Maryland
|
1-32268
|
11-3715772
|
||
(State or other
|
(Commission File Number)
|
(IRS Employer
|
||
jurisdiction of
|
Identification No.)
|
|||
incorporation)
|
30 S. Meridian Street
Suite 1100
Indianapolis, IN
|
46204
|
||
(Address of Principal Executive Offices)
|
(Zip Code)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Exhibit
No.
|
Description
|
||||
23.1
|
Consent of Sellers, Richardson, Holman & West, LLP.
|
||||
Nine Months Ended
September 30, 2013
(Unaudited)
|
Year Ended
December 31, 2012
|
|||||||
Revenues
|
||||||||
Minimum rent
|
$
|
16,535
|
$
|
21,244
|
||||
Tenant reimbursements
|
4,237
|
5,595
|
||||||
Other
|
49
|
97
|
||||||
Total revenues
|
20,821
|
26,936
|
||||||
Certain expenses
|
||||||||
Property operating expenses
|
2,992
|
4,142
|
||||||
Real estate taxes
|
2,462
|
3,281
|
||||||
Total certain expenses
|
5,454
|
7,423
|
||||||
Revenues in excess of expenses
|
$
|
15,367
|
$
|
19,513
|
Property Name
|
Property Location
|
Owned Gross Leasable Area (unaudited)
|
Major Tenants
|
|||
Lakewood Promenade
|
Jacksonville, Florida
|
196,870 |
Stein Mart, Winn Dixie
|
|||
Northdale Promenade
|
Tampa, Florida
|
176,925 |
TJ Maxx, Beall’s, Crunch Fitness Sweetbay (non-owned)
|
|||
Hunter’s Creek Promenade
|
Orlando, Florida
|
119,729 |
Publix
|
|||
Burnt Store Promenade
|
Punta Gorda, Florida
|
94,223 |
Publix, Home Depot (non-owned)
|
|||
Portofino Shopping Center
|
Houston, Texas
|
371,792 |
DSW, Michaels, Sports Authority, Lifeway Christian Store, Stein Mart, PetSmart, Conn’s Appliances, Old Navy
|
|||
Kingwood Commons
|
Houston, Texas
|
164,356 |
Randall’s Food and Drug, Petco, Chico’s, Talbots, Ann Taylor, Jos. A. Bank
|
|||
Trussville Promenade
|
Birmingham, Alabama
|
446,484 |
Wal-Mart, Regal Cinema, Marshalls, Big Lots, PetSmart, Dollar Tree, Kohl’s (non-owned), Sam’s Club (non-owned)
|
|||
Clay Marketplace
|
Birmingham, Alabama
|
66,165 |
Publix
|
|||
Beechwood Promenade
|
Athens, Georgia
|
342,322 |
TJ Maxx, Georgia Theatre, CVS, BodyPlex, Stein Mart, Fresh Market, Jos. A. Bank, Ann Taylor, Coldwater Creek, Talbots
|
2013 (three months ending December 31, 2013)
|
$ | 5,393 | ||
2014
|
22,158 | |||
2015
|
19,924 | |||
2016
|
15,197 | |||
2017
|
12,371 | |||
2018
|
10,433 | |||
Thereafter
|
21,626 | |||
$ | 107,102 |
Kite Realty Group Trust
|
Pro Forma Adjustments
|
Company Pro Forma
|
||||||||||||||||||||
(A)
|
(B)
|
|||||||||||||||||||||
Assets:
|
||||||||||||||||||||||
Investment properties, at cost:
|
$ |
1,528,032
|
$ |
315,150
|
$ |
1,843,182
|
||||||||||||||||
Less: accumulated depreciation
|
(220,782
|
)
|
-
|
(220,782
|
)
|
|||||||||||||||||
1,307,250
|
315,150
|
1,622,400
|
||||||||||||||||||||
Cash and cash equivalents
|
12,130
|
-
|
12,130
|
|||||||||||||||||||
Tenant receivables
|
22,374
|
-
|
22,374
|
|||||||||||||||||||
Other receivables
|
5,938
|
-
|
5,938
|
|||||||||||||||||||
Escrow deposits
|
11,389
|
-
|
11,389
|
|||||||||||||||||||
Deferred costs, net
|
41,187
|
15,278
|
56,465
|
|||||||||||||||||||
Prepaid and other assets
|
4,019
|
-
|
4,019
|
|||||||||||||||||||
Total Assets
|
$
|
1,404,287
|
$
|
330,428
|
$
|
1,734,715
|
||||||||||||||||
Liabilities and Equity:
|
||||||||||||||||||||||
Notes payable
|
$
|
743,985
|
$
|
86,900
|
$
|
830,885
|
||||||||||||||||
Accounts payable and accrued expenses
|
50,638
|
1,400
|
52,038
|
|||||||||||||||||||
Deferred revenue and other liabilities
|
18,217
|
24,889
|
43,106
|
|||||||||||||||||||
Total Liabilities
|
812,840
|
113,189
|
926,029
|
|||||||||||||||||||
Commitments and contingencies
|
||||||||||||||||||||||
Redeemable noncontrolling interests in the Operating Partnership
|
40,114
|
-
|
40,114
|
|||||||||||||||||||
Equity:
|
||||||||||||||||||||||
Kite Realty Group Trust Shareholders' Equity
|
||||||||||||||||||||||
Preferred Shares
|
102,500
|
-
|
102,500
|
|||||||||||||||||||
Common Shares
|
939
|
368
|
1,307
|
|||||||||||||||||||
Additional paid-in capital
|
608,201
|
216,871
|
825,072
|
|||||||||||||||||||
Accumulated other comprehensive loss
|
(229
|
)
|
-
|
(229
|
)
|
|||||||||||||||||
Accumulated deficit
|
(163,621
|
)
|
-
|
(163,621
|
)
|
|||||||||||||||||
Total Kite Realty Group Trust Shareholders' Equity
|
547,790
|
217,239
|
765,029
|
|||||||||||||||||||
Noncontrolling Interests
|
3,543
|
|
- |
3,543
|
||||||||||||||||||
Total Equity
|
551,333
|
217,239
|
768,572
|
|||||||||||||||||||
Total Liabilities and Equity
|
$
|
1,404,287
|
$
|
330,428
|
$
|
1,734,715
|
Kite Realty Group Trust
|
Financing Transactions
|
Portfolio Acquisition
|
Company Pro Forma
|
|||||||||||||||
(AA)
|
(BB)
|
(CC)
|
||||||||||||||||
Revenue:
|
||||||||||||||||||
Minimum rent
|
$
|
67,215
|
-
|
17,662
|
84,877
|
|||||||||||||
Tenant reimbursements
|
17,351
|
-
|
4,237
|
21,588
|
||||||||||||||
Other property-related revenue
|
9,300
|
-
|
49
|
9,349
|
||||||||||||||
Total revenue
|
93,866
|
-
|
21,948
|
115,814
|
||||||||||||||
Expenses:
|
||||||||||||||||||
Office operating expenses
|
15,582
|
-
|
2,992
|
18,574
|
||||||||||||||
Real estate taxes
|
10,685
|
-
|
2,462
|
13,147
|
||||||||||||||
General, administrative and other
|
6,069
|
-
|
-
|
6,069
|
||||||||||||||
Acquisition costs
|
567
|
-
|
-
|
567
|
||||||||||||||
Depreciation and amortization
|
40,626
|
-
|
15,874
|
56,500
|
||||||||||||||
Total expenses
|
73,529
|
-
|
21,328
|
94,857
|
||||||||||||||
Operating income
|
20,337
|
-
|
620
|
20,957
|
||||||||||||||
Interest expense
|
(20,989
|
)
|
(1,388
|
)
|
-
|
(22,377
|
)
|
|||||||||||
Income tax expense
|
(106
|
)
|
-
|
-
|
(106
|
)
|
||||||||||||
Other expense
|
(39
|
)
|
-
|
-
|
(39
|
)
|
||||||||||||
(Loss) income from continuing operations
|
(797
|
)
|
(1,388
|
)
|
620
|
(1,565
|
)
|
|||||||||||
Loss from discontinued operations
|
(3,158
|
)
|
-
|
-
|
(3,158
|
)
|
||||||||||||
Consolidated net loss
|
(3,955
|
)
|
(1,388
|
)
|
620
|
(4,723
|
)
|
|||||||||||
Net loss attributable to noncontrolling interests
|
651
|
(136
|
)
|
(32
|
)
|
483
|
(DD)
|
|||||||||||
Net loss attributable to Kite Realty Group Trust
|
(3,304
|
)
|
(1,524
|
)
|
588
|
(4,240
|
)
|
|||||||||||
Dividends on preferred shares
|
(6,342
|
)
|
-
|
-
|
(6,342
|
)
|
||||||||||||
Net loss attributable to common shareholders
|
$
|
(9,646
|
)
|
$
|
(1,524
|
)
|
$
|
588
|
$
|
(10,582
|
)
|
|||||||
Net loss attributable to shareholders’ per share-basic and diluted
|
$
|
(0.11
|
)
|
$
|
(0.09
|
)
|
(EE)
|
|||||||||||
Pro Forma weighted average shares outstanding-basic and diluted
|
87,627
|
124,427
|
(EE)
|
Kite Realty Group Trust
|
Financing Transactions
|
Portfolio Acquisition
|
Company Pro Forma
|
||||||||||||||
(AA)
|
(BB)
|
(CC)
|
|||||||||||||||
Revenue:
|
|||||||||||||||||
Minimum rent
|
$
|
76,529
|
$
|
-
|
$
|
22,747
|
$
|
99,276
|
|||||||||
Tenant reimbursements
|
20,178
|
-
|
5,595
|
25,773
|
|||||||||||||
Other property-related revenue
|
4,051
|
-
|
97
|
4,148
|
|||||||||||||
Total revenue
|
100,758
|
-
|
28,439
|
129,197
|
|||||||||||||
Expenses:
|
|||||||||||||||||
Office operating expenses
|
17,392
|
-
|
4,142
|
21,534
|
|||||||||||||
Real estate taxes
|
13,300
|
-
|
3,281
|
16,581
|
|||||||||||||
General and administrative
|
7,124
|
-
|
-
|
7,124
|
|||||||||||||
Acquisition costs
|
364
|
-
|
-
|
364
|
|||||||||||||
Litigation charge, net
|
1,007
|
-
|
-
|
1,007
|
|||||||||||||
Depreciation and amortization
|
40,372
|
-
|
21,165
|
61,537
|
|||||||||||||
Total expenses
|
79,559
|
-
|
28,588
|
108,147
|
|||||||||||||
Operating income (loss)
|
21,199
|
-
|
(149
|
)
|
21,050
|
||||||||||||
Interest expense
|
(25,660
|
)
|
(1,851
|
)
|
-
|
(27,511
|
)
|
||||||||||
Income tax benefit
|
106
|
-
|
-
|
106
|
|||||||||||||
Remeasurement loss on consolidation
|
(7,980
|
)
|
-
|
-
|
(7,980
|
)
|
|||||||||||
Other income
|
209
|
-
|
-
|
209
|
|||||||||||||
Loss from continuing operations
|
(12,126
|
)
|
(1,851
|
)
|
(149
|
)
|
(14,126
|
)
|
|||||||||
Income from discontinued operations
|
8,421
|
-
|
8,421
|
||||||||||||||
Consolidated net loss
|
(3,705
|
)
|
(1,851
|
)
|
(149
|
)
|
(5,705
|
)
|
|||||||||
Net loss attributable to noncontrolling interests
|
(629
|
)
|
(318
|
)
|
9
|
(938
|
)
|
(DD)
|
|||||||||
Net loss attributable to Kite Realty Group Trust
|
(4,334
|
)
|
(2,169
|
)
|
(140
|
)
|
(6,643
|
)
|
|||||||||
Dividends on preferred shares
|
(7,920
|
)
|
-
|
-
|
(7,920
|
)
|
|||||||||||
Net loss attributable to common shareholders
|
$
|
(12,254
|
)
|
$
|
(2,169
|
)
|
$
|
(140
|
)
|
$
|
(14,563
|
)
|
|||||
Net loss attributable to shareholders’ per share-basic and diluted
|
$
|
(0.18
|
)
|
$
|
(0.14
|
)
|
(EE)
|
||||||||||
Pro Forma weighted average shares outstanding-basic and diluted
|
66,885
|
103,685
|
(EE)
|
(A)
|
Represents the historical balance sheet of Kite Realty Group Trust (the “Company”) as of September 30, 2013.
|
(B)
|
Reflects the total consideration paid by the Company of $305.5 million, which was preliminarily allocated to investment in real estate ($315.2 million), deferred leasing costs and lease intangibles ($15.3 million), and reduced by the value of below-market leases ($24.9 million). The Company recorded the purchase price of the property’s tangible and intangible assets in accordance with Financial Accounting Standards Board Accounting Standards Codification (ASC) Topic 805: Business Combinations. In order to fund the Portfolio Acquisition, the Company completed a common share offering of 36.8 million common shares in November 2013 that resulted in net proceeds of approximately $217.2 million. The remaining $86.9 million was paid from net borrowings under our unsecured revolving credit facility.
|
(AA)
|
Reflects the Company’s historical consolidated statement of operations for the nine-month period ended September 30, 2013 and for the year ended December 31, 2012.
|
(BB)
|
The pro forma adjustments reflect the interest on net borrowings on the Company’s unsecured revolving credit facility for the nine months ended September 30, 2013 and for the year ended December 31, 2012 as if the borrowings occurred on January 1, 2012. The Company used current LIBOR rates plus the respective credit spreads on its unsecured revolving credit facility of 1.95%.
|
(CC)
|
The pro forma adjustments reflect the amortization of the preliminary allocations to investment property, intangibles, and above-market and below-market leases values (which are amortized to minimum rent) from the Portfolio Acquisition for the nine months ended September 30, 2013 and for the year ended December 31, 2012 as if they were acquired on January 1, 2012.
These results do not include minimum rent from signed leases that commenced subsequent to September 30, 2013. Annual minimum rent from the leases is approximately $0.7 million.
Acquisition costs of $1.6 million are not included in the pro-forma adjustments as the costs will not have a continuing impact.
|
(DD)
|
Pro forma allocation of net loss attributable to noncontrolling interests is based upon an allocation of the net operating results after preferred dividends and noncontrolling interests in the consolidated properties based on the weighted average ownership interest upon completion of the 36.8 million common share offering. Our pro forma weighted average ownership interest in the operating partnership was 5.1% and 6.7% for the periods ended September 30, 2013 and December 31, 2012.
|
(EE)
|
Pro forma loss per basic and diluted share is calculated by dividing pro forma consolidated net loss allocable to common stockholders by the number of weighted average common shares outstanding for the nine-month period ended September 30, 2013 and for the year ended December 31, 2012 as if the common share offering of 36.8 million shares was completed on January 1, 2012. The par value of our common stock is $0.01 per share.
|
Kite Realty Group Trust
|
||||
Date: February 5, 2014
|
By:
|
/s/ Daniel R. Sink
|
|
|
Daniel R. Sink
|
||||
Executive Vice President and Chief Financial Officer
|
Exhibit
No.
|
Description
|
||
23.1
|
Consent of Sellers, Richards, Holman & West
|