Amortization of deferred financing costsย 1,644ย ย ย 929ย 
Non-cash compensation expense and otherย 2,516ย ย ย 2,722ย 
Less:ย ย ย 
Straight-line rent โ€“ minimum rent and common area maintenanceย 2,578ย ย ย 3,125ย 
Market rent amortization incomeย 3,542ย ย ย 2,267ย 
Amortization of debt discounts, premiums and hedge instrumentsย 2,756ย ย ย 3,756ย 
Core FFO of the Operating Partnership$118,064ย ย $107,343ย 
Core FFO per share of the Operating Partnership โ€“ diluted$0.53ย ย $0.48ย 


(1)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.
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 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 (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 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 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) the impact of prior period bad debt or the collection of accounts receivable previously written off (โ€œprior period collection impactโ€), which are not otherwise adjusted in the Companyโ€™s calculation of FFO.

Core Funds From Operations (โ€œCore FFOโ€) 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 Companyโ€™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 Companyโ€™s performance or as an alternative to cash flow as a measure of liquidity or the Companyโ€™s ability to make distributions. The Companyโ€™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.


ย ย 
Kite Realty Group Trust
Same Property Net Operating Income (โ€œNOIโ€)
(dollars in thousands)
(unaudited)
ย ย 
ย Three Months Ended March 31,
ย 2025
ย 2024
ย Change
ย ย ย ย ย ย ย ย 
Number of properties in Same Property Pool for the period(1)177ย ย 177ย ย ย 


Leased percentage at period end93.8%ย 94.4%ย ย 
Economic occupancy percentage at period end91.2%ย 91.1%ย ย 
Economic occupancy percentage(2)91.9%ย 91.2%ย ย 


Minimum rent$155,169ย ย $150,209ย ย ย 
Tenant recoveriesย 44,642ย ย ย 42,450ย ย ย 
Bad debt reserveย (1,933)ย ย (554)ย ย 
Other income, netย 2,201ย ย ย 2,603ย ย ย 
Total revenueย 200,079ย ย ย 194,708ย ย ย 
ย ย ย ย ย ย 
Property operatingย (26,111)ย ย (25,709)ย ย 
Real estate taxesย (26,038)ย ย (25,475)ย ย 
Total expensesย (52,149)ย ย (51,184)ย ย 
ย ย ย ย ย ย 
Same Property NOI$147,930ย ย $143,524ย ย 3.1%


Reconciliation of Same Property NOI to most
directly comparable GAAP measure:
ย ย ย ย ย 
Net operating income โ€“ same properties$147,930ย ย $143,524ย ย ย 
Net operating income โ€“ non-same activity(3)ย 15,820ย ย ย 8,985ย ย ย 
Total property NOIย 163,750ย ย ย 152,509ย ย 7.4%
Other income, netย 3,866ย ย ย 3,365ย ย ย 
General, administrative and otherย (12,258)ย ย (12,784)ย ย 
Depreciation and amortizationย (98,231)ย ย (100,379)ย ย 
Interest expenseย (32,954)ย ย (30,364)ย ย 
Gain (loss) on sales of operating properties, netย 91ย ย ย (236)ย ย 
Gain on sale of unconsolidated property, netย โ€”ย ย ย 2,325ย ย ย 
Net income attributable to noncontrolling interestsย (534)ย ย (280)ย ย 
Net income attributable to common shareholders$23,730ย ย $14,156ย ย ย 


(1)Same Property NOI excludes the following: (i) properties acquired or placed in service during 2024 and 2025; (ii) The Corner โ€“ 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 โ€“ 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.
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 an alternative to net income (calculated in accordance with GAAP) as an indicator 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 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 โ€“ 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 โ€“ 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.

ย ย 
Kite Realty Group Trust
Earnings Before Interest, Taxes, Depreciation and Amortization (โ€œEBITDAโ€)
(dollars in thousands)
(unaudited)
ย ย 
ย Three Months Ended
March 31, 2025
ย ย 
Net income$24,264ย 
Depreciation and amortizationย 98,231ย 
Interest expenseย 32,954ย 
Income tax expense of taxable REIT subsidiariesย 10ย 
EBITDAย 155,459ย 
Unconsolidated EBITDA, as adjustedย 717ย 
Gain on sales of operating properties, netย (91)
Other income and expense, netย (3,451)
Noncontrolling interestsย (198)
Adjusted EBITDA$152,436ย 
ย ย 
Annualized Adjusted EBITDA(1)$609,744ย 
ย ย 
Company share of Net Debt:ย 
Mortgage and other indebtedness, net$2,910,057ย 
Add: Company share of unconsolidated joint venture debtย 44,575ย 
Add: debt discounts, premiums and issuance costs, netย 828ย 
Less: Partner share of consolidated joint venture debt(2)ย (9,789)
Companyโ€™s consolidated debt and share of unconsolidated debtย 2,945,671ย 
Less: cash, cash equivalents and restricted cashย (57,205)
Company share of Net Debt$2,888,466ย 
ย ย 
Net Debt to Adjusted EBITDA4.7x


(1)Represents Adjusted EBITDA for the three months ended Marchย 31, 2025 (as shown in the table above) multiplied by four.
(2)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 

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 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
Tyler Henshaw
SVP, Capital Markets & Investor Relations
317.713.7780
thenshaw@kiterealty.com


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  227.97
-1.56 (-0.68%)
AAPL  277.42
-1.36 (-0.49%)
AMD  220.47
+2.50 (1.15%)
BAC  53.92
-0.03 (-0.06%)
GOOG  315.83
-6.26 (-1.94%)
META  670.03
-3.39 (-0.50%)
MSFT  491.40
+8.24 (1.71%)
NVDA  183.53
+1.12 (0.62%)
ORCL  219.15
+1.57 (0.72%)
TSLA  438.87
-16.13 (-3.55%)
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