Attached files
file | filename |
---|---|
8-K - KIMCO REALTY CORPORATION 8-K - KIMCO REALTY CORP | a50162407.htm |
Exhibit 99.1
Kimco Realty Corp. Announces Fourth Quarter and Full Year 2011 Results; Reports Seventh Consecutive Quarter of Positive Same-Property Net Operating Income
NEW HYDE PARK, N.Y.--(BUSINESS WIRE)--February 8, 2012--Kimco Realty Corp. (NYSE: KIM) today reported results for the fourth quarter and year ended December 31, 2011.
Highlights for the Fourth Quarter and Full Year 2011:
- Reported funds from operations (FFO) of $135.4 million or $0.33 per diluted share and $517.2 million or $1.27 per diluted share for the fourth quarter and full year 2011, respectively, compared to $125.3 million or $0.31 per diluted share and $493.2 million or $1.21 per diluted share for the same periods in 2010;
- Recognized recurring FFO of $489.8 million or $1.20 per diluted share for the full year 2011, representing a 5 percent increase per diluted share over 2010 recurring FFO;
- Ended the quarter with gross occupancy in the combined and U.S. shopping center portfolios of 93.3 percent and 93.2 percent, respectively, representing increases of 30 basis points on a sequential basis;
- Generated positive U.S. cash-basis leasing spreads of 4.9 percent on 282 new leases, renewals and options totaling 1.3 million square feet for the quarter;
- Increased combined same-property net operating income (NOI) of 1.6 percent over the fourth quarter 2010;
- Acquired interests in 21 retail properties (17 wholly-owned and four joint ventures) comprising 3.6 million square feet for $494 million in 2011;
- Disposed of 31 non-strategic shopping centers for $158 million during the year; and
- Reduced non-retail investments by $286 million in 2011 and represent 4.5 percent of gross assets.
Financial Results
Net income available to common shareholders for the fourth quarter of 2011 was $31.6 million or $0.08 per diluted share, compared to $22.2 million or $0.05 per diluted share for the fourth quarter of 2010. The change in year-over-year net income available to common shareholders is primarily related to the following items (in millions):
Change | ||
Increase in gains on sales of operating properties not included in FFO | $12 | |
Increase in consolidated NOI | 8 | |
Decrease in real estate related depreciation (including joint ventures) | 3 | |
Other misc. | 2 | |
Decrease in non-recurring income | (7) | |
Decrease in interest income from repayment of Valad convertible notes | (6) | |
Increase in interest expense | (3) | |
Total change in net income available to common shareholders | $9 |
For the full year 2011, net income available to common shareholders was $109.7 million or $0.27 per diluted share, compared to $91.5 million or $0.22 per diluted share for the full year 2010.
In response to recent clarifications regarding NAREIT’s definition of Funds From Operations (FFO), a widely accepted supplemental measure of REIT performance, Kimco has revised its reporting of FFO to exclude impairments on operating properties from its calculation for all periods presented. FFO for the fourth quarter 2011 was $135.4 million or $0.33 per diluted share, compared to $125.3 million or $0.31 per diluted share for the same period in the prior year. Recurring FFO, which excludes the effects of non-operating impairments and non-recurring income, was $123.5 million or $0.30 per diluted share for the fourth quarter 2011, compared to $119.7 million or $0.29 per diluted share for the same quarter of the prior year.
For the full year 2011, FFO was $517.2 million or $1.27 per diluted share, compared to $493.2 million or $1.21 per diluted share in 2010. Recurring FFO in 2011 was $489.8 million, or $1.20 per diluted share, compared to $465.4 million, or $1.14 per diluted share, for the full year 2010. A reconciliation of net income to FFO is provided in the tables accompanying this news release.
Non-Recurring Income and Non-Cash Impairments
Recurring FFO excludes non-recurring income of $15.3 million and other non-operating impairments of $3.4 million, both net of tax, for the fourth quarter of 2011. Non-recurring income in the fourth quarter was mainly attributable to the following (in millions):
Monetization of several preferred equity investments and other non-retail investments | $11 | |
Gain on sale of a former development property | 4 | |
Promote recognized on the sale of a joint venture property | 2 | |
Operating property transaction costs | (2) | |
Total non-recurring income – fourth quarter 2011 | $15 |
The other non-operating impairments in the fourth quarter primarily resulted from the completed or pending dispositions of two preferred equity investments and several marketable securities.
On a full-year basis for 2011, non-recurring income was $32.8 million and other non-operating impairments were $5.4 million. Non-recurring income in 2010, including the early extinguishment of debt, was $47.3 million and non-operating impairments were $19.6 million.
Core Business Operations
Shopping Center Portfolio
Fourth quarter 2011 shopping center portfolio operating results:
Combined Shopping Center Portfolio (includes U.S., Canada and Latin America)
- Gross occupancy was 93.3 percent, an increase of 30 basis points both sequentially and over the fourth quarter 2010;
- Pro-rata occupancy was 93.1 percent, an increase of 30 basis points sequentially and 40 basis points over the fourth quarter 2010;
- Combined same-property net operating income (NOI) increased 1.6 percent over the fourth quarter 2010; and
- Total leases executed in the combined portfolio: 570 new leases, renewals and options totaling 1.8 million square feet.
Gross and pro-rata occupancy in the combined portfolio was negatively impacted by 40 basis points from the inclusion of 13 former Latin American development properties (approximately 82 percent occupied) in 2011. Excluding these properties from occupancy, the combined portfolio gross and pro-rata occupancy rate would be 93.7 percent and 93.5 percent, respectively as of December 31, 2011.
U.S. Shopping Center Portfolio
- Gross occupancy was 93.2 percent, an increase of 30 basis points sequentially and 50 basis points over the fourth quarter 2010;
- Pro-rata occupancy was 93.1 percent, an increase of 30 basis points sequentially and 70 basis points over the fourth quarter 2010;
- U.S. same-property NOI (cash-basis, excluding lease termination fees and including charges for bad debts) increased 1.1 percent from the same period in 2010; and
- Pro-rata U.S. cash-basis leasing spreads increased 4.9 percent, new leases increased 6.6 percent, and renewals/options increased 3.6 percent.
Fourth quarter 2011 gross U.S. occupancy increased 10 basis points due to positive net absorption, and 30 basis points from the net effect of acquisitions and dispositions over the fourth quarter 2010. On a pro-rata basis, U.S. occupancy increased 30 basis points from positive net absorption, and 40 basis points from the net effect of acquisitions and dispositions for the same periods.
In 2011, the company executed 2,474 leases totaling more than 8 million square feet. This includes 487 same-space new leases totaling 1.5 million square feet, and 1,169 lease renewals and options for 4.5 million square feet. Additionally, the company signed more than 800 new leases totaling nearly 2 million square feet for spaces vacant for more than one year. For the trailing four quarters of 2011, pro-rata U.S. cash-basis leasing spreads increased 350 basis points to 2.6 percent over the same period in 2010.
During 2011, the company acquired for its wholly-owned portfolio 17 shopping centers and one outparcel, comprising 2.3 million square feet, for a total of $353.7 million, including $117.9 million of mortgage debt. Additionally, the company acquired the remaining interest in an unencumbered grocery-anchored shopping center in Pensacola, Fla., comprising 101,000 square feet for $17.8 million.
Kimco’s operating shopping center portfolio includes 941 operating properties comprising 811 assets in the United States and Puerto Rico, 63 in Canada, 54 in Mexico and 13 in South America. The operating portfolio includes 11 former development properties in Latin America that are, on a gross basis, approximately 75 percent leased and are not currently included in the company’s occupancy. These properties will be included in occupancy the earlier of (i) reaching 90 percent leased or (ii) two years following the project’s inclusion in operating real estate. Additionally, the company has four development properties and one completed project pending stabilization.
Non-Strategic U.S. Shopping Center Portfolio
In 2011, Kimco disposed of 31 non-strategic U.S. shopping centers (25 wholly-owned and six unconsolidated joint ventures) that were on a gross basis approximately 79 percent occupied and which comprise 2.6 million square feet, for a total of $158.1 million, including $34.6 million of mortgage debt. Kimco’s share of proceeds from these sales was $109.6 million.
As of December 31, 2011, the company had 122 non-strategic U.S. shopping centers, comprising 8.1 million square feet, with 83 percent pro-rata occupancy.
Investment Management and Other Joint Venture Programs
During the fourth quarter, the company realized fee income of $8.5 million from its investment management business. This includes $7.1 million in management fees, $0.3 million in acquisition fees and $1.1 million in other ongoing fees.
In 2011, Kimco transferred two wholly-owned properties into an existing institutional joint venture for $61.6 million. Kimco holds a 15 percent ownership interest in this joint venture, in addition to serving as the operating partner.
Also during 2011, the company, through two existing institutional joint ventures, separately purchased two U.S. shopping centers comprising a total of 545,000 square feet for a gross purchase price of $95.5 million, including $34.1 million of mortgage debt. Kimco holds approximately a 53 percent blended ownership interest in these properties.
In addition, a new joint venture in which Kimco holds a 50 percent interest acquired a 776,000 square foot unencumbered shopping mall targeted for redevelopment for a gross purchase price of $28.2 million.
During the fourth quarter 2011, Kimco increased its ownership interest in an existing Canadian joint venture portfolio from 67 percent to 90 percent for a purchase price of approximately $29 million. This Canadian joint venture also converted a retail preferred equity investment into a pari-passu joint venture and separately acquired an 88,000 square foot grocery-anchored shopping center in Chilliwack, British Columbia, for a gross purchase price of $20.3 million, including $14.8 million of mortgage debt.
As of December 31, 2011, the company had a total of 285 properties in its investment management program with 24 institutional partners, and 164 properties in other joint ventures.
Structured Investments and Non-Retail Assets
During the fourth quarter, the company recognized $26.4 million of income related to its structured investments and other non-retail assets, of which $14.6 million was recurring. The recurring income was attributable to $6.2 million from preferred equity investments, $6.1 million from non-retail joint ventures including Westmont Hospitality, and $2.3 million primarily from interest, dividends and other investment income.
Non-retail and structured investment transaction earnings for the fourth quarter 2011 were $11.4 million, net of tax, primarily from a $9.6 million gain on a non-retail preferred equity investment resulting from a distribution in excess of book value, and $0.8 million in gains on sales of marketable securities.
During 2011, the company reduced its non-retail investment portfolio by 36 percent to $513 million at December 31, 2011, representing 4.5 percent of gross assets, compared to $799 million or 7 percent of gross assets at December 31, 2010.
Dividend and Capital Structure
As separately announced, the company’s board of directors declared a quarterly cash dividend of $0.19 per common share, payable on April 16, 2012, to shareholders of record on April 4, 2012, representing an ex-dividend date of April 2, 2012.
As previously announced, Kimco entered into a new $1.75 billion unsecured U.S. revolving credit facility that replaced the company’s $1.5 billion U.S. and $250 million Canadian-denominated revolving credit facilities. This credit facility has a term of four years with a one year extension, and accrues interest at a 105 basis point spread over LIBOR. As of December 31, 2011, the company maintains access to approximately $1.5 billion of immediate liquidity under this credit facility.
For the year ended December 31, 2011, Kimco’s consolidated net debt to recurring EBITDA was 6.2x compared to 6.3x for the prior year. In addition, the company maintained investment-grade credit ratings with S&P (BBB+), Moody's (Baal) and Fitch (BBB+) as of December 31, 2011.
2012 Guidance
The company remains committed to its core business objectives:
- Increasing shareholder value through the ownership, management and selective acquisition of neighborhood and community shopping centers;
- Continuing lease-up of its Latin America portfolio;
- Actively engaging in the disposition of its non-retail and non-strategic retail assets; and
- Strengthening its balance sheet with a long-term focus on reducing leverage levels and employing a conservative capital mix.
The company’s 2012 full year recurring FFO guidance range, which does not include any estimate for transactional activities or non-operating impairments, remains $1.22 - $1.26 per diluted share.
Estimated shopping center portfolio metrics are as follows:
- Combined portfolio occupancy: +50 to +100 basis points
- Combined same-property NOI: +1.5 to +3.5 percent
Conference Call and Supplemental Materials
Kimco will hold its quarterly conference call on Thursday, Feb. 9, 2012, at 10:00 a.m. EST. The call will include a review of the company’s fourth quarter and full year 2011 performance as well as a discussion of the company’s strategy and expectations for the future.
To participate, dial 1-800-946-0709. A replay will be available for one week by dialing 1-888-203-1112 and using Conference ID 4719560. Access to the live call and replay will be available through the company's website at investors.kimcorealty.com.
About Kimco
Kimco Realty Corp. (NYSE: KIM) is a real estate investment trust (REIT) headquartered in New Hyde Park, N.Y. that owns and operates North America’s largest portfolio of neighborhood and community shopping centers. As of December 31, 2011, the company owned interests in 946 shopping centers comprising 138 million square feet of leasable space across 44 states, Puerto Rico, Canada, Mexico and South America. Publicly traded on the NYSE since 1991, and included in the S&P 500 Index, the company has specialized in shopping center acquisitions, development and management for more than 50 years. For further information, please visit www.kimcorealty.com, the company’s blog at blog.kimcorealty.com, or follow Kimco on Twitter at www.twitter.com/kimcorealty.
Safe Harbor Statement
The statements in this news release state the company's and management's intentions, beliefs, expectations or projections of the future and are forward-looking statements. It is important to note that the company's actual results could differ materially from those projected in such forward-looking statements. Factors that could 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, (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) the availability of suitable acquisition and disposition opportunities, (viii) valuation of joint venture investments, (ix) valuation of marketable securities and other investments, (x) increases in operating costs, (xi) changes in the dividend policy for our common stock, (xii) the reduction in our income in the event of multiple lease terminations by tenants or a failure by multiple tenants to occupy their premises in a shopping center, (xiii) impairment charges, and (xiv) unanticipated changes in our intention or ability to prepay certain debt prior to maturity and/or hold certain securities until maturity. Additional information concerning factors that could cause actual results to differ materially from those forward-looking statements is contained from time to time in the company's Securities and Exchange Commission filings, including but not limited to the company's Annual Report on Form 10-K for the year ended December 31, 2010. Copies of each filing may be obtained from the company or the Securities and Exchange Commission.
The company refers you to the documents filed by the company from time to time with the Securities and Exchange Commission, specifically the section titled "Risk Factors" in the company's Annual Report on Form 10-K for the year ended December 31, 2010, as may be updated or supplemented in the company’s Form 10-Q filings, which discuss these and other factors that could adversely affect the company's results.
Condensed Consolidated Statements of Income | ||||||||||||||||||||||||||||
(in thousands, except share information) |
||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||||||
Revenues from Rental Properties | $ | 222,963 | $ | 210,585 | $ | 873,694 | $ | 831,207 | ||||||||||||||||||||
Rental Property Expenses: | ||||||||||||||||||||||||||||
Rent | 3,324 | 3,229 | 13,889 | 13,757 | ||||||||||||||||||||||||
Real Estate Taxes | 28,877 | 26,268 | 117,237 | 113,723 | ||||||||||||||||||||||||
Operating and Maintenance | 34,541 | 33,240 | 124,896 | 118,641 | ||||||||||||||||||||||||
66,742 | 62,737 | 256,022 | 246,121 | |||||||||||||||||||||||||
Net Operating Income | 156,221 | 147,848 | 617,672 | 585,086 | ||||||||||||||||||||||||
Management and Other Fee Income | 8,494 | 9,577 | 35,321 | 39,918 | ||||||||||||||||||||||||
Mortgage Financing Income | 1,546 | 1,879 | 7,273 | 9,405 | ||||||||||||||||||||||||
Income from Other Real Estate Investments | 762 | 939 | 3,824 | 3,642 | ||||||||||||||||||||||||
Depreciation and Amortization | (62,039 | ) | (60,931 | ) | (247,549 | ) | (232,835 | ) | ||||||||||||||||||||
104,984 | 99,312 | 416,541 | 405,216 | |||||||||||||||||||||||||
Interest, Dividends and Other Investment Income | 2,393 | 5,426 | 16,566 | 21,241 | ||||||||||||||||||||||||
Other Expense, Net | (2,574 | ) | (2,086 | ) | (4,891 | ) | (4,617 | ) | ||||||||||||||||||||
Interest Expense | (57,413 | ) | (54,836 | ) | (225,035 | ) | (226,102 | ) | ||||||||||||||||||||
General and Administrative Expenses | (28,697 | ) | (26,172 | ) | (118,937 | ) | (109,152 | ) | ||||||||||||||||||||
Early Extinguishment of Debt | - | - | - | (10,811 | ) | |||||||||||||||||||||||
18,693 | 21,644 | 84,244 | 75,775 | |||||||||||||||||||||||||
Gain on Sale of Development Properties | 12,074 | - | 12,074 | 2,130 | ||||||||||||||||||||||||
Impairments: | ||||||||||||||||||||||||||||
Property Carrying Values | (3,859 | ) | (12,053 | ) | (5,884 | ) | (13,953 | ) | ||||||||||||||||||||
Investments in Other Real Estate Investments | (2,681 | ) | (7,448 | ) | (3,290 | ) | (13,442 | ) | ||||||||||||||||||||
Marketable Securities & Other Investments | (1,580 | ) | (4,104 | ) | (1,580 | ) | (5,266 | ) | ||||||||||||||||||||
Investments in Real Estate Joint Ventures | - | - | (5,123 | ) | - | |||||||||||||||||||||||
(Provision)/Benefit for Income Taxes, Net | (5,315 | ) | 364 | (19,537 | ) | (3,228 | ) | |||||||||||||||||||||
Equity in Income of Joint Ventures, Net | 14,227 | 6,861 | 64,036 | 34,579 | ||||||||||||||||||||||||
Equity in Income of Other Real Estate Investments, Net | 16,690 | 23,968 | 51,813 | 60,846 | ||||||||||||||||||||||||
Income from Continuing Operations | 48,249 | 29,232 | 176,753 | 137,441 | ||||||||||||||||||||||||
Discontinued Operations: | ||||||||||||||||||||||||||||
(Loss)/Income from Discontinued Operating Properties, Net of Tax | (59 | ) | 19,950 | 3,565 | 26,076 | |||||||||||||||||||||||
Impairment/Loss on Operating/Development Properties Sold, Net of Tax | (6,744 | ) | (2,735 | ) | (15,663 | ) | (6,175 | ) | ||||||||||||||||||||
Gain on Disposition of Operating Properties | 8,605 | 228 | 17,327 | 1,932 | ||||||||||||||||||||||||
Income from Discontinued Operations | 1,802 | 17,443 | 5,229 | 21,833 | ||||||||||||||||||||||||
Loss On Transfer Of Operating Properties, Net (1) | - | - | - | (57 | ) | |||||||||||||||||||||||
Gain on Sale of Operating Properties (1) | 108 | - | 108 | 2,434 | ||||||||||||||||||||||||
108 | - | 108 | 2,377 | |||||||||||||||||||||||||
Net Income | 50,159 | 46,675 | 182,090 | 161,651 | ||||||||||||||||||||||||
Net Income Attributable to Noncontrolling Interests (3) | (3,762 | ) | (9,587 | ) | (13,039 | ) | (18,783 | ) | ||||||||||||||||||||
Net Income Attributable to the Company | 46,397 | 37,088 | 169,051 | 142,868 | ||||||||||||||||||||||||
Preferred Dividends | (14,841 | ) | (14,841 | ) | (59,363 | ) | (51,346 | ) | ||||||||||||||||||||
Net Income Available to Common Shareholders | $ | 31,556 | $ | 22,247 | $ | 109,688 | $ | 91,522 | ||||||||||||||||||||
Per Common Share: | ||||||||||||||||||||||||||||
Income from Continuing Operations: (3) | ||||||||||||||||||||||||||||
Basic | $ | 0.08 | $ | 0.02 | $ | 0.26 | $ | 0.18 | ||||||||||||||||||||
Diluted | $ | 0.08 | (2 | ) | $ | 0.02 | (2 | ) | $ | 0.26 | (2 | ) | $ | 0.18 | (2 | ) | ||||||||||||
Net Income: (4) | ||||||||||||||||||||||||||||
Basic | $ | 0.08 | $ | 0.05 | $ | 0.27 | $ | 0.22 | ||||||||||||||||||||
Diluted | $ | 0.08 | (2 | ) | $ | 0.05 | (2 | ) | $ | 0.27 | (2 | ) | $ | 0.22 | (2 | ) | ||||||||||||
Weighted Average Shares Outstanding: | ||||||||||||||||||||||||||||
Basic | 406,554 | 406,177 | 406,530 | 405,827 | ||||||||||||||||||||||||
Diluted | 407,341 | 406,858 | 407,669 | 406,201 |
(1) | Included in the calculation of income from continuing operations per common share in accordance with SEC guidelines. | |
(2) | Reflects the potential impact if certain units were converted to common stock at the beginning of the period. The impact of the conversion would have an anti-dilutive effect on net income and therefore have not been included. | |
(3) | Includes the net income attributable to noncontrolling interests related to continued operations of ($2,633) and ($4,738) for the quarters ended December 31, 2011 and 2010, respectively. Additionally, the net income attributable to noncontrolling interests related to continued operations of ($11,904) and ($13,794) for the years ended December 31, 2011 and 2010, respectively. | |
(4) | Includes earnings attributable to unvested restricted shares of $158 and $102 for the quarters ended December 31, 2011 and 2010, respectively. Additionally the earnings attributable to unvested restricted shares of $608 and $375 for the years ended December 31, 2011 and 2010, respectively. |
Condensed Consolidated Balance Sheets | ||||||||
(in thousands, except share information) | ||||||||
(unaudited) | ||||||||
December 31, | December 31, | |||||||
2011 | 2010 | |||||||
Assets: | ||||||||
Operating Real Estate, Net of Accumulated Depreciation | ||||||||
of $1,693,090 and $1,549,380 respectively | $ | 6,904,492 | $ | 6,708,373 | ||||
Investments and Advances in Real Estate Joint Ventures | 1,404,214 | 1,382,749 | ||||||
Real Estate Under Development | 180,403 | 335,007 | ||||||
Other Real Estate Investments | 344,131 | 418,564 | ||||||
Mortgages and Other Financing Receivables | 102,972 | 108,493 | ||||||
Cash and Cash Equivalents | 112,882 | 125,154 | ||||||
Marketable Securities | 33,540 | 223,991 | ||||||
Accounts and Notes Receivable | 149,807 | 130,536 | ||||||
Other Assets | 382,075 | 401,008 | ||||||
Total Assets | $ | 9,614,516 | $ | 9,833,875 | ||||
Liabilities: | ||||||||
Notes Payable | $ | 2,983,886 | $ | 2,982,421 | ||||
Mortgages Payable | 1,085,371 | 1,046,313 | ||||||
Construction Loans Payable | 45,128 | 30,253 | ||||||
Dividends Payable | 92,159 | 89,037 | ||||||
Other Liabilities | 432,755 | 429,505 | ||||||
Total Liabilities | 4,639,299 | 4,577,529 | ||||||
Redeemable Noncontrolling Interests | 95,074 | 95,060 | ||||||
Stockholders' Equity: | ||||||||
Preferred Stock, $1.00 Par Value, Authorized 3,092,000 Shares | ||||||||
Class F Preferred Stock, $1.00 Par Value, Authorized 700,000 Shares | ||||||||
Issued and Outstanding 700,000 Shares | 700 | 700 | ||||||
Aggregate Liquidation Preference $175,000 | ||||||||
Class G Preferred Stock, $1.00 Par Value, Authorized 184,000 Shares | ||||||||
Issued and Outstanding 184,000 Shares | 184 | 184 | ||||||
Aggregate Liquidation Preference $460,000 | ||||||||
Class H Preferred Stock, $1.00 par value, authorized 70,000 shares | ||||||||
Issued and Outstanding 70,000 shares | 70 | 70 | ||||||
Aggregate Liquidation Preference $175,000 | ||||||||
Common Stock, $.01 Par Value, Authorized 750,000,000 Shares | ||||||||
Issued and outstanding 406,937,830 | ||||||||
and 406,423,514 Shares, Respectively | 4,069 | 4,064 | ||||||
Paid-In Capital | 5,492,022 | 5,469,841 | ||||||
Cumulative Distributions in Excess of Net Income | (702,999 | ) | (515,164 | ) | ||||
4,794,046 | 4,959,695 | |||||||
Accumulated Other Comprehensive Income | (107,660 | ) | (23,853 | ) | ||||
Total Stockholders' Equity | 4,686,386 | 4,935,842 | ||||||
Noncontrolling Interests | 193,757 | 225,444 | ||||||
Total Equity | 4,880,143 | 5,161,286 | ||||||
Total Liabilities and Equity | $ | 9,614,516 | $ | 9,833,875 |
Reconciliation of Net Income Available to Common Shareholders | ||||||||||||||||||||||||||||
to Funds From Operations - "FFO" | ||||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||||||
Net Income Available to Common Shareholders |
$ | 31,556 | $ | 22,247 | $ | 109,688 | $ | 91,522 | ||||||||||||||||||||
Gain on Disposition of Operating Property, Net of Noncontrolling Interests | (11,398 | ) | (228 | ) | (19,444 | ) | (4,373 | ) | ||||||||||||||||||||
Gain on Disposition of Joint Venture Operating Properties | (819 | ) | - | (4,050 | ) | (4,674 | ) | |||||||||||||||||||||
Depreciation and Amortization - Real Estate Related |
60,561 | 61,736 | 246,746 | 244,836 | ||||||||||||||||||||||||
Depr. and Amort. - Real Estate JV's, Net of Noncontrolling Interests | 34,529 | 35,908 | 138,482 | 136,892 | ||||||||||||||||||||||||
Remeasurement of Derivative Instrument | - | (1,305 | ) | 4,287 | (3,723 | ) | ||||||||||||||||||||||
Impairments of Operating Properties, Net of Tax and Noncontrolling Interests | 21,014 | 6,975 | 41,476 | 32,682 | ||||||||||||||||||||||||
Funds From Operations | 135,443 | 125,333 | 517,185 | 493,162 | ||||||||||||||||||||||||
Non-Recurring Income , Net of Tax | (15,308 | ) | (22,749 | ) | (32,809 | ) | (58,107 | ) | ||||||||||||||||||||
Early Extinguishment of Debt | - | - | - | 10,811 | ||||||||||||||||||||||||
Non-Operating Impairments Recognized, Net of Tax |
3,376 | 17,088 | 5,404 | 19,569 | ||||||||||||||||||||||||
Recurring Funds From Operations |
$ | 123,511 | $ | 119,672 | $ | 489,780 | $ | 465,435 | ||||||||||||||||||||
Weighted Average Shares Outstanding for FFO Calculations: | ||||||||||||||||||||||||||||
Basic | 406,554 | 406,177 | 406,530 | 405,827 | ||||||||||||||||||||||||
Units | 1,532 | 1,533 | 1,528 | 1,544 | ||||||||||||||||||||||||
Dilutive Effect of Options | 787 | 681 | 1,140 | 374 | ||||||||||||||||||||||||
Diluted | 408,873 | (1 | ) | 408,391 | (1 | ) | 409,198 | (1 | ) | 407,745 | (1 | ) | ||||||||||||||||
FFO Per Common Share - Basic | $ | 0.33 | $ | 0.31 | $ | 1.27 | $ | 1.22 | ||||||||||||||||||||
FFO Per Common Share - Diluted | $ | 0.33 | $ | 0.31 | $ | 1.27 | $ | 1.21 | ||||||||||||||||||||
Recurring FFO Per Common Share - Diluted | $ | 0.30 | (1 | ) | $ | 0.29 | (1 | ) | $ | 1.20 | (1 | ) | $ | 1.14 | (1 | ) |
Based on modified guidance issued by NAREIT for reporting FFO, the Company has amended its reporting of FFO to exclude impairments of depreciable real estate and impairments of non-consolidated entities that are in-substance real estate investments from its calculation of FFO for all periods presented. This amendment has no impact on previously reported amounts of recurring FFO or recurring FFO per share. Under previous guidance, diluted FFO per share would have been $0.28 and $0.29 for the quarters ended December 31, 2011 and 2010, respectively. Additionally under previous guidance, diluted FFO per share would have been $1.17 and $1.13 for the years ended December 31, 2011 and 2010, respectively.
(1) Reflects the potential impact if certain units were converted to common stock at the beginning of the period. The impact of the conversion would have an anti-dilutive effect on funds from operations and therefore have not been included. Funds from operations would be increased by $264 and $251 for the three months ended December 30, 2011 and 2010, respectively. Funds from operations would be increased by $1,017 and $923 for the years ended December 30, 2011 and 2010, respectively.
Reconciliation of Projected Diluted Net Income Per Common Share | ||||||||||||
to Projected Diluted Funds From Operations Per Common Share | ||||||||||||
(unaudited) | ||||||||||||
Actual | Projected Range | |||||||||||
2011 | Full Year 2012 | |||||||||||
Low | High | |||||||||||
Projected Diluted Net Income Available to Common | ||||||||||||
Shareholder Per Share | $ | 0.27 | $ | 0.32 | $ | 0.35 | ||||||
Remeasurement of Derivative Instrument | 0.01 | - | - | |||||||||
Projected Depreciation & Amortization | 0.61 | 0.60 | 0.62 | |||||||||
Projected Depreciation & Amortization Real Estate | ||||||||||||
Joint Ventures, Net of Noncontrolling Interests | 0.34 | 0.33 | 0.35 | |||||||||
Gain on Disposition of Operating Properties | (0.05 | ) | (0.02 | ) | (0.04 | ) | ||||||
Gain on Disposition of Joint Venture Operating Properties, | ||||||||||||
Net of Noncontrolling Interests | (0.01 | ) | (0.01 | ) | (0.02 | ) | ||||||
Impairments of Operating Properties, Net of Tax | ||||||||||||
and Noncontrolling Interests | 0.10 | - | - | |||||||||
Projected FFO per Diluted Common Share | $ | 1.27 | $ | 1.22 | $ | 1.26 | ||||||
Non-Recurring Income, Net of Tax | (0.08 | ) | - | - | ||||||||
Non-Operating Impairments Recognized, Net of Tax | 0.01 | - | - | |||||||||
Recurring FFO per Diluted Common Share | $ | 1.20 | $ | 1.22 | $ | 1.26 |
Projections involve numerous assumptions such as rental income (including assumptions on percentage rent), interest rates, tenant defaults, occupancy rates, foreign currency exchange rates (such as the US-Canadian rate), selling prices of properties held for disposition, expenses (including salaries and employee costs), insurance costs and numerous other factors. Not all of these factors are determinable at this time and actual results may vary from the projected results, and may be above or below the range indicated. The above range represents management’s estimate of results based upon these assumptions as of the date of this press release.
CONTACT:
Kimco Realty Corp.
David F. Bujnicki, 1-866-831-4297
vice
president, investor relations and corporate communications