Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q



Q    Quarterly Report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934


For the Quarterly Period Ended March 31, 2004


Or


q   Transition Report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934


For the transition period from ____________ to ____________



Commission File #0-28382


  Inland Real Estate Corporation
(Exact name of registrant as specified in its charter)

Maryland

#36-3953261

(State or other jurisdiction

(I.R.S. Employer Identification Number)

of incorporation or organization)

 


2901 Butterfield Road, Oak Brook, Illinois

60523

(Address of principal executive office)

(Zip code)



Registrant's telephone number, including area code:  630-218-8000



N/A
(Former name, former address and former fiscal
year, if changed since last report)



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  Q No  q


Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes  Q No q


As of May 7, 2004, there were 66,129,164 Shares of Common Stock outstanding.



INLAND REAL ESTATE CORPORATION
(a Maryland corporation)



TABLE OF CONTENTS


 

Part I

 

 

 

 

 

 

Page

Item 1.

Financial Statements


 

 

 

 

          Consolidated Balance Sheets

3

 

 

 

 

          Consolidated Statements of Operations

5

 

 

 

 

          Consolidated Statement of Stockholders' Equity

7

 

 

 

 

          Consolidated Statements of Cash Flows

8

 

 

 

 

          Notes to Consolidated Financial Statements

11

 

 

 

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

27

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

45

 

 

 

Item 4.

Controls and Procedures

45

 

 

 

 

 

 

 

Part II

 

 

 

 

Item 2.

Changes in Securities and Use of Proceeds

46

 

 

 

Item 6.

Exhibits and Reports on Form 8-K

 

 

 

 

 

          (a) Exhibits

46

 

 

 

 

          (b) Reports on Form 8-K

47

 

 

 

 

SIGNATURES

48

 

 

 

 



Part I - Financial Statements


Item 1.  Financial Statements



INLAND REAL ESTATE CORPORATION
(a Maryland corporation)


Consolidated Balance Sheets


March 31, 2004 and December 31, 2003



Assets

 

 

March 31, 2004
(unaudited)

 

December 31, 2003

 

 


 


Investment properties:

 

 

 

 

  Land

$

349,689,424

 

346,088,070

  Construction in progress

 

1,615,940

 

-

  Building and improvements

 

931,072,688

 

920,542,755

 

 


 


 

 

1,282,378,052

 

1,266,630,825

  Less accumulated depreciation

 

154,111,920

 

147,341,377

 

 


 


Net investment properties

 

1,128,266,132

 

1,119,289,448

 

 

 

 

 

Cash and cash equivalents

 

36,831,836

 

58,388,077

Investment in securities (net of an unrealized gain of $1,538,615 and
  $1,501,765 at March 31, 2004 and December 31, 2003, respectively)

 

12,400,201

 

12,040,689

Assets held for sale (net of accumulated depreciation of $4,953,170
  and $2,835,477 at March 31, 2004 and December 31, 2003,
  respectively)

 

26,926,021

 

14,443,761

Restricted cash

 

9,089,100

 

13,329,091

Accounts and rents receivable (net of provision for doubtful accounts
  of $3,727,024 and $2,966,275 at March 31, 2004 and December 31,
  2003, respectively)

 

33,697,540

 

30,020,794

Investment in and advances to joint venture

 

-

 

8,392,406

Deposits and other assets

 

9,551,638

 

1,941,614

Acquired above market lease intangibles (net of accumulated
  amortization of $1,134,907 and $933,811 at March 31, 2004 and
  December 31, 2003, respectively)

 

5,588,980

 

5,772,521

Acquired in-place lease intangibles (net of accumulated amortization
  of $1,059,704 and $740,796 at March 31, 2004 and December 31,
  2003, respectively)

 

12,440,241

 

10,414,375

Leasing fees (net of accumulated amortization of $1,541,345 and
  $1,368,464 at March 31, 2004 and December 31, 2003, respectively)

 

1,965,855

 

1,990,576

Loan fees (net of accumulated amortization of $5,553,393 and
  $5,096,350 at March 31, 2004 and December 31, 2003, respectively)

 

4,223,727

 

4,632,258

 

 


 


Total assets

$

1,280,981,271

 

1,280,655,610

 

 


 




See accompanying notes to consolidated financial statements.

 



INLAND REAL ESTATE CORPORATION
(a Maryland corporation)


Consolidated Balance Sheets
(continued)


March 31, 2004 and December 31, 2003



Liabilities and Stockholders' Equity

 

 

March 31, 2004
(unaudited)

 

December 31, 2003

Liabilities:

 


 


  Accounts payable and accrued expenses

$

1,992,157

 

1,994,427

  Acquired below market lease intangibles (net of accumulated
    amortization of $1,811,359 and $1,459,136 at March 31, 2004 and
    December 31, 2003, respectively)

 

7,802,604

 

8,154,827

  Accrued interest

 

1,922,451

 

1,809,480

  Accrued real estate taxes

 

25,881,738

 

25,492,747

  Distributions payable

 

5,417,604

 

5,406,012

  Security and other deposits

 

2,493,566

 

2,485,207

  Mortgages payable

 

608,683,093

 

615,511,713

  Line of credit

 

135,000,000

 

135,000,000

  Prepaid rents and unearned income

 

3,837,668

 

3,151,431

  Liabilities associated with assets held for sale

 

13,687,403

 

7,741,868

  Other liabilities

 

2,265,490

 

2,440,372

 

 


 


Total liabilities

 

808,983,774

 

809,188,084

 

 


 


Minority interest

 

20,714,779

 

20,973,496

 

 


 


Redeemable common stock relating to Put Agreement (3,932,584   Shares)

 

35,000,000

 

35,000,000

 

 


 


Stockholders' Equity:

 

 

 

 

  Preferred stock, $.01 par value, 6,000,000 Shares authorized; none
    issued and outstanding at March 31, 2004 and December 31, 2003

 

-

 

-

  Common stock, $.01 par value, 100,000,000 Shares authorized;
    62,055,975 and 61,660,061 Shares issued and outstanding at
    March 31, 2004 and December 31, 2003, respectively

 

620,560

 

616,600

  Additional paid-in capital (net of offering costs of $58,816,092 and
    redeemable common stock relating to Put Agreement of
    $35,000,000)

 

596,410,068

 

592,169,119

  Deferred stock compensation

 

(36,000)

 

(48,000)

  Accumulated distributions in excess of net income

 

(182,250,525)

 

(178,745,454)

  Accumulated other comprehensive income

 

1,538,615

 

1,501,765

 

 


 


Total stockholders' equity

 

416,282,718

 

415,494,030

 

 


 


Commitments and contingencies

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

1,280,981,271

 

1,280,655,610

 

 


 



See accompanying notes to consolidated financial statements.

 



INLAND REAL ESTATE CORPORATION
(a Maryland corporation)


Consolidated Statements of Operations


For the three months ended March 31, 2004 and 2003
(unaudited)

 

 

Three months
ended
March 31, 2004

 

Three months
ended
March 31, 2003

Income:

 


 


  Rental income

$

33,461,451

 

30,280,090

  Additional rental income

 

14,518,903

 

12,374,115

  Lease termination income

 

-

 

369,819

  Interest income

 

152,626

 

126,898

  Dividend income

 

257,849

 

273,548

  Other income

 

417,698

 

113,876

 

 


 


 

 

48,808,527

 

43,538,346

Expenses:

 

 

 

 

  Professional services

 

215,596

 

81,442

  General and administrative expenses

 

1,461,502

 

1,091,856

  Bad debt expense

 

1,053,172

 

686,784

  Property operating expenses

 

15,267,464

 

14,187,349

  Interest expense

 

10,636,377

 

9,617,209

  Depreciation

 

8,949,508

 

7,991,161

  Amortization

 

525,380

 

229,413

  Acquisition cost expenses

 

35,561

 

16,383

 

 


 


 

 

38,144,560

 

33,901,597

 

 


 


Income from operations

 

10,663,967

 

9,636,749

Minority interest

 

(216,358)

 

(180,304)

Loss from operations of unconsolidated ventures

 

-

 

(100,298)

 

 


 


Income before discontinued operations

 

10,447,609

 

9,356,147

 

 

 

 

 

  Income from discontinued operations (including gain on sale of
    investment property of $873,073 for the three months ended
    March 31, 2004)

 

1,437,902

 

518,395

 

 


 


Net income

 

11,885,511

 

9,874,542

 

 

 

 

 

Other comprehensive income:

 

 

 

 

  Unrealized gain (loss) on investment securities, net of amounts
    realized of $289,658 and $2,299, for the three months ended
    March 31, 2004 and 2003,  respectively

 

36,850

 

(444,449)

 

 


 


  Comprehensive income

$

11,922,361

 

9,430,093

 

 


 






See accompanying notes to consolidated financial statements.

 



INLAND REAL ESTATE CORPORATION
(a Maryland corporation)


Consolidated Statements of Operations


For the three months ended March 31, 2004 and 2003
(unaudited)

 

 

Three months ended
March 31, 2004

 

Three months ended
March 31, 2003

 

 


 


Income before discontinued operations per common share, basic   and diluted

$

.16

 

.14

 

 


 


Income from discontinued operations per common share, basic   and diluted

$

.02

 

.01

 

 


 


Net income per common share, basic and diluted

$

.18

 

.15

 

 


 


Weighted average common shares outstanding, basic

 

65,849,672

 

64,658,652

 

 


 


Weighted average common shares outstanding, diluted

 

65,852,946

 

64,664,106

 

 


 


































See accompanying notes to consolidated financial statements.

 



INLAND REAL ESTATE CORPORATION
(a Maryland corporation)


Consolidated Statement of Stockholders' Equity


For the three months ended March 31, 2004
(unaudited)

 

Number of
Shares

 

Common
Stock

 

Additional
Paid-in Capital

 

Deferred Stock
Compensation

 

Accumulated
Distributions in
Excess of Net
Income

 

Accumulated
Other
Comprehensive
Income

 

Total

 


 


 


 


 


 


 


Balance January  1, 2004

61,660,061

$

616,600

 

592,169,119

 

(48,000)

 

(178,745,454)

 

1,501,765

 

415,494,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

-

 

-

 

-

 

-

 

11,885,511

 

-

 

11,885,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income 

-

 

-

 

-

 

-

 

-

 

36,850

 

36,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared ($.23 for the
  three months ended March 31, 2004
  per basic and diluted weighted
  average common shares outstanding)

-

 

-

 

-

 

-

 

(15,390,582)

 

-

 

(15,390,582)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from DRP

549,641

 

5,497

 

5,738,250

 

-

 

-

 

-

 

5,743,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock compensation

-

 

-

 

-

 

12,000

 

-

 

-

 

12,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of shares

(153,727)

 

(1,537)

 

(1,497,301)

 

-

 

-

 

-

 

(1,498,838)