Kite Realty Group Reports Second Quarter 2025 Operating Results

INDIANAPOLIS, July 30, 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 second quarter ended June 30, 2025. For the quarters ended June 30, 2025 and 2024, net income attributable to common shareholders was $110.3 million, or $0.50 per diluted share, compared to a net loss of $48.6 million, or $0.22 per diluted share, respectively. For the six months ended June 30, 2025 and 2024, net income attributable to common shareholders was $134.0 million, or $0.61 per diluted share, compared to a net loss of $34.5 million, or $0.16 per diluted share, respectively.

ย ย ย Company raises 2025 guidance
Leased approximately 1.2 million square feet at 17.0% comparable blended cash leasing spreads
ย ย ย Formed a second Joint Venture (โ€œJVโ€) with GIC by contributing three seed assets, generating gross proceeds of $112.1 million
ย ย ย Sold Fullerton Metrocenter (Los Angeles MSA) for gross proceeds of $118.5 million
ย ย ย Issued $300 million of 5.20% senior unsecured notes due August 2032

โ€œThe KRG team delivered another outstanding quarter, driven by strong operational performance, excellent execution on the transactional front, and an opportunistic bond issuance,โ€ said John A. Kite, Chairman and Chief Executive Officer. โ€œDue to persistent and deep tenant demand across our centers, we are securing higher starting rents, improved embedded escalators, better-capitalized retailers, and a far more vibrant merchandising mix. Our disciplined sources-and-uses approach enabled us to buy a majority stake in Legacy West, monetize minority interests in three larger-format assets, and sell additional non-core assets in an earnings-accretive, value-enhancing manner.โ€

Second Quarter 2025 Financial and Operational Results

  • Generated NAREIT FFO of the Operating Partnership of $114.0 million, or $0.51 per diluted share.
  • Generated Core FFO of the Operating Partnership of $113.2 million, or $0.50 per diluted share.
  • Same Property Net Operating Income (NOI) increased by 3.3%.
  • Executed 170 new and renewal leases representing approximately 1.2 million square feet.
    • Blended cash leasing spreads of 17.0% on 133 comparable leases, including 31.3% on 38 comparable new leases, 19.7% on 52 comparable non-option renewals, and 8.2% on 43 comparable option renewals.
    • Cash leasing spreads of 25.5% on a blended basis for comparable new and non-option renewal leases.
    • Executed 11 new anchor leases representing approximately 207,000 square feet at comparable cash leasing spreads of 36.6%.
  • Operating retail portfolio annualized base rent (ABR) per square foot of $22.02 at June 30, 2025, a 5.4% increase year-over-year.
  • Retail portfolio leased percentage of 93.3% at June 30, 2025, a 150-basis point decrease year-over-year, primarily driven by recent anchor bankruptcies.
    • Small shop leased percentage of 91.6% at June 30, 2025, an 80-basis point increase year-over-year.
  • Portfolio leased-to-occupied spread at period end of 290 basis points, which represents $31.6 million of signed-not-open NOI.

Second Quarter 2025 Capital Allocation Activity

  • As previously announced, entered into a JV with GIC with the purpose of co-investing in high-quality, open-air retail and mixed-use assets. The JV completed the acquisition of Legacy West (Dallas/Fort Worth 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 is the operating member of the JV, and under the terms of the arrangement, owns a 52.0% interest.
  • Entered into a second JV with GIC by contributing three larger-format shopping centers in Texas and Florida. The three seed assets total approximately 921,000 square feet of owned GLA and include The Landing at Tradition (Port St. Lucie MSA), Denton Crossing (Dallas/Fort Worth MSA), and Parkway Towne Crossing (Dallas/Fort Worth MSA). The Companyโ€™s contribution to the JV generated gross proceeds of approximately $112.1 million while maintaining a 52.0% ownership interest. The Company is the operating member of the JV and will earn market-rate management fees.
  • As previously announced, sold Stoney Creek Commons (Indianapolis MSA), an 84,094 square foot center, for $9.5 million.
  • Sold Fullerton Metrocenter (Los Angeles MSA), a 241,027 square foot center, for $118.5 million.
  • Subsequent to quarter end, sold Humblewood Shopping Center (Houston MSA), an 85,682 square foot center, for $18.3 million.

Second Quarter 2025 Balance Sheet Overview

  • As of June 30, 2025, the Companyโ€™s net debt to Adjusted EBITDA was 5.1x.
  • Issued $300 million of senior unsecured notes due August 15, 2032 at a fixed interest rate of 5.20%. The Company used the proceeds to repay borrowings on its revolving credit facility and its $150 million unsecured term loan that was scheduled to mature on July 17, 2026 with no prepayment penalties. The Company expects the remaining proceeds will be used to repay its $80 million senior unsecured notes that mature on September 10, 2025.
  • Subsequent to quarter end, the Company closed on pricing amendments with respect to the Companyโ€™s senior unsecured credit facilities that eliminate the SOFR credit spread adjustment applicable to such facilities. As a result, the interest rate is reduced by 10 basis points on each of the Companyโ€™s $1.1 billion unsecured revolving credit facility, $250 million unsecured term loan maturing on October 24, 2028, and $300 million unsecured term loan maturing on July 29, 2029 (the โ€œ2029 Term Loanโ€). In addition, the pricing amendment also reduces the interest rate margin applicable to the 2029 Term Loan, which at the Companyโ€™s current credit rating level results in an additional 30-basis point interest rate reduction for such loan.

Dividend
On July 28, 2025, the Companyโ€™s Board of Trustees declared a third quarter 2025 dividend of $0.27 per common share, which represents a 3.8% year-over-year increase. The third quarter dividend will be paid on or about October 16, 2025, to shareholders of record as of October 9, 2025.

2025 Earnings Guidance
The Company expects to generate net income attributable to common shareholders of $0.75 to $0.79 per diluted share in 2025. The Company is raising its 2025 NAREIT FFO guidance range to $2.06 to $2.10 per diluted share from $2.04 to $2.10 per diluted share, and its Core FFO guidance range to $2.02 to $2.06 per diluted share from $2.00 to $2.06 per diluted share, based, in part, on the following assumptions:

  • 2025 Same Property NOI range of 1.50% to 2.50%.
  • Full-year credit disruption of 1.85% of total revenues at the midpoint, inclusive of a 0.95% general bad debt reserve and a 0.90% impact from anchor bankruptcies.
  • Interest expense, net of interest income, excluding unconsolidated joint ventures, of $124.75 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 ย LowHigh
Net incomeย $0.75$0.79
Realized gain on sales of operating properties, netย (0.46)(0.46)
Depreciation and amortizationย 1.771.77
NAREIT FFOย $2.06$2.10
Non-cash itemsย (0.04)(0.04)
Core FFOย $2.02$2.06


Earnings Conference Call
Kite Realty Group will conduct a conference call to discuss its financial results on Thursday, July 31, 2025, at 11:00 a.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 Second Quarter 2025 Webcast. The dial-in registration link is: KRG Second 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 June 30, 2025, the Company owned interests in 181 U.S. open-air shopping centers and mixed-use assets, comprising approximately 29.8 million square feet of gross leasable space. For more information, please visit kiterealty.com.

Connect with KRG:ย LinkedInย |ย Xย |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 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 and North Carolina; 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; 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 
Kite Realty Group
Consolidated Balance Sheets
(dollars in thousands)
(unaudited)
ย 
ย ย June 30,
2025
ย December 31,
2024
Assets:ย ย ย ย 
Investment properties, at costย $7,423,024ย ย $7,634,191ย 
Less: accumulated depreciationย ย (1,661,279)ย ย (1,587,661)
Net investment propertiesย ย 5,761,745ย ย ย 6,046,530ย 
ย ย ย ย ย 
Cash and cash equivalentsย ย 182,044ย ย ย 128,056ย 
Tenant and other receivables, including accrued straight-line rentย of $69,042 and $67,377, respectivelyย ย 125,289ย ย ย 125,768ย 
Restricted cash and escrow depositsย ย 5,566ย ย ย 5,271ย 
Deferred costs, netย ย 208,683ย ย ย 238,213ย 
Short-term depositsย ย โ€”ย ย ย 350,000ย 
Prepaid and other assetsย ย 96,278ย ย ย 104,627ย 
Investments in unconsolidated subsidiariesย ย 390,827ย ย ย 19,511ย 
Assets associated with investment properties held for saleย ย 87,908ย ย ย 73,791ย 
Total assetsย $6,858,340ย ย $7,091,767ย 
ย ย ย ย ย 
Liabilities and Equity:ย ย ย ย 
Liabilities:ย ย ย ย 
Mortgage and other indebtedness, netย $3,022,496ย ย $3,226,930ย 
Accounts payable and accrued expensesย ย 180,564ย ย ย 202,651ย 
Deferred revenue and other liabilitiesย ย 227,807ย ย ย 246,100ย 
Liabilities associated with investment properties held for saleย ย 4,949ย ย ย 4,009ย 
Total liabilitiesย ย 3,435,816ย ย ย 3,679,690ย 
ย ย ย ย ย 
Commitments and contingenciesย ย ย ย 
Limited Partnersโ€™ interests in the Operating Partnershipย ย 102,891ย ย ย 98,074ย 
ย ย ย ย ย 
Equity:ย ย ย ย 
Common shares, $0.01 par value, 490,000,000 shares authorized,ย 219,858,193 and 219,667,067 shares issued and outstanding atย June 30, 2025 and December 31, 2024, respectivelyย ย 2,198ย ย ย 2,197ย 
Additional paid-in capitalย ย 4,867,036ย ย ย 4,868,554ย 
Accumulated other comprehensive incomeย ย 28,397ย ย ย 36,612ย 
Accumulated deficitย ย (1,579,915)ย ย (1,595,253)
Total shareholdersโ€™ equityย ย 3,317,716ย ย ย 3,312,110ย 
Noncontrolling interestsย ย 1,917ย ย ย 1,893ย 
Total equityย ย 3,319,633ย ย ย 3,314,003ย 
Total liabilities and equityย $6,858,340ย ย $7,091,767ย 


ย 
Kite Realty Group
Consolidated Statements of Operations
(dollars in thousands, except per share amounts)
(unaudited)
ย 
ย ย Three Months Ended June 30,ย Six Months Ended June 30,
ย ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
Revenue:ย ย ย ย ย ย ย ย 
Rental incomeย $211,182ย ย $205,836ย ย $430,354ย ย $411,649ย 
Other property-related revenueย ย 1,360ย ย ย 3,146ย ย ย 3,525ย ย ย 4,457ย 
Fee incomeย ย 853ย ย ย 3,452ย ย ย 1,278ย ย ย 3,767ย 
Total revenueย ย 213,395ย ย ย 212,434ย ย ย 435,157ย ย ย 419,873ย 
ย ย ย ย ย ย ย ย ย 
Expenses:ย ย ย ย ย ย ย ย 
Property operatingย ย 28,881ย ย ย 28,564ย ย ย 58,707ย ย ย 56,645ย 
Real estate taxesย ย 26,651ย ย ย 26,493ย ย ย 54,412ย ย ย 53,027ย 
General, administrative and otherย ย 13,390ย ย ย 12,966ย ย ย 25,648ย ย ย 25,750ย 
Depreciation and amortizationย ย 97,887ย ย ย 99,291ย ย ย 196,118ย ย ย 199,670ย 
Impairment chargesย ย โ€”ย ย ย 66,201ย ย ย โ€”ย ย ย 66,201ย 
Total expensesย ย 166,809ย ย ย 233,515ย ย ย 334,885ย ย ย 401,293ย 
ย ย ย ย ย ย ย ย ย 
Other (expense) income:ย ย ย ย ย ย ย ย 
Interest expenseย ย (34,052)ย ย (30,981)ย ย (67,006)ย ย (61,345)
Income tax expense of taxable REIT subsidiariesย ย (199)ย ย (132)ย ย (209)ย ย (290)
Gain (loss) on sales of operating properties, netย ย 103,022ย ย ย (1,230)ย ย 103,113ย ย ย (1,466)
Equity in loss of unconsolidated subsidiariesย ย (3,238)ย ย (174)ย ย (3,845)ย ย (594)
Gain on sale of unconsolidated property, netย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2,325ย 
Other income, netย ย 480ย ย ย 4,295ย ย ย 4,538ย ย ย 7,923ย 
Net income (loss)ย ย 112,599ย ย ย (49,303)ย ย 136,863ย ย ย (34,867)
Net (income) loss attributable to noncontrolling interestsย ย (2,281)ย ย 665ย ย ย (2,815)ย ย 385ย 
Net income (loss) attributable to common shareholdersย $110,318ย ย $(48,638)ย $134,048ย ย $(34,482)
ย ย ย ย ย ย ย ย ย 
Net income (loss) per common share โ€“ basic and dilutedย $0.50ย ย $(0.22)ย $0.61ย ย $(0.16)
ย ย ย ย ย ย ย ย ย 
Weighted average common shares outstanding โ€“ basicย ย 219,835,322ย ย ย 219,622,059ย ย ย 219,775,829ย ย ย 219,561,586ย 
Weighted average common shares outstanding โ€“ dilutedย ย 219,949,868ย ย ย 219,622,059ย ย ย 219,888,939ย ย ย 219,561,586ย 


ย 
Kite Realty Group
NAREIT Funds From Operations (โ€œFFOโ€)(1)
(dollars in thousands, except per share amounts)
(unaudited)
ย 
ย ย Three Months Ended June 30,ย Six Months Ended June 30,
ย ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย ย ย ย ย ย ย ย ย 
Net income (loss)ย $112,599ย ย $(49,303)ย $136,863ย ย $(34,867)
Less: net income attributable to noncontrolling interests in propertiesย ย (81)ย ย (74)ย ย (151)ย ย (141)
Less/add: (gain) loss on sales of operating properties, netย ย (103,022)ย ย 1,230ย ย ย (103,113)ย ย 1,466ย 
Less: gain on sale of unconsolidated property, netย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (2,325)
Add: impairment chargesย ย โ€”ย ย ย 66,201ย ย ย โ€”ย ย ย 66,201ย 
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interestsย ย 104,469ย ย ย 99,433ย ย ย 203,146ย ย ย 199,993ย 
NAREIT FFO of the Operating Partnership(1)ย ย 113,965ย ย ย 117,487ย ย ย 236,745ย ย ย 230,327ย 
Less: Limited Partnersโ€™ interests in FFOย ย (2,466)ย ย (1,946)ย ย (4,929)ย ย (3,768)
FFO attributable to common shareholders(1)ย $111,499ย ย $115,541ย ย $231,816ย ย $226,559ย 
FFO, as defined by NAREIT, per share of the Operating Partnership โ€“ basicย $0.51ย ย $0.53ย ย $1.05ย ย $1.03ย 
FFO, as defined by NAREIT, per share of the Operating Partnership โ€“ dilutedย $0.51ย ย $0.53ย ย $1.05ย ย $1.03ย 
ย ย ย ย ย ย ย ย ย 
Weighted average common shares outstanding โ€“ basicย ย 219,835,322ย ย ย 219,622,059ย ย ย 219,775,829ย ย ย 219,561,586ย 
Weighted average common shares outstanding โ€“ dilutedย ย 219,949,868ย ย ย 220,013,860ย ย ย 219,888,939ย ย ย 219,957,009ย 
ย ย ย ย ย ย ย ย ย 
Weighted average common shares and units outstanding โ€“ basicย ย 224,684,910ย ย ย 223,329,063ย ย ย 224,451,187ย ย ย 223,219,523ย 
Weighted average common shares and units outstanding โ€“ dilutedย ย 224,799,456ย ย ย 223,720,864ย ย ย 224,564,297ย ย ย 223,614,946ย 
ย ย ย ย ย ย ย ย ย 
Reconciliation of NAREIT FFO to Core FFO(2)ย ย ย ย ย ย ย ย 
NAREIT FFO of the Operating Partnership(1)ย $113,965ย ย $117,487ย ย $236,745ย ย $230,327ย 
Add:ย ย ย ย ย ย ย ย 
Amortization of deferred financing costsย ย 1,751ย ย ย 987ย ย ย 3,395ย ย ย 1,916ย 
Non-cash compensation expense and otherย ย 3,048ย ย ย 2,906ย ย ย 5,564ย ย ย 5,628ย 
Less:ย ย ย ย ย ย ย ย 
Straight-line rent โ€“ minimum rent and common area maintenanceย ย 2,835ย ย ย 3,651ย ย ย 5,413ย ย ย 6,776ย 
Market rent amortization incomeย ย 1,879ย ย ย 2,390ย ย ย 5,421ย ย ย 4,657ย 
Amortization of debt discounts, premiums and hedge instrumentsย ย 890ย ย ย 3,734ย ย ย 3,646ย ย ย 7,490ย 
Core FFO of the Operating Partnershipย $113,160ย ย $111,605ย ย $231,224ย ย $218,948ย 
Core FFO per share of the Operating Partnership โ€“ dilutedย $0.50ย ย $0.50ย ย $1.03ย ย $0.98ย 


(1)ย ย ย โ€œNAREIT FFO 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 ย ย Includes the Companyโ€™s pro rata share from unconsolidated joint ventures.


NAREIT 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, and include adjustments related to our pro rata share from unconsolidated joint ventures for these categories as applicable. 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 
Kite Realty Group
Same Property Net Operating Income (โ€œNOIโ€)
(dollars in thousands)
(unaudited)
ย 
ย ย Three Months Ended June 30,ย Six Months Ended June 30,
ย ย 2025
ย 2024
ย Changeย 2025
ย 2024
ย Change
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Number of properties in Same Property Pool for the period(1)ย 175ย ย 175ย ย ย ย 175ย ย 175ย ย ย 


Leased percentage at period end93.2%ย ย 94.8%ย ย ย ย 93.2%ย ย 94.8%ย ย ย ย 
Economic occupancy percentage at period end90.3%ย ย 91.6%ย ย ย ย 90.3%ย ย 91.6%ย ย ย ย 
Economic occupancy percentage(2)90.4%ย ย 91.3%ย ย ย ย 91.1%ย ย 91.2%ย ย ย ย 


Minimum rent$150,706ย ย $147,190ย ย ย ย $301,765ย ย $293,361ย ย ย 
Tenant recoveriesย 41,704ย ย ย 40,364ย ย ย ย ย 84,876ย ย ย 81,361ย ย ย 
Bad debt reserveย (1,521)ย ย (1,562)ย ย ย ย (3,469)ย ย (2,072)ย ย 
Other income, netย 2,488ย ย ย 2,169ย ย ย ย ย 4,685ย ย ย 4,766ย ย ย 
Total revenueย 193,377ย ย ย 188,161ย ย ย ย ย 387,857ย ย ย 377,416ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Property operatingย (24,195)ย ย (24,001)ย ย ย ย (49,626)ย ย (49,028)ย ย 
Real estate taxesย (25,078)ย ย (24,648)ย ย ย ย (50,328)ย ย (49,350)ย ย 
Total expensesย (49,273)ย ย (48,649)ย ย ย ย (99,954)ย ย (98,378)ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Same Property NOI(3)$144,104ย ย $139,512ย ย 3.3%ย $287,903ย ย $279,038ย ย 3.2%


Reconciliation of Same Property NOI to mostย directly comparable GAAP measure:ย ย ย ย ย ย ย ย ย ย ย ย 
Net operating income โ€“ same propertiesย $144,104ย ย $139,512ย ย ย ย $287,903ย ย $279,038ย ย ย 
Net operating income โ€“ non-same activity(4)ย ย 12,906ย ย ย 14,413ย ย ย ย ย 32,857ย ย ย 27,396ย ย ย 
Total property NOIย ย 157,010ย ย ย 153,925ย ย 2.0%ย ย 320,760ย ย ย 306,434ย ย 4.7%
Other (expense) income, netย ย (2,104)ย ย 7,441ย ย ย ย ย 1,762ย ย ย 10,806ย ย ย 
General, administrative and otherย ย (13,390)ย ย (12,966)ย ย ย ย (25,648)ย ย (25,750)ย ย 
Impairment chargesย ย โ€”ย ย ย (66,201)ย ย ย ย โ€”ย ย ย (66,201)ย ย 
Depreciation and amortizationย ย (97,887)ย ย (99,291)ย ย ย ย (196,118)ย ย (199,670)ย ย 
Interest expenseย ย (34,052)ย ย (30,981)ย ย ย ย (67,006)ย ย (61,345)ย ย 
Gain (loss) on sales of operating properties, netย ย 103,022ย ย ย (1,230)ย ย ย ย 103,113ย ย ย (1,466)ย ย 
Gain on sale of unconsolidated property, netย ย โ€”ย ย ย โ€”ย ย ย ย ย โ€”ย ย ย 2,325ย ย ย 
Net (income) loss attributable to noncontrollingย interestsย ย (2,281)ย ย 665ย ย ย ย ย (2,815)ย ย 385ย ย ย 
Net income (loss) attributable to common shareholdersย $110,318ย ย $(48,638)ย ย ย $134,048ย ย $(34,482)ย ย 


(1)ย  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) standalone office properties, including the Carillon medical office building, which was reclassified from active redevelopment into our office portfolio in December 2024.
(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  Same Property NOI for all periods presented includes 52% of the NOI from the three previously wholly owned properties that were contributed to the newly formed joint venture with GIC in June 2025.
(4)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.


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. Same Property NOI for all periods presented includes 52% of the NOI from the three previously wholly owned properties that were contributed to the newly formed joint venture with GIC in June 2025.

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 and six months ended June 30, 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) standalone office properties, including the Carillon medical office building, which was reclassified from active redevelopment into our office portfolio in December 2024.


ย 
Kite Realty Group
Earnings Before Interest, Taxes, Depreciation and Amortization (โ€œEBITDAโ€)
(dollars in thousands)
(unaudited)
ย 
ย Three Months Ended
June 30, 2025
ย ย 
Net income$112,599ย 
Depreciation and amortizationย 97,887ย 
Interest expenseย 34,052ย 
Income tax expense of taxable REIT subsidiariesย 199ย 
EBITDAย 244,737ย 
Unconsolidated EBITDA, as adjustedย 5,689ย 
Gain on sales of operating properties, netย (103,022)
Other income and expense, netย 2,758ย 
Noncontrolling interestsย (210)
Pro forma adjustments(1)ย (2,280)
Adjusted EBITDA$147,672ย 
ย ย 
Annualized Adjusted EBITDA(2)$590,690ย 
ย ย 
Company share of Net Debt:ย 
Mortgage and other indebtedness, net$3,022,496ย 
Add: Company share of unconsolidated joint venture debtย 190,841ย 
Add: debt discounts, premiums and issuance costs, netย 3,082ย 
Less: Partner share of consolidated joint venture debt(3)ย (9,777)
Companyโ€™s consolidated debt and share of unconsolidated debtย 3,206,642ย 
Less: cash, cash equivalents and restricted cashย (201,796)
Company share of Net Debt$3,004,846ย 
ย ย 
Net Debt to Adjusted EBITDA5.1x
ย 


(1)ย  Pro forma adjustments relate to current quarter GAAP operating income for the sale of Fullerton Metrocenter and the sale of a 48% interest in three previously wholly owned properties that were contributed to the newly formed joint venture with GIC in June 2025, as well as the Legacy West Joint Ventureโ€™s acquisition of Legacy West in April 2025, both of which joint ventures the Company owns a 52% noncontrolling interest.
(2)ย  Represents Adjusted EBITDA for the three months ended Juneย 30, 2025 (as shown in the table above) multiplied by four.
(3)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.


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  210.32
-12.37 (-5.55%)
AAPL  278.12
+2.21 (0.80%)
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  401.14
+7.47 (1.90%)
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