Item 8. , ITEM 15 (a) (1) and (2)
387K characters. Original on sec.gov · Markdown
Item 8. , ITEM 15 (a) (1) and (2)
INDEX TO FINANCIAL STATEMENTS
AND
FINANCIAL STATEMENT SCHEDULES
| Form10-K Page | ||
|---|---|---|
| KIMCO REALTY CORPORATION AND SUBSIDIARIES | ||
| Report of Independent Registered Public Accounting Firm | 42 | |
| Consolidated Financial Statements and Financial Statement Schedules: | ||
| Consolidated Balance Sheets as of December 31, 2014 and 2013 | 43 | |
| Consolidated Statements of Income for the years ended December 31, 2014, 2013 and 2012 | 44 | |
| Consolidated Statements of Comprehensive Income for the years ended December 31, 2014, 2013 and 2012 | 45 | |
| Consolidated Statements of Changes in Equity for the years ended December 31, 2014, 2013 and 2012 | 46 | |
| Consolidated Statements of Cash Flows for the years ended December 31, 2014, 2013 and 2012 | 47 | |
| Notes to Consolidated Financial Statements | 48 | |
| Financial Statement Schedules: | ||
| II. | Valuation and Qualifying Accounts | 96 |
| III. | Real Estate and Accumulated Depreciation | 97 |
| IV. | Mortgage Loans on Real Estate | 99 |
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of Kimco Realty Corporation:
In our opinion, the consolidated financial statements listed in the index appearing under Item 15(a)(1) present fairly, in all material respects, the financial position of Kimco Realty Corporation and its subsidiaries (the "Company") at December 31, 2014 and 2013, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2014 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedules listed in the index appearing under Item 15(a)(2) present fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company's management is responsible for these financial statements and financial statement schedules, for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in Management's Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on these financial statements, on the financial statement schedules, and on the Company's internal control over financial reporting based on our integrated 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 audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
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 (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) 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 (iii) 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.
/s/ PricewaterhouseCoopers LLP
New York, New York
February 27, 2015
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share information)
| December 31, 2014 | December 31, 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||
| Real Estate | ||||||||
| Rental property | ||||||||
| Land | $ | 2,365,800 | $ | 2,072,099 | ||||
| Building and improvements | 7,520,095 | 6,953,427 | ||||||
| 9,885,895 | 9,025,526 | |||||||
| Less: accumulated depreciation and amortization | (1,955,406 | ) | (1,878,681 | ) | ||||
| 7,930,489 | 7,146,845 | |||||||
| Real estate under development | 132,331 | 97,818 | ||||||
| Real estate, net | 8,062,820 | 7,244,663 | ||||||
| Investments and advances in real estate joint ventures | 1,037,218 | 1,257,010 | ||||||
| Other real estate investments | 266,157 | 274,641 | ||||||
| Mortgages and other financing receivables | 74,013 | 30,243 | ||||||
| Cash and cash equivalents | 187,322 | 148,768 | ||||||
| Marketable securities | 90,235 | 62,766 | ||||||
| Accounts and notes receivable | 172,386 | 164,326 | ||||||
| Deferred charges and prepaid expenses | 182,630 | 175,698 | ||||||
| Other assets | 212,947 | 305,515 | ||||||
| Total assets | $ | 10,285,728 | $ | 9,663,630 | ||||
| Liabilities: | ||||||||
| Notes payable | $ | 3,192,167 | $ | 3,186,047 | ||||
| Mortgages payable | 1,428,131 | 1,035,354 | ||||||
| Accounts payable and accrued expenses | 129,509 | 124,290 | ||||||
| Dividends payable | 111,143 | 104,496 | ||||||
| Other liabilities | 431,533 | 357,764 | ||||||
| Total liabilities | 5,292,483 | 4,807,951 | ||||||
| Redeemable noncontrolling interests | 91,480 | 86,153 | ||||||
| Commitments and Contingencies | ||||||||
| Stockholders' equity: | ||||||||
| Preferred stock, $1.00 par value, authorized 5,959,100 shares 102,000 shares issued and outstanding (in series), Aggregate liquidation preference $975,000 | 102 | 102 | ||||||
| Common stock, $.01 par value, authorized 750,000,000 shares issued and outstanding 411,819,818 and 409,731,058 shares, respectively | 4,118 | 4,097 | ||||||
| Paid-in capital | 5,732,021 | 5,689,258 | ||||||
| Cumulative distributions in excess of net income | (1,006,578 | ) | (996,058 | ) | ||||
| Accumulated other comprehensive income | 45,122 | (64,982 | ) | |||||
| Total stockholders' equity | 4,774,785 | 4,632,417 | ||||||
| Noncontrolling interests | 126,980 | 137,109 | ||||||
| Total equity | 4,901,765 | 4,769,526 | ||||||
| Total liabilities and equity | $ | 10,285,728 | $ | 9,663,630 |
The accompanying notes are an integral part of these consolidated financial statements
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share information)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Revenues | ||||||||||||
| Revenues from rental properties | $ | 958,888 | $ | 825,210 | $ | 755,851 | ||||||
| Management and other fee income | 35,009 | 36,317 | 37,522 | |||||||||
| Total revenues | 993,897 | 861,527 | 793,373 | |||||||||
| Operating expenses | ||||||||||||
| Rent | 14,250 | 13,347 | 12,745 | |||||||||
| Real estate taxes | 124,670 | 108,746 | 101,820 | |||||||||
| Operating and maintenance | 119,697 | 99,405 | 92,409 | |||||||||
| General and administrative expenses | 122,201 | 127,470 | 123,524 | |||||||||
| Provision for doubtful accounts | 4,882 | 6,133 | 4,843 | |||||||||
| Impairment charges | 39,808 | 32,247 | 10,289 | |||||||||
| Depreciation and amortization | 258,074 | 224,713 | 214,827 | |||||||||
| Total operating expenses | 683,582 | 612,061 | 560,457 | |||||||||
| Operating income | 310,315 | 249,466 | 232,916 | |||||||||
| Other income/(expense) | ||||||||||||
| Mortgage financing income | 3,129 | 4,304 | 7,504 | |||||||||
| Interest, dividends and other investment income | 966 | 16,847 | 2,022 | |||||||||
| Other (expense)/income, net | (8,544 | ) | 1,195 | (6,949 | ) | |||||||
| Interest expense | (203,759 | ) | (212,240 | ) | (223,736 | ) | ||||||
| Income from continuing operations before income taxes, equity in income of joint ventures, gain on change in control of interests and equity in income from other real estate investments | 102,107 | 59,572 | 11,757 | |||||||||
| Provision for income taxes, net | (22,438 | ) | (32,654 | ) | (15,603 | ) | ||||||
| Equity in income of joint ventures, net | 159,560 | 208,689 | 112,896 | |||||||||
| Gain on change in control of interests, net | 107,235 | 21,711 | 15,555 | |||||||||
| Equity in income of other real estate investments, net | 38,042 | 31,136 | 53,397 | |||||||||
| Income from continuing operations | 384,506 | 288,454 | 178,002 | |||||||||
| Discontinued operations | ||||||||||||
| Income from discontinued operating properties, net of tax | 36,780 | 50,610 | 53,153 | |||||||||
| Impairment/loss on operating properties, net of tax | (176,315 | ) | (143,057 | ) | (38,432 | ) | ||||||
| Gain on disposition of operating properties, net of tax | 190,520 | 43,914 | 83,253 | |||||||||
| Income/(loss) from discontinued operations | 50,985 | (48,533 | ) | 97,974 | ||||||||
| Gain on sale of operating properties, net of tax | 389 | 1,432 | 4,299 | |||||||||
| Net income | 435,880 | 241,353 | 280,275 | |||||||||
| Net income attributable to noncontrolling interests | (11,879 | ) | (5,072 | ) | (14,202 | ) | ||||||
| Net income attributable to the Company | 424,001 | 236,281 | 266,073 | |||||||||
| Preferred stock redemption costs | - | - | (21,703 | ) | ||||||||
| Preferred dividends | (58,294 | ) | (58,294 | ) | (71,697 | ) | ||||||
| Net income available to the Company's common shareholders | $ | 365,707 | $ | 177,987 | $ | 172,673 | ||||||
| Per common share: | ||||||||||||
| Income from continuing operations: | ||||||||||||
| -Basic | $ | 0.77 | $ | 0.53 | $ | 0.19 | ||||||
| -Diluted | $ | 0.77 | $ | 0.53 | $ | 0.19 | ||||||
| Net income attributable to the Company: | ||||||||||||
| -Basic | $ | 0.89 | $ | 0.43 | $ | 0.42 | ||||||
| -Diluted | $ | 0.89 | $ | 0.43 | $ | 0.42 | ||||||
| Weighted average shares: | ||||||||||||
| -Basic | 409,088 | 407,631 | 405,997 | |||||||||
| -Diluted | 411,038 | 408,614 | 406,689 | |||||||||
| Amounts attributable to the Company's common shareholders: | ||||||||||||
| Income from continuing operations | $ | 316,839 | $ | 218,590 | $ | 79,360 | ||||||
| Income/(loss) from discontinued operations | 48,868 | (40,603 | ) | 93,313 | ||||||||
| Net income | $ | 365,707 | $ | 177,987 | $ | 172,673 |
The accompanying notes are an integral part of these consolidated financial statements
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Net income | $ | 435,880 | $ | 241,353 | $ | 280,275 | ||||||
| Other comprehensive income: | ||||||||||||
| Change in unrealized gain on marketable securities | 20,202 | 6,773 | 3,013 | |||||||||
| Change in unrealized (loss)/ gain on interest rate swaps | (1,404 | ) | - | 450 | ||||||||
| Change in foreign currency translation adjustment, net | 96,895 | (4,208 | ) | 43,515 | ||||||||
| Other comprehensive income | 115,693 | 2,565 | 46,978 | |||||||||
| Comprehensive income | 551,573 | 243,918 | 327,253 | |||||||||
| Comprehensive income attributable to noncontrolling interests | (17,468 | ) | (6,436 | ) | (19,702 | ) | ||||||
| Comprehensive income attributable to the Company | $ | 534,105 | $ | 237,482 | $ | 307,551 |
The accompanying notes are an integral part of these consolidated financial statements.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the Years Ended December 31, 2014, 2013 and 2012
(in thousands)
| Cumulative Distributions in Excess | Accumulated Other Comprehensive | Preferred Stock | Common Stock | Paid-in | Total Stockholders' | Noncontrolling | Total | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| of Net Income | Income | Issued | Amount | Issued | Amount | Capital | Equity | Interests | Equity | |||||||||||||||||||||||||||||||
| Balance, January 1, 2012 | $ | (702,999 | ) | $ | (107,660 | ) | 954 | $ | 954 | 406,938 | $ | 4,069 | $ | 5,492,022 | $ | 4,686,386 | $ | 193,757 | $ | 4,880,143 | ||||||||||||||||||||
| Contributions from noncontrolling interests | - | - | - | - | - | - | - | - | 1,384 | 1,384 | ||||||||||||||||||||||||||||||
| Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||
| Net income attributable to the Company | 266,073 | - | - | - | - | - | - | 266,073 | 14,202 | 280,275 | ||||||||||||||||||||||||||||||
| Other comprehensive income, net of tax: | ||||||||||||||||||||||||||||||||||||||||
| Change in unrealized gain on marketable securities | - | 3,013 | - | - | - | - | - | 3,013 | - | 3,013 | ||||||||||||||||||||||||||||||
| Change in unrealized gain on interest rate swaps | - | 450 | - | - | - | - | - | 450 | - | 450 | ||||||||||||||||||||||||||||||
| Change in foreign currency translation adjustment | - | 38,015 | - | - | - | - | - | 38,015 | 5,500 | 43,515 | ||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | - | - | - | - | - | - | - | - | (6,337 | ) | (6,337 | ) | ||||||||||||||||||||||||||||
| Dividends ($0.78 per common share; $1.0344 per Class F Depositary Share, $1.5016 per Class G Depositary Share, $1.725 per Class H Depositary Share, $1.1708 per Class I Depositary Share, $0.5958 per Class J Depositary Share, and $0.0938 per Class K Depositary Share, respectively) | (387,082 | ) | - | - | - | - | - | - | (387,082 | ) | - | (387,082 | ) | |||||||||||||||||||||||||||
| Distributions to noncontrolling interests | - | - | - | - | - | - | - | - | (15,328 | ) | (15,328 | ) | ||||||||||||||||||||||||||||
| Issuance of common stock | - | - | - | - | 1,096 | 11 | 18,104 | 18,115 | - | 18,115 | ||||||||||||||||||||||||||||||
| Issuance of preferred stock | - | - | 32 | 32 | - | - | 774,125 | 774,157 | - | 774,157 | ||||||||||||||||||||||||||||||
| Surrender of common stock | - | - | - | - | (111 | ) | (1 | ) | (2,072 | ) | (2,073 | ) | - | (2,073 | ) | |||||||||||||||||||||||||
| Repurchase of common stock | - | - | - | - | (1,636 | ) | (16 | ) | (30,931 | ) | (30,947 | ) | - | (30,947 | ) | |||||||||||||||||||||||||
| Exercise of common stock options | - | - | - | - | 1,495 | 15 | 22,576 | 22,591 | - | 22,591 | ||||||||||||||||||||||||||||||
| Acquisition of noncontrolling interests | - | - | - | - | - | - | (95 | ) | (95 | ) | (25,858 | ) | (25,953 | ) | ||||||||||||||||||||||||||
| Amortization of equity awards | - | - | - | - | - | - | 11,557 | 11,557 | - | 11,557 | ||||||||||||||||||||||||||||||
| Redemption of preferred stock | - | - | (884 | ) | (884 | ) | - | - | (634,116 | ) | (635,000 | ) | - | (635,000 | ) | |||||||||||||||||||||||||
| Balance, December 31, 2012 | (824,008 | ) | (66,182 | ) | 102 | 102 | 407,782 | 4,078 | 5,651,170 | 4,765,160 | 167,320 | 4,932,480 | ||||||||||||||||||||||||||||
| Contributions from noncontrolling interests | - | - | - | - | - | - | - | - | 1,026 | 1,026 | ||||||||||||||||||||||||||||||
| Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||
| Net income attributable to the Company | 236,281 | - | - | - | - | - | - | 236,281 | 5,072 | 241,353 | ||||||||||||||||||||||||||||||
| Other comprehensive income, net of tax: | ||||||||||||||||||||||||||||||||||||||||
| Change in unrealized gain on marketable securities | - | 6,773 | - | - | - | - | - | 6,773 | - | 6,773 | ||||||||||||||||||||||||||||||
| Change in foreign currency translation adjustment | - | (5,573 | ) | - | - | - | - | - | (5,573 | ) | 1,365 | (4,208 | ) | |||||||||||||||||||||||||||
| Redeemable noncontrolling interests | - | - | - | - | - | - | - | - | (6,892 | ) | (6,892 | ) | ||||||||||||||||||||||||||||
| Dividends ($0.855 per common share; $1.725 per Class H Depositary Share, $1.5000 per Class I Depositary Share, $1.3750 per Class J Depositary Share, and $1.40625 per Class K Depositary Share, respectively) | (408,331 | ) | - | - | - | - | - | - | (408,331 | ) | - | (408,331 | ) | |||||||||||||||||||||||||||
| Distributions to noncontrolling interests | - | - | - | - | - | - | - | - | (10,686 | ) | (10,686 | ) | ||||||||||||||||||||||||||||
| Issuance of common stock | - | - | - | - | 560 | 5 | 9,208 | 9,213 | - | 9,213 | ||||||||||||||||||||||||||||||
| Surrender of restricted stock | - | - | - | - | (247 | ) | (2 | ) | (3,889 | ) | (3,891 | ) | - | (3,891 | ) | |||||||||||||||||||||||||
| Exercise of common stock options | - | - | - | - | 1,636 | 16 | 30,193 | 30,209 | - | 30,209 | ||||||||||||||||||||||||||||||
| Acquisition of noncontrolling interests | - | - | - | - | - | - | (8,894 | ) | (8,894 | ) | (20,096 | ) | (28,990 | ) | ||||||||||||||||||||||||||
| Amortization of equity awards | - | - | - | - | - | - | 11,470 | 11,470 | - | 11,470 | ||||||||||||||||||||||||||||||
| Balance, December 31, 2013 | (996,058 | ) | (64,982 | ) | 102 | 102 | 409,731 | 4,097 | 5,689,258 | 4,632,417 | 137,109 | 4,769,526 | ||||||||||||||||||||||||||||
| Contributions from noncontrolling interests | - | - | - | - | - | - | - | - | 6,259 | 6,259 | ||||||||||||||||||||||||||||||
| Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||
| Net income attributable to the Company | 424,001 | - | - | - | - | - | - | 424,001 | 11,879 | 435,880 | ||||||||||||||||||||||||||||||
| Other comprehensive income, net of tax: | ||||||||||||||||||||||||||||||||||||||||
| Change in unrealized gain on marketable securities | - | 20,202 | - | - | - | - | - | 20,202 | - | 20,202 | ||||||||||||||||||||||||||||||
| Change in unrealized loss on interest rate swaps | - | (1,404 | ) | - | - | - | - | - | (1,404 | ) | - | (1,404 | ) | |||||||||||||||||||||||||||
| Change in foreign currency translation adjustment | - | 91,306 | - | - | - | - | - | 91,306 | 5,589 | 96,895 | ||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | - | - | - | - | - | - | - | - | (6,335 | ) | (6,335 | ) | ||||||||||||||||||||||||||||
| Dividends ($0.915 per common share; $1.725 per Class H Depositary Share, $1.5000 per Class I Depositary Share, $1.3750 per Class J Depositary Share, and $1.40625 per Class K Depositary Share, respectively) | (434,521 | ) | - | - | - | - | - | - | (434,521 | ) | - | (434,521 | ) | |||||||||||||||||||||||||||
| Distributions to noncontrolling interests | - | - | - | - | - | - | - | - | (26,755 | ) | (26,755 | ) | ||||||||||||||||||||||||||||
| Issuance of common stock | - | - | - | - | 805 | 8 | 14,039 | 14,047 | - | 14,047 | ||||||||||||||||||||||||||||||
| Surrender of restricted stock | - | - | - | - | (190 | ) | (2 | ) | (4,049 | ) | (4,051 | ) | - | (4,051 | ) | |||||||||||||||||||||||||
| Exercise of common stock options | - | - | - | - | 1,474 | 15 | 23,859 | 23,874 | - | 23,874 | ||||||||||||||||||||||||||||||
| Acquisition of noncontrolling interests | - | - | - | - | - | - | (294 | ) | (294 | ) | (766 | ) | (1,060 | ) | ||||||||||||||||||||||||||
| Amortization of equity awards | - | - | - | - | - | - | 9,208 | 9,208 | - | 9,208 | ||||||||||||||||||||||||||||||
| Balance, December 31, 2014 | $ | (1,006,578 | ) | $ | 45,122 | 102 | $ | 102 | 411,820 | $ | 4,118 | $ | 5,732,021 | $ | 4,774,785 | $ | 126,980 | $ | 4,901,765 |
The accompanying notes are an integral part of these consolidated financial statements.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Cash flow from operating activities: | ||||||||||||
| Net income | $ | 435,880 | $ | 241,353 | $ | 280,275 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
| Depreciation and amortization | 273,093 | 257,855 | 262,742 | |||||||||
| Impairment charges | 217,858 | 190,218 | 59,569 | |||||||||
| Equity award expense | 17,879 | 18,897 | 17,907 | |||||||||
| Gain on sale of operating properties | (203,889 | ) | (51,529 | ) | (94,369 | ) | ||||||
| Equity in income of joint ventures, net | (159,560 | ) | (208,689 | ) | (112,896 | ) | ||||||
| Gain on change in control of interests, net | (107,235 | ) | (21,711 | ) | (15,555 | ) | ||||||
| Equity in income from other real estate investments, net | (38,042 | ) | (31,136 | ) | (53,397 | ) | ||||||
| Distributions from joint ventures and other real estate investments | 255,532 | 258,050 | 194,110 | |||||||||
| Change in accounts and notes receivable | (8,060 | ) | 7,213 | 2,940 | ||||||||
| Change in accounts payable and accrued expenses | (1,095 | ) | 10,166 | (11,281 | ) | |||||||
| Change in other operating assets and liabilities | (53,018 | ) | (100,652 | ) | (50,991 | ) | ||||||
| Net cash flow provided by operating activities | 629,343 | 570,035 | 479,054 | |||||||||
| Cash flow from investing activities: | ||||||||||||
| Acquisition of operating real estate | (384,828 | ) | (354,287 | ) | (442,541 | ) | ||||||
| Improvements to operating real estate | (131,795 | ) | (107,277 | ) | (109,928 | ) | ||||||
| Acquisition of real estate under development | (65,724 | ) | - | - | ||||||||
| Improvements to real estate under development | (418 | ) | (591 | ) | (2,487 | ) | ||||||
| Investment in marketable securities | (11,445 | ) | (33,588 | ) | - | |||||||
| Proceeds from sale/repayments of marketable securities | 3,780 | 26,406 | 156 | |||||||||
| Investments and advances to real estate joint ventures | (93,845 | ) | (296,550 | ) | (219,885 | ) | ||||||
| Reimbursements of investments and advances to real estate joint ventures | 222,590 | 440,161 | 187,856 | |||||||||
| Investment in other real estate investments | (4,338 | ) | (23,566 | ) | (5,638 | ) | ||||||
| Reimbursements of investments and advances to other real estate investments | 16,312 | 30,151 | 33,720 | |||||||||
| Investment in mortgage loans receivable | (50,000 | ) | (11,469 | ) | (16,021 | ) | ||||||
| Collection of mortgage loans receivable | 8,302 | 29,192 | 63,600 | |||||||||
| Investment in other investments | - | (21,366 | ) | (924 | ) | |||||||
| Reimbursements of other investments | - | 9,175 | 11,553 | |||||||||
| Proceeds from sale of operating properties | 612,748 | 385,844 | 449,539 | |||||||||
| Proceeds from sale of development properties | 5,366 | - | - | |||||||||
| Net cash flow provided by/(used for) investing activities | 126,705 | 72,235 | (51,000 | ) | ||||||||
| Cash flow from financing activities: | ||||||||||||
| Principal payments on debt, excluding normal amortization of rental property debt | (327,963 | ) | (256,346 | ) | (284,815 | ) | ||||||
| Principal payments on rental property debt | (22,841 | ) | (23,804 | ) | (23,130 | ) | ||||||
| Principal payments on construction loan financings | - | - | (2,177 | ) | ||||||||
| Proceeds from mortgage/construction loan financings | 15,700 | 35,974 | 14,776 | |||||||||
| (Repayments)/Proceeds under unsecured revolving credit facility, net | (94,354 | ) | (57,775 | ) | 8,559 | |||||||
| Proceeds from issuance of unsecured term loan/notes | 500,000 | 621,562 | 400,000 | |||||||||
| Repayments under unsecured term loan/notes | (370,842 | ) | (546,717 | ) | (215,900 | ) | ||||||
| Financing origination costs | (11,911 | ) | (8,041 | ) | (2,138 | ) | ||||||
| Redemption of noncontrolling interests | (1,284 | ) | (30,086 | ) | (42,315 | ) | ||||||
| Dividends paid | (427,873 | ) | (400,354 | ) | (382,722 | ) | ||||||
| Proceeds from issuance of stock | 23,874 | 30,210 | 796,748 | |||||||||
| Redemption of preferred stock | - | - | (635,000 | ) | ||||||||
| Repurchase of common stock | - | - | (30,947 | ) | ||||||||
| Net cash flow used for financing activities | (717,494 | ) | (635,377 | ) | (399,061 | ) | ||||||
| Change in cash and cash equivalents | 38,554 | 6,893 | 28,993 | |||||||||
| Cash and cash equivalents, beginning of year | 148,768 | 141,875 | 112,882 | |||||||||
| Cash and cash equivalents, end of year | $ | 187,322 | $ | 148,768 | $ | 141,875 | ||||||
| Interest paid during the year (net of capitalized interest of $2,383, $1,263, $1,538, respectively) | $ | 207,632 | $ | 216,258 | $ | 226,775 | ||||||
| Income taxes paid during the year | $ | 23,292 | $ | 33,838 | $ | 2,122 |
The accompanying notes are an integral part of these consolidated financial statements
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Amounts relating to the number of buildings, square footage, tenant and occupancy data, joint venture debt average interest rates and terms and estimated project costs are unaudited.
- Summary of Significant Accounting Policies:
Business
Kimco Realty Corporation and subsidiaries (the "Company" or "Kimco"), affiliates and related real estate joint ventures are engaged principally in the operation of neighborhood and community shopping centers which are anchored generally by discount department stores, supermarkets or drugstores. The Company also provides property management services for shopping centers owned by affiliated entities, various real estate joint ventures and unaffiliated third parties.
Additionally, in connection with the Tax Relief Extension Act of 1999 (the "RMA"), which became effective January 1, 2001, the Company is permitted to participate in activities which it was precluded from previously in order to maintain its qualification as a Real Estate Investment Trust ("REIT"), so long as these activities are conducted in entities which elect to be treated as taxable subsidiaries under the Internal Revenue Code, as amended (the "Code"), subject to certain limitations. As such, the Company, through its wholly-owned taxable REIT subsidiaries (“TRS”), has been engaged in various retail real estate related opportunities including retail real estate management and disposition services which primarily focuses on leasing and disposition strategies of retail real estate controlled by both healthy and distressed and/or bankrupt retailers. The Company may consider other investments through its TRS should suitable opportunities arise.
The Company seeks to reduce its operating and leasing risks through diversification achieved by the geographic distribution of its properties, avoiding dependence on any single property and a large tenant base. At December 31, 2014, the Company's single largest neighborhood and community shopping center accounted for only 1.8% of the Company's annualized base rental revenues and only 1.4% of the Company’s total shopping center gross leasable area ("GLA"), including the proportionate share of base rental revenues from properties in which the Company has less than a 100% economic interest. At December 31, 2014, the Company’s five largest tenants were TJX Companies, The Home Depot, Wal-Mart, Kohl’s and Bed Bath & Beyond which represented 3.3%, 2.4%, 1.8%, 1.8% and 1.8%, respectively, of the Company’s annualized base rental revenues, including the proportionate share of base rental revenues from properties in which the Company has less than a 100% economic interest.
The principal business of the Company and its consolidated subsidiaries is the ownership, management, development and operation of retail shopping centers, including complementary services that capitalize on the Company’s established retail real estate expertise. The Company evaluates performance on a property specific or transactional basis and does not distinguish its principal business or group its operations on a geographical basis for purposes of measuring performance. Accordingly, the Company believes it has a single reportable segment for disclosure purposes in accordance with accounting principles generally accepted in the United States of America ("GAAP").
Principles of Consolidation and Estimates
The accompanying Consolidated Financial Statements include the accounts of Kimco Realty Corporation and subsidiaries (the “Company”). The Company’s subsidiaries includes subsidiaries which are wholly-owned and all entities in which the Company has a controlling interest, including where the Company has been determined to be a primary beneficiary of a variable interest entity (“VIE”) or meets certain criteria of a sole general partner or managing member in accordance with the Consolidation guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). All inter-company balances and transactions have been eliminated in consolidation.
GAAP requires the Company's management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses during a reporting period. The most significant assumptions and estimates relate to the valuation of real estate and related intangible assets and liabilities, equity method investments, marketable securities and other investments, including the assessment of impairments, as well as, depreciable lives, revenue recognition, the collectability of trade accounts receivable, realizability of deferred tax assets and the assessment of uncertain tax positions. Application of these assumptions requires the exercise of judgment as to future uncertainties, and, as a result, actual results could differ from these estimates.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Subsequent Events
The Company has evaluated subsequent events and transactions for potential recognition or disclosure in its consolidated financial statements (see Footnote 7, 8, 12, 19 and 26 of the Notes to Consolidated Financial Statements).
Real Estate
Real estate assets are stated at cost, less accumulated depreciation and amortization. Upon acquisition of real estate operating properties, the Company estimates the fair value of acquired tangible assets (consisting of land, building, building improvements and tenant improvements) and identified intangible assets and liabilities (consisting of above and below-market leases, in-place leases and tenant relationships, where applicable), assumed debt and redeemable units issued at the date of acquisition, based on evaluation of information and estimates available at that date. Fair value is determined based on an exit price approach, which contemplates the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. If, up to one year from the acquisition date, information regarding fair value of the assets acquired and liabilities assumed is received and estimates are refined, appropriate adjustments, if material, are made to the purchase price allocation on a retrospective basis. The Company expenses transaction costs associated with business combinations in the period incurred.
In allocating the purchase price to identified intangible assets and liabilities of an acquired property, the value of above-market and below-market leases is estimated based on the present value of the difference between the contractual amounts, including fixed rate below-market lease renewal options, to be paid pursuant to the leases and management’s estimate of the market lease rates and other lease provisions (i.e., expense recapture, base rental changes, etc.) measured over a period equal to the estimated remaining term of the lease. The capitalized above-market or below-market intangible is amortized to rental income over the estimated remaining term of the respective leases, which includes the expected renewal option period. Mortgage debt discounts or premiums are amortized into interest expense over the remaining term of the related debt instrument. Unit discounts and premiums are amortized into noncontrolling interest in income, net over the period from the date of issuance to the earliest redemption date of the units.
In determining the value of in-place leases, management considers current market conditions and costs to execute similar leases in arriving at an estimate of the carrying costs during the expected lease-up period from vacant to existing occupancy. In estimating carrying costs, management includes real estate taxes, insurance, other operating expenses, estimates of lost rental revenue during the expected lease-up periods and costs to execute similar leases including leasing commissions, legal and other related costs based on current market demand. The value assigned to in-place leases and tenant relationships is amortized over the estimated remaining term of the leases. If a lease were to be terminated prior to its scheduled expiration, all unamortized costs relating to that lease would be written off.
Depreciation and amortization are provided on the straight-line method over the estimated useful lives of the assets, as follows:
| Buildings and building improvements | 15 to 50 years | |
|---|---|---|
| Fixtures, leasehold and tenant improvements | Terms of leases or useful | |
| (including certain identified intangible assets) | lives, whichever is shorter |
Expenditures for maintenance and repairs are charged to operations as incurred. Significant renovations and replacements, which improve or extend the life of the asset, are capitalized. The useful lives of amortizable intangible assets are evaluated each reporting period with any changes in estimated useful lives being accounted for over the revised remaining useful life.
When a real estate asset is identified by management as held-for-sale, the Company ceases depreciation of the asset and estimates the sales price, net of selling costs. If the net sales price of the asset is less than the net book value of the asset, an adjustment to the carrying value would be recorded to reflect the estimated fair value of the property.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
On a continuous basis, management assesses whether there are any indicators, including property operating performance, changes in anticipated holding period and general market conditions, that the value of the real estate properties (including any related amortizable intangible assets or liabilities) may be impaired. A property value is considered impaired only if management’s estimate of current and projected operating cash flows (undiscounted and unleveraged) of the property over its remaining hold period is less than the net carrying value of the property. Such cash flow projections consider factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other factors. To the extent impairment has occurred, the carrying value of the property would be adjusted to an amount to reflect the estimated fair value of the property.
Real Estate Under Development
Real estate under development represents the ground-up development of neighborhood and community shopping center projects which the Company plans to hold as long-term investments. These properties are carried at cost. The cost of land and buildings under development includes specifically identifiable costs. The capitalized costs include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs, real estate taxes, salaries and related costs of personnel directly involved and other costs incurred during the period of development. The Company ceases cost capitalization when the property is held available for occupancy upon substantial completion of tenant improvements, but no later than one year from the completion of major construction activity. If, in management’s opinion, the net sales price of assets held for resale or the current and projected undiscounted cash flows of these assets to be held as long-term investments is less than the net carrying value, the carrying value would be adjusted to an amount that reflects the estimated fair value of the property.
Investments in Unconsolidated Joint Ventures
The Company accounts for its investments in unconsolidated joint ventures under the equity method of accounting as the Company exercises significant influence, but does not control these entities. These investments are recorded initially at cost and subsequently adjusted for cash contributions, distributions and our share of earnings and losses. Earnings for each investment are recognized in accordance with each respective investment agreement and where applicable, based upon an allocation of the investment’s net assets at book value as if the investment was hypothetically liquidated at the end of each reporting period.
The Company’s joint ventures and other real estate investments primarily consist of co-investments with institutional and other joint venture partners in neighborhood and community shopping center properties, consistent with its core business. These joint ventures typically obtain non-recourse third-party financing on their property investments, thus contractually limiting the Company’s exposure to losses primarily to the amount of its equity investment; and due to the lender’s exposure to losses, a lender typically will require a minimum level of equity in order to mitigate its risk. The Company, on a limited selective basis, has obtained unsecured financing for certain joint ventures. These unsecured financings are guaranteed by the Company with guarantees from the joint venture partners for their proportionate amounts of any guaranty payment the Company is obligated to make.
To recognize the character of distributions from equity investees the Company reviews the nature of the cash distribution to determine the proper character of cash flow distributions as either returns on investment, which would be included in operating activities or returns of investment, which would be included in investing activities.
On a continuous basis, management assesses whether there are any indicators, including the underlying investment property operating performance and general market conditions, that the value of the Company’s investments in unconsolidated joint ventures may be impaired. An investment’s value is impaired only if management’s estimate of the fair value of the investment is less than the carrying value of the investment and such difference is deemed to be other-than-temporary. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the investment over the estimated fair value of the investment.
The Company’s estimated fair values are based upon a discounted cash flow model for each joint venture that includes all estimated cash inflows and outflows over a specified holding period and, where applicable, any estimated debt premiums. Capitalization rates, discount rates and credit spreads utilized in these models are based upon rates that the Company believes to be within a reasonable range of current market rates.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Other Real Estate Investments
Other real estate investments primarily consist of preferred equity investments for which the Company provides capital to owners and developers of real estate. The Company typically accounts for its preferred equity investments on the equity method of accounting, whereby earnings for each investment are recognized in accordance with each respective investment agreement and based upon an allocation of the investment’s net assets at book value as if the investment was hypothetically liquidated at the end of each reporting period.
On a continuous basis, management assesses whether there are any indicators, including the underlying investment property operating performance and general market conditions, that the value of the Company’s Other real estate investments may be impaired. An investment’s value is impaired only if management’s estimate of the fair value of the investment is less than the carrying value of the investment and such difference is deemed to be other-than-temporary. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the investment over the estimated fair value of the investment.
The Company’s estimated fair values are based upon a discounted cash flow model for each investment that includes all estimated cash inflows and outflows over a specified holding period and, where applicable, any estimated debt premiums. Capitalization rates, discount rates and credit spreads utilized in these models are based upon rates that the Company believes to be within a reasonable range of current market rates.
Mortgages and Other Financing Receivables
Mortgages and other financing receivables consist of loans acquired and loans originated by the Company. Borrowers of these loans are primarily experienced owners, operators or developers of commercial real estate. The Company’s loans are primarily mortgage loans that are collateralized by real estate. Loan receivables are recorded at stated principal amounts, net of any discount or premium or deferred loan origination costs or fees. The related discounts or premiums on mortgages and other loans purchased are amortized or accreted over the life of the related loan receivable. The Company defers certain loan origination and commitment fees, net of certain origination costs and amortizes them as an adjustment of the loan’s yield over the term of the related loan. The Company reviews on a quarterly basis credit quality indicators such as (i) payment status to identify performing versus non-performing loans, (ii) changes affecting the underlying real estate collateral and (iii) national and regional economic factors.
Interest income on performing loans is accrued as earned. A non-performing loan is placed on non-accrual status when it is probable that the borrower may be unable to meet interest payments as they become due. Generally, loans 90 days or more past due are placed on non-accrual status unless there is sufficient collateral to assure collectability of principal and interest. Upon the designation of non-accrual status, all unpaid accrued interest is reserved and charged against current income. Interest income on non-performing loans is generally recognized on a cash basis. Recognition of interest income on non-performing loans on an accrual basis is resumed when it is probable that the Company will be able to collect amounts due according to the contractual terms.
The Company has determined that it has one portfolio segment, primarily represented by loans collateralized by real estate, whereby it determines, as needed, reserves for loan losses on an asset-specific basis. The reserve for loan losses reflects management's estimate of loan losses as of the balance sheet date. The reserve is increased through loan loss expense and is decreased by charge-offs when losses are confirmed through the receipt of assets such as cash or via ownership control of the underlying collateral in full satisfaction of the loan upon foreclosure or when significant collection efforts have ceased.
The Company considers a loan to be impaired when, based upon current information and events, it is probable that the Company will be unable to collect all amounts due under the existing contractual terms. A reserve allowance is established for an impaired loan when the estimated fair value of the underlying collateral (for collateralized loans) or the present value of expected future cash flows is lower than the carrying value of the loan. An internal valuation is performed generally using the income approach to estimate the fair value of the collateral at the time a loan is determined to be impaired. The model is updated if circumstances indicate a significant change in value has occurred. The Company does not provide for an additional allowance for loan losses based on the grouping of loans as the Company believes the characteristics of the loans are not sufficiently similar to allow an evaluation of these loans as a group for a possible loan loss allowance. As such, all of the Company’s loans are evaluated individually for impairment purposes.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Cash and Cash Equivalents
Cash and cash equivalents (demand deposits in banks, commercial paper and certificates of deposit with original maturities of three months or less). Cash and cash equivalent balances may, at a limited number of banks and financial institutions, exceed insurable amounts. The Company believes it mitigates risk by investing in or through major financial institutions and primarily in funds that are currently U.S. federal government insured. Recoverability of investments is dependent upon the performance of the issuers.
Marketable Securities
The Company classifies its marketable equity securities as available-for-sale in accordance with the FASB’s Investments-Debt and Equity Securities guidance. These securities are carried at fair market value with unrealized gains and losses reported in stockholders’ equity as a component of Accumulated other comprehensive income ("AOCI"). Gains or losses on securities sold are based on the specific identification method.
All debt securities are generally classified as held-to-maturity because the Company has the positive intent and ability to hold the securities to maturity. It is more likely than not that the Company will not be required to sell the debt security before its anticipated recovery and the Company expects to recover the security’s entire amortized cost basis even if the entity does not intend to sell. Held-to-maturity securities are stated at amortized cost, adjusted for amortization of premiums and accretion of discounts to maturity. Debt securities which contain conversion features generally are classified as available-for-sale.
On a continuous basis, management assesses whether there are any indicators that the value of the Company’s marketable securities may be impaired, which includes reviewing the underlying cause of any decline in value and the estimated recovery period, as well as the severity and duration of the decline. In the Company’s evaluation, the Company considers its ability and intent to hold these investments for a reasonable period of time sufficient for the Company to recover its cost basis. A marketable security is impaired if the fair value of the security is less than the carrying value of the security and such difference is deemed to be other-than-temporary. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the security over the estimated fair value in the security.
Deferred Leasing and Financing Costs
Costs incurred in obtaining tenant leases and long-term financing, included in deferred charges and prepaid expenses in the accompanying Consolidated Balance Sheets, are amortized on a straight-line basis, which approximates the effective interest method, over the terms of the related leases or debt agreements, as applicable. Such capitalized costs include salaries, lease incentives and related costs of personnel directly involved in successful leasing efforts.
Software Development Costs
Expenditures for major software purchases and software developed for internal use are capitalized and amortized on a straight-line basis generally over a 3 to 5 year period. The Company’s policy provides for the capitalization of external direct costs of materials and services associated with developing or obtaining internal use computer software. In addition, the Company also capitalizes certain payroll and payroll-related costs for employees who are directly associated with internal use computer software projects. The amount of capitalizable payroll costs with respect to these employees is limited to the time directly spent on such projects. Costs associated with preliminary project stage activities, training, maintenance and all other post-implementation stage activities are expensed as incurred. As of December 31, 2014 and 2013, the Company had unamortized software development costs of $24.0 million and $28.2 million, respectively, which is included in Other assets on the Company’s Consolidated Balance Sheets. The Company expensed $9.2 million, $7.6 million and $5.5 million in amortization of software development costs during the years ended December 31, 2014, 2013 and 2012, respectively.
Revenue Recognition and Accounts Receivable
Base rental revenues from rental property are recognized on a straight-line basis over the terms of the related leases. Certain of these leases also provide for percentage rents based upon the level of sales achieved by the lessee. These percentage rents are recognized once the required sales level is achieved. Rental income may also include payments received in connection with lease termination agreements. In addition, leases typically provide for reimbursement to the Company of common area maintenance costs, real estate taxes and other operating expenses. Operating expense reimbursements are recognized as earned.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Management and other fee income consists of property management fees, leasing fees, property acquisition and disposition fees, development fees and asset management fees. These fees arise from contractual agreements with third parties or with entities in which the Company has a noncontrolling interest. Management and other fee income, including acquisition and disposition fees, are recognized as earned under the respective agreements. Management and other fee income related to partially owned entities are recognized to the extent attributable to the unaffiliated interest.
Gains and losses from the sale of depreciated operating property and ground-up development projects are generally recognized using the full accrual method in accordance with the FASB’s real estate sales guidance, provided that various criteria relating to the terms of sale and subsequent involvement by the Company with the properties are met.
Gains and losses on transfers of operating properties result from the sale of a partial interest in properties to unconsolidated joint ventures and are recognized using the partial sale provisions of the FASB’s real estate sales guidance.
The Company makes estimates of the uncollectability of its accounts receivable related to base rents, straight-line rent, expense reimbursements and other revenues. The Company analyzes accounts receivable and historical bad debt levels, customer credit worthiness and current economic trends when evaluating the adequacy of the allowance for doubtful accounts. In addition, tenants in bankruptcy are analyzed and estimates are made in connection with the expected recovery of pre-petition and post-petition claims. The Company’s reported net earnings are directly affected by management’s estimate of the collectability of accounts receivable.
Accounts and notes receivable in the accompanying Consolidated Balance Sheets are net of estimated unrecoverable amounts of $10.4 million and $10.8 million of billed accounts receivable at December 31, 2014 and 2013, respectively. Additionally, Accounts and notes receivable in the accompanying Consolidated Balance Sheets are net of estimated unrecoverable amounts of $22.9 million and $23.4 million of straight-line rent receivable at December 31, 2014 and 2013, respectively.
Income Taxes
The Company has made an election to qualify, and believes it is operating so as to qualify, as a REIT for federal income tax purposes. Accordingly, the Company generally will not be subject to federal income tax, provided that distributions to its stockholders equal at least the amount of its REIT taxable income as defined under Section 856 through 860 of the Code.
In connection with the RMA, which became effective January 1, 2001, the Company is permitted to participate in certain activities which it was previously precluded from in order to maintain its qualification as a REIT, so long as these activities are conducted by entities which elect to be treated as taxable REIT subsidiaries under the Code. As such, the Company is subject to federal and state income taxes on the income from these activities. The Company is also subject to local taxes on certain non-U.S. investments.
Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The Company provides a valuation allowance for deferred tax assets for which it does not consider realization of such assets to be more likely than not.
The Company reviews the need to establish a valuation allowance against deferred tax assets on a quarterly basis. The review includes an analysis of various factors, such as future reversals of existing taxable temporary differences, the capacity for the carryback or carryforward of any losses, the expected occurrence of future income or loss and available tax planning strategies.
The Company applies the FASB’s guidance relating to uncertainty in income taxes recognized in a Company’s financial statements. Under this guidance the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position are measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement. The guidance on accounting for uncertainty in income taxes also provides guidance on de-recognition, classification, interest and penalties on income taxes, and accounting in interim periods.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Foreign Currency Translation and Transactions
Assets and liabilities of the Company’s foreign operations are translated using year-end exchange rates, and revenues and expenses are translated using exchange rates as determined throughout the year. Gains or losses resulting from translation are included in AOCI, as a separate component of the Company’s stockholders’ equity. Gains or losses resulting from foreign currency transactions are translated to local currency at the rates of exchange prevailing at the dates of the transactions. The effect of the transactions gain or loss is included in the caption Other expense, net in the Consolidated Statements of Income. The Company is required to release cumulative translation adjustment (“CTA”) balances into earnings when the Company has substantially liquidated its investment in a foreign entity.
Derivative/Financial Instruments
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risk through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company may use derivatives to manage exposures that arise from changes in interest rates, foreign currency exchange rate fluctuations and market value fluctuations of equity securities. The Company limits these risks by following established risk management policies and procedures including the use of derivatives.
The Company measures its derivative instruments at fair value and records them in the Consolidated Balance Sheet as an asset or liability, depending on the Company’s rights or obligations under the applicable derivative contract. The accounting for changes in the fair value of the derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Derivatives may also be designated as hedges of the foreign currency exposure of a net investment in a foreign operation. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting under the Derivatives and Hedging guidance issued by the FASB.
The effective portion of the changes in fair value of derivatives designated and that qualify as cash flow hedges is recorded in AOCI and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Any ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. During 2014, 2013 and 2012, the Company had no hedge ineffectiveness.
Noncontrolling Interests
The Company accounts for noncontrolling interests in accordance with the Consolidation guidance and the Distinguishing Liabilities from Equity guidance issued by the FASB. Noncontrolling interests represent the portion of equity that the Company does not own in those entities it consolidates. The Company identifies its noncontrolling interests separately within the equity section on the Company’s Consolidated Balance Sheets. The amounts of consolidated net earnings attributable to the Company and to the noncontrolling interests are presented separately on the Company’s Consolidated Statements of Income.
Noncontrolling interests also includes amounts related to partnership units issued by consolidated subsidiaries of the Company in connection with certain property acquisitions. These units have a stated redemption value or a defined redemption amount based upon the trading price of the Company’s common stock and provides the unit holders various rates of return during the holding period. The unit holders generally have the right to redeem their units for cash at any time after one year from issuance. For convertible units, the Company typically has the option to settle redemption amounts in cash or common stock.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company evaluates the terms of the partnership units issued in accordance with the FASB’s Distinguishing Liabilities from Equity guidance. Units which embody an unconditional obligation requiring the Company to redeem the units for cash after a specified or determinable date (or dates) or upon an event that is certain to occur are determined to be mandatorily redeemable under this guidance and are included as Redeemable noncontrolling interest and classified within the mezzanine section between Total liabilities and Stockholders’ equity on the Company’s Consolidated Balance Sheets. Convertible units for which the Company has the option to settle redemption amounts in cash or Common Stock are included in the caption Noncontrolling interest within the equity section on the Company’s Consolidated Balance Sheets.
Earnings Per Share
The following table sets forth the reconciliation of earnings and the weighted-average number of shares used in the calculation of basic and diluted earnings per share (amounts presented in thousands, except per share data):
| For the year ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 201****4 | 201****3 | 201****2 | ||||||||||
| Computation of Basic Earnings Per Share: | ||||||||||||
| Income from continuing operations | $ | 384,506 | $ | 288,454 | $ | 178,002 | ||||||
| Gain on sale of operating properties, net of tax | 389 | 1,432 | 4,299 | |||||||||
| Net income attributable to noncontrolling interests | (11,879 | ) | (5,072 | ) | (14,202 | ) | ||||||
| Discontinued operations attributable to noncontrolling interests | 2,117 | (7,930 | ) | 4,661 | ||||||||
| Preferred stock redemption costs | - | - | (21,703 | ) | ||||||||
| Preferred stock dividends | (58,294 | ) | (58,294 | ) | (71,697 | ) | ||||||
| Income from continuing operations available to the common shareholders | 316,839 | 218,590 | 79,360 | |||||||||
| Earnings attributable to unvested restricted shares | (1,749 | ) | (1,360 | ) | (1,221 | ) | ||||||
| Income from continuing operations attributable to common shareholders | 315,090 | 217,230 | 78,139 | |||||||||
| Income/(loss) from discontinued operations attributable to the Company | 48,868 | (40,603 | ) | 93,313 | ||||||||
| Net income attributable to the Company’s common shareholders for basic earnings per share | $ | 363,958 | $ | 176,627 | $ | 171,452 | ||||||
| Weighted average common shares outstanding | 409,088 | 407,631 | 405,997 | |||||||||
| Basic Earnings Per Share Attributable to the Company’s Common Shareholders: | ||||||||||||
| Income from continuing operations | $ | 0.77 | $ | 0.53 | $ | 0.19 | ||||||
| Income(loss) from discontinued operations | 0.12 | (0.10 | ) | 0.23 | ||||||||
| Net income | $ | 0.89 | $ | 0.43 | $ | 0.42 | ||||||
| Computation of Diluted Earnings Per Share: | ||||||||||||
| Income from continuing operations attributable to common Shareholders | $ | 315,090 | $ | 217,230 | $ | 78,139 | ||||||
| Income/(loss) from discontinued operations attributable to the Company | 48,868 | (40,603 | ) | 93,313 | ||||||||
| Net income attributable to the Company’s common shareholders for diluted earnings per share | $ | 363,958 | $ | 176,627 | $ | 171,452 | ||||||
| Weighted average common shares outstanding – basic | 409,088 | 407,631 | 405,997 | |||||||||
| Effect of dilutive securities(a): | ||||||||||||
| Equity awards | 1,950 | 983 | 692 | |||||||||
| Shares for diluted earnings per common share | 411,038 | 408,614 | 406,689 | |||||||||
| Diluted Earnings Per Share Attributable to the Company’s Common Shareholders: | ||||||||||||
| Income from continuing operations | $ | 0.77 | $ | 0.53 | $ | 0.19 | ||||||
| Income/(loss) from discontinued operations | 0.12 | (0.10 | ) | 0.23 | ||||||||
| Net income | $ | 0.89 | $ | 0.43 | $ | 0.42 |
(a) The effect of the assumed conversion of certain convertible units had an anti-dilutive effect upon the calculation of Income from continuing operations per share. Accordingly, the impact of such conversions has not been included in the determination of diluted earnings per share calculations. Additionally, there were 7,137,120, 10,950,388 and 11,159,160, stock options that were not dilutive as of December 31, 2014, 2013 and 2012, respectively.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company's unvested restricted share awards contain non-forfeitable rights to distributions or distribution equivalents. The impact of the unvested restricted share awards on earnings per share has been calculated using the two-class method whereby earnings are allocated to the unvested restricted share awards based on dividends declared and the unvested restricted shares' participation rights in undistributed earnings.
Stock Compensation
The Company maintains two equity participation plans, the Second Amended and Restated 1998 Equity Participation Plan (the “Prior Plan”) and the 2010 Equity Participation Plan (the “2010 Plan”) (collectively, the “Plans”). The Prior Plan provides for a maximum of 47,000,000 shares of the Company’s common stock to be issued for qualified and non-qualified options and restricted stock grants. The 2010 Plan provides for a maximum of 10,000,000 shares of the Company’s common stock to be issued for qualified and non-qualified options, restricted stock, performance awards and other awards, plus the number of shares of common stock which are or become available for issuance under the Prior Plan and which are not thereafter issued under the Prior Plan, subject to certain conditions. Unless otherwise determined by the Board of Directors at its sole discretion, options granted under the Plans generally vest ratably over a range of three to five years, expire ten years from the date of grant and are exercisable at the market price on the date of grant. Restricted stock grants generally vest (i) 100% on the fourth or fifth anniversary of the grant, (ii) ratably over three or four years, (iii) over three years at 50% after two years and 50% after the third year or (iv) over ten years at 20% per year commencing after the fifth year. Performance share awards provide a potential to receive shares of restricted stock based on the Company’s performance relative to its peers, as defined, or based on other performance criteria as determined by the Board of Directors. In addition, the Plans provide for the granting of certain options and restricted stock to each of the Company’s non-employee directors (the “Independent Directors”) and permits such Independent Directors to elect to receive deferred stock awards in lieu of directors’ fees.
The Company accounts for equity awards in accordance with the FASB’s Stock Compensation guidance which requires that all share based payments to employees, be recognized in the Statement of Income over the service period based on their fair values. Fair value is determined, depending on the type of award, using either the Black-Scholes option pricing formula or the Monte Carlo method, both of which are intended to estimate the fair value of the awards at the grant date (see Footnote 20 for additional disclosure on the assumptions and methodology).
New Accounting Pronouncements
In August 2014, the FASB issued ASU 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern (“ASU 2014-15”), which requires management to evaluate, at each annual and interim reporting period, whether there are conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern within one year after the date the financial statements are issued and provide related disclosures. ASU 2014-15 is effective for annual periods ending after December 15, 2016 and interim periods thereafter, early adoption is permitted. The Company does not expect the adoption of ASU 2014-15 will have a material effect on the Company’s consolidated financial statements.
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) ("ASU 2014-09"). ASU 2014-09 is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. In adopting ASU 2014-09, companies may use either a full retrospective or a modified retrospective approach. ASU 2014-09 is effective for the first interim period within annual reporting periods beginning after December 15, 2016, and early adoption is not permitted. The Company is currently in the process of evaluating the impact the adoption of ASU 2014-09 will have on the Company’s financial position or results of operations.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity (“ASU 2014-08”). The amendments in ASU 2014-08 change the criteria for determining which disposals can be presented as discontinued operations and modifies related disclosure requirements. The amendments in ASU 2014-08 are effective for fiscal years beginning after December 15, 2014. Early adoption is permitted. The Company will adopt ASU 2014-08 beginning in its fiscal year 2015 and appropriately apply the guidance to prospective disposals of its shopping center properties. The Company believes that a significant portion of its shopping center disposals in the ordinary course of business will not qualify for discontinued operations presentation under this new standard.
In February 2013, the FASB issued new guidance regarding liabilities, ASU 2013-04, Liabilities (Topic 405): Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date (“ASU 2013-04”), effective retrospectively for fiscal years beginning after December 15, 2013 and interim periods within those years. The amendments require an entity to measure obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of the guidance is fixed at the reporting date, as the sum of the amount the reporting entity agreed to pay on the basis of its arrangement among its co-obligors and any additional amount the reporting entity expects to pay on behalf of its co-obligors. In addition, the amendments require an entity to disclose the nature and amount of the obligation, as well as other information about the obligations. The adoption of ASU 2013-04 did not have a material impact on the Company’s financial position or results of operations.
- Real Estate:
The Company’s components of Rental property consist of the following (in thousands):
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 201****4 | 2013 | |||||||
| Land | $ | 2,291,338 | $ | 1,989,830 | ||||
| Undeveloped land | 74,462 | 82,269 | ||||||
| Buildings and improvements: | ||||||||
| Buildings | 4,909,152 | 4,572,740 | ||||||
| Building improvements | 1,349,028 | 1,168,959 | ||||||
| Tenant improvements | 658,868 | 725,570 | ||||||
| Fixtures and leasehold improvements | 61,122 | 61,015 | ||||||
| Other rental property (1) | 541,925 | 425,143 | ||||||
| 9,885,895 | 9,025,526 | |||||||
| Accumulated depreciation and amortization | (1,955,406 | ) | (1,878,681 | ) | ||||
| Total | $ | 7,930,489 | $ | 7,146,845 |
(1) At December 31, 2014 and 2013, Other rental property (net of accumulated amortization of $290,748 and $252,810, respectively), consisted of intangible assets including (i) $399,293 and $290,838, respectively, of in-place leases, (ii) $20,858 and $21,326, respectively, of tenant relationships, and (iii) $121,774 and $112,979, respectively, of above-market leases.
In addition, at December 31, 2014 and 2013, the Company had intangible liabilities relating to below-market leases from property acquisitions of $255.4 million and $181.5 million, respectively, net of accumulated amortization of $169.8 million and $155.7 million, respectively. These amounts are included in the caption Other liabilities on the Company’s Consolidated Balance Sheets.
The Company’s amortization associated with above and below market leases for the years ended December 31, 2014, 2013, and 2012, resulted in net increases to revenue of $13.5 million, $11.5 million and $14.4 million, respectively. The estimated net amortization associated with the Company’s above and below market leases for the next five years are as follows (in millions): 2015, $13.7; 2016, $14.2; 2017, $13.0; 2018, $9.8 and 2019, $9.9.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company’s amortization expense associated with leases in place and tenant relationships for the years ended December 31, 2014, 2013 and 2012 was $41.2 million, $31.1 million and $28.1 million, respectively. The estimated net amortization associated with leases in place and tenant relationships over the next five years is as follows (in millions): 2015, $33.9; 2016, $26.7; 2017, $20.6; 2018, $15.7 and 2019, $12.2.
- Property Acquisitions, Developments and Other Investments:
Operating property acquisitions, ground-up development costs and other investments have been funded principally through the application of proceeds from the Company's public equity and unsecured debt issuances, proceeds from mortgage financings, proceeds from the disposition of properties and availability under the Company’s revolving line of credit.
Acquisition of Operating Properties –
During the year ended December 31, 2014, the Company acquired the following properties, in separate transactions (in thousands):
| Purchase Price | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property Name | Location | Month Acquired | Cash***** | **Debt **Assumed | Other | Total | GLA****** | |||||||||||||||
| North Valley Leasehold | Peoria, AZ | Jan-14 | $ | 3,000 | $ | - | $ | - | $ | 3,000 | - | |||||||||||
| LaSalle Properties (3 properties) | Various (1) | Jan-14 | 62,239 | 23,269 | 7,642 | 93,150 | 316 | |||||||||||||||
| Harrisburg Land Parcel | Harrisburg, PA | Jan-14 | 2,550 | - | - | 2,550 | - | |||||||||||||||
| Crossroads Plaza | Cary, NC | Feb-14 | 18,691 | 72,309 | - | 91,000 | 489 | |||||||||||||||
| Quail Corners | Charlotte, NC (2) | Mar-14 | 9,398 | 17,409 | 4,943 | 31,750 | 110 | |||||||||||||||
| KIF 1 Portfolio (12 properties) | Various (3) | Apr-14 | 128,699 | 157,010 | 122,291 | 408,000 | 1,589 | |||||||||||||||
| Fountain at Arbor Lakes (2 Parcels) | Maple Grove, MN | Apr-14 | 900 | - | - | 900 | - | |||||||||||||||
| Boston Portfolio (24 properties) | Various | Apr-14 | 149,486 | 120,514 | - | 270,000 | 1,426 | |||||||||||||||
| Vinnin Square | Swampscott, MA | May-14 | 2,550 | - | - | 2,550 | 6 | |||||||||||||||
| SEB Portfolio (10 properties) | Various (4) | Jul-14 | 69,261 | 193,600 | 12,911 | 275,772 | 1,415 | |||||||||||||||
| Highlands Ranch Parcel | Highlands Ranch, CO | Sep-14 | 3,800 | - | - | 3,800 | 10 | |||||||||||||||
| BIG Portfolios (7 properties) | Various (5) | Oct-14 | - | 118,439 | 76,511 | 194,950 | 1,148 | |||||||||||||||
| Springfield S.C. | Springfield, MO | Nov-14 | 8,800 | - | - | 8,800 | 210 | |||||||||||||||
| North Quincy Plaza | Quincy, MA (6) | Dec-14 | 20,470 | - | 2,530 | 23,000 | 81 | |||||||||||||||
| Belmart Plaza | West Palm Beach, FL (7) | Dec-14 | 3,208 | - | 2,807 | 6,015 | 77 | |||||||||||||||
| Braelinn Village | Peachtree City, GA | Dec-14 | 27,000 | - | - | 27,000 | 227 | |||||||||||||||
| $ | 510,052 | $ | 702,550 | $ | 229,635 | $ | 1,442,237 | 7,104 |
- Includes 1031 sales proceeds of $126.8 million
** Gross leasable area ("GLA")
| (1) | The Company acquired three properties from a joint venture in which the Company had an 11% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a gain of $3.7 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
|---|---|
| (2) | The Company acquired a 65.4% controlling ownership interest in this property and the seller retained a 34.6% noncontrolling interest in the property. The partner has the ability to put its partnership interest to the Company. As such, the Company has recorded the partners’ share of the property’s fair value of $4.9 million as Redeemable noncontrolling interests on the Company’s Consolidated Balance Sheets. |
| (3) | The Company acquired from its partners the remaining ownership interest in a joint venture which holds 12 encumbered properties for which the Company had a 39.1% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as a result, recognized a gain of $65.6 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. Subsequently, the Company repaid $128.4 million in debt encumbering ten of the properties. Additionally, during June 2014, the Company sold one of the properties to a third party, which approximated its carrying value. |
| (4) | The Company acquired from its partner the remaining ownership interest in 10 properties that were held in a joint venture in which the Company has a 15% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as a result, recognized a gain of $14.4 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
| (5) | The Company and their joint venture partner BIG divided 15 of the 21 properties in the BIG Shopping Centers venture with the Company receiving a 99% ownership interest in seven operating properties and BIG receiving a 99% ownership interest in eight operating properties. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as a result, recognized a gain of $19.5 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. Additionally, during December 2014, the Company sold one of the properties to a third party, which approximated its carrying value. |
| (6) | The Company acquired from its partners the remaining ownership interest in this property that was held in a joint venture in which the Company had an 11% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as a result, recognized a gain of $2.2 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
| (7) | The Company increased its ownership interest to 74.8% in this property that was held in a joint venture in which the Company had a 21.5% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as a result, recognized a gain of $1.7 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
During the year ended December 31, 2013, the Company acquired the following properties, in separate transactions (in thousands):
| Purchase Price | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property Name | Location | Month Acquired | Cash | Debt Assumed | Other | Total | GLA | |||||||||||||||
| Santee Trolley Square | Santee, CA(1) | Jan-13 | $ | 26,863 | $ | 48,456 | $ | 22,681 | $ | 98,000 | 311 | |||||||||||
| Shops at Kildeer | Kildeer, IL(2) | Jan-13 | - | 32,724 | - | 32,724 | 168 | |||||||||||||||
| Village Commons S.C. | Tallahassee, FL | Jan-13 | 7,100 | - | - | 7,100 | 125 | |||||||||||||||
| Putty Hill Plaza | Baltimore, MD(3) | Jan-13 | 4,592 | 9,115 | 489 | 14,196 | 91 | |||||||||||||||
| Columbia Crossing II S.C. | Columbia, MD | Jan-13 | 21,800 | - | - | 21,800 | 101 | |||||||||||||||
| Roseville Plaza Outparcel | Roseville, MN | Jan-13 | 5,143 | - | - | 5,143 | 80 | |||||||||||||||
| Wilton River Park | Wilton, CT(4) | Mar-13 | 777 | 36,000 | 5,223 | 42,000 | 187 | |||||||||||||||
| Canyon Square | Santa Clarita, CA(5) | Apr-13 | 1,950 | 13,800 | - | 15,750 | 97 | |||||||||||||||
| JTS Portfolio (7 properties) | Baton Rouge, LA(6) | Apr-13 | - | 43,267 | 11,733 | 55,000 | 520 | |||||||||||||||
| Factoria Mall | Bellevue, WA(7) | May-13 | 37,283 | 56,000 | 37,467 | 130,750 | 510 | |||||||||||||||
| 6 Outparcels | Various | Jun-13 | 13,053 | - | - | 13,053 | 97 | |||||||||||||||
| Highlands Ranch II | Highlands Ranch, CO | July-13 | 14,600 | - | - | 14,600 | 44 | |||||||||||||||
| Elmsford | Elmsford, NY | Aug-13 | 23,000 | - | - | 23,000 | 143 | |||||||||||||||
| Northridge | Arvada, CO | Oct-13 | 8,239 | 11,511 | - | 19,750 | 146 | |||||||||||||||
| Five Forks Crossing | Liburn, GA | Oct-13 | 9,825 | - | - | 9,825 | 74 | |||||||||||||||
| Greenwood S.C. Outparcel | Greenwood, IN | Oct-13 | 4,067 | - | - | 4,067 | 30 | |||||||||||||||
| Clark Portfolio (4 properties) | Clark, NJ | Nov-13 | 35,553 | - | - | 35,553 | 189 | |||||||||||||||
| Winn Dixie Portfolio (6 properties) | Louisiana & Florida | Dec-13 | 43,506 | - | - | 43,506 | 392 | |||||||||||||||
| Tomball S.C. | Houston, TX | Dec-13 | 35,327 | - | - | 35,327 | 149 | |||||||||||||||
| Atascocita S.C. | Humble, TX | Dec-13 | 38,250 | 28,250 | - | 66,500 | 317 | |||||||||||||||
| Lawrenceville | Lawrenceville, GA | Dec-13 | 36,824 | - | - | 36,824 | 286 | |||||||||||||||
| $ | 367,752 | $ | 279,123 | $ | 77,593 | $ | 724,468 | 4,057 |
| (1) | This property was acquired from a joint venture in which the Company had a 45% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a gain of $22.7 million, before income tax, from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
|---|---|
| (2) | This property was acquired from a joint venture in which the Company had a 19% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance. This transaction resulted in a change in control with no gain or loss recognized. |
| (3) | The Company acquired the remaining 80% interest in an operating property from an unconsolidated joint venture in which the Company had a 20% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a gain of $0.5 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
| (4) | The acquisition of this property included the issuance of $5.2 million of redeemable units, which are redeemable at the option of the holder after one year and earn a yield of 6% per annum, which is included in the purchase price above in Other. In connection with this transaction, the Company provided the sellers a $5.2 million loan at a rate of 6.5%, which is secured by the redeemable units. |
| (5) | This property was acquired from a joint venture in which the Company has a 15% noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance. This transaction resulted in a change in control with no gain or loss recognized. |
| (6) | The Company acquired the remaining interest in a portfolio of office properties from a preferred equity investment in which the Company held a noncontrolling interest. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a change in control loss of $9.6 million from the fair value adjustment associated with the Company’s original ownership, which is reflected in the purchase price above in Other. The debt assumed in connection with this transaction of $43.3 million was repaid in April 2013 and the properties within the portfolio were later sold during October and November 2013. |
| (7) | The Company acquired an additional 49% interest in this operating property from an unconsolidated joint venture in which the Company had a 50% noncontrolling interest. As such the Company now consolidates this investment. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as a result, recognized a gain of $8.2 million from the fair value adjustment associated with the Company’s original ownership due to a change in control, which is reflected in the purchase price above in Other. |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The aggregate purchase price of the above 2014 and 2013 property acquisitions have been allocated as follows (in thousands):
| 2014 | 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Land | $ | 414,879 | $ | 198,263 | ||||
| Buildings | 679,753 | 368,478 | ||||||
| Below Market Rents | (81,362 | ) | (25,298 | ) | ||||
| Above Market Rents | 30,307 | 15,758 | ||||||
| In-Place Leases | 113,513 | 35,262 | ||||||
| Building Improvements | 290,882 | 115,110 | ||||||
| Tenant Improvements | 26,536 | 22,196 | ||||||
| Mortgage Fair Value Adjustment | (39,368 | ) | (5,794 | ) | ||||
| Other Assets | 7,097 | 894 | ||||||
| Other Liabilities | - | (401 | ) | |||||
| $ | 1,442,237 | $ | 724,468 |
Additionally, during the years ended December 31, 2014 and 2013, the Company acquired the remaining interest in three and four previously consolidated joint ventures for $1.1 million and $9.4 million, respectively. The Company continues to consolidate these entities as there was no change in control from these transactions. The purchase of the remaining interests resulted in an aggregate decrease in noncontrolling interest of $0.8 million and $0.4 million for the years ended December 31, 2014 and 2013, respectively and an aggregate decrease of $0.3 million and $8.2 million to the Company’s Paid-in capital, during 2014 and 2013, respectively.
Ground-Up Development -
The Company is engaged in ground-up development projects, which will be held as long-term investments by the Company. As of December 31, 2014, the Company had in progress a total of four ground-up development projects located in the U.S.
During 2014, the Company acquired, in separate transactions, three land parcels located in various cities throughout the U.S., for an aggregate purchase price of $53.5 million. These land parcels will be developed into retail centers aggregating 0.9 million square feet of GLA with a total estimated aggregate project cost of $192.8 million.
Additionally, during the fourth quarter 2014, the Company purchased land parcels in Dania, Florida for an aggregate purchase price of $62.8 million. The Company then contributed the land to an unconsolidated joint venture to be used for a ground-up development project.
FNC Realty Corporation –
During 2013, the Company acquired the remaining 17.3% ownership interest in FNC Realty Corporation (“FNC”) for $20.4 million. As a result of this transaction the Company now owns 100% of FNC. The Company had previously and continues to consolidate FNC. No change in control resulted from this transaction, as such, the purchase of the additional interest resulted in a decrease in noncontrolling interest of $19.7 million and a decrease of $0.7 million to the Company’s Paid-in capital during 2013.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
- Dispositions of Real Estate:
Operating Real Estate –
During 2014, the Company disposed of 90 operating properties, in separate transactions, for an aggregate sales price of $833.5 million, including 27 operating properties in Latin America. These transactions, which are included in Discontinued operations on the Company’s Consolidated Statements of Income, resulted in an aggregate gain of $203.3 million, before income taxes and noncontrolling interests and aggregate impairment charges of $178.0 million, before income taxes and noncontrolling interests, including $92.9 million related to the release of a cumulative foreign currency translation loss due to the Company’s substantial liquidation of its investment in Mexico. The Company provided financing aggregating $52.7 million on three of these transactions which bear interest at rates ranging from LIBOR plus 250 basis points to 7% per annum and are scheduled to mature in June and August 2015. The Company evaluated these transactions pursuant to the FASB’s real estate guidance to determine sale and gain recognition.
During 2013, the Company disposed of 36 operating properties and three out-parcels in separate transactions, for an aggregate sales price of $279.5 million. These transactions, which are included in Discontinued operations in the Company’s Consolidated Statements of Income, resulted in an aggregate gain of $25.4 million and impairment charges of $61.9 million, before income taxes.
Additionally, during 2013, the Company sold eight properties in its Latin American portfolio for an aggregate sales price of $115.4 million. These transactions, which are included in Discontinued operations in the Company’s Consolidated Statements of Income, resulted in an aggregate gain of $23.3 million, before income taxes, and aggregate impairment charges of $26.9 million (including the release of the cumulative foreign currency translation loss of $7.8 million associated with the sale of the Company’s interest in two properties within Brazil, which represented a full liquidation of the Company’s investment in Brazil), before income taxes and noncontrolling interests.
During 2012, the Company disposed of 62 operating properties and two outparcels, in separate transactions, for an aggregate sales price of $418.9 million. These transactions, which are included in Discontinued operations in the Company’s Consolidated Statements of Income, resulted in an aggregate pre-tax gain of $85.9 million and aggregate impairment charges of $22.5 million, before income taxes. The Company provided seller financing in connection with the sale of one of the operating properties for $4.2 million, which bore interest at a rate of 6.0% and matured in November 2013. The Company evaluated this transaction pursuant to the FASB’s real estate sales guidance and concluded that the criteria for sale recognition were met.
During 2012, the Company sold a previously consolidated operating property to a newly formed unconsolidated joint venture in which the Company has a 20% noncontrolling interest for a sales price of $55.5 million. This transaction resulted in a pre-tax gain of $10.0 million, of which the Company deferred $2.0 million due to its continued involvement. This gain has been recorded as Gain on sale of operating properties, net of tax in the Company’s Consolidated Statements of Income. The Company evaluated this transaction pursuant to the FASB’s real estate sales guidance and concluded that the criteria for sale recognition were met.
Land Sales –
During 2013, the Company sold nine land parcels for an aggregate sales price of $18.2 million in separate transactions. These transactions resulted in an aggregate gain of $11.5 million, before income taxes expense and noncontrolling interest. The gains from these transactions are recorded as other income, which is included in Other income/(expense), net, in the Company’s Consolidated Statements of Income.
During 2012, the Company disposed of two land parcels and two outparcels for an aggregate sales price of $4.1 million and recognized an aggregate gain of $2.0 million related to these transactions. These gains are recorded as other income, which is included in Other income/(expense), net, in the Company’s Consolidated Statements of Income. The Company provided seller financing in connection with the sale of one of the land parcels for $1.8 million, which bore interest at a rate of 6.5% for the first six months and 7.5% for the remaining term and matured in March 2013. The Company evaluated this transaction pursuant to the FASB’s real estate sales guidance and concluded that the criteria for sale recognition were met.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Also during 2012, the Company sold a land parcel in San Juan del Rio, Mexico for a sales price of 24.3 million Mexican Pesos (“MXN”) (USD $1.9 million). The Company recognized a gain of MXN 5.7 million (USD $0.4 million) on this transaction. The gain from this transaction is recorded as other income, which is included in Other income/(expense), net, in the Company’s Consolidated Statements of Income.
- Discontinued Operations and Assets Held-for-Sale:
The Company reports as discontinued operations assets held-for-sale as of the end of the current period and assets sold during the period. All results of these discontinued operations are included in a separate component of income on the Consolidated Statements of Income under the caption Discontinued operations. This has resulted in certain reclassifications of 2014, 2013 and 2012 financial statement amounts.
The components of Income from discontinued operations for each of the three years in the period ended December 31, 2014, are shown below. These include the results of income through the date of each respective sale for properties sold during 2014, 2013 and 2012, and the operations for the applicable periods for those assets classified as held-for-sale as of December 31, 2014 (in thousands):
| 2014 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Discontinued operations: | ||||||||||||
| Revenues from rental property | $ | 71,906 | $ | 129,315 | $ | 157,472 | ||||||
| Rental property expenses | (16,657 | ) | (39,425 | ) | (49,925 | ) | ||||||
| Depreciation and amortization | (15,019 | ) | (33,142 | ) | (47,916 | ) | ||||||
| Provision for doubtful accounts | (719 | ) | (2,971 | ) | (3,423 | ) | ||||||
| Interest expense | (1,823 | ) | (1,371 | ) | (4,855 | ) | ||||||
| Income from other real estate investments | 680 | 720 | 676 | |||||||||
| Other expense, net | (756 | ) | (880 | ) | (254 | ) | ||||||
| Income from discontinued operating properties, before income taxes | 37,612 | 52,246 | 51,775 | |||||||||
| Impairment of property carrying value, before income taxes (1) | (178,048 | ) | (157,972 | ) | (49,280 | ) | ||||||
| Gain on disposition of operating properties, before income taxes | 203,271 | 48,731 | 85,894 | |||||||||
| (Provision)/benefit for income taxes | (11,850 | ) | 8,462 | 9,585 | ||||||||
| Income/(loss) from discontinued operating properties | 50,985 | (48,533 | ) | 97,974 | ||||||||
| Net (income)/loss attributable to noncontrolling interests | (2,117 | ) | 7,930 | (4,661 | ) | |||||||
| Income/(loss) from discontinued operations attributable to the Company | $ | 48,868 | $ | (40,603 | ) | $ | 93,313 |
(1) The year ended December 31, 2014, includes $92.9 million related to the release of a cumulative foreign currency translation loss due to the Company’s substantial liquidation of its investment in Mexico. During 2013, the Company began selling properties within its Latin American portfolio. During the year ended December 31, 2014, the Company continued selling properties in its Latin American portfolio and as a result substantially liquidated its investment in Mexico.
During 2014, the Company classified as held-for-sale 35 operating properties. The aggregate book value of these properties was $239.9 million, net of accumulated depreciation of $76.5 million. The Company recognized impairment charges on 11 of these properties aggregating $56.2 million, which were sold during 2014. The book value of the remaining other 24 properties did not exceed their estimated fair value, less costs to sell, and as such no impairment charges were recognized. The Company’s determination of the fair value for each property, aggregating $316.5 million, was based upon executed contracts of sale with third parties (see Footnote 15). The Company completed the sale of the 35 held-for-sale operating properties during 2014 (these dispositions are included in Footnote 4 above). At December 31, 2014, the Company had no operating properties classified as held-for-sale.
During 2013, the Company classified as held-for-sale 19 operating properties, comprising 1.9 million square feet of GLA. The aggregate book value of these properties was $178.4 million, net of accumulated depreciation of $19.2 million. The Company recognized impairment charges of $25.2 million, after income taxes, on eight of these properties. The book value of the other properties did not exceed their estimated fair value, less costs to sell, and as such no impairment charges were recognized. The Company’s determination of the fair value for each property, aggregating $158.6 million, was based upon executed contracts of sale with third parties (see Footnote 15). In addition, the Company completed the sale of 15 held-for-sale operating properties during the year ended December 31, 2013, one of which was classified as held-for-sale during 2012 (these dispositions are included in Footnote 4 above). At December 31, 2013, the Company had five remaining operating properties classified as held-for-sale at a carrying amount of $70.3 million, net of accumulated depreciation of $8.1 million, which are included in Other assets on the Company’s Consolidated Balance Sheets.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
During 2012, the Company classified as held-for-sale 18 operating properties, comprising 2.1 million square feet of GLA. The book value of these properties was $73.2 million, net of accumulated depreciation of $57.2 million. The Company recognized impairment charges of $4.2 million on three of these properties. The book value of the other properties did not exceed their estimated fair value, less costs to sell, and as such no impairment charges were recognized. The Company’s determination of the fair value for each property, aggregating $102.0 million, was based upon executed contracts of sale with third parties. In addition, the Company completed the sale of 19 operating properties during the year ended December 31, 2012, of which two were classified as held-for-sale during 2011 (these dispositions are included in Footnote 4 above).
- Impairments:
Management assesses on a continuous basis whether there are any indicators, including property operating performance, changes in anticipated holding period and general market conditions, that the value of the Company’s assets (including any related amortizable intangible assets or liabilities) may be impaired. To the extent impairment has occurred, the carrying value of the asset would be adjusted to an amount to reflect the estimated fair value of the asset.
During 2014, the Company implemented a plan to accelerate the disposition of certain U.S. properties. This plan effectively shortened the Company’s anticipated hold period for these properties and as a result the Company recognized impairment charges on various consolidated operating properties. In addition, during 2013, the Company began selling properties within its Latin American portfolio as part of its overall strategy to exit these markets and as a result the Company recognized impairment charges on various Latin American operating properties. During the year ended December 31, 2014, the Company continued selling properties in its Latin American portfolio and as a result substantially liquidated its investment in Mexico which resulted in the release of a cumulative foreign currency translation loss. (See Footnote 15 for fair value disclosure).
The Company’s efforts to market certain assets and management’s assessment as to the likelihood and timing of such potential transactions and/or the property hold period caused the Company to recognize impairment charges for the years ended December 31, 2014, 2013 and 2012 as follows (in millions):
| 2014 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impairment of property carrying values * (1)(2)(3) | $ | 33.3 | $ | 18.6 | $ | 7.6 | ||||||
| Investments in other real estate investments* (4) | 1.7 | 2.9 | 2.7 | |||||||||
| Marketable securities and other investments* (5) | 4.8 | 10.7 | - | |||||||||
| Total Impairment charges included in operating expenses | 39.8 | 32.2 | 10.3 | |||||||||
| Cumulative foreign currency translation loss included in discontinued operations (6) | 92.9 | 5.1 | - | |||||||||
| Impairment of property carrying values included in discontinued operations ** | 85.1 | 152.9 | 49.3 | |||||||||
| Total gross impairment charges | 217.8 | 190.2 | 59.6 | |||||||||
| Noncontrolling interests | (0.4 | ) | (10.6 | ) | (0.4 | ) | ||||||
| Income tax benefit included in discontinued operations | (1.7 | ) | (14.8 | ) | (10.6 | ) | ||||||
| Income tax benefit | (6.1 | ) | (7.6 | ) | - | |||||||
| Total net impairment charges | $ | 209.6 | $ | 157.2 | $ | 48.6 |
- See Footnote 15 for additional disclosure on fair value
**See Footnotes 4 & 5 above for additional disclosure
(1) During 2014, the Company recognized aggregate impairment charges of $33.3 million, before an income tax benefit of $6.1 million and noncontrolling interests of $0.3 million, primarily related to adjustments to property carrying values in connection with the Company’s efforts to market certain properties and management’s assessment as to the likelihood and timing of such potential transactions and the anticipated hold period for such properties.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
(2) During 2013, the Company recorded $18.6 million, before an income tax benefit of $7.6 million and noncontrolling interests of $1.0 million, in impairment charges primarily related to two land parcels and four operating properties based upon purchase prices or purchase price offers.
(3) During 2012, the Company recognized an aggregate impairment charge of $7.6 million, before income tax benefit of $0.3 million, relating to its investment in four land parcels. The estimated aggregate fair value of these properties was based upon purchase price offers.
(4) Impairment charges primarily based upon review of debt maturity status and the likelihood of foreclosure of certain underlying properties within the Company’s preferred equity investments, during 2014, 2013 and 2012. The Company believes it will not recover its investment in certain preferred equity investments and as such recorded full impairments on these investments.
(5) During 2014 and 2013, the Company reviewed the underlying cause of the decline in value of certain cost method investments, as well as the severity and the duration of the decline and determined that the decline was other-than-temporary. Impairment charges were recognized based upon the calculation of the investments’ estimated fair value.
(6) Due to the substantial liquidation of its investment in Mexico, the Company recognized a loss from foreign currency translation related to consolidated properties in the amount of $92.9 million, before noncontrolling interest of $5.8 million. (See footnote 22 for additional disclosure).
In addition to the impairment charges above, the Company recognized pretax impairment charges during 2014, 2013 and 2012 of $54.5 million (including $47.3 million in cumulative foreign currency translation loss relating to the Company’s substantial liquidation of its investment in Mexico), $29.5 million, and $11.1 million, respectively, relating to certain properties held by various unconsolidated joint ventures in which the Company holds noncontrolling interests. These impairment charges are included in Equity in income of joint ventures, net in the Company’s Consolidated Statements of Income (see Footnote 7).
The Company will continue to assess the value of its assets on an on-going basis. Based on these assessments, the Company may determine that one or more of its assets may be impaired and would therefore write-down its carrying basis accordingly.
- Investment and Advances in Real Estate Joint Ventures:
The Company and its subsidiaries have investments and advances in various real estate joint ventures. These joint ventures are engaged primarily in the operation of shopping centers which are either owned or held under long-term operating leases. The Company and the joint venture partners have joint approval rights for major decisions, including those regarding property operations. As such, the Company holds noncontrolling interests in these joint ventures and accounts for them under the equity method of accounting. The table below presents joint venture investments for which the Company held an ownership interest at December 31, 2014 and 2013 (in millions, except number of properties):
| As of December 31, 2014 | As of December 31, 201****3 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Venture | Average Ownership Interest | Number of Properties | GLA | Gross Real Estate | The Company's Investment | Average Ownership Interest | Number of Properties | GLA | Gross Real Estate | The Company's Investment | ||||||||||||||||||||||||||||||
| Prudential Investment Program (“KimPru” and “KimPru II”) (1) (2) | 15.0% | 60 | 10.6 | $ | 2,728.9 | $ | 178.6 | 15.0% | 60 | 10.6 | $ | 2,724.0 | $ | 179.7 | ||||||||||||||||||||||||||
| Kimco Income Opportunity Portfolio (“KIR”) (2) (3) | 48.6% | 54 | 11.5 | 1,488.2 | 152.1 | 48.6% | 57 | 12.0 | 1,496.0 | 163.6 | ||||||||||||||||||||||||||||||
| Kimstone (2) (5) | 33.3% | 39 | 5.6 | 1,098.7 | 98.1 | 33.3% | 39 | 5.6 | 1,095.3 | 100.3 | ||||||||||||||||||||||||||||||
| BIG Shopping Centers (2) (6) * | 50.1% | 6 | 1.0 | 151.6 | - | 37.9% | 21 | 3.4 | 520.1 | 29.5 | ||||||||||||||||||||||||||||||
| The Canada Pension Plan Investment Board (“CPP”) (2) (7) | 55.0% | 7 | 2.4 | 504.0 | 188.9 | 55.0% | 6 | 2.4 | 437.4 | 144.8 | ||||||||||||||||||||||||||||||
| Kimco Income Fund (“KIF”) (2) (8) | - | - | - | - | - | 39.5% | 12 | 1.5 | 288.7 | 50.6 | ||||||||||||||||||||||||||||||
| SEB Immobilien (2) (9) | 15.0% | 3 | 0.4 | 86.0 | 2.5 | 15.0% | 13 | 1.8 | 361.9 | 0.9 | ||||||||||||||||||||||||||||||
| Other Institutional Programs (2) (10) (11) | Various | 50 | 1.4 | 327.8 | 8.5 | Various | 56 | 2.1 | 385.3 | 16.8 | ||||||||||||||||||||||||||||||
| RioCan | 50.0% | 45 | 9.3 | 1,205.8 | 159.8 | 50.0% | 45 | 9.3 | 1,314.3 | 156.3 | ||||||||||||||||||||||||||||||
| Latin America (15) | Various | 13 | 0.1 | 91.2 | 24.4 | Various | 28 | 3.7 | 313.2 | 156.7 | ||||||||||||||||||||||||||||||
| Other Joint Venture Programs (20) (23) | Various | 60 | 9.5 | 1,401.2 | 224.3 | Various | 75 | 11.5 | 1,548.9 | 257.8 | ||||||||||||||||||||||||||||||
| Total | 337 | 51.8 | $ | 9,083.4 | $ | 1,037.2 | 412 | 63.9 | $ | 10,485.1 | $ | 1,257.0 |
- Ownership % is a blended rate
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The table below presents the Company’s share of net income/(loss) for these investments which is included in the Company’s Consolidated Statements of Income under Equity in income of joint ventures, net for the years ended December 31, 2014, 2013 and 2012 (in millions):
| Year ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| KimPru and KimPru II (1) | $ | 8.1 | $ | 9.1 | $ | 7.4 | ||||||
| KIR (3)(4) | 26.5 | 25.3 | 23.4 | |||||||||
| Kimstone (5) | 2.0 | 3.6 | - | |||||||||
| BIG Shopping Centers (6) | 22.5 | 3.0 | (3.7 | ) | ||||||||
| CPP | 7.1 | 5.8 | 5.3 | |||||||||
| KIF (8) | 0.9 | 3.3 | 1.7 | |||||||||
| SEB Immobilien (9) | 0.8 | 1.1 | 0.7 | |||||||||
| Other Institutional Programs (10-13) | 2.6 | 3.2 | 5.5 | |||||||||
| RioCan (14) | 30.6 | 27.6 | 30.4 | |||||||||
| Latin America (15- 19) | (3.8 | ) | 103.1 | 15.8 | ||||||||
| Other Joint Venture Programs (20- 28) | 62.3 | 23.6 | 26.4 | |||||||||
| Total | $ | 159.6 | $ | 208.7 | $ | 112.9 |
| (1) | This venture represents four separate joint ventures, with four separate accounts managed by Prudential Real Estate Investors (“PREI”), three of these ventures are collectively referred to as KimPru and the remaining venture is referred to as KimPru II. During the year ended December 31, 2014, KimPru recognized impairment charges of $21.4 million related to the decline in value of two operating properties. The Company had previously taken other-than-temporary impairment charges on its investment in KimPru and had allocated these impairment charges to the underlying assets of the KimPru joint ventures including a portion to these operating properties. As such, the Company’s share of these impairment charges was $2.4 million. |
|---|
| (2) | The Company manages these joint venture investments and, where applicable, earns acquisition fees, leasing commissions, property management fees, asset management fees and construction management fees. |
|---|
| (3) | During the year ended December 31, 2014 KIR, (i) sold two operating properties for a sales price of $17.7 million, for which the Company recognized its share of an aggregate net gain of $1.1 million, (ii) recognized aggregate impairment charges of $5.0 million, of which the Company’s share was $2.8 million, related to two properties which KIR anticipates selling within the next year and therefore effectively shortened its anticipated hold period for these assets which resulted in the expected future cash flows being less than the carrying value and (iii) sold one of the impaired properties for a sales price of $2.0 million. |
|---|
| (4) | During the year ended December 31, 2013, KIR sold an operating property in Cincinnati, OH for a sales price of $30.0 million and recognized a gain of $6.1 million. The Company’s share of this gain was $3.0 million. |
|---|
| (5) | During June 2013, the Company increased its ownership interest in the UBS Programs to 33.3% and simultaneously UBS transferred its remaining 66.7% ownership interest in the UBS Programs to affiliates of Blackstone Real Estate Partners VII (“Blackstone”). Both of these transactions were based on a gross purchase price of $1.1 billion. Upon completion of these transactions, Blackstone and the Company entered into a new joint venture (Kimstone) in which the Company owns a 33.3% noncontrolling interest. On February 2, 2015, the Company purchased the remaining 66.7% interest in the 39-property Kimstone portfolio from Blackstone for a gross purchase price of $1.4 billion, including the assumption of $638.0 million in mortgage debt (see Footnote 26 of the Notes to Consolidated Financial Statements). |
|---|
| (6) | During the year ended December 31, 2014, the Company and their joint venture partner BIG divided 15 of the 21 properties in the BIG Shopping Centers venture with the Company receiving a 99% ownership interest in seven operating properties and BIG receiving a 99% ownership interest in eight operating properties. The Company recognized a gain of $19.7 million on the properties where BIG obtained a 99% interest (see Footnote 3 of the Notes to Consolidated Financial Statements). Subsequent to this transaction the BIG Shopping Centers venture continues to hold six operating properties. During the year ended December 31, 2013, BIG recognized a gain on early extinguishment of debt of $13.7 million related to a property that was foreclosed on by a third party lender. The Company’s share of this gain was $2.4 million. |
|---|
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
| (7) | During the year ended December 31, 2014, CPP acquired land parcels in Dania, FL, for $62.8 million. These land parcels will be developed into a retail center. |
|---|
| (8) | During the year ended December 31, 2014, the Company purchased the remaining interest in KIF based on a gross purchase price of $408.0 million (see Footnote 3 of the Notes to Consolidated Financial Statements). |
|---|
| (9) | During the year ended December 31, 2014, the Company purchased the remaining 85% interest in 10 SEB properties based on a gross purchase price of $275.8 million (see Footnote 3 of the Notes to Consolidated Financial Statements). |
|---|
| (10) | During the year ended December 31, 2014, the Company acquired four properties from a joint venture in which the Company has a noncontrolling interest for a total sales price of $116.2 million (see Footnote 3 of the Notes to Consolidated Financial Statements). |
|---|
| (11) | During the year ended December 31, 2014, two joint ventures in which the Company holds a noncontrolling interest sold two operating properties for an aggregate sales price of $46.6 million and recognized an aggregate gain of $11.1 million. The Company’s share of this gain was $2.2 million. |
|---|
| (12) | During the year ended December 31, 2012, a joint venture in which the Company holds a noncontrolling interest sold two encumbered operating properties to the Company for an aggregate sales price of $75.5 million. As a result of this transaction, the Company recognized promote income of $2.6 million. Additionally, another joint venture in which the Company holds a noncontrolling interest sold an operating property to the Company for a sales price of $127.0 million. As a result of this transaction, the Company recognized promote income of $1.1 million. |
|---|
| (13) | During the year ended December 31, 2012, the UBS Program recognized impairment charges of $13.0 million related to the sale of two properties. The Company’s share of these impairment charges was $2.2 million. |
|---|
| (14) | During the year ended December 31, 2012, the Company recognized income of $7.5 million, before taxes of $1.5 million, from the sale of certain air rights at one of the properties in the RioCan portfolio. |
|---|
| (15) | During the year ended December 31, 2014, the Company sold its noncontrolling interest in 14 operating properties located throughout Mexico based on a gross aggregate sales price of $324.5 million. The Company recognized a net gain of $39.1 million, before income taxes of $9.0 million. |
|---|
| (16) | During the fourth quarter 2014, the Company substantially liquidated its investment in Mexico, which resulted in the release of a cumulative foreign currency translation loss of $47.3 million. |
|---|
| (17) | During the year ended December 31, 2013, joint ventures in which the Company held noncontrolling interests sold 20 operating properties located throughout Mexico and Chile for $341.9 million. These transactions resulted in an aggregate net gain to the Company of $22.9 million, after tax. |
|---|
| (18) | During the year ended December 31, 2013, the Company and its joint venture partner sold their noncontrolling ownership interest in a joint venture which held interests in 84 operating properties located throughout Mexico for $603.5 million (including debt of $301.2 million). The Company’s share of the net gain was $78.2 million, before income taxes of $25.1 million. |
|---|
| (19) | During the year ended December 31, 2013, the Company was in advanced negotiations to sell 10 operating properties located throughout Mexico, which were held in unconsolidated joint ventures in which the Company held noncontrolling interests. Based upon the allocation of the selling price, the Company recorded its share of impairment charges of $9.4 million on six of these properties. |
|---|
| (20) | During the year ended December 31, 2014, a joint venture in which the Company holds a noncontrolling interest sold 16 operating properties for an aggregate sales price of $199.5 million and recognized an aggregate gain of $62.9 million. The Company’s share of this gain was $31.7 million. |
|---|
| (21) | During the year ended December 31, 2014, the Company received a distribution of $15.4 million from a joint venture that was in excess of its carrying value and as such, the Company recognized this amount as equity in income. |
|---|
| (22) | During the year ended December 31, 2014, two joint ventures in which the Company holds a noncontrolling interest sold two operating properties for an aggregate sales price of $46.5 million and recognized an aggregate gain of $11.1 million. The Company’s share of this gain was $2.2 million. |
|---|
| (23) | During the year ended December 31, 2014, the Company acquired a partners’ interest in a joint venture in which the Company had a noncontrolling interest for a total price of $3.0 million (see Footnote 3 of the Notes to Consolidated Financial Statements). |
|---|
| (24) | During June 2013, the Intown portfolio was sold for a sales price of $735.0 million which included the assignment of $609.2 million in debt. This transaction resulted in a deferred gain to the Company of $21.7 million. The Company maintains its guarantee on a portion of the debt ($139.7 million as of December 31, 2014 and 2013) assumed by the buyer. Due to this continued involvement, the Company deferred its gain until such time that the guarantee and commitment expire. On February 24, 2015, the outstanding debt balance of $139.7 million was fully repaid and as such, the Company was relieved of its related commitments and guarantee. As a result, the Company will recognize the deferred gain of $21.7 million during the first quarter of 2015 (see Footnote 19 of the Notes to Consolidated Financial Statements). |
|---|
| (25) | During the year ended December 31, 2013, two joint ventures in which the Company held noncontrolling interests sold two operating properties to the Company, in separate transactions, for an aggregate price of $228.8 million (see Footnote 3 of the Notes to Consolidated Financial Statements). |
|---|
| (26) | During the year ended December 31, 2013, joint ventures in which the Company has noncontrolling interests sold six operating properties, in separate transactions, for an aggregate sales price of $132.1 million. In connection with these transactions, the Company recognized its share of the aggregate gains of $6.1 million and aggregate impairment charges of $1.5 million. |
|---|
| (27) | During the year ended December 31, 2012, two joint ventures in which the Company holds noncontrolling interests sold two properties, in separate transactions, for an aggregate sales price of $118.0 million. The Company’s share of the aggregate gain related to these transactions was $8.3 million. |
|---|
| (28) | During the year ended December 31, 2012, three joint ventures in which the Company has noncontrolling interests recognized aggregate impairment charges of $12.8 million related to the sale of one operating property, the pending sale of one property and the potential foreclosure of another property. The Company’s share of these impairment charges was $6.4 million. |
|---|
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The table below presents debt balances within the Company’s joint venture investments for which the Company held noncontrolling ownership interests at December 31, 2014 and 2013 (dollars in millions):
| As of December 31, 2014 | As of December 31, 2013 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Venture | Mortgages and Notes Payable | Average Interest Rate | Average Remaining Term (months)****** | Mortgages a****nd Notes Payable | Average Interest Rate | Average Remaining Term (months)****** | ||||||||||||||||||
| KimPru and KimPru II | $ | 920.4 | 5.53 | % | 23.0 | $ | 923.4 | 5.53 | % | 35.0 | ||||||||||||||
| KIR | 866.4 | 5.04 | % | 61.9 | 889.1 | 5.05 | % | 75.1 | ||||||||||||||||
| Kimstone | 704.4 | 4.45 | % | 28.7 | 749.9 | 4.62 | % | 39.3 | ||||||||||||||||
| BIG Shopping Centers | 144.6 | 5.52 | % | 22.0 | 406.5 | 5.39 | % | 40.1 | ||||||||||||||||
| CPP | 112.1 | 5.05 | % | 10.1 | 138.6 | 5.23 | % | 19.0 | ||||||||||||||||
| Kimco Income Fund | - | - | - | 158.0 | 5.45 | % | 8.7 | |||||||||||||||||
| SEB Immobilien | 50.2 | 4.06 | % | 35.7 | 243.8 | 5.11 | % | 43.3 | ||||||||||||||||
| RioCan | 642.6 | 4.29 | % | 39.9 | 743.7 | 4.59 | % | 48.0 | ||||||||||||||||
| Other Institutional Programs | 223.1 | 5.47 | % | 20.8 | 272.9 | 5.32 | % | 31.0 | ||||||||||||||||
| Other Joint Venture Programs | 927.5 | 5.31 | % | 58.6 | 1,063.1 | 5.53 | % | 60.6 | ||||||||||||||||
| Total | $ | 4,591.3 | $ | 5,589.0 |
** Average remaining term includes extensions
KIR -
The Company holds a 48.6% noncontrolling limited partnership interest in KIR and has a master management agreement whereby the Company performs services for fees relating to the management, operation, supervision and maintenance of the joint venture properties.
The Company’s equity in income from KIR for the years ended December 31, 2012, exceeded 10% of the Company’s income from continuing operations before income taxes; as such the Company is providing summarized financial information for KIR as follows (in millions):
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 201****4 | 201****3 | |||||||
| Assets: | ||||||||
| Real estate, net | $ | 1,024.3 | $ | 1,064.2 | ||||
| Other assets | 80.5 | 81.9 | ||||||
| $ | 1,104.8 | $ | 1,146.1 | |||||
| Liabilities and Members’ Capital: | ||||||||
| Mortgages payable | $ | 866.4 | $ | 889.1 | ||||
| Other liabilities | 19.8 | 21.8 | ||||||
| Members’ capital | 218.6 | 235.2 | ||||||
| $ | 1,104.8 | $ | 1,146.1 |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Revenues from rental property | $ | 201.6 | $ | 197.0 | $ | 190.6 | ||||||
| Operating expenses | (57.7 | ) | (53.7 | ) | (50.8 | ) | ||||||
| Interest expense | (46.1 | ) | (47.8 | ) | (54.0 | ) | ||||||
| Depreciation and amortization | (39.2 | ) | (38.8 | ) | (38.8 | ) | ||||||
| Impairment charges | (3.1 | ) | - | - | ||||||||
| Other expense, net | (1.5 | ) | (0.6 | ) | (1.3 | ) | ||||||
| (147.6 | ) | (140.9 | ) | (144.9 | ) | |||||||
| Income from continuing operations | 54.0 | 56.1 | 45.7 | |||||||||
| Discontinued Operations: | ||||||||||||
| Income from discontinued operations | 0.2 | 1.9 | 2.6 | |||||||||
| Impairment on dispositions of properties | (4.3 | ) | (9.8 | ) | (0.1 | ) | ||||||
| Gain on dispositions of properties | 4.5 | 6.1 | - | |||||||||
| Net income | $ | 54.4 | $ | 54.3 | $ | 48.2 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
RioCan Investments -
The Company has three joint ventures (collectively, the "RioCan Ventures") with RioCan Real Estate Investment Trust ("RioCan"), in which the Company has 50% noncontrolling interests, to acquire retail properties and development projects in Canada. The acquisition and development projects are to be sourced and managed by RioCan and are subject to review and approval by a joint oversight committee consisting of RioCan management and the Company’s management personnel. Capital contributions will only be required as suitable opportunities arise and are agreed to by the Company and RioCan.
The Company’s equity in income from the RioCan Ventures for the year ended December 31, 2012, exceeded 10% of the Company’s income from continuing operations, as such the Company is providing summarized financial information for the RioCan Ventures as follows (in millions):
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | |||||||
| Assets: | ||||||||
| Real estate, net | $ | 987.4 | $ | 1,106.2 | ||||
| Other assets | 40.7 | 43.8 | ||||||
| $ | 1,028.1 | $ | 1,150.0 | |||||
| Liabilities and Members' Capital: | ||||||||
| Mortgages payable | $ | 642.6 | $ | 743.7 | ||||
| Other liabilities | 13.1 | 13.0 | ||||||
| Members' capital | 372.4 | 393.3 | ||||||
| $ | 1,028.1 | $ | 1,150.0 |
| Year ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Revenues from rental properties | $ | 202.5 | $ | 209.9 | $ | 213.3 | ||||||
| Operating expenses | (74.6 | ) | (76.9 | ) | (78.1 | ) | ||||||
| Interest expense | (31.9 | ) | (40.1 | ) | (51.9 | ) | ||||||
| Depreciation and amortization | (33.5 | ) | (36.0 | ) | (37.3 | ) | ||||||
| Other (expense)/income, net | (1.3 | ) | (1.8 | ) | 14.7 | |||||||
| (141.3 | ) | (154.8 | ) | (152.6 | ) | |||||||
| Net income | $ | 61.2 | $ | 55.1 | $ | 60.7 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Summarized financial information for the Company’s investment and advances in real estate joint ventures (excluding KIR and the RioCan Ventures, which are presented above) is as follows (in millions):
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | |||||||
| Assets: | ||||||||
| Real estate, net | $ | 5,410.3 | $ | 6,601.8 | ||||
| Other assets | 208.6 | 390.1 | ||||||
| $ | 5,618.9 | $ | 6,991.9 | |||||
| Liabilities and Partners’/Members’ Capital: | ||||||||
| Mortgages payable | $ | 3,061.3 | $ | 3,956.2 | ||||
| Construction loans | 21.0 | - | ||||||
| Other liabilities | 87.6 | 102.0 | ||||||
| Noncontrolling interests | 21.4 | 19.2 | ||||||
| Partners’/Members’ capital | 2,427.6 | 2,914.5 | ||||||
| $ | 5,618.9 | $ | 6,991.9 |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Revenues from rental property | $ | 655.8 | $ | 873.3 | $ | 1,009.2 | ||||||
| Operating expenses | (201.2 | ) | (279.7 | ) | (330.6 | ) | ||||||
| Interest expense | (169.3 | ) | (228.5 | ) | (281.3 | ) | ||||||
| Depreciation and amortization | (187.3 | ) | (224.0 | ) | (258.4 | ) | ||||||
| Impairment charges | (20.0 | ) | (32.3 | ) | (17.0 | ) | ||||||
| Other expense, net | (11.6 | ) | (13.8 | ) | (19.8 | ) | ||||||
| (589.4 | ) | (778.3 | ) | (907.1 | ) | |||||||
| Income from continuing operations | 66.4 | 95.0 | 102.1 | |||||||||
| Discontinued Operations: | ||||||||||||
| Income/(loss) from discontinued operations | 2.6 | 12.2 | (9.1 | ) | ||||||||
| Impairment on dispositions of properties | 0.5 | (5.0 | ) | (21.1 | ) | |||||||
| Gain on dispositions of properties | 466.6 | 223.4 | 94.5 | |||||||||
| Net income | $ | 536.1 | $ | 325.6 | $ | 166.4 |
Other liabilities included in the Company’s accompanying Consolidated Balance Sheets include accounts with certain real estate joint ventures totaling $40.3 million and $41.5 million at December 31, 2014 and 2013, respectively. The Company and its subsidiaries have varying equity interests in these real estate joint ventures, which may differ from their proportionate share of net income or loss recognized in accordance with GAAP.
The Company’s maximum exposure to losses associated with its unconsolidated joint ventures is primarily limited to its carrying value in these investments. Generally, such investments contain operating properties and the Company has determined these entities do not contain the characteristics of a VIE. As of December 31, 2014 and 2013, the Company’s carrying value in these investments is $1.0 billion and $1.3 billion, respectively.
- Other Real Estate Investments:
Preferred Equity Capital –
The Company previously provided capital to owners and developers of real estate properties through its Preferred Equity program. As of December 31, 2014, the Company’s net investment under the Preferred Equity program was $229.1 million relating to 443 properties, including 385 net leased properties. For the year ended December 31, 2014, the Company earned $37.2 million from its preferred equity investments, including $18.6 million in profit participation earned from six capital transactions. For the year ended December 31, 2013, the Company’s net investment under the Preferred Equity program was $236.9 million relating to 483 properties, including 392 net leased properties. For the year ended December 31, 2013, the Company earned $43.0 million from its preferred equity investments, including $20.8 million in profit participation earned from 16 capital transactions.
During 2013, the Company amended one of its Canadian preferred equity agreements to restructure its investment into a pari passu joint venture investment in which the Company holds a noncontrolling interest. As a result of the amendment, the Company continues to account for this investment under the equity method of accounting and from the date of the amendment will include this investment in Investments and advances to real estate joint ventures within the Company’s Consolidated Balance Sheets.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
During 2013, a preferred equity investment in a portfolio of properties was acquired by the Company. As a result of this transaction, the Company now consolidates this investment. The Company evaluated this transaction pursuant to the FASB’s Consolidation guidance and as such recognized a change in control loss of $9.6 million, from the fair value adjustment associated with the Company’s original ownership. The Company’s estimated fair value relating to the change in control loss was based upon a discounted cash flow model that included all estimated cash inflows and outflows over a specified holding period. The capitalization rate, and discount rate utilized in this model were based upon rates that the Company believes to be within a reasonable range of current market rates.
During 2012, the Company amended one of its preferred equity agreements to restructure its investment into a pari passu joint venture investment in which the Company holds a noncontrolling interest. The Company will continue to account for this investment under the equity method of accounting and from the date of the amendment will include this investment in Investments and advances in real estate joint ventures within the Company’s Consolidated Balance Sheets.
Included in the capital transactions described above for the year ended December 31, 2012, is the sale of three preferred equity investments in which the Company had no investment and recognized promote income of $10.0 million. In connection with this transaction, the Company provided seller financing for $7.5 million, which bore interest at a rate of 7.0% and was paid off in October 2013. The Company evaluated this transaction pursuant to the FASB’s real estate sales guidance and concluded that the criteria for sale recognition was met.
During 2007, the Company invested $81.7 million of preferred equity capital in an entity which was comprised of 403 net leased properties (“Net Leased Portfolio”) which consisted of 30 master leased pools with each pool leased to individual corporate operators. Each master leased pool is accounted for as a direct financing lease. These properties consist of a diverse array of free-standing restaurants, fast food restaurants, convenience and auto parts stores. As of December 31, 2014, the remaining 385 properties were encumbered by third party loans aggregating $317.8 million with interest rates ranging from 5.08% to 10.47% with a weighted-average interest rate of 9.2% and maturities ranging from one to nine years. The Company recognized $14.5 million, $13.2 million and $14.0 million in equity in income from this investment during the years ended December 31, 2014, 2013 and 2012, respectively.
The Company’s maximum exposure to losses associated with its preferred equity investments is primarily limited to its invested capital. As of December 31, 2014 and 2013, the Company’s invested capital in its preferred equity investments approximated $229.1 million and $236.9 million, respectively.
Summarized financial information relating to the Company’s preferred equity investments is as follows (in millions):
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | |||||||
| Assets: | ||||||||
| Real estate, net | $ | 456.9 | $ | 571.7 | ||||
| Other assets | 666.6 | 676.1 | ||||||
| $ | 1,123.5 | $ | 1,247.8 | |||||
| Liabilities and Partners’/Members’ Capital: | ||||||||
| Notes and mortgages payable | $ | 767.6 | $ | 878.1 | ||||
| Other liabilities | 21.6 | 26.1 | ||||||
| Partners’/Members’ capital | 334.3 | 343.6 | ||||||
| $ | 1,123.5 | $ | 1,247.8 |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Revenues from rental property | $ | 146.0 | $ | 159.5 | $ | 195.0 | ||||||
| Operating expenses | (47.0 | ) | (34.8 | ) | (44.7 | ) | ||||||
| Interest expense | (47.1 | ) | (55.2 | ) | (72.0 | ) | ||||||
| Depreciation and amortization | (19.2 | ) | (24.0 | ) | (33.7 | ) | ||||||
| Impairment charges (a) | - | - | (2.7 | ) | ||||||||
| Other expense, net | (7.2 | ) | (7.1 | ) | (8.3 | ) | ||||||
| Income from continuing operations | 25.5 | 38.4 | 33.6 | |||||||||
| Discontinued Operations: | ||||||||||||
| Gain on disposition of properties | 31.5 | 20.8 | 17.5 | |||||||||
| Net income | $ | 57.0 | $ | 59.2 | $ | 51.1 |
| (a) | Represents an impairment charge against one master leased pool due to decline in fair market value. |
|---|
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Kimsouth -
Kimsouth Realty Inc. (“Kimsouth”) is a wholly-owned subsidiary of the Company that holds a 13.6% noncontrolling interest in a joint venture which owns a portion of Albertson’s Inc. During the year ended December 31, 2013, the Company funded an aggregate $70.8 million as its participation in a transaction with Supervalu, Inc. (“SVU”) through a consortium led by Cerberus Capital Management, L.P. (“Cerberus”). This investment included a contribution of $22.3 million to acquire 414 Albertsons locations from SVU through the Company’s existing joint venture in Albertsons. The Company recorded this additional investment in Other real estate investments on the Company’s Consolidated Balance Sheets and will continue to account for its investment in this joint venture under the equity method of accounting. During the years ended December 31, 2014 and 2013, the Company recorded equity losses from operations in this joint venture of $5.8 million and $16.5 million, respectively, which is included in Equity in income from other real estate investments, net on the Company’s Consolidated Statements of Income. As such, the Company’s investment in its Albertsons joint venture as of December 31, 2014 and 2013, was $0.0 million and $5.8 million, respectively. Also included in this $70.8 million aggregate funding is the Company’s contribution of $14.9 million to fund its 15% noncontrolling investment in NAI Group Holdings Inc., a C-corporation, to acquire four grocery banners (Shaw’s, Jewel-Osco, Acme and Star Market) totaling 456 locations from SVU. The Company recorded this investment in Other assets on the Company’s Consolidated Balance Sheets and accounts for this investment under the cost method of accounting. Additionally, as part of this overall funding, the Company acquired 8.2 million shares of SVU common stock for $33.6 million, which is recorded in Marketable securities on the Company’s Consolidated Balance Sheets.
During 2012, the Albertsons joint venture distributed $50.3 million of which the Company received $6.9 million, which was recognized as income from cash received in excess of the Company’s investment, before income tax, and is included in Equity in income from other real estate investments, net on the Company’s Consolidated Statements of Income.
In January 2015, the Company invested an additional $85.3 million of new equity in the Company’s Albertsons joint venture to facilitate the acquisition of Safeway Inc. by the Cerberus lead consortium. As a result, Kimco now holds a 9.8% ownership interest in the combined company which operates 2,230 stores across 34 states.
Leveraged Lease -
During June 2002, the Company acquired a 90% equity participation interest in an existing leveraged lease of 30 properties. The properties are leased under a long-term bond-type net lease whose primary term expires in 2016, with the lessee having certain renewal option rights. The Company’s cash equity investment was $4.0 million. This equity investment is reported as a net investment in leveraged lease in accordance with the FASB’s lease guidance.
As of December 31, 2014, 19 of these properties were sold, whereby the proceeds from the sales were used to pay down $32.3 million in mortgage debt and the remaining 11 properties remain encumbered by third-party non-recourse debt of $11.2 million that is scheduled to fully amortize during the primary term of the lease from a portion of the periodic net rents receivable under the net lease.
As an equity participant in the leveraged lease, the Company has no recourse obligation for principal or interest payments on the debt, which is collateralized by a first mortgage lien on the properties and collateral assignment of the lease. Accordingly, this obligation has been offset against the related net rental receivable under the lease.
At December 31, 2014 and 2013, the Company’s net investment in the leveraged lease consisted of the following (in millions):
| 2014 | 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Remaining net rentals | $ | 8.3 | $ | 15.9 | ||||
| Estimated unguaranteed residual value | 30.3 | 30.3 | ||||||
| Non-recourse mortgage debt | (10.1 | ) | (16.1 | ) | ||||
| Unearned and deferred income | (12.9 | ) | (19.9 | ) | ||||
| Net investment in leveraged lease | $ | 15.6 | $ | 10.2 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
- Variable Interest Entities:
Consolidated Ground-Up Development Projects
Included within the Company’s ground-up development projects at December 31, 2014, is an entity that is a VIE, for which the Company is the primary beneficiary. This entity was established to develop real estate property to hold as a long-term investment. The Company’s involvement with this entity is through its majority ownership and management of the property. This entity was deemed a VIE primarily based on the fact that the equity investment at risk is not sufficient to permit the entity to finance its activities without additional financial support. The initial equity contributed to this entity was not sufficient to fully finance the real estate construction as development costs are funded by the partners throughout the construction period. The Company determined that it was the primary beneficiary of this VIE as a result of its controlling financial interest.
At December 31, 2014, total assets of this ground-up development VIE were $77.7 million and total liabilities were $0.1 million. The classification of these assets is primarily within Real estate under development in the Company’s Consolidated Balance Sheets and the classifications of liabilities are primarily within Accounts payable and accrued expenses on the Company’s Consolidated Balance Sheets.
Substantially all of the projected development costs to be funded for this ground-up development VIE, aggregating $32.8 million, will be funded with capital contributions from the Company and by the outside partners, when contractually obligated. The Company has not provided financial support to this VIE that it was not previously contractually required to provide.
Unconsolidated Ground-Up Development
Also included within the Company’s ground-up development projects at December 31, 2014, is an unconsolidated joint venture, which holds a VIE for which the Company is not the primary beneficiary. This entity was primarily established to develop real estate property for long-term investment and was deemed a VIE primarily based on the fact that the equity investment at risk was not sufficient to permit the entity to finance its activities without additional financial support. The initial equity contributed to this entity was not sufficient to fully finance the real estate construction as development costs are funded by the partners throughout the construction period. The Company determined that it was not the primary beneficiary of this VIE based on the fact that the Company has shared control of this entity along with the entity’s partner and therefore does not have a controlling financial interest.
The Company’s investment in this VIE was $35.1 million as of December 31, 2014, which is included in Investments and advances in real estate joint ventures in the Company’s Consolidated Balance Sheets. The Company’s maximum exposure to loss as a result of its involvement with this VIE is estimated to be $35.1 million, which primarily represents the Company’s current investment. The Company has not provided financial support to this VIE that it was not previously contractually required to provide. All future costs of development will be funded with capital contributions from the Company and the outside partner in accordance with their respective ownership percentages.
Unconsolidated Redevelopment Investment
Included in the Company’s joint venture investments at December 31, 2014, is one unconsolidated joint venture, which is a VIE for which the Company is not the primary beneficiary. This joint venture was primarily established to redevelop real estate property for long-term investment and was deemed a VIE primarily based on the fact that the equity investment at risk was not sufficient to permit the entity to finance its activities without additional financial support. The initial equity contributed to this entity was not sufficient to fully finance the real estate construction as redevelopment costs are funded by the partners throughout the construction period. The Company determined that it was not the primary beneficiary of this VIE based on the fact that the Company has shared control of this entity along with the entity’s partners and therefore does not have a controlling financial interest.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
As of December 31, 2014, the Company’s investment in this VIE was a negative $9.9 million, due to the fact that the Company had a remaining capital commitment obligation, which is included in Other liabilities in the Company’s Consolidated Balance Sheets. The Company’s maximum exposure to loss as a result of its involvement with this VIE is estimated to be $9.9 million, which is the remaining capital commitment obligation. The Company has not provided financial support to this VIE that it was not previously contractually required to provide. All future costs of redevelopment will be funded with capital contributions from the Company and the outside partner in accordance with their respective ownership percentages.
- Mortgages and Other Financing Receivables:
The Company has various mortgages and other financing receivables which consist of loans acquired and loans originated by the Company. For a complete listing of the Company’s mortgages and other financing receivables at December 31, 2014, see Financial Statement Schedule IV included in this annual report on Form 10-K.
The following table reconciles mortgage loans and other financing receivables from January 1, 2012 to December 31, 2014 (in thousands):
| 2014 | 20****13 | 20****12 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at January 1 | $ | 30,243 | $ | 70,704 | $ | 102,972 | ||||||
| Additions: | ||||||||||||
| New mortgage loans | 52,728 | 8,527 | 29,496 | |||||||||
| Additions under existing mortgage loans | - | 7,810 | 895 | |||||||||
| Write-off of loan discounts | 286 | - | - | |||||||||
| Foreign currency translation | - | - | 1,181 | |||||||||
| Amortization of loan discounts | 126 | 653 | 247 | |||||||||
| Deductions: | ||||||||||||
| Loan repayments | (7,330 | ) | (28,068 | ) | (60,740 | ) | ||||||
| Loan foreclosures | - | (25,572 | ) | - | ||||||||
| Charge off/foreign currency translation | (1,066 | ) | (1,260 | ) | (430 | ) | ||||||
| Collections of principal | (972 | ) | (2,529 | ) | (2,861 | ) | ||||||
| Amortization of loan costs | (2 | ) | (22 | ) | (56 | ) | ||||||
| Balance at December 31 | $ | 74,013 | $ | 30,243 | $ | 70,704 |
The Company reviews payment status to identify performing versus non-performing loans. As of December 31, 2014, the Company had a total of 16 loans aggregating $74.0 million all of which were identified as performing loans.
During 2013, the Company foreclosed on two non-performing loans, in separate transactions, for an aggregate $25.6 million. As such, the Company acquired 59.24 acres of undeveloped land located in Westbrook, Maine (which was sold in 2014 at price which approximated its carrying value) and 427 acres of undeveloped land located in Brantford, Ontario, which was the collateral under each of the respective loans. The carrying values of the mortgage receivables did not exceed the fair values of the underlying collateral upon foreclosure.
- Marketable Securities:
The amortized cost and estimated fair values of securities available-for-sale and held-to-maturity at December 31, 2014 and 2013, are as follows (in thousands):
| December 31, 201****4 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Gross Unrealized Gains**/Losses** | Estimated Fair Value | ||||||||||
| Available-for-sale: | ||||||||||||
| Equity securities | $ | 41,462 | $ | 46,197 | $ | 87,659 | ||||||
| Held-to-maturity: | ||||||||||||
| Debt securities | 2,576 | (200 | ) | 2,376 | ||||||||
| Total marketable securities | $ | 44,038 | $ | 45,997 | $ | 90,035 |
| December 31, 201****3 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Gross Unrealized Gains | Estimated Fair Value | ||||||||||
| Available-for-sale: | ||||||||||||
| Equity securities | $ | 33,728 | $ | 25,995 | $ | 59,723 | ||||||
| Held-to-maturity: | ||||||||||||
| Debt securities | 3,043 | 59 | 3,102 | |||||||||
| Total marketable securities | $ | 36,771 | $ | 26,054 | $ | 62,825 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
During 2014, 2013 and 2012, the Company received $3.8 million, $26.4 million and $0.2 million in proceeds from the sale/redemption of certain marketable securities, respectively. In connection with these transactions, during 2014, 2013 and 2012 the Company recognized (i) gross realizable gains of $0.0 million, $12.1 million and $0.0 million, respectively, and (ii) gross realizable losses of $0.1 million, $0.0 million and $0.0 million, respectively.
As of December 31, 2014, the contractual maturities of debt securities classified as held-to-maturity are as follows: after one year through five years, $1.8 million; and after five years through 10 years, $0.8 million. Actual maturities may differ from contractual maturities as issuers may have the right to prepay debt obligations with or without prepayment penalties.
- Notes Payable:
As of December 31, 2014 and 2013 the Company’s Notes Payable consisted of the following (dollars in millions):
| Balance at 12/31/14 | Interest Rate Range (Low) | Interest Rate Range (High) | Maturity Date Range (Low) | Maturity Date Range (High) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Unsecured Notes | $ | 1,540.9 | 3.13% | 6.88% | Sep-2015 | Jun-2023 | ||||
| Medium Term Notes | 850.0 | 4.30% | 5.78% | Feb-2015 | Feb-2018 | |||||
| U.S. Term Loan (e) | 400.0 | (a) | (a) | Apr-2015 | Apr-2015 | |||||
| Canadian Notes Payable | 301.3 | 3.86% | 5.99% | Apr-2018 | Aug-2020 | |||||
| Credit Facility | 100.0 | (b) | (b) | Apr-2018 | Apr-2018 | |||||
| $ | 3,192.2 |
| Balance at 12/31/13 | Interest Rate Range (Low) | Interest Rate Range (High) | Maturity Date Range (Low) | Maturity Date Range (High) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Unsecured Notes | $ | 1,140.9 | 3.13% | 6.88% | Jun-2014 | Jun-2023 | ||||
| Medium Term Notes | 1,044.6 | 4.30% | 5.78% | Jun-2014 | Feb-2018 | |||||
| U.S. Term Loan (d) | 400.0 | (a) | (a) | Apr-2014 | Apr-2014 | |||||
| Canadian Notes Payable | 329.5 | 3.86% | 5.99% | Apr-2018 | Aug-2020 | |||||
| Credit Facility | 194.5 | (a) | (a) | Oct-2015 | Oct-2015 | |||||
| Mexican Term Loan | 76.5 | (c) | (c) | Mar-2018 | Mar-2018 | |||||
| $ | 3,186.0 |
(a) Interest rate is equal to LIBOR + 1.05% (1.21% and 1.22% at December 31, 2014 and 2013, respectively).
(b) Interest rate is equal to LIBOR + .925% (1.09% at December 31, 2014).
(c) Interest rate is equal to TIIE (Equilibrium Interbank Interest Rate) plus 1.35% (5.15% at December 31, 2013).
(d) During January 2014, the Company exercised its one-year extension option to extend the maturity date to April 2015.
(e) During January 2015, the Company repaid its $400.0 million term loan which was scheduled to mature in 2015 with a new $650.0 million unsecured term loan that bears interest at a rate equal to LIBOR + .95% and is scheduled to mature in 2017, with three one-year extensions at the Company’s discretion.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The weighted-average interest rate for all unsecured notes payable is 4.17% as of December 31, 2014. The scheduled maturities of all unsecured notes payable as of December 31, 2014, were as follows (in millions): 2015, $750.0; 2016, $300.0; 2017, $290.9; 2018, $529.1; 2019, $300.0 and thereafter, $1,022.2.
Senior Unsecured Notes / Medium Term Notes –
During September 2009, the Company entered into a fifth supplemental indenture, under the indenture governing its Medium Term Notes ("MTN") and Senior Notes, which included the financial covenants for future offerings under the indenture that were removed by the fourth supplemental indenture.
In accordance with the terms of the Indenture, as amended, pursuant to which the Company's Senior Unsecured Notes, except for $300.0 million issued during April 2007 under the fourth supplemental indenture, have been issued, the Company is subject to maintaining (a) certain maximum leverage ratios on both unsecured senior corporate and secured debt, minimum debt service coverage ratios and minimum equity levels, (b) certain debt service ratios, (c) certain asset to debt ratios and (d) restricted from paying dividends in amounts that exceed by more than $26.0 million the funds from operations, as defined, generated through the end of the calendar quarter most recently completed prior to the declaration of such dividend; however, this dividend limitation does not apply to any distributions necessary to maintain the Company's qualification as a REIT providing the Company is in compliance with its total leverage limitations.
The Company had a MTN program pursuant to which it offered for sale its senior unsecured debt for any general corporate purposes, including (i) funding specific liquidity requirements in its business, including property acquisitions, development and redevelopment costs and (ii) managing the Company's debt maturities.
Interest on the Company’s fixed-rate senior unsecured notes and medium term notes is payable semi-annually in arrears. Proceeds from these issuances were primarily used for the acquisition of neighborhood and community shopping centers, the expansion and improvement of properties in the Company’s portfolio and the repayment of certain debt obligations of the Company.
During April 2014, the Company issued $500.0 million of 7-year Senior Unsecured Notes at an interest rate of 3.20% payable semi-annually in arrears which are scheduled to mature in May 2021. The Company used the net proceeds from this issuance of $495.4 million, after deducting the underwriting discount and offering expenses, for general corporate purposes including reducing borrowings under the Company’s revolving credit facility and repayment of maturing debt. In connection with this issuance, the Company entered into a seventh supplemental indenture which, among other things, revised, for all securities created on or after the date of the seventh supplemental indenture, the definition of Unencumbered Total Asset Value, used to determine compliance with certain covenants within the indenture.
During May 2013, the Company issued $350.0 million of 10-year Senior Unsecured Notes at an interest rate of 3.125% payable semi-annually in arrears which are scheduled to mature in June 2023. Net proceeds from the issuance were $344.7 million, after related transaction costs of $0.5 million. The proceeds from this issuance were used for general corporate purposes including the partial reduction of borrowings under the Company’s revolving credit facility and the repayment of $75.0 million senior unsecured notes which matured in June 2013.
During July 2013, a wholly-owned subsidiary of the Company issued $200.0 million Canadian denominated (“CAD”) Series 4 unsecured notes on a private placement basis in Canada. The notes bear interest at 3.855% and are scheduled to mature on August 4, 2020. Proceeds from the notes were used to repay the Company’s CAD $200.0 million 5.180% unsecured notes, which matured on August 16, 2013.
During the years ended December 31, 2014 and 2013, the Company repaid the following notes (dollars in millions):
| Type | Date Issued | Amount Repaid | Interest Rate | Maturity Date | Date Paid | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| MTN | Jun-05 | $ | 194.6 | 4.82% | Jun-14 | Jun-14 | |||||
| Senior Note | Oct-06 | $ | 100.0 | 5.95% | Jun-14 | Jun-14 | |||||
| MTN | Oct-03 | $ | 100.0 | 5.19% | Oct-13 | Oct-13 | |||||
| Senior Note | Oct-06 | $ | 75.0 | 4.70% | Jun-13 | Jun-13 | |||||
| Senior Note | Oct-06 | $ | 100.0 | 6.125% | Jan-13 | Jan-13 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Credit Facility –
During March 2014, the Company established a new $1.75 billion unsecured revolving credit facility (the “Credit Facility”) with a group of banks, which is scheduled to expire in March 2018 with two additional six-month options to extend the maturity date, at the Company’s discretion, to March 2019. This Credit Facility replaced the Company’s then existing $1.75 billion unsecured revolving credit facility which was scheduled to mature in October 2015. The Credit Facility, which can be increased to $2.25 billion through an accordion feature, accrues interest at a rate of LIBOR plus 92.5 basis points on drawn funds. In addition, the Credit Facility includes a $500 million sub-limit which provides the Company the opportunity to borrow in alternative currencies including Canadian dollars, British Pounds Sterling, Japanese Yen or Euros. Pursuant to the terms of the Credit Facility, the Company, among other things, is subject to covenants requiring the maintenance of (i) maximum leverage ratios on both unsecured and secured debt and (ii) minimum interest and fixed coverage ratios. As of December 31, 2014, the Credit Facility had a balance of $100.0 million outstanding and $1.0 million appropriated for letters of credit.
U.S. Term Loan -
As of December 31, 2014, the Company had a $400.0 million unsecured term loan with a consortium of banks, which accrued interest at LIBOR plus 105 basis points. This term loan was scheduled to mature in April 2014, with three additional one-year options to extend the maturity date, at the Company’s discretion, to April 17, 2017. During January 2014, the Company exercised the first of its one-year extension options to extend the maturity date to April 17, 2015. During January 2015, the Company entered into a new $650.0 million unsecured term loan credit facility which is scheduled to mature in January 2017, with three one-year extension options at the Company’s discretion, and accrues interest at a spread (currently 0.95%) to LIBOR or at the Company’s option at a base rate as defined per the agreement. The proceeds from the new term loan were used to repay the $400.0 million term loan and general corporate purposes. Pursuant to the terms of both the new term loan credit agreement and the prior term loan credit agreement, the Company, among other things, is subject to covenants requiring the maintenance of (i) maximum indebtedness ratios and (ii) minimum interest and fixed charge coverage ratios.
Mexican Term Loan -
During March 2013, the Company entered into a five year 1.0 billion Mexican peso term loan which was scheduled to mature in March 2018. This term loan bore interest at a rate equal to TIIE (Equilibrium Interbank Interest Rate) plus 1.35%. The Company had the option to swap this rate to a fixed rate at any time during the term of the loan. The Company used these proceeds to repay its 1.0 billion MXN term loan, which matured in March 2013 and bore interest at a fixed rate of 8.58%. This 1.0 billion MXN term loan (USD $76.3 million) was fully repaid during September 2014.
- Mortgages Payable:
During 2014, the Company (i) assumed $742.0 million of individual non-recourse mortgage debt relating to the acquisition of 53 operating properties, including an increase of $39.4 million associated with fair value debt adjustments (ii) paid off $328.0 million of mortgage debt that encumbered 21 operating properties and (iii) obtained $15.7 million of individual non-recourse debt relating to one operating property.
During 2013, the Company (i) assumed $284.9 million of individual non-recourse mortgage debt relating to the acquisition of nine operating properties, including an increase of $5.8 million associated with fair value debt adjustments, (ii) paid off $256.3 million of mortgage debt that encumbered 14 properties and (iii) obtained $36.0 million of individual non-recourse debt relating to three operating properties.
Mortgages payable, collateralized by certain shopping center properties and related tenants' leases, are generally due in monthly installments of principal and/or interest, which mature at various dates through 2035. Interest rates range from LIBOR (0.08% as of December 31, 2014) to 9.75% (weighted-average interest rate of 5.58% as of December 31, 2014). The scheduled principal payments (excluding any extension options available to the Company) of all mortgages payable, excluding unamortized fair value debt adjustments of $40.1 million, as of December 31, 2014, were as follows (in millions): 2015, $157.2; 2016, $363.4; 2017, $457.6; 2018, $73.1; 2019, $10.0 and thereafter, $326.7.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
- Noncontrolling Interests:
Noncontrolling interests represent the portion of equity that the Company does not own in those entities it consolidates as a result of having a controlling interest or determined that the Company was the primary beneficiary of a VIE in accordance with the provisions of the FASB’s Consolidation guidance.
The Company accounts and reports for noncontrolling interests in accordance with the Consolidation guidance and the Distinguishing Liabilities from Equity guidance issued by the FASB. The Company identifies its noncontrolling interests separately within the equity section on the Company’s Consolidated Balance Sheets. Units that are determined to be mandatorily redeemable are classified as Redeemable noncontrolling interests and presented in the mezzanine section between Total liabilities and Stockholder’s equity on the Company’s Consolidated Balance Sheets. The amounts of consolidated net income attributable to the Company and to the noncontrolling interests are presented separately on the Company’s Consolidated Statements of Income.
The Company owns seven shopping center properties located throughout Puerto Rico. These properties were acquired partially through the issuance of $158.6 million of non-convertible units and $45.8 million of convertible units. Noncontrolling interests related to these acquisitions totaled $233.0 million of units, including premiums of $13.5 million and a fair market value adjustment of $15.1 million (collectively, the "Units"). The Company is restricted from disposing of these assets, other than through a tax free transaction until November 2015. The Units and related annual cash distribution rates consisted of the following:
| Type | Number of Units Issued | Par Value Per Unit | Return Per Annum | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Preferred A Units (1) | 81,800,000 | $ | 1.00 | 7.0% | ||||||||
| Class A Preferred Units (1) | 2,000 | $ | 10,000 | LIBOR plus 2.0% | ||||||||
| Class B-1 Preferred Units (2) | 2,627 | $ | 10,000 | 7.0% | ||||||||
| Class B-2 Preferred Units (1) | 5,673 | $ | 10,000 | 7.0% | ||||||||
| Class C DownReit Units (2) | 640,001 | $ | 30.52 | Equal to the Company’s common stock dividend |
| (1) | These units are redeemable for cash by the holder or callable by the Company and are included in Redeemable noncontrolling interests on the Company’s Consolidated Balance Sheets. |
|---|
| (2) | These units are redeemable for cash by the holder or at the Company’s option, shares of the Company’s common stock, based upon the conversion calculation as defined in the agreement. These units are included in Noncontrolling interests on the Company’s Consolidated Balance Sheets. |
|---|
The following Units have been redeemed for cash as of December 31, 2014:
| Type | Units Redeemed | Par Value Redeemed (in millions) | ||||||
|---|---|---|---|---|---|---|---|---|
| Preferred A Units | 2,200,000 | $ | 2.2 | |||||
| Class A Preferred Units | 2,000 | $ | 20.0 | |||||
| Class B-1 Preferred Units | 2,438 | $ | 24.4 | |||||
| Class B-2 Preferred Units | 5,576 | $ | 55.8 | |||||
| Class C DownReit Units | 61,804 | $ | 1.9 |
Noncontrolling interest relating to the remaining units was $111.6 million and $111.4 million as of December 31, 2014 and 2013, respectively.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company owns two shopping center properties located in Bay Shore, NY and Centereach, NY. Included in Noncontrolling interests was $41.6 million, including a discount of $0.3 million and a fair market value adjustment of $3.8 million, in redeemable units, issued by the Company in connection with the acquisition of these properties. These units and related annual cash distribution rates consist of the following:
| Type | Number of Units Issued | Par Value Per Unit | Return Per Annum | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Class A Units (1) | 13,963 | $1,000 | 5.0% | |||||||||
| Class B Units (2) | 647,758 | $37.24 | Equal to the Company’s common stock dividend |
| (1) | These units are redeemable for cash by the holder or callable by the Company any time after April 3, 2016 and are included in Redeemable noncontrolling interests on the Company’s Consolidated Balance Sheets. |
|---|
| (2) | These units are redeemable for cash by the holder or at the Company’s option, shares of the Company’s common stock at a ratio of 1:1 and are callable by the Company any time after April 3, 2026. These units are included in Noncontrolling interests on the Company’s Consolidated Balance Sheets. |
|---|
During 2012, all 13,963 Class A Units were redeemed by the holder in cash. Additionally, during 2007, 30,000 units, or $1.1 million par value, of the Class B Units were redeemed and at the Company's option settled in cash. As of December 31, 2014 and 2013, noncontrolling interest relating to the remaining Class B Units was $26.4 million.
Noncontrolling interests also includes 138,015 convertible units issued during 2006 by the Company, which were valued at $5.3 million, including a fair market value adjustment of $0.3 million, related to an interest acquired in an office building located in Albany, NY. These units are currently redeemable at the option of the holder for cash or at the option of the Company for the Company’s common stock at a ratio of 1:1. The holder is entitled to a distribution equal to the dividend rate of the Company’s common stock. The Company is restricted from disposing of these assets, other than through a tax free transaction, until January 2017.
The following table presents the change in the redemption value of the Redeemable noncontrolling interests for the years ended December 31, 2014 and 2013 (in thousands):
| 2014 | 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance at January 1, | $ | 86,153 | $ | 81,076 | ||||
| Issuance of redeemable partnership interests (1) (2) | 4,943 | 5,223 | ||||||
| Unit redemptions | - | - | ||||||
| Fair market value adjustment, net | 225 | (225 | ) | |||||
| Other | 159 | 79 | ||||||
| Balance at December 31, | $ | 91,480 | $ | 86,153 |
(1) During the year ended December 31, 2014, the Company acquired a 65.4% controlling ownership interest in an operating property and the seller retained a 34.6% noncontrolling interest in the property. The partner has the ability to put its partnership interest to the Company at any time after March 2015. As such, the Company has recorded the partners’ share of the property’s fair value of $4.9 million as Redeemable noncontrolling interests
(2) During the year ended December 31, 2013, the Company issued 5,223 redeemable units valued at $5.2 million relating to the acquisition of an operating property. These units are redeemable at the option of the holder after one year from issuance and earn a yield of 6% per annum.
- Fair Value Disclosure of Financial Instruments:
All financial instruments of the Company are reflected in the accompanying Condensed Consolidated Balance Sheets at amounts which, in management’s estimation based upon an interpretation of available market information and valuation methodologies, reasonably approximate their fair values except those listed below, for which fair values are disclosed. The valuation method used to estimate fair value for fixed-rate and variable-rate debt is based on discounted cash flow analyses, with assumptions that include credit spreads, market yield curves, trading activity, loan amounts and debt maturities. The fair values for marketable securities are based on published values, securities dealers’ estimated market values or comparable market sales. Such fair value estimates are not necessarily indicative of the amounts that would be realized upon disposition.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
As a basis for considering market participant assumptions in fair value measurements, the FASB’s Fair Value Measurements and Disclosures guidance establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).
The following are financial instruments for which the Company’s estimate of fair value differs from the carrying amounts (in thousands):
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 201****4 | 20****13 | |||||||||||||||
| Carrying Amounts | Estimated Fair Value | Carrying Amounts | Estimated Fair Value | |||||||||||||
| Marketable Securities (1) | $ | 90,235 | $ | 90,035 | $ | 62,766 | $ | 62,824 | ||||||||
| Notes Payable (2) | $ | 3,192,167 | $ | 3,334,361 | $ | 3,186,047 | $ | 3,333,614 | ||||||||
| Mortgages Payable (3) | $ | 1,428,131 | $ | 1,485,041 | $ | 1,035,354 | $ | 1,083,801 |
(1) As of December 31, 2014 and 2013, the Company determined that $87.7 million and $59.7 million respectively, of the Marketable securities estimated fair value were classified within Level 1 of the fair value hierarchy and the remaining $2.3 million and $3.1 million, respectively, were classified within Level 3 of the fair value hierarchy.
(2) The Company determined that its valuation of these Notes Payable was classified within Level 2 of the fair value hierarchy.
(3) The Company determined that its valuation of these Mortgages Payable was classified within Level 3 of the fair value hierarchy.
The Company has available for sale securities that must be measured under the FASB’s Fair Value Measurements and Disclosures guidance. The Company currently does not have non-financial assets and non-financial liabilities that are required to be measured at fair value on a recurring basis.
In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
The Company from time to time has used interest rate swaps to manage its interest rate risk. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. Based on these inputs, the Company has determined that interest rate swap valuations are classified within Level 2 of the fair value hierarchy.
The table below presents the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2014 and 2013, aggregated by the level in the fair value hierarchy within which those measurements fall.
Assets measured at fair value on a recurring basis at December 31, 2014 and 2013 (in thousands):
| Balance at December 31, 201****4 | Level 1 | Level 2 | Level 3 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||
| Marketable equity securities | $ | 87,659 | $ | 87,659 | $ | - | $ | - | ||||||||
| Liabiliti****es: | ||||||||||||||||
| Interest rate swaps | $ | 1,404 | $ | - | $ | 1,404 | $ | - |
| Balance at December 31, 201****3 | Level 1 | Level 2 | Level 3 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Marketable equity securities | $ | 59,723 | $ | 59,723 | $ | - | $ | - |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Assets measured at fair value on a non-recurring basis at December 31, 2014 and 2013 are as follows (in thousands):
| Balance at December 31, 2014 | Level 1 | Level 2 | Level 3 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real estate | $ | 80,270 | $ | - | $ | - | $ | 80,270 |
| Balance at December 31, 2013 | Level 1 | Level 2 | Level 3 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real estate | $ | 217,529 | $ | - | $ | - | $ | 217,529 | ||||||||
| Joint venture investments | $ | 59,693 | $ | - | $ | - | $ | 59,693 | ||||||||
| Other real estate investments | $ | 2,050 | $ | - | $ | - | $ | 2,050 | ||||||||
| Cost method investment | $ | 4,670 | $ | - | $ | - | $ | 4,670 |
During the year ended December 31, 2014, the Company recognized impairment charges of $217.8 million, of which $178.0 million, before income tax benefits of $1.7 million, is included in discontinued operations. These impairment charges consist of (i) $118.4 million related to adjustments to property carrying values, (ii) the release of cumulative foreign currency translation loss of $92.9 million relating to the substantial liquidation of the Company’s investment in Mexico, (iii) $4.8 million related to a cost method investment and (iv) $1.6 million related to a preferred equity investment. During the year ended December 31, 2013, the Company recognized impairment charges of $190.2 million, of which $158.0 million, before income taxes, is included in discontinued operations. These impairment charges consist of (i) $175.6 million related to adjustments to property carrying values, (ii) $10.4 million related to a cost method investment, (iii) $1.0 million related to certain joint venture investments and (iv) $3.2 million related to a preferred equity investment.
The adjustments to property carrying values were recognized in connection with the Company’s efforts to market certain properties and management’s assessment as to the likelihood and timing of such potential transactions and the anticipated hold period for such properties. During the second quarter ended June 30, 2014, the Company implemented a plan to accelerate its disposition of certain U.S. non-strategic properties. This plan effectively shortened the Company’s anticipated hold period for these properties and as a result the Company recognized impairment charges on certain operating properties.
The Company’s estimated fair values for the year ended December 31, 2014, as it relates to property carrying values were primarily based upon (i) estimated sales prices from third party offers based on signed contracts or letters of intent (this method was used to determine $88.2 million of the $118.4 million in impairments recognized during the year ended December 31, 2014), for which the Company does not have access to the unobservable inputs used to determine these estimated fair values, and (ii) discounted cash flow models (this method was used to determine $30.2 million of the $118.4 million in impairments recognized during the year ended December 31, 2014). The discounted cash flow models include all estimated cash inflows and outflows over a specified holding period. These cash flows were comprised of unobservable inputs which include forecasted revenues and expenses based upon market conditions and expectations for growth. The capitalization rates primarily ranging from 7.0% to 12.5% and discount rates primarily ranging from 7.5% to 13.5% which were utilized in the models were based upon observable rates that the Company believes to be within a reasonable range of current market rates for each respective investments.
The Company’s estimated fair value as it relates to the cost method investment, was based upon a discounted cash flow model. The discounted cash flow model includes all estimated cash inflows and outflows over a specified holding period. These cash flows were comprised of unobservable inputs which include forecasted revenues and expenses based upon market conditions and expectations for growth. The capitalization rate of 6.0% and discount rate of 9.1% which were utilized in this model were based upon observable rates that the Company believes to be within a reasonable range of current market rates for the respective investment.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company’s estimated fair values for the year ended December 31, 2013, were primarily based upon (i) estimated sales prices from third party offers based on signed contracts relating to property carrying values and joint venture investments and (ii) a discounted cash flow model relating to the Company’s cost method investment. The Company does not have access to the unobservable inputs used by the third parties to determine these estimated fair values. The discounted cash flows model includes all estimated cash inflows and outflows over a specified holding period. These cash flows were comprised of unobservable inputs which include forecasted revenues and expenses based upon market conditions and expectations for growth. The capitalization rate of 6.0% and discount rate of 9.5% which were utilized in this model were based upon observable rates that the Company believes to be within a reasonable range of current market rates for the respective investments.
Based on these inputs the Company determined that its valuation of these investments was classified within Level 3 of the fair value hierarchy. The property carrying value impairment charges resulted from the Company’s efforts to market certain assets and management’s assessment as to the likelihood and timing of such potential transactions.
- Preferred Stock, Common Stock and Convertible Unit Transactions –
Preferred Stock –
The Company’s outstanding Preferred Stock is detailed below (in thousands, except share information and par values):
| As of December 31, 2014 and 2013 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Series of Preferred Stock | Shares Authorized | Shares Issued and Outstanding | Liquidation Preference | Dividend Rate | Annual Dividend per Depositary Share | Par Value | ||||||||||||||||||
| Series H | 70,000 | 70,000 | $ | 175,000 | 6.90 | % | $ | 1.72500 | $ | 1.00 | ||||||||||||||
| Series I | 18,400 | 16,000 | 400,000 | 6.00 | % | $ | 1.50000 | $ | 1.00 | |||||||||||||||
| Series J | 9,000 | 9,000 | 225,000 | 5.50 | % | $ | 1.37500 | $ | 1.00 | |||||||||||||||
| Series K | 8,050 | 7,000 | 175,000 | 5.625 | % | $ | 1.40625 | $ | 1.00 | |||||||||||||||
| 105,450 | 102,000 | $ | 975,000 |
| Series of Preferred Stock | Date Issued | Depositary Shares Issued | Fractional Interest per Share | Net Proceeds, After Expenses (in millions) | Offering/ Redemption Price | Optional Redemption Date | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Series H (1) | 8/30/2010 | 7,000,000 | 1/100 | $ | 169.2 | $ | 25.00 | 8/30/2015 | ||||||||
| Series I (2) | 3/20/2012 | 16,000,000 | 1/1000 | $ | 387.2 | $ | 25.00 | 3/20/2017 | ||||||||
| Series J (3) | 7/25/2012 | 9,000,000 | 1/1000 | $ | 217.8 | $ | 25.00 | 7/25/2017 | ||||||||
| Series K (4) | 12/7/2012 | 7,000,000 | 1/1000 | $ | 169.1 | $ | 25.00 | 12/7/2017 |
| (1) | The net proceeds received from this offering were used to repay $150.0 million in mortgages payable and for general corporate purposes. |
|---|
| (2) | The net proceeds received from this offering were used for general corporate purposes, including the reduction of borrowings outstanding under the Company’s revolving credit facility and the redemption of shares of the Company’s preferred stock. |
|---|
| (3) | The net proceeds received from this offering were used for the redemption of all the outstanding depositary shares representing the Company’s Class F preferred stock, which redemption occurred on August 15, 2012, as discussed below, with the remaining proceeds used towards the redemption of outstanding depositary shares representing the Company’s Class G preferred stock, which redemption occurred on October 10, 2012, as discussed below, and general corporate purposes. |
|---|
| (4) | The net proceeds received from this offering were used for general corporate purposes, including funding towards the repayment of maturing Senior Unsecured Notes. |
|---|
The following Preferred Stock series were redeemed during the year ended December 31, 2012:
| Series of Preferred Stock | Date Issued | Depositary Shares Issued | Redemption Amount (in millions) | Offering/ Redemption Price | Optional Redemption Date | Actual Redemption Date | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Series F (1) | 6/5/2003 | 7,000,000 | $ | 175.0 | $ | 25.00 | 6/5/2008 | 8/15/2012 | |||||||||||
| Series G (2) | 10/10/2007 | 18,400,000 | $ | 460.0 | $ | 25.00 | 10/10/2012 | 10/10/2012 |
| (1) | In connection with this redemption the Company recorded a non-cash charge of $6.2 million resulting from the difference between the redemption amount and the carrying amount of the Class F Preferred Stock on the Company’s Consolidated Balance Sheets in accordance with the FASB’s guidance on Distinguishing Liabilities from Equity. The $6.2 million was subtracted from net income to arrive at net income available to common shareholders and is used in the calculation of earnings per share for the year ended December 31, 2012. |
|---|
| (2) | In connection with this redemption the Company recorded a non-cash charge of $15.5 million resulting from the difference between the redemption amount and the carrying amount of the Class G Preferred Stock on the Company’s Consolidated Balance Sheets in accordance with the FASB’s guidance on Distinguishing Liabilities from Equity. The $15.5 million was subtracted from net income to arrive at net income available to common shareholders and is used in the calculation of earnings per share for the year ended December 31, 2012. |
|---|
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company’s Preferred Stock Depositary Shares for all series are not convertible or exchangeable for any other property or securities of the Company.
Voting Rights - The Class H Preferred Stock, Class I Preferred Stock, Class J Preferred Stock and Class K Preferred Stock rank pari passu as to voting rights, priority for receiving dividends and liquidation preference as set forth below.
As to any matter on which the Class H Preferred Stock may vote, including any actions by written consent, each share of the Class H Preferred Stock shall be entitled to 100 votes, each of which 100 votes may be directed separately by the holder thereof. With respect to each share of Class H Preferred Stock, the holder thereof may designate up to 100 proxies, with each such proxy having the right to vote a whole number of votes (totaling 100 votes per share of Class H Preferred Stock). As a result, each Class H Depositary Share is entitled to one vote.
As to any matter on which the Class I, J, or K Preferred Stock may vote, including any actions by written consent, each share of the Class I, J or K Preferred Stock shall be entitled to 1,000 votes, each of which 1,000 votes may be directed separately by the holder thereof. With respect to each share of Class I, J or K Preferred Stock, the holder thereof may designate up to 1,000 proxies, with each such proxy having the right to vote a whole number of votes (totaling 1,000 votes per share of Class I, J or K Preferred Stock). As a result, each Class I, J or K Depositary Share is entitled to one vote.
Liquidation Rights –
In the event of any liquidation, dissolution or winding up of the affairs of the Company, preferred stock holders are entitled to be paid, out of the assets of the Company legally available for distribution to its stockholders, a liquidation preference of $2,500.00 Class H Preferred Stock per share, $25,000.00 Class I Preferred Stock per share, $25,000.00 Class J Preferred Stock per share and $25,000.00 Class K Preferred Stock per share ($25.00 per each Class H, Class I, Class J and Class K Depositary Share), plus an amount equal to any accrued and unpaid dividends to the date of payment, before any distribution of assets is made to holders of the Company’s common stock or any other capital stock that ranks junior to the preferred stock as to liquidation rights.
Common Stock –
The Company, from time to time, repurchases shares of its common stock in amounts that offset new issuances of common shares in connection with the exercise of stock options or the issuance of restricted stock awards. These share repurchases may occur in open market purchases, privately negotiated transactions or otherwise subject to prevailing market conditions, the Company’s liquidity requirements, contractual restrictions and other factors. During 2014, 2013 and 2012, the Company repurchased 128,147 shares, 144,727 shares and 106,010 shares respectively, in connection with common shares surrendered to the Company to satisfy statutory minimum tax withholding obligations in connection with the vesting of restricted stock awards under the Company’s equity-based compensation plans. In addition, during the year ended December 31, 2012, the Company repurchased 1,635,823 shares of the Company’s common stock for $30.9 million, of which $22.6 million was provided to the Company from stock options exercised.
Convertible Units –
The Company has various types of convertible units that were issued in connection with the purchase of operating properties (see footnote 14). The amount of consideration that would be paid to unaffiliated holders of units issued from the Company’s consolidated subsidiaries which are not mandatorily redeemable, as if the termination of these consolidated subsidiaries occurred on December 31, 2014, is $41.0 million. The Company has the option to settle such redemption in cash or shares of the Company’s common stock. If the Company exercised its right to settle in Common Stock, the unit holders would receive 1.6 million shares of Common Stock.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
- Supplemental Schedule of Non-Cash Investing/Financing Activities:
The following schedule summarizes the non-cash investing and financing activities of the Company for the years ended December 31, 2014, 2013 and 2012 (in thousands):
| 201****4 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Acquisition of real estate interests by assumption of mortgage debt | $ | 210,232 | $ | 76,477 | $ | 179,198 | ||||||
| Acquisition of real estate interests through foreclosure | $ | - | $ | 24,322 | $ | - | ||||||
| Acquisition of real estate interests by issuance of redeemable units/partnership interests | $ | 8,219 | $ | 3,985 | $ | - | ||||||
| Acquisition of real estate interests through proceeds held in escrow | $ | 179,387 | $ | 42,892 | $ | - | ||||||
| Proceeds held in escrow through sale of real estate interests | $ | 197,270 | $ | - | $ | - | ||||||
| Disposition of real estate interest by assignment of mortgage debt | $ | - | $ | - | $ | 17,083 | ||||||
| Disposition of real estate through the issuance of mortgage receivable | $ | 2,728 | $ | 3,513 | $ | 13,475 | ||||||
| Investment in real estate joint venture through contribution of real estate | $ | 35,080 | $ | - | $ | - | ||||||
| Decrease of noncontrolling interests through sale of real estate | $ | 17,650 | $ | - | $ | - | ||||||
| Issuance of common stock | $ | 14,047 | $ | 9,213 | $ | 18,115 | ||||||
| Surrender of common stock | $ | (4,051 | ) | $ | (3,891 | ) | $ | (2,073 | ) | |||
| Declaration of dividends paid in succeeding period | $ | 111,143 | $ | 104,496 | $ | 96,518 | ||||||
| Consolidation of Joint Ventures: | ||||||||||||
| Increase in real estate and other assets | $ | 687,538 | $ | 228,200 | $ | - | ||||||
| Increase in mortgage payable | $ | 492,318 | $ | 206,489 | $ | - |
- Transactions with Related Parties:
The Company provides management services for shopping centers owned principally by affiliated entities and various real estate joint ventures in which certain stockholders of the Company have economic interests. Such services are performed pursuant to management agreements which provide for fees based upon a percentage of gross revenues from the properties and other direct costs incurred in connection with management of the centers. Reference is made to Footnotes 3, 4, 7 and 19 for additional information regarding transactions with related parties.
Ripco Real Estate Corp. (“Ripco”) business activities include serving as a leasing agent and representative for national and regional retailers including Target, Best Buy, Kohls and many others, providing real estate brokerage services and principal real estate investing. Mr. Todd Cooper, an officer and 50% shareholder of Ripco, is a son of Mr. Milton Cooper, Executive Chairman of the Board of Directors of the Company. During 2014, 2013 and 2012, the Company paid brokerage commissions of $0.3 million, $0.6 million and $0.8 million, respectively, to Ripco for services rendered primarily as leasing agent for various national tenants in shopping center properties owned by the Company. The Company believes that the brokerage commissions paid were at or below the customary rates for such leasing services.
Additionally, the Company held joint venture investments with Ripco in which the Company and Ripco each held 50% noncontrolling interests. The Company accounted for its investment in these joint ventures under the equity method of accounting. During 2013, the one remaining joint venture investment with Ripco sold its only operating property for a sales price of $3.5 million, which was encumbered by a $2.8 million loan, which was guaranteed by the Company. As a result of this transaction the loan was fully repaid and the Company was relieved of the corresponding debt guarantee on the loan. As such, as of December 31, 2013 the Company no longer held any joint venture investments with Ripco.
ProHEALTH is a multi-specialty physician group practice offering one-stop health care. ProHEALTH’s CEO, Dr. David Cooper, M.D. is a son of Milton Cooper, Executive Chairman of the Company. ProHEALTH and or its affiliates (“ProHEALTH”) have leasing arrangements with the Company whereby four property locations are currently under lease. Total annual base rent for properties leased to ProHEALTH for the years ended December 31, 2014, 2013 and 2012 aggregated $0.7 million, $0.1 and $0.1 million, respectively. The Company determined that the leasing terms for these leases are consistent with fair market rental values and that the transactions, taken as a whole, are no less favorable to the Company than terms available to an unaffiliated third party under similar circumstances.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
- Commitments and Contingencies:
Operations -
The Company and its subsidiaries are primarily engaged in the operation of shopping centers that are either owned or held under long-term leases that expire at various dates through 2095. The Company and its subsidiaries, in turn, lease premises in these centers to tenants pursuant to lease agreements which provide for terms ranging generally from 5 to 25 years and for annual minimum rentals plus incremental rents based on operating expense levels and tenants' sales volumes. Annual minimum rentals plus incremental rents based on operating expense levels and percentage rents comprised 99% of total revenues from rental property for each of the three years ended December 31, 2014, 2013 and 2012.
The future minimum revenues from rental property under the terms of all non-cancelable tenant leases, assuming no new or renegotiated leases are executed for such premises, for future years are as follows (in millions): 2015, $749.5; 2016, $683.6; 2017, $589.6; 2018, $490.1; 2019, $402.1 and thereafter; $1,849.2.
Base rental revenues from rental property are recognized on a straight-line basis over the terms of the related leases. The difference between the amount of rental income contracted through leases and rental income recognized on a straight-line basis before allowances for the years ended December 31, 2014, 2013 and 2012 was $8.4 million, $4.8 million and $6.2 million, respectively.
Minimum rental payments under the terms of all non-cancelable operating leases pertaining to the Company’s shopping center portfolio for future years are as follows (in millions): 2015, $13.2; 2016, $12.5; 2017, $11.6; 2018, $10.3; 2019, $10.4 and thereafter, $164.8.
Guarantees –
On a select basis, the Company had provided guarantees on interest bearing debt held within real estate joint ventures. The Company is often provided with a back-stop guarantee from its partners. The Company had the following outstanding guarantees as of December 31, 2014 (amounts in millions):
| Name of Joint Venture | Amount of Guarantee | Interest rate | Maturity, with extensions | Terms | Type of debt | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| InTown Suites Management, Inc. | $ | 139.7 | LIBOR plus 1.15% | 2015 | (1) | Unsecured credit facility | |||||||||||
| Victoriaville | $ | 2.1 | 3.92% | 2020 | Jointly and severally with partner | Promissory note | |||||||||||
| Anthem K -12, LP | $ | 42.2 | Various (2) | Various (2) | Jointly and severally with partner | Promissory notes |
| (1) | During June 2013, the Company sold its unconsolidated investment in the InTown portfolio for a sales price of $735.0 million which included the assignment of $609.2 million in debt. This transaction resulted in a deferred gain to the Company of $21.7 million. The Company continues to maintain its guarantee of a portion of the debt assumed by the buyer ($139.7 million as of December 31, 2014). The guarantee is collateralized by the buyer’s ownership interest in the portfolio. Additionally, the Company has entered into a commitment to provide financing up to the outstanding amount of the guaranteed portion of the loan for five years past the date of maturity. This commitment can be in the form of extensions with the current lender or a new lender or financing directly from the Company to the buyer. On February 24, 2015, the outstanding debt balance of $139.7 million was fully repaid and as such, the Company was relieved of its related commitments and guarantee. As a result, the Company will recognize the deferred gain of $21.7 million during the first quarter of 2015. |
|---|
| (2) | As of December 31, 2014, the interest rates range from 3.62% to 4.97% and maturity dates with extensions range from 2015 to 2022. |
|---|
The Company evaluated these guarantees in connection with the provisions of the FASB’s Guarantees guidance and determined that the impact did not have a material effect on the Company’s financial position or results of operations.
Letters of Credit -
The Company has issued letters of credit in connection with the completion and repayment guarantees for loans encumbering certain of the Company’s redevelopment projects and guaranty of payment related to the Company’s insurance program. At December 31, 2014, these letters of credit aggregated $24.9 million.
Other -
In connection with the construction of its development and redevelopment projects and related infrastructure, certain public agencies require posting of performance and surety bonds to guarantee that the Company’s obligations are satisfied. These bonds expire upon the completion of the improvements and infrastructure. As of December 31, 2014, there were $22.0 million in performance and surety bonds outstanding.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
On January 28, 2013, the Company received a subpoena from the Enforcement Division of the SEC in connection with an investigation, In the Matter of Wal-Mart Stores, Inc. (FW-3678), that the SEC Staff is currently conducting with respect to possible violations of the Foreign Corrupt Practices Act. The Company is responding to the subpoena and intends to cooperate fully with the SEC in this matter. The U.S. Department of Justice (“DOJ”) is conducting a parallel investigation, and the Company is cooperating with the DOJ investigation. At this point, we are unable to predict the duration, scope or result of the SEC or DOJ investigation.
The Company is subject to various other legal proceedings and claims that arise in the ordinary course of business. Management believes that the final outcome of such matters will not have a material adverse effect on the financial position, results of operations or liquidity of the Company as of December 31, 2014.
- Incentive Plans:
The Company accounts for equity awards in accordance with FASB’s Compensation – Stock Compensation guidance which requires that all share based payments to employees, including grants of employee stock options, restricted stock and performance shares, be recognized in the Statement of Income over the service period based on their fair values. Fair value is determined, depending on the type of award, using either the Black-Scholes option pricing formula or the Monte Carlo method for performance shares, both of which are intended to estimate the fair value of the awards at the grant date. Fair value of restricted shares is calculated based on the price on the date of grant.
The fair value of each option award is estimated on the date of grant using the Black-Scholes option pricing formula. The assumption for expected volatility has a significant effect on the grant date fair value. Volatility is determined based on the historical equity of common stock for the most recent historical period equal to the expected term of the options plus an implied volatility measure. The expected term is determined using the simplified method due to the lack of exercise and cancelation history for the current vesting terms. During 2014, the Company did not grant any stock options. The more significant assumptions underlying the determination of fair values for options granted during 2013 and 2012 were as follows:
| Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 201****3 | 2012 | ||||||||
| Weighted average fair value of options granted | $ | 5.04 | $ | 4.52 | |||||
| Weighted average risk-free interest rates | 1.46 | % | 1.04 | % | |||||
| Weighted average expected option lives (in years) | 6.25 | 6.25 | |||||||
| Weighted average expected volatility | 35.95 | % | 37.53 | % | |||||
| Weighted average expected dividend yield | 3.85 | % | 3.94 | % |
Information with respect to stock options under the Plan for the years ended December 31, 2014, 2013, and 2012 are as follows:
| Shares | Weighted- Average Exercise Price Per Share | Aggregate Intrinsic V****alue (in millions) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Options outstanding, January 1, 2012 | 17,110,592 | $ | 28.14 | $ | 8.0 | |||||||
| Exercised | (1,495,432 | ) | $ | 19.84 | ||||||||
| Granted | 1,522,450 | $ | 18.78 | |||||||||
| Forfeited | (579,613 | ) | $ | 28.73 | ||||||||
| Options outstanding, December 31, 2012 | 16,557,997 | $ | 28.42 | $ | 14.9 | |||||||
| Exercised | (1,636,300 | ) | $ | 23.15 | ||||||||
| Granted | 1,354,250 | $ | 21.55 | |||||||||
| Forfeited | (901,802 | ) | $ | 31.38 | ||||||||
| Options outstanding, December 31, 2013 | 15,374,145 | $ | 28.79 | $ | 13.1 | |||||||
| Exercised | (1,474,432 | ) | $ | 16.19 | ||||||||
| Forfeited | (2,005,952 | ) | $ | 28.68 | ||||||||
| Options outstanding, December 31, 2014 | 11,893,761 | $ | 30.23 | $ | 29.8 | |||||||
| Options exercisable (fully vested)- | ||||||||||||
| December 31, 2012 | 12,830,255 | $ | 31.57 | $ | 7.7 | |||||||
| December 31, 2013 | 12,039,439 | $ | 31.24 | $ | 8.2 | |||||||
| December 31, 2014 | 10,159,570 | $ | 31.96 | $ | 19.9 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The exercise prices for options outstanding as of December 31, 2014, range from $11.54 to $53.14 per share. The Company estimates forfeitures based on historical data. The weighted-average remaining contractual life for options outstanding as of December 31, 2014, was 3.9 years. The weighted-average remaining contractual term of options currently exercisable as of December 31, 2014, was 3.4 years. Options to purchase 9,251,021, 8,049,534 and 8,871,495, shares of the Company’s common stock were available for issuance under the Plan at December 31, 2014, 2013 and 2012, respectively. As of December 31, 2014, the Company had 1,734,191 options expected to vest, with a weighted-average exercise price per share of $20.11 and an aggregate intrinsic value of $9.9 million.
Cash received from options exercised under the Plan was $23.9 million, $30.2 million and $22.6 million for the years ended December 31, 2014, 2013 and 2012, respectively. The total intrinsic value of options exercised during 2014, 2013 and 2012, was $9.4 million, $7.6 million, and $7.0 million, respectively.
As of December 31, 2014, 2013 and 2012, the Company had restricted shares outstanding of 1,911,145, 1,591,082 and 1,562,912, respectively. Information with respect to restricted stock under the Plan for the years ended December 31, 2014, 2013, and 2012 are as follows:
| 2014 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Restricted stock outstanding as of January 1, | 1,591,082 | 1,562,912 | 832,726 | |||||||||
| Granted | 804,465 | 549,263 | 1,093,423 | |||||||||
| Vested | (418,309 | ) | (430,378 | ) | (357,987 | ) | ||||||
| Forfeited | (66,093 | ) | (90,715 | ) | (5,250 | ) | ||||||
| Restricted stock outstanding as of December 31, | 1,911,145 | 1,591,082 | 1,562,912 |
As of December 31, 2014, 2013 and 2012, the Company had performance share awards outstanding of 171,400, 185,200 and 197,700, respectively. The more significant assumptions underlying the determination of fair values for these awards granted during 2014, 2013 and 2012 were as follows:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2012 | ||||||||||
| Stock price | $ | 21.49 | $ | 21.54 | $ | 18.78 | ||||||
| Dividend yield | 0 | % | 0 | % | 0 | % | ||||||
| Risk-free rate | 0.65 | % | 0.14 | % | 0.16 | % | ||||||
| Volatility | 25.93 | % | 16.90 | % | 38.31 | % | ||||||
| Term of the award (years) | 0.88, 1.88, 2.88 | 0.88 | 0.87 |
The Company recognized expense associated with its equity awards of $17.9 million, $18.9 million and $17.9 million, for the years ended December 31, 2014, 2013 and 2012, respectively. As of December 31, 2014, the Company had $25.7 million of total unrecognized compensation cost related to unvested stock compensation granted under the Plans. That cost is expected to be recognized over a weighted average period of 3.0 years.
The Company maintains a 401(k) retirement plan covering substantially all officers and employees, which permits participants to defer up to the maximum allowable amount determined by the Internal Revenue Service of their eligible compensation. This deferred compensation, together with Company matching contributions, which generally equal employee deferrals up to a maximum of 5% of their eligible compensation (capped at $170,000 per the plan), is fully vested and funded as of December 31, 2014. The Company’s contributions to the plan were $2.2 million, $2.1 million, and $2.1 million for the years ended December 31, 2014, 2013 and 2012, respectively.
The Company recognized severance costs associated with employee terminations during the years ended December 31, 2014, 2013 and 2012 of $6.3 million, $4.3 million and $5.8 million, respectively.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
- Income Taxes:
The Company elected to qualify as a REIT in accordance with the Code commencing with its taxable year which began January 1, 1992. To qualify as a REIT, the Company must meet several organizational and operational requirements, including a requirement that it currently distribute at least 90% of its adjusted REIT taxable income to its stockholders. Management intends to adhere to these requirements and maintain the Company’s REIT status. As a REIT, the Company generally will not be subject to corporate federal income tax, provided that distributions to its stockholders equal at least the amount of its REIT taxable income. If the Company failed to qualify as a REIT in any taxable year, it would be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be permitted to elect REIT status for four subsequent taxable years. Even if the Company qualifies for taxation as a REIT, the Company is subject to certain state and local taxes on its income and property, and federal income and excise taxes on its undistributed taxable income. In addition, taxable income from non-REIT activities managed through taxable REIT subsidiaries is subject to federal, state and local income taxes. The Company is also subject to local taxes on certain Non-U.S. investments.
Reconciliation between GAAP Net Income and Federal Taxable Income:
The following table reconciles GAAP net income to taxable income for the years ended December 31, 2014, 2013 and 2012 (in thousands):
| 2014 (Estimated) | 2013 (Actual) | 2012 (Actual) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP net income attributable to the Company | $ | 424,001 | $ | 236,281 | $ | 266,073 | ||||||
| Less: GAAP net income of taxable REIT subsidiaries | (13,110 | ) | (5,950 | ) | (5,249 | ) | ||||||
| GAAP net income from REIT operations (a) | 410,891 | 230,331 | 260,824 | |||||||||
| Net book depreciation in excess of tax depreciation | 39,620 | 32,906 | 37,492 | |||||||||
| Capitalized leasing/legal commissions | (13,576 | ) | - | (12,986 | ) | |||||||
| Deferred/prepaid/above and below market rents, net | (20,487 | ) | (11,985 | ) | (16,050 | ) | ||||||
| Fair market value debt amortization | (7,419 | ) | (3,510 | ) | (2,977 | ) | ||||||
| Accounts receivable reserve | (681 | ) | (3,047 | ) | (741 | ) | ||||||
| Restricted stock | (1,078 | ) | (2,247 | ) | (200 | ) | ||||||
| Book/tax differences from non-qualified stock options | (5,144 | ) | (255 | ) | 1,774 | |||||||
| Book/tax differences from investments in real estate joint ventures | 33,268 | (11,928 | ) | 60,441 | ||||||||
| Book/tax difference on sale of property | (152,613 | ) | 36,896 | (77,853 | ) | |||||||
| Foreign income tax from Mexico capital gains | (17,387 | ) | (31,130 | ) | - | |||||||
| Cumulative foreign currency translation adjustment & deferred tax adjustment | 145,608 | 5,095 | - | |||||||||
| Book adjustment to property carrying values and marketable equity securities | 93,956 | 22,811 | 2,656 | |||||||||
| Taxable currency exchange (loss)/gain, net | (73,138 | ) | (25,958 | ) | (2,620 | ) | ||||||
| Book/tax differences on capitalized costs | 5,498 | 4,607 | 5,781 | |||||||||
| Repair regulation deduction | (95,033 | ) | - | - | ||||||||
| Dividends from taxable REIT subsidiaries | 66,745 | 2,980 | 2,304 | |||||||||
| GAAP change in control gain | (107,235 | ) | 9,147 | (15,555 | ) | |||||||
| Other book/tax differences, net | (1,052 | ) | (4,822 | ) | 502 | |||||||
| Adjusted REIT taxable income | $ | 300,743 | $ | 249,891 | $ | 242,792 |
Certain amounts in the prior periods have been reclassified to conform to the current year presentation, in the table above.
(a) All adjustments to "GAAP net income from REIT operations" are net of amounts attributable to noncontrolling interest and taxable REIT subsidiaries.
Cash Dividends Paid and Dividends Paid Deductions (in thousands):
For the years ended December 31, 2014, 2013 and 2012 cash dividends paid exceeded the dividends paid deduction and amounted to $427,873, $400,354, and $382,722, respectively.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
Characterization of Distributions:
The following characterizes distributions paid for the years ended December 31, 2014, 2013 and 2012, (in thousands):
| 201****4 | 2013 | 2012 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Preferred F Dividends | ||||||||||||||||||||||||
| Ordinary income | $ | - | - | % | $ | - | - | % | $ | 9,116 | 94 | % | ||||||||||||
| Capital gain | - | - | % | - | - | % | 582 | 6 | % | |||||||||||||||
| $ | - | - | % | $ | - | - | % | $ | 9,698 | 100 | % | |||||||||||||
| Preferred G Dividends | ||||||||||||||||||||||||
| Ordinary income | $ | - | - | % | $ | - | - | % | $ | 33,046 | 94 | % | ||||||||||||
| Capital gain | - | - | % | - | - | % | 2,109 | 6 | % | |||||||||||||||
| $ | - | - | % | $ | - | - | % | $ | 35,155 | 100 | % | |||||||||||||
| Preferred H Dividends | ||||||||||||||||||||||||
| Ordinary income | $ | 6,762 | 56 | % | $ | 8,694 | 72 | % | $ | 11,351 | 94 | % | ||||||||||||
| Capital gain | 5,313 | 44 | % | 3,381 | 28 | % | 725 | 6 | % | |||||||||||||||
| $ | 12,075 | 100 | % | $ | 12,075 | 100 | % | $ | 12,076 | 100 | % | |||||||||||||
| Preferred I Dividends | ||||||||||||||||||||||||
| Ordinary income | $ | 13,440 | 56 | % | $ | 17,280 | 72 | % | $ | 12,847 | 94 | % | ||||||||||||
| Capital gain | 10,560 | 44 | % | 6,720 | 28 | % | 820 | 6 | % | |||||||||||||||
| $ | 24,000 | 100 | % | $ | 24,000 | 100 | % | $ | 13,667 | 100 | % | |||||||||||||
| Preferred J Dividends | ||||||||||||||||||||||||
| Ordinary income | $ | 6,930 | 56 | % | $ | 8,910 | 72 | % | $ | 2,585 | 94 | % | ||||||||||||
| Capital gain | 5,445 | 44 | % | 3,465 | 28 | % | 165 | 6 | % | |||||||||||||||
| $ | 12,375 | 100 | % | $ | 12,375 | 100 | % | $ | 2,750 | 100 | % | |||||||||||||
| Preferred K Dividends | ||||||||||||||||||||||||
| Ordinary income | $ | 5,513 | 56 | % | $ | 6,064 | 72 | % | $ | - | - | % | ||||||||||||
| Capital gain | 4,331 | 44 | % | 2,358 | 28 | % | - | - | % | |||||||||||||||
| $ | 9,844 | 100 | % | $ | 8,422 | 100 | % | $ | - | - | % | |||||||||||||
| Common Dividends | ||||||||||||||||||||||||
| Ordinary income | $ | 133,048 | 36 | % | $ | 158,001 | 46 | % | $ | 222,751 | 72 | % | ||||||||||||
| Capital Gain | 103,483 | 28 | % | 61,827 | 18 | % | 15,469 | 5 | % | |||||||||||||||
| Return of capital | 133,048 | 36 | % | 123,654 | 36 | % | 71,156 | 23 | % | |||||||||||||||
| $ | 369,579 | 100 | % | $ | 343,482 | 100 | % | $ | 309,376 | 100 | % | |||||||||||||
| Total dividends distributed | $ | 427,873 | $ | 400,354 | $ | 382,722 |
Taxable REIT Subsidiaries (“TRS”) and Taxable Entities:
The Company is subject to federal, state and local income taxes on income reported through its TRS activities, which include wholly owned subsidiaries of the Company. The Company’s TRS consists of Kimco Realty Services ("KRS"), which due to a merger on April 1, 2013 includes FNC Realty Corporation (“FNC”), and the consolidated entity, Blue Ridge Real Estate Company/Big Boulder Corporation. On April 2, 2013, the Company contributed its interest in FNC to KRS and KRS acquired all of the outstanding stock of FNC in a reverse cash merger. The Company is also subject to local non-U.S. taxes on certain investments located outside the U.S.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company is subject to taxes on its activities in Canada, Mexico, and Chile. In general, under local country law applicable to the structures the Company has in place and applicable treaties, the repatriation of cash to the Company from its subsidiaries and joint ventures in Canada and Mexico generally are not subject to withholding tax. The Company does not anticipate the need to repatriate foreign funds from Chile to provide for its cash flow needs in the U.S. and, as such, no significant withholding or transaction taxes are expected in the foreseeable future. The Company will be subject to withholding taxes in Chile on the distribution of any proceeds from sale transactions. The Company is subject to and also includes in its tax provision non-U.S. income taxes on certain investments located in jurisdictions outside the U.S. These investments are held by the Company at the REIT level and not in the Company’s U.S. taxable REIT subsidiaries. Accordingly, the Company does not expect a U.S. income tax impact associated with the repatriation of undistributed earnings from the Company’s foreign subsidiaries.
Income taxes have been provided for on the asset and liability method as required by the FASB’s Income Tax guidance. Under the asset and liability method, deferred income taxes are recognized for the temporary differences between the financial reporting basis and the tax basis of taxable assets and liabilities.
The Company’s pre-tax book income/(loss) and (provision)/benefit for income taxes relating to the Company’s TRS and taxable entities which have been consolidated for accounting reporting purposes, for the years ended December 31, 2014, 2013, and 2012, are summarized as follows (in thousands):
| 2014 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income/(loss) before income taxes – U.S. | $ | 22,176 | $ | (4,849 | ) | $ | 8,390 | |||||
| (Provision)/benefit for income taxes, net: | ||||||||||||
| Federal : | ||||||||||||
| Current | (522 | ) | (1,647 | ) | (503 | ) | ||||||
| Deferred | (7,156 | ) | 9,725 | (535 | ) | |||||||
| Federal tax (provision)/benefit | (7,678 | ) | 8,078 | (1,038 | ) | |||||||
| State and local: | ||||||||||||
| Current | (165 | ) | 1,159 | (1,543 | ) | |||||||
| Deferred | (1,223 | ) | 1,562 | (560 | ) | |||||||
| State tax (provision)/benefit | (1,388 | ) | 2,721 | (2,103 | ) | |||||||
| Total tax (provision)/benefit – U.S. | (9,066 | ) | 10,799 | (3,141 | ) | |||||||
| Net income from U.S. taxable REIT subsidiaries | $ | 13,110 | $ | 5,950 | $ | 5,249 | ||||||
| Income before taxes – Non-U.S. | $ | 116,184 | $ | 188,215 | $ | 33,842 | ||||||
| (Provision)/benefit for Non-U.S. income taxes: | ||||||||||||
| Current | $ | (18,131 | ) | $ | (30,102 | ) | $ | 5,790 | ||||
| Deferred | (6,749 | ) | 2,045 | 1,239 | ||||||||
| Non-U.S. tax (provision)/benefit | $ | (24,880 | ) | $ | (28,057 | ) | $ | 7,029 |
The Company’s deferred tax assets and liabilities at December 31, 2014 and 2013, were as follows (in thousands):
| 2014 | 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Deferred tax assets: | ||||||||
| Tax/GAAP basis differences | $ | 68,702 | $ | 50,133 | ||||
| Net operating losses | 51,142 | 72,716 | ||||||
| Related party deferred losses | 3,843 | 6,214 | ||||||
| Tax credit carryforwards | 3,899 | 3,773 | ||||||
| Capital loss carryforwards | 3,995 | 3,867 | ||||||
| Charitable contribution carryforwards | 11 | - | ||||||
| Non-U.S. tax/GAAP basis differences | 10,566 | 50,920 | ||||||
| Valuation allowance – U.S. | (25,045 | ) | (25,045 | ) | ||||
| Valuation allowance – Non-U.S. | (9,257 | ) | (38,667 | ) | ||||
| Total deferred tax assets | 107,856 | 123,911 | ||||||
| Deferred tax liabilities – U.S. | (25,503 | ) | (21,302 | ) | ||||
| Deferred tax liabilities – Non-U.S. | (6,812 | ) | (11,367 | ) | ||||
| Net deferred tax assets | $ | 75,541 | $ | 91,242 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
As of December 31, 2014, the Company had net deferred tax assets of $75.5 million comprised of (i) $43.2 million relating to the difference between the basis of accounting for federal and state income tax reporting and GAAP reporting for real estate assets, joint ventures, and other investments, net of $25.5 million of deferred tax liabilities, (ii) $19.8 million and $6.3 million for the tax effect of net operating loss carryovers within KRS and FNC, respectively, net of a valuation allowance within FNC of $25.0 million, (iii) $3.8 million for losses deferred for federal and state income tax purposes for transactions with related parties, (iv) $3.9 million for tax credit carryovers, (v) $4.0 million for capital loss carryovers, and (vi) $1.3 million of deferred tax assets related to its investments in Canada and Latin America, net of a valuation allowance of $9.3 million and deferred tax liabilities of $6.8 million. General business tax credit carryovers of $1.5 million within KRS expire during taxable years from 2027 through 2033, and alternative minimum tax credit carryovers of $2.4 million do not expire.
The major differences between GAAP basis of accounting and the basis of accounting used for federal and state income tax reporting consist of impairment charges recorded for GAAP, but not recognized for tax purposes, depreciation and amortization, rental revenue recognized on the straight line method for GAAP, reserves for doubtful accounts, and the period in which certain gains were recognized for tax purposes, but not yet recognized under GAAP. The Company had foreign net deferred tax liabilities of $5.5 million, related to its operations in Canada and Latin America, which consists primarily of differences between the GAAP book basis and the basis of accounting applicable to the jurisdictions in which the Company is subject to tax.
Deferred tax assets and deferred tax liabilities are included in the caption Other assets and Other liabilities on the accompanying Consolidated Balance Sheets at December 31, 2014 and 2013. Operating losses and the valuation allowance are related primarily to the Company’s consolidation of its taxable REIT subsidiaries for accounting and reporting purposes. For the year ended December 31, 2014, KRS produced $27.4 million of taxable income and utilized $27.4 million of its $72.8 million net operating loss carryovers. For the year ended December 31, 2013, KRS produced $64.3 million of net operating loss carryovers which expire in 2033 and $10.0 million of capital loss carryforwards that expire in 2018. At December 31, 2014 and 2013, FNC had $94.4 million and $108.4 million, respectively, of net operating loss carryovers which expire from 2021 through 2024.
During 2013, the Company determined that a reduction of $8.7 million of the valuation allowance against FNC’s deferred tax assets was deemed appropriate based on expected future taxable income. The Company maintained a valuation allowance of $25.0 million within FNC to reduce the deferred tax asset of $42.5 million related to net operating loss carryovers to the amount the Company determined is more likely than not realizable. The Company analyzed projected taxable income and the expected utilization of FNC’s remaining net operating loss carryovers and determined a partial valuation allowance was appropriate.
The Company’s investments in Latin America are made through individual entities which are subject to local taxes. The Company assesses each entity to determine if deferred tax assets are more likely than not realizable. This assessment primarily includes an analysis of cumulative earnings and the determination of future earnings to the extent necessary to fully realize the individual deferred tax asset. Based on this analysis the Company has determined that a full valuation allowance is required for entities which have a three-year cumulative book loss and for which future earnings are not readily determinable. In addition, the Company has determined that no valuation allowance is needed for entities that have three-years of cumulative book income and future earnings are anticipated to be sufficient to more likely than not realize their deferred tax assets. At December 31, 2014, the Company had total deferred tax assets of $9.5 million relating to its Latin American investments with an aggregate valuation allowance of $9.3 million.
The Company’s deferred tax assets in Canada result principally from depreciation deducted under GAAP that exceed capital cost allowances claimed under Canadian tax rules. The deferred tax asset will naturally reverse upon disposition as tax basis will be greater than the basis of the assets under generally accepted accounting principles.
As of December 31, 2014, the Company determined that no valuation allowance was needed against a $65.5 million net deferred tax asset within KRS. The Company based its determination on an analysis of both positive evidence and negative evidence using its judgment as to the relative weight of each. The Company believes, when evaluating KRS’s deferred tax assets, special consideration should be given to the unique relationship between the Company as a REIT and KRS as a taxable REIT subsidiary. This relationship exists primarily to protect the REIT’s qualification under the Code by permitting, within certain limits, the REIT to engage in certain business activities in which the REIT cannot directly participate. As such, the REIT controls which and when investments are held in, or distributed or sold from, KRS. This relationship distinguishes a REIT and taxable REIT subsidiary from an enterprise that operates as a single, consolidated corporate taxpayer. The Company will continue through this structure to operate certain business activities in KRS.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The Company’s analysis of KRS’s ability to utilize its deferred tax assets includes an estimate of future projected income. To determine future projected income, the Company scheduled KRS’s pre-tax book income and taxable income over a twenty year period taking into account its continuing operations (“Core Earnings”). Core Earnings consist of estimated net operating income for properties currently in service and generating rental income. Major lease turnover is not expected in these properties as these properties were generally constructed and leased within the past seven years. The Company can employ strategies to realize KRS’s deferred tax assets including transferring its property management business or selling certain built-in gain assets.
The Company’s projection of KRS’s future taxable income over twenty years, utilizing the assumptions above with respect to Core Earnings, net of related expenses, generates sufficient taxable income to absorb a reversal of the Company’s deductible temporary differences, including net operating loss carryovers. Based on this analysis, the Company concluded it is more likely than not that KRS’s net deferred tax asset of $65.5 million (excluding net deferred tax assets of FNC discussed above) will be realized and therefore, no valuation allowance is needed at December 31, 2014. If future income projections do not occur as forecasted or the Company incurs additional impairment losses in excess of the amount Core Earnings can absorb, the Company will reconsider the need for a valuation allowance.
Provision/(benefit) differ from the amounts computed by applying the statutory federal income tax rate to taxable income before income taxes as follows (in thousands):
| 2014 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Federal provision/(benefit) at statutory tax rate (35%) | $ | 7,762 | $ | (1,697 | ) | $ | 2,936 | |||||
| State and local provision/(benefit), net of federal benefit | 1,304 | (205 | ) | 230 | ||||||||
| Acquisition of FNC | - | (9,126 | ) | - | ||||||||
| Other | - | 229 | (25 | ) | ||||||||
| Total tax provision/(benefit) – U.S. | $ | 9,066 | $ | (10,799 | ) | $ | 3,141 |
Uncertain Tax Positions:
The Company is subject to income tax in certain jurisdictions outside the U.S., principally Canada and Mexico. The statute of limitations on assessment of tax varies from three to seven years depending on the jurisdiction and tax issue. Tax returns filed in each jurisdiction are subject to examination by local tax authorities. The Company is currently under audit by the Canadian Revenue Agency, Mexican Tax Authority and the U.S. Internal Revenue Service (“IRS”). In October 2011, the IRS issued a notice of proposed adjustment, which proposes pursuant to Section 482 of the Code, to disallow a capital loss claimed by KRS on the disposition of common shares of Valad Property Ltd., an Australian publicly listed company. Because the adjustment is being made pursuant to Section 482 of the Code, the IRS believes it can assert a 100 percent “penalty” tax pursuant to Section 857(b)(7) of the Code and disallow the capital loss deduction. The notice of proposed adjustment indicates the IRS’ intention to impose the 100 percent “penalty” tax on the Company in the amount of $40.9 million and disallowing the capital loss claimed by KRS. The Company and its outside counsel have considered the IRS' assessment and believe that there is sufficient documentation establishing a valid business purpose for the transfer, including recent case history showing support for similar positions. Accordingly, the Company strongly disagrees with the IRS’ position on the application of Section 482 of the Code to the disposition of the shares, the imposition of the 100 percent penalty tax and the simultaneous assertion of the penalty tax and disallowance of the capital loss deduction. The Company received a Notice of Proposed Assessment and filed a written protest and requested an IRS Appeals Office conference. An appeals hearing was attended by Management and its attorneys, the IRS Compliance Group and an IRS Appeals Officer in November, 2014, at which time IRS Compliance presented arguments in support of their position, as noted herein. Management and its attorneys presented rebuttal arguments in support of its position. The matter is currently under consideration by the Appeals Officer. The Company intends to vigorously defend its position in this matter and believes it will prevail.
Resolutions of these audits are not expected to have a material effect on the Company’s financial statements. During 2013, the Company early adopted ASU 2013-11 prospectively and reclassified a portion of its reserve for uncertain tax positions. The reserve for uncertain tax positions included amounts related to the Company’s Canadian operations. The Company has unrecognized tax benefits reported as deferred tax assets and are available to settle adjustments made with respect to the Company’s uncertain tax positions in Canada. The Company reduced its reserve for uncertain tax positions by $12.3 million associated with its Canadian operations and reduced its deferred tax assets in accordance with ASU 2013-11. The Company does not believe that the total amount of unrecognized tax benefits as of December 31, 2014, will significantly increase or decrease within the next 12 months. As of December 31, 2014, the Company’s Canadian uncertain tax positions, which reduce its deferred tax assets, aggregated $10.4 million.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
The liability for uncertain tax benefits principally consists of estimated foreign, federal and state income tax liabilities in years for which the statute of limitations is open. Open years range from 2008 through 2014 and vary by jurisdiction and issue. The aggregate changes in the balance of unrecognized tax benefits for the years ended December 31, 2014 and 2013 were as follows (in thousands):
| 201****4 | 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance, beginning of year | $ | 4,590 | $ | 16,890 | ||||
| Increases for tax positions related to current year | 59 | 15 | ||||||
| Reduction due to adoption of ASU 2013-11(a) | - | (12,315 | ) | |||||
| Balance, end of year | $ | 4,649 | $ | 4,590 |
(a) This amount was reclassified against the related deferred tax asset relating to the Company’s early adoption of ASU 2013-11 as discussed above.
- Accumulated Other Comprehensive Income
The following table displays the change in the components of AOCI for the year ended December 31, 2014 and 2013:
| Foreign Currency Translation Adjustments | Unrealized Gains on Available-for- Sale Investments | Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as of January 1, 2013 | $ | (85,404 | ) | $ | 19,222 | $ | (66,182 | ) | ||||||
| Other comprehensive income before reclassifications | (10,668 | ) | 16,205 | 5,537 | ||||||||||
| Amounts reclassified from AOCI | 5,095 | (a) | (9,432 | ) | (b) | (4,337 | ) | |||||||
| Net current-period other comprehensive income | (5,573 | ) | 6,773 | 1,200 | ||||||||||
| Balance as of December 31, 2013 | $ | (90,977 | ) | $ | 25,995 | $ | (64,982 | ) |
(a) Amounts were reclassified to Impairment/loss on operating properties sold, net of tax, within Discontinued operations on the Company’s Consolidated Statements of Income, as a result of the full liquidation of the Company’s investment in Brazil.
(b) Amounts were reclassified to Interest, dividends and other investment income on the Company’s Consolidated Statements of Income.
| Foreign Currency Translation Adjustments | Unrealized Gains on Available-for- Sale Investments | U****nrealized Gain/(Loss) on I****nterest Rate S****waps | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as of January 1, 2014 | $ | (90,977 | ) | $ | 25,995 | $ | - | $ | (64,982 | ) | |||||||
| Other comprehensive income before reclassifications | (43,045 | ) | 20,202 | (1,404 | ) | (24,247 | ) | ||||||||||
| Amounts reclassified from AOCI | 134,351 | (c) | - | - | 134,351 | ||||||||||||
| Net current-period other comprehensive income | 91,306 | 20,202 | (1,404 | ) | 110,104 | ||||||||||||
| Balance as of December 31, 2014 | $ | 329 | $ | 46,197 | $ | (1,404 | ) | $ | 45,122 |
(c) During 2014, the Company recognized a cumulative foreign currency translation loss as a result of the substantial liquidation of the Company’s investment in Mexico and Peru. Amounts were reclassified on the Company’s Consolidated Statements of Income as follows (i) $92.9 million of loss was reclassified to Impairment/loss on operating properties sold, net of tax, within Discontinued operations (ii) $47.3 million of loss was reclassified to Equity in income of joint ventures, net and (iii) $5.8 million of a loss was reclassified to Net income attributable to noncontrolling interest.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
At December 31, 2014, the Company had a net $0.3 million, of unrealized cumulative foreign currency translation adjustment (“CTA”) gains relating to its foreign entity investments in Canada and Chile. The CTA is comprised of $15.2 million of unrealized gains relating to its Canadian investments and $14.9 million of unrealized losses relating to its Chilean investment. CTA results from currency fluctuations between local currency and the U.S. dollar during the period in which the Company held its investment. CTA amounts are subject to future changes resulting from ongoing fluctuations in the respective foreign currency exchange rates. Under U.S. GAAP, the Company is required to release CTA balances into earnings when the Company has substantially liquidated its investment in a foreign entity. During 2013, the Company began selling properties within its Latin American portfolio and as such, the Company may, in the near term, substantially liquidate its remaining investment in Chile, which will require the then unrealized loss on foreign currency translation to be recognized as a charge against earnings.
- Supplemental Financial Information:
The following represents the results of income, expressed in thousands except per share amounts, for each quarter during the years 2014 and 2013:
| 201****4 (Unaudited) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mar. 31 | June 30 | Sept. 30 | Dec. 31 | |||||||||||||
| Revenues from rental properties (1) | $ | 219,152 | $ | 237,432 | $ | 246,555 | $ | 255,749 | ||||||||
| Net income attributable to the Company | $ | 87,000 | $ | 89,512 | $ | 194,708 | $ | 52,781 | ||||||||
| Net income per common share: | ||||||||||||||||
| Basic | $ | 0.18 | $ | 0.18 | $ | 0.44 | $ | 0.09 | ||||||||
| Diluted | $ | 0.18 | $ | 0.18 | $ | 0.44 | $ | 0.09 |
| 201****3 (Unaudited) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mar. 31 | June 30 | Sept. 30 | Dec. 31 | |||||||||||||
| Revenues from rental properties (1) | $ | 199,467 | $ | 203,080 | $ | 205,300 | $ | 217,363 | ||||||||
| Net income attributable to the Company | $ | 67,770 | $ | 51,139 | $ | 55,763 | $ | 61,609 | ||||||||
| Net income per common share: | ||||||||||||||||
| Basic | $ | 0.13 | $ | 0.09 | $ | 0.10 | $ | 0.11 | ||||||||
| Diluted | $ | 0.13 | $ | 0.09 | $ | 0.10 | $ | 0.11 |
(1) All periods have been adjusted to reflect the impact of operating properties sold during 2014 and 2013, which are reflected in the caption Discontinued operations on the accompanying Consolidated Statements of Income.
- Captive Insurance Company:
In October 2007, the Company formed a wholly-owned captive insurance company, Kimco Insurance Company, Inc., ("KIC"), which provides general liability insurance coverage for all losses below the deductible under our third-party policy. The Company entered into the Insurance Captive as part of its overall risk management program and to stabilize its insurance costs, manage exposure and recoup expenses through the functions of the captive program. The Company capitalized KIC in accordance with the applicable regulatory requirements. KIC established annual premiums based on projections derived from the past loss experience of the Company’s properties. KIC has engaged an independent third party to perform an actuarial estimate of future projected claims, related deductibles and projected expenses necessary to fund associated risk management programs. Premiums paid to KIC may be adjusted based on this estimate, like premiums paid to third-party insurance companies, premiums paid to KIC may be reimbursed by tenants pursuant to specific lease terms.
The Company assumes occurrence basis general liability coverage for the Company and its affiliates under the terms of the reinsurance agreement entered into by the Company and the reinsurance provider.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
From October 1, 2007 through October 1, 2015, KIC assumes 100% of the first $250,000 per occurrence risk layer. This coverage is subject to annual aggregates ranging between $7.8 million and $11.0 million per policy year. The annual aggregate is adjustable based on the amount of audited square footage of the insureds’ locations and can be adjusted for subsequent program years. Defense costs erode the stated policy limits. KIC is required to pay the reinsurance provider for unallocated loss adjustment expenses an amount ranging between 9.5% and 12.2% of incurred losses for the policy periods ending October 1, 2008 through October 1, 2015. These amounts do not erode the Company’s per occurrence or aggregate limits.
As of December 31, 2014 and 2013, the Company maintained an uncollateralized letter of credit in the amount of $22.0 million issued in favor of the reinsurance provider to provide security for the Company’s obligations under its agreement with the reinsurance provider. The letter of credit maintained as of December 31, 2014, has an expiration date of February 15, 2015, with automatic renewals for one year.
Activity in the liability for unpaid losses and loss adjustment expenses for the years ended December 31, 2014 and 2013, is summarized as follows (in thousands):
| 2014 | 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance at the beginning of the year | $ | 17,602 | $ | 19,884 | ||||
| Incurred related to: | ||||||||
| Current year | 7,281 | 6,679 | ||||||
| Prior years | (1,671 | ) | (3,574 | ) | ||||
| Total incurred | 5,610 | 3,105 | ||||||
| Paid related to: | ||||||||
| Current year | (1,497 | ) | (475 | ) | ||||
| Prior years | (3,637 | ) | (4,912 | ) | ||||
| Total paid | (5,134 | ) | (5,387 | ) | ||||
| Balance at the end of the year | $ | 18,078 | $ | 17,602 |
As a result in changes in estimates in insured events in the prior years, incurred losses and loss adjustment expenses decreased for the years ended December 31, 2014 and 2013 by $1.7 million and $3.6 million, respectively, which was primarily due to continued regular favorable loss development on the general liability coverage assumed.
- Pro Forma Financial Information (Unaudited):
As discussed in Notes 3, 4 and 5, the Company and certain of its subsidiaries acquired and disposed of interests in certain operating properties during 2014. The pro forma financial information set forth below is based upon the Company's historical Consolidated Statements of Income for the years ended December 31, 2014 and 2013, adjusted to give effect to these transactions at the beginning of 2013 and 2012, respectively.
The pro forma financial information is presented for informational purposes only and may not be indicative of what actual results of income would have been had the transactions occurred at the beginning of 2013, nor does it purport to represent the results of income for future periods. (Amounts presented in millions, except per share figures.)
| Year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2014 | 201****3 | |||||||
| Revenues from rental properties | $ | 1,012.5 | $ | 954.6 | ||||
| Net income | $ | 431.5 | $ | 394.7 | ||||
| Net income available to the Company’s common shareholders | $ | 363.4 | $ | 323.4 | ||||
| Net income attributable to the Company’s common shareholders per common share: | ||||||||
| Basic | $ | 0.89 | $ | 0.79 | ||||
| Diluted | $ | 0.88 | $ | 0.79 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued
- Subsequent Events:
On February 2, 2015, the Company, through its wholly-owned subsidiary, KUBS Income Fund I L.P., purchased the remaining 66.7% interest in the 39-property Kimstone portfolio for a gross purchase price of $1.4 billion, including the assumption of $638.0 million in mortgage debt. The Company is evaluating this transaction pursuant to the FASB’s Consolidation guidance and as such anticipates recognizing a gain, due to a change in control, from the fair value adjustment associated with the Company’s original ownership, ranging from $130.0 million to $140.0 million.
The Company’s estimate of its purchase price allocation to the assets acquired and liabilities assumed is based upon their preliminary fair values at February 2, 2015. The fair values of the lease intangibles acquired were measured in a manner consistent with our purchase price allocation policy described in Footnote 1. The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed in the acquisition based upon the Company’s current best estimate. The Company is in the process of finalizing its assessment of the fair value of the assets acquired and liabilities assumed (in thousands).
| Preliminary Purchase Price Allocation (Unaudited) | ||||
|---|---|---|---|---|
| Land | $ | 377,319 | ||
| Buildings | 796,269 | |||
| Below Market Rents | (62,109 | ) | ||
| Above Market Rents | 30,588 | |||
| In-Place Leases | 142,598 | |||
| Building Improvements | 106,271 | |||
| Tenant Improvements | 20,785 | |||
| Mortgage Fair Value Adjustment | (24,221 | ) | ||
| $ | 1,387,500 |
The pro forma financial information set forth below is based upon the Company's historical Consolidated Statements of Income for the year ended December 31, 2014, adjusted to give effect to (i) acquisitions and dispositions of interests in certain operating properties during 2014 and (ii) the Kimstone transaction described above, as if these transactions occurred January 1, 2014.
Pro Forma Financial Information, amounts presented in millions, except per share figures (Unaudited):
| Year ended | ||||
|---|---|---|---|---|
| December 2014 | ||||
| Revenues from rental properties | $ | 1,123.8 | ||
| Net income | $ | 425.6 | ||
| Net income available to the Company’s common shareholders | $ | 357.6 | ||
| Net income attributable to the Company’s common shareholders per common share: | ||||
| Basic | $ | 0.87 | ||
| Diluted | $ | 0.87 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
For Years Ended December 31, 2014, 2013 and 2012
(in thousands)
| Balance at beginning of period | Charged to expenses | Adjustments to valuation accounts | Deductions | Balance at end of period | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2014 | ||||||||||||||||||||
| Allowance for uncollectable accounts | $ | 10,771 | $ | 3,886 | $ | - | $ | (4,289 | ) | $ | 10,368 | |||||||||
| Allowance for deferred tax asset | $ | 63,712 | $ | - | $ | (29,410 | ) | $ | - | $ | 34,302 | |||||||||
| Year Ended December 31, 2013 | ||||||||||||||||||||
| Allowance for uncollectable accounts | $ | 16,402 | $ | 3,521 | $ | - | $ | (9,152 | ) | $ | 10,771 | |||||||||
| Allowance for deferred tax asset | $ | 71,912 | $ | - | $ | (8,200 | ) | $ | - | $ | 63,712 | |||||||||
| Year Ended December 31, 2012 | ||||||||||||||||||||
| Allowance for uncollectable accounts | $ | 18,059 | $ | 6,309 | $ | - | $ | (7,966 | ) | $ | 16,402 | |||||||||
| Allowance for deferred tax asset | $ | 66,520 | $ | - | $ | 5,392 | $ | - | $ | 71,912 |
KIMCO REALTY CORPORATION AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2014
| INITIAL COST | TOTAL COST, | |||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| LAND | BUILDING & IMPROVEMENT | SUBSEQUENT TO ACQUISITION | LAND | BUILDING & IMPROVEMENT | TOTAL | ACCUMULATED DEPRECIATION | NET OF ACCUMULATED DEPRECIATION | ENCUMBRANCES | DATE OF ACQUISITION(A) | DATE OF CONSTRUCTION(C) | ||||||||||||||||||||||||||||||||||
| THE GROVE | 18,951,763 | 6,403,809 | 28,634,088 | 15,575,865 | 38,413,795 | 53,989,660 | 4,816,207 | 49,173,453 | - | 2007 | ||||||||||||||||||||||||||||||||||
| CHANDLER AUTO MALLS | 9,318,595 | - | (8,299,980 | ) | 972,382 | 46,233 | 1,018,615 | 3,483 | 1,015,133 | - | 2004 | |||||||||||||||||||||||||||||||||
| EL MIRAGE | 6,786,441 | 503,987 | 130,064 | 6,786,441 | 634,051 | 7,420,492 | 45,722 | 7,374,770 | - | 2008 | ||||||||||||||||||||||||||||||||||
| TALAVI TOWN CENTER | 8,046,677 | 17,291,542 | 6,040 | 8,046,677 | 17,297,582 | 25,344,258 | 9,546,644 | 15,797,614 | - | 2007 | ||||||||||||||||||||||||||||||||||
| MESA PAVILIONS NORTH | 6,060,018 | 35,955,005 | 261,536 | 6,060,018 | 36,216,541 | 42,276,559 | 6,674,858 | 35,601,701 | - | 2009 | ||||||||||||||||||||||||||||||||||
| MESA RIVERVIEW | 15,000,000 | - | 137,199,813 | 307,992 | 151,891,821 | 152,199,813 | 38,098,562 | 114,101,252 | - | 2005 | ||||||||||||||||||||||||||||||||||
| MESA PAVILLIONS - SOUTH | - | 148,508 | 16,146 | - | 164,654 | 164,654 | 77,215 | 87,439 | - | 2011 | ||||||||||||||||||||||||||||||||||
| METRO SQUARE | 4,101,017 | 16,410,632 | 995,691 | 4,101,017 | 17,406,323 | 21,507,340 | 7,420,535 | 14,086,805 | - | 1998 | ||||||||||||||||||||||||||||||||||
| HAYDEN PLAZA NORTH | 2,015,726 | 4,126,509 | 5,021,774 | 2,015,726 | 9,148,283 | 11,164,009 | 3,541,516 | 7,622,493 | - | 1998 | ||||||||||||||||||||||||||||||||||
| PLAZA DEL SOL | 5,324,501 | 21,269,943 | 1,062,567 | 4,577,869 | 23,079,141 | 27,657,011 | 7,083,121 | 20,573,890 | - | 1998 | ||||||||||||||||||||||||||||||||||
| PLAZA @ MOUNTAINSIDE | 2,450,341 | 9,802,046 | 1,408,537 | 2,450,341 | 11,210,583 | 13,660,924 | 5,003,756 | 8,657,168 | - | 1997 | ||||||||||||||||||||||||||||||||||
| PINACLE PEAK- N. CANYON RANCH | 1,228,000 | 8,774,694 | 20,500 | 1,228,000 | 8,795,194 | 10,023,194 | 2,515,517 | 7,507,678 | 1,044,362 | 2009 | ||||||||||||||||||||||||||||||||||
| VILLAGE CROSSROADS | 5,662,554 | 24,981,223 | 539,766 | 5,662,554 | 25,520,988 | 31,183,542 | 2,803,668 | 28,379,874 | - | 2011 | ||||||||||||||||||||||||||||||||||
| NORTH VALLEY | 6,861,564 | 18,200,901 | 5,604,983 | 3,861,272 | 26,806,176 | 30,667,448 | 2,914,122 | 27,753,326 | 15,425,784 | 2011 | ||||||||||||||||||||||||||||||||||
| ASANTE RETAIL CENTER | 8,702,635 | 3,405,683 | 2,865,559 | 11,039,472 | 3,934,405 | 14,973,877 | 264,060 | 14,709,817 | - | 2004 | ||||||||||||||||||||||||||||||||||
| SURPRISE SPECTRUM | 4,138,760 | 94,572 | 1,035 | 4,138,760 | 95,607 | 4,234,367 | 7,082 | 4,227,285 | - | 2008 | ||||||||||||||||||||||||||||||||||
| BELL CAMINO CENTER | 2,427,465 | 6,439,065 | (21,392 | ) | 2,427,465 | 6,417,673 | 8,845,138 | 1,082,584 | 7,762,554 | - | 2012 | |||||||||||||||||||||||||||||||||
| COLLEGE PARK SHOPPING CENTER | 3,276,951 | 7,741,323 | 197,881 | 3,276,951 | 7,939,204 | 11,216,155 | 1,146,792 | 10,069,363 | - | 2011 | ||||||||||||||||||||||||||||||||||
| COSTCO PLAZA - 541 | 4,995,639 | 19,982,557 | 472,587 | 4,995,639 | 20,455,144 | 25,450,783 | 8,802,317 | 16,648,466 | - | 1998 | ||||||||||||||||||||||||||||||||||
| LAKEWOOD PLAZA | 1,294,176 | 3,669,266 | - | 1,294,176 | 3,669,266 | 4,963,443 | 39,056 | 4,924,387 | - | 2014 | ||||||||||||||||||||||||||||||||||
| MADISON PLAZA | 5,874,396 | 23,476,190 | 1,496,060 | 5,874,396 | 24,972,250 | 30,846,646 | 10,330,317 | 20,516,329 | - | 1998 | ||||||||||||||||||||||||||||||||||
| BROADWAY PLAZA - 544 | 6,460,743 | 25,863,153 | 11,771,368 | 6,460,743 | 37,634,521 | 44,095,264 | 13,938,775 | 30,156,489 | - | 1998 | ||||||||||||||||||||||||||||||||||
| CORONA HILLS PLAZA | 13,360,965 | 53,373,453 | 6,837,622 | 13,360,965 | 60,211,075 | 73,572,040 | 26,028,721 | 47,543,319 | - | 1998 | ||||||||||||||||||||||||||||||||||
| LABAND VILLAGE SHOPPING CENTER | 5,600,000 | 13,289,347 | 36,787 | 5,607,237 | 13,318,898 | 18,926,135 | 6,050,242 | 12,875,893 | 8,471,188 | 2008 | ||||||||||||||||||||||||||||||||||
| CUPERTINO VILLAGE | 19,886,099 | 46,534,919 | 11,861,337 | 19,886,099 | 58,396,256 | 78,282,355 | 16,818,162 | 61,464,193 | - | 2006 | ||||||||||||||||||||||||||||||||||
| NORTH COUNTY PLAZA | 10,205,305 | 28,934,219 | 13,461 | 10,205,305 | 28,947,680 | 39,152,984 | 398,429 | 38,754,555 | 30,947,741 | 2014 | ||||||||||||||||||||||||||||||||||
| CHICO CROSSROADS | 9,975,810 | 30,534,524 | 1,213,177 | 9,987,652 | 31,735,859 | 41,723,511 | 7,327,748 | 34,395,763 | 23,833,788 | 2008 | ||||||||||||||||||||||||||||||||||
| CORONA HILLS MARKETPLACE | 9,727,446 | 24,778,390 | 330,745 | 9,727,446 | 25,109,135 | 34,836,581 | 7,288,673 | 27,547,909 | - | 2007 | ||||||||||||||||||||||||||||||||||
| RIVER PARK SHOPPING CENTER | 4,324,000 | 18,018,653 | 1,136,480 | 4,324,000 | 19,155,133 | 23,479,133 | 2,964,121 | 20,515,011 | - | 2009 | ||||||||||||||||||||||||||||||||||
| GOLD COUNTRY CENTER | 3,272,212 | 7,864,878 | 37,687 | 3,278,290 | 7,896,487 | 11,174,777 | 2,802,238 | 8,372,539 | 6,711,090 | 2008 | ||||||||||||||||||||||||||||||||||
| LA MIRADA THEATRE CENTER | 8,816,741 | 35,259,965 | (6,481,364 | ) | 6,888,680 | 30,706,663 | 37,595,342 | 12,831,650 | 24,763,693 | - | 1998 | |||||||||||||||||||||||||||||||||
| KENNETH HAHN PLAZA | 4,114,863 | 7,660,855 | 499,416 | 4,114,863 | 8,160,271 | 12,275,134 | 2,700,416 | 9,574,718 | 6,000,000 | 2010 | ||||||||||||||||||||||||||||||||||
| LA VERNE TOWN CENTER | 8,414,328 | 23,856,418 | 132,055 | 8,414,328 | 23,988,473 | 32,402,800 | 283,761 | 32,119,039 | 19,279,408 | 2014 | ||||||||||||||||||||||||||||||||||
| NOVATO FAIR S.C. | 9,259,778 | 15,599,790 | 403,509 | 9,259,778 | 16,003,298 | 25,263,076 | 4,175,520 | 21,087,557 | - | 2009 | ||||||||||||||||||||||||||||||||||
| SOUTH NAPA MARKET PLACE | 1,100,000 | 22,159,086 | 6,838,973 | 1,100,000 | 28,998,059 | 30,098,059 | 13,519,933 | 16,578,126 | - | 2006 | ||||||||||||||||||||||||||||||||||
| PLAZA DI NORTHRIDGE | 12,900,000 | 40,574,842 | (21,375 | ) | 12,900,000 | 40,553,467 | 53,453,467 | 12,915,656 | 40,537,811 | - | 2005 | |||||||||||||||||||||||||||||||||
| LINDA MAR SHPPING CENTER | 16,548,592 | 37,521,194 | - | 16,548,592 | 37,521,194 | 54,069,786 | 1,567,425 | 52,502,361 | - | 2014 | ||||||||||||||||||||||||||||||||||
| POWAY CITY CENTRE | 5,854,585 | 13,792,470 | 7,773,023 | 7,247,814 | 20,172,265 | 27,420,078 | 7,150,417 | 20,269,661 | - | 2005 | ||||||||||||||||||||||||||||||||||
| REDWOOD CITY PLAZA | 2,552,000 | 6,215,168 | - | 2,552,000 | 6,215,168 | 8,767,168 | 843,048 | 7,924,120 | - | 2009 | ||||||||||||||||||||||||||||||||||
| STANFORD RANCH | 10,583,764 | 30,007,231 | 16,300 | 10,583,764 | 30,023,531 | 40,607,294 | 357,475 | 40,249,819 | 15,827,946 | 2014 | ||||||||||||||||||||||||||||||||||
| TYLER STREET PLAZA | 3,020,883 | 7,811,339 | 105,947 | 3,200,516 | 7,737,653 | 10,938,169 | 2,771,772 | 8,166,397 | 6,460,212 | 2008 | ||||||||||||||||||||||||||||||||||
| HOME DEPOT PLAZA | 4,592,364 | 18,345,257 | - | 4,592,364 | 18,345,257 | 22,937,622 | 7,902,816 | 15,034,806 | - | 1998 | ||||||||||||||||||||||||||||||||||
| SAN/DIEGO CARMEL MOUNTAIN | 5,322,600 | 8,873,991 | 28,508 | 5,322,600 | 8,902,499 | 14,225,099 | 1,775,448 | 12,449,651 | - | 2009 | ||||||||||||||||||||||||||||||||||
| FULTON MARKET PLACE | 2,966,018 | 6,920,710 | 972,435 | 2,966,018 | 7,893,145 | 10,859,163 | 2,686,485 | 8,172,678 | - | 2005 | ||||||||||||||||||||||||||||||||||
| MARIGOLD SHOPPING CENTER | 15,300,000 | 25,563,978 | 3,838,145 | 15,300,000 | 29,402,123 | 44,702,123 | 13,700,398 | 31,001,725 | - | 2005 | ||||||||||||||||||||||||||||||||||
| CANYON SQUARE PLAZA | 2,648,112 | 13,876,095 | 633,067 | 2,648,112 | 14,509,161 | 17,157,273 | 1,257,036 | 15,900,238 | 14,119,946 | 2013 | ||||||||||||||||||||||||||||||||||
| BLACK MOUNTAIN VILLAGE | 4,678,015 | 11,913,344 | 455,856 | 4,678,015 | 12,369,200 | 17,047,214 | 3,708,162 | 13,339,052 | - | 2007 | ||||||||||||||||||||||||||||||||||
| CITY HEIGHTS | 10,687,472 | 28,324,896 | (987,362 | ) | 13,908,563 | 24,116,443 | 38,025,006 | 1,441,055 | 36,583,951 | 20,885,186 | 2012 | |||||||||||||||||||||||||||||||||
| SANTEE TROLLEY SQUARE | 40,208,683 | 62,204,580 | 5,310 | 40,208,683 | 62,209,890 | 102,418,573 | 7,836,454 | 94,582,119 | - | 2013 | ||||||||||||||||||||||||||||||||||
| TRUCKEE CROSSROADS | 2,140,000 | 8,255,753 | 925,899 | 2,140,000 | 9,181,653 | 11,321,653 | 5,044,938 | 6,276,715 | 2,829,081 | 2006 | ||||||||||||||||||||||||||||||||||
| WESTLAKE SHOPPING CENTER | 16,174,307 | 64,818,562 | 98,226,275 | 16,174,307 | 163,044,837 | 179,219,143 | 39,343,855 | 139,875,288 | - | 2002 | ||||||||||||||||||||||||||||||||||
| LAKEWOOD VILLAGE | 8,597,100 | 24,374,615 | - | 8,597,100 | 24,374,615 | 32,971,715 | 335,643 | 32,636,073 | 24,260,255 | 2014 | ||||||||||||||||||||||||||||||||||
| SAVI RANCH | 7,295,646 | 29,752,511 | 10,000 | 7,295,646 | 29,762,511 | 37,058,157 | 2,892,587 | 34,165,571 | - | 2012 | ||||||||||||||||||||||||||||||||||
| VILLAGE ON THE PARK | 2,194,463 | 8,885,987 | 6,217,522 | 2,194,463 | 15,103,509 | 17,297,972 | 5,004,590 | 12,293,382 | - | 1998 | ||||||||||||||||||||||||||||||||||
| QUINCY PLACE S.C. | 1,148,317 | 4,608,249 | 1,280,415 | 1,148,317 | 5,888,664 | 7,036,981 | 2,415,183 | 4,621,798 | - | 1998 | ||||||||||||||||||||||||||||||||||
| EAST BANK S.C. | 1,500,568 | 6,180,103 | 872,177 | 1,500,568 | 7,052,281 | 8,552,848 | 3,185,389 | 5,367,460 | - | 1998 | ||||||||||||||||||||||||||||||||||
| NORTHRIDGE SHOPPING CENTER | 4,932,690 | 16,496,175 | 599,365 | 8,934,385 | 13,093,846 | 22,028,231 | 750,076 | 21,278,155 | 11,581,555 | 2013 | ||||||||||||||||||||||||||||||||||
| SPRING CREEK S.C. | 1,423,260 | 5,718,813 | (1,688,499 | ) | 669,061 | 4,784,513 | 5,453,574 | 3,051,384 | 2,402,190 | - | 1998 | |||||||||||||||||||||||||||||||||
| DENVER WEST 38TH STREET | 161,167 | 646,983 | - | 161,167 | 646,983 | 808,150 | 280,616 | 527,535 | - | 1998 | ||||||||||||||||||||||||||||||||||
| ENGLEWOOD PLAZA | 805,837 | 3,232,650 | 319,680 | 805,837 | 3,552,330 | 4,358,167 | 1,576,893 | 2,781,274 | - | 1998 | ||||||||||||||||||||||||||||||||||
| FORT COLLINS S.C. | 1,253,497 | 7,625,278 | 1,599,608 | 1,253,497 | 9,224,886 | 10,478,382 | 3,177,013 | 7,301,369 | - | 2000 | ||||||||||||||||||||||||||||||||||
| GREELEY COMMONS | 3,313,095 | 20,069,559 | (22,740 | ) | 3,313,095 | 20,046,819 | 23,359,914 | 2,177,258 | 21,182,656 | - | 2012 | |||||||||||||||||||||||||||||||||
| HIGHLANDS RANCH VILLAGE S.C. | 8,135,427 | 21,579,936 | (812,283 | ) | 5,337,081 | 23,565,998 | 28,903,079 | 2,291,921 | 26,611,158 | 19,712,622 | 2011 | |||||||||||||||||||||||||||||||||
| VILLAGE CENTER WEST | 2,010,519 | 8,361,084 | 21,574 | 2,010,519 | 8,382,658 | 10,393,177 | 917,584 | 9,475,593 | 5,882,591 | 2011 | ||||||||||||||||||||||||||||||||||
| HIGHLANDS RANCH II | 3,514,837 | 11,755,916 | - | 3,514,837 | 11,755,916 | 15,270,753 | 966,794 | 14,303,959 | - | 2013 | ||||||||||||||||||||||||||||||||||
| HIGHLANDS RANCH PARCEL | 1,140,000 | 2,660,000 | - | 1,140,000 | 2,660,000 | 3,800,000 | 13,300 | 3,786,700 | - | 2014 | ||||||||||||||||||||||||||||||||||
| HERITAGE WEST S.C. | 1,526,576 | 6,124,074 | 954,221 | 1,526,576 | 7,078,295 | 8,604,871 | 2,875,790 | 5,729,082 | - | 1998 | ||||||||||||||||||||||||||||||||||
| MARKET AT SOUTHPARK | 9,782,769 | 20,779,522 | (664 | ) | 9,782,769 | 20,778,858 | 30,561,627 | 2,568,522 | 27,993,105 | - | 2011 | |||||||||||||||||||||||||||||||||
| NEWTOWN S.C. | - | 15,635,442 | - | - | 15,635,442 | 15,635,442 | 355,272 | 15,280,170 | 9,098,898 | 2014 | ||||||||||||||||||||||||||||||||||
| WEST FARM SHOPPING CENTER | 5,805,969 | 23,348,024 | 7,613,160 | 5,805,969 | 30,961,184 | 36,767,153 | 10,572,401 | 26,194,752 | - | 1998 | ||||||||||||||||||||||||||||||||||
| HOME DEPOT PLAZA | 7,704,968 | 30,797,640 | 1,079,979 | 7,704,968 | 31,877,619 | 39,582,587 | 13,478,446 | 26,104,141 | - | 1998 | ||||||||||||||||||||||||||||||||||
| WILTON RIVER PARK SHOPPING CTR | 7,154,585 | 27,509,279 | (584,422 | ) | 7,154,584 | 26,924,857 | 34,079,442 | 2,047,210 | 32,032,231 | 19,299,451 | 2012 | |||||||||||||||||||||||||||||||||
| BRIGHT HORIZONS | 1,211,748 | 4,610,610 | 9,499 | 1,211,748 | 4,620,109 | 5,831,857 | 374,655 | 5,457,202 | 1,702,729 | 2012 | ||||||||||||||||||||||||||||||||||
| WILTON CAMPUS | 10,168,872 | 31,893,016 | 557,080 | 10,168,872 | 32,450,096 | 42,618,968 | 4,417,515 | 38,201,453 | 36,172,806 | 2013 | ||||||||||||||||||||||||||||||||||
| CAMDEN SQUARE | 122,741 | 66,738 | 4,087,567 | 3,024,375 | 1,252,672 | 4,277,046 | 103,325 | 4,173,721 | - | 2003 | ||||||||||||||||||||||||||||||||||
| ELSMERE SQUARE | - | 3,185,642 | 2,740,427 | - | 5,926,069 | 5,926,069 | 3,376,904 | 2,549,165 | - | 1979 | ||||||||||||||||||||||||||||||||||
| PROMENADE AT CHRISTIANA | 14,371,686 | - | 27,866 | 14,399,552 | - | 14,399,552 | - | 14,399,552 | - | 2014 | ||||||||||||||||||||||||||||||||||
| BRANDYWINE COMMONS | - | 36,057,487 | - | - | 36,057,487 | 36,057,487 | 974,871 | 35,082,616 | - | 2014 | ||||||||||||||||||||||||||||||||||
| AUBURNDALE | 751,315 | - | (751,215 | ) | 100 | - | 100 | - | 100 | - | 2009 | |||||||||||||||||||||||||||||||||
| CAMINO SQUARE | 573,875 | 2,295,501 | 1,830,176 | 733,875 | 3,965,677 | 4,699,552 | 2,271,755 | 2,427,797 | - | 1992 | ||||||||||||||||||||||||||||||||||
| BAYSHORE GARDENS | 2,901,000 | 11,738,955 | 1,281,480 | 2,889,177 | 13,032,258 | 15,921,435 | 5,624,055 | 10,297,380 | - | 1998 | ||||||||||||||||||||||||||||||||||
| CORAL SQUARE PROMENADE | 710,000 | 2,842,907 | 3,877,939 | 710,000 | 6,720,846 | 7,430,846 | 3,130,199 | 4,300,647 | - | 1994 | ||||||||||||||||||||||||||||||||||
| MAPLEWOOD PLAZA | 1,649,000 | 6,626,301 | 1,153,237 | 1,649,000 | 7,779,538 | 9,428,538 | 3,159,937 | 6,268,601 | - | 1997 | ||||||||||||||||||||||||||||||||||
| CURLEW CROSSING SHOPPING CTR | 5,315,955 | 12,529,467 | 1,883,372 | 5,315,955 | 14,412,840 | 19,728,794 | 4,456,692 | 15,272,103 | - | 2005 | ||||||||||||||||||||||||||||||||||
| SPORTS AUTHORITY PLAZA | 491,676 | 1,440,000 | 4,612,511 | 1,007,882 | 5,536,305 | 6,544,187 | 2,628,193 | 3,915,993 | - | 1971 | ||||||||||||||||||||||||||||||||||
| FT.LAUDERDALE/CYPRESS CREEK | 14,258,760 | 28,042,390 | 2,078,485 | 14,258,760 | 30,120,875 | 44,379,635 | 7,021,309 | 37,358,326 | - | 2009 | ||||||||||||||||||||||||||||||||||
| HOMESTEAD-WACHTEL LAND LEASE | 150,000 | - | - | 150,000 | - | 150,000 | - | 150,000 | - | 2013 | ||||||||||||||||||||||||||||||||||
| OAKWOOD BUSINESS CTR-BLDG 1 | 6,792,500 | 18,662,565 | 1,661,576 | 6,792,500 | 20,324,141 | 27,116,641 | 4,222,824 | 22,893,817 | - | 2009 | ||||||||||||||||||||||||||||||||||
| AMELIA CONCOURSE | 7,600,000 | - | 8,987,554 | 1,138,216 | 15,449,338 | 16,587,554 | 2,054,927 | 14,532,627 | - | 2003 | ||||||||||||||||||||||||||||||||||
| KIMCO AVENUES WALK, LLC | 26,984,546 | - | 49,780,386 | 33,225,306 | 43,539,626 | 76,764,932 | - | 76,764,932 | - | 2005 | ||||||||||||||||||||||||||||||||||
| RIVERPLACE SHOPPING CTR. | 7,503,282 | 31,011,027 | 1,263,373 | 7,200,050 | 32,577,632 | 39,777,682 | 6,427,782 | 33,349,899 | - | 2010 | ||||||||||||||||||||||||||||||||||
| MERCHANTS WALK | 2,580,816 | 10,366,090 | 6,290,220 | 2,580,816 | 16,656,309 | 19,237,126 | 5,477,361 | 13,759,765 | - | 2001 | ||||||||||||||||||||||||||||||||||
| WAL-MART PLAZA | 293,686 | 792,119 | 1,620,990 | 293,686 | 2,413,109 | 2,706,795 | 2,095,245 | 611,550 | - | 1968 | ||||||||||||||||||||||||||||||||||
| LEESBURG SHOPS | - | 171,636 | 193,651 | - | 365,287 | 365,287 | 316,469 | 48,818 | - | 1969 | ||||||||||||||||||||||||||||||||||
| TRI-CITY PLAZA | 2,832,296 | 11,329,185 | 6,713,466 | 2,832,296 | 18,042,651 | 20,874,947 | 9,084,891 | 11,790,056 | - | 1992 | ||||||||||||||||||||||||||||||||||
| FT LAUDERDALE #1, FL | 1,002,733 | 2,602,415 | 13,311,186 | 1,774,443 | 15,141,891 | 16,916,334 | 9,591,569 | 7,324,765 | - | 1974 | ||||||||||||||||||||||||||||||||||
| LAKE WALES S.C. | 601,052 | - | - | 601,052 | - | 601,052 | - | 601,052 | - | 2009 | ||||||||||||||||||||||||||||||||||
| NASA PLAZA | - | 1,754,000 | 2,666,332 | - | 4,420,332 | 4,420,332 | 3,139,081 | 1,281,252 | - | 1968 | ||||||||||||||||||||||||||||||||||
| GROVE GATE S.C. | 365,893 | 1,049,172 | 1,207,100 | 365,893 | 2,256,272 | 2,622,165 | 1,914,661 | 707,504 | - | 1968 | ||||||||||||||||||||||||||||||||||
| CHEVRON OUTPARCEL | 530,570 | 1,253,410 | - | 530,570 | 1,253,410 | 1,783,980 | 250,420 | 1,533,560 | - | 2010 | ||||||||||||||||||||||||||||||||||
| IVES DAIRY CROSSING | 732,914 | 4,080,460 | 11,006,213 | 732,914 | 15,086,673 | 15,819,587 | 8,514,012 | 7,305,575 | 5,946,213 | 1985 | ||||||||||||||||||||||||||||||||||
| MILLER ROAD S.C. | 1,138,082 | 4,552,327 | 4,535,974 | 1,138,082 | 9,088,302 | 10,226,383 | 5,526,281 | 4,700,102 | - | 1986 | ||||||||||||||||||||||||||||||||||
| TRI-CITIES SHOPPING PLAZA | 1,011,000 | 4,062,890 | 5,245,000 | 1,011,000 | 9,307,890 | 10,318,890 | 1,936,647 | 8,382,243 | - | 1997 | ||||||||||||||||||||||||||||||||||
| KENDALE LAKES PLAZA | 18,491,461 | 28,496,001 | (2,241,121 | ) | 15,362,227 | 29,384,113 | 44,746,340 | 5,449,760 | 39,296,581 | - | 2009 | |||||||||||||||||||||||||||||||||
| PLANTATION CROSSING | 7,524,800 | - | 10,909,013 | 6,707,911 | 11,725,902 | 18,433,813 | 1,717,776 | 16,716,038 | - | 2005 | ||||||||||||||||||||||||||||||||||
| MILTON, FL | 1,275,593 | - | - | 1,275,593 | - | 1,275,593 | - | 1,275,593 | - | 2007 | ||||||||||||||||||||||||||||||||||
| FLAGLER PARK | 26,162,980 | 80,737,041 | 1,780,045 | 26,162,980 | 82,517,086 | 108,680,066 | 17,764,910 | 90,915,157 | 24,470,937 | 2007 | ||||||||||||||||||||||||||||||||||
| PARK HILL PLAZA | 10,763,612 | 19,264,248 | 28,078 | 10,763,612 | 19,292,327 | 30,055,938 | 2,914,492 | 27,141,447 | 7,640,345 | 2011 | ||||||||||||||||||||||||||||||||||
| WINN DIXIE-MIAMI | 2,989,640 | 9,410,360 | (51,872 | ) | 3,544,297 | 8,803,831 | 12,348,128 | 237,920 | 12,110,208 | - | 2013 | |||||||||||||||||||||||||||||||||
| MARATHON SHOPPING CENTER | 2,412,929 | 8,069,450 | 614,415 | 1,514,731 | 9,582,063 | 11,096,794 | 388,968 | 10,707,826 | - | 2013 | ||||||||||||||||||||||||||||||||||
| SODO S.C. | - | 68,139,271 | 7,830,187 | 142,195 | 75,827,263 | 75,969,458 | 11,221,776 | 64,747,682 | - | 2008 | ||||||||||||||||||||||||||||||||||
| RENAISSANCE CENTER | 9,104,379 | 36,540,873 | 8,882,284 | 9,122,758 | 45,404,779 | 54,527,536 | 19,589,279 | 34,938,258 | - | 1998 | ||||||||||||||||||||||||||||||||||
| MILLENIA PLAZA PHASE II | 7,711,000 | 20,702,992 | 967,794 | 7,698,200 | 21,683,586 | 29,381,786 | 6,803,012 | 22,578,775 | - | 2009 | ||||||||||||||||||||||||||||||||||
| GRAND OAKS VILLAGE | 7,409,319 | 19,653,869 | (706,149 | ) | 5,846,339 | 20,510,700 | 26,357,039 | 2,479,038 | 23,878,001 | 5,813,854 | 2011 | |||||||||||||||||||||||||||||||||
| LOWES S.C. | 1,620,203 | - | 40,689 | 954,876 | 706,016 | 1,660,892 | 94,135 | 1,566,757 | - | 2007 | ||||||||||||||||||||||||||||||||||
| POMPANO BEACH | 10,516,500 | 9,170,476 | 530,900 | 10,516,500 | 9,701,376 | 20,217,876 | 52,130 | 20,165,747 | - | 2012 | ||||||||||||||||||||||||||||||||||
| UNIVERSITY TOWN CENTER | 5,515,265 | 13,041,400 | 248,609 | 5,515,265 | 13,290,010 | 18,805,275 | 1,462,428 | 17,342,847 | - | 2011 | ||||||||||||||||||||||||||||||||||
| PALM BEACH GARDENS | 2,764,953 | 11,059,812 | 558,854 | 2,764,953 | 11,618,666 | 14,383,620 | 1,105,981 | 13,277,638 | - | 2009 | ||||||||||||||||||||||||||||||||||
| OAK TREE PLAZA | - | 917,360 | 1,266,811 | - | 2,184,171 | 2,184,171 | 1,204,030 | 980,141 | - | 1968 | ||||||||||||||||||||||||||||||||||
| TUTTLEBEE PLAZA | 254,961 | 828,465 | 1,841,942 | 254,961 | 2,670,407 | 2,925,368 | 2,093,919 | 831,448 | - | 2008 | ||||||||||||||||||||||||||||||||||
| SOUTH EAST PLAZA | 1,283,400 | 5,133,544 | 3,405,948 | 1,399,525 | 8,423,367 | 9,822,892 | 5,399,421 | 4,423,471 | - | 1989 | ||||||||||||||||||||||||||||||||||
| SOUTH MIAMI S.C. | 1,280,440 | 5,133,825 | 2,962,039 | 1,280,440 | 8,095,864 | 9,376,304 | 3,811,613 | 5,564,691 | - | 1995 | ||||||||||||||||||||||||||||||||||
| WINN DIXIE-ST. AUGUSTINE | 1,543,040 | 4,856,960 | 88,472 | 1,862,362 | 4,626,110 | 6,488,472 | 131,359 | 6,357,113 | - | 2013 | ||||||||||||||||||||||||||||||||||
| CARROLLWOOD COMMONS | 5,220,445 | 16,884,228 | 2,599,727 | 5,220,445 | 19,483,955 | 24,704,400 | 8,114,125 | 16,590,275 | - | 1997 | ||||||||||||||||||||||||||||||||||
| VILLAGE COMMONS SHOPPING CENT. | 2,192,331 | 8,774,158 | 2,781,462 | 2,192,331 | 11,555,619 | 13,747,951 | 4,746,004 | 9,001,947 | - | 1998 | ||||||||||||||||||||||||||||||||||
| MISSION BELL SHOPPING CENTER | 5,056,426 | 11,843,119 | 8,681,467 | 5,067,033 | 20,513,979 | 25,581,013 | 5,756,320 | 19,824,692 | - | 2004 | ||||||||||||||||||||||||||||||||||
| VILLAGE COMMONS S.C. | 2,026,423 | 5,106,476 | 1,450,555 | 2,026,423 | 6,557,031 | 8,583,455 | 1,054,061 | 7,529,394 | - | 2013 | ||||||||||||||||||||||||||||||||||
| WINN DIXIE-TALLAHASSEE | 1,253,720 | 3,946,280 | 127,893 | 1,459,079 | 3,868,814 | 5,327,893 | 110,298 | 5,217,595 | - | 2013 | ||||||||||||||||||||||||||||||||||
| BELMART PLAZA | 1,656,097 | 3,394,420 | 1,595,942 | 1,656,097 | 4,990,361 | 6,646,458 | 2,140 | 6,644,318 | - | 2014 | ||||||||||||||||||||||||||||||||||
| AUGUSTA SQUARE | 1,482,564 | 5,928,122 | 2,347,603 | 1,482,564 | 8,275,725 | 9,758,289 | 3,831,827 | 5,926,462 | - | 1995 | ||||||||||||||||||||||||||||||||||
| MARKET AT HAYNES BRIDGE | 4,880,659 | 21,549,424 | 922,613 | 4,889,863 | 22,462,832 | 27,352,695 | 5,326,197 | 22,026,498 | 15,570,842 | 2008 | ||||||||||||||||||||||||||||||||||
| EMBRY VILLAGE | 18,147,054 | 33,009,514 | 187,757 | 18,160,524 | 33,183,801 | 51,344,325 | 8,327,095 | 43,017,230 | 29,196,393 | 2008 | ||||||||||||||||||||||||||||||||||
| VILLAGE SHOPPES-FLOWERY BRANCH | 4,444,148 | 10,510,657 | 134,625 | 4,444,148 | 10,645,281 | 15,089,429 | 1,518,939 | 13,570,490 | - | 2011 | ||||||||||||||||||||||||||||||||||
| LAWRENCEVILLE MARKET | 8,878,266 | 29,691,191 | (858,497 | ) | 9,060,436 | 28,650,525 | 37,710,961 | 1,524,837 | 36,186,124 | - | 2013 | |||||||||||||||||||||||||||||||||
| FIVE FORKS CROSSING | 2,363,848 | 7,906,257 | 15,000 | 2,363,848 | 7,921,257 | 10,285,105 | 664,564 | 9,620,541 | - | 2013 | ||||||||||||||||||||||||||||||||||
| BRAELINN VILLAGE | 7,314,719 | 20,738,792 | - | 7,314,719 | 20,738,792 | 28,053,512 | - | 28,053,512 | - | 2014 | ||||||||||||||||||||||||||||||||||
| SAVANNAH CENTER | 2,052,270 | 8,232,978 | 3,147,135 | 2,052,270 | 11,380,113 | 13,432,383 | 5,754,549 | 7,677,835 | - | 1993 | ||||||||||||||||||||||||||||||||||
| CHATHAM PLAZA | 13,390,238 | 35,115,882 | 1,416,989 | 13,403,262 | 36,519,847 | 49,923,110 | 10,977,250 | 38,945,860 | 27,973,341 | 2008 | ||||||||||||||||||||||||||||||||||
| CLIVE PLAZA | 500,525 | 2,002,101 | - | 500,525 | 2,002,101 | 2,502,626 | 971,105 | 1,531,521 | - | 1996 | ||||||||||||||||||||||||||||||||||
| METRO CROSSING | 3,013,647 | - | 37,206,165 | 1,514,916 | 38,704,896 | 40,219,812 | 3,803,183 | 36,416,629 | - | 2006 | ||||||||||||||||||||||||||||||||||
| DUBUQUE CENTER | - | 2,152,476 | 239,217 | - | 2,391,693 | 2,391,693 | 993,980 | 1,397,713 | - | 1997 | ||||||||||||||||||||||||||||||||||
| TREASURE VALLEY | 6,501,240 | - | 13,607,612 | 4,754,092 | 15,354,760 | 20,108,852 | 540,026 | 19,568,826 | - | 2005 | ||||||||||||||||||||||||||||||||||
| BLOOMINGTON COMMONS | 805,521 | 2,222,353 | 4,246,390 | 805,521 | 6,468,743 | 7,274,264 | 4,461,235 | 2,813,028 | - | 1972 | ||||||||||||||||||||||||||||||||||
| NORTHFIELD SQUARE MALL | 500,422 | 2,001,687 | 424,877 | 500,422 | 2,426,564 | 2,926,986 | 1,149,393 | 1,777,593 | - | 1996 | ||||||||||||||||||||||||||||||||||
| CALUMET CITY-TACO BELL PARCEL | 1,479,217 | 8,815,760 | (9,194,977 | ) | 330,000 | 770,000 | 1,100,000 | - | 1,100,000 | - | 1997 | |||||||||||||||||||||||||||||||||
| 87TH STREET CENTER | - | 2,687,046 | 879,948 | - | 3,566,994 | 3,566,994 | 1,626,034 | 1,940,960 | - | 1997 | ||||||||||||||||||||||||||||||||||
| ELSTON CHICAGO | 1,010,374 | 5,692,212 | 498,828 | 1,010,374 | 6,191,040 | 7,201,414 | 2,429,346 | 4,772,069 | - | 1997 | ||||||||||||||||||||||||||||||||||
| CRYSTAL LAKE SHOPPING CENTER | 179,964 | 1,025,811 | 384,683 | 180,269 | 1,410,189 | 1,590,458 | 501,571 | 1,088,887 | - | 1998 | ||||||||||||||||||||||||||||||||||
| DOWNERS PARK PLAZA | 2,510,455 | 10,164,494 | 1,878,719 | 2,510,455 | 12,043,213 | 14,553,668 | 4,721,629 | 9,832,039 | - | 1999 | ||||||||||||||||||||||||||||||||||
| DOWNERS GROVE | 811,778 | 4,322,956 | 3,348,460 | 811,778 | 7,671,416 | 8,483,194 | 2,964,198 | 5,518,996 | - | 1997 | ||||||||||||||||||||||||||||||||||
| TOWN & COUNTRY S.C. | 842,555 | 2,108,674 | 2,310,053 | 500,927 | 4,760,355 | 5,261,282 | 3,094,009 | 2,167,273 | - | 1972 | ||||||||||||||||||||||||||||||||||
| FOREST PARK MALL | - | 2,335,884 | 154,213 | - | 2,490,097 | 2,490,097 | 1,140,084 | 1,350,013 | - | 1997 | ||||||||||||||||||||||||||||||||||
| FAIRVIEW CITY CENTRE | - | 11,866,880 | 19,122,928 | 1,900,000 | 29,089,808 | 30,989,808 | 5,640,205 | 25,349,602 | - | 1998 | ||||||||||||||||||||||||||||||||||
| RANDALL S.C. | 500,422 | 12,917,712 | 33,551 | 500,422 | 12,951,263 | 13,451,685 | 5,588,284 | 7,863,401 | - | 1996 | ||||||||||||||||||||||||||||||||||
| SHOPS AT KILDEER | 5,259,542 | 28,141,501 | 482,807 | 5,259,542 | 28,624,309 | 33,883,851 | 2,259,291 | 31,624,560 | 31,683,664 | 2013 | ||||||||||||||||||||||||||||||||||
| MOUNT PROSPECT CENTER | 1,017,345 | 6,572,176 | 4,016,735 | 1,017,345 | 10,588,911 | 11,606,256 | 5,066,231 | 6,540,025 | - | 1997 | ||||||||||||||||||||||||||||||||||
| MUNDELIEN SHOPPING CENTER | 1,127,720 | 5,826,129 | 77,350 | 1,129,634 | 5,901,565 | 7,031,199 | 2,498,212 | 4,532,988 | - | 1998 | ||||||||||||||||||||||||||||||||||
| NORRIDGE CENTER | - | 2,918,315 | - | - | 2,918,315 | 2,918,315 | 2,918,315 | - | - | 1997 | ||||||||||||||||||||||||||||||||||
| NAPER WEST PLAZA | 669,483 | 4,464,998 | 467,447 | 669,483 | 4,932,445 | 5,601,928 | 2,017,696 | 3,584,232 | - | 1997 | ||||||||||||||||||||||||||||||||||
| MARKETPLACE OF OAKLAWN | - | 678,668 | 55,143 | - | 733,811 | 733,811 | 686,512 | 47,299 | - | 1998 | ||||||||||||||||||||||||||||||||||
| ORLAND PARK S.C. | 476,972 | 2,764,775 | (2,694,903 | ) | 87,998 | 458,846 | 546,844 | 189,146 | 357,698 | - | 1998 | |||||||||||||||||||||||||||||||||
| OAK LAWN CENTER | 1,530,111 | 8,776,631 | 623,805 | 1,530,111 | 9,400,436 | 10,930,547 | 4,132,516 | 6,798,031 | - | 1997 | ||||||||||||||||||||||||||||||||||
| 22ND STREET PLAZA | 1,527,188 | 8,679,108 | 3,298,212 | 1,527,188 | 11,977,320 | 13,504,508 | 4,965,347 | 8,539,161 | - | 1997 | ||||||||||||||||||||||||||||||||||
| EVERGREEN SQUARE | - | 5,081,290 | 2,403,560 | - | 7,484,850 | 7,484,850 | 7,474,693 | 10,157 | - | 1997 | ||||||||||||||||||||||||||||||||||
| FREE STATE BOWLS | 252,723 | 998,099 | (485,425 | ) | 252,723 | 512,674 | 765,396 | 134,667 | 630,729 | - | 2003 | |||||||||||||||||||||||||||||||||
| ROCKFORD CROSSINGS | 4,575,990 | 11,654,022 | (577,091 | ) | 4,583,005 | 11,069,915 | 15,652,920 | 2,612,914 | 13,040,007 | 9,626,894 | 2008 | |||||||||||||||||||||||||||||||||
| SKOKIE POINTE | - | 2,276,360 | 9,488,382 | 2,628,440 | 9,136,303 | 11,764,742 | 3,209,936 | 8,554,807 | - | 1997 | ||||||||||||||||||||||||||||||||||
| STREAMWOOD S.C. | 181,962 | 1,057,740 | 216,585 | 181,962 | 1,274,324 | 1,456,287 | 509,788 | 946,498 | - | 1998 | ||||||||||||||||||||||||||||||||||
| HAWTHORN HILLS SQUARE | 6,783,928 | 33,033,624 | 3,162,984 | 6,783,928 | 36,196,608 | 42,980,535 | 3,147,005 | 39,833,530 | 20,456,278 | 2012 | ||||||||||||||||||||||||||||||||||
| WOODGROVE FESTIVAL | 5,049,149 | 20,822,993 | 4,897,728 | 4,805,866 | 25,964,004 | 30,769,870 | 10,889,920 | 19,879,950 | - | 1998 | ||||||||||||||||||||||||||||||||||
| GREENWOOD S.C. | 423,371 | 1,883,421 | 9,656,624 | 1,801,822 | 10,161,594 | 11,963,416 | 3,645,968 | 8,317,447 | - | 1970 | ||||||||||||||||||||||||||||||||||
| HOME DEPOT CENTER | 1,183,911 | 6,335,308 | 142,374 | 1,185,906 | 6,475,686 | 7,661,593 | 2,691,802 | 4,969,790 | - | 1998 | ||||||||||||||||||||||||||||||||||
| KROGER S.C. | 405,217 | 1,743,573 | 872,204 | 405,217 | 2,615,776 | 3,020,994 | 1,896,581 | 1,124,413 | - | 1976 | ||||||||||||||||||||||||||||||||||
| SOUTH PARK S.C. | 1,675,031 | 6,848,209 | 6,181,100 | 1,551,079 | 13,153,261 | 14,704,340 | 6,713,448 | 7,990,892 | - | 1993 | ||||||||||||||||||||||||||||||||||
| HAMMOND AIRE PLAZA | 3,813,873 | 15,260,609 | 7,530,609 | 3,813,873 | 22,791,218 | 26,605,091 | 8,656,958 | 17,948,133 | - | 1997 | ||||||||||||||||||||||||||||||||||
| CENTRE AT WESTBANK | 9,554,230 | 24,401,082 | 1,194,990 | 9,564,644 | 25,585,658 | 35,150,302 | 7,190,972 | 27,959,329 | 18,600,000 | 2008 | ||||||||||||||||||||||||||||||||||
| ACADIANA SQUARE | 2,115,000 | 8,508,218 | 11,268,322 | 3,678,274 | 18,213,266 | 21,891,540 | 7,624,604 | 14,266,936 | - | 1997 | ||||||||||||||||||||||||||||||||||
| PRIEN LAKE | 6,426,167 | 15,181,072 | (109,020 | ) | 6,341,896 | 15,156,323 | 21,498,219 | 3,525,215 | 17,973,004 | 15,836,828 | 2010 | |||||||||||||||||||||||||||||||||
| PRIEN LAKE PLAZA OUTPARCEL | 540,000 | 1,260,000 | - | 540,000 | 1,260,000 | 1,800,000 | 65,100 | 1,734,900 | - | 2012 | ||||||||||||||||||||||||||||||||||
| AMBASSADOR PLAZA | 1,803,672 | 4,260,966 | (6,701 | ) | 1,796,972 | 4,260,966 | 6,057,938 | 996,391 | 5,061,547 | 4,486,549 | 2010 | |||||||||||||||||||||||||||||||||
| BAYOU WALK | 4,586,895 | 10,836,007 | (4,151,723 | ) | 3,076,020 | 8,195,160 | 11,271,179 | 2,560,276 | 8,710,904 | 12,390,148 | 2010 | |||||||||||||||||||||||||||||||||
| EAST SIDE PLAZA | 3,295,799 | 7,785,942 | 550,993 | 3,295,635 | 8,337,099 | 11,632,733 | 1,871,165 | 9,761,569 | 8,556,878 | 2010 | ||||||||||||||||||||||||||||||||||
| ABINGON PLAZA | 10,457,183 | 494,652 | - | 10,457,183 | 494,652 | 10,951,835 | 22,357 | 10,929,478 | 4,644,492 | 2014 | ||||||||||||||||||||||||||||||||||
| WASHINGTON ST.PLAZA | 11,007,593 | 5,652,368 | - | 11,007,593 | 5,652,368 | 16,659,961 | 110,054 | 16,549,907 | 6,260,564 | 2014 | ||||||||||||||||||||||||||||||||||
| MEMORIAL PLAZA | 16,411,388 | 27,553,908 | 153,981 | 16,411,388 | 27,707,889 | 44,119,277 | 663,700 | 43,455,577 | 17,263,789 | 2014 | ||||||||||||||||||||||||||||||||||
| MAIN ST. PLAZA | 555,898 | 2,139,494 | - | 555,898 | 2,139,494 | 2,695,392 | 53,844 | 2,641,548 | 1,471,590 | 2014 | ||||||||||||||||||||||||||||||||||
| MORRISSEY PLAZA | 4,097,251 | 3,751,068 | - | 4,097,251 | 3,751,068 | 7,848,319 | 126,364 | 7,721,955 | 3,371,657 | 2014 | ||||||||||||||||||||||||||||||||||
| GLENDALE SQUARE | 4,698,891 | 7,141,090 | 114,080 | 4,698,891 | 7,255,170 | 11,954,061 | 343,738 | 11,610,322 | 5,977,673 | 2014 | ||||||||||||||||||||||||||||||||||
| FALMOUTH PLAZA | 2,361,071 | 13,065,817 | 215,450 | 2,361,071 | 13,281,267 | 15,642,338 | 461,587 | 15,180,751 | 8,411,809 | 2014 | ||||||||||||||||||||||||||||||||||
| WAVERLY PLAZA | 1,215,005 | 3,622,911 | 17,226 | 1,215,005 | 3,640,137 | 4,855,142 | 109,460 | 4,745,682 | 2,480,383 | 2014 | ||||||||||||||||||||||||||||||||||
| CANNING PLAZA | 1,153,921 | 3,467,368 | - | 1,153,921 | 3,467,368 | 4,621,289 | 111,466 | 4,509,823 | 2,333,744 | 2014 | ||||||||||||||||||||||||||||||||||
| BARRINGTON PLAZA S.C. | 642,170 | 2,547,830 | 7,315,207 | 751,124 | 9,754,083 | 10,505,207 | 4,408,012 | 6,097,195 | - | 1994 | ||||||||||||||||||||||||||||||||||
| FESTIVAL OF HYANNIS S.C. | 15,038,197 | 40,682,853 | 612,523 | 15,038,197 | 41,295,376 | 56,333,573 | 1,767,650 | 54,565,923 | - | 2014 | ||||||||||||||||||||||||||||||||||
| FELLSWAY PLAZA | 5,300,388 | 11,013,543 | 74,500 | 5,300,388 | 11,088,043 | 16,388,431 | 284,605 | 16,103,825 | 7,136,684 | 2014 | ||||||||||||||||||||||||||||||||||
| DEL ALBA PLAZA | 3,163,033 | 8,967,874 | - | 3,163,033 | 8,967,874 | 12,130,907 | 181,239 | 11,949,668 | 8,547,408 | 2014 | ||||||||||||||||||||||||||||||||||
| NORTH QUINCY PLAZA | 6,332,542 | 17,954,110 | - | 6,332,542 | 17,954,110 | 24,286,652 | 71,185 | 24,215,467 | - | 2014 | ||||||||||||||||||||||||||||||||||
| ADAMS PLAZA | 2,089,363 | 3,226,648 | 69,649 | 2,089,363 | 3,296,297 | 5,385,660 | 100,129 | 5,285,531 | 1,980,243 | 2014 | ||||||||||||||||||||||||||||||||||
| BROADWAY PLAZA | 6,485,065 | 343,422 | - | 6,485,065 | 343,422 | 6,828,487 | 16,855 | 6,811,632 | 3,038,976 | 2014 | ||||||||||||||||||||||||||||||||||
| SHREWSBURY S.C. | 1,284,168 | 5,284,853 | 5,044,733 | 1,284,168 | 10,329,586 | 11,613,754 | 3,646,923 | 7,966,831 | - | 2000 | ||||||||||||||||||||||||||||||||||
| VINNIN SQUARE PLAZA | 5,545,425 | 16,324,060 | 46,356 | 5,545,425 | 16,370,416 | 21,915,841 | 572,266 | 21,343,576 | 9,817,532 | 2014 | ||||||||||||||||||||||||||||||||||
| PARADISE PLAZA | 4,183,038 | 12,194,885 | 336,820 | 4,183,038 | 12,531,705 | 16,714,743 | 415,753 | 16,298,990 | 9,487,855 | 2014 | ||||||||||||||||||||||||||||||||||
| BELMONT PLAZA | 11,104,983 | 848,844 | - | 11,104,983 | 848,844 | 11,953,827 | 28,061 | 11,925,766 | 5,605,562 | 2014 | ||||||||||||||||||||||||||||||||||
| VINNIN SQUARE IN-LINE | 582,228 | 2,094,560 | - | 582,228 | 2,094,560 | 2,676,788 | 59,965 | 2,616,823 | - | 2014 | ||||||||||||||||||||||||||||||||||
| LINDEN PLAZA | 4,628,215 | 3,535,431 | 420,530 | 4,628,215 | 3,955,961 | 8,584,176 | 127,116 | 8,457,060 | 3,733,539 | 2014 | ||||||||||||||||||||||||||||||||||
| NORTH AVE. PLAZA | 1,163,875 | 1,194,673 | - | 1,163,875 | 1,194,673 | 2,358,548 | 37,435 | 2,321,113 | 950,010 | 2014 | ||||||||||||||||||||||||||||||||||
| WASHINGTON ST. S.C. | 7,380,918 | 9,987,119 | - | 7,380,918 | 9,987,119 | 17,368,037 | 236,068 | 17,131,968 | 6,727,713 | 2014 | ||||||||||||||||||||||||||||||||||
| MILL ST. PLAZA | 4,195,024 | 6,203,410 | 180,796 | 4,195,024 | 6,384,206 | 10,579,230 | 234,024 | 10,345,206 | 4,399,169 | 2014 | ||||||||||||||||||||||||||||||||||
| FULLERTON PLAZA | 14,237,901 | 6,743,980 | - | 14,237,901 | 6,743,980 | 20,981,881 | 385,593 | 20,596,288 | 13,038,113 | 2014 | ||||||||||||||||||||||||||||||||||
| GREENBRIER S.C. | 8,891,468 | 30,304,760 | (67,696 | ) | 8,891,468 | 30,237,065 | 39,128,533 | 1,114,660 | 38,013,873 | 13,303,001 | 2014 | |||||||||||||||||||||||||||||||||
| INGLESIDE S.C. | 10,416,726 | 17,889,235 | - | 10,416,726 | 17,889,235 | 28,305,961 | 522,846 | 27,783,115 | 20,140,724 | 2014 | ||||||||||||||||||||||||||||||||||
| SECURITY SQUARE SHOPPING CTR. | 5,342,463 | 15,147,024 | - | 5,342,463 | 15,147,024 | 20,489,487 | 259,321 | 20,230,166 | 16,686,843 | 2014 | ||||||||||||||||||||||||||||||||||
| WILKENS BELTWAY PLAZA | 9,948,235 | 22,125,942 | 30,714 | 9,948,235 | 22,156,656 | 32,104,890 | 919,894 | 31,184,996 | - | 2014 | ||||||||||||||||||||||||||||||||||
| YORK ROAD PLAZA | 4,276,715 | 37,205,757 | - | 4,276,715 | 37,205,757 | 41,482,472 | 1,201,847 | 40,280,624 | 10,189,203 | 2014 | ||||||||||||||||||||||||||||||||||
| PUTTY HILL PLAZA | 4,192,152 | 11,112,111 | 344,880 | 4,192,152 | 11,456,991 | 15,649,143 | 1,026,032 | 14,623,111 | - | 2013 | ||||||||||||||||||||||||||||||||||
| SNOWDEN SQUARE S.C. | 1,929,402 | 4,557,934 | - | 1,929,402 | 4,557,934 | 6,487,336 | 370,428 | 6,116,908 | - | 2012 | ||||||||||||||||||||||||||||||||||
| KINGS CONTRIVANCE | 9,308,349 | 31,759,940 | 31,500 | 9,308,349 | 31,791,440 | 41,099,789 | 675,666 | 40,424,123 | 24,384,102 | 2014 | ||||||||||||||||||||||||||||||||||
| WILDE LAKE | 1,468,038 | 5,869,862 | 19,058,976 | 2,577,073 | 23,819,802 | 26,396,875 | 5,584,291 | 20,812,584 | - | 2002 | ||||||||||||||||||||||||||||||||||
| RIVERHILL VILLAGE CENTER | 16,825,496 | 23,282,222 | 40,138 | 16,825,496 | 23,322,360 | 40,147,856 | 667,724 | 39,480,132 | 23,034,214 | 2014 | ||||||||||||||||||||||||||||||||||
| CLINTON BANK BUILDING | 82,967 | 362,371 | - | 82,967 | 362,371 | 445,338 | 241,461 | 203,877 | - | 2003 | ||||||||||||||||||||||||||||||||||
| CLINTON BOWL | 39,779 | 130,716 | 4,247 | 38,779 | 135,963 | 174,742 | 76,957 | 97,785 | - | 2003 | ||||||||||||||||||||||||||||||||||
| COLUMBIA CROSSING OUTPARCELS | 1,279,200 | 2,870,800 | 13,844,967 | 4,597,200 | 13,397,767 | 17,994,967 | 967,121 | 17,027,846 | - | 2011 | ||||||||||||||||||||||||||||||||||
| COLUMBIA CROSSING II SHOP.CTR. | 3,137,628 | 19,868,075 | - | 3,137,628 | 19,868,075 | 23,005,703 | 1,855,060 | 21,150,642 | - | 2013 | ||||||||||||||||||||||||||||||||||
| ENCHANTED FOREST S.C. | 20,123,946 | 34,345,102 | 167,674 | 20,123,946 | 34,512,776 | 54,636,723 | 1,433,813 | 53,202,910 | - | 2014 | ||||||||||||||||||||||||||||||||||
| SHOPPES AT EASTON | 6,523,713 | 16,402,204 | - | 6,523,713 | 16,402,204 | 22,925,917 | 537,001 | 22,388,916 | - | 2014 | ||||||||||||||||||||||||||||||||||
| VILLAGES AT URBANA | 3,190,074 | 6,067 | 10,496,574 | 4,828,774 | 8,863,942 | 13,692,715 | 1,168,868 | 12,523,848 | - | 2003 | ||||||||||||||||||||||||||||||||||
| GAITHERSBURG S.C. | 244,890 | 6,787,534 | 239,995 | 244,890 | 7,027,529 | 7,272,419 | 2,732,822 | 4,539,597 | - | 1999 | ||||||||||||||||||||||||||||||||||
| SHAWAN PLAZA | 4,466,000 | 20,222,367 | (869,619 | ) | 4,466,000 | 19,352,748 | 23,818,748 | 9,308,083 | 14,510,665 | 6,524,052 | 2008 | |||||||||||||||||||||||||||||||||
| LAUREL PLAZA | 349,562 | 1,398,250 | 2,129,108 | 349,562 | 3,527,358 | 3,876,920 | 1,494,899 | 2,382,021 | - | 1995 | ||||||||||||||||||||||||||||||||||
| LAUREL PLAZA | 274,580 | 1,100,968 | 434,562 | 274,580 | 1,535,531 | 1,810,110 | 1,399,631 | 410,480 | - | 1972 | ||||||||||||||||||||||||||||||||||
| NORTH EAST STATION | 8,219,613 | 9,536,990 | 37,950 | 8,219,613 | 9,574,941 | 17,794,554 | 230,051 | 17,564,503 | 8,761,283 | 2014 | ||||||||||||||||||||||||||||||||||
| PERRY HALL SQUARE S.C. | 3,339,309 | 12,377,339 | 1,420,860 | 3,339,309 | 13,798,200 | 17,137,508 | 6,501,393 | 10,636,115 | - | 2003 | ||||||||||||||||||||||||||||||||||
| PERRY HALL CENTRE | 6,901,193 | 8,704,689 | - | 6,901,193 | 8,704,689 | 15,605,882 | 220,207 | 15,385,676 | - | 2014 | ||||||||||||||||||||||||||||||||||
| CENTRE COURT-RETAIL/BANK | 1,035,359 | 7,785,830 | (29,007 | ) | 1,035,359 | 7,756,823 | 8,792,182 | 865,800 | 7,926,382 | 2,405,096 | 2011 | |||||||||||||||||||||||||||||||||
| CENTRE COURT-GIANT | 3,854,099 | 12,769,628 | - | 3,854,099 | 12,769,628 | 16,623,727 | 1,344,245 | 15,279,483 | 6,998,421 | 2011 | ||||||||||||||||||||||||||||||||||
| CENTRE COURT-OLD COURT/COURTYD | 2,279,177 | 5,284,577 | 53,360 | 2,279,177 | 5,337,937 | 7,617,114 | 686,408 | 6,930,706 | 5,030,236 | 2011 | ||||||||||||||||||||||||||||||||||
| RADCLIFFE CENTER | 12,042,713 | 21,187,946 | - | 12,042,713 | 21,187,946 | 33,230,659 | 563,873 | 32,666,786 | - | 2014 | ||||||||||||||||||||||||||||||||||
| TIMONIUM CROSSING | 2,525,377 | 14,862,817 | - | 2,525,377 | 14,862,817 | 17,388,194 | 372,602 | 17,015,592 | 14,976,336 | 2014 | ||||||||||||||||||||||||||||||||||
| TIMONIUM SQUARE | 6,000,000 | 24,282,998 | 16,874,987 | 7,331,195 | 39,826,789 | 47,157,984 | 18,013,736 | 29,144,249 | - | 2003 | ||||||||||||||||||||||||||||||||||
| TOWSON PLACE | 43,886,876 | 101,764,931 | 512,513 | 43,270,792 | 102,893,529 | 146,164,320 | 10,723,770 | 135,440,550 | - | 2012 | ||||||||||||||||||||||||||||||||||
| MALLSIDE PLAZA | 6,930,996 | 18,148,727 | 817,964 | 6,939,590 | 18,958,098 | 25,897,687 | 5,681,919 | 20,215,769 | 14,300,274 | 2008 | ||||||||||||||||||||||||||||||||||
| CLAWSON CENTER | 1,624,771 | 6,578,142 | 8,703,950 | 1,624,771 | 15,282,092 | 16,906,863 | 5,963,037 | 10,943,826 | - | 1993 | ||||||||||||||||||||||||||||||||||
| WHITE LAKE COMMONS | 2,300,050 | 9,249,607 | 2,647,621 | 2,300,050 | 11,897,228 | 14,197,278 | 5,471,711 | 8,725,567 | - | 1996 | ||||||||||||||||||||||||||||||||||
| DOWNTOWN FARMINGTON CENTER | 1,098,426 | 4,525,723 | 2,765,594 | 1,098,426 | 7,291,317 | 8,389,743 | 3,852,205 | 4,537,538 | - | 1993 | ||||||||||||||||||||||||||||||||||
| FLINT - VACANT LAND | 101,424 | - | - | 101,424 | - | 101,424 | - | 101,424 | - | 2012 | ||||||||||||||||||||||||||||||||||
| CENTURY PLAZA | 178,785 | 925,818 | 1,194,933 | 178,785 | 2,120,751 | 2,299,536 | 1,464,309 | 835,228 | - | 1968 | ||||||||||||||||||||||||||||||||||
| BELTLINE PLAZA | 391,500 | 958,500 | 1,039,331 | 391,500 | 1,997,831 | 2,389,331 | 1,739,868 | 649,463 | - | 1985 | ||||||||||||||||||||||||||||||||||
| CROSS CREEK S.C. | 1,451,397 | 5,806,263 | 426,379 | 1,451,397 | 6,232,642 | 7,684,039 | 3,304,844 | 4,379,195 | - | 1993 | ||||||||||||||||||||||||||||||||||
| GREEN ORCHARD SHOPPING CENTER | 3,682,478 | 14,730,060 | 2,320,218 | 3,682,478 | 17,050,278 | 20,732,756 | 8,873,610 | 11,859,146 | - | 1993 | ||||||||||||||||||||||||||||||||||
| THE FOUNTAINS AT ARBOR LAKES | 28,585,296 | 66,699,024 | 11,124,979 | 29,485,296 | 76,924,003 | 106,409,299 | 19,609,958 | 86,799,341 | - | 2006 | ||||||||||||||||||||||||||||||||||
| FNC ROSEVILLE PLAZA | 132,842 | 957,340 | 10,302,188 | 1,675,667 | 9,716,703 | 11,392,370 | 1,192,204 | 10,200,166 | - | 2005 | ||||||||||||||||||||||||||||||||||
| CREVE COUER SHOPPING CENTER | 1,044,598 | 5,475,623 | 740,405 | 960,814 | 6,299,812 | 7,260,626 | 2,629,654 | 4,630,972 | - | 1998 | ||||||||||||||||||||||||||||||||||
| CRYSTAL CENTER | - | 234,378 | - | - | 234,378 | 234,378 | 97,434 | 136,944 | - | 1997 | ||||||||||||||||||||||||||||||||||
| NORTH POINT SHOPPING CENTER | 1,935,380 | 7,800,746 | 909,151 | 1,935,380 | 8,709,897 | 10,645,277 | 3,528,049 | 7,117,228 | - | 1998 | ||||||||||||||||||||||||||||||||||
| KIRKWOOD CROSSING | - | 9,704,005 | 14,103,051 | - | 23,807,056 | 23,807,056 | 13,517,898 | 10,289,159 | - | 1998 | ||||||||||||||||||||||||||||||||||
| LEMAY S.C. | 125,879 | 503,510 | 3,846,838 | 451,155 | 4,025,072 | 4,476,227 | 1,493,313 | 2,982,914 | - | 1974 | ||||||||||||||||||||||||||||||||||
| GRAVOIS PLAZA | 1,032,416 | 4,455,514 | 11,344,340 | 1,032,413 | 15,799,857 | 16,832,270 | 8,643,976 | 8,188,293 | - | 2008 | ||||||||||||||||||||||||||||||||||
| HOME DEPOT PLAZA | 431,960 | - | 758,854 | 431,960 | 758,855 | 1,190,814 | 268,487 | 922,327 | - | 1998 | ||||||||||||||||||||||||||||||||||
| PRIMROSE MARKET PLACE | 2,745,595 | 10,985,778 | 7,914,175 | 2,904,022 | 18,741,526 | 21,645,548 | 8,699,528 | 12,946,019 | - | 1994 | ||||||||||||||||||||||||||||||||||
| PRIMROSE MARKETPLACE | 905,674 | 3,666,386 | 5,083,942 | 905,674 | 8,750,328 | 9,656,001 | 2,715,617 | 6,940,384 | 825,706 | 2002 | ||||||||||||||||||||||||||||||||||
| CENTER POINT S.C. | - | 550,204 | - | - | 550,204 | 550,204 | 225,725 | 324,479 | - | 1998 | ||||||||||||||||||||||||||||||||||
| KINGS HIGHWAY S.C. | 809,087 | 4,430,514 | 2,661,361 | 809,087 | 7,091,874 | 7,900,962 | 2,920,642 | 4,980,319 | - | 1998 | ||||||||||||||||||||||||||||||||||
| OVERLAND CROSSING | - | 4,928,677 | 740,346 | - | 5,669,023 | 5,669,023 | 2,507,165 | 3,161,858 | - | 1997 | ||||||||||||||||||||||||||||||||||
| DUNN CENTER | - | 5,756,736 | 849,684 | - | 6,606,420 | 6,606,420 | 3,008,023 | 3,598,397 | - | 1997 | ||||||||||||||||||||||||||||||||||
| SOUTH COUNTY CENTER | - | 2,766,644 | 143,298 | - | 2,909,942 | 2,909,942 | 2,909,942 | - | - | 1997 | ||||||||||||||||||||||||||||||||||
| CAVE SPRINGS S.C. | 1,182,194 | 7,423,459 | 7,243,916 | 1,563,694 | 14,285,875 | 15,849,569 | 9,893,095 | 5,956,474 | - | 1997 | ||||||||||||||||||||||||||||||||||
| SPRINGFIELD S.C. | - | 608,793 | 11,078,003 | 8,800,000 | 2,886,796 | 11,686,796 | 1,049,041 | 10,637,755 | - | 1998 | ||||||||||||||||||||||||||||||||||
| TURTLE CREEK TOWNE | 11,535,281 | - | 33,369,729 | 10,150,881 | 34,754,129 | 44,905,010 | 7,528,602 | 37,376,408 | - | 2004 | ||||||||||||||||||||||||||||||||||
| OVERLOOK VILLAGE | 8,276,500 | 17,249,587 | 218,753 | 8,276,500 | 17,468,340 | 25,744,840 | 2,045,313 | 23,699,527 | - | 2012 | ||||||||||||||||||||||||||||||||||
| WOODLAWN MARKETPLACE | 919,251 | 3,570,981 | 2,418,716 | 919,251 | 5,989,696 | 6,908,948 | 2,638,510 | 4,270,438 | - | 2008 | ||||||||||||||||||||||||||||||||||
| TYVOLA MALL | - | 4,736,345 | 5,635,237 | - | 10,371,582 | 10,371,582 | 8,132,265 | 2,239,318 | - | 1986 | ||||||||||||||||||||||||||||||||||
| CROSSROADS PLAZA | 767,864 | 3,098,881 | 1,233,351 | 767,864 | 4,332,231 | 5,100,095 | 1,233,753 | 3,866,342 | - | 2000 | ||||||||||||||||||||||||||||||||||
| JETTON VILLAGE SHOPPES | 3,875,224 | 10,292,231 | (383,613 | ) | 2,143,695 | 11,640,147 | 13,783,842 | 1,077,656 | 12,706,186 | - | 2011 | |||||||||||||||||||||||||||||||||
| MOUNTAIN ISLAND MARKETPLACE | 3,318,587 | 7,331,413 | 736,014 | 3,818,587 | 7,567,427 | 11,386,014 | 881,610 | 10,504,404 | - | 2012 | ||||||||||||||||||||||||||||||||||
| WOODLAWN SHOPPING CENTER | 2,010,725 | 5,833,626 | - | 2,010,725 | 5,833,626 | 7,844,351 | 520,145 | 7,324,206 | - | 2012 | ||||||||||||||||||||||||||||||||||
| CROSSROADS PLAZA | 13,405,529 | 86,455,763 | - | 13,405,529 | 86,455,763 | 99,861,292 | 4,114,165 | 95,747,126 | 76,421,201 | 2014 | ||||||||||||||||||||||||||||||||||
| QUAIL CORNERS | 7,318,321 | 26,675,644 | 181,775 | 7,318,321 | 26,857,419 | 34,175,740 | 689,797 | 33,485,943 | 18,004,290 | 2014 | ||||||||||||||||||||||||||||||||||
| OAKCREEK VILLAGE | 1,882,800 | 7,551,576 | 2,450,687 | 1,882,800 | 10,002,263 | 11,885,063 | 4,733,366 | 7,151,697 | - | 1996 | ||||||||||||||||||||||||||||||||||
| DAVIDSON COMMONS | 2,978,533 | 12,859,867 | 227,623 | 2,978,533 | 13,087,490 | 16,066,023 | 1,037,983 | 15,028,040 | - | 2012 | ||||||||||||||||||||||||||||||||||
| WESTRIDGE SQUARE S.C. | 7,456,381 | 19,778,703 | (94,631 | ) | 11,977,700 | 15,162,753 | 27,140,453 | 2,815,453 | 24,325,000 | - | 2011 | |||||||||||||||||||||||||||||||||
| SENATE/HILLSBOROUGH CROSSI | 519,395 | - | - | 519,395 | - | 519,395 | - | 519,395 | - | 2003 | ||||||||||||||||||||||||||||||||||
| PARK PLACE SC | 5,461,478 | 16,163,494 | 76,651 | 5,469,809 | 16,231,815 | 21,701,624 | 4,542,265 | 17,159,359 | 12,983,136 | 2008 | ||||||||||||||||||||||||||||||||||
| MOORESVILLE CROSSING | 12,013,727 | 30,604,173 | (295,147 | ) | 11,625,801 | 30,696,951 | 42,322,752 | 8,068,515 | 34,254,238 | - | 2007 | |||||||||||||||||||||||||||||||||
| PLEASANT VALLEY PROMENADE | 5,208,885 | 20,885,792 | 13,535,376 | 5,208,885 | 34,421,168 | 39,630,053 | 16,881,569 | 22,748,485 | - | 1993 | ||||||||||||||||||||||||||||||||||
| WAKEFIELD COMMONS III | 6,506,450 | - | (4,116,390 | ) | 1,380,306 | 1,009,754 | 2,390,060 | 425,643 | 1,964,417 | - | 2001 | |||||||||||||||||||||||||||||||||
| WAKEFIELD CROSSINGS | 3,413,932 | - | (3,017,960 | ) | 336,236 | 59,737 | 395,973 | 4,305 | 391,668 | - | 2001 | |||||||||||||||||||||||||||||||||
| EDGEWATER PLACE | 3,150,000 | - | 6,686,943 | 2,055,771 | 7,781,173 | 9,836,943 | 2,549,404 | 7,287,540 | - | 2003 | ||||||||||||||||||||||||||||||||||
| BRENNAN STATION | 7,749,751 | 20,556,891 | (993,662 | ) | 6,321,923 | 20,991,057 | 27,312,979 | 2,807,266 | 24,505,714 | 8,356,244 | 2011 | |||||||||||||||||||||||||||||||||
| BRENNAN STATION OUTPARCEL | 627,906 | 1,665,576 | (93,482 | ) | 450,232 | 1,749,768 | 2,200,000 | 220,281 | 1,979,719 | - | 2011 | |||||||||||||||||||||||||||||||||
| CLOVERDALE PLAZA | 540,667 | 719,655 | 6,540,090 | 540,667 | 7,259,745 | 7,800,412 | 3,523,753 | 4,276,659 | 4,619,745 | 1969 | ||||||||||||||||||||||||||||||||||
| SORENSEN PARK PLAZA | 5,104,294 | - | 30,727,693 | 3,791,319 | 32,040,667 | 35,831,987 | 4,028,576 | 31,803,411 | - | 2005 | ||||||||||||||||||||||||||||||||||
| LORDEN PLAZA | 8,872,529 | 22,548,382 | 447,882 | 8,883,004 | 22,985,789 | 31,868,793 | 5,781,376 | 26,087,417 | 25,180,156 | 2008 | ||||||||||||||||||||||||||||||||||
| WEBSTER SQUARE | 11,683,145 | 41,708,383 | 3,898,653 | 11,683,145 | 45,607,036 | 57,290,181 | 1,520,841 | 55,769,340 | - | 2014 | ||||||||||||||||||||||||||||||||||
| ROCKINGHAM MALL-SHAWS LAND PCL | 2,660,915 | 10,643,660 | 12,040,300 | 3,148,715 | 22,196,160 | 25,344,875 | 10,283,950 | 15,060,924 | 16,987,862 | 2008 | ||||||||||||||||||||||||||||||||||
| SHOP RITE PLAZA | 2,417,583 | 6,364,094 | 1,593,432 | 2,417,583 | 7,957,527 | 10,375,109 | 6,703,467 | 3,671,643 | - | 1985 | ||||||||||||||||||||||||||||||||||
| MARLTON PLAZA | - | 4,318,534 | 104,215 | - | 4,422,749 | 4,422,749 | 2,040,097 | 2,382,651 | - | 1996 | ||||||||||||||||||||||||||||||||||
| CINNAMINSON SHOPPING CENTER | 652,123 | 2,608,491 | 1,635,917 | 344,929 | 4,551,602 | 4,896,531 | 2,789,493 | 2,107,038 | - | 1996 | ||||||||||||||||||||||||||||||||||
| HILLVIEW SHOPPING CENTER | 16,007,647 | 32,607,423 | - | 16,007,647 | 32,607,423 | 48,615,070 | 846,871 | 47,768,199 | 26,518,136 | 2014 | ||||||||||||||||||||||||||||||||||
| GARDEN STATE PAVILIONS | 7,530,709 | 10,801,949 | 1,241,388 | 7,530,709 | 12,043,337 | 19,574,046 | 2,875,941 | 16,698,106 | - | 2011 | ||||||||||||||||||||||||||||||||||
| CLARK SHOPRITE 70 CENTRAL AVE | 3,496,673 | 11,693,769 | (687,442 | ) | 13,959,593 | 543,407 | 14,503,000 | 140,931 | 14,362,069 | - | 2013 | |||||||||||||||||||||||||||||||||
| COMMERCE CENTER WEST | 385,760 | 1,290,080 | 160,534 | 793,595 | 1,042,779 | 1,836,374 | 146,477 | 1,689,897 | - | 2013 | ||||||||||||||||||||||||||||||||||
| COMMERCE CENTER EAST | 1,518,930 | 5,079,690 | 1,753,865 | 7,235,196 | 1,117,289 | 8,352,485 | 99,631 | 8,252,854 | - | 2013 | ||||||||||||||||||||||||||||||||||
| BALLY'S & RITEAID 140 CENTRAL | 3,170,465 | 10,602,845 | (43,391 | ) | 5,288,714 | 8,441,205 | 13,729,919 | 511,817 | 13,218,103 | - | 2013 | |||||||||||||||||||||||||||||||||
| EAST WINDSOR VILLAGE | 9,335,011 | 23,777,978 | 63,800 | 9,335,011 | 23,841,778 | 33,176,789 | 4,577,949 | 28,598,839 | - | 2008 | ||||||||||||||||||||||||||||||||||
| HILLSBOROUGH PROMENADE | 11,886,809 | - | (6,880,755 | ) | 5,006,054 | - | 5,006,054 | - | 5,006,054 | - | 2001 | |||||||||||||||||||||||||||||||||
| HOLMDEL TOWNE CENTER | 10,824,624 | 43,301,494 | 6,270,439 | 10,824,624 | 49,571,933 | 60,396,556 | 15,500,802 | 44,895,755 | - | 2002 | ||||||||||||||||||||||||||||||||||
| HOLMDEL COMMONS II | 16,537,556 | 38,759,952 | 3,413,848 | 16,537,556 | 42,173,800 | 58,711,356 | 14,559,140 | 44,152,216 | 18,250,289 | 2004 | ||||||||||||||||||||||||||||||||||
| PLAZA AT HILLSDALE | 7,601,596 | 6,994,196 | 361,829 | 7,601,596 | 7,356,025 | 14,957,621 | 206,008 | 14,751,613 | 6,373,510 | 2014 | ||||||||||||||||||||||||||||||||||
| MAPLE SHADE | - | 9,957,611 | (13,506 | ) | - | 9,944,104 | 9,944,104 | 1,045,074 | 8,899,031 | - | 2009 | |||||||||||||||||||||||||||||||||
| PLAZA AT SHORT HILLS | 20,155,471 | 11,061,984 | 130,236 | 20,155,471 | 11,192,221 | 31,347,692 | 712,712 | 30,634,980 | 10,404,089 | 2014 | ||||||||||||||||||||||||||||||||||
| NORTH BRUNSWICK PLAZA | 3,204,978 | 12,819,912 | 21,573,552 | 3,204,978 | 34,393,464 | 37,598,442 | 15,630,063 | 21,968,379 | - | 1994 | ||||||||||||||||||||||||||||||||||
| PISCATAWAY TOWN CENTER | 3,851,839 | 15,410,851 | 692,255 | 3,851,839 | 16,103,106 | 19,954,945 | 6,995,110 | 12,959,835 | 10,337,257 | 1998 | ||||||||||||||||||||||||||||||||||
| RIDGEWOOD S.C. | 450,000 | 2,106,566 | 1,015,675 | 450,000 | 3,122,241 | 3,572,241 | 1,489,477 | 2,082,764 | - | 1993 | ||||||||||||||||||||||||||||||||||
| UNION CRESCENT III-BEST BUY | 7,895,483 | 3,010,640 | 28,918,366 | 8,696,579 | 31,127,911 | 39,824,489 | 9,183,119 | 30,641,371 | - | 2007 | ||||||||||||||||||||||||||||||||||
| WESTMONT PLAZA | 601,655 | 2,404,604 | 10,803,761 | 601,655 | 13,208,365 | 13,810,020 | 5,493,254 | 8,316,766 | - | 1994 | ||||||||||||||||||||||||||||||||||
| WILLOWBROOK PLAZA | 15,320,436 | 40,996,874 | (949,221 | ) | 15,320,436 | 40,047,653 | 55,368,089 | 9,767,694 | 45,600,395 | - | 2009 | |||||||||||||||||||||||||||||||||
| PLAZA PASEO DEL-NORTE | 4,653,197 | 18,633,584 | 2,039,707 | 4,653,197 | 20,673,291 | 25,326,488 | 8,721,172 | 16,605,316 | - | 1998 | ||||||||||||||||||||||||||||||||||
| WARM SPRINGS PROMENADE | 7,226,363 | 19,109,946 | 2,591,393 | 7,226,363 | 21,701,339 | 28,927,702 | 6,122,329 | 22,805,373 | - | 2009 | ||||||||||||||||||||||||||||||||||
| DEL MONTE PLAZA | 2,489,429 | 5,590,415 | 538,239 | 2,210,000 | 6,408,083 | 8,618,084 | 2,362,517 | 6,255,567 | 3,142,741 | 2006 | ||||||||||||||||||||||||||||||||||
| D'ANDREA MARKETPLACE | 11,556,067 | 29,435,364 | (264,352 | ) | 11,556,067 | 29,171,012 | 40,727,079 | 5,719,951 | 35,007,129 | 13,162,890 | 2007 | |||||||||||||||||||||||||||||||||
| KEY BANK BUILDING | 1,500,000 | 40,486,755 | (0 | ) | 1,500,000 | 40,486,755 | 41,986,755 | 15,145,260 | 26,841,495 | 4,383,315 | 2006 | |||||||||||||||||||||||||||||||||
| BRIDGEHAMPTON COMMONS-W&E SIDE | 1,811,752 | 3,107,232 | 25,473,731 | 1,858,188 | 28,534,527 | 30,392,715 | 17,600,084 | 12,792,632 | - | 1972 | ||||||||||||||||||||||||||||||||||
| OCEAN PLAZA | 564,097 | 2,268,768 | 8,468 | 564,097 | 2,277,236 | 2,841,333 | 685,078 | 2,156,255 | - | 2003 | ||||||||||||||||||||||||||||||||||
| KINGS HIGHWAY | 2,743,820 | 6,811,268 | 1,338,513 | 2,743,820 | 8,149,781 | 10,893,601 | 2,781,585 | 8,112,016 | - | 2004 | ||||||||||||||||||||||||||||||||||
| HOMEPORT - RALPH AVE | 4,414,466 | 11,339,857 | 3,136,639 | 4,414,467 | 14,476,497 | 18,890,963 | 4,202,989 | 14,687,974 | - | 2004 | ||||||||||||||||||||||||||||||||||
| BELLMORE S.C. | 1,272,269 | 3,183,547 | 913,692 | 1,272,269 | 4,097,239 | 5,369,508 | 1,193,447 | 4,176,061 | - | 2004 | ||||||||||||||||||||||||||||||||||
| MARKET AT BAY SHORE | 12,359,621 | 30,707,802 | 2,552,934 | 12,359,621 | 33,260,736 | 45,620,357 | 9,910,717 | 35,709,640 | 12,000,000 | 2006 | ||||||||||||||||||||||||||||||||||
| KEY FOOD - ATLANTIC AVE | 2,272,500 | 5,624,589 | 515,023 | 4,808,822 | 3,603,290 | 8,412,112 | 235,843 | 8,176,269 | - | 2012 | ||||||||||||||||||||||||||||||||||
| KING KULLEN PLAZA | 5,968,082 | 23,243,404 | 5,401,020 | 5,980,130 | 28,632,376 | 34,612,506 | 11,497,083 | 23,115,423 | - | 1998 | ||||||||||||||||||||||||||||||||||
| PATHMARK SHOPPING CENTER | 6,714,664 | 17,359,161 | 526,939 | 6,714,664 | 17,886,100 | 24,600,764 | 5,224,830 | 19,375,934 | - | 2006 | ||||||||||||||||||||||||||||||||||
| BIRCHWOOD PLAZA COMMACK | 3,630,000 | 4,774,791 | 274,673 | 3,630,000 | 5,049,464 | 8,679,464 | 1,518,437 | 7,161,027 | - | 2007 | ||||||||||||||||||||||||||||||||||
| ELMONT S.C. | 3,011,658 | 7,606,066 | 2,751,121 | 3,011,658 | 10,357,187 | 13,368,845 | 2,950,622 | 10,418,223 | - | 2004 | ||||||||||||||||||||||||||||||||||
| ELMSFORD CENTER 1 | 4,134,273 | 1,193,084 | - | 4,134,273 | 1,193,084 | 5,327,357 | 47,368 | 5,279,989 | - | 2013 | ||||||||||||||||||||||||||||||||||
| ELMSFORD CENTER 2 | 4,076,403 | 15,598,504 | 287,918 | 4,076,403 | 15,886,422 | 19,962,825 | 744,122 | 19,218,703 | - | 2013 | ||||||||||||||||||||||||||||||||||
| FRANKLIN SQUARE S.C. | 1,078,541 | 2,516,581 | 3,861,816 | 1,078,541 | 6,378,397 | 7,456,937 | 1,743,245 | 5,713,693 | - | 2004 | ||||||||||||||||||||||||||||||||||
| KISSENA BOULEVARD SHOPPING CTR | 11,610,000 | 2,933,487 | 18,818 | 11,610,000 | 2,952,305 | 14,562,305 | 909,227 | 13,653,078 | - | 2007 | ||||||||||||||||||||||||||||||||||
| SCOTIA CROSSING | 110,002 | - | - | 110,002 | - | 110,002 | - | 110,002 | - | 2014 | ||||||||||||||||||||||||||||||||||
| HAMPTON BAYS PLAZA | 1,495,105 | 5,979,320 | 3,304,710 | 1,495,105 | 9,284,031 | 10,779,135 | 6,063,996 | 4,715,140 | - | 1989 | ||||||||||||||||||||||||||||||||||
| HICKSVILLE PLAZA | 3,542,739 | 8,266,375 | 1,962,085 | 3,542,739 | 10,228,460 | 13,771,199 | 3,154,909 | 10,616,290 | - | 2004 | ||||||||||||||||||||||||||||||||||
| TURNPIKE PLAZA | 2,471,832 | 5,839,416 | 125,480 | 2,471,832 | 5,964,896 | 8,436,728 | 1,387,516 | 7,049,212 | - | 2011 | ||||||||||||||||||||||||||||||||||
| JERICHO COMMONS SOUTH | 12,368,330 | 33,071,495 | 247,072 | 12,368,330 | 33,318,567 | 45,686,897 | 7,857,163 | 37,829,735 | 10,879,015 | 2007 | ||||||||||||||||||||||||||||||||||
| 501 NORTH BROADWAY | - | 1,175,543 | 168,384 | - | 1,343,927 | 1,343,927 | 627,187 | 716,741 | - | 2007 | ||||||||||||||||||||||||||||||||||
| MERRY LANE (PARKING LOT) | 1,485,531 | 1,749 | 539 | 1,485,531 | 2,288 | 1,487,819 | 301 | 1,487,517 | - | 2007 | ||||||||||||||||||||||||||||||||||
| FAMILY DOLLAR UNION TURNPIKE | 909,000 | 2,249,775 | 230,747 | 1,056,709 | 2,332,813 | 3,389,522 | 243,658 | 3,145,864 | - | 2012 | ||||||||||||||||||||||||||||||||||
| LITTLE NECK PLAZA | 3,277,254 | 13,161,218 | 4,397,150 | 3,277,253 | 17,558,368 | 20,835,622 | 4,962,020 | 15,873,601 | - | 2003 | ||||||||||||||||||||||||||||||||||
| KEY FOOD - 21ST STREET | 1,090,800 | 2,699,730 | (164,800 | ) | 1,669,153 | 1,956,577 | 3,625,730 | 105,104 | 3,520,626 | - | 2012 | |||||||||||||||||||||||||||||||||
| MANHASSET CENTER | 4,567,003 | 19,165,808 | 31,215,571 | 3,471,939 | 51,476,443 | 54,948,382 | 20,852,172 | 34,096,210 | - | 1999 | ||||||||||||||||||||||||||||||||||
| MANHASSET CENTER(residential) | 950,000 | - | 950,000 | - | 950,000 | - | 950,000 | - | 2012 | |||||||||||||||||||||||||||||||||||
| MASPETH QUEENS-DUANE READE | 1,872,013 | 4,827,940 | 931,187 | 1,872,013 | 5,759,126 | 7,631,139 | 1,758,704 | 5,872,435 | - | 2004 | ||||||||||||||||||||||||||||||||||
| NORTH MASSAPEQUA S.C. | 1,880,816 | 4,388,549 | 563,246 | 1,625,898 | 5,206,713 | 6,832,611 | 1,781,701 | 5,050,910 | - | 2004 | ||||||||||||||||||||||||||||||||||
| MINEOLA SHOPPING CENTER | 4,150,000 | 7,520,692 | (407,329 | ) | 4,150,000 | 7,113,364 | 11,263,364 | 1,699,076 | 9,564,288 | - | 2007 | |||||||||||||||||||||||||||||||||
| BIRCHWOOD PARK | 3,507,162 | 4,126 | 121,538 | 3,507,406 | 125,421 | 3,632,827 | 654 | 3,632,172 | - | 2007 | ||||||||||||||||||||||||||||||||||
| SMITHTOWN PLAZA | 3,528,000 | 7,364,098 | 292,668 | 3,528,000 | 7,656,766 | 11,184,766 | 1,566,372 | 9,618,394 | - | 2009 | ||||||||||||||||||||||||||||||||||
| MANETTO HILL PLAZA | 263,693 | 584,031 | 9,795,009 | 263,693 | 10,379,040 | 10,642,733 | 5,707,110 | 4,935,622 | - | 1969 | ||||||||||||||||||||||||||||||||||
| SYOSSET S.C. | 106,655 | 76,197 | 1,553,836 | 106,655 | 1,630,033 | 1,736,688 | 1,056,476 | 680,212 | - | 1990 | ||||||||||||||||||||||||||||||||||
| RICHMOND S.C. | 2,280,000 | 9,027,951 | 11,412,579 | 2,280,000 | 20,440,530 | 22,720,530 | 10,409,009 | 12,311,521 | - | 1989 | ||||||||||||||||||||||||||||||||||
| GREENRIDGE - OUT PARCEL | 2,940,000 | 11,811,964 | 5,878,902 | 3,148,424 | 17,482,442 | 20,630,866 | 5,613,162 | 15,017,705 | - | 1997 | ||||||||||||||||||||||||||||||||||
| FNC STATEN ISLAND PLAZA | 5,600,744 | 6,788,460 | (1,588,858 | ) | 5,600,744 | 5,199,602 | 10,800,346 | 480,977 | 10,319,368 | - | 2005 | |||||||||||||||||||||||||||||||||
| HYLAN PLAZA | 28,723,536 | 38,232,267 | 34,004,820 | 28,723,536 | 72,237,088 | 100,960,623 | 22,268,067 | 78,692,557 | - | 2006 | ||||||||||||||||||||||||||||||||||
| FOREST AVENUE PLAZA | 4,558,592 | 10,441,408 | 155,848 | 4,558,592 | 10,597,256 | 15,155,848 | 3,330,984 | 11,824,864 | - | 2005 | ||||||||||||||||||||||||||||||||||
| INDEPENDENCE PLAZA | 12,279,093 | 34,813,852 | 117,472 | 12,279,093 | 34,931,324 | 47,210,417 | 414,095 | 46,796,322 | 32,656,925 | 2014 | ||||||||||||||||||||||||||||||||||
| KEY FOOD - CENTRAL AVE. | 2,787,600 | 6,899,310 | (394,910 | ) | 2,603,321 | 6,688,679 | 9,292,000 | 374,670 | 8,917,330 | - | 2012 | |||||||||||||||||||||||||||||||||
| WHITE PLAINS S.C. | 1,777,775 | 4,453,894 | 1,918,406 | 1,777,775 | 6,372,300 | 8,150,074 | 1,992,461 | 6,157,613 | - | 2004 | ||||||||||||||||||||||||||||||||||
| CHAMPION FOOD SUPERMARKET | 757,500 | 1,874,813 | (24,388 | ) | 2,241,118 | 366,807 | 2,607,925 | 53,904 | 2,554,021 | - | 2012 | |||||||||||||||||||||||||||||||||
| SHOPRITE S.C. | 871,977 | 3,487,909 | - | 871,977 | 3,487,909 | 4,359,886 | 1,958,950 | 2,400,936 | - | 1998 | ||||||||||||||||||||||||||||||||||
| ROMAINE PLAZA | 782,459 | 1,825,737 | 588,133 | 782,459 | 2,413,870 | 3,196,329 | 448,118 | 2,748,211 | - | 2005 | ||||||||||||||||||||||||||||||||||
| BEAVERCREEK PLAZA | 635,228 | 3,024,722 | 4,282,441 | 635,228 | 7,307,163 | 7,942,391 | 4,928,357 | 3,014,034 | - | 1986 | ||||||||||||||||||||||||||||||||||
| OLENTANGY PLAZA | 764,517 | 1,833,600 | 2,340,830 | 764,517 | 4,174,430 | 4,938,947 | 3,792,598 | 1,146,349 | - | 1988 | ||||||||||||||||||||||||||||||||||
| KENT CENTER | 2,261,530 | - | (1,434,789 | ) | 747,828 | 78,913 | 826,741 | 65,874 | 760,867 | - | 1995 | |||||||||||||||||||||||||||||||||
| TOPS PLAZA | 626,818 | 3,712,045 | 35,000 | 626,818 | 3,747,045 | 4,373,862 | 2,867,187 | 1,506,675 | - | 1999 | ||||||||||||||||||||||||||||||||||
| HIGH PARK CTR RETAIL | 3,783,875 | - | (2,342,306 | ) | 921,704 | 519,865 | 1,441,569 | - | 1,441,569 | - | 2001 | |||||||||||||||||||||||||||||||||
| OREGON TRAIL CENTER | 5,802,422 | 12,622,879 | 448,082 | 5,802,422 | 13,070,961 | 18,873,383 | 3,992,901 | 14,880,482 | - | 2009 | ||||||||||||||||||||||||||||||||||
| POWELL VALLEY JUNCTION | 5,062,500 | 3,152,982 | (2,690,840 | ) | 2,035,125 | 3,489,518 | 5,524,642 | 1,239,424 | 4,285,219 | - | 2009 | |||||||||||||||||||||||||||||||||
| MCMINNVILLE PLAZA | 4,062,327 | - | 984,452 | 4,062,327 | 984,452 | 5,046,779 | 49,822 | 4,996,958 | - | 2006 | ||||||||||||||||||||||||||||||||||
| HOSPITAL GARAGE & MED. OFFICE | - | 30,061,177 | 59,094 | - | 30,120,271 | 30,120,271 | 7,336,025 | 22,784,246 | - | 2004 | ||||||||||||||||||||||||||||||||||
| SUBURBAN SQUARE | 70,679,871 | 166,351,381 | 5,177,378 | 71,279,871 | 170,928,759 | 242,208,630 | 42,988,797 | 199,219,834 | - | 2007 | ||||||||||||||||||||||||||||||||||
| CHIPPEWA PLAZA | 2,881,525 | 11,526,101 | 153,289 | 2,881,525 | 11,679,391 | 14,560,916 | 4,522,581 | 10,038,335 | 4,070,899 | 2000 | ||||||||||||||||||||||||||||||||||
| CARNEGIE PLAZA | - | 3,298,908 | 17,747 | - | 3,316,655 | 3,316,655 | 1,275,637 | 2,041,019 | - | 1999 | ||||||||||||||||||||||||||||||||||
| CENTER SQUARE SHOPPING CENTER | 731,888 | 2,927,551 | 1,318,843 | 731,888 | 4,246,394 | 4,978,282 | 2,504,821 | 2,473,461 | - | 1996 | ||||||||||||||||||||||||||||||||||
| WAYNE PLAZA | 6,127,623 | 15,605,012 | 319,188 | 6,135,670 | 15,916,154 | 22,051,824 | 3,043,914 | 19,007,909 | 13,422,189 | 2008 | ||||||||||||||||||||||||||||||||||
| CHAMBERSBURG CROSSING | 9,090,288 | - | 26,422,967 | 8,790,288 | 26,722,967 | 35,513,255 | 5,922,971 | 29,590,284 | - | 2006 | ||||||||||||||||||||||||||||||||||
| DEVON VILLAGE | 4,856,379 | 25,846,910 | 4,378,945 | 4,856,379 | 30,225,855 | 35,082,234 | 2,806,261 | 32,275,973 | - | 2012 | ||||||||||||||||||||||||||||||||||
| POCONO PLAZA | 1,050,000 | 2,372,628 | 1,474,271 | 1,050,000 | 3,846,899 | 4,896,899 | 3,091,267 | 1,805,632 | - | 1973 | ||||||||||||||||||||||||||||||||||
| RIDGE PIKE PLAZA | 1,525,337 | 4,251,732 | 3,100,364 | 1,525,337 | 7,352,097 | 8,877,433 | 1,479,018 | 7,398,415 | - | 2008 | ||||||||||||||||||||||||||||||||||
| ACME SUPERMARKET S.C. | 176,666 | 4,895,360 | - | 176,666 | 4,895,360 | 5,072,026 | 1,882,831 | 3,189,195 | - | 1999 | ||||||||||||||||||||||||||||||||||
| WHITELAND TOWN CENTER | 731,888 | 2,927,551 | - | 731,888 | 2,927,551 | 3,659,439 | 1,376,200 | 2,283,239 | - | 1996 | ||||||||||||||||||||||||||||||||||
| EASTWICK WELLNESS CENTER | 889,001 | 2,762,888 | 3,074,728 | 889,001 | 5,837,616 | 6,726,617 | 2,570,380 | 4,156,238 | - | 1997 | ||||||||||||||||||||||||||||||||||
| HARRISBURG EAST SHOPPING CTR. | 452,888 | 6,665,238 | 6,524,356 | 3,002,888 | 10,639,594 | 13,642,482 | 8,061,006 | 5,581,475 | - | 2002 | ||||||||||||||||||||||||||||||||||
| HAMBURG WELLNESS CENTER | 439,232 | - | 2,023,428 | 494,982 | 1,967,677 | 2,462,660 | 644,524 | 1,818,136 | 1,835,495 | 2000 | ||||||||||||||||||||||||||||||||||
| TOWNSHIP LINE S.C. | 731,888 | 2,927,551 | - | 731,888 | 2,927,551 | 3,659,439 | 1,376,200 | 2,283,239 | - | 1996 | ||||||||||||||||||||||||||||||||||
| NORRITON SQUARE | 686,134 | 2,664,535 | 3,842,548 | 774,084 | 6,419,133 | 7,193,217 | 4,537,665 | 2,655,552 | - | 1984 | ||||||||||||||||||||||||||||||||||
| NEW KENSINGTON S.C | 521,945 | 2,548,322 | 781,570 | 521,945 | 3,329,892 | 3,851,837 | 2,987,164 | 864,673 | - | 1986 | ||||||||||||||||||||||||||||||||||
| FRANKFORD AVENUE S.C. | 731,888 | 2,927,551 | - | 731,888 | 2,927,551 | 3,659,439 | 1,376,200 | 2,283,239 | - | 1996 | ||||||||||||||||||||||||||||||||||
| WEXFORD PLAZA | 6,413,635 | 9,774,600 | 8,336,827 | 6,349,690 | 18,175,372 | 24,525,062 | 3,197,569 | 21,327,494 | - | 2010 | ||||||||||||||||||||||||||||||||||
| CROSSROADS PLAZA | 788,761 | 3,155,044 | 12,773,089 | 976,439 | 15,740,455 | 16,716,894 | 9,122,267 | 7,594,627 | 9,001,648 | 1986 | ||||||||||||||||||||||||||||||||||
| SPRINGFIELD S.C. | 919,998 | 4,981,589 | 11,295,550 | 920,000 | 16,277,137 | 17,197,137 | 7,778,593 | 9,418,544 | - | 1983 | ||||||||||||||||||||||||||||||||||
| SHREWSBURY SQUARE S.C. | 8,066,107 | 16,997,997 | (1,656,097 | ) | 6,410,009 | 16,997,997 | 23,408,007 | 647,992 | 22,760,015 | - | 2014 | |||||||||||||||||||||||||||||||||
| CENTURY III MALL | 1,468,342 | - | 85,239 | 1,468,342 | 85,239 | 1,553,580 | 2,202 | 1,551,378 | - | 1986 | ||||||||||||||||||||||||||||||||||
| WHITEHALL MALL | - | 5,195,577 | - | - | 5,195,577 | 5,195,577 | 2,442,366 | 2,753,211 | - | 1996 | ||||||||||||||||||||||||||||||||||
| WYNNEWOOD | 15,042,165 | - | 159,278 | 15,201,443 | - | 15,201,443 | - | 15,201,443 | - | 2014 | ||||||||||||||||||||||||||||||||||
| WEST MARKET ST. PLAZA | 188,562 | 1,158,307 | 41,711 | 188,562 | 1,200,019 | 1,388,581 | 1,160,740 | 227,840 | - | 1986 | ||||||||||||||||||||||||||||||||||
| REXVILLE TOWN CENTER | 24,872,982 | 48,688,161 | 6,819,781 | 25,678,064 | 54,702,859 | 80,380,923 | 26,186,213 | 54,194,711 | - | 2006 | ||||||||||||||||||||||||||||||||||
| PLAZA CENTRO - COSTCO | 3,627,973 | 10,752,213 | 1,538,764 | 3,866,206 | 12,052,744 | 15,918,950 | 5,995,551 | 9,923,399 | - | 2006 | ||||||||||||||||||||||||||||||||||
| PLAZA CENTRO - MALL | 19,873,263 | 58,719,179 | 7,951,800 | 19,408,112 | 67,136,129 | 86,544,241 | 32,672,168 | 53,872,073 | - | 2006 | ||||||||||||||||||||||||||||||||||
| PLAZA CENTRO - RETAIL | 5,935,566 | 16,509,748 | 2,539,287 | 6,026,070 | 18,958,531 | 24,984,601 | 9,316,292 | 15,668,309 | - | 2006 | ||||||||||||||||||||||||||||||||||
| PLAZA CENTRO - SAM'S CLUB | 6,643,224 | 20,224,758 | 2,327,441 | 6,520,090 | 22,675,333 | 29,195,423 | 21,334,869 | 7,860,554 | - | 2006 | ||||||||||||||||||||||||||||||||||
| LOS COLOBOS - BUILDERS SQUARE | 4,404,593 | 9,627,903 | 1,364,158 | 4,461,145 | 10,935,510 | 15,396,655 | 7,795,622 | 7,601,033 | - | 2006 | ||||||||||||||||||||||||||||||||||
| LOS COLOBOS - KMART | 4,594,944 | 10,120,147 | 729,128 | 4,402,338 | 11,041,880 | 15,444,219 | 8,108,207 | 7,336,012 | - | 2006 | ||||||||||||||||||||||||||||||||||
| LOS COLOBOS I | 12,890,882 | 26,046,669 | 3,374,075 | 13,613,375 | 28,698,251 | 42,311,627 | 14,345,544 | 27,966,082 | - | 2006 | ||||||||||||||||||||||||||||||||||
| LOS COLOBOS II | 14,893,698 | 30,680,556 | 5,707,100 | 15,142,300 | 36,139,054 | 51,281,355 | 17,115,737 | 34,165,617 | - | 2006 | ||||||||||||||||||||||||||||||||||
| WESTERN PLAZA - MAYAQUEZ ONE | 10,857,773 | 12,252,522 | 1,279,762 | 11,241,993 | 13,148,064 | 24,390,058 | 7,148,603 | 17,241,455 | - | 2006 | ||||||||||||||||||||||||||||||||||
| WESTERN PLAZA - MAYAGUEZ TWO | 16,874,345 | 19,911,045 | 1,814,204 | 16,872,647 | 21,726,947 | 38,599,594 | 11,816,196 | 26,783,398 | - | 2006 | ||||||||||||||||||||||||||||||||||
| MANATI VILLA MARIA SC | 2,781,447 | 5,673,119 | 1,523,630 | 2,606,588 | 7,371,608 | 9,978,196 | 3,693,844 | 6,284,352 | - | 2006 | ||||||||||||||||||||||||||||||||||
| PONCE TOWN CENTER | 14,432,778 | 28,448,754 | 5,288,858 | 14,903,024 | 33,267,366 | 48,170,390 | 12,122,304 | 36,048,086 | - | 2006 | ||||||||||||||||||||||||||||||||||
| TRUJILLO ALTO PLAZA | 12,053,673 | 24,445,858 | 4,207,010 | 12,289,288 | 28,417,254 | 40,706,542 | 15,433,436 | 25,273,105 | - | 2006 | ||||||||||||||||||||||||||||||||||
| MARSHALL PLAZA | 1,886,600 | 7,575,302 | 1,962,567 | 1,886,600 | 9,537,869 | 11,424,469 | 4,391,457 | 7,033,012 | - | 1998 | ||||||||||||||||||||||||||||||||||
| ST. ANDREWS CENTER | 730,164 | 3,132,092 | 18,701,529 | 730,164 | 21,833,621 | 22,563,785 | 8,197,639 | 14,366,146 | - | 1978 | ||||||||||||||||||||||||||||||||||
| WESTWOOD PLAZA | 1,744,430 | 6,986,094 | 4,270,591 | 1,744,430 | 11,256,685 | 13,001,115 | 5,210,087 | 7,791,028 | - | 1995 | ||||||||||||||||||||||||||||||||||
| GALLERY SC | 2,209,812 | 8,850,864 | 1,319,204 | 2,209,811 | 10,170,069 | 12,379,880 | 4,403,460 | 7,976,420 | - | 1997 | ||||||||||||||||||||||||||||||||||
| CHERRYDALE POINT | 5,801,948 | 32,055,019 | 1,578,531 | 5,801,948 | 33,633,550 | 39,435,498 | 6,266,868 | 33,168,630 | - | 2009 | ||||||||||||||||||||||||||||||||||
| WOODRUFF SHOPPING CENTER | 3,110,439 | 15,501,117 | 1,182,533 | 3,465,199 | 16,328,890 | 19,794,089 | 1,936,862 | 17,857,227 | - | 2010 | ||||||||||||||||||||||||||||||||||
| FOREST PARK | 1,920,241 | 9,544,875 | 115,949 | 1,920,241 | 9,660,824 | 11,581,064 | 829,459 | 10,751,606 | - | 2012 | ||||||||||||||||||||||||||||||||||
| OLD TOWNE VILLAGE | - | 4,133,904 | 3,130,712 | - | 7,264,616 | 7,264,616 | 5,702,557 | 1,562,059 | - | 1978 | ||||||||||||||||||||||||||||||||||
| HICKORY RIDGE COMMONS | 596,347 | 2,545,033 | (2,404,809 | ) | 683,820 | 52,750 | 736,571 | 18,373 | 718,198 | - | 2000 | |||||||||||||||||||||||||||||||||
| CENTER OF THE HILLS | 2,923,585 | 11,706,145 | 976,542 | 2,923,585 | 12,682,687 | 15,606,272 | 5,669,474 | 9,936,798 | 9,504,786 | 2008 | ||||||||||||||||||||||||||||||||||
| ARLINGTON CENTER | 3,160,203 | 2,285,378 | 490,738 | 3,160,203 | 2,776,116 | 5,936,320 | 1,050,759 | 4,885,560 | - | 1997 | ||||||||||||||||||||||||||||||||||
| DOWLEN TOWN CENTER-II | 2,244,581 | - | (722,251 | ) | 484,828 | 1,037,502 | 1,522,330 | 130,547 | 1,391,783 | - | 2002 | |||||||||||||||||||||||||||||||||
| GATEWAY STATION | 1,373,692 | 28,145,158 | 27,589 | 1,374,880 | 28,171,558 | 29,546,438 | 2,266,614 | 27,279,824 | - | 2011 | ||||||||||||||||||||||||||||||||||
| BAYTOWN VILLAGE S.C. | 500,422 | 2,431,651 | 790,598 | 500,422 | 3,222,249 | 3,722,671 | 1,352,349 | 2,370,322 | - | 1996 | ||||||||||||||||||||||||||||||||||
| BROWNSVILLE TOWNE CENTER | 8,678,107 | - | 25,971,206 | 7,943,925 | 26,705,388 | 34,649,313 | 3,806,819 | 30,842,493 | - | 2005 | ||||||||||||||||||||||||||||||||||
| ISLAND GATE PLAZA | - | 944,562 | 3,713,781 | - | 4,658,343 | 4,658,343 | 1,469,567 | 3,188,776 | - | 1997 | ||||||||||||||||||||||||||||||||||
| ISLAND GATE PLAZA | 4,343,000 | 4,723,215 | 513,575 | 4,343,000 | 5,236,790 | 9,579,790 | 825,275 | 8,754,515 | - | 2011 | ||||||||||||||||||||||||||||||||||
| PRESTON LEBANON CROSSING | 13,552,180 | - | 26,376,826 | 12,163,694 | 27,765,312 | 39,929,006 | 4,143,527 | 35,785,479 | - | 2006 | ||||||||||||||||||||||||||||||||||
| LAKE PRAIRIE TOWN CROSSING | 7,897,491 | - | 27,671,718 | 6,783,464 | 28,785,745 | 35,569,209 | 3,964,706 | 31,604,503 | - | 2006 | ||||||||||||||||||||||||||||||||||
| CENTER AT BAYBROOK | 6,941,017 | 27,727,491 | 9,334,996 | 6,928,120 | 37,075,384 | 44,003,504 | 13,448,991 | 30,554,513 | - | 1998 | ||||||||||||||||||||||||||||||||||
| CYPRESS TOWNE CENTER | 6,033,932 | - | 1,601,808 | 2,251,666 | 5,384,074 | 7,635,740 | 542,655 | 7,093,085 | - | 2003 | ||||||||||||||||||||||||||||||||||
| ATASCOCITA COMMONS SHOP.CTR. | 16,322,636 | 54,587,066 | 544,867 | 16,099,004 | 55,355,565 | 71,454,569 | 2,324,207 | 69,130,362 | 29,257,986 | 2013 | ||||||||||||||||||||||||||||||||||
| TOMBALL CROSSINGS | 8,517,427 | 28,484,450 | 114,708 | 7,964,894 | 29,151,691 | 37,116,585 | 1,698,446 | 35,418,139 | - | 2013 | ||||||||||||||||||||||||||||||||||
| SHOPS AT VISTA RIDGE | 3,257,199 | 13,029,416 | 1,717,627 | 3,257,199 | 14,747,043 | 18,004,242 | 5,945,193 | 12,059,050 | - | 1998 | ||||||||||||||||||||||||||||||||||
| VISTA RIDGE PLAZA | 2,926,495 | 11,716,483 | 2,049,044 | 2,926,495 | 13,765,528 | 16,692,022 | 5,882,035 | 10,809,987 | - | 1998 | ||||||||||||||||||||||||||||||||||
| VISTA RIDGE PLAZA | 2,276,575 | 9,106,300 | 1,317,829 | 2,276,575 | 10,424,129 | 12,700,704 | 4,253,118 | 8,447,586 | - | 1998 | ||||||||||||||||||||||||||||||||||
| SOUTH PLAINS PLAZA | 1,890,000 | 7,555,099 | 429,355 | 1,890,000 | 7,984,454 | 9,874,454 | 3,391,694 | 6,482,760 | - | 1998 | ||||||||||||||||||||||||||||||||||
| LAKE JACKSON | 1,562,328 | 4,144,212 | - | 1,562,328 | 4,144,212 | 5,706,540 | 766,120 | 4,940,420 | - | 2012 | ||||||||||||||||||||||||||||||||||
| KROGER PLAZA | 520,340 | 2,081,356 | 1,306,697 | 520,340 | 3,388,053 | 3,908,393 | 1,586,167 | 2,322,226 | - | 1995 | ||||||||||||||||||||||||||||||||||
| PARKER PLAZA - FEE | 7,846,946 | - | - | 7,846,946 | - | 7,846,946 | - | 7,846,946 | - | 2005 | ||||||||||||||||||||||||||||||||||
| ACCENT PLAZA | 500,414 | 2,830,835 | - | 500,414 | 2,830,835 | 3,331,249 | 1,319,331 | 2,011,918 | - | 1996 | ||||||||||||||||||||||||||||||||||
| SOUTHLAKE OAKS PHASE II-480 W. | 3,011,260 | 7,703,844 | (15,491 | ) | 3,019,951 | 7,679,663 | 10,699,613 | 2,315,047 | 8,384,566 | 6,021,169 | 2008 | |||||||||||||||||||||||||||||||||
| WOODBRIDGE SHOPPING CENTER | 2,568,705 | 6,813,716 | 60,806 | 2,568,705 | 6,874,522 | 9,443,227 | 667,659 | 8,775,568 | - | 2012 | ||||||||||||||||||||||||||||||||||
| GRAND PARKWAY MARKETPLACE | 25,363,548 | - | 143,568 | 25,507,115 | - | 25,507,115 | - | 25,507,115 | - | 2014 | ||||||||||||||||||||||||||||||||||
| WESTHEIMER PLAZA | 500,422 | 2,001,687 | 325,191 | 500,422 | 2,326,878 | 2,827,300 | 994,410 | 1,832,890 | - | 1996 | ||||||||||||||||||||||||||||||||||
| BURKE TOWN PLAZA | - | 43,240,068 | - | - | 43,240,068 | 43,240,068 | 1,509,822 | 41,730,246 | - | 2014 | ||||||||||||||||||||||||||||||||||
| SOUTHPARK S.C. | 125,376 | 3,476,073 | 2,217,311 | 125,376 | 5,693,384 | 5,818,760 | 1,526,202 | 4,292,558 | - | 1999 | ||||||||||||||||||||||||||||||||||
| OLD TOWN PLAZA | 4,500,000 | 41,569,735 | (12,974,433 | ) | 3,110,888 | 29,984,414 | 33,095,302 | 4,354,368 | 28,740,934 | - | 2007 | |||||||||||||||||||||||||||||||||
| SKYLINE VILLAGE | 10,145,283 | 28,764,045 | - | 10,145,283 | 28,764,045 | 38,909,329 | 492,448 | 38,416,881 | 29,697,018 | 2014 | ||||||||||||||||||||||||||||||||||
| WESTPARK CENTER | 82,544 | 2,289,288 | 280,600 | 82,544 | 2,569,889 | 2,652,432 | 869,787 | 1,782,645 | - | 1999 | ||||||||||||||||||||||||||||||||||
| BURLINGTON COAT CENTER | 670,500 | 2,751,375 | 130,641 | 670,500 | 2,882,016 | 3,552,516 | 1,386,299 | 2,166,217 | - | 1995 | ||||||||||||||||||||||||||||||||||
| TOWNE SQUARE | 8,499,373 | 24,302,141 | 512,093 | 8,499,373 | 24,814,234 | 33,313,607 | 415,794 | 32,897,813 | 25,710,177 | 2014 | ||||||||||||||||||||||||||||||||||
| VALLEY VIEW SHOPPING CENTER | 3,440,018 | 8,054,004 | 922,790 | 3,440,018 | 8,976,794 | 12,416,812 | 2,584,068 | 9,832,744 | - | 2004 | ||||||||||||||||||||||||||||||||||
| POTOMAC RUN PLAZA | 27,369,515 | 48,451,209 | 305,956 | 27,369,515 | 48,757,165 | 76,126,680 | 12,570,875 | 63,555,805 | - | 2008 | ||||||||||||||||||||||||||||||||||
| AUBURN NORTH | 7,785,841 | 18,157,625 | 1,074,174 | 7,785,841 | 19,231,799 | 27,017,641 | 5,775,639 | 21,242,002 | - | 2007 | ||||||||||||||||||||||||||||||||||
| THE MARKETPLACE AT FACTORIA | 60,502,358 | 92,696,231 | 2,354,321 | 60,502,358 | 95,050,553 | 155,552,911 | 7,803,614 | 147,749,297 | 56,857,908 | 2013 | ||||||||||||||||||||||||||||||||||
| FRONTIER VILLAGE SHOPPING CTR. | 10,750,863 | 35,191,222 | 96,299 | 10,750,863 | 35,287,521 | 46,038,384 | 3,111,365 | 42,927,020 | 31,643,060 | 2012 | ||||||||||||||||||||||||||||||||||
| OLYMPIA WEST OUTPARCEL | 360,000 | 799,640 | 100,360 | 360,000 | 900,000 | 1,260,000 | 56,241 | 1,203,759 | - | 2012 | ||||||||||||||||||||||||||||||||||
| SILVERDALE PLAZA | 3,875,013 | 32,148,487 | 86,050 | 3,755,613 | 32,353,937 | 36,109,550 | 2,844,561 | 33,264,989 | 24,394,731 | 2012 | ||||||||||||||||||||||||||||||||||
| CHARLES TOWN PLAZA | 602,000 | 3,725,871 | 11,278,885 | 602,000 | 15,004,756 | 15,606,756 | 9,362,187 | 6,244,570 | - | 1985 | ||||||||||||||||||||||||||||||||||
| BLUE RIDGE | 12,346,900 | 71,529,796 | (28,003,901 | ) | 13,994,125 | 41,878,669 | 55,872,795 | 16,496,256 | 39,376,539 | 7,368,694 | 2005 | |||||||||||||||||||||||||||||||||
| MICROPROPERTIES | 24,206,390 | 56,481,576 | 10,460,706 | 30,864,206 | 60,284,467 | 91,148,673 | 6,722,079 | 84,426,594 | - | 2012 | ||||||||||||||||||||||||||||||||||
| KRC NORTH LOAN IV, INC. | 23,516,663 | - | (2,015,885 | ) | 21,500,778 | - | 21,500,778 | - | 21,500,778 | - | 2013 | |||||||||||||||||||||||||||||||||
| CHILE-VINA DEL MAR | 11,096,948 | 720,781 | 45,117,456 | 13,501,473 | 43,433,712 | 56,935,185 | 2,891,239 | 54,043,945 | 36,650,616 | 2008 | ||||||||||||||||||||||||||||||||||
| MEXICO-HERMOSILLO | 11,424,531 | - | (10,355,772 | ) | 1,068,759 | 1,068,759 | - | 1,068,759 | - | 2008 | ||||||||||||||||||||||||||||||||||
| MEXICO-GIGANTE ACQ. | 7,568,417 | 19,878,026 | (11,908,947 | ) | 4,795,056 | 10,742,440 | 15,537,496 | 3,567,521 | 11,969,975 | - | 2007 | |||||||||||||||||||||||||||||||||
| MEXICO-MOTOROLA | 47,272,528 | - | (40,330,101 | ) | 6,942,427 | 6,942,427 | - | 6,942,427 | - | 2006 | ||||||||||||||||||||||||||||||||||
| MEXICO-NON ADM BT-LOS CABOS | 10,873,070 | 1,257,517 | 954,629 | 5,068,597 | 8,016,619 | 13,085,216 | 2,786,820 | 10,298,396 | - | 2007 | ||||||||||||||||||||||||||||||||||
| MEXICO-PLAZA SORIANA | 2,639,975 | 346,945 | (100,696 | ) | 2,123,700 | 762,524 | 2,886,224 | - | 2,886,224 | - | 2007 | |||||||||||||||||||||||||||||||||
| MEXICO-TAPACHULA | 13,716,428 | - | (12,595,351 | ) | 1,121,076 | 1,121,076 | - | 1,121,076 | - | 2007 | ||||||||||||||||||||||||||||||||||
| MEXICO-WALDO ACQ. | 8,929,278 | 16,888,627 | (24,120,215 | ) | 213,904 | 1,483,786 | 1,697,690 | 681,793 | 1,015,897 | - | 2007 | |||||||||||||||||||||||||||||||||
| BALANCE OF PORTFOLIO | 1,907,178 | 65,127,203 | (21,908,044 | ) | 1,918,491.90 | 43,207,845.06 | 45,126,336 | 32,787,696.57 | 12,338,639 | - | ||||||||||||||||||||||||||||||||||
| TOTALS | 2,535,549,532 | 6,092,869,128 | 1,391,823,000 | 2,446,951,825 | 7,571,273,950 | 10,018,225,775 | 1,955,405,720 | 8,062,820,055 | 1,428,130,972 |
Depreciation and amortization are provided on the straight-line method over the estimated useful lives of the assets as follows:
| Buildings....................15 to 50 years | |||
|---|---|---|---|
| Fixtures, building and leasehold improvements.................Terms of leases or useful lives, whichever is shorter | |||
| (including certain identified intangible assets) |
The aggregate cost for Federal income tax purposes was approximately $8.6 billion at December 31, 2014.
The changes in total real estate assets for the years ended December 31, 2014, 2013 and 2012, are as follows:
| 2014 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance, beginning of period | $ | 9,123,343,869 | $ | 8,947,286,646 | $ | 8,771,256,852 | ||||||
| Acquisitions | 548,553,619 | 475,108,219 | 411,166,315 | |||||||||
| Improvements | 134,921,993 | 107,411,806 | 85,801,777 | |||||||||
| Transfers from (to) unconsolidated joint ventures | 1,065,330,540 | 317,995,154 | 212,231,319 | |||||||||
| Sales | (781,200,981 | ) | (559,328,593 | ) | (503,767,086 | ) | ||||||
| Assets held for sale | - | (77,664,078 | ) | (9,845,065 | ) | |||||||
| Adjustment of fully depreciated asset | (8,628,954 | ) | (4,780,841 | ) | (21,711,782 | ) | ||||||
| Adjustment of property carrying values | (32,935,408 | ) | (69,463,649 | ) | (34,121,504 | ) | ||||||
| Change in exchange rate | (31,158,903 | ) | (13,220,795 | ) | 36,275,820 | |||||||
| Balance, end of period | $ | 10,018,225,775 | $ | 9,123,343,869 | $ | 8,947,286,646 |
The changes in accumulated depreciation for the years ended December 31, 2014, 2013 and 2012 are as follows:
| 2014 | 2013 | 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance, beginning of period | $ | 1,878,680,836 | $ | 1,745,461,577 | $ | 1,693,089,989 | ||||||
| Depreciation for year | 256,088,382 | 243,011,431 | 248,426,786 | |||||||||
| Transfers (to) unconsolidated joint ventures | - | - | (8,390,550 | ) | ||||||||
| Sales | (167,458,882 | ) | (96,915,316 | ) | (161,515,292 | ) | ||||||
| Adjustment of fully depreciated asset | (8,628,954 | ) | (4,780,841 | ) | (21,711,782 | ) | ||||||
| Assets held for sale | - | (7,351,096 | ) | (6,582,611 | ) | |||||||
| Change in exchange rate | (3,275,662 | ) | (744,919 | ) | 2,145,037 | |||||||
| Balance, end of period | $ | 1,955,405,720 | $ | 1,878,680,836 | $ | 1,745,461,577 |
Reclassifications:
Certain Amounts in the Prior Period Have Been Reclassified in Order to Conform with the Current Period's Presentation.
KIMCO REALTY CORPORATION AND SUBSIDIARIES
Schedule IV - Mortgage Loans on Real Estate
As of December 31, 2014
(in thousands)
| Type of Loan/Borrower | Description | Location (c) | Interest Accrual Rates | Interest Payment Rates | Final Maturity Date | Periodic Payment Terms (a) | Prior Liens | Face Amount of Mortgages or Maximum Available Credit (b) | Carrying Amount of Mortgages (b) (c) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mortgage Loans: | ||||||||||||||||||||||||
| Borrower A | Retail | Various, Mexico | TIIE rate + 3.25% | TIIE rate + 3.25% | 8/16/2015 | P& I | - | $ | 34,268 | $ | 34,268 | |||||||||||||
| Borrower B | Retail | Various, Mexico | Libor + 2.5% | Libor + 2.5% | 8/16/2015 | P& I | - | 15,000 | 15,000 | |||||||||||||||
| Borrower C | Retail | Westport, CT | 6.50 | % | 6.50 | % | 3/4/2033 | I | - | 5,014 | 5,014 | |||||||||||||
| Borrower D | Retail | Las Vegas, NV | 12.00 | % | 12.00 | % | 5/14/2033 | I | - | 3,075 | 3,075 | |||||||||||||
| Borrower E | NonRetail | Toronto, ON | 7.00 | % | 7.00 | % | 3/28/2018 | P& I | - | 3,513 | 2,972 | |||||||||||||
| Borrower F | Retail | Mexicali, Mexico | 7.00 | % | 7.00 | % | 6/16/2015 | I | - | 2,718 | 2,718 | |||||||||||||
| Borrower G | Retail | Miami, FL | 7.57 | % | 7.57 | % | 6/1/2019 | P& I | - | 4,201 | 2,363 | |||||||||||||
| Borrower H | Retail | Miami, FL | 7.57 | % | 7.57 | % | 6/1/2019 | P& I | - | 3,966 | 2,355 | |||||||||||||
| Individually < 3% | (d) | (e) | (e) | (f) | - | 8,550 | 5,754 | |||||||||||||||||
| 80,305 | 73,519 | |||||||||||||||||||||||
| Other: | ||||||||||||||||||||||||
| Individually < 3% | (g) | (g) | (h) | 600 | 483 | |||||||||||||||||||
| Capitalized loan costs | - | 11 | ||||||||||||||||||||||
| Total | $ | 80,905 | $ | 74,013 |
(a) I = Interest only; P&I = Principal & Interest
(b) The instruments actual cash flows are denominated in U.S. dollars, Canadian Dollars and Mexican pesos as indicated by the geographic location above
(c) The aggregate cost for Federal income tax purposes is $74.0 million
(d) Comprised of six separate loans with original loan amounts ranging between $0.3 million and $2.2 million
(e) Interest rates range from 6.00% to 9.0%
(f) Maturity dates range from 4.5 years to 11.75 years
(g) Interest rate 2.28%
(h) Maturity date 4/1/2027
For a reconcilition of mortgage and other financing receivables from January 1, 2012 to December 31, 2014 see Note 10 of the Notes to Consolidated Financial Statements included in this annual report of Form 10K.
The Company feels it is not practicable to estimate the fair value of each receivable as quoted market prices are not available.
The cost of obtaining an independent valuation on these assets is deemed excessive considering the materiality of the total receivables.
Previous: Item 15. Exhibits, Financial Statement Schedules