INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations

Page created by Stacy Rice
 
CONTINUE READING
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
INVESTOR PRESENTATION
SECOND QUARTER 2019
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
SAFE HARBOR
                                                                         The statements in this presentation, including targets and assumptions, state
                                                                         the Company’s and management’s hopes, intentions, beliefs, expectations or
                                                                         projections of the future and are forward-looking statements. It is important to
                                                                         note that the Company’s actual results could differ materially from those
                                                                         projected in such forward-looking statements. Factors that could cause actual
                                                                         results to differ materially from current expectations include the key
                                                                         assumptions contained within this presentation, general economic conditions,
                                                                         local real estate conditions, increases in interest rates, foreign currency
                                                                         exchange rates, increases in operating costs and real estate taxes. Additional
                                                                         information concerning factors that could cause actual results to differ
                                                                         materially from those forward-looking statements is contained from time to
                                                                         time in the Company’s SEC filings, including but not limited to the Company’s
                                                                         Annual Report on Form 10-K. Copies of each filing may be obtained from
                                                                         http://investors.kimcorealty.com/ or the SEC.

Cover: Lincoln Square, Philadelphia, PA   Suburban Square, Ardmore, PA
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
KIMCO’S 2020 VISION

                         High-quality assets, tightly clustered in major metro markets
 PORTFOLIO QUALITY       that provide multiple growth levers

                         Increase net asset value (NAV) through redevelopment, select
    NAV CREATION         ground-up development and active investment management

FINANCIAL STRENGTH       Maintain a strong balance sheet and financial flexibility

                                                                                     3
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
REITS AND KIMCO TODAY

             Suburban Square, Ardmore, PA
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
REITS AND KIMCO TODAY
                Kimco is Positioned for Success as Retail Transforms

Consumer Preference Profile:                    Kimco Asset Profile:
   Instant need for every day goods             ✓ 77% of ABR comes from grocery anchored centers

   In-person services                           ✓ 63% of ABR from small shops is from service based tenants

   Experiences in a social environment          ✓ 58% of ABR comes from Service & Experiential Tenants

   Technology to ease pain points of shopping   ✓ 38% of ABR comes from Omni-Channel Players

   Convenient location                          ✓ 81% of ABR comes from top Major Metro Markets

                                                                              ABR is defined as Annual Base Rent   5
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
REITS AND KIMCO TODAY
Net Store Openings Weighing in Favor of Shopping Center Tenants

               Over 6,000 Net New
             Store Openings in 2019*

                                       ”                    *Creditntell; June 2019   6
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
REITS AND KIMCO TODAY
      Buy Online Pick-up In Store (BOPIS) Exemplifies Successful Omni-channel Retailing

               Less Costly                                                More Convenient                                                                 More Sustainable
           for Retailers and Consumers

  Eliminate “last mile delivery” costs                                  Consumers prefer to return                                                            Decrease in returns
    which account for 53%  of shipping costs1                            items to a physical store,
    Target reduces costs by 40% using store                          regardless of free shipping/return offers3
    fulfillment; 90% for same-day offerings2                                                                                                                Increase in purchases
                                                             Inventory in any location can be sold to a
                                                            consumer in any location, digital or physical                                                    Lower shipping costs
   Brick & Mortar locations double
                                                                thanks to Single view inventory and store-to-store
     as local distribution centers                                             shipping capabilities
                                                                                                                                                          Increase in transactions

Reduced returns & additional purchases                                55% of online shoppers prefer
            made while at the store                                   retailers with a physical store
                                                                             over an online-only vendor4

                                1.   https://www.businessinsider.com/last-mile-delivery-shipping-explained, May 10, 2018   3.   UPS Global Study
                                2.   Target 1Q19 Earnings Call Transcript; May 2019                                        4.   https://retailnext.net/en/blog/brick-and-mortar-vs-online-retail/   7
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
REITS AND KIMCO TODAY
            Kimco Tenants Successfully Implement Omni-channel Retailing / BOPIS

    Grocery orders can be picked up at
    about 2,450 stores and delivery will                                                                                          ~54% of online orders are
    cover ~75% of the U.S. population by                                                                                                picked up in store5
    the end of the year1

    Restaurants experienced digital                                                                                                Stores fulfilled more than
    sales growth of 101% year over                                                                                                       80% of Target’s first
    year through delivery, order ahead                               Online                                                             quarter digital sales6
    and catering2

    24% of BOPIS customers make an                                                            In-store
    additional purchase in store,
                                                                                                                                       40% of online orders
    effectively doubling their original                                                                                              are picked up in store7
    order3

                                                                                                                             Mobile payments for in store
&   Kohl’s now accepts Amazon                                                                                                 pick up have grown to 41%
    returns at all stores4
                                                                                                                               of total tender in the U.S.8

                       1.   Walmart fiscal 1Q FY20 Quarterly Results: Management Commentary; May 2019           5.   Home Depot 1Q19 Earnings Call transcript; May 2019
                       2.   Chipotle 1Q19 Earnings Call transcript (SeekingAlpha.com); April 2019               6.   Target 1Q19 Earnings Press Release; May 2019
                       3.   Duluth Trading 1Q19 Earning Call; June 2019                                         7.   Best Buy 1Q FY20 Earnings Call; May 2019                        8
                       4.   Kohl’s July 2019 Press Release: “Kohl’s Now Accepts Amazon Returns at All Stores”   8.   Starbucks.com Supplemental Data: Mobile Dashboard; April 2019
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
PORTFOLIO QUALITY

          Lincoln Square, Philadelphia, PA
INVESTOR PRESENTATION - SECOND QUARTER 2019 - Kimco Investor Relations
PORTFOLIO QUALITY
                Over 80% of Annual Base Rent comes from our top Major Metro Markets*

                           Denver                  Chicago

Seattle
Portland                                                                                                                                 Major Metro Markets
                                                                                                                                          ABR Contribution
                                                                                                            Boston
                                                                                                         New York              79% Coastal and Sun Belt Markets
San Francisco                                                                                        Philadelphia
Sacramento
San Jose                                                                                               Baltimore                2%      Other Major Metro Markets
                                                                                                  Washington D.C.
Los Angeles                                                                                      Raleigh-Durham
                                                                                                        Charlotte               81% Major Metro Markets
Orange County
San Diego                                                                                                                                Population growth of 6.3 million
                                                                                                                                         projected within the next 5 years
Phoenix
                                                                                                           Orlando

                                                                                                           Miami
                                                                                                  Fort Lauderdale

                              Austin   Dallas Houston        Atlanta     Tampa

                                              *Markets noted on the map are Kimco’s top major metropolitan markets by percentage of pro-rata ABR as of 6/30/2019   10
PORTFOLIO QUALITY
                                         Tenant Diversity

                    Only 14 tenants with ABR exposure greater than 1.0%
3.8%
              •    Scale: 7,800 leases with 3,700 tenants
              •    Stability: Fixed, contractual rents with bumps
              •    Security: Average lease term of 10 years for anchors and 5 years for small shops
              •    Safety: No peer has more investment grade tenants in their Top 25 Tenant List*
       2.5%
                  2.2%
                            2.0%        1.9%        1.8%
                                                                     1.6%              1.5%              1.4%
                                                                                                                           1.2%              1.1%

                                                           Data as of 6/30/2019, Percentages noted reflect pro-rata annual base rent (ABR)
                                                           *Peers that report a Top 25 Tenant lists are: FRT, REG, WRI, UE, BRX, KRG, and SITC      11
PORTFOLIO QUALITY
96% of Kimco’s Portfolio Composed of Retailers Thriving in the New Landscape

                                                                                                          % of ABR
                                  Service and Experiential Tenants 58%
                                                                                                          14% Grocery/ Warehouse Clubs
                                                                                                          14% Restaurants
                                                                                                          10% Off-Price
                                                                                                           9% Service
                                                        % of ABR
                 Omni-Channel Players 38%                                                                  5% Other (i.e. wireless, dollar store)
                                                        10% Home Improvement/ Home Decor                   4% Health Clubs/ Fitness
                                                        6%    Other (i.e. pet, party, accessories)         2% Medical
                                                        5%    Sporting Goods/ Hobbies
                                                        5%    Pharmacy/ Personal Care                                                  63% of non-
                           Only 4% of our ABR comes
                                                                                                                                      anchor ABR from
         Remaining   4%    from tenant-types that are   4%    Apparel
                                                                                                                                       Service based
                           still finding their ‘sweet
                           spot’ in this environment
                                                        4%    Banking/ Finance                          77% of ABR                        tenants
                                                        3%    Mass Merchandiser                         from Grocery
                                                                                                          Anchored
                                                        1%    Electronics                                  Centers

                                                                     Data as of 6/30/2019, Percentages reflect pro-rata annual base rent (ABR)
                                                                                                                                                 12
PORTFOLIO QUALITY
                  Strength of our Grocers Equates to Strength in our Portfolio

          Average Grocer Sales PSF at                                 Percent of KIM ABR from
             KIM Shopping Centers                                     Grocery Anchored Centers
$700M                                    $677    $675
                                                                                                            76.7% 77.4%
                                 $645                   75%                                     73.8%
                                                                                       72.2%
                                                                               71.7%

                         $597
$600M                                                                 65.8%
                 $570
                                                        65%
         $555
                                                              58.6%

$500M                                                   55%
        2013    2014    2015    2016    2017    2018           2013     2014   2015    2016       2017       2018       2Q19

                                                                                              PSF is defined as Per Square Foot   13
PORTFOLIO QUALITY
                       Strong Portfolio Fundamentals

                          NEAR RECORD HIGH SMALL
                             SHOP OCCUPANCY
                                                               RENT PER SQUARE FOOT
  U.S. OCCUPANCY
  96.2%                            90.5%                              $16.54
      SIGNED                                                 RENTAL RATES FOR NEW
                                                             LEASES INCREASED OVER
1,330                        RENTAL RATES FOR                                      10%
LEASES TOTALING OVER          NEW LEASES UP                      FOR THE 22ND
  7.7M SF          *
                              37.0%                           CONSECUTIVE QUARTER

                                                       All figures are at Kimco’s share, as of 6/30/2019
                                                                       *During the trailing twelve months   14
PORTFOLIO QUALITY
New Leases Reflect Changing Consumer Preference

                                      Home
                                 Improvement &
                                   Furnishings,
              Restaurant,              15%
                                                  Off-Price &
           Specialty Foods &
                                                  Dollar Store,
            Entertainment,
                                                      10%
                 20%
                                  New
                                                      Grocery &
                                 Leases               Warehouse
                                Signed*               Clubs, 10%

                                                 Dedicated
             Health, Wellness                  Merchandisers,
              & Beauty, 26%                         9%
                                          Other
                                         Services,
                                            7%
                                   Apparel/
                                    Shoes,
                                     3%

                                                                                             *During the trailing twelve months
                                                      Data as of 6/30/2019, Percentages reflect pro-rata annual base rent (ABR)   15
PORTFOLIO QUALITY
                      Building Blocks of NOI Growth

                      Same Property NOI Growth

Organic Growth
                                                                Ground-Up
 (Rent Bumps)
                                                               Development

                  Leasing and
                                               Redevelopment
                 Mark to Market
                                                  Pipeline
                 Opportunities

                                                                             16
PORTFOLIO QUALITY
                                     Unmatched Mark to Market Opportunities
                       Anchor Mark                                                                                                                                         Anchor Mark
                        to Market                                                                                                                                           to Market
Seattle-Portland                                                                                                                                 Boston

 16         90k         +67%                                                                                                                       16         188k            +42%
 sites   population                                                                                                                                sites    population

San Francisco, Sacramento,
                                                                                                                                                 New York
San Jose

 22        174k         +29%                                                                                                                       63          187k           +49%
 sites    population                                                                                                                               sites     population

Los Angeles, Orange County,                                                                                                                       Philadelphia, Baltimore,
San Diego                                                                                                                                         Washington D.C.
 46        168k         +62%                                                                                                                        65         110k           +95%
 sites   population                                                                                                                                 sites    population

Texas                                         Atlanta                                     Florida                                                Raleigh-Durham, Charlotte

 24         92k         +36%                  7           80k           +48%              43 125k +55%                                             14          67k            +30%
 sites    population                          sites     population                        sites population                                         sites    population

                                                                                                                                                            Data as of 6/302019
                                      Population is a weighted average (based on pro-rata annual base rent (ABR)) of estimated populations within a 3-mile radius of Kimco sites   17
PORTFOLIO QUALITY
                                        Growth through Leasing & Value Creation

          $17
                                                                    Anchor Lease Spreads/Mark To Market
                                                       $15.74
                                 $15.10                          ▪ Mark to Market Spread on Anchor Leases: ~60%
          $15    $14.12
                                                                 ▪ Total Average RPSF up 32% since 2013
                                                +31.1%
                                                                 ▪ 22 Consecutive quarters of new leasing spreads
$ABR/SF

                                 +33.6%
          $13
                                                                   exceeding 10%
                     +39.3%
                                                       $12.00
                                                                 ▪ 32% of Anchor Leases are “Legacy Leases” (20 years
          $11
                                 $11.30
                                                                   or older); 67% mark to market

                                                                 ▪ Leased vs. Economic Occupancy; 270bp spread
                 $10.14
           $9
                2013-2015A     2016-2018A           2016-2020E

                   New Rent   Expiring Rent     Projected Rent

                                                                                                                    18
NAV CREATION

     Dania Pointe, Dania Beach, FL
NAV CREATION
                                                Active Projects: De-Risked for Success

                                                                                                                                                                    Projected
                              1                                                Projected Total Investment to Date
  .                 Project                        Market         Project Type                                                        Projected ROI                Completion /
                                                                                 Investment       (% Complete)2
                                                                                                                                                                 Stabilization Year
Redevelopment
  1 Suburban Square – Phase III           Philadelphia          Mixed-Use       $18.2M               $6.3M (35%)                      7.50 to 7.80%                 2019 / 2019
  2 Pentagon Centre – Phase I             Washington D.C.       Mixed-Use       $164.5M3             $155.8M (95%)                    6.00 to 6.50%                 2019 / 2020
  3 The Boulevard                         New York              Retail          $188.5M              $92.3M (49%)                     6.00 to 6.50%                 2020 / 2020
  4 Kentlands Market Square – Phase I     Washington D.C.       Retail          $23.1M               $11.4M (49%)                   13.00 to 13.50%                 2020 / 2020
  5 Pocono Plaza                          Eastern PA            Retail          $21.2M               $2.0M (9%)                      9.50 to 11.00%                 2020 / 2020
Projected Total Investment for Redevelopment Projects 1                         $415.5M

Development
  6 Dania Pointe – Phase II & III          Ft. Lauderdale       Mixed-Use       $256.0M              $180.6M (71%)                    6.00 to 7.00% 4               2020 / 2021
  7 Mill Station                           Baltimore            Retail          $108.0M              $84.6M (78%)                     7.25 to 7.75%                 2019 / 2019
Projected Total Investment for Development Projects                             $364.0M

Projected Total Investment for Redevelopment and Development Projects 1         $779.5M

                                                                                    1.   Select investments >$15MM stated based on Q2 2019 Supplemental
                                                                                    2.   Investment to Date reflects activity through 6/30/19
                                                                                    3.   Stated as gross investment. Kimco owns 55% of Pentagon Centre                         20
                                                                                    4.   Returns for this project are stated on a combined/blended basis for multiple phases
NAV CREATION
                      Development and Redevelopment Investment
                                    Total Investment ($M)

                                         $418
400

                                                   $275 to $350
                            $296          $191                                                                  Development
300
                                                                                                                Redevelopment
                                                       $115-      $200 to $250   $200 to $250
               $212                                    $135
200                          $160
                                                                       $70-
      $143                                                             $85
                $125
100    $41                                                                           $200-
                                          $227         $160-                         $250
                                                       $215           $130-
                             $136                                     $165
       $102     $87
 0

       2015A    2016A        2017A         2018A        2019E          2020E      2021E & beyond*

                                                                                          All figures are at Kimco’s share
                                                                                          *Annually                          21
NAV CREATION
Development Projects: Exciting Progress

    Dania Pointe – Ph. I
    Dania Beach, FL
    330K sf of retail
    Anchors: TJMaxx, Ulta, BrandsMart,
    Hobby Lobby, YouFit Health Club,
    Lucky’s Market
    Completed: Q4 2018

    Dania Pointe – Ph. II & III
    Dania Beach, FL
    417K sf of retail (59% pre-leased)
    Anchors: Bowlero, Forever 21, Lindbergh,
    Tommy Bahama, B. Young, Regal Cinema,
    Saito Japanese Steakhouse
    Est. costs/completion:
    $256M/2020

                                               22
NAV CREATION
Development Projects: Exciting Progress

    Lincoln Square
    Philadelphia, PA
    100K sf of retail & 322 residential units
    Anchors: Target, Petsmart, Sprouts
    Farmers Market
    Completed: Q4 2018

    Mill Station
    Owings Mills, MD
    621K sf of retail (93% pre-leased)
    Anchors: Costco (open), Lowe’s (open),
    AMC (open), Giant Food, Burlington,
    HomeSense, Marshalls
    Est. costs/completion:
    $108M/2019

                                                23
NAV CREATION
Redevelopment Projects: Exciting Progress

      Pentagon Centre – Ph. I
      Arlington, VA
      Across from Amazon’s HQ2
      Residential tower - 440 units (open,                     Headquarters

      46% leased)
      Interior renovation and parking        Pentagon Centre
                                                 Pentagon
      structure complete                          Centre
                                                                       Headquarters

      Est. costs/completion:
      $164.5M/2019

      The Boulevard
      Staten Island, NY
      ~400K sf of retail (89% pre-leased)
      Anchors: ShopRite, Alamo Drafthouse,
      Marshalls, Ulta
      Est. costs/completion:
      $188.5/2020

                                                                                      24
NAV CREATION
Redevelopment Projects: Exciting Progress

      Suburban Square – Ph. III
      Station Row
      Ardmore, PA
      Two story Building
      Mixed-use Retail/Office
      Est. costs/completion:
      $18.2M/2019

      Kentlands – Ph. I
      Gaithersburg, MD
      Redevelop to create a
      placemaking environment
      Anchors: Cinepolis, Whole Foods
      (open)
      Est. costs/completion:
      $23.1M/2020

                                            25
NAV CREATION
                    Completed Projects: Value Creation Realized

                         Redevelopment Activity Since 2015         2019 Highlights
82    PROPERTIES
      W/ PROJECTS

$423.5M
GROSS INVESTMENT                                                     COMPLETED

9.8%                                                                    10
BLENDED ROI
                                                                   REDEVELOPMENT
                                                                      PROJECTS
                                                                        WITH
                                                                  A BLENDED RETURN
                                                                         OF

                                                                      8.5%

                                                                                 26
NAV CREATION
                       Future Opportunities

27     POTENTIAL
       PROJECTS

1.7M SF
RETAIL GLA IN SCOPE*

>6,000
RESIDENTIAL UNITS*

                                     *Excludes Retail GLA in Scope and Residential Units for 6 projects in Master Planning   27
NAV CREATION
                                                       Select Future Opportunities
                                                                             Entitled Projects
                    Project             Market        Retail Scope          Residential Scope           Hotel Scope        Office Scope            Potential Commencement Horizon
Camino Square                        Ft. Lauderdale    40,000 SF                350 Units                                                                      1 to 3 Years
Kentlands Market Square - Phase 2   Washington D.C.    12,000 SF                245 Units                                                                      1 to 3 Years
Pentagon Centre - Phase 2           Washington D.C.    16,000 SF                253 Units                                                                       1 to 3 Years
Dania Pointe - Phase 4 & 5           Ft. Lauderdale    48,000 SF                400 Units                                   506,000 SF                         1 to 3 Years
Westlake S.C.                        San Francisco     34,500 SF                179 Units                                                                      1 to 3 Years
Jericho Commons / Milleridge           New York                                                         93 Rooms                                               1 to 3 Years
Kentlands Market Square – Phase 3   Washington D.C.      TBD1                  1,384 Units                 TBD1                TBD1                             10+ Years
Pentagon Centre – Phase 3           Washington D.C.    346,5002                                         200 Rooms           705,500 SF                          15+ Years
Total                                                 497,000 SF               2,811 Units              293 Rooms          1,211,500 SF

                                                                     Projects Undergoing Entitlement3
                    Project             Market        Retail Scope          Residential Scope       Hotel Scope            Office Scope             Potential Commencement Horizon
Cupertino Village                      San Jose                                                         185 Rooms                                              1 to 3 Years
The Marketplace at Factoria             Seattle        10,000 SF                295 Units                                                                      1 to 3 Years
Kissena Blvd. S.C.                     New York        75,500 SF                215 Units                                                                      1 to 3 Years
Suburban Square - Phase 4            Philadelphia      19,000 SF                150 Units                                                                      1 to 3 Years
Fremont Hub                            San Jose        57,000 SF                255 Units                                                                      4 to 6 Years
North County Plaza                    San Diego         5,500 SF                260 Units                                                                      4 to 6 Years
West 38th Street                        Denver          6,000 SF                 75 Units                                                                      4 to 6 Years
Hickory Ridge                          Baltimore       34,000 SF                230 Units                                                                      4 to 6 Years
Washington Street Plaza                 Boston         44,000 SF                270 Units                                                                      4 to 6 Years
Memorial Plaza                          Boston         57,000 SF                215 Units                                       TBD                            7 to 10 Years
Total                                                  308,000 SF              1,965 Units              185 Rooms

                                                                                                           1. Approved for 1.2M sf (breakdown for use has not yet been determined)
                                                                                                           2. Reworked existing retail sf
                                                                                                           3. Residential scope rounded for Projects Undergoing Entitlement
                                                                                                                                                                                     28
FINANCIAL STRENGTH

           Mill Station, Owings Mills, MD
FINANCIAL STRENGTH
                              Financial Flexibility is Financial Strength

            FLEXIBILITY
                                                =                           STRENGTH
▪ Maintain a strong liquidity position                  ▪ Committed to strong investment grade ratings
       $2.25B unsecured line of credit                         Baa1 Moody’s
                                                               BBB+ S&P
▪ Extend WAVG debt maturity profile
                                                               BBB+ Fitch
       9.9 yrs
                                                        ▪ Lower Net Debt / Adjusted EBITDA leverage levels
▪ Growing unencumbered asset pool                              6.0x consolidated
       76% of our properties                                   7.5x Pro-rata (including JV’s and preferred stock)
                                                        ▪ Sustain Fixed Charge Coverage of 3.0+
                                                               3.3x

                                                                                                  As of 6/30/2019   30
FINANCIAL STRENGTH
                                     Strong Capital Structure

      Total Capitalization                                             Balance Sheet Highlights

            3%1%
       8%                                                       ▪ Fitch affirmed BBB+ ratings with a
                                                                stable outlook
                                     Common Equity
                                                                ▪ No consolidated debt due in 2019 and
                                    Unsecured Debt              minimal debt due in 2020
            $13.8B                  Preferred Stock
32%                          56%    Mortgage Debt
                                                                ▪ Weighted average debt maturity
                                                                profile at 9.9 years, one of the longest in
                                    Non-controlling Interest
                                                                the REIT industry

                                                                                                          31
FINANCIAL STRENGTH
                                                                                 Well-Staggered Debt Maturities

                                          Consolidated Debt                                24%                                             Joint Venture Debt
              1,200                             Fixed Rate      3.62%*                                                                         Fixed Rate          4.33%*
                                                                                                                    600
                                                Floating Rate   3.56%*                                                                         Floating Rate       4.04%*
                                                WAVG Term       9.9 Yrs                                                                        WAVG Term           4.37 Yrs

                   900
                                                                                                                                               25%
                                          16%
                                                                                                                    400

                                                                                                 Debt in Millions
Debt in Millions

                                    13%

                   600                                          10% 10%                                                              15%
                                                                                                                               12%                       13%        12%
                                                 9%     8%                       8%                                                                                                                 12%

                                                                                                                    200
                         No Debt
                   300    due in                                                                                                                                                         6%
                          2019 2%                                                                                                                                               3%
                                                                                      0%                                  2%
                          0%
                    0                                                                                                0

                                Secured     Unsecured           Line of Credit                                                         Kimco’s Share              Partner’s Share

                                                   One of the longest debt maturity profiles in the REIT industry                           Percentages are annual maturities of total debt stack
                                                                                                                                            *Weighted average                                        32
APPENDIX

 Pentagon Centre, Arlington, VA
CORPORATE SUSTAINABILITY
  Established Priorities          Tangible Results                 Transparency & Leadership

                                       Awards                       2018 Corporate Responsibility Report
Operational         Tenant
Leadership        Partnerships
                                           Global 1200 ESG Index

         Stakeholder
         Engagement

Quality Team      Community

                                                                                                           34
RECONCILIATION OF NON GAAP MEASURES
FFO to Net Income Available to the Company’s Common Shareholders

                                                                                                    2019E                               2019E
                                                                                                     ($M)                            FFO/Share (1)
FFO as Adjusted                                                                                  $606 - $623                            $1.44 - $1.48
Transactional income, net                                                                             2–2                                0.00 – 0.00
FFO                                                                                              $608 - $625                            $1.44 - $1.48
Depreciation and amortization real estate related                                                (279) - (290)                         (0.66) - (0.69)
Depreciation and amortization real estate JVs (2)                                                  (38) - (43)                         (0.09) - (0.10)
Gain on sale of properties/change in control of interests                                            50 – 68                             0.12 - 0.16

Gain on disposition of JV properties/change in control of interests                                  17 – 22                             0.04 - 0.05

Impairment charges                                                                                (25) – (25)                          (0.06) - (0.06)

Profit participation from other real estate investments, net                                         11 – 11                             0.03 – 0.03

Loss on marketable securities                                                                         2–2                                0.00 – 0.00

Noncontrolling interests (3)                                                                          1–2                                0.00 – 0.01

Net income available to common shareholders                                                      $347 - $372                            $0.82 - $0.88

                                                 (1) Reflects diluted per share basis and the operational impact if certain units were converted to common stock at the beginning of the period
                                                 (2) Net of non-controlling interests
                                                 (3) Related to gains, impairments and depreciation on operating properties, where applicable                                                     35
RECONCILIATION OF NON GAAP MEASURES
                                         Net Income to EBITDA & Net Debt/EBITDA Calculations
Net income/(loss)                                                   $       101,387              Net Debt / EBITDA Calculation
Interest                                                                     44,097 $2,345,766 and $2,115,320, respectively
                                                                      of $2,398,588,
Other interest                                                                   -               Net Debt                                                        $   4,791,511
Depreciation and amortization                                                69,005
Gain on sale of properties/change in control of interests                   (14,762)             Consolidated EBITDA                                             $    208,373
Gain on sale of joint venture properties                                     (8,496)             Consolidated EBITDA as adjusted                                 $    198,548
Impairment charges                                                           17,451
Impairment of joint venture properties                                            35
Provision/(benefit) for income taxes                                           (344)             Net Debt to Consolidated EBITDA                                          5.7x
Consolidated EBITDA                                                         208,373              Net Debt to Consolidated EBITDA as adjusted                              6.0x
Transactional charges / (income), net                                        (9,825)
Consolidated EBITDA as adjusted                                     $       198,548              Net Debt / EBITDA Calculation Pro-Rata (Including Preferreds)

Consolidated EBITDA                                                 $     208,373             Net Debt (Pro-rata Share with JV)                                  $   5,388,594
Prorata share of interest expense - real estate jv's                        6,793             Preferred Stock                                                        1,064,500
Prorata share of depreciation and amortization - real estate jv's          10,115             Debt                                                               $   6,453,094
EBITDA including prorata share - JV's                                     225,281
Transactional charges / (income), net                                      (9,825)            Pro-rata EBITDA                                                    $    215,166
EBITDA as adjusted including prorata share - JV's                   $     215,456             JV Depreciation                                                          10,115
                                                                                              EBITDA Adjustments                                                       (9,825)
Debt                                                                $   4,905,502             EBITDA                                                             $    215,456
Cash                                                                      113,991
Net Debt                                                            $   4,791,511             Net Debt and Preferred to Pro-rata EBITDA as adjusted
                                                                                              (including preferreds)                                                      7.5x

                                                                                                                                                                           36
KIMCO NOTES

              37
You can also read