Kite Realty Group Trust - Earnings Call - Q3 2025
October 30, 2025
Executive Summary
- Q3 2025 delivered solid operating metrics but mixed financials: NAREIT FFO/share was $0.53 and Core FFO/share was $0.52, while GAAP diluted EPS was a loss of $0.07 driven by $39.3M of impairment charges.
- Leasing momentum remained strong: 1.2M SF executed, blended cash leasing spreads of 12.2% (26.1% new, 12.9% non-option renewals), portfolio leased rate rose 60 bps sequentially to 93.9%.
- Guidance raised: NAREIT FFO/share to $2.09–$2.11 (from $2.06–$2.10), Core FFO/share to $2.05–$2.07 (from $2.02–$2.06), and Same Property NOI to 2.25%–2.75% (from 1.50%–2.50%).
- Capital allocation: repurchased 3.4M shares for $74.9M at $22.35 average; Board raised Q4 dividend to $0.29 (+7.4% YoY); net debt/Adj. EBITDA at 5.0x; plan for up to $500M of non-core asset sales by year-end with intent to minimize dilution and maintain leverage.
- Near-term catalysts: execution on $500M dispositions, potential special dividend of up to $45M (size dependent on taxable income and deal mix), and continued anchor re-tenanting at attractive spreads and returns.
What Went Well and What Went Wrong
What Went Well
- Strong leasing execution: 167 leases, ~1.2M SF, blended cash spreads 12.2%; seven new anchor leases (~175k SF) at 38.4% comparable cash spreads (Whole Foods, Crate & Barrel, Homesense, Nordstrom Rack).
- Sequential occupancy gains: portfolio leased 93.9% (+60 bps QoQ), anchor 95.0% (+80 bps), small shop 91.8% (+20 bps); ABR $22.11/SF (+5.2% YoY).
- Management increased guidance midpoints and emphasized balance sheet strength; dividend raised to $0.29 (+7.4% YoY) with flexible capital deployment plan to minimize dilution.
What Went Wrong
- GAAP EPS loss due to impairments: $39.3M (CityCenter ~$17M; Carillon Land/Mobility ~$22M) pressured GAAP results despite healthy FFO performance.
- Revenue modestly below consensus; EBITDA well below S&P Global consensus, suggesting timing and non-GAAP definitional differences weighed on estimate comparisons (see Estimates Context).
- Continued credit disruption and bankruptcy overhang: 2025 guidance still assumes 1.85% full-year credit disruption (95 bps general bad debt + 90 bps anchor bankruptcies).
Transcript
Speaker 0
Good day, ladies and gentlemen, and thank you for standing by. Welcome to the third quarter 2025 Kite Realty Group Trust earnings conference call. At this time, all participants are in a listen-only mode. After the speaker's presentation, there will be a question and answer session. To ask a question, you will need to press Star 11 on your telephone keypad. As a reminder, this conference call is being recorded. I would now like to turn the conference over to Mr. Bryan McCarthy. Sir, please begin. Thank you and good morning, everyone. Welcome to Kite Realty Group Trust's third quarter earnings call. Some of today's comments contain forward-looking statements that are based on assumptions of future events and are subject to inherent risks and uncertainties. Actual results may differ materially from these statements.
For more information about the factors that can adversely affect the company's results, please see our SEC filings, including our most recent Form 10-K. Today's remarks also include certain non-GAAP financial measures. Please refer to yesterday's earnings press release available on our website for reconciliation of these non-GAAP performance measures to our GAAP financial results. On the call with me today from Kite Realty Group Trust are Chairman and Chief Executive Officer John Kite, President and Chief Operating Officer Tom McGowan, Executive Vice President and Chief Financial Officer Heath Fear, Senior Vice President and Chief Accounting Officer Dave Buell, and Senior Vice President Capital Markets and Investor Relations Tyler Henshaw. Given the number of participants on the call, we are limiting participants to one question and one follow-up. If you have additional questions, we ask that you please rejoin the queue. I'll now turn the call over to John.
Thanks, Bryan. Good morning, everyone. The KRG team is executing on all fronts, driving occupancy, higher leasing space at strong spreads, embedding higher rent bumps, and optimizing the portfolio. Our outperformance underscores the strength of our operating platform and is allowing us to increase the midpoint of our NAREIT and Core FFO per share guidance by $0.02 and our same property NOI assumption by 50 basis points. Our efforts are positioning us for sustained value creation. As we close out 2025, our lease rate increased 60 basis points sequentially, driven by the continued demand for space across the portfolio. We believe the second quarter represented the low watermark in our lease rate. As we've discussed in the past, we viewed the recent wave of bankruptcy-driven vacancy as a value creation opportunity to embed better growth, upgrade the tenant mix, and de-risk our cash flow.
Through the re-leasing process, we've maintained our focus on establishing the groundwork for higher organic growth that will continue to pay dividends long after the occupancy stabilizes. Over the last 2 years, we've moved our embedded rent bumps to 178 basis points for the portfolio, which is a 20 basis point increase from only 18 months ago. In the third quarter, we executed 7 new anchor leases with tenants including Whole Foods, Crate and Barrel, Nordstrom Rack, and Homesense. We've been proactive in diversifying our merchandising mix as 19 of the anchor leases signed year to date have included 12 different retail concepts. On the small shop side, we are now within 70 basis points of our previous high-water mark of 92.5% and have full confidence in surpassing prior levels. Activity this quarter included leases with Cava Kitchen, Social Diptyque, Rothy's, and Free People.
Our team's focus on curating a dynamic merchandising mix and driving traffic to our centers continues to elevate the portfolio. We're making meaningful progress on the transactional front, highlighted by the recent sale of Humblewood, a center anchored by Michaels and DSW. This transaction reflects our ongoing commitment to driving organic growth and de-risking the portfolio by recycling capital out of non-core large format assets. Our disposition pipeline totals approximately $500 million across various stages of execution. We aim to complete the majority of these transactions by the end of the year. While there can be no assurances that all sales will close, our capital allocation discipline remains unchanged. Depending on the timing and mix of the assets ultimately sold, we intend to deploy the proceeds into some combination of 1031 acquisitions, debt reduction, share repurchases, and/or special dividends.
In all instances, our objective will be to minimize any earnings dilution and maintain our leverage within our long-term range of low to mid five times net debt to EBITDA. Since our last earnings release, we have repurchased 3.4 million shares at an average price of $22.35 for approximately $75 million. The midpoint of our updated Core FFO per share guidance implies a 9.2% FFO yield and a 23% discount to our current consensus NAV on this activity, representing compelling arbitrage to recycle capital out of our lower growth assets into our own shares. Roughly half the funds for these buybacks were sourced from completed asset sales, including Humblewood and an outparcel disposition, with the remainder to be funded from future asset sales. Our third quarter performance reinforces the growing strength of our platform and the powerful tenant demand fueling our business.
We're energized by the opportunities ahead to generate durable long term growth. As we finish the year, we will remain disciplined, leasing space that delivers strong returns, redeploying capital out of lower growth assets, and elevating the overall quality of the portfolio. With a focused strategy and a deeply committed team, we are well positioned to deliver sustained value for all of our stakeholders. I'll now turn the call to Heath. Thank you and good morning. Our third quarter results reflect the collective strength and focus of the entire KRG organization. We've built meaningful momentum driven by compelling tenant demand, disciplined execution, and a team that continues to deliver across every metric. As we turn toward year end, our goal is simple: finish 2025 strong and carry that same drive and conviction into 2026, where we see tremendous opportunity to further elevate our platform.
Turning to our results, KRG earned $0.53 of NAREIT FFO per share and $0.52 of Core FFO per share. Both metrics benefited from a $0.03 contribution associated with the sale of an outlot to an apartment developer. As mentioned on a prior earnings call, this transaction was embedded in our original 2025 guidance and represents a strong example of unlocking value from an underutilized portion of one of our centers. Same Property NOI increased 2.1% year over year, driven primarily by a 2.6% increase in minimum rent. We recognized $39 million of impairments this quarter, $17 million at CityCenter and $22 million across the Carillon Land and Carillon Mobility. CityCenter is being remarketed and we're close to awarding the deal. The Carillon assets are under contract with different buyers, which shortened our hold period. Collectively, these charges reflect the gap between our carrying values and their respective estimated sale prices.
As John mentioned, we are raising the midpoints of our 2025 NAREIT and Core FFO per share guidance by $0.02 each. $0.01 of the increase reflects outperformance in same property NOI, while the other penny is driven by capital allocation activity, namely our recent stock repurchases. We're also increasing the midpoint of our same property NOI growth assumption by 50 basis points. The outperformance in same property NOI is primarily attributable to earlier than expected rent commencements and stronger specialty leasing income in the back half of 2025. Our general bad debt assumption remains unchanged at 95 basis points of total revenues, representing the blend of actual bad debt experienced year to date and a continuing 100 basis point reserve of total fourth quarter revenues.
It's important to note that our full year 2025 guidance contemplates the completion of approximately $500 million of non-core asset sales in the latter part of the fourth quarter. Conversely, our guidance does not assume any deployment of the related proceeds. Given the anticipated timing of these transactions, any earnings impact from either the potential sales or potential redeployment of proceeds would be negligible in 2025. We've consistently emphasized that the strength of our balance sheet provides us with tremendous flexibility in how we allocate capital. The recent share repurchase activity and the potential sale transactions that John mentioned are clear examples of that flexibility in action.
Our balance sheet remains one of the strongest in the sector, giving us the capacity to pursue opportunities that enhance shareholder value and while maintaining our financial discipline, we remain firmly committed to our long term leverage target of low to mid five times net debt to EBITDA, which continues to position us well for both stability and growth. Lastly, our Board of Trustees has authorized an increase in our dividend to $0.29 per share, which represents a 7.4% increase year over year. For many of our long term investors, the dividend is a critical aspect of REIT investing and we believe KRG's dividend is an extremely attractive risk adjusted yield. Earlier in the year we mentioned the possibility of a special dividend to occur in 2025.
We still anticipate distributing a special dividend of up to $45 million, but the size will ultimately be determined by our fourth quarter of all taxable income and the outcome and timing of our current disposition pipeline. Thank you to our team for their relentless efforts to deliver strong results and create long-term value for all stakeholders. We look forward to seeing many of you over the next several weeks on the conference circuit. Operator, this concludes our prepared remarks. Please open the line for questions. Ladies and gentlemen, if you have a question or comment at this time, please press Star 11 on your telephone keypad. If your question has been answered or you wish to remove yourself from the queue, simply press Star 11 again. In order to facilitate as many questions as possible, we ask that you please limit your questions to one question and one follow-up.
If you have additional questions, you may re-enter the queue. Please stand by while we compile the Q&A roster. Our first question or comment comes from the line of Cooper Clark from Wells Fargo. Your line is open. Great, thanks for taking the question. Hoping you could expand more on your earlier comments on the dispositions. Is it fair to assume that most of the volume is power centers, given your comments on previous calls? Also curious on cap rates and then benefits to the same-store growth profile and underlying tenant credit moving forward. Sure. Connor? Yeah, I think it's fair to say that this is in line with the messaging that we've had in the past, which is that we're looking to kind of shrink that middle part of our portfolio, which would be those larger format centers and power centers.
I think that's kind of the direction that we're heading and that is what this particular group of assets is. In terms of pricing, we haven't released that in the past and we've got to get to the closing. Suffice to say the activity should be well inside of what our implied cap rate is right now, which is what's happened historically. Work for you, Cooper? Cooper, this is Heath. I would also say on the same-store, listen, on a net, net basis, the entire pool would be accretive to same-store. It all depends on which mix of assets we end up closing. TBD and what it does to the 2025 same-store. Great, thank you. Thanks. Thank you. Our next question or comment comes from the line of Andre Rio Reale from Bank of America. Your line is open. Hi, good morning. Thanks for taking my questions.
I guess just sticking with the dispositions, just curious if we could dig a little deeper and you could give us an idea of just where occupancy is and what the exposure to watch list retailers is like within the assets that are in the pipeline and then how much more volume beyond the $500 million right now could you potentially look to sell? It's, the occupancy is probably going to reflect the occupancy in the portfolio and these are stabilized properties. You should assume that because we're telling you that it's that kind of middle part of the larger format centers, there is exposure obviously to watch list tenants. That's going to be the case in any of those type of assets if they're larger format power centers. I think, what was the second part of that question? I'm sorry.
Just how much more volume beyond $500 million could you potentially look to sell? Right now I think we're very focused on just getting this closed. As we said, we anticipate a lot of this will happen by year end. We're quite busy on getting that done and then we're going to go from there. We continue to want to improve the portfolio and continue to want to do a lot of work around this embedded rent growth. The fact that we've been able to increase our embedded rents by 20 basis points in 18 months is pretty fabulous. We're already ticking up towards the higher end of the peer group on embedded growth. That's really the focus, to reposition the portfolio to deliver a better growth profile in the years ahead.
A lot of that is because a lot of the growth that you've seen in this space since COVID is really just catch up of occupancy. What we're looking to do is build growth without having to do that. We'll see how that plays out. We're optimistic about that. Okay, that's helpful, thanks. If I could just ask a follow up as we start to really model out 2026, could you just go back and remind us of what the one-time items are that have impacted this year and kind of what those are worth on a per share basis? Yeah, today it's around $17 million of what we call recurring but unpredictable items. That's a combination of term fees and land sale gains. Thank you. Our next question or comment comes from the line of Todd Thomas from KeyBanc Capital Markets. Mr. Thomas, your line is open. Yeah, thanks.
I just wanted to ask about the guidance revision and maybe sort of an early look around 2026, the revision this quarter there was a $0.01 positive contribution from capital allocation activity. Heath, you said that's almost entirely due to stock buybacks. Just given the timing of the transactions that you're talking about in the redeployment. Any considerations around 2026, I guess vis a vis your comments around transacting in a manner that minimizes dilution, how we should maybe think about how all of this sort of plays out. Yeah, Todd, I think it's too early in February. We'll have a lot more visibility into what we're actually doing with the proceeds. As John said in his remarks, we have a menu of items.
Obviously one of the attractive ones now is the redeployment of capital into our share price based on where the implied yield is versus the implied yield of these assets that we're selling. Again, it's really going to be depending on, you know, are we going to close these things, what do we do with the proceeds? We'll have much more visibility in February. Thank you for your patience, and we'll talk to you then about 2026. Yeah. Only thing I would add to that, Todd, is you just got to remember that there's complexity in terms of the taxability associated with a sale, the gain or the loss. I think we have to let that develop and focus on getting this current batch closed. As he said, we'll be in a much better position.
The real positive here is that there's a lot of opportunity for us to improve the portfolio, improve the growth, and there's a real demand for the type of product that we're looking to sell. Again, with the discount to NAV and the implied cap rate where we're at, this has been quite a good time to be doing this. Okay, and then is this the $500 million number that you mentioned? Is this intended to be a gross sales number, or are you entertaining sort of a contribution to a joint venture vehicle where you might retain an interest in these assets at all? Can you sort of rank order today, sort of the redeployment opportunities that you discussed, whether acquisitions, more share buybacks, how you think about that?
The first part of the question, this particular pool that we're talking about of approximately $500 million is all, you know, 100% sales. These are not any joint venture contributions in this, in terms of, you know, force ranking those multiple options. It all comes down to the timing, which assets, the taxability of those, and then that will drive that first decision making. The entire objective is to do what we've already done, which is to place the money in something that is either accretive or very, very minimally dilutive as it represents the entire balance sheet. I think we're going to have to see where that goes. With the yields that we're able to sell at and redeploy at, that's kind of our focus, the demand for the centers that we're selling is strong.
As we've said a couple different times, in terms of redeploying into the stock, it was an easy decision. As we move down the road, that becomes more complex around taxes, et cetera. Okay, thank you. Thank you. Our next question or comment comes from the line of Craig Mailman from Citi. Your line is open. Hey, guys, just want to go to the City Center. You know, that one was impaired. As we think about it, you had mentioned that as one of the assets that you were recycling as part of the Legacy West transaction. Does the further write down of that change any of the accretion math that you guys put out in that Legacy West deal? Maybe where should we think about the cap rate for that deal? Is that north of a 10 cap and kind of the Carolina MLB and development land as well?
These prices are coming in below your expectations, it seems like. Can you just talk about where yields are? Sure. First part of your question. No, it is not going to impact the yields. This is a fairly de minimis impact to the yields as regards to Legacy West. If you remember, we kind of gave a range of what that sale might be. This would be de minimis. It's really a result of kind of pulling the asset off the market, stabilizing some tenants that needed to be stabilized and putting it back out there. In that regard, not an issue. Heath, you want to hit the second part of that? Oh, sorry, can you get the second part of the question again, just what the yields are now on the impaired values for those sales? Oh, the cap rate on the asset itself.
One of them is a piece of land, one of them is our MLB, which is lightly occupied, and the other is City Center. I'd rather not keep an exact cap rate on City Center. Needless to say, listen, the good news is on these carillon sales, this is one of the ways that we're going to help minimize dilution. We're selling one asset potentially that has no NOI attributable at all to it, which is NOI lite. We think these are all good developments and we'll keep you updated. Yeah, and just to be clear on CityCenter, it's really not like a going in cap rate exercise. It's an IRR exercise for the buyer because there's a lot to do there. It's not really relevant. Okay. John, I know to Todd's point, you kind of rank the capital uses for the $500 million. I'm just kind of curious.
Just on buybacks specifically, I know you said it's complicated, but how do you weigh that FFO yield or FFO yield versus the potential kind of impact of reducing liquidity for the stock and those other kind of non-financial issues that can also impact multiple going forward? I mean, obviously everything we're doing here, we would anticipate that in the end the multiple would be well above where it is today. I'm extremely confident that two years from now the stock is going to trade at a much higher, higher both multiple and price than what we're buying the stock at today, Craig. There is complexity in the analysis and it's not all math. The math gives you the direction. You have to look at the market cap, the size of the business. These are even, these are relatively small numbers.
Even if we were to deploy all of that into a buyback, which we're not going to. I think the reality is this is a point in time where we're taking advantage of an arbitrage. That's very clear that in the future we'll look back and say it was very smart in my opinion. It's also about the thematic around what the composition of our assets are going to be and what the embedded growth rate of our business will be. A lot of companies have benefited in terms of short term growth in the past four years. That's great. You got to think, what's this business going to be in the next 10 years?
We're going to be positioned to be one of the best companies for sure and we're going to have one of the best growth profiles and we already have one of the best balance sheets which will continue. We will look at all of that and we will be very thoughtful around the impacts of these things. Against the backdrop of the business and the backdrop of the opportunity, this is the perfect time to be doing what we're doing. I know it's a two question limit, but maybe slip a third one in here. I mean, you guys are really trying to arb this. Other REITs have tried this in the past, selling assets, buying back stock.
At what point do you look to other ways to maximize value if the public markets don't want to recognize kind of the private market value of Kite and maybe even some of your peers? Let me start with we're not doing this. It's a result of how we're changing the composition of the portfolio. It's not as though we said, hey, let's go put a stake in the ground that we want to buy back stock at a certain price to prove a point. That has absolutely nothing to do with it. What's happening here is we're changing the composition of the portfolio into a better longer term growth profile asset composition. As part of that, we have proceeds that we have to distribute.
This was the obvious thing to do at this point in time with those proceeds because of what we've talked about, the gap, the difference in the Core FFO yield versus the assets that we sold, which we think will continue in the short term, and then also just the extreme discount that happened to be there. Going forward, we'll see how that plays out. This is about real estate, and the results of those sales have to be deployed. It's not vice versa, is the message I'm trying to get to you. The idea that other people have tried to do this, that has nothing to do with it. This is an individual exercise for a company improving its portfolio that happens to have an extremely good balance sheet that allows flexibility. I've seen this done in the past with leveraged balance sheets. That does not work.
This is absolutely nothing like that. Again, we'll see where it goes. Because of the structure of a REIT, sometimes you do have to pay out a special dividend. We haven't talked much about that, but we are anticipating doing that. That's just part of being a REIT. That would be on the lower end of what you're really trying to prioritize because of the use of capital. By the same token, you're looking at a total return to the shareholder on an annual basis. In the end, we want that to be a model going forward where our total return is a high number that entices shareholders. Right now, there's a lot of money being invested in other areas of the world, but when you look back at what we're doing right now, I think people will come back to the steady cash flow, growth of REITs.
I think, again, the timing of this is very good. Appreciate the thoughts. Thank you. Thank you. Our next question or comment comes from the line of Michael Goldsmith from UBS. Your line is open. Good morning. Thanks a lot for taking my question. Probably a good sign that we've made it this far, and we haven't touched on the watch list for the full portfolio, so it feels like things have gotten a little bit better out there. Just wanted to get your assessment, what you're seeing, what your watch list is, what you're paying attention to, and how that impacts the kind of the setup for 2026. Thanks. Yeah, sure.
We think that the watch list is in good shape, and I think most of what's happening now is becoming much more isolated into individual tenant names, more so than in the past, when you had multiple tenants in trouble. Obviously, the crescendo of that was last year when you had multiple bankruptcies within 60 days. Now we're down to a much more manageable situation where there are individual tenants that we're not going to name that we're focused on, and we're focused on reducing exposure. Part of this entire conversation this morning has been about improving the quality of the portfolio and reducing exposure. Even if you're getting short term lease up right now, but you're remaining overly exposed, that will eventually come back to be a problem, most likely. This is all one big exercise around improvement, self improvement, and better growth. I think that's coming.
As it relates to the specifics around tenant credit watch list, we always have them, the industry always has them. It's a natural evolution. We said, look, when we got all these bankruptcies, there was a lot of people putting out lists and I've leased this many spaces in this period of time. That's not the exercise. The exercise that we engage in is how do we get the best tenant, the best merchandising mix with the best growth. If that takes 18 months instead of 9 months, fine. This business could be around a long time and it's going to be a very strong business for a long time. Got it. Thanks for that. I'll follow that up with probably what you don't want to hear though. You know, last quarter you talked about 80% of the boxes recaptured were either leased or in active negotiations.
Is there an update on that? Can you just talk about the opportunities of those where you are kind of like holding back as you think about merchandising or finding better economics with a tenant? Thanks. Let me just give. Tom will give you an update on where we are on the progress. Even though we just said that is not our focus, he'll give you the update and we can take the second part out. Thanks for. Yeah, no problem. We always marked up 29 bankruptcy tenants in terms of that original list that we talked about. At this point, we're at about 83% that are leased, assumed in LOI negotiations, et cetera. We have five other properties that are out there. We are meeting on them constantly.
They're probably the more challenging of the original list, but we have confidence that we'll resolve those in due time and it gets a lot of attention, so no concern there. Only thing I would add is if you pay attention to the names that we're putting out there in terms of the anchor leases that we did just, even just in this quarter, shows you that our focus is on quality and growth as opposed to just filling the space. I think the fact that we've done this year 12 different retailers across or 12 different brands across 19 leases that we signed. Again, our focus is that diversity, quality, and then look at the spreads and the returns on capital. That's why this takes a little more time, right?
I mean, if you're going to be getting north of 20% returns on capital and, you know, same thing on spreads. Speaking of spreads, in case nobody asks, look at our non option renewal spreads. I know we're one of the few guys that gives the detail around that, but I think it was 13% or 12, 13%. That is a fabulous number which reflects the strength of our portfolio first and then secondarily the business that we're in. Those things are important to that too. Just to follow up on, John, of the seven boxes that we executed this quarter, our spreads were 37% and return on cost, 23. As we look at the remainder of this portfolio, you know, we're setting a high bar and being very, very careful. Thank you very much. Good luck in the fourth quarter. Thank you. Thank you. Thank you.
Our next question or comment comes from the line of Floris van Dijkum from Green Street. Your line is open. By the way, congrats on the share buybacks. That was, I think, astute. Just curious on the contemplated $500 million of sales later on this year, the $45 million special dividend, is that partly as a result of that or $0.20 special dividend, is that a result of those sales or could that number increase based on the closing of those dispositions later on this year? Yeah, Floris. That's related to the prior transactional activity, mostly the GIC transaction. Actually, that number, I said up to $45 million. That's the maximum it could be. If anything, some of the assets that may sell this year may have embedded losses which would reduce that.
Just think about that $45 million being the top side and then potentially going lower depending on the mix of assets that we end up selling. In terms of when he says embedded losses, that's on a tax basis, not a book basis, just to be clear. Right, yeah. It gives you potential, significant more powder for share buybacks, which is encouraging. One other thing which we haven't really talked about, Legacy West, and I don't want to steal your thunder for the upcoming NAREIT, but as I look, the ABR in place seems to have increased by quite a bit since you first acquired it. Can you talk a little bit about what's happening at that asset in terms of rents and renewals and spreads? Yeah, it's magical. It's a fabulous asset that had under market rents, particularly in the retail component.
It was the perfect timing to bring in a platform like ours that can drive those rents, drive value. We have a lot of great things going on there. Obviously, we said it when we bought it. I think the average base rent was like $65, I believe, in the retail, and we are well above that in all the new deals that we're doing. As we mentioned, Floris, we had the ability to access about 30% of that over the next three years since the acquisition to get probably about a 20% mark to market. Right. It is playing out exactly as we anticipated. It was the perfect combination of us and a fabulous partner that has the same kind of mentality we do and has been extremely supportive and of course look to do more with them.
The other thing, remember that we are a major player in the market, right. We have things going on that are multi-tiered when we're talking to these tenants in the sense that we have other assets that we can cross lease against and we have other properties there that tenants want to get into. There's this ability to have this virtuous cycle of repositioning and moving people around and different rent levels. We're extremely bullish on the micro, which is the property itself, and the macro, which is the market. One of the best in the country. John? Thank you. By the way, just if you indulge me, one other little thing, maybe Heath, if you could touch on the impact of those $500 million of sales, what's that going to do to your cruising speed of 178 basis points?
How much could that increase by as a result of selling some of these lower growth assets? First, I'm glad to hear you say cruising speed versus cruising altitude because that's been a debate in the company. You just answered it. Go ahead, Heath. Floris, the embedded bumps in that pool of assets is around 140 basis points. It's going to increase. It's obviously going to improve our cruising speed, but the denominator is so large, so it'll be fairly modest. Again, it's all heading in the right direction. As John said in his comments, to move our cruising speed by 20 basis points in 18 months is just incredible. That's basically just getting better bumps in the small shops. To the extent we can get better escalators in the anchors, which we're starting to get a little bit more modest improvement on, we see 2% around the corner.
When we hit 2% in embedded bumps, we're going to ask for 2.25%. We're just going to keep pushing on this. This occupancy-fueled growth that people are experiencing will come to an end. At the end of the day, we'd rather be in a position where our cruising speed, to use your term, is higher than others. That is part of this entire real estate exercise that we described on this call. That's the real message for us today, that this is a first step in a process of really focusing in on organic growth. When you have a balance sheet like ours and you have organic growth that's near the top of the space and the balance sheet that we have, then we're able to do other things outside of the organic growth that can even add to that. That's really the goal.
I think we have, you know, frankly, we have absolutely been, I think, the market leader in focusing in on this embedded growth and fighting the fight that has to be fought in the trenches to get that. Perhaps that's why the occupancy trailed a little bit. Then all of a sudden you see us gain like 60 basis points sequentially. I think it shows you that the market is coming more to where we want to be. If you look at the percentage of leases that we're signing in the small shop space at 3.5% and 4% annually, I mean, it's in the 60% range, like 60% of the deals we're doing. Then, you know, 3% is table stakes. Right. This is an indicator that this is a very good business to be in.
There's not a lot of product and there's certainly not a lot of owners that have the ability to deploy all those different, different goals into what they're doing. Thanks, Don. Thank you. Thank you. Our next question or comment comes from the line of Alexander Goldfarb from Piper Sandler. Your line is open. Hey, good morning out there. Two questions. First is on the $500 million of sales. Just so I'm clear. Understand that there are different options, that you're going to use the proceeds for buybacks, reinvestment, et cetera. Overall, over shopping centers history, whenever we see large asset sales, it usually means that earnings inevitably takes a step back until all of the proceeds are processed and whatever it's reinvested into can start to grow again. It does sound like this is an impact to 2026. Is that a fair way to look at it?
Or your view is that this should be flat to 2026 and we shouldn't be thinking about the $500 million having an earnings impact. I mean, Alex, there's so many moving pieces, and it depends on where's our share price going to be to the extent we're buying back stock if we're able to actually shield gains, or does it have to go out as a special dividend because we're not going to do irresponsible acquisitions if we have a gain to shield. There's so many moving pieces. Alex, I'll just go back to what John said in his prepared remarks, we're going to do our best to minimize the earnings disruption. Again, we'll have much more information on that in February of next year. I think, Alex, I'd just add in the past when we've done things like this, we've been very, very thoughtful around that particular issue.
It really depends on, you know, everyone has different numbers, we have different numbers, you have different numbers. In the end, you know, whatever happens in 2026 happens in 2026. From that point forward, there is no question that whatever we're doing is going to create much better growth. In the meantime, we'll do everything we can to minimize that. Unfortunately, some of that is driven by the taxability. Right. When you're paying out a special, that's just money going out the door. The primary goal is to minimize that. Again, look, we're doing one right. We think we're going to do something towards the end of the year here because that was the optionality of it. From a NAV and from a future growth perspective, it's absolutely going to be better. Okay.
Just as another question along the portfolio lines, it sounds like you reviewed your portfolio heavily and obviously we're seeing what's happening in the market in terms of supply, demand, and improvement across the industry. Is your view that this is it and that going forward dispositions will be more targeted and normal course, or do you think there's a potential for another half billion plus type portfolio transaction that could occur next year? Meaning is there more culling on a large scale that you guys think that you need to do, or you think that this really addresses the assets that you no longer want to have in the Kite Realty Group Trust portfolio? I think it's early right now to give any kind of finality answer to that. We're always reviewing, as you know, we're always deep diving and reviewing the portfolio. We're going through budgets right now.
There's a lot going on in terms of the idea of what assets we want to hold long term. We have been clear that the idea is to de-risk our exposure to certain areas of retail, but then take that whatever proceeds that might create and have a better growth profile and have a better future growth profile. Too early to say that, Alex, but it's always possible that we would do other dispositions of size. Right now we're just focused on getting this done and figuring out the deployment. Okay. If I could sneak in a third. That seems to be a trend. Heath, on the bad debt, you guys have been, I think, around 90, 85, 90 bps year to date, but you still have that 185, I think, full year. I'm assuming that's just a plug.
Like you don't intend to suddenly have 100 bps of bad debt in the fourth quarter, right? Yeah. That's what's in your numbers, that we assume 100 in the fourth quarter. No, it's not. There's no special item there. It's just continuing the same, whatever you want to call that. It's consistent with the same assumption we have at the beginning of the year and throughout the course of the year. So 100 basis points. Right. You're not expecting like a bunch of tenants to suddenly go dark. That is just us being conservative and basing it on historical norms of 75 to 100 basis points of revenues. Thank you. Awesome. Thank you, guys. Thank you, bud. Thank you. Our next question or comment comes from the line of Paulina Rojas from Green Street. Your line is good morning.
It's great to see you pursuing that arbitrage opportunity and trying to reshape the growth profile of the company. Looking at your same property NOI over the last 10 years, it's been around 2% or low 2%. I know this is a difficult question, but painting with broad brushes, if you layer in the initiatives that you have shared in this call, plus the strong backdrop, how material do you think the upside to that same property NOI growth could be relative to that low 2% range that the company has experienced? Paulina, I'm not sure if you attended our 4 in 24 event in Naples in February, and we have a slide in there where we thought what our sort of organic growth was. Holding occupancy aside, we said it was 2.5% to 3.5% based on bumps and spreads.
Certainly the bumps of the company obviously have improved as we suggested. Looking at over a 10-year period, we had much lower embedded growth back then. Based on the current progress, we're seeing maybe that getting closer to 2.75% to 3.75% on a forward basis. This is all about trying to improve that cruising speed of this real estate exercise. That's probably the number one priority, getting better growth. The two parts of the portfolio that we're really migrating towards, we told you, which is the lifestyle and mixed-use, the embedded escalators in that part of the business is anywhere between 2.25% and 2.5%. On the smaller format grocery side of the business, which we also really like, that growth is anywhere between 1.75% and 2% based on your composition of shops and anchors. We're really pushing to sort of divest ourselves of the middle part of the portfolio.
I just described to you that that pool that we're looking at is 1.4%. It's a great question and we appreciate you looking backward. I will tell you over the last three years it's been 2.9%. As we mentioned, that was, you know, some of that was occupancy fueled. The whole point of this exercise is to improve that long term cruising speed. I would just add, I think that it is important that we look at where we were and that's a real big part of why we want to kind of change the composition as to where we're going to go, which is more important than where we were. Obviously, over the last four years, I think it's four years where we averaged that kind of close to 4%, you know, and we've had some up and downs in the occupancy over that period of time as well.
I think that was the point I was trying to make, Paulina, is that if you look at the entire sector and you look at this kind of short term focus on same property NOI growth, and by the way, everybody, it is not a ubiquitous equation in the sense that everyone defines it a little bit differently. It makes it very difficult for you guys, which is why we're more focused on something that you can't, you know, massage. What is your embedded rent growth and, you know, what is your Core and NAREIT FFO growth going to stabilize at in the future and what is your total return to your shareholder on an annual basis, which by the way, part of that is the dividend yield.
We've continued to raise the dividend pretty healthy and we've spent a lot of capital in the last two years in just TI and LC and continue to produce significant cash even after that fact. I think we are basically saying that we feel very good about the future, but obviously there's a few steps in between as we are positioning ourselves for that. My second question is, you have in your presentation, you highlight a very active quarter in terms of leasing activity with grocers. I believe based on your numbers, you're at 79% of ADR coming from grocery anchored centers. Do you have a target in mind for this figure or you don't even think about a target at all? No, I mean, I don't think there's a target that's driving the decision making around the leasing side of that.
You know, when we add a grocer to a shopping center that previously didn't have one, like many of those examples, it changes the composition of the shopper. Right. It creates more day-to-day activity at the property. One of the key things that we look at in the neighborhood grocery-anchored shopping center is, you know, what is the growth rate in that shopping center. If you're too pivoted towards the grocer in terms of your NOI, it's tough to grow. It's tough to get embedded growth better than like less than 2%. It's tough to get better than 1.5%. The composition of the shops and the grocer are a factor. I think the meaning of that slide is just to show the demand that's out there. Of course, there is a certain segment of the investment community that, you know, just only wants grocery.
We're not, that's not our goal because, you know, you don't ever want, in my personal opinion, to overexpose yourself to one thing because, you know, there was a time where people only wanted Kmarts. That didn't work out too good. I think we're much more focused on this diversity of our portfolio that creates this embedded rent growth that is going to exceed the space. That's our goal. It's more meaningful than just trading to a grocer. Obviously, when you can put a Trader Joe's into what was a Bed Bath and Beyond or a Whole Foods into what was a Big Lots, that's a pretty good day. Thank you. Thank you very much. Thank you. Our next question or comment comes from the line of Hong Liang Zhang from JPMorgan. Your line is open. Yeah.
Hey guys, I think your tenant-related capital expenditure spend trended down pretty significantly this quarter. Was that just related to timing and how should we think about spend going forward? You're talking sequentially. Yeah, sequentially. Yeah, yeah, yeah. It's just timing, it's the timing thing of signing a lease before you spend the money. Okay, how should we think about, so it sounds like the spend will basically revert back to what spend earlier this year going forward. I mean, I think you should think about it on an annual basis. I would not look at it on a quarterly basis. There's too much timing factored into that. If you look at it annually, you know, we spent around $110 million or so on TI and LC in the last couple years. That's going to probably be slightly higher next year and then go into 2027.
That was the point I was making, is that, you know, total CapEx in 2025, we probably spend $165 million when you include maintenance CapEx and some development spend. We're still producing, we're still paying a dividend with a nice yield and producing free cash flow. Our balance sheet remains fabulous. The combination of being able to produce this cash, self-fund the regrowth of the assets, and then self-fund future growth from development is really, really strong. We're seeing more opportunities on that development side, by the way. I don't think there's anybody in the publicly traded space that has longer experience than us in the development business. We know when to lean into that and when to lean out of that. We're feeling very good about the free cash flow that we're able to generate out of the business to then redeploy into that growth. Got it. Thanks.
Thank you. Our next question or comment comes from the line of Alec Feygin from Baird. Your line is open. Hey, thank you for taking my question. The anchor opening was a big driver in the third quarter. Just kind of curious what percentage, you know, looking into next year and even 2027 of the total anchor leases coming due have renewal options. What are the expectations for those anchor retentions in 2026? Sure, I don't have that percentage in front of me right now. Suffice to say, the great majority of our anchors have options. It comes down to the timing of are they out of options. That's generally what happens. There's almost no anchor that doesn't have options. I will say when you compare the non-option renewal spread to the option renewal spread, it would indicate it'd be better if we gave less options.
That's part of the push-pull of our industry and another area that we lean into, probably harder than others and are getting very good success with limiting that. Bottom line is the great, you know, almost no anchor, you know, does a flat term without an option. It just comes down to the percentage of anchors expiring in that particular year and whether or not you're at the end. In the case of the grocers, frankly, often what happens is they don't wait for that to happen. You're negotiating something with them prior to that. A lot of times you might be rebuilding the store as well, which we're doing in a couple instances. We are finding many retailers inquiring with us about when do you have expirations with various boxes. We're seeing a lot of activity on that front as well.
Do you expect any change in the retention rate looking into next year? Yeah, I mean, as I said earlier, we're entering our budget process right now, which is an intense bottoms up, every single property, every single space. We'll talk to you about that after that. I think we intend to have a successful season with budgeting. Sounds good. Thank you. Thank you. Thank you. Our next question or comment comes from the line of Kenneth Billingsley from Compass Point. Your line is open. Good morning. I wanted to follow up when you talked about the anchors that you sign year to date that had new formats and specifically just looking at small shop occupancy, seems like you have more upside opportunities than peers. Are the 12 new formats that you're looking at a trend across the whole portfolio to help improve and drive better small shop occupancy?
Is this a shift to upgrade retailers or are you modifying a retail mix at the properties due to shifting consumer demand? I just want to be clear. You mentioned anchors, but you're talking about small shops. I just want to understand the question a little better. Essentially, you talked about that 12 of the 19 anchors you signed had new formats. I believe that's what you said at the beginning of the call. Yeah. Yeah. Different brands. Yes. I was just curious. Obviously, you're always trying to upgrade the retailers that are coming in, but is some of this a reflection of shifting consumer demand of what they expect to see at the properties? Essentially, are you doing that to help drive an improvement in small shop occupancy?
No, I think what we're trying to say is that this business went through a period of time and then certain people made their lives easier by saying, I'm going to go do, I've got 15 empty spaces, I'm going to do seven deals with one guy and another eight deals with another guy just to make your life easier. What we're saying is we're trying to diversify the anchor tenant mix to do what you said, which is to drive more interest in our shopping centers, but also to decouple from any one anchor, too much exposure. The result of that is it makes a better shopping center, which of course does put you in a better position to generate higher growth in the small shops because these things are symbiotic. They work together. There is a symmetry there. So it isn't really. It's really not part and parcel.
You want to have the strongest possible lineup you can have, but you also want to have diversity so that the consumer, who we don't talk about enough because that's the ultimate customer, wants to go to our property over somebody else's. The only thing I'd add is some of this relates to the quality of our assets. When you think about South Lake, you think about Legacy, West, Loudoun and others. This diversity is really coming from a higher quality of tenancy. Someone like a Crate and Barrel, a new deal with Adidas. These are some of the names that we weren't necessarily doing in the past, but this diversity is getting buoyed by this strength as well. Just to carry on that, that's a great point.
Not only does it happen at those individual properties that Tom mentioned, but now we're able to spread this deeper pool of retailers across our whole portfolio. Frankly, these retailers want to work with strong landlords that have the ability to work with them in multiple locations. Right. It's kind of a virtuous cycle of tenant demand, if you will. When you say new formats, are these new to you or just new into the locations? No, these are. It depends on how you're classifying new form. Just to be clear, what we're talking about are brands, not size of store or anything of that nature. These are just multiple, different brands. Like the difference between a Crate and Barrel and a TJ Maxx, for example. Those are different brands. The formats aren't changing, the sizes aren't changing, the space is the space. Our objective is to diversify those brands.
Okay, so these are 12 new brands to your mix. Correct. Okay. Excellent. Thank you. Thank you. Thank you, I'm sure. No additional questions in the queue at this time. I'd like to turn the conference back over to Mr. John Kite for any closing remarks. I just want to take the time to thank everybody for joining. As he said, we're really looking forward to seeing everybody quite soon, talking more about all the good things happening at Kite Realty Group Trust. Have a great day. Ladies and gentlemen, thank you for participating in today's conference. This concludes the program. You may now disconnect. Everyone, have a wonderful day.