XNYSKIMpL
Market cap15bUSD
Dec 27, Last price
20.45USD
1D
-0.78%
1Q
-15.18%
Name
Kimco Realty Corp
Profile
Kimco Realty Corp. (NYSE:KIM) is a real estate investment trust (REIT) headquartered in Jericho, N.Y. that is one of North America's largest publicly traded owners and operators of open-air, grocery-anchored shopping centers and mixed-use assets. As of September 30, 2020, the company owned interests in 400 U.S. shopping centers and mixed-use assets comprising 70 million square feet of gross leasable space primarily concentrated in the top major metropolitan markets. Publicly traded on the NYSE since 1991, and included in the S&P 500 Index, the company has specialized in shopping center acquisitions, development and management for more than 60 years.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,783,400 3.22% | 1,727,684 26.61% | 1,364,585 28.99% | |||||||
Cost of revenue | 693,525 | 653,941 | 525,132 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,089,875 | 1,073,743 | 839,453 | |||||||
NOPBT Margin | 61.11% | 62.15% | 61.52% | |||||||
Operating Taxes | 60,952 | 56,654 | 3,380 | |||||||
Tax Rate | 5.59% | 5.28% | 0.40% | |||||||
NOPAT | 1,028,923 | 1,017,089 | 836,073 | |||||||
Net income | 654,273 -5,397.76% | (12,350) -101.46% | 844,059 -15.66% | |||||||
Dividends | (657,460) | (544,740) | (382,132) | |||||||
Dividend yield | 4.99% | 4.16% | 3.03% | |||||||
Proceeds from repurchase of equity | 2,236 | 12,072 | 62,147 | |||||||
BB yield | -0.02% | -0.09% | -0.49% | |||||||
Debt | ||||||||||
Debt current | 23,400 | 923,900 | ||||||||
Long-term debt | 7,836,766 | 7,385,244 | 7,723,260 | |||||||
Deferred revenue | (6,551) | (8,058) | ||||||||
Other long-term liabilities | 563,723 | 809,389 | 730,690 | |||||||
Net debt | 5,821,116 | 5,461,951 | 5,971,844 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,071,607 | 861,114 | 618,875 | |||||||
CAPEX | (216,811) | |||||||||
Cash from investing activities | (136,983) | (63,217) | (476,259) | |||||||
Cash from financing activities | (300,696) | (982,731) | (102,702) | |||||||
FCF | 945,087 | 2,204,025 | (23,445) | |||||||
Balance | ||||||||||
Cash | 783,757 | 747,561 | 1,546,402 | |||||||
Long term investments | 1,231,893 | 1,199,132 | 1,128,914 | |||||||
Excess cash | 1,926,480 | 1,860,309 | 2,607,087 | |||||||
Stockholders' equity | 87,241 | 121,571 | 531,791 | |||||||
Invested Capital | 17,965,236 | 17,716,074 | 18,837,884 | |||||||
ROIC | 5.77% | 5.56% | 5.43% | |||||||
ROCE | 6.04% | 6.02% | 4.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 618,199 | 617,858 | 511,385 | |||||||
Price | 21.31 0.61% | 21.18 -14.08% | 24.65 64.22% | |||||||
Market cap | 13,173,821 0.67% | 13,086,232 3.81% | 12,605,640 94.57% | |||||||
EV | 19,195,226 | 18,772,536 | 18,801,777 | |||||||
EBITDA | 1,597,140 | 1,565,152 | 1,234,773 | |||||||
EV/EBITDA | 12.02 | 11.99 | 15.23 | |||||||
Interest | 250,201 | 226,823 | 204,133 | |||||||
Interest/NOPBT | 22.96% | 21.12% | 24.32% |