Attached files

file filename
8-K - IRET FORM 8-K CURRENT REPORT - CENTERSPACEiretform8k-03142011.htm
EX-99.2 - SUPPLEMENTAL OPERATING AND FINANCIAL DATA - CENTERSPACEiretexhibit992-03142011.htm

 
 

 

Exhibit 99.1
Earnings Release
 
INVESTORS REAL ESTATE TRUST
ANNOUNCES
FINANCIAL AND OPERATING RESULTS
FOR THE QUARTER AND YEAR-TO-DATE ENDED JANUARY 31, 2011
 
Minot, ND – March 14, 2011 – 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 January 31, 2011.
 
During the three month period ended January 31, 2011, IRET’s revenues increased from the year-earlier period. Funds From Operations (FFO)1 overall and on a per share and unit basis decreased for the three month period ended January 31, 2011 compared to the same period of the prior fiscal year.  Net income increased from the year-earlier period, primarily due to a gain on sale of discontinued operations in the three month period ended January 31, 2011 compared to the three month period ended January 31, 2010.
 
For the three month period ended January 31, 2011, as compared to the same period of the prior fiscal year:
 
 
Revenues increased to $60.2 million from $57.3 million.
 
 
FFO decreased to $14.6 million on approximately 99,355,000 weighted average shares and units outstanding, from $14.7 million on approximately 94,516,000 weighted average shares and units outstanding ($.14 per share and unit compared to $.16 per share and unit).
 
 
Net Income Available to Common Shareholders, as computed under generally accepted accounting principles, was approximately $11.2 million compared to a $141,000 net loss.
 
 
Total expenses increased by $2.4 million, or 5.8%, in the three months ended January 31, 2011 compared to the three months ended January 31, 2010, from $41.5 million to $43.9million.
 
During the nine month period ended January 31, 2011, IRET’s revenues increased from the year-earlier period. Funds From Operations (FFO)1 increased for the nine month period ended January 31, 2011 compared to the same period of the prior fiscal year, while FFO on a per share and unit basis decreased.  Net income increased from the year-earlier period, primarily due to a gain on sale of discontinued operations in the nine month period ended January 31, 2011 compared to the nine month period ended January 31, 2010.
 
For the nine month period ended January 31, 2011, as compared to the same period of the prior fiscal year:
 
 
Revenues increased to $178.3 million from $172.1 million.
 
 
FFO increased to $47.5 million on approximately 98,311,000 weighted average shares and units outstanding, from $45.7 million on approximately 88,284,000 weighted average shares and units outstanding ($.48 per share and unit compared to $.52 per share and unit).
 
 
Net Income Available to Common Shareholders, as computed under generally accepted accounting principles, was approximately $17.9 million compared to $975,000.
 
 
Total expenses increased by $5.3 million, or 4.4%, in the nine months ended January 31, 2011 compared to the nine months ended January 31, 2010, from $120.8 million to $126.1 million.
 
IRET’s President and Chief Executive Officer, Timothy Mihalick, commented: “Vacancy levels in our commercial office and industrial segments continue to reflect the economic conditions in our markets and affect our results, as recovery from the national recession remains slow and as we continue to see caution on the part of office and industrial tenants regarding expanding leased space or entering into new leases. However, we continued to see improvement in occupancy in our multi-family residential and medical segments in the third quarter of fiscal year 2011 compared to the immediately preceding quarter and compared also to the third quarter of the previous fiscal year.  Additionally, we completed several portfolio acquisitions and a development project in the third quarter of fiscal year 2011, and we have underway a number of development, expansion and renovation projects that we expect to provide additional revenue potential. We continue to remain focused on expense management, operations, and debt refinancing.”
 
______________________________
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 (or losses) from sales of property, plus real estate depreciation and amortization, and adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.” 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 7.2%, or $2.4 million, during the three month period ended January 31, 2011, compared to the same period one year ago. NOI from stabilized properties decreased in three of our five segments except commercial medical and commercial retail, which increased 4.1% and 2.1%, respectively. NOI from all properties decreased, by $1.1 million, during the three month period ended January 31, 2011, compared to the same period one year ago. NOI from all properties increased in all of our segments except commercial office, which decreased 11.2% due to increased vacancy and concessions in that segment, and multi-family residential, which decreased 14.8 % in comparison to multi-family residential NOI for the three months ended January 31, 2010, primarily due to the effect of a $1.7 million gain on sale of conversion included in NOI for the third quarter of fiscal year 2010 (insurance proceeds received as a result of a fire loss at one of our multi-family apartment properties).
 
NOI from stabilized properties decreased approximately 3.6% or $3.7 million during the nine month period ended January 31, 2011, compared to the same period one year ago. NOI from stabilized properties decreased in three of our five segments except commercial medical and commercial retail, which increased 4.1% and 3.5%, respectively. NOI from all properties decreased by $223,000 during the nine month period ended January 31, 2011, compared to the same period one year ago. NOI from all properties increased in all of our segments except commercial office, which decreased 7.1 % due to increased vacancy and concessions, and multi-family residential, which decreased 8.2% in comparison to multi-family residential NOI for the nine months ended January 31, 2010, primarily due to the effect of the $1.7 million gain on sale of conversion included in NOI for the third quarter of fiscal year 2010.
 
As of January 31, 2011 compared to January 31, 2010, physical occupancy levels on a stabilized property basis increased in two of our five reportable segments and on all property basis increased in three of our five reportable segments.
 
Physical Occupancy Levels on a Stabilized Property and All Property Basis:
 
 
Stabilized Properties(a)
 
All Properties
 
As of January 31,
 
As of Ended January 31,
Segments
Fiscal 2011
Fiscal 2010
 
Fiscal 2011
Fiscal 2010
Multi-Family Residential
91.2%
89.6%
 
91.1%
89.6%
Commercial Office
79.6%
84.3%
 
80.1%
83.7%
Commercial Medical
95.4%
95.8%
 
96.0%
95.2%
Commercial Industrial
81.1%
86.1%
 
81.7%
86.3%
Commercial Retail
82.4%
81.9%
 
82.5%
81.9%
 
a.
As of January 31, 2011, stabilized properties excluded:
 
Multi-Family Residential -
Crown Apartments, Rochester, MN and Northern Valley Apartments, Rochester, MN.
 
Total number of units, 64. Occupancy % for January 31, 2011 is 79.7%.
 
 
Commercial Office -
IRET Corporate Plaza, Minot, ND; Minot 2505 16th St SW, Minot, ND; 1st Avenue Building, Minot, ND and Omaha 10802 Farnum Drive, Omaha, NE.
 
Total square footage 128,611. Occupancy % for January 31, 2011 is 99.4%.
 
 
Commercial Medical -
Casper 1930 E 12th Street (Park Place), Casper, WY; Casper 3955 E 12th Street (Meadow Wind), Casper, WY; Cheyenne 4010 N College Drive (Aspen Wind), Cheyenne, WY; Cheyenne 4060 N College Drive (Sierra Hills), Cheyenne, WY; Laramie 1072 N 22nd Street (Spring Wind), Laramie, WY; Billings 2300 Grant Road, Billings, MT; Missoula 3050 Great Northern Avenue, Missoula, MT and Edgewood Vista-Minot, Minot, ND.
 
Total square footage, 375,847. Occupancy % for January 31, 2011 is 100.0%.
 
 
Commercial Industrial -
Clive 2075 NW 94th St., Clive, IA and Fargo 1320 45th Street North, Fargo, ND.
 
Total square footage, 84,754. Occupancy % for January 31, 2011 is 100.0%.
 
 
Commercial Retail -
Minot 1400 31st Ave, Minot, ND.
 
Total square footage, 47,709. Occupancy % for January 31, 2010 is 84.0%.
 
 
 
As of January 31, 2010, stabilized properties excluded:
 
Commercial Office -
IRET Corporate Plaza, Minot, ND; Minot 2505 16th St SW, Minot, ND and 1st Avenue Building, Minot, ND.
 
Total square footage, 80,322. Occupancy % for January 31, 2010 is 50.7%.
 
 
Commercial Medical -
Casper 1930 E 12th Street (Park Place), Casper, WY; Casper 3955 E 12th Street (Meadow Wind), Casper, WY; Cheyenne 4010 N College Drive (Aspen Wind), Cheyenne, WY; Cheyenne 4060 N College Drive (Sierra Hills), Cheyenne, WY; Laramie 1072 N 22nd Street (Spring Wind), Laramie, WY; Billings 2300 Grant Road, Billings, MT; Missoula 3050 Great Northern Avenue, Missoula, MT and Fox River Cottages, Grand Chute, WI.
 
Total square footage, 264,335. Occupancy % for January 31, 2011 is 90.0%.
 
 
Commercial Industrial -
Clive 2075 NW 94th St., Clive, IA.
 
Total square footage, 42,510. Occupancy % for January 31, 2010 is 100.0%.
 
______________________________
2
We measure the performance of our segments based on NOI, which we define as total real estate revenues less real estate expenses (which consist of utilities, maintenance, real estate taxes, insurance and property management expenses). 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, and which, in the case of development or re-development properties, have achieved a target level of occupancy.

 
ii

 

Acquisitions and Dispositions
 
During the third quarter of fiscal year 2011, the Company acquired three properties: on November 10, 2010, the Company acquired the approximately 108,503 square foot Edgewood Vista assisted living facility in Minot, North Dakota, for approximately $15.2 million, consisting of cash of approximately $9.6 million ($7.4 million of which was paid to the current tenant in the property to acquire the option to purchase the property) and the assumption of existing debt of approximately $5.6 million; on December 10, 2010, the Company acquired an approximately 47,709 square foot retail/office property in Minot, North Dakota, for a purchase price, paid in cash, of $8.3 million; and on December 16, 2010, the Company acquired an approximately 58,574 square foot office property in Omaha, Nebraska, for a purchase price of approximately $8.3 million, of which approximately $5.3 million was paid in cash, with the remainder paid in limited partnership units of the Company’s Operating Partnership valued at a total of $3.0 million.  During the third quarter of fiscal year 2011, the Company substantially completed construction of an approximately 24,000 square foot expansion to its existing Edgewood Vista senior housing facility in Spearfish, South Dakota.  The cost to construct the addition was approximately $2.7 million, of which $2.3 million has been paid as of January 31, 2011.
 
During the third quarter of fiscal year 2011, the Company sold a small industrial property in Waconia, Minnesota, on November 1, 2010, and three multi-family residential properties in Colorado, the Pinecone and Miramont Apartments in Fort Collins, Colorado and the Neighborhood Apartments in Colorado Springs, Colorado, on November 15, 2010, for a total sales price of $46.6 million.
 
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 $50.0 million, from time to time through Baird as IRET's sales agent. During the third quarter of fiscal year 2011, IRET sold no shares under this program.
 
On January 14, 2011, IRET paid a quarterly distribution of $0.1715 per share and unit on its common shares and limited partnership units of IRET Properties. This was IRET’s 159th consecutive distribution at equal or increasing rates.  IRET also paid, on December 30, 2010, a quarterly distribution of $0.5156 per share on its Series A preferred shares.
 
As of January 31, 2011, 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 3rd Quarter Earnings is scheduled for Tuesday, March 15, 2011 at 9:00 A.M. Central Daylight Time.  The call will be limited to one hour, including questions and answers.  Conference call access information is as follows:
 
USA Toll Free Number: 1-877-317-6789
International Toll Free Number: 1-412-317-6789
Canada Toll Free Number: 1-866-605-3852
 
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 landerson@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 74 multi-family residential properties with 8,593 apartment units; and 68 commercial office properties, 56 commercial medical properties (including senior housing), 19 commercial industrial properties and 33 commercial retail properties with a total of approximately 12.2 million square feet of leasable space. IRET’s distributions have been maintained or 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 2010 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)
 
 
 
January 31, 2011
   
April 30, 2010
 
ASSETS
           
Real estate investments
           
Property owned
  $ 1,763,585     $ 1,800,519  
Less accumulated depreciation
    (319,235 )     (308,626 )
      1,444,350       1,491,893  
Development in progress
    4,231       2,831  
Unimproved land
    7,470       6,007  
Mortgage loans receivable, net of allowance of $3 and $3, respectively
    157       158  
Total real estate investments
    1,456,208       1,500,889  
Other assets
               
Cash and cash equivalents
    30,907       54,791  
Marketable securities – available-for-sale
    325       420  
Receivable arising from straight-lining of rents, net of allowance of $982 and $912, respectively
    18,656       17,320  
Accounts receivable, net of allowance of $272 and $257, respectively
    8,864       4,916  
Real estate deposits
    254       516  
Prepaid and other assets
    2,852       1,189  
Intangible assets, net of accumulated amortization of $45,218 and $39,571, respectively
    51,543       50,700  
Tax, insurance, and other escrow
    18,467       9,301  
Property and equipment, net of accumulated depreciation of $1,223 and $924, respectively
    1,332       1,392  
Goodwill
    1,127       1,388  
Deferred charges and leasing costs, net of accumulated amortization of $14,309 and $13,131, respectively
    19,737       18,108  
TOTAL ASSETS
  $ 1,610,272     $ 1,660,930  
                 
LIABILITIES AND EQUITY
               
LIABILITIES
               
Accounts payable and accrued expenses
  $ 35,633     $ 38,514  
Revolving lines of credit
    10,000       6,550  
Mortgages payable
    998,929       1,057,619  
Other
    8,423       1,320  
TOTAL LIABILITIES
    1,052,985       1,104,003  
COMMITMENTS AND CONTINGENCIES
               
REDEEMABLE NONCONTROLLING INTERESTS –
CONSOLIDATED REAL ESTATE ENTITIES
    1,237       1,812  
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 January 31, 2011 and April 30, 2010, aggregate liquidation preference of $28,750,000)
    27,317       27,317  
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 79,845,749 shares issued and outstanding at January 31, 2011, and 75,805,159 shares issued and outstanding at April 30, 2010)
    616,701       583,618  
Accumulated distributions in excess of net income
    (223,684 )     (201,412 )
Total Investors Real Estate Trust shareholders’ equity
    420,334       409,523  
Noncontrolling interests – Operating Partnership (20,047,190 units at January 31, 2011 and 20,521,365 units at April 30, 2010)
    126,335       134,970  
Noncontrolling interests – consolidated real estate entities
    9,381       10,622  
Total equity
    556,050       555,115  
TOTAL LIABILITIES AND EQUITY
  $ 1,610,272     $ 1,660,930  


 
iv

 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
for the three and nine months ended January 31, 2011 and 2010


 
   
Three Months Ended
January 31
   
Nine Months Ended
January 31
 
   
(in thousands, except per share data)
 
   
2011
   
2010
   
2011
   
2010
 
REVENUE
                       
Real estate rentals
  $ 47,849     $ 46,374     $ 143,498     $ 138,389  
Tenant reimbursement
    12,354       10,960       34,785       33,712  
TOTAL REVENUE
    60,203       57,334       178,283       172,101  
EXPENSES
                               
Depreciation/amortization related to real estate investments
    13,902       13,907       41,603       41,254  
Utilities
    4,775       4,370       13,184       12,388  
Maintenance
    8,358       7,282       22,001       20,464  
Real estate taxes
    7,780       7,504       23,068       22,759  
Insurance
    646       910       1,866       2,692  
Property management expenses
    5,478       4,619       15,535       12,606  
Administrative expenses
    1,716       1,683       5,055       4,404  
Advisory and trustee services
    134       107       482       371  
Other expenses
    441       536       1,357       1,468  
Amortization related to non-real estate investments
    689       590       1,978       1,710  
Impairment of real estate investments
    0       0       0       708  
TOTAL EXPENSES
    43,919       41,508       126,129       120,824  
Gain on involuntary conversion
    0       1,660       0       1,660  
Interest expense
    (15,888 )     (16,534 )     (48,395 )     (49,306 )
Interest income
    75       138       194       264  
Other income
    32       112       217       239  
Income from continuing operations
    503       1,202       4,170       4,134  
Income (loss) from discontinued operations
    14,085       (838 )     19,871       (1,001 )
NET INCOME
    14,588       364       24,041       3,133  
Net (income) loss attributable to noncontrolling interests – Operating Partnership
    (2,793 )     39       (4,485 )     (381 )
Net loss attributable to noncontrolling interests – consolidated real estate entities
    38       49       82       2  
Net income attributable to Investors Real Estate Trust
    11,833       452       19,638       2,754  
Dividends to preferred shareholders
    (593 )     (593 )     (1,779 )     (1,779 )
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
  $ 11,240     $ (141 )   $ 17,859     $ 975  
Earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted
    .00       .01       .03       .03  
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
    .14       (.01 )     .20       (.01 )
NET INCOME PER COMMON SHARE – BASIC AND DILUTED
  $ .14     $ .00     $ .23     $ .02  
DIVIDENDS PER COMMON SHARE
  $ .1715     $ .1715     $ .5145     $ .5130  


 
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 nine months ended January 31, 2011 and 2010


 
 
(in thousands, except per share amounts)
 
Three Months Ended January 31,
2011
 
2010
 
 
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
  $ 11,833                 $ 452              
Less dividends to preferred shareholders
    (593 )                 (593 )            
Net income (loss) available to common shareholders
    11,240       79,398     $ 0.14       (141 )     73,607     $ 0.00  
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
    2,793       19,957               (39 )     20,909          
Depreciation and amortization(1)
    14,577                       14,865                  
Gain on depreciable property sales
    (13,961 )                     0                  
Funds from operations applicable to common shares and Units
  $ 14,649       99,355     $ 0.14       14,685       94,516     $ 0.16  

 
 
(in thousands, except per share amounts)
 
Nine Months Ended January 31,
2011
 
2010
 
 
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
  $ 19,638                 $ 2,754              
Less dividends to preferred shareholders
    (1,779 )                 (1,779 )            
Net income available to common shareholders
    17,859       78,140     $ 0.23       975       67,375     $ 0.02  
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
    4,485       20,171               381       20,909          
Depreciation and amortization(4)
    44,525                       44,390                  
Gain on depreciable property sales
    (19,365 )                     0                  
Funds from operations applicable to common shares and Units
  $ 47,504       98,311     $ 0.48     $ 45,746       88,284     $ 0.52  
 
(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 $14,591 and $14,497, and depreciation/amortization from Discontinued Operations of $41 and $581, less corporate-related depreciation and amortization on office equipment and other assets of $55 and $213, for the three months ended January 31, 2011 and 2010, 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 $43,581 and $42,964, and depreciation/amortization from Discontinued Operations of $1,146 and $1,738, less corporate-related depreciation and amortization on office equipment and other assets of $202 and $312, for the nine months ended January 31, 2011 and 2010, respectively.
 

 

 
vi

 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
 
RECONCILATION OF NET OPERATING INCOME TO THE
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
for the three and nine months ended January 31, 2011 and 2010

 
(in thousands)
 
Three Months Ended January 31, 2011
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 16,884     $ 19,343     $ 16,993     $ 3,349     $ 3,634     $ 60,203  
Real estate expenses
    8,903       9,507       5,894       1,203       1,530       27,037  
Net operating income
  $ 7,981     $ 9,836     $ 11,099     $ 2,146     $ 2,104       33,166  
Depreciation/amortization
                                            (14,591 )
Administrative, advisory and trustee services
                                            (1,850 )
Other expenses
                                      (441 )
Interest expense
                                            (15,888 )
Interest and other income
                                            107  
Income from continuing operations
                                            503  
Income from discontinued operations
                                            14,085  
Net income
    $ 14,588  

 
(in thousands)
 
Three Months Ended January 31, 2010
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 16,315     $ 20,303     $ 14,218     $ 3,186     $ 3,312     $ 57,334  
Real estate expenses
    8,605       9,225       4,483       1,050       1,322       24,685  
Gain on involuntary conversion
    1,660       0       0       0       0       1,660  
Net operating income
  $ 9,370     $ 11,078     $ 9,735     $ 2,136     $ 1,990       34,309  
Depreciation/amortization
                                            (14,497 )
Administrative, advisory and trustee services
                                      (1,790 )
Other expenses
                                            (536 )
Interest expense
                                            (16,534 )
Interest and other income
                                            250  
Income from continuing operations
                                            1,202  
Loss from discontinued operations
                                            (838 )
Net income
    $ 364  

 
(in thousands)
 
Nine Months Ended January 31, 2011
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 49,596     $ 58,839     $ 49,547     $ 9,890     $ 10,411     $ 178,283  
Real estate expenses
    25,247       27,082       16,563       3,123       3,639       75,654  
Net operating income
  $ 24,349     $ 31,757     $ 32,984     $ 6,767     $ 6,772       102,629  
Depreciation/amortization
                                            (43,581 )
Administrative, advisory and trustee services
                                            (5,537 )
Other expenses
                                      (1,357 )
Interest expense
                                            (48,395 )
Interest and other income
                                            411  
Income from continuing operations
                                            4,170  
Income from discontinued operations
                                            19,871  
Net income
    $ 24,041  

 
(in thousands)
 
Nine Months Ended January 31, 2010
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 49,210     $ 61,952     $ 41,157     $ 9,806     $ 9,976     $ 172,101  
Real estate expenses
    24,354       27,751       12,137       3,161       3,506       70,909  
Gain on involuntary conversion
    1,660       0       0       0       0       1,660  
Net operating income
  $ 26,516     $ 34,201     $ 29,020     $ 6,645     $ 6,470       102,852  
Depreciation/amortization
                                            (42,964 )
Administrative, advisory and trustee services
                                      (4,775 )
Other expenses
                                            (1,468 )
Impairment of real estate investment
                                            (708 )
Interest expense
                                            (49,306 )
Interest and other income
                                            503  
Income from continuing operations
                                            4,134  
Loss from discontinued operations
                                            (1,001 )
Net income
    $ 3,133  

 
vii