UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
or
☐ |
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: 1-10899
Kimco Realty Corporation
(Exact name of registrant as specified in its charter)
Maryland |
|
13-2744380 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
3333 New Hyde Park Road, New Hyde Park, NY 11042
(Address of principal executive offices) (Zip Code)
(516) 869-9000
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.) Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer, “accelerated filer” and “smaller reporting company” in Rule 12-b-2 of the Exchange Act.
Large accelerated filer |
☒ |
Accelerated filer |
☐ |
Non-accelerated filer |
☐ |
Smaller reporting company |
☐ |
(Do not check if a smaller reporting company) |
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12-b-2 of the Exchange Act). Yes ☐ No ☒
As of October 23, 2013, the registrant had 409,690,237 shares of common stock outstanding.
PART I FINANCIAL INFORMATION |
||
Item 1. |
Financial Statements of Kimco Realty Corporation and Subsidiaries |
|
|
|
|
Condensed Consolidated Financial Statements - |
| |
|
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012 |
3 |
|
|
|
|
Condensed Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2013 and 2012 |
4 |
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2013 and 2012 |
5 |
|
|
|
|
Condensed Consolidated Statements of Changes in Equity for the Nine Months Ended September 30, 2013 and 2012 |
6 |
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2013 and 2012 |
7 |
|
|
|
Notes to Condensed Consolidated Financial Statements |
8 | |
|
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
23 |
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
33 |
|
|
|
Item 4. |
Controls and Procedures |
34 |
|
|
|
PART II OTHER INFORMATION | ||
|
| |
Item 1. |
Legal Proceedings |
35 |
|
| |
Item 1A. |
Risk Factors |
35 |
|
| |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
35 |
|
|
|
Item 4. |
Mine Safety Disclosures |
35 |
Item 6. |
Exhibits |
35 |
|
| |
Signatures |
37 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except share information)
September 30, 2013 |
December 31, 2012 |
|||||||
Assets: |
||||||||
Operating real estate, net of accumulated depreciation of $1,864,904 and $1,745,462, respectively |
$ | 7,086,534 | $ | 7,104,562 | ||||
Investments and advances in real estate joint ventures |
1,308,184 | 1,428,155 | ||||||
Real estate under development |
97,033 | 97,263 | ||||||
Other real estate investments |
288,364 | 317,557 | ||||||
Mortgages and other financing receivables |
45,708 | 70,704 | ||||||
Cash and cash equivalents |
401,730 | 141,875 | ||||||
Marketable securities |
88,656 | 36,541 | ||||||
Accounts and notes receivable |
160,126 | 171,540 | ||||||
Other assets |
476,744 | 383,037 | ||||||
Total assets |
$ | 9,953,079 | $ | 9,751,234 | ||||
Liabilities: |
||||||||
Notes payable |
$ | 3,254,881 | $ | 3,192,127 | ||||
Mortgages payable |
1,125,771 | 1,003,190 | ||||||
Dividends payable |
98,334 | 96,518 | ||||||
Other liabilities |
548,038 | 445,843 | ||||||
Total liabilities |
5,027,024 | 4,737,678 | ||||||
Redeemable noncontrolling interests |
85,903 | 81,076 | ||||||
Stockholders' equity: |
||||||||
Preferred stock, $1.00 par value, authorized 5,961,200 shares, 102,000 shares issued and outstanding (in series) |
||||||||
Aggregate liquidation preference $975,000 | 102 | 102 | ||||||
Common stock, $.01 par value, authorized 750,000,000 shares issued and outstanding 409,656,477 and 407,782,102 shares, respectively |
4,097 | 4,078 | ||||||
Paid-in capital |
5,688,421 | 5,651,170 | ||||||
Cumulative distributions in excess of net income |
(950,905 | ) | (824,008 | ) | ||||
Accumulated other comprehensive income |
(44,128 | ) | (66,182 | ) | ||||
Total stockholders' equity |
4,697,587 | 4,765,160 | ||||||
Noncontrolling interests |
142,565 | 167,320 | ||||||
Total equity |
4,840,152 | 4,932,480 | ||||||
Total liabilities and equity |
$ | 9,953,079 | $ | 9,751,234 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(in thousands, except per share data)
Three Months Ended September 30, Nine Months Ended September 30, 2013 2012 2013 2012 Revenues Revenues from rental properties Management and other fee income Total revenues Operating expenses Rent Real estate taxes Operating and maintenance General and administrative expenses Provision for doubtful accounts Impairment charges Depreciation and amortization Total operating expenses Operating income Other income/(expense) Mortgage financing income Interest, dividends and other investment income Other income/(expense), net Interest expense Income from other real estate investments Income/(loss) from continuing operations before income taxes, equity in income of joint ventures, gain on change in control of interests and equity in income from other real estate investments Provision for income taxes, net Equity in income of joint ventures, net Gain on change in control of interests, net Equity in income of other real estate investments, net Income from continuing operations Discontinued operations Income from discontinued operating properties, net of tax Impairment/loss on operating properties sold, net of tax Gain on disposition of operating properties, net of tax Income/(loss) from discontinued operations Gain on sale of operating properties, net of tax Net income Net income attributable to noncontrolling interests Net income attributable to the Company Preferred stock redemption costs Preferred dividends Net income available to the Company's common shareholders Per common share: Income from continuing operations: -Basic -Diluted Net income attributable to the Company: -Basic -Diluted Weighted average shares: -Basic -Diluted Amounts attributable to the Company's common shareholders: Income from continuing operations Income/(loss) from discontinued operations Net income
$
232,074
$
213,946
$
689,678
$
637,378
9,423
8,917
26,865
27,053
241,497
222,863
716,543
664,431
3,319
3,270
10,024
9,457
30,900
28,823
88,770
84,131
27,547
25,333
84,563
76,020
30,961
29,880
96,456
95,157
2,118
888
7,190
6,397
74,765
-
109,046
326
63,158
63,854
186,345
180,647
232,768
152,048
582,394
452,135
8,729
70,815
134,149
212,296
925
2,092
3,341
6,083
481
595
9,648
1,094
2,878
(3,073
)
(3,070
)
(6,126
)
(53,991
)
(56,467
)
(162,594
)
(170,224
)
670
545
1,628
1,688
(40,308
)
14,507
(16,898
)
44,811
(24,238
)
(5,520
)
(28,110
)
(13,581
)
96,175
24,498
179,791
89,588
-
-
21,711
14,156
10,547
10,239
29,910
35,340
42,176
43,724
186,404
170,314
1,887
5,222
8,693
9,924
(10,813
)
(3,191
)
(42,971
)
(30,248
)
23,398
11,329
27,762
34,571
14,472
13,360
(6,516
)
14,247
540
-
1,080
4,059
57,188
57,084
180,968
188,620
(1,425
)
(2,143
)
(6,296
)
(10,928
)
55,763
54,941
174,672
177,692
-
(6,213
)
-
(6,213
)
(14,573
)
(21,622
)
(43,720
)
(58,037
)
$
41,190
$
27,106
$
130,952
$
113,442
$
0.06
$
0.03
$
0.33
$
0.25
$
0.06
$
0.03
$
0.33
$
0.25
$
0.10
$
0.07
$
0.32
$
0.28
$
0.10
$
0.07
$
0.32
$
0.28
408,060
405,810
407,459
405,880
408,866
406,747
408,510
406,650
$
26,729
$
12,932
$
137,507
$
100,781
14,461
14,174
(6,555
)
12,661
$
41,190
$
27,106
$
130,952
$
113,442
The accompanying notes are an integral part of these condensed consolidated financial statements.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(in thousands)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||||
Net income |
$ | 57,188 | $ | 57,084 | $ | 180,968 | $ | 188,620 | ||||||||
Other comprehensive income: |
||||||||||||||||
Change in unrealized gain on marketable securities, net |
17,660 | 1,382 | 23,888 | 2,311 | ||||||||||||
Change in unrealized gain on interest rate swaps, net |
- | 31 | - | 403 | ||||||||||||
Change in foreign currency translation adjustment, net |
305 | 42,807 | (2,199 | ) | 52,378 | |||||||||||
Other comprehensive income |
17,965 | 44,220 | 21,689 | 55,092 | ||||||||||||
Comprehensive income |
75,153 | 101,304 | 202,657 | 243,712 | ||||||||||||
Comprehensive income attributable to noncontrolling interests |
(1,720 | ) | (3,259 | ) | (5,931 | ) | (15,145 | ) | ||||||||
Comprehensive income attributable to the Company |
$ | 73,433 | $ | 98,045 | $ | 196,726 | $ | 228,567 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the Nine Months Ended September 30, 2013 and 2012
(Unaudited)
(in thousands)
Cumulative Distributions in Excess of |
Accumulated Other Comprehensive |
Preferred Stock |
Common Stock |
Paid-in |
Total Stockholders' |
Noncontrolling | Total | |||||||||||||||||||||||||||||||||
Net Income |
Income |
Issued |
Amount |
Issued |
Amount |
Capital |
Equity |
Interests |
Equity |
|||||||||||||||||||||||||||||||
Balance, January 1, 2012 |
$ | (702,999 | ) | $ | (107,660 | ) | 954 | $ | 954 | 406,938 | $ | 4,069 | $ | 5,492,022 | $ | 4,686,386 | $ | 193,757 | $ | 4,880,143 | ||||||||||||||||||||
Contributions from noncontrolling interests |
- | - | - | - | - | - | - | - | 1,343 | 1,343 | ||||||||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||||||
Net income |
177,692 | - | - | - | - | - | - | 177,692 | 10,928 | 188,620 | ||||||||||||||||||||||||||||||
Other comprehensive income, net of tax: |
||||||||||||||||||||||||||||||||||||||||
Change in unrealized gain on marketable securities |
- | 2,311 | - | - | - | - | - | 2,311 | - | 2,311 | ||||||||||||||||||||||||||||||
Change in unrealized gain on interest rate swaps |
- | 403 | - | - | - | - | - | 403 | - | 403 | ||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment |
- | 48,161 | - | - | - | - | - | 48,161 | 4,217 | 52,378 | ||||||||||||||||||||||||||||||
Redeemable noncontrolling interests |
- | - | - | - | - | - | - | - | (4,745 | ) | (4,745 | ) | ||||||||||||||||||||||||||||
Dividends ($0.57 per common share; $1.0344 per Class F Depositary Share, $1.4532 per Class G Depositary Share, $1.2938 per Class H Depositary Share and $0.79583 per Class I Depositary Share, and $0.2521 per Class J Depositary Share, respectively) |
(287,790 | ) | - | - | - | - | - | - | (287,790 | ) | - | (287,790 | ) | |||||||||||||||||||||||||||
Distributions to noncontrolling interests |
- | - | - | - | - | - | - | - | (11,874 | ) | (11,874 | ) | ||||||||||||||||||||||||||||
Issuance of common stock |
- | - | - | - | 1,093 | 11 | 18,055 | 18,066 | - | 18,066 | ||||||||||||||||||||||||||||||
Surrender of common stock |
- | - | - | - | (111 | ) | (1 | ) | (2,072 | ) | (2,073 | ) | - | (2,073 | ) | |||||||||||||||||||||||||
Repurchase of common stock |
- | - | - | - | (1,636 | ) | (16 | ) | (30,930 | ) | (30,946 | ) | - | (30,946 | ) | |||||||||||||||||||||||||
Issuance of preferred stock |
- | - | 25 | 25 | - | - | 605,046 | 605,071 | - | 605,071 | ||||||||||||||||||||||||||||||
Exercise of common stock options |
- | - | - | - | 1,325 | 13 | 20,018 | 20,031 | - | 20,031 | ||||||||||||||||||||||||||||||
Acquisition of noncontrolling interests |
- | - | - | - | - | - | 296 | 296 | (23,164 | ) | (22,868 | ) | ||||||||||||||||||||||||||||
Amortization of equity awards |
- | - | - | - | - | - | 10,109 | 10,109 | - | 10,109 | ||||||||||||||||||||||||||||||
Redemption of preferred stock |
- | - | (700 | ) | (700 | ) | - | - | (174,300 | ) | (175,000 | ) | - | (175,000 | ) | |||||||||||||||||||||||||
Balance, September 30, 2012 |
$ | (813,097 | ) | $ | (56,785 | ) | 279 | $ | 279 | 407,609 | $ | 4,076 | $ | 5,938,244 | $ | 5,072,717 | $ | 170,462 | $ | 5,243,179 | ||||||||||||||||||||
Balance, January 1, 2013 |
$ | (824,008 | ) | $ | (66,182 | ) | 102 | $ | 102 | 407,782 | $ | 4,078 | $ | 5,651,170 | $ | 4,765,160 | $ | 167,320 | $ | 4,932,480 | ||||||||||||||||||||
Contributions from noncontrolling interests |
- | - | - | - | - | - | - | - | 937 | 937 | ||||||||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||||||
Net income |
174,672 | - | - | - | - | - | - | 174,672 | 6,296 | 180,968 | ||||||||||||||||||||||||||||||
Other comprehensive income, net of tax: |
||||||||||||||||||||||||||||||||||||||||
Change in unrealized gain on marketable securities |
- | 23,888 | - | - | - | - | - | 23,888 | - | 23,888 | ||||||||||||||||||||||||||||||
Change in unrealized gain on interest rate swaps |
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment |
- | (1,834 | ) | - | - | - | - | - | (1,834 | ) | (365 | ) | (2,199 | ) | ||||||||||||||||||||||||||
Redeemable noncontrolling interests |
- | - | - | - | - | - | - | - | (5,140 | ) | (5,140 | ) | ||||||||||||||||||||||||||||
Dividends ($0.63 per common share; $1.2938 per Class H Depositary Share and $1.1250 per Class I Depositary Share, and $1.0313 per Class J Depositary Share. and $1.0547 per Class K Depositary Share, respectively) |
(301,569 | ) | - | - | - | - | - | - | (301,569 | ) | - | (301,569 | ) | |||||||||||||||||||||||||||
Distributions to noncontrolling interests |
- | - | - | - | - | - | - | - | (6,387 | ) | (6,387 | ) | ||||||||||||||||||||||||||||
Issuance of common stock |
- | - | - | - | 560 | 5 | 9,208 | 9,213 | - | 9,213 | ||||||||||||||||||||||||||||||
Surrender of restricted stock |
- | - | - | - | (245 | ) | (2 | ) | (3,849 | ) | (3,851 | ) | - | (3,851 | ) | |||||||||||||||||||||||||
Exercise of common stock options |
- | - | - | - | 1,559 | 16 | 29,028 | 29,044 | - | 29,044 | ||||||||||||||||||||||||||||||
Acquisition of noncontrolling interests |
- | - | - | - | - | - | (5,992 | ) | (5,992 | ) | (20,096 | ) | (26,088 | ) | ||||||||||||||||||||||||||
Amortization of equity awards |
- | - | - | - | - | - | 8,856 | 8,856 | - | 8,856 | ||||||||||||||||||||||||||||||
Balance, September 30, 2013 |
$ | (950,905 | ) | $ | (44,128 | ) | 102 | $ | 102 | 409,656 | $ | 4,097 | $ | 5,688,421 | $ | 4,697,587 | $ | 142,565 | $ | 4,840,152 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
Nine Months Ended September 30, 2013 2012 Cash flow from operating activities: Net income Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization Impairment charges Gain on sale of operating properties Equity in income of joint ventures, net Gains on change in control of interests Equity in income from other real estate investments, net Distributions from joint ventures and other real estate investments Change in accounts and notes receivable Change in accounts payable and accrued expenses Change in other operating assets and liabilities Net cash flow provided by operating activities Cash flow from investing activities: Acquisition of operating real estate Improvements to operating real estate Improvements to real estate under development Investment in marketable securities Proceeds from sale/repayments of marketable securities Investments and advances to real estate joint ventures Reimbursements of investments and advances to real estate joint ventures Investment in other real estate investments Reimbursements of investments and advances to other real estate investments Investment in mortgage loans receivable Collection of mortgage loans receivable Investment in other investments Reimbursements of other investments Proceeds from sale of operating properties Net cash flow provided by (used for) investing activities Cash flow from financing activities: Principal payments on debt, excluding normal amortization of rental property debt Principal payments on rental property debt Principal payments on construction loan financings Proceeds from mortgage/construction loan financings Repayments under unsecured revolving credit facility, net Borrowings under unsecured term loan/notes Repayments under unsecured term loan/notes Financing origination costs Redemption of/distributions to noncontrolling interests Dividends paid Proceeds from issuance of stock Redemption of preferred stock Repurchase of common stock Net cash flow (used for) provided by financing activities Change in cash and cash equivalents Cash and cash equivalents, beginning of period Cash and cash equivalents, end of period Interest paid during the period (net of capitalized interest of $888 and $1,273, respectively) Income taxes paid during the period
$
180,968
$
188,620
191,420
197,964
167,153
37,740
(29,859
)
(44,596
)
(179,791
)
(89,587
)
(21,711
)
(14,156
)
(29,910
)
(35,340
)
211,362
150,721
11,414
11,249
69,053
34,915
(36,258
)
(29,940
)
533,841
407,590
(182,423
)
(338,959
)
(78,490
)
(82,890
)
(541
)
(2,423
)
(33,588
)
-
10,800
156
(289,494
)
(159,121
)
409,748
135,987
(23,488
)
(4,215
)
19,557
26,637
(11,469
)
(15,623
)
13,900
24,613
(21,366
)
(924
)
9,175
9,538
247,965
277,174
70,286
(130,050
)
(132,492
)
(212,105
)
(18,264
)
(17,585
)
-
(213
)
35,974
6,276
(99,076
)
(226,558
)
621,562
400,000
(446,717
)
(17,000
)
(7,365
)
(1,904
)
(27,184
)
(25,868
)
(299,754
)
(285,092
)
29,044
625,102
-
(175,000
)
-
(30,946
)
(344,272
)
39,107
259,855
316,647
141,875
112,882
$
401,730
$
429,529
$
142,805
$
149,976
$
1,240
$
1,970
The accompanying notes are an integral part of these condensed consolidated financial statements.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
1. Interim Financial Statements
Principles of Consolidation -
The accompanying Condensed Consolidated Financial Statements include the accounts of Kimco Realty Corporation and Subsidiaries, (the “Company”). The Company’s Subsidiaries includes subsidiaries which are wholly-owned, and all entities in which the Company has a controlling financial interest, including where the Company has been determined to be a primary beneficiary of a variable interest entity (“VIE”) or meets certain criteria of a sole general partner or managing member in accordance with the Consolidation guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). All inter-company balances and transactions have been eliminated in consolidation. The information furnished in the accompanying Condensed Consolidated Financial Statements is unaudited and reflects all adjustments which are, in the opinion of management, necessary to reflect a fair statement of the results for the interim periods presented, and all such adjustments are of a normal recurring nature. These Condensed Consolidated Financial Statements should be read in conjunction with the Company's 2012 Annual Report on Form 10-K for the year ended December 31, 2012 ("10-K"), as certain disclosures in this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2013, that would duplicate those included in the 10-K are not included in these Condensed Consolidated Financial Statements.
Subsequent Events -
The Company has evaluated subsequent events and transactions for potential recognition or disclosure in the financial statements (see Footnote 9).
Income Taxes -
The Company elected status as a Real Estate Investment Trust (a “REIT”) for federal income tax purposes beginning in its taxable year ended December 31, 1991 and operates in a manner that enables the Company to maintain its status as a REIT. As a REIT, the Company must distribute at least 90 percent of its taxable income and will not pay federal income taxes on the amount distributed to its shareholders. Therefore, the Company is not subject to federal income taxes if it distributes 100 percent of its taxable income. Most states, where the Company holds investments in real estate, conform to the federal rules recognizing REITs. Certain subsidiaries have made a joint election with the Company to be treated as taxable REIT subsidiaries (“TRS”), which permit the Company to engage in certain business activities in which the REIT may not conduct directly. A TRS is subject to federal and state income taxes on the income from these activities and the Company includes a provision for taxes in its condensed consolidated financial statements. The Company is subject to and also includes in its tax provision non-U.S. income taxes on certain investments located in jurisdictions outside the U.S.
Earnings Per Share -
The following table sets forth the reconciliation of earnings and the weighted average number of shares used in the calculation of basic and diluted earnings per share (amounts presented in thousands except per share data):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||||
Computation of Basic Earnings Per Share: |
||||||||||||||||
Income from continuing operations |
$ | 42,176 | $ | 43,724 | $ | 186,404 | $ | 170,314 | ||||||||
Gain on sale of operating properties, net of tax |
540 | - | 1,080 | 4,059 | ||||||||||||
Net income attributable to noncontrolling interests |
(1,425 | ) | (2,143 | ) | (6,296 | ) | (10,928 | ) | ||||||||
Discontinued operations attributable to noncontrolling interests |
11 | (814 | ) | 39 | 1,586 | |||||||||||
Preferred stock redemption costs |
- | (6,213 | ) | - | (6,213 | ) | ||||||||||
Preferred stock dividends |
(14,573 | ) | (21,622 | ) | (43,720 | ) | (58,037 | ) | ||||||||
Income from continuing operations available to the common shareholders |
26,729 | 12,932 | 137,507 | 100,781 | ||||||||||||
Earnings attributable to unvested restricted shares |
(337 | ) | (298 | ) | (1,011 | ) | (893 | ) | ||||||||
Income from continuing operations attributable to common shareholders |
26,392 | 12,634 | 136,496 | 99,888 | ||||||||||||
Income/(loss) from discontinued operations attributable to the Company |
14,461 | 14,174 | (6,555 | ) | 12,661 | |||||||||||
Net income attributable to the Company’s common shareholders for basic earnings per share |
$ | 40,853 | 26,808 | 129,941 | 112,549 | |||||||||||
Weighted average common shares outstanding |
408,060 | 405,810 | 407,459 | 405,880 | ||||||||||||
Basic Earnings Per Share Attributable to the Company’s Common Shareholders: |
||||||||||||||||
Income from continuing operations |
$ | 0.06 | $ | 0.03 | $ | 0.33 | $ | 0.25 | ||||||||
Income/(loss) from discontinued operations |
0.04 | 0.04 | (0.01 | ) | 0.03 | |||||||||||
Net income |
$ | 0.10 | $ | 0.07 | $ | 0.32 | $ | 0.28 | ||||||||
Computation of Diluted Earnings Per Share: |
||||||||||||||||
Income from continuing operations attributable to common shareholders |
$ | 26,392 | $ | 12,634 | $ | 136,496 | $ | 99,888 | ||||||||
Income/(loss) from discontinued operations attributable to the Company |
14,461 | 14,174 | (6,555 | ) | 12,661 | |||||||||||
Net income attributable to the Company’s common shareholders for diluted earnings per share |
$ | 40,853 | $ | 26,808 | $ | 129,941 | $ | 112,549 | ||||||||
Weighted average common shares outstanding – basic |
408,060 | 405,810 | 407,459 | 405,880 | ||||||||||||
Effect of dilutive securities (a): |
||||||||||||||||
Equity awards |
806 | 937 | 1,051 | 770 | ||||||||||||
Shares for diluted earnings per common share |
408,866 | 406,747 | 408,510 | 406,650 | ||||||||||||
Diluted Earnings Per Share Attributable to the Company’s Common Shareholders: |
||||||||||||||||
Income from continuing operations |
$ | 0.06 | $ | 0.03 | $ | 0.33 | $ | 0.25 | ||||||||
Income/(loss) from discontinued operations |
0.04 | 0.04 | (0.01 | ) | 0.03 | |||||||||||
Net income |
$ | 0.10 | $ | 0.07 | $ | 0.32 | $ | 0.28 |
|
(a) |
For the three and nine months ended September 30, 2013 and 2012, the effect of certain convertible units would have an anti-dilutive effect upon the calculation of Income from continuing operations per share. Accordingly, the impact of such conversion has not been included in the determination of diluted earnings per share calculations. Additionally, there were 10,983,598 and 11,205,056 stock options that were not dilutive at September 30, 2013 and 2012, respectively. |
The Company's unvested restricted share awards contain non-forfeitable rights to distributions or distribution equivalents. The impact of the unvested restricted share awards on earnings per share has been calculated using the two-class method whereby earnings are allocated to the unvested restricted share awards based on dividends declared and the unvested restricted shares' participation rights in undistributed earnings.
New Accounting Pronouncements –
In July 2013, the FASB released ASU 2013-11, Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (a consensus of the FASB Emerging Issues Task Force) (“ASU 2013-11”). This update requires that an unrecognized tax benefit, or portion of an unrecognized tax benefit, be presented as a reduction of a deferred tax asset for a net operating loss carryforward, a similar tax loss or a tax credit carryforward. If an applicable deferred tax asset is not available or a company does not expect to use the applicable deferred tax asset, the unrecognized tax benefit should be presented as a liability in the financial statements and should not be combined with an unrelated deferred tax asset. The amendments in ASU 2013-11 are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013, with early adoption permitted. The amendments should be applied prospectively to all unrecognized tax benefits that exist at the effective date, however retrospective application is permitted. The Company is in the process of evaluating ASU 2013-11 and does not expect that it will have a material impact on the Company’s financial position or results of operations.
Additionally, during July 2013, the FASB released ASU 2013-10, Derivatives and Hedging (Topic 815): Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes (“ASU 2013-10”). The update permits the Fed Funds Effective Swap Rate (“OIS”) to be used as a U.S. benchmark interest rate for hedge accounting purposes. In addition, the amendments remove the restriction on using different benchmark rates for similar hedges. The provisions of ASU 2013-10 are effective prospectively for qualifying new or redesignated hedging relationships entered into on or after July 17, 2013. The adoption of ASU 2013-10 did not have a material impact on the Company’s financial position or results of operations.
In February 2013, the FASB issued new guidance regarding liabilities, Accounting Standards Update ("ASU") 2013-04, Liabilities (Topic 405): Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date (“ASU 2013-04”), effective retrospectively for fiscal years beginning after December 15, 2013 and interim periods within those years. The amendments require an entity to measure obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of the guidance is fixed at the reporting date, as the sum of the amount the reporting entity agreed to pay on the basis of its arrangement among its co-obligors and any additional amount the reporting entity expects to pay on behalf of its co-obligors. In addition, the amendments require an entity to disclose the nature and amount of the obligation, as well as other information about the obligations. The adoption of ASU 2013-04 is not expected to have a material impact on the Company’s financial position or results of operations.
In January 2013, the FASB released ASU 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”). This guidance is the culmination of the board’s redeliberation on reporting reclassification adjustments from accumulated other comprehensive income. The standard requires that companies present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source (e.g., the release due to cash flow hedges from interest rate contracts) and the income statement line items affected by the reclassification (e.g., interest income or interest expense). If a component is not required to be reclassified to net income in its entirety (e.g., the net periodic pension cost), companies would instead cross reference to the related footnote for additional information (e.g., the pension footnote). The new requirements were effective for public companies in interim and annual reporting periods beginning after December 15, 2012. The adoption of ASU 2013-02 did not have a material impact on the Company’s financial statement presentation or disclosures.
In December 2011, the FASB released ASU 2011-11, Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities (“ASU 2011-11”). ASU 2011-11 requires companies to provide new disclosures about offsetting and related arrangements for financial instruments and derivatives. The provisions of ASU 2011-11 are effective for reporting periods beginning on or after January 1, 2013, and are required to be applied retrospectively. The adoption of ASU 2011-11 did not have a material impact on the Company’s financial statement disclosures.
Reclassifications –
Certain reclassifications have been made to previously recorded amounts to conform to the current year presentation, Specifically, the Company is presenting on its Condensed Consolidated Statements of Income its Provision for doubtful accounts as a separate line item included in Operating expenses, which during 2012 was included in Revenues from rental properties. Additionally, the Company made certain other immaterial reclassifications to the Company’s Condensed Consolidated Balance Sheets as of December 31, 2012, to conform to the current year presentation.
2. Operating Property Activities
Acquisitions -
During the nine months ended September 30, 2013, the Company acquired the following properties, in separate transactions (in thousands):
Purchase Price |
||||||||||||||||||||||
Property Name |
Location |
Month Acquired |
Cash |
Debt Assumed |
Other |
Total |
GLA* |
|||||||||||||||
Santee Trolley Square(1) |
Santee, CA |
Jan-13 |
$ | 26,863 | $ | 48,456 | $ | 22,681 | $ | 98,000 | 311 | |||||||||||
Shops at Kildeer (2) |
Kildeer, IL |
Jan-13 |
- | 32,724 | - | 32,724 | 168 | |||||||||||||||
Village Commons S.C. |
Tallahassee, FL |
Jan-13 |
7,100 | - | - | 7,100 | 125 | |||||||||||||||
Putty Hill Plaza (3) |
Baltimore, MD |
Jan-13 |
4,592 | 9,115 | 489 | 14,196 | 91 | |||||||||||||||
Columbia Crossing II S.C. |
Columbia, MD |
Jan-13 |
21,800 | - | - | 21,800 | 101 | |||||||||||||||
Roseville Plaza (Parcel) |
Roseville, MN |
Jan-13 |
5,143 | - | - | 5,143 | 80 | |||||||||||||||
Wilton River Park (4) |
Wilton, CT |
Mar-13 |
777 | 36,000 | 5,223 | 42,000 | 187 | |||||||||||||||
Canyon Square (5) |
Santa Clarita, CA |
Apr-13 |
1,950 | 13,800 | - | 15,750 | 97 | |||||||||||||||
JTS Portfolio (6) |
Baton Rouge, LA |
Apr-13 |
- | 43,267 | 11,733 | 55,000 | 520 | |||||||||||||||
Factoria Mall (7) |
Bellevue, WA |
May-13 |
37,283 | 56,000 | 37,467 | 130,750 | 510 | |||||||||||||||
6 Out-parcels |
Various |
Jun-13 |
13,053 | - | - | 13,053 | 97 | |||||||||||||||
Highlands Ranch II |
Highlands Ranch, CO |
July-13 |
14,600 | - | - | 14,600 | 44 | |||||||||||||||
Elmsford |
Elmsford, NY |
Aug-13 |
23,000 | - | - | 23,000 | 143 | |||||||||||||||
$ | 156,161 | $ | 239,362 | $ | 77,593 | $ | 473,116 | 2,474 |
* Gross leasable area ("GLA")
(1) |
This property was acquired from a joint venture in which the Company had a 45% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a gain of $22.7 million, before income tax, from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. | |
(2) |
This property was acquired from a joint venture in which the Company had a 19% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance. This transaction resulted in a change in control with no gain or loss recognized. | |
(3) |
The Company acquired the remaining 80% interest in an operating property from an unconsolidated joint venture in which the Company had a 20% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a gain of $0.5 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. | |
(4) |
The acquisition of this property included the issuance of $5.2 million of redeemable units, which are redeemable at the option of the holder after one year and earn a yield of 6% per annum, which is included in the purchase price above in Other. In connection with this transaction, the Company provided the sellers a $5.2 million loan at a rate of 6.5%, which is secured by the redeemable units. | |
(5) |
This property was acquired from a joint venture in which the Company has a 15% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance. This transaction resulted in a change in control with no gain or loss recognized. | |
(6) | The Company acquired the remaining interest in a portfolio of office properties from a preferred equity investment in which the Company held a noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a change in control loss of $9.6 million from the fair value adjustment associated with the Company’s original ownership, which is reflected in the purchase price above in Other. The debt assumed in connection with this transaction of $43.3 million was repaid in April 2013. | |
(7) |
The Company acquired an additional 49% interest in this operating property from an unconsolidated joint venture in which the Company had a 50% noncontrolling interest. As such the Company now consolidates this investment. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as a result, recognized a gain of $8.2 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
The aggregate purchase price of the properties acquired during the nine months ended September 30, 2013 has been allocated as follows (in thousands):
Land |
$ | 136,969 | ||
Buildings |
244,194 | |||
Above Market Rents |
10,787 | |||
Below Market Rents |
(15,075 | ) | ||
In-Place Leases |
21,532 | |||
Building Improvements |
65,274 | |||
Tenant Improvements |
12,851 | |||
Mortgage Fair Value Adjustment |
(3,884 | ) | ||
Other Assets |
867 | |||
Other Liabilities |
(399 | ) | ||
$ | 473,116 |
During the nine months ended September 30, 2013, the Company acquired the remaining ownership interest in FNC Realty Corporation (“FNC”) of 17.3% for $20.3 million. As a result of this transaction the Company now owns 100% of FNC. The Company had previously and continues to consolidate FNC. Since there was no change in control from this transaction, the purchase of the additional interest resulted in a decrease in noncontrolling interest of $19.6 million and a decrease in the Company’s Paid-in capital of $0.7 million during 2013.
Additionally, during the nine months ended September 30, 2013, the Company acquired the remaining interest in three previously consolidated joint ventures for $6.5 million. The Company continues to consolidate these entities as there was no change in control from these transactions. The purchase of the remaining partnership interests resulted in an aggregate decrease in noncontrolling interest of $0.4 million and an aggregate decrease of $4.8 million, after income taxes, to the Company’s Paid-in capital, during the nine months ended September 30, 2013.
Dispositions –
During the nine months ended September 30, 2013, the Company disposed of 22 operating properties and three out-parcels in separate transactions, for an aggregate sales price of $153.3 million. These transactions, which are included in Discontinued Operations, resulted in an aggregate gain of $9.5 million and impairment charges of $31.7 million, after income taxes.
Additionally, during the nine months ended September 30, 2013, the Company sold four properties in its Mexico portfolio for an aggregate sales price of 84.0 million. These transactions, which are included in Discontinued Operations, resulted in an aggregate gain of $18.3 million, after income taxes, and impairment charges of $6.0 million.
Impairment Charges -
During the nine months ended September 30, 2013, the Company recognized aggregate impairment charges of $109.0 million, which are included in Impairment charges under Operating expenses on the Company’s Condensed Consolidated Statements of Income, as follows (in millions):
Mexico operating properties (1) |
$ | 66.9 | ||
Land parcels (2) |
17.4 | |||
Operating properties (2) |
10.5 | |||
Cost method investment (3) |
10.0 | |||
Preferred equity investment (4) |
3.2 | |||
Joint venture investments (2) |
1.0 | |||
Total |
$ | 109.0 |
(1) Impairments resulted from the Company currently being in advanced negotiations to sell 27 operating properties within its Mexico portfolio. Based upon the allocation of the estimated selling prices, the Company determined that for 14 of these properties the estimated fair values are below the current carrying value. As such, the Company has recorded impairment charges of $76.7 million, after noncontrolling interests of $3.1 million ($66.9 million of which relates to eight consolidated properties and $12.9 million relates to six properties within the Company’s joint venture investments). These impairments resulted from the Company’s efforts to market certain assets within the Company’s Latin American portfolio and management’s assessment as to the likelihood and timing of such potential transactions. The above amounts are subject to change based upon finalization of contract terms, closing costs, additional cash amounts received as earn outs and fluctuations in the Mexican Peso exchange rate (see Footnote 17).
(2) Impairments are based upon purchase prices or purchase price offers. These impairments resulted from the Company’s efforts to market certain assets and management’s assessment as to the likelihood and timing of such potential transactions.
(3) The Company reviewed the underlying cause of the decline in value of this asset, as well as the severity and the duration of the decline and determined that the decline was other-than-temporary. Based upon the calculation of an estimated fair value of $5.0 million using a discounted cash flow model (see Footnote 12) impairment charges were recognized.
(4) Based upon a review of the debt maturity status and the likelihood of foreclosure of the underlying property within this preferred equity investment, the Company believes it will not recover its investment and as such recorded a full impairment of its investment.
3. Discontinued Operations
The Company reports as discontinued operations, properties held-for-sale as of the end of the current period and assets sold during the period. The results of these discontinued operations are included as a separate component of income on the Condensed Consolidated Statements of Income under the caption Discontinued operations. This reporting has resulted in certain reclassifications of 2012 financial statement amounts.
The components of income and expense relating to discontinued operations for the three and nine months ended September 30, 2013 and 2012 are shown below. These include the results of operations through the date of each respective sale for properties sold during 2013 and 2012 and the operations for the applicable period for those assets classified as held-for-sale as of September 30, 2013 (in thousands):
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||||
Discontinued operations: |
||||||||||||||||
Revenues from rental property |
$ | 6,093 | $ | 13,941 | $ | 21,329 | $ | 46,587 | ||||||||
Rental property expenses |
(2,465 | ) | (4,630 | ) | (7,575 | ) | (17,289 | ) | ||||||||
Depreciation and amortization |
(1,220 | ) | (2,920 | ) | (5,076 | ) | (17,317 | ) | ||||||||
Provision for doubtful accounts |
(389 | ) | (514 | ) | (815 | ) | (1,551 | ) | ||||||||
Interest (expense)/income |
- | (848 | ) | 300 | (1,997 | ) | ||||||||||
Other expense, net |
(65 | ) | (122 | ) | (173 | ) | (353 | ) | ||||||||
Income from discontinued operating properties, before income taxes |
1,954 | 4,907 | 7,990 | 8,080 | ||||||||||||
Impairment of property carrying value, net, before income taxes |
(10,842 | ) | (3,169 | ) | (58,107 | ) | (37,414 | ) | ||||||||
Gain on disposition of operating properties, net |
28,244 | 13,278 | 32,608 | 36,520 | ||||||||||||
(Provision)/benefit for income taxes, net |
(4,884 | ) | (1,656 | ) | 10,993 | 7,061 | ||||||||||
Income/(loss) from discontinued operating properties |
14,472 | 13,360 | (6,516 | ) | 14,247 | |||||||||||
Net (income)/loss attributable to noncontrolling interests |
(11 | ) | 814 | (39 | ) | (1,586 | ) | |||||||||
Income/(loss )from discontinued operations attributable to the Company |
$ | 14,461 | $ | 14,174 | $ | (6,555 | ) | $ | 12,661 |
During the nine months ended September 30, 2013, the Company classified as held-for-sale eight operating properties, comprising 850,997 square feet of GLA. The aggregate book value of these properties was $108.0 million, net of accumulated depreciation of $11.1 million. The Company recognized impairment charges of $15.2 million, after income taxes, on five of these properties. The book value of the other properties did not exceed their estimated fair value, less costs to sell, and as such no impairment charges were recognized. The Company’s determination of the fair value of these properties, aggregating $93.0 million, was based upon executed contracts of sale with third parties (see Footnote 12). In addition, the Company completed the sale of six held-for-sale operating properties during the nine months ended September 30, 2013, one of which was classified as held-for-sale during 2012 (these dispositions are included in Footnote 2 above). At September 30, 2013, the Company had three remaining operating properties classified as held-for-sale at a carrying amount of $64.6 million, net of accumulated depreciation of $5.7 million, which are included in Other assets on the Company’s Condensed Consolidated Balance Sheets.
4. Investments and Advances in Real Estate Joint Ventures
The Company and its subsidiaries have investments in and advances to various real estate joint ventures. These joint ventures are engaged primarily in the operation of shopping centers which are either owned or held under long-term operating leases. The Company and the joint venture partners have joint approval rights for major decisions, including those regarding property operations. As such, the Company holds noncontrolling interests in these joint ventures and accounts for them under the equity method of accounting. The table below presents joint venture investments for which the Company held an ownership interest at September 30, 2013 and December 31, 2012 (in millions, except number of properties):
As of September 30, 2013 |
As of December 31, 2012 |
|||||||||||||||||||||||||||||||||||||||
Venture |
Average Ownership Interest |
Number of Properties |
GLA |
Gross Real Estate |
The Company's Investment |
Average Ownership Interest |
Number of Properties |
GLA |
Gross Real Estate |
The Company's Investment |
||||||||||||||||||||||||||||||
Prudential Investment Program (“KimPru” and “KimPru II”) (1) (2) (10) |
15.0 | % | 60 | 10.6 | $ | 2,719.4 | $ | 179.5 | 15.0 | % | 61 | 10.7 | $ | 2,744.9 | $ | 170.1 | ||||||||||||||||||||||||
Kimco Income Opportunity Portfolio (“KIR”) (2) (13) (15) |
48.6 | % | 57 | 12.0 | 1,515.2 | 176.4 | 45.0 | % | 58 | 12.4 | 1,543.2 | 140.3 | ||||||||||||||||||||||||||||
UBS Programs (“UBS”) (2) (7) (14)* |
- | % | - | - | - | 1.1 | 17.9 | % | 40 | 5.7 | 1,260.1 | 58.4 | ||||||||||||||||||||||||||||
Kimstone (2) (14) |
33.3 | % | 39 | 5.6 | 1,086.8 | 106.3 | - | % | - | - | - | - | ||||||||||||||||||||||||||||
BIG Shopping Centers (2) (9)* |
37.9 | % | 21 | 3.4 | 519.6 | 30.7 | 37.7 | % | 22 | 3.6 | 547.7 | 31.3 | ||||||||||||||||||||||||||||
The Canada Pension Plan Investment Board (“CPP”) (2) |
55.0 | % | 6 | 2.4 | 436.5 | 146.7 | 55.0 | % | 6 | 2.4 | 436.1 | 149.5 | ||||||||||||||||||||||||||||
Kimco Income Fund (2)(6) |
39.5 | % | 12 | 1.5 | 288.1 | 51.1 | 15.2 | % | 12 | 1.5 | 287.0 | 12.3 | ||||||||||||||||||||||||||||
SEB Immobilien (2) |
15.0 | % | 13 | 1.8 | 361.4 | 1.1 | 15.0 | % | 13 | 1.8 | 361.2 | 1.5 | ||||||||||||||||||||||||||||
Other Institutional Programs (2) (8) |
Various |
56 | 2.1 | 453.2 | 16.9 |
Various |
58 | 2.6 | 499.2 | 21.3 | ||||||||||||||||||||||||||||||
RioCan |
50.0 | % | 45 | 9.3 | 1,335.5 | 161.8 | 50.0 | % | 45 | 9.3 | 1,379.3 | 111.0 | ||||||||||||||||||||||||||||
Intown (3) |
- | - | - | - | - | - | 138 |
N/A |
841.0 | 86.9 | ||||||||||||||||||||||||||||||
Latin America (12) (16) (17) (18) |
Various |
29 | 3.9 | 332.3 | 162.4 |
Various |
131 | 18.0 | 1,198.1 | 334.2 | ||||||||||||||||||||||||||||||
Other Joint Venture Programs (4) (5) (11) |
Various |
81 | 12.4 | 1,657.0 | 274.2 |
Various |
87 | 13.2 | 1,846.7 | 311.4 | ||||||||||||||||||||||||||||||
Total |
419 | 65.0 | $ | 10,705.0 | $ | 1,308.2 | 671 | 81.2 | $ | 12,944.5 | $ | 1,428.2 |
* Ownership % is a blended rate
The table below presents the Company’s share of net income/(loss) for the above investments which is included in the Company’s Condensed Consolidated Statements of Income in Equity in income of joint ventures, net for the nine months ended September 30, 2013 and 2012 (in millions):
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||||||||
KimPru and KimPru II (10) |
$ | 2.4 | $ | 1.5 | $ | 6.6 | $ | 5.6 | |||||||||
KIR (15) |
9.0 | 5.3 | 23.5 | 17.2 | |||||||||||||
UBS Programs (14) |
0.2 | (0.7 | ) | 1.7 | (0.3 | ) | |||||||||||
Kimstone (14) |
1.8 | - | 1.8 | - | |||||||||||||
BIG Shopping Centers (9) |
0.9 | (0.6 | ) | 2.3 | (2.1 | ) | |||||||||||
CPP |
1.5 | 1.5 | 4.5 | 4.0 | |||||||||||||
Kimco Income Fund |
0.9 | 0.3 | 2.5 | 1.4 | |||||||||||||
SEB Immobilien |
0.3 | 0.2 | 0.8 | 0.5 | |||||||||||||
Other Institutional Programs (20) (22) |
0.2 | 0.4 | 1.1 | 4.6 | |||||||||||||
RioCan (21) |
7.3 | 6.4 | 20.0 | 24.2 | |||||||||||||
Intown |
- | 1.5 | 1.4 | 2.4 | |||||||||||||
Latin America (12) (16) (17) (18) |
69.3 | 4.5 | 101.4 | 11.1 | |||||||||||||
Other Joint Venture Programs (11) (19) |
2.4 | 4.2 | 12.2 | 21.0 | |||||||||||||
Total |
$ | 96.2 | $ | 24.5 | $ | 179.8 | $ | 89.6 |
(1) |
This venture represents four separate joint ventures, with four separate accounts managed by Prudential Real Estate Investors (“PREI”), three of these ventures are collectively referred to as KimPru and the remaining venture is referred to as KimPru II. |
(2) |
The Company manages these joint venture investments and, where applicable, earns acquisition fees, leasing commissions, property management fees, asset management fees and construction management fees. |
(3) |
The Company’s share of this investment was subject to fluctuation and dependent upon property cash flows. During June 2013, the Intown portfolio was sold for a sales price of $735.0 million which included the assignment of $609.2 million in debt. This transaction resulted in a deferred gain to the Company of $21.7 million. The Company continues to maintain its guarantee of $145.2 million of outstanding debt assumed by the buyer. The guarantee is collateralized by the buyer’s ownership interest in the portfolio. The Company is entitled to a guarantee fee, for the initial term of the loan, which is scheduled to mature in December 2015. The guarantee fee is calculated based upon the difference between LIBOR plus 1.15% and 5.0% per annum multiplied by the outstanding amount of the loan. Additionally, the Company has entered into a commitment to provide financing up to $145.2 million for five years past the date of maturity. This commitment can be in the form of extensions with the current lender, loans from a new lender or financing directly from the Company to the buyer. Due to this continued involvement, the Company deferred its gain until such time that the guarantee and commitment expire. |
(4) |
During the nine months ended September 30, 2013, the Company amended one of its Canadian preferred equity investment agreements to restructure the investment as a pari passu joint venture in which the Company holds a noncontrolling interest. As a result of this transaction, the Company continues to account for its investment in this joint venture under the equity method of accounting and includes this investment in Investments and advances to real estate joint ventures within the Company’s Condensed Consolidated Balance Sheets. |
(5) |
During the nine months ended September 30, 2013, two joint ventures in which the Company held noncontrolling interests sold two operating properties to the Company, in separate transactions, for an aggregate sales price of $228.8 million. The Company evaluated these transactions pursuant to the FASB’s Consolidation guidance. As such, the Company recognized an aggregate gain of $30.9 million, before income tax, from the fair value adjustment associated with its original ownership due to a change in control and now consolidates these operating properties. |
(6) |
During the nine months ended September 30, 2013, the Company purchased an additional 24.24% interest in Kimco Income Fund for $38.3 million. |
(7) |
During the nine months ended September 30, 2013, UBS sold an operating property to the Company for a sales price of $32.7 million, which was equal to the remaining debt balance. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance. As such the Company recognized no gain or loss from a change in control and now consolidates this operating property. |
(8) |
During the nine months ended September 30, 2013, a joint venture in which the Company held a noncontrolling interest sold an operating property to the Company for a sales price of $14.2 million. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance. As such the Company recognized a gain of $0.5 million from the fair value adjustment associated with the Company’s original ownership due to a change in control and now consolidates this operating property. |
(9) |
During the nine months ended September 30, 2013, BIG recognized a gain on early extinguishment of debt of $13.7 million related to a property that was foreclosed on by a third party lender. The Company’s share of this gain was $2.4 million. | |
(10) |
During the nine months ended September 30, 2013, the Company purchased the remaining interest in an operating property for a purchase price of $15.8 million. As a result of this transaction, KimPru recognized an impairment charge of $4.0 million, of which the Company’s share was $0.6 million. | |
(11) |
During the nine months ended September 30, 2013, a joint venture in which the Company has a noncontrolling interest sold an operating property for a sales price of $7.6 million and recognized an impairment charge of $2.0 million. The Company’s share of this impairment charge was $1.0 million. | |
(12) |
During the nine months ended September 30, 2013, joint ventures in which the Company held noncontrolling interests sold ten operating properties located throughout Mexico for $315.5 million. These transactions resulted in an aggregate net gain to the Company of $21.8 million, after tax. | |
(13) |
During the nine months ended September 30, 2013, the Company purchased an additional 3.57% interest in KIR for $48.4 million. | |
(14) |
During June 2013, the Company increased its ownership interest in the UBS Programs to 33.3% and simultaneously UBS transferred its remaining 66.7% ownership interest in the UBS Programs to affiliates of Blackstone Real Estate Partners VII (“Blackstone”). Both of these transactions were based on a gross purchase price of $1.1 billion. Upon completion of these transactions, Blackstone and the Company entered into a new joint venture (Kimstone) in which the Company owns a 33.3% noncontrolling interest. |
(15) |
During the nine months ended September 30, 2013, KIR sold an operating property in Cincinnati, OH for a sales price of $30.0 million and recognized a gain of $6.1 million. The Company’s share of this gain was $3.0 million. |
(16) |
During the nine months ended September 30, 2013, the Company and its joint venture partner sold their noncontrolling ownership interest in a joint venture which held interests in 84 operating properties located throughout Mexico for $603.5 million (including debt of $301.2 million). This transaction resulted in a net gain to the Company of $78.2 million, before income taxes of $25.1 million. |
(17) |
During the nine months ended September 30, 2013, a joint venture in which the Company held a noncontrolling interest sold nine operating properties located throughout Chile for net proceeds of $17.6 million. This transaction resulted in a net gain to the Company of $4.0 million. |
(18) |
The Company is currently in advanced negotiations to sell 11 operating properties located throughout Mexico, which are held in unconsolidated joint ventures in which the Company holds noncontrolling interests. Based upon the allocation of the selling price, the Company has recorded impairment charges of $12.9 million on six of these properties. (see Footnote 2 – Impairment Charges). |
(19) |
During the nine months ended September 30, 2012, three joint ventures in which the Company holds noncontrolling interests sold three properties, in separate transactions, for an aggregate sales price of $180.0 million. The Company’s share of the aggregate gain related to these transactions was $8.3 million. |
(20) |
During the nine months ended September 30, 2012, a joint venture in which the Company holds a noncontrolling interest sold two encumbered operating properties to the Company for an aggregate sales price of $75.5 million. As a result of this transaction, the Company recognized promote income of $2.6 million. Additionally, the Company evaluated these transactions pursuant to the FASB’s Consolidation guidance. As such, the Company recognized a gain of $2.0 million from the fair value adjustment associated with its original ownership due to a change in control and now consolidates these operating properties. |
(21) |
During the nine months ended September 30, 2012, the Company recognized income of $7.5 million, before taxes of $1.5 million, from the sale of certain air rights at one of the properties in the RioCan portfolio. |
(22) |
During the nine months ended September 30, 2012, a joint venture in which the Company held a noncontrolling interest sold an operating property to the Company for a sales price of $127.0 million. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a gain of $12.1 million from the fair value adjustment associated with its original ownership due to a change in control. In addition, the Company recognized promote income of $1.1 million in connection with this transaction. |
The table below presents debt balances within the Company’s unconsolidated joint venture investments for which the Company held noncontrolling ownership interests at September 30, 2013 and December 31, 2012 (dollars in millions):
As of September 30, 2013 |
As of December 31, 2012 |
|||||||||||||||||||||||
Venture |
Mortgages and Notes Payable |
Weighted Average Interest Rate |
Weighted Average Remaining Term (months)** |
Mortgages and Notes Payable |
Weighted Average Interest Rate |
Weighted Average Remaining Term (months)** |
||||||||||||||||||
KimPru and KimPru II |
$ | 924.2 | 5.53 |
% |
38.0 | $ | 1,010.2 | 5.54 | % | 44.5 | ||||||||||||||
KIR |
893.1 | 5.05 |
% |
78.2 | 914.6 | 5.22 | % | 78.6 | ||||||||||||||||
UBS Programs |
- | - |
% |
- | 691.9 | 5.40 | % | 39.1 | ||||||||||||||||
Kimstone |
725.8 | 4.99 |
% |
37.7 | - | - | % | - | ||||||||||||||||
BIG Shopping Centers |
406.4 | 5.39 |
% |
43.2 | 443.8 | 5.52 | % | 45.5 | ||||||||||||||||
CPP |
139.3 | 5.17 |
% |
22.0 | 141.5 | 5.19 | % | 31.0 | ||||||||||||||||
Kimco Income Fund |
158.8 | 5.45 |
% |
11.8 | 161.4 | 5.45 | % | 20.7 | ||||||||||||||||
SEB Immobilien |
243.8 | 5.11 |
% |
46.3 | 243.8 | 5.11 | % | 55.3 | ||||||||||||||||
RioCan |
770.2 | 4.79 |
% |
47.0 | 923.2 | 5.16 | % | 41.2 | ||||||||||||||||
Intown |
- | - |
% |
- | 614.4 | 4.46 | % | 46.1 | ||||||||||||||||
Other Institutional Programs |
273.4 | 5.32 |
% |
34.1 | 310.5 | 5.24 | % | 39.0 | ||||||||||||||||
Other Joint Venture Programs |
1,144.9 | 5.47 |
% |
61.8 | 1,612.2 | 5.70 | % | 57.8 | ||||||||||||||||
Total |
$ | 5,679.9 | $ | 7,067.5 |
** Average Remaining Term includes extension options
5. Other Real Estate Investments
Preferred Equity Capital -
The Company has provided capital to owners and developers of real estate properties through its Preferred Equity program. As of September 30, 2013, the Company’s net investment under the Preferred Equity program was $246.5 million relating to 483 properties, including 391 net leased properties. During the nine months ended September 30, 2013, the Company earned $37.9 million from its preferred equity investments, including $20.3 million in profit participation earned from nine capital transactions. During the nine months ended September 30, 2012, the Company earned $26.0 million from its preferred equity investments, including $6.6 million in profit participation earned from 17 capital transactions.
During the nine months ended September 30, 2013, the Company amended one of its Canadian preferred equity agreements to restructure its investment, into a pari passu joint venture investment in which the Company holds a noncontrolling interest. As a result of the amendment, the Company continues to account for this investment under the equity method of accounting and from the date of the amendment will include this investment in Investments and advances to real estate joint ventures within the Company’s Condensed Consolidated Balance Sheets.
During the nine months ended September 30, 2013, a preferred equity investment in a portfolio of properties was acquired by the Company. As a result of this transaction, the Company now consolidates this investment. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a change in control loss of $9.6 million, from the fair value adjustment associated with the Company’s original ownership.
Other –
During the nine months ended September 30, 2013, the Company funded an aggregate $70.8 million as its participation in a transaction with Supervalu, Inc. (“SVU”) through a consortium led by Cerberus Capital Management, L.P. This investment included a contribution of $22.3 million to acquire 414 Albertsons locations from SVU through the Company’s existing joint venture in Albertsons in which the Company now holds a 13.6% noncontrolling ownership interest. The Company recorded this additional investment in Other real estate investments on the Company’s Condensed Consolidated Balance Sheets and will continue to account for its investment in this joint venture under the equity method of accounting. During the nine months ended September 30, 2013, the Company recorded $11.3 million in equity losses from operations. As such, the Company’s investment as of September 30, 2013, was $11.0 million. Also included in this aggregate funding is the Company’s contribution of $14.9 million to fund its 15% noncontrolling investment in NAI Group Holdings Inc., a C-corporation, to acquire four grocery banners (Shaw’s, Jewel-Osco, Acme and Star Market) totaling 456 locations from SVU. The Company recorded this investment in Other assets on the Company’s Condensed Consolidated Balance Sheets and will account for its investment under the cost method of accounting. Additionally, as part of this overall funding, the Company acquired 8.2 million shares of SVU common stock for $33.6 million, which is recorded in Marketable securities on the Company’s Condensed Consolidated Balance Sheets.
6. Variable Interest Entities
Consolidated Ground-Up Development Projects
Included within the Company’s ground-up development projects at September 30, 2013, are two entities that are VIEs, for which the Company is the primary beneficiary. These entities were established to develop real estate property to hold as long-term investments. The Company’s involvement with these entities is through its majority ownership and management of the properties. These entities were deemed VIEs primarily based on the fact that the equity investment at risk is not sufficient to permit the entity to finance its activities without additional financial support. The initial equity contributed to these entities was not sufficient to fully finance the real estate construction as development costs are funded by the partners throughout the construction period. The Company determined that it was the primary beneficiary of these VIEs as a result of its controlling financial interest.
At September 30, 2013, total assets of these ground-up development VIEs were $85.5 million and total liabilities were $0.4 million. The classification of these assets is primarily within Real estate under development and the classification of liabilities are primarily within accounts payable and accrued expenses, which is included in Other liabilities in the Company’s Condensed Consolidated Balance Sheets.
Substantially all of the projected development costs to be funded for these ground-up development VIEs, aggregating $33.1 million, will be funded with capital contributions from the Company and by the outside partners, when contractually obligated. The Company has not provided financial support to these VIEs that it was not previously contractually required to provide.
Unconsolidated Ground-Up Development
Also included within the Company’s ground-up development projects at September 30, 2013, is an unconsolidated joint venture, which is a VIE for which the Company is not the primary beneficiary. This joint venture is primarily established to develop real estate property for long-term investment and was deemed a VIE primarily based on the fact that the equity investment at risk was not sufficient to permit the entity to finance its activities without additional financial support. The initial equity contributed to this entity was not sufficient to fully finance the real estate construction as development costs are funded by the partners throughout the construction period. The Company determined that it was not the primary beneficiary of this VIE based on the fact that the Company has shared control of this entity along with the entity’s partners and therefore does not have a controlling financial interest.
The Company’s investment in this VIE was $17.4 million as of September 30, 2013, which is included in Real estate under development in the Company’s Condensed Consolidated Balance Sheets. The Company’s maximum exposure to loss as a result of its involvement with this VIE is estimated to be $35.8 million, which primarily represents the Company’s current investment and estimated future funding commitments of $18.4 million. The Company has not provided financial support to this VIE that it was not previously contractually required to provide. All future costs of development will be funded with capital contributions from the Company and the outside partner in accordance with their respective ownership percentages.
Unconsolidated Redevelopment Investment
Included in the Company’s joint venture investments at September 30, 2013, is one unconsolidated joint venture, which is a VIE for which the Company is not the primary beneficiary. This joint venture was primarily established to develop real estate property for long-term investment and was deemed a VIE primarily based on the fact that the equity investment at risk was not sufficient to permit the entity to finance its activities without additional financial support. The initial equity contributed to this entity was not sufficient to fully finance the real estate construction as development costs are funded by the partners throughout the construction period. The Company determined that it was not the primary beneficiary of this VIE based on the fact that the Company has shared control of this entity along with the entity’s partners and therefore does not have a controlling financial interest.
As of September 30, 2013, the Company’s investment in this VIE was a negative $11.2 million, due to the fact that the Company had a remaining capital commitment obligation, which is included in Other liabilities in the Company’s Condensed Consolidated Balance Sheets. The Company’s maximum exposure to loss as a result of its involvement with this VIE is estimated to be $11.2 million, which is the remaining capital commitment obligation. The Company has not provided financial support to this VIE that it was not previously contractually required to provide. All future costs of development will be funded with capital contributions from the Company and the outside partner in accordance with their respective ownership percentages.
7. Mortgages and Other Financing Receivables:
The Company has various mortgages and other financing receivables which consist of loans acquired and loans originated by the Company. The Company reviews payment status to identify performing versus non-performing loans. Interest income on performing loans is accrued as earned. A non-performing loan is placed on non-accrual status when it is probable that the borrower may be unable to meet interest payments as they become due. Generally, loans 90 days or more past due are placed on non-accrual status unless there is sufficient collateral to assure collectability of principal and interest. Upon the designation of non-accrual status, all unpaid accrued interest is reserved against through current income. Interest income on non-performing loans is generally recognized on a cash basis. The following table presents performing and non-performing loans as of September 30, 2013 (in thousands):
Number of Loans |
Amount |
|||||||
Performing Loans |
23 | $ | 45,708 | |||||
Non-Performing Loans |
- | - | ||||||
Total |
23 | $ | 45,708 |
During the nine months ended September 30, 2013, the Company foreclosed on two non-performing loans, in separate transactions, for an aggregate $25.6 million. As such, the Company acquired 59.24 acres of undeveloped land located in Westbrook, Maine and 427 acres of undeveloped land located in Brantford, Ontario, which was the collateral under each of the respective loans. The carrying values of the mortgage receivables did not exceed the fair values of the underlying collateral upon foreclosure.
8. Marketable Securities and Other Investments
At September 30, 2013, the Company’s investment in marketable securities was $88.7 million which includes an aggregate unrealized gain of $43.1 million relating to marketable equity security investments.
During the nine months ended September 30, 2013, the Company received $10.8 million in proceeds from the sale of certain marketable equity securities. In connection with this transaction, the Company recognized a gain of $5.3 million, which is recorded in Interest, dividends and other investment income on the Company’s Condensed Consolidated Statements of Income.
9. Notes Payable
During March 2013, the Company entered into a new five year 1.0 billion Mexican peso (“MXN”) term loan which matures in March 2018. This term loan bears interest at a rate equal to TIIE (Equilibrium Interbank Interest Rate) plus 1.35% (5.65% as of September 30, 2013). The Company has the option to swap this rate to a fixed rate at any time during the term of the loan. The Company used these proceeds to repay its 1.0 billion MXN term loan, which matured in March 2013 and bore interest at a fixed rate of 8.58%. As of September 30, 2013, the outstanding balance on this new term loan was MXN 1.0 billion (USD $76.9 million).
During May 2013, the Company issued $350.0 million of 10-year Senior Unsecured Notes at an interest rate of 3.125% payable semi-annually in arrears which are scheduled to mature in June 2023. Net proceeds from the issuance were $344.7 million, after related transaction costs of $0.5 million. The proceeds from this issuance were used for general corporate purposes including the partial reduction of borrowings under the Company’s revolving credit facility and the repayment of $75.0 million senior unsecured notes which matured in June 2013.
During July 2013, a wholly-owned subsidiary of the Company issued $200.0 million Canadian denominated (“CAD”) Series 4 unsecured notes on a private placement basis in Canada. The notes bear interest at 3.855% and are scheduled to mature on August 4, 2020. Proceeds from the notes were used to repay the Company’s CAD $200.0 million 5.180% unsecured notes, which matured on August 16, 2013.
During the nine months ended September 30, 2013, the Company also repaid (i) its $100.0 million 6.125% senior unsecured notes, which matured in January 2013 and (ii) its $75.0 million 4.70% senior unsecured notes, which matured in June 2013. Subsequently, during October 2013, the Company repaid its $100.0 million 5.190% senior unsecured notes which matured on October 1, 2013.
10. Mortgages Payable
During the nine months ended September 30, 2013, the Company (i) assumed $243.3 million of individual non-recourse mortgage debt relating to the acquisition of seven operating properties, including an increase of $3.9 million associated with fair value debt adjustments (ii) obtained $36.0 million of individual non-recourse mortgage debt relating to three operating properties and (iii) paid off $132.5 million of mortgage debt that encumbered nine properties.
11. Noncontrolling Interests
Noncontrolling interests represent the portion of equity that the Company does not own in those entities it consolidates as a result of having a controlling financial interest in accordance with the provisions of the FASB’s Consolidation guidance. The Company identifies its noncontrolling interests separately within the equity section on the Company’s Condensed Consolidated Balance Sheets. Noncontrolling interests also includes amounts related to partnership units issued by consolidated subsidiaries of the Company in connection with certain property acquisitions. Partnership units which are determined to be mandatorily redeemable under the FASB’s Distinguishing Liabilities from Equity guidance are classified as Redeemable noncontrolling interests and presented in the mezzanine section between Total liabilities and Stockholder’s equity on the Company’s Condensed Consolidated Balance Sheets. The amounts of consolidated net income attributable to the Company and to the noncontrolling interests are presented on the Company’s Condensed Consolidated Statements of Income.
The following table presents the change in the redemption value of the Redeemable noncontrolling interests for the nine months ended September 30, 2013 and September 30, 2012 (amounts in thousands):
2013 |
2012 |
|||||||
Balance at January 1, |
$ | 81,076 | $ | 95,074 | ||||
Issuance of redeemable units |
5,223 | - | ||||||
Fair market value adjustment, net |
(484 | ) | - | |||||
Other |
88 | (15 | ) | |||||
Balance at September 30, |
$ | 85,903 | $ | 95,059 |
12. Fair Value Measurements
All financial instruments of the Company are reflected in the accompanying Condensed Consolidated Balance Sheets at amounts which, in management’s estimation based upon an interpretation of available market information and valuation methodologies, reasonably approximate their fair values except those listed below, for which fair values are disclosed. The valuation method used to estimate fair value for fixed-rate and variable-rate debt is based on discounted cash flow analyses, with assumptions that include credit spreads, market yield curves, trading activity, loan amounts and debt maturities. The fair values for marketable securities are based on published values, securities dealers’ estimated market values or comparable market sales. Such fair value estimates are not necessarily indicative of the amounts that would be realized upon disposition.
As a basis for considering market participant assumptions in fair value measurements, the FASB’s Fair Value Measurements and Disclosures guidance establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).
The following are financial instruments for which the Company’s estimate of fair value differs from the carrying amounts (in thousands):
September 30, 2013 |
December 31, 2012 |
|||||||||||||||
Carrying Amounts |
Estimated Fair Value |
Carrying Amounts |
Estimated Fair Value |
|||||||||||||
Marketable securities (1) |
$ | 88,656 | $ | 88,939 | $ | 36,541 | $ | 36,825 | ||||||||
Notes payable (2) |
$ | 3,254,881 | $ | 3,430,921 | $ | 3,192,127 | $ | 3,408,632 | ||||||||
Mortgages payable (3) |
$ | 1,125,771 | $ | 1,181,135 | $ | 1,003,190 | $ | 1,068,616 |
(1) As of September 30, 2013 and December 31, 2012, the Company determined that $85.6 million and $33.4 million, respectively, of the Marketable securities estimated fair value were classified within Level 1 of the fair value hierarchy and the remaining $3.3 million and $3.4 million, respectively, were classified within Level 3 of the fair value hierarchy.
(2) The Company determined that its valuation of Notes payable was classified within Level 2 of the fair value hierarchy.
(3) The Company determined that its valuation of Mortgages payable was classified within Level 3 of the fair value hierarchy.
The Company has certain financial instruments that must be measured under the FASB’s Fair Value Measurements and Disclosures guidance, including available for sale securities. The Company currently does not have non-financial assets and non-financial liabilities that are required to be measured at fair value on a recurring basis.
The table below presents the Company’s financial assets measured at fair value on a recurring basis as of September 30, 2013 and December 31, 2012, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands):
Balance at September 30, 2013 |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
Marketable equity securities |
$ | 85,640 | $ | 85,640 | $ | - | $ | - |
Balance at December 31, 2012 |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
Marketable equity securities |
$ | 33,428 | $ | 33,428 | $ | - | $ | - |
Assets measured at fair value on a non-recurring basis at September 30, 2013 and December 31, 2012, are as follows (in thousands):
Balance at September 30, 2013 |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
Real estate |
$ | 302,702 | $ | - | $ | - | $ | 302,702 | ||||||||
Joint venture investments |
$ | 1,395 | $ | - | $ | - | $ | 1,395 | ||||||||
Cost method investment |
$ | 4,992 | $ | - | $ | - | $ | 4,992 |
Balance at December 31, 2012 |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
Real estate |
$ | 52,505 | $ | - | $ | - | $ | 52,505 |
During the nine months ended September 30, 2013, the Company recognized impairment charges of $167.2 million ($58.1 million, before income taxes is included in discontinued operations) of which $153.0 million related to adjustments to property carrying values, $10.0 million related to a cost method investment, $1.0 million related to certain joint venture investments and $3.2 million related to a preferred equity investment. During the nine months ended September 30, 2012, the Company recognized impairment charges of $37.7 million ($37.4 million, before income taxes, of which is included in discontinued operations) relating to adjustments to property carrying values. The Company’s estimated fair values relating to these assets were primarily based upon (i) estimated sales prices from third party offers relating to property carrying values and joint venture investments and (ii) a discounted cash flow model relating to the Company’s cost method investment. The Company does not have access to the unobservable inputs used by the third parties to determine these estimated fair values. The discounted cash flows model includes all estimated cash inflows and outflows over a specified holding period. These cash flows were comprised of unobservable inputs which include forecasted revenues and expenses based upon market conditions and expectations for growth. The capitalization rate of 6.0% and discount rate of 9.5% which were utilized in this model were based upon observable rates that the Company believes to be within a reasonable range of current market rates for the respective investments. Based on these inputs the Company determined that its valuation of these investments was classified within Level 3 of the fair value hierarchy.
13. Preferred Stock
The Company’s outstanding Preferred Stock is detailed below (in thousands, except share information and par values):
As of September 30, 2013 and December 31, 2012 | ||||||||||||||||||||||||
Series of Preferred Stock |
Shares Authorized |
Shares Issued and Outstanding |
Liquidation Preference |
Dividend Rate |
Annual Dividend per Depositary Share |
Par Value |
||||||||||||||||||
Series H |
70,000 | 70,000 | $ | 175,000 | 6.90 | % | $ | 1.72500 | $ | 1.00 | ||||||||||||||
Series I |
18,400 | 16,000 | 400,000 | 6.00 | % | $ | 1.50000 | $ | 1.00 | |||||||||||||||
Series J |
9,000 | 9,000 | 225,000 | 5.50 | % | $ | 1.37500 | $ | 1.00 | |||||||||||||||
Series K |
8,050 | 7,000 | 175,000 | 5.625 | % | $ | 1.40625 | $ | 1.00 | |||||||||||||||
105,450 | 102,000 | $ | 975,000 |
14. Supplemental Schedule of Non-Cash Investing / Financing Activities
The following schedule summarizes the non-cash investing and financing activities of the Company for the nine months ended September 30, 2013 and 2012 (in thousands):
2013 |
2012 |
|||||||
Acquisition of real estate interests by assumption of mortgage debt |
$ | 36,716 | $ | 159,198 | ||||
Acquisition of real estate interests by issuance of redeemable units |
$ | 3,985 | $ | - | ||||
Acquisition of real estate interests through mortgage receivable foreclosure |
$ | 24,322 | - | |||||
Issuance of restricted common stock |
$ | 9,213 | $ | 18,066 | ||||
Surrender of restricted common stock |
$ | (3,851 | ) | $ | (2,073 | ) | ||
Disposition of real estate interests by assignment of debt |
$ | - | $ | 13,655 | ||||
Disposition of real estate through the issuance of an unsecured obligation |
$ | 3,513 | $ | 1,750 | ||||
Declaration of dividends paid in succeeding period |
$ | 98,334 | $ | 94,856 | ||||
Consolidation of Joint Ventures: |
||||||||
Increase in real estate and other assets |
$ | 228,200 | $ | - | ||||
Increase in mortgages payable |
$ | 206,489 | $ | - |
15. Incentive Plans
The Company maintains two equity participation plans, the Second Amended and Restated 1998 Equity Participation Plan (the “Prior Plan”) and the 2010 Equity Participation Plan (the “2010 Plan”) (collectively, the “Plans”). The Prior Plan provides for a maximum of 47,000,000 shares of the Company’s common stock to be issued for qualified and non-qualified stock options and restricted stock grants. Effective May 1, 2012, the 2010 Plan provides for a maximum of 10,000,000 shares of the Company’s common stock to be issued for qualified and non-qualified stock options and other awards, plus the number of shares of common stock which are or become available for issuance under the Prior Plan and which are not thereafter issued under the Prior Plan, subject to certain conditions. Unless otherwise determined by the Board of Directors at its sole discretion, stock options granted under the Plans generally vest ratably over a range of three to five years, expire ten years from the date of grant and are exercisable at the market price on the date of grant. Restricted stock grants generally vest (i) 100% on the fourth or fifth anniversary of the grant, (ii) ratably over three or four years, (iii) over three years, at 50% after two years and 50% after the third year or (iv) over ten years at 20% per year commencing after the fifth year. Performance share awards may provide a right to receive shares of restricted stock based on the Company’s performance relative to its peers, as defined, or based on other performance criteria as determined by the Board of Directors. In addition, the Plans provide for the granting of certain stock options and restricted stock to each of the Company’s non-employee directors (the “Independent Directors”) and permits such Independent Directors to elect to receive deferred stock awards in lieu of directors’ fees.
The Company recognized expenses associated with its equity awards of $15.1 million for both the nine months ended September 30, 2013 and 2012. As of September 30, 2013, the Company had $33.0 million of total unrecognized compensation cost related to unvested stock compensation granted under the Plans. That cost is expected to be recognized over a weighted average period of approximately 3.6 years.
16. Taxable REIT Subsidiaries (“TRS”)
The Company is subject to federal, state and local income taxes on the income from its TRS activities, which include wholly owned subsidiaries of the Company, Kimco Realty Services ("KRS"), which due to a merger on April 1, 2013 includes FNC Realty Corporation (“FNC”), and the consolidated entity Blue Ridge Real Estate Company/Big Boulder Corporation. On April 2, 2013, the Company contributed its interest in FNC to KRS and KRS acquired all of the outstanding stock of FNC in a reverse cash merger. The Company is also subject to local non-U.S. taxes on certain investments located outside the U.S.
Income taxes have been provided for on the asset and liability method as required by the FASB’s Income Taxes guidance. Under the asset and liability method, deferred income taxes are recognized for the temporary differences between the financial reporting basis and the tax basis of the taxable assets and liabilities.
The Company’s deferred tax assets and liabilities, which are included in the caption Other assets and Other liabilities on the accompanying Condensed Consolidated Balance Sheets, at September 30, 2013 and December 31, 2012, were as follows (in thousands):
September 30, 2013 |
December 31, 2012 |
|||||||
Deferred tax assets: |
||||||||
Tax/GAAP basis differences |
$ | 53,231 | $ | 68,623 | ||||
Net operating losses |
75,924 | 43,483 | ||||||
Related party deferred loss |
6,214 | 6,214 | ||||||
Tax credit carryforwards |
3,773 | 3,815 | ||||||
Capital loss carryforwards |
- | 647 | ||||||
Charitable contribution carryforward |
- | 3 | ||||||
Non-U.S. tax/GAAP basis differences |
56,991 | 62,548 | ||||||
Valuation allowance – U.S. |
(25,045 |
) |
(33,783 |
) | ||||
Valuation allowance – Non-U.S. |
(33,755 |
) |
(38,129 |
) | ||||
Total deferred tax assets |
137,333 | 113,421 | ||||||
Deferred tax liabilities – U.S. |
(19,057 |
) |
(9,933 |
) | ||||
Deferred tax liabilities – Non-U.S. |
(9,453 |
) |
(13,263 |
) | ||||
Net deferred tax assets |
$ | 108,823 | $ | 90,225 |
As of September 30, 2013, the Company had net deferred tax assets of $108.8 million comprised of (i) $95.0 million primarily related to KRS (including $19.7 million related to FNC) and (ii) $13.8 million related to its foreign investments. During the nine months ended September 30, 2013, the Company determined that a reduction of $8.7 million of the valuation allowance against FNC’s deferred tax assets was deemed appropriate based on expected future taxable income. In addition, the Company determined that no additional valuation allowance was needed against the remaining net deferred tax asset as future earnings are anticipated to be sufficient to more likely than not realize its net deferred tax asset. The Company based its determination on an analysis of both positive and negative evidence. If future income projections do not occur as forecasted and future taxable earnings are insufficient, the Company will reevaluate the need for an additional valuation allowance.
Uncertain Tax Positions:
The Company is subject to income tax in certain jurisdictions outside the U.S., principally Canada and Mexico. The statute of limitations on assessment of tax varies from three to seven years depending on the jurisdiction and tax issue. Tax returns filed in each jurisdiction are subject to examination by local tax authorities. The Company is currently under audit by the Canadian Revenue Agency, Mexican Tax Authority and the U.S. Internal Revenue Service (“IRS”). In October 2011, the IRS issued a notice of proposed adjustment, which proposes pursuant to Section 482 of the Code, to disallow a capital loss claimed by KRS on the disposition of common shares of Valad Property Ltd., an Australian publicly listed company. Because the adjustment is being made pursuant to Section 482 of the Code, the IRS may assert a 100 percent “penalty” tax pursuant to Section 857(b)(7) of the Code in lieu of disallowing the capital loss deduction. The notice of proposed adjustment indicates the IRS’ intention to impose the 100 percent penalty tax on the Company in the amount of $40.9 million and disallowing the capital loss claimed by KRS. The Company strongly disagrees with the IRS’ position on the application of Section 482 of the Code to the disposition of the shares, the imposition of the 100 percent penalty tax and the simultaneous assertion of the penalty tax and disallowance of the capital loss deduction. The Company received a Notice of Proposed Assessment and filed a written protest and requested an IRS Appeals Office conference, which has yet to be scheduled. The Company intends to vigorously defend its position in this matter and believes it will prevail. Resolutions of the above mentioned audits in the U.S., Canada and Mexico are not expected to have a material effect on the Company’s financial statements.
17. Accumulated Other Comprehensive Income (“AOCI”)
The following table displays the change in the components of accumulated other comprehensive income for the nine months ended September 30, 2013:
Foreign Currency Translation Adjustments |
Unrealized Gains on Available-for-Sale Investments |
Total |
||||||||||
Balance as of December 31, 2012 |
$ | (85,404 | ) | $ | 19,222 | $ | (66,182 | ) | ||||
Other comprehensive income before reclassifications |
(1,834 | ) | 31,082 | 29,248 | ||||||||
Amounts reclassified from AOCI (1) |
- | (7,194 | ) | (7,194 | ) | |||||||
Net current-period other comprehensive income |
(1,834 | ) | 23,888 | 22,054 | ||||||||
Balance as of September 30, 2013 |
$ | (87,238 | ) | $ | 43,110 | $ | (44,128 | ) |
(1) |
Amounts were reclassified to Interest, dividends and other investment income on the Company’s Condensed Consolidated Statements of Income. |
At September 30, 2013, the Company had a net $87.2 million, after noncontrolling interests of $7.3 million, of unrealized cumulative translation adjustment (“CTA”) losses relating to its investments in foreign entities. The CTA is comprised of $25.9 million of unrealized gains relating to its Canadian investments and $113.1 million of unrealized losses relating to its Latin American investments. CTA results from currency fluctuations between local currency and the U.S. dollar during the period in which the Company held its investment. CTA amounts are subject to future changes resulting from ongoing fluctuations in the respective foreign currency exchange rates. Under U.S. GAAP, the Company is required to release CTA balances into earnings when the Company has substantially liquidated its investment in a foreign entity. During 2013, the Company began selling properties within its Latin American portfolio. The Company may, in the near term, substantially liquidate all of its investments in this portfolio which will require the then unrealized loss on foreign currency translation to be recognized as a charge against earnings.
18. Pro Forma Financial Information
As discussed in Note 2, the Company and certain of its affiliates acquired and disposed of interests in certain operating properties during the nine months ended September 30, 2013. The pro forma financial information set forth below is based upon the Company’s historical Condensed Consolidated Statements of Income for the nine months ended September 30, 2013 and 2012, adjusted to give effect to these transactions at the beginning of 2012.
The pro forma financial information is presented for informational purposes only and may not be indicative of what actual results of operations would have been had the transactions occurred at the beginning of each year, nor does it purport to represent the results of future operations (amounts presented in millions, except per share figures).
Nine Months Ended September 30, |
||||||||
2013 |
2012 |
|||||||
Revenues from rental property |
$ | 696.8 | $ | 663.7 | ||||
Net income |
$ | 186.0 | $ | 179.5 | ||||
Net income available to the Company’s common shareholders |
$ | 136.7 | 104.3 | |||||
Net income available to the Company’s common shareholders per common share: |
||||||||
Basic |
$ | 0.34 | $ | 0.26 | ||||
Diluted |
$ | 0.33 | $ | 0.26 |
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
This Quarterly Report on Form 10-Q, together with other statements and information publicly disseminated by the Company contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and includes this statement for purposes of complying with the safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe the Company’s future plans, strategies and expectations, are generally identifiable by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project” or similar expressions. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the Company’s control and could materially affect actual results, performances or achievements. Factors which may cause actual results to differ materially from current expectations include, but are not limited to (i) general adverse economic and local real estate conditions, (ii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or a general downturn in their business, (iii) financing risks, such as the inability to obtain equity, debt or other sources of financing or refinancing on favorable terms for the Company, (iv) the Company’s ability to raise capital by selling its assets, (v) changes in governmental laws and regulations, (vi) the level and volatility of interest rates and foreign currency exchange rates, (vii) risks related to our international operations, (viii) the availability of suitable acquisition and disposition opportunities, (ix) valuation and risks related to our joint venture and preferred equity investments, (x) valuation of marketable securities and other investments, (xi) increases in operating costs, (xii) changes in the dividend policy for the Company’s common stock, (xiii) the reduction in the Company’s income in the event of multiple lease terminations by tenants or a failure by multiple tenants to occupy their premises in a shopping center, (xiv) impairment charges and (xv) unanticipated changes in the Company’s intention or ability to prepay certain debt prior to maturity and/or hold certain securities until maturity and the risk factors discussed in Part II, Item 1A. included in this Form 10-Q and in our Annual Report on Form 10-K for the year ended December 31, 2012, accordingly, there is no assurance that the Company’s expectations will be realized.
The following discussion should be read in conjunction with the accompanying Condensed Consolidated Financial Statements and Notes thereto. These unaudited financial statements include all adjustments which are, in the opinion of management, necessary to reflect a fair statement of the results for the interim periods presented, and all such adjustments are of a normal recurring nature.
Executive Summary
Kimco Realty Corporation is one of the nation’s largest publicly-traded owners and operators of neighborhood and community shopping centers. As of September 30, 2013, the Company had interests in 855 shopping center properties (the “Combined Shopping Center Portfolio”) aggregating 125.2 million square feet of gross leasable area (“GLA”) and 583 other property interests, primarily through the Company’s preferred equity investments, other real estate investments and non-retail properties, totaling 13.7 million square feet of GLA, for a grand total of 1,438 properties aggregating 138.9 million square feet of GLA, located in 43 states, Puerto Rico, Canada, Mexico, Chile, Brazil and Peru.
The executive officers are engaged in the day-to-day management and operation of real estate exclusively with the Company, with nearly all operating functions, including leasing, asset management, maintenance, construction, legal, finance and accounting, administered by the Company.
The Company’s vision is to be the premier owner and operator of shopping centers with its core business operations focusing on owning and operating neighborhood and community shopping centers through investments in North America. This vision has entailed a shift away from non-retail assets that the Company currently holds. These investments include non-retail preferred equity investments, marketable securities, mortgages on non-retail properties and several urban mixed-use properties. The Company has been actively selling its non-retail assets and investments. As of September 30, 2013, these investments had a book value of $149.4 million, which represents less than 1.3% of the Company’s total assets, before depreciation. In addition, the Company has an active capital recycling program of selling retail assets deemed non-strategic. If the Company accepts sales prices for these non-retail and/or non-strategic assets that are less than their net carrying values, the Company would be required to take impairment charges. In order to execute the Company’s vision, the Company’s strategy is to continue to strengthen its balance sheet by pursuing deleveraging efforts over time, providing it the necessary flexibility to invest opportunistically and selectively, primarily focusing on neighborhood and community shopping centers. In addition, the Company has an institutional management business with domestic and foreign institutional partners for the purpose of investing in neighborhood and community shopping centers.
Results of Operations
Comparison of the three months ended September 30, 2013 to 2012
Three Months Ended September 30, (amounts in millions) |
||||||||||||||||
2013 |
2012 |
Increase |
% change |
|||||||||||||
Revenues from rental property (1) |
$ | 232.1 | $ | 213.9 | $ | 18.2 | 8.5 |
% | ||||||||
Rental property expenses: (2) |
||||||||||||||||
Rent |
$ | 3.3 | $ | 3.3 | $ | - | - |
% | ||||||||
Real estate taxes |
30.9 | 28.8 | 2.1 | 7.3 |
% | |||||||||||
Operating and maintenance |
27.5 | 25.3 | 2.2 | 8.7 |
% | |||||||||||
$ | 61.7 | $ | 57.4 | $ | 4.3 | 7.5 |
% | |||||||||
Depreciation and amortization (3) |
$ | 63.2 | $ | 63.9 | $ | (0.7 | ) | (1.1 |
)% |
Comparison of the nine months ended September 30, 2013 to 2012
Nine Months Ended September 30, (amounts in millions) |
||||||||||||||||
2013 |
2012 |
Increase |
% change |
|||||||||||||
Revenues from rental property (1) |
$ | 689.7 | $ | 637.4 | $ | 52.3 | 8.2 |
% | ||||||||
Rental property expenses: (2) |
||||||||||||||||
Rent |
$ | 10.0 | $ | 9.5 | $ | 0.5 | 5.3 |
% | ||||||||
Real estate taxes |
88.8 | 84.1 | 4.7 | 5.6 |
% | |||||||||||
Operating and maintenance |
84.6 | 76.0 | 8.6 | 11.3 |
% | |||||||||||
$ | 183.4 | $ | 169.6 | $ | 13.8 | 8.1 |
% | |||||||||
Depreciation and amortization (3) |
$ | 186.3 | $ | 180.6 | $ | 5.7 | 3.2 |
% |
(1) |
Revenues from rental property increased primarily from the combined effect of (i) the acquisition of operating properties during 2013, and 2012, providing incremental revenues for the three and nine months ended September 30, 2013 of $10.8 million and $36.5 million, respectively, as compared to the corresponding periods in 2012, (ii) an overall increase in the consolidated shopping center portfolio occupancy to 93.6% at September 30, 2013, as compared to 92.7% at September 30, 2012, the completion of certain development and redevelopment projects, tenant buyouts and net growth in the current portfolio, providing incremental revenues for the three and nine months ended September 30, 2013 of $6.0 million and $10.8 million, respectively, as compared to the corresponding periods in 2012, and (iii) an increase in revenues relating to the Company’s Latin America portfolio of $1.4 million and $5.0 million, respectively, for the three and nine months ended September 30, 2013, as compared to the corresponding periods in 2012. |
(2) |
Rental property expenses include (i) rent expense relating to ground lease payments for which the Company is the lessee; (ii) real estate tax expense for consolidated properties for which the Company has a controlling ownership interest and (iii) operating and maintenance expense, which consists of property related costs including repairs and maintenance costs, roof repair, landscaping, parking lot repair, snow removal, utilities, property insurance costs, security and various other property related expenses. Rental property expenses increased for the three months ended September 30, 2013, as compared to the corresponding period in 2012, primarily due to (i) an increase in real estate taxes of $2.1 million, (ii) an increase in repairs and maintenance costs of $2.5 million, (iii) an increase in property services of $1.5 million and (iv) an increase in utilities expense of $0.8 million, primarily due to acquisitions of properties during 2013 and 2012, partially offset by (v) a decrease in insurance expense of $2.7 million due to a decrease in insurance claims. Rental property expenses increased for the nine months ended September 30, 2013, as compared to the corresponding period in 2012, primarily due to (i) an increase in real estate taxes of $4.7 million, (ii) an increase in repairs and maintenance costs of $5.6 million, (iii) an increase in snow removal costs of $2.1 million, (iv) an increase in property services of $1.9 million and (v) an increase in utilities expense of $1.3 million, primarily due to acquisitions of properties during 2013 and 2012, partially offset by (vi) a decrease in insurance expense of $2.1 million due to a decrease in insurance claims. |
(3) |
Depreciation and amortization increased for the nine months ended September 30, 2013, as compared to the corresponding period in 2012, primarily due to (i) operating property acquisitions during 2013 and 2012 and (ii) expensing of unamortized tenant costs related to tenant vacancies prior to their lease expiration, partially offset by (iii) certain operating property dispositions during 2013 and 2012. |
During the nine months ended September 30, 2013, the Company recognized impairment charges of $167.2 million ($58.1 million, before income taxes, is included in discontinued operations) of which $153.0 million related to adjustments to property carrying values, $10.0 million related to a cost method investment, $1.0 million related to certain joint venture investments and $3.2 million related to a preferred equity investment. During the nine months ended September 30, 2012, the Company recognized impairment charges of $37.7 million ($37.4 million, before income taxes, of which is included in discontinued operations) related to adjustments to property carrying values. The Company’s estimated fair values for these assets were primarily based upon (i) estimated sales prices from third party offers relating to property carrying values and joint venture investments and (ii) a discounted cash flow model relating to the Company’s cost method investment. The Company does not have access to the unobservable inputs used by the third parties to determine these estimated fair values. The discounted cash flows model includes all estimated cash inflows and outflows over a specified holding period. These cash flows were comprised of unobservable inputs which include forecasted revenues and expenses based upon market conditions and expectations for growth. The capitalization rate of 6.0% and discount rate of 9.5% which were utilized in this model were based upon observable rates that the Company believes to be within a reasonable range of current market rates for the respective investments. Based on these inputs the Company determined that its valuation of these investments was classified within Level 3 of the fair value hierarchy. The property carrying value impairment charges resulted from the Company’s efforts to market certain assets and management’s assessment as to the likelihood and timing of such potential transactions.
Mortgage financing income decreased $2.8 million to $3.3 million for the nine months ended September 30, 2013, as compared to $6.1 million for the corresponding period in 2012. This decrease is primarily due to a decrease in interest income resulting from the repayment of certain mortgage receivables during 2013 and 2012.
Interest, dividends and other investment income increased $8.6 million for the nine months ended September 30, 2013, as compared to the corresponding period in 2012. This increase is primarily due to an increase in realized gains of $5.3 million resulting from the sale of certain marketable securities during 2013 and an increase in cash distributions received in excess of basis related to cost method investments of $2.8 million for the nine months ended September 30, 2013, as compared to the corresponding period in 2012.
Other income/(expense), net changed $6.0 million to $2.9 million of income for the three months ended September 30, 2013, as compared to $3.1 million of expense for the three months ended September 30, 2012. This change is primarily due to an increase in gains on land sales of $5.5 million for the three months ended September 30, 2013, as compared to the corresponding period in 2012. Additionally, Other income/(expense), net changed $3.0 million to $3.1 million of expense for the nine months ended September 30, 2013, as compared to $6.1 million of expense for the nine months ended September 30, 2012. This change is primarily due to (i) increases in gains on land sales of $2.4 million for nine months ended September 30, 2013, as compared to the corresponding period in 2012 and (ii) a decrease in acquisition related costs of $2.4 million, partially offset by (iii) a increase in other corporate expenses of $0.9 million for the nine months ended September 30, 2013, as compared to the corresponding period in 2012 and (iv) an increase in franchise tax expense for the nine months ended September 30, 2013, as compared to the corresponding period in 2012.
Interest expense decreased $2.5 million and $7.6 million for the three and nine months ended September 30, 2013, as compared to the corresponding periods in 2012. This decrease is primarily related to lower interest rates on borrowings during the three and nine months ended September 30, 2013, as compared to the corresponding periods in 2012.
Provision for income taxes increased $18.7 million to $24.2 million for the three months ended September 30, 2013, as compared to $5.5 million for the corresponding period in 2012. This change is primarily due to (i) an increase in foreign tax expense of $21.7 million primarily relating from the sale of the Company’s unconsolidated joint venture interest in a portfolio of 84 operating properties in Mexico and (ii) a tax provision of $2.5 million resulting from incremental earnings due to increased profitability from properties within the Company’s taxable REIT subsidiaries, partially offset by (iii) an increase in tax benefit of $4.5 million relating to a decrease in equity in income recognized in connection with the Albertson’s investment and (iv) an increase in income tax benefit of $1.1 million related to impairments taken during the three months ended September 30, 2013, as compared to the corresponding period in 2012.
Provision for income taxes increased $14.5 million to $28.1 million for the nine months ended September 30, 2013, as compared to $13.6 million for the corresponding period in 2012. This change is primarily due to (i) an increase in foreign taxes of $22.9 million primarily relating to the sale of the Company’s unconsolidated joint venture interest in a portfolio of 84 operating properties in Mexico, (ii) an increase in income tax expense of $9.1 million relating to a change in control gain resulting from the purchase of a partner’s noncontrolling interest in an unconsolidated joint venture, (iii) a tax provision of $4.2 million resulting from incremental earnings due to increased profitability from properties within the Company’s taxable REIT subsidiaries, partially offset by (iv) a partial release of the deferred tax valuation allowance of $8.7 million related to FNC based on the Company’s estimated future earnings of FNC, (v) an increase in income tax benefit of $7.8 million related to impairments taken during the nine months ended September 30, 2013, as compared to the corresponding period in 2012 and (vi) an increase in tax benefit of $4.5 million relating to a decrease in equity in income recognized in connection with the Albertson’s investment.
Equity in income of joint ventures, net increased $71.7 million for the three months ended September 30, 2013, as compared to the corresponding period in 2012. This increase is primarily the result of (i) an increase in gains of $82.1 million, resulting from the sale of properties within various joint venture investments, primarily located in Mexico, during the three months ended September 30, 2013, as compared to the corresponding period in 2012, partially offset by (ii) an increase in impairment charges of $11.9 million recognized against certain joint venture investment properties primarily located in Mexico taken during the three months ended 2013, as compared to the corresponding period in 2012 and (iii) a decrease in equity in income of $1.5 million from the Company’s InTown Suites investment during the three months ended 2013, as compared to the corresponding period in 2012, resulting from the sale of this investment in 2013.
Equity in income of joint ventures, net increased $90.2 million for the nine months ended September 30, 2013, as compared to the corresponding period in 2012. This increase is primarily the result of (i) an increase in gains of $103.0 million resulting from the sale of properties within various joint venture investments, primarily located in Mexico during 2013 as compared to 2012, (ii) an increase in equity in income from three joint ventures of $2.6 million due to the Company’s increase in ownership percentage and (iii) incremental earnings due to increased profitability from properties within the Company’s joint venture program, partially offset by (iv) an increase in impairment charges of $12.0 million recognized against certain joint venture investment properties primarily located in Mexico taken during the nine months ended 2013, as compared to the corresponding period in 2012, (v) the recognition of $7.5 million in income on the sale of certain air rights at a property within one of the Company’s joint venture investments in Canada during 2012 and (vi) a decrease in equity in income of $1.0 million from the Company’s InTown Suites investment during the nine months ended 2013, as compared to the corresponding period in 2012, resulting from the sale of this investment in 2013.
During June 2013, the Company sold its unconsolidated investment in the InTown portfolio for a sales price of $735.0 million which included the assignment of $609.2 million in debt. This transaction resulted in a deferred gain to the Company of $21.7 million. The Company continues to maintain its guarantee of $145.2 million of outstanding debt assumed by the buyer. The guarantee is collateralized by the buyer’s ownership interest in the portfolio. The Company is entitled to a guarantee fee, for the initial term of the loan, which is scheduled to mature in December 2015. The guarantee fee is calculated based upon the difference between LIBOR plus 1.15% and 5.0% per annum multiplied by the outstanding amount of the loan. Additionally, the Company has entered into a commitment to provide financing up to $145.2 million for five years past the date of maturity. This commitment can be in the form of extensions with the current lender or a new lender or financing directly from the Company to the buyer. Due to this continued involvement, the Company deferred its gain until such time that the guarantee and commitment expire.
During the nine months ended September 30, 2013, the Company acquired four properties from joint ventures in which the Company had noncontrolling interests. The Company recorded an aggregate net gain on change in control of interests of $21.7 million related to the fair value adjustment associated with its original ownership of these properties.
During the nine months ended September 30, 2012, the Company acquired three properties from a joint venture in which the Company had a noncontrolling interest. The Company recorded an aggregate gain on change in control of interests of $14.2 million related to the fair value adjustment associated with its original ownership of these properties.
Equity in income from other real estate investments, net decreased $5.4 million to $29.9 million for the nine months ended September 30, 2013, as compared to $35.3 million for the corresponding period in 2012. This decrease is primarily due to (i) a decrease of $18.3 million in equity in income from the Albertson’s joint venture primarily resulting from increased operational losses during the nine months ended September 30, 2013, as compared to the corresponding period in 2012, partially offset by (ii) an increase of $12.0 million in earnings from the Company’s Preferred Equity Program primarily resulting from the sale of the Company’s interests in certain preferred equity investments.
During the nine months ended September 30, 2013, the Company disposed of 22 operating properties and three out-parcels in separate transactions, for an aggregate sales price of $153.3 million. These transactions, which are included in Discontinued Operations, resulted in an aggregate gain of $9.5 million and impairment charges of $31.7 million, after income taxes.
Additionally, during the nine months ended September 30, 2013, the Company sold four properties in its Mexico portfolio for an aggregate sales price of $84.0 million, which resulted in an aggregate gain of $18.3 million, after income taxes, and impairment charges of $6.0 million.
During the nine months ended September 30, 2012, the Company disposed of 30 operating properties and two outparcels, in separate transactions, for an aggregate sales price of $234.0 million. These transactions, which are included in Discontinued Operations, resulted in an aggregate gain of $36.5 million and impairment charges of $14.3 million.
During the nine months ended September 30, 2012, the Company sold an operating property to a newly formed unconsolidated joint venture in which the Company has a noncontrolling interest for a sales price of $55.5 million. This transaction resulted in a gain of $10.0 million, before income taxes, of which the Company deferred $2.0 million due to its continued involvement. This realized net gain has been recorded as Gain on sale of operating properties, net of tax in the Company’s Condensed Consolidated Statements of Income.
Net income attributable to the Company was $55.8 million and $174.7 million for the three and nine months ended September 30, 2013, respectively. Net income attributable to the Company for the three and nine months ended September 30, 2012 was $54.9 million and $177.7 million, respectively. On a diluted per share basis, net income was $0.10 and $0.32 for the three and nine months ended September 30, 2013, respectively, as compared to $0.07 and $0.28 for the three and nine months ended September 30, 2012, respectively. These changes are primarily attributable to (i) incremental earnings due to increased profitability from the Company’s operating properties and the acquisition of operating properties during 2013 and 2012, (ii) an increase in equity in income of joint ventures, net, (iii) an increase in gains on change in control of interests and (iv) an increase in interest, dividends and other investment income, partially offset by (v) an increase in tax provision relating to increased gains on sales from joint venture properties (vi) an increase in impairment charges recognized and (vii) a decrease in equity in income of other real estate investments, net. The 2012 diluted per share results were decreased by a reduction in net income available to common shareholders of $6.2 million resulting from the deduction of original issuance costs associated with the redemption of the Company’s 6.65% Class F Cumulative Redeemable Preferred Stock.
Tenant Concentration
The Company seeks to reduce its operating and leasing risks through diversification achieved by the geographic distribution of its properties, avoiding dependence on any single property, and a large tenant base. At September 30, 2013, the Company’s five largest tenants were TJX Companies, The Home Depot, Wal-Mart, Bed Bath & Beyond and Sears Holdings, which represented 3.0%, 2.9%, 2.4%, 1.8% and 1.7%, respectively, of the Company’s annualized base rental revenues including the proportionate share of base rental revenues from properties in which the Company has less than a 100% economic interest.
Liquidity and Capital Resources
The Company’s capital resources include accessing the public debt and equity capital markets, mortgage and construction loan financing and immediate access to an unsecured revolving credit facility with aggregate bank commitments of $1.75 billion.
The Company’s cash flow activities are summarized as follows (in millions):
Nine Months Ended September 30, |
||||||||
2013 |
2012 |
|||||||
Net cash flow provided by operating activities |
$ | 533.8 | $ | 407.6 | ||||
Net cash flow provided by/(used for) investing activities |
$ | 70.3 | $ | (130.1 |
) | |||
Net cash flow (used for)/provided by financing activities |
$ | (344.3 | ) | $ | 39.1 |
Operating Activities
The Company anticipates that cash on hand, borrowings under its revolving credit facility, issuance of equity and public debt, as well as other debt and equity alternatives, will provide the necessary capital required by the Company. Net cash flow provided by operating activities for the nine months ended September 30, 2013, was primarily attributable to (i) cash flow from the diverse portfolio of rental properties, (ii) the acquisition of operating properties during 2013 and 2012, (iii) new leasing, expansion and re-tenanting of core portfolio properties and (iv) operational distributions from the Company’s joint venture programs.
Cash flows provided by operating activities for the nine months ended September 30, 2013, were $533.8 million, as compared to $407.6 million for the comparable period in 2012. This increase of $126.2 million is primarily attributable to (i) increased operational distributions from joint ventures and other real estate investments, (ii) changes in accounts payable and accrued expenses and operating assets and liabilities due to timing of payments and (iii) higher operational income from operating properties including properties acquired during 2013 and 2012.
Investing Activities
Cash flows provided by investing activities for the nine months ended September 30, 2013, was $70.3 million, as compared to cash flows used for investing activities of $130.1 million for the comparable period in 2012. This change of $200.4 million resulted primarily from (i) an increase in reimbursements of investments and advances to real estate joint ventures of $273.8 million, (ii) a decrease in acquisition of operating real estate of $156.5 million, (iii) an increase in proceeds from the sale of marketable securities of $10.6 million, (iv) a decrease in improvements to operating real estate and real estate under development of $6.2 million, partially offset by, (v) an increase in investments and advances to real estate joint ventures of $130.4 million, (vi) an increase in investment in marketable securities of $33.6 million, (vii) a decrease in proceeds from the sale of operating properties of $29.2 million, (viii) an increase in other investments of $20.4 million, (ix) an increase in other real estate investments of $19.3 million, (x) a decrease in collection of mortgage loan receivable of $10.7 million, and (xi) a decrease in reimbursements of investments and advances to other real estate investments and other investments of $7.1 million.
Improvements to Operating Real Estate -
During the nine months ended September 30, 2013 and 2012, the Company expended $78.5 million and $82.9 million, respectively, towards improvements to operating real estate. These amounts are made up of the following (in thousands):
The Nine Months Ended September 30, |
||||||||
2013 |
2012 |
|||||||
Redevelopment/renovations |
$ | 23,235 | $ | 39,881 | ||||
Tenant improvements/tenant allowances |
45,496 | 32,614 | ||||||
Other |
9,759 | 10,395 | ||||||
Total |
$ | 78,490 | $ | 82,890 |
The decrease in improvement expenditures of $4.4 million is primarily related to decreased spending in the Latin American portfolio relating to improvements during the nine months ended September 30, 2013, as compared to the corresponding period in 2012.
Additionally, during the nine months ended September 30, 2013 and 2012 the Company capitalized interest of $0.9 million and $1.1 million, respectively, and capitalized payroll of $0.9 million and $0.8 million, respectively, in connection with the Company’s improvements of real estate.
The Company has an ongoing program to reformat and re-tenant its properties to maintain or enhance its competitive position in the marketplace. The Company anticipates its total capital commitment toward these reformatting and re-tenanting efforts and other redevelopment projects during 2013 will be approximately $90 million to $100 million. The funding of these capital requirements will be provided by cash flow from operating activities and availability under the Company’s revolving line of credit.
Investments and Advances to Joint Ventures -
During the nine months ended September 30, 2013, the Company expended $289.5 million for investments and advances to real estate joint ventures, which is primarily related to the Company’s acquisition of additional ownership interest in certain joint ventures and the acquisition of and improvements to properties within the joint ventures, and received $409.7 million from reimbursements of investments and advances to real estate joint ventures primarily relating to the sale of certain joint venture properties and other capital transactions.
Improvements to Real Estate Under Development -
The Company is engaged in ground-up development projects which will be held as long-term investments by the Company. The ground-up development projects generally have significant pre-leasing prior to the commencement of construction. As of September 30, 2013, the Company had a total of three ground-up development projects, consisting of two projects located in the U.S. and one project located in Peru.
The Company anticipates its total capital commitment during 2013 toward these development projects will be approximately $5 million to $10 million. The proceeds from availability under the Company’s revolving line of credit are expected to be sufficient to fund these anticipated capital requirements.
Dispositions and Transfers-
During the nine months ended September 30, 2013, the Company received net proceeds of $248.0 million relating to the sale of various operating properties.
Financing Activities
Cash flows used for financing activities for the nine months ended September 30, 2013, were $344.3 million, as compared to cash provided by financing activities $39.1 million for the comparable period in 2012. This change of $383.4 million resulted primarily from (i) a decrease in proceeds from issuance of stock of $596.1 million, (ii) an increase in net repayments/ borrowings under unsecured term loan/notes of $208.2 million, and (iii) an increase in dividends paid of $14.7 million, partially offset by, (iv) a decrease in redemption of preferred stock of $175.0 million, (v) a decrease in repayments under the Company’s unsecured revolving credit facility of $127.5 million, (vi) a decrease in principal payments of $79.1 million, (vii) a decrease in repurchases of common stock of $30.9 million, and (viii) an increase in proceeds from mortgage/construction loan financing of $29.7 million
Debt maturities for the remainder of 2013 consist of: $0.1 million of consolidated debt; $30.0 million of unconsolidated joint venture debt and $65.4 million of debt on properties included in the Company’s preferred equity program, assuming the utilization of extension options where available. The 2013 consolidated debt maturities are anticipated to be repaid with operating cash flows, borrowings from the Company’s credit facility (which at September 30, 2013, had $1.6 billion available) and debt refinancing. The 2013 unconsolidated joint venture and preferred equity debt maturities are anticipated to be repaid through debt refinancing and partner capital contributions, as deemed appropriate.
The Company intends to maintain strong debt service coverage and fixed charge coverage ratios as part of its commitment to maintain its investment-grade debt ratings. The Company plans to continue strengthening its balance sheet by pursuing deleveraging efforts over time. The Company may, from time-to-time, seek to obtain funds through additional common and preferred equity offerings, unsecured debt financings and/or mortgage/construction loan financings and other capital alternatives.
Since the completion of the Company’s IPO in 1991, the Company has utilized the public debt and equity markets as its principal source of capital for its expansion needs. Since the IPO, the Company has completed additional offerings of its public unsecured debt and equity, raising in the aggregate over $9.3 billion. Proceeds from public capital market activities have been used for the purposes of, among other things, repaying indebtedness, acquiring interests in neighborhood and community shopping centers, funding ground-up development projects, expanding and improving properties in the portfolio and other investments.
The Company has a $1.75 billion unsecured revolving credit facility (the “Credit Facility”) with a group of banks, which is scheduled to expire in October 2015 and has a one-year extension option. This credit facility provides funds to finance general corporate purposes, including (i) property acquisitions, (ii) investments in the Company’s institutional management programs, (iii) development and redevelopment costs and (iv) any short-term working capital requirements. Interest on borrowings under the Credit Facility accrues at LIBOR plus 1.05% and fluctuates in accordance with changes in the Company’s senior debt ratings and has a facility fee of 0.20% per annum. As part of this Credit Facility, the Company has a competitive bid option whereby the Company could auction up to $875.0 million of its requested borrowings to the bank group. This competitive bid option provides the Company the opportunity to obtain pricing below the currently stated spread. In addition, as part of the Credit Facility, the Company has a $500.0 million sub-limit which provides it the opportunity to borrow in alternative currencies such as Canadian Dollars, British Pounds Sterling, Japanese Yen or Euros. Pursuant to the terms of the Credit Facility, the Company, among other things, is subject to covenants requiring the maintenance of (i) maximum leverage ratios on both unsecured and secured debt and (ii) minimum interest and fixed coverage ratios. As of September 30, 2013, the Credit Facility had a balance of $153.1 million outstanding and $3.8 million appropriated for letters of credit.
Pursuant to the terms of the Credit Facility, the Company, among other things, is subject to maintenance of various covenants. The Company is currently not in violation of these covenants. The financial covenants for the Credit Facility are as follows:
Covenant |
Must Be |
As of 9/30/13 |
||||
Total Indebtedness to Gross Asset Value (“GAV”) |
<60% |
41% | ||||
Total Priority Indebtedness to GAV |
<35% |
8% | ||||
Unencumbered Asset Net Operating Income to Total Unsecured Interest Expense |
>1.75x |
3.61x |
||||
Fixed Charge Total Adjusted EBITDA to Total Debt Service |
>1.50x |
2.78x |
For a full description of the Credit Facility’s covenants refer to the Credit Agreement dated as of October 27, 2011, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K dated November 2, 2011.
During March 2013, the Company entered into a new five year 1.0 billion a Mexican peso (“MXN”) term loan which matures in March 2018. This term loan bears interest at a rate equal to TIIE (Equilibrium Interbank Interest Rate) plus 1.35% (5.65% as of September 30, 2013). The Company has the option to swap this rate to a fixed rate at any time during the term of the loan. The Company used these proceeds to repay its 1.0 billion MXN term loan, which matured in March 2013 and bore interest at a fixed rate of 8.58%. As of September 30, 2013, the outstanding balance on this new term loan was MXN 1.0 billion (USD $76.9 million). The Mexican term loan covenants are similar to the Credit Facility covenants described above.
During April 2012, the Company filed a shelf registration statement on Form S-3, which is effective for a term of three years, for the future unlimited offerings, from time-to-time, of debt securities, preferred stock, depositary shares, common stock and common stock warrants. The Company, pursuant to this shelf registration statement may, from time-to-time, offer for sale its senior unsecured debt for any general corporate purposes, including (i) funding specific liquidity requirements in its business, including property acquisitions, development and redevelopment costs and (ii) managing the Company’s debt maturities.
The Company’s supplemental indenture governing its senior notes contains the following covenants, all of which the Company is compliant with:
Covenant |
Must Be |
As of 9/30/13 |
||||
Consolidated Indebtedness to Total Assets |
<60% |
39% | ||||
Consolidated Secured Indebtedness to Total Assets |
<40% |
10% | ||||
Consolidated Income Available for Debt Service to Maximum Annual Service Charge |
>1.50x |
4.8x |
||||
Unencumbered Total Asset Value to Consolidated Unsecured Indebtedness |
>1.50x |
2.8x |
For a full description of the various indenture covenants refer to the Indenture dated September 1, 1993; First Supplemental Indenture dated August 4, 1994; the Second Supplemental Indenture dated April 7, 1995; the Third Supplemental Indenture dated June 2, 2006; the Fifth Supplemental Indenture dated as of September 24, 2009; the Fifth Supplemental Indenture dated as of October 31, 2006; the Sixth Supplemental Indenture dated as of May 23, 2013 filed in the Company's Current Report on Form 8-K dated May 23, 2013 and First Supplemental Indenture dated October 31, 2006, as filed with the U.S. Securities and Exchange Commission.
During May 2013, the Company issued $350.0 million of 10-year Senior Unsecured Notes at an interest rate of 3.125% payable semi-annually in arrears and are scheduled to mature in June 2023. Net proceeds from the issuance were $344.7 million, after related transaction costs of $0.5 million. The proceeds were used for general corporate purposes including the partial reduction of borrowings under the Company’s revolving credit facility and the repayment of the $75.0 million senior unsecured notes which matured in June 2013.
During July 2013, a wholly-owned subsidiary of the Company issued $200.0 million Canadian denominated (“CAD”) Series 4 unsecured notes on a private placement basis in Canada. The notes bear interest at 3.855% and are scheduled to mature on August 4, 2020. Proceeds from these notes were used to repay the Company’s CAD $200.0 million 5.180% unsecured notes, which matured on August 16, 2013.
During the nine months ended September 30, 2013, the Company also repaid (i) its $100.0 million 6.125% senior unsecured notes, which matured in January 2013 and (ii) its $75.0 million 4.70% senior unsecured notes, which matured in June 2013. During October 2013, the Company repaid its $100.0 million 5.190% senior unsecured notes which matured on October 1, 2013.
The Company, from time to time, repurchases shares of its common stock in amounts that offset new issuances of common shares in connection with the exercise of stock options or the issuance of restricted stock awards. These repurchases may occur in open market purchases, privately negotiated transactions or otherwise, subject to prevailing market conditions, the Company’s liquidity requirements, contractual restrictions and other factors. During the nine months ended September 30, 2013, the Company did not repurchase shares of its common stock.
In addition to the public equity and debt markets as capital sources, the Company may, from time-to-time, obtain mortgage financing on selected properties and construction loans to partially fund the capital needs of its ground-up development projects. As of September 30, 2013, the Company had over 380 unencumbered property interests in its portfolio.
During the nine months ended September 30, 2013, the Company (i) assumed $243.3 million of individual non-recourse mortgage debt relating to the acquisition of seven operating properties, including an increase of $3.9 million associated with fair value debt adjustments, (ii) obtained $36.0 million of individual non-recourse mortgage debt relating to three operating properties and (ii) paid off $132.5 million of mortgage debt that encumbered nine properties.
In connection with its intention to continue to qualify as a REIT for federal income tax purposes, the Company expects to continue paying regular dividends to its stockholders. These dividends will be paid from operating cash flows. The Company’s Board of Directors will continue to evaluate the Company’s dividend policy on a quarterly basis as the Board of Directors monitors sources of capital and evaluates the impact of the economy and capital markets availability on operating fundamentals. Since cash used to pay dividends reduces amounts available for capital investment, the Company generally intends to maintain a conservative dividend payout ratio, reserving such amounts as it considers necessary for the expansion and renovation of shopping centers in its portfolio, debt reduction, the acquisition of interests in new properties and other investments as suitable opportunities arise and such other factors as the Board of Directors considers appropriate. Cash dividends paid for the nine months ended September 30, 2013 and 2012 were $299.8 million and $285.1 million, respectively.
Although the Company receives substantially all of its rental payments on a monthly basis, it generally intends to continue paying dividends quarterly. Amounts accumulated in advance of each quarterly distribution will be invested by the Company in short-term money market or other suitable instruments. The Company’s Board of Directors declared a quarterly cash dividend of $0.21 per common share payable to shareholders of record on October 3, 2013, which was paid on October 15, 2013. The Board of Directors declared a quarterly cash dividend of $0.225 which represents a quarterly increase of $0.015 or 7.1% on an annualized basis per common share payable to shareholders of record on January 2, 2014, which is scheduled to be paid on January 15, 2014.
Funds from Operations
Funds From Operations (“FFO”) is a supplemental non-GAAP measure utilized to evaluate the operating performance of real estate companies. The National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as net income/(loss) attributable to common shareholders computed in accordance with generally accepted accounting principles (“GAAP”), excluding (i) gains or losses from sales of operating real estate assets and (ii) extraordinary items, plus (iii) depreciation and amortization of operating properties and (iv) impairment of depreciable real estate and in substance real estate equity investments and (v) after adjustments for unconsolidated partnerships and joint ventures calculated to reflect funds from operations on the same basis.
The Company presents FFO as it considers it an important supplemental measure of our operating performance and believes it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting results. Comparison of our presentation of FFO to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in the application of the NAREIT definition used by such REITs.
The Company also presents FFO as adjusted as an additional supplemental measure as it believes it is more reflective of the Company’s core operating performance. The Company believes FFO as adjusted provides investors and analysts an additional measure in comparing the Company’s performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. FFO as adjusted is generally calculated by the Company as FFO excluding certain transactional income and expenses and non-operating impairments which management believes are not reflective of the results within the Company’s operating real estate portfolio.
FFO is a supplemental non-GAAP financial measure of real estate companies’ operating performances, which does not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered an alternative for net income as a measure of liquidity. Our method of calculating FFO and FFO as adjusted may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
The Company’s reconciliation of net income available to common shareholders to FFO and FFO as adjusted for the three and nine months ended September 30, 2013 and 2012, is as follows (in thousands, except per share data):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||||
Net income available to common shareholders |
$ | 41,190 | $ | 27,106 | $ | 130,952 | $ | 113,442 | ||||||||
Gain on disposition of operating property, net of noncontrolling interests |
(23,922 | ) | (11,084 | ) | (28,827 | ) | (35,806 | ) | ||||||||
Gain on disposition of joint venture operating properties |
(57,651 | ) | (641 | ) | (108,407 | ) | (23,013 | ) | ||||||||
Depreciation and amortization - real estate related |
62,445 | 65,496 | 185,742 | 194,032 | ||||||||||||
Depreciation and amortization - real estate joint ventures, net of noncontrolling interests |
28,245 | 33,821 | 93,295 | 101,506 | ||||||||||||
Impairment of operating properties, net of tax and noncontrolling interests |
91,046 | 4,295 | 145,118 | 33,070 | ||||||||||||
FFO |
141,353 | 118,993 | 417,873 | 383,231 | ||||||||||||
Transactional (income)/expense: |
||||||||||||||||
Profit participation from other real estate investments, net |
(9,083 | ) | (862 | ) | (13,175 | ) | (9,750 | ) | ||||||||
Promote income from real estate joint ventures |
- | - | - | (3,921 | ) | |||||||||||
Gains from land sales |
(1,509 | ) | - | (1,674 | ) | (8,295 | ) | |||||||||
Acquisition costs |
532 | 2,290 | 3,327 | 8,459 | ||||||||||||
Executive severance costs |
- | - | - | 2,472 | ||||||||||||
Excess distribution from a cost method investment |
(79 | ) | - | (2,045 | ) | - | ||||||||||
Impairment of other investments |
4,271 | - | 20,299 | - | ||||||||||||
Gain on sale of marketable securities |
- | - | (5,329 | ) | - | |||||||||||
Deferred tax valuation allowance release |
- | - | (9,126 | ) | - | |||||||||||
Preferred stock redemption costs |
- | 6,213 | - | 6,213 | ||||||||||||
Other (income)/expense, net |
(876 | ) | 668 | (1,240 | ) | 1,024 | ||||||||||
Total transactional (income)/charges, net |
(6,744 | ) | 8,309 | (8,963 | ) | (3,798 | ) | |||||||||
FFO as adjusted |
$ | 134,609 | $ | 127,302 | $ | 408,910 | $ | 379,433 | ||||||||
Weighted average shares outstanding for FFO calculations: |
||||||||||||||||
Basic |
408,060 | 405,810 | 407,459 | 405,880 | ||||||||||||
Units |
1,519 | 1,526 | 1,539 | 1,533 | ||||||||||||
Dilutive effect of equity awards |
2,378 | 2,274 | 2,622 | 2,106 | ||||||||||||
Diluted (1) |
411,957 | 409,610 | 411,620 | 409,519 | ||||||||||||
FFO per common share – basic |
$ | 0.35 | $ | 0.29 | $ | 1.03 | $ | 0.94 | ||||||||
FFO per common share – diluted (1) |
$ | 0.34 | $ | 0.29 | $ | 1.02 | $ | 0.94 | ||||||||
FFO as adjusted per common share – basic |
$ | 0.33 | $ | 0.31 | $ | 1.00 | $ | 0.93 | ||||||||
FFO as adjusted per common share – diluted (1) |
$ | 0.33 | $ | 0.31 | $ | 1.00 | $ | 0.93 |
(1) |
Reflects the potential impact if certain units were converted to common stock at the beginning of the period, which would have a dilutive effect on FFO. FFO would be increased by $621 and $518 for the three months ended September 30, 2013 and 2012, respectively, and $1,878 and $1,555 for the nine months ended September 30, 2013 and 2012, respectively. The effect of other certain convertible units would have an anti-dilutive effect upon the calculation of Income from continuing operations per share. Accordingly, the impact of such conversion has not been included in the determination of diluted earnings per share calculations. |
Same Property Net Operating Income
Same Property Net Operating Income (“Same Property NOI”) is a supplemental non-GAAP financial measure of real estate companies’ operating performance. Same Property NOI is considered by management to be an important performance measure of the Company’s operations and management believes that it is helpful to investors as a measure of the Company’s operating performance because it includes only the net operating income of properties that have been owned for the entire current and prior year reporting periods and excludes properties under development and pending stabilization. As such, Same Property NOI assists in eliminating disparities in net income due to the development, acquisition or disposition of properties during the particular period presented, and thus provides a more consistent performance measure for the comparison of the Company's properties.
Same Property NOI is calculated using revenues from rental properties (excluding straight-line rents, lease termination fees and above/below market rents) less operating and maintenance expense, real estate taxes and rent expense, plus the Company’s proportionate share of Same Property NOI from unconsolidated real estate joint ventures, calculated on the same basis. Same Property NOI includes all properties that are owned for the entire current and prior year reporting periods and excludes properties under development and properties pending stabilization. Properties are deemed stabilized at the earlier of (i) reaching 90% leased or (ii) one year following a projects inclusion in operating real estate (two years for Latin American properties).
Same Property NOI is a supplemental non-GAAP financial measure of real estate companies’ operating performance and should not be considered an alternative to net income in accordance with GAAP or as a measure of liquidity. Our method of calculating Same Property NOI may differ from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
The following is a reconciliation of the Company’s Net income from continuing operations to Same Property NOI (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||||
Income from continuing operations |
$ | 42,176 | $ | 43,724 | $ | 186,404 | $ | 170,314 | ||||||||
Adjustments: |
||||||||||||||||
Management and other fee income |
(9,423 | ) | (8,917 | ) | (26,865 | ) | (27,053 | ) | ||||||||
General and administrative expenses |
30,961 | 29,880 | 96,456 | 95,157 | ||||||||||||
Impairment of property carrying values |
74,765 | - | 109,046 | 326 | ||||||||||||
Depreciation and amortization |
63,158 | 63,854 | 186,345 | 180,647 | ||||||||||||
Other expense, net |
49,037 | 56,307 | 151,047 | 167,485 | ||||||||||||
Provision for income taxes, net |
24,238 | 5,520 | 28,110 | 13,581 | ||||||||||||
Gain on change in control of interests |
- | - | (21,711 | ) | (14,156 | ) | ||||||||||
Equity in income of other real estate investments, net |
(10,547 | ) | (10,239 | ) | (29,910 | ) | (35,340 | ) | ||||||||
Non same property net operating income |
(22,750 | ) | (26,013 | ) | (94,336 | ) | (88,496 | ) | ||||||||
Non-operational expense from joint ventures, net |
(5,338 | ) | 76,781 | 117,275 | 216,578 | |||||||||||
Same Property NOI |
$ | 236,277 | $ | 230,897 | $ | 701,861 | $ | 679,043 |
Same Property NOI increased by $5.4 million or 2.3% for the three months ended September 30, 2013, as compared to the corresponding period in 2012. This increase is primarily the result of (i) an increase of $6.8 million related to lease-up and rent commencements in the U.S. and Latin America, partially offset by, (ii) a decrease of $1.0 million in other property income and (iii) the impact from changes in foreign currency exchange rates of $0.4 million. Same Property NOI increased by $22.8 million or 3.4% for the nine months ended September 30, 2013, as compared to the corresponding period in 2012. This increase is primarily the result of (i) an increase of $19.5 million related to lease-up and rent commencements in the U.S. and Latin America and (ii) an increase of $4.4 million in other property income, partially offset by, (iii) the impact from changes in foreign currency exchange rates of $1.1 million.
Leasing Activity
During the nine months ended September 30, 2013, the Company executed 717 leases totaling over 5.2 million square feet in the Company’s consolidated operating portfolio comprised of 297 new leases and 420 renewals and options. The leasing costs associated with these leases are anticipated to aggregate $30.4 million or $23.02 per square foot. These costs include $24.1 million of tenant improvements and $6.3 million of leasing commissions.
Tenant Lease Expirations
The following table sets forth the aggregate lease expirations for each of the next ten years, assuming no renewal options are exercised. For purposes of the table, the Total Annual Base Rent Expiring represents annualized rental revenue, for each lease that expires during the respective year. Amounts in thousands except for number of lease data:
Year Ending December 31, |
Number of Leases Expiring |
Square Feet Expiring |
Total Annual Base Rent Expiring |
% of Gross Annual Rent |
||||||||||||
(1) | 193 | 592 | $ | 9,767 | 1.5 |
% | ||||||||||
2013 |
118 | 669 | $ | 9,291 | 1.4 |
% | ||||||||||
2014 |
673 | 4,106 | $ | 52,862 | 8.2 |
% | ||||||||||
2015 |
701 | 4,803 | $ | 63,923 | 9.9 |
% | ||||||||||
2016 |
698 | 5,324 | $ | 69,286 | 10.7 |
% | ||||||||||
2017 |
734 | 7,228 | $ | 90,164 | 13.9 |
% | ||||||||||
2018 |
686 | 6,023 | $ | 78,511 | 12.1 |
% | ||||||||||
2019 |
300 | 3,915 | $ | 46,698 | 7.2 |
% | ||||||||||
2020 |
195 | 2,658 | $ | 32,945 | 5.1 |
% | ||||||||||
2021 |
180 | 2,438 | $ | 29,266 | 4.5 |
% | ||||||||||
2022 |
188 | 2,243 | $ | 29,479 | 4.5 |
% | ||||||||||
2023 |
186 | 2,227 | $ | 30,946 | 4.8 |
% |
(1) Leases currently under month to month lease or in process of renewal
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company’s primary market risk exposure is interest rate risk and fluctuations in foreign currency exchange rate risk. The following table presents the Company’s aggregate fixed rate and variable rate domestic and foreign debt obligations outstanding as of September 30, 2013, with corresponding weighted-average interest rates sorted by maturity date. The table does not include extension options where available. The information is presented in U.S. dollar equivalents, which is the Company’s reporting currency. The instruments’ actual cash flows are denominated in U.S. dollars, Canadian dollars (CAD), Mexican pesos (MXN) and Chilean pesos (CLP) as indicated by geographic description (amounts are USD equivalent in millions).
2013 |
2014 |
2015 |
2016 |
2017 |
Thereafter |
Total |
Fair Value |
|||||||||||||||||||||||||
U.S. Dollar Denominated |
||||||||||||||||||||||||||||||||
Secured Debt |
||||||||||||||||||||||||||||||||
Fixed Rate |
$ | 0.1 | $ | 237.9 | $ | 169.2 | $ | 293.7 | $ | 180.2 | $ | 172.3 | $ | 1,053.4 | $ | 1,103.5 | ||||||||||||||||
Average Interest Rate |
9.50 |
% |
6.30 |
% |
5.28 |
% |
6.50 |
% |
6.14 |
% |
5.12 |
% |
5.97 |
% |
||||||||||||||||||
Variable Rate |
$ | - | $ | - | $ | 6.0 | $ | - | $ | 2.0 | $ | 21.1 | $ | 29.1 | $ | 28.4 | ||||||||||||||||
Average Interest Rate |
- | - | 0.13 |
% |
- | 4.00 |
% |
3.04 | % | 2.50 |
% |
|||||||||||||||||||||
Unsecured Debt |
||||||||||||||||||||||||||||||||
Fixed Rate |
$ | 100.0 | $ | 294.7 | $ | 350.0 | $ | 300.0 | $ | 290.9 | $ | 950.0 | $ | 2,285.6 | $ | 2,445.9 | ||||||||||||||||
Average Interest Rate |
5.19 |
% |
5.20 |
% |
5.29 |
% |
5.78 |
% |
5.70 |
% |
4.68 |
% |
5.14 |
% |
||||||||||||||||||
Variable Rate |
$ | - | $ | 400.0 | $ | 125.0 | $ | - | $ | - | $ | - | $ | 525.0 | $ | 516.2 | ||||||||||||||||
Average Interest Rate |
- | 1.23 |
% |
3.21 |
% |
- | - | - | 1.70 |
% |
||||||||||||||||||||||
Canadian Dollar Denominated |
||||||||||||||||||||||||||||||||
Unsecured Debt |
||||||||||||||||||||||||||||||||
Fixed Rate |
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 339.3 | $ | 339.3 | $ | 360.2 | ||||||||||||||||
Average Interest Rate |
- | - | - | - | - | 4.77 |
% |
4.77 |
% |
|||||||||||||||||||||||
Variable Rate |
$ | - | $ | - | $ | 28.1 | $ | - | $ | - | $ | - | $ | 28.1 | $ | 27.6 | ||||||||||||||||
Average Interest Rate |
- | - | 2.27 |
% |
- | - | - | 2.27 |
% |
|||||||||||||||||||||||
Mexican Pesos Denominated |
||||||||||||||||||||||||||||||||
Unsecured Debt |
||||||||||||||||||||||||||||||||
Variable Rate |
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 76.9 | $ | 76.9 | $ | 81.1 | ||||||||||||||||
Average Interest Rate |
- | - | - | - | - | 5.65 |
% |
5.65 |
% |
|||||||||||||||||||||||
Chilean Pesos Denominated |
||||||||||||||||||||||||||||||||
Secured Debt |
||||||||||||||||||||||||||||||||
Variable Rate |
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 43.3 | $ | 43.3 | $ | 49.3 | ||||||||||||||||
Average Interest Rate |
- | - | - | - | - | 5.68 |
% |
5.68 |
% |
Based on the Company’s variable-rate debt balances, interest expense would have increased by $5.3 million for the nine months ended September 30, 2013, if short-term interest rates were 1% higher.
The following table presents the Company’s foreign investments and respective cumulated translation adjustments (“CTA”) as of September 30, 2013. Investment amounts are shown in their respective local currencies and the U.S. dollar equivalents, CTA balances are shown in US dollars:
Foreign Investment (in millions) |
||||||||||||
Country |
Local Currency |
US Dollars |
CTA Gain/(Loss) |
|||||||||
Mexican real estate investments (MXN) |
8,010.0 | $ | 608.0 | $ | (100.7 | ) | ||||||
Canadian real estate joint venture and marketable securities investments (CAD) |
403.0 | $ | 390.7 | $ | 25.9 | |||||||
Chilean real estate investments (CLP) |
37,575.9 | $ | 74.7 | $ | (6.5 | ) | ||||||
Brazilian real estate investments (Brazilian Real) |
41.1 | $ | 18.4 | $ | (6.1 | ) | ||||||
Peruvian real estate investments (Peruvian Nuevo Sol) |
15.3 | $ | 5.5 | $ | 0.2 |
The foreign currency exchange risk has been partially mitigated, but not eliminated, through the use of local currency denominated debt. The Company has not, and does not plan to, enter into any derivative financial instruments for trading or speculative purposes.
CTA results from currency fluctuations between local currency and the U.S. dollar during the period in which the Company held its investment. The CTA amounts are subject to future changes resulting from ongoing fluctuations in the respective foreign currency exchange rates. Under U.S. GAAP, the Company is required to release CTA balances into earnings when the Company has substantial liquidated its investment in a foreign entity. During 2013, the Company began selling properties within its Latin American portfolio and the Company may, in the near term, substantially liquidate all of its investments in this portfolio which will require the then unrealized loss on foreign currency translation to be recognized as a charge against earnings.
Item 4. Controls and Procedures
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective.
There have not been any changes in the Company’s internal control over financial reporting during the fiscal quarter to which this report relates that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II
OTHER INFORMATION
Item 1. Legal Proceedings
The following information supplements and amends our discussion set forth under Part I, Item 3 "Legal Proceedings" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012.
On January 28, 2013, the Company received a subpoena from the Enforcement Division of the SEC in connection with an investigation, In the Matter of Wal-Mart Stores, Inc. (FW-3678), that the SEC Staff is currently conducting with respect to possible violations of the Foreign Corrupt Practices Act. The Company is responding to the subpoena and intends to cooperate fully with the SEC in this matter. The U.S. Department of Justice (“DOJ”) is conducting a parallel investigation, and the Company is cooperating with the DOJ investigation. At this point, we are unable to predict the duration, scope or result of the SEC or DOJ investigation.
The Company is not presently involved in any litigation, nor to its knowledge is any litigation threatened against the Company or its subsidiaries, that in management's opinion, would result in any material adverse effect on the Company's ownership, management or operation of its properties taken as a whole, or which is not covered by the Company's liability insurance.
Item 1A. Risk Factors
There are no material changes from risk factors as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2012.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 4. Mine Safety Disclosures
None.
Item 6. Exhibits
Exhibits –
4.1 Agreement to File Instruments
Kimco Realty Corporation (the “Registrant”) hereby agrees to file with the Securities and Exchange Commission, upon request of the Commission, all instruments defining the rights of holders of long-term debt of the Registrant and its consolidated subsidiaries, and for any of its unconsolidated subsidiaries for which financial statements are required to be filed, and for which the total amount of securities authorized thereunder does not exceed 10 percent of the total assets of the Registrant and its subsidiaries on a consolidated basis.
10.1 |
First Amendment to Credit Agreement, dated as of June 3, 2013, among Kimco Realty Corporation, a Maryland corporation, the subsidiaries of Kimco party thereto, the lenders party thereto, and JPMorgan Chase Bank, N.A., as administrative agent (filed with the Company’s Current Report on Form 8-K on June 7, 2013) | |
12.1 |
Computation of Ratio of Earnings to Fixed Charges | |
|
12.2 |
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends |
|
31.1 |
Certification of the Company’s Chief Executive Officer, David B. Henry, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 |
Certification of the Company’s Chief Financial Officer, Glenn G. Cohen, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
32.1 |
Certification of the Company’s Chief Executive Officer, David B. Henry, and the Company’s Chief Financial Officer, Glenn G. Cohen, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
101.INS |
XBRL Instance Document |
|
101.SCH |
XBRL Taxonomy Extension Schema |
|
101.CAL |
XBRL Taxonomy Extension Calculation Linkbase |
|
101.DEF |
XBRL Taxonomy Extension Definition Linkbase |
|
101.LAB |
XBRL Taxonomy Extension Label Linkbase |
|
101.PRE |
XBRL Taxonomy Extension Presentation Linkbase |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
KIMCO REALTY CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
November 1, 2013 |
|
|
/s/ David B. Henry |
(Date) |
|
|
David B. Henry |
|
|
|
Chief Executive Officer |
|
|
|
|
|
|
|
|
November 1, 2013 |
|
|
/s/ Glenn G. Cohen |
(Date) |
|
|
Glenn G. Cohen |
|
|
|
Chief Financial Officer |
37