Attached files

file filename
8-K - IRET FORM 8-K CURRENT REPORT - CENTERSPACEiretform8k-12122011.htm
EX-99.2 - EXHIBIT 99.2 SUPPLEMENTAL OPERATING AND FINANCIAL DATA - CENTERSPACEiretexhibit992-12122011.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, 2011
 
Minot, ND – December 12, 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 October 31, 2011.
 
During the three month period ended October 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 October 31, 2011 compared to the same period of the prior fiscal year.  Net income decreased from the year-earlier period, primarily due to the decrease in gain on sale of discontinued operations in the three month period ended October 31, 2011, compared to the three month period ended October 31, 2010.
 
For the three month period ended October 31, 2011, as compared to the same period of the prior fiscal year:
 
 
Revenues increased to $60.7 million from $58.8 million.
 
 
FFO decreased to $15.2 million on approximately 101,669,000 weighted average shares and units outstanding, from $16.0 million on approximately 98,737,000 weighted average shares and units outstanding ($.15 per share and unit compared to $.17 per share and unit).
 
 
Net Income Available to Common Shareholders, as computed under generally accepted accounting principles, was approximately $692,000 compared to $5.2 million in the same period of the prior fiscal year.
 
 
Total expenses increased by $2.9 million, or 7.1%, in the three months ended October 31, 2011 compared to the three months ended October 31, 2010, from $41.0 million to $43.9 million.
 
During the six month period ended October 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 six month period ended October 31, 2011 compared to the same period of the prior fiscal year.  Net income decreased from the year-earlier period, primarily due to the decrease in gain on sale of discontinued operations in the six month period ended October 31, 2011, compared to the six month period ended October 31, 2010.
 
For the six month period ended October 31, 2011, as compared to the same period of the prior fiscal year:
 
 
Revenues increased to $120.3 million from $118.0 million.
 
 
FFO decreased to $31.0 million on approximately 101,286,000 weighted average shares and units outstanding, from $32.9 million on approximately 97,775,000 weighted average shares and units outstanding ($.31 per share and unit compared to $.34 per share and unit).
 
 
Net Income Available to Common Shareholders, as computed under generally accepted accounting principles, was approximately $1.5 million compared to $6.6 million in the same period of the prior fiscal year.
 
 
Total expenses increased by $3.9 million, or 4.7%, in the six months ended October 31, 2011 compared to the six months ended October 31, 2010, from $82.2 million to $86.1 million.
 
IRET’s President and Chief Executive Officer, Timothy Mihalick, commented: “IRET continues to reduce vacancy in its multi-family residential, industrial, medical and retail segments, but vacancy levels in our commercial office segment remain elevated and continue to reflect the challenging and uncertain economic conditions in our markets.  A sluggish and weak economy continues to depress tenant demand for office space and pressure rental rates.  While we made significant progress in the second quarter of fiscal year 2012, and subsequent to quarter end, in leasing certain vacant space in our commercial portfolio, as indicated by our November 2011 announcement of the execution of leases covering 137,488 square feet at three of our commercial properties, the pace of recovery in our commercial office segment has been slower than we expected, which has affected our revenues in this quarter.  However, we continue to see numerous acquisition and development opportunities, particularly in our home market of North Dakota, where oil activity remains strong.  Additionally, and as before, we remain focused on improving our core operational efficiencies, which we expect to assist in providing favorable results to our bottom line.”
______________________________
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.”  In addition, NAREIT recently clarified its computation of FFO to exclude impairment charges for all periods presented. FFO is a non-GAAP measure. We consider FFO, which is a standard supplemental measure for equity real estate investment trusts, helpful to investors because it facilitates an understanding of the operating performance of properties without giving effect to impairment write-downs and to real estate depreciation and amortization, which assumes 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 $1.1 million or 3.2% during the three month period ended October 31, 2011, compared to the same period one year ago. NOI from stabilized properties decreased in three of our five segments, with NOI increasing in our multi-family residential and commercial industrial segments, which increased 12.7% and 11.0%, respectively, due to increased occupancy.  NOI from all properties increased by $351,000 during the three month period ended October 31, 2011, compared to the same period one year ago. NOI from all properties increased in three of our five segments. NOI in our commercial office segment, however, decreased 12.9% due to increased vacancy, and in our commercial retail segment, decreased 2.2 % due to increased real estate expenses, compared to the three month period ended October 31, 2010.
 
Net Operating Income (NOI)2 from stabilized properties3 decreased approximately $2.2 million or 3.1% during the six month period ended October 31, 2011, compared to the same period one year ago. NOI from stabilized properties decreased in three of our five segments, with NOI increasing only in our multi-family residential and commercial industrial segments, which increased 12.1% and 4.5%, respectively, due to increased occupancy.  NOI from all properties decreased by $222,000 during the six month period ended October 31, 2011, compared to the same period one year ago. NOI from all properties increased in three of our five segments. NOI in our commercial office segment, however, decreased 11.4% due to increased vacancy, and in our commercial retail segment, decreased 5.4 % due to increased real estate expenses, compared to the six month period ended October 31, 2010.
 
As of October 31, 2011, compared to October 31, 2010, physical occupancy levels on a stabilized property basis and on an all property basis increased in four of our five reportable segments.
 
Physical Occupancy Levels on a Stabilized Property and All Property Basis:
 
 
Stabilized Properties(a)
 
All Properties
 
As of October 31,
 
As of  October 31,
Segments
Fiscal 2012
Fiscal 2011
 
Fiscal 2012
Fiscal 2011
Multi-Family Residential
94.8%
90.6%
 
94.6%
90.6%
Commercial Office
77.7%
80.5%
 
78.0%
80.5%
Commercial Medical
95.8%
95.7%
 
96.2%
95.8%
Commercial Industrial
92.2%
80.0%
 
92.3%
80.3%
Commercial Retail
85.3%
83.6%
 
85.8%
83.6%
 
a.
As of October 31, 2011, stabilized properties excluded:
 
 
Multi-Family Residential -
North Pointe II, Bismarck, ND and Sierra Vista, Sioux Falls, SD, Cottage West Twin Homes, Sioux Falls, SD, Gables Townhomes, Sioux Falls, SD, and Regency Park Estates, St Cloud, MN
 
Total number of units, 289 Occupancy % for October 31, 2011 is 89.6%.
 
Commercial Office -
1st Avenue Building, Minot, ND and Omaha 10802 Farnum Drive, Omaha, NE.
 
Total square footage 63,001. Occupancy % for October 31, 2011 is 98.7%.
 
Commercial Medical -
Billings 2300 Grant Road, Billings, MT; Missoula 3050 Great Northern Avenue, Missoula, MT; Edgewood Vista-Minot, Minot, ND; Edina 6525 Drew Avenue, Edina, MN; Spring Creek American Falls, American Falls, ID; Spring Creek Soda Springs, Soda Springs, ID; Spring Creek Eagle, Eagle, ID; Spring Creek Meridian, Meridian, ID; Spring Creek Overland, Boise, ID; Spring Creek Boise, Boise, ID; Spring Creek Ustick, Meridian, ID and Trinity at Plaza 16, Minot, ND.
 
Total square footage, 315,567. Occupancy % for October 31, 2011 is 99.7%.
 
Commercial Industrial -
Fargo 1320 45th Street North, Fargo, ND.
 
Total square footage, 42,244. Occupancy % for October 31, 2011 is 100.0%.
 
Commercial Retail -
Minot 1400 31st Ave, Minot, ND.
 
Total square footage, 48,960 Occupancy % for October 31, 2011 is 100.0%.
 
 
 
As of October 31, 2010, stabilized properties excluded:
 

Commercial Office -
1st Avenue Building, Minot, ND.
 
Total square footage, 4,427. Occupancy % for October 31, 2010 is 100.0%.
 
Commercial Medical -
Billings 2300 Grant Road, Billings, MT; Missoula 3050 Great Northern Avenue, Missoula, MT and Fox River Cottages, Grand Chute, WI.
 
Total square footage, 55,681. Occupancy % for October 31, 2010 is 100.0%.
 
Commercial Industrial -
Fargo 1320 45th Street North, Fargo, ND.
 
Total square footage, 42,244. Occupancy % for October 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 second quarter of fiscal year 2012, the Company closed on or placed in-service the following acquisitions and development projects: an approximately 3,431 square foot medical office property located in Edina, Minnesota, for a purchase price of $505,000, of which $31,000 was paid in cash and the remainder in limited partnership units of the Operating Partnership valued at $474,000 (this property adjoins an existing medical office property owned by the Company);  two multi-family residential properties in Sioux Falls, South Dakota, with 50 units and 24 units, respectively, for purchase prices of $4.7 million and $2.3 million, respectively, paid in cash; an approximately 24,795 square foot, one-story medical clinic was completed for Trinity Health, a non-profit healthcare organization based in Minot, North Dakota, on land owned by the Company adjacent to the Company’s former headquarters building in Minot, for total project costs (excluding the value of the land) of approximately $8.9 million (construction of this build-to-suit facility began in the second quarter of fiscal year 2011, with the project’s certificate of occupancy issued on September 23, 2011); an approximately 9.6 acre parcel of vacant land located in Minot, North Dakota, zoned for commercial development, for a purchase price of  approximately $416,000, paid in cash; seven senior housing projects located in Boise, Idaho and towns surrounding Boise, with a total of approximately 261 beds, for a total purchase price of approximately $33.8 million; a small parcel of vacant land adjoining the Company’s Meadow Wind assisted living facility in Casper, Wyoming, for which the Company paid $50,000; and the 147-unit Regency Park Estates multi-family residential property in St. Cloud, Minnesota, for a purchase price totaling $10.9 million, of which approximately $7.2 million consisted of the assumption of existing debt, with the remaining approximately $3.7 million paid in cash (approximately $2.2 million) and in limited partnership units of the Operating Partnership valued at approximately $1.5 million.
 
During the second quarter of fiscal year 2012, the Company sold a small retail property in Livingston, Montana, for a sale price of approximately $2.2 million, with approximately $1.2 million of the sale proceeds applied to pay off the outstanding mortgage loan balance on the property.
 
Shareholder Equity, Distributions and Capital Structure
 
As of October 31, 2011, IRET had a total capitalization of $1.8 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.
 
On October 3, 2011, IRET paid a quarterly distribution of $0.1300 per share and unit on its common shares and limited partnership units of IRET Properties. This was IRET’s 162nd consecutive distribution.  IRET also paid, on September 30, 2011, a quarterly distribution of $0.5156 per share on its Series A preferred shares.
 
Distribution Declared.  Subsequent to the end of the second quarter of fiscal year 2012, on December 7, 2011, the Company’s Board of Trustees declared a regular quarterly distribution of 13.00 cents per share and unit on the Company’s common shares of beneficial interest and the limited partnership units of IRET Properties, payable January 16, 2012 to common shareholders and unitholders of record on January 3, 2012.  Also on December 7, 2011, the Company’s Board of Trustees declared a distribution of 51.56 cents per share on the Company’s preferred shares of beneficial interest, payable January 3, 2012 to preferred shareholders of record on December 20, 2011.
 
Conference Call Information
 
The Conference Call for 2nd Quarter Earnings is scheduled for Tuesday, December 13, 2011 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: 1-877-317-6789
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.
 

 
iii

 

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 81 multi-family residential properties with 8,885 apartment units; and 68 commercial office properties, 65 commercial medical properties (including senior housing), 19 commercial industrial properties and 32 commercial retail properties with a total of approximately 12.3 million square feet of leasable space.  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: intentions and expectations regarding future distributions on our common shares and units, 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 2011 Form 10-K.  We assume no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.
 

 
iv

 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

   
(in thousands, except share data)
 
 
 
October 31, 2011
   
April 30, 2011
 
ASSETS
           
Real estate investments
           
Property owned
  $ 1,844,654     $ 1,770,798  
Less accumulated depreciation
    (351,174 )     (328,952 )
      1,493,480       1,441,846  
Development in progress
    14,124       9,693  
Unimproved land
    6,558       6,550  
Mortgage loans receivable, net of allowance of $3 and $3, respectively
    155       156  
Total real estate investments
    1,514,317       1,458,245  
Other assets
               
Cash and cash equivalents
    32,697       41,191  
Other investments
    628       625  
Receivable arising from straight-lining of rents, net of allowance of $1,097 and $996, respectively
    20,905       18,933  
Accounts receivable, net of allowance of $311 and $317, respectively
    8,243       5,646  
Real estate deposits
    451       329  
Prepaid and other assets
    1,718       2,351  
Intangible assets, net of accumulated amortization of $45,407 and $42,154, respectively
    50,322       49,832  
Tax, insurance, and other escrow
    11,315       15,268  
Property and equipment, net of accumulated depreciation of $1,448 and $1,231, respectively
    1,986       1,704  
Goodwill
    1,127       1,127  
Deferred charges and leasing costs, net of accumulated amortization of $15,558 and $13,675, respectively
    21,255       20,112  
TOTAL ASSETS
  $ 1,664,964     $ 1,615,363  
                 
LIABILITIES AND EQUITY
               
LIABILITIES
               
Accounts payable and accrued expenses
  $ 39,002     $ 37,879  
Revolving line of credit
    47,000       30,000  
Mortgages payable
    1,039,625       993,803  
Other
    1,164       8,404  
TOTAL LIABILITIES
    1,126,791       1,070,086  
COMMITMENTS AND CONTINGENCIES
               
REDEEMABLE NONCONTROLLING INTERESTS – CONSOLIDATED REAL ESTATE ENTITIES
    1,005       987  
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, 2011 and April 30, 2011, aggregate liquidation preference of $28,750,000)
    27,317       27,317  
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 83,681,912 shares issued and outstanding at October 31, 2011, and 80,523,265 shares issued and outstanding at April 30, 2011)
    643,022       621,936  
Accumulated distributions in excess of net income
    (260,535 )     (237,563 )
Total Investors Real Estate Trust shareholders’ equity
    409,804       411,690  
Noncontrolling interests – Operating Partnership (19,534,288 units at October 31, 2011 and 20,067,350 units at April 30, 2011)
    116,550       123,627  
Noncontrolling interests – consolidated real estate entities
    10,814       8,973  
Total equity
    537,168       544,290  
TOTAL LIABILITIES AND EQUITY
  $ 1,664,964     $ 1,615,363  


 
v

 

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

   
(in thousands, except per share data)
 
   
Three Months Ended
October 31
   
Six Months Ended
October 31
 
   
2011
   
2010
   
2011
   
2010
 
REVENUE
                       
Real estate rentals
  $ 49,820     $ 47,733     $ 98,663     $ 95,541  
Tenant reimbursement
    10,868       11,114       21,596       22,431  
TOTAL REVENUE
    60,688       58,847       120,259       117,972  
EXPENSES
                               
Depreciation/amortization related to real estate investments
    14,195       13,777       28,351       27,681  
Utilities
    4,900       4,355       8,898       8,409  
Maintenance
    6,962       6,749       13,790       13,643  
Real estate taxes
    7,676       7,464       15,479       15,288  
Insurance
    785       769       1,662       1,220  
Property management expenses
    5,468       4,964       10,847       10,051  
Administrative expenses
    1,911       1,582       3,863       3,339  
Advisory and trustee services
    193       136       422       348  
Other expenses
    835       563       1,150       916  
Amortization related to non-real estate investments
    758       637       1,492       1,289  
TOTAL EXPENSES
    43,683       40,996       85,954       82,184  
Interest expense
    (16,317 )     (16,416 )     (32,223 )     (32,467 )
Interest income
    37       65       90       119  
Other income
    176       102       276       185  
Income from continuing operations before income taxes
    901       1,602       2,448       3,625  
Income tax benefit
    0       19       0       0  
Income from continuing operations
    901       1,621       2,448       3,625  
Income from discontinued operations
    590       5,500       616       5,828  
NET INCOME
    1,491       7,121       3,064       9,453  
Net income attributable to noncontrolling interests – Operating Partnership
    (194 )     (1,322 )     (372 )     (1,692 )
Net (income) loss attributable to noncontrolling interests – consolidated real estate entities
    (12 )     20       14       44  
Net income attributable to Investors Real Estate Trust
    1,285       5,819       2,706       7,805  
Dividends to preferred shareholders
    (593 )     (593 )     (1,186 )     (1,186 )
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
  $ 692     $ 5,226     $ 1,520     $ 6,619  
Earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted
    .00       .01       .01       .03  
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
    .01       .06       .01       .06  
NET INCOME PER COMMON SHARE – BASIC AND DILUTED
  $ .01     $ .07     $ .02     $ .09  
DIVIDENDS PER COMMON SHARE
  $ .1300     $ .1715     $ .3015     $ .3430  



 
vi

 

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, 2011 and 2010


 
 
(in thousands, except per share amounts)
 
Three Months Ended October 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
  $ 1,285                 $ 5,819              
Less dividends to preferred shareholders
    (593 )                 (593 )            
Net income available to common shareholders
    692       82,078     $ 0.01       5,226       78,647     $ 0.07  
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
    194       19,591               1,322       20,090          
Depreciation and amortization(1)
    14,890                       14,888                  
Gain on depreciable property sales
    (589 )                     (5,404 )                
Funds from operations applicable to common shares
and Units
  $ 15,187       101,669     $ 0.15       16,032       98,737     $ 0.17  

 
(in thousands, except per share amounts)
 
Six Months Ended October 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
  $ 2,706                 $ 7,805              
Less dividends to preferred shareholders
    (1,186 )                 (1,186 )            
Net income available to common shareholders
    1,520       81,467     $ 0.02       6,619       77,512     $ 0.09  
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
    372       19,819               1,692       20,263          
Depreciation and amortization(4)
    29,713                       29,948                  
Gain on depreciable property sales
    (589 )                     (5,404 )                
Funds from operations applicable to common shares
and Units
  $ 31,016       101,286     $ 0.31       32,855       97,775     $ 0.34  
 
(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 $14,953 and $14,414, and depreciation/amortization from Discontinued Operations of $(2) and $545, less corporate-related depreciation and amortization on office equipment and other assets of $61 and $71, for the three months ended October 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 $29,843 and $28,970, and depreciation/amortization from Discontinued Operations of $8 and $1,125, less corporate-related depreciation and amortization on office equipment and other assets of $138 and $147, for the six months ended October 31, 2011 and 2010, respectively.
 



 
vii

 


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, 2011 and 2010

 
(in thousands)
 
Three Months Ended October 31, 2011
Multi-Family
Residential
 
Commercial-
Office
 
Commercial-
Medical
 
Commercial-
Industrial
 
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 18,381     $ 18,367     $ 17,073     $ 3,566     $ 3,301     $ 60,688  
Real estate expenses
    8,757       8,812       5,971       1,134       1,117       25,791  
Net operating income
  $ 9,624     $ 9,555     $ 11,102     $ 2,432     $ 2,184       34,897  
Depreciation/amortization
                                            (14,953 )
Administrative, advisory and trustee services
                                            (2,104 )
Other expenses
                                      (835 )
Interest expense
                                            (16,317 )
Interest and other income
                                            213  
Income from continuing operations
      901  
Income from discontinued operations
      590  
Net income
    $ 1,491  

 
(in thousands)
 
Three Months Ended October 31, 2010
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 16,544     $ 19,603     $ 16,245     $ 3,152     $ 3,303     $ 58,847  
Real estate expenses
    8,283       8,631       5,363       955       1,069       24,301  
Net operating income
  $ 8,261     $ 10,972     $ 10,882     $ 2,197     $ 2,234       34,546  
Depreciation/amortization
                                            (14,414 )
Administrative, advisory and trustee services
                                      (1,718 )
Other expenses
                                            (563 )
Interest expense
                                            (16,416 )
Interest and other income
                                            167  
Income tax benefit
                                            19  
Income from continuing operations
                                            1,621  
Income from discontinued operations
                                            5,500  
Net income
    $ 7,121  

 
(in thousands)
 
Six Months Ended October 31, 2011
Multi-Family
Residential
 
Commercial-
Office
 
Commercial-
Medical
 
Commercial-
Industrial
 
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 35,863     $ 37,182     $ 33,690     $ 7,001     $ 6,523     $ 120,259  
Real estate expenses
    17,123       17,756       11,489       2,100       2,208       50,676  
Net operating income
  $ 18,740     $ 19,426     $ 22,201     $ 4,901     $ 4,315       69,583  
Depreciation/amortization
                                            (29,843 )
Administrative, advisory and trustee services
                                            (4,285 )
Other expenses
                                      (1,150 )
Interest expense
                                            (32,223 )
Interest and other income
                                            366  
Income from continuing operations
      2,448  
Income from discontinued operations
      616  
Net income
    $ 3,064  

 
(in thousands)
 
Six Months Ended October 31, 2010
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 32,711     $ 39,496     $ 32,555     $ 6,541     $ 6,669     $ 117,972  
Real estate expenses
    16,341       17,574       10,671       1,919       2,106       48,611  
Net operating income
  $ 16,370     $ 21,922     $ 21,884     $ 4,622     $ 4,563       69,361  
Depreciation/amortization
                                            (28,970 )
Administrative, advisory and trustee services
                                      (3,687 )
Other expenses
                                            (916 )
Interest expense
                                            (32,467 )
Interest and other income
                                            304  
Income from continuing operations
                                            3,625  
Income from discontinued operations
                                            5,828  
Net income
    $ 9,453  

 
viii