Other property related revenue primarily consists of parking revenues, lease settlement income and gains on land sales. This category increased from $1.5 million in 2003 to $3.4 million in 2004, an increase of $1.9 million or 129%. This increase was largely due to gains on the sale of two land parcels in 2004 totaling $1.5 million, along with overage rent of $0.3 million recorded for a property acquired in 2004 and an increase in lease termination income of $0.3 million.
Construction revenue and service fees decreased from $14.9 million in 2003 to $14.6 million in 2004, a decrease of $0.3 million or 2.0%. This decrease is due to a decline in advisory fees of approximately $1.0 million offset by an increase of $0.7 million in construction contracts with third-party customers.
Property operating expenses increased from $3.6 million in 2003 to $7.7 million in 2004, an increase of $4.1 million or 114%. Approximately $2.5 million of this increase was attributable to properties acquired in 2003 and 2004 or opened in 2004, $1.7 million was due to the consolidation of the Glendale Mall property as of March 31, 2004, and $0.2 million was due to the consolidation of properties following our acquisition of the joint venture partners’ interests in connection with our IPO and related formation transactions. Offsetting these increases was a decrease of approximately $0.2 million due to the conversion of the contractual arrangement at the Union Station Parking Garage from a daily fee arrangement to a net lease.
Real estate taxes increased from $1.1 million in 2003 to $3.3 million in 2004, an increase of $2.2 million or 195%. Approximately $1.7 million of this increase was attributable to properties acquired in 2003 or opened in 2004, $0.2 million was due to the consolidation of the Glendale Mall property as of March 31, 2004 and $0.2 million was attributable to properties that became operational in 2003 and, therefore, had a full year of real estate tax expense in 2004.
Cost of construction and services increased from $11.5 million in 2003 to $13.2 million in 2004, an increase of $1.7 million or 14%. Approximately $0.9 million of this increase was due to an increase in construction contracts with third-party customers. Approximately $0.8 million of the increase is due to higher costs in support of the Company’s advisory services businesses.
General, administrative and other expense increased from $2.7 million in 2003 to $3.2 million in 2004, an increase of $0.5 million or 19%. This increase is primarily due to incremental costs of operating as a public company.
Depreciation and amortization increased from $2.4 million in 2003 to $10.9 million in 2004, an increase of $8.5 million or 354%. Approximately $3.9 million of the increase was attributable to properties acquired in 2003 and 2004 or opened in 2004, approximately $3.2 million was due to the consolidation of the Glendale Mall property as of March 31, 2004, $0.8 million was due to the consolidation of properties following our acquisition of the joint venture and minority partners’ interests in connection with our IPO and related formation transactions, and $0.2 million was attributable to properties that became operational in 2003 and, therefore, had a full year of depreciation and amortization expense in 2004.
Interest expense increased from $3.8 million in 2003 to $9.0 million in 2004, an increase of $5.2 million, or 136%. Approximately $2.4 million of the increase was attributable to properties acquired in 2003 and 2004 or opened in 2004, approximately $0.6 million was attributable to incremental financing costs in connection with our IPO and related formation transactions, approximately $0.6 million was due to the consolidation of properties following our acquisition of the joint venture partners’ interests in connection with our IPO and related formation transactions, approximately $0.6 million was due to increased borrowings on our line of credit used primarily to finance property acquisition activities, approximately $0.5 million was due to the consolidation of the Glendale Mall property as of March 31, 2004 and approximately $0.1 million was attributable to properties that became operational in 2003 and, therefore, had a full year of interest expense in 2004
Loan prepayment penalties and related expenses of approximately $1.7 million were incurred in 2004 in connection with our IPO and related formation transactions.
Minority interest was a loss of approximately $0.1 million in 2004 and income of approximately $0.2 million in 2003. The 2004 loss is attributable to certain minority interests acquired in connection with our 2004 IPO and related formation transactions. These interests recognized a loss of $0.1 million in 2004 prior to the date of our IPO and were consolidated from the date of their acquisition.
Operating income from discontinued operations was $0.8 million in 2004 and $0.7 million in 2003. This activity relates to the Mid-America Clinical Labs property that we sold on December 30, 2005. All periods have been restated to reflect the effects of this transaction.
Liquidity and Capital Resources
As of December 31, 2005, we had cash and cash equivalents on hand of $15.2 million.
As of December 31, 2005, our borrowing base under the revolving credit facility was approximately $117.1 million, of which approximately $24.1 million was available for additional borrowings. With the prior consent of the lenders we have the option to increase our borrowings under the credit facility to a maximum of $250 million. We may also extend the facility for one year, provided that no events of default exist and subject to an extension fee of $300,000. Borrowings under the credit facility bear interest at a floating rate of LIBOR plus 135 to 160 basis points, depending on our leverage ratio. As of December 31, 2005, there are 32 properties available to be added to the borrowing base (upon completion of the lender’s due diligence process) as additional funds are required for potential additional borrowing capacity in excess of $150 million.
Our ability to borrow under this credit facility is subject to our ongoing compliance with a number of financial and other covenants, including with respect to our amount of leverage, minimum interest and fixed charge coverage ratios, our minimum tangible net worth, the collateral pool properties generating sufficient net operating income to maintain a certain fixed charge ratio and minimum aggregate occupancy rate. Under the terms of the credit facility, we are permitted to make distributions to our shareholders of up to 95% of our funds from operations provided that no event of default exists. If an even of default exists, we may only make distributions sufficient to maintain our REIT status. As of December 31, 2005, we were in compliance with all of the financial covenants under the credit facility.
In October 2005, we completed an offering of common shares that provided us with an aggregate of approximately $133.2 million of net proceeds (including the underwriters’ exercise of their overallotment option and after deducting underwriting discounts, commissions and other expenses). We used approximately $112.9 million of these net proceeds to pay down outstanding indebtedness. As a result, we believe that our balance sheet has been significantly improved, and additional amounts are available for future borrowing to fund acquisitions and development of properties and other cash needs. As a result of the paydown of debt in connection with our October 2005 offering, our Traders Point, Eagle Creek Phase II, Weston Park, Shops at Otty, and Circuit City properties were available to be added to the borrowing base. We also used approximately $14.0 million of the net proceeds to acquire Bolton Plaza and approximately $6.3 for general corporate purposes, including acquisition of land, capital expenditures, development costs and working capital.
The nature of our business, coupled with the requirements for qualifying for REIT status (which includes the requirement that we distribute to shareholders at least 90% of our annual REIT taxable income) and to avoid paying tax on our income, necessitate that we distribute a substantial majority of our income on an annual basis which will cause us to have substantial liquidity needs over both the short term and the long term. Our short-term liquidity needs consist primarily of funds necessary to pay operating expenses associated with our operating properties, interest expense and scheduled principal payments on our debt, expected dividend payments (including distributions to persons who hold units in our operating partnership) and recurring capital expenditures. When we lease space to new tenants, or renew leases for existing tenants, we also incur expenditures for tenant improvements and leasing commissions. This amount, as well as the amount of recurring capital expenditures that we incur, will vary from year to year. During 2005, we incurred approximately $0.5 million of costs for recurring capital expenditures and $1.6 million of costs for tenant improvements and leasing commissions, all exclusive of amounts incurred under construction loans or our revolving credit facility for our development properties. We expect to meet our short-term liquidity needs through cash generated from operations and, to the extent necessary, borrowings under the revolving credit facility.
Our long-term liquidity needs consist primarily of funds necessary to pay for development of new properties, redevelopment of existing properties, non-recurring capital expenditures, acquisitions of properties and payment of indebtedness at maturity. As of December 31, 2005, we have 14 development projects underway that are expected to cost approximately $176 million, of which approximately $108 million had been incurred as of December 31, 2005. In addition, we are actively pursuing the acquisition and development of other properties, which will require additional capital. We do not expect that we will have sufficient funds on hand to meet these long-term cash requirements. We will have to satisfy these needs through either additional borrowings, sales of common or preferred shares and/or cash generated through property dispositions and joint venture transactions.
We believe that we will have access to these sources of capital to fund our long-term liquidity requirements but we cannot assure that this will be the case. Our ability to access the equity capital markets will be dependent on a number of factors as well, including general market conditions for REITs and market perceptions about us.
We use derivatives to add stability to interest expense and to manage our exposure to interest rate movements and other identified risks. To accomplish this objective, we use interest rate swaps as part of our cash flow hedging strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts in exchange for fixed-rate payments over the life of the agreements without exchange of the underlying principal amount. During 2005, such derivatives were used to hedge the variable cash flows associated with certain of our existing variable-rate debt.
44
We derive the majority of our revenue from tenants who lease space from us at our properties. Therefore, our ability to generate cash from operations is dependent on the rents that we are able to charge and collect from our tenants. While we believe that the nature of the properties in which we typically invest—primarily neighborhood and community shopping centers—provides a relatively stable revenue flow in uncertain economic times, general economic downturns or downturns in the markets in which we own properties may still adversely affect the ability of our tenants to meet their lease obligations. In that event, our cash flow from operations could be materially affected.
In January 2005, Ultimate Electronics filed for Chapter 11 bankruptcy protection to reorganize its business operations. During the second quarter of 2005 this tenant rejected its leases with us at Galleria Plaza and at Cedar Hill Plaza. During the third quarter of 2005, we re-leased the former Ultimate Electronics spaces at Galleria Plaza to Shoe Pavilion and at Cedar Hill Village to 24 Hour Fitness. These two leases represent a total of approximately 64,000 square feet. We anticipate that both tenants will open in the spring of 2006. We anticipate investing approximately $1.9 million in tenant improvements in connection with re-leasing these spaces.
In February 2005, Winn-Dixie Stores, Inc. filed for Chapter 11 bankruptcy protection to reorganize its business operations. This tenant operates in two locations in our portfolio (Shops at Eagle Creek and Waterford Lakes) totaling approximately 103,400 square feet at an average base rent of $7.80 per square foot, representing approximately 1.4% of our total annualized base rent as of December 31, 2005. The tenant continues to operate in both locations and has paid base rent (excluding a portion of common area maintenance and real estate tax reimbursements) through March 2006 but there can be no assurance of its ability to pay rent prospectively. On February 28, 2006, Winn-Dixie announced plans to close its store at Shops at Eagle Creek but had not at that date rejected the lease at this property. The store at Shops at Eagle Creek contains approximately 51,700 square feet leased to Winn-Dixie at a base rent of $7.69 per square foot. In its announcement, Winn-Dixie included its store at Waterford Lakes in its list of stores that it intended to retain as of that date.
The delay or failure of Winn-Dixie to make payments under its leases or its rejection of both of the leases under federal bankruptcy laws could affect our short-term liquidity in the event we are not able to timely identify a replacement tenant. In addition, Winn-Dixie’s termination of leases or closure of stores could result in lease terminations or reductions in rent by other tenants in the same shopping centers under the terms of some leases.
Our Glendale Mall property in Indianapolis, Indiana has an annualized base rent of approximately $2.5 million as of December 31, 2005, or approximately 4.2% of our total annualized base rent. As of December 31, 2005, Glendale Mall was approximately 81% leased. We are currently evaluating several strategic alternatives with respect to this property including continuing to lease space in its current configuration and the possibility of redeveloping or selling the property.
See Item 7A. for a discussion of the impact of inflation on the Company.
Cash Flows
Comparison of the Year Ended December 31, 2005 to the Year Ended December 31, 2004
Cash provided by operating activities was $23.5 million for the year ended December 31, 2005, an increase of $10.6 million over 2004. The increase resulted largely from the addition of eleven operating properties subsequent to our IPO and was partially offset by cash used through changes in deferred costs and other assets of $5.5 million, tenant receivables of $2.7 million, and accounts payables and accrued expenses of $2.0 million.
Cash used in our investing activities totaled $206.0 million in 2005, a decrease of $21.9 million from 2004. We invested $50.4 million and $66.8 million in our development properties in 2005 and 2004, respectively. During 2005, we acquired five operating properties and various development land parcels for a total net purchase price of $178.5 million while during 2004 we acquired 15 properties and two land parcels for a total net purchase price of approximately $155.6 million. In 2004, we also acquired remaining joint venture and outside minority interests for approximately $12.5 million.
Cash provided by financing activities totaled $187.6 million during 2005, a decrease of $35.3 million from 2004. We had offerings of common shares in both years, raising $133.2 million and $215.5 million in 2005 and 2004, respectively after offering costs. Loan proceeds (net of transaction costs and principal payments) increased $53.2 million between years. Net loan proceeds were primarily used to finance acquisition and development activity. We made net distributions to shareholders and unitholders of $22.3 million and $2.6 million in 2005 and 2004, respectively. We also made net distributions in 2004 to the Principals of the Predecessor of $8.1 million.
45
Comparison of the Year Ended December 31, 2004 to the Year Ended December 31, 2003
Cash provided by operating activities was $12.9 million for the year ended December 31, 2004, an increase of $7.6 million over 2003. The increase is largely due to cash generated by 18 properties we acquired in 2003 and 2004 of approximately $6.8 million, partially offset by changes in tenant receivables, deferred costs and other assets and accounts payable and accrued expenses.
Cash used in our investing activities totaled $227.9 million in 2004, an increase of $134.5 million over 2003. During 2004, we acquired 15 properties for a net purchase price of approximately $155.6 million and we acquired remaining joint venture and outside minority interests for approximately $12.5 million. In addition we invested approximately $66.8 million in our development properties.
Cash provided by financing activities totaled $222.8 million during 2004, an increase of $136.1 million from 2003. This cash flow includes $206.3 million in loan proceeds (net of transaction costs), less debt payments of $186.2 million. We received net proceeds from our IPO of approximately $215.5 million. These proceeds were used to prepay outstanding indebtedness secured by 13 properties of approximately $100 million, acquire four properties that were under contract at the date of our IPO for $45 million, repay the credit facility provided by Lehman Brothers of $48 million, acquire the remaining joint venture and outside minority interests in nine properties and repay outstanding indebtedness to the Principals. Loan proceeds increased from $112.7 million in 2003 to $212.3 million in 2004. These proceeds were primarily used to finance acquisition and development activity. We made net distributions (including minority interest partners) in 2004 of $8.1 million compared to net contributions of $4.7 million in 2003.
Off-Balance Sheet Arrangements
We do not currently have any off-balance sheet arrangements, other than operating leases, that have, or are reasonably likely to have, a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Joint venture debt is the liability of the joint venture and is typically secured by the joint venture property and has limited recourse to us. As of December 31, 2005, our share of joint venture indebtedness was $8.6 million.
Contractual Obligations
The following table summarizes our contractual obligations to third parties, excluding interest, as of December 31, 2005:
| | Construction Contracts | | Tenant Improvements | | Operating Leases | | Consolidated Long-term Debt | | Pro rata Share of Joint Venture Debt | | Employment Contracts (1) | | Total | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
2006 | | $ | 37,562,133 | | $ | 3,194,257 | | $ | 856,800 | | $ | 69,405,389 | | $ | 191,096 | | $ | 1,545,000 | | $ | 112,754,675 | |
2007 | | | — | | | — | | | 906,300 | | | 104,235,904 | | | 204,530 | | | 1,545,000 | | | 106,891,734 | |
2008 | | | — | | | — | | | 918,300 | | | 23,496,307 | | | 217,800 | | | — | | | 24,632,407 | |
2009 | | | — | | | — | | | 920,800 | | | 30,234,040 | | | 2,211,916 | | | — | | | 33,366,756 | |
2010 | | | — | | | — | | | 920,800 | | | 2,810,776 | | | 96,813 | | | — | | | 3,828,389 | |
Thereafter | | | — | | | — | | | 13,208,370 | | | 142,362,219 | | | 5,643,835 | | | — | | | 161,214,424 | |
Unamortized Debt Premiums | | | — | | | — | | | — | | | 2,701,202 | | | — | | | — | | | 2,701,202 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total | | $ | 37,562,133 | | $ | 3,194,257 | | $ | 17,731,370 | | $ | 375,245,837 | | $ | 8,565,990 | | $ | 3,090,000 | | $ | 445,389,587 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
(1) In connection with the Company’s IPO and related formation transactions, it entered into employment agreements with seven members of senior management. Under the agreements, each person receives a stipulated annual salary through December 31, 2007. Each agreement has an automatic one-year renewal unless the Company or the employee elects not to renew the agreement. |
In 2005, we incurred $18,089,421 of interest expense, net of amounts capitalized.
We intend to satisfy the approximately $113 million of contractual obligations that are due in 2006 primarily with cash generated from operations, draws on our line of credit and, where appropriate, refinancing of indebtedness coming due.
In connection with our formation at the time of our IPO, we entered into an agreement that restricts our ability, prior to December 31, 2016, to dispose of six of our properties in taxable transactions and limits the amount of gain we can trigger with respect to certain other properties without incurring reimbursement obligations owed to certain limited partners. We have agreed that if we dispose of any interest in six specified properties in a taxable transaction before December 31, 2016, then we will indemnify the contributors of those properties for their tax liabilities attributable to the built-in gain that exists with respect to such property interest as of the time of our IPO (and tax liabilities incurred as a result of the reimbursement payment). In December 2005, we sold Mid-America Clinical Labs and acquired Market Street Village in a non-taxable exchange transaction under Section 1031 of the Internal Revenue Code.
46
The six properties to which our tax indemnity obligations relate represented approximately 24% of our annualized base rent in the aggregate as of December 31, 2005. These six properties are International Speedway Square, Shops at Eagle Creek, Whitehall Pike, Ridge Plaza Shopping Center, Thirty South and Market Street Village.
Outstanding Indebtedness
The following table presents details of outstanding indebtedness as of December 31, 2005:
47
Property | | Balance Outstanding | | Interest Rate | | Maturity | |
| |
|
| |
|
| |
|
| |
Fixed Rate Debt - Mortgage: | | | | | | | | | | |
176th & Meridian | | $ | 4,212,880 | | | 5.67 | % | | 11/11/2014 | |
50th & 12th | | | 4,637,128 | | | 5.67 | % | | 11/11/2014 | |
Boulevard Crossing | | | 12,486,010 | | | 5.11 | % | | 12/11/2009 | |
Centre at Panola Phase I | | | 4,311,708 | | | 6.78 | % | | 1/1/2022 | |
Fox Lake Crossing | | | 12,125,405 | | | 5.16 | % | | 7/1/2012 | |
Indian River Square | | | 13,300,000 | | | 5.42 | % | | 6/11/2015 | |
Indiana State Motor Pool | | | 4,063,781 | | | 5.38 | % | | 3/24/2008 | |
International Speedway Square | | | 19,694,081 | | | 7.17 | % | | 3/11/2011 | |
Plaza at Cedar Hill | | | 26,994,061 | | | 7.38 | % | | 2/1/2012 | |
Plaza Volente | | | 28,680,000 | | | 5.42 | % | | 6/11/2015 | |
Preston Commons | | | 4,591,140 | | | 5.90 | % | | 3/11/2013 | |
Ridge Plaza Shopping Center | | | 16,728,863 | | | 5.15 | % | | 10/11/2009 | |
Sunland Towne Center (1) | | | 17,417,775 | | | 8.85 | % | | 1/11/2006 | |
The Corner Shops | | | 1,866,124 | | | 7.65 | % | | 7/1/2011 | |
Thirty South | | | 22,982,099 | | | 6.09 | % | | 1/11/2014 | |
Whitehall Pike | | | 9,691,393 | | | 6.71 | % | | 7/5/2018 | |
| |
|
| |
|
| |
|
| |
| | | 203,782,448 | | | | | | | |
Floating Rate Debt - Hedged: | | | | | | | | | | |
Collateral Pool Properties | | | 35,000,000 | | | 5.65 | % | | 8/1/2007 | |
Collateral Pool Properties | | | 15,000,000 | | | 5.38 | % | | 8/1/2007 | |
Cool Creek Commons | | | 15,000,000 | | | 5.59 | % | | 5/1/2006 | |
| |
|
| | | | | | | |
| | | 65,000,000 | | | | | | | |
Net unamortized premium on assumed debt of acquired properties | | | 2,701,202 | | | | | | | |
| |
|
| | | | | | | |
Total Fixed Rate Indebtedness | | | 271,483,650 | | | | | | | |
Variable Rate Mortgages:
| | | | | | | | | | | Interest Rate at 12/31/05 | |
| | | | | | | | | | |
|
| |
Variable Rate Debt - Mortgage: | | | | | | | | | | | | | |
Fishers Station | | | 5,159,274 | | | LIBOR + 2.75% | | | 9/1/2008 | | | 7.136 | % |
| |
|
| | | | | | | | | | |
Subtotal Mortgage Notes | | | 5,159,274 | | | | | | | | | | |
Variable Rate Debt - Construction: | | | | | | | | | | | | | |
Traders Point II | | | 7,595,626 | | | LIBOR + 1.65% | | | 6/28/2006 | | | 6.036 | % |
Geist Pavilion | | | 7,761,554 | | | LIBOR + 1.65% | | | 4/1/2006 | | | 6.036 | % |
Tarpon Springs Plaza | | | 4,747,229 | | | LIBOR + 1.75% | | | 4/1/2008 | | | 6.636 | % |
Estero Towne Centre | | | 7,804,580 | | | LIBOR + 1.65% | | | 4/1/2008 | | | 6.036 | % |
Beacon Hill Shopping Center | | | 4,110,959 | | | LIBOR + 1.50% | | | 9/30/2007 | | | 5.886 | % |
Cool Creek Commons | | | 16,894,800 | | | LIBOR + 1.75% | | | 4/30/2006 | | | 6.136 | % |
Sandifur Plaza | | | 1,219,982 | | | LIBOR + 1.65% | | | 12/31/2006 | | | 6.036 | % |
Naperville Marketplace - Marsh | | | 11,622,229 | | | LIBOR + 1.65% | | | 6/30/2006 | | | 6.036 | % |
Naperville Marketplace - Shops | | | 4,470,708 | | | LIBOR + 1.75% | | | 6/30/2007 | | | 6.136 | % |
Red Bank Commons | | | 4,425,246 | | | LIBOR + 1.65% | | | 4/1/2006 | | | 6.036 | % |
| |
|
| | | | | | | | | | |
Subtotal Construction Notes | | | 70,652,913 | | | | | | | | | | |
Line of Credit | | | 92,950,000 | | | LIBOR + 1.35% | | | 8/31/2007 | | | 5.736 | % |
Floating Rate Debt - Hedged: | | | | | | | | | | | | | |
Collateral Pool Properties | | | (35,000,000 | ) | | LIBOR + 1.35% | | | 8/31/2007 | | | 5.736 | % |
Collateral Pool Properties | | | (15,000,000 | ) | | LIBOR + 1.35% | | | 8/31/2007 | | | 5.736 | % |
Cool Creek Commons | | | (15,000,000 | ) | | LIBOR + 1.75% | | | 4/30/2006 | | | 6.136 | % |
| |
|
| | | | | | | | | | |
| | | (65,000,000 | ) | | | | | | | | | |
Total Variable Rate Indebtedness | | | 103,762,187 | | | | | | | | | | |
| |
|
| | | | | | | | | | |
Total Indebtedness | | $ | 375,245,837 | | | | | | | | | | |
| |
|
| | | | | | | | | | |
|
(1) This loan was refinanced subsequent to December 31, 2005 with a bridge loan due April 10, 2006 bearing an interest rate of LIBOR + 1.85%. We are exploring options to refinance this loan with fixed-rate debt. |
48
Funds From Operations
Funds from Operations (“FFO”), is a widely used performance measure for real estate companies and is provided here as a supplemental measure of operating performance. We calculate FFO in accordance with the best practices described in the April 2002 National Policy Bulletin of the National Association of Real Estate Investment Trusts (NAREIT), which we refer to as the White Paper. The White Paper defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.
Given the nature of our business as a real estate owner and operator, we believe that FFO is helpful to investors as a starting point in measuring our operational performance because it excludes various items included in net income that do not relate to or are not indicative of our operating performance such as gains (or losses) from sales of property and depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult. FFO should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of our financial performance, is not an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, and is not indicative of funds available to fund our cash needs, including our ability to make distributions. Our computation of FFO may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definitions differently than we do.
Our calculation of FFO (and reconciliation to net income) is as follows:
| | Company | | Predecessor | | Combined | |
| |
| |
|
| |
|
| |
| | Year Ended December 31, 2005 | | August 16, 2004 through December 31, 2004 | | January 1, 2004 through August 15, 2004 | | January 1, 2004 through December 31, 2004 | |
| |
|
| |
|
| |
|
| |
|
| |
Funds From Operations: | | | | | | | | | | | | | |
Net income (loss) | | $ | 13,435,840 | | $ | (332,322 | ) | $ | (192,380 | ) | $ | (524,702 | ) |
Less: gain on sale of operating property | | | (7,212,402 | ) | | — | | | — | | | — | |
Add Limited Partners’ interests | | | 5,329,298 | | | (146,968 | ) | | — | | | (146,968 | ) |
Add depreciation and amortization of consolidated entities and discontinued operations, net of minority interest | | | 22,124,355 | | | 7,816,339 | | | 3,563,176 | | | 11,379,515 | |
Add depreciation and amortization of unconsolidated entities | | | 344,600 | | | 103,518 | | | 493,571 | | | 597,089 | |
Deduct minority interest* | | | — | | | (24,106 | ) | | (214,887 | ) | | (238,993 | ) |
Add joint venture partners’ interests in net income of unconsolidated entities* | | | — | | | — | | | 288,675 | | | 288,675 | |
Add joint venture partners’ interests in depreciation and amortization of unconsolidated entities* | | | — | | | — | | | 519,277 | | | 519,277 | |
| |
|
| |
|
| |
|
| |
|
| |
Funds From Operations of the Kite Portfolio | | | 34,021,691 | | | 7,416,461 | | | 4,457,432 | | | 11,873,893 | |
Less minority interest | | | — | | | — | | | 214,887 | | | 214,887 | |
Less minority interest share of depreciation and amortization | | | — | | | — | | | (1,014,248 | ) | | (1,014,248 | ) |
Less joint venture partners’ interests in net income of unconsolidated entities | | | — | | | — | | | (288,675 | ) | | (288,675 | ) |
Less joint venture partners’ interests in depreciation and amortization of unconsolidated entities | | | — | | | — | | | (519,277 | ) | | (519,277 | ) |
Less Limited Partners’ interests | | | (9,629,945 | ) | | (2,276,853 | ) | | — | | | (2,276,853 | ) |
| |
|
| |
|
| |
|
| |
|
| |
Funds From Operations allocable to the Company | | $ | 24,391,746 | | $ | 5,139,608 | | $ | 2,850,119 | | $ | 7,989,727 | |
| |
|
| |
|
| |
|
| |
|
| |
Basic FFO per Share of the Kite Portfolio | | $ | 1.14 | | $ | 0.27 | | | | | | | |
| |
|
| |
|
| | | | | | | |
Diluted FFO per Share of the Kite Portfolio | | $ | 1.13 | | $ | 0.27 | | | | | | | |
| |
|
| |
|
| | | | | | | |
Basic weighted average Common Shares outstanding | | | 21,406,980 | | | 18,727,977 | | | | | | | |
| |
|
| |
|
| | | | | | | |
Diluted weighted average Common Shares outstanding | | | 21,520,061 | | | 18,857,413 | | | | | | | |
| |
|
| |
|
| | | | | | | |
Basic weighted average Common Shares and Units outstanding | | | 29,903,174 | | | 27,009,859 | | | | | | | |
| |
|
| |
|
| | | | | | | |
Diluted weighted average Common Shares and Units outstanding | | | 30,016,255 | | | 27,139,295 | | | | | | | |
| |
|
| |
|
| | | | | | | |
|
* 2004 amounts represent the minority and joint venture partners’ interests acquired in connection with the Company’s initial public offering and related formation transactions. |
49
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Our future income, cash flows and fair values relevant to financial instruments depend upon prevailing interest rates. Market risk refers to the risk of loss from adverse changes in interest rates of debt instruments of similar maturities and terms.
Market Risk Related to Fixed Rate Debt
We had approximately $375.2 million of outstanding consolidated indebtedness as of December 31, 2005 (inclusive of net premiums on acquired debt of $2.7 million). During 2005, we entered into interest rate swaps totaling $65 million to hedge variable cash flows associated with existing variable rate debt. Including the effects of these swaps, our fixed and variable rate debt would have been approximately $268.8 million (72%) and $103.8 million (28%), respectively, of our total consolidated indebtedness at December 31, 2005. Reflecting our share of unconsolidated debt, our fixed and variable rate debt is also 72% and 28%, respectively, of total consolidated and our share of unconsolidated indebtedness at December 31, 2005.
Based on the amount of our fixed rate debt, a 100 basis point increase in market interest rates would result in a decrease in its fair value of approximately $8.7 million. A 100 basis point decrease in market interest rates would result in an increase in the fair value of our fixed rate debt of approximately $10.1 million. A 100 basis point increase or decrease in interest rates on our variable rate debt as of December 31, 2005 would increase or decrease our annual cash flow by approximately $1.0 million.
As a matter of policy, we do not engage in trading or speculative transactions.
Inflation
Most of our leases contain provisions designed to mitigate the adverse impact of inflation by requiring the tenant to pay its share of operating expenses, including common area maintenance, real estate taxes and insurance. This reduces our exposure to increases in costs and operating expenses resulting from inflation.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The consolidated and combined financial statements of the Company and its Predecessor, respectively included in this Report are listed in Part IV, Item 15(a) of this report.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
An evaluation was performed under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of its disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended (the “Exchange Act”) as of the end of the period covered by this report. Based on that 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 in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act.
Changes in Internal Control Over Financial Reporting
There have been no changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fourth quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
50
Management Report on Internal Control Over Financial Reporting
The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as that term is defined in Rule 13a-15(f) of the Exchange Act. Under the supervision of and with the participation of our management, including our chief executive officer and chief financial officer, the Company conducted an evaluation of the effectiveness of the Company’s internal control over financial reporting based on the framework in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on the Company’s evaluation under the framework in Internal Control – Integrated Framework, the Company’s management has concluded that the Company’s internal control over financial reporting was effective as of December 31, 2005.
The Company’s independent auditors, Ernst & Young, LLP, an independent registered public accounting firm, have issued a report on management’s assessment of the Company’s internal control over financial reporting as stated in their report which is included herein.
The Company’s internal control system was designed to provide reasonable assurance to the Company’s management and Board of Trustees regarding the preparation and fair presentation of published financial statements. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.
51
Report Of Independent Registered Public Accounting Firm
To the Board of Trustees and Shareholders of Kite Realty Group Trust and Subsidiaries:
We have audited management's assessment, included in the accompanying Management's Report on Internal Control Over Financial Reporting included on the previous page of this Form 10-K, that Kite Realty Group Trust and Subsidiaries maintained effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). Kite Realty Group Trust's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management's assessment and an opinion on the effectiveness of the Company's internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, management's assessment that Kite Realty Group Trust and Subsidiaries maintained effective internal control over financial reporting as of December 31, 2005, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, Kite Realty Group Trust and Subsidiaries maintained, in all material respects, effective internal control over financial reporting as of December 31, 2005, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Kite Realty Group Trust and Subsidiaries as of December 31, 2005 and 2004 and Kite Realty Group Trust and Subsidiaries’ consolidated statements of operations, owners’ equity, and cash flows for the year ended December 31, 2005 and for the period from August 16, 2004 through December 31, 2004, and Kite Property Group’s, see Note 1, combined statements of operations, owners’ equity, and cash flows from the period January 1, 2004 through August 15, 2004, and for the year ended December 31, 2003 and the related financial statement schedule listed in the Index at Item 15, and our report dated March 15, 2006 expressed an unqualified opinion thereon.
ERNST & YOUNG LLP
Indianapolis, Indiana
March 15, 2006
52
ITEM 9B. OTHER INFORMATION
None.
PART III
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY
We have adopted a code of ethics that applies to our principal executive officer and senior financial officers, which is available on our Internet website at: www.kiterealty.com. Any amendment to, or waiver from, a provision of this code of ethics will be posted on our Internet website.
This information required by this Item is hereby incorporated by reference to the material appearing in our 2006 Annual Meeting Proxy Statement (the “Proxy Statement”), which we intend to file within 120 days after our fiscal year-end, under the captions “Proposal 1: Election of Trustees”, “Executive Officers”, “Information Regarding Corporate Governance and Board and Committee Meetings – Board Committees” and “Other Matters – Section 16(a) Beneficial Ownership Reporting Compliance”.
ITEM 11. EXECUTIVE COMPENSATION
The information required by this Item is hereby incorporated by reference to the material appearing in our Proxy Statement, under the captions “Executive Compensation and Other Information, “Information Regarding Corporate Governance and Board and Committee Meetings – Trustee Compensation”, “Compensation Committee Interlocks and Insider Participation”, “Compensation Committee Report on Executive Compensation” and “Performance Graph”.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED SHAREHOLDER MATTERS
The information required by this Item is hereby incorporated by reference to the material appearing in our Proxy Statement, under the captions “Equity Compensation Plan Information” and “Principal Shareholders”.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
The information required by this Item is hereby incorporated by reference to the material appearing in our Proxy Statement, under the caption “Certain Relationships and Related Transactions”.
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
The information required by this Item is hereby incorporated by reference to the material appearing in our Proxy Statement, under the caption “Proposal 2: Ratification of Appointment of Independent Registered Accounting Firm - Relationship with Independent Accountants”.
53
PART IV
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULE
(a) | Documents filed as part of this report: |
| (1) | Financial Statements: |
| | Consolidated and combined financial statements for the Company and its Predecessor listed on the index immediately preceeding the financial statements at the end of this report. |
| (2) | Financial Statement Schedule: |
| | Financial statement schedule for the Company listed on the index immediately preceding the financial statements at the end of this report. |
| (3) | Exhibits: |
| | The Company files as part of this report the exhibits listed on the Exhibit Index. |
| | |
(b) | Exhibits: |
| The Company files as part of this report the exhibits listed on the Exhibit Index. |
| | |
(c) | Financial Statement Schedule: |
| The Company files as part of this report the financial statement schedule listed on the index immediately preceding the financial statements at the end of this report. |
54
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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.
| KITE REALTY GROUP TRUST |
| | (Registrant) |
| | |
| | /s/ JOHN A. KITE |
| |
|
| | John A. Kite |
March 15, 2006 | | Chief Executive Officer and President |
(Date) | | (Principal Executive Officer) |
| | |
| | |
| | /s/ DANIEL R. SINK |
| |
|
| | Daniel R. Sink |
March 15, 2006 | | Chief Financial Officer |
(Date) | | (Principal Financial Officer and Principal Accounting Officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by persons on behalf of the Registrant and in the capacities and on the dates indicated.
Signature | | Title | | Date |
| |
| |
|
/s/ ALVIN E. KITE, JR. | | Chairman of the Board and Trustee | | March 13, 2006 |
| | | | |
(Alvin E. Kite, Jr.) | | | | |
| | | | |
/s/ JOHN A. KITE | | Chief Executive Officer, President and Trustee (Principal Executive Officer) | | March 15, 2006 |
| | |
(John A. Kite) | | |
| | | | |
/s/ WILLIAM E. BINDLEY | | Trustee | | March 13, 2006 |
| | | | |
(William E. Bindley) | | | | |
| | | | |
/s/ RICHARD A. COSIER | | Trustee | | March 13, 2006 |
| | | | |
(Richard A. Cosier) | | | | |
| | | | |
/s/ EUGENE GOLUB | | Trustee | | March 13, 2006 |
| | | | |
(Eugene Golub) | | | | |
| | | | |
/s/ GERALD L. MOSS | | Trustee | | March 13, 2006 |
| | | | |
(Gerald L. Moss) | | | | |
| | | | |
/s/ MICHAEL L. SMITH | | Trustee | | March 13, 2006 |
| | | | |
(Michael L. Smith) | | | | |
| | | | |
/s/ DANIEL R. SINK | | Senior Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | | March 15, 2006 |
| | |
(Daniel R. Sink) | | |
55
Kite Realty Group Trust
Index to Financial Statements
| | Page |
| |
|
Consolidated and Combined Financial Statements: | |
| Report of Independent Registered Public Accounting Firm | F-2 |
| | |
| Balance Sheets for the Company as of December 31, 2005 and 2004 | F-3 |
| | |
| Statements of Operations for the Company for the Year Ended December 31, 2005, the Period From August 16, 2004 Through December 31, 2004 and for the Predecessor for the Period From January 1, 2004 Through August 15, 2004 and the Year Ended December 31, 2003 | F-4 |
| | |
| Statements of Owners’ Equity for the Company for the Year Ended December 31, 2005, the Period From August 16, 2004 Through December 31, 2004 and for the Predecessor for the Period From January 1, 2004 Through August 15, 2004 and the Year Ended December 31, 2003 | F-5 |
| | |
| Statements of Cash Flows for the Company for the Year Ended December 31, 2005, the Period From August 16, 2004 Through December 31, 2004 and for the Predecessor for the Period From January 1, 2004 Through August 15, 2004 and the Year Ended December 31, 2003 | F-6 |
| | |
| Notes to Consolidated and Combined Financial Statements | F-7 |
| |
Financial Statement Schedule: | |
| Schedule III – Real Estate and Accumulated Depreciation | F-27 |
| | |
| Notes to Schedule III | F-29 |
F-1
Report of Independent Registered Public Accounting Firm
To the Board of Trustees and Shareholders of Kite Realty Group Trust and Subsidiaries:
We have audited the accompanying consolidated balance sheets of Kite Realty Group Trust and Subsidiaries (the “Company”) as of December 31, 2005 and 2004 and the Company’s consolidated statements of operations, owners’ equity, and cash flows for the year ended December 31, 2005 and for the period from August 16, 2004 through December 31, 2004, and Kite Property Group’s (the “Predecessor”), as defined in Note 1, combined statements of operations, owners’ equity, and cash flows from the period January 1, 2004 through August 15, 2004, and for the year ended December 31, 2003. Our audits also included the financial statement schedule listed in the Index at Item 15. These financial statements and schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Company at December 31, 2005 and 2004 and the Company’s consolidated results of operations and cash flows for the year ended December 31, 2005 and for the period from August 16, 2004 through December 31, 2004 and the Predecessor’s combined results of operations and cash flows for the period from January 1, 2004 through August 15, 2004 and for the year ended December 31, 2003, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Kite Realty Group Trust and Subsidiaries’ internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 15, 2006, expressed an unqualified opinion thereon.
Ernst & Young LLP
Indianapolis, Indiana
March 15, 2006
F-2
Kite Realty Group Trust
Consolidated Balance Sheets
| | December 31, 2005 | | December 31, 2004 | |
| |
| |
| |
Assets: | | | | | | | |
Investment properties, at cost: | | | | | | | |
Land | | $ | 172,509,684 | | $ | 115,806,345 | |
Land held for development | | | 51,340,820 | | | 10,454,246 | |
Buildings and improvements | | | 485,129,649 | | | 365,043,023 | |
Furniture, equipment and other | | | 5,675,980 | | | 5,587,052 | |
Construction in progress | | | 65,903,868 | | | 48,321,482 | |
| |
|
| |
|
| |
| | | 780,560,001 | | | 545,212,148 | |
Less: accumulated depreciation | | | (41,825,911 | ) | | (24,133,716 | ) |
| |
|
| |
|
| |
| | | 738,734,090 | | | 521,078,432 | |
Cash and cash equivalents | | | 15,208,835 | | | 10,103,176 | |
Tenant receivables, including accrued straight-line rent, net of allowance for bad debts | | | 11,302,923 | | | 5,763,831 | |
Other receivables | | | 6,082,511 | | | 5,588,053 | |
Investments in unconsolidated entities, at equity | | | 1,303,919 | | | 155,495 | |
Escrow deposits | | | 6,718,198 | | | 4,497,337 | |
Deferred costs, net | | | 17,380,288 | | | 15,264,271 | |
Prepaid and other assets | | | 2,499,042 | | | 1,093,176 | |
| |
|
| |
|
| |
Total Assets | | $ | 799,229,806 | | $ | 563,543,771 | |
| |
|
| |
|
| |
Liabilities and Shareholders' Equity: | | | | | | | |
Mortgage and other indebtedness | | $ | 375,245,837 | | $ | 283,479,363 | |
Cash distributions and losses in excess of net investment in unconsolidated entities, at equity | | | — | | | 837,083 | |
Accounts payable and accrued expenses | | | 30,642,822 | | | 23,919,949 | |
Deferred revenue and other liabilities | | | 25,369,152 | | | 28,625,368 | |
Minority interest | | | 4,847,801 | | | 59,735 | |
| |
|
| |
|
| |
Total liabilities | | | 436,105,612 | | | 336,921,498 | |
Commitments and contingencies | | | | | | | |
Limited Partners' interests in operating partnership | | | 84,244,814 | | | 68,423,213 | |
Shareholders' Equity: | | | | | | | |
Preferred Shares, $.01 par value, 40,000,000 shares authorized, no shares issued and outstanding | | | — | | | — | |
Common Shares, $.01 par value, 200,000,000 shares authorized, 28,555,187 shares and 19,148,267 shares issued and outstanding at December 31, 2005 and 2004, respectively | | | 285,552 | | | 191,483 | |
Additional paid in capital and other | | | 288,976,563 | | | 164,532,228 | |
Unearned compensation | | | (808,015 | ) | | (806,879 | ) |
Accumulated other comprehensive income | | | 427,057 | | | — | |
Accumulated deficit | | | (10,001,777 | ) | | (5,717,772 | ) |
| |
|
| |
|
| |
Total shareholders' equity | | | 278,879,380 | | | 158,199,060 | |
| |
|
| |
|
| |
Total Liabilities and Shareholders' Equity | | $ | 799,229,806 | | $ | 563,543,771 | |
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated financial statements.
F-3
Kite Realty Group Trust and
Kite Property Group (the Predecessor)
Consolidated and Combined Statements of Operations
| | The Company | | The Predecessor | |
| |
| |
| |
| | Year Ended December 31, 2005 | | Period August 16, 2004 through December 31, 2004 | | Period January 1, 2004 through August 15, 2004 | | Year Ended December 31, 2003 | |
| |
| |
| |
| |
| |
Revenue: | | | | | | | | | | | | | |
Minimum rent | | $ | 54,984,632 | | $ | 15,000,146 | | $ | 9,788,131 | | $ | 8,194,644 | |
Tenant reimbursements | | | 11,951,557 | | | 2,637,230 | | | 1,662,576 | | | 1,199,885 | |
Other property related revenue | | | 5,793,443 | | | 2,087,256 | | | 1,373,503 | | | 1,511,914 | |
Construction and service fee revenue | | | 26,419,801 | | | 9,333,868 | | | 5,257,201 | | | 14,851,925 | |
Other income, net | | | 215,422 | | | 30,446 | | | 110,819 | | | 149,930 | |
| |
|
| |
|
| |
|
| |
|
| |
Total revenue | | | 99,364,855 | | | 29,088,946 | | | 18,192,230 | | | 25,908,298 | |
Expenses: | | | | | | | | | | | | | |
Property operating | | | 12,343,345 | | | 3,666,845 | | | 4,032,971 | | | 3,603,094 | |
Real estate taxes | | | 7,458,563 | | | 1,927,252 | | | 1,408,858 | | | 1,131,404 | |
Cost of construction and services | | | 21,823,278 | | | 8,786,997 | | | 4,405,162 | | | 11,536,538 | |
General, administrative, and other | | | 5,327,735 | | | 1,780,579 | | | 1,477,112 | | | 2,745,657 | |
Depreciation and amortization | | | 21,791,136 | | | 7,661,113 | | | 3,270,526 | | | 2,405,507 | |
| |
|
| |
|
| |
|
| |
|
| |
Total expenses | | | 68,744,057 | | | 23,822,786 | | | 14,594,629 | | | 21,422,200 | |
| |
|
| |
|
| |
|
| |
|
| |
Operating income | | | 30,620,798 | | | 5,266,160 | | | 3,597,601 | | | 4,486,098 | |
Interest expense | | | 18,089,421 | | | 4,449,268 | | | 4,556,901 | | | 3,808,921 | |
Loan prepayment penalties and expenses | | | — | | | 1,671,449 | | | — | | | — | |
Income tax expense of taxable REIT subsidiary | | | 1,041,463 | | | — | | | — | | | — | |
Minority interest (income) loss | | | (1,267,122 | ) | | (125,800 | ) | | 214,887 | | | (232,819 | ) |
Equity in earnings of unconsolidated entities | | | 252,511 | | | 134,097 | | | 163,804 | | | 273,118 | |
| |
|
| |
|
| |
|
| |
|
| |
Income (loss) from continuing operations | | | 10,475,303 | | | (846,260 | ) | | (580,609 | ) | | 717,476 | |
Operating income from discontinued operations | | | 1,077,433 | | | 366,970 | | | 388,229 | | | 719,490 | |
Gain on sale of operating property | | | 7,212,402 | | | — | | | — | | | — | |
Limited Partners' interest in operating partnership | | | (5,329,298 | ) | | 146,968 | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Net income (loss) | | $ | 13,435,840 | | $ | (332,322 | ) | $ | (192,380 | ) | $ | 1,436,966 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | $ | — | | | | | | | |
Income (loss) per common share - basic: | | | | | | | | | | | | | |
Continuing operations | | $ | 0.35 | | $ | (0.03 | ) | | | | | | |
Discontinued operations | | | 0.28 | | | 0.01 | | | | | | | |
| |
|
| |
|
| | | | | | | |
| | $ | 0.63 | | $ | (0.02 | ) | | | | | | |
| |
|
| |
|
| | | | | | | |
Income (loss) per common share - diluted: | | | | | | | | | | | | | |
Continuing operations | | $ | 0.35 | | $ | (0.03 | ) | | | | | | |
Discontinued operations | | | 0.27 | | | 0.01 | | | | | | | |
| |
|
| |
|
| | | | | | | |
| | $ | 0.62 | | $ | (0.02 | ) | | | | | | |
| |
|
| |
|
| | | | | | | |
Weighted average Common Shares outstanding - basic | | | 21,406,980 | | | 18,727,977 | | | | | | | |
| |
|
| |
|
| | | | | | | |
Weighted average Common Shares outstanding - diluted | | | 21,520,061 | | | 18,727,977 | | | | | | | |
| |
|
| |
|
| | | | | | | |
The accompanying notes are an integral part of these consolidated and combined financial statements.
F-4
Kite Realty Group Trust and
Kite Property Group (the Predecessor)
Consolidated and Combined Statements of Changes in Owners’ Equity
| | The Company | | The Predecessor | | | | |
| |
| |
| | | | |
| | Common Shares | | | | | | | | | | | | | | | | | | | |
| |
| | Additional Paid-in Capital | | Accumulated Deficit and Dividends | | Other Comprehensive Income | | Unearned Compensation | | Owners’ Deficit | | Total | |
| | Shares | | Amount | | | | | | | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Kite Property Group: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners’ Equity, December 31, 2002 | | | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 434,649 | | $ | 434,649 | |
Contributions | | | — | | | — | | | — | | | — | | | — | | | — | | | 11,731,177 | | | 11,731,177 | |
Distributions | | | — | | | — | | | — | | | — | | | — | | | — | | | (8,045,283 | ) | | (8,045,283 | ) |
Net income | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,436,966 | | | 1,436,966 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Owners’ Equity, December 31, 2003 | | | — | | | — | | | — | | | — | | | — | | | — | | | 5,557,509 | | | 5,557,509 | |
Contributions | | | — | | | — | | | — | | | — | | | — | | | — | | | 2,332,873 | | | 2,332,873 | |
Distributions | | | — | | | — | | | — | | | — | | | — | | | — | | | (8,992,939 | ) | | (8,992,939 | ) |
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | (192,380 | ) | | (192,380 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Owners’ Deficit, August 15, 2004 | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,294,937 | ) | | (1,294,937 | ) |
Kite Realty Group Trust: | | | | | | | | | | | | | | | | | | | | | | | | | |
Reclassify Predecessor owners’ deficit | | | — | | | — | | | (1,294,937 | ) | | — | | | — | | | — | | | 1,294,937 | | | — | |
Gross proceeds from sale of common shares | | | 18,300,000 | | | 183,000 | | | 237,717,000 | | | — | | | — | | | — | | | — | | | 237,900,000 | |
Issuance of shares to Principals in exchange for contributed interests | | | 833,267 | | | 8,333 | | | (8,333 | ) | | — | | | — | | | — | | | — | | | — | |
Offering costs | | | — | | | — | | | (22,427,988 | ) | | — | | | — | | | — | | | — | | | (22,427,988 | ) |
Stock compensation activity | | | 15,000 | | | 150 | | | 1,066,800 | | | — | | | — | | | (806,879 | ) | | — | | | 260,071 | |
Distributions declared | | | — | | | — | | | — | | | (5,385,450 | ) | | — | | | — | | | — | | | (5,385,450 | ) |
Net loss | | | — | | | — | | | — | | | (332,322 | ) | | — | | | — | | | — | | | (332,322 | ) |
Adjustment to Limited Partners’ interests from increased ownership in the Operating Partnership | | | — | | | — | | | (50,520,314 | ) | | — | | | — | | | — | | | — | | | (50,520,314 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Balances, December 31, 2004 | | | 19,148,267 | | | 191,483 | | | 164,532,228 | | | (5,717,772 | ) | | — | | | (806,879 | ) | | — | | | 158,199,060 | |
Gross proceeds from sale of common shares | | | 9,400,000 | | | 94,000 | | | 141,000,000 | | | — | | | — | | | — | | | — | | | 141,094,000 | |
Offering costs | | | — | | | — | | | (7,855,338 | ) | | — | | | — | | | — | | | — | | | (7,855,338 | ) |
Stock compensation activity | | | 6,920 | | | 69 | | | 106,132 | | | — | | | — | | | (1,136 | ) | | — | | | 105,065 | |
Other comprehensive income | | | — | | | — | | | — | | | — | | | 427,057 | | | — | | | — | | | 427,057 | |
Distributions declared | | | — | | | — | | | — | | | (17,719,845 | ) | | — | | | — | | | — | | | (17,719,845 | ) |
Net income | | | — | | | — | | | — | | | 13,435,840 | | | — | | | — | | | — | | | 13,435,840 | |
Adjustment to Limited Partners’ interests from increased ownership in the Operating Partnership | | | — | | | — | | | (8,806,459 | ) | | — | | | — | | | — | | | — | | | (8,806,459 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Balances, December 31, 2005 | | | 28,555,187 | | $ | 285,552 | | $ | 288,976,563 | | $ | (10,001,777 | ) | $ | 427,057 | | $ | (808,015 | ) | $ | — | | $ | 278,879,380 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated and combined financial statements.
F-5
Kite Realty Group Trust and
Kite Property Group (the Predecessor)
Consolidated and Combined Statements of Cash Flows
| | Company | | Predecessor | |
| |
| |
| |
| | Year Ended December 31, 2005 | | Period August 16, 2004 through December 31, 2004 | | Period January 1, 2004 through August 15, 2004 | | Year Ended December 31, 2003 | |
| |
|
| |
|
| |
|
| |
|
| |
Cash flow from operating activities: | | | | | | | | | | | | | |
Net income (loss) | | $ | 13,435,840 | | $ | (332,322 | ) | $ | (192,380 | ) | | 1,436,966 | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | |
Gain on sale of operating property | | | (7,212,402 | ) | | — | | | — | | | — | |
Minority interest income (loss) | | | 1,267,122 | | | 125,800 | | | (214,887 | ) | | 232,819 | |
Equity in earnings of unconsolidated entities | | | (252,511 | ) | | (134,097 | ) | | (163,804 | ) | | (273,118 | ) |
Limited Partners’ interest in Operating Partnership | | | 5,329,298 | | | (146,968 | ) | | — | | | — | |
Distributions of income from unconsolidated entities | | | 271,647 | | | 80,710 | | | 343,687 | | | 891,318 | |
Straight-line rent | | | (1,672,710 | ) | | (373,944 | ) | | (311,899 | ) | | (324,383 | ) |
Depreciation and amortization | | | 23,648,819 | | | 8,345,829 | | | 3,987,945 | | | 3,017,579 | |
Provision for credit losses | | | 1,163,204 | | | (214,053 | ) | | 658,052 | | | 30,000 | |
Compensation expense for equity awards | | | 281,782 | | | 65,071 | | | — | | | — | |
Amortization of debt fair value adjustment | | | (1,437,545 | ) | | (394,617 | ) | | — | | | — | |
Amortization of in-place lease liabilities | | | (3,488,609 | ) | | (1,093,620 | ) | | (452,564 | ) | | (260,899 | ) |
Distributions (including minority interest share) | | | (1,041,367 | ) | | (143,864 | ) | | — | | | — | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Tenant receivables | | | (5,381,995 | ) | | (1,641,334 | ) | | (1,046,616 | ) | | (786,814 | ) |
Deferred costs and other assets | | | (3,180,789 | ) | | 3,265,736 | | | (908,837 | ) | | (4,599,074 | ) |
Accounts payable and accrued expenses | | | 1,793,396 | | | 3,102,015 | | | 737,697 | | | 5,976,650 | |
| |
|
| |
|
| |
|
| |
|
| |
Net cash provided by operating activities | | | 23,523,180 | | | 10,510,342 | | | 2,436,394 | | | 5,341,044 | |
Cash flow from investing activities: | | | | | | | | | | | | | |
Acquisitions of interests in properties and land held for development | | | (178,489,599 | ) | | (108,805,259 | ) | | (46,770,356 | ) | | (45,616,460 | ) |
Net proceeds from sale of operating property | | | 20,785,323 | | | — | | | — | | | — | |
Acquisition of joint venture and outside minority interest | | | — | | | (12,451,155 | ) | | — | | | — | |
Capital and construction expenditures, net | | | (50,414,673 | ) | | (31,847,935 | ) | | (34,999,943 | ) | | (48,550,943 | ) |
Change in construction payables | | | 2,101,895 | | | 2,824,764 | | | 3,170,506 | | | 532,379 | |
Distributions of capital from unconsolidated entities | | | 44,353 | | | — | | | 173,546 | | | 484,182 | |
Contributions to unconsolidated entities | | | — | | | — | | | — | | | (242,506 | ) |
Consolidation of acquired joint venture and outside minority interests’ cash | | | — | | | 665,604 | | | 82,778 | | | — | |
Consolidation of Glendale Mall’s cash as of March 31, 2004 | | | — | | | — | | | 108,822 | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Net cash used in investing activities | | | (205,972,701 | ) | | (149,613,981 | ) | | (78,234,647 | ) | | (93,393,348 | ) |
Cash flow from financing activities: | | | | | | | | | | | | | |
Offering proceeds, net of issuance costs | | | 133,238,662 | | | 215,472,012 | | | — | | | — | |
Loan proceeds | | | 265,596,255 | | | 123,162,602 | | | 89,185,669 | | | 112,708,871 | |
Loan transaction costs | | | (1,275,407 | ) | | (5,373,864 | ) | | (655,263 | ) | | (709,043 | ) |
Loan payments | | | (188,560,885 | ) | | (176,113,029 | ) | | (10,105,596 | ) | | (29,921,150 | ) |
Payments and advances to/from Principals | | | — | | | (9,000,000 | ) | | 6,902,818 | | | — | |
Distributions paid - shareholders | | | (15,956,049 | ) | | (1,795,150 | ) | | — | | | — | |
Distributions paid - unitholders | | | (6,354,828 | ) | | (776,426 | ) | | — | | | — | |
Contributions (including minority interest share) | | | 867,432 | | | — | | | 2,681,036 | | | 14,579,103 | |
Distributions (including minority interest share) | | | — | | | — | | | (10,769,219 | ) | | (9,908,843 | ) |
| |
|
| |
|
| |
|
| |
|
| |
Net cash provided by financing activities | | | 187,555,180 | | | 145,576,145 | | | 77,239,445 | | | 86,748,938 | |
Increase (decrease) in cash and cash equivalents | | | 5,105,659 | | | 6,472,506 | | | 1,441,192 | | | (1,303,366 | ) |
Cash and cash equivalents, beginning of period | | | 10,103,176 | | | 3,630,670 | | | 2,189,478 | | | 3,492,844 | |
| |
|
| |
|
| |
|
| |
|
| |
Cash and cash equivalents, end of period | | $ | 15,208,835 | | $ | 10,103,176 | | $ | 3,630,670 | | $ | 2,189,478 | |
| |
|
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated and combined financial statements.
F-6
Kite Realty Group Trust and
Kite Property Group (the Predecessor)
Notes to Consolidated and Combined Financial Statements
December 31, 2005
Note 1. Organization and Basis of Presentation
Organization
Kite Realty Group Trust (the “Company” or “REIT”) was organized in Maryland on March 29, 2004 to succeed to the development, acquisition, construction and real estate businesses of Kite Property Group (the “Predecessor”). The Predecessor was owned by Al Kite, John Kite and Paul Kite (the “Principals”) and certain executives and other family members and consisted of the properties, entities and interests contributed to the Company or its subsidiaries by its founders and is the predecessor of Kite Realty Group Trust. The Company began operations on August 16, 2004 when it completed its initial public offering (“IPO”) and concurrently consummated certain other formation transactions. The IPO consisted of the sale of 16,300,000 common shares sold to the public at $13.00 per share, resulting in net proceeds to the Company of $191.3 million. The net proceeds were contributed in exchange for a 67.4% controlling interest in Kite Realty Group, L.P., the “Operating Partnership”. A total of 833,267 shares were issued to the Principals of the Predecessor in exchange for their interests of certain properties and service companies. Also, a total of 15,000 restricted shares were awarded to the members of the Company’s Board of Trustees. On September 14, 2004, the underwriters exercised their over-allotment option to purchase an additional 2,000,000 common shares at $13.00 per share, resulting in additional net proceeds of $24.2 million. The exercise of the overallotment option increased the controlling interest in the Operating Partnership to 69.8%. In total, 19,148,267 shares were issued in connection with the Company’s IPO and related formation transactions. In addition, a total of 8,281,882 units of the Operating Partnership were issued to the Principals and certain of our executive officers and other individuals in exchange for their interests in certain properties.
Concurrent with the Company’s formation, the Company utilized the net proceeds from the IPO to prepay mortgage indebtedness ($100 million), to repay a credit facility provided by affiliates of Lehman Brothers ($48 million), to acquire four properties that were under contract ($45 million), to acquire joint venture and outside minority interests in nine properties ($13 million) and to repay existing indebtedness due to the Principals ($9 million).
As a result of the IPO and related formation transactions and several subsequent acquisitions, the Company, through the Operating Partnership, is engaged in the ownership, operation, management, leasing, acquisition, expansion and development of neighborhood and community shopping centers and certain commercial real estate properties. As of December 31, 2005, 43 of the 45 entities which own properties in which the Company has an interest were consolidated. The Company also provides real estate facilities management, construction, development and other advisory services to third parties through its taxable REIT subsidiaries.
Basis of Presentation
The accompanying financial statements of Kite Realty Group Trust are presented on a consolidated basis and include all of the accounts of the Company, the Operating Partnership, the taxable REIT subsidiaries of the Operating Partnership and any variable interest entities (“VIEs”) in which the Company is the primary beneficiary. The exchange of entities or interests held by the Principals for common shares of the REIT and limited partnership interests in the Operating Partnership was accounted for as a reorganization of entities under common control and, accordingly, related assets and liabilities were reflected at their historical cost basis. The acquisition of the joint venture and minority partners’ interests in the properties has been accounted for as a purchase.
The Company consolidates properties that are wholly-owned and properties in which it owns less than 100% but it controls. Control of a property is demonstrated by our ability to:
| • | manage day-to-day operations, |
| • | refinance debt and sell the property without the consent of any other partner or owner, and |
| • | the inability of any other partner or owner to replace us. |
The Company allocates net operating results of the Operating Partnership based on the partners’ respective weighted average ownership interest. The Company adjusts the limited partners’ interests in the Operating Partnership at the end of each period to reflect their interest in the Operating Partnership. This adjustment is reflected in the Company’s shareholders’ equity. The Company’s and the limited partners’ interests in the Operating Partnership for the year ended December 31, 2005 and for the period from August 16, 2004 through December 31, 2004 were as follows:.
F-7
| | Year Ended December 31, 2005 | | For the Period From August 16, 2004 Through December 31, 2004 | |
| |
|
| |
|
| |
Company’s weighted average interest in Operating Partnership | | | 71.6 | % | | 69.3 | % |
Limited Partners’ weighted average interest in Operating Partnership | | | 28.4 | % | | 30.7 | % |
Company’s interest in Operating Partnership at December 31 | | | 76.8 | % | | 69.8 | % |
Limited Partners’ interest in Operating Partnership at December 31 | | | 23.2 | % | | 30.2 | % |
The accompanying financial statements of the Predecessor are presented on a combined historical cost basis because of the affiliated ownership and common management and because the assets and liabilities were the subject of a business combination with the Operating Partnership and the REIT, which was completed on August 16, 2004. The Principals have operations that were not contributed to the Operating Partnership and, therefore, the accompanying financial statements of the Predecessor are not intended to represent the financial position and results of operations of the Principals.
In management’s opinion, the combined financial statements include all the assets, liabilities, revenues and expenses associated with the operations of the entities or interests therein transferred to the Operating Partnership or the REIT. All significant inter-entity balances and transactions have been eliminated.
Investment in Portfolio Properties
At December 31, 2005, we owned interests in 45 operating properties (consisting of 40 retail properties, four commercial operating properties and a related parking garage) and had 14 properties under development. Of the 59 total properties held at December 31, 2005, the Company owned a non-controlling interest in two operating properties (Spring Mill Medical and The Centre) which were accounted for under the equity method.
Prior to the completion of the Company’s IPO and related formation transactions, the Predecessor’s investments in certain of the properties were accounted for under the equity method. These investments, which represented non-controlling 33% to 73% ownership interests, were recorded initially at cost and subsequently adjusted for net equity in income (loss) and cash contributions and distributions.
Note 2. Summary of Significant Accounting Policies
Use of Estimates
The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses during the reported period. Actual results could differ from these estimates.
Purchase Accounting
The purchase price of properties is allocated to tangible and identified intangible assets acquired based on their fair values in accordance with the provisions of Statement of Financial Accounting Standards No. 141, “Business Combinations” (“SFAS No. 141”). In making estimates of fair values for the purpose of allocating purchase price, a number of sources are utilized. We also consider information about each property obtained as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of tangible and intangible assets acquired.
A portion of the purchase price is allocated to tangible assets, including:
• | the fair value of the building on an as-if-vacant basis and to land determined either by real estate tax assessments, independent appraisals or other relevant data. |
| |
• | above-market and below-market in-place lease values for acquired properties are based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over the remaining non-cancelable term of the leases. The capitalized above-market and below-market lease values are amortized as a reduction of or addition to rental income over the remaining non-cancelable terms of the respective leases. Should a tenant terminate its lease, the unamortized portion of the lease intangibles would be charged or credited to income. |
F-8
• | the value of leases acquired. The Company utilizes independent sources for our estimates to determine the respective in-place lease values. Our estimates of value are made using methods similar to those used by independent appraisers. Factors we consider in our analysis include an estimate of costs to execute similar leases including tenant improvements, leasing commissions and foregone costs and rent received during the estimated lease-up period as if the space was vacant. The value of in-place leases is amortized to expense over the remaining initial terms of the respective leases. |
The Company also considers whether a portion of the purchase price should be allocated to in-place leases that have a related customer relationship intangible value. Characteristics we consider in allocating these values include the nature and extent of existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals, among other factors. To date, a tenant relationship has not been developed that is considered to have a current intangible value.
Investment Properties
Investment properties are recorded at cost and include costs of acquisitions, development, predevelopment, construction costs, certain allocated overhead, tenant allowances and improvements, and interest and real estate taxes incurred during construction. Significant renovations and improvements are capitalized when they extend the useful life, increase capacity, or improve the efficiency of the asset. Maintenance and repairs that do not extend the useful lives of the respective assets are reflected in property operating expense.
The Company incurs costs prior to land acquisition including acquisition contract deposits, as well as legal, engineering and other external professional fees related to evaluating the feasibility of developing a shopping center. These pre-development costs are included in construction in progress in the accompanying consolidated balance sheets. If the Company determines that the development of a property is no longer probable, any pre-development costs previously incurred are immediately expensed.
The Company capitalizes costs of properties under development such as construction costs, interest costs, real estate taxes, salaries and related costs of personnel directly involved in the project and other costs incurred during the period of development. As a development property becomes operational, the Company expenses appropriate costs pro rata based on the occupancy of the property. The Company does not capitalize costs on a project beyond 12 months after substantial completion of the building shell.
In accordance with Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of” (“SFAS No. 144”), investment properties and intangible assets are reviewed for impairment on a property-by-property basis at least annually or whenever events or changes in circumstances indicate that the carrying value of investment properties may not be recoverable. Impairment losses for investment properties are recorded when the undiscounted cash flows estimated to be generated by the investment properties during the expected hold period are less than the carrying amounts of those assets. Impairment losses are measured as the difference between the carrying value and the fair value of the asset.
In accordance with SFAS No. 144, operating properties held for sale includes only those properties available for immediate sale in their present condition and for which management believes it is probable that a sale of the property will be completed within one year. Operating properties are carried at the lower of cost or fair value less costs to sell. Depreciation and amortization are suspended during the held-for-sale period.
The Company’s properties generally have operations and cash flows that can be clearly distinguished from the rest of the Company. In accordance with SFAS No. 144, the operations reported in discontinued operations include those operating properties that were sold or considered held-for-sale and for which operations and cash flows can be clearly distinguished. The operations from these properties are eliminated from ongoing operations and the Company will not have a continuing involvement after disposition. Prior periods have been restated to reflect the operations of these properties as discontinued operations.
Depreciation on buildings and improvements is provided utilizing the straight-line method over an estimated original useful lives ranging from 10 to 35 years. Depreciation on tenant allowances and improvements is provided utilizing the straight-line method over the term of the related lease. Depreciation on equipment and fixtures is provided utilizing the straight-line method over 5 to 10 years.
Escrow Deposits
Escrow deposits generally consist of escrowed cash held for real estate taxes, property maintenance, insurance, minimum occupancy and property operating income requirements at specific properties as required.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with an original maturity of 90 days or less to be cash and cash equivalents.
F-9
Cash paid for interest, including capitalized interest, for the year ended December 31, 2005, for the period from August 16, 2004 through December 31, 2004, for the period from January 1, 2004 through August 15, 2004 and for the year ended December 31, 2003 was as follows:
| | The Company | | The Predecessor | |
| |
| |
| |
| | For the year ended December 31, 2005 | | For the period from August 16, 2004 through December 31, 2004 | | For the period from January 1, 2004 through August 15, 2004 | | For the year ended December 31, 2003 | |
| |
|
| |
|
| |
|
| |
|
| |
Cash Paid for Interest | | $ | 20,656,637 | | $ | 5,174,446 | | $ | 5,458,980 | | $ | 4,805,933 | |
Capitalized Interest | | | 3,507,372 | | | 823,502 | | | 1,400,774 | | | 610,756 | |
Accrued but unpaid distributions were $6,970,097 and $5,143,153 as of December 31, 2005 and 2004, respectively and are included in accounts payable and accrued expenses in the accompanying consolidated balance sheet.
Fair Value of Financial Instruments
The carrying amounts of cash and cash equivalents, accounts receivable, escrows and deposits, and accounts payable and accrued expenses approximate fair value because of the relatively short maturity of these instruments.
Revenue Recognition
As lessor, the Company retains substantially all of the risks and benefits of ownership of the investment properties and account for our leases as operating leases.
Base minimum rents are recognized on a straight-line basis over the terms of the respective leases. Certain lease agreements contain provisions that grant additional rents based on tenants’ sales volume (contingent percentage rent). Percentage rents are recognized when tenants achieve the specified targets as defined in their lease agreements and overage rents are included in other property related revenue in the accompanying statements of operations.
Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as revenues in the period the applicable expense is incurred.
Gains on sales of real estate are recognized in accordance with Statement of Financial Standards (“SFAS”) No. 66, “Accounting for Real Estate”. In summary, gains from sales are not recognized unless a sale has been consummated, the buyer’s initial and continuing investment is adequate to demonstrate a commitment to pay for the property, the Company has transferred to the buyer the usual risks and rewards of ownership, and the Company does not have a substantial continuing financial involvement in the property.
Development and other advisory services fees are recognized as revenues in the period in which the services are rendered. Performance-based incentive fees are recorded when the fees are earned.
Revenues from construction contracts are recognized on the percentage-of-completion method, measured by the percentage of cost incurred to date to the estimated total cost for each contract. Project costs include all direct labor, subcontract, and material costs and those indirect costs related to contract performance costs incurred to date do not include uninstalled materials. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performances, job conditions, and estimated profitability may result in revisions to costs and income, which are recognized in the period in which the revisions are determined.
Accounting for Investments in Joint Ventures
In December 2003, the Financial Accounting Standards Board issued FASB Interpretation No. 46 (Revised December 2003), “Consolidation of Variable Interest Entities” (“FIN 46R”). FIN 46R replaces FASB Interpretation No. 46 which was issued in January 2003. FIN 46R explains how to identify variable interest entities and how to assess whether to consolidate such entities. In general, a variable interest entity (“VIE”) is a corporation, partnership, trust or any other legal structure used for business purposes that either (a) does not have equity investors with voting rights or (b) has equity investors that do not provide sufficient financial resources for the entity to support its activities. Prior to the issuance of FIN 46R, a company generally included another entity in its consolidated financial statements only if it controlled the entity through voting interests. FIN 46R changes that by requiring a VIE to be consolidated by a
F-10
company if that company is subject to a majority of the risk of loss from the VIE’s activities or entitled to receive a majority of the entity’s residual returns or both. During 2005, the Company entered into nine joint venture agreements to acquire land for future development. Five of the joint ventures with total assets of approximately $62.8 million and construction debt of approximately $11.9 million have been consolidated because the entities have been deemed to be VIEs, the Company guarantees the debt of the joint ventures and the Company is the primary beneficiary.
On March 31, 2004 the Company consolidated Glendale Mall joint venture as of that date pursuant to FIN 46R. Periods prior to March 31, 2004 were not restated as a result of the adoption of FIN 46R. As a result of the IPO and related formation transactions, Glendale Mall is wholly owned.
The Company accounts for its investments in unconsolidated joint ventures under the equity method of accounting as we exercises significant influence over, but do not control, operating and financial policies. These investments are recorded initially at cost and subsequently adjusted for equity in earnings and cash contributions and distributions. As of December 31, 2005, the Company had two entities that were accounted for under the equity method (Spring Mill Medical and The Centre).
Tenant Receivables and Allowance for Doubtful Accounts
Tenant receivables consist primarily of billed minimum rent, accrued and billed tenant reimbursements and accrued straight-line rent. The Company generally does not require collateral from its tenants.
An allowance for doubtful accounts is maintained for estimated losses resulting from the inability of certain tenants or others to meet contractual obligations under their lease or other agreements. Accounts are written off when, in the opinion of management, the balance is uncollectible.
| | 2005 | | 2004 | | 2003 | |
| |
|
| |
|
| |
|
| |
Balance, beginning of year | | $ | 511,974 | | $ | 30,000 | | $ | — | |
Consolidation of joint venture interests | | | — | | | 1,210,942 | | | — | |
Provision for credit losses | | | 1,163,204 | | | 443,999 | | | 30,000 | |
Accounts written off, net of recoveries | | | (645,158 | ) | | (1,172,967 | ) | | — | |
| |
|
| |
|
| |
|
| |
Balance, end of year | | $ | 1,030,020 | | $ | 511,974 | | $ | 30,000 | |
| |
|
| |
|
| |
|
| |
Concentration of Credit Risk
The Company’s accounts receivable from tenants potentially subjects it to a concentration of credit risk is its accounts receivable. At December 31, 2005, approximately 27% of property accounts receivable was from tenants leasing space in the state of Indiana.
Earnings Per Share
Basic earnings per share is calculated based on the weighted average number of shares outstanding during the period. Diluted earnings per share is determined based on the weighted average number of shares outstanding combined with the incremental average shares that would have been outstanding assuming all potentially dilutive shares were converted into common shares as of the earliest date possible. Share options are accounted for based on their fair market value at the date of grant. Expense related to share options was $193,969 and $65,071 for the year ended December 31, 2005 and for the period from August 16, 2004 through December 31, 2004, respectively.
Potential dilutive securities include outstanding share options and units of limited partnership of the Operating Partnership which may be exchanged for shares under certain circumstances. The only potentially dilutive securities that had a dilutive effect for the year ended December 31, 2005 were outstanding share options. The outstanding share options did not have a dilutive effect for the period from August 16, 2004 through December 31, 2004 as the Company recorded a net loss. Since the Company’s IPO and related formation transactions occurred on August 16, 2004, earnings per share is not presented for periods prior to this date.
The effect of conversion of units of the Operating Partnership is not reflected in diluted shares as they are exchangeable for Common Shares on a one-for-one basis. The income allocable to such units is allocated on the same basis and reflected as Limited Partners’ interests in the Operating Partnership in the accompanying consolidated statements of operations. Therefore, the assumed conversion of these units would have no effect on the determination of earnings per share.
The following table sets forth the computations of our basic and diluted earnings per share.
F-11
| | For the year ended December 31, 2005 | | For the period from August 16, 2004 through December 31, 2004 | |
| |
|
| |
|
| |
Income (loss) from continuing operations (1) | | $ | 7,500,318 | | $ | (587,366 | ) |
Discontinued operations (1) | | | 5,935,522 | | | 255,044 | |
| |
|
| |
|
| |
Net income (loss) | | $ | 13,435,840 | | $ | (332,322 | ) |
| |
|
| |
|
| |
Weighted Average Common Shares Outstanding - Basic | | | 21,406,980 | | | 18,727,977 | |
Effect of outstanding stock options | | | 113,081 | | | — | |
| |
|
| |
|
| |
Weighted Average Shares Outstanding - Diluted | | | 21,520,061 | | | 18,727,977 | |
| |
|
| |
|
| |
|
(1) | Reflects the Company’s share of income. |
Derivative Financial Instruments
The Company applies SFAS No. 133 “Accounting for Derivative Instruments and Hedging Activities” which requires that all derivative instruments be recorded on the balance sheet at their fair value. Gains or losses resulting from changes in the values of those derivatives are accounted for depending on the use of the derivative and whether it qualifies for hedge accounting. The Company uses derivative financial instruments to mitigate its interest rate risk on a related financial instrument through the use of interest rate swaps or rate locks.
Statement No. 133 requires that changes in fair value of derivatives that qualify as cash flow hedges be recognized in other comprehensive income (“OCI”) while any ineffective portion of the derivative’s change in fair value be recognized immediately in earnings. Upon settlement of the hedge, gains and losses associated with the transaction are recorded in OCI and amortized over the underlying term of the hedge transaction. All of the Company’s derivative instruments qualify for hedge accounting.
Income Taxes
The Company has elected to be taxed as a REIT pursuant to the Internal Revenue Code as amended (the “Code”), beginning with the taxable year ended December 31, 2004. To maintain its status as a REIT, the Company is obligated to distribute 90% of its ordinary taxable income annually to its shareholders. The Company intends to make timely distributions sufficient to satisfy the annual distribution requirements and to avoid corporate income taxes.
Prior to our IPO, Kite Development Corporation, Kite Construction, Inc. and all of the properties were held by entities where the owners were required to include their respective share of profits or losses generated by these entities in their individual tax returns. Accordingly, no Federal income tax provision has been reflected for periods prior to the IPO.
The Company has elected taxable REIT subsidiary (“TRS”) status for some of its subsidiaries under Section 856(1) of the Code. This enables the Company to receive income and provide services that would otherwise be impermissible for REITs. In accordance with Statement of Financial Accounting Standards No. 109, “Accounting for Income Taxes” (“SFAS No. 109”), deferred tax assets and liabilities are established for temporary differences between the financial reporting bases and the tax bases of assets and liabilities at the enacted rates expected to be in effect when the temporary differences reverse. SFAS No. 109 also requires that deferred tax assets be reduced by a valuation allowance if it is more likely than not that some portion or all of the deferred tax asset will not be realized.
Income tax provisions for the 2005, 2004 and 2003 were approximately $1,041,000, $57,000 and $40,000, respectively. The income tax provision is included in other expenses in the accompanying consolidated and combined statements of operations.
Reclassifications
Certain prior year amounts have been reclassified to conform to the current year presentation. Such reclassifications had no effect on net income previously reported.
Note 3. Deferred Costs
Deferred costs consist primarily of financing fees incurred to obtain long-term financing and broker fees and capitalized salaries and related benefits incurred in connection with lease originations. Deferred financing costs are amortized on a straight-line basis over the terms of the respective loan agreements. Deferred leasing costs include lease intangibles and other and are amortized on a straight-line basis over the terms of the related leases. At December 31, 2005 and 2004, deferred costs consisted of the following:
F-12
| | 2005 | | 2004 | |
| |
|
| |
|
| |
Deferred financing costs | | $ | 6,046,408 | | $ | 4,958,167 | |
Acquired lease intangibles | | | 7,472,207 | | | 4,858,405 | |
Deferred leasing costs and other | | | 9,395,983 | | | 8,391,347 | |
| |
|
| |
|
| |
| | | 22,914,598 | | | 18,207,919 | |
Less—accumulated amortization | | | (5,534,310 | ) | | (2,943,648 | ) |
| |
|
| |
|
| |
Total | | $ | 17,380,288 | | $ | 15,264,271 | |
| |
|
| |
|
| |
The estimated aggregate amortization amounts from acquired lease intangibles for each of the next five years are as follows:
2006 | | $ | 1,014,163 | |
2007 | | | 911,151 | |
2008 | | | 753,398 | |
2009 | | | 669,342 | |
2010 | | | 574,024 | |
Therafter | | | 2,424,062 | |
| |
|
| |
Total | | $ | 6,346,140 | |
| |
|
| |
The accompanying consolidated and combined statements of operations include amortization expense as follows:
| | The Company | | The Predecessor | |
| |
| |
| |
| | For the year ended December 31, 2005 | | For the period from August 16, 2004 through December 31, 2004 | | For the period from January 1, 2004 through August 15, 2004 | | For the year ended December 31, 2003 | |
| |
|
| |
|
| |
|
| |
|
| |
Amortization of deferred financing costs | | $ | 1,340,259 | | $ | 481,150 | | $ | 403,655 | | $ | 125,073 | |
Amortization of deferred leasing costs, leasing intangibles and other | | | 1,989,378 | | | 1,522,110 | | | 577,335 | | | 567,655 | |
Amortization of deferred leasing costs, leasing intangibles and other is included in depreciation and amortization expense, and amortization of deferred financing costs is included in interest expense.
Note 4. Deferred Revenue and Other Liabilities
Deferred revenue and other liabilities consist of the unamortized in-place lease liabilities, construction billings in excess of costs, construction retainages payable, tenant rents received in advance and deferred income taxes. The amortization of in-place lease liabilities is recognized as revenue over the remaining life of the leases through 2027. Construction contracts are recognized as revenue using the percentage of completion method. Tenant rents received in advance are recognized as revenue in the period to which they apply, usually the month following their receipt.
At December 31, 2005 and 2004, deferred revenue and other liabilities consisted of the following:
| | 2005 | | 2004 | |
| |
|
| |
|
| |
Unamortized in-place lease liabilities | | $ | 20,093,876 | | $ | 23,185,751 | |
Construction billings in excess of cost | | | 1,199,386 | | | 375,444 | |
Construction retainages payable | | | 2,538,575 | | | 4,083,741 | |
Tenant rents received in advance | | | 1,440,779 | | | 921,390 | |
Deferred income taxes | | | 96,536 | | | 59,042 | |
| |
|
| |
|
| |
Total | | $ | 25,369,152 | | $ | 28,625,368 | |
| |
|
| |
|
| |
F-13
The estimated aggregate amortization amounts from acquired lease intangibles (unamortized in-place lease liabilities) for each of the next five years are as follows:
2006 | | $ | 3,201,742 | |
2007 | | | 2,850,964 | |
2008 | | | 2,240,420 | |
2009 | | | 2,006,252 | |
2010 | | | 1,827,816 | |
Thereafter | | | 7,966,682 | |
| |
|
| |
Total | | $ | 20,093,876 | |
| |
|
| |
Note 5. Investments in Unconsolidated Entities
As of December 31, 2005, the Company had equity interests in two unconsolidated entities that own and operate rental properties. The Company owned a 60% interest in The Centre and a 50% interest in Spring Mill Medical representing a sufficient interest in each of these investments in order to exercise significant influence, but not control, over operating and financial policies. Accordingly, these investments are accounted for using the equity method.
In connection with the Company’s IPO, it acquired the remaining joint venture interests ranging from 42% to 73% in Glendale Mall, 50 S. Morton, The Corner, International Speedway Square, Burlington Coat, Martinsville Shops, 50th & 12th, 176th & Meridian and noncontrolling minority interests in various properties. The Predecessor accounted for these entities using the equity method.
On March 31, 2004, the Predecessor adopted the provisions of FIN No. 46R and consolidated Glendale Mall as of that date. Periods prior to March 31, 2004 were not restated as a result of the adoption of FIN No. 46R. The Company subsequently purchased the third party interest in Glendale Mall in connection with its IPO and related formation transactions.
Combined summary financial information of entities accounted for using the equity method of accounting and a summary of the Company’s investment in and share of income from these entities follows:
| | 2005 | | 2004 | |
| |
|
| |
|
| |
Assets: | | | | | | | |
Investment properties, at cost, net | | $ | 14,328,872 | | $ | 14,707,045 | |
Cash and cash equivalents | | | 902,443 | | | 601,423 | |
Tenant receivables, net | | | 140,124 | | | 254,883 | |
Deferred costs and other assets | | | 670,319 | | | 779,356 | |
| |
|
| |
|
| |
Total assets | | $ | 16,041,758 | | $ | 16,342,707 | |
| |
|
| |
|
| |
Liabilities and Members’ Equity: | | | | | | | |
Mortgage and other indebtedness | | $ | 16,299,855 | | $ | 16,609,675 | |
Accounts payable and accrued expenses | | | 524,792 | | | 458,289 | |
| |
|
| |
|
| |
Total liabilities | | | 16,824,647 | | | 17,067,964 | |
Members’ equity (deficit) | | | (782,889 | ) | | (725,257 | ) |
| |
|
| |
|
| |
Total liabilities and Members’ equity | | $ | 16,041,758 | | $ | 16,342,707 | |
| |
|
| |
|
| |
Company share of total assets | | $ | 8,352,729 | | $ | 8,518,002 | |
| |
|
| |
|
| |
Company share of Members’ equity (deficit) | | $ | (667,017 | ) | $ | (681,588 | ) |
Add: Excess investment | | | 1,970,936 | | | — | |
| |
|
| |
|
| |
Company investment in joint ventures | | $ | 1,303,919 | | $ | (681,588 | ) |
| |
|
| |
|
| |
Company share of mortgage and other indebtedness | | $ | 8,565,990 | | $ | 8,738,897 | |
| |
|
| |
|
| |
“Excess investment” represents the unamortized difference of our investment over our share of the equity in the underlying net assets of the joint ventures acquired. We amortize excess investment over the life of the related property of no more than 35 years and the amortization is included in equity in earnings from unconsolidated entities. We periodically review our ability to recover the carrying values of our investments in joint venture properties. If we were to determine that any portion of our investment, including excess investment, is not recoverable, we would record an adjustment to write off the unrecoverable amounts.
F-14
As of December 31, 2005, scheduled principal repayments on joint venture indebtedness were as follows:
| | Total | | Company Share | |
| |
|
| |
|
| |
2006 | | $ | 343,376 | | $ | 191,096 | |
2007 | | | 367,444 | | | 204,530 | |
2008 | | | 390,979 | | | 217,800 | |
2009 | | | 3,716,761 | | | 2,211,916 | |
2010 | | | 193,626 | | | 96,813 | |
Thereafter | | | 11,287,669 | | | 5,643,835 | |
| |
|
| |
|
| |
Total | | $ | 16,299,855 | | $ | 8,565,990 | |
| |
|
| |
|
| |
| | The Company | | The Predecessor | |
| |
| |
| |
| | Year ended December 31, 2005 | | Period August 16, 2004 Through December 31, 2004 | | Period January 1, 2004 Through August 15, 2004 | | Year ended December 31, 2003 | |
| |
| |
| |
| |
| |
Revenue: | | | | | | | | | | | | | |
Minimum rent | | $ | 2,417,126 | | $ | 1,013,283 | | $ | 4,782,846 | | $ | 9,594,584 | |
Tenant reimbursements | | | 880,342 | | | 257,064 | | | 1,030,909 | | | 2,025,221 | |
Other property related revenue | | | 53,262 | | | (7,257 | ) | | 149,909 | | | 899,148 | |
| |
|
| |
|
| |
|
| |
|
| |
Total revenue | | | 3,350,730 | | | 1,263,090 | | | 5,963,664 | | | 12,518,953 | |
Expenses: | | | | | | | | | | | | | |
Property operating | | | 899,629 | | | 377,556 | | | 1,597,348 | | | 3,849,982 | |
Real estate taxes | | | 253,411 | | | 79,258 | | | 470,470 | | | 1,087,605 | |
Depreciation and amortization | | | 510,127 | | | 198,407 | | | 1,171,243 | | | 4,283,981 | |
| |
|
| |
|
| |
|
| |
|
| |
Total expenses | | | 1,663,167 | | | 655,221 | | | 3,239,061 | | | 9,221,568 | |
| |
|
| |
|
| |
|
| |
|
| |
Operating income | | | 1,687,563 | | | 607,869 | | | 2,724,603 | | | 3,297,385 | |
Interest expense | | | 1,116,199 | | | 436,173 | | | 2,244,113 | | | 4,107,454 | |
Gain on sale of assets | | | — | | | — | | | — | | | 1,610,000 | |
| |
|
| |
|
| |
|
| |
|
| |
Net income | | | 571,364 | | | 171,696 | | | 480,490 | | | 799,931 | |
Third-party investors’ share of net income | | | 240,794 | | | 37,599 | | | 316,686 | | | 526,813 | |
| |
|
| |
|
| |
|
| |
|
| |
Company (Predecessor) share of net income | | | 330,570 | | | 134,097 | | | 163,804 | | | 273,118 | |
Amortization of excess investment | | | (78,059 | ) | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Income from joint ventures | | $ | 252,511 | | $ | 134,097 | | $ | 163,804 | | $ | 273,118 | |
| |
|
| |
|
| |
|
| |
|
| |
Note 6. Property Acquisitions and Pro Forma Information
2005 Acquisitions:
During 2005, the Company acquired and placed into service the following shopping center properties:
Property Name | | Location | | Acquisition Date | | | Acquisition Cost (Millions) | | | Financing Method | |
| |
| |
| |
|
| |
|
| |
Fox Lake Crossing | | Fox Lake, IL | | February 7 | | $ | 15.5 (1) | | | Debt | |
Plaza Volente | | Austin, TX | | May 16 | | | 35.9 (2) | | | Debt | |
Indian River Square | | Vero Beach, FL | | May 16 | | | 16.5 (3) | | | Debt | |
Bolton Plaza | | Orange Park, FL | | November 1 | | | 14.0 (4) | | | Offering Proceeds | |
Market Street Village | | Hurst, TX | | November 17 | | | 29.0 (5) | | | Debt (6) | |
|
(1) | Inclusive of debt assumed of $12.3 million and tax increment financing (“TIF”) receivable of $1.5 million. |
(2) | Inclusive of $28.7 million of new debt and $7.2 million of borrowings under the Company’s revolving credit facility incurred in connection with the acquisition. |
(3) | Inclusive of $13.3 million of new debt and $3.2 million of borrowings under the Company’s revolving credit facility incurred in connection with the acquisition. |
(4) | This property is owned through a joint venture with a third party. The Company currently receives 85% of the cash flow from this property, which percentage may decrease under certain circumstances. |
(5) | Excludes escrow of $1.7 million subject to completion of the development of an additional 7,000 square foot parcel. |
(6) | Financed with borrowings under the Company’s revolving credit facility and subsequently partially paid down with the proceeds from the sale of Mid-America Clinical Labs. |
F-15
Following is a combined condensed balance sheet for the properties acquired in 2005 as of the dates of their respective acquisitions.
Assets | | | | |
Investment Properties | | $ | 110,082,265 | |
Acquired lease intangibles | | | 2,879,960 | |
Other assets | | | 360,069 | |
| |
|
| |
Total Assets | | $ | 113,322,294 | |
| |
|
| |
Liabilities: | | | | |
Loans payable | | $ | 12,281,185 | |
Working capital assumed | | | 396,815 | |
In-place lease liabilities and deferred revenue | | | 1,761,067 | |
| |
|
| |
Total Liabilities | | $ | 14,439,067 | |
| |
|
| |
Also during 2005, the Company acquired interests in various parcels of land for a total acquisition cost of approximately $86.9 million including debt assumed of $3.9 million. The Company acquired these parcels for future development.
Amounts allocated to intangible assets in connection with these acquisitions totaled $2.9 million and are included in land, buildings and improvements and deferred costs in the accompanying consolidated balance sheets. Amounts allocated to intangible liabilities representing the adjustment of acquired leases to market value totaled $1.8 million and are included in deferred revenue in the accompanying consolidated balance sheets. The intangible assets and liabilities are amortized over the remaining lease term ranging from 0.5 to 22.1 years. In the accompanying consolidated and combined statements of operations, the operating results of the acquired properties are included in results of operations from their respective dates of purchase. Purchase price allocations for all of the above 2005 property acquisitions are preliminary until finalized in 2006. Any adjustment to the values assigned to identified assets and liabilities in finalizing the purchase price allocation for the above acquisitions are not expected to have a material effect on net income.
2004 Acquisitions:
During 2004, the Company or its Predecessor acquired and placed into service the following shopping center properties:
Property Name | | Location | | Acquisition Date | | Acquisition Cost (Millions) | | Financing Method | |
| |
| |
| |
| |
| |
Silver Glen Crossings | | South Elgin, IL | | April 1 | | $ | 23.4 | | Debt(8) | |
Cedar Hill Village | | Cedar Hill, TX | | June 28 | | | 6.8 | | Debt(8) | |
Galleria Plaza | | Dallas, TX | | June 29 | | | 6.2 | | Debt(8) | |
Wal-Mart Plaza (1) | | Gainesville, FL | | July 1 | | | 8.5 | | Debt(8) | |
Eagle Creek Pad 2 | | Naples, FL | | July 7 | | | 1.1 | | Debt(8) | |
Fishers Station (2) | | Fishers, IN | | July 23 | | | 2.1 (3) | | Debt(8) | |
Hamilton Crossing | | Carmel, IN | | August 19 | | | 15.5 | | IPO Proceeds | |
Waterford Lakes | | Orlando, FL | | August 20 | | | 9.1 | | IPO Proceeds | |
Publix at Acworth | | Acworth, GA | | August 20 | | | 9.2 | | IPO Proceeds | |
Plaza at Cedar Hill | | Cedar Hill, TX | | August 31 | | | 38.6 (4) | | IPO Proceeds | |
Sunland Towne Centre | | El Paso, TX | | September 16 | | | 32.1 (5) | | Debt | |
Centre at Panola | | Lithonia, GA | | September 30 | | | 9.4 (6) | | Debt | |
Marsh Supermarket (7) | | Fishers, IN | | November 24 | | | 5.0 | | Debt | |
Eastgate Pavilion | | Cincinnati, OH | | December 1 | | | 27.6 | | Debt | |
Four Corner Square | | Seattle, WA | | December 20 | | | 10.5 | | Debt | |
|
(1) | This property is owned through a joint venture with a third party. The Company currently receives 85% of the cash flow from this property, which percentage may decrease under certain circumstances. |
(2) | This property is owned through a joint venture with a third party. The Company is the primary beneficiary and, therefore, this property is consolidated in the accompanying statements of operations. The joint venture partner is entitled to an annual preferred payment of $96,000. All remaining cash flow is distributed to the Company. |
(3) | Inclusive of debt assumed of $1.4 million. |
(4) | Inclusive of debt assumed of $27.4 million. |
(5) | Inclusive of debt assumed of $17.8 million. |
(6) | Inclusive of debt assumed of $4.5 million. |
(7) | Part of the Fishers Station property. |
(8) | This acquisition was initially financed with debt, which was repaid with proceeds from the Company’s IPO. |
F-16
Following is a combined condensed balance sheet for the acquired properties as of the dates of their respective acquisitions.
Assets | | | | |
Investment Properties | | $ | 228,937,093 | |
Cash and cash equivalents | | | 82,778 | |
Accounts receivable | | | 23,188 | |
Acquired lease intangibles | | | 3,460,024 | |
Other Assets | | | 3,042,734 | |
| |
|
| |
Total Assets | | $ | 235,545,817 | |
| |
|
| |
Liabilities: | | | | |
Loans payable | | $ | 55,195,064 | |
In-place lease liabilities and deferred revenue | | | 19,303,602 | |
Other Liabilities | | | 6,339,888 | |
| |
|
| |
Total Liabilities | | $ | 80,838,554 | |
| |
|
| |
In addition, during 2004 the Company acquired various parcels of land for a total acquisition cost of approximately $2.7 million. The Company acquired these parcels for future development.
The Company has entered into master lease agreements with the seller in connection with certain of the above property acquisitions. These payments are due when tenant occupancy is below the level specified in the purchase agreement. The payments are accounted for as a reduction of the purchase price of the acquired property and totaled $241,984 and $460,318 in 2005 and 2004, respectively. Future amounts receivable through 2009 total $175,296 unless the space is leased during the period in which case the payments cease.
2004 Acquisition of Remaining Joint Venture Interests:
In connection with its IPO and related formation transactions, the Company acquired remaining joint venture interests in 50 S. Morton, The Corner, International Speedway Square, Burlington Coat, Martinsville Shops, Glendale Mall, Red Bank Commons and the other noncontrolling minority interests in certain properties for cash and units of the operating partnership.
Amounts allocated in 2004 to intangible assets in connection with the acquisition of these joint venture interests totaled $5.5 million and are included in land, buildings and improvements and deferred costs in the accompanying consolidated balance sheets. Amounts allocated to intangible liabilities representing the adjustment of acquired leases to market value totaled $2.1 million and are included in deferred revenue in the accompanying consolidated balance sheet. The intangible assets and liabilities are amortized over the average lease term for each property over periods ranging from 3.1 to 10.7 years.
Following is a combined condensed balance sheet for the acquired joint venture and minority interests as of the dates of their respective acquisitions. This balance sheet excludes Glendale Mall since it was consolidated as of March 31, 2004 pursuant to FIN 46R.
Assets | | | | |
Investment Properties, at cost | | $ | 56,217,774 | |
Cash and cash equivalents | | | 665,604 | |
Accounts receivable | | | 416,545 | |
Acquired lease intangibles | | | 833,988 | |
Other Assets | | | 300,349 | |
| |
|
| |
Total Assets | | $ | 58,434,260 | |
| |
|
| |
Liabilities: | | | | |
Loans payable | | $ | 24,172,783 | |
In-place lease liabilities and deferred revenue | | | 2,178,310 | |
Other Liabilities | | | 1,328,857 | |
| |
|
| |
Total Liabilities | | $ | 27,679,950 | |
| |
|
| |
F-17
The following table summarizes, on an unaudited pro forma basis, the results of operations for the years ended December 31, 2005 and 2004 as if the Company’s IPO and related formation transactions and the 2005 and 2004 property acquisitions described above occurred on January 1, 2004:
| | Twelve Months Ended December 31, | |
| |
| |
| | 2005 | | 2004 | |
| |
| |
| |
Pro forma revenues | | $ | 105,236,326 | | $ | 76,990,734 | |
Pro forma net income | | $ | 13,971,404 | | $ | 3,891,733 | |
Pro forma net income per share | | | | | | | |
- basic and diluted (1) | | $ | 0.65 | | $ | 0.20 | |
Pro forma weighted average number of shares outstanding : | | | | | | | |
- basic | | | 21,406,980 | | | 19,148,267 | |
- diluted | | | 21,520,061 | | | 19,277,703 | |
(1) Pro Forma net income for year ended December 31, 2004 excludes our share of direct costs of approximately $1.5 million incurred in connection with the IPO and related formation transactions. |
Note 7. Discontinued Operations
In accordance with Statement of Financial Accounting Standards No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets”, the Company reflects the historical results of properties sold or held for sale, as well as the gain or loss on sale of these properties, as discontinued operations in the consolidated statements of operations for period prior to sale. In December 2005, the Company sold 100% of its interest in Mid-America Clinical Labs for net proceeds of $20.8 million and a gain of $7.2 million. The results of discontinued operations related to the Mid-America Clinical Labs property were comprised of the following for the year ended December 31, 2005, for the period from August 16, 1004 through December 31, 2004, for the period from January 1, 2004 through August 15, 2004 and for the year ended December 31, 2003:
| | Company | | Predecessor | | Combined | |
| |
| |
| |
| |
| | Year ended December 31, 2005 | | For the period from August 16, 2004 through December 31, 2004 | | For the period from January 1, 2004 through August 15, 2004 | | Year ended December 31, 2003 | |
| |
| |
| |
| |
| |
Rental income | | $ | 1,819,367 | | $ | 558,679 | | $ | 1,258,476 | | $ | 1,849,204 | |
Property operations | | | 258,502 | | | (23,065 | ) | | 284,496 | | | 244,422 | |
Depreciation and amortization | | | 517,424 | | | 203,566 | | | 313,764 | | | 487,000 | |
| |
|
| |
|
| |
|
| |
|
| |
Total expense | | | 775,926 | | | 180,501 | | | 598,260 | | | 731,422 | |
Operating income | | | 1,043,441 | | | 378,178 | | | 660,216 | | | 1,117,782 | |
Interest income (expense) | | | 33,992 | | | (11,208 | ) | | (271,987 | ) | | (398,292 | ) |
| |
|
| |
|
| |
|
| |
|
| |
Income from discontinued operations | | | 1,077,433 | | | 366,970 | | | 388,229 | | | 719,490 | |
Gain on sale of property | | | 7,212,402 | | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Total income from discontinued operations | | $ | 8,289,835 | | $ | 366,970 | | $ | 388,229 | | $ | 719,490 | |
| |
|
| |
|
| |
|
| |
|
| |
F-18
Note 8. Mortgage Loans and Line of Credit
Mortgage and other indebtedness consist of the following at December 31, 2005 and 2004:
| | Balance at December 31, | |
| |
| |
Description | | 2005 | | 2004 | |
| |
| |
| |
Line of credit | | | | | | | |
Maximum borrowing level of $150 million available through August 30, 2007; interest at LIBOR + 1.35% (5.74% and 3.75% at December 31, 2005 and 2004, respectively) | | $ | 92,950,000 | | $ | 56,200,000 | |
Construction Notes Payable—Variable Rate | | | | | | | |
Generally due in monthly installments of principal and interest; maturing at various dates through 2008; interest at LIBOR+1.50%-1.75%, ranging from 5.89% to 6.14% at December 31, 2005 | | | 70,652,913 | | | 59,521,968 | |
Mortgage Notes Payable—Fixed Rate | | | | | | | |
Generally due in monthly installments of principal and interest; maturing at various dates through 2022; interest rates ranging from 5.11% to 8.85% at December 31, 2005 | | | 203,782,448 | | | 152,832,891 | |
Mortgage Note Payable—Variable Rate | | | | | | | |
Due in monthly installments of principal and interest; maturing September 2008; interest at LIBOR + 2.75% (7.14% at December 31, 2005) | | | 5,159,274 | | | 10,785,757 | |
Net premium on acquired indebtedness | | | 2,701,202 | | | 4,138,747 | |
| |
|
| |
|
| |
Total mortgage and other indebtedness | | $ | 375,245,837 | | $ | 283,479,363 | |
| |
|
| |
|
| |
LIBOR was 4.39% and 2.40% as of December 31, 2005 and 2004, respectively. Prime was 5.15% as of December 31 2004. The Company had no Prime-based loans as of December 31, 2005.
Line of Credit
In August 2004, the Company and the Operating Partnership entered into a three-year, $150 million secured revolving credit agreement with Lehman Commercial Paper, Inc. and Wachovia Bank, N.A. Borrowings under this facility bear interest at a floating rate of LIBOR plus 135 to 160 basis points, depending on the Company’s leverage ratio and are secured by certain of the Company’s properties. With the prior consent of the lenders we have the option to increase our borrowings under the credit facility to a maximum of $250 million. The Company may also extend the facility for one year, provided that no events of default exist and subject to an extension fee of $300,000. The line of credit has a 0.125% to 0.25% commitment fee applicable to the unused amount at the end of each calendar month. The amount that the Company may borrow under this facility is dependent on it maintaining a minimum “borrowing base” of properties. As of December 31, 2005, approximately $117.1 million was available for draw under the facility, of which approximately $93.0 million was outstanding. There are 32 properties available to be added to the borrowing base (upon completion of the lender’s due diligence process) as additional funds are required for potential additional borrowing capacity of in excess of $150 million. This facility will be used principally to fund growth opportunities including acquisitions and development activities.
With the prior consent of the lenders, the Company has the option to increase its borrowings under the credit facility to a maximum of $250 million. The credit facility also includes a short-term borrowing line of $20 million available for same day borrowings. Borrowings under the short-term line may be outstanding for no more than five days.
The following properties are encumbered by the line of credit as of December 31, 2005: Silver Glen Crossing, Glendale Mall, Hamilton Crossing, Kings Lake Square, Waterford Lakes, Publix at Acworth, PEN Products, Union Station Parking Garage, Galleria Plaza, Cedar Hill Village, Shops at Eagle Creek, Burlington Coat, Stoney Creek Commons, Four Corner Square and Eastgate Pavilion.
The Company’s ability to borrow under this new credit facility will be subject to our ongoing compliance with a number of financial and other covenants, including:
| | • | the Company’s amount of leverage; |
| | • | a minimum interest coverage ratio; |
| | • | the Company’s minimum tangible net worth; |
| | • | a minimum fixed charge coverage ratio; |
| | • | the collateral pool properties generating sufficient net operating income to maintain a certain fixed charge ratio; and |
| | • | the collateral pool properties maintaining a minimum aggregate occupancy rate. |
Under the credit facility, the Company is permitted to make distributions to our shareholders of 95% of its Funds From Operations provided that no event of default exists. If an event of default exists, we may only make distributions sufficient to maintain our REIT status. As of December 31, 2005, the Company was in compliance with all of the financial covenants under the credit facility.
Mortgage and Construction Loans
Mortgage and construction loans are secured by certain real estate, are generally due in monthly installments of interest and principal and mature over various terms through 2022. The range of interest rates on fixed rate debt is 5.11% to 8.85%.
F-19
As of December 31, 2005, scheduled principal repayments on mortgage and other indebtedness were as follows:
2006 | | $ | 69,405,389 | |
2007 | | | 104,235,904 | |
2008 | | | 23,496,307 | |
2009 | | | 30,234,040 | |
2010 | | | 2,810,776 | |
Thereafter | | | 142,362,219 | |
| |
|
| |
| | | 372,544,635 | |
Unamortized Premiums | | | 2,701,202 | |
| |
|
| |
Total | | $ | 375,245,837 | |
| |
|
| |
The carrying value of our variable rate construction notes payable, line of credit and mortgage notes payable approximates their fair values. As of December 31, 2005, the fair value of fixed rate debt was approximately $204.3 million compared to the book value of $203.8 million. The fair value was estimated using cash flows discounted at current borrowing rates for similar instruments which ranged from 5.72% to 6.42%.
Debt Paid Off In Connection With the 2005 Equity Offering
In connection with the Company’s 2005 equity offering, the Company paid off a total of $112.6 million of variable rate indebtedness bearing interest at rates ranging from LIBOR plus 135 to 250 basis points and Prime plus accrued interest of $0.3 million.
Note 9. Derivative Financial Instruments
The Company is exposed to capital market risk, including changes in interest rates. In order to manage volatility relating to interest rate risk, the Company may enter into interest rate hedging transactions from time to time. The Company does not utilize derivative financial instruments for trading or speculative purposes.
During 2005, the Company entered into three interest rate swaps, totaling $65 million. The Company designated these swaps as cash flow hedges to fix the rates on one of its variable rate construction loans and on a portion of its revolving line of credit. These interest rate swaps qualify for hedge accounting under Statement No. 133. At December 31, 2005, derivatives with a fair value of $427,057 were included in other assets. The change in net unrealized income loss for the year ended December 31, 2005 was $427,057 and is recorded in shareholders’ equity as other comprehensive income in 2006. We expect approximately $283,000 to be an offset to interest expense as the hedged forecasted interest payments occur. No hedge ineffectiveness on cash flow hedges was recognized during 2005.
The following sets forth comprehensive income for the year ended December 31, 2005, for the period from August 16, 1004 through December 31, 2004, for the period from January 1, 2004 through August 15, 2004 and for the year ended December 31, 2003:
| | Company | | Company | | Predecessor | | Predecessor | |
| |
| |
| |
| |
| |
| | Year ended December 31, 2005 | | Period August 16, 2004 through December 31, 2004 | | Period January 1, 2004 through August 15, 2004 | | Year ended December 31, 2003 | |
| |
| |
| |
| |
| |
Net income (loss) | | $ | 13,435,840 | | $ | (332,322 | ) | $ | (192,380 | ) | $ | 1,436,966 | |
Other comprehensive income (1) | | | 427,057 | | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Comprehensive income (loss) | | $ | 13,862,897 | | $ | (332,322 | ) | $ | (192,380 | ) | $ | 1,436,966 | |
| |
|
| |
|
| |
|
| |
|
| |
|
(1) Reflects the net change in the fair value of derivative instruments accounted for as cash flow hedges. |
Note 10. Lease Information
Tenant Leases
The Company receives rental income from the leasing of retail and commercial space under operating leases. The leases generally provide for certain increases in base rent, reimbursement for certain operating expenses and may require tenants to pay contingent rentals to the extent their sales exceed a defined threshold. The weighted average initial term of the lease agreements is approximately 16 years. Future minimum rentals to be received under noncancellable operating leases for each of the next five years and thereafter, excluding tenant reimbursements of operating expenses and percentage rent based on sales volume, as of December 31, 2005, are as follows:
F-20
2006 | | $ | 56,114,897 | |
2007 | | | 53,771,036 | |
2008 | | | 50,481,805 | |
2009 | | | 48,672,636 | |
2010 | | | 44,606,991 | |
Thereafter | | | 320,827,363 | |
| |
|
| |
Total | | $ | 574,474,728 | |
| |
|
| |
Lease Commitments
The Company is obligated under six ground leases for approximately 35 acres of land with three landowners which require fixed annual rent. The expiration dates of the initial terms of these ground leases range from 2012 to 2027. These leases have five to ten year extension options ranging in total from 20 to 30 years.
Ground lease expense incurred by the Company for the year ended December 31, 2005, for the period from January 1, 2004 through August 15, 2004 and for the period from August 16, 2004 through December 31, 2004 and in 2003 was $873,467, $144,176, $287,586 and $135,000, respectively. Future minimum lease payments due under such leases for the next five years ending December 31 and thereafter are as follows:
2006 | | $ | 856,800 | |
2007 | | | 906,300 | |
2008 | | | 918,300 | |
2009 | | | 920,800 | |
2010 | | | 920,800 | |
Thereafter | | | 13,208,370 | |
| |
|
| |
Total | | $ | 17,731,370 | |
| |
|
| |
Note 11. Shareholders’ Equity and Limited Partner Interests
Common Equity
On October 3, 2005, the Company completed an offering of 8,500,000 common shares at a price of $15.01 per share for gross proceeds of approximately $127.6 million. On October 28, 2005, the underwriters of the offering exercised a portion of their overallotment option and purchased an additional 900,000 common shares at the public offering price of $15.01 per share, which resulted in additional gross proceeds of approximately $13.5 million. The Company used the net proceeds of this offering of approximately $133.2 million, after deducting underwriting discounts, commissions and other expenses as follows:
• | to repay outstanding construction indebtedness of approximately $38.6 million and acquisition indebtedness of approximately $0.5 million on our Traders Point properties; |
• | to repay outstanding indebtedness on our Eagle Creek II development property and our Weston Park, Shops at Otty and Circuit City operating properties totaling approximately $13.6 million; |
• | to pay down our secured revolving credit facility by approximately $60.2 million; |
• | to acquire an 85% interest in Bolton Plaza Shopping Center in Orange Park, Florida for approximately $14.0 million; and |
• | for general corporate purposes, including acquisition of land, capital expenditures, development costs and working capital of approximately $6.3 million. |
On July 29, 2005, the Company contributed approximately $4.0 million and 122,733 units of the Operating Partnership valued at approximately $1.9 million for a 50% interest in a joint venture that owned 82 acres of undeveloped land. Beacon Hill Shopping Center, Phase I consists of 36 acres and will be an estimated 161,000 square foot community shopping center (including 105,000 square feet of non-owned space). This project has an estimated total cost of approximately $17.0 million and a projected opening date of the third quarter of 2006. The remaining 46 acres is being marketed to a big box retailer.
On March 31, 2005, the Company acquired 32.7 acres of undeveloped land in Naples, Florida (Tarpon Springs Plaza) at a price equal to Messrs. Al Kite, John Kite, Paul Kite and Tom McGowan’s net equity in the property at cost plus the assumption of certain liabilities and the obligation to repay certain indebtedness. The equity portion of the purchase price was paid through the issuance of 214,049 units of the Operating Partnership valued at approximately $3.1 million.
In 2005, 4,820 restricted shares at a price of $15.55 per share were awarded to the members of our Board of Trustees which vest over a four year period. The Company recognizes compensation expense related to restricted share awards on a straight-line basis over the vesting period. Also in 2005, the Company issued 2,100 non-restricted shares at prices ranging from $14.59 to $15.15 per share to members of our Board of Trustees in lieu of 50% of their annual retainer compensation.
F-21
The Company’s Board of Trustees has approved the 2004 Equity Incentive Plan. A total of 2,000,000 shares have been reserved under this plan. During 2005, options to purchase a total of 105,000 shares were granted under the Plan at exercise prices ranging from $14.68 to $15.29 per share. None of these share options were exercisable as of December 31, 2005. During 2004, options to purchase 871,950 shares were granted under the Plan at an exercise price of $13.00 per share. The options vest over a period of five years and expire 10 years from the grant date. As of December 31, 2005, approximately 171,000 of these share options were exercisable. Compensation expense is determined based on the fair market value of the options and is recognized over the vesting period in accordance with the provisions of Statement No. 123(R). The fair market value of the options at the dates of grant was $1.00 per share based on the following assumptions.
Dividend Yield | 5.77% |
Expected life of option | 5 years |
Risk-free interest rate | 3.0% |
Expected stock price volatility | 15.0% |
As of December 31, 2005, there are 1,023,050 shares available for grant under the Plan.
Limited Partner Interests
Concurrent with the Company’s IPO and related formation transactions, certain individuals received units of the Operating Partnership in exchange for their interests in certain properties. Limited Partners were granted the right to redeem Operating Partnership units on or after August 16, 2005 for cash in an amount equal to the market value of an equivalent number of Common Shares at the time of redemption. The Company also has the right to redeem the Operating Partnership units directly from the limited partner in exchange for either cash in the amount specified above or a number of Common Shares equal to the number of units being redeemed. As of December 31, 2005, no Operating Partnership units were redeemed for cash or converted into Common Shares.
Note 12. Segment Information
The Company and its Predecessor’s operations are aligned into two business segments: (i) real estate operation and development and (ii) construction and advisory services. The Company’s segments operate in the United States. Combined segment data of the Company and its Predecessor for the years ended December 31, 2005, 2004 and 2003 are as follows:
F-22
Year Ended December 31, 2005 | | Real Estate Operation and Development | | Construction and Advisory Services | | Subtotal | | Intersegment Eliminations | | Total | |
| |
| |
| |
| |
| |
| |
Revenues | | $ | 72,055,405 | | $ | 50,528,158 | | $ | 122,583,563 | | $ | (23,218,708 | ) | $ | 99,364,855 | |
Operating expenses, cost of construction and services, general, administrative and other | | | 23,801,274 | | | 45,470,595 | | | 69,271,869 | | | (22,318,948 | ) | | 46,952,921 | |
Depreciation and amortization | | | 21,611,586 | | | 179,550 | | | 21,791,136 | | | — | | | 21,791,136 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Operating income | | | 26,642,545 | | | 4,878,013 | | | 31,520,558 | | | (899,760 | ) | | 30,620,798 | |
Interest expense | | | 17,915,170 | | | 530,830 | | | 18,446,000 | | | (356,579 | ) | | 18,089,421 | |
Minority interest | | | (249,378 | ) | | (1,017,744 | ) | | (1,267,122 | ) | | — | | | (1,267,122 | ) |
Income tax expense of taxable REIT subsidiary | | | — | | | 1,041,463 | | | 1,041,463 | | | — | | | 1,041,463 | |
Equity in earnings of unconsolidated entities | | | 252,511 | | | — | | | 252,511 | | | — | | | 252,511 | |
Operating income from discontinued operations | | | 1,077,433 | | | — | | | 1,077,433 | | | | | | 1,077,433 | |
Gain on sale of operating property | | | 7,212,402 | | | — | | | 7,212,402 | | | — | | | 7,212,402 | |
Limited partners' interests in Operating Partnership | | | (5,329,298 | ) | | — | | | (5,329,298 | ) | | — | | | (5,329,298 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net income (loss) | | $ | 11,691,045 | | $ | 2,287,976 | | $ | 13,979,021 | | $ | (543,181 | ) | $ | 13,435,840 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total assets | | $ | 780,934,227 | | $ | 36,472,950 | | $ | 817,407,177 | | $ | (18,177,371 | ) | $ | 799,229,806 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | |
Year Ended December 31, 2004 | | Real Estate Operation and Development | | Construction and Advisory Services | | Subtotal | | Intersegment Eliminations | | Total | |
| |
| |
| |
| |
| |
| |
Revenues | | $ | 33,536,197 | | $ | 67,874,686 | | $ | 101,410,883 | | $ | (54,129,707 | ) | $ | 47,281,176 | |
Operating expenses, cost of construction and services, general, administrative and other | | | 12,623,178 | | | 67,956,031 | | | 80,579,209 | | | (53,093,433 | ) | | 27,485,776 | |
Depreciation and amortization | | | 10,879,362 | | | 52,277 | | | 10,931,639 | | | — | | | 10,931,639 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Operating income (loss) | | | 10,033,657 | | | (133,622 | ) | | 9,900,035 | | | (1,036,274 | ) | | 8,863,761 | |
Interest expense | | | 8,945,086 | | | 61,083 | | | 9,006,169 | | | — | | | 9,006,169 | |
Loan prepayment penalties and expenses | | | 1,671,449 | | | | | | 1,671,449 | | | | | | 1,671,449 | |
Minority interest | | | 89,087 | | | — | | | 89,087 | | | — | | | 89,087 | |
Equity in earnings of unconsolidated entities | | | 297,901 | | | — | | | 297,901 | | | — | | | 297,901 | |
Operating income from discontinued operations | | | 755,199 | | | — | | | 755,199 | | | — | | | 755,199 | |
Limited partners' interests in Operating Partnership | | | 146,968 | | | — | | | 146,968 | | | — | | | 146,968 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net income (loss) | | $ | 706,277 | | $ | (194,705 | ) | $ | 511,572 | | $ | (1,036,274 | ) | $ | (524,702 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total assets | | $ | 563,861,792 | | $ | 10,692,117 | | $ | 574,553,909 | | $ | (11,010,138 | ) | $ | 563,543,771 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | |
Year Ended December 31, 2003 | | Real Estate Operation and Development | | Construction and Advisory Services | | Subtotal | | Intersegment Eliminations | | Total | |
| |
| |
| |
| |
| |
| |
Revenues | | $ | 10,906,923 | | $ | 30,563,597 | | $ | 41,470,520 | | $ | (15,562,222 | ) | $ | 25,908,298 | |
Operating expenses, cost of construction and services, general, administrative and other | | | 4,651,268 | | | 29,417,647 | | | 34,068,915 | | | (15,052,222 | ) | | 19,016,693 | |
Depreciation and amortization | | | 2,401,078 | | | 4,429 | | | 2,405,507 | | | — | | | 2,405,507 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Operating income (loss) | | | 3,854,577 | | | 1,141,521 | | | 4,996,098 | | | (510,000 | ) | | 4,486,098 | |
Interest expense | | | 3,746,353 | | | 62,568 | | | 3,808,921 | | | | | | 3,808,921 | |
Minority interest | | | (232,819 | ) | | — | | | (232,819 | ) | | — | | | (232,819 | ) |
Equity in earnings of unconsolidated entities | | | 273,118 | | | — | | | 273,118 | | | — | | | 273,118 | |
Operating income from discontinued operations | | | 719,490 | | | | | | 719,490 | | | | | | 719,490 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net income (loss) | | $ | 868,013 | | $ | 1,078,953 | | $ | 1,946,966 | | $ | (510,000 | ) | $ | 1,436,966 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total assets | | $ | 160,279,464 | | $ | 13,029,371 | | $ | 173,308,835 | | $ | (1,973,129 | ) | $ | 171,335,706 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Note 13. Quarterly Financial Data (Unaudited)
Presented below is a summary of the consolidated and combined quarterly financial data for the years ended December 31, 2005 and 2004. Certain prior period amounts have been reclassified from previously disclosed amounts to conform with the current presentation including revenues and expenses reflecting the sale of Mid-America Clinical Labs. Such reclassifications had no effect on net income previously reported.
F-23
| | The Company | |
| |
| |
| | Quarter Ended March 31, 2005 | | Quarter Ended June 30, 2005 | | Quarter Ended September 30, 2005 | | Quarter Ended December 31, 2005 | |
| |
|
| |
|
| |
|
| |
|
| |
Total revenue | | $ | 19,203,856 | | $ | 22,296,468 | | $ | 23,963,589 | | $ | 33,900,942 | |
Income from continuing operations | | $ | 2,293,741 | | $ | 2,277,475 | | $ | 2,596,578 | | $ | 3,307,509 | |
Net income | | $ | 1,814,660 | | $ | 1,750,939 | | $ | 1,982,241 | | $ | 7,888,000 | |
Net income per common share - basic: | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.08 | | $ | 0.08 | | $ | 0.09 | | $ | 0.09 | |
Net income | | $ | 0.09 | | $ | 0.09 | | $ | 0.10 | | $ | 0.28 | |
Net income per common share - diluted: | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.08 | | $ | 0.08 | | $ | 0.09 | | $ | 0.09 | |
Net income | | $ | 0.09 | | $ | 0.09 | | $ | 0.10 | | $ | 0.28 | |
Weighted average Common Shares outstanding - basic | | | 19,148,267 | | | 19,148,267 | | | 19,151,910 | | | 28,105,820 | |
- diluted | | | 19,231,484 | | | 19,262,581 | | | 19,289,737 | | | 28,219,941 | |
| | The Predecessor | | The Company | |
| |
| |
| |
| | Quarter Ended March 31, 2004 | | Quarter Ended June 30, 2004 | | Period July 1, 2004 through August 15, 2004 | | Period August 16, 2004 through September 30, 2004 | | Quarter Ended December 31, 2004 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total revenue | | $ | 6,322,960 | | $ | 7,280,510 | | $ | 4,588,760 | | $ | 6,881,300 | | $ | 22,207,646 | |
Income (loss) from continuing operations | | $ | 163,856 | | $ | (535,101 | ) | $ | (209,364 | ) | $ | (1,779,000 | ) | $ | 932,740 | |
Net income (loss) | | $ | 331,076 | | $ | (381,462 | ) | $ | (141,994 | ) | $ | (1,153,797 | ) | $ | 821,475 | |
Net income (loss) per common share - basic: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | N/A | | | N/A | | | N/A | | $ | (0.07 | ) | $ | 0.03 | |
Net income (loss) | | | N/A | | | N/A | | | N/A | | $ | (0.06 | ) | $ | 0.04 | |
Net income (loss) per common share - diluted: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | N/A | | | N/A | | | N/A | | $ | (0.07 | ) | $ | 0.03 | |
Net income (loss) | | | N/A | | | N/A | | | N/A | | $ | (0.06 | ) | $ | 0.04 | |
Weighted average Common Shares outstanding - basic | | | N/A | | | N/A | | | N/A | | | 17,800,441 | | | 19,148,267 | |
- diluted | | | N/A | | | N/A | | | N/A | | | 17,800,441 | | | 19,277,703 | |
Note 14. Commitments and Contingencies
The Company is not subject to any material litigation nor, to management’s knowledge, is any material litigation currently threatened against the Company other than routine litigation, claims and administrative proceedings arising in the ordinary course of business. Management believes that such routine litigation, claims and administrative proceedings will not have a material adverse impact on the Company’s consolidated financial position or consolidated results of operations.
As of December 31, 2005, the Company had outstanding letters of credit totaling $2.9 million. At that date, there were no amounts advanced against these instruments.
Joint venture debt is the liability of the joint venture and is typically secured by the joint venture property and has limited recourse to us. As of December 31, 2005, the Company’s share of joint venture indebtedness was approximately $8.6 million.
Note 15. Employee 401(k) Plan
The Company maintains a 401(k) plan for employees under which it matches 25% of the employee’s contribution up to 3% of the employee’s salary not to exceed an annual maximum of $750. Effective January 1, 2006, this plan was amended to provide for a Company match of 100% of the employee’s contribution up to 3% of the employee’s salary and 50% of the employee’s contribution up to 5% of the employee’s salary. The Company and the Predecessor contributed to this plan $30,345, $27,633 and $25,608 for the years ended December 31, 2005, 2004 and 2003, respectively.
F-24
Note 16. Transactions With Related Parties
Common costs for management, leasing, development, consulting, accounting, legal, marketing and management information systems are allocated to the various Company entities and certain other entities owned by the Principals and not included as part of the Company (“Excluded Entities”). Common payroll and other related costs are allocated proportionately based on an estimate of time spent on behalf of each entity. Management believes the methodologies and assumptions used are reasonable. Common costs recovered from the Excluded Entities were $1,739,124 for the period from January 1, 2004 through August 15, 2004 and $0 for the period from August 16, 2004 through December 31, 2004 and for the year ended December 31, 2005. Common costs totaling $1,461,128 were recovered from the Excluded Entities for the year ended December 31, 2003.
The Company received subcontractor interior construction services totaling $42,650, $3,131,471 and $3,017,162 from Kite, Inc. (one of the Excluded Entities) during 2005, 2004 and 2003, respectively. The amounts payable to Kite, Inc. as of December 31, 2005 and 2004 were $166,812 and $157,252, respectively and are included in accounts payable in the accompanying consolidated balance sheets.
The Company received rental income from three Excluded Entities of $366,057 in 2005, $55,523 for the period from January 1, 2004 through August 15, 2004, $43,502 for the period from August 16, 2004 through December 31, 2004 and $12,170 for the year ended December 31, 2003.
In 2005, the Company entered into fee-based construction management contracts totaling $7,288,954 with an Excluded Entity, Circle Block Partners, LLC.
On March 31, 2005, the Company acquired 32.7 acres of undeveloped land in Naples, Florida (Tarpon Springs Plaza) at a price equal to Messrs. Al Kite, John Kite, Paul Kite and Tom McGowan’s net equity in the property at cost plus the assumption of certain liabilities and the obligation to repay certain indebtedness. The equity portion of the purchase price was paid through the issuance of 214,049 units of the Operating Partnership valued at approximately $3.1 million.
Note 17. Recent Accounting Pronouncements
During 2005, the FASB issued FASB Interpretation No. 47, “Accounting for Conditional Asset Retirement Obligations,” an interpretation of Statement of Financial Accounting Standards “FASB” Statement No. 143, Asset Retirement Obligations (“FIN 47”). FIN 47 provides clarification of the term “conditional asset retirement obligation” as used in SFAS 143, defined as a legal obligation to perform an asset retirement activity in which the timing or method of settlement are conditional on a future event that may or may not be within the control of the Company. Under this standard, a company must record a liability for a conditional asset retirement obligation if the fair value of the obligation can be reasonably estimated. FIN 47 became effective for the Company’s year ended December 31, 2005. The adoption of FIN 47 did not have a material effect on the Company’s consolidated financial statements. Certain of the Company’s real estate assets contain asbestos. The asbestos is appropriately contained, in accordance with current environmental regulations, and the Company has no current plans to remove the asbestos. If these properties were demolished, certain environmental regulations are in place which specify the manner in which the asbestos must be handled and disposed. Because the obligation to remove the asbestos has an indeterminable settlement date, the Company is not able to reasonably estimate the fair value of this asset retirement obligation.
In June 2005, the FASB ratified the consensus of the Emerging Issues Task Force (“EITF”) on Issue No. 04-5 “Determining Whether a General Partner, or the General Partners as a Group, controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights”. This consensus establishes the presumption that general partners in a limited partnership control that limited partnership regardless of the extent of the general partners’ ownership interest in the limited partnership. The consensus further establishes that the rights of the limited partners can overcome the presumption of control by the general partners if the limited partners have either (a) the substantive ability to dissolve (liquidate) the limited partnership or otherwise remove the general partners without cause or (b) substantive participating rights. Whether the presumption of control is overcome is a matter of judgment based on the facts and circumstances, for which the consensus provides additional guidance. The consensus is currently applicable to the Company for new or modified partnerships and will otherwise be applicable to existing partnerships in 2006. This consensus applies to limited partnerships or similar entities, such as limited liability companies that have governing provisions that are the functional equivalent of a limited partnership. The Company will adopt this consensus as of January 1, 2006 and does not expect a material effect on its consolidated financial position or results of operations.
In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123 (revised 2004) “Share-Based Payments” (“SFAS No. 123(R)”), which supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees and its related implementation guidance. SFAS No. 123(R) establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods and services. SFAS No 123(R) is effective for fiscal years beginning after June 15, 2005. The impact of adopting SFAS No. 123(R) is not expected to have a material impact on the Company’s financial condition or results of operations.
F-25
Note 18. Supplemental Schedule of Non-Cash Investing/Financing Activities
The following schedule summarizes the non-cash investing and financing activities of the Company for the year ended December 31, 2005, for the period from August 16, 2004 through December 31, 2004, for the period from January 1, 2004 through August 15, 2004 and for the year ended December 31, 2003:
| | Year Ended December 31, 2005 | | Period August 16, 2004 through December 31, 2004 | | Period January 1, 2004 through August 15, 2004 | | Year Ended December 31, 2003 | |
| |
|
| |
|
| |
|
| |
|
| |
Acquisition of real estate interests by assumption of mortgage debt | | $ | 16,168,557 | | $ | 49,550,510 | | $ | 5,644,553 | | $ | — | |
Acquisition of real estate interests by issuance of Operating Partnership units | | | 5,054,818 | | | — | | | — | | | — | |
Note 19. Subsequent Events
On January 11, 2006, the Company refinanced its $17.4 million Sunland Towne Center mortgage loan bearing a fixed interest rate of 8.85% with a bridge loan due April 11, 2006 and bearing interest at LIBOR plus 1.85%. The Company is exploring options to refinance this loan with fixed-rate debt.
F-26
KITE REALTY GROUP TRUST
SCHEDULE III
COMBINED REAL ESTATE AND ACCUMULATED DEPRECIATION
| | | | | Initial Cost | | Cost Capitalized Subsequent to Acquisition/Development | | Gross Carry Amount Close of Period | | | |
| | | | |
| |
| |
| | | |
Name, Location | | Encumbrances | | Land | | Building & Improvements | | Land | | Building & Improvements | | Land | | Building & Improvements | | Total | | Accumulated Depreciation | | Year Built / Renovated | | Year Acquired | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Shopping Centers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
50th & 12th | | $ | 4,637,128 | | $ | 2,987,931 | | $ | 2,778,813 | | $ | — | | $ | — | | $ | 2,987,931 | | $ | 2,778,813 | | $ | 5,766,744 | | $ | 110,723 | | | 2004 | | | NA | |
176th & Meridian | | | 4,212,880 | | | 1,900,000 | | | 3,033,517 | | | — | | | — | | | 1,900,000 | | | 3,033,517 | | | 4,933,517 | | | 125,597 | | | 2004 | | | NA | |
82nd & Otty | | | — | | | — | | | 2,057,224 | | | — | | | 173,192 | | | — | | | 2,230,416 | | | 2,230,416 | | | 66,151 | | | 2004 | | | NA | |
Burlington Coat * | | | — | | | — | | | 3,218,311 | | | — | | | — | | | — | | | 3,218,311 | | | 3,218,311 | | | 429,312 | | | 1992/2000 | | | 2000 | |
Cedar Hill Village * | | | — | | | 1,331,645 | | | 5,676,386 | | | — | | | 933,182 | | | 1,331,645 | | | 6,609,568 | | | 7,941,213 | | | 246,735 | | | 2002 | | | 2004 | |
Circuit City Plaza | | | — | | | 1,900,000 | | | 5,482,142 | | | — | | | — | | | 1,900,000 | | | 5,482,142 | | | 7,382,142 | | | 315,040 | | | 2004 | | | NA | |
The Corner | | | 1,866,124 | | | 303,916 | | | 4,164,206 | | | — | | | 58,491 | | | 303,916 | | | 4,222,697 | | | 4,526,613 | | | 1,955,689 | | | 1984/2003 | | | 1984 | |
Eastgate Pavilion * | | | — | | | 8,932,157 | | | 21,046,245 | | | — | | | — | | | 8,932,157 | | | 21,046,245 | | | 29,978,402 | | | 1,017,980 | | | 1995 | | | 2004 | |
Glendale Mall * | | | — | | | 2,137,550 | | | 28,986,613 | | | — | | | — | | | 2,137,550 | | | 28,986,613 | | | 31,124,163 | | | 8,295,728 | | | 1958/2000 | | | 1999 | |
Publix at Acworth * | | | — | | | 1,391,379 | | | 8,436,946 | | | — | | | — | | | 1,391,379 | | | 8,436,946 | | | 9,828,325 | | | 405,413 | | | 1997 | | | 2004 | |
Shops at Eagle Creek * | | | — | | | 8,257,760 | | | 6,821,804 | | | 200,087 | | | 269,351 | | | 8,457,847 | | | 7,091,155 | | | 15,549,002 | | | 576,365 | | | 1998 | | | 2003 | |
King’s Lake Square * | | | — | | | 4,492,000 | | | 7,734,754 | | | — | | | 422,315 | | | 4,492,000 | | | 8,157,069 | | | 12,649,069 | | | 742,782 | | | 1986 | | | 2003 | |
Boulevard Crossing | | | 12,486,010 | | | 4,162,525 | | | 8,765,469 | | | — | | | — | | | 4,162,525 | | | 8,765,469 | | | 12,927,994 | | | 555,791 | | | 2004 | | | NA | |
Ridge Plaza | | | 16,728,863 | | | 4,565,000 | | | 17,458,776 | | | — | | | 960,718 | | | 4,565,000 | | | 18,419,494 | | | 22,984,494 | | | 1,758,639 | | | 2002 | | | 2003 | |
Silver Glen Crossings * | | | — | | | 10,747,172 | | | 13,625,990 | | | — | | | — | | | 10,747,172 | | | 13,625,990 | | | 24,373,162 | | | 1,095,995 | | | 2002 | | | 2004 | |
Fishers Station | | | 5,159,274 | | | 3,692,807 | | | 9,564,136 | | | — | | | 254,717 | | | 3,692,807 | | | 9,818,853 | | | 13,511,660 | | | 2,393,879 | | | 1990 | | | 2004 | |
Plaza at Cedar Hill | | | 26,994,061 | | | 5,734,304 | | | 40,008,878 | | | — | | | — | | | 5,734,304 | | | 40,008,878 | | | 45,743,182 | | | 2,339,363 | | | 2000 | | | 2004 | |
Four Corner Square * | | | — | | | 4,756,990 | | | 6,284,894 | | | — | | | — | | | 4,756,990 | | | 6,284,894 | | | 11,041,884 | | | 389,796 | | | 1995 | | | 2004 | |
Wal-Mart Plaza | | | — | | | 4,880,373 | | | 5,006,297 | | | — | | | 8,400 | | | 4,880,373 | | | 5,014,697 | | | 9,895,070 | | | 533,769 | | | 1970/1998 | | | 2004 | |
Galleria Plaza * | | | — | | | — | | | 6,472,971 | | | — | | | — | | | — | | | 6,472,971 | | | 6,472,971 | | | 331,703 | | | 2002 | | | 2004 | |
Hamilton Crossing * | | | — | | | 5,665,477 | | | 10,269,250 | | | — | | | — | | | 5,665,477 | | | 10,269,250 | | | 15,934,727 | | | 575,266 | | | 1999 | | | 2004 | |
Centre at Panola | | | 4,311,708 | | | 1,985,975 | | | 8,357,727 | | | — | | | 1,000 | | | 1,985,975 | | | 8,358,727 | | | 10,344,702 | | | 400,538 | | | 2002 | | | 2004 | |
Sunland Towne Centre | | | 17,417,775 | | | 14,612,536 | | | 21,029,315 | | | — | | | 919 | | | 14,612,536 | | | 21,030,234 | | | 35,642,770 | | | 1,367,515 | | | 1996 | | | 2004 | |
Waterford Lakes * | | | — | | | 2,248,674 | | | 7,394,789 | | | — | | | — | | | 2,248,674 | | | 7,394,789 | | | 9,643,463 | | | 452,702 | | | 1997 | | | 2004 | |
International Speedway Square | | | 19,694,081 | | | 6,560,000 | | | 20,907,197 | | | — | | | — | | | 6,560,000 | | | 20,907,197 | | | 27,467,197 | | | 3,673,542 | | | 1999 | | | 2000 | |
50 South Morton | | | — | | | 100,212 | | | 878,705 | | | — | | | — | | | 100,212 | | | 878,705 | | | 978,917 | | | 168,946 | | | 2000 | | | NA | |
Preston Commons | | | 4,591,140 | | | 936,000 | | | 2,632,372 | | | — | | | 462,817 | | | 936,000 | | | 3,095,189 | | | 4,031,189 | | | 607,826 | | | 2002 | | | NA | |
Whitehall Pike | | | 9,691,393 | | | 3,597,857 | | | 6,041,940 | | | — | | | 60,426 | | | 3,597,857 | | | 6,102,366 | | | 9,700,223 | | | 2,042,295 | | | 1998 | | | NA | |
Stoney Creek Commons * | | | — | | | 1,043,603 | | | — | | | — | | | — | | | 1,043,603 | | | — | | | 1,043,603 | | | — | | | 2000 | | | NA | |
Bolton Plaza | | | — | | | 3,560,389 | | | 10,535,448 | | | — | | | — | | | 3,560,389 | | | 10,535,448 | | | 14,095,837 | | | 236,056 | | | 1986 | | | 2005 | |
Indian River Square | | | 13,300,000 | | | 5,180,000 | | | 11,495,070 | | | — | | | — | | | 5,180,000 | | | 11,495,070 | | | 16,675,070 | | | 672,686 | | | 1997/2004 | | | 2005 | |
Fox Lake Crossing | | | 12,125,405 | | | 5,289,306 | | | 10,021,449 | | | — | | | — | | | 5,289,306 | | | 10,021,449 | | | 15,310,755 | | | 409,352 | | | 2002 | | | 2005 | |
Plaza Volente | | | 28,680,000 | | | 4,600,000 | | | 30,620,604 | | | — | | | — | | | 4,600,000 | | | 30,620,604 | | | 35,220,604 | | | 635,701 | | | 2004 | | | 2005 | |
Market Street Village | | | — | | | 10,501,845 | | | 18,354,819 | | | — | | | — | | | 10,501,845 | | | 18,354,819 | | | 28,856,664 | | | 68,621 | | | 1970/2004 | | | 2005 | |
Cool Creek Commons | | | 16,894,800 | | | 6,274,036 | | | 14,205,300 | | | — | | | — | | | 6,274,036 | | | 14,205,300 | | | 20,479,336 | | | 514,065 | | | 2005 | | | NA | |
Traders Point | | | — | | | 10,350,439 | | | 30,896,661 | | | — | | | — | | | 10,350,439 | | | 30,896,661 | | | 41,247,100 | | | 986,320 | | | 2005 | | | NA | |
Greyhound Commons | | | — | | | 1,861,277 | | | 1,505,085 | | | — | | | — | | | 1,861,277 | | | 1,505,085 | | | 3,366,362 | | | 33,804 | | | 2005 | | | NA | |
Weston Park | | | — | | | 886,589 | | | 763,261 | | | — | | | — | | | 886,589 | | | 763,261 | | | 1,649,850 | | | 40,889 | | | 2005 | | | NA | |
Martinsville Shops | | | — | | | 637,567 | | | 1,198,939 | | | — | | | — | | | 637,567 | | | 1,198,939 | | | 1,836,506 | | | 28,969 | | | 2005 | | | NA | |
Other | | | — | | | 3,676,164 | | | 14,704,654 | | | — | | | — | | | 3,676,164 | | | 14,704,654 | | | 18,380,818 | | | 609,615 | | | | | | | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | | | | |
Total Shopping Centers | | | 198,790,642 | | | 161,741,455 | | | 428,436,957 | | | 200,087 | | | 3,605,528 | | | 161,941,542 | | | 432,042,485 | | | 593,984,027 | | | 37,211,156 | | | | | | | |
Commercial Properties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indiana State Motor Pool | | | 4,063,781 | | | — | | | 4,378,198 | | | — | | | — | | | — | | | 4,378,198 | | | 4,378,198 | | | 140,372 | | | 2004 | | | NA | |
PEN Products * | | | — | | | — | | | 5,369,382 | | | — | | | 202,717 | | | — | | | 5,572,099 | | | 5,572,099 | | | 472,909 | | | 2003 | | | NA | |
Thirty South | | | 22,982,099 | | | 899,446 | | | 11,158,534 | | | — | | | 4,876,106 | | | 899,446 | | | 16,034,640 | | | 16,934,086 | | | 1,833,101 | | | 1905/1929/2001 | | | 2001 | |
Union Station Parking Garage * | | | — | | | 783,627 | | | 2,163,598 | | | — | | | 258,273 | | | 783,627 | | | 2,421,871 | | | 3,205,498 | | | 271,378 | | | 1986 | | | 2001 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | | | | |
Total Commercial Properties | | | 27,045,880 | | | 1,683,073 | | | 23,069,712 | | | — | | | 5,337,096 | | | 1,683,073 | | | 28,406,808 | | | 30,089,881 | | | 2,717,760 | | | | | | | |
Development Properties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Geist Pavilion ** | | | 7,761,554 | | | 1,139,288 | | | 8,314,234 | | | — | | | — | | | 1,139,288 | | | 8,314,234 | | | 9,453,522 | | | 28,586 | | | 2005 | | | | |
Red Bank Commons ** | | | 4,425,246 | | | 1,408,328 | | | 4,046,231 | | | — | | | — | | | 1,408,328 | | | 4,046,231 | | | 5,454,559 | | | 57,692 | | | 2005 | | | | |
Eagle Creek II | | | — | | | 2,219,162 | | | — | | | — | | | — | | | 2,219,162 | | | — | | | 2,219,162 | | | — | | | 2005 | | | | |
Eagle Creek III | | | — | | | 942,967 | | | — | | | — | | | — | | | 942,967 | | | — | | | 942,967 | | | — | | | | | | | |
Traders Point II ** | | | 7,595,626 | | | 2,150,000 | | | 6,000,764 | | | — | | | — | | | 2,150,000 | | | 6,000,764 | | | 8,150,764 | | | 36,284 | | | 2005 | | | | |
Traders Point III | | | — | | | 517,468 | | | — | | | — | | | — | | | 517,468 | | | — | | | 517,468 | | | — | | | | | | | |
Zionsville Place | | | — | | | 1,600,790 | | | 1,240,802 | | | — | | | — | | | 1,600,790 | | | 1,240,802 | | | 2,841,592 | | | — | | | | | | | |
Tarpon Springs Plaza | | | 4,747,229 | | | 6,240,330 | | | 4,368,018 | | | — | | | — | | | 6,240,330 | | | 4,368,018 | | | 10,608,348 | | | — | | | | | | | |
Estero Town Commons | | | 7,804,580 | | | 10,084,690 | | | 1,264,838 | | | — | | | — | | | 10,084,690 | | | 1,264,838 | | | 11,349,528 | | | — | | | | | | | |
Naperville Marketplace | | | 16,092,937 | | | 9,451,953 | | | 11,840,808 | | | — | | | — | | | 9,451,953 | | | 11,840,808 | | | 21,292,761 | | | — | | | | | | | |
Gateway Shopping Center | | | — | | | 4,842,637 | | | 676,786 | | | — | | | — | | | 4,842,637 | | | 676,786 | | | 5,519,423 | | | — | | | | | | | |
Beacon Hill Shopping Center | | | 4,110,959 | | | 7,556,803 | | | 2,078,656 | | | — | | | — | | | 7,556,803 | | | 2,078,656 | | | 9,635,459 | | | — | | | | | | | |
Bridgewater Marketplace | | | — | | | 4,708,060 | | | 614,653 | | | — | | | — | | | 4,708,060 | | | 614,653 | | | 5,322,713 | | | — | | | | | | | |
Stoney Creek Commons II | | | — | | | 178,766 | | | — | | | — | | | — | | | 178,766 | | | — | | | 178,766 | | | | | | | | | | |
Sandifur Plaza | | | 1,219,982 | | | 1,653,102 | | | 288,738 | | | | | | | | | 1,653,102 | | | 288,738 | | | 1,941,840 | | | | | | | | | | |
Cornelius Gateway | | | — | | | 1,199,447 | | | 2,586,230 | | | | | | | | | 1,199,447 | | | 2,586,230 | | | 3,785,677 | | | | | | | | | | |
KR Development | | | — | | | — | | | 465,441 | | | — | | | — | | | — | | | 465,441 | | | 465,441 | | | — | | | | | | | |
KRG Development | | | — | | | 1,200,000 | | | 8,113 | | | — | | | — | | | 1,200,000 | | | 8,113 | | | 1,208,113 | | | — | | | | | | | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | | | | |
Total Development Properties | | | 53,758,113 | | | 57,093,791 | | | 43,794,312 | | | — | | | — | | | 57,093,791 | | | 43,794,312 | | | 100,888,103 | | | 122,562 | | | | | | | |
Other (***) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Frisco Bridges | | | — | | | 3,235,926 | | | — | | | — | | | — | | | 3,235,926 | | | — | | | 3,235,926 | | | | | | | | | | |
Huntington Ave. | | | — | | | 1,158,484 | | | — | | | — | | | — | | | 1,158,484 | | | — | | | 1,158,484 | | | | | | | | | | |
Greyhound III | | | — | | | 187,507 | | | — | | | — | | | — | | | 187,507 | | | — | | | 187,507 | | | | | | | | | | |
Spring Mill II | | | — | | | 100,795 | | | — | | | — | | | — | | | 100,795 | | | — | | | 100,795 | | | | | | | | | | |
Jefferson Morton | | | — | | | 186,000 | | | — | | | — | | | — | | | 186,000 | | | — | | | 186,000 | | | | | | | | | | |
Weston Park | | | — | | | 2,556,450 | | | — | | | — | | | — | | | 2,556,450 | | | — | | | 2,556,450 | | | | | | | | | | |
Martinsville Shops | | | — | | | 293,595 | | | — | | | — | | | — | | | 293,595 | | | — | | | 293,595 | | | | | | | | | | |
KRG ISS | | | — | | | 1,227,468 | | | — | | | — | | | — | | | 1,227,468 | | | — | | | 1,227,468 | | | | | | | | | | |
Pembroke Pines | | | — | | | 11,863,661 | | | — | | | — | | | — | | | 11,863,661 | | | — | | | 11,863,661 | | | | | | | | | | |
Delray Beach | | | — | | | 19,286,600 | | | — | | | — | | | — | | | 19,286,600 | | | — | | | 19,286,600 | | | | | | | | | | |
96th & Olio | | | — | | | 1,264,006 | | | — | | | — | | | — | | | 1,264,006 | | | — | | �� | 1,264,006 | | | | | | | | | | |
Fox Lake Crossing II | | | — | | | 2,968,070 | | | — | | | — | | | — | | | 2,968,070 | | | — | | | 2,968,070 | | | | | | | | | | |
951 & 41 | | | — | | | 5,593,448 | | | — | | | — | | | — | | | 5,593,448 | | | — | | | 5,593,448 | | | | | | | | | | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | | | | |
Total Other | | | — | | | 49,922,010 | | | — | | | — | | | — | | | 49,922,010 | | | — | | | 49,922,010 | | | — | | | | | | | |
Line of credit - see * | | | 92,950,000 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | | | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | | | | |
Grand Total | | $ | 372,544,635 | | $ | 270,440,329 | | $ | 495,300,981 | | $ | 200,087 | | $ | 8,942,624 | | $ | 270,640,416 | | $ | 504,243,605 | | $ | 774,884,021 | | $ | 40,051,477 | | | | | | | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | | | | |
F-27
|
* This property is encumbered under the Company’s line of credit with Wachovia Capital Markets, LLC and Lehman Commercial Paper, Inc. Approximately $93.0 million was outstanding under this line of credit as of December 31, 2005. |
** This property partially opened during 2005. |
*** This category generally includes land held for development. The Company also has certain additional land parcels at its development and operating properties, which amounts are included elsewhere in this table. |
F-28
Kite Realty Group Trust
Notes to Schedule III
Combined Real Estate and Accumulated Depreciation
Note 1. Reconciliation of Investment Properties
The changes in investment properties of the Company and its Predecessor for the years ended December 31, 2005, 2004 and 2003 are as follows:
| | 2005 | | 2004 | | 2003 | |
| |
|
| |
|
| |
|
| |
Balance, beginning of year | | $ | 539,625,096 | | $ | 152,215,128 | | $ | 54,745,885 | |
Acquisitions | | | 198,104,896 | | | 325,705,031 | | | 49,247,383 | |
Improvements | | | 52,217,273 | | | 63,668,337 | | | 48,332,045 | |
Disposals | | | (15,063,244 | ) | | (1,963,400 | ) | | (110,185 | ) |
| |
|
| |
|
| |
|
| |
Balance, end of year | | $ | 774,884,021 | | $ | 539,625,096 | | $ | 152,215,128 | |
| |
|
| |
|
| |
|
| |
The unaudited aggregate cost of investment properties for federal tax purposes as of December 31, 2005 was $764,135,035.
Note 2. Reconciliation of Accumulated Depreciation
The changes in accumulated depreciation of the Company and its Predecessor for the years ended December 31, 2005, 2004 and 2003 are as follows:
| | 2005 | | 2004 | | 2003 | |
| |
|
| |
|
| |
|
| |
Balance, beginning of year | | $ | 23,375,292 | | $ | 4,146,121 | | $ | 2,022,087 | |
Acquisitions | | | — | | | 11,362,675 | | | — | |
Depreciation and amortization expense | | | 19,199,756 | | | 8,936,159 | | | 2,145,696 | |
Disposals | | | (2,523,571 | ) | | (1,069,663 | ) | | (21,662 | ) |
| |
|
| |
|
| |
|
| |
Balance, end of year | | $ | 40,051,477 | | $ | 23,375,292 | | $ | 4,146,121 | |
| |
|
| |
|
| |
|
| |
Depreciation of investment properties reflected in the statements of operations is calculated over the estimated original lives of the assets as follows:
Buildings | 15-35 years |
Building improvements | 10-35 years |
Tenant improvements | Term of related lease |
F-29
EXHIBIT INDEX
Exhibit No. | | Description | | Location |
| |
| |
|
3.1 | | Articles of Amendment and Restatement of Declaration of Trust of the Company | | Incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
3.2 | | Amended and Restated Bylaws of the Company, as amended | | Incorporated by reference to Exhibit 3.2 of the Annual Report on Form 10-K of Kite Realty Group Trust for the period ended December 31, 2004 |
| | | | |
4.1 | | Form of common share certificate | | Incorporated by reference to Exhibit 4.1 to Kite Realty Group Trust’s registration statement on Form S-11 (File No. 333-114224) declared effective by the SEC on August 10, 2004 |
| | | | |
10.1 | | Amended and Restated Agreement of Limited Partnership of Kite Realty Group, L.P., dated as of August 16, 2004 | | Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.2 | | Agreement and Plan of Merger, dated as of April 5, 2004, by and between the Company, KRG Construction, LLC and Kite Construction, Inc. | | Incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.3 | | Amendment to Agreement and Plan of Merger, dated as of August 10, 2004, by and between the Company, KRG Construction, LLC and Kite Construction, Inc. | | Incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.4 | | Agreement and Plan of Merger, dated as of April 5, 2004, by and between the Company, KRG Development, LLC and Kite Development Corporation | | Incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.5 | | Amendment to Agreement and Plan of Merger, dated as of August 10, 2004, by and between the Company, KRG Development, LLC and Kite Development Corporation | | Incorporated by reference to Exhibit 10.5 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.6 | | Agreement and Plan of Merger dated as of April 5, 2004 by and between the Company, KRG Realty Advisors, LLC and KMI Realty Advisors, Inc. | | Incorporated by reference to Exhibit 10.6 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.7 | | Amendment to Agreement and Plan of Merger, dated as of August 10, 2004, by and between the Company, KRG Realty Advisors, LLC and KMI Realty Advisors, Inc. | | Incorporated by reference to Exhibit 10.7 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.8 | | Employment Agreement, dated as of August 16, 2004, by and between the Company and Alvin E. Kite, Jr.* | | Incorporated by reference to Exhibit 10.8 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
10.9 | | Employment Agreement, dated as of August 16, 2004, by and between the Company and John A. Kite* | | Incorporated by reference to Exhibit 10.9 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.10 | | Employment Agreement, dated as of August 16, 2004, by and between the Company and Thomas K. McGowan* | | Incorporated by reference to Exhibit 10.10 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.11 | | Employment Agreement, dated as of August 16, 2004, by and between the Company and Daniel R. Sink* | | Incorporated by reference to Exhibit 10.11 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.12 | | Noncompetition Agreement, dated as of August 16, 2004, by and between the Company and Alvin E. Kite, Jr.* | | Incorporated by reference to Exhibit 10.12 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.13 | | Noncompetition Agreement, dated as of August 16, 2004, by and between the Company and John A. Kite* | | Incorporated by reference to Exhibit 10.13 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.14 | | Noncompetition Agreement, dated as of August 16, 2004, by and between the Company and Thomas K. McGowan* | | Incorporated by reference to Exhibit 10.14 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.15 | | Noncompetition Agreement, dated as of August 16, 2004, by and between the Company and Daniel R. Sink* | | Incorporated by reference to Exhibit 10.15 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.16 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Alvin E. Kite* | | Incorporated by reference to Exhibit 10.16 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.17 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and John A. Kite* | | Incorporated by reference to Exhibit 10.17 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.18 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Thomas K. McGowan* | | Incorporated by reference to Exhibit 10.18 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.19 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Daniel R. Sink* | | Incorporated by reference to Exhibit 10.19 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.20 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and William E. Bindley* | | Incorporated by reference to Exhibit 10.20 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
10.21 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Michael L. Smith* | | Incorporated by reference to Exhibit 10.21 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.22 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Eugene Golub* | | Incorporated by reference to Exhibit 10.22 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.23 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Richard A. Cosier* | | Incorporated by reference to Exhibit 10.23 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.24 | | Indemnification Agreement, dated as of August 16, 2004, by and between Kite Realty Group, L.P. and Gerald L. Moss* | | Incorporated by reference to Exhibit 10.24 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.25 | | Contributor Indemnity Agreement, dated August 16, 2004, by and among Kite Realty Group, L.P., Alvin E. Kite, Jr., John A. Kite, Paul W. Kite, Thomas K. McGowan, Daniel R. Sink, George F. McMannis, IV, and Mark Jenkins* | | Incorporated by reference to Exhibit 10.25 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.26 | | Kite Realty Group Trust 2004 Equity Incentive Plan* | | Incorporated by reference to Exhibit 10.26 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.27 | | Kite Realty Group Trust Executive Bonus Plan* | �� | Incorporated by reference to Exhibit 10.27 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.28 | | Option Agreement (Tarpon Spring Plaza), dated as of August 16, 2004, by and among Kite Realty Group, L.P., Brentwood Land Partners, LLC, Alvin E. Kite, Jr., John A. Kite, Paul W. Kite and Thomas K. McGowan | | Incorporated by reference to Exhibit 10.28 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.29 | | Option Agreement (Erskine Village), dated as of August 16, 2004, by and among Kite Realty Group, L.P., Kite South Bend, LLC, Alvin E. Kite, Jr., John A. Kite, Paul W. Kite and Thomas K. McGowan | | Incorporated by reference to Exhibit 10.29 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.30 | | Option Agreement (126th Street & Meridian Medical Complex), dated as of August 16, 2004, by and among Kite Realty Group, L.P., Kite 126th Street Medical, LLC, Alvin E. Kite, Jr., John A. Kite, Paul W. Kite and Thomas K. McGowan | | Incorporated by reference to Exhibit 10.30 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
10.31 | | Option Agreement (126th Street & Meridian II Medical Complex), dated as of August 16, 2004, by and among Kite Realty Group, L.P., Kite 126th Street Medical II, LLC, Alvin E. Kite, Jr., John A. Kite, Paul W. Kite and Thomas K. McGowan | | Incorporated by reference to Exhibit 10.31 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.32 | | Registration Rights Agreement, dated as of August 16, 2004, by and among the Company, Alvin E. Kite, Jr., John A. Kite, Paul W. Kite, Thomas K. McGowan, Daniel R. Sink, George F. McMannis, Mark Jenkins, Ken Kite, David Grieve and KMI Holdings, LLC | | Incorporated by reference to Exhibit 10.32 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.33 | | Amendment No. 1 to Registration Rights Agreement, dated August 29, 2005, by and among the Company and the other parties listed on the signature page thereto | | Incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended September 30, 2005 |
| | | | |
10.34 | | Tax Protection Agreement, dated August 16, 2004, by and among the Company, Kite Realty Group, L.P., Alvin E. Kite, Jr., John A. Kite, Paul W. Kite, Thomas K. McGowan and C. Kenneth Kite | | Incorporated by reference to Exhibit 10.33 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.35 | | Consulting Agreement, dated August 16, 2004, by and between Kite Realty Group, L.P and Paul W. Kite | | Incorporated by reference to Exhibit 10.34 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on August 20, 2004 |
| | | | |
10.36 | | Credit Agreement, dated as of August 31, 2004, by and among Kite Realty Group, L.P., as Borrower, Kite Realty Group Trust, Wachovia Capital Markets, LLC and Lehman Brothers Inc., as Joint Lead Arrangers and Joint Book Runners, Wachovia Bank, National Association, as Agent, Lehman Commercial Paper Inc., as Syndication Agent, and the Financial Institutions signatory thereto, as Lenders | | Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on September 7, 2004 |
| | | | |
10.37 | | First Amendment to Credit Agreement, dated as of December 15, 2004, by and among Kite Realty Group, L.P., Kite Realty Group Trust, the financial institutions signatory thereto and Wachovia Bank, National Association, as Agent | | Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on December 20, 2004 |
| | | | |
10.38 | | Third Amendment to Credit Agreement, dated as of June 30, 2005, by and among Kite Realty Group, L.P., Kite Realty Group Trust, the financial institutions signatory thereto and Wachovia Bank, National Association, as Agent | | Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on July 7, 2005 |
| | | | |
10.39 | | Contribution Agreement dated as of April 5, 2004 by and among Kite Realty Group, L.P., Alvin E. Kite, Jr., John A. Kite, Paul W. Kite, Thomas K. McGowan, Daniel R. Sink, George F. McMannis and Mark Jenkins | | Incorporated by reference to Exhibit 10.2 to Kite Realty Group Trust’s registration statement on Form S-11 (File No. 333-114224) declared effective by the SEC on August 10, 2004 |
10.40 | | Schedule of 2005 Bonus Benchmarks for Executive Officers* | | Incorporated by reference to Exhibit 10.38 to the Annual Report on Form 10-K of Kite Realty Group Trust for the period ended December 31, 2004 |
| | | | |
10.41 | | Form of Share Option Agreement under 2004 Equity Incentive Plan* | | Incorporated by reference to Exhibit 10.39 to the Annual Report on Form 10-K of Kite Realty Group Trust for the period ended December 31, 2004 |
| | | | |
10.42 | | Form of Restricted Share Agreement under 2004 Equity Incentive Plan* | | Incorporated by reference to Exhibit 10.40 of the Annual Report on Form 10-K of Kite Realty Group Trust for the period ended December 31, 2004 |
| | | | |
10.43 | | Schedule of Non-Employee Trustee Fees and Other Compensation* | | Incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended June 30, 2005 |
| | | | |
10.44 | | Contribution Agreement, dated as of March 31, 2005, by and among Kite Realty Group, L.P., Brentwood Holdings, LLC and Alvin E. Kite, Jr., John A. Kite, Paul W. Kite and Thomas K. McGowan | | Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on April 5, 2005 |
| | | | |
10.45 | | Purchase and Sale Agreement, dated as of March 3, 2005, by and among Kite Realty Group Trust and U.S. Retail Income Fund VIII-E, Limited Partnership | | Incorporated by reference to Exhibit 10.4 to the Quarterly Report on Form 10-Q/A of Kite Realty Group Trust for the period ended March 31, 2005 |
| | | | |
10.46 | | Purchase and Sale Agreement, dated as of March 3, 2005, by and among Kite Realty Group Trust and U.S. Retail Income Fund IV, Limited Partnership | | Incorporated by reference to Exhibit 10.5 to the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended March 31, 2005 |
| | | | |
10.47 | | Purchase and Sale Agreement, dated as of March 3, 2005, by and among Kite Realty Group Trust and U.S. Retail Income Fund VIII-D, Limited Partnership | | Incorporated by reference to Exhibit 10.6 to the Quarterly Report on Form 10-Q of Kite Realty Group Trust for the period ended March 31, 2005 |
| | | | |
10.48 | | Underwriting Agreement, dated September 27, 2005, by and among the Company, Kite Realty Group, L.P. and the underwriters named therein | | Incorporated by reference to Exhibit 1.1 to the Current Report on Form 8-K of Kite Realty Group Trust filed with the SEC on September 29, 2005 |
| | | | |
21.1 | | List of Subsidiaries | | Filed herewith |
| | | | |
23.1 | | Consent of Ernst & Young LLP | | Filed herewith |
| | | | |
31.1 | | Certification of principal executive officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | | Filed herewith |
| | | | |
31.2 | | Certification of principal financial officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | | Filed herewith |
32.1 | | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | | Filed herewith |
|
* Denotes a management contract or compensatory, plan contract or arrangement. |