Kimco Realty Corporation (NYSE: KIM) today reported results for the
quarter ended March 31, 2009.
Net income available to common shareholders was $26.6 million for
first quarter of 2009 or $0.10 per diluted share compared to $86.6
million or $0.34 per diluted share for the first quarter of 2008. The
change in net income is related to a reduction in transaction-related
income of approximately $46 million and miscellaneous income of $10
million, foreign currency loss of $9 million, an increase in
depreciation of $8 million and an increase in payroll related expense of
$5 million reflecting lower capitalized costs and severance. The
reductions in net income are partially offset by a reduction in tax
expense of $11 million and a reduction in interest expense of $7 million.
Funds from operations (FFO), a widely accepted supplemental
measure of REIT performance, were $117.8 million for the first quarter
2009 compared to $164.4 million in the same period a year ago. FFO per
diluted share were $0.43 for the first quarter of 2009 compared to $0.64
in the first quarter of 2008. A reconciliation of net income to FFO is
provided in the attached tables.
Highlights
-
Ended the quarter with occupancy of 92.6 percent in its shopping
center portfolio;
-
Executed 477 leases totaling over 2.6 million square feet in the U.S.,
a more than 30 percent increase on a square footage basis over the
same period in the prior year;
-
Reported increases in leasing spreads of 10.6 percent and 3.5 percent
on new and renewal leases, respectively;
-
In the consolidated portfolio, obtained approximately $212 million in
secured debt commitments and currently negotiating term sheets for an
additional $246 million;
-
For the joint venture programs, closed $106 million in secured debt
and currently negotiating term sheets for an additional $211 million;
-
Subsequent to quarter close, completed public common equity offering
of 105.2 million shares resulting in net proceeds of approximately
$718 million;
-
Closed a new $220 million unsecured term loan in April; and
-
Currently maintain access to approximately $1.6 billion in immediate
liquidity.
Capital Structure and Dividend
Since the beginning of the year, the company obtained approximately $212
million in secured debt commitments for the consolidated portfolio.
These commitments were sourced from five different lenders for the
financing of six individual properties. These loans are expected to have
maturities ranging from three to 15 years with interest rates ranging
from 5.95% to 7.625%. In addition, the company has received term sheets
for financing secured by 17 properties that are expected to generate
proceeds of approximately $246 million.
Additionally in the first quarter of 2009, the company repaid $130
million of its medium term notes that bore interest at 6.875%.
In the joint venture programs, mortgage financing totaling $106 million
for six properties were closed; term sheets totaling $211 million are
under negotiation and extensions for $135 million were obtained.
Subsequent to quarter close, the company (i) completed an equity
offering of 105.2 million shares of common stock priced at $7.10 which
resulted in net proceeds of approximately $718.0 million, and (ii)
closed on a new $220.0 million unsecured term loan with a consortium of
12 banks including one new bank. The loan, which bears interest at an
annual rate of LIBOR (subject to a 2.00% LIBOR floor) plus 465 basis
points, will mature in April 2011. Proceeds from these capital
transactions were used to repay outstanding amounts under the company’s
unsecured U.S. revolving credit facility. As a result of these
repayments, the company maintains access to approximately $1.6 billion
of immediate liquidity under its U.S. revolving credit facility ($1.5
billion) and its Canadian revolving credit facility (CAD$250 million).
These facilities have initial maturity dates in 2011, with one year
extension options.
Recognizing the need to maintain maximum financial flexibility in light
of the current state of the capital markets, and considering the
dividend requirements for the increased number of shares outstanding,
the Board of Directors declared a regular quarterly cash dividend of
$0.06 per common share in line with previous guidance. The dividend is
payable on July 15, 2009 to shareholders of record on July 6, 2009,
representing an ex-dividend date of July 1, 2009. Including prior
dividends paid of $0.44 each in January and April, dividends declared
year-to-date total $0.94 per common share. The company expects to pay a
regular quarterly cash dividend of $0.06 per common share for the fourth
quarter of 2009, subject to approval by the Board of Directors, which
would bring total dividends paid for 2009 to $1.00 per common share.
Strategic Re-Alignment
Kimco’s vision is to be the premier owner and operator of retail
shopping centers. This will entail a shift away from certain
non-strategic assets that the company currently holds. These investments
include non-retail preferred equity investments, marketable securities,
mortgages on non-retail properties, several urban mixed-uses properties,
as well as its joint venture investments from the former Kimco Select
business. Kimco’s core business operations will focus on owning and
operating neighborhood and community shopping centers through equity
investments in North America. The Company intends that the capital
structure to support this business will be targeted at conservative
levels with leverage ratios more in line with historical averages.
Core Business Operations
Shopping Center Portfolio
Kimco’s shopping center portfolio includes 921 operating properties,
comprised of 814 assets in the United States and Puerto Rico, 51 in
Canada, 47 in Mexico and nine in Chile, as well as 21 development
properties, consisting of five assets in the United States, 10 in Mexico
and six in South America.
For the quarter ended March 31, 2009, the company executed a total of
569 leases totaling 2.8 million square feet in its shopping center
holdings. These comprised 202 new leases for 680,000 square feet and 367
lease renewals for 2.1 million square feet. Occupancy for the shopping
center portfolio in its entirety was 92.6 percent and same-property NOI
declined by 50 basis points from the same period last year.
In the U.S. portfolio, the company executed 477 leases in the first
quarter, representing a 30 percent increase on a square foot basis from
the first quarter of 2008. Kimco signed 161 new leases for 543,000
million square feet and 316 lease renewals for 2.1 million square feet.
On new leases signed within the U.S. portfolio, the average increase in
contractual base rent was approximately 10.6 percent on a cash basis for
the quarter. Including renewals for the same space which averaged 3.5
percent, the average increase was 5.1 percent. Occupancy for the U.S.
portfolio was 92.2 percent at March 31, 2009.
Kimco’s U.S. shopping center portfolio is well diversified by tenants as
well as geography. Home Depot, a BBB+/Baa1 credit rated by S&P and
Moody’s respectively, is the REITs’ single largest tenant and accounts
for only 3.3 percent of the company’s annualized base rent. Occupancy in
the U.S. shopping center portfolio declined by 120 basis points in the
first quarter due primarily to the bankruptcy and subsequent vacates of
Circuit City and Value City totaling approximately 70 basis points. The
company’s leasing pipeline remains active with approximately 423 leases
(176 new and 247 renewals) under negotiation.
Investment Management Programs
The company realized fee income of $9.9 million from its investment
management business in the first quarter of 2009. This included $8.2
million in management fees, $0.5 million in transaction-based fees and
$1.2 million in other ongoing fees and excluding promoted income.
At quarter-end, the company had a total of 337 properties in investment
management funds with 14 institutional partners.
Other Core Business
Preferred Equity, which provides capital to certain owners and operators
of real estate, is comprised of core investments (retail real estate)
and non-core investments (non-retail real estate). During the quarter,
the company recognized an aggregate of $7.0 million of recurring income
from these preferred equity investments. Kimco currently has
approximately $532.0 million invested in 632 properties in its preferred
equity program (which includes its net lease portfolio): 537 properties
in the U.S. and 95 properties in Canada.
The company also provides loans to retailers, underwriting the value of
the retailer’s underlying real estate as collateral. During the quarter,
the company recognized approximately $4.0 million in recurring income
and $2.0 million in transaction related income from these investments.
Non-Core Business
Kimco realized approximately $8.0 million in recurring income during the
quarter from investments in its non-core portfolio. The company realized
approximately $1.0 million from its various investments with Westmont
Hospitality and $7.0 million from its investments in marketable
securities.
Portfolio Overview
As of March 31, 2009, Kimco owned equity interests in 1,476 shopping
center properties totaling 155 million square feet in the United States,
Puerto Rico, Canada, Mexico and South America. This portfolio
encompasses 430 consolidated shopping centers, 337 shopping centers in
investment management programs, 154 other joint venture shopping centers
and 21 development properties that together total 942 properties and 140
million square feet. This also includes 534 properties totaling 15
million square feet in the company’s preferred equity program.
At March 31, the company had interests in 125 retail properties totaling
16.5 million square feet in Canada. This is comprised of 51 shopping
centers and 74 preferred equity investments. In Mexico, the company
owned interests in 57 shopping centers totaling 12.7 million square feet
comprised of 47 shopping centers and 10 properties under development.
The company also has investments in 11 properties in Chile, three
development projects in Brazil and one project in Peru.
2009 Guidance
The company’s core business objectives for 2009 are principally centered
on the following:
|
|
|
|
|
|
|
|
1)
|
|
Source financing and execute select property and investment
dispositions to minimize use of bank lines of credit;
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2)
|
|
Focus on increasing long-term shareholder value through the
ownership and management of neighborhood and community shopping
centers; and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3)
|
|
Actively engage in the disposition of its non-core assets.
|
The company estimates FFO of $1.33 - $1.45 per diluted share for 2009.
Estimated portfolio metrics include year-ending occupancy of
approximately 90%, positive leasing spreads and same-property NOI
between -2 to 0 percent. The guidance does not include any estimate for
impairments. The company has provided further detail on guidance
elements in its supplemental package available on its website.
Conference Call and Supplemental Materials
The company will hold its quarterly conference call today, Thursday,
April 30 at 10:00 a.m. Eastern Time. The call will include a review of
the company’s first quarter 2009 performance as well as a discussion of
the company’s strategy and expectations for the future.
To participate, dial 1-888-316-1364. A replay will be available for one
week by dialing 1-888-203-1112; the Conference ID will be 5024939.
Access to the live call and replay will be available through the
company's website at www.kimcorealty.com
under "Investor Relations: Presentations.”
About Kimco
Kimco Realty Corporation, a real estate investment trust (REIT), owns
and operates North America’s largest portfolio of neighborhood and
community shopping centers. As of March 31, 2009, the company owned
interests in 1,476 retail properties comprising 155 million square feet
of leasable space across 45 states, Puerto Rico, Canada, Mexico and
South America. Publicly traded on the NYSE under the symbol KIM and
included in the S&P 500 Index, the company has specialized in shopping
center acquisitions, development and management for 50 years. For
further information, visit the company's web site at www.kimcorealty.com.
Safe Harbor Statement
The statements in this release state the company's and management's
intentions, beliefs, expectations or projections of the future and are
forward-looking statements. It is important to note that the company's
actual results could differ materially from those projected in such
forward-looking statements. Factors that could cause actual results to
differ materially from current expectations include, but are not limited
to, (i) general adverse economic and local real estate conditions,
including the current economic recession, (ii) the inability of major
tenants to continue paying their rent obligations due to bankruptcy,
insolvency or a general downturn in their business, (iii) financing
risks, such as the inability to obtain equity, debt, or other sources of
financing or refinancing on favorable terms, (iv) the company’s ability
to raise capital by selling its assets, (v) changes in governmental laws
and regulations, (vi) the level and volatility of interest rates and
foreign currency exchange rates, (vii) the availability of suitable
acquisition opportunities, (viii) valuation of joint venture
investments, (ix) valuation of marketable securities and other
investments, (x) increases in operating costs, (xi) changes in the
dividend policy for our common stock, (xii) the reduction in our income
in the event of multiple lease terminations by tenants or a failure by
multiple tenants to occupy their premises in a shopping center, and
(xiii) impairment charges. Additional information concerning factors
that could cause actual results to differ materially from those
forward-looking statements is contained from time to time in the
company's Securities and Exchange Commission filings, including but not
limited to the company's Annual Report on Form 10-K for the year ended
December 31, 2008. Copies of each filing may be obtained from the
company or the Securities and Exchange Commission.
The company refers you to the documents filed by the company from time
to time with the Securities and Exchange Commission, specifically the
section titled "Risk Factors" in the company's Annual Report on Form
10-K for the year ended December 31, 2008, as may be updated or
supplemented in the company’s Form 10-Q filings, which discuss these and
other factors that could adversely affect the company's results.
|
|
|
KIMCO REALTY CORPORATION AND SUBSIDIARIES
|
|
Condensed Consolidated Statements of Income
|
|
(in thousands, except share information)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from Rental Properties
|
|
$
|
193,895
|
|
|
|
|
$
|
188,794
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental Property Expenses:
|
|
|
|
|
|
|
|
|
|
|
Rent
|
|
|
3,286
|
|
|
|
|
|
3,211
|
|
|
|
|
|
Real Estate Taxes
|
|
|
24,353
|
|
|
|
|
|
23,359
|
|
|
|
|
|
Operating and Maintenance
|
|
|
31,170
|
|
|
|
|
|
27,364
|
|
|
|
|
|
|
|
|
58,809
|
|
|
|
|
|
53,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
|
|
|
135,086
|
|
|
|
|
|
134,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Other Real Estate Investments
|
|
|
8,386
|
|
|
|
|
|
21,029
|
|
|
|
|
Mortgage Financing Income
|
|
|
4,125
|
|
|
|
|
|
3,896
|
|
|
|
|
Management and Other Fee Income
|
|
|
9,925
|
|
|
|
|
|
11,655
|
|
|
|
|
Depreciation and Amortization
|
|
|
(56,140
|
)
|
|
|
|
|
(48,619
|
)
|
|
|
|
|
|
|
|
101,382
|
|
|
|
|
|
122,821
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest, Dividends and Other Investment Income
|
|
|
7,921
|
|
|
|
|
|
21,989
|
|
|
|
|
Other (Expense) / Income, Net
|
|
|
(4,215
|
)
|
|
|
|
|
3,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
(46,516
|
)
|
|
|
|
|
(53,961
|
)
|
|
|
|
General and Administrative Expenses
|
|
|
(29,923
|
)
|
|
|
|
|
(24,756
|
)
|
|
|
|
|
|
|
|
28,649
|
|
|
|
|
|
69,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit / (Provision) for Income Taxes
|
|
|
1,653
|
|
|
|
|
|
(9,410
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in Income of Joint Ventures, Net
|
|
|
9,642
|
|
|
|
|
|
39,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Development Properties,
|
|
|
|
|
|
|
|
|
|
|
Net of Tax of $971 and $1,612, respectively
|
|
|
1,457
|
|
|
|
|
|
2,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
41,401
|
|
|
|
|
|
102,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations:
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operating Properties
|
|
|
18
|
|
|
|
|
|
4,716
|
|
|
|
|
|
Loss on Operating Properties Held for Sale/Sold, Net of Tax
|
|
|
(56
|
)
|
|
|
|
|
-
|
|
|
|
|
|
Gain on Disposition of Operating Properties, Net of Tax
|
|
|
403
|
|
|
|
|
|
661
|
|
|
|
|
|
Income from Discontinued Operations
|
|
|
365
|
|
|
|
|
|
5,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Transfer of Operating Properties (1)
|
|
|
26
|
|
|
|
|
|
-
|
|
|
|
|
Gain on Sale of Operating Properties, Net of Tax (1)
|
|
|
-
|
|
|
|
|
|
563
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
41,792
|
|
|
|
|
|
107,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Noncontrolling Interests (1)
|
|
|
(3,368
|
)
|
|
|
|
|
(9,513
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to the Company
|
|
|
38,424
|
|
|
|
|
|
98,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Dividends
|
|
|
(11,822
|
)
|
|
|
|
|
(11,822
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Available to Common Shareholders
|
|
$
|
26,602
|
|
|
|
|
$
|
86,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Common Share:
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations: (3)
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.10
|
|
|
|
|
$
|
0.33
|
|
|
|
|
|
Diluted
|
|
$
|
0.10
|
|
|
(2)
|
|
$
|
0.32
|
|
|
(2)
|
|
|
Net Income:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.10
|
|
|
|
|
$
|
0.34
|
|
|
|
|
|
Diluted
|
|
$
|
0.10
|
|
|
(2)
|
|
$
|
0.34
|
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding for Net Income Calculations:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
271,083
|
|
|
|
|
|
252,932
|
|
|
|
|
|
Diluted
|
|
|
271,158
|
|
|
|
|
|
255,916
|
|
|
|
|
|
|
|
|
(1)
|
|
Included in the calculation of income from continuing operations per
common share in accordance with SEC guidelines.
|
|
|
|
|
|
(2)
|
|
Reflects the potential impact if certain units were converted to
common stock at the beginning of the period.
|
|
|
|
The impact of the conversion would have an anti-dilutive effect on
net income and therefore have not been included.
|
|
|
|
|
|
(3)
|
|
Includes the net income attributable to noncontrolling interests
related to discontinued operations of
|
|
|
|
$0 and $1,132 for the quarters ended March 31, 2009 and March 31,
2008, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
KIMCO REALTY CORPORATION AND SUBSIDIARIES
|
|
Reconciliation of Certain Non-GAAP Financial Measures
|
|
(in thousands, except per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
2008
|
|
|
|
|
Funds From Operations - "FFO"
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
41,792
|
|
|
|
|
$
|
107,980
|
|
|
|
|
|
Net Income Attributable to Noncontrolling Interests
|
|
|
(3,368
|
)
|
|
|
|
|
(9,513
|
)
|
|
|
|
|
Gain on Disposition of Operating Prop., Net of Tax
|
|
|
(429
|
)
|
|
|
|
|
(1,224
|
)
|
|
|
|
|
Gain on Disposition of Joint Venture Operating Properties
|
|
|
-
|
|
|
|
|
|
(1,911
|
)
|
|
|
|
|
Depreciation and Amortization
|
|
|
55,880
|
|
|
|
|
|
48,247
|
|
|
|
|
|
Depr. and Amort. - Real Estate JV's, Net of Noncontrolling Interests
|
|
|
34,373
|
|
|
|
|
|
32,641
|
|
|
|
|
|
Unrealized Remeasurement of Derivative Instrument
|
|
|
1,379
|
|
|
|
|
|
-
|
|
|
|
|
|
Preferred Stock Dividends
|
|
|
(11,822
|
)
|
|
|
|
|
(11,822
|
)
|
|
|
|
Funds From Operations
|
|
$
|
117,805
|
|
|
|
|
$
|
164,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding for FFO Calculations:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
271,083
|
|
|
|
|
|
252,932
|
|
|
|
|
|
Units
|
|
|
978
|
|
|
|
|
|
5,969
|
|
|
|
|
|
Dilutive Effect of Options
|
|
|
75
|
|
|
|
|
|
2,984
|
|
|
|
|
|
Diluted
|
|
|
272,136
|
|
|
(1)
|
|
|
261,885
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO Per Common Share - Basic
|
|
$
|
0.43
|
|
|
|
|
$
|
0.65
|
|
|
|
|
FFO Per Common Share - Diluted
|
|
$
|
0.43
|
|
|
(1)
|
|
$
|
0.64
|
|
|
(1)
|
|
|
|
|
|
(1)
|
|
Reflects the potential impact if certain units were converted to
common stock at the beginning of the period. Funds from operations
would be increased by $300 and $2,644 for the three months ended
March 31, 2009 and 2008, respectively.
|
|
|
|
|
|
|
|
Pursuant to the definition of Funds from Operations ("FFO") adopted
by the Board of Governors of the National Association of Real Estate
Investment Trusts ("NAREIT"), FFO is calculated by adjusting net
income (loss) (computed in accordance with GAAP), excluding gains
from sales of depreciated property, plus depreciation and
amortization, and after adjustments for unconsolidated partnerships
and joint ventures. Adjustments for unconsolidated partnerships and
joint ventures are calculated to reflect FFO on the same basis.
|
|
|
|
|
|
|
|
Given the nature of the Company's business as a real estate owner
and operator, the Company believes that FFO is helpful to investors
as a measure of its operational performance and FFO is a widely
recognized measure in the Company's industry. FFO does not represent
cash generated from operating activities determined in accordance
with GAAP, and should not be considered as an alternative to net
cash flows from operating activities (determined in accordance with
GAAP), as a measure of our liquidity, or as an indicator of our
ability to make cash distributions. In addition, the comparability
of the Company's FFO with the FFO reported by other REITs may be
affected by the differences that exist regarding certain accounting
policies relating to expenditures for repairs and other recurring
items.
|
|
|
|
KIMCO REALTY CORPORATION AND SUBSIDIARIES
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands, except share information)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Assets:
|
|
|
|
|
|
|
Operating Real Estate, Net of Accumulated Depreciation
|
|
|
|
|
|
|
of $1,208,258 and $1,159,664, Respectively
|
|
$
|
5,723,389
|
|
|
$
|
5,690,277
|
|
|
|
Investments and Advances in Real Estate Joint Ventures
|
|
|
1,219,056
|
|
|
|
1,161,382
|
|
|
|
Real Estate Under Development
|
|
|
870,252
|
|
|
|
968,975
|
|
|
|
Other Real Estate Investments
|
|
|
563,087
|
|
|
|
566,324
|
|
|
|
Mortgages and Other Financing Receivables
|
|
|
175,859
|
|
|
|
181,992
|
|
|
|
Cash and Cash Equivalents
|
|
|
149,982
|
|
|
|
136,177
|
|
|
|
Marketable Securities
|
|
|
252,736
|
|
|
|
258,174
|
|
|
|
Accounts and Notes Receivable
|
|
|
109,141
|
|
|
|
97,702
|
|
|
|
Other Assets
|
|
|
329,467
|
|
|
|
336,144
|
|
|
Total Assets
|
|
$
|
9,392,969
|
|
|
$
|
9,397,147
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Notes Payable
|
|
$
|
3,507,137
|
|
|
$
|
3,440,818
|
|
|
|
Mortgages Payable
|
|
|
877,967
|
|
|
|
847,491
|
|
|
|
Construction Loans Payable
|
|
|
266,752
|
|
|
|
268,337
|
|
|
|
Dividends Payable
|
|
|
131,097
|
|
|
|
131,097
|
|
|
|
Other Liabilities
|
|
|
408,257
|
|
|
|
388,818
|
|
|
Total Liabilities
|
|
|
5,191,210
|
|
|
|
5,076,561
|
|
|
Redeemable Noncontrolling Interests
|
|
|
115,743
|
|
|
|
115,853
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity:
|
|
|
|
|
|
|
Preferred Stock, $1.00 Par Value, Authorized 3,232,000 Shares
|
|
|
|
|
|
|
Class F Preferred Stock, $1.00 Par Value, Authorized 700,000 Shares
|
|
|
|
|
|
|
Issued and Outstanding 700,000 Shares
|
|
|
700
|
|
|
|
700
|
|
|
|
Aggregate Liquidation Preference $175,000
|
|
|
|
|
|
|
Class G Preferred Stock, $1.00 Par Value, Authorized 184,000 Shares
|
|
|
|
|
|
|
Issued and Outstanding 184,000 Shares
|
|
|
184
|
|
|
|
184
|
|
|
|
Aggregate Liquidation Preference $460,000
|
|
|
|
|
|
|
Common Stock, $.01 Par Value, Authorized 750,000,000 Shares
|
|
|
|
|
|
|
Issued and Outstanding 271,080,433 and
|
|
|
|
|
|
|
271,080,525 Shares, Respectively
|
|
|
2,711
|
|
|
|
2,711
|
|
|
|
Paid-In Capital
|
|
|
4,219,923
|
|
|
|
4,217,806
|
|
|
|
Cumulative Distributions in Excess of Net Income
|
|
|
(150,836
|
)
|
|
|
(58,162
|
)
|
|
|
|
|
|
4,072,682
|
|
|
|
4,163,239
|
|
|
|
Accumulated Other Comprehensive Income
|
|
|
(210,663
|
)
|
|
|
(179,541
|
)
|
|
Total Stockholders' Equity
|
|
|
3,862,019
|
|
|
|
3,983,698
|
|
|
|
Noncontrolling Interests
|
|
|
223,997
|
|
|
|
221,035
|
|
|
Total Equity
|
|
|
4,086,016
|
|
|
|
4,204,733
|
|
|
Total Liabilities and Equity
|
|
$
|
9,392,969
|
|
|
$
|
9,397,147
|
|
|
|
|
Reconciliation of Projected Diluted Net Income Per Common Share
to Projected Diluted
Funds From Operations Per Common Share
(unaudited)
|
|
|
|
|
|
|
|
|
|
Projected Range
|
|
|
|
Full Year 2009
|
|
|
|
Low
|
|
High
|
|
Projected diluted net income available to common shareholder
|
|
|
|
|
|
per common share
|
|
$
|
0.42
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
Unrealized remeasurement of derivative instrument
|
|
|
(0.01
|
)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
Projected depreciation & amortization
|
|
|
0.61
|
|
|
|
0.64
|
|
|
Projected depreciation & amortization real estate
|
|
|
|
|
|
joint ventures, net of noncontrolling interests
|
|
|
0.38
|
|
|
|
0.40
|
|
|
|
|
|
|
|
|
Gain on disposition of operating properties
|
|
|
(0.04
|
)
|
|
|
(0.07
|
)
|
|
Gain on disposition of joint venture operating properties,
|
|
|
|
|
|
net of noncontrolling interests
|
|
|
(0.03
|
)
|
|
|
(0.06
|
)
|
|
|
|
|
|
|
|
Projected FFO per diluted common share
|
|
$
|
1.33
|
|
|
$
|
1.45
|
|
|
|
|
|
|
|
|
|
|
|
Projections involve numerous assumptions such as rental income
(including assumptions on percentage rent), interest rates, tenant
defaults, occupancy rates, foreign currency exchange rates (such as the
US-Canadian rate), selling prices of properties held for disposition,
expenses (including salaries and employee costs), insurance costs and
numerous other factors. Not all of these factors are determinable at
this time and actual results may vary from the projected results, and
may be above or below the range indicated. The above range represents
management’s estimate of results based upon these assumptions as of the
date of this press release. The guidance does not include any estimate
for impairments.
