Attached files
file | filename |
---|---|
8-K - FORM 8-K CURRENT REPORT - CENTERSPACE | iretform8k-12102009.htm |
EX-99.2 - SUPPLEMENTAL OPERATING AND FINANCIAL DATA - CENTERSPACE | iretex992-12102009.htm |
Exhibit
99.1
Earnings
Release
INVESTORS
REAL ESTATE TRUST
ANNOUNCES
FINANCIAL
AND OPERATING RESULTS
FOR
THE QUARTER AND YEAR-TO-DATE ENDED OCTOBER 31, 2009
Minot, ND – December 10, 2009 –
Investors Real Estate Trust (tickers: IRET and IRETP; exchange: NASDAQ
Global Select Market) reported financial and operating
results today for the quarter and year-to-date ended October 31,
2009.
During
the
three and six month periods ended October 31, 2009, IRET’s revenues remained
flat and increased slightly, respectively, from the year-earlier
periods. Funds From Operations (FFO)1
decreased from the year-earlier periods overall and on a per share and unit
basis. Net income declined from the year-earlier periods, primarily
attributable to increased vacancy in all segments and in particular our
multi-family residential segment, impairment of real estate investment and an
increase in depreciation, interest expense and real estate expenses in the three
and six month periods ended October 31, 2009 compared to the three and six month
periods ended October 31, 2008.
For the
three month period ended October 31, 2009, as compared to the same period of the
prior fiscal year:
|
•
|
Revenues
were flat at $59.6 million.
|
|
•
|
FFO
decreased to $14.6 million on approximately 87,162,000 weighted average
shares and units outstanding, from $16.4 million on approximately
79,668,000 weighted average shares and units outstanding ($.16 per share
and unit compared to $.21 share and
unit).
|
|
•
|
Net
Income Available to Common Shareholders, as computed under generally
accepted accounting principles, was approximately $(308,000), compared to
$1.9 million.
|
For the
six month period ended October 31, 2009, as compared to the same period of the
prior fiscal year:
|
•
|
Revenues
increased to $120.4 million from $118.4
million.
|
|
•
|
FFO
decreased to $31.1 million on approximately 85,184,000 weighted average
shares and units outstanding, from $32.5 million on approximately
79,441,000 weighted average shares and units outstanding ($.36 per share
and unit compared to $.41 per share and
unit).
|
|
•
|
Net
Income Available to Common Shareholders, as computed under generally
accepted accounting principles, was approximately $1.1 million, compared
to $3.7 million.
|
Total
expenses increased by $2.8 million, or 4.9%, in the three months ended October
31, 2009 compared to the three months ended October 31, 2008, from $56.7 million
to $59.5 million. Total expenses increased by $5.0 million, or 4.4%, from $112.9
million to $117.9 million, for the six months period ended October 31, 2009
compared to the same period of the prior fiscal year.
______________________________
1
|
The National Association of Real
Estate Investment Trusts, Inc. (NAREIT) defines FFO as net income
(computed in accordance with generally accepted accounting principles),
excluding gains/losses from sales of property plus real estate
depreciation and amortization. FFO is a non-GAAP
measure. We consider FFO to be a standard supplemental measure
for equity real estate investment trusts because it facilitates an
understanding of the operating performance of properties without giving
effect to real estate depreciation and amortization, which assume that the
value of real estate assets diminishes predictably over
time. Since real estate values instead historically rise or
fall with market conditions, we believe that FFO provides investors and
management with a more accurate indication of our financial and operating
results. See table below for a reconciliation of Net Income to
FFO.
|
i
Operating
Results
Net
Operating Income (NOI)2 from
stabilized properties3
decreased approximately 3.1%, or $1.1 million, during the three month period
ended October 31, 2009, compared to the same period one year ago, and NOI from
all properties decreased 1.4%, or $509,000. NOI from stabilized
properties decreased in all of our segments except commercial medical, which
increased 0.1%. NOI from all properties decreased in all of our segments except
commercial medical, which increased 1.9%. During the six month period ended
October 31, 2009 compared to the same period one year ago, NOI from stabilized
properties decreased in all of our segments except commercial office and
medical, which increased 1.2% and 3.9%, respectively. NOI from all properties
increased in all of our segments except multi-family residential and commercial
retail which decreased 1.9% and 2.9% respectively.
Economic
occupancy4
levels on a stabilized property basis and all property basis decreased in all of
our five reportable segments during the three and six months ended October 31,
2009, compared to the three and six months ended October 31,
2008. Economic occupancy rates on a stabilized property and
all-property basis for the three and six months ended October 31, 2009, as
compared to the three and six months ended October 31, 2008, were as
follows:
Economic
Occupancy Levels on a Stabilized Property and All Property Basis:
Segments
|
Stabilized
Properties(a)
|
All
Properties
|
||||||||||||||
2nd
Quarter
|
2nd
Quarter
|
2nd
Quarter
|
2nd
Quarter
|
|||||||||||||
Fiscal
2010
|
Fiscal
2009
|
Fiscal
2010
|
Fiscal
2009
|
|||||||||||||
Multi-Family
Residential
|
91.7 | % | 95.0 | % | 91.5 | % | 94.9 | % | ||||||||
Commercial
Office
|
88.4 | % | 88.7 | % | 87.4 | % | 88.8 | % | ||||||||
Commercial
Medical
|
93.5 | % | 96.2 | % | 93.7 | % | 95.6 | % | ||||||||
Commercial
Industrial
|
87.4 | % | 97.3 | % | 88.1 | % | 97.3 | % | ||||||||
Commercial
Retail
|
87.1 | % | 88.8 | % | 87.1 | % | 88.8 | % |
Segments
|
Stabilized
Properties(a)
|
All
Properties
|
||||||||||||||
1st
Six Months of
|
1st
Six Months of
|
1st
Six Months of
|
1st
Six Months of
|
|||||||||||||
Fiscal
2010
|
Fiscal
2009
|
Fiscal
2010
|
Fiscal
2009
|
|||||||||||||
Multi-Family
Residential
|
91.4 | % | 93.7 | % | 91.3 | % | 93.6 | % | ||||||||
Commercial
Office
|
88.4 | % | 88.9 | % | 87.6 | % | 88.9 | % | ||||||||
Commercial
Medical
|
93.8 | % | 96.3 | % | 93.6 | % | 96.1 | % | ||||||||
Commercial
Industrial
|
88.6 | % | 97.0 | % | 89.1 | % | 97.0 | % | ||||||||
Commercial
Retail
|
86.3 | % | 87.7 | % | 86.3 | % | 87.7 | % |
a.
|
For
Three and Six Months Ended October 31, 2009, stabilized properties
excluded:
|
Multi-Family
Residential -
|
Minot
4th
Street Apartments, Minot, ND; Minot 11th
Street Apartments, Minot, ND; Minot Fairmont Apartments, Minot, ND; Minot
Westridge Apartments, Minot, ND; Thomasbrook Apartments, Lincoln, NE;
Evergreen Apartments, Isanti, MN; 401 South Main, Minot, ND and IRET
Corporate Plaza, Minot, ND.
Total number of units, 433. Occupancy % for the three and
six months ended October 31, 2009, 88.7% and 89.9% ,
respectively.
|
Commercial Office
-
|
Bismarck
715 E Broadway, Bismarck, ND; 401 South Main, Minot, ND; IRET Corporate
Plaza, Minot, ND, 12 South Main Street, Minot, ND and Minot 2505 16th
St SW, Minot, ND.
Total square footage, 97,986. Occupancy % for the three
and six months ended October 31, 6.4% and 11.9% ,
respectively.
|
Commercial
Medical -
|
2828
Chicago Avenue, Minneapolis, MN.
Total
square footage, 56,239. Occupancy % for the three and six months ended
October 31, 2009, 100.0% and 85.9% ,
respectively.
|
Commercial
Industrial -
|
Minnetonka
13600 County Road 62, Minnetonka, MN and Clive 2075 NW 94th
St., Clive, IA.
Total square footage, 112,494. Occupancy % for the three
and six months ended October 31, 2009, 100% and 100.0% ,
respectively.
|
For
Three and Six Months ended October 31, 2008, stabilized
properties excluded:
Multi-Family
Residential -
|
Minot
4th
Street Apartments, Minot, ND; Minot 11th
Street Apartments, Minot, ND; Minot Fairmont Apartments, Minot, ND; Minot
Westridge Apartments, Minot, ND, Thomasbrook Apartments, Lincoln, NE and
Evergreen Apartments, Isanti, MN.
Total number of units, 328. Occupancy % for the three and
six months ended October 31, 2008, 93.8% and 89.5%,
respectively.
|
Commercial Office
-
|
401
South Main, Minot, ND and Bismarck 715 E Broadway, Bismarck,
ND.
Total square footage, 30,943. Occupancy % for the three
and six months ended October 31, 2008, 100.0% and 100.0%,
respectively.
|
Commercial Medical
-
|
2828
Chicago Avenue, Minneapolis, MN.
Total square footage, 56,239. Occupancy % for the three
and six months ended October 31, 2008, 66.0% and 66.7%,
respectively.
|
______________________________
2
|
We
measure the performance of our segments based on NOI, which we define as
total revenues less property operating expenses and real estate
taxes. We believe that NOI is an important supplemental measure
of operating performance for a real estate investment trust’s operating
real estate because it provides a measure of core operations that is
unaffected by depreciation, amortization, financing and general and
administrative expense. NOI does not represent cash generated
by operating activities in accordance with GAAP, and should not be
considered an alternative to net income, net income available for common
shareholders or cash flow from operating activities as a measure of
financial performance. See tables below for a reconciliation of NOI to the
condensed consolidated financial
statements.
|
3
|
Stabilized
properties are those properties owned for the entirety of both periods
being compared. While results presented on a stabilized
property basis are not determined in accordance with GAAP, management
believes that measuring performance on a stabilized property basis is
useful to investors and to management because it enables evaluation of how
the Company’s properties are performing year over
year.
|
4
|
Economic
occupancy represents actual rental revenues recognized for the period
indicated as a percentage of scheduled rental revenues for the
period. Percentage rents, tenant concessions, straightline
adjustments and expense reimbursements are not considered in computing
either actual revenues or scheduled rent
revenues.
|
ii
Acquisitions
and Development Projects Placed in Service
During
the second quarter of fiscal year 2010, IRET acquired two properties: an
approximately 42,180 square foot showroom/warehouse property located in a
western suburb of Des Moines, Iowa, triple-net leased to a single tenant, for
which we paid a total of approximately $3.4 million, a portion of which was paid
in UPREIT Units valued at a total of approximately $2.9 million, or $10.25 per
Unit, with the remainder paid in cash; and an approximately 15,000 square foot,
2-story office building on 1.5 acres located near our corporate headquarters
building in Minot, North Dakota, for a total of $2.4 million, a portion of which
we paid in UPREIT Units valued at a total of approximately $90,000, with the
remainder paid in cash. IRET had no development projects placed in service or
dispositions during the second quarter of fiscal year 2010.
During
the first quarter of fiscal year 2010, IRET had no acquisitions, development
projects placed in service, or dispositions.
Shareholder
Equity, Distributions and Capital Structure
In April
2009, IRET and IRET Properties entered into a continuous equity offering program
sales agreement with Robert W. Baird & Co. Incorporated
(Baird). Pursuant to the Sales Agreement, IRET may offer and sell its
common shares of beneficial interest, no par value, having an aggregate gross
sales price of up to $50 million, from time to time through Baird as IRET's
sales agent. IRET has no obligation to sell any common shares under
the program, and Baird is not required to sell any specific number or dollar
amount of common shares, but has agreed to use its commercially reasonable
efforts to sell the common shares as directed by IRET. IRET sold no shares under
this program during the second quarter of fiscal year 2010.
During
the second quarter of fiscal year 2010, IRET completed a public offering of
9,200,000 common shares of beneficial interest at $8.25 per share (before
underwriting discounts and offering expenses). Proceeds to the Company were
approximately $72 million, after deducting underwriting discounts but before
deducting offering expenses.
On
October 1, 2009, IRET paid a quarterly distribution of $0.1710 per share and
unit on its common shares and limited partnership units of IRET
Properties. This was IRET’s 154th
consecutive distribution at equal or increasing rates. IRET also
paid, on September 30, 2009, a quarterly distribution of $0.5156 per share on
its Series A preferred shares.
As of
October 31, 2009, IRET had a total capitalization of $1.9
billion. Total capitalization is defined as the market value (closing
price at end of period) of the Company’s outstanding common shares and the
imputed market value of the outstanding limited partnership units of IRET
Properties (which are convertible, at the expiration of a specified holding
period, into cash or, at the Company’s sole discretion, into common shares of
the Company on a one-to-one basis), plus the book value of the Company’s
preferred shares and the outstanding principal balance of the consolidated debt
of the Company.
Conference
Call Information
The
Conference Call for 2nd
Quarter Earnings is scheduled for Friday, December 11, 2009 at 9:00 A.M. Central
Standard Time. The call will be limited to one hour, including
questions and answers. Conference call access information is as
follows:
USA Toll
Free Number: 1-800-860-2442
International
Toll Free Number: 1-412-858-4600
A webcast
and transcript of the call will be archived on the “Investors Presentations
& Events” page of IRET’s website, http://www.iret.com, for one
year. Questions regarding the conference call should be directed to
IRET Investor Relations at msaari@iret.com.
About
IRET
IRET is a
self-administered, equity real estate investment trust investing in
income-producing properties located primarily in the upper
Midwest. IRET owns a diversified portfolio of properties consisting
of 77 multi-family residential properties with 9,669 apartment units; and 68
office properties, 49 medical properties (including senior housing), 19
industrial properties and 33 retail properties with a total of approximately
11.8 million square feet of leasable space. IRET’s distributions have
increased every year for 39 consecutive years. IRET common and
preferred shares are publicly traded on the NASDAQ Global Select Market
(symbols: IRET and IRETP). IRET’s press releases and
supplemental information are available on the Company website at www.iret.com or
by contacting Investor Relations at 701-837-4738.
Certain
statements in this earnings release are “forward-looking statements” within the
meaning of the Private Securities Litigation Reform Act of 1995. Such
statements involve known and unknown risks, uncertainties and other factors that
may cause actual results to differ materially from projected
results. Such risks, uncertainties and other factors include, but are
not limited to: fluctuations in interest rates, the effect of
government regulation, the availability of capital, changes in general and local
economic and real estate market conditions, competition, our ability to attract
and retain skilled personnel, and those risks and uncertainties detailed from
time to time in our filings with the Securities and Exchange Commission,
including our 2009 Form 10-K. We assume no obligation to update or
supplement forward-looking statements that become untrue because of subsequent
events.
iii
INVESTORS
REAL ESTATE TRUST AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS (unaudited)
(in
thousands, except share data)
|
||||||||
|
October
31, 2009
|
April
30, 2009
|
||||||
ASSETS
|
||||||||
Real
estate investments
|
||||||||
Property
owned
|
$ | 1,749,489 | $ | 1,729,585 | ||||
Less
accumulated depreciation
|
(286,555 | ) | (262,871 | ) | ||||
1,462,934 | 1,466,714 | |||||||
Unimproved
land
|
5,966 | 5,701 | ||||||
Mortgage
loans receivable, net of
allowance of $3 and $3, respectively
|
159 | 160 | ||||||
Total
real estate investments
|
1,469,059 | 1,472,575 | ||||||
Other
assets
|
||||||||
Cash
and cash equivalents
|
102,732 | 33,244 | ||||||
Marketable
securities – available-for-sale
|
420 | 420 | ||||||
Receivable
arising from straight-lining of rents, net of allowance of $873 and
$842, respectively
|
16,588 | 16,012 | ||||||
Accounts
receivable, net of
allowance of $367 and $286, respectively
|
4,830 | 2,738 | ||||||
Real
estate deposits
|
635 | 88 | ||||||
Prepaid
and other assets
|
2,750 | 1,051 | ||||||
Intangible
assets, net of
accumulated amortization of $49,449 and $44,887,
respectively
|
48,118 | 52,173 | ||||||
Tax,
insurance, and other escrow
|
6,661 | 7,261 | ||||||
Property
and equipment, net of
accumulated depreciation of $1,109 and $957,
respectively
|
1,450 | 1,015 | ||||||
Goodwill
|
1,392 | 1,392 | ||||||
Deferred
charges and leasing costs, net of accumulated
amortization of $12,243 and $11,010, respectively
|
17,273 | 17,122 | ||||||
TOTAL
ASSETS
|
$ | 1,671,908 | $ | 1,605,091 | ||||
LIABILITIES
AND EQUITY
|
||||||||
LIABILITIES
|
||||||||
Accounts
payable and accrued expenses
|
$ | 29,760 | $ | 32,773 | ||||
Revolving
lines of credit
|
6,594 | 5,500 | ||||||
Mortgages
payable
|
1,060,131 | 1,070,158 | ||||||
Other
|
1,421 | 1,516 | ||||||
TOTAL
LIABILITIES
|
1,097,906 | 1,109,947 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
REDEEMABLE
NONCONTROLLING INTERESTS –
CONSOLIDATED
REAL ESTATE ENTITIES
|
1,943 | 1,737 | ||||||
EQUITY
|
||||||||
Investors
Real Estate Trust shareholders’ equity
|
||||||||
Preferred
Shares of Beneficial Interest (Cumulative redeemable
preferred shares, no par value, 1,150,000 shares issued and outstanding at
October 31, 2009 and April 30, 2009, aggregate liquidation preference of
$28,750,000)
|
27,317 | 27,317 | ||||||
Common
Shares of Beneficial Interest (Unlimited authorization, no
par value, 73,502,152 shares issued and outstanding at October 31, 2009,
and 60,304,154 shares issued and outstanding at April 30,
2009)
|
566,395 | 461,648 | ||||||
Accumulated
distributions in excess of net income
|
(176,580 | ) | (155,956 | ) | ||||
Total
Investors Real Estate Trust shareholders’ equity
|
417,132 | 333,009 | ||||||
Noncontrolling
interests – Operating Partnership (20,962,061 units at October
31, 2009 and 20,838,197 units at April 30, 2009)
|
143,260 | 148,199 | ||||||
Noncontrolling
interests – consolidated real estate entities
|
11,667 | 12,199 | ||||||
Total
equity
|
572,059 | 493,407 | ||||||
TOTAL
LIABILITIES AND EQUITY
|
$ | 1,671,908 | $ | 1,605,091 |
iv
INVESTORS
REAL ESTATE TRUST AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
for
the three and six months ended October 31, 2009 and 2008
Three
Months Ended
October
31
|
Six
Months Ended
October
31
|
|||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
REVENUE
|
||||||||||||||||
Real
estate rentals
|
$ | 48,592 | $ | 48,857 | $ | 97,622 | $ | 96,514 | ||||||||
Tenant
reimbursement
|
11,004 | 10,716 | 22,795 | 21,905 | ||||||||||||
TOTAL
REVENUE
|
59,596 | 59,573 | 120,417 | 118,419 | ||||||||||||
EXPENSES
|
||||||||||||||||
Interest
|
17,200 | 17,078 | 34,601 | 33,966 | ||||||||||||
Depreciation/amortization
related to real estate investments
|
14,432 | 13,480 | 28,500 | 26,798 | ||||||||||||
Utilities
|
4,379 | 4,607 | 8,546 | 9,041 | ||||||||||||
Maintenance
|
6,616 | 6,585 | 13,823 | 13,584 | ||||||||||||
Real
estate taxes
|
7,924 | 7,487 | 15,895 | 14,857 | ||||||||||||
Insurance
|
955 | 754 | 1,928 | 1,504 | ||||||||||||
Property
management expenses
|
4,611 | 4,520 | 8,709 | 8,771 | ||||||||||||
Administrative
expenses
|
1,365 | 1,125 | 2,721 | 2,356 | ||||||||||||
Advisory
and trustee services
|
133 | 114 | 264 | 214 | ||||||||||||
Other
expenses
|
498 | 482 | 932 | 844 | ||||||||||||
Amortization
related to non-real estate investments
|
549 | 479 | 1,124 | 928 | ||||||||||||
Impairment
of real estate investments
|
860 | 0 | 860 | 0 | ||||||||||||
TOTAL
EXPENSES
|
59,522 | 56,711 | 117,903 | 112,863 | ||||||||||||
Interest
income
|
62 | 210 | 128 | 433 | ||||||||||||
Other
income
|
64 | 78 | 127 | 103 | ||||||||||||
Income
before gain on sale of other investments
|
200 | 3,150 | 2,769 | 6,092 | ||||||||||||
Gain
on sale of other investments
|
0 | 54 | 0 | 54 | ||||||||||||
NET
INCOME
|
200 | 3,204 | 2,769 | 6,146 | ||||||||||||
Net
loss (income) attributable to noncontrolling interests – Operating
Partnership
|
59 | (700 | ) | (420 | ) | (1,347 | ) | |||||||||
Net
loss (income) attributable to noncontrolling interests – consolidated real
estate entities
|
26 | 19 | (47 | ) | 82 | |||||||||||
Net
income attributable to Investors Real Estate Trust
|
285 | 2,523 | 2,302 | 4,881 | ||||||||||||
Dividends
to preferred shareholders
|
(593 | ) | (593 | ) | (1,186 | ) | (1,186 | ) | ||||||||
NET
(LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ | (308 | ) | $ | 1,930 | $ | 1,116 | $ | 3,695 | |||||||
NET
INCOME PER COMMON SHARE – BASIC AND DILUTED
|
$ | .00 | $ | .03 | $ | .02 | $ | .06 |
v
INVESTORS
REAL ESTATE TRUST AND SUBSIDIARIES
RECONCILIATION
OF NET INCOME ATTRIBUTABLE TO
INVESTORS
REAL ESTATE TRUST TO FUNDS FROM OPERATIONS
for
the three and six months ended October 31, 2009 and 2008
(in
thousands, except per share amounts)
|
||||||||||||||||||||||||
Three
Months Ended October 31,
|
2009
|
2008
|
||||||||||||||||||||||
Amount
|
Weighted
Avg
Shares
and
Units(2)
|
Per
Share
and
Unit(3)
|
Amount
|
Weighted
Avg
Shares
and
Units(2)
|
Per
Share
and
Unit(3)
|
|||||||||||||||||||
Net
income attributable to Investors Real Estate Trust
|
$ | 285 | $ | 2,523 | ||||||||||||||||||||
Less
dividends to preferred shareholders
|
(593 | ) | (593 | ) | ||||||||||||||||||||
Net
income available to common shareholders
|
(308 | ) | 66,160 | $ | .00 | 1,930 | 58,374 | $ | .03 | |||||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Noncontrolling
interest – Operating Partnership
|
(59 | ) | 21,002 | 700 | 21,294 | |||||||||||||||||||
Depreciation
and amortization(1)
|
14,926 | 13,840 | ||||||||||||||||||||||
Gain
on depreciable property
|
0 | (54 | ) | |||||||||||||||||||||
Funds
from operations applicable to common shares
and
Units
|
$ | 14,559 | 87,162 | $ | .16 | $ | 16,416 | 79,668 | $ | .21 |
(in
thousands, except per share amounts)
|
||||||||||||||||||||||||
Six
Months Ended October 31,
|
2009
|
2008
|
||||||||||||||||||||||
Amount
|
Weighted
Avg
Shares
and
Units(2)
|
Per
Share
and
Unit(3)
|
Amount
|
Weighted
Avg
Shares
and
Units(2)
|
Per
Share
and
Unit(3)
|
|||||||||||||||||||
Net
income attributable to Investors Real Estate Trust
|
$ | 2,302 | $ | 4,881 | ||||||||||||||||||||
Less
dividends to preferred shareholders
|
(1,186 | ) | (1,186 | ) | ||||||||||||||||||||
Net
income available to common shareholders
|
1,116 | 64,276 | $ | .02 | 3,695 | 58,145 | $ | .06 | ||||||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Noncontrolling
interest – Operating Partnership
|
420 | 20,908 | 1,347 | 21,296 | ||||||||||||||||||||
Depreciation
and amortization(4)
|
29,525 | 27,481 | ||||||||||||||||||||||
Gain
on depreciable property sales
|
0 | (54 | ) | |||||||||||||||||||||
Funds
from operations applicable to common shares
and
Units(5)
|
$ | 31,061 | 85,184 | $ | .36 | $ | 32,469 | 79,441 | $ | .41 |
(1)
|
Real
estate depreciation and amortization consists of the sum of
depreciation/amortization related to real estate investments and
amortization related to non-real estate investments from the Condensed
Consolidated Statements of Operations, totaling $14,981 and $13,959, less
corporate-related depreciation and amortization on office equipment and
other assets of $55 and $119, for the three months ended October 31, 2009
and 2008, respectively.
|
(2)
|
UPREIT
Units of the Operating Partnership are exchangeable for common shares of
beneficial interest on a one-for-one
basis.
|
(3)
|
Net
income attributable to Investors Real Estate Trust is calculated on a per
share basis. FFO is calculated on a per share and unit
basis.
|
(4)
|
Real
estate depreciation and amortization consists of the sum of
depreciation/amortization related to real estate investments and
amortization related to non-real estate investments from the Condensed
Consolidated Statements of Operations, totaling $29,624 and $27,726, less
corporate-related depreciation and amortization on office equipment and
other assets of $99 and $245, for the six months ended October 31, 2009
and 2008, respectively.
|
(5)
|
In
accordance with SEC and NAREIT guidance, IRET does not exclude impairment
write-downs from FFO (that is, impairment charges are not added back to
GAAP net income in calculating FFO). IRET recorded impairment
charges of $860 for the three and six month periods ended October 31,
2009. If these impairment charges are excluded from the
Company’s calculation of FFO, the Company’s FFO per share and unit would
increase by $.02 and $.01 respectively for the three and six month periods
ended October 31, 2009, to $.18 and $.37,
respectively.
|
vi
INVESTORS
REAL ESTATE TRUST AND SUBSIDIARIES
RECONCILATION
OF NET OPERATING INCOME TO THE
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
for
the three and six months ended October 31, 2009 and 2008
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended October 31, 2009
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 19,256 | $ | 20,483 | $ | 13,231 | $ | 3,339 | $ | 3,287 | $ | 59,596 | ||||||||||||
Real
estate expenses
|
9,139 | 9,086 | 3,961 | 1,202 | 1,097 | 24,485 | ||||||||||||||||||
Net
operating income
|
$ | 10,117 | $ | 11,397 | $ | 9,270 | $ | 2,137 | $ | 2,190 | 35,111 | |||||||||||||
Interest
|
(17,200 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(14,981 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(1,498 | ) | ||||||||||||||||||||||
Other
expenses
|
(498 | ) | ||||||||||||||||||||||
Impairment
of real estate investment
|
(860 | ) | ||||||||||||||||||||||
Other
income
|
126 | |||||||||||||||||||||||
Net
income
|
$ | 200 |
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended October 31, 2008
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 19,402 | $ | 20,723 | $ | 12,960 | $ | 2,975 | $ | 3,513 | $ | 59,573 | ||||||||||||
Real
estate expenses
|
8,929 | 9,203 | 3,863 | 802 | 1,156 | 23,953 | ||||||||||||||||||
Net
operating income
|
$ | 10,473 | $ | 11,520 | $ | 9,097 | $ | 2,173 | $ | 2,357 | 35,620 | |||||||||||||
Interest
|
(17,078 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(13,959 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(1,239 | ) | ||||||||||||||||||||||
Other
expenses
|
(482 | ) | ||||||||||||||||||||||
Other
income
|
288 | |||||||||||||||||||||||
Gain
on sale of other investments
|
54 | |||||||||||||||||||||||
Net
income
|
$ | 3,204 |
(in
thousands)
|
||||||||||||||||||||||||
Six
Months Ended October 31, 2009
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 38,339 | $ | 41,649 | $ | 26,949 | $ | 6,734 | $ | 6,746 | $ | 120,417 | ||||||||||||
Real
estate expenses
|
18,373 | 18,533 | 7,654 | 2,153 | 2,188 | 48,901 | ||||||||||||||||||
Net
operating income
|
$ | 19,966 | $ | 23,116 | $ | 19,295 | $ | 4,581 | $ | 4,558 | 71,516 | |||||||||||||
Interest
|
(34,601 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(29,624 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(2,985 | ) | ||||||||||||||||||||||
Other
expenses
|
(932 | ) | ||||||||||||||||||||||
Impairment
of real estate investment
|
(860 | ) | ||||||||||||||||||||||
Other
income
|
255 | |||||||||||||||||||||||
Net
income
|
$ | 2,769 |
(in
thousands)
|
||||||||||||||||||||||||
Six
Months Ended October 31, 2008
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 38,003 | $ | 41,529 | $ | 25,825 | $ | 6,071 | $ | 6,991 | $ | 118,419 | ||||||||||||
Real
estate expenses
|
17,654 | 18,647 | 7,625 | 1,535 | 2,296 | 47,757 | ||||||||||||||||||
Net
operating income
|
$ | 20,349 | $ | 22,882 | $ | 18,200 | $ | 4,536 | $ | 4,695 | 70,662 | |||||||||||||
Interest
|
(33,966 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(27,726 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(2,570 | ) | ||||||||||||||||||||||
Other
expenses
|
(844 | ) | ||||||||||||||||||||||
Other
income
|
536 | |||||||||||||||||||||||
Gain
on sale of other investments
|
54 | |||||||||||||||||||||||
Net
income
|
$ | 6,146 |
vii