EX-99.2 3 exhibit99_2xq12021.htm EX-99.2 Q1 2021 SUPPLEMENTAL Document
Exhibit 99.2


q12021kite-quarterlyxsuppl.jpg


QUARTERLY FINANCIAL SUPPLEMENTAL – MARCH 31, 2021
image71.jpg

 
PAGE NO. TABLE OF CONTENTS
   
3Earnings Press Release 
6 Corporate Profile 
7 Contact Information 
8 Important Notes Including Non-GAAP Disclosures
10 Consolidated Balance Sheets 
11 Consolidated Statements of Operations for the Three Months Ended March 31, 2021 and 2020
12 Same Property Net Operating Income
13 Net Operating Income and EBITDA by Quarter 
14 Funds from Operations for the Three Months Ended March 31, 2021 and 2020
15 Adjusted Funds From Operations and Other Financial Information for the Three Months Ended March 31, 2021 and 2020
16Summary Income Statement
17Accounts Receivable Impact of COVID-19
18 Joint Venture Summary as of March 31, 2021
19 Summary of Outstanding Debt as of March 31, 2021
20 Maturity Schedule of Outstanding Debt as of March 31, 2021
21Key Debt Metrics
22 Top 25 Tenants by Annualized Base Rent 
23 Retail Leasing Spreads
24 Lease Expirations
25 Development and Redevelopment Projects
26 Geographic Diversification – Annualized Base Rent by Region and State
27 Operating Retail Portfolio Summary Report
31 Operating Office Properties and Other
32Components of Net Asset Value





pressrellogo501b.jpg


PRESS RELEASE         

Contact Information: Kite Realty Group Trust
Jason Colton
SVP, Capital Markets & Investor Relations
317.713.2762
jcolton@kiterealty.com

Kite Realty Group Trust Reports First Quarter 2021 Operating Results

Indianapolis, Indiana, April 29, 2021 - Kite Realty Group Trust (NYSE: KRG) reported today its operating results for the first quarter ended March 31, 2021.

“KRG had another strong quarter of leasing as we continue to upgrade tenancy and mark rents to market,” said John A. Kite, Chairman and CEO. “I’m encouraged by our current operations and recent capital allocation decisions, including a successful exchangeable debt issuance and the completion of an accretive capital recycling effort through the disposition of an undervalued portion of the portfolio. As the country trends toward a sense of normalcy, KRG is well-positioned to capitalize on new opportunities, continue strong operational performance and create value for all our stakeholders.”

First Quarter Financial Results
Realized net income attributable to common shareholders of $24.6 million, or $0.29 per common share, compared to net loss of $0.1 million, or $0.00 per common share, for the three months ending March 31, 2021 and 2020, respectively.
Generated NAREIT Funds From Operations of the Operating Partnership (FFO) of $30.0 million, or $0.34 per diluted common share.
Generated Funds From Operations, as adjusted, of the Operating Partnership (FFO) of $29.8 million, or $0.34 per diluted common share.
Excludes $0.2 million of 2020 Collection Impact (as defined below).
Same-Property Net Operating Income (NOI) decreased by 2.9%.
Approximately 97% of first quarter base rent and recoveries have been collected.
As detailed on page 17 of our supplemental, KRG’s bad debt reserve this quarter was approximately $1.4 million, primarily comprised of:
$1.6 million for rental income due during the first quarter, which represents approximately 3% of all first quarter billings, less
$0.2 million of prior period bad debt recovery.

First Quarter Portfolio Operations
Executed 76 new and renewal leases representing over 426,900 square feet.
GAAP leasing spreads of 34.9% (25.3% cash basis) on 16 comparable new leases, 6.9% (2.0% cash basis) on 46 comparable renewals, and 12.2% (6.4% cash basis) on a blended basis.
Excluding one strategic anchor renewal, blended spreads would have been 16.7% and 10.5% on a GAAP and cash basis, respectively.
Signed two significant new anchor leases -- ALDI at Eastgate Crossing (Chapel Hill, NC), creating a dual-grocery anchored center, and Total Wine & More at Cool Creek Commons (Indianapolis, IN).
Annualized base rent (ABR) for the operating retail portfolio was $18.53, a 2.8% increase year-over-year and an all-time company high.
Retail leased percentage was 90.5%.


p. 3
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021



First Quarter Transaction Activity
Sold 16 outparcel ground leases for gross proceeds of $40.3 million.
Under contract to sell one additional ground lease for $1.5 million, which will complete the transaction with Agree Realty Corporation (NYSE: ADC).

Balance Sheet Overview
Issued $175 million of exchangeable senior unsecured notes with a 0.75% coupon due 2027.
In conjunction with the exchangeable notes, the Company entered into capped call transactions, thereby increasing the strike price of the convertible issuance to initially approximately $30.26 (subject to potential adjustments under the terms of such agreements).
As of March 31, 2021, KRG’s net-debt-to-Adjusted EBITDA, proforma for the ground lease sales, was 6.6x.

Virtual Market Tour Series
In order to showcase the Company’s high-quality, open-air retail real estate, KRG introduced a Virtual Market Tour Series in early September.
To view the Company’s Virtual Market Tours visit our Market Highlights page at KRG Virtual Market Tours.

2021 Earnings Guidance
KRG is raising 2021 guidance for FFO, as adjusted, to $1.26 to $1.34 per share (previously $1.24 - $1.34).

Estimated 2021 FFO, as adjusted, excludes the impact of 2020 bad debt or 2020 accounts receivable (“2020 Collection Impact”). In the future, should there be previous bad debt collected (recognized as revenue) or accounts receivable written off (recognized as expense) related to 2020 billings, KRG will disclose the impact, but exclude it from FFO, as adjusted.
        
Net Income to FFO, as adjusted, Reconciliation
Low EndHigh End
Net Income$(0.11)$(0.03)
     Depreciation1.37 1.37 
NAREIT FFO$1.26 $1.34 
     2020 Collection Impact0.00 0.00 
FFO, as adjusted Guidance$1.26 $1.34 
            
Earnings Conference Call
Kite Realty Group Trust will conduct a conference call to discuss its financial results on Friday, April 30, 2021, at 11:00 a.m. Eastern Time. A live webcast of the conference call will be available on KRG’s corporate website at www.kiterealty.com. The dial-in numbers are (844) 309-0605 for domestic callers and (574) 990-9933 for international callers (Conference ID: 4436448). In addition, a webcast replay link will be available on the corporate website.

About Kite Realty Group Trust

Kite Realty Group Trust is a full-service, vertically integrated real estate investment trust (REIT) that provides communities with convenient and beneficial shopping experiences. We connect consumers to retailers in desirable markets through our portfolio of neighborhood, community, and lifestyle centers. Using operational, development, and redevelopment expertise, we continuously optimize our portfolio to maximize value and return to our shareholders. For more information, please visit our website at kiterealty.com.

Connect with KRG: LinkedIn | Twitter | Instagram | Facebook





p. 4
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021



Safe Harbor
This release, together with other statements and information publicly disseminated by us, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are based on assumptions and expectations that may not be realized and are inherently subject to risks, uncertainties and other factors, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, performance, transactions or achievements, financial or otherwise, may differ materially from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements.

Currently, one of the most significant factors that could cause actual outcomes to differ materially from the forward-looking statements is the potential adverse effect of the current pandemic of the novel coronavirus(“COVID-19”), including possible resurgences and mutations, on the financial condition, result of operations, cash flows and performance of the Company and its tenants, the real estate market and the global economy and financial markets. The effects of COVID-19 have caused and may continue to cause many of the Company’s tenants to close stores, reduce hours or significantly limit service, making it difficult for them to meet their obligations, and therefore has and will continue to impact us significantly for the foreseeable future. COVID-19 has impacted the Company significantly, and the extent to which it will continue to impact the Company and its tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the speed and effectiveness of vaccine and treatment developments and distribution pipeline, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, and possible short-term and long-term effects of the pandemic on consumer behavior, among others. Moreover, investors are cautioned to interpret many of the risks identified under the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020 as being heightened as a result of the ongoing and numerous adverse impacts of the COVID-19 pandemic.

Additional risks, uncertainties and other factors that might cause such differences, some of which could be material, include but are not limited to: national and local economic, business, real estate and other market conditions, particularly in connection with low or negative growth in the U.S. economy as well as economic uncertainty; financing risks, including the availability of, and costs associated with, sources of liquidity; the Company’s ability to refinance, or extend the maturity dates of, the Company’s indebtedness; the level and volatility of interest rates; the financial stability of tenants, including their ability to pay rent or request rent concessions, and the risk of tenant insolvency and bankruptcy; the competitive environment in which the Company operates, including potential oversupplies of and reduction in demand for rental space; acquisition, disposition, development and joint venture risks; property ownership and management risks, including the relative illiquidity of real estate investments, periodic costs to repair, renovate and re-lease spaces, operating costs and expenses, vacancies or the inability to rent space on favorable terms or at all; the Company’s ability to maintain the Company’s status as a real estate investment trust for U.S. federal income tax purposes; potential environmental and other liabilities; impairment in the value of real estate property the Company owns; the attractiveness of our properties to tenants, the actual and perceived impact of e-commerce on the value of shopping center assets and changing demographics and customer traffic patterns; risks related to the geographical concentration of the Company’s properties in Florida, Indiana, Texas, North Carolina and Nevada; civil unrest, acts of terrorism or war, acts of God, climate change, epidemics, pandemics (including COVID-19), natural disasters and severe weather conditions such as hurricanes, tropical storms, tornadoes, earthquakes, droughts, floods and fires, including such events or conditions that may result in underinsured or uninsured losses or other increased costs and expenses; changes in laws and government regulations including governmental orders affecting the use of the Company’s properties or the ability of its tenants to operate, and the costs of complying with such changed laws and government regulations; possible short-term or long-term changes in consumer behavior due to COVID-19 and the fear of future pandemics; insurance costs and coverage; risks associated with cybersecurity attacks and the loss of confidential information and other business disruptions; other factors affecting the real estate industry generally; and other risks identified in reports the Company files with the Securities and Exchange Commission (“the SEC”) or in other documents that it publicly disseminates, including, in particular, the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, and in the Company’s quarterly reports on Form 10-Q. The Company undertakes no obligation to publicly update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.

This Earnings Release also includes certain forward-looking non-GAAP information. Due to high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these estimates, together with some of the excluded information not being ascertainable or accessible, the Company is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures without unreasonable efforts.  

p. 5
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

CORPORATE PROFILE
image71.jpg

 
General Description
 
Kite Realty Group Trust is a full-service, vertically integrated real estate investment trust (REIT) engaged primarily in the ownership and operation, acquisition, development and redevelopment of high-quality neighborhood and community shopping centers in certain select markets in the United States. As of March 31, 2021, we owned interests in 87 operating properties totaling approximately 16.8 million square feet and five development and redevelopment projects.
 
Our strategy is to maximize the cash flow of our operating properties, successfully complete the construction and lease-up of our redevelopment and development portfolio, and continue to gain scale in our target markets. New investments are focused in the shopping center sector primarily in markets that are benefiting from existing and accelerating migration patterns and where we believe we can leverage our existing infrastructure and relationships to generate attractive risk-adjusted returns. Dispositions are generally designed to increase the quality of our portfolio and exit non-target markets. The proceeds of dispositions will generally be used to acquire assets in our target markets, strengthen the Company’s balance sheet, or otherwise allocated so as to generate attractive risk-adjusted returns.  

Company Highlights as of March 31, 2021  
# of PropertiesTotal
GLA /NRA
Owned
 GLA /NRA1
Operating Retail Properties83 16,267,424 11,663,920 
Operating Office Properties and Other498,242 498,242 
Total Operating Properties87 16,765,666 12,162,162 
Development and Redevelopment Projects2
5866,493368,890
Total All Properties92 17,632,159 12,531,052 
 RetailNon-RetailTotal
Operating Properties –  Leased Percentage90.5%96.9%90.8%
States16



Stock Listing: New York Stock Exchange symbol: KRG
  
____________________
1Excludes square footage of structures located on land owned by the company and ground leased to tenants and adjacent non-owned anchors.
2Includes square footage of planned space upon completion.

p. 6
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

CONTACT INFORMATION    
image71.jpg
                                


 
Corporate Office
30 South Meridian Street, Suite 1100
Indianapolis, IN 46204
(888) 577-5600
(317) 577-5600
www.kiterealty.com
 
Investor Relations Contact: Analyst Coverage: Analyst Coverage:
     
Jason Colton Robert W. Baird & Co. Compass Point Research & Trading, LLC
Senior Vice President, Capital Markets and IR Mr. Wes Golladay Mr. Floris van Dijkum
Kite Realty Group Trust (216) 737-7510(646) 757-2621
30 South Meridian Street, Suite 1100  wgolladay@rwbaird.com fvandijkum@compasspointllc.com
Indianapolis, IN 46204   
(317) 713-2762 Bank of America/Merrill Lynch DA Davidson
jcolton@kiterealty.com Mr. Jeffrey Spector/Mr. Craig Schmidt Mr. Barry Oxford
 (646) 855-1363/(646) 855-3640 (212) 240-9871
Transfer Agent: jeff.spector@bofa.com boxford@dadco.com
  craig.schmidt@bofa.com 
Broadridge Financial Solutions  KeyBanc Capital Markets
Ms. Kristen Tartaglione BTIG Mr. Jordan Sadler/Mr. Todd Thomas
2 Journal Square, 7th Floor
 Mr. Michael Gorman (917) 368-2280/(917) 368-2286
Jersey City, NJ  07306 (212) 738-6138 tthomas@keybanccm.com
(201) 714-8094 mgorman@btig.com jsadler@keybanccm.com
  
Stock Specialist: Capital One Securities, Inc. Raymond James 
  Mr. Christopher Lucas Mr. RJ Milligan
GTS (571) 633-8151 (727) 567-2585
545 Madison Avenue christopher.lucas@capitalone.com rjmilligann@raymondjames.com
15th Floor   
New York, NY 10022  Citigroup Global Markets   Piper Sandler
(212) 715-2830 Mr. Michael Bilerman/Ms. Katy McConnell Mr. Alexander Goldfarb
 (212) 816-1383/(212) 816-6981 (212) 466-7937
 michael.bilerman@citigroup.com   alexander.goldfarb@psc.com
 katy.mcconnell@citigroup.com 
  
 Wells Fargo Securities, LLC 
 Ms. Tamara Fique 
 (617) 603-4262/(443) 263-6568 
 tamara.fique@wellsfargo.com 
  
  
 
 
p. 7
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES    
image71.jpg
                                
Interim Information 
This Quarterly Financial Supplemental contains historical information of Kite Realty Group Trust (“the Company” or “KRG”) and is intended to supplement the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, to be filed on or about May 6, 2021, which should be read in conjunction with this supplement. The supplemental information is unaudited, although it reflects all adjustments that, in the opinion of management, are necessary for a fair presentation of operating results for the interim periods.
 
Forward-Looking Statements 
This supplemental information package, together with other statements and information publicly disseminated by us, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are based on assumptions and expectations that may not be realized and are inherently subject to risks, uncertainties and other factors, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, performance, transactions or achievements, financial or otherwise, may differ materially from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements.

Currently, one of the most significant factors that could cause actual outcomes to differ materially from the forward-looking statements is the potential adverse effect of the current pandemic of the novel coronavirus ("COVID-19"), including possible resurgences and mutations, on the financial condition, results of operations, cash flows and performance of the Company and its tenants, the real estate market and the global economy and financial markets. The effects of COVID-19 have caused and may continue to cause many of the Company’s tenants to close stores, reduce hours or significantly limit service, making it difficult for them to meet their rental obligations, and therefore has and will continue to impact us significantly for the foreseeable future. COVID-19 has impacted the Company significantly, and the extent to which it will continue to impact the Company and its tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the speed and effectiveness of vaccine and treatment developments and distribution pipeline, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, and possible short-term and long-term effects of the pandemic on consumer behavior, among others.

In addition, risks, uncertainties and factors that might cause such differences from the results, performance, transactions or achievements, financial or otherwise, expressed or implied by the forward-looking statements, some of which could be material, include but are not limited to:
 
national and local economic, business, real estate and other market conditions, particularly in connection with low or negative growth in the U.S. economy as well as economic uncertainty;
financing risks, including the availability of, and costs associated with, sources of liquidity;
our ability to refinance, or extend the maturity dates of, our indebtedness;
the level and volatility of interest rates;
the financial stability of tenants, including their ability to pay rent or request rent concessions, and the risk of tenant insolvency and bankruptcy;
the competitive environment in which the Company operates, including potential oversupplies of and reduction in demand for rental space;
acquisition, disposition, development and joint venture risks;
property ownership and management risks, including the relative illiquidity of real estate investments, period costs to repair, renovate and re-lease spaces, oeprating costs and expense, vacancies or the inability to rent space on favorable terms or at all;
our ability to maintain our status as a real estate investment trust for federal income tax purposes;
potential environmental and other liabilities;
impairment in the value of real estate property the Company owns;
the attractiveness of our properties to tenants, the actual and perceived impact of e-commerce on the value of shopping center assets and changing demographics and customer traffic patterns;
risks related to the geographical concentration of our properties in Florida, Indiana, Texas, Nevada and North Carolina;
civil unrest, acts of terrorism or water, acts of God, climate change, epidemics, pandemics (including COVID-19), natural disasters and severe weather conditions such as hurricanes, tropical storms, tornadoes, earthquakes, droughts, floods and fires, including such events or conditions that may result in underinsured or uninsured losses, or other increased costs and expenses;
changes in laws and government regulations including governmental orders affecting the use of our properties or the ability of our tenants to operate, and the costs of complying with such changed laws and government regulations;
possible short-term or long-term changes in consumer behavior due to COVID-19 and the fear of future pandemics;
insurance costs and coverage;
risks associated with cybersecurity attacks and the loss of confidential information and other business disruptions;
other factors affecting the real estate industry generally; and
other risks identified in reports the Company files with the Securities and Exchange Commission (“the SEC”) or in other documents that it publicly disseminates, including, in particular, the section titled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, and in our quarterly reports on Form 10-Q. 
The Company undertakes no obligation to publicly update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Disclosures
 
Funds from Operations 
Funds from Operations (FFO) is a widely used performance measure for real estate companies and is provided here as a supplemental measure of operating performance. The Company calculates FFO, a non-GAAP financial measure, in accordance with the best practices described in the April 2002 National Policy Bulletin of the National Association of Real Estate Investment Trusts ("NAREIT"), as restated in 2018. The NAREIT white paper defines FFO as net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.
 
Considering the nature of our business as a real estate owner and operator, the Company believes that FFO is helpful to investors in measuring our operational performance because it excludes various items included in net income that do not relate to or are not indicative of our operating performance, such as gains or losses from sales of depreciated property and depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult. FFO excludes the gain on the sale of the ground lease portfolio as this sale was part of our capital strategy distinct from our ongoing operating strategy
p. 8
Kite Realty Group Trust Supplemental Financial and Operating Statistics 3/31/2021

IMPORTANT NOTES INCLUDING NON-GAAP DISCLOSURES (CONTINUED)
image71.jpg

of selling individual land parcels, from time to time. FFO (a) should not be considered as an alternative to net income (calculated in accordance with GAAP) for the purpose of measuring our financial performance, (b) is not an alternative to cash flow from operating activities (calculated in accordance with GAAP) as a measure of our liquidity, and (c) is not indicative of funds available to satisfy our cash needs, including our ability to make distributions. Our computation of FFO may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do. A reconciliation of net income (calculated in accordance with GAAP) to FFO is included elsewhere in this Financial Supplement.

From time to time, the Company may report or provide guidance with respect to “FFO as adjusted” which starts with FFO, as defined by NAREIT, and then removes the impact of certain non-recurring and non-operating transactions or other items the Company does not consider to be representative of its core operating results including without limitation, gains or losses associated with the early extinguishment of debt, gains or losses associated with litigation involving the Company that is not in the normal course of business, the impact on earnings from employee severance, the excess of redemption value over carrying value of preferred stock redemption, and the impact of 2020 bad debt or 2020 accounts receivable ("2020 Collection Impact"), which are not otherwise adjusted in the Company’s calculation of FFO.
Adjusted Funds from Operations
Adjusted Funds from Operations (“AFFO”) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO modifies FFO, as adjusted for certain cash and non-cash transactions not included in FFO. AFFO should not be considered an alternative to net income as an indication of the company's performance or as an alternative to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the company’s performance. The Company’s computation of AFFO may differ from the methodology for calculating AFFO used by other REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net income (calculcated in accordance with GAAP) to AFFO is included elsewhere in this Financial Supplement.

Net Operating Income and Same Property Net Operating Income
The Company uses property net operating income (“NOI”), a non-GAAP financial measure, to evaluate the performance of our properties. The Company defines NOI as income from our real estate, including lease termination fees received from tenants, less our property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions and certain corporate level expenses. The Company believes that NOI is helpful to investors as a measure of our operating performance because it excludes various items included in net income that do not relate to or are not indicative of our operating performance, such as depreciation and amortization, interest expense, and impairment, if any.

The Company also uses same property NOI ("Same Property NOI"), a non-GAAP financial measure, to evaluate the performance of our properties. Same Property NOI excludes properties that have not been owned for the full period presented. It also excludes net gains from outlot sales, straight-line rent revenue, lease termination income in excess of lost rent, amortization of lease intangibles and significant prior period expense recoveries and adjustments, if any. When the Company receives payments in excess of any accounts receivable for terminating a lease, Same Property NOI will include such excess payments as monthly rent until the earlier of the following: the expiration of 12 months or the start date of a replacement tenant. The Company believes that Same Property NOI is helpful to investors as a measure of our operating performance because it includes only the NOI of properties that have been owned for the full quarters presented. The Company believes such presentation eliminates disparities in net income due to the acquisition or disposition of properties during the particular periods presented and thus provides a more consistent metric for the comparison of our properties. Same Property NOI includes the results of properties that have been owned for the entire current and prior year reporting periods.

NOI and Same Property NOI should not, however, be considered as alternatives to net income (calculated in accordance with GAAP) as indicators of our financial performance. Our computation of NOI and Same Property NOI may differ from the methodology used by other REITs, and therefore may not be comparable to such other REITs.

When evaluating the properties that are included in the same property pool, the Company has established specific criteria for determining the inclusion of properties acquired or those recently under development. An acquired property is included in the same property pool when there is a full quarter of operations in both years subsequent to the acquisition date. Development and redevelopment properties are included in the same property pool four full quarters after the properties have been transferred to the operating portfolio. A redevelopment property is first excluded from the same property pool when the execution of a redevelopment plan is likely and the Company a) begins recapturing space from tenants or b) the contemplated plan significantly impacts the operations of the property. For the quarter ended March 31, 2021, the Company excluded three redevelopment properties from the same property pool that met these criteria and were owned in both comparable periods. In addition, the Company excluded one recently acquired property from the same property pool.

Earnings Before Interest Expense, Income Tax Expense, Depreciation and Amortization (EBITDA) and Net Debt to EBITDA
The Company defines EBITDA, a non-GAAP financial measure, as net income before depreciation and amortization, interest expense and income tax expense of taxable REIT subsidiary. For informational purposes, the Company has also provided Adjusted EBITDA, which the Company defines as EBITDA less (i) EBITDA from unconsolidated entities, (ii) gains on sales of properties or impairment charges, (iii) other income and expense, (iv) noncontrolling interest EBITDA and (v) other non-recurring activity or items impacting comparability from period to period. Annualized Adjusted EBITDA is Adjusted EBITDA for the most recent quarter multiplied by four. Net Debt to Adjusted EBITDA is the Company's share of net debt divided by Annualized Adjusted EBITDA. EBITDA, Adjusted EBITDA, Annualized Adjusted EBITDA and Net Debt to Adjusted EBITDA, as calculated by us, are not comparable to EBITDA and EBITDA-related measures reported by other REITs that do not define EBITDA and EBITDA-related measures exactly as we do. EBITDA, Adjusted EBITDA and Annualized Adjusted EBITDA do not represent cash generated from operating activities in accordance with GAAP, and should not be considered alternatives to net income as an indicator of performance or as alternatives to cash flows from operating activities as an indicator of liquidity.

Considering the nature of our business as a real estate owner and operator, the Company believes that EBITDA, Adjusted EBITDA and the ratio of Net Debt to Adjusted EBITDA are helpful to investors in measuring our operational performance because they exclude various items included in net income that do not relate to or are not indicative of our operating performance, such as gains or losses from sales of depreciated property and depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult. For informational purposes, the Company has also provided Annualized Adjusted EBITDA, adjusted as described above. The Company believes this supplemental information provides a meaningful measure of our operating performance. The Company believes presenting EBITDA and the related measures in this manner allows investors and other interested parties to form a more meaningful assessment of our operating results.
p. 9
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

CONSOLIDATED BALANCE SHEETS (UNAUDITED)
image71.jpg
($ in thousands)
March 31,
2021
December 31,
2020
Assets:  
Investment properties, at cost$3,137,530 $3,143,961 
Less: accumulated depreciation(778,676)(755,100)
 2,358,854 2,388,861 
Cash and cash equivalents228,842 43,648 
Tenant and other receivables, including accrued straight-line rent of $23,707 and $24,783, respectively49,080 57,154 
Restricted cash and escrow deposits3,688 2,938 
Deferred costs and intangibles, net58,955 63,171 
Prepaid and other assets42,859 39,975 
Investments in unconsolidated subsidiaries13,045 12,792 
Total Assets$2,755,323 $2,608,539 
Liabilities and Shareholders’ Equity:  
Mortgage and other indebtedness, net$1,315,248 $1,170,794 
Accounts payable and accrued expenses72,074 77,469 
Deferred revenue and other liabilities83,427 85,649 
Total Liabilities1,470,749 1,333,912 
Commitments and contingencies  
Limited Partners’ interests in the Operating Partnership and other redeemable noncontrolling interests52,005 43,275 
Shareholders’ Equity:  
Kite Realty Group Trust Shareholders’ Equity:  
Common Shares, $.01 par value, 225,000,000 shares authorized, 84,486,182 and 84,187,999 shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively845 842 
Additional paid in capital2,068,095 2,085,003 
Accumulated other comprehensive loss(24,348)(30,885)
Accumulated deficit(812,721)(824,306)
Total Kite Realty Group Trust Shareholders’ Equity1,231,871 1,230,654 
Noncontrolling Interests698 698 
Total Equity1,232,569 1,231,352 
Total Liabilities and Equity$2,755,323 $2,608,539 












p. 10
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
image71.jpg
    
    
($ in thousands, except per share data)
 Three Months Ended
March 31,
 20212020
Revenue:  
Rental income$67,890 $65,527 
Other property related revenue1,051 4,281 
Fee income 434 104 
Total revenue69,375 69,912 
Expenses:  
  Property operating10,269 10,801 
  Real estate taxes9,400 8,934 
  General, administrative, and other7,276 6,926 
  Depreciation and amortization30,634 31,468 
Total expenses57,579 58,129 
Gain on sale of properties, net26,207 1,043 
Operating income 38,003 12,826 
  Interest expense(12,242)(12,293)
  Income tax benefit of taxable REIT subsidiary118 104 
  Equity in loss of unconsolidated subsidiaries(318)(403)
  Other expense, net(206)(104)
Net income25,355 130 
  Net income attributable to noncontrolling interests(778)(204)
Net income (loss) attributable to Kite Realty Group Trust common shareholders$24,577 $(74)
Net income (loss) per common share - basic and diluted$0.29 $0.00 
Weighted average common shares outstanding - basic84,336,577 84,023,090 
Weighted average common shares outstanding - diluted84,446,989 84,023,090 
Dividends per common share $0.1500 $0.3175 
  















p. 11
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

SAME PROPERTY NET OPERATING INCOME (NOI)
image71.jpg


($ in thousands)
 Three Months Ended March 31,
 20212020% Change
Number of properties for the period
83 83  
Leased percentage at period end90.6 %95.0 % 
Economic Occupancy percentage2
88.8 %94.1 % 
Minimum rent$49,871 $50,948  
Tenant recoveries 14,999 15,757  
Bad debt (641)(650)
Other income171 240  
64,400 66,295  
Property operating expenses (8,705)(9,125)
Real estate taxes (8,818)(8,916)
(17,523)(18,041)
Same Property NOI$46,877 $48,254 (2.9)%
Reconciliation of Same Property NOI to Most Directly Comparable GAAP Measure:  
Net operating income - same properties$46,877 $48,254  
Net operating income - non-same activity3
2,395 1,819  
Other income (expense), net28 (299) 
General, administrative and other(7,276)(6,926) 
Depreciation and amortization expense(30,634)(31,468) 
Interest expense(12,242)(12,293) 
Gain on sales of properties26,207 1,043  
Net income attributable to noncontrolling interests(778)(204) 
Net income (loss) attributable to common shareholders$24,577 $(74) 
 
____________________
1
Same Property NOI excludes (i) The Corner, Glendale Town Center, and Hamilton Crossing redevelopments, (ii) Eddy Street Commons - Phases II and III developments, (iii) the recently acquired Eastgate Crossing, and (iv) office properties.
2Excludes leases that are signed but for which tenants have not yet commenced the payment of cash rent. Calculated as a weighted average based on the timing of cash rent commencement and expiration during the period.
3Includes non-cash activity across the portfolio as well as net operating income from properties not included in the same property pool including properties sold during both periods.
 

p. 12
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

NET OPERATING INCOME AND EBITDA BY QUARTER
image71.jpg

($ in thousands)
 Three Months Ended
 March 31, 2021December 31, 2020September 30, 2020June 30,
2020
March 31, 2020
Revenue:      
Minimum rent1
$49,801 $49,506 $48,669 $49,265 $49,539 
Minimum rent - ground leases4,038 4,190 4,152 4,242 4,204 
Tenant reimbursements 15,389 15,863 15,134 14,656 15,419 
Bad debt(1,420)(3,412)(3,643)(6,627)(3,723)
Other property related revenue549 1,675 201 1,411 3,205 
Overage rent 82 164 — 89 
Parking revenue, net2
(1)(257)(32)(102)467 
 68,438 67,729 64,481 62,848 69,200 
Expenses:     
Property operating  - Recoverable3
8,407 8,688 8,700 8,316 9,087 
Property operating - Non-Recoverable3
1,547 1,516 1,342 725 1,319 
Real estate taxes 9,212 9,122 9,168 8,165 8,721 
 19,166 19,326 19,210 17,206 19,127 
Net Operating Income - Properties 49,272 48,403 45,271 45,642 50,073 
Other (Expenses) Income:      
General, administrative, and other (7,276)(7,602)(6,482)(6,578)(6,926)
Severance charges— (3,253)— — — 
Fee income434 79 104 91 104 
 (6,842)(10,776)(6,378)(6,487)(6,822)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization42,430 37,627 38,893 39,155 43,251 
Depreciation and amortization (30,634)(31,818)(33,953)(31,409)(31,468)
Interest expense (12,242)(12,284)(12,550)(13,271)(12,293)
Equity in loss of unconsolidated subsidiaries(318)(429)(417)(436)(403)
Income tax benefit of taxable REIT subsidiary 118 200 190 202 104 
Other (expense) income, net(206)21 (16)350 (104)
Gain (loss) on sales of properties26,207 (159)3,226 623 1,043 
Net income (loss)25,355 (6,842)(4,627)(4,786)130 
Less: Net (income) loss attributable to noncontrolling interests(778)48 40 17 (204)
Net income (loss) attributable to Kite Realty Group Trust$24,577 $(6,794)$(4,587)$(4,769)$(74)
NOI/Revenue72.0 %71.5 %70.2 %72.6 %72.4 %
Recovery Ratios4
       - Retail Properties90.6 %92.8 %87.8 %92.3 %89.6 %
       - Consolidated87.3 %89.1 %84.7 %88.9 %86.6 %
 
____________________
1Minimum rent includes $1.2 million, $0.6 million, $0.3 million, $0.6 million, and $0.2 million of lease termination income for the three months ended March 31, 2021, December, 31, 2020, September 30, 2020, June 30, 2020, and March 31, 2020, respectively.
2Parking revenue, net represents the net operating results of the Eddy Street Parking Garage, the Union Station Parking Garage, and the Pan Am Plaza Parking Garage.
3Recoverable expenses include recurring G&A expense of $1.4 million allocable to the property operations in the three months ended March 31, 2021, a portion of which is recoverable. Non-recoverable expenses primarily include ground rent, professional fees, and marketing costs.
4“Recovery Ratio” is computed by dividing tenant reimbursements by the sum of recoverable property operating expense and real estate tax expense.

p. 13
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

FUNDS FROM OPERATIONS1, 2
image71.jpg


($ in thousands, except per share data)
 Three Months Ended
March 31,
 20212020
Funds From Operations ("FFO")  
Consolidated net income$25,355 $130 
Less: net income attributable to noncontrolling interests in properties(132)(132)
Less: Gain on sales of properties(26,207)(1,043)
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests30,971 31,788 
   FFO of the Operating Partnership1
29,987 30,743 
Less: Limited Partners' interests in FFO(870)(769)
   FFO attributable to Kite Realty Group Trust common shareholders1
$29,117 $29,974 
FFO, as defined by NAREIT, per share of the Operating Partnership - basic$0.35 $0.36 
FFO, as defined by NAREIT, per share of the Operating Partnership - diluted$0.34 $0.36 
FFO of the Operating Partnership1
$29,987 $30,743 
Less: 2020 Collection Impact(209)— 
FFO, as adjusted, of the Operating Partnership$29,778 $30,743 
FFO, as adjusted, per share of the Operating Partnership - basic$0.34 $0.36 
FFO, as adjusted, per share of the Operating Partnership - diluted$0.34 $0.36 
Weighted average common shares outstanding - basic84,336,577 84,023,090 
Weighted average common shares outstanding - diluted84,446,989 84,175,520 
Weighted average common shares and units outstanding - basic86,862,153 86,200,410 
Weighted average common shares and units outstanding - diluted86,972,566 86,352,840 
FFO, as defined by NAREIT, per diluted share/unit
Consolidated net income$0.29 $0.00 
Less: net income attributable to noncontrolling interests in properties0.00 0.00 
Less: Gain on sales of properties(0.30)(0.01)
Add: depreciation and amortization of consolidated and unconsolidated entities, net of noncontrolling interests0.36 0.37 
FFO, as defined by NAREIT, of the Operating Partnership per diluted share/unit1, 2
$0.34 $0.36 
Less: 2020 Collection Impact0.00 — 
FFO, as adjusted, of the Operating Partnership per diluted share/unit 2
$0.34 $0.36 
____________________
1“FFO of the Operating Partnership" measures 100% of the operating performance of the Operating Partnership’s real estate properties. “FFO attributable to Kite Realty Group Trust common shareholders” reflects a reduction for the redeemable noncontrolling weighted average diluted interest in the Operating Partnership.
2Per share/unit amounts of components will not necessarily sum to the total due to rounding to the nearest cent.

p. 14
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

ADJUSTED FUNDS FROM OPERATIONS AND OTHER FINANCIAL INFORMATION
image71.jpg
 
($ in thousands)
Three Months Ended
March 31,
20212020
Reconciliation of FFO, as adjusted, to Adjusted Funds from Operations (AFFO)  
FFO, as adjusted, of the Operating Partnership$29,778 $30,743 
Add:  
Depreciation of non-real estate assets104 133 
Amortization of deferred financing costs578 582 
Non-cash compensation expense1,677 981 
Less:  
Straight-line rent - minimum rent(54)158 
Straight-line rent - common area maintenance155 178 
Straight-line rent - reserve for uncollectability(110)(2,876)
Market rent amortization income479 599 
Amortization of debt premium111 111 
Capital expenditures1:
     Maintenance capital expenditures167 161 
     Revenue enhancing tenant improvements1,751 2,713 
     External lease commissions310 262 
Total Recurring AFFO of the Operating Partnership29,328 $31,133 
Other Financial Information:  
Scheduled debt principal payments $568 $549 


 
____________________
1Excludes landlord work, tenant improvements and leasing commissions relating to development, redevelopment, and Anchor Acceleration projects.
 

p. 15
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

SUMMARY INCOME STATEMENT
image71.jpg

($ in thousands)
Three Months Ended
March 31,
20212020% Change
  
Same Property Revenue$64,400 $66,295 (2.9)%
Same Property Expenses(17,523)(18,041)2.9 %
Same Property Net Operating Income
46,877 48,254 (2.9)%
Sold Assets Net Operating Income— 191 
Non-Same Property Net Operating Income2,395 1,628 
Net Operating Income
49,272 50,073 (1.6)%
General and Administrative Expense(7,276)(6,926)(5.1)%
Fee income434 104 317.3 %
EBITDA42,430 43,251 (1.9)%
Interest Expense(12,242)(12,293)0.4 %
Other income (expense), net(201)(215)6.5 %
Funds From Operations29,987 30,743 (2.5)%
2020 Collection Impact(209)— 100.0 %
Funds From Operations, as adjusted29,778 30,743 (3.1)%
Non-Cash Items1,778 3,526 49.6 %
Capital Expenditures(2,228)(3,136)29.0 %
Recurring Adjusted Funds From Operations29,328 31,133 (5.8)%
FFO per share of the Operating Partnership, as adjusted - diluted$0.34 $0.36 (5.5)%



p. 16
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

IMPACT OF COVID-19
image71.jpg


($ in thousands)
Bad Debt Breakout
AmountSupplemental Page No.:
Bad Debt Type
   1st Quarter Billed Rent Deemed Uncollectible - Operating Tenants$1,480 
   1st Quarter Billed Rent Deemed Uncollectible - Tenants Declared Bankruptcy167 
1st Quarter Cash Impact1,647 
   Previous Accounts Receivable Balance Now Deemed Uncollectible1,914 
   Recovery of Previous Bad Debt(2,251)
   Straight-Line Rent Reserve110 
Total 1st Quarter Bad Debt Expense$1,420 13

Accounts Receivable Impact
AmountSupplemental Page No.:
Balance as of December 31, 2020$57,154
  Small Business Loans(212)
  Other Activity(1,012)
  1st Quarter Billed Rent Outstanding2,511
  1st Quarter Billed Rent Deemed Uncollectible(1,647)
  Accounts Receivable Balances Prior to 1st Quarter Deemed Uncollectible(1,914)
  Amounts Collected Outstanding as of December 31(5,800)
Balance as of March 31, 2021$49,08010
    
Revenue Breakdown
AmountSupplemental Page No.:
1st Quarter Billed Rent$65,185 
1st Quarter Billed Rent Deemed Uncollectible(1,647)
Previous Billed Rent Deemed Uncollectible(1,914)
Reserved in Previous Quarter, Paid in 1st Quarter2,251 
Other Revenues4,563 
1st Quarter Total Revenues$68,438 13
1st Quarter Total Revenues68,438 
Previous Accounts Receivable Balance Now Deemed Uncollectible1,914 
Recovery of Previous Bad Debt(2,251)
Other Revenues(4,563)
1st Quarter Net Recurring Revenue$63,538 
Comparison to Q1
1st Quarter 2020 Billed Rent$67,400 
Difference from 1st Quarter 2020 to 1st Quarter 2021 in Billed Rent(3.3)%
1st Quarter 2020 Net Recurring Revenues$68,020 
Difference from 1st Quarter 2020 to 1st Quarter 2021 in Net Recurring Revenues(6.6)%
p. 17
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

JOINT VENTURE SUMMARY - MARCH 31, 2021
image71.jpg

($ in thousands)
CONSOLIDATED INVESTMENTS
Investment PartnerTotal GLATotal AssetsTotal Debt
Partner Economic Ownership Interest 1
Partner Share of DebtPartner Share of Annual Income
Individual Investors466,907 $139,063 $54,930 2% - 15%$1,099 $528 
UNCONSOLIDATED INVESTMENTS 
Investment PartnerTotal GLATotal AssetsTotal DebtKRG Economic Ownership InterestKRG Share of DebtKRG InvestmentKRG Share of Quarterly EBITDAKRG Share of Quarterly EBITDA Annualized
Nuveen416,877 $100,769 $51,890 20%$10,378 $9,026 $310 $1,241 
Individual Investors359,460 62,901 35,921 12% - 35%12,035 4,019 (7)(28)
Total776,337 $163,670 $87,811 $22,413 $13,045 $303 $1,213 
 
____________________
1Economic ownership % represents the partner's share of cash flow.




p. 18
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

SUMMARY OF OUTSTANDING DEBT AS OF MARCH 31, 2021
image71.jpg
($ in thousands)
TOTAL OUTSTANDING DEBT 1
   
Outstanding AmountRatioWeighted Average
Interest Rate
Weighted Average
Maturity (in years)
Fixed Rate Debt1,270,578 94 %3.70 %4.9 
Variable Rate Debt54,930 %1.71 %0.9 
Net Debt Premiums and Issuance Costs, Net(10,260)N/AN/AN/A
Total Consolidated Debt1,315,248 98 %3.62 %4.7 
KRG Share of Unconsolidated Debt 22,413 %4.57 %5.6 
Total1,337,661 100 %3.64 %4.7 
SCHEDULE OF MATURITIES BY YEAR  
Secured Debt 
Scheduled Principal
 Payments
Term
Maturities
Unsecured
Debt 2
Total Consolidated DebtTotal Unconsolidated DebtTotal Outstanding Debt
20211,735 — — 1,735 145 1,880 
20221,043 178,877 — 179,920 341 180,261 
2023806 161,517 95,000 257,323 270 257,593 
2024854 — — 854 545 1,399 
2025904 — 80,000 80,904 10,734 91,638 
2026957 — 300,000 300,957 — 300,957 
2027 And Beyond3,715 100 500,000 503,815 10,378 514,193 
Net Debt Premiums and Issuance Cost, Net(10,260)— — (10,260)— (10,260)
Total$(246)$340,494 $975,000 $1,315,248 $22,413 $1,337,661 
1Fixed rate debt includes, and variable rate debt excludes, the portion of such debt that has been hedged by interest rate derivatives. As of March 31, 2021, $250 million in variable rate debt is hedged for a weighted average of 2.0 years.
2This presentation reflects the Company's exercise of its option to extend the maturity date by one year to April 22, 2023 for the Company's unsecured credit facility.The ability to exercise this option is subject to certain conditions, which the Company does not unilaterally control.
image1.jpg

p. 19
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

MATURITY SCHEDULE OF OUTSTANDING DEBT AS OF MARCH 31, 2021
image71.jpg
($ in thousands)
Property
Interest Rate1
Maturity DateBalance as of
March 31, 2021
% of
 Total Outstanding
2021 Debt Maturities  %
Delray Marketplace 2
LIBOR + 1602/5/202254,930 
Bayonne Crossing4.43 %4/1/202241,901 
Saxon Crossing4.65 %7/1/202211,400 
Shops at Moore4.29 %9/1/202221,300 
Shops at Julington Creek4.60 %9/1/20224,785 
Centre Point Commons4.34 %10/1/202214,410 
Miramar Square4.16 %12/1/202231,625 
2022 Debt Maturities180,351 13 %
Centennial Gateway 3.81 %1/1/202323,962 
Centennial Center 3.83 %1/6/202370,455 
Eastern Beltway 3.83 %1/6/202334,100 
The Corner (AZ)4.10 %3/1/202314,750 
Chapel Hill3.78 %4/1/202318,250 
Unsecured Credit Facility 3
LIBOR + 1154/22/2023— 
Senior Unsecured Note4.23 %9/10/202395,000 
2023 Debt Maturities256,517 19 %
2024 Debt Maturities  %
Senior Unsecured Note4.47 %9/10/202580,000 
2025 Debt Maturities80,000 6 %
Senior Unsecured Note4.00 %10/1/2026300,000 
2026 Debt Maturities300,000 22 %
Senior Unsecured Exchangeable Note0.75 %4/1/2027175,000 
Senior Unsecured Note4.57 %9/10/202775,000 
Unsecured Term Loan 4
LIBOR + 20010/24/2028250,000 
Rampart Commons5.73 %6/10/20308,640 
2027 And Beyond Debt Maturities508,640 38 %
NET PREMIUMS ON ACQUIRED DEBT & ISSUANCE COSTS  (10,260) 
TOTAL DEBT PER CONSOLIDATED BALANCE SHEET $1,315,248 98 %
KRG Share of Unconsolidated Debt
Embassy Suites at University of Notre Dame 5
LIBOR + 2507/1/202511,772 
Glendale Center Apartments 5
LIBOR + 2805/31/2024263 
Nuveen 5
4.09%7/1/202810,378 
TOTAL KRG SHARE OF UNCONSOLIDATED DEBT22,413 2 %
TOTAL CONSOLIDATED AND KRG SHARE OF UNCONSOLIDATED DEBT$1,337,661 

1At March 31 2021, one-month LIBOR was 0.11%.
2Property is held in a joint venture. The loan is guaranteed by Kite Realty Group, LP. See Joint Venture Summary on page 18 for additional detail.
3Assumes Company exercises its option to extend the maturity date by one year.
4Assumes Company exercises three one-year options to extend the maturity date by three years.
5Properties are held in joint ventures. See Joint Venture Summary on page 18 for additional detail.


p. 20
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

KEY DEBT METRICS
image71.jpg

UNSECURED PUBLIC DEBT COVENANTS
March 31,
2021
Debt Covenant Threshold1
Total Debt to Undepreciated Assets38%<60%
Secured Debt to Undepreciated Assets10%<40%
Undepreciated Unencumbered Assets to Unsecured Debt277%>150%
Debt Service Coverage3.0x>1.5x
UNSECURED CREDIT FACILITY COVENANTS
March 31,
2021
Debt Covenant Threshold
Maximum Leverage41%<60%
Minimum Fixed Charge Coverage3.0x>1.50x
Secured Indebtedness11.4%<45%
Unsecured Debt Interest Coverage3.8x>1.75x
Unsecured Leverage43%<60%
Senior Unsecured Debt Ratings:
Moody's Investors ServiceBaa3/Stable
Standard & Poor's Rating ServicesBBB-/Stable
Liquidity ($ in thousands)
Cash and cash equivalents$228,842 
Availability under unsecured credit facility385,434 
$614,276 
Unencumbered NOI as a % of Total NOI75 %
1For a complete listing of all Debt Covenants related to the Company's Senior Unsecured Notes, as well as definitions of the terms, refer to the Company's filings with the SEC.
NET DEBT TO EBITDA
Company's Consolidated Debt & Share of Unconsolidated Debt $1,346,822 
Less: Cash, Cash Equivalents, and Restricted Cash(233,811)
  $1,113,011 
Q1 2021 EBITDA, Annualized:  
        -  Consolidated EBITDA $169,722 
        -  Unconsolidated EBITDA 1
1,213  
   - Minority Interest EBITDA 1
(528)170,404 
Ratio of Company Share of Net Debt to EBITDA  6.5x
Ratio of Company Share of Net Debt to Pro-Forma EBITDA 2
6.6x
____________________
1See page 18 for details
2Reflects as if ground lease portfolio was sold at the beginning of the 1st quarter.

p. 21
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

TOP 25 TENANTS BY ANNUALIZED BASE RENT
image71.jpg
As of March 31, 2021
($ in thousands, except per square foot data)

This table includes the following:
Operating retail properties;
Operating office properties; and
Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of March 31, 2021.
Number of StoresCredit Ratings
TenantWholly Owned
JV1
Total Leased GLA/NRA2
Annualized
Base Rent
3,4
Annualized Base Rent
per Sq. Ft.
4
% of Total Portfolio
Annualized
Base Rent
4
S&PMoody's
Publix Super Markets, Inc.11— 535,466 $5,455 $10.19 2.54 %N/AN/A
The TJX Companies, Inc.5
14471,684 4,860 11.26 2.26 %AA2
PetSmart, Inc.13291,379 4,084 14.62 1.90 %BB2
Ross Stores, Inc.12364,442 4,067 11.81 1.89 %BBB+A2
Dick's Sporting Goods, Inc.6
7— 340,502 3,764 11.05 1.75 %N/AN/A
Nordstrom Rack5197,797 3,571 20.75 1.66 %BB+Baa3
Michaels Stores, Inc.11253,849 3,283 13.66 1.53 %BN/A
Burlington Stores, Inc.5— 310,423 3,092 9.96 1.44 %BBN/A
National Amusements1— 80,000 2,953 36.92 1.37 %B-N/A
Old Navy (11) / Athleta (1)12— 168,137 2,861 17.02 1.33 %BB-Ba1
Kohl's Corporation4— 184,516 2,832 7.87 1.32 %BBB-Baa2
Walmart Stores, Inc.7
5— — 2,776 3.42 1.29 %AAAa2
Best Buy Co., Inc.5— 183,604 2,661 14.49 1.24 %BBBBaa1
Petco Animal Supplies, Inc.10— 136,669 2,436 17.83 1.13 %BB2
Lowe's Companies, Inc.3— — 2,375 4.91 1.10 %BBB+Baa1
LA Fitness3— 125,209 2,292 18.31 1.07 %CCC+Caa3
Hobby Lobby Stores, Inc.5— 271,254 2,248 8.29 1.04 %N/AN/A
Bed Bath & Beyond, Inc.8
11251,065 2,243 9.72 1.04 %B+Ba3
Whole Foods Market, Inc.4— 139,781 2,130 15.24 0.99 %AA-A2
Mattress Firm, Inc.9
16— 76,408 2,124 27.80 0.99 %N/AN/A
Walgreens4— 63,462 2,104 33.15 0.98 %BBBBaa2
The Kroger Co.10
3— 60,268 2,099 9.19 0.98 %BBBBaa1
Total Wine4— 105,684 2,013 19.05 0.97 %N/AN/A
Five Below, Inc.11— 94,197 1,738 18.45 0.81 %N/AN/A
Shop Rite1— 70,779 1,610 22.75 0.75 %N/AN/A
TOTAL1807 4,776,575 $71,673 $11.48 34.1 %
1JV Stores represent stores at unconsolidated properties.
2Excludes the estimated size of the structures located on land owned by the Company and ground leased to tenants.
3Annualized base rent represents the monthly contractual rent for March 31, 2021, for each applicable tenant multiplied by 12. Annualized base rent does not include tenant reimbursements. Annualized base rent represents 100% of the annualized base rent at consolidated properties and our share of the annualized base rent at unconsolidated properties.
4Annualized base rent and percent of total portfolio includes ground lease rent.
5Includes TJ Maxx (9), Marshalls (5) and HomeGoods (2).
6Includes Dick's Sporting Goods (6) and Golf Galaxy (1).
7Includes Walmart (3) and Sam's Club (2).
8Includes Bed Bath and Beyond (8) and Buy Buy Baby (4).
9Includes Mattress Firm (12) and Sleepy's (4).
10Includes Kroger (1), Harris Teeter (1), and Smith's (1).

p. 22
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

RETAIL LEASING SPREADS
image71.jpg
Comparable Space1, 2
 
Category
Total LeasesTotal
Sq. Ft.
LeasesSq. Ft.
Prior Rent PSF3
New Rent PSF4
Cash Rent Spread
GAAP Rent Spread5
TI, LL Work, Lease Commissions PSF6
New Leases - Q1, 202120 100,604 1689,791 $15.20 $19.06 25.3 %34.9 %
New Leases - Q4, 202018 170,711 1191,576 24.40 23.41 (4.1)%9.8 %
New Leases - Q3, 202021 87,000 1669,144 22.03 22.53 2.3 %15.3 %
New Leases - Q2, 202044,650 442,650 11.82 21.14 78.9 %95.6 %
Total64 402,965 47293,161 $19.19 $21.54 12.2 %25.7 %$47.14 
Renewals - Q1, 2021 7
56 326,333 46300,894 $19.67 $20.06 2.0 %6.9 %
Renewals - Q4, 202042 362,858 26254,752 17.22 17.40 1.0 %7.7 %
Renewals - Q3, 202057 370,151 45314,219 15.03 16.18 7.6 %14.5 %
Renewals - Q2, 202030 257,761 24240,003 11.71 12.80 9.3 %16.8 %
Total185 1,317,103 1411,109,868 $16.07 $16.78 4.4 %10.6 %$0.72 
Total - Q1, 2021 7
76426,937 62390,685 $18.64 $19.83 6.4 %12.2 %
Total - Q4, 202060533,569 37346,328 19.12 18.99 (0.7)%8.4 %
Total - Q3, 202078457,151 61383,363 16.29 17.33 6.3 %14.7 %
Total - Q2, 202035302,411 28282,653 11.73 14.06 19.9 %29.3 %
Total2491,720,068 1881,403,029 $16.72 $17.78 6.3 %14.2 %$10.42 
    

________________
1Comparable space leases on this report are included for second generation retail spaces. Comparable leases represent those leases for which there was a former tenant within the last 12 months. Leases at our two office properties, Thirty South Meridian and Eddy Street Commons, and ground leases are excluded.
2Comparable renewals exclude leases with terms twenty-four months or shorter.
3Prior rent represents minimum rent, if any, paid by the prior tenant in the final 12 months of the term. All amounts reported at lease execution.
4Contractual rent represents contractual minimum rent per square foot for the first 12 months of the lease.
5The aggregate spread on a straight-line basis over the contractual life of the lease to the comparable lease.
6Includes redevelopment costs for tenant specific landlord work and tenant allowances provided to tenants.
7Excluding one strategic anchor renewal, renewal and total lease cash spreads were 6.6% and 10.5%, respectively, and renewal and total GAAP spreads were 11.9% and 16.7%, respectively.



p. 23
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

LEASE EXPIRATIONS
image71.jpg


As of March 31, 2021

($ in thousands, except per square foot data)

This table includes the following:
Operating retail properties;
Operating office properties; and
Development/Redevelopment property tenants open for business or ground lease tenants who commenced paying rent as of March 31, 2021.
Expiring GLA2
Expiring Annualized Base Rent per Sq. Ft.3
Number of Expiring Leases1
Shop TenantsAnchor TenantsOffice and Other TenantsExpiring Annualized Base Rent (Pro-rata)% of Total Annualized Base Rent (Pro-rata)Shop TenantsAnchor TenantsOffice and Other TenantsTotal
2021114 242,804 170,881 21,110 $9,192 4.6 %$28.48 $12.28 $21.60 $21.63 
2022245 504,437 994,154 65,020 28,207 14.0 %27.76 13.13 19.91 18.10 
2023242 502,068 1,050,807 113,177 31,714 15.8 %29.07 15.54 7.64 19.07 
2024209 456,235 744,562 33,827 22,234 11.1 %29.76 13.98 14.04 20.55 
2025199 412,897 1,178,558 124,107 27,602 13.7 %30.54 11.39 17.14 16.52 
2026171 393,654 1,082,349 — 22,420 11.2 %27.29 11.36 — 15.75 
202788 228,457 405,644 9,154 11,975 6.0 %29.75 12.66 32.24 19.21 
202870 169,844 272,757 61,747 10,703 5.3 %30.72 15.15 22.63 21.28 
202950 133,705 177,159 — 6,327 3.1 %31.14 12.21 — 20.35 
203044 141,891 266,032 — 7,710 3.8 %28.53 14.51 — 19.23 
Beyond77 179,469 987,754 54,721 22,907 11.4 %26.73 17.07 23.56 18.77 
1,509 3,365,461 7,330,657 482,863 $200,990 100.0 %$28.96 $13.63 $16.98 $18.47 

____________________
1Lease expiration table reflects rents in place as of March 31, 2021 and does not include option periods; 2021 expirations include 13 month-to-month tenants. This column also excludes ground leases.
2Expiring GLA excludes estimated square footage attributable to non-owned structures on land owned by the Company and ground leased to tenants.
3Annualized base rent represents the monthly contractual rent as of March 31, 2021 for each applicable tenant multiplied by 12. Excludes tenant reimbursements and ground lease revenue.





p. 24
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

DEVELOPMENT AND REDEVELOPMENT PROJECTS
image71.jpg
    
($ in thousands)

ProjectMSAKRG Ownership %Anticipated Start Date
Projected Stabilization Date1
Projected New Total GLAProjected New Owned GLATotal Project CostKRG Equity RequirementKRG Remaining Spend
Estimated Return on Project2
Active Projects
Glendale Town Center ApartmentsIndianapolis, IN12%Q2 2020Q2 2022207,000 24,000 $38,400 $1,200 $670 7.0% - 8.0%
Eddy Street Commons at Notre Dame, IN - Phase IIISouth Bend, IN100%Q3 2020Q1 202268,500 18,600 7,500 7,500 5,200 8.5% - 9.5%
Glendale Town Center Retail3
Indianapolis, IN100%Q1 2021Q1 202254,500 54,500 11,0003,9003,70027.0% - 28.0%
Total330,000 97,100 $56,900 $12,600 $9,570 14.0% - 15.0%



Future Opportunities4
Hamilton Crossing CentreIndianapolis, INCreation of a mixed use (office, retail, and multi-family) development.
The CornerIndianapolis, INCreation of a mixed use (retail and multi-family) development to replace an unanchored small shop center.

Anchor Acceleration
Leases Signed
Tenants Open and Paying Rent— 
Capital Spent (cumulative)$200 
Estimated Capital Remaining5,500 
Total Estimated Capital$5,700 
Estimated Return on Costs41 %
Projected Annualized Development / Redevelopment Cash NOI Summary
Remaining Under Construction Development / Redevelopment Cash NOI5
$2,061 
Total Remaining Annual Cash NOI$2,061 
____________________
1Stabilization date represents near completion of project construction and substantial occupancy of the property.
2Projected ROI for redevelopments is an estimate of the expected incremental stabilized annual operating cash flows to be generated divided by the estimated project costs, including construction, development, financing, and other soft costs, when applicable to the project.
3Equity requirement is lower than total project cost due to a $7.1 million TIF received from the City of Indianapolis.
4These opportunities are deemed potential at this time and are subject to various contingencies, many of which could be beyond the Company's control.
5Does not include NOI associated with the Anchor Acceleration.

p. 25
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

GEOGRAPHIC DIVERSIFICATION ANNUALIZED BASE RENT BY REGION AND STATE
image71.jpg

As of March 31, 2021


($ in thousands)
Total Operating Portfolio Excluding Developments and Redevelopments
Developments and Redevelopments2
Joint Ventures3
Total Operating Portfolio Including
 Developments and Redevelopments
Region/State
Owned
GLA/NRA1
Annualized
Base Rent
Owned
GLA/NRA1
Annualized
Base Rent
Owned
GLA/NRA
1
Annualized
Base Rent
Number of Properties
Owned
GLA/NRA1
Annualized Base Rent - Ground LeasesTotal Annualized
Base Rent
Percent of
Annualized
Base Rent
South
Florida3,332,020 $52,913 — $— 121,591 $1,206 293,453,611 $2,792 $56,911 25.8%
Texas1,799,473 27,087 — — 156,146 2,615 101,955,619 1,377 31,079 14.1%
North Carolina1,232,905 23,742 — — — — 91,232,905 817 24,559 11.1%
Oklahoma505,229 6,539 — — — — 3505,229 861 7,400 3.3%
Georgia276,318 3,703 — — — — 1276,318 357 4,060 1.8%
South Carolina257,833 2,745 — — — — 2257,833 — 2,745 1.2%
Tennessee230,981 3,774 — — — — 1230,981 — 3,774 1.7%
Texas - Other107,400 644 — — — — 1107,400 — 644 0.3%
Total South7,742,159 121,147   277,737 3,821 568,019,896 6,204 131,172 59.3%
Midwest
Indiana - Retail1,394,221 22,320 344,890 2,441 — — 191,739,111 1,519 26,280 11.9%
Indiana - Other366,502 6,818 24,000 — — — 4390,502 — 6,818 3.1%
Illinois83,759 1,147 — — — — 183,759 — 1,147 0.5%
Ohio236,230 1,899 — — — — 1236,230 — 1,899 0.9%
Total Midwest2,080,712 32,184 368,890 2,441   252,449,602 1,519 36,144 16.4%
West
Nevada768,619 19,816 — — — — 4768,619 3,767 23,583 10.7%
Utah392,288 7,240 — — — — 2392,288 — 7,240 3.3%
Arizona79,902 2,467 — — — — 179,902 — 2,467 1.1%
Total West1,240,809 29,523     71,240,809 3,767 33,290 15.1%
Northeast
New York363,023 9,075 — — — — 1363,023 — 9,075 4.1%
New Jersey112,140 2,827 — — 139,022 2,849 2251,162 2,072 7,748 3.5%
Connecticut206,560 2,426 — — — — 1206,560 1,061 3,487 1.6%
Total Northeast681,723 14,328   139,022 2,849 4820,745 3,133 20,310 9.1%
11,745,403 $197,182 368,890 $2,441 416,759 $6,670 9212,531,052 $14,623 $220,916 100.0%
____________________
1Owned GLA/NRA represents gross leasable area or net leasable area owned by the Company. It also excludes the square footage of Union Station Parking Garage and Pan Am Plaza Parking Garage.
2Represents the three redevelopment and two development projects not in the retail operating portfolio.
3Represents the three operating properties owned in unconsolidated joint ventures.


p. 26
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT
image71.jpg

As of March 31, 2021
PropertyLocation (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per SqFt
Grocery Anchors2
Other Retailers2
TotalAnchorsShopsTotalAnchorsShops
Arizona
The Corner Tucson2008100%79,902 55,883 24,019 100.0 %100.0 %100.0 %$30.87 Total Wine & MoreNordstrom Rack, Panera Bread, (Home Depot)
Connecticut
Crossing at Killingly Commons
Willimantic, CT201085%206,560 149,202 57,358 79.0 %85.7 %61.7 %14.86Stop & Shop Supermarket, (Target)TJ Maxx, Michaels, Petco, Staples, Lowe's Home Improvement Center
Florida 
12th Street PlazaVero Beach1978/2003100%135,016 121,376 13,640 75.7 %73.0 %100.0 %11.47PublixTuesday Morning
Bayport CommonsTampa2008100%98,668 73,045 25,623 100.0 %100.0 %100.0 %17.91(Target)Burlington, PetSmart, Michaels
Centre Point Commons Sarasota2007100%119,366 93,574 25,792 98.7 %100.0 %93.8 %17.91Best Buy, Dick's Sporting Goods, Office Depot, Panera Bread, (Lowe's Home Improvement Center)
Cobblestone PlazaMiami2011100%133,251 68,219 65,032 96.7 %100.0 %93.2 %28.98Whole FoodsParty City, Planet Fitness
Colonial Square Fort Myers2010100%186,517 150,505 36,012 92.0 %100.0 %58.5 %12.05Kohl's, Hobby Lobby, PetSmart
Delray MarketplaceMiami201398%260,387 118,136 142,251 95.6 %100.0 %91.9 %26.43PublixParagon Theatres, Burt & Max's, Ann Taylor Loft, Chico's, White House Black Market
Estero Town CommonsFort Meyers2006100%25,696 — 25,696 94.7 %0.0 %94.7 %15.57Lowe's Home Improvement Center, Dollar Tree
Hunter's Creek PromenadeOrlando1994100%119,738 55,999 63,739 99.1 %100.0 %98.3 %16.43Publix
Indian River SquareVero Beach1997/2004100%142,622 109,000 33,622 95.9 %100.0 %82.7 %12.18(Target)Beall's, Office Depot, Dollar Tree, (Panera Bread)
International Speedway SquareDaytona Beach1999/2013100%233,424 203,405 30,019 71.5 %74.7 %49.6 %12.38Total Wine & MoreBed Bath & Beyond, Staples, Michaels, Dick’s Sporting Goods, Shoe Carnival
Kings Lake SquareNaples1986/2014100%88,611 45,600 43,011 99.1 %100.0 %98.1 %19.48Publix
Lake City Commons Lake City2008100%65,746 45,600 20,146 100.0 %100.0 %100.0 %16.00Publix
Lake City Commons - Phase II Lake City2011100%16,291 12,131 4,160 100.0 %100.0 %100.0 %15.92PublixPetSmart
Lake Mary PlazaOrlando2009100%21,385 14,880 6,505 100.0 %100.0 %100.0 %38.22Walgreens
Lithia CrossingTampa2003/2013100%90,722 53,747 36,975 56.9 %32.6 %92.2 %22.77The Fresh MarketChili's, Panera Bread
Miramar Square Miami2008100%231,696 147,505 84,191 94.7 %100.0 %85.4 %18.17Sprouts Farmers MarketKohl's, Miami Children's Hospital
Northdale PromenadeTampa1985/2017100%179,556 130,269 49,287 95.0 %100.0 %81.9 %12.69(Winn Dixie)TJ Maxx, Ulta Beauty, Beall's, Crunch Fitness, Tuesday Morning
Pine Ridge CrossingNaples1993100%105,986 66,435 39,551 94.2 %100.0 %84.5 %18.20Publix, (Target)Ulta Beauty, (Beall's)
Pleasant Hill Commons Orlando2008100%70,645 45,600 25,045 100.0 %100.0 %100.0 %16.13 Publix
Riverchase PlazaNaples1991/2001100%78,291 48,890 29,401 94.8 %100.0 %86.2 %17.07Publix
Saxon Crossing Daytona Beach2009100%119,909 95,304 24,605 96.0 %100.0 %80.5 %15.35(Target)Hobby Lobby, LA Fitness, (Lowe's Home Improvement Center)
Shoppes of EastwoodOrlando1997100%69,076 51,512 17,564 94.8 %100.0 %79.6 %13.32Publix
Shops at Eagle CreekNaples1983/2013100%70,731 50,187 20,544 95.8 %100.0 %85.7 %16.25The Fresh MarketStaples, (Panera Bread), (Lowe's Home Improvement Center)
Tamiami CrossingNaples201620%121,591 121,591 — 73.7 %73.7 %0.0 %13.46Aldi, (Walmart)Marshalls, Michaels, PetSmart, Ross Stores, Ulta Beauty
Tarpon Bay PlazaNaples2007100%81,864 59,442 22,422 100.0 %100.0 %100.0 %17.80(Target)PetSmart, Cost Plus World Market, Ross Stores, Panera Bread


See footnotes on page 30

p. 27
Kite Realty Group Trust Supplemental Financial and Operating Statistics - 3/31/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image71.jpg


As of March 31, 2021
Property1
Location (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per
Sq. ft.
Grocery Anchors2
Other Retailers2
TotalAnchorsShopsTotalAnchorsShops
The Landing at Tradition Port St. Lucie2007100%359,227 283,208 76,019 80.1 %78.8 %84.7 %16.19(Target)TJ Maxx, Ulta Beauty, Burlington, LA Fitness, Michaels, Old Navy, PetSmart, DSW, Five Below, Ross Stores
The Shops at Julington Creek Jacksonville2011100%40,254 21,038 19,216 100.0 %100.0 %100.0 %20.98The Fresh Market
Tradition Village Center Port St. Lucie2006100%84,998 45,600 39,398 95.5 %100.0 %90.2 %18.80Publix
Waterford Lakes VillageOrlando1997100%78,007 51,703 26,304 98.4 %100.0 %95.2 %13.95
Georgia
Mullins Crossing Augusta2005100%276,318 228,224 48,094 99.3 %100.0 %96.1 %13.49(Target)Ross Stores, Old Navy, Five Below, Kohls, La-Z-Boy, Marshalls, Office Max, Petco, Ulta Beauty, Panera Bread
Illinois
Naperville MarketplaceChicago2008100%83,759 61,683 22,076 97.7 %100.0 %91.1 %14.03(Caputo's Fresh Market)TJ Maxx, PetSmart
Indiana
54th & CollegeIndianapolis2008100%— — — — %— %— %The Fresh Market
Bridgewater MarketplaceWestfield2008100%25,975 — 25,975 100.0 %0.0 %100.0 %22.79(Walgreens), The Local Eatery, Original Pancake House
Castleton CrossingIndianapolis1975/2012100%286,377 247,710 38,667 97.4 %100.0 %80.6 %12.24TJ Maxx/HomeGoods, Burlington, Shoe Carnival, Value City Furniture, K&G Menswear, Chipotle, Verizon, Five Below
Cool Creek CommonsWestfield2005100%125,072 54,401 70,671 94.6 %100.0 %90.5 %20.73The Fresh Market, Total Wine & MoreMcAlister's Deli, Buffalo Wild Wings, Pet People
Depauw University Bookstore and CaféIndianapolis2012100%11,974 — 11,974 100.0 %0.0 %100.0 %9.17Follett's, Starbucks
Eddy Street Commons at Notre DameSouth Bend2009100%87,987 20,154 67,833 96.1 %100.0 %95.0 %27.33Hammes Bookstore & Cafe, Chipotle, Urban Outfitters, Five Guys, Kilwins, Blaze Pizza
Fishers StationFishers1989/2018100%52,395 15,441 36,954 78.8 %100.0 %70.0 %16.93Dollar Tree, Goodwill
Geist PavilionFishers2006100%63,910 29,700 34,210 97.6 %100.0 %95.6 %17.55Ace Hardware, Goodwill, Ale Emporium, Pure Barre
Greyhound CommonsCarmel2005100%9,152 — 9,152 100.0 %0.0 %100.0 %15.33(Lowe's Home Improvement Center), Koto Japenese Steakhouse
Nora PlazaIndianapolis2004100%139,670 73,589 66,081 93.2 %100.0 %85.7 %15.27Whole Foods, (Target)Marshalls
Rangeline CrossingCarmel1986/2013100%99,497 48,171 51,326 63.4 %47.7 %78.1 %24.61Walgreens, Panera Bread, City BBQ
Rivers EdgeIndianapolis2011100%150,463 117,890 32,573 98.9 %100.0 %95.0 %22.21Nordstrom Rack, The Container Store, Arhaus Furniture, Bicycle Garage of Indy, Buy Buy Baby
Stoney Creek CommonsNoblesville2000/2013100%84,226 84,226 — 64.1 %64.1 %0.0 %14.38LA Fitness, Goodwill, (Lowe's Home Improvement Center)
Traders Point IIndianapolis2005100%211,545 170,809 40,736 82.6 %85.4 %70.9 %15.57Dick's Sporting Goods, AMC Theatres, Michaels, Old Navy, PetSmart, Books-A-Million
Traders Point IIIndianapolis2005100%45,978 — 45,978 90.4 %0.0 %90.4 %27.92Starbucks, Noodles & Company, Qdoba


See footnotes on page 30
p. 28
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image71.jpg

As of March 31, 2021
Property1
Location (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per Sqft
Grocery Anchors2
Other Retailers2
TotalAnchorsShopsTotalAnchorsShops
Nevada
Centennial CenterLas Vegas2002100%334,023 147,824 186,199 99.2 %100.0 %98.6 %26.15Sam's Club, WalmartRoss Stores, Big Lots, Famous Footwear, Michaels, Petco, Home Depot, HomeGoods, Skechers, Five Below, Sephora, Tillys
Centennial GatewayLas Vegas2005100%193,088 139,913 53,175 100.0 %100.0 %100.0 %25.32Trader Joe'sParty City, Sportsman's Warehouse, Walgreens, UFC Fit
Eastern Beltway CenterLas Vegas1998/2006100%162,321 77,436 84,885 88.0 %100.0 %77.0 %27.08Sam's Club, WalmartPetco, Ross Stores, Skechers, Old Navy, (Home Depot)
Rampart CommonsLas Vegas2002/2018100%79,187 11,965 67,222 90.8 %100.0 %89.1 %33.30Athleta, North Italia, Pottery Barn, Williams Sonoma, Flower Child
New Jersey
Bayonne Crossing New York / Northern New Jersey2011100%112,140 51,488 60,652 73.3 %41.8 %100.0 %34.41WalmartMichaels, Lowe's Home Improvement Center
Livingston Shopping CenterNew York / Northern New Jersey199720%139,022 133,125 5,897 97.9 %100.0 %50.8 %20.93Cost Plus World Market, Buy Buy Baby, Nordstrom Rack, DSW, TJ Maxx, Ulta Beauty
New York
City CenterNew York / Northern New Jersey2004/2018100%363,023 325,139 37,884 96.2 %100.0 %63.7 %25.98ShopRiteNordstrom Rack, New York Sports Club, Burlington, Club Champion Golf, National Amusements
North Carolina
Eastgate CrossingRaleigh1958/2007100%158,724 62,386 96,338 89.1 %100.0 %82.0 %29.10Trader Joe's, AldiChipotle, Petco, Starbucks, Ulta Beauty
Holly Springs Towne Center - Phase IRaleigh2013100%209,811 121,761 88,050 91.7 %100.0 %80.1 %18.31(Target)Dick's Sporting Goods, Marshalls, Petco, Ulta Beauty, Michaels, Old Navy, Five Below
Holly Springs Towne Center - Phase IIRaleigh2016100%145,043 111,843 33,200 98.8 %100.0 %94.6 %17.94(Target)Bed Bath & Beyond, DSW, AMC Theatres, 02 Fitness
Northcrest Shopping Center Charlotte2008100%133,633 65,576 68,057 91.8 %100.0 %83.9 %23.63(Target)REI Co-Op, David's Bridal, Old Navy, Five Below
Oleander PlaceWilmington2012100%45,524 30,144 15,380 100.0 %100.0 %100.0 %18.12Whole Foods
Parkside Town Commons - Phase IRaleigh2015100%55,368 22,500 32,868 100.0 %100.0 %100.0 %26.26Harris Teeter/Kroger, (Target)Petco, Guitar Center
Parkside Town Commons - Phase IIRaleigh2017100%298,094 188,785 109,309 65.3 %50.6 %90.8 %22.24(Target)Golf Galaxy, Hobby Lobby, (Chuy's), Starbucks, Panera Bread, Levity Live
Perimeter Woods Charlotte2008100%125,579 105,175 20,404 100.0 %100.0 %100.0 %20.88Best Buy, Off Broadway Shoes, PetSmart, Michaels, (Lowe's Home Improvement Center)
Toringdon MarketCharlotte2004100%61,129 26,546 34,583 97.9 %100.0 %96.3 %23.50Earth Fare
Ohio
Eastgate PavilionCincinnati1995100%236,230 231,730 4,500 89.0 %88.8 %100.0 %9.03Best Buy, Dick's Sporting Goods, Value City Furniture, Petsmart, DSW
Oklahoma
Belle Isle StationOklahoma City2000100%196,164 115,783 80,381 85.9 %100.0 %65.5 %17.78(Walmart)REI, Shoe Carnival, Old Navy, Ross Stores, Nordstrom Rack, Ulta Beauty, Five Below
Shops at Moore Oklahoma City2010100%260,625 188,037 72,588 92.6 %94.6 %87.2 %12.29Bed Bath & Beyond, Best Buy, Hobby Lobby, Old Navy, PetSmart, Ross Stores
Silver Springs Pointe Oklahoma City2001100%48,440 20,515 27,925 83.0 %100.0 %70.4 %14.39(Sam's Club), (Walmart)Kohls, Office Depot, (Home Depot)




See footnotes on page 30
p. 29
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

OPERATING RETAIL PORTFOLIO SUMMARY REPORT (CONTINUED)
image71.jpg


As of March 31, 2021
Property1
Location (MSA)Year
Built/
Renovated
Owner-ship %
Owned GLA1
Leased %ABR
per Sqft
Other Retailers 2
TotalAnchorsShopsTotalAnchorsShops
Grocery Anchor 2
South Carolina
Publix at WoodruffGreenville1997100%68,103 47,955 20,148 91.0 %100.0 %69.5 %10.61Publix
Shoppes at Plaza GreenGreenville2000100%189,730 162,068 27,662 82.6 %87.0 %56.8 %13.32Bed Bath & Beyond, Christmas Tree Shops, American Freight, Party City, Shoe Carnival, Old Navy
Tennessee
Cool Springs MarketNashville1995100%230,981 172,712 58,269 97.8 %100.0 %91.4 %16.70(Kroger)Dick's Sporting Goods, Marshalls, Buy Buy Baby, DSW, Staples, Jo-Ann Fabric, Panera Bread
Texas
Chapel Hill Shopping CenterDallas/Ft. Worth2001100%126,812 43,450 83,362 100.0 %100.0 %100.0 %26.68H-E-B GroceryThe Container Store, Cost Plus World Market
Colleyville DownsDallas/Ft. Worth2014100%194,744 139,219 55,525 98.7 %100.0 %95.3 %15.86Whole FoodsWestlake Hardware, Goody Goody Liquor, Petco, Fit Factory
Kingwood CommonsHouston1999100%158,109 74,836 83,273 51.5 %14.5 %84.7 %26.62Petco, Chico's, Talbots, Ann Taylor
Market Street Village/
Pipeline Point
Dallas/Ft. Worth1970/2011100%156,621 136,742 19,879 100.0 %100.0 %100.0 %13.56Spec's Wine Spirits & Finer FoodsJo-Ann Fabric, Ross Stores, Buy Buy Baby, Party City
Plaza at Cedar HillDallas/Ft. Worth2000/2010100%295,665 234,358 61,307 87.5 %90.0 %77.9 %13.96Sprouts Farmers Market, Total Wine & MoreDSW, Ross Stores, Hobby Lobby, Marshalls, Home Goods
Plaza VolenteAustin200420%156,146 105,000 51,146 94.3 %100.0 %82.7 %17.75H-E-B Grocery
Portofino Shopping CenterHouston1999/2010100%370,564 219,623 150,941 83.0 %83.3 %82.6 %20.99(Sam's Club)DSW, Michaels, PGA Superstore, PetSmart, Old Navy, TJ Maxx, Nordstrom Rack, Five Below
Sunland Towne CentreEl Paso1996/2014100%306,454 265,037 41,417 95.2 %95.7 %91.7 %11.08Sprouts Farmers Market, Spec's Wine Spirts & Finer FoodsPetSmart, Ross Stores, Bed Bath & Beyond, At Home
Waxahachie Crossing Dallas/Ft. Worth2010100%97,127 72,191 24,936 100.0 %100.0 %100.0 %15.57Best Buy, PetSmart, Ross Stores, (Home Depot)
Westside Market Dallas/Ft. Worth2013100%93,377 70,000 23,377 100.0 %100.0 %100.0 %16.69Randalls Tom Thumb
Utah
Draper Crossing Salt Lake City2012100%164,657 115,916 48,741 100.0 %100.0 %100.0 %17.32Kroger/Smith'sTJ Maxx, Dollar Tree, Downeast Home
Draper Peaks Salt Lake City2012100%227,631 101,464 126,167 91.5 %100.0 %84.7 %21.06Michaels, Office Depot, Petco, Quilted Bear, Ross Stores, (Kohl's)
Total11,663,920 7,878,826 3,785,094 90.5 %92.0 %87.5 %$18.53 
Total at Pro-Rata Share11,330,513 7,591,053 3,739,460 90.6 %92.0 %87.6 %$18.55 


____________________
1Percentage of Owned GLA Leased reflects Owned GLA/NRA leased as of March 31, 2021, except for Greyhound Commons and 54th & College.
2Tenants within parentheses are non-owned.




p. 30
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

NON-RETAIL OPERATING PROPERTIES
image71.jpg


As of March 31, 2021

($ in thousands, except per square foot data)
PropertyMSAYear Built/
Renovated
Owned
NRA
Percentage
Of Owned
NRA
Leased
Annualized
Base Rent1
Percentage
of
Annualized
Office and Other
Base Rent
Base Rent
Per Leased
Sq. Ft.
Major Tenants
Commercial Properties     
 
  
Thirty South Meridian2
Indianapolis1905/2002284,874 94.6 %$5,489 66.9 %$20.37 Carrier, Kite Realty Group, Lumina Foundation
Union Station Parking Garage3
Indianapolis1986N/AN/AN/AN/AN/ADenison Parking (manager)
Pan Am Plaza Parking Garage3
IndianapolisN/AN/AN/AN/AN/ADenison Parking (manager)
Stand-alone Office Components of Retail Properties
Eddy Street Office (part of Eddy Street Commons)4
South Bend200981,628 100.0 %1,32916.2 %16.28 University of Notre Dame Offices
Tradition Village Office (part of Tradition Village Square)Port St. Lucie200624,340 100.0 %7389.0 %30.30 
Total Commercial Properties390,842 96.1 %$7,555 92.1 %$20.12 
Other Properties
BurlingtonSan Antonio1992/2000107,400 100.0 %$644 7.9 %$6.00 Burlington
107,400 100.0 %$644 7.9 %$6.00 
Total Commercial and Other498,242 96.9 %$8,200 100.0 %$16.98 
Multi-Family/Lodging
Embassy Suites South Bend at Notre Dame5
South Bend2018 N/A   Full service hotel with 164 rooms
The Foundry Lofts and Apartments at Eddy StreetSouth Bend2009 100.0 %   Air rights lease for apartment complex with 266 units
The Foundry Lofts and Apartments at Eddy Street Phase IISouth Bend2020 100.0 %   Air rights lease for apartment complex with 453 units
Summit at City Center ApartmentsNew York / Northern New Jersey2004 100.0 %   Apartment complex with 24 units.

____________________
1Annualized Base Rent represents the monthly contractual rent as of March 31, 2021 for each applicable property, multiplied by 12.
2Annualized Base Rent includes $859,256 from the Company and subsidiaries as of March 31, 2021, which is eliminated for purposes of our consolidated financial statement presentation.
3The garage is managed by a third party.
4The Company also owns the Eddy Street Commons retail shopping center in South Bend, Indiana, along with a parking garage that serves a hotel and the office and retail components of the property.
5Property owned in an unconsolidated joint venture.

p. 31
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021

COMPONENTS OF NET ASSET VALUE
pressrellogo501b.jpg


As of March 31, 2021

($ in thousands)

Cash Net Operating Income (NOI)Supplemental Page No.:Other AssetsSupplemental Page No.:
GAAP property NOI (incl. Ground Lease Revenue)$49,272 13Cash and cash equivalents$228,842 10
Below-market lease intangibles, net(479)15Tenant and other receivables (net of SLR)25,373 10
Straight-line rent15Restricted cash and escrow deposits3,688 10
Other property related revenue(549)13Prepaid and other assets42,859 10
Ground lease ("GL") revenue(4,038)13
Undeveloped land in operating portfolio 1
13,000 
Consolidated Cash Property NOI (excl. GL)$44,215 Land held for development 13,612 
Annualized Consolidated Cash Property NOI (excl. ground leases)$176,860 
Total Other Asset Value$327,374 
Adjustments To Normalize Annualized Cash NOILiabilities
Total projected remaining development / transitional redevelopment cash NOI 3
$2,061 25Mortgage and other indebtedness$(1,315,248)10
Unconsolidated EBITDA1,213 18KRG share of unconsolidated debt(22,413)18
Partner share of consolidated joint venture debt1,099 18
Accounts payable and accrued expenses(72,074)10
General and administrative expense allocable to property management activities included in property expenses ($1,400 in Q1)5,600 13, footnote 4
Other liabilities4
(38,899)10
Total Adjustments8,874 Debt premium and issuance costs, net(10,260)19
Non-controlling redeemable joint venture interest(10,070)
Projected remaining under construction development/redevelopment 5
(11,470)25
Annualized Normalized Portfolio Cash NOI (excl. Ground Leases)$185,734 Total Liabilities$(1,479,335)
Annualized Ground Lease NOI 6
14,623 
Total Annualized Portfolio Cash NOI$200,357 Common Shares and Units Outstanding86,967,035 

____________________
1Undeveloped land with a book value of $13.0 million at March 31, 2021.
2Includes CIP amounts for miscellaneous tenant improvements and small projects.
3Excludes the projected cash NOI and related cost from the redevelopment opportunities outlined on page 25.
4Deferred revenue and other liabilities of $83.4 million less mark-to-market lease liability of $44.5 million.
5Remaining costs on page 25 for development projects and Anchor Acceleration.
6Pro-forma for the sale of the ground lease portfolio.




p. 32
Kite Realty Group Trust Supplemental Financial and Operating Statistics –3/31/2021