(Mark One)
|
|
x
|
Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the fiscal year ended December 31, 2013
|
|
o
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the transition period from ___________to___________
|
|
Commission File Number: 001-32268
|
Maryland
|
11-3715772
|
||
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
||
30 S. Meridian Street, Suite 1100
|
|||
Indianapolis, Indiana 46204
|
|||
(Address of principal executive offices) (Zip code)
|
|||
(317) 577-5600
|
|||
(Registrant’s telephone number, including area code)
|
|||
Title of each class
|
Name of each exchange on which registered
|
||
Common Shares, $0.01 par value
|
New York Stock Exchange
|
||
8.25% Series A Cumulative Redeemable Perpetual Preferred Shares
|
New York Stock Exchange
|
Large accelerated filer
|
o
|
Accelerated filer
|
x
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
o
|
|||||
(do not check if a smaller reporting company)
|
Page
|
|||
Item No.
|
|||
Part I
|
|||
1.
|
Business
|
3
|
|
1A.
|
Risk Factors
|
10
|
|
1B.
|
Unresolved Staff Comments
|
26
|
|
2.
|
Properties
|
27
|
|
3.
|
Legal Proceedings
|
39
|
|
4.
|
Mine Safety Disclosures
|
39
|
|
Part II
|
|||
5.
|
Market for the Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities
|
3740
|
|
6.
|
Selected Financial Data
|
43
|
|
7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
44
|
|
7A.
|
Quantitative and Qualitative Disclosures about Market Risk
|
69
|
|
8.
|
Financial Statements and Supplementary Data
|
69
|
|
9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
70
|
|
9A.
|
Controls and Procedures
|
70
|
|
9B.
|
Other Information
|
71
|
|
Part III
|
|||
10.
|
Trustees, Executive Officers and Corporate Governance
|
71
|
|
11.
|
Executive Compensation
|
71
|
|
12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters
|
71
|
|
13.
|
Certain Relationships and Related Transactions and Director Independence
|
71
|
|
14.
|
Principal Accountant Fees and Services
|
71
|
|
Part IV
|
|||
15.
|
Exhibits, Financial Statement Schedule
|
73
|
|
Signatures
|
74
|
·
|
national and local economic, business, real estate and other market conditions, particularly in light of low growth in the U.S. economy;
|
·
|
financing risks, including the availability of and costs associated with sources of liquidity;
|
·
|
the Company’s ability to refinance, or extend the maturity dates of, its indebtedness;
|
·
|
the level and volatility of interest rates;
|
·
|
the financial stability of tenants, including their ability to pay rent and the risk of tenant bankruptcies;
|
·
|
the competitive environment in which the Company operates;
|
·
|
acquisition, disposition, development and joint venture risks, including the pending merger transaction with Inland Diversified Real Estate Trust, Inc.;
|
·
|
property ownership and management risks;
|
·
|
the Company’s ability to maintain its status as a real estate investment trust (“REIT”) for federal income tax purposes;
|
·
|
potential environmental and other liabilities;
|
·
|
impairment in the value of real estate property the Company owns;
|
·
|
risks related to the geographical concentration of our properties in Indiana, Florida, and Texas;
|
·
|
other factors affecting the real estate industry generally; and
|
·
|
other risks identified in this Annual Report on Form 10-K and, from time to time, in other reports we file with the Securities and Exchange Commission (the “SEC”) or in other documents that we publicly disseminate.
|
·
|
Nine Property Portfolio – In November, we acquired a portfolio of nine retail operating properties located in Florida, Georgia, Texas, and Alabama for a purchase price of $304 million. The portfolio has an aggregate owned gross leasable area of 2.0 million square feet and was 93.3% leased as of December 31, 2013. The majority of the centers contain a grocery anchor and are well located within their markets.
|
·
|
Toringdon Market – In August, we acquired a 60,000 square foot shopping center in Charlotte, North Carolina for a purchase price of $15.9 million. This center is anchored by Earth Fare.
|
·
|
Castleton Crossing - In May, we acquired a 278,000 square foot shopping center in Indianapolis, Indiana for a purchase price of $39.0 million. This center is anchored by a number of tenants including TJ Maxx, Home Goods, Burlington Coat Factory, and Shoe Carnival.
|
·
|
Cool Springs Market - In April, we acquired a 285,000 square foot shopping center located in Nashville, Tennessee for a purchase price of $37.6 million. This center is anchored by multiple tenants including Dick’s Sporting Goods, Marshall’s, JoAnn Fabrics, and Staples.
|
·
|
Shoppes of Eastwood - In January, we acquired a 69,000 square foot shopping center located in Orlando, Florida for a purchase price of $11.6 million. This center is anchored by Publix.
|
·
|
Delray Marketplace in Delray Beach, Florida – Construction on this 260,000 square foot development was substantially completed. This center is anchored by Publix and Frank Theatres along with a number of restaurants and retailers including Burt and Max’s Grille, Charming Charlie, Chico’s, White House | Black Market, Ann Taylor Loft, and Jos. A Bank. The Company anticipates that total project costs of the development will be approximately $99.5 million, of which $95.9 million had been incurred as of December 31, 2013. It is expected that this property will be transitioned into the operating portfolio in the first quarter of 2014;
|
·
|
Holly Springs Towne Center – Phase I near Raleigh, North Carolina – Construction on this development was substantially completed and transitioned to the operating portfolio in the fourth quarter of 2013. This 91% leased center is anchored by Target, Dick’s Sporting Goods, Marshall’s, Michael’s, and Petco;
|
·
|
Parkside Town Commons near Raleigh, North Carolina – Construction commenced on both phases of this 570,000 square foot development. Phase I of this project is 83% leased and will be anchored by Target, Harris Teeter, and Petco. Phase II of this project is 62% leased and will be anchored by Frank Theatres, Golf Galaxy, Field & Stream, and Toby Keith’s Bar & Grill. The Company anticipates its total investment in the development will be $109.0 million, of which $57.7 million had been incurred as of December 31, 2013. It is expected that Phase I of the property will be transitioned into the operating portfolio in the second half of 2014 and Phase II of the property will be transitioned into the operating portfolio in the first half of 2015;
|
·
|
Four Corner Square near Seattle, Washington – This retail redevelopment project was substantially completed and the property was transitioned to the operating portfolio in the fourth quarter of 2013. This 90% leased center is anchored by Walgreens, Grocery Outlet, and Johnson’s Do-It-Center;
|
·
|
Rangeline Crossing near Indianapolis, Indiana – This redevelopment project was substantially completed and the property was transitioned to the operating portfolio in the second quarter of 2013. This 91% leased center is anchored by Earth Fare and Walgreens;
|
·
|
Bolton Plaza in Jacksonville, Florida – Construction continues on this redevelopment project. LA Fitness is expected to open in the first quarter of 2014 and will anchor the center along with Academy Sports and Outdoors. The Company anticipates its total investment in the development will be $10.3 million, of which $6.6 million had been incurred as of December 31, 2013; and
|
·
|
King’s Lake Square in Naples, Florida – This operating property was transitioned to an in-process redevelopment in August upon commencement of construction on a new and upgraded Publix grocery store. The Company expects to complete construction in the second quarter of 2014. The Company anticipates its total investment in the development will be $6.9 million, of which $4.7 million had been incurred as of December 31, 2013.
|
·
|
In November, the Company completed an equity offering of 36,800,000 common shares at an offering price of $6.16 per share for net offering proceeds of $217 million. The Company initially used the proceeds to repay borrowings under its unsecured revolving credit facility and subsequently redeployed the proceeds to fund a portion of the purchase price of the portfolio of nine unencumbered retail properties.
|
·
|
In April and May, the Company completed an equity offering of 15,525,000 common shares at an offering price of $6.55 per share for net offering proceeds of $97 million. The Company initially used the proceeds to repay borrowings under its unsecured revolving credit facility and subsequently redeployed the proceeds to acquire the Cool Springs Market, Castleton Crossing, and Toringdon Market operating properties.
|
·
|
In August, we amended and increased the borrowing on our existing unsecured term loan (the “Term Loan”) from $125 million to $230 million. The Term Loan is scheduled to mature on August 21, 2018 with an interest rate of LIBOR plus 145 to 245 basis points, depending on the Company’s leverage, which was a decrease from the rate of LIBOR plus 210 to 310 basis points under the existing unsecured term loan. The $105 million of additional proceeds were used to initially pay down amounts outstanding under our unsecured revolving credit facility. The Company has the option to further extend the maturity date to February 21, 2019.
|
·
|
In February, we amended the terms of our existing $200 million unsecured revolving credit facility. The maturity date was extended to February 26, 2017 and the interest rate was reduced to LIBOR plus 165 to 250 basis points, depending on the Company’s leverage. The Company has the option to further extend the maturity date to February 26, 2018.
|
·
|
Draws totaling $60.9 million were made on the variable rate construction loans related to the Delray Marketplace, Holly Springs Towne Center, Rangeline Crossing, and Four Corner Square development and redevelopment projects.
|
·
|
In November, we closed on an $87.2 million loan to fund the construction of both phases of Parkside Town Commons near Raleigh, North Carolina. The loan has a maturity date of November 22, 2016 and a variable interest rate of LIBOR plus 210 basis points. During the year, we made draws on this construction loan of $16.5 million.
|
|
· 1.707 shares of the Company for each share of Inland Diversified common stock, so long as the reference price for the Company’s shares (defined below) is equal to or less than $6.36;
|
|
· A floating ratio if the Company’s reference price is more than $6.36 or less than $6.58 with such ratio determined by dividing $10.85 by the Company’s reference price;
|
|
· 1.650 shares of the Company for each share of Inland Diversified common stock if the Company’s reference price is $6.58 or greater;
|
|
· The reference price is the volume-weighted average trading price of the Company’s common shares for the ten consecutive trading days ending on the third trading day preceding Inland Diversified’s stockholder meeting to approve the merger.
|
|
|
·
|
Operating Strategy: Maximizing the internal growth in revenue from our operating properties by leasing and re-leasing those properties to a diverse group of retail tenants at increasing rental rates, when possible, and redeveloping or renovating certain properties to make them more attractive to existing and prospective tenants and consumers;
|
·
|
Growth Strategy: Using debt and equity capital prudently to selectively acquire additional retail properties, redevelop or renovate our existing properties, and develop shopping centers on land parcels that we currently own where we believe that investment returns would meet or exceed internal benchmarks; and
|
·
|
Financing and Capital Preservation Strategy: Maintaining a strong balance sheet with sufficient flexibility to fund our operating and investment activities. Funding sources include opportunistically accessing the public securities markets, borrowings under our existing revolving credit facility, new secured debt, internally generated funds and proceeds from selling land and properties that no longer fit our strategy, and potential investment in strategic joint ventures. We continuously monitor the capital markets and may consider raising additional capital through the issuance of our common shares, preferred shares or other securities.
|
·
|
increasing rental rates upon the renewal of expiring leases or re-leasing space to new tenants while minimizing vacancy to the extent possible;
|
·
|
maximizing the occupancy of our operating portfolio;
|
·
|
minimizing tenant turnover;
|
·
|
maintaining leasing and property management strategies that maximize rent growth and monitor costs;
|
·
|
maintaining a diverse tenant mix in an effort to limit our exposure to the financial condition of any one tenant or any category of tenants;
|
·
|
maintaining the physical appearance, condition, and design of our properties and other improvements located on our properties to maximize our ability to attract customers;
|
·
|
actively managing costs to minimize overhead and operating costs;
|
·
|
maintaining strong tenant and retailer relationships in order to avoid rent interruptions and reduce marketing, leasing and tenant improvement costs that result from re-tenanting space; and
|
·
|
taking advantage of under-utilized land or existing square footage, reconfiguring properties for better use, or adding ancillary income areas to existing facilities.
|
·
|
selectively pursuing the acquisition of retail operating properties and portfolios in markets with strong demographics and attract successful retail tenants;
|
·
|
continually evaluating our operating properties for redevelopment and renovation opportunities that we believe will make them more attractive for leasing to new tenants or re-leasing to existing tenants at increased rental rates;
|
·
|
capitalizing on future development opportunities on currently owned land parcels through the achievement of anchor and small shop pre-leasing targets and obtaining financing prior to commencing vertical construction; and
|
·
|
disposing of selected assets that no longer meet our long-term investment criteria and recycling the net proceeds into assets that provide maximum returns and upside potential in desirable markets.
|
·
|
the expected returns and related risks associated with the investments relative to our combined cost of capital to make such investments;
|
·
|
the current and projected cash flow and market value of the property, and the potential to increase cash flow and market value if the property were to be successfully re-leased or redeveloped;
|
·
|
the price being offered for the property, the current and projected operating performance of the property, and the tax consequences of the sale as well as other related factors;
|
·
|
the current tenant mix at the property and the potential future tenant mix that the demographics of the property could support, including the presence of one or more additional anchors (for example, value retailers, grocers, soft goods stores, office supply stores, or sporting goods retailers), as well as an overall diverse tenant mix that includes restaurants, shoe and clothing retailers, specialty shops and service retailers such as banks, dry cleaners and hair salons, some of which provide staple goods to the community and offer a high level of convenience;
|
·
|
the configuration of the property, including ease of access, abundance of parking, maximum visibility, and the demographics of the surrounding area; and
|
·
|
the level of success of existing properties in the same or nearby markets.
|
·
|
prudently managing our balance sheet, including reducing the aggregate amount of indebtedness outstanding under our unsecured revolving credit facility so that we have additional capacity available to fund our development and redevelopment projects and pay down maturing debt if refinancing that debt is not feasible;
|
·
|
raising additional capital through the issuance of common shares, preferred shares or other securities;
|
·
|
extending the maturity dates of and/or refinancing of our near-term mortgage, construction and other indebtedness;
|
·
|
staggering our maturities with long-term debt on recently completed projects;
|
·
|
entering into construction loans prior to commencement of vertical construction to fund our larger in-process developments, redevelopments, and future developments;
|
·
|
managing our exposure to interest rate increases on our variable-rate debt through the use of fixed rate hedging transactions and securing property specific long-term nonrecourse financing; and
|
·
|
entering into joint venture arrangements in order to access less expensive capital and to mitigate risk.
|
·
|
risks related to our operations;
|
·
|
risks related to our organization and structure;
|
·
|
risks related to our pending merger transaction with Inland Diversified Real Estate Trust, Inc.; and
|
·
|
risks related to tax matters.
|
·
|
requiring us to use a substantial portion of our funds from operations to pay principal and interest, which reduces the amount available for distributions;
|
·
|
placing us at a competitive disadvantage compared to our competitors that have less debt;
|
·
|
making us more vulnerable to economic and industry downturns and reducing our flexibility in responding to changing business and economic conditions; and
|
·
|
limiting our ability to borrow more money for operating or capital needs or to finance development and acquisitions in the future.
|
·
|
adverse changes in the national, regional and local economic climate, particularly in: Indiana, where 30% of our owned square footage and 31% of our total annualized base rent is located; Florida, where 24% of our owned square footage and 23% of our total annualized base rent is located; and Texas, where 18% of our owned square footage and 19% of our total annualized base rent is located;
|
·
|
tenant bankruptcies;
|
·
|
local oversupply of rental space, increased competition or reduction in demand for rentable space;
|
·
|
inability to collect rent from tenants, or having to provide significant rent concessions to tenants;
|
·
|
vacancies or our inability to rent space on favorable terms;
|
·
|
changes in market rental rates;
|
·
|
inability to finance property development, tenant improvements and acquisitions on favorable terms;
|
·
|
increased operating costs, including costs incurred for maintenance, insurance premiums, utilities and real estate taxes;
|
·
|
the need to periodically fund the costs to repair, renovate and re-lease space;
|
·
|
decreased attractiveness of our properties to tenants;
|
·
|
weather conditions that may increase or decrease energy costs and other weather-related expenses (such as snow removal costs);
|
·
|
costs of complying with changes in governmental regulations, including those governing usage, zoning, the environment and taxes;
|
·
|
civil unrest, acts of terrorism, earthquakes, hurricanes and other national disasters or acts of God that may result in underinsured or uninsured losses;
|
·
|
the relative illiquidity of real estate investments;
|
·
|
changing demographics; and
|
·
|
changing traffic patterns.
|
·
|
we may share decision-making authority with our joint venture partners regarding certain major decisions affecting the ownership or operation of the joint venture and the joint venture property, such as the sale of the property or the making of additional capital contributions for the benefit of the property, which may prevent us from taking actions that are opposed by our joint venture partners;
|
·
|
prior consent of our joint venture partners may be required for a sale or transfer to a third party of our interests in the joint venture, which restricts our ability to dispose of our interest in the joint venture;
|
·
|
our joint venture partners might become bankrupt or fail to fund their share of required capital contributions, which may delay construction or development of a property or increase our financial commitment to the joint venture;
|
·
|
our joint venture partners may have business interests or goals with respect to the property that conflict with our business interests and goals, which could increase the likelihood of disputes regarding the ownership, management or disposition of the property;
|
·
|
disputes may develop with our joint venture partners over decisions affecting the property or the joint venture, which may result in litigation or arbitration that would increase our expenses and distract our officers and/or trustees from focusing their time and effort on our business, and possibly disrupt the day-to-day operations of the property such as by delaying the implementation of important decisions until the conflict or dispute is resolved; and
|
·
|
we may suffer losses as a result of the actions of our joint venture partners with respect to our joint venture investments and the activities of a joint venture could adversely affect our ability to qualify as a REIT, even though we may not control the joint venture.
|
·
|
abandonment of development activities after expending resources to determine feasibility;
|
·
|
construction delays or cost overruns that may increase project costs;
|
·
|
our investigation of a property or building prior to our acquisition, and any representations we may receive from the seller, may fail to reveal various liabilities or defects or identify necessary repairs until after the property is acquired, which could reduce the cash flow from the property or increase our acquisition costs;
|
·
|
as a result of competition for attractive development and acquisition opportunities, we may be unable to acquire assets as we desire or the purchase price may be significantly elevated, which may impede our growth;
|
·
|
financing risks;
|
·
|
the failure to meet anticipated occupancy or rent levels;
|
·
|
failure to receive required zoning, occupancy, land use and other governmental permits and authorizations and changes in applicable zoning and land use laws; and
|
·
|
the consent of third parties such as tenants, mortgage lenders and joint venture partners may be required, and those consents may be difficult to obtain or could be withheld.
|
·
|
existing environmental studies with respect to our properties reveal all potential environmental liabilities;
|
·
|
any previous owner, occupant or tenant of one of our properties did not create any material environmental condition not known to us;
|
·
|
the current environmental condition of our properties will not be affected by tenants and occupants, by the condition of nearby properties, or by other unrelated third parties; or
|
·
|
future uses or conditions (including, without limitation, changes in applicable environmental laws and regulations or the interpretation thereof) will not result in environmental liabilities.
|
·
|
discourage a tender offer or other transactions or a change in management or control that might involve a premium price for our shares or otherwise be in the best interests of our shareholders; or
|
·
|
compel a shareholder who has acquired our shares in excess of these ownership limitations to dispose of the additional shares and, as a result, to forfeit the benefits of owning the additional shares. Any acquisition of our common shares in violation of these ownership restrictions will be void ab initio and will result in automatic transfers of our common shares to a charitable trust, which will be responsible for selling the common shares to permitted transferees and distributing at least a portion of the proceeds to the prohibited transferees.
|
·
|
“business combination moratorium/fair price” provisions that, subject to limitations, prohibit certain business combinations between us and an “interested shareholder” (defined generally as any person who beneficially owns 10% or more of the voting power of our shares or an affiliate thereof) for five years after the most recent date on which the shareholder becomes an interested shareholder, and thereafter imposes stringent fair price and super-majority shareholder voting requirements on these combinations; and
|
·
|
“control share” provisions that provide that “control shares” of our company (defined as shares which, when aggregated with other shares controlled by the shareholder, entitle the shareholder to exercise one of three increasing ranges of voting power in electing trustees) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of “control shares” from a party other than the issuer) have no voting rights except to the extent approved by our shareholders by the affirmative vote of at least two thirds of all the votes entitled to be cast on the matter, excluding all interested shares, and are subject to redemption in certain circumstances.
|
·
|
general market conditions;
|
·
|
the market’s perception of our growth potential;
|
·
|
our current debt levels;
|
·
|
our current and potential future earnings;
|
·
|
our cash flow and cash distributions;
|
·
|
our ability to qualify as a REIT for federal income tax purposes; and
|
·
|
the market price of our common shares.
|
·
|
our financial condition and operating performance and the performance of other similar companies;
|
·
|
actual or anticipated differences in our quarterly operating results;
|
·
|
changes in our revenues or earnings estimates or recommendations by securities analysts;
|
·
|
publication by securities analysts of research reports about us or our industry;
|
·
|
additions and departures of key personnel;
|
·
|
strategic decisions by us or our competitors, such as acquisitions, divestments, spin-offs, joint ventures, strategic investments or changes in business strategy;
|
·
|
the reputation of REITs generally and the reputation of REITs with portfolios similar to ours;
|
·
|
the attractiveness of the securities of REITs in comparison to securities issued by other entities (including securities issued by other real estate companies);
|
·
|
an increase in market interest rates, which may lead prospective investors to demand a higher distribution rate in relation to the price paid for our shares;
|
·
|
the passage of legislation or other regulatory developments that adversely affect us or our industry including tax reform;
|
·
|
speculation in the press or investment community;
|
·
|
actions by institutional shareholders or hedge funds;
|
·
|
increase or decrease in dividends;
|
·
|
changes in accounting principles;
|
·
|
terrorist acts; and
|
·
|
general market conditions, including factors unrelated to our performance.
|
·
|
the inability to successfully combine our business with Inland Diversified in a manner that permits us to achieve the cost savings anticipated to result from the merger, which would result in the anticipated benefits of the merger not being realized in the timeframe currently anticipated or at all;
|
·
|
the complexities of combining two companies with different histories, cultures, regulatory restrictions, markets and tenant bases;
|
·
|
the risk of not realizing all of the anticipated operational efficiencies or other anticipated strategic and financial benefits of the merger within the expected timeframe or at all;
|
·
|
complexities associated with applying our standards, controls, procedures, and policies over a significantly larger base of assets;
|
·
|
potential unknown liabilities and unforeseen increased expenses, delays or regulatory conditions associated with the merger; and
|
·
|
performance shortfalls as a result of the diversion of our management’s attention caused by completing the merger and integrating the companies’ operations.
|
·
|
the possibility that Inland Diversified stockholders, who prior to the merger have held for years Inland Diversified common stock which is not traded on a stock exchange and thus is difficult to sell, will quickly sell our common shares they receive in the merger and thereby increase the likelihood of a decline in the market price of our common shares;
|
·
|
a greater number of common shares of the combined company outstanding as compared to the number of our currently outstanding common shares;
|
·
|
different shareholders;
|
·
|
different markets; and
|
·
|
different assets and capitalizations.
|
·
|
hindering our ability to adjust to changing market, industry or economic conditions;
|
·
|
limiting our ability to access the capital markets to raise additional equity or refinance maturing debt on favorable terms or to fund acquisitions or emerging businesses;
|
·
|
limiting the amount of free cash flow available for future operations, acquisitions, dividends, stock repurchases or other uses;
|
·
|
making us more vulnerable to economic or industry downturns, including interest rate increases; and
|
·
|
placing us at a competitive disadvantage compared to less leveraged competitors.
|
·
|
we, as the successor by merger to Inland Diversified, would be subject to any corporate income tax liabilities of Inland Diversified, including penalties and interest;
|
·
|
assuming that we otherwise maintained our REIT qualification, we would be subject to tax on the built-in gain on each asset of Inland Diversified existing at the time of the merger if we were to dispose of the Inland Diversified asset within ten years following the merger;
|
·
|
assuming that we otherwise maintained our REIT qualification, we would succeed to any earnings and profits accumulated by Inland Diversified for taxable periods that it did not qualify as a REIT, and we would have to pay a special dividend and/or employ applicable deficiency dividend procedures (including interest payments to the IRS) to eliminate such earnings and profits;
|
·
|
unless we were entitled to relief under applicable statutory provisions, we, as the “successor” trust to Inland Diversified, could not elect to be taxed as a REIT until the fifth taxable year following the taxable year during which Inland Diversified lost its REIT status;
|
·
|
depending on the reason for Inland Diversified losing its REIT status, we may elect to use the deficiency dividend procedure in order to maintain our REIT status, which may require us to make significant distributions (and pay significant interest to the IRS);
|
·
|
under the “investment company” rules under Section 368 of the Code, if we are an “investment company” and “Inland Diversified” is an “investment company,” our failure or the failure of Inland Diversified to qualify as a REIT could cause the merger to be taxable to us or Inland Diversified, respectively, and the relevant shareholders; and
|
·
|
if there is an adjustment to Inland Diversified’s taxable income or dividends paid deductions, we could elect to use the deficiency dividend procedure in order to maintain Inland Diversified’s REIT status which deficiency dividend procedure could require us to make significant distributions to our shareholders and to pay significant interest to the IRS.
|
Property1
|
State
|
MSA
|
Year Built/Renovated
|
Year Added to Operating Portfolio
|
Acquired, Redeveloped, or Developed
|
Total GLA2
|
Owned GLA2
|
Percentage of Owned
GLA Leased3
|
Clay Marketplace
|
AL
|
Birmingham
|
1966/2003
|
2013
|
Acquired
|
66,165
|
66,165
|
94.7%
|
Trussville Promenade
|
AL
|
Birmingham
|
1999
|
2013
|
Acquired
|
566,484
|
446,484
|
95.2%
|
12th Street Plaza
|
FL
|
Vero Beach
|
1978/2003
|
2012
|
Acquired
|
141,323
|
138,268
|
96.6%
|
Bayport Commons7
|
FL
|
Oldsmar
|
2008
|
2008
|
Developed
|
268,556
|
97,112
|
92.6%
|
Burnt Store Promenade
|
FL
|
Punta Gorda
|
1989
|
2013
|
Acquired
|
214,223
|
94,223
|
74.4%
|
Cobblestone Plaza
|
FL
|
Ft Lauderdale
|
2011
|
2011
|
Developed
|
143,493
|
133,214
|
99.2%
|
Cove Center
|
FL
|
Stuart
|
1984/2008
|
2012
|
Acquired
|
155,063
|
155,063
|
96.2%
|
Estero Town Commons
|
FL
|
Naples
|
2006
|
2007
|
Developed
|
206,600
|
25,631
|
46.8%
|
Hunter's Creek Promenade
|
FL
|
Orlando
|
1994
|
2013
|
Acquired
|
229,729
|
119,729
|
96.2%
|
Indian River Square
|
FL
|
Vero Beach
|
1997/2004
|
2005
|
Acquired
|
379,246
|
142,706
|
95.9%
|
International Speedway Square
|
FL
|
Daytona
|
1999
|
1999
|
Developed
|
242,943
|
230,971
|
99.5%
|
Lakewood Promenade
|
FL
|
Jacksonville
|
1948/1998
|
2013
|
Acquired
|
196,870
|
196,870
|
85.4%
|
Lithia Crossing
|
FL
|
Tampa
|
2003
|
2011
|
Acquired
|
91,043
|
91,043
|
86.9%
|
Northdale Promenade
|
FL
|
Tampa
|
1985/2002
|
2013
|
Acquired
|
225,925
|
175,925
|
94.1%
|
Pine Ridge Crossing
|
FL
|
Naples
|
1993
|
2006
|
Acquired
|
258,874
|
105,867
|
97.4%
|
Riverchase Plaza
|
FL
|
Naples
|
1991/2001
|
2006
|
Acquired
|
78,380
|
78,330
|
98.4%
|
Shoppes of Eastwood
|
FL
|
Orlando
|
1997
|
2013
|
Acquired
|
69,037
|
69,037
|
98.1%
|
Shops at Eagle Creek
|
FL
|
Naples
|
1983
|
2003
|
Redeveloped
|
70,755
|
70,755
|
88.0%
|
Tarpon Springs Plaza
|
FL
|
Naples
|
2007
|
2007
|
Developed
|
276,346
|
82,547
|
96.6%
|
Waterford Lakes Village
|
FL
|
Orlando
|
1997
|
2004
|
Acquired
|
77,948
|
77,948
|
96.1%
|
Beechwood Promenade
|
GA
|
Athens
|
1961
|
2013
|
Acquired
|
342,322
|
342,322
|
95.0%
|
Publix at Acworth
|
GA
|
Atlanta
|
1996
|
2004
|
Acquired
|
69,628
|
69,628
|
96.6%
|
The Centre at Panola
|
GA
|
Atlanta
|
2001
|
2004
|
Acquired
|
73,079
|
73,079
|
100.0%
|
Fox Lake Crossing
|
IL
|
Chicago
|
2002
|
2005
|
Acquired
|
99,072
|
99,072
|
90.0%
|
Naperville Marketplace
|
IL
|
Chicago
|
2008
|
2008
|
Developed
|
169,600
|
83,763
|
98.1%
|
54th & College
|
IN
|
Indianapolis
|
2008
|
2008
|
Developed
|
20,100
|
—
|
*
|
Beacon Hill7
|
IN
|
Crown Point, IN
|
2006
|
2007
|
Developed
|
127,821
|
57,191
|
84.0%
|
Boulevard Crossing
|
IN
|
Kokomo
|
2004
|
2004
|
Developed
|
213,696
|
124,631
|
96.7%
|
Bridgewater Marketplace
|
IN
|
Indianapolis
|
2008
|
2008
|
Developed
|
50,820
|
25,975
|
68.2%
|
Castleton Crossing
|
IN
|
Indianapolis
|
1975
|
2013
|
Acquired
|
277,812
|
277,812
|
100.0%
|
Cool Creek Commons
|
IN
|
Indianapolis
|
2005
|
2005
|
Developed
|
137,107
|
124,646
|
96.4%
|
Depauw University Bookstore and Café
|
IN
|
Greencastle
|
2012
|
2012
|
Developed
|
11,974
|
11,974
|
100.0%
|
Eddy Street Commons
|
IN
|
South Bend
|
2009
|
2010
|
Developed
|
88,143
|
88,143
|
92.8%
|
Fishers Station4
|
IN
|
Indianapolis
|
1989
|
2004
|
Acquired/Redeveloped
|
116,943
|
116,943
|
96.6%
|
Geist Pavilion
|
IN
|
Indianapolis
|
2006
|
2006
|
Developed
|
64,114
|
64,114
|
82.3%
|
Glendale Town Center
|
IN
|
Indianapolis
|
1958/2008
|
2008
|
Redeveloped
|
685,827
|
393,002
|
99.1%
|
Greyhound Commons
|
IN
|
Indianapolis
|
2005
|
2005
|
Developed
|
153,187
|
—
|
*
|
Hamilton Crossing Centre
|
IN
|
Indianapolis
|
1999
|
2004
|
Acquired
|
87,353
|
82,353
|
98.3%
|
Rangeline Crossing
|
IN
|
Indianapolis
|
1986/2013
|
2013
|
Redeveloped
|
74,583
|
74,583
|
91.4%
|
Red Bank Commons
|
IN
|
Evansville
|
2005
|
2006
|
Developed
|
324,308
|
34,258
|
91.7%
|
Rivers Edge
|
IN
|
Indianapolis
|
2011
|
2011
|
Redeveloped
|
149,209
|
149,209
|
100.0%
|
Stoney Creek Commons
|
IN
|
Indianapolis
|
2000
|
2000
|
Developed
|
189,527
|
84,330
|
100.0%
|
The Corner
|
IN
|
Indianapolis
|
1984/2003
|
1984
|
Developed
|
42,494
|
42,494
|
93.8%
|
Traders Point
|
IN
|
Indianapolis
|
2005
|
2005
|
Developed
|
348,835
|
279,684
|
99.2%
|
Traders Point II
|
IN
|
Indianapolis
|
2005
|
2005
|
Developed
|
46,191
|
46,191
|
70.0%
|
Whitehall Pike
|
IN
|
Bloomington
|
1999
|
1999
|
Developed
|
128,997
|
128,997
|
100.0%
|
Zionsville Walgreens
|
IN
|
Indianapolis
|
2012
|
2012
|
Developed
|
14,550
|
14,550
|
100.0%
|
Property1
|
State
|
MSA
|
Year Built/Renovated
|
Year Added to Operating Portfolio
|
Acquired, Redeveloped, or Developed
|
Total GLA2
|
Owned GLA2
|
Percentage of Owned
GLA Leased3
|
Holly Springs Towne Center
|
NC
|
Holly Springs
|
2013
|
2013
|
Developed
|
374,334
|
207,589
|
90.8%
|
Oleander Place
|
NC
|
Wilmington
|
2012
|
2012
|
Redeveloped
|
47,610
|
45,530
|
100.0%
|
Toringdon Market
|
NC
|
Charlotte
|
2004
|
2013
|
Acquired
|
60,464
|
60,464
|
97.3%
|
Ridge Plaza
|
NJ
|
Oak Ridge
|
2002
|
2003
|
Acquired
|
115,088
|
115,088
|
89.1%
|
Eastgate Pavilion
|
OH
|
Cincinnati
|
1995
|
2004
|
Acquired
|
236,230
|
236,230
|
100.0%
|
Cornelius Gateway7
|
OR
|
Portland, OR
|
2006
|
2007
|
Developed
|
35,800
|
21,324
|
62.3%
|
Shops at Otty5
|
OR
|
Portland
|
2004
|
2004
|
Developed
|
154,845
|
9,845
|
100.0%
|
Plaza Green
|
SC
|
Greenville
|
2000
|
2012
|
Acquired
|
194,807
|
194,807
|
94.7%
|
Publix at Woodruff
|
SC
|
Greenville
|
1997
|
2012
|
Acquired
|
68,055
|
68,055
|
95.6%
|
Cool Springs Market
|
TN
|
Nashville
|
1995
|
2013
|
Acquired
|
285,156
|
223,912
|
91.3%
|
Burlington Coat Factory6
|
TX
|
San Antonio
|
1992/2000
|
2000
|
Redeveloped
|
107,400
|
107,400
|
100.0%
|
Kingwood Commons
|
TX
|
Houston
|
1999
|
2013
|
Acquired
|
164,356
|
164,356
|
98.1%
|
Market Street Village
|
TX
|
Hurst
|
1970/2004
|
2005
|
Acquired
|
163,625
|
156,625
|
100.0%
|
Plaza at Cedar Hill
|
TX
|
Dallas
|
2000
|
2004
|
Acquired
|
303,458
|
303,458
|
98.2%
|
Plaza Volente
|
TX
|
Austin
|
2004
|
2005
|
Acquired
|
160,333
|
156,333
|
99.1%
|
Portofino Shopping Center
|
TX
|
Houston
|
1999
|
2013
|
Acquired
|
491,792
|
371,792
|
94.6%
|
Sunland Towne Centre
|
TX
|
El Paso
|
1996
|
2004
|
Acquired
|
311,413
|
306,437
|
98.9%
|
50th & 12th
|
WA
|
Seattle
|
2004
|
2004
|
Developed
|
14,500
|
14,500
|
100.0%
|
Four Corner Square
|
WA
|
Maple Valley
|
1985
|
2013
|
Redeveloped
|
108,269
|
108,269
|
89.6%
|
TOTAL
|
11,463,830
|
8,358,846
|
95.3%
|
____________________
|
||
*
|
Property consists of ground leases only and, therefore, no Owned GLA. As of December 31, 2013, the following were leased: 54th & College - single ground lease property; Greyhound Commons - two of four outlots leased.
|
|
1
|
All properties are wholly owned, except as indicated. Unless otherwise noted, each property is owned in fee simple by the Company.
|
|
2
|
Owned GLA represents gross leasable area that is owned by the Company. Total GLA includes Owned GLA, square footage attributable to non-owned anchor space, and non-owned structures on ground leases.
|
|
3
|
Percentage of Owned GLA Leased reflects Owned GLA/net rentable area (“NRA”) leased as of December 31, 2013, except for Greyhound Commons and 54th & College (see *).
|
|
4
|
This property is divided into two parcels: a grocery store and small shops. The Company owns a 25% interest in the small shops parcel through a joint venture and a 100% interest in the grocery store. The joint venture partner is entitled to an annual preferred payment of $106,000. All remaining cash flow is distributed to the Company.
|
|
5
|
The Company does not own the land at this property. It has leased the land pursuant to two ground leases that expire in 2017. The Company has six five-year options to renew this lease.
|
|
6
|
The Company does not own the land at this property. It has leased the land pursuant to a ground lease that expires in 2018. The Company has four remaining five-year renewal options and a right of first refusal to purchase the land.
|
|
7
|
The Company owns and manages the following properties through joint ventures with third parties: Beacon Hill (50%); Cornelius Gateway (80%); and Bayport Commons (60%). These properties are consolidated in the consolidated financial statements.
|
|
Property
|
State
|
MSA
|
Encumbrances
|
Annualized
Base Rent
Revenue1
|
Annualized Ground Lease Revenue
|
Annualized Total Retail Revenue
|
Percentage of Annualized Total Retail Revenue
|
Base Rent Per Leased Owned GLA2
|
Major Tenants and
Non-Owned Anchors3
|
|||
Clay Marketplace
|
AL
|
Birmingham
|
$
|
—
|
$786,185
|
$ —
|
$786,185
|
0.72%
|
$12.55
|
Publix
|
||
Trussville Promenade
|
AL
|
Birmingham
|
—
|
3,903,599
|
141,000
|
4,044,599
|
3.72%
|
9.18
|
Wal-Mart, Regal Cinemas, Marshalls, Big Lots, Petsmart, Dollar Tree, Kohl’s (non-owned), Sam’s Club (non-owned)
|
|||
12th Street Plaza
|
FL
|
Vero Beach
|
—
|
1,274,199
|
-
|
1,274,199
|
1.17%
|
9.54
|
Publix, Stein Mart, Tuesday Morning, Sunshine Furniture, Planet Fitness
|
|||
Bayport Commons
|
FL
|
Oldsmar
|
12,733,766
|
1,410,530
|
-
|
1,410,530
|
1.30%
|
15.69
|
Gander Mountain, PetSmart, Michaels, Target (non-owned)
|
|||
Burnt Store Promenade
|
FL
|
Punta Gorda
|
—
|
619,655
|
-
|
619,655
|
0.57%
|
8.84
|
Publix, Home Depot (non-owned)
|
|||
Cobblestone Plaza
|
FL
|
Ft. Lauderdale
|
—
|
3,384,881
|
200,000
|
3,584,881
|
3.29%
|
25.62
|
Whole Foods, Party City, All Pets Emporium
|
|||
Cove Center
|
FL
|
Stuart
|
—
|
1,350,692
|
260,000
|
1,610,692
|
1.48%
|
9.06
|
Publix, Beall's
|
|||
Estero Town Commons
|
FL
|
Naples
|
—
|
220,207
|
750,000
|
970,207
|
0.89%
|
18.35
|
Lowe's Home Improvement
|
|||
Hunter's Creek Promenade
|
FL
|
Orlando
|
—
|
1,435,531
|
-
|
1,435,531
|
1.32%
|
12.46
|
Publix
|
|||
Indian River Square
|
FL
|
Vero Beach
|
12,451,226
|
1,484,127
|
125,000
|
1,609,127
|
1.48%
|
10.84
|
Beall's, Office Depot, Target (non-owned), Lowe's Home Improvement (non-owned)
|
|||
International Speedway Square
|
FL
|
Daytona
|
20,300,144
|
2,497,170
|
418,475
|
2,915,645
|
2.68%
|
10.87
|
Bed, Bath & Beyond, Stein Mart, Old Navy, Staples, Michaels, Dick’s Sporting Goods, Total Wine & More
|
|||
Lakewood Promenade
|
FL
|
Jacksonville
|
—
|
1,861,390
|
-
|
1,861,390
|
1.71%
|
11.07
|
SteinMart, Winn Dixie
|
|||
Lithia Crossing
|
FL
|
Tampa
|
—
|
1,066,410
|
82,800
|
1,149,210
|
1.06%
|
13.48
|
Stein Mart, Fresh Market
|
|||
Northdale Promenade
|
FL
|
Tampa
|
—
|
1,868,465
|
-
|
1,868,465
|
1.72%
|
11.29
|
TJ Maxx, Bealls, Crunch Fitness, Sweetbay (non-owned)
|
|||
Pine Ridge Crossing
|
FL
|
Naples
|
17,086,058
|
1,662,723
|
-
|
1,662,723
|
1.53%
|
16.12
|
Publix, Target (non-owned), Beall's (non-owned)
|
|||
Riverchase Plaza
|
FL
|
Naples
|
10,251,634
|
1,164,347
|
-
|
1,164,347
|
1.07%
|
15.10
|
Publix
|
|||
Shops at Eastwood
|
FL
|
Orlando
|
—
|
854,037
|
-
|
854,037
|
0.78%
|
12.61
|
Publix
|
|||
Shops at Eagle Creek
|
FL
|
Naples
|
—
|
911,532
|
55,104
|
966,636
|
0.89%
|
14.64
|
Fresh Market, Staples, Lowe's Home Improvement (non-owned)
|
|||
Tarpon Springs Plaza
|
FL
|
Naples
|
—
|
1,724,610
|
100,000
|
1,824,610
|
1.68%
|
21.63
|
Cost Plus, AC Moore, Staples, Target (non-owned)
|
|||
Waterford Lakes Village
|
FL
|
Orlando
|
—
|
918,027
|
-
|
918,027
|
0.84%
|
12.25
|
Winn-Dixie
|
|||
Beechwood Promenade
|
GA
|
Athens
|
—
|
3,654,820
|
-
|
3,654,820
|
3.36%
|
11.24
|
TJ Maxx, Georgia Theatre, CVS, BodyPlex, SteinMart, Tuesday Morning, Fresh Market, Jos. A. Bank, Ann Taylor, Coldwater Creek, Talbots
|
|||
Publix at Acworth
|
GA
|
Atlanta
|
6,888,354
|
798,982
|
-
|
798,982
|
0.73%
|
11.88
|
Publix
|
|||
The Centre at Panola
|
GA
|
Atlanta
|
2,798,071
|
882,212
|
-
|
882,212
|
0.81%
|
12.07
|
Publix
|
|||
Fox Lake Crossing
|
IL
|
Chicago
|
—
|
1,196,169
|
-
|
1,196,169
|
1.10%
|
13.42
|
Dominick's Finer Foods, Dollar Tree
|
|||
Naperville Marketplace
|
IL
|
Chicago
|
9,313,838
|
1,085,094
|
-
|
1,085,094
|
1.00%
|
13.21
|
TJ Maxx, PetSmart, Caputo’s (non-owned)
|
|||
54th & College
|
IN
|
Indianapolis
|
—
|
-
|
260,000
|
260,000
|
0.24%
|
-
|
The Fresh Market (Ground Lease)
|
|||
Beacon Hill
|
IN
|
Crown Point
|
6,859,650
|
710,498
|
-
|
710,498
|
0.65%
|
14.79
|
Strack & VanTill (non-owned), Walgreens (non-owned)
|
|||
Boulevard Crossing
|
IN
|
Kokomo
|
13,243,138
|
1,700,747
|
-
|
1,700,747
|
1.56%
|
14.11
|
PETCO, TJ Maxx, Ulta Salon, Kohl's (non-owned)
|
|||
Bridgewater Marketplace
|
IN
|
Indianapolis
|
1,935,200
|
312,593
|
-
|
312,593
|
0.29%
|
17.65
|
Walgreens (non-owned)
|
|||
Castleton Crossing
|
IN
|
Indianapolis
|
—
|
2,987,802
|
-
|
2,987,802
|
2.75%
|
10.75
|
K&G Menswear, Value City, TJ Maxx, Shoe Carnival, Dollar Tree, Burlington Coat Factory
|
|||
Cool Creek Commons
|
IN
|
Indianapolis
|
16,903,926
|
1,985,866
|
-
|
1,985,866
|
1.82%
|
16.53
|
The Fresh Market, Stein Mart, Bang Fitness
|
|||
Depauw University Bookstore and Café
|
IN
|
Greencastle
|
—
|
100,119
|
-
|
100,119
|
0.09%
|
8.36
|
Folletts, Starbucks
|
|||
Eddy Street Commons
|
IN
|
South Bend
|
24,739,889
|
1,815,486
|
-
|
1,815,486
|
1.67%
|
22.20
|
Hammes Bookstore, Urban Outfitters
|
|||
Fishers Station
|
IN
|
Indianapolis
|
7,733,720
|
1,317,274
|
-
|
1,317,274
|
1.21%
|
11.66
|
Marsh Supermarkets, Goodwill, Dollar Tree
|
|||
Geist Pavilion
|
IN
|
Indianapolis
|
10,863,420
|
872,126
|
-
|
872,126
|
0.80%
|
16.53
|
Goodwill, Ace Hardware
|
|||
Glendale Town Commons
|
IN
|
Indianapolis
|
—
|
2,687,020
|
-
|
2,687,020
|
2.47%
|
6.90
|
Macy’s, Landmark Theaters, Staples, Indianapolis Library, Lowe's Home Improvement Center (non-owned), Target (non-owned), Walgreens (non-owned)
|
|||
Greyhound Commons
|
IN
|
Indianapolis
|
—
|
-
|
221,748
|
221,748
|
0.20%
|
-
|
Lowe's Home Improvement Center (non-owned)
|
|||
Hamilton Crossing Centre
|
IN
|
Indianapolis
|
12,660,991
|
1,514,477
|
78,650
|
1,593,127
|
1.46%
|
18.71
|
Office Depot
|
|||
Rangeline Crossing
|
IN
|
Indianapolis
|
16,459,032
|
1,423,840
|
-
|
1,423,840
|
1.31%
|
20.88
|
Earth Fare, Walgreens
|
|||
Red Bank Commons
|
IN
|
Evansville
|
—
|
442,845
|
-
|
442,845
|
0.41%
|
14.10
|
Wal-Mart (non-owned), Home Depot (non-owned)
|
|||
Property
|
State
|
MSA
|
Encumbrances
|
Annualized
Base Rent
Revenue1
|
Annualized Ground Lease Revenue
|
Annualized Total Retail Revenue
|
Percentage of Annualized Total Retail Revenue
|
Base Rent Per Leased Owned GLA2
|
Major Tenants and
Non-Owned Anchors
|
||||
Rivers Edge
|
IN
|
Indianapolis
|
—
|
2,852,257
|
-
|
2,852,257
|
2.62%
|
19.12
|
Buy Buy Baby, Nordstrom Rack, The Container Store, Arhaus Furniture
|
||||
Stoney Creek Commons
|
IN
|
Indianapolis
|
—
|
998,823
|
-
|
998,823
|
0.92%
|
11.84
|
HH Gregg, LA Fitness, Office Depot, Lowe's Home Improvement (non-owned)
|
||||
The Corner
|
IN
|
Indianapolis
|
—
|
603,649
|
-
|
603,649
|
0.55%
|
15.14
|
Hancock Fabrics
|
||||
Traders Point
|
IN
|
Indianapolis
|
44,348,363
|
4,066,020
|
435,000
|
4,501,020
|
4.14%
|
14.66
|
Dick's Sporting Goods, AMC Theatre, Marsh Supermarkets, Bed, Bath & Beyond, Michaels, Old Navy, PetSmart
|
||||
Traders Point II
|
IN
|
Indianapolis
|
—
|
838,811
|
-
|
838,811
|
0.77%
|
25.94
|
|||||
Whitehall Pike
|
IN
|
Bloomington
|
6,748,326
|
1,014,000
|
-
|
1,014,000
|
0.93%
|
7.86
|
Lowe's Home Improvement
|
||||
Zionsville Walgreens
|
IN
|
Indianapolis
|
4,594,000
|
426,000
|
-
|
426,000
|
0.39%
|
29.28
|
Walgreens
|
||||
Holly Springs Towne Center
|
NC
|
Holly Springs
|
33,537,912
|
2,936,179
|
188,004
|
3,124,183
|
2.87%
|
15.58
|
Dick's Sporting Goods, Marshalls, Petco, Ulta, Target (non-owned)
|
||||
Oleander Place
|
NC
|
Wilmington
|
—
|
729,414
|
80,000
|
809,414
|
0.74%
|
16.02
|
Whole Foods
|
||||
Toringdon Market
|
NC
|
Charlotte
|
—
|
1,116,735
|
-
|
1,116,735
|
1.03%
|
18.98
|
Earth Fare
|
||||
Ridge Plaza
|
NJ
|
Oak Ridge
|
—
|
1,604,184
|
-
|
1,604,184
|
1.47%
|
15.64
|
A&P Grocery, CVS
|
||||
Eastgate Pavilion
|
OH
|
Cincinnati
|
16,164,000
|
2,062,668
|
-
|
2,062,668
|
1.90%
|
8.73
|
Best Buy, Dick's Sporting Goods, Value City Furniture, PetSmart, DSW
|
||||
Cornelius Gateway
|
OR
|
Portland
|
—
|
221,280
|
-
|
221,280
|
0.20%
|
16.65
|
Fedex/Kinkos
|
||||
Shops at Otty
|
OR
|
Portland
|
—
|
281,752
|
151,756
|
433,508
|
0.40%
|
28.62
|
Wal-Mart (non-owned)
|
||||
Plaza Green
|
SC
|
Greenville
|
—
|
2,240,559
|
-
|
2,240,559
|
2.06%
|
12.14
|
Bed Bath & Beyond, Christmas Tree Shops, Sears, Party City, Shoe Carnival, AC Moore, Old Navy
|
||||
Publix at Woodruff
|
SC
|
Greenville
|
—
|
656,741
|
-
|
656,741
|
0.60%
|
10.10
|
Publix
|
||||
Cool Springs Market
|
TN
|
Nashville
|
—
|
3,026,996
|
-
|
3,026,996
|
2.78%
|
14.81
|
Jo-Ann Fabric, Dicks Sporting Goods, Staples, Marshalls, Kroger (non-owned)
|
||||
Burlington Coat Factory
|
TX
|
San Antonio
|
—
|
537,000
|
-
|
537,000
|
0.49%
|
5.00
|
Burlington Coat Factory
|
||||
Kingwood Commons
|
TX
|
Houston
|
—
|
2,926,314
|
-
|
2,926,314
|
2.69%
|
18.16
|
Randall's Food and Drug, Petco, Chico’s, Talbots, Ann Taylor, Jos. A. Bank
|
||||
Market Street Village
|
TX
|
Hurst
|
—
|
1,802,597
|
33,000
|
1,835,597
|
1.69%
|
11.51
|
Jo-Ann Fabric, Ross, Office Depot, Buy Buy Baby
|
||||
Plaza at Cedar Hill
|
TX
|
Dallas
|
—
|
3,658,728
|
-
|
3,658,728
|
3.36%
|
12.28
|
Hobby Lobby, Office Max, Ross, Marshalls, Sprouts Farmers Market, Toys “R” Us/Babies “R” Us, HomeGoods, DSW
|
||||
Plaza Volente
|
TX
|
Austin
|
26,849,712
|
2,452,483
|
110,000
|
2,562,483
|
2.35%
|
15.83
|
H-E-B Grocery
|
||||
Portofino Shopping Center
|
TX
|
Houston
|
—
|
5,968,190
|
-
|
5,968,190
|
5.48%
|
16.97
|
DSW, Michaels, Sports Authority, Lifeway Christian Store, SteinMart, Petsmart, Conn's Appliances, Old Navy
|
||||
Sunland Towne Centre
|
TX
|
El Paso
|
24,289,082
|
3,441,236
|
115,290
|
3,556,526
|
3.27%
|
11.36
|
PetSmart, Ross, Kmart, Bed Bath & Beyond, Specs Fine Wines, Sprouts Farmers Market
|
||||
50th & 12th
|
WA
|
Seattle
|
4,034,174
|
475,000
|
-
|
475,000
|
0.44%
|
32.76
|
Walgreens
|
||||
Four Corner Square
|
WA
|
Maple Valley
|
18,885,990
|
2,128,487
|
71,004
|
2,199,491
|
2.03%
|
21.95
|
Walgreens, Grocery Outlet, The Hardware Store
|
||||
TOTAL
|
$
|
382,673,616
|
$104,952,390
|
$3,876,831
|
$108,829,221
|
100%
|
$13.18
|
____________________
|
||||||||||||||
1
|
Annualized Base Rent Revenue represents the contractual rent for December 2013 for each applicable property, multiplied by 12. This table does not include Annualized Base Rent from development property tenants open for business as of December 31, 2013, as discussed on page 32. Excludes tenant reimbursements.
|
|||||||||||||
2
|
Owned GLA represents gross leasable area that is owned by the Company. Total GLA includes Owned GLA, square footage attributable to non-owned anchor space and non-owned structures on ground leases.
|
|||||||||||||
Property
|
MSA
|
Year Built/
Renovated
|
Acquired,
Redeveloped
or Developed
|
Encumbrances
|
Owned
NRA
|
Percentage
of Owned
NRA
Leased
|
Annualized
Base Rent1
|
Percentage
of
Annualized
Commercial
Base Rent
|
Base Rent
Per Leased
Sq. Ft.
|
Major Tenants
|
||||
Indiana
|
||||||||||||||
30 South Meridian2
|
Indianapolis
|
1905/2002
|
Redeveloped
|
$
|
18,900,000
|
305,224
|
93.9%
|
$
|
4,816,724
|
81.1%
|
$
|
17.82
|
Indiana Supreme Court, City Securities, Kite Realty Group, Lumina Foundation
|
|
Union Station Parking Garage3
|
Indianapolis
|
1986
|
Acquired
|
—
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Denison Parking
|
||||
Eddy Street Office (part of Eddy Street Commons) 4
|
South Bend
|
2009
|
Developed
|
—
|
81,628
|
100.0%
|
1,125,064
|
18.9%
|
13.78
|
University of Notre Dame Offices
|
||||
TOTAL
|
$
|
18,900,000
|
386,852
|
95.2%
|
$
|
5,941,788
|
100.0%
|
$
|
16.88
|
____________________
|
|
1
|
Annualized Base Rent represents the monthly contractual rent for December 2013 for each applicable property, multiplied by 12. Excludes tenant reimbursements.
|
2
|
Annualized Base Rent includes $723,216 from the Company and subsidiaries as of December 31, 2013.
|
3
|
The garage is managed by a third party.
|
4
|
The Company also owns Eddy Street Commons in South Bend, Indiana along with a parking garage that serves a hotel and the office and retail components of the property.
|
Under Construction:
|
|||||||||||||||||||||
Project
|
Company Ownership %
|
MSA
|
Encumbrances
|
Actual/
Projected Opening
Date1
|
Projected
Owned
GLA2
|
Projected
Total
GLA3
|
Percent
of Owned
GLA
Pre-Leased/
Committed4
|
Total
Estimated
Project
Cost5
|
Cost
Incurred
as of
December 31, 20135,6
|
Major Tenants and Non-owned Anchors
|
|||||||||||
Delray Marketplace, FL7
|
50%
|
Delray Beach
|
$
|
59,044,576
|
Q4 2012
|
255,554
|
260,267
|
86.8%
|
$
|
99,500
|
$
|
95,926
|
Publix, Frank Theatres, Burt and Max's Grille, Charming Charlie, Chico's, White House/Black Market, Jos. A Bank
|
||||||||
Parkside Town Commons, NC – Phase I8, 9
|
100%
|
Raleigh
|
3,181,997
|
Q2 2014
|
104,978
|
245,573
|
83.4%
|
39,000
|
33,163
|
Target (non-owned), Harris Teeter (ground lease), Jr. Box, Petco
|
|||||||||||
Parkside Town Commons, NC – Phase II9
|
100%
|
Raleigh
|
13,279,198
|
Q4 2014
|
275,432
|
324,260
|
61.9%
|
70,000
|
24,576
|
Frank Theatres, Golf Galaxy, Field & Stream
|
|||||||||||
Total
|
$
|
75,505,771
|
635,964
|
830,100
|
75.5%
|
$
|
208,500
|
$
|
153,665
|
||||||||||||
Cost incurred as of December 31, 2013 included in Construction in Progress on balance sheet
|
$
|
78,099
|
Pending Commencement of Construction:
|
|||||||||||||||||||||
Project
|
Company Ownership %
|
MSA
|
Encumbrances
|
Actual/
Projected Opening
Date1
|
Projected
Owned
GLA2
|
Projected
Total
GLA3
|
Percent
of Owned
GLA
Pre-Leased/
Committed4
|
Total
Estimated
Project
Cost5
|
Cost
Incurred
as of
December 31, 20135,6
|
Major Tenants and Non-owned Anchors
|
|||||||||||
Holly Springs Towne Center, NC – Phase II
|
100%
|
Raleigh
|
—
|
127,743
|
159,743
|
80.9%
|
44,300
|
16,849
|
Target (non-owned), Frank Theatres, and Three Junior Anchors
|
||||||||||||
Total
|
$
|
—
|
127,743
|
159,743
|
80.9%
|
$
|
44,300
|
$
|
16,849
|
||||||||||||
Cost incurred as of December 31, 2013 included in Construction in Progress on balance sheet
|
$
|
16,849
|
____________________
|
|
1
|
Opening Date is defined as the first date a tenant is open for business or a ground lease payment is made. Stabilization (i.e., 85% occupied) typically occurs within six to twelve months after the opening date.
|
2
|
Projected Owned GLA represents gross leasable area we project we will own. It excludes square footage that we project will be attributable to non-owned outlot structures on land owned by us and expected to be ground leased to tenants. It also excludes non-owned anchor space.
|
3
|
Projected Total GLA includes Projected Owned GLA, projected square footage attributable to non-owned outlot structures on land that we own, and non-owned anchor space that currently exists or is under construction.
|
4
|
Excludes outlot land parcels owned by the Company and ground leased to tenants. Includes leases under negotiation for approximately 58,916 square feet for which the Company has signed non-binding letters of intent.
|
5
|
Dollars in thousands. Reflects both the Company’s and partners’ share of costs (if applicable).
|
6
|
Cost incurred is reclassified to fixed assets on the consolidated balance sheet on a pro-rata basis as portions of the asset are placed in service.
|
7
|
The Company owns Delray Marketplace through a joint venture through which it earns a preferred return (which is expected to deliver over 95% of cash flow to the Company), and 50% thereafter.
|
8
|
The owned GLA for Parkside Town Commons Phase I includes a 53,000 square foot ground lease with Harris Teeter Supermarket.
|
9
|
The construction loan for Phases I and II of Parkside Town Commons has a borrowing capacity of $87.2 million, of which $70.7 million is remaining for future construction draws.
|
Under Construction:
|
|||||||||||||||||||
Project
|
Company Ownership %
|
MSA
|
Actual/
Projected Opening
Date1
|
Projected
Owned
GLA2
|
Projected
Total
GLA3
|
Percent
of Owned
GLA
Pre-Leased/
Committed4
|
Total
Estimated
Project
Cost5
|
Cost
Incurred
as of
December 31, 20135,6
|
Major Tenants and Non-owned Anchors
|
||||||||||
Bolton Plaza, FL
|
100%
|
Jacksonville
|
Q1 2014
|
155,637
|
155,637
|
86.4%
|
$
|
10,300
|
$
|
6,569
|
Academy Sports & Outdoors, LA Fitness/Shops
|
||||||||
King’s Lake Square, FL
|
100%
|
Naples
|
Q2 2014
|
88,153
|
88,153
|
88.4%
|
6,900
|
4,656
|
Publix
|
||||||||||
Total
|
243,790
|
243,790
|
87.1%
|
$
|
17,200
|
$
|
11,225
|
||||||||||||
Costs incurred as of December 31, 2013 included in Construction in Progress on balance sheet
|
$
|
8,489
|
Pending Commencement of Construction:
|
||||||||||||||||||||
Project
|
Company Ownership %
|
MSA
|
Actual/
Projected Opening
Date1
|
Projected
Owned
GLA2
|
Projected
Total
GLA3
|
Percent
of Owned
GLA
Pre-Leased/
Committed4
|
Total
Estimated
Project
Cost5
|
Cost
Incurred
as of
December 31, 20135,6
|
Major Tenants and Non-owned Anchors
|
|||||||||||
Gainesville Plaza, FL
|
100%
|
Gainesville
|
TBD
|
177,826
|
177,826
|
—
|
TBD
|
$
|
286
|
|||||||||||
Courthouse Shadows, FL
|
100%
|
Naples
|
TBD
|
134,867
|
134,867
|
—
|
TBD
|
481
|
Publix, Office Max
|
|||||||||||
Total
|
312,693
|
312,693
|
—
|
—
|
$
|
767
|
||||||||||||||
Costs incurred as of December 31, 2013 included in Construction in Progress on balance sheet
|
$
|
676
|
____________________
|
||||||||||||||||||||
1
|
Opening Date is defined as the first date a tenant is open for business or a ground lease payment is made. Stabilization (i.e., 85% occupied) typically occurs within six to twelve months after the opening date.
|
|||||||||||||||||||
2
|
Projected Owned GLA represents gross leasable area we project we will own. It excludes square footage that we project will be attributable to non-owned outlot structures on land owned by us and expected to be ground leased to tenants. It also excludes non-owned anchor space.
|
|||||||||||||||||||
3
|
Projected Total GLA includes Projected Owned GLA, projected square footage attributable to non-owned outlot structures on land that we own, and non-owned anchor space that currently exists or is under construction.
|
|||||||||||||||||||
4
|
Excludes outlot land parcels owned by the Company and ground leased to tenants. Includes leases under negotiation for approximately 115,652 square feet for which the Company has signed non-binding letters of intent.
|
|||||||||||||||||||
5
|
Dollars in thousands.
|
|||||||||||||||||||
6
|
Cost incurred is reclassified to fixed assets on the consolidated balance sheet on a pro-rata basis as portions of the asset are placed in service.
|
Tenant
|
Number of
Stores
|
Total GLA
|
Number of
Leases
|
Company
Owned GLA1
|
Number of Anchor
Owned Stores
|
Anchor
Owned GLA2
|
||||||
Lowe's Home Improvement3
|
6
|
832,630
|
2
|
128,997
|
4
|
703,633
|
||||||
Wal-Mart
|
5
|
733,742
|
1
|
203,742
|
4
|
530,000
|
||||||
Target
|
6
|
676,315
|
—
|
—
|
6
|
676,315
|
||||||
Publix6
|
13
|
632,636
|
13
|
632,636
|
—
|
—
|
||||||
TJX Companies5
|
10
|
339,974
|
10
|
339,974
|
—
|
—
|
||||||
Dick's Sporting Goods
|
5
|
260,502
|
5
|
260,502
|
—
|
—
|
||||||
Home Depot
|
2
|
260,000
|
—
|
—
|
2
|
260,000
|
||||||
Bed Bath & Beyond4
|
9
|
258,668
|
9
|
258,668
|
—
|
—
|
||||||
Beall's
|
5
|
250,607
|
4
|
214,163
|
1
|
36,444
|
||||||
SteinMart
|
7
|
243,222
|
7
|
243,222
|
—
|
—
|
||||||
68
|
4,488,296
|
51
|
2,281,904
|
17
|
2,206,392
|
____________________
|
|
1
|
Excludes the estimated size of the structures located on land owned by the Company and ground leased to tenants.
|
2
|
Includes the estimated size of the structures located on land owned by the Company and ground leased to tenants.
|
3
|
The Company has entered into one ground lease with Lowe’s Home Improvement for a total of 163,000 square feet, which is included in Anchor Owned GLA.
|
4
|
Includes Buy Buy Baby, Christmas Tree Shops and Cost Plus which are owned by the same parent company.
|
5
|
Includes TJ Maxx, Home Goods and Marshalls, which are owned by the same parent company.
|
6
|
Publix has notified the Company it will vacate its space at Courthouse Shadows upon the expiration of its lease in May 2014.
|
Tenant
|
Type of
Property
|
Number of
Stores
|
Leased GLA/NRA2
|
% of Owned
GLA/NRA
of the
Portfolio
|
Annualized
Base Rent1
|
Annualized
Base Rent
per Sq. Ft.3
|
% of Total
Portfolio
Annualized
Base Rent
|
|||||||||
Publix
|
Retail
|
13
|
632,636
|
7.0%
|
$
|
5,636,343
|
$
|
8.91
|
4.7%
|
|||||||
TJX Companies 5
|
Retail
|
10
|
339,974
|
3.8%
|
2,984,897
|
8.78
|
2.5%
|
|||||||||
Bed Bath & Beyond 4
|
Retail
|
9
|
258,668
|
2.9%
|
2,833,480
|
10.95
|
2.3%
|
|||||||||
Dick's Sporting Goods
|
Retail
|
5
|
260,502
|
2.9%
|
2,508,174
|
9.63
|
2.1%
|
|||||||||
Petsmart
|
Retail
|
7
|
171,205
|
1.9%
|
2,354,649
|
13.75
|
1.9%
|
|||||||||
Lowe's Home Improvement
|
Retail
|
2
|
128,997
|
1.4%
|
1,764,000
|
6.04
|
1.5%
|
|||||||||
Beall's
|
Retail
|
4
|
214,163
|
2.4%
|
1,695,407
|
7.92
|
1.4%
|
|||||||||
Stein Mart
|
Retail
|
7
|
243,222
|
2.7%
|
1,665,646
|
6.85
|
1.4%
|
|||||||||
Marsh Supermarkets
|
Retail
|
2
|
124,902
|
1.4%
|
1,633,958
|
13.08
|
1.4%
|
|||||||||
Staples
|
Retail
|
5
|
101,762
|
1.1%
|
1,499,621
|
14.74
|
1.2%
|
|||||||||
Indiana Supreme Court
|
Commercial
|
1
|
78,313
|
0.9%
|
1,404,941
|
17.94
|
1.2%
|
|||||||||
Michaels
|
Retail
|
5
|
114,103
|
1.3%
|
1,380,070
|
12.09
|
1.1%
|
|||||||||
Walgreens
|
Retail
|
3
|
43,870
|
0.5%
|
1,376,000
|
31.37
|
1.1%
|
|||||||||
Burlington Coat Factory
|
Retail
|
2
|
182,400
|
2.0%
|
1,212,000
|
6.64
|
1.0%
|
|||||||||
HEB Grocery Company
|
Retail
|
1
|
105,000
|
1.2%
|
1,155,000
|
11.00
|
1.0%
|
|||||||||
Wal-Mart
|
Retail
|
1
|
203,742
|
2.3%
|
1,100,207
|
5.40
|
0.9%
|
|||||||||
Whole Foods
|
Retail
|
2
|
66,144
|
0.7%
|
1,043,976
|
15.78
|
0.9%
|
|||||||||
Office Depot
|
Retail
|
4
|
96,060
|
1.1%
|
1,027,338
|
10.69
|
0.8%
|
|||||||||
Mattress Firm
|
Retail
|
9
|
37,523
|
0.4%
|
956,415
|
25.49
|
0.8%
|
|||||||||
Regal Cinemas
|
Retail
|
1
|
63,260
|
0.7%
|
930,555
|
14.71
|
0.8%
|
|||||||||
DSW
|
Retail
|
3
|
63,380
|
0.7%
|
922,372
|
14.55
|
0.8%
|
|||||||||
Ross Stores
|
Retail
|
3
|
87,574
|
1.0%
|
856,087
|
9.78
|
0.7%
|
|||||||||
City Financial Corp
|
Commercial
|
1
|
52,151
|
0.6%
|
855,000
|
16.39
|
0.7%
|
|||||||||
Franks Theater Cinebowl & Grille
|
Retail
|
1
|
62,280
|
0.7%
|
850,752
|
13.66
|
0.7%
|
|||||||||
Kmart
|
Retail
|
1
|
110,875
|
1.2%
|
850,379
|
7.67
|
0.7%
|
|||||||||
TOTAL
|
3,842,706
|
42.8%
|
$
|
40,497,267
|
$
|
12.11
|
33.6%
|
____________________
|
|
1
|
Annualized Base Rent represents the monthly contractual rent for December 2013 for each applicable tenant multiplied by 12. Annualized Base Rent does not include tenant reimbursements.
|
2
|
Excludes the estimated size of the structures located on land owned by the Company and ground leased to tenants.
|
3
|
Annualized Base Rent per square foot is adjusted to account for the estimated square footage attributed to structures on land owned by the Company and ground leased to tenants.
|
4
|
Includes Buy Buy Baby, Christmas Tree Shops and Cost Plus, which are owned by the same parent company.
|
5
|
Includes TJ Maxx, Home Goods and Marshalls, which are owned by the same parent company.
|
Number of Operating Properties1
|
Owned GLA/NRA2
|
Percent of Owned GLA/NRA
|
Total
Number of
Leases
|
Annualized
Base Rent3
|
Percent of
Annualized
Base Rent
|
Annualized
Base Rent per
Leased Sq. Ft.
|
||||||||||
Indiana
|
24
|
2,590,636
|
29.7%
|
277
|
$
|
34,612,041
|
31.2%
|
$
|
13.89
|
|||||||
· Retail
|
22
|
2,221,080
|
25.5%
|
260
|
28,670,254
|
25.9%
|
13.39
|
|||||||||
· Commercial
|
2
|
369,556
|
4.2%
|
17
|
5,941,787
|
5.3%
|
16.88
|
|||||||||
Florida
|
18
|
2,085,239
|
23.9%
|
306
|
25,708,533
|
23.2%
|
13.21
|
|||||||||
Texas
|
7
|
1,566,401
|
18.0%
|
157
|
20,786,549
|
18.7%
|
13.56
|
|||||||||
Alabama
|
2
|
512,649
|
5.9%
|
47
|
4,689,783
|
4.2%
|
9.61
|
|||||||||
Georgia
|
3
|
485,029
|
5.5%
|
59
|
5,336,014
|
4.8%
|
11.47
|
|||||||||
North Carolina
|
3
|
313,583
|
3.6%
|
52
|
4,782,328
|
4.3%
|
16.33
|
|||||||||
South Carolina
|
2
|
262,862
|
3.0%
|
20
|
2,897,300
|
2.6%
|
11.61
|
|||||||||
Ohio
|
1
|
236,230
|
2.7%
|
7
|
2,062,668
|
1.9%
|
8.73
|
|||||||||
Tennessee
|
1
|
223,912
|
2.6%
|
19
|
3,026,996
|
2.7%
|
14.81
|
|||||||||
Illinois
|
2
|
182,835
|
2.1%
|
19
|
2,281,262
|
2.1%
|
13.32
|
|||||||||
Washington
|
2
|
122,769
|
1.4%
|
24
|
2,603,486
|
2.3%
|
23.35
|
|||||||||
New Jersey
|
1
|
115,088
|
1.3%
|
15
|
1,604,184
|
1.5%
|
15.64
|
|||||||||
Oregon
|
2
|
31,169
|
0.3%
|
13
|
503,032
|
0.5%
|
21.74
|
|||||||||
68
|
8,728,402
|
100.0%
|
1,015
|
$
|
110,894,176
|
100.0%
|
$
|
13.33
|
____________________
|
|
1
|
This table includes operating retail properties, operating commercial properties, and ground lease tenants who commenced paying rent as of December 31, 2013 and excludes four retail properties under redevelopment.
|
2
|
Owned GLA/NRA represent gross leasable area or net leasable area owned by the Company. It does not include 29 parcels or outlots owned by the Company and ground leased to tenants, which contain 18 non-owned structures totaling approximately 357,104 square feet. It also excludes the square footage of Union Station Parking Garage.
|
3
|
Annualized Base Rent excludes $3,876,831 in annualized ground lease revenue attributable to parcels and outlots owned by the Company and ground leased to tenants.
|
Number of Expiring Leases1
|
Expiring GLA/NRA2
|
% of Total GLA/NRA Expiring
|
Expiring Annualized Base Rent3
|
% of Total Annualized Base Rent
|
Expiring Annualized Base Rent per Sq. Ft.
|
Expiring Ground Lease Revenue
|
|||||||||||
2014
|
117
|
513,662
|
5.8%
|
$
|
7,211,787
|
6.1%
|
$
|
14.04
|
$
|
340,475
|
|||||||
2015
|
136
|
1,045,726
|
11.9%
|
12,792,951
|
10.9%
|
12.23
|
339,650
|
||||||||||
2016
|
154
|
1,136,861
|
12.9%
|
13,072,810
|
11.1%
|
11.50
|
—
|
||||||||||
2017
|
139
|
901,494
|
10.3%
|
13,060,462
|
11.1%
|
14.49
|
377,556
|
||||||||||
2018
|
143
|
907,189
|
10.3%
|
12,547,667
|
10.6%
|
13.83
|
—
|
||||||||||
2019
|
75
|
478,764
|
5.4%
|
6,676,069
|
5.7%
|
13.94
|
33,000
|
||||||||||
2020
|
55
|
897,134
|
10.2%
|
9,589,568
|
8.1%
|
10.69
|
156,852
|
||||||||||
2021
|
44
|
583,373
|
6.6%
|
7,138,023
|
6.1%
|
12.24
|
—
|
||||||||||
2022
|
51
|
545,573
|
6.2%
|
8,130,133
|
6.9%
|
14.90
|
—
|
||||||||||
2023
|
82
|
629,065
|
7.2%
|
10,126,479
|
8.6%
|
16.10
|
260,000
|
||||||||||
Beyond
|
70
|
1,155,329
|
13.2%
|
17,534,331
|
14.8%
|
15.18
|
2,369,298
|
||||||||||
Total
|
1,066
|
8,794,170
|
100.0%
|
$
|
117,880,280
|
100.0%
|
$
|
13.40
|
$
|
3,876,831
|
____________________
|
|
1
|
Lease expiration table reflects rents in place as of December 31, 2013 and does not include option periods; 2014 expirations include 14 month-to-month tenants. This column also excludes ground leases.
|
2
|
Expiring GLA excludes estimated square footage attributable to non-owned structures on land owned by the Company and ground leased to tenants.
|
3
|
Annualized Base Rent represents the monthly contractual rent for December 2013 for each applicable tenant multiplied by 12. Excludes tenant reimbursements and ground lease revenue.
|
Number of Expiring Leases2
|
Expiring GLA/NRA3
|
% of Total GLA/NRA Expiring
|
Expiring Annualized Base Rent4
|
% of Total Annualized Base Rent
|
Expiring Annualized Base Rent per Sq. Ft.
|
Expiring Ground Lease Revenue
|
|||||||||||
20145
|
12
|
283,893
|
3.2%
|
$
|
2,451,077
|
2.1%
|
$
|
8.63
|
$
|
—
|
|||||||
2015
|
24
|
760,066
|
8.6%
|
6,941,796
|
5.9%
|
9.13
|
—
|
||||||||||
2016
|
21
|
769,449
|
8.8%
|
5,948,636
|
5.1%
|
7.73
|
—
|
||||||||||
2017
|
19
|
551,998
|
6.3%
|
5,930,071
|
4.9%
|
10.74
|
—
|
||||||||||
2018
|
14
|
575,076
|
6.5%
|
5,002,685
|
4.2%
|
8.70
|
—
|
||||||||||
2019
|
10
|
304,843
|
3.5%
|
3,059,882
|
2.6%
|
10.04
|
—
|
||||||||||
2020
|
15
|
770,565
|
8.8%
|
6,812,527
|
5.8%
|
8.84
|
—
|
||||||||||
2021
|
16
|
485,360
|
5.5%
|
4,911,717
|
4.2%
|
10.12
|
—
|
||||||||||
2022
|
14
|
382,733
|
4.4%
|
4,766,489
|
4.0%
|
12.45
|
—
|
||||||||||
2023
|
15
|
369,127
|
4.2%
|
4,282,982
|
3.6%
|
11.60
|
—
|
||||||||||
Beyond
|
25
|
872,388
|
9.9%
|
11,935,168
|
10.0%
|
13.68
|
990,000
|
||||||||||
Total
|
185
|
6,125,498
|
69.7%
|
$
|
62,043,030
|
52.4%
|
$
|
10.13
|
$
|
990,000
|
____________________
|
|
1
|
Retail anchor tenants are defined as tenants that occupy 10,000 square feet or more.
|
2
|
Lease expiration table reflects rents in place as of December 31, 2013 and does not include option periods; 2014 expirations include zero month-to-month tenant. This column also excludes ground leases.
|
3
|
Expiring GLA excludes square footage for non-owned ground lease structures on land we own and ground leased to tenants.
|
4
|
Annualized Base Rent represents the monthly contractual rent for December 2013 for each applicable property multiplied by 12. Excludes tenant reimbursements and ground lease revenue.
|
5
|
Publix has notified the Company it will vacate its space at Courthouse Shadows upon the expiration of its lease in May 2014.
|
Number of Expiring Leases1
|
Expiring GLA/NRA1,2
|
% of Total GLA/NRA Expiring
|
Expiring Annualized Base Rent3
|
% of Total Annualized Base Rent
|
Expiring Annualized Base Rent per Sq. Ft.
|
Expiring Ground Lease Revenue
|
|||||||||||
2014
|
105
|
229,769
|
2.6%
|
$
|
4,760,709
|
4.1%
|
$
|
20.72
|
$
|
340,475
|
|||||||
2015
|
111
|
285,140
|
3.2%
|
5,844,915
|
5.0%
|
20.50
|
339,650
|
||||||||||
2016
|
133
|
367,412
|
4.2%
|
7,124,174
|
6.0%
|
19.39
|
—
|
||||||||||
2017
|
118
|
266,386
|
3.0%
|
5,634,538
|
4.8%
|
21.15
|
377,556
|
||||||||||
2018
|
127
|
314,276
|
3.6%
|
7,164,926
|
6.1%
|
22.80
|
—
|
||||||||||
2019
|
64
|
168,668
|
1.9%
|
3,563,496
|
3.0%
|
21.13
|
33,000
|
||||||||||
2020
|
39
|
116,500
|
1.3%
|
2,593,273
|
2.2%
|
22.26
|
156,852
|
||||||||||
2021
|
27
|
91,851
|
1.0%
|
2,084,574
|
1.8%
|
22.70
|
—
|
||||||||||
2022
|
34
|
111,794
|
1.3%
|
2,490,025
|
2.1%
|
22.27
|
—
|
||||||||||
2023
|
65
|
226,950
|
2.6%
|
5,175,308
|
4.4%
|
22.80
|
260,000
|
||||||||||
Beyond
|
41
|
137,953
|
1.6%
|
3,459,523
|
3.0%
|
25.08
|
1,379,298
|
||||||||||
Total
|
864
|
2,316,699
|
26.3%
|
$
|
49,895,461
|
42.5%
|
$
|
21.54
|
$
|
2,886,831
|
____________________
|
|
1
|
Lease expiration table reflects rents in place as of December 31, 2013, and does not include option periods; 2013 expirations include 17 month-to-month tenants. This column also excludes ground leases.
|
2
|
Expiring GLA excludes estimated square footage to non-owned structures on land we own and ground leased to tenants.
|
3
|
Annualized Base Rent represents the monthly contractual rent for December 2013 for each applicable property multiplied by 12. Excludes tenant reimbursements and ground lease revenue.
|
Number of Expiring Leases1
|
Expiring GLA/NLA1
|
% of Total GLA/NRA Expiring
|
Expiring Annualized Base Rent2
|
% of Total Annualized Base Rent
|
Expiring Annualized Base Rent per Sq. Ft.
|
|||||||||
2014
|
—
|
—
|
0.0%
|
$
|
—
|
0.0%
|
$
|
—
|
||||||
2015
|
1
|
520
|
0.0%
|
6,240
|
0.0%
|
12.00
|
||||||||
2016
|
—
|
—
|
0.0%
|
—
|
0.0%
|
—
|
||||||||
2017
|
2
|
83,110
|
1.0%
|
1,495,853
|
1.3%
|
18.00
|
||||||||
2018
|
2
|
17,837
|
0.2%
|
380,056
|
0.3%
|
21.31
|
||||||||
2019
|
1
|
5,253
|
0.1%
|
52,692
|
0.0%
|
10.03
|
||||||||
2020
|
1
|
10,069
|
0.1%
|
183,768
|
0.2%
|
18.25
|
||||||||
2021
|
1
|
6,162
|
0.1%
|
141,732
|
0.1%
|
23.00
|
||||||||
2022
|
3
|
51,046
|
0.6%
|
873,619
|
0.7%
|
17.11
|
||||||||
2023
|
2
|
32,988
|
0.4%
|
668,189
|
0.6%
|
20.26
|
||||||||
Beyond
|
4
|
144,988
|
1.7%
|
2,139,639
|
1.8%
|
14.76
|
||||||||
Total
|
17
|
351,973
|
4.2%
|
$
|
5,941,788
|
5.0%
|
$
|
16.88
|
____________________
|
|
1
|
Lease expiration table reflects rents in place as of December 31, 2013 and does not include option periods. This column also excludes ground leases.
|
2
|
Annualized base rent represents the monthly contractual rent for December 31, 2013 for each applicable property multiplied by 12. Excludes tenant reimbursements.
|
Number of Leases Signed
|
Square Footage Signed
|
Average Rental Rent per square foot
|
|||||
New
|
63
|
304,800
|
$
|
19.60
|
|||
Renewal
|
55
|
163,900
|
18.34
|
||||
Total
|
118
|
468,700
|
$
|
19.16
|
High
|
Low
|
|||||||
Quarter Ended December 31, 2013
|
$ | 6.87 | $ | 5.88 | ||||
Quarter Ended September 30, 2013
|
$ | 6.19 | $ | 5.52 | ||||
Quarter Ended June 30, 2013
|
$ | 6.87 | $ | 5.27 | ||||
Quarter Ended March 31, 2013
|
$ | 6.91 | $ | 5.47 | ||||
Quarter Ended December 31, 2012
|
$ | 5.69 | $ | 4.48 | ||||
Quarter Ended September 30, 2012
|
$ | 5.40 | $ | 4.84 | ||||
Quarter Ended June 30, 2012
|
$ | 5.54 | $ | 3.81 | ||||
Quarter Ended March 31, 2012
|
$ | 5.62 | $ | 4.49 |
Quarter
|
Record Date
|
Distribution
Per Share
|
Payment Date
|
||||||
4th 2013
|
January 6, 2014
|
$
|
0.06
|
January 13, 2014
|
|||||
3rd 2013
|
October 4, 2013
|
$
|
0.06
|
October 11, 2013
|
|||||
2nd 2013
|
July 5, 2013
|
$
|
0.06
|
July 12, 2013
|
|||||
1st 2013
|
April 5, 2013
|
$
|
0.06
|
April 12, 2013
|
|||||
4th 2012
|
January 4, 2013
|
$
|
0.06
|
January 11, 2013
|
|||||
3rd 2012
|
October 5, 2012
|
$
|
0.06
|
October 12, 2012
|
|||||
2nd 2012
|
July 6, 2012
|
$
|
0.06
|
July 13, 2012
|
|||||
1st 2012
|
April 5, 2012
|
$
|
0.06
|
April 13, 2012
|
12/08
|
6/09
|
12/09
|
6/10
|
12/10
|
6/11
|
12/11
|
6/12
|
12/12
|
6/13
|
12/13
|
||
Kite Realty Group Trust
|
100.00
|
57.79
|
83.58
|
88.14
|
117.37
|
110.44
|
102.82
|
116.57
|
133.70
|
147.12
|
163.51
|
|
S&P 500
|
100.00
|
103.16
|
126.46
|
118.05
|
145.51
|
154.28
|
148.59
|
162.68
|
172.37
|
196.19
|
228.19
|
|
FTSE NAREIT Equity REITs
|
100.00
|
87.79
|
127.99
|
135.10
|
163.78
|
180.48
|
177.36
|
203.8
|
209.39
|
222.99
|
214.56
|
Year Ended December 31
|
||||||||||||||||
20131
|
20122
|
20113
|
2010
|
20094
|
||||||||||||
($ in thousands, except share and per share data)
|
||||||||||||||||
Operating Data:
|
||||||||||||||||
Total rental related revenue
|
129,489
|
96,539
|
89,116
|
83,243
|
84,621
|
|||||||||||
Expenses:
|
||||||||||||||||
Property operating
|
21,729
|
16,756
|
16,830
|
16,181
|
16,319
|
|||||||||||
Real estate taxes
|
15,263
|
12,858
|
12,448
|
10,681
|
10,906
|
|||||||||||
General, administrative, and other
|
8,211
|
7,117
|
6,274
|
5,361
|
5,700
|
|||||||||||
Acquisition costs
|
2,215
|
364
|
—
|
—
|
—
|
|||||||||||
Litigation charge, net
|
—
|
1,007
|
—
|
—
|
—
|
|||||||||||
Depreciation and amortization
|
54,479
|
38,835
|
33,114
|
36,063
|
28,608
|
|||||||||||
Total expenses
|
101,897
|
76,937
|
68,666
|
68,286
|
61,533
|
|||||||||||
Operating income
|
27,592
|
19,602
|
20,450
|
14,957
|
23,088
|
|||||||||||
Interest expense
|
(27,994
|
)
|
(23,392
|
)
|
(21,625
|
)
|
(24,831
|
)
|
(23,645
|
)
|
||||||
Income tax (expense) benefit of taxable REIT subsidiary
|
(262
|
)
|
106
|
1
|
(266
|
)
|
22
|
|||||||||
Non-cash gain from consolidation of subsidiary
|
—
|
—
|
—
|
—
|
1,635
|
|||||||||||
Gain on sale of unconsolidated property
|
—
|
—
|
4,320
|
—
|
—
|
|||||||||||
Remeasurement loss on consolidation of Parkside Town Commons, net
|
—
|
(7,980
|
)
|
—
|
—
|
—
|
||||||||||
Other (expense) income, net
|
(63
|
)
|
209
|
607
|
884
|
2,709
|
||||||||||
(Loss) income from continuing operations
|
(727
|
)
|
(11,455
|
)
|
3,753
|
(9,256
|
)
|
3,809
|
||||||||
Discontinued operations:
|
||||||||||||||||
Income from operations, excluding impairment charge
|
835
|
656
|
1,630
|
70
|
398
|
|||||||||||
Impairment charge
|
(5,371
|
)
|
—
|
—
|
—
|
(5,385
|
)
|
|||||||||
Gain on debt extinguishment
|
1,242
|
—
|
—
|
—
|
—
|
|||||||||||
Gain (loss) on sale of operating property
|
486
|
7,094
|
(398
|
)
|
—
|
—
|
||||||||||
(Loss) income from discontinued operations
|
(2,808
|
)
|
7,750
|
1,232
|
70
|
(4,987
|
)
|
|||||||||
Consolidated net (loss) income
|
(3,535
|
)
|
(3,705
|
)
|
4,985
|
(9,186
|
)
|
(1,178
|
)
|
|||||||
Net loss (income) attributable to noncontrolling interests:
|
685
|
(629
|
)
|
(4
|
)
|
915
|
(603
|
)
|
||||||||
Net (loss) income attributable to Kite Realty Group Trust:
|
(2,850
|
)
|
(4,334
|
)
|
4,981
|
(8,271
|
)
|
(1,781
|
)
|
|||||||
Dividends on preferred shares:
|
(8,456
|
)
|
(7,920
|
)
|
(5,775
|
)
|
(377
|
)
|
—
|
|||||||
Net loss attributable to common shareholders
|
$
|
(11,306
|
)
|
$
|
(12,254
|
)
|
$
|
(794
|
)
|
$
|
(8,648
|
)
|
$
|
(1,781
|
)
|
|
Loss per common share – basic and diluted:
|
||||||||||||||||
(Loss) income from continuing operations attributable to Kite Realty Group Trust common shareholders
|
$
|
(0.09
|
)
|
$
|
(0.26
|
)
|
$
|
(0.03
|
)
|
$
|
(0.14
|
)
|
$
|
0.05
|
||
(Loss) income from discontinued operations attributable to Kite Realty Group Trust common shareholders
|
(0.03
|
)
|
0.08
|
0.02
|
0.00
|
(0.08
|
)
|
|||||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
$
|
(0.12
|
)
|
$
|
(0.18
|
)
|
$
|
(0.01
|
)
|
$
|
(0.14
|
)
|
$
|
(0.03
|
)
|
|
Weighted average Common Shares outstanding – basic and diluted
|
94,141,738
|
66,885,259
|
63,557,322
|
63,240,474
|
52,146,454
|
|||||||||||
Distributions declared per Common Share
|
$
|
0.2400
|
$
|
0.2400
|
$
|
0.2400
|
$
|
0.2400
|
$
|
0.3325
|
||||||
Net loss attributable to Kite Realty Group Trust common shareholders:
|
||||||||||||||||
(Loss) income from continuing operations
|
$
|
(8,686
|
)
|
$
|
(17,571
|
)
|
$
|
(1,891
|
)
|
$
|
(8,706
|
)
|
$
|
2,681
|
||
Discontinued operations
|
(2,620
|
)
|
5,317
|
1,097
|
58
|
(4,462
|
)
|
|||||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
$
|
(11,306
|
)
|
$
|
(12,254
|
)
|
$
|
(794
|
)
|
$
|
(8,648
|
)
|
$
|
(1,781
|
)
|
|
1
|
In 2013, we disposed of the following properties: Cedar Hill Village and Kedron Village. In addition, the 50th & 12th operating property was classified as held for sale as of December 31, 2013. The operations of these properties are reflected as discontinued operations for each of the years presented above.
|
2
|
In 2012, we sold the following operating properties: Pen Products, Indiana State Motor Pool, Sandifur Plaza, Preston Commons, Zionsville Place, Coral Springs Plaza, 50 South Morton, South Elgin Commons, and Gateway Shopping Center. The operations of these properties are reflected as discontinued operations for each of the years presented above.
|
3
|
In December 2011, we sold our Martinsville Shops operating property. The operations of this property are reflected as discontinued operations for each of the years presented above.
|
4
|
In December 2009, we conveyed the title to Galleria Plaza operating property to the ground lessor. We had determined during the third quarter of 2009 that there was no value to the improvements and intangibles related to Galleria Plaza and recognized a non-cash impairment charge of $5.4 million to write off the net book value of the property. Since we ceased operating this property during the fourth quarter of 2009 we reclassified the non-cash impairment loss and the operating results related to this property to discontinued operations.
|
As of December 31
|
||||||||||||||||||||
2013
|
2012
|
2011
|
2010
|
2009
|
||||||||||||||||
($ in thousands)
|
||||||||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Investment properties, net
|
$ | 1,644,478 | $ | 1,200,336 | $ | 1,095,721 | $ | 1,047,849 | $ | 1,044,799 | ||||||||||
Cash and cash equivalents
|
18,134 | 12,483 | 10,042 | 15,395 | 19,958 | |||||||||||||||
Total assets
|
1,763,927 | 1,288,657 | 1,193,266 | 1,132,783 | 1,140,685 | |||||||||||||||
Mortgage and other indebtedness
|
857,144 | 699,909 | 689,123 | 610,927 | 658,295 | |||||||||||||||
Total liabilities
|
962,895 | 774,365 | 737,807 | 658,689 | 710,929 | |||||||||||||||
Redeemable noncontrolling interests in the Operating Partnership
|
43,928 | 37,670 | 41,836 | 44,115 | 47,307 | |||||||||||||||
Kite Realty Group Trust shareholders’ equity
|
753,557 | 473,086 | 409,372 | 423,065 | 375,078 | |||||||||||||||
Noncontrolling interests
|
3,548 | 3,536 | 4,251 | 6,914 | 7,371 | |||||||||||||||
Total liabilities and equity
|
1,763,927 | 1,288,657 | 1,193,266 | 1,132,783 | 1,140,685 |
·
|
Macroeconomic Conditions: Global economic and market concerns receded during 2013. Capital market conditions have continued to improve with increased access to and availability of equity markets and unsecured and secured debt. Business and consumer confidence continues to improve as evidenced by a growth in gross domestic product over the second half of 2013. Reports of consumer spending were generally positive as job growth continues to increase.
|
·
|
Increasing Home Values and Improving Residential Construction: U.S. home values improved as residential real estate market conditions benefited from increased home sales and increased new residential construction though the improvement started to slow towards the end of 2013.
|
·
|
Continued Lower Labor Participation Rates: The U.S. unemployment rate declined in 2013 but continues to be higher than historical levels. Continued high unemployment rates and low employee participation rates could cause decreases in consumer spending, thereby negatively affecting the businesses of our retail tenants. We continue to focus on markets where household income within a five-mile radius of our properties is higher than statewide levels.
|
·
|
Difficulty in Collecting Rent; Rent Adjustments. When consumers decrease their spending, our tenants typically experience decreased revenues and cash flows. This makes it more difficult for some of our local and regional tenants to pay their rent obligations, which is the primary source of our revenues. Our tenants’ decreased cash flows may be even more pronounced if they are unable to obtain financing to operate their businesses. Such decreases or, if granted, deferrals in tenants’ rent obligations could negatively affect our cash flows.
|
·
|
Termination of Leases. If our tenants find it difficult to meet their rental obligations, they may be forced to terminate their leases with us. During 2013, tenants at some of our properties terminated their leases with us. In some cases, we were able to secure replacement tenants at rental rates comparable to or greater than the rates of the terminated tenants. In other cases, we were not able to do so.
|
·
|
Tenant Bankruptcies. The number of bankruptcies by U.S. businesses has decreased from the historically high levels experienced during recent years. While we have seen a decrease over the past year in tenant bankruptcies, there is no assurance that this decrease will continue.
|
·
|
Decrease in Demand for Retail Space. Demand for retail space at our shopping centers and at our development and redevelopment projects continued to improve in 2013, most notably from national and regional retailers. Demand from local, small shop merchants has increased at a slower pace, reflecting the difficulty such potential tenants have securing financing for working capital and expansion plans. While our leasing activity remained high and the overall leased percentage of our retail shopping centers increased in 2013, overall demand for retail space may not continue and may decline in the future until job growth, consumer confidence, and the general economy stabilize for an extended period of time.
|
·
|
the fair value of the building on an as-if-vacant basis and to land determined either by comparable market data, real estate tax assessments, independent appraisals or other relevant data;
|
·
|
above-market and below-market in-place lease values for acquired properties are based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over the remaining non-cancelable term of the leases. Any below-market renewal options are also considered in the in-place lease values. The capitalized above-market and below-market lease values are amortized as a reduction of or addition to rental income over the remaining non-cancelable terms of the respective leases. Should a tenant vacate, terminate its lease, or otherwise notify us of its intent to do so, the unamortized portion of the lease intangibles would be charged or credited to income; and
|
·
|
the value of leases acquired. We utilize independent sources for its estimates to determine the respective in-place lease values. Our estimates of value are made using methods similar to those used by independent appraisers. Factors we consider in our analysis include an estimate of costs to execute similar leases including tenant improvements, leasing commissions and foregone costs and rent received during the estimated lease-up period as if the space was vacant. The value of in-place leases is amortized to expense over the remaining initial terms of the respective leases.
|
Property Name
|
MSA
|
Economic Occupancy Date1
|
Owned GLA
|
||||
Delray Marketplace
|
Delray Beach, FL
|
March 2013
|
255,554
|
||||
Holly Springs Towne Center
|
Raleigh, NC
|
March 2013
|
207,589
|
1
|
Represents the date in which we started receiving rental payments under tenant leases or ground leases at the property or the tenant took possession of the property, whichever was sooner.
|
Property Name
|
MSA
|
Acquisition Date
|
Acquisition Cost
(Millions)
|
Financing
Method
|
Owned GLA
|
||||||
Oleander Place
|
Wilmington, NC
|
February 2011
|
$
|
3.5
|
Primarily Debt
|
45,530
|
|||||
Lithia Crossing
|
Tampa, FL
|
June 2011
|
13.3
|
Primarily Debt
|
91,043
|
||||||
Cove Center
|
Stuart, FL
|
June 2012
|
22.1
|
Primarily Debt
|
155,063
|
||||||
12th Street Plaza
|
Vero Beach, FL
|
July 2012
|
15.2
|
Primarily Debt
|
138,268
|
||||||
Publix at Woodruff
|
Greenville, SC
|
December 2012
|
9.1
|
Primarily Equity
|
68,055
|
||||||
Shoppes at Plaza Green
|
Greenville, SC
|
December 2012
|
28.8
|
Primarily Equity
|
194,807
|
||||||
Shoppes of Eastwood
|
Orlando, FL
|
January 2013
|
11.6
|
Primarily Equity
|
69,037
|
||||||
Cool Springs Market
|
Nashville, TN
|
April 2013
|
37.6
|
Primarily Equity
|
223,912
|
||||||
Castleton Crossing
|
Indianapolis, IN
|
May 2013
|
39.0
|
Primarily Equity
|
277,812
|
||||||
Toringdon Market
|
Charlotte, NC
|
August 2013
|
15.9
|
Primarily Equity
|
60,464
|
||||||
Nine Property Portfolio1
|
Various
|
November 2013
|
304.0
|
Equity/Debt
|
1,977,866
|
1
|
The properties acquired were:
· Beechwood Promenade in Athens, Georgia;
· Burt Store Promenade in Punta Gorda, Florida;
· Hunter’s Creek Promenade in Orlando, Florida;
· Lakewood Promenade in Jacksonville, Florida;
· Northdale Promenade in Tampa, Florida;
· Kingwood Commons in Houston, Texas;
· Portofino Shopping Center in Houston, Texas;
· Clay Marketplace in Birmingham, Alabama; and
· Trussville Promenade in Birmingham, Alabama
|
Property Name
|
MSA
|
Disposition Date
|
Owned GLA
|
|||
Consolidated
|
||||||
Martinsville Shops | Indianapolis, IN | December 2011 | 10,886 | |||
Gateway Shopping Center
|
Seattle, WA
|
February 2012
|
99,444
|
|||
South Elgin Commons
|
Chicago, IL
|
June 2012
|
128,000
|
|||
50 South Morton
|
Indianapolis, IN
|
July 2012
|
2,000
|
|||
Coral Springs Plaza
|
Ft. Lauderdale, FL
|
September 2012
|
46,079
|
|||
Pen Products
|
Indianapolis, IN
|
October 2012
|
85,875
|
|||
Indiana State Motor Pool
|
Indianapolis, IN
|
October 2012
|
115,000
|
|||
Sandifur Plaza
|
Pasco, WA
|
November 2012
|
12,552
|
|||
Zionsville Place
|
Indianapolis, IN
|
November 2012
|
12,400
|
|||
Preston Commons
|
Dallas, TX
|
December 2012
|
27,539
|
|||
Kedron Village
|
Atlanta, GA
|
July 2013
|
157,345
|
|||
Cedar Hill Village
|
Dallas, TX
|
September 2013
|
44,214
|
|||
Unconsolidated
|
||||||
Eddy Street Commons Limited Service Hotel1
|
South Bend, IN
|
November 2011
|
N/A
|
____________________
|
|
1
|
We held a 50% interest in this unconsolidated joint venture. In November 2011, the joint venture sold this property for $17.5 million, resulting in a total gain on sale of $8.3 million. We used our share of the net proceeds to pay down borrowings under our unsecured revolving credit facility. Our share of the gain on sale was $4.3 million, including related tax effects.
|
Property Name
|
MSA
|
Transition from Redevelopment Pipeline1
|
Owned GLA
|
|||
Bolton Plaza2
|
Jacksonville, FL
|
Pending
|
155,637
|
|||
Rivers Edge3
|
Indianapolis, IN
|
December 2011
|
149,209
|
|||
Courthouse Shadows4
|
Naples, FL
|
Pending
|
134,867
|
|||
Four Corner Square5
|
Seattle, WA
|
December 2013
|
108,269
|
|||
Oleander Place6
|
Wilmington, NC
|
December 2012
|
45,530
|
|||
Rangeline Crossing7
|
Indianapolis, IN
|
June 2013
|
74,583
|
|||
King’s Lake Square8
|
Naples, FL
|
Pending
|
88,153
|
|||
Gainesville Plaza9
|
Gainesville, FL
|
Pending
|
177,826
|
1
|
Transition date represents the date the property was transitioned to our operating portfolio upon the substantial completion of redevelopment activities.
|
2
|
LA Fitness is expected to open in the 1st quarter of 2014 and will anchor the center along with Academy Sports and Outdoors.
|
3
|
We purchased this property in February 2008 with the intent to redevelop. The property was substantially completed and transitioned to the operating portfolio in December 2011. The center is anchored by Nordstrom Rack, The Container Store, Buy Buy Baby, Arhaus Furniture, and BGI Fitness.
|
4
|
Publix has notified the Company it will vacate upon the expiration of its lease in May 2014.
|
5
|
The property was substantially completed and transitioned to the operating portfolio in December 2013. The center is anchored by Walgreens, Grocery Outlet, and Johnson’s Do-It-Center.
|
6
|
We purchased this property in February 2011. Subsequent to the acquisition, we executed a lease termination agreement with the existing tenant and executed a lease with new anchor Whole Foods. This tenant opened in the second quarter of 2012, and the property was transitioned back to the operating portfolio in December 2012.
|
7
|
In February 2011, we completed the acquisition of the remaining 40% interest in this property. In May 2012, we executed a lease with Earth Fare, a specialty grocer, and transitioned this center to an in-process redevelopment. The property was substantially completed and transitioned to the operating portfolio in June 2013.
|
8
|
In August 2013, we commenced the redevelopment of a new and upgraded Publix grocery store. The new store is expected to open in the 2nd quarter of 2014.
|
9
|
In May 2013, we transitioned this property to redevelopment upon the expiration of Wal-Mart’s lease. The Company is currently evaluating leasing and site plans for the redevelopment and anticipate signing leases with two national anchor tenants.
|
Years Ended December 31,
|
||||||||||||
2013
|
2012
|
% Change
|
||||||||||
Number of comparable properties at period end1
|
49 | 49 | ||||||||||
Leased percentage at period end
|
96.1 | % | 94.4 | % | ||||||||
Occupied percentage at period end
|
92.4 | % | 90.6 | % | ||||||||
Net operating income – same properties (49 properties)2
|
$ | 60,790,342 | $ | 57,963,325 | 4.9 | % | ||||||
Reconciliation to Most Directly Comparable GAAP Measure:
|
||||||||||||
Net operating income – same properties
|
$ | 60,790,342 | $ | 57,963,325 | ||||||||
Net operating income – non-same activity
|
31,705,805 | 8,962,109 | ||||||||||
Other income (expense), net
|
(324,785 | ) | 315,029 | |||||||||
General and administrative expense
|
(8,210,792 | ) | (7,117,195 | ) | ||||||||
Acquisition expense
|
(2,214,567 | ) | (364,364 | ) | ||||||||
Litigation charge, net
|
— | (1,007,451 | ) | |||||||||
Depreciation expense
|
(54,479,023 | ) | (38,834,559 | ) | ||||||||
Interest expense
|
(27,993,577 | ) | (23,391,937 | ) | ||||||||
Remeasurement loss on consolidation of Parkside Town Commons, net
|
— | (7,979,626 | ) | |||||||||
Discontinued operations
|
834,505 | 655,647 | ||||||||||
Impairment charge
|
(5,371,427 | ) | — | |||||||||
Gain on debt extinguishment
|
1,241,724 | — | ||||||||||
Gain on sales of operating properties
|
486,540 | 7,094,238 | ||||||||||
Net loss (income) attributable to noncontrolling interests
|
685,520 | (629,063 | ) | |||||||||
Dividends on preferred shares
|
(8,456,251 | ) | (7,920,002 | ) | ||||||||
Net loss attributable to common shareholders
|
$ | (11,305,986 | ) | $ | (12,253,849 | ) |
1
|
Same Property analysis excludes properties in redevelopment.
|
2
|
Excludes net gain from outlot sales, straight-line rent revenue, bad debt expense, lease termination fees, amortization of lease intangibles and significant prior period expense recoveries and adjustments, if any.
|
Years Ended December 31, | ||||||||||||
2013
|
2012
|
Net change 2012 to 2013
|
||||||||||
Revenue:
|
||||||||||||
Rental income (including tenant reimbursements)
|
$ | 118,059,625 | $ | 92,495,427 | $ | 25,564,198 | ||||||
Other property related revenue
|
11,428,702 | 4,044,016 | 7,384,686 | |||||||||
Total revenue
|
129,488,327 | 96,539,443 | 32,948,884 | |||||||||
Expenses:
|
||||||||||||
Property operating
|
21,729,251 | 16,756,287 | 4,972,964 | |||||||||
Real estate taxes
|
15,262,928 | 12,857,722 | 2,405,206 | |||||||||
General, administrative, and other
|
8,210,793 | 7,117,195 | 1,093,598 | |||||||||
Acquisition costs
|
2,214,567 | 364,364 | 1,850,203 | |||||||||
Litigation charge, net | — | 1,007,451 | (1,007,451 | ) | ||||||||
Depreciation and amortization
|
54,479,023 | 38,834,559 | 15,644,464 | |||||||||
Total Expenses
|
101,896,562 | 76,937,578 | 24,958,984 | |||||||||
Operating income
|
27,591,765 | 19,601,865 | 7,989,900 | |||||||||
Interest expense
|
(27,993,577 | ) | (23,391,937 | ) | (4,601,640 | ) | ||||||
Income tax (expense) benefit of taxable REIT subsidiary
|
(262,404 | ) | 105,984 | (368,388 | ) | |||||||
Remeasurement loss on consolidation of Parkside Town Commons, net | — | (7,979,626 | ) | 7,979,626 | ||||||||
Other (expense) income, net
|
(62,381 | ) | 209,045 | (271,426 | ) | |||||||
Loss from continuing operations
|
(726,597 | ) | (11,454,669 | ) | 10,728,072 | |||||||
Discontinued operations:
|
||||||||||||
Income from operations
|
834,505 | 655,647 | 178,858 | |||||||||
Impairment charge | (5,371,427 | ) | — | (5,371,427 | ) | |||||||
Gain on debt extinguishment
|
1,241,724 | — | 1,241,724 | |||||||||
Gain on sale of operating properties
|
486,540 | 7,094,238 | (6,607,698 | ) | ||||||||
(Loss) income from discontinued operations
|
(2,808,658 | ) | 7,749,885 | (10,558,543 | ) | |||||||
Consolidated net loss
|
(3,535,255 | ) | (3,704,784 | ) | 169,529 | |||||||
Net loss (income) attributable to noncontrolling interests
|
685,520 | (629,063 | ) | 1,314,583 | ||||||||
Net loss attributable to Kite Realty Group Trust
|
(2,849,735 | ) | (4,333,847 | ) | 1,484,112 | |||||||
Dividends on preferred shares
|
(8,456,251 | ) | (7,920,002 | ) | (536,249 | ) | ||||||
Net loss attributable to common shareholders
|
$ | (11,305,986 | ) | $ | (12,253,849 | ) | $ | 947,863 | ||||
Net change 2012 to 2013
|
||||
Development properties that became operational or were partially operational in 2012 and/or 2013
|
$ | 6,760,254 | ||
Properties acquired during 2012 and 2013
|
15,508,597 | |||
Properties under redevelopment during 2012 and/or 2013
|
965,924 | |||
Properties fully operational during 2012 and 2013 and other
|
2,329,423 | |||
Total
|
$ | 25,564,198 | ||
·
|
Improvement in base rental revenue due to improved occupancy levels at operating properties including anchor leases at our Cedar Hill Plaza, Rivers Edge, and Cobblestone Plaza operating properties along with improved rent spreads on new and renewal leases; and
|
·
|
Increased recovery income due to increase in recoverable property operating expenses and real estate taxes of $1.5 million along with higher recovery rates due to improved occupancy levels.
|
Net change 2012 to 2013
|
||||
Development properties that became operational or were partially operational in 2012 and/or 2013
|
$ | 1,789,256 | ||
Properties acquired during 2012 and 2013
|
1,949,848 | |||
Properties under redevelopment during 2012 and/or 2013
|
31,148 | |||
Properties fully operational during 2012 and 2013 and other
|
1,202,712 | |||
Total
|
$ | 4,972,964 | ||
·
|
$0.5 million net increase in repairs and maintenance at a number of our operating properties in 2013;
|
·
|
$0.3 million increase in insurance due to higher costs at our Florida properties. The majority of this increase is recoverable from tenants;
|
·
|
$0.2 million increase in snow removal costs. The majority of this increase is recoverable from tenants; and
|
·
|
The changes in other categories of expense were not individually significant.
|
Net change 2012 to 2013
|
||||
Development properties that became operational or were partially operational in 2012 and/or 2013
|
$ | 244,166 | ||
Properties acquired during 2012 and 2013
|
1,926,894 | |||
Properties under redevelopment during 2012 and/or 2013
|
(83,512 | ) | ||
Properties fully operational during 2012 and 2013 and other
|
317,658 | |||
Total
|
$ | 2,405,206 | ||
Net change 2012 to 2013
|
||||
Development properties that became operational or were partially operational in 2012 and/or 2013
|
$ | 2,719,639 | ||
Properties acquired during 2012 and 2013
|
9,541,719 | |||
Properties under redevelopment during 2012 and/or 2013
|
1,617,038 | |||
Properties fully operational during 2012 and 2013 and other
|
1,766,068 | |||
Total
|
$ | 15,644,464 | ||
·
|
An increase of $9.5 million related to the properties acquired during 2012 and 2013;
|
·
|
An increase of $4.7 million related to the redevelopment of our Bolton Plaza and King’s Lake Square properties due to accelerated depreciation recorded in 2013. Redevelopment plans for these properties were finalized during 2013, resulting in a reduction of the useful life of certain assets that were demolished;
|
·
|
A decrease of $3.8 million related to the redevelopment of our Four Corner Square and Rangeline Crossing operating properties due to accelerated depreciation recorded in 2012. Redevelopment plans for these properties were finalized during the first half of 2012, resulting in a reduction of the useful life of certain assets that were demolished; and
|
·
|
The remaining increase is due to additional assets placed in-service related to anchor retenanting at certain of our operating properties.
|
Years Ended December 31, | ||||||||||||
2012
|
2011
|
Net change 2011 to 2012
|
||||||||||
Revenue:
|
||||||||||||
Rental income (including tenant reimbursements)
|
$ | 92,495,427 | $ | 84,867,644 | $ | 7,627,783 | ||||||
Other property related revenue
|
4,044,016 | 4,247,909 | (203,893 | ) | ||||||||
Total revenue
|
96,539,443 | 89,115,553 | 7,423,890 | |||||||||
Expenses:
|
||||||||||||
Property operating
|
16,756,287 | 16,829,934 | (73,647 | ) | ||||||||
Real estate taxes
|
12,857,722 | 12,447,517 | 410,205 | |||||||||
General, administrative, and other
|
7,117,195 | 6,273,641 | 843,554 | |||||||||
Acquisition costs
|
364,364 | — | 364,364 | |||||||||
Litigation charge, net | 1,007,451 | — | 1,007,451 | |||||||||
Depreciation and amortization
|
38,834,559 | 33,114,557 | 5,720,002 | |||||||||
Total Expenses
|
76,937,578 | 68,665,649 | 8,271,929 | |||||||||
Operating income
|
19,601,865 | 20,449,904 | (848,039 | ) | ||||||||
Interest expense
|
(23,391,937 | ) | (21,624,992 | ) | (1,766,945 | ) | ||||||
Income tax benefit of taxable REIT subsidiary
|
105,984 | 1,294 | 104,690 | |||||||||
Gain on sale of unconsolidated property, net | — | 4,320,155 | (4,320,155 | ) | ||||||||
Remeasurement loss on consolidation of Parkside Town Commons, net | (7,979,626 | ) | — | (7,979,626 | ) | |||||||
Other income, net
|
209,045 | 606,368 | (397,323 | ) | ||||||||
(Loss) income from continuing operations
|
(11,454,669 | ) | 3,752,729 | (15,207,398 | ) | |||||||
Discontinued operations:
|
||||||||||||
Income from operations
|
655,647 | 1,629,920 | (974,273 | ) | ||||||||
Gain (loss) on sale of operating properties
|
7,094,238 | (397,909 | ) | 7,492,147 | ||||||||
Income from discontinued operations
|
7,749,885 | 1,232,011 | 6,517,874 | |||||||||
Consolidated net (loss) income
|
(3,704,784 | ) | 4,984,740 | (8,689,524 | ) | |||||||
Net income attributable to noncontrolling interests
|
(629,063 | ) | (3,466 | ) | (625,597 | ) | ||||||
Net (loss) income attributable to Kite Realty GroupTrust
|
(4,333,847 | ) | 4,981,274 | (9,315,121 | ) | |||||||
Dividends on preferred shares
|
(7,920,002 | ) | (5,775,000 | ) | (2,145,002 | ) | ||||||
Net loss attributable to common shareholders
|
$ | (12,253,849 | ) | $ | (793,726 | ) | $ | (11,460,123 | ) | |||
Net change 2011 to 2012
|
||||
Development properties that became operational or were partially operational in 2011 and/or 2012
|
$ | 2,326,284 | ||
Properties acquired during 2011 and 2012
|
2,770,997 | |||
Properties under redevelopment during 2011 and/or 2012
|
1,316,147 | |||
Properties fully operational during 2011 and 2012 and other
|
1,214,355 | |||
Total
|
$ | 7,627,783 | ||
·
|
Improvement in base rental revenue due to improved occupancy levels at operating properties including anchor leases at Cedar Hill Plaza, Market Street Village, and Sunland Towne Center along with improved rent spreads on new and renewal leases. In addition to the increased rent payments from these new and existing tenants, these commencements met co-tenancy requirements at two operating properties, favorably impacting billable rents to other tenants; and
|
·
|
Decreased recovery income due to decrease in recoverable property operating expenses and real estate taxes of $1.0 million offset by improvement in recovery rates due to improved occupancy levels.
|
Net change 2011 to 2012
|
||||
Development properties that became operational or were partially operational in 2011 and/or 2012
|
$ | 79,942 | ||
Properties acquired during 2011 and 2012
|
313,761 | |||
Properties under redevelopment during 2011 and/or 2012
|
248,557 | |||
Properties fully operational during 2011 and 2012 and other
|
(715,907 | ) | ||
Total
|
$ | (73,647 | ) | |
·
|
$0.6 million net decrease in snow removal costs due to decreased snow at a number of our operating properties in 2012 partially offset by an increase in general repairs and maintenance of $0.2 million;
|
·
|
$0.4 million decrease in bad debt expense at a number of our operating properties reflecting a general recovery in economic conditions of our tenants and strength of recent leasing activity; and
|
·
|
The changes in other categories of expense were not individually significant.
|
Net change 2011 to 2012
|
||||
Development properties that became operational or were partially operational in 2011 and/or 2012
|
$ | 40,058 | ||
Properties acquired during 2011 and 2012
|
313,761 | |||
Properties under redevelopment during 2011 and/or 2012
|
292,703 | |||
Properties fully operational during 2011 and 2012 and other
|
(236,317 | ) | ||
Total
|
$ | 410,205 | ||
Net change 2011 to 2012
|
||||
Development properties that became operational or were partially operational in 2011 and/or 2012
|
$ | 634,538 | ||
Properties acquired during 2011 and 2012
|
1,891,114 | |||
Properties under redevelopment during 2011 and/or 2012
|
2,618,617 | |||
Properties fully operational during 2011 and 2012 and other
|
575,733 | |||
Total
|
$ | 5,720,002 | ||
·
|
An increase of $2.2 million related to the Four Corner Square redevelopment. A redevelopment plan for this property was finalized during the first quarter of 2012, resulting in a reduction of the useful life of certain assets that were demolished;
|
·
|
An increase of $2.0 million related to the Rangeline Crossing redevelopment. A redevelopment plan for this property was finalized during the second quarter of 2012, resulting in a reduction of the useful life of certain assets that were demolished;
|
·
|
A decrease of $1.5 million related to the Oleander Place redevelopment. In 2011, the Company reduced the useful life of certain assets that were demolished; and
|
·
|
An increase of $1.9 million related to properties acquired in 2012.
|
·
|
a maximum leverage ratio of 60%, with a surge provision permitting the maximum leverage ratio to increase to 62.5% for one period of up to two consecutive quarters;
|
·
|
Adjusted EBITDA (as defined in the unsecured facility) to fixed charges coverage ratio of at least 1.50 to 1;
|
·
|
minimum tangible net worth (defined as Total Asset Value less Total Indebtedness) of $350 million (plus 75% of the net proceeds of any future equity issuances);
|
·
|
the aggregate amount of unsecured debt of Company, Operating Partnership and their respective subsidiaries not exceeding the lesser of (a) 62.5% of the value of all properties then included in an unencumbered pool of properties that satisfy certain requirements and (b) the maximum principal amount of debt which would not cause the ratio of certain net operating income less capital reserves to debt service under the Credit Agreement to be less than 1.40 to 1;
|
·
|
ratio of secured indebtedness to total asset value of no more than .55 to 1;
|
·
|
minimum unencumbered property pool occupancy rate of 80%;
|
·
|
ratio of floating rate debt to total asset value of no more than 0.35 to 1; and
|
·
|
ratio of recourse debt to total asset value of no more than 0.30 to 1.
|
Year Ended – December 31, 2013
(in thousands)
|
Cumulative – Through December 31, 2013
(in thousands)
|
|||||||
Under Construction Developments1
|
$ | 40,117 | $ | 151,038 | ||||
Pending Construction - Development
|
706 | 16,849 | ||||||
Under Construction – Redevelopments
|
8,127 | 11,225 | ||||||
Pending Construction - Redevelopments
|
601 | 767 | ||||||
Total for Development Activity
|
49,551 | 179,879 | ||||||
Recently Completed Developments, net2
|
41,121 | N/A | ||||||
Miscellaneous Other Activity, net
|
13,074 | N/A | ||||||
Recurring Operating Capital Expenditures (Primarily Tenant Improvement Payments)
|
8,834 | N/A | ||||||
Total
|
$ | 112,580 | $ | 179,879 |
____________________
|
||||||||
1
|
Cumulative capital expenditures exclude $2.6 million of leasing costs included in deferred costs, net on the accompanying consolidated balance sheet.
|
|||||||
2
|
This classification includes Holly Springs Towne Centre – Phase I, Four Corner Square, and Rangeline Crossing.
|
·
|
2013 acquisitions for net cash outflows of $407.2 million compared to 2012 net cash outflows of $65.9 million. The significant increase was due to higher acquisition volume in 2013;
|
·
|
Net proceeds of $87.4 million related to 2012 sales compared to net proceeds of $7.3 million related to the sale of Cedar Hill Village in September 2013; and
|
·
|
Increase in capital expenditures, net plus the decrease in construction payables of $21.7 million as construction was ongoing at Delray Marketplace, Holly Springs Towne Center, Parkside Town Commons, Four Corner Square, and Rangeline Crossing compared to lower expenditures at these properties in 2012.
|
·
|
In November 2013, 36,800,000 common shares were issued for net proceeds of $217 million. A portion of these proceeds were used to fund a portion of the purchase price of the portfolio of nine unencumbered retail properties;
|
·
|
In April and May of 2013, 15,525,000 common shares were issued for net proceeds of $97 million. These proceeds were used to fund the purchase price of Cool Springs Market, Castleton Crossing, and Toringdon Market;
|
·
|
In August 2013, proceeds of $105 million from the expansion of the amended unsecured term loan were received. The Company utilized $102 million of the proceeds to pay down the unsecured revolving credit facility;
|
·
|
Draws of $77.4 million were made on construction loans related to Delray Marketplace, Holly Springs Towne Center, Parkside Town Commons, Rangeline Crossing, and Four Corner Square;
|
·
|
Distributions to common shareholders and operating partnership unitholders of $22.2 million; and
|
·
|
Distributions to preferred shareholders of $8.5 million.
|
·
|
In March 2012, we issued 1.3 million shares of Series A Cumulative Redeemable Perpetual Preferred Shares for net proceeds of $31.3 million. A repayment of $30.0 million was made on the unsecured revolving credit facility from the net proceeds of the offering;
|
·
|
In October 2012, we issued 12.1 million common shares for net proceeds of $59.7 million;
|
·
|
Net debt paydowns of $13.7 million;
|
·
|
Distributions of $2.7 million to our partners in consolidated joint ventures. The majority of this relates to our partner’s share of net proceeds from the sale of Gateway Shopping Center;
|
·
|
Distributions to common shareholders and operating partnership unitholders of $17.3 million; and
|
·
|
Distributions to preferred shareholders of $7.7 million.
|
Development Activity and Tenant
Allowances1
|
Operating
Leases
|
Consolidated
Long-term
Debt and Interest2
|
Employment
Contracts3
|
Total
|
|
||||||||||||||||
2014
|
$ | 14,813,075 | $ | 461,040 | $ | 119,951,605 | $ | 1,362,000 | $ | 136,587,720 | |||||||||||
2015
|
— | 443,083 | 125,065,836 | — | 125,508,919 | ||||||||||||||||
2016
|
— | 406,881 | 187,590,536 | — | 187,997,417 | ||||||||||||||||
2017
|
— | 407,187 | 169,581,831 | — | 169,989,018 | ||||||||||||||||
2018
|
— | 44,499 | 245,804,849 | — | 245,849,348 | ||||||||||||||||
Thereafter
|
— | 66,839 | 135,903,343 | — | 135,970,182 | ||||||||||||||||
Total
|
$ | 14,813,075 | $ | 1,829,529 | $ | 983,898,000 | $ | 1,362,000 | $ | 1,001,902,604 |
____________________
|
|
1
|
Tenant allowances include commitments made to tenants at our operating and under construction development and redevelopment properties.
|
2
|
Our long-term debt consists of both variable and fixed-rate debt and includes both principal and interest. Interest expense for variable-rate debt was calculated using the interest rates as of December 31, 2013.
|
3
|
We have entered into employment agreements with certain members of senior management. Under these agreements, each individual received a stipulated annual base salary through December 31, 2013. Each agreement has an automatic one-year renewal unless we or the individual elects not to renew the agreement. The contracts have been extended through December 31, 2014.
|
Property
|
Balance
Outstanding
|
Interest
Rate
|
Maturity
|
||||||
Fixed Rate Debt - Mortgage:
|
|||||||||
50th & 12th 2
|
$
|
4,034,174
|
5.67
|
%
|
11/11/2014
|
||||
Indian River Square
|
12,451,226
|
5.42
|
%
|
6/11/2015
|
|||||
Plaza Volente
|
26,849,712
|
5.42
|
%
|
6/11/2015
|
|||||
Cool Creek Commons
|
16,903,926
|
5.88
|
%
|
4/11/2016
|
|||||
Sunland Towne Centre
|
24,289,082
|
6.01
|
%
|
7/1/2016
|
|||||
Pine Ridge Crossing
|
17,086,058
|
6.34
|
%
|
10/11/2016
|
|||||
Riverchase Plaza
|
10,251,634
|
6.34
|
%
|
10/11/2016
|
|||||
Traders Point
|
44,348,363
|
5.86
|
%
|
10/11/2016
|
|||||
Geist Pavilion
|
10,863,420
|
5.78
|
%
|
1/1/2017
|
|||||
Whitehall Pike
|
6,748,326
|
6.71
|
%
|
7/5/2018
|
|||||
International Speedway Square
|
20,300,144
|
5.77
|
%
|
4/1/2021
|
|||||
Bayport Commons
|
12,733,766
|
5.44
|
%
|
9/1/2021
|
|||||
Eddy Street Commons
|
24,739,889
|
5.44
|
%
|
9/1/2021
|
|||||
Four Property Pool Loan
|
42,106,320
|
5.44
|
%
|
9/1/2021
|
|||||
Centre at Panola, Phase I
|
2,798,071
|
6.78
|
%
|
1/1/2022
|
|||||
276,504,111
|
|||||||||
Floating Rate Debt - Hedged:
|
|||||||||
US Bank
|
56,000,000
|
0.26
|
%
|
11/18/2014
|
|||||
Associated Bank
|
15,100,000
|
1.35
|
%
|
12/31/2016
|
|||||
KeyBank
|
13,923,146
|
3.31
|
%
|
1/3/2017
|
|||||
Various Banks
|
50,000,000
|
0.91
|
%
|
2/26/2018
|
|||||
JP Morgan
|
40,950,000
|
1.49
|
%
|
8/21/2018
|
|||||
Various Banks
|
125,000,000
|
1.52
|
%
|
4/30/2019
|
|||||
Old National
|
9,668,920
|
1.33
|
%
|
1/4/2020
|
|||||
Associated Bank
|
16,200,000
|
2.12
|
%
|
1/15/2020
|
|||||
326,842,066
|
|||||||||
Net unamortized premium on assumed debt of acquired properties
|
64,688
|
||||||||
Total Fixed Rate Indebtedness
|
$
|
603,410,865
|
Property
|
Balance
Outstanding
|
Interest
Rate1
|
Maturity
|
Interest Rate
at 12/31/13
|
|||||
Variable Rate Debt - Mortgage:
|
|||||||||
Beacon Hill
|
6,859,650
|
LIBOR + 125
|
3/30/2014
|
1.42
|
%
|
||||
Zionsville Walgreens
|
4,594,000
|
LIBOR + 225
|
6/30/2015
|
2.42
|
%
|
||||
951 & 41
|
5,000,000
|
LIBOR + 225
|
1/3/2016
|
2.42
|
%
|
||||
Eastgate Pavilion
|
16,164,000
|
LIBOR + 225
|
12/31/2016
|
2.42
|
%
|
||||
Fishers Station
|
7,733,720
|
LIBOR + 269
|
1/4/2010
|
2.86
|
%
|
||||
Bridgewater Marketplace
|
1,935,200
|
LIBOR + 294
|
1/4/2010
|
3.11
|
%
|
||||
Thirty South
|
18,900,000
|
LIBOR + 205
|
12/31/2020
|
2.22
|
%
|
||||
Subtotal Mortgage Notes
|
61,186,570
|
||||||||
Variable Rate Debt - Secured by Properties under Construction:
|
|||||||||
Rangeline Crossing
|
16,459,032
|
LIBOR + 225
|
10/31/2014
|
2.42
|
%
|
||||
Delray Marketplace
|
59,044,576
|
LIBOR + 200
|
11/18/2014
|
2.17
|
%
|
||||
Four Corner Square
|
18,885,990
|
LIBOR + 225
|
7/10/2015
|
2.42
|
%
|
||||
Holly Springs Towne Center – Phase I
|
33,537,912
|
LIBOR + 250
|
7/31/2015
|
2.67
|
%
|
||||
Parkside Town Commons
|
16,461,195
|
LIBOR + 210
|
11/22/2016
|
2.27
|
%
|
||||
Subtotal Construction Notes
|
144,388,705
|
||||||||
Unsecured Credit Facility
|
145,000,000
|
LIBOR + 195
|
2/26/2017
|
2.12
|
%
|
||||
Unsecured Term Loan
|
230,000,000
|
LIBOR + 180
|
8/21/2018
|
1.97
|
%
|
||||
Floating Rate Debt - Hedged:
|
(326,842,066
|
)
|
Various
|
Various
|
|||||
Total Variable Rate Indebtedness
|
253,733,209
|
||||||||
Total Consolidated Indebtedness
|
$
|
857,144,074
|
____________________
|
|
1
|
At December 31, 2013, one-month LIBOR was 0.17%.
|
2
|
Subsequent to December 31, 2013, the Company sold the property securing this loan and retired the debt.
|
Funds From Operations:
|
Year Ended December 31, 2013
|
Year Ended December 31, 2012
|
Year Ended December 31, 2011
|
|||||||||
Consolidated net (loss) income
|
$ | (3,535,255 | ) | $ | (3,704,784 | ) | $ | 4,984,740 | ||||
Less dividends on preferred shares
|
(8,456,251 | ) | (7,920,002 | ) | (5,775,000 | ) | ||||||
Less net income attributable to noncontrolling interests in properties
|
(120,771 | ) | (137,552 | ) | (101,069 | ) | ||||||
Less gain (loss) on sale of operating properties, net of tax expense
|
(486,540 | ) | (7,094,238 | ) | 397,909 | |||||||
Less gain on sale of unconsolidated property, including tax benefit
|
— | — | (4,320,155 | ) | ||||||||
Add remeasurement loss on consoldiation of Parkside Town Commons, net
|
— | 7,979,626 | — | |||||||||
Add impairment charge | 5,371,427 | — | — | |||||||||
Add depreciation and amortization net of noncontrolling interests
|
54,850,148 | 41,357,472 | 36,577,580 | |||||||||
Funds From Operations of the Kite Portfolio1
|
47,622,758 | 30,480,522 | 31,764,005 | |||||||||
Less redeemable noncontrolling interests in Funds From Operations
|
(3,194,745 | ) | (3,020,454 | ) | (3,494,040 | ) | ||||||
Funds From Operations allocable to the Company1
|
$ | 44,428,013 | $ | 27,460,068 | $ | 28,269,965 | ||||||
Funds From Operations of the Kite Portfolio1
|
$ | 47,622,758 | $ | 30,480,522 | $ | 31,764,005 | ||||||
Add back: accelerated amortization of deferred financing fees
|
488,629 | 500,028 | — | |||||||||
Add back: portfolio acquisition costs | 1,647,740 | — | — | |||||||||
Less: gain on debt extinguishment | (1,241,724 | ) | — | — | ||||||||
Add back Litigation charge, net
|
— | 1,007,451 | — | |||||||||
Funds From Operations of the Kite Portfolio, as adjusted1
|
$ | 48,517,403 | $ | 31,988,001 | $ | 31,764,005 | ||||||
____________________
|
|
1
|
“Funds From Operations of the Kite Portfolio” measures 100% of the operating performance of the Operating Partnership’s real estate properties and construction and service subsidiaries in which the Company owns an interest. “Funds From Operations allocable to the Company” reflects a reduction for the noncontrolling weighted average diluted interest in the Operating Partnership.
|
(a)
|
Documents filed as part of this report:
|
|
(1)
|
Financial Statements:
|
|
Consolidated financial statements for the Company listed on the index immediately preceding the financial statements at the end of this report.
|
||
(2)
|
Financial Statement Schedule:
|
|
Financial statement schedule for the Company listed on the index immediately preceding the financial statements at the end of this report.
|
||
(3)
|
Exhibits:
|
|
The Company files as part of this report the exhibits listed on the Exhibit Index.
|
||
(b)
|
Exhibits:
|
|
The Company files as part of this report the exhibits listed on the Exhibit Index.
|
||
(c)
|
Financial Statement Schedule:
|
|
The Company files as part of this report the financial statement schedule listed on the index immediately preceding the financial statements at the end of this report.
|
KITE REALTY GROUP TRUST
|
||
(Registrant)
|
||
/s/ JOHN A. KITE
|
||
John A. Kite
|
||
March 7, 2014
|
Chairman and Chief Executive Officer
|
|
(Date)
|
(Principal Executive Officer)
|
|
/s/ DANIEL R. SINK
|
||
Daniel R. Sink
|
||
March 7, 2014
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
(Date)
|
(Principal Financial and
Accounting Officer)
|
Signature
|
Title
|
Date
|
||
/s/ JOHN A. KITE
|
Chairman, Chief Executive Officer, and Trustee
(Principal Executive Officer)
|
March 7, 2014
|
||
(John A. Kite)
|
||||
/s/ WILLIAM E. BINDLEY
|
Trustee
|
March 7, 2014
|
||
(William E. Bindley)
|
||||
/s/ VICTOR J. COLEMAN
|
Trustee
|
March 7, 2014
|
||
(Victor J. Coleman)
|
||||
/s/ RICHARD A. COSIER
|
Trustee
|
March 7, 2014
|
||
(Richard A. Cosier)
|
||||
/s/ CHRISTIE B. KELLY
|
Trustee
|
March 7, 2014
|
||
(Christie B. Kelly)
|
||||
/s/ GERALD L. MOSS
|
Trustee
|
March 7, 2014
|
||
(Gerald L. Moss)
|
||||
/s/ DAVID R. O’REILLY
|
Trustee
|
March 7, 2014
|
||
(David R. O’Reilly)
|
||||
/s/ BARTON R. PETERSON
|
Trustee
|
March 7, 2014
|
||
(Barton R. Peterson)
|
||||
/s/ DANIEL R. SINK
|
Executive Vice President, Chief Financial Officer and Treasurer (Principal Financial and Accounting Officer)
|
March 7, 2014
|
||
(Daniel R. Sink)
|
Page
|
||
Consolidated Financial Statements:
|
||
Report of Independent Registered Public Accounting Firm
|
F-1
|
|
Balance Sheets as of December 31, 2013 and 2012
|
F-2
|
|
Statements of Operations and Comprehensive Income for the Years Ended December 31, 2013, 2012, and 2011
|
F-3
|
|
Statements of Shareholders’ Equity for the Years Ended December 31, 2013, 2012, and 2011
|
F-4
|
|
Statements of Cash Flows for the Years Ended December 31, 2013, 2012, and 2011
|
F-5
|
|
Notes to Consolidated Financial Statements
|
F-6
|
|
Financial Statement Schedule:
|
||
Schedule III – Real Estate and Accumulated Depreciation
|
F-31
|
|
Notes to Schedule III
|
F-34
|
|
All other schedules for which provision is made in the applicable accounting regulation of the SEC are not required under the related instructions or are inapplicable and therefore have been omitted. |
December 31,
2013
|
December 31,
2012
|
|||||||
Assets:
|
||||||||
Investment properties, at cost:
|
||||||||
Land
|
$ | 333,458,070 | $ | 239,690,837 | ||||
Land held for development
|
56,078,488 | 34,878,300 | ||||||
Buildings and improvements
|
1,351,641,925 | 892,508,729 | ||||||
Furniture, equipment and other
|
4,970,310 | 4,419,918 | ||||||
Construction in progress
|
130,909,478 | 223,135,354 | ||||||
1,877,058,271 | 1,394,633,138 | |||||||
Less: accumulated depreciation
|
(232,580,267 | ) | (194,297,531 | ) | ||||
1,644,478,004 | 1,200,335,607 | |||||||
Cash and cash equivalents
|
18,134,320 | 12,482,701 | ||||||
Tenant receivables, including accrued straight-line rent of $14,490,070 and $12,189,449, respectively, net of allowance for uncollectible accounts
|
24,767,556 | 21,210,754 | ||||||
Other receivables
|
4,566,679 | 4,946,219 | ||||||
Escrow deposits
|
11,046,133 | 12,960,488 | ||||||
Deferred costs, net
|
56,387,586 | 35,322,792 | ||||||
Prepaid and other assets
|
4,546,752 | 1,398,344 | ||||||
Total Assets
|
$ | 1,763,927,030 | $ | 1,288,656,905 | ||||
Liabilities and Equity:
|
||||||||
Mortgage and other indebtedness
|
$ | 857,144,074 | $ | 699,908,768 | ||||
Accounts payable and accrued expenses
|
61,437,187 | 54,187,172 | ||||||
Deferred revenue and other liabilities
|
44,313,402 | 20,269,501 | ||||||
Total Liabilities
|
962,894,663 | 774,365,441 | ||||||
Commitments and contingencies
|
||||||||
Redeemable noncontrolling interests in Operating Partnership
|
43,927,540 | 37,669,803 | ||||||
Equity:
|
||||||||
Kite Realty Group Trust Shareholders’ Equity
|
||||||||
Preferred Shares, $.01 par value, 40,000,000 shares authorized, 4,100,000 shares issued and outstanding at December 31, 2013 and 2012, respectively, with a liquidation value of $102,500,000
|
102,500,000 | 102,500,000 | ||||||
Common Shares, $.01 par value, 200,000,000 shares authorized, 130,826,217 shares and 77,728,697 shares issued and outstanding at December 31, 2013 and 2012, respectively
|
1,308,262 | 777,287 | ||||||
Additional paid in capital
|
821,526,172 | 513,111,877 | ||||||
Accumulated other comprehensive income (loss)
|
1,352,850 | (5,258,543 | ) | |||||
Accumulated deficit
|
(173,130,113 | ) | (138,044,264 | ) | ||||
Total Kite Realty Group Trust Shareholders’ Equity
|
753,557,171 | 473,086,357 | ||||||
Noncontrolling Interests
|
3,547,656 | 3,535,304 | ||||||
Total Equity
|
757,104,827 | 476,621,661 | ||||||
Total Liabilities and Equity
|
$ | 1,763,927,030 | $ | 1,288,656,905 |
Year Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Revenue:
|
||||||||||||
Minimum rent
|
$ | 93,637,268 | $ | 72,999,892 | $ | 66,701,781 | ||||||
Tenant reimbursements
|
24,422,357 | 19,495,535 | 18,165,863 | |||||||||
Other property related revenue
|
11,428,702 | 4,044,016 | 4,247,909 | |||||||||
Total revenue
|
129,488,327 | 96,539,443 | 89,115,553 | |||||||||
Expenses:
|
||||||||||||
Property operating
|
21,729,251 | 16,756,287 | 16,829,934 | |||||||||
Real estate taxes
|
15,262,928 | 12,857,722 | 12,447,517 | |||||||||
General, administrative, and other
|
8,210,793 | 7,117,195 | 6,273,641 | |||||||||
Acquisition costs
|
2,214,567 | 364,364 | — | |||||||||
Litigation charge, net
|
— | 1,007,451 | — | |||||||||
Depreciation and amortization
|
54,479,023 | 38,834,559 | 33,114,557 | |||||||||
Total expenses
|
101,896,562 | 76,937,578 | 68,665,649 | |||||||||
Operating income
|
27,591,765 | 19,601,865 | 20,449,904 | |||||||||
Interest expense
|
(27,993,577 | ) | (23,391,937 | ) | (21,624,992 | ) | ||||||
Income tax (expense) benefit of taxable REIT subsidiary
|
(262,404 | ) | 105,984 | 1,294 | ||||||||
Gain on sale of unconsolidated property, including tax benefit
|
— | — | 4,320,155 | |||||||||
Remeasurement loss on consolidation of Parkside Town Commons, net
|
— | (7,979,626 | ) | — | ||||||||
Other (expense) income, net
|
(62,381 | ) | 209,045 | 606,368 | ||||||||
(Loss) income from continuing operations
|
(726,597 | ) | (11,454,669 | ) | 3,752,729 | |||||||
Discontinued operations:
|
||||||||||||
Income from operations, excluding impairment charge
|
834,505 | 655,647 | 1,629,920 | |||||||||
Impairment charge
|
(5,371,427 | ) | — | — | ||||||||
Gain on debt extinguishment
|
1,241,724 | — | — | |||||||||
Gain (loss) on sale of operating properties, net of tax
|
486,540 | 7,094,238 | (397,909 | ) | ||||||||
(Loss) income from discontinued operations
|
(2,808,658 | ) | 7,749,885 | 1,232,011 | ||||||||
Consolidated net (loss) income
|
(3,535,255 | ) | (3,704,784 | ) | 4,984,740 | |||||||
Net loss (income) attributable to noncontrolling interests
|
685,520 | (629,063 | ) | (3,466 | ) | |||||||
Net (loss) income attributable to Kite Realty Group Trust
|
(2,849,735 | ) | (4,333,847 | ) | 4,981,274 | |||||||
Dividends on preferred shares
|
(8,456,251 | ) | (7,920,002 | ) | (5,775,000 | ) | ||||||
Net loss attributable to common shareholders
|
$ | (11,305,986 | ) | $ | (12,253,849 | ) | $ | (793,726 | ) | |||
Net loss per common share – basic & diluted:
|
||||||||||||
Loss from continuing operations attributable to Kite Realty Group Trust common shareholders
|
$ | (0.09 | ) | $ | (0.26 | ) | $ | (0.03 | ) | |||
(Loss) income from discontinued operations attributable to Kite Realty Group Trust common shareholders
|
(0.03 | ) | 0.08 | 0.02 | ||||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
$ | (0.12 | ) | $ | (0.18 | ) | $ | (0.01 | ) | |||
Weighted average Common Shares outstanding – basic and diluted
|
94,141,738 | 66,885,259 | 63,557,322 | |||||||||
Dividends declared per Common Share
|
$ | 0.24 | $ | 0.24 | $ | 0.24 | ||||||
Net loss attributable to Kite Realty Group Trust common shareholders:
|
||||||||||||
Loss from continuing operations
|
$ | (8,685,508 | ) | $ | (17,570,593 | ) | $ | (1,890,824 | ) | |||
(Loss) income from discontinued operations
|
(2,620,478 | ) | 5,316,744 | 1,097,098 | ||||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
$ | (11,305,986 | ) | $ | (12,253,849 | ) | $ | (793,726 | ) | |||
Consolidated net (loss) income
|
$ | (3,535,255 | ) | $ | (3,704,784 | ) | $ | 4,984,740 | ||||
Change in fair value of derivatives
|
7,136,043 | (4,002,459 | ) | 1,547,918 | ||||||||
Total comprehensive income (loss)
|
3,600,788 | (7,707,243 | ) | 6,532,658 | ||||||||
Comprehensive loss (income) attributable to noncontrolling interests
|
160,870 | (361,052 | ) | (175,379 | ) | |||||||
Comprehensive income (loss) attributable to Kite Realty Group Trust
|
$ | 3,761,658 | $ | (8,068,295 | ) | $ | 6,357,279 |
Preferred Shares
|
Common Shares
|
Additional
Paid-in Capital
|
Accumulated Other
Comprehensive
Income (Loss)
|
Accumulated
Deficit
|
Total
|
|||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||
Balances, December 31, 2010
|
2,800,000
|
$
|
70,000,000
|
63,342,219
|
$
|
633,422
|
$
|
448,779,180
|
$
|
(2,900,100
|
)
|
$
|
(93,447,581
|
)
|
$
|
423,064,921
|
||||||
Stock compensation activity
|
—
|
—
|
253,442
|
2,534
|
798,462
|
—
|
—
|
800,996
|
||||||||||||||
Proceeds from employee share purchase plan
|
—
|
—
|
5,358
|
54
|
23,978
|
—
|
—
|
24,032
|
||||||||||||||
Other comprehensive income attributable to Kite Realty Group Trust
|
—
|
—
|
—
|
—
|
—
|
1,376,005
|
—
|
1,376,005
|
||||||||||||||
Acquisition of noncontrolling interest in Rangeline Crossing
|
—
|
—
|
—
|
—
|
(31,005
|
)
|
—
|
—
|
(31,005
|
)
|
||||||||||||
Offering costs
|
—
|
—
|
—
|
—
|
(276,253
|
)
|
—
|
—
|
(276,253
|
)
|
||||||||||||
Distributions declared to common shareholders
|
—
|
—
|
—
|
—
|
—
|
—
|
(15,262,761
|
)
|
(15,262,761
|
)
|
||||||||||||
Distributions to preferred shareholders
|
—
|
—
|
—
|
—
|
—
|
—
|
(5,775,000
|
)
|
(5,775,000
|
)
|
||||||||||||
Net income attributable to Kite Realty Group Trust
|
—
|
—
|
—
|
—
|
—
|
—
|
4,981,274
|
4,981,274
|
||||||||||||||
Exchange of redeemable noncontrolling interest for common stock
|
—
|
—
|
16,000
|
160
|
207,840
|
—
|
—
|
208,000
|
||||||||||||||
Adjustment to redeemable noncontrolling interests - Operating Partnership
|
—
|
—
|
—
|
—
|
261,326
|
—
|
—
|
261,326
|
||||||||||||||
Balances, December 31, 2011
|
2,800,000
|
$
|
70,000,000
|
63,617,019
|
$
|
636,170
|
$
|
449,763,528
|
$
|
(1,524,095
|
)
|
$
|
(109,504,068
|
)
|
$
|
409,371,535
|
||||||
Stock compensation activity
|
—
|
—
|
266,588
|
2,666
|
982,119
|
—
|
—
|
984,785
|
||||||||||||||
Proceeds of preferred share offering, net
|
1,300,000
|
32,500,000
|
—
|
—
|
(1,179,704
|
)
|
—
|
—
|
31,320,296
|
|||||||||||||
Issuance of common shares, net
|
—
|
—
|
12,075,000
|
120,750
|
59,548,732
|
—
|
—
|
59,669,482
|
||||||||||||||
Issuance of common shares under at-the-market plan, net
|
—
|
—
|
661,589
|
6,616
|
3,182,271
|
—
|
—
|
3,188,887
|
||||||||||||||
Proceeds from employee share purchase plan
|
—
|
—
|
4,787
|
48
|
22,707
|
—
|
—
|
22,755
|
||||||||||||||
Other comprehensive loss attributable to Kite Realty Group Trust
|
—
|
—
|
—
|
—
|
—
|
(3,734,448
|
)
|
—
|
(3,734,448
|
)
|
||||||||||||
Distributions declared to common shareholders
|
—
|
—
|
—
|
—
|
—
|
—
|
(16,286,347
|
)
|
(16,286,347
|
)
|
||||||||||||
Distributions to preferred shareholders
|
—
|
—
|
—
|
—
|
—
|
—
|
(7,920,002
|
)
|
(7,920,002
|
)
|
||||||||||||
Net loss attributable to Kite Realty Group Trust
|
—
|
—
|
—
|
—
|
—
|
—
|
(4,333,847
|
)
|
(4,333,847
|
)
|
||||||||||||
Exchange of redeemable noncontrolling interest for common stock
|
—
|
—
|
1,103,714
|
11,037
|
5,822,679
|
—
|
—
|
5,833,716
|
||||||||||||||
Adjustment to redeemable noncontrolling interests - Operating Partnership
|
—
|
—
|
—
|
—
|
(5,030,455
|
)
|
—
|
—
|
(5,030,455
|
)
|
||||||||||||
Balances, December 31, 2012
|
4,100,000
|
$
|
102,500,000
|
77,728,697
|
$
|
777,287
|
$
|
513,111,877
|
$
|
(5,258,543
|
)
|
$
|
(138,044,264
|
)
|
$
|
473,086,357
|
||||||
Stock compensation activity
|
—
|
—
|
678,785
|
6,788
|
2,508,149
|
—
|
—
|
2,514,937
|
||||||||||||||
Issuance of common shares, net
|
—
|
—
|
52,325,000
|
523,250
|
313,766,757
|
—
|
—
|
314,290,007
|
||||||||||||||
Proceeds from employee share purchase plan
|
—
|
—
|
3,735
|
37
|
22,033
|
—
|
—
|
22,070
|
||||||||||||||
Other comprehensive income attributable to Kite Realty Group Trust
|
—
|
—
|
—
|
—
|
—
|
6,611,393
|
—
|
6,611,393
|
||||||||||||||
Distributions declared to common shareholders
|
—
|
—
|
—
|
—
|
—
|
—
|
(23,779,864
|
)
|
(23,779,864
|
)
|
||||||||||||
Distributions to preferred shareholders
|
—
|
—
|
—
|
—
|
—
|
—
|
(8,456,250
|
)
|
(8,456,250
|
)
|
||||||||||||
Net loss attributable to Kite Realty Group Trust
|
—
|
—
|
—
|
—
|
—
|
—
|
(2,849,735
|
)
|
(2,849,735
|
)
|
||||||||||||
Exchange of redeemable noncontrolling interest for common stock
|
—
|
—
|
90,000
|
900
|
582,150
|
—
|
—
|
583,050
|
||||||||||||||
Adjustments to redeemable noncontrolling interests – Operating Partnership
|
—
|
—
|
—
|
—
|
(8,464,794
|
)
|
—
|
—
|
(8,464,794
|
)
|
||||||||||||
Balances, December 31, 2013
|
4,100,000
|
$
|
102,500,000
|
130,826,217
|
$
|
1,308,262
|
$
|
821,526,172
|
$
|
1,352,850
|
$
|
(173,130,113
|
)
|
$
|
753,557,171
|
Year Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Cash flow from operating activities:
|
||||||||||||
Consolidated net (loss) income
|
$ | (3,535,255 | ) | $ | (3,704,784 | ) | $ | 4,984,740 | ||||
Adjustments to reconcile consolidated net (loss) income to net cash provided by operating activities:
|
||||||||||||
Gain on sale of unconsolidated properties
|
— | — | (4,320,155 | ) | ||||||||
Remeasurement loss on consolidation of Parkside Town Commons, net
|
— | 7,979,626 | — | |||||||||
(Gain) loss on sale of operating property, net of tax
|
(486,540 | ) | (7,094,238 | ) | 397,909 | |||||||
Impairment charge
|
5,371,427 | — | — | |||||||||
Gain on debt extinguishment
|
(1,241,724 | ) | — | — | ||||||||
Straight-line rent
|
(3,495,760 | ) | (2,362,360 | ) | (2,690,710 | ) | ||||||
Depreciation and amortization
|
57,757,063 | 43,768,649 | 38,655,771 | |||||||||
Provision for credit losses, net of recoveries
|
922,495 | 858,771 | 1,364,820 | |||||||||
Compensation expense for equity awards
|
1,670,445 | 602,384 | 519,929 | |||||||||
Amortization of debt fair value adjustment
|
(127,031 | ) | (117,625 | ) | (430,858 | ) | ||||||
Amortization of in-place lease liabilities
|
(2,673,885 | ) | (1,986,196 | ) | (2,460,002 | ) | ||||||
Distributions of income from unconsolidated entities
|
— | 91,452 | 4,432,456 | |||||||||
Changes in assets and liabilities:
|
||||||||||||
Tenant receivables
|
(1,690,492 | ) | (507,368 | ) | 524,137 | |||||||
Deferred costs and other assets
|
(9,061,591 | ) | (7,065,797 | ) | (11,930,493 | ) | ||||||
Accounts payable, accrued expenses, deferred revenue, and other liabilities
|
8,687,682 | (7,190,161 | ) | 3,179,411 | ||||||||
Net cash provided by operating activities
|
52,096,834 | 23,272,353 | 32,226,955 | |||||||||
Cash flow from investing activities:
|
||||||||||||
Acquisitions of interests in properties
|
(407,215,174 | ) | (65,909,266 | ) | (16,368,190 | ) | ||||||
Capital expenditures, net
|
(112,580,651 | ) | (114,153,351 | ) | (63,559,852 | ) | ||||||
Net proceeds from sales of operating properties
|
7,292,460 | 87,385,567 | 1,483,941 | |||||||||
Change in construction payables
|
(2,395,625 | ) | 20,829,889 | 297,918 | ||||||||
Note receivable from joint venture partner
|
— | — | 125,780 | |||||||||
Contributions to unconsolidated entities
|
— | (150,000 | ) | (8,518,604 | ) | |||||||
Distributions of capital from unconsolidated entities
|
— | 372,548 | — | |||||||||
Net cash used in investing activities
|
(514,898,990 | ) | (71,624,613 | ) | (86,539,007 | ) | ||||||
Cash flow from financing activities:
|
||||||||||||
Common share issuance proceeds, net of costs
|
314,771,835 | 63,038,208 | (252,221 | ) | ||||||||
Preferred share issuance proceeds, net of costs
|
— | 31,320,296 | — | |||||||||
Acquisition of noncontrolling interests in Rangeline Crossing
|
— | — | (1,697,137 | ) | ||||||||
Loan proceeds
|
528,590,339 | 308,954,787 | 211,528,578 | |||||||||
Loan transaction costs
|
(2,137,602 | ) | (2,234,504 | ) | (4,370,749 | ) | ||||||
Loan payments and related financing escrow
|
(342,033,168 | ) | (322,646,717 | ) | (132,901,400 | ) | ||||||
Distributions paid – common shareholders
|
(20,593,816 | ) | (15,439,904 | ) | (15,246,825 | ) | ||||||
Distributions paid – preferred shareholders
|
(8,456,251 | ) | (7,696,563 | ) | (5,694,792 | ) | ||||||
Distributions paid – redeemable noncontrolling interests
|
(1,579,143 | ) | (1,810,993 | ) | (1,884,965 | ) | ||||||
Distributions to noncontrolling interests
|
(108,419 | ) | (2,692,099 | ) | (520,515 | ) | ||||||
Net cash provided by financing activities
|
468,453,775 | 50,792,511 | 48,959,974 | |||||||||
Increase (decrease) in cash and cash equivalents
|
5,651,619 | 2,440,251 | (5,352,078 | ) | ||||||||
Cash and cash equivalents, beginning of year
|
12,482,701 | 10,042,450 | 15,394,528 | |||||||||
Cash and cash equivalents, end of year
|
$ | 18,134,320 | $ | 12,482,701 | $ | 10,042,450 | ||||||
Supplemental disclosures
|
||||||||||||
Cash paid for interest, net of capitalized interest
|
$ | 31,576,099 | $ | 24,789,487 | $ | 24,286,585 | ||||||
Cash paid for taxes
|
$ | 45,000 | $ | 150,000 | $ | 77,000 | ||||||
|
·
|
the Company’s ability to refinance debt and sell the property without the consent of any other partner or owner;
|
|
·
|
the inability of any other partner or owner to replace the Company as manager of the property; or
|
|
·
|
being the primary beneficiary of a VIE. The primary beneficiary is defined as the entity that has (i) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, and (ii) the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE.
|
·
|
the fair value of the building on an as-if-vacant basis and to land determined either by comparable market data, real estate tax assessments, independent appraisals or other relevant data;
|
·
|
above-market and below-market in-place lease values for acquired properties are based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over the remaining non-cancelable term of the leases. Any below-market renewal options are also considered in the in-place lease values. The capitalized above-market and below-market lease values are amortized as a reduction of or addition to rental income over the remaining non-cancelable terms of the respective leases. Should a tenant vacate, terminate its lease, or otherwise notify the Company of its intent to do so, the unamortized portion of the lease intangibles would be charged or credited to income; and
|
·
|
the value of leases acquired. The Company utilizes independent and internal sources for its estimates to determine the respective in-place lease values. The Company’s estimates of value are made using methods similar to those used by independent appraisers. Factors the Company considers in its analysis include an estimate of costs to execute similar leases including tenant improvements, leasing commissions and foregone costs and rent received during the estimated lease-up period as if the space was vacant. The value of in-place leases is amortized to expense over the remaining initial terms of the respective leases.
|
2013
|
2012
|
2011
|
||||||||||
Balance, beginning of year
|
$ | 754,845 | $ | 1,334,515 | $ | 1,629,883 | ||||||
Provision for credit losses, net of recoveries
|
922,495 | 858,771 | 1,364,820 | |||||||||
Accounts written off
|
(349,307 | ) | (1,438,441 | ) | (1,660,188 | ) | ||||||
Balance, end of year
|
$ | 1,328,033 | $ | 754,845 | $ | 1,334,515 |
2013
|
2012
|
2011
|
||||||||||
Noncontrolling interests balance January 1
|
$ | 3,535,304 | $ | 4,250,485 | $ | 6,914,264 | ||||||
Net income allocable to noncontrolling interests, excluding redeemable noncontrolling interests
|
120,771 | 1,976,918 | 101,069 | |||||||||
Acquisition of noncontrolling interest in Rangeline Crossing
|
− | − | (2,244,333 | ) | ||||||||
Distributions to noncontrolling interests
|
(108,419 | ) | (2,692,099 | ) | (520,515 | ) | ||||||
Noncontrolling interests balance at December 31
|
$ | 3,547,656 | $ | 3,535,304 | $ | 4,250,485 | ||||||
2013
|
2012
|
2011
|
||||||||||
Redeemable noncontrolling interests balance January 1
|
$ | 37,669,803 | $ | 41,836,613 | $ | 44,115,028 | ||||||
Net loss allocable to redeemable noncontrolling interests
|
(806,292 | ) | (1,347,855 | ) | (97,603 | ) | ||||||
Accrued distributions to redeemable noncontrolling interests
|
(1,587,424 | ) | (1,747,683 | ) | (1,883,399 | ) | ||||||
Other comprehensive income (loss) allocable to redeemable noncontrolling interests 1
|
524,648 | (268,011 | ) | 171,913 | ||||||||
Exchange of redeemable noncontrolling interest for common stock
|
(583,050 | ) | (5,833,716 | ) | (208,000 | ) | ||||||
Adjustment to redeemable noncontrolling interests - Operating Partnership2
|
8,709,855 | 5,030,455 | (261,326 | ) | ||||||||
Redeemable noncontrolling interests balance at December 31
|
$ | 43,927,540 | $ | 37,669,803 | $ | 41,836,613 | ||||||
____________________
|
|
1
|
Represents the noncontrolling interests’ share of the changes in the fair value of derivative instruments accounted for as cash flow hedges (see Note 10).
|
2
|
Includes adjustments to reflect amounts at the greater of historical book value or redemption value.
|
2013
|
2012
|
2011
|
||||||||||
Accumulated comprehensive loss balance at January 1
|
$ | (455,896 | ) | $ | (187,885 | ) | $ | (359,798 | ) | |||
Other comprehensive income (loss) allocable to noncontrolling interests 1
|
524,648 | (268,011 | ) | 171,913 | ||||||||
Accumulated comprehensive income (loss) balance at December 31
|
$ | 68,752 | $ | (455,896 | ) | $ | (187,885 | ) | ||||
____________________
|
|
1
|
Represents the noncontrolling interests’ share of the changes in the fair value of derivative instruments accounted for as cash flow hedges (see Note 10).
|
Year Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Company’s weighted average diluted interest in Operating Partnership
|
93.3 | % | 90.1 | % | 89.0 | % | ||||||
Redeemable noncontrolling weighted average diluted interests in Operating Partnership
|
6.7 | % | 9.9 | % | 11.0 | % |
December 31,
|
||||||
2013
|
2012
|
|||||
Company’s interest in Operating Partnership
|
95.2
|
%
|
92.0
|
%
|
||
Redeemable noncontrolling interests in Operating Partnership
|
4.8
|
%
|
8.0
|
%
|
Options
|
Weighted-Average
Exercise Price
|
|||||||
Outstanding at January 1, 2013
|
1,711,953 | $ | 9.38 | |||||
Granted
|
— | — | ||||||
Exercised
|
(162,559 | ) | 3.61 | |||||
Forfeited
|
(2,183 | ) | 3.50 | |||||
Outstanding at December 31, 2013
|
1,547,211 | $ | 10.00 | |||||
Exercisable at December 31, 2013
|
1,478,469 | $ | 10.25 | |||||
Exercisable at December 31, 2012
|
1,491,267 | $ | 10.10 |
Options
|
Aggregate Intrinsic Value
|
Weighted-Average Remaining
Contractual Term (in years)
|
||||
Outstanding at December 31, 2013
|
1,547,211
|
$
|
1,382,560
|
3.29
|
||
Exercisable at December 31, 2013
|
1,478,469
|
$
|
1,246,656
|
3.16
|
Restricted
Shares
|
Weighted Average
Grant Date Fair
Value per share
|
|||||||
Restricted shares outstanding at January 1, 2013
|
489,607 | $ | 5.25 | |||||
Shares granted
|
414,743 | 6.45 | ||||||
Shares forfeited
|
(5,265 | ) | 5.34 | |||||
Shares vested
|
(173,496 | ) | 5.18 | |||||
Restricted shares outstanding at December 31, 2013
|
725,589 | $ | 5.95 |
2013
|
2012
|
|||||||
Deferred financing costs
|
$ | 11,293,287 | $ | 9,019,126 | ||||
Acquired lease intangible assets
|
24,930,140 | 6,292,202 | ||||||
Deferred leasing costs and other
|
41,625,621 | 36,815,438 | ||||||
77,849,048 | 52,126,766 | |||||||
Less—accumulated amortization
|
(21,461,462 | ) | (16,803,974 | ) | ||||
Total
|
$ | 56,387,586 | $ | 35,322,792 |
2014
|
$ | 4,818,337 | ||
2015
|
3,822,822 | |||
2016
|
2,670,451 | |||
2017
|
2,033,654 | |||
2018
|
1,575,574 | |||
Thereafter
|
3,919,488 | |||
Total
|
$ | 18,840,326 |
For the year ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Amortization of deferred financing costs
|
$ | 2,433,795 | $ | 1,970,973 | $ | 1,586,941 | ||||||
Amortization of deferred leasing costs, lease intangibles and other
|
$ | 5,604,716 | $ | 3,927,200 | $ | 3,965,814 |
2013
|
2012
|
|||||||
Unamortized in-place lease liabilities
|
$ | 36,172,867 | $ | 10,766,097 | ||||
Retainages payable and other
|
2,925,282 | 5,776,170 | ||||||
Tenant rents received in advance
|
5,158,390 | 3,671,668 | ||||||
Deferred income taxes
|
56,863 | 55,566 | ||||||
Total
|
$ | 44,313,402 | $ | 20,269,501 |
2014
|
$ | 3,857,571 | ||
2015
|
3,106,572 | |||
2016
|
2,762,265 | |||
2017
|
2,785,566 | |||
2018
|
2,500,600 | |||
Thereafter
|
21,160,293 | |||
Total
|
$ | 36,172,867 |
Year Ended December 31, 2011
|
||||
Revenue:
|
||||
Hotel rental revenue
|
$ | 4,443,374 | ||
Expenses:
|
||||
Property operating
|
2,755,467 | |||
Real estate taxes
|
337,701 | |||
Depreciation and amortization
|
194,133 | |||
Total expenses
|
3,287,301 | |||
Operating income
|
1,156,073 | |||
Interest expense
|
(340,099 | ) | ||
Income (loss) from continuing operations
|
815,974 | |||
Gain on sale of operating property
|
8,286,246 | |||
Net income (loss)
|
$ | 9,102,220 | ||
Third-party investors’ share of net income (loss)
|
(4,551,110 | ) | ||
Company share of net income (loss)
|
$ | 4,551,110 |
Company’s share of income (loss) from unconsolidated entities
|
$
|
333,628
|
||
Company’s share of gain on sale of unconsolidated property
|
4,217,482
|
|||
Tax effects from sale of unconsolidated property and other parent-level costs
|
102,673
|
|||
Income (loss) from unconsolidated entities and gain on sale of unconsolidated property
|
$
|
4,653,783
|
Low
|
High
|
|||||||
Lease-up period (months)
|
9 | 15 | ||||||
Net rental rate per square foot – Anchor (greater than 10,000 square feet)
|
$ | 5.40 | $ | 18.40 | ||||
Net rental rate per square foot – Small Shops
|
$ | 12.00 | $ | 28.00 | ||||
Discount rate
|
8.25 | % | 9.75 | % |
Investment properties
|
$ | 419,079,535 | ||
Lease-related intangible assets
|
19,537,495 | |||
Other assets
|
292,846 | |||
Total acquired assets
|
438,909,876 | |||
Accounts payable and accrued expenses
|
2,203,916 | |||
Deferred revenue and other liabilities, including lease intangible liabilities
|
29,290,785 | |||
Total assumed liabilities
|
31,494,701 | |||
Fair value of acquired net assets
|
$ | 407,415,175 |
Year ended December 31, 2013
|
||||
Rental income
|
$ | 9,821,419 | ||
Expenses:
|
||||
Property operating
|
1,285,201 | |||
Real estate taxes and other
|
1,151,190 | |||
Depreciation and amortization
|
5,556,313 | |||
Total expenses
|
7,992,704 | |||
Net income impact from 2013 acquisitions
|
$ | 1,828,715 | ||
Kite Realty Group Trust
|
Acquired Properties (unaudited)
|
Combined (unaudited)
|
|||||||
Rental income
|
$
|
129,488,327
|
$
|
29,503,235
|
$
|
158,991,562
|
|||
Expenses:
|
|||||||||
Property operating
|
21,729,251
|
3,992,839
|
25,722,090
|
||||||
Real estate taxes and other
|
15,262,928
|
3,264,739
|
18,527,667
|
||||||
Depreciation and amortization
|
54,479,023
|
20,999,760
|
75,478,783
|
||||||
Total expenses
|
91,471,202
|
28,257,338
|
119,728,540
|
||||||
Operating income
|
$
|
38,017,125
|
$
|
1,245,897
|
$
|
39,263,022
|
|||
Consolidated net loss
|
$
|
(3,535,255
|
)
|
$
|
1,245,897
|
$
|
(2,289,358
|
)
|
|
Net loss per common share attributable to Kite Realty Group Trust common shareholders – basic and diluted
|
$
|
(0.08
|
)
|
||||||
Kite Realty Group Trust
|
Acquired Properties (unaudited)
|
Combined (unaudited)
|
|||||||
Rental income
|
$
|
96,539,443
|
$
|
38,346,517
|
$
|
134,885,960
|
|||
Expenses:
|
|||||||||
Property operating
|
16,756,287
|
5,026,038
|
21,782,325
|
||||||
Real estate taxes and other
|
12,857,722
|
4,135,571
|
16,993,293
|
||||||
Depreciation and amortization
|
38,834,559
|
27,006,667
|
65,841,226
|
||||||
Total expenses
|
68,448,568
|
36,168,276
|
104,616,844
|
||||||
Operating income
|
$
|
28,090,875
|
$
|
2,178,241
|
$
|
30,269,116
|
|||
Consolidated net loss
|
$
|
(3,704,784
|
)
|
$
|
2,178,241
|
$
|
(1,526,543
|
)
|
|
Net loss per common share attributable to Kite Realty Group Trust common shareholders – basic and diluted
|
$
|
(0.08
|
)
|
Real Estate assets
|
$ | 76,530,776 | ||
Lease-related intangible assets
|
2,209,098 | |||
Other assets
|
8,072 | |||
Total acquired assets
|
78,747,946 | |||
Secured debt
|
8,086,135 | |||
Deferred revenue and other liabilities
|
4,952,545 | |||
Total assumed liabilities
|
13,038,680 | |||
Fair value of acquired net assets
|
$ | 65,709,266 |
·
|
Gateway Shopping Center in Marysville, Washington in February 2012;
|
·
|
South Elgin Commons in South Elgin, Illinois in June 2012;
|
·
|
50 S. Morton near Indianapolis, Indiana in July 2012;
|
·
|
Coral Springs Plaza in Fort Lauderdale, Florida in September 2012;
|
·
|
Pen Products in Indianapolis, Indiana in October 2012;
|
·
|
Indiana State Motor Pool in Indianapolis, Indiana in October 2012;
|
·
|
Sandifur Plaza in Pasco, Washington in November 2012;
|
·
|
Zionsville Shops near Indianapolis, Indiana in November 2012; and
|
·
|
Preston Commons in Dallas, Texas in December 2012.
|
Year ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Rental income
|
$ | 2,565,392 | $ | 8,839,352 | $ | 12,420,718 | ||||||
Expenses:
|
||||||||||||
Property operating
|
117,036 | 1,081,100 | 1,777,931 | |||||||||
Real estate taxes and other
|
198,416 | 1,230,200 | 1,392,234 | |||||||||
Depreciation and amortization
|
844,245 | 2,963,318 | 3,954,273 | |||||||||
Impairment charge
|
5,371,427 | — | — | |||||||||
Total expenses
|
6,531,124 | 5,274,618 | 7,124,438 | |||||||||
Operating (loss) income
|
(3,965,732 | ) | 3,564,734 | 5,296,280 | ||||||||
Interest expense
|
(571,190 | ) | (2,909,087 | ) | (3,666,360 | ) | ||||||
(Loss) income from discontinued operations
|
(4,536,922 | ) | 655,647 | 1,629,920 | ||||||||
Gain on debt extinguishment
|
1,241,724 | — | — | |||||||||
Gain (loss) on sale of operating property
|
486,540 | 7,094,238 | (397,909 | ) | ||||||||
Total (loss) income from discontinued operations
|
$ | (2,808,658 | ) | $ | 7,749,885 | $ | 1,232,011 | |||||
(Loss) income from discontinued operations attributable to Kite Realty Group Trust common shareholders
|
$ | (2,620,478 | ) | $ | 5,316,744 | $ | 1,097,098 | |||||
(Loss) income from discontinued operations attributable to noncontrolling interests
|
(188,180 | ) | 2,433,141 | 134,913 | ||||||||
Total (loss) income from discontinued operations
|
$ | (2,808,658 | ) | $ | 7,749,885 | $ | 1,232,011 |
Balance at December 31,
|
||||||||
Description
|
2013
|
2012
|
||||||
Unsecured Revolving Credit Facility
|
||||||||
Matures February 20171; maximum borrowing level of $200.0 million and $163.5 million available at December 31, 2013 and 2012, respectively; interest at LIBOR + 1.95%2 or 2.12% at December 31, 2013 and interest at LIBOR + 2.40%2 or 2.61% at December 31, 2012
|
$ | 145,000,000 | $ | 94,624,200 | ||||
Unsecured Term Loan
|
||||||||
Matures August 20183; interest at LIBOR + 1.80%2 or 1.97% at December 31, 2013 and interest at LIBOR + 2.60%2 or 2.81% at December 31, 2012
|
230,000,000 | 125,000,000 | ||||||
Notes Payable Secured by Properties under Construction—Variable Rate
|
||||||||
Generally interest only; maturing at various dates through 2016; interest at LIBOR+2.00%-2.50%, ranging from 2.17% to 2.67% at December 31, 2013 and interest at LIBOR+2.00%-2.50%, ranging from 2.21% to 2.71% at December 31, 2012
|
144,388,705 | 72,156,149 | ||||||
Mortgage Notes Payable—Fixed Rate
|
||||||||
Generally due in monthly installments of principal and interest; maturing at various dates through 2022; interest rates ranging from 5.42% to 6.78% at December 31, 2013 and interest rates ranging from 5.42% to 6.78% at December 31, 2012
|
276,504,111 | 338,765,294 | ||||||
Mortgage Notes Payable—Variable Rate
|
||||||||
Due in monthly installments of principal and interest; maturing at various dates through 2020; interest at LIBOR + 1.25%-2.94%, ranging from 1.42% to 3.11% at December 31, 2013 and interest at LIBOR + 1.25%-3.25%, ranging from 1.46% to 3.46% at December 31, 2012
|
61,186,570 | 69,171,405 | ||||||
Net premium on acquired indebtedness
|
64,688 | 191,720 | ||||||
Total mortgage and other indebtedness
|
$ | 857,144,074 | $ | 699,908,768 |
____________________
|
|
1
|
The maturity date may be extended for an additional year at the Company’s option subject to certain conditions.
|
2
|
The rate on the Company’s unsecured revolving credit facility and Term Loan varied at certain parts of the year due to provisions in the agreement and the amendment and restatement of the agreement.
|
3
|
The maturity date may be extended for an additional six months at the Company’s option subject to certain conditions.
|
·
|
In January, a draw of $11.6 million was made on the unsecured revolving credit facility to fund the acquisition of Shoppes of Eastwood in Orlando, Florida (see Note 11);
|
·
|
Pay downs totaling $74.2 million were made on the unsecured revolving credit facility using a portion of the proceeds of the common share offering during the second quarter;
|
·
|
In the second quarter, draws of $21.0 million and $39.0 million were made on the unsecured revolving credit facility to fund the acquisition of Cool Springs Market and Castleton Crossing (see Note 11);
|
·
|
In June, a draw of $7.6 million was made on the unsecured revolving credit facility to fund the payoff of the loan secured by 12th Street Plaza;
|
·
|
In August, a draw of $17.0 million was made on the unsecured revolving credit facility to fund the acquisition of Toringdon Market (see Note 11);
|
·
|
In August, a draw of $14.0 million was made on the unsecured revolving credit facility to fund the payoff of the loan secured by Ridge Plaza;
|
·
|
In August, proceeds of $105 million from the expansion of the amended Term Loan were received. The Company utilized $101.9 million to pay down the Company’s unsecured revolving credit facility. The remaining proceeds of $3.1 million were utilized to fund loan costs of the amended Term Loan and redevelopment and development costs;
|
·
|
In September, a pay down of $7.5 million was made on the unsecured revolving credit facility using the proceeds of the sale of Cedar Hill Village operating property (see Note 12);
|
·
|
In December, the Company closed on a seven-year variable rate loan for its 30 South Meridian commercial property totaling $18.9 million. This loan replaced a fixed rate loan, which was retired;
|
·
|
A net draw of $86.9 million on the unsecured revolving credit facility was used to fund a portion of the purchase price of the portfolio of nine unencumbered retail properties;
|
·
|
Draws totaling $21.0 million were made on the unsecured revolving credit facility to fund redevelopment and tenant improvement costs at various properties throughout the period;
|
·
|
Draws were made on construction loans related to the Delray Marketplace, Holly Springs Towne Center – Phase I, Parkside Town Commons, Four Corner Square, Rangeline Crossing, and Zionsville Walgreens developments totaling $77.4 million throughout the period; and
|
·
|
The Company made scheduled principal payments totaling $6.3 million.
|
·
|
a maximum leverage ratio of 60%, with a surge provision permitting the maximum leverage ratio to increase to 62.5% for one period of up to two consecutive quarters;
|
·
|
Adjusted EBITDA (as defined in the unsecured facility) to fixed charges coverage ratio of at least 1.50 to 1;
|
·
|
minimum tangible net worth (defined as Total Asset Value less Total Indebtedness) of $350 million (plus 75% of the net proceeds of any future equity issuances);
|
·
|
the aggregate amount of unsecured debt of Company, Operating Partnership and their respective subsidiaries not exceeding the lesser of (a) 62.5% of the value of all properties then included in an unencumbered pool of properties that satisfy certain requirements and (b) the maximum principal amount of debt which would not cause the ratio of certain net operating income less capital reserves to debt service under the Credit Agreement to be less than 1.40 to 1;
|
·
|
ratio of secured indebtedness to total asset value of no more than .55 to 1;
|
·
|
minimum unencumbered property pool occupancy rate of 80%;
|
·
|
ratio of floating rate debt to total asset value of no more than 0.35 to 1; and
|
·
|
ratio of recourse debt to total asset value of no more than 0.30 to 1.
|
Annual Principal Payments
|
Term Maturity
|
Total
|
||||||||||||
2014
|
$
|
6,044,747
|
$
|
86,301,666
|
$
|
92,346,413
|
||||||||
2015
|
5,849,432
|
95,199,144
|
101,048,576
|
|||||||||||
2016
|
4,997,512
|
144,709,305
|
149,706,817
|
|||||||||||
20171
|
3,510,299
|
155,390,814
|
158,901,113
|
|||||||||||
20182
|
3,387,165
|
234,253,649
|
237,640,814
|
|||||||||||
Thereafter
|
7,815,649
|
109,620,004
|
117,435,653
|
|||||||||||
$
|
31,604,804
|
$
|
825,474,582
|
$
|
857,079,386
|
|||||||||
Unamortized Premiums
|
64,688
|
|||||||||||||
Total
|
$
|
857,144,074
|
||||||||||||
____________________
|
||||||||||||||
1
|
Includes the Company’s unsecured revolving credit facility. The Company has the option to extend the maturity date by one year to February 26, 2018, subject to certain conditions.
|
|||||||||||||
2
|
Includes the Company’s unsecured Term Loan. The Company has the option to extend the maturity date by six months to February 21, 2019, subject to certain conditions.
|
Year ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Net (loss) income attributable to Kite Realty Group Trust
|
$ | (2,849,735 | ) | $ | (4,333,847 | ) | $ | 4,981,274 | ||||
Other comprehensive income (loss) allocable to Kite Realty Group Trust1
|
6,611,393 | (3,734,448 | ) | 1,376,005 | ||||||||
Comprehensive income (loss) attributable to Kite Realty Group Trust
|
$ | 3,761,658 | $ | (8,068,295 | ) | $ | 6,357,279 |
____________________
|
|
1
|
Reflects the Company’s share of the net change in the fair value of derivative instruments accounted for as cash flow hedges.
|
2014
|
$ | 115,724,152 | ||
2015
|
107,531,418 | |||
2016
|
93,740,887 | |||
2017
|
82,430,618 | |||
2018
|
68,756,231 | |||
Thereafter
|
342,448,581 | |||
Total
|
$ | 810,631,887 |
2014
|
$ | 461,040 | ||
2015
|
443,083 | |||
2016
|
406,881 | |||
2017
|
407,187 | |||
2018
|
44,499 | |||
Thereafter
|
66,839 | |||
Total
|
$ | 1,829,529 |
Quarter Ended
March 31,
2013
|
Quarter Ended
June 30,
2013
|
Quarter Ended
September 30,
2013
|
Quarter Ended
December 31,
2013
|
|||||||||||||
Total revenue
|
$
|
31,035,859
|
$
|
29,921,115
|
$
|
32,552,873
|
$
|
35,978,480
|
||||||||
Operating income
|
8,727,382
|
5,575,107
|
5,738,338
|
7,550,938
|
||||||||||||
Income (loss) from continuing operations
|
2,475,132
|
(1,511,589
|
)
|
(1,880,804
|
)
|
190,664
|
||||||||||
(Loss) income from discontinued operations
|
(418,363
|
)
|
(5,742,224
|
)
|
3,121,881
|
230,048
|
||||||||||
Consolidated net income (loss)
|
2,056,769
|
(7,253,813
|
)
|
1,241,077
|
420,712
|
|||||||||||
Net income (loss) from continuing operations attributable to Kite Realty Group Trust common shareholders
|
319,970
|
(3,358,627
|
)
|
(3,770,528
|
)
|
(1,876,323
|
)
|
|||||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
(82,148
|
)
|
(8,706,867
|
)
|
(857,813
|
)
|
(1,659,158
|
)
|
||||||||
Net loss per common share – basic and diluted:
|
||||||||||||||||
Net income (loss) from continuing operations attributable to Kite Realty Group Trust common shareholders
|
0.00
|
(0.04
|
)
|
(0.04
|
)
|
(0.02
|
)
|
|||||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
(0.00
|
)
|
(0.10
|
)
|
(0.01
|
)
|
(0.01
|
)
|
||||||||
Weighted average Common Shares outstanding - basic and diliuted
|
77,834,032
|
91,066,817
|
93,803,896
|
113,474,270
|
Quarter Ended
March 31,
2012
|
Quarter Ended
June 30,
2012
|
Quarter Ended
September 30,
2012
|
Quarter Ended
December 31,
2012
|
||||||||||||
Total revenue
|
$
|
23,669,498
|
$
|
23,137,244
|
$
|
24,208,298
|
$
|
25,524,403
|
|||||||
Operating income
|
4,140,769
|
4,572,623
|
4,466,140
|
6,422,333
|
|||||||||||
Loss from continuing operations
|
(1,807,342
|
)
|
(1,190,492
|
)
|
(1,409,186
|
)
|
(7,047,649
|
)
|
|||||||
Income from discontinued operations
|
5,451,101
|
315,634
|
172,881
|
1,810,269
|
|||||||||||
Consolidated net income (loss)
|
3,643,758
|
(874,858
|
)
|
(1,236,305
|
)
|
(5,237,380
|
)
|
||||||||
Net loss from continuing operations attributable to Kite Realty Group Trust common shareholders
|
(3,032,685
|
)
|
(2,999,086
|
)
|
(3,193,882
|
)
|
(8,344,940
|
)
|
|||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
(31,074
|
)
|
(2,717,700
|
)
|
(3,038,160
|
)
|
(6,466,915
|
)
|
|||||||
Net loss per common share – basic and diluted:
|
|||||||||||||||
Net loss from continuing operations attributable to Kite Realty Group Trust common shareholders
|
(0.05
|
)
|
(0.05
|
)
|
(0.05
|
)
|
(0.12
|
)
|
|||||||
Net loss attributable to Kite Realty Group Trust common shareholders
|
(0.00
|
)
|
(0.04
|
)
|
(0.05
|
)
|
(0.09
|
)
|
|||||||
Weighted average Common Shares outstanding - basic and diluted
|
63,713,893
|
64,014,187
|
64,780,540
|
74,966,736
|
Year Ended
December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Settlement of loan in acquisition of noncontrolling interest in Rangeline Crossing
|
$ | — | $ | — | $ | 578,200 | ||||||
Accrued distribution to preferred shareholders
|
704,688 | 704,688 | 481,250 | |||||||||
Payable due to PREI in connection with consolidation of Parkside Town Commons
|
— | 4,924,994 | — | |||||||||
Assumption of debt in connection with consolidation of Parkside Town Commons
|
— | 14,440,000 | — | |||||||||
Assumption of debt in connection with acquisition of 12th Street Plaza
|
— | 8,086,135 | — | |||||||||
Non-recourse debt related to Kedron Village foreclosure
|
29,194,834 | — | — | |||||||||
Net assets of Kedron Village transferred to lender (excluding non-recourse debt)
|
27,953,110 | — | — |
|
· 1.707 shares of the Company for each share of Inland Diversified common stock, so long as the reference price for the Company’s shares (defined below) is equal to or less than $6.36;
|
|
· A floating ratio if the Company’s reference price is more than $6.36 or less than $6.58; such ratio determined by dividing $10.85 by the Company’s reference price;
|
|
· 1.650 shares of the Company for each share of Inland Diversified common stock if the Company’s reference price is $6.58 or greater;
|
|
· The reference price is the volume-weighted average trading price of the Company’s common shares for the ten consecutive trading days ending on the third trading day preceding Inland Diversified’s stockholder meeting.
|
|
|
Initial Cost
|
Costs Capitalized
|
Gross Carrying Amount |
|
||||||||
Subsequent to Acquisition/Development
|
Close of Period |
|
|||||||||
Building & |
|
Building &
|
Building & |
|
Accumulated
|
Year Built /
|
Year
|
||||
Name, Location
|
Encumbrances
|
Land
|
Improvements
|
Land
|
Improvements
|
Land
|
Improvements
|
Total
|
Depreciation
|
Renovated
|
Acquired
|
Shopping Centers
|
|||||||||||
12th Street Plaza *
|
$ -
|
$ 2,624,000
|
$ 13,792,742
|
$ -
|
$ 144,224
|
$ 2,624,000
|
$ 13,936,966
|
$ 16,560,966
|
$ 1,041,057
|
1978/2003
|
2012
|
50th & 12th
|
4,034,174
|
2,995,931
|
2,810,145
|
-
|
-
|
2,995,931
|
2,810,145
|
5,806,076
|
754,862
|
2004
|
NA
|
54th & College *
|
-
|
2,671,501
|
-
|
-
|
-
|
2,671,501
|
-
|
2,671,501
|
-
|
2008
|
NA
|
Bayport Commons
|
12,733,766
|
7,868,354
|
21,980,423
|
-
|
79,338
|
7,868,354
|
22,059,761
|
29,928,115
|
3,539,812
|
2008
|
NA
|
Beacon Hill Shopping Center
|
6,859,650
|
3,293,393
|
13,398,047
|
-
|
645,261
|
3,293,393
|
14,043,308
|
17,336,701
|
2,310,122
|
2006
|
NA
|
Beechwood Promenade
|
-
|
2,733,793
|
45,041,890
|
-
|
-
|
2,733,793
|
45,041,890
|
47,775,683
|
175,284
|
1961
|
2013
|
Boulevard Crossing
|
13,243,138
|
4,385,525
|
10,015,940
|
-
|
1,811,466
|
4,385,525
|
11,827,406
|
16,212,931
|
3,517,572
|
2004
|
NA
|
Bridgewater Marketplace
|
1,935,200
|
3,406,641
|
8,703,084
|
-
|
-
|
3,406,641
|
8,703,084
|
12,109,725
|
1,506,954
|
2008
|
NA
|
Burlington Coat *
|
-
|
29,000
|
2,772,992
|
-
|
-
|
29,000
|
2,772,992
|
2,801,992
|
864,386
|
1992/2000
|
2000
|
Burnt Store Promenade *
|
-
|
5,112,244
|
6,240,668
|
-
|
-
|
5,112,244
|
6,240,668
|
11,352,912
|
35,335
|
1989
|
2013
|
Castleton Crossing *
|
-
|
9,750,000
|
29,653,752
|
-
|
-
|
9,750,000
|
29,653,752
|
39,403,752
|
1,255,994
|
1975
|
2013
|
Centre at Panola *
|
2,864,780
|
1,985,975
|
8,208,503
|
-
|
56,996
|
1,985,975
|
8,265,499
|
10,251,474
|
2,556,279
|
2001
|
2004
|
Clay Marketplace *
|
-
|
1,398,101
|
8,771,579
|
-
|
-
|
1,398,101
|
8,771,579
|
10,169,680
|
34,635
|
1966/2003
|
2013
|
Cobblestone Plaza *
|
-
|
11,221,414
|
46,455,859
|
-
|
-
|
11,221,414
|
46,455,859
|
57,677,273
|
4,190,675
|
2011
|
NA
|
Cool Creek Commons *
|
16,903,926
|
6,062,351
|
15,109,012
|
-
|
791,808
|
6,062,351
|
15,900,820
|
21,963,171
|
4,906,842
|
2005
|
NA
|
Cool Springs Market *
|
-
|
12,684,400
|
23,866,531
|
-
|
-
|
12,684,400
|
23,866,531
|
36,550,931
|
1,317,492
|
1995
|
2013
|
Cornelius Gateway
|
-
|
1,249,447
|
3,530,854
|
-
|
-
|
1,249,447
|
3,530,854
|
4,780,301
|
660,176
|
2006
|
NA
|
Courthouse Shadows *
|
-
|
4,998,974
|
16,744,986
|
-
|
427,426
|
4,998,974
|
17,172,412
|
22,171,386
|
5,269,541
|
1987/1999
|
2006
|
Cove Center *
|
-
|
2,035,770
|
19,986,463
|
-
|
343,055
|
2,035,770
|
20,329,518
|
22,365,288
|
3,324,313
|
1984/2008
|
2012
|
DePauw University Bookstore & Café
|
-
|
63,765
|
667,460
|
-
|
-
|
63,765
|
667,460
|
731,225
|
84,447
|
2012
|
NA
|
Eastgate Pavilion
|
16,164,000
|
8,122,283
|
19,806,779
|
-
|
509,937
|
8,122,283
|
20,316,716
|
28,438,999
|
6,247,755
|
1995
|
2004
|
Eddy Street Commons
|
24,739,889
|
1,900,000
|
38,220,037
|
-
|
94,245
|
1,900,000
|
38,314,282
|
40,214,282
|
4,983,468
|
2009
|
NA
|
Estero Town Commons *
|
-
|
8,973,290
|
9,968,125
|
-
|
-
|
8,973,290
|
9,968,125
|
18,941,415
|
1,770,163
|
2006
|
NA
|
Fishers Station
|
7,733,720
|
3,735,807
|
11,831,378
|
-
|
439,612
|
3,735,807
|
12,270,990
|
16,006,797
|
5,043,672
|
1989
|
2004
|
Four Corner Square
|
-
|
9,231,259
|
21,750,854
|
-
|
901,643
|
9,231,259
|
22,652,497
|
31,883,756
|
4,034,696
|
1985
|
2004
|
Fox Lake Crossing *
|
-
|
5,684,724
|
9,324,308
|
-
|
244,326
|
5,684,724
|
9,568,634
|
15,253,358
|
2,586,507
|
2002
|
2005
|
Gainesville Plaza *
|
-
|
5,437,373
|
9,998,346
|
-
|
5,778
|
5,437,373
|
10,004,124
|
15,441,497
|
2,512,451
|
1970
|
2004
|
Geist Pavilion
|
10,863,420
|
1,367,816
|
9,788,966
|
-
|
1,700,969
|
1,367,816
|
11,489,935
|
12,857,751
|
3,274,778
|
2006
|
NA
|
Glendale Town Center *
|
-
|
1,494,469
|
45,947,464
|
-
|
542,631
|
1,494,469
|
46,490,095
|
47,984,564
|
21,085,947
|
1958/2008
|
1999
|
Greyhound Commons *
|
-
|
2,641,246
|
866,993
|
-
|
-
|
2,641,246
|
866,993
|
3,508,239
|
377,385
|
2005
|
NA
|
Hamilton Crossing
|
12,660,991
|
5,672,477
|
9,918,492
|
-
|
734,423
|
5,672,477
|
10,652,915
|
16,325,392
|
3,506,811
|
1999
|
2004
|
Holly Springs Towne Center - Phase I
|
33,537,912
|
12,035,316
|
46,085,657
|
-
|
-
|
12,035,316
|
46,085,657
|
58,120,973
|
893,462
|
2013
|
NA
|
Hunters Creek Promenade
|
-
|
8,335,007
|
12,831,340
|
-
|
-
|
8,335,007
|
12,831,340
|
21,166,347
|
39,418
|
1994
|
2013
|
Indian River Square
|
12,451,226
|
5,180,000
|
9,650,940
|
-
|
544,711
|
5,180,000
|
10,195,651
|
15,375,651
|
4,530,956
|
1997/2004
|
2005
|
International Speedway Square *
|
20,300,144
|
7,769,277
|
19,493,923
|
-
|
7,709,081
|
7,769,277
|
27,203,004
|
34,972,281
|
10,925,583
|
1999
|
NA
|
Initial Cost | Costs Capitalized | Gross Carrying Amount | |||||||||
Subsequent to Acquisition/Development | Close of Period | ||||||||||
Building & | Building & | Building & | Accumulated | Year Built/ | Year | ||||||
Name, Location | Encumbrances | Land | Improvements | Land | Improvements | Land | Improvements | Total | Depreciation | Renovated | Acquired |
Shopping centers (continued) | |||||||||||
Kingwood Commons
|
-
|
5,715,450
|
31,057,937
|
-
|
-
|
5,715,450
|
31,057,937
|
36,773,387
|
105,349
|
1999
|
2013
|
Lakewood Promenade
|
-
|
1,783,240
|
25,833,519
|
-
|
-
|
1,783,240
|
25,833,519
|
27,616,759
|
83,304
|
1948/1998
|
2013
|
Lithia Crossing *
|
-
|
3,064,698
|
10,106,252
|
-
|
3,604,569
|
3,064,698
|
13,710,821
|
16,775,519
|
1,632,326
|
1993/2003
|
2011
|
Market Street Village *
|
-
|
9,764,381
|
18,745,417
|
-
|
2,024,869
|
9,764,381
|
20,770,286
|
30,534,667
|
6,087,352
|
1970/2004
|
2005
|
Naperville Marketplace
|
9,313,838
|
5,364,101
|
12,187,580
|
-
|
-
|
5,364,101
|
12,187,580
|
17,551,681
|
2,293,144
|
2008
|
NA
|
Northdale Promenade *
|
-
|
1,718,254
|
23,187,048
|
-
|
-
|
1,718,254
|
23,187,048
|
24,905,302
|
83,079
|
1985/2002
|
2013
|
Oleander Place *
|
-
|
862,500
|
6,178,838
|
-
|
-
|
862,500
|
6,178,838
|
7,041,338
|
477,330
|
2012
|
2011
|
Pine Ridge Crossing
|
17,086,058
|
5,639,675
|
18,659,718
|
-
|
655,263
|
5,639,675
|
19,314,981
|
24,954,656
|
5,121,759
|
1993
|
2006
|
Plaza at Cedar Hill *
|
-
|
5,782,304
|
37,855,288
|
-
|
9,030,157
|
5,782,304
|
46,885,445
|
52,667,749
|
12,308,099
|
2000
|
2004
|
Plaza Volente
|
26,849,712
|
4,600,000
|
29,387,611
|
-
|
745,476
|
4,600,000
|
30,133,087
|
34,733,087
|
8,001,719
|
2004
|
2005
|
Portofino Shopping Center
|
-
|
4,754,341
|
75,897,119
|
-
|
-
|
4,754,341
|
75,897,119
|
80,651,460
|
268,264
|
1999
|
2013
|
Publix at Acworth
|
6,888,354
|
1,356,601
|
8,273,959
|
38,778
|
775,549
|
1,395,379
|
9,049,508
|
10,444,887
|
2,482,013
|
1996
|
2004
|
Publix at Woodruff *
|
-
|
1,783,100
|
7,520,346
|
-
|
50,500
|
1,783,100
|
7,570,846
|
9,353,946
|
992,736
|
1997
|
2012
|
Rangeline Crossing
|
16,459,032
|
2,042,885
|
16,221,509
|
-
|
-
|
2,042,885
|
16,221,509
|
18,264,394
|
3,247,678
|
1986/2013
|
NA
|
Red Bank Commons *
|
-
|
1,408,328
|
4,764,511
|
-
|
236,195
|
1,408,328
|
5,000,706
|
6,409,034
|
1,369,165
|
2005
|
NA
|
Ridge Plaza *
|
-
|
4,664,000
|
17,484,274
|
-
|
743,346
|
4,664,000
|
18,227,620
|
22,891,620
|
6,147,577
|
2002
|
2003
|
Riverchase
|
10,251,635
|
3,888,945
|
11,860,003
|
-
|
1,157,770
|
3,888,945
|
13,017,773
|
16,906,718
|
2,714,060
|
1991/2001
|
2006
|
Rivers Edge Shopping Center *
|
-
|
5,646,522
|
31,385,832
|
-
|
-
|
5,646,522
|
31,385,832
|
37,032,354
|
3,358,045
|
2011
|
2008
|
Shoppes at Plaza Green *
|
-
|
3,748,801
|
25,201,172
|
-
|
50,953
|
3,748,801
|
25,252,125
|
29,000,926
|
1,644,604
|
2000
|
2012
|
Shoppes of Eastwood *
|
-
|
1,687,734
|
10,821,385
|
-
|
-
|
1,687,734
|
10,821,385
|
12,509,119
|
803,476
|
1997
|
2013
|
Shops at Eagle Creek *
|
-
|
2,877,727
|
8,018,387
|
200,087
|
4,081,983
|
3,077,814
|
12,100,370
|
15,178,184
|
2,642,849
|
1998
|
2003
|
Stoney Creek Commons *
|
-
|
627,964
|
4,599,185
|
-
|
4,712,289
|
627,964
|
9,311,474
|
9,939,438
|
1,236,209
|
2000
|
NA
|
Sunland Towne Centre *
|
24,289,082
|
14,773,536
|
22,973,090
|
-
|
4,357,999
|
14,773,536
|
27,331,089
|
42,104,625
|
7,107,812
|
1996
|
2004
|
Tarpon Bay Plaza *
|
-
|
5,370,399
|
24,520,177
|
-
|
158,502
|
5,370,399
|
24,678,679
|
30,049,078
|
4,794,590
|
2007
|
NA
|
The Corner *
|
-
|
303,916
|
3,995,132
|
-
|
1,466,543
|
303,916
|
5,461,675
|
5,765,591
|
2,978,731
|
1984/2003
|
1984
|
The Shops at Otty *
|
-
|
26,000
|
2,150,737
|
-
|
200,092
|
26,000
|
2,350,829
|
2,376,829
|
757,972
|
2004
|
NA
|
Toringdon Market *
|
-
|
5,448,400
|
9,904,419
|
-
|
-
|
5,448,400
|
9,904,419
|
15,352,819
|
226,895
|
2004
|
2013
|
Traders Point
|
44,348,363
|
9,443,449
|
37,348,157
|
-
|
526,502
|
9,443,449
|
37,874,659
|
47,318,108
|
10,446,566
|
2005
|
NA
|
Traders Point II *
|
-
|
2,375,797
|
7,202,988
|
-
|
309,837
|
2,375,797
|
7,512,825
|
9,888,622
|
1,972,816
|
2005
|
NA
|
Trussville Promenade
|
-
|
9,122,992
|
45,615,194
|
-
|
-
|
9,122,992
|
45,615,194
|
54,738,186
|
196,588
|
1999
|
2013
|
Waterford Lakes Village *
|
-
|
2,316,674
|
7,435,244
|
-
|
206,178
|
2,316,674
|
7,641,422
|
9,958,096
|
2,556,408
|
1997
|
2004
|
Whitehall Pike
|
6,748,326
|
3,688,857
|
6,109,115
|
-
|
120,742
|
3,688,857
|
6,229,857
|
9,918,714
|
3,877,778
|
1999
|
NA
|
Zionsville Walgreen's
|
4,594,000
|
2,055,035
|
2,480,313
|
-
|
-
|
2,055,035
|
2,480,313
|
4,535,348
|
79,741
|
2012
|
NA
|
Total Shopping Centers
|
363,854,334
|
307,857,529
|
1,178,215,987
|
238,865
|
52,942,245
|
308,096,394
|
1,231,158,232
|
1,539,254,626
|
207,254,864
|
||
Commercial Properties
|
|||||||||||
Thirty South
|
18,900,000
|
1,643,415
|
10,017,768
|
-
|
17,339,030
|
1,643,415
|
27,356,798
|
29,000,213
|
8,944,809
|
1905/2002
|
2001
|
Union Station Parking Garage *
|
-
|
903,627
|
2,642,598
|
-
|
599,174
|
903,627
|
3,241,772
|
4,145,399
|
1,181,026
|
1986
|
2001
|
Total Commercial Properties
|
18,900,000
|
2,547,042
|
12,660,366
|
-
|
17,938,204
|
2,547,042
|
30,598,570
|
33,145,612
|
10,125,835
|
Initial Cost | Costs Capitalized | Gross Carrying Amount | |||||||||
Subsequent to Acquisition/Development | Close of Period | ||||||||||
Building & | Building & | Building & | Accumulated | Year Built/ | Year | ||||||
Name, Location | Encumbrances | Land | Improvements | Land | Improvements | Land | Improvements | Total | Depreciation | Renovated | Acquired |
Under Construction Development and Redevelopment Properties | |||||||||||
Bolton Plaza *
|
-
|
3,733,426
|
15,690,410
|
-
|
-
|
3,733,426
|
15,690,410
|
19,423,836
|
4,889,325
|
||
Courthouse Shadows *
|
-
|
471,006
|
-
|
-
|
-
|
471,006
|
-
|
471,006
|
-
|
||
Delray Marketplace
|
59,044,577
|
22,202,495
|
86,511,480
|
-
|
-
|
22,202,495
|
86,511,480
|
108,713,975
|
1,755,858
|
||
Four Corner Square
|
18,885,990
|
696,722
|
6,997,298
|
-
|
-
|
696,722
|
6,997,298
|
7,694,020
|
-
|
||
Gainesville Plaza *
|
210,344
|
-
|
-
|
-
|
210,344
|
210,344
|
-
|
||||
King's Lake Square *
|
-
|
4,519,000
|
13,431,973
|
-
|
-
|
4,519,000
|
13,431,973
|
17,950,973
|
5,260,123
|
||
KRG Development
|
-
|
-
|
7,003
|
-
|
-
|
-
|
7,003
|
7,003
|
-
|
||
Parkside Town Commons - Phase I
|
3,181,997
|
2,567,764
|
31,552,685
|
-
|
-
|
2,567,764
|
31,552,685
|
34,120,449
|
-
|
||
Parkside Town Commons - Phase II
|
13,279,198
|
6,957,266
|
18,049,798
|
-
|
-
|
6,957,266
|
18,049,798
|
25,007,064
|
-
|
||
Rangeline Crossing
|
-
|
-
|
2,092,112
|
-
|
-
|
-
|
2,092,112
|
2,092,112
|
-
|
||
Total Development Properties
|
94,391,761
|
41,147,679
|
174,543,103
|
-
|
-
|
41,147,679
|
174,543,103
|
215,690,782
|
11,905,306
|
||
Other **
|
|||||||||||
951 & 41
|
5,000,000
|
19,013,566
|
-
|
-
|
-
|
19,013,566
|
-
|
19,013,566
|
-
|
||
Beacon Hill Shopping Center
|
-
|
3,590,703
|
-
|
-
|
-
|
3,590,703
|
-
|
3,590,703
|
-
|
||
Bridgewater Marketplace
|
-
|
1,892,909
|
-
|
-
|
-
|
1,892,909
|
-
|
1,892,909
|
-
|
||
Eagle Creek IV *
|
-
|
1,905,999
|
-
|
-
|
-
|
1,905,999
|
-
|
1,905,999
|
-
|
||
Eddy Street Commons *
|
-
|
1,924,820
|
-
|
-
|
-
|
1,924,820
|
-
|
1,924,820
|
-
|
||
Fox Lake Crossing II
|
-
|
3,458,414
|
-
|
-
|
-
|
3,458,414
|
-
|
3,458,414
|
-
|
||
Gateway Shopping Center
|
-
|
408,000
|
-
|
-
|
-
|
408,000
|
-
|
408,000
|
-
|
||
Holly Springs - Phase II *
|
-
|
16,353,662
|
-
|
-
|
-
|
16,353,662
|
-
|
16,353,662
|
-
|
||
KR New Hill *
|
-
|
4,362,362
|
-
|
-
|
-
|
4,362,362
|
-
|
4,362,362
|
-
|
||
KR Peakway
|
-
|
6,032,105
|
-
|
-
|
-
|
6,032,105
|
-
|
6,032,105
|
-
|
||
KRG Peakway
|
-
|
16,215,375
|
-
|
-
|
-
|
16,215,375
|
-
|
16,215,375
|
-
|
||
Pan Am Plaza
|
-
|
8,797,837
|
-
|
-
|
-
|
8,797,837
|
-
|
8,797,837
|
-
|
||
Parkside Town Commons - Phase III
|
-
|
41,189
|
-
|
-
|
-
|
41,189
|
-
|
41,189
|
-
|
||
Total Other
|
5,000,000
|
83,996,941
|
-
|
-
|
-
|
83,996,941
|
-
|
83,996,941
|
-
|
||
Line of credit/Term Loan - see *
|
375,000,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||
Grand Total
|
$ 857,146,095
|
$ 435,549,191
|
$ 1,365,419,456
|
$ 238,865
|
$ 70,880,449
|
$ 435,788,056
|
$ 1,436,299,905
|
$ 1,872,087,961
|
$ 229,286,005
|
||
____________________
|
|
*
|
This property or a portion of the property is included as an Unencumbered Pool Property used in calculating the Company’s line of credit borrowing base.
|
**
|
This category generally includes land held for development. The Company also has certain additional land parcels at its development and operating properties, which amounts are included elsewhere in this table.
|
2013
|
2012
|
2011
|
||||||||||
Balance, beginning of year
|
$ | 1,390,213,220 | $ | 1,268,253,652 | $ | 1,194,766,485 | ||||||
Acquisitions
|
419,079,535 | 76,530,776 | 17,383,640 | |||||||||
Consolidation of subsidiary
|
— | 33,701,408 | — | |||||||||
Improvements
|
111,968,165 | 106,307,456 | 67,626,743 | |||||||||
Disposals
|
(49,172,959 | ) | (94,580,072 | ) | (11,523,216 | ) | ||||||
Balance, end of year
|
$ | 1,872,087,961 | $ | 1,390,213,220 | $ | 1,268,253,652 |
2013
|
2012
|
2011
|
||||||||||
Balance, beginning of year
|
$ | 190,972,644 | $ | 174,167,146 | $ | 147,889,371 | ||||||
Depreciation expense
|
49,391,709 | 37,429,281 | 32,706,686 | |||||||||
Disposals
|
(11,078,348 | ) | (20,623,783 | ) | (6,428,911 | ) | ||||||
Balance, end of year
|
$ | 229,286,005 | $ | 190,972,644 | $ | 174,167,146 |
Buildings
|
20-35 years
|
Building improvements
|
10-35 years
|
Tenant improvements
|
Term of related lease
|
Furniture and Fixtures
|
5-10 years
|
Exhibit No.
|
Description
|
Location
|
||
3.1
|
Articles of Amendment and Restatement of Declaration of Trust of the Company
|
Incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
3.2
|
Articles Supplementary designating Kite Realty Group Trust’s 8.250% Series A Cumulative Redeemable Perpetual Preferred Shares, liquidation preference $25.00 per share, par value $0.01 per share
|
Incorporate by reference to Exhibit 3.2 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on March 12, 2012
|
||
3.3
|
Articles Supplementary establishing additional shares of Kite Realty Group Trust’s 8.250% Series A Cumulative Redeemable Perpetual Preferred Shares, liquidation preference $25.00 per share, par value $0.01 per share
|
Incorporated by reference to Exhibit 3.1 to Kite Realty Group Trust’s registration statement of Form 8-A filed on December 7, 2010
|
||
3.4
|
First Amended and Restated Bylaws of the Company, as amended
|
Incorporated by reference to Exhibit 3.1 of the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended June 30, 2012
|
||
4.1
|
Form of Common Share Certificate
|
Incorporated by reference to Exhibit 4.1 to Kite Realty Group Trust’s registration statement on Form S-11 (File No. 333-114224) declared effective by the SEC on August 10, 2004
|
||
4.2
|
Form of share certificate evidencing the 8.250% Series A Cumulative Redeemable Perpetual Preferred Shares, liquidation preference $25.00 per share, per value $0.01 per share
|
Incorporate by reference to Exhibit 4.1 to Kite Realty Group Trust’s registration statement on Form 8-A filed on December 7, 2010
|
||
10.1
|
Amended and Restated Agreement of Limited Partnership of Kite Realty Group, L.P., dated as of August 16, 2004
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.2
|
Amendment No. 1 to Amended and Restated Agreement of Limited Partnership of Kite Realty Group, L.P., dated as of December 7, 2010
|
Incorporate by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on December 13, 2010
|
||
10.3
|
Amendment No. 2 to Amended and Restated Agreement of Limited Partnership of Kite Realty Group, L.P.
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on March 12, 2012
|
||
10.4
|
Employment Agreement, dated as of August 16, 2004, by and between the Company and John A. Kite*
|
Incorporated by reference to Exhibit 10.9 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.5
|
Employment Agreement, dated as of August 16, 2004, by and between the Company and Thomas K. McGowan*
|
Incorporated by reference to Exhibit 10.10 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.6
|
Employment Agreement, dated as of August 16, 2004, by and between the Company and Daniel R. Sink*
|
Incorporated by reference to Exhibit 10.11 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.7
|
Noncompetition Agreement, dated as of August 16, 2004, by and between the Company and John A. Kite*
|
Incorporated by reference to Exhibit 10.13 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.8
|
Noncompetition Agreement, dated as of August 16, 2004, by and between the Company and Thomas K. McGowan*
|
Incorporated by reference to Exhibit 10.14 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.9
|
Noncompetition Agreement, dated as of August 16, 2004, by and between the Company and Daniel R. Sink*
|
Incorporated by reference to Exhibit 10.15 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.10
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Alvin E. Kite*
|
Incorporated by reference to Exhibit 10.16 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.11
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and John A. Kite*
|
Incorporated by reference to Exhibit 10.17 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
10.12
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Thomas K. McGowan*
|
Incorporated by reference to Exhibit 10.18 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.13
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Daniel R. Sink*
|
Incorporated by reference to Exhibit 10.19 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.14
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and William E. Bindley*
|
Incorporated by reference to Exhibit 10.20 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.15
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Michael L. Smith*
|
Incorporated by reference to Exhibit 10.21 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.16
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Eugene Golub*
|
Incorporated by reference to Exhibit 10.22 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.17
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Richard A. Cosier*
|
Incorporated by reference to Exhibit 10.23 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.18
|
Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Gerald L. Moss*
|
Incorporated by reference to Exhibit 10.24 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.19
|
Indemnification Agreement, dated as of November 3, 2008, by and between Kite Realty Group, L.P. and Darell E. Zink, Jr.*
|
Incorporated by reference to Exhibit 10.4 to the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended September 30, 2008
|
||
10.20
|
Indemnification Agreement, dated as of March 8, 2013, by and between Kite Realty Group, L.P. and Victor J. Coleman *
|
Incorporated by reference to Exhibit 10.20 to the Annual Report on Form 10-K of Kite Realty Group Trust for the period ended December 31, 2013
|
||
10.21
|
Indemnification Agreement, dated as of March 7, 2014, by and between Kite Realty Group, L.P. and Christie B. Kelly *
|
Filed herewith
|
||
10.22
|
Indemnification Agreement, dated as of March 7, 2014, by and between Kite Realty Group, L.P. and David R. O’Reilly *
|
Filed herewith
|
||
10.23
|
Indemnification Agreement, dated as of March 7, 2014, by and between Kite Realty Group, L.P. and Barton R. Peterson *
|
Filed herewith
|
||
10.24
|
Kite Realty Group Trust Equity Incentive Plan, as amended*
|
Incorporated by reference to the Kite Realty Group Trust definitive Proxy Statement, filed with the SEC on April 10, 2009
|
||
10.25
|
Kite Realty Group Trust Executive Bonus Plan*
|
Incorporated by reference to Exhibit 10.27 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.26
|
Kite Realty Group Trust 2008 Employee Share Purchase Plan*
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on May 12, 2008
|
||
10.27
|
Registration Rights Agreement, dated as of August 16, 2004, by and among the Company, Alvin E. Kite, Jr., John A. Kite, Paul W. Kite, Thomas K. McGowan, Daniel R. Sink, George F. McMannis, Mark Jenkins, C. Kenneth Kite, David Grieve and KMI Holdings, LLC
|
Incorporated by reference to Exhibit 10.32 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
10.28
|
Amendment No. 1 to Registration Rights Agreement, dated August 29, 2005, by and among the Company and the other parties listed on the signature page thereto
|
Incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended September 30, 2005
|
||
10.29
|
Tax Protection Agreement, dated August 16, 2004, by and among the Company, Kite Realty Group, L.P., Alvin E. Kite, Jr., John A. Kite, Paul W. Kite, Thomas K. McGowan and C. Kenneth Kite
|
Incorporated by reference to Exhibit 10.33 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004
|
||
10.30
|
Form of Nonqualified Share Option Agreement under 2013 Equity Incentive Plan*
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on May 14, 2013
|
||
10.31
|
Form of Restricted Share Agreement under 2013 Equity Incentive Plan*
|
Incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on May 14, 2013
|
||
10.32
|
Schedule of Non-Employee Trustee Fees and Other Compensation*
|
Incorporated by reference to Exhibit 10.4 of the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended June 30, 2013
|
||
10.33
|
Kite Realty Group Trust Trustee Deferred Compensation Plan*
|
Incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended June 30, 2006
|
||
10.34
|
Consulting Agreement, dated as of March 31, 2009, by and between the Company and Alvin E. Kite, Jr.
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on April 6, 2009
|
||
10.35
|
Third Amended and Restated Credit Agreement, dated as of February 26, 2013, by and among the Operating Partnership, the Company, KeyBank National Association, as Administrative Agent, Bank of America, N.A., as Syndication Agent, Wells Fargo Bank, National Association, as successor to Wachovia Bank, National Association, as Documentation Agent, KeyBanc Capital Markets and Merrill Lynch, Pierce, Fenner & Smith Incorporated, as Co-Lead Arrangers, and the other lenders party thereto.
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on March 4, 2013
|
||
10.36
|
Second Amended and Restated Guaranty, dated as of February 26, 2013, by the Company and certain subsidiaries of the Operating Partnership party thereto.
|
Incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on March 4, 2013
|
||
10.37
|
Term Loan Agreement, dated as of April 30, 2012, by and among the Operating Partnership, the Company, KeyBank National Association, as Administrative Agent, Wells Fargo Bank, National Association, as Syndication Agent, the Huntington National Bank, as Documentation Agent, Keybanc Capital Markets and Wells Fargo Securities, LLC, as Joint Bookrunners and Joint Lead Arrangers, and the other lenders party thereto.
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on May 4, 2012
|
||
10.38
|
First Amendment to Term Loan Agreement, dated as of February 26, 2013, by and among the Operating Partnership, the Company, certain subsidiaries of the Operating Partnership party thereto, KeyBank National Association, as a lender and as Administrative Agent, and the other lenders party thereto.
|
Incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on March 4, 2013
|
||
10.39
|
Second Amendment to Term Loan Agreement, dated as of August 21, 2013, by and among the Operating Partnership, the Company, certain subsidiaries of the Operating Partnership party thereto, KeyBank National Association, as a lender and as Administrative Agent, and the other lenders party thereto.
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 27, 2013
|
||
10.40
|
Guaranty, dated as of April 30, 2012, by the Company and certain subsidiaries of the Operating Partnership party thereto
|
Incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on May 4, 2012
|
||
12.1
|
Statement of Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends
|
Filed herewith
|
||
21.1
|
List of Subsidiaries
|
Filed herewith
|
||
23.1
|
Consent of Ernst & Young LLP
|
Filed herewith
|
||
31.1
|
Certification of principal executive officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
||
31.2
|
Certification of principal financial officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
||
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
||
101.INS
|
XBRL Instance Document
|
Filed herewith
|
||
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
Filed herewith
|
||
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
Filed herewith
|
||
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
Filed herewith
|
||
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
Filed herewith
|
||
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
Filed herewith
|
||
____________________
|
* Denotes a management contract or compensatory, plan contract or arrangement.
|