These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
For the quarterly period ended September 30, 2015
|
|
|
|
|
|
OR
|
|
|
|
|
|
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 (Kite Realty Group Trust)
|
|
|
Commission File Number: 333-202666-01 (Kite Realty Group, L.P.)
|
|
|
|
|
|
Kite Realty Group Trust
|
|
|
Kite Realty Group, L.P.
|
|
|
(Exact Name of Registrant as Specified in its Charter)
|
|
|
Maryland (Kite Realty Group Trust)
|
|
11-3715772
|
|
Delaware (Kite Realty Group, L.P.)
|
|
20-1453863
|
|
(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)
|
||
|
|
|
|
|
Telephone: (317) 577-5600
|
||
|
(Registrant’s telephone number, including area code)
|
||
|
|
||
|
Not Applicable
|
||
|
(Former name, former address and former fiscal year, if changed since last report)
|
||
|
Kite Realty Group Trust
|
Yes
x
|
No
o
|
Kite Realty Group, L.P.
|
Yes
x
|
No
o
|
|
Kite Realty Group Trust
|
Yes
x
|
No
o
|
Kite Realty Group, L.P.
|
Yes
x
|
No
o
|
|
x
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
|
|
o
|
Large accelerated filer
|
o
|
Accelerated filer
|
x
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
|
|
Kite Realty Group Trust
|
Yes
o
|
No
x
|
Kite Realty Group, L.P.
|
Yes
o
|
No
x
|
|
•
|
enhancing investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
|
•
|
eliminating duplicative disclosure and providing a more streamlined and readable presentation of information because a substantial portion of the Company's disclosure applies to both the Parent Company and the Operating Partnership; and
|
|
•
|
creating time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
|
|
Page
|
|
|
Part I.
|
|
||
|
|
|
|
|
|
Item 1.
|
|
||
|
|
|
|
|
|
Kite Realty Group Trust:
|
|
||
|
|
|
|
|
|
|
Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014
|
4
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations and Comprehensive Income for the Three and Nine Months Ended September 30, 2015 and 2014
|
5
|
|
|
|
|
|
|
|
|
Consolidated Statement of Shareholders' Equity for the Nine Months Ended September 30, 2015
|
6
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014
|
7
|
|
|
|
|
|
|
|
Kite Realty Group, L.P. and subsidiaries:
|
|
||
|
|
|
|
|
|
|
Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014
|
8
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations and Comprehensive Income for the Three and Nine Months Ended September 30, 2015 and 2014
|
9
|
|
|
|
|
|
|
|
|
Consolidated Statement of Partners' Equity for the Nine Months Ended September 30, 2015
|
10
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014
|
11
|
|
|
|
|
|
|
|
Kite Realty Group Trust and Kite Realty Group, L.P. and subsidiaries:
|
|
||
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
12
|
|
|
|
|
|
|
|
Item 2.
|
Cautionary Note About Forward-Looking Statements
|
28
|
|
|
|
|
|
|
|
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
28
|
|
|
|
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosure about Market Risk
|
48
|
|
|
|
|
|
|
|
Item 4.
|
Controls and Procedures
|
48
|
|
|
|
|
|
|
|
Part II.
|
OTHER INFORMATION
|
|
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
50
|
|
|
|
|
|
|
|
Item 1A.
|
Risk Factors
|
50
|
|
|
|
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
50
|
|
|
|
|
|
|
|
Item 3.
|
Defaults upon Senior Securities
|
50
|
|
|
|
|
|
|
|
Item 4.
|
Mine Safety Disclosures
|
50
|
|
|
|
|
|
|
|
Item 5.
|
Other Information
|
50
|
|
|
|
|
|
|
|
Item 6.
|
Exhibits
|
50
|
|
|
|
|
|
|
|
SIGNATURES
|
53
|
|
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Assets:
|
|
|
|
||||
|
Investment properties, at cost
|
$
|
3,980,886
|
|
|
$
|
3,732,748
|
|
|
Less: accumulated depreciation
|
(410,328
|
)
|
|
(315,093
|
)
|
||
|
|
3,570,558
|
|
|
3,417,655
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
42,951
|
|
|
43,826
|
|
||
|
Tenant and other receivables, including accrued straight-line rent of $23,312 and
$18,630, respectively, net of allowance for uncollectible accounts |
47,353
|
|
|
48,097
|
|
||
|
Restricted cash and escrow deposits
|
15,713
|
|
|
16,171
|
|
||
|
Deferred costs, net
|
150,983
|
|
|
159,978
|
|
||
|
Prepaid and other assets
|
10,089
|
|
|
8,847
|
|
||
|
Assets held for sale (see Note 10)
|
—
|
|
|
179,642
|
|
||
|
Total Assets
|
$
|
3,837,647
|
|
|
$
|
3,874,216
|
|
|
|
|
|
|
||||
|
Liabilities and Equity:
|
|
|
|
|
|||
|
Mortgage and other indebtedness
|
$
|
1,679,843
|
|
|
$
|
1,554,263
|
|
|
Accounts payable and accrued expenses
|
90,148
|
|
|
75,150
|
|
||
|
Deferred revenue and other liabilities
|
137,554
|
|
|
136,409
|
|
||
|
Liabilities held for sale (see Note 10)
|
—
|
|
|
81,164
|
|
||
|
Total Liabilities
|
1,907,545
|
|
|
1,846,986
|
|
||
|
Commitments and contingencies
|
—
|
|
|
—
|
|
||
|
Limited partners' interests in Operating Partnership and other redeemable noncontrolling interests
|
86,957
|
|
|
125,082
|
|
||
|
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 September 30, 2015 and December 31, 2014, respectively, with a liquidation value of $102,500 |
102,500
|
|
|
102,500
|
|
||
|
Common Shares, $.01 par value, 225,000,000 shares authorized,
83,323,563 and 83,490,663 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively |
833
|
|
|
835
|
|
||
|
Additional paid in capital and other
|
2,050,915
|
|
|
2,044,425
|
|
||
|
Accumulated other comprehensive loss
|
(6,209
|
)
|
|
(1,175
|
)
|
||
|
Accumulated deficit
|
(305,902
|
)
|
|
(247,801
|
)
|
||
|
Total Kite Realty Group Trust Shareholders' Equity
|
1,842,137
|
|
|
1,898,784
|
|
||
|
Noncontrolling Interests
|
1,008
|
|
|
3,364
|
|
||
|
Total Equity
|
1,843,145
|
|
|
1,902,148
|
|
||
|
Total Liabilities and Equity
|
$
|
3,837,647
|
|
|
$
|
3,874,216
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Minimum rent
|
$
|
66,279
|
|
|
$
|
69,033
|
|
|
$
|
196,656
|
|
|
$
|
131,515
|
|
|
Tenant reimbursements
|
16,787
|
|
|
17,605
|
|
|
51,891
|
|
|
35,083
|
|
||||
|
Other property related revenue
|
4,081
|
|
|
1,938
|
|
|
9,163
|
|
|
5,481
|
|
||||
|
Total revenue
|
87,147
|
|
|
88,576
|
|
|
257,710
|
|
|
172,079
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating
|
11,994
|
|
|
11,850
|
|
|
36,519
|
|
|
26,057
|
|
||||
|
Real estate taxes
|
10,045
|
|
|
10,632
|
|
|
29,821
|
|
|
20,048
|
|
||||
|
General, administrative, and other
|
4,559
|
|
|
3,939
|
|
|
14,131
|
|
|
9,358
|
|
||||
|
Merger and acquisition costs
|
1,089
|
|
|
19,088
|
|
|
1,550
|
|
|
26,849
|
|
||||
|
Depreciation and amortization
|
42,549
|
|
|
44,383
|
|
|
124,196
|
|
|
81,559
|
|
||||
|
Total expenses
|
70,236
|
|
|
89,892
|
|
|
206,217
|
|
|
163,871
|
|
||||
|
Operating income
|
16,911
|
|
|
(1,316
|
)
|
|
51,493
|
|
|
8,208
|
|
||||
|
Interest expense
|
(13,881
|
)
|
|
(15,386
|
)
|
|
(40,995
|
)
|
|
(30,291
|
)
|
||||
|
Income tax expense of taxable REIT subsidiary
|
(9
|
)
|
|
(14
|
)
|
|
(134
|
)
|
|
(37
|
)
|
||||
|
Gain on settlement
|
—
|
|
|
—
|
|
|
4,520
|
|
|
—
|
|
||||
|
Other expense, net
|
(60
|
)
|
|
(13
|
)
|
|
(189
|
)
|
|
(119
|
)
|
||||
|
Income (loss) from continuing operations
|
2,961
|
|
|
(16,729
|
)
|
|
14,695
|
|
|
(22,239
|
)
|
||||
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Gain on sale of operating property
|
—
|
|
|
—
|
|
|
—
|
|
|
3,199
|
|
||||
|
Income from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
3,199
|
|
||||
|
Income (loss) before gain on sale of operating properties
|
2,961
|
|
|
(16,729
|
)
|
|
14,695
|
|
|
(19,040
|
)
|
||||
|
Gain on sales of operating properties
|
—
|
|
|
2,749
|
|
|
3,363
|
|
|
6,336
|
|
||||
|
Consolidated net income (loss)
|
2,961
|
|
|
(13,980
|
)
|
|
18,058
|
|
|
(12,704
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
(435
|
)
|
|
(304
|
)
|
|
(1,626
|
)
|
|
(224
|
)
|
||||
|
Net income (loss) attributable to Kite Realty Group Trust
|
$
|
2,526
|
|
|
$
|
(14,284
|
)
|
|
$
|
16,432
|
|
|
$
|
(12,928
|
)
|
|
Dividends on preferred shares
|
(2,114
|
)
|
|
(2,114
|
)
|
|
(6,342
|
)
|
|
(6,342
|
)
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
412
|
|
|
$
|
(16,398
|
)
|
|
$
|
10,090
|
|
|
$
|
(19,270
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per common share - basic & diluted:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income (loss) from continuing operations attributable to
Kite Realty Group Trust common shareholders |
$
|
0.00
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.12
|
|
|
$
|
(0.45
|
)
|
|
Income from discontinued operations attributable to
Kite Realty Group Trust common shareholders |
—
|
|
|
—
|
|
|
—
|
|
|
0.06
|
|
||||
|
Net income (loss) attributable to Kite Realty Group Trust common shareholders
|
$
|
0.00
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.12
|
|
|
$
|
(0.39
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding - basic
|
83,325,074
|
|
|
83,455,900
|
|
|
83,453,660
|
|
|
49,884,469
|
|
||||
|
Weighted average common shares outstanding - diluted
|
83,433,379
|
|
|
83,718,735
|
|
|
83,566,554
|
|
|
50,145,571
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share
|
$
|
0.2725
|
|
|
$
|
0.2600
|
|
|
$
|
0.8175
|
|
|
$
|
0.7600
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Kite Realty Group Trust common shareholders:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations
|
$
|
412
|
|
|
$
|
(16,398
|
)
|
|
$
|
10,090
|
|
|
$
|
(22,366
|
)
|
|
Income from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
3,096
|
|
||||
|
Net income (loss) attributable to Kite Realty Group Trust common shareholders
|
$
|
412
|
|
|
$
|
(16,398
|
)
|
|
$
|
10,090
|
|
|
$
|
(19,270
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated net income (loss)
|
$
|
2,961
|
|
|
$
|
(13,980
|
)
|
|
$
|
18,058
|
|
|
$
|
(12,704
|
)
|
|
Change in fair value of derivatives
|
(3,436
|
)
|
|
2,671
|
|
|
(5,153
|
)
|
|
(249
|
)
|
||||
|
Total comprehensive (loss) income
|
(475
|
)
|
|
(11,309
|
)
|
|
12,905
|
|
|
(12,953
|
)
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
(399
|
)
|
|
(400
|
)
|
|
(1,507
|
)
|
|
(177
|
)
|
||||
|
Comprehensive (loss) income attributable to Kite Realty Group Trust
|
$
|
(874
|
)
|
|
$
|
(11,709
|
)
|
|
$
|
11,398
|
|
|
$
|
(13,130
|
)
|
|
|
Preferred Shares
|
|
Common Shares
|
|
Additional
Paid-in Capital
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Accumulated
Deficit
|
|
Total
|
||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
||||||||||||||||||
|
Balances, December 31, 2014
|
4,100,000
|
|
|
$
|
102,500
|
|
|
83,490,663
|
|
|
$
|
835
|
|
|
$
|
2,044,425
|
|
|
$
|
(1,175
|
)
|
|
$
|
(247,801
|
)
|
|
$
|
1,898,784
|
|
|
Stock compensation activity
|
—
|
|
|
—
|
|
|
(174,100
|
)
|
|
(2
|
)
|
|
2,408
|
|
|
—
|
|
|
—
|
|
|
2,406
|
|
||||||
|
Other comprehensive loss
attributable to Kite Realty Group Trust |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,034
|
)
|
|
—
|
|
|
(5,034
|
)
|
||||||
|
Distributions declared to common
shareholders |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(68,191
|
)
|
|
(68,191
|
)
|
||||||
|
Distributions to preferred
shareholders |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,342
|
)
|
|
(6,342
|
)
|
||||||
|
Net income attributable to Kite
Realty Group Trust |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,432
|
|
|
16,432
|
|
||||||
|
Acquisition of partners' interests
in consolidated joint ventures |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,445
|
|
|
—
|
|
|
—
|
|
|
1,445
|
|
||||||
|
Exchange of redeemable noncontrolling
interests for common shares |
—
|
|
|
—
|
|
|
7,000
|
|
|
—
|
|
|
189
|
|
|
—
|
|
|
—
|
|
|
189
|
|
||||||
|
Adjustment to redeemable
noncontrolling interests |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,448
|
|
|
—
|
|
|
—
|
|
|
2,448
|
|
||||||
|
Balances, September 30, 2015
|
4,100,000
|
|
|
$
|
102,500
|
|
|
83,323,563
|
|
|
$
|
833
|
|
|
$
|
2,050,915
|
|
|
$
|
(6,209
|
)
|
|
$
|
(305,902
|
)
|
|
$
|
1,842,137
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2015
|
|
2014
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Consolidated net income (loss)
|
$
|
18,058
|
|
|
$
|
(12,704
|
)
|
|
Adjustments to reconcile consolidated net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Straight-line rent
|
(4,408
|
)
|
|
(3,351
|
)
|
||
|
Depreciation and amortization
|
126,580
|
|
|
83,472
|
|
||
|
Gain on sale of operating properties, net
|
(3,363
|
)
|
|
(9,535
|
)
|
||
|
Provision for credit losses
|
2,984
|
|
|
1,206
|
|
||
|
Compensation expense for equity awards
|
3,239
|
|
|
1,336
|
|
||
|
Amortization of debt fair value adjustment
|
(4,641
|
)
|
|
(1,663
|
)
|
||
|
Amortization of in-place lease liabilities, net
|
(2,148
|
)
|
|
(3,582
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||
|
Tenant receivables and other
|
1,777
|
|
|
(6,811
|
)
|
||
|
Deferred costs and other assets
|
(7,310
|
)
|
|
(5,542
|
)
|
||
|
Accounts payable, accrued expenses, deferred revenue and other liabilities
|
7,054
|
|
|
(32,258
|
)
|
||
|
Net cash provided by operating activities
|
137,822
|
|
|
10,568
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
||
|
Acquisitions of interests in properties
|
(167,831
|
)
|
|
—
|
|
||
|
Capital expenditures, net
|
(69,937
|
)
|
|
(72,345
|
)
|
||
|
Net proceeds from sales of operating properties
|
126,460
|
|
|
40,771
|
|
||
|
Net proceeds from sales of marketable securities acquired from merger
|
—
|
|
|
18,601
|
|
||
|
Net cash received from merger
|
—
|
|
|
108,666
|
|
||
|
Change in construction payables
|
1,005
|
|
|
(7,075
|
)
|
||
|
Collection of note receivable
|
—
|
|
|
542
|
|
||
|
Payments on seller earnouts
|
(2,869
|
)
|
|
—
|
|
||
|
Net cash (used in) provided by investing activities
|
(113,172
|
)
|
|
89,160
|
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Common share issuance proceeds, net of costs
|
(224
|
)
|
|
(1,865
|
)
|
||
|
Purchase of redeemable noncontrolling interests
|
(33,853
|
)
|
|
—
|
|
||
|
Loan proceeds
|
640,895
|
|
|
84,207
|
|
||
|
Loan transaction costs
|
(2,770
|
)
|
|
(3,709
|
)
|
||
|
Loan payments
|
(553,255
|
)
|
|
(131,786
|
)
|
||
|
Distributions paid – common shareholders
|
(67,191
|
)
|
|
(24,953
|
)
|
||
|
Distributions paid - preferred shareholders
|
(6,342
|
)
|
|
(6,342
|
)
|
||
|
Distributions paid – redeemable noncontrolling interests
|
(2,721
|
)
|
|
(1,914
|
)
|
||
|
Distributions to noncontrolling interests
|
(64
|
)
|
|
(287
|
)
|
||
|
Net cash used in financing activities
|
(25,525
|
)
|
|
(86,649
|
)
|
||
|
Net change in cash and cash equivalents
|
(875
|
)
|
|
13,079
|
|
||
|
Cash and cash equivalents, beginning of period
|
43,826
|
|
|
18,134
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
42,951
|
|
|
$
|
31,213
|
|
|
|
|
|
|
||||
|
Non-cash investing and financing activities
|
|
|
|
||||
|
Assumption of mortgages upon completion of merger including debt premium of $33,298
|
$
|
—
|
|
|
$
|
892,909
|
|
|
Properties and other assets added upon completion of merger
|
—
|
|
|
2,367,600
|
|
||
|
Marketable securities added upon completion of merger
|
—
|
|
|
18,602
|
|
||
|
Assumption of mortgages by buyer upon sale of properties
|
40,303
|
|
|
—
|
|
||
|
Assumption of debt in connection with acquisition of Chapel Hill Shopping Center including debt premium of $223
|
18,473
|
|
|
—
|
|
||
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Assets:
|
|
|
|
||||
|
Investment properties, at cost
|
$
|
3,980,886
|
|
|
$
|
3,732,748
|
|
|
Less: accumulated depreciation
|
(410,328
|
)
|
|
(315,093
|
)
|
||
|
|
3,570,558
|
|
|
3,417,655
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
42,951
|
|
|
43,826
|
|
||
|
Tenant and other receivables, including accrued straight-line rent of $23,312 and
$18,630, respectively, net of allowance for uncollectible accounts |
47,353
|
|
|
48,097
|
|
||
|
Restricted cash and escrow deposits
|
15,713
|
|
|
16,171
|
|
||
|
Deferred costs, net
|
150,983
|
|
|
159,978
|
|
||
|
Prepaid and other assets
|
10,089
|
|
|
8,847
|
|
||
|
Assets held for sale (see Note 10)
|
—
|
|
|
179,642
|
|
||
|
Total Assets
|
$
|
3,837,647
|
|
|
$
|
3,874,216
|
|
|
|
|
|
|
||||
|
Liabilities and Equity:
|
|
|
|
|
|||
|
Mortgage and other indebtedness
|
$
|
1,679,843
|
|
|
$
|
1,554,263
|
|
|
Accounts payable and accrued expenses
|
90,148
|
|
|
75,150
|
|
||
|
Deferred revenue and other liabilities
|
137,554
|
|
|
136,409
|
|
||
|
Liabilities held for sale (see Note 10)
|
—
|
|
|
81,164
|
|
||
|
Total Liabilities
|
1,907,545
|
|
|
1,846,986
|
|
||
|
Commitments and contingencies
|
—
|
|
|
—
|
|
||
|
Redeemable Limited Partners’ and other redeemable noncontrolling interests
|
86,957
|
|
|
125,082
|
|
||
|
Partners Equity:
|
|
|
|
||||
|
Parent Company:
|
|
|
|
||||
|
Preferred equity, 4,100,000 units issued and outstanding at September 30, 2015 and
December 31, 2014, with a liquidation value of $102,500 |
102,500
|
|
|
102,500
|
|
||
|
Common equity, 83,323,563 and 83,490,663 units issued and outstanding
at September 30, 2015 and December 31, 2014, respectively |
1,745,846
|
|
|
1,797,459
|
|
||
|
Accumulated other comprehensive loss
|
(6,209
|
)
|
|
(1,175
|
)
|
||
|
Total Partners Equity
|
1,842,137
|
|
|
1,898,784
|
|
||
|
Noncontrolling Interests
|
1,008
|
|
|
3,364
|
|
||
|
Total Equity
|
1,843,145
|
|
|
1,902,148
|
|
||
|
Total Liabilities and Equity
|
$
|
3,837,647
|
|
|
$
|
3,874,216
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Minimum rent
|
$
|
66,279
|
|
|
$
|
69,033
|
|
|
$
|
196,656
|
|
|
$
|
131,515
|
|
|
Tenant reimbursements
|
16,787
|
|
|
17,605
|
|
|
51,891
|
|
|
35,083
|
|
||||
|
Other property related revenue
|
4,081
|
|
|
1,938
|
|
|
9,163
|
|
|
5,481
|
|
||||
|
Total revenue
|
87,147
|
|
|
88,576
|
|
|
257,710
|
|
|
172,079
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
11,994
|
|
|
11,850
|
|
|
36,519
|
|
|
26,057
|
|
||||
|
Real estate taxes
|
10,045
|
|
|
10,632
|
|
|
29,821
|
|
|
20,048
|
|
||||
|
General, administrative, and other
|
4,559
|
|
|
3,939
|
|
|
14,131
|
|
|
9,358
|
|
||||
|
Merger and acquisition costs
|
1,089
|
|
|
19,088
|
|
|
1,550
|
|
|
26,849
|
|
||||
|
Depreciation and amortization
|
42,549
|
|
|
44,383
|
|
|
124,196
|
|
|
81,559
|
|
||||
|
Total expenses
|
70,236
|
|
|
89,892
|
|
|
206,217
|
|
|
163,871
|
|
||||
|
Operating income
|
16,911
|
|
|
(1,316
|
)
|
|
51,493
|
|
|
8,208
|
|
||||
|
Interest expense
|
(13,881
|
)
|
|
(15,386
|
)
|
|
(40,995
|
)
|
|
(30,291
|
)
|
||||
|
Income tax expense of taxable REIT subsidiary
|
(9
|
)
|
|
(14
|
)
|
|
(134
|
)
|
|
(37
|
)
|
||||
|
Gain on settlement
|
—
|
|
|
—
|
|
|
4,520
|
|
|
—
|
|
||||
|
Other expense, net
|
(60
|
)
|
|
(13
|
)
|
|
(189
|
)
|
|
(119
|
)
|
||||
|
Income (loss) from continuing operations
|
2,961
|
|
|
(16,729
|
)
|
|
14,695
|
|
|
(22,239
|
)
|
||||
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
||||||
|
Gain on sale of operating property
|
—
|
|
|
—
|
|
|
—
|
|
|
3,199
|
|
||||
|
Income from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
3,199
|
|
||||
|
Income (loss) before gain on sale of operating properties
|
2,961
|
|
|
(16,729
|
)
|
|
14,695
|
|
|
(19,040
|
)
|
||||
|
Gain on sales of operating properties
|
—
|
|
|
2,749
|
|
|
3,363
|
|
|
6,336
|
|
||||
|
Consolidated net income (loss)
|
2,961
|
|
|
(13,980
|
)
|
|
18,058
|
|
|
(12,704
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
(410
|
)
|
|
(680
|
)
|
|
(1,411
|
)
|
|
(757
|
)
|
||||
|
Distributions on preferred units
|
(2,114
|
)
|
|
(2,114
|
)
|
|
(6,342
|
)
|
|
(6,342
|
)
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
437
|
|
|
$
|
(16,774
|
)
|
|
$
|
10,305
|
|
|
$
|
(19,803
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allocation of net income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Limited Partners
|
$
|
25
|
|
|
$
|
(376
|
)
|
|
$
|
215
|
|
|
$
|
(533
|
)
|
|
Parent Company
|
412
|
|
|
(16,398
|
)
|
|
10,090
|
|
|
(19,270
|
)
|
||||
|
|
$
|
437
|
|
|
$
|
(16,774
|
)
|
|
$
|
10,305
|
|
|
$
|
(19,803
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per unit - basic & diluted:
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations attributable to common unitholders
|
$
|
0.00
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.12
|
|
|
$
|
(0.45
|
)
|
|
Income from discontinued operations attributable to common unitholders
|
—
|
|
|
—
|
|
|
—
|
|
|
0.06
|
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
0.00
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.12
|
|
|
$
|
(0.39
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common units outstanding - basic
|
85,238,537
|
|
|
85,114,237
|
|
|
85,214,390
|
|
|
51,543,952
|
|
||||
|
Weighted average common units outstanding - diluted
|
85,346,842
|
|
|
85,377,073
|
|
|
85,327,283
|
|
|
51,805,054
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared per common unit
|
$
|
0.2725
|
|
|
$
|
0.2600
|
|
|
$
|
0.8175
|
|
|
$
|
0.7600
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to common unitholders:
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations
|
$
|
437
|
|
|
$
|
(16,774
|
)
|
|
$
|
10,305
|
|
|
$
|
(23,002
|
)
|
|
Income from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
3,199
|
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
437
|
|
|
$
|
(16,774
|
)
|
|
$
|
10,305
|
|
|
$
|
(19,803
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated net income (loss)
|
$
|
2,961
|
|
|
$
|
(13,980
|
)
|
|
$
|
18,058
|
|
|
$
|
(12,704
|
)
|
|
Change in fair value of derivatives
|
(3,436
|
)
|
|
2,671
|
|
|
(5,153
|
)
|
|
(249
|
)
|
||||
|
Total comprehensive (loss) income
|
(475
|
)
|
|
(11,309
|
)
|
|
12,905
|
|
|
(12,953
|
)
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
(410
|
)
|
|
(680
|
)
|
|
(1,411
|
)
|
|
(757
|
)
|
||||
|
Comprehensive income (loss) attributable to common unitholders
|
$
|
(885
|
)
|
|
$
|
(11,989
|
)
|
|
$
|
11,494
|
|
|
$
|
(13,710
|
)
|
|
|
General Partner
|
|
Total
|
||||||||||||
|
|
Common Equity
|
|
Preferred Equity
|
|
Accumulated
Other
Comprehensive
Loss
|
|
|||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balances, December 31, 2014
|
$
|
1,797,459
|
|
|
$
|
102,500
|
|
|
$
|
(1,175
|
)
|
|
$
|
1,898,784
|
|
|
Stock compensation activity
|
2,406
|
|
|
—
|
|
|
—
|
|
|
2,406
|
|
||||
|
Other comprehensive loss attributable to Parent Company
|
—
|
|
|
—
|
|
|
(5,034
|
)
|
|
(5,034
|
)
|
||||
|
Distributions declared to Parent Company
|
(68,191
|
)
|
|
—
|
|
|
—
|
|
|
(68,191
|
)
|
||||
|
Distributions to preferred unitholders
|
—
|
|
|
(6,342
|
)
|
|
—
|
|
|
(6,342
|
)
|
||||
|
Net income
|
10,090
|
|
|
6,342
|
|
|
—
|
|
|
16,432
|
|
||||
|
Acquisition of partners' interests in consolidated joint ventures
|
1,445
|
|
|
—
|
|
|
—
|
|
|
1,445
|
|
||||
|
Conversion of Limited Partner Units to shares of the Parent Company
|
189
|
|
|
—
|
|
|
—
|
|
|
189
|
|
||||
|
Adjustment to redeemable noncontrolling interests
|
2,448
|
|
|
—
|
|
|
—
|
|
|
2,448
|
|
||||
|
Balances, September 30, 2015
|
$
|
1,745,846
|
|
|
$
|
102,500
|
|
|
$
|
(6,209
|
)
|
|
$
|
1,842,137
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2015
|
|
2014
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Consolidated net income (loss)
|
$
|
18,058
|
|
|
$
|
(12,704
|
)
|
|
Adjustments to reconcile consolidated net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
|
Straight-line rent
|
(4,408
|
)
|
|
(3,351
|
)
|
||
|
Depreciation and amortization
|
126,580
|
|
|
83,472
|
|
||
|
Gain on sale of operating properties, net
|
(3,363
|
)
|
|
(9,535
|
)
|
||
|
Provision for credit losses
|
2,984
|
|
|
1,206
|
|
||
|
Compensation expense for equity awards
|
3,239
|
|
|
1,336
|
|
||
|
Amortization of debt fair value adjustment
|
(4,641
|
)
|
|
(1,663
|
)
|
||
|
Amortization of in-place lease liabilities, net
|
(2,148
|
)
|
|
(3,582
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Tenant receivables and other
|
1,777
|
|
|
(6,811
|
)
|
||
|
Deferred costs and other assets
|
(7,310
|
)
|
|
(5,542
|
)
|
||
|
Accounts payable, accrued expenses, deferred revenue and other liabilities
|
7,054
|
|
|
(32,258
|
)
|
||
|
Net cash provided by operating activities
|
137,822
|
|
|
10,568
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
||
|
Acquisitions of interests in properties
|
(167,831
|
)
|
|
—
|
|
||
|
Capital expenditures, net
|
(69,937
|
)
|
|
(72,345
|
)
|
||
|
Net proceeds from sales of operating properties
|
126,460
|
|
|
40,771
|
|
||
|
Net proceeds from sales of marketable securities acquired from merger
|
—
|
|
|
18,601
|
|
||
|
Net cash received from merger
|
—
|
|
|
108,666
|
|
||
|
Change in construction payables
|
1,005
|
|
|
(7,075
|
)
|
||
|
Collection of note receivable
|
—
|
|
|
542
|
|
||
|
Payments on seller earnouts
|
(2,869
|
)
|
|
—
|
|
||
|
Net cash (used in) provided by investing activities
|
(113,172
|
)
|
|
89,160
|
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Contributions from the Parent Company
|
(224
|
)
|
|
(1,865
|
)
|
||
|
Purchase of redeemable noncontrolling interests
|
(33,853
|
)
|
|
—
|
|
||
|
Loan proceeds
|
640,895
|
|
|
84,207
|
|
||
|
Loan transaction costs
|
(2,770
|
)
|
|
(3,709
|
)
|
||
|
Loan payments
|
(553,255
|
)
|
|
(131,786
|
)
|
||
|
Distributions paid – common unitholders
|
(67,191
|
)
|
|
(24,953
|
)
|
||
|
Distributions paid - preferred unitholders
|
(6,342
|
)
|
|
(6,342
|
)
|
||
|
Distributions paid – redeemable noncontrolling interests - subsidiaries
|
(2,721
|
)
|
|
(1,914
|
)
|
||
|
Distributions to noncontrolling interests
|
(64
|
)
|
|
(287
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(25,525
|
)
|
|
(86,649
|
)
|
||
|
Net change in cash and cash equivalents
|
(875
|
)
|
|
13,079
|
|
||
|
Cash and cash equivalents, beginning of period
|
43,826
|
|
|
18,134
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
42,951
|
|
|
$
|
31,213
|
|
|
|
|
|
|
||||
|
Non-cash investing and financing activities
|
|
|
|
||||
|
Assumption of mortgages upon completion of merger including debt premium of $33,298
|
$
|
—
|
|
|
$
|
892,909
|
|
|
Properties and other assets added upon completion of merger
|
—
|
|
|
2,367,600
|
|
||
|
Marketable securities added upon completion of merger
|
—
|
|
|
18,602
|
|
||
|
Assumption of mortgages by buyer upon sale of properties
|
40,303
|
|
|
—
|
|
||
|
Assumption of debt in connection with acquisition of Chapel Hill Shopping Center including debt premium of $223
|
18,473
|
|
|
—
|
|
||
|
|
Balance at
|
||||||
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Investment properties, at cost:
|
|
|
|
||||
|
Land
|
$
|
814,306
|
|
|
$
|
778,780
|
|
|
Buildings and improvements
|
2,995,003
|
|
|
2,785,780
|
|
||
|
Furniture, equipment and other
|
6,802
|
|
|
6,398
|
|
||
|
Land held for development
|
34,975
|
|
|
35,907
|
|
||
|
Construction in progress
|
129,800
|
|
|
125,883
|
|
||
|
|
$
|
3,980,886
|
|
|
$
|
3,732,748
|
|
|
•
|
our 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 Operating Partnership 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.
|
|
|
2015
|
|
2014
|
||||
|
Noncontrolling interests balance January 1
|
$
|
3,364
|
|
|
$
|
3,548
|
|
|
Net income allocable to noncontrolling interests,
excluding redeemable noncontrolling interests |
84
|
|
|
103
|
|
||
|
Distributions to noncontrolling interests
|
(87
|
)
|
|
(287
|
)
|
||
|
Acquisition of partner's interest in Beacon Hill
|
(2,353
|
)
|
|
—
|
|
||
|
Noncontrolling interests balance at September 30
|
$
|
1,008
|
|
|
$
|
3,364
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
|
Parent Company’s weighted average basic interest in
Operating Partnership |
97.8
|
%
|
|
98.1
|
%
|
|
97.9
|
%
|
|
96.8
|
%
|
|
Limited partners' weighted average basic interests in
Operating Partnership |
2.2
|
%
|
|
1.9
|
%
|
|
2.1
|
%
|
|
3.2
|
%
|
|
|
2015
|
|
2014
|
||||
|
Redeemable noncontrolling interests balance January 1
|
$
|
125,082
|
|
|
$
|
43,928
|
|
|
Acquired redeemable noncontrolling interests from merger
|
—
|
|
|
69,356
|
|
||
|
Acquisition of partner's interest in City Center operating property
|
(33,998
|
)
|
|
—
|
|
||
|
Net income allocable to redeemable noncontrolling interests
|
1,541
|
|
|
118
|
|
||
|
Distributions declared to redeemable noncontrolling interests
|
(2,810
|
)
|
|
(1,946
|
)
|
||
|
Other, net
|
(2,858
|
)
|
|
(1,902
|
)
|
||
|
Total limited partners' interests in Operating Partnership and other redeemable noncontrolling interests balance at September 30
|
$
|
86,957
|
|
|
$
|
109,554
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Limited partners' interests in Operating Partnership
|
$
|
46,166
|
|
|
$
|
40,198
|
|
|
Other redeemable noncontrolling interests in certain subsidiaries
|
40,791
|
|
|
69,356
|
|
||
|
Total limited partners' interests in Operating Partnership and other redeemable noncontrolling interests balance at September 30
|
$
|
86,957
|
|
|
$
|
109,554
|
|
|
|
2015
|
|
2014
|
||||
|
Accumulated comprehensive (loss) income balance at January 1
|
$
|
(24
|
)
|
|
$
|
69
|
|
|
Other comprehensive loss allocable to redeemable
noncontrolling interests 1 |
(119
|
)
|
|
(47
|
)
|
||
|
Accumulated comprehensive (loss) income balance at September 30
|
$
|
(143
|
)
|
|
$
|
22
|
|
|
____________________
|
|
|
1
|
Represents the noncontrolling interests’ share of the changes in the fair value of derivative instruments accounted for as cash flow hedges (see Note 5).
|
|
|
Balance at
|
||||||
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Senior unsecured notes
|
$
|
250,000
|
|
|
$
|
—
|
|
|
Unsecured revolving credit facility
|
—
|
|
|
160,000
|
|
||
|
Unsecured term loan
|
400,000
|
|
|
230,000
|
|
||
|
Notes payable secured by properties under construction - variable rate
|
132,368
|
|
|
119,347
|
|
||
|
Mortgage notes payable - fixed rate
|
758,083
|
|
|
810,959
|
|
||
|
Mortgage notes payable - variable rate
|
115,443
|
|
|
205,798
|
|
||
|
Net premiums on acquired debt
|
23,949
|
|
|
28,159
|
|
||
|
Total mortgage and other indebtedness
|
1,679,843
|
|
|
1,554,263
|
|
||
|
Mortgage notes - properties held for sale
|
—
|
|
|
67,452
|
|
||
|
Total
|
$
|
1,679,843
|
|
|
$
|
1,621,715
|
|
|
|
Amount
|
|
Percentage
of Total |
|
Weighted Average
Maturity (Years) |
|
Weighted Average
Interest Rate |
||||
|
Fixed rate debt
1
|
$
|
1,524,373
|
|
|
92
|
%
|
|
5.6
|
|
4.20
|
%
|
|
Variable Rate Debt
|
131,521
|
|
|
8
|
%
|
|
4.0
|
|
1.85
|
%
|
|
|
Net Premiums on Acquired Debt
|
23,949
|
|
|
N/A
|
|
|
N/A
|
|
N/A
|
|
|
|
Total
|
1,679,843
|
|
|
100
|
%
|
|
5.5
|
|
4.01
|
%
|
|
|
____________________
|
|
|
1
|
Calculations on fixed rate debt include the portion of variable rate debt that has been hedged; therefore, calculations on variable rate debt exclude the portion of variable rate debt that has been hedged. $516.3 million in variable rate debt is hedged for a weighted average 2.4 years.
|
|
•
|
In August 2015, in connection with the acquisition of Chapel Hill Shopping Center, we assumed a
$18.3 million
loan secured by the operating property;
|
|
•
|
In September 2015, we sold
$250 million
of senior unsecured notes;
|
|
•
|
In the first and second quarter of 2015, we retired the
$12.2 million
loan secured by our Indian River operating property, the
$26.2 million
loan secured by our Plaza Volente operating property and the
$50.1 million
loan secured by our Landstown Commons operating property using draws on the unsecured revolving credit facility;
|
|
•
|
We drew
$30 million
on the unsecured revolving credit facility in the first quarter of 2015 to fund the acquisition of our partner's interest in our City Center operating property;
|
|
•
|
In March 2015, in connection with the sale of
seven
properties ("Tranche II") to Inland Real Estate Income Trust, Inc. ("IREIT"), IREIT assumed
$40.3 million
of loans secured by our Prattville Town Center, Walgreens Plaza, Fairgrounds Crossing and Eastside Junction operating properties and retired the
$24 million
loan secured by the Regal Court property. We used a portion of the proceeds from this sale to pay down
$27 million
on the unsecured revolving credit facility;
|
|
•
|
In June 2015, we exercised the accordion option under our unsecured term loan to increase our total borrowings from
$230 million
to
$400 million
. We used the proceeds from this exercise to pay down
$140 million
on the unsecured revolving credit facility and retire the
$23.9 million
loan secured by our Draper Peaks operating property and the
$6.6 million
loan secured by our Beacon Hill operating property;
|
|
•
|
In the first nine months of 2015, we drew
$59 million
on the unsecured revolving credit facility to fund a portion of the acquisitions of Colleyville Downs, Belle Isle Station, Livingston Shopping Center and Chapel Hill Shopping Center;
|
|
•
|
We drew
$14.3 million
in the first nine months of 2015 on construction loans related to our Parkside – Phases I and II development projects and our Delray Marketplace property; and
|
|
•
|
We made scheduled principal payments on indebtedness totaling
$4.6 million
in the first nine months of 2015.
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Deferred financing costs
|
$
|
16,708
|
|
|
$
|
14,575
|
|
|
Acquired lease intangible assets
|
129,815
|
|
|
142,823
|
|
||
|
Deferred leasing costs and other
|
54,284
|
|
|
48,149
|
|
||
|
|
200,807
|
|
|
205,547
|
|
||
|
Less—accumulated amortization
|
(49,824
|
)
|
|
(36,583
|
)
|
||
|
Total
|
150,983
|
|
|
168,964
|
|
||
|
Deferred costs – properties held for sale
|
—
|
|
|
(8,986
|
)
|
||
|
Total
|
$
|
150,983
|
|
|
$
|
159,978
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2015
|
|
2014
|
||||
|
Amortization of deferred financing costs
|
$
|
2,384
|
|
|
$
|
1,912
|
|
|
Amortization of deferred leasing costs, lease intangibles and other
|
17,538
|
|
|
11,501
|
|
||
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Unamortized in-place lease liabilities
|
$
|
116,090
|
|
|
$
|
125,336
|
|
|
Retainage payables and other
|
5,146
|
|
|
2,852
|
|
||
|
Potential earnout payments due (Note 9)
|
5,924
|
|
|
9,664
|
|
||
|
Tenant rent payments received in advance
|
10,394
|
|
|
10,841
|
|
||
|
Total
|
137,554
|
|
|
148,693
|
|
||
|
Deferred revenue and other liabilities – liabilities held for sale
|
—
|
|
|
(12,284
|
)
|
||
|
Total
|
$
|
137,554
|
|
|
$
|
136,409
|
|
|
|
Nine Months Ended
September 30, 2015 |
||
|
Earnout liability – beginning of period
|
$
|
9,664
|
|
|
Decreases:
|
|
|
|
|
Settlement of earnout obligations
|
(2,869
|
)
|
|
|
Adjustments to purchase price allocation
|
(871
|
)
|
|
|
Earnout liability – end of period
|
$
|
5,924
|
|
|
|
Nine Months Ended
September 30, 2015 |
||
|
Revenue:
|
|
||
|
Minimum rent
|
$
|
2,403
|
|
|
Tenant reimbursements
|
539
|
|
|
|
Total revenue
|
2,942
|
|
|
|
Expenses:
|
|
|
|
|
Property operating
|
495
|
|
|
|
Real estate taxes
|
276
|
|
|
|
Total expenses
|
771
|
|
|
|
Operating income
|
2,171
|
|
|
|
Interest expense
|
(527
|
)
|
|
|
Income from continuing operations
|
$
|
1,644
|
|
|
Property Name
|
|
MSA
|
|
Acquisition Date
|
|
Owned GLA
|
|
|
|
|
|
|
|
|
|
|
|
Merger with Inland Diversified
|
|
Various - 60 properties
|
|
July 2014
|
|
10,719,471
|
|
|
|
|
|
|
|
|
|
|
|
Rampart Commons
|
|
Las Vegas, NV
|
|
December 2014
|
|
81,456
|
|
|
|
|
|
|
|
|
|
|
|
Colleyville Downs
|
|
Dallas, TX
|
|
April 2015
|
|
185,848
|
|
|
|
|
|
|
|
|
|
|
|
Belle Isle Station
|
|
Oklahoma City, OK
|
|
May 2015
|
|
164,337
|
|
|
|
|
|
|
|
|
|
|
|
Livingston Shopping Center
|
|
New York
-
Newark
|
|
July 2015
|
|
139,657
|
|
|
|
|
|
|
|
|
|
|
|
Chapel Hill Shopping Center
|
|
Fort Worth / Dallas, TX
|
|
August 2015
|
|
126,755
|
|
|
Assets:
|
|
||
|
Investment properties, net
|
$
|
2,095,567
|
|
|
Deferred costs, net
|
143,210
|
|
|
|
Investments in marketable securities
|
18,602
|
|
|
|
Cash and cash equivalents
|
108,666
|
|
|
|
Accounts receivable, prepaid expenses, and other
|
20,157
|
|
|
|
Total Assets
|
$
|
2,386,202
|
|
|
|
|
||
|
Liabilities:
|
|
||
|
Mortgage and other indebtedness, including debt premium of $33,298
|
$
|
892,909
|
|
|
Deferred revenue and other liabilities
|
129,935
|
|
|
|
Accounts payable and accrued expenses
|
59,314
|
|
|
|
Total Liabilities
|
1,082,158
|
|
|
|
|
|
||
|
Noncontrolling interests
|
69,356
|
|
|
|
Common shares issued
|
1,234,688
|
|
|
|
Total Allocated Purchase Price
|
$
|
2,386,202
|
|
|
•
|
national and local economic, business, real estate and other market conditions, particularly in light of low growth in the U.S. economy as well as uncertainty added to the economic forecast due to the sharp drop in oil and energy prices in 2015;
|
|
•
|
financing risks, including the availability of and costs associated with sources of liquidity;
|
|
•
|
our ability to refinance, or extend the maturity dates of, our 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 we operate;
|
|
•
|
acquisition, disposition, development and joint venture risks;
|
|
•
|
property ownership and management risks;
|
|
•
|
our ability to maintain our 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 we own;
|
|
•
|
risks related to the geographical concentration of our properties in Florida, Indiana, and Texas;
|
|
•
|
insurance costs and coverage;
|
|
•
|
other factors affecting the real estate industry generally; and
|
|
•
|
other uncertainties and factors identified in this Quarterly Report on Form 10-Q and, from time to time, in other reports we file with the SEC or in other documents that we publicly disseminate, including, in particular, the section titled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31,
2014
.
|
|
Property Name
|
|
MSA
|
|
Acquisition Date
|
|
Owned GLA
|
|
|
|
|
|
|
|
|
|
|
|
Merger with Inland Diversified
|
|
Various - 60 properties
|
|
July 2014
|
|
10,719,471
|
|
|
|
|
|
|
|
|
|
|
|
Rampart Commons
|
|
Las Vegas, NV
|
|
December 2014
|
|
81,456
|
|
|
|
|
|
|
|
|
|
|
|
Colleyville Downs
|
|
Dallas, TX
|
|
April 2015
|
|
185,848
|
|
|
|
|
|
|
|
|
|
|
|
Belle Isle Station
|
|
Oklahoma City, OK
|
|
May 2015
|
|
164,337
|
|
|
|
|
|
|
|
|
|
|
|
Livingston Shopping Center
|
|
New York
-
Newark
|
|
July 2015
|
|
139,657
|
|
|
|
|
|
|
|
|
|
|
|
Chapel Hill Shopping Center
|
|
Fort Worth / Dallas, TX
|
|
August 2015
|
|
126,755
|
|
|
Property Name
|
|
MSA
|
|
Disposition Date
|
|
Owned GLA
|
|
|
|
|
|
|
|
|
|
|
|
50th and 12th (Walgreens)
|
|
Seattle, WA
|
|
January 2014
|
|
14,500
|
|
|
Red Bank Commons
|
|
Evansville, IN
|
|
March 2014
|
|
34,258
|
|
|
Ridge Plaza
|
|
Oak Ridge, NJ
|
|
March 2014
|
|
115,088
|
|
|
Zionsville Walgreens
|
|
Zionsville, IN
|
|
September 2014
|
|
14,550
|
|
|
Tranche I of Portfolio Sale to IREIT
|
|
Various
|
|
November & December 2014
|
|
805,644
|
|
|
Tranche II of Portfolio Sale to IREIT
|
|
Various
|
|
March 2015
|
|
740,034
|
|
|
Property Name
|
|
MSA
|
|
Economic Occupancy Date
1
|
|
Owned GLA
|
|
|
|
|
|
|
|
|
|
|
|
Parkside Town Commons – Phase I
|
|
Raleigh, NC
|
|
March 2014
|
|
122,143
|
|
|
Parkside Town Commons – Phase II
|
|
Raleigh, NC
|
|
September 2014
|
|
297,436
|
|
|
____________________
|
|
|
1
|
Represents the date on 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 earlier.
|
|
Property Name
|
|
MSA
|
|
Transition to Operations
|
|
Owned GLA
|
|
|
|
|
|
|
|
|
|
|
|
King’s Lake Square
|
|
Naples, FL
|
|
April 2014
|
|
87,073
|
|
|
Bolton Plaza
|
|
Jacksonville, FL
|
|
September 2014
|
|
164,655
|
|
|
Gainesville Plaza
1
|
|
Gainesville, FL
|
|
Pending
|
|
162,693
|
|
|
Cool Springs Market
2
|
|
Franklin, TN
|
|
Pending
|
|
230,912
|
|
|
____________________
|
|
|
1
|
In March 2015, Ross Dress for Less opened to join Burlington Coat Factory as anchors at the project.
|
|
2
|
In the second quarter of 2015, we signed new leases with DSW and Buy Buy Baby and their spaces are currently under construction.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
($ in thousands)
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
Number of properties at period end
1
|
110
|
|
|
110
|
|
|
|
|
110
|
|
|
110
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Leased percentage at period end
|
95.4
|
%
|
|
94.9
|
%
|
|
|
|
95.4
|
%
|
|
94.9
|
%
|
|
|
||||||
|
Economic Occupancy percentage at period end
2
|
93.6
|
%
|
|
93.5
|
%
|
|
|
|
93.6
|
%
|
|
93.5
|
%
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net operating income - same properties
3
|
$
|
57,012
|
|
|
$
|
55,321
|
|
|
3.1
|
%
|
|
$
|
111,008
|
|
|
$
|
107,221
|
|
|
3.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reconciliation of Same Property NOI to Most Directly Comparable GAAP Measure:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net operating income - same properties
|
$
|
57,012
|
|
|
$
|
55,321
|
|
|
|
|
|
$
|
111,008
|
|
|
$
|
107,221
|
|
|
|
|
|
Net operating income - non-same activity
4
|
8,096
|
|
|
10,773
|
|
|
|
|
|
80,362
|
|
|
18,753
|
|
|
|
|
||||
|
General, administrative and other
|
(4,559
|
)
|
|
(3,939
|
)
|
|
|
|
|
(14,131
|
)
|
|
(9,358
|
)
|
|
|
|
||||
|
Merger and acquisition costs
|
(1,089
|
)
|
|
(19,088
|
)
|
|
|
|
|
(1,550
|
)
|
|
(26,849
|
)
|
|
|
|
||||
|
Depreciation expense
|
(42,549
|
)
|
|
(44,383
|
)
|
|
|
|
|
(124,196
|
)
|
|
(81,559
|
)
|
|
|
|
||||
|
Interest expense
|
(13,881
|
)
|
|
(15,386
|
)
|
|
|
|
|
(40,995
|
)
|
|
(30,291
|
)
|
|
|
|
||||
|
Gain on settlement
|
—
|
|
|
—
|
|
|
|
|
4,520
|
|
|
—
|
|
|
|
||||||
|
Other expense, net
|
(69
|
)
|
|
(27
|
)
|
|
|
|
|
(323
|
)
|
|
(156
|
)
|
|
|
|
||||
|
Discontinued operations
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
3,199
|
|
|
|
|
||||
|
Gains on sales of operating properties
|
—
|
|
|
2,749
|
|
|
|
|
|
3,363
|
|
|
6,336
|
|
|
|
|
||||
|
Net income attributable to noncontrolling interests
|
(435
|
)
|
|
(304
|
)
|
|
|
|
|
(1,626
|
)
|
|
(224
|
)
|
|
|
|
||||
|
Dividends on preferred shares
|
(2,114
|
)
|
|
(2,114
|
)
|
|
|
|
|
(6,342
|
)
|
|
(6,342
|
)
|
|
|
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
412
|
|
|
$
|
(16,398
|
)
|
|
|
|
|
$
|
10,090
|
|
|
$
|
(19,270
|
)
|
|
|
|
|
____________________
|
||||||||||||
|
1
|
Same property analysis excludes operating properties in redevelopment.
|
|||||||||||
|
2
|
Excludes leases that are signed but for which tenants have not commenced payment of cash rent.
|
|||||||||||
|
3
|
Same property net operating income excludes net gains from outlot sales, straight-line rent revenue, bad debt expense and recoveries, lease termination fees, amortization of lease intangibles and significant prior year expense recoveries and adjustments, if any.
|
|||||||||||
|
4
|
Includes non-cash accounting items across the portfolio as well as net operating income from properties not included in the same property pool.
|
|||||||||||
|
($ in thousands)
|
2015
|
|
2014
|
|
Net change 2014 to 2015
|
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Rental income (including tenant reimbursements)
|
$
|
83,066
|
|
|
$
|
86,638
|
|
|
$
|
(3,572
|
)
|
|
Other property related revenue
|
4,081
|
|
|
1,938
|
|
|
2,143
|
|
|||
|
Total revenue
|
87,147
|
|
|
88,576
|
|
|
(1,429
|
)
|
|||
|
Expenses:
|
|
|
|
|
|
||||||
|
Property operating
|
11,994
|
|
|
11,850
|
|
|
144
|
|
|||
|
Real estate taxes
|
10,045
|
|
|
10,632
|
|
|
(587
|
)
|
|||
|
General, administrative, and other
|
4,559
|
|
|
3,939
|
|
|
620
|
|
|||
|
Merger and acquisition costs
|
1,089
|
|
|
19,088
|
|
|
(17,999
|
)
|
|||
|
Depreciation and amortization
|
42,549
|
|
|
44,383
|
|
|
(1,834
|
)
|
|||
|
Total expenses
|
70,236
|
|
|
89,892
|
|
|
(19,656
|
)
|
|||
|
Operating income
|
16,911
|
|
|
(1,316
|
)
|
|
18,227
|
|
|||
|
Interest expense
|
(13,881
|
)
|
|
(15,386
|
)
|
|
1,505
|
|
|||
|
Income tax expense of taxable REIT subsidiary
|
(9
|
)
|
|
(14
|
)
|
|
5
|
|
|||
|
Other expense, net
|
(60
|
)
|
|
(13
|
)
|
|
(47
|
)
|
|||
|
Income (loss) before gain on sale of operating properties
|
2,961
|
|
|
(16,729
|
)
|
|
19,690
|
|
|||
|
Gain on sales of operating properties
|
—
|
|
|
2,749
|
|
|
(2,749
|
)
|
|||
|
Consolidated net income (loss)
|
2,961
|
|
|
(13,980
|
)
|
|
16,941
|
|
|||
|
Net income attributable to noncontrolling interests
|
(435
|
)
|
|
(304
|
)
|
|
(131
|
)
|
|||
|
Net income (loss) attributable to Kite Realty Group Trust
|
2,526
|
|
|
(14,284
|
)
|
|
16,810
|
|
|||
|
Dividends on preferred shares
|
(2,114
|
)
|
|
(2,114
|
)
|
|
—
|
|
|||
|
Net income (loss) attributable to common shareholders
|
$
|
412
|
|
|
$
|
(16,398
|
)
|
|
$
|
16,810
|
|
|
|
|
|
|
|
|
||||||
|
Property operating expense to total revenue ratio
|
13.8
|
%
|
|
13.4
|
%
|
|
|
||||
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015
|
$
|
3,877
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
1,038
|
|
|
|
Properties sold during 2014 or 2015
|
(7,244
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
49
|
|
|
|
Properties fully operational during 2014 and 2015 and other
|
(1,292
|
)
|
|
|
Total
|
$
|
(3,572
|
)
|
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015
|
$
|
616
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
140
|
|
|
|
Properties sold during 2014 or 2015
|
(927
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
30
|
|
|
|
Properties fully operational during 2014 and 2015 and other
|
285
|
|
|
|
Total
|
$
|
144
|
|
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015
|
$
|
529
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
73
|
|
|
|
Properties sold during 2014 or 2015
|
(746
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
(15
|
)
|
|
|
Properties fully operational during 2014 and 2015 and other
|
(428
|
)
|
|
|
Total
|
$
|
(587
|
)
|
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015
|
$
|
2,744
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
492
|
|
|
|
Properties sold during 2014 or 2015
|
(3,470
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
349
|
|
|
|
Properties fully operational during 2014 and 2015 and other
|
(1,949
|
)
|
|
|
Total
|
$
|
(1,834
|
)
|
|
($ in thousands)
|
2015
|
|
2014
|
|
Net change 2014 to 2015
|
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Rental income (including tenant reimbursements)
|
$
|
248,547
|
|
|
$
|
166,598
|
|
|
$
|
81,949
|
|
|
Other property related revenue
|
9,163
|
|
|
5,481
|
|
|
3,682
|
|
|||
|
Total revenue
|
257,710
|
|
|
172,079
|
|
|
85,631
|
|
|||
|
Expenses:
|
|
|
|
|
|
||||||
|
Property operating
|
36,519
|
|
|
26,057
|
|
|
10,462
|
|
|||
|
Real estate taxes
|
29,821
|
|
|
20,048
|
|
|
9,773
|
|
|||
|
General, administrative, and other
|
14,131
|
|
|
9,358
|
|
|
4,773
|
|
|||
|
Merger and acquisition costs
|
1,550
|
|
|
26,849
|
|
|
(25,299
|
)
|
|||
|
Depreciation and amortization
|
124,196
|
|
|
81,559
|
|
|
42,637
|
|
|||
|
Total expenses
|
206,217
|
|
|
163,871
|
|
|
42,346
|
|
|||
|
Operating income
|
51,493
|
|
|
8,208
|
|
|
43,285
|
|
|||
|
Interest expense
|
(40,995
|
)
|
|
(30,291
|
)
|
|
(10,704
|
)
|
|||
|
Income tax expense of taxable REIT subsidiary
|
(134
|
)
|
|
(37
|
)
|
|
(97
|
)
|
|||
|
Gain on settlement
|
4,520
|
|
|
—
|
|
|
4,520
|
|
|||
|
Other expense
|
(189
|
)
|
|
(119
|
)
|
|
(70
|
)
|
|||
|
Income (loss) from continuing operations
|
14,695
|
|
|
(22,239
|
)
|
|
36,934
|
|
|||
|
Discontinued operations:
|
|
|
|
|
|
||||||
|
Gain on sale of operating property
|
—
|
|
|
3,199
|
|
|
(3,199
|
)
|
|||
|
Income from discontinued operations
|
—
|
|
|
3,199
|
|
|
(3,199
|
)
|
|||
|
Income (loss) before gain on sale of operating properties
|
14,695
|
|
|
(19,040
|
)
|
|
33,735
|
|
|||
|
Gain on sales of operating properties
|
3,363
|
|
|
6,336
|
|
|
(2,973
|
)
|
|||
|
Consolidated net income
|
18,058
|
|
|
(12,704
|
)
|
|
30,762
|
|
|||
|
Net income attributable to noncontrolling interests
|
(1,626
|
)
|
|
(224
|
)
|
|
(1,402
|
)
|
|||
|
Net income attributable to Kite Realty Group Trust
|
16,432
|
|
|
(12,928
|
)
|
|
29,360
|
|
|||
|
Dividends on preferred shares
|
(6,342
|
)
|
|
(6,342
|
)
|
|
—
|
|
|||
|
Net income (loss) attributable to common shareholders
|
$
|
10,090
|
|
|
$
|
(19,270
|
)
|
|
$
|
29,360
|
|
|
|
|
|
|
|
|
||||||
|
Property operating expense to total revenue ratio
|
14.2
|
%
|
|
15.1
|
%
|
|
|
||||
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015 and retained
|
$
|
84,990
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
2,407
|
|
|
|
Properties sold during 2014 or 2015
|
(5,277
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
(337
|
)
|
|
|
Properties fully operational during 2014 and 2015 and other
|
166
|
|
|
|
Total
|
$
|
81,949
|
|
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015 and retained
|
$
|
10,472
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
423
|
|
|
|
Properties sold during 2014 or 2015
|
(636
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
(28
|
)
|
|
|
Properties fully operational during 2014 and 2015 and other
|
231
|
|
|
|
Total
|
$
|
10,462
|
|
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015 and retained
|
$
|
10,322
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
144
|
|
|
|
Properties sold during 2014 or 2015
|
(598
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
(30
|
)
|
|
|
Properties fully operational during 2014 and 2015 and other
|
(65
|
)
|
|
|
Total
|
$
|
9,773
|
|
|
($ in thousands)
|
Net change 2014 to 2015
|
||
|
Properties acquired during 2014 or 2015 and retained
|
$
|
45,105
|
|
|
Development properties that became operational or were partially operational in 2014 and/or 2015
|
1,919
|
|
|
|
Properties sold during 2014 or 2015
|
(3,706
|
)
|
|
|
Properties under redevelopment during 2014 and/or 2015
|
895
|
|
|
|
Properties fully operational during 2014 and 2015 and other
|
(1,576
|
)
|
|
|
Total
|
$
|
42,637
|
|
|
|
Year to Date –
|
|
Cumulative –
|
||||
|
(in thousands)
|
September 30,
2015 |
|
September 30,
2015 |
||||
|
Under Construction - Developments
|
$
|
37,078
|
|
|
$
|
136,383
|
|
|
Under Construction - Redevelopments
|
1,485
|
|
|
9,607
|
|
||
|
Pending Construction - Redevelopments
|
8,267
|
|
|
1,353
|
|
||
|
Total for Development Activity
|
46,830
|
|
|
147,343
|
|
||
|
Recently Completed Developments
1
|
10,456
|
|
|
N/A
|
|
||
|
Miscellaneous Other Activity, net
|
5,925
|
|
|
N/A
|
|
||
|
Recurring Operating Capital Expenditures (primarily tenant improvement payments)
|
6,726
|
|
|
N/A
|
|
||
|
Total
|
$
|
69,937
|
|
|
$
|
147,343
|
|
|
____________________
|
|
|
1
|
This classification includes Parkside Town Commons - Phase I, Delray Marketplace, Holly Springs Towne Center – Phase I, Bolton Plaza, and Four Corner Square.
|
|
(in thousands)
|
Annual Principal Payments
|
|
Term Maturity
1
|
|
Total
|
||||||
|
2015
|
$
|
1,633
|
|
|
$
|
—
|
|
|
$
|
1,633
|
|
|
2016
|
5,799
|
|
|
260,633
|
|
|
266,432
|
|
|||
|
2017
|
5,103
|
|
|
17,026
|
|
|
22,129
|
|
|||
|
2018
|
5,335
|
|
|
62,584
|
|
|
67,919
|
|
|||
|
2019
|
5,255
|
|
|
—
|
|
|
5,255
|
|
|||
|
Thereafter
|
17,395
|
|
|
1,275,131
|
|
|
1,292,526
|
|
|||
|
|
$
|
40,520
|
|
|
$
|
1,615,374
|
|
|
$
|
1,655,894
|
|
|
Unamortized Premiums
|
|
|
|
|
|
|
23,949
|
|
|||
|
Total
|
|
|
|
|
|
|
$
|
1,679,843
|
|
||
|
____________________
|
|
|
1
|
This presentation reflects the Company's exercise of its options to extend the maturity dates by one year to July 1, 2019 for the Company's unsecured credit facility and its option to extend the maturity date by six months to January 1, 2020 for the Company's unsecured term loan.
|
|
•
|
Net proceeds of $126.5 million related to the sale of the Tranche II properties in March 2015 compared to net proceeds of $33.4 million related to the sale of Red Bank Commons, Ridge Plaza, and 50
th
and 12
th
operating properties in 2014;
|
|
•
|
Net cash outflow of
$167.8 million
related to 2015 acquisitions, while there were no acquisitions in the same period of 2014;
|
|
•
|
Net cash outflow of
$2.9 million
related to payments on seller earnouts in 2015, while there were no seller earnout payments in the same period of 2014; and
|
|
•
|
Decrease in capital expenditures of
$2.4 million
, in addition to an increase in construction payables of
$8.1 million
. In the first nine months of 2015, there was significant construction activity at Parkside Town Commons - Phase II, Tamiami Crossing, and Holly Springs Towne Center - Phase II.
|
|
•
|
A draw of $30 million was made on our unsecured revolving credit facility that was utilized to fund the acquisition of our partner's interest in the City Center operating property;
|
|
•
|
Draws of
$59 million
were made on the unsecured revolving credit facility to fund a portion of the acquisitions of Colleyville Downs, Belle Isle Station, Livingston Shopping Center and Chapel Hill Shopping Center;
|
|
•
|
Draws of
$14.3 million
were made on construction loans related to Parkside Town Commons - Phase I and Phase II and Delray Marketplace;
|
|
•
|
In the first and second quarter of 2015, we retired loans totaling $88.5 million that were secured by Indian River, Plaza Volente and Landstown Commons operating properties utilizing a draw on our unsecured revolving credit facility;
|
|
•
|
In June 2015, we exercised the accordion option feature on the Term Loan to increase our total borrowings from $230 million to $400 million. The $170 million of proceeds were utilized to pay down our unsecured revolving credit facility by $140 million and to retire loans totaling $30.5 million that were secured by our Draper Peaks and Beacon Hill operating properties;
|
|
•
|
In August 2015, we sold $250 million of senior unsecured notes;
|
|
•
|
In September 2015, we paid off the remaining balance of $199.6 million on our unsecured revolving credit facility and the $33 million loan secured by our Crossing at Killingly operating property, using proceeds from the issuance of the senior unsecured notes;
|
|
•
|
In connection with the sale of Tranche II, we retired the
$24 million
loan secured by the Regal Court property. In addition, we paid down our unsecured revolving credit facility by $27 million utilizing a portion of proceeds from property sales;
|
|
•
|
Distributions to common shareholders and Common Unit holders of $67.2 million; and
|
|
•
|
Distributions to preferred shareholders of $6.3 million.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Consolidated net income (loss)
|
$
|
2,961
|
|
|
$
|
(13,980
|
)
|
|
$
|
18,058
|
|
|
$
|
(12,704
|
)
|
|
Less: dividends on preferred shares
|
(2,114
|
)
|
|
(2,114
|
)
|
|
(6,342
|
)
|
|
(6,342
|
)
|
||||
|
Less: net income attributable to noncontrolling interests in properties
|
(415
|
)
|
|
(679
|
)
|
|
(1,416
|
)
|
|
(757
|
)
|
||||
|
Less: gains on sales of operating properties
|
—
|
|
|
(2,749
|
)
|
|
(3,363
|
)
|
|
(9,534
|
)
|
||||
|
Add: depreciation and amortization of consolidated entities, net of noncontrolling interests
|
42,387
|
|
|
44,208
|
|
|
123,812
|
|
|
81,161
|
|
||||
|
Funds From Operations of the Kite Portfolio
|
42,819
|
|
|
24,686
|
|
|
130,749
|
|
|
51,824
|
|
||||
|
Less: Limited Partners' interests in Funds From Operations
|
(967
|
)
|
|
(354
|
)
|
|
(2,698
|
)
|
|
(1,658
|
)
|
||||
|
Funds From Operations attributable to Kite Realty Group Trust common shareholders
1
|
$
|
41,852
|
|
|
$
|
24,332
|
|
|
$
|
128,051
|
|
|
$
|
50,166
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Funds From Operations of the Kite Portfolio
|
$
|
42,819
|
|
|
$
|
24,686
|
|
|
$
|
130,749
|
|
|
$
|
51,824
|
|
|
Less: gain on settlement
|
—
|
|
|
—
|
|
|
(4,520
|
)
|
|
—
|
|
||||
|
Add: merger and acquisition costs
|
1,089
|
|
|
19,088
|
|
|
1,550
|
|
|
26,849
|
|
||||
|
Funds From Operations of the Kite Portfolio, as adjusted
|
$
|
43,908
|
|
|
$
|
43,774
|
|
|
$
|
127,779
|
|
|
$
|
78,673
|
|
|
____________________
|
|
|
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 attributable to Kite Realty Group Trust common shareholders” reflects a reduction for the redeemable noncontrolling weighted average diluted interest in the Operating Partnership.
|
|
|
Three Months Ended
September 30, 2015 |
||
|
Consolidated net income
|
$
|
2,961
|
|
|
Adjustments to net income
|
|
|
|
|
Depreciation and amortization
|
42,549
|
|
|
|
Interest expense
|
13,881
|
|
|
|
Income tax expense of taxable REIT subsidiary
|
9
|
|
|
|
Earnings Before Interest, Taxes, Depreciation and Amortization
|
59,400
|
|
|
|
Merger and acquisition costs
|
1,089
|
|
|
|
Unconsolidated EBITDA
|
33
|
|
|
|
Pro forma adjustment
2
|
(12
|
)
|
|
|
Other expense, net
|
60
|
|
|
|
Minority interest
|
(415
|
)
|
|
|
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization
|
60,155
|
|
|
|
|
|
||
|
Annualized Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization
1
|
$
|
240,620
|
|
|
|
|
||
|
Ratio of Company share of net debt:
|
|
|
|
|
Mortgage and other indebtedness
|
1,679,843
|
|
|
|
Less: Partner share of consolidated joint venture debt
|
(10,457
|
)
|
|
|
Less: Cash
|
(42,951
|
)
|
|
|
Less: Debt Premium
|
(23,949
|
)
|
|
|
Company Share of Net Debt
|
1,602,486
|
|
|
|
Ratio of Net Debt to Annualized Adjusted EBITDA
|
6.7x
|
|
|
|
Net Debt plus Preferred Shares to Annualized Adjusted EBITDA
|
7.1x
|
|
|
|
____________________
|
|
|
1
|
Represents Adjusted EBITDA for the three months ended September 30, 2015 (as shown in the table above) multiplied by four.
|
|
2
|
Represents NOI from acquisitions and mid-third quarter anchor openings.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
Exhibit No.
|
|
Description
|
|
Location
|
|
3.1
|
|
Articles of Amendment and Restatement of Declaration of Trust of the Company, as supplemented and amended
|
|
Incorporated by reference to Exhibit 3.1 to the Annual Report on Form 10-K of Kite Realty Group Trust filed with the SEC on February 27, 2015
|
|
|
|
|
|
|
|
3.2
|
|
Articles of Amendment to the Articles of Amendment and Restatement of Declaration of Trust of the Company, as supplemented and amended
|
|
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 May 28, 2015
|
|
|
|
|
|
|
|
3.3
|
|
Second Amended and Restated Bylaws of the Company, as amended
|
|
Incorporated by reference to Exhibit 3.2 to the Annual Report on Form 10-K of Kite Realty Group Trust filed with the SEC on February 27, 2015
|
|
|
|
|
|
|
|
3.4
|
|
First Amendment to the Second Amended and Restated Bylaws of Kite Realty Group Trust, as amended
|
|
Incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on May 28, 2015
|
|
|
|
|
|
|
|
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
|
|
Note Purchase Agreement, dated as of August 28, 2015, by and among Kite Realty Group, L.P., and the other parties named therein as Purchasers
|
|
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 September 3, 2015
|
|
|
|
|
|
|
|
10.2
|
|
Term Loan Agreement, dated as of October 26, 2015, by and among Kite Realty Group, L.P., KeyBank National Association, 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 October 30, 2015
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
31.3
|
|
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
|
|
|
|
|
|
|
|
31.4
|
|
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
|
|
|
|
|
|
|
|
32.2
|
|
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.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
Filed herewith
|
|
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
Filed herewith
|
|
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
Filed herewith
|
|
|
KITE REALTY GROUP TRUST
|
|
|
|
|
|
|
November 6, 2015
|
By:
|
/s/ John A. Kite
|
|
(Date)
|
|
John A. Kite
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
November 6, 2015
|
By:
|
/s/ Daniel R. Sink
|
|
(Date)
|
|
Daniel R. Sink
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
Exhibit No.
|
|
Description
|
|
Location
|
|
3.1
|
|
Articles of Amendment and Restatement of Declaration of Trust of the Company, as supplemented and amended
|
|
Incorporated by reference to Exhibit 3.1 to the Annual Report on Form 10-K of Kite Realty Group Trust filed with the SEC on February 27, 2015
|
|
|
|
|
|
|
|
3.2
|
|
Articles of Amendment to the Articles of Amendment and Restatement of Declaration of Trust of the Company, as supplemented and amended
|
|
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 May 28, 2015
|
|
|
|
|
|
|
|
3.3
|
|
Second Amended and Restated Bylaws of the Company, as amended
|
|
Incorporated by reference to Exhibit 3.2 to the Annual Report on Form 10-K of Kite Realty Group Trust filed with the SEC on February 27, 2015
|
|
|
|
|
|
|
|
3.4
|
|
First Amendment to the Second Amended and Restated Bylaws of Kite Realty Group Trust, as amended
|
|
Incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on May 28, 2015
|
|
|
|
|
|
|
|
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
|
|
Note Purchase Agreement, dated as of August 28, 2015, by and among Kite Realty Group, L.P., and the other parties named therein as Purchasers
|
|
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 September 3, 2015
|
|
|
|
|
|
|
|
10.2
|
|
Term Loan Agreement, dated as of October 26, 2015, by and among Kite Realty Group, L.P., KeyBank National Association, 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 October 30, 2015
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
31.3
|
|
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
|
|
|
|
|
|
|
|
31.4
|
|
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
|
|
|
|
|
|
|
|
32.2
|
|
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.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
Filed herewith
|
|
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
Filed herewith
|
|
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
Filed herewith
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|