XML 24 R13.htm IDEA: XBRL DOCUMENT
v3.24.3

RPT Merger | 9 Months Ended
--- | ---
Sep. 30, 2024
Business Combinations [Abstract] |
RPT Merger | 3. RPT Merger Overview On January 2, 2024, the Company completed the Merger with RPT, under which RPT merged with and into the Company, with the Company continuing as the surviving public company. The RPT Merger added 56 open-air shopping centers, 43 of which were wholly owned and 13 of which are owned through a joint venture, comprising 13.3 million square feet of GLA. In addition, pursuant to the RPT Merger, the Company obtained RPT’s 6% stake in a 49-property net lease joint venture. Under the terms of the Merger Agreement, each RPT common share was converted into 0.6049 of a newly issued share of the Company’s common stock, together with cash in lieu of fractional shares and each 7.25% Series D Cumulative Convertible Perpetual Preferred Share of RPT was converted into the right to receive one depositary share representing one one-thousandth of a share of Class N Preferred Stock of the Company having the rights, preferences and privileges substantially as set forth in the Merger Agreement, in each case, without interest, and subject to any withholding required under applicable law, upon the terms and subject to the conditions set forth in the Merger Agreement. The number of RPT shares/units outstanding as of January 2, 2024, converted to shares of the Company’s shares/units were determined as follows (amounts presented in thousands, except per share data):
|  | Common Shares (1) |  |  | OP Units |  |  | Cumulative Convertible Perpetual Preferred Shares |
RPT shares/units outstanding as of January 2, 2024 |  |  | 87,675 |  |  |  | 1,576 |  |  |  | 1,849 |
Exchange ratio |  |  | 0.6049 |  |  |  | 0.6049 |  |  |  | 1.0000 |
Kimco shares/units issued |  |  | 53,034 |  |  |  | 953 |  |  |  | 1,849 |
Value of Kimco stock per share/unit |  | $ | 22.0005 |  |  | $ | 22.0005 |  |  | $ | 57.13 |
Equity consideration given from Kimco shares/units issued |  | $ | 1,166,775 |  |  | $ | 20,975 |  |  | $ | 105,607 |
(1) The Company paid cash in lieu of issuing fractional Kimco common shares, which is included in “Cash Consideration” caption in the table below. The following table presents the total value of consideration paid by Kimco at the close of the RPT Merger (in thousands):
|  | Calculated Value of RPT Consideration |  |  | Cash Consideration* |  |  | Total Value of Consideration |
As of January 2, 2024 |  | $ | 1,293,357 |  |  | $ | 149,103 |  |  | $ | 1,442,460 |
* Amount includes $130.0 million to pay off the outstanding balance on RPT’s credit facility at closing, additional consideration of approximately $19.1 million relating to transaction costs incurred by RPT and $0.1 million of cash paid in lieu of issuing fractional Kimco common shares. Provisional Purchase Price Allocation In accordance with ASC 805-10, Business Combinations, the Company accounted for the RPT Merger as a business combination using the acquisition method of accounting. Based on the total value of the consideration, the total fair value of the assets acquired and liabilities assumed in the RPT Merger was $1.4 billion. The following table summarizes the provisional purchase price allocation based on the Company’s initial valuation and subsequent adjustments, including estimates and assumptions of the acquisition date fair value of the tangible and intangible assets acquired and liabilities assumed (in thousands):
|  | Provisional Allocation as of January 2, 2024 |  |  | Adjustments |  |  | Provisional Allocation as of September 30, 2024 |
Land |  | $ | 312,663 |  |  | $ | (320 | ) |  | $ | 312,343 |
Building and improvements |  |  | 1,340,164 |  |  |  | 2,992 |  |  |  | 1,343,156 |
In-place leases |  |  | 220,607 |  |  |  | (376 | ) |  |  | 220,231 |
Above-market leases |  |  | 12,872 |  |  |  | (11 | ) |  |  | 12,861 |
Real estate assets |  |  | 1,886,306 |  |  |  | 2,285 |  |  |  | 1,888,591 |
Investments in and advances to real estate joint ventures |  |  | 433,345 |  |  |  | - |  |  |  | 433,345 |
Investments in and advances to other investments |  |  | 12,672 |  |  |  | - |  |  |  | 12,672 |
Operating lease right-of-use assets, net |  |  | 6,128 |  |  |  | - |  |  |  | 6,128 |
Accounts receivable and other assets |  |  | 57,529 |  |  |  | - |  |  |  | 57,529 |
Total assets acquired |  |  | 2,395,980 |  |  |  | 2,285 |  |  |  | 2,398,265 |
Notes payable |  |  | (821,500 | ) |  |  | - |  |  |  | (821,500 | )
Accounts payable and other liabilities |  |  | (50,713 | ) |  |  | (2,500 | ) |  |  | (53,213 | )
Operating lease liabilities |  |  | (13,506 | ) |  |  | - |  |  |  | (13,506 | )
Below-market leases |  |  | (67,801 | ) |  |  | 215 |  |  |  | (67,586 | )
Total liabilities assumed |  |  | (953,520 | ) |  |  | (2,285 | ) |  |  | (955,805 | )
Total purchase price |  | $ | 1,442,460 |  |  | $ | - |  |  | $ | 1,442,460 |
The provisional fair market value of the acquired properties is based upon a valuation prepared by the Company with assistance of a third-party valuation specialist. The Company is in the process of reviewing the assumptions and inputs used by the third-party valuation specialist to ensure reasonableness and that the procedures are performed in accordance with management’s policy. Therefore, the final acquisition accounting adjustments, including the purchase price and its allocation, are not yet complete as of this filing. Once the purchase price and allocation are complete, an adjustment to the provisional purchase price or allocation may occur. Additionally, any excess purchase price, which could differ materially, may result in the recognition of goodwill, the amount of which may be significant. The following table details the provisional weighted average useful lives, in years, of the purchase price provisionally allocated to real estate and related intangible assets and liabilities acquired arising from the RPT Merger:
|  | Weighted Average Useful Life (in Years) |
Land |  | n/a |
Building |  |  | 50.0 |
Building improvements |  |  | 45.0 |
Tenant improvements |  |  | 3.9 |
In-place leases |  |  | 3.1 |
Above-market leases |  |  | 3.7 |
Below-market leases |  |  | 22.1 |
Operating right-of-use assets |  |  | 81.3 |
Since the date of the Merger through September 30, 2024, the revenue and earnings from RPT included in the Company’s Condensed Consolidated Statements of Income are $133.3 million and $12.8 million (excluding $25.2 million of merger-related charges), respectively. Pro forma Information The pro forma financial information set forth below is based upon the Company’s historical Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2024 and 2023, adjusted to give effect to these properties acquired as of January 1, 2023. The pro forma financial information is presented for informational purposes only and may not be indicative of what actual results of income would have been, nor does it purport to represent the results of income for future periods. Amounts are presented in millions, except per share figures.
|  | Three Months Ended September 30, |  |  | Nine Months Ended September 30, |
|  | 2024 |  |  | 2023 |  |  | 2024 |  |  | 2023 |
Revenues from rental properties, net |  | $ | 502.9 |  |  | $ | 485.8 |  |  | $ | 1,498.0 |  |  | $ | 1,452.5 |
Net income (1) |  | $ | 138.4 |  |  | $ | 131.7 |  |  | $ | 276.7 |  |  | $ | 511.4 |
Net income available to the Company’s common shareholders (1) |  | $ | 128.0 |  |  | $ | 120.9 |  |  | $ | 246.1 |  |  | $ | 478.0 |
(1) The pro forma earnings for the three months ended September 30, 2023 and nine months ended September 30, 2024 were adjusted to excl ude merger-related charges of $3.8 million and $25.2 million, respectively, while the pro forma earnings for the nine months ended September 30, 2023 was adjusted to include merger-related charges of $25.2 million.

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-5 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805/tableOfContent + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration