
Kimco Realty (KIM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
536.6M
Gross Profit
373.0M
69.50%
Operating Income
180.1M
33.57%
Net Income
134.5M
25.06%
EPS (Diluted)
$0.18
Balance Sheet Metrics
Total Assets
19.7B
Total Liabilities
9.0B
Shareholders Equity
10.8B
Debt to Equity
0.83
Cash Flow Metrics
Operating Cash Flow
259.1M
Free Cash Flow
223.8M
Revenue & Profitability Trend
Kimco Realty Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.0B | 1.8B | 1.7B | 1.4B | 1.1B |
Cost of Goods Sold | 637.7M | 556.7M | 530.9M | 417.9M | 343.0M |
Gross Profit | 1.4B | 1.2B | 1.2B | 946.7M | 714.9M |
Gross Margin % | 68.7% | 68.8% | 69.3% | 69.4% | 67.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 138.1M | 136.8M | 119.5M | 104.1M | 93.2M |
Other Operating Expenses | - | - | - | 222.9M | 174.0M |
Total Operating Expenses | 138.1M | 136.8M | 119.5M | 327.0M | 267.3M |
Operating Income | 657.5M | 582.6M | 572.2M | 447.2M | 332.8M |
Operating Margin % | 32.3% | 32.7% | 33.1% | 32.8% | 31.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 307.8M | 250.2M | 226.8M | 204.1M | 186.9M |
Other Non-Operating Income | 1.5M | 311.5M | -301.1M | 502.0M | 782.0M |
Pre-tax Income | 351.2M | 643.9M | 44.3M | 745.1M | 927.9M |
Income Tax | 25.4M | 61.0M | 56.7M | 3.4M | 978.0K |
Effective Tax Rate % | 7.2% | 9.5% | 127.9% | 0.5% | 0.1% |
Net Income | 419.4M | 665.9M | 114.5M | 849.7M | 1.0B |
Net Margin % | 20.6% | 37.3% | 6.6% | 62.3% | 94.8% |
Key Metrics | |||||
EBITDA | 1.3B | 1.1B | 1.1B | 862.4M | 625.8M |
EPS (Basic) | $0.55 | $1.02 | $0.16 | $1.61 | $2.26 |
EPS (Diluted) | $0.55 | $1.02 | $0.16 | $1.60 | $2.25 |
Basic Shares Outstanding | 671561000 | 616947000 | 615528000 | 506248000 | 429950000 |
Diluted Shares Outstanding | 671561000 | 616947000 | 615528000 | 506248000 | 429950000 |
Income Statement Trend
Kimco Realty Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 688.6M | 780.5M | 147.0M | 325.6M | 293.0M |
Short-term Investments | 2.3M | 330.1M | 597.7M | 1.2B | 707.0M |
Accounts Receivable | 257.6M | 242.6M | 225.4M | 183.7M | 178.4M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 1.0B | 1.4B | 1.1B | 1.8B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 126.4M | 128.3M | 133.7M | 147.5M | 102.4M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 745.6M | 397.5M | 401.6M | 340.2M | 233.2M |
Total Non-Current Assets | 19.3B | 16.9B | 16.8B | 16.7B | 10.4B |
Total Assets | 20.3B | 18.3B | 17.8B | 18.5B | 11.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 281.9M | 216.2M | 207.8M | 220.3M | 146.5M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 288.3M | 221.5M | 213.1M | 225.7M | 151.8M |
Non-Current Liabilities | |||||
Long-term Debt | 8.6B | 7.7B | 7.3B | 7.6B | 5.5B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 597.5M | 600.0M | 601.6M | 510.4M | 324.5M |
Total Non-Current Liabilities | 9.2B | 8.3B | 7.9B | 8.1B | 5.8B |
Total Liabilities | 9.5B | 8.5B | 8.1B | 8.3B | 5.9B |
Equity | |||||
Common Stock | 6.8M | 6.2M | 6.2M | 6.2M | 4.3M |
Retained Earnings | -398.8M | -122.6M | -119.5M | 299.1M | -162.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 10.8B | 9.7B | 9.7B | 10.1B | 5.7B |
Key Metrics | |||||
Total Debt | 8.6B | 7.7B | 7.3B | 7.6B | 5.5B |
Working Capital | 744.2M | 1.2B | 838.6M | 1.6B | 1.1B |
Balance Sheet Composition
Kimco Realty Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 419.4M | 665.9M | 114.5M | 849.7M | 1.0B |
Depreciation & Amortization | 603.7M | 507.3M | 505.0M | 395.3M | 266.4M |
Stock-Based Compensation | 34.9M | 33.1M | 26.6M | 23.2M | 23.7M |
Working Capital Changes | -16.4M | -1.4M | -33.3M | 51.2M | -16.0M |
Operating Cash Flow | 992.5M | 1.2B | 536.8M | 1.3B | 1.3B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -126.2M | -10.8M | -49.7M | -228.7M | -11.4M |
Investment Purchases | -9.5M | -23.6M | -26.0M | -67.1M | -15.4M |
Investment Sales | 309.8M | 297.4M | 337.4M | 64.4M | 241.6M |
Investing Cash Flow | 87.6M | 263.2M | 322.0M | -217.6M | 192.5M |
Financing Activities | |||||
Share Repurchases | -26.7M | -1.5M | -3.4M | 0 | 0 |
Dividends Paid | -685.9M | -657.5M | -544.7M | -382.1M | -379.9M |
Debt Issuance | 1.4B | 500.0M | 1.3B | 500.0M | 1.5B |
Debt Repayment | -1.5B | -60.8M | -1.6B | -239.9M | -1.4B |
Financing Cash Flow | -765.3M | -300.7M | -982.7M | -101.1M | -587.4M |
Free Cash Flow | 1.0B | 1.1B | 861.1M | 618.9M | 589.9M |
Net Change in Cash | 314.9M | 1.1B | -123.9M | 953.7M | 894.3M |
Cash Flow Trend
Kimco Realty Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
26.46
Forward P/E
31.00
Price to Book
1.40
Price to Sales
7.02
PEG Ratio
31.00
Profitability Ratios
Profit Margin
28.54%
Operating Margin
33.23%
Return on Equity
5.63%
Return on Assets
2.20%
Financial Health
Current Ratio
2.15
Debt to Equity
77.34
Beta
1.32
Per Share Data
EPS (TTM)
$0.82
Book Value per Share
$15.54
Revenue per Share
$3.11
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
kim | 14.7B | 26.46 | 1.40 | 5.63% | 28.54% | 77.34 |
Simon Property | 65.1B | 26.67 | 23.37 | 73.08% | 35.06% | 838.55 |
Realty Income | 54.0B | 57.29 | 1.38 | 2.36% | 16.72% | 73.35 |
Kimco Realty | 40.7B | - | 3.86 | 5.63% | 28.54% | 77.34 |
Regency Centers | 13.1B | 33.54 | 2.01 | 5.97% | 26.07% | 73.57 |
Federal Realty | 8.4B | 24.48 | 2.70 | 10.61% | 27.94% | 130.64 |
Financial data is updated regularly. All figures are in the company's reporting currency.