Attached files

file filename
8-K - IRET FORM 8-K CURRENT REPORT - CENTERSPACEiretform8k-03122013.htm
EX-99.2 - EXHIBIT 99.2 SUPPLEMENTAL OPERATING AND FINANCIAL DATA - CENTERSPACEiretexhibit992-03122013.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, 2013
Minot, ND – March 12, 2013 – Investors Real Estate Trust (NYSE: IRET) reported financial and operating results today for the quarter and year-to-date ended January 31, 2013.
During the three month period ended January 31, 2013, IRET's revenues increased from the year-earlier period. Funds From Operations (FFO)1 overall increased and on a per share and unit basis remained the same for the three month period ended January 31, 2013 compared to the same period of the prior fiscal year.  Net income increased from the year-earlier period.
For the three month period ended January 31, 2013, as compared to the same period of the prior fiscal year:
·
Revenues increased to $66.2 million from $60.5 million.
·
Total expenses increased by approximately $3.6 million, or 8.6%, in the three months ended January 31, 2013 compared to the three months ended January 31, 2012, from $41.8 million to $45.4 million.
·
FFO increased to $18.5 million on approximately 115,207,000 weighted average shares and units outstanding, from $17.2 million on approximately 103,935,000 weighted average shares and units outstanding ($.16 per share and unit for both periods).
·
Net Income Available to Common Shareholders, as computed under generally accepted accounting principles, was $2.4 million compared to $1.5 million in the same period of the prior fiscal year.
During the nine month period ended January 31, 2013, IRET's revenues increased from the year-earlier period. FFO overall and on a per share and unit basis increased for the nine month period ended January 31, 2013 compared to the same period of the prior fiscal year.  Net income increased from the year-earlier period.
For the nine month period ended January 31, 2013, as compared to the same period of the prior fiscal year:
·
Revenues increased to $193.2 million from $179.9 million.
·
Total expenses increased by $5.8 million, or 4.6%, in the nine months ended January 31, 2013 compared to the nine months ended January 31, 2012, from $127.1 million to $132.9 million.
·
FFO increased to $56.8 million on approximately 113,358,000 weighted average shares and units outstanding, from $48.2 million on approximately 102,176,000 weighted average shares and units outstanding ($.50 per share and unit compared to $.47 per share and unit).
·
Net Income Available to Common Shareholders, as computed under generally accepted accounting principles, was approximately $9.2 million compared to $3.1 million in the same period of the prior fiscal year.
Significant Events and Transactions during the third quarter of fiscal year 2013:
·
The transfer to the New York Stock Exchange from the NASDAQ Global Select Market of the listing of the Company's common shares of beneficial interest and Series A preferred shares of beneficial interest, effective as of December 18, 2012;
·
The acquisition of two parcels of vacant land in Rochester, Minnesota, for possible future development, for purchase prices of $775,000 and $275,000, respectively;
·
The acquisition of a parcel of vacant land in Grand Forks, North Dakota, for possible future development, for a purchase price of approximately $4.3 million, of which approximately $2.3 million was paid in cash and the remainder in limited partnership units of the Operating Partnership valued at $2.0 million;
·
The acquisition of an approximately 51% interest in a joint venture entity currently constructing the Southgate Apartments project in Minot, North Dakota, which project is expected to be completed in two phases, with a total of approximately 341 units, for a currently-estimated total cost of $52.2 million;
·
The substantial completion of three development projects placed in service during the quarter: completion of an additional 29 assisted living units, and the conversion of an existing 16 units to memory care units, at the Company's Spring Wind senior housing facility in Laramie Wyoming; the completion of an approximately 45,000 square foot medical office building in Jamestown, North Dakota; and the completion of an approximately 28,000 square foot industrial building in Minot, North Dakota;
·
The acquisition of a parcel of vacant land in Minot, North Dakota, for possible future development, for a purchase price of approximately $1.9 million; and
·
The disposition of the Company's Candlelight Apartments property in Fargo, North Dakota, for a sale price of approximately $2.0 million and the assumption by the buyer of mortgage debt on the property in the amount of approximately $1.2 million.
IRET's President and Chief Executive Officer, Timothy Mihalick, commented, "IRET delivered a strong quarter, driven by solid property operations, increasing rents in our multi-family residential segment, stable occupancy in our commercial office segment, and improving occupancy in our industrial segment. With the significant development activities we have underway in our home market of North Dakota, where the Bakken energy field continues to drive regional economic growth, complemented by continued strong performance in our multi-family residential portfolio and what we expect will be improving leasing trends in our commercial office segment, we are confident in our ability to continue to provide value to our shareholders going forward."
______________________________
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, in October 2011 NAREIT 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 all properties increased by $3.9 million, or 10.8%, during the three month period ended January 31, 2013, compared to the same period one year ago. Non-stabilized properties accounted for $2.9 million of the increase while stabilized properties added $979,000.
Of the total increase of $979,000 in NOI from stabilized properties, our commercial segments accounted for $905,000, primarily from our commercial medical segment, where results were impacted favorably by the recognition of $476,000 in percentage rents from certain of our senior housing facilities. Increased occupancy in our commercial industrial segment accounted for approximately $187,000 of this increase in NOI from stabilized properties. We continue to see positive results in our multifamily segment, in which revenues increased by $634,000 in the quarter; however, increased expenses, primarily for snow removal, offset this revenue gain and reduced its impact on NOI in the quarter from this segment.
NOI from all properties increased by $14.3 million, or 13.6%, during the nine month period ended January 31, 2013, compared to the same period one year ago. Non-stabilized properties accounted for $11.7 million of the increase, with $9.4 million of increased NOI due to acquisitions and developments, and $2.3 million due to gain on involuntary conversion resulting from a fire loss.  Stabilized properties provided $2.6 million of the increase. 
Of the total increase in NOI from stabilized properties in the nine-month period ended January 31, 2013, the multi-family residential segment accounted for $2.6 million. This segment continues to experience consistent high occupancy rates, allowing the Company to increase rents. All other commercial segments combined are providing approximately equivalent NOI as in the previous nine month comparative period, as there has been no material change in occupancy levels in those segments. Detail on NOI by segment is provided in the Company's Quarterly Report on Form 10-Q for the quarter ended January 31, 2013.
Physical occupancy as of January 31, 2013 compared to January 31, 2012 increased slightly in all of our five reportable segments, on a stabilized basis and an all-property basis.
Physical Occupancy Levels on a Stabilized Property and All Property Basis:
 
Stabilized Properties(a)
 
All Properties
 
As of January 31,
 
As of  January 31,
Segments
Fiscal 2013
Fiscal 2012
 
Fiscal 2013
Fiscal 2012
Multi-Family Residential
94.0%
93.9%
 
93.6%
93.2%
Commercial Office
78.4%
77.9%
 
78.4%
77.9%
Commercial Medical
94.6%
94.2%
 
94.9%
94.5%
Commercial Industrial
95.8%
94.5%
 
95.9%
94.5%
Commercial Retail
87.9%
87.5%
 
87.9%
87.5%

a.
As of January 31, 2013, stabilized properties excluded:
 
 
Multi-Family Residential -
Ashland, Grand Forks, ND; Chateau, Minot, ND; Colony, Lincoln, NE; Cottage West Twin Homes, Sioux Falls, SD; Evergreen II, Isanti, MN; Gables Townhomes, Sioux Falls, SD; Grand Gateway, St Cloud, MN; Lakeside Village, Lincoln, NE; Quarry Ridge II, Rochester, MN; Regency Park Estates, St Cloud, MN; The Ponds at Heritage Place, Sartell, MN; Villa West, Topeka, KS and Williston Garden, Williston, ND.
Total number of units, 1,597.
 
 
 
 
Commercial Medical -
Edina 6525 Drew Avenue, Edina, MN; Jamestown Medical Office Building, Jamestown, ND; 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 rentable square footage, 223,192.
 
 
 
 
Commercial Industrial -
Minot IPS, Minot, ND.
Total rentable square footage, 27,567.
 
 
 
 
As of January 31, 2012, stabilized properties excluded:
 
 
Multi-Family Residential -
Chateau, Minot, ND; Cottage West Twin Homes, Sioux Falls, SD; Evergreen II, Isanti, MN; Gables Townhomes, Sioux Falls, SD; Regency Park Estates, St Cloud, MN.
Total number of units, 321
 
 
 
 
Commercial Medical -
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 rentable square footage, 177,970.
______________________________
2 We measure the performance of our segments based on NOI, which we define as total real estate revenues and gain on involuntary conversion 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 properties owned and in operation for the entirety of the periods being compared (including properties that were redeveloped or expanded during the periods being compared, with properties purchased or sold during the periods being compared excluded from the stabilized property category), and, in the case of development or re-development properties, which have achieved a target level of occupancy.
ii


Acquisitions and Dispositions
During the third quarter of fiscal year 2013, the Company closed on its acquisitions of:
·
two parcels of vacant land in Rochester, Minnesota, acquired for possible future development, of approximately 20.1 acres and 3.8 acres, respectively, for purchase prices of $775,000 and $275,000, paid in cash;
·
an approximately 48.4 acre parcel of vacant land in Grand Forks, North Dakota, acquired for possible future development, for  a purchase price of approximately $4.3 million, of which approximately $2.3 million was paid in cash and the remainder in limited partnership units of the Operating Partnership valued at $2.0 million;
·
an approximately 51% interest in a joint venture entity currently constructing the Southgate Apartments project in Minot, North Dakota, which project is expected to be completed in two phases, with a total of approximately 341 units, for a currently-estimated total cost of $52.2 million; and
·
a parcel of vacant land in Minot, North Dakota, acquired for possible future development for a purchase price of approximately $1.9 million; the approximately 2.2 acre parcel is adjacent to the Southgate multi-family residential project currently under development.
During the third quarter of fiscal year 2013, the Company placed in service an additional 29 assisted living units, and completed the conversion of 16 existing units to memory care units, at the Company's Spring Wind senior housing facility in Laramie Wyoming; completed an approximately 45,000 square foot medical office building in Jamestown, North Dakota; and completed an approximately 28,000 square foot industrial building in Minot, North Dakota.
During the third quarter of fiscal year 2013, the Company sold one multi-family residential property for a total sales price of approximately $2.0 million.
Shareholder Equity, Distributions and Capital Structure
As of January 31, 2013, IRET had a total capitalization of $2.3 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 January 15, 2013, 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 167th consecutive distribution. IRET also paid, on December 31, 2012, a quarterly distribution of $0.5156 per share on its Series A preferred shares and a quarterly distribution of $0.4968 per share on its Series B preferred shares.
Distribution Declared.  Subsequent to the end of the third quarter of fiscal year 2013, on March 6, 2013, the Company's Board of Trustees declared a regular quarterly distribution of $0.1300 per share and unit on the Company's common shares of beneficial interest and the limited partnership units of IRET Properties, payable April 1, 2013 to common shareholders and unitholders of record on March 18, 2013. Also on March 6, 2013, the Company's Board of Trustees' declared a distribution of $0.5156 per share on the Company's Series A preferred shares of beneficial interest, payable April 1, 2013 to Series A preferred shareholders of record on March 18, 2013, and declared a distribution of $0.4968 per share on the Company's Series B preferred shares of beneficial interest, payable April 1, 2013 to Series B preferred shareholders of record on March 18, 2013.
Conference Call Information
The Conference Call for 3rd Quarter Earnings is scheduled for Wednesday, March 13, 2013 at 9:00 A.M. Central Time.  The call will be limited to one hour, including questions and answers.  Conference call access information is as follows:
USA Toll Free Number: 1-888-317-6016
International Toll Free Number: 1-412-317-6016
Canada Toll Free Number: 1-855-669-9657
A webcast and transcript of the call will be archived on the "Investors/ Presentations & Events/Presentations" 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 85 multi-family residential properties with 9,924 apartment units; and 68 commercial office properties, 66 commercial medical properties (including senior housing), 20 commercial industrial properties and 30 commercial retail properties with a total of approximately 12.4 million square feet of leasable space.  IRET common shares, Series A preferred shares and Series B preferred shares are publicly traded on the New York Stock Exchange (NYSE symbols: IRET, IRETPR and IRETPRB, respectively). 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 2012 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, 2013
   
April 30, 2012
 
ASSETS
 
   
 
Real estate investments
 
   
 
Property owned
 
$
2,007,832
   
$
1,892,009
 
Less accumulated depreciation
   
(408,400
)
   
(373,490
)
 
   
1,599,432
     
1,518,519
 
Development in progress
   
20,127
     
27,599
 
Unimproved land
   
18,879
     
10,990
 
Total real estate investments
   
1,638,438
     
1,557,108
 
Real estate held for sale
   
733
     
2,067
 
Cash and cash equivalents
   
62,302
     
39,989
 
Other investments
   
638
     
634
 
Receivable arising from straight-lining of rents, net of allowance of $1,310 and $1,209, respectively
   
25,471
     
23,273
 
Accounts receivable, net of allowance of $459 and $154, respectively
   
3,560
     
7,052
 
Real estate deposits
   
165
     
263
 
Prepaid and other assets
   
5,545
     
3,703
 
Intangible assets, net of accumulated amortization of $26,599 and $47,813, respectively
   
41,009
     
44,588
 
Tax, insurance, and other escrow
   
13,306
     
11,669
 
Property and equipment, net of accumulated depreciation of $1,598 and $1,423, respectively
   
1,288
     
1,454
 
Goodwill
   
1,106
     
1,120
 
Deferred charges and leasing costs, net of accumulated amortization of $17,574 and $16,244, respectively
   
22,513
     
21,447
 
TOTAL ASSETS
 
$
1,816,074
   
$
1,714,367
 
 
               
LIABILITIES AND EQUITY
               
LIABILITIES
               
Accounts payable and accrued expenses
 
$
44,540
   
$
47,403
 
Revolving line of credit
   
10,000
     
39,000
 
Mortgages payable
   
1,041,623
     
1,048,689
 
Other
   
21,632
     
14,012
 
TOTAL LIABILITIES
   
1,117,795
     
1,149,104
 
COMMITMENTS AND CONTINGENCIES
               
EQUITY
               
Investors Real Estate Trust shareholders' equity
               
Series A Preferred Shares of Beneficial Interest (Cumulative redeemable preferred shares, no par value, 1,150,000 shares issued and outstanding at January 31, 2013 and April 30, 2012, aggregate liquidation preference of $28,750,000)
   
27,317
     
27,317
 
Series B Preferred Shares of Beneficial Interest (Cumulative redeemable preferred shares, no par value, 4,600,000 and 0 shares issued and outstanding at January 31, 2013 and April 30, 2012, respectively, aggregate liquidation preference of $115,000,000)
   
111,357
     
0
 
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 94,386,198 shares issued and outstanding at January 31, 2013, and 89,473,838 shares issued and outstanding at April 30, 2012)
   
721,742
     
684,049
 
Accumulated distributions in excess of net income
   
(305,145
)
   
(278,377
)
Total Investors Real Estate Trust shareholders' equity
   
555,271
     
432,989
 
Noncontrolling interests – Operating Partnership (21,489,458 units at January 31, 2013 and 20,332,415 units at April 30, 2012)
   
121,940
     
118,710
 
Noncontrolling interests – consolidated real estate entities
   
21,068
     
13,564
 
Total equity
   
698,279
     
565,263
 
TOTAL LIABILITIES AND EQUITY
 
$
1,816,074
   
$
1,714,367
 

iv

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
for the three and nine months ended January 31, 2013 and 2012
 
 
(in thousands, except per share data)
 
 
 
Three Months Ended
January 31
   
Nine Months Ended
January 31
 
 
 
2013
   
2012
   
2013
   
2012
 
REVENUE
 
   
   
   
 
Real estate rentals
 
$
54,307
   
$
49,859
   
$
159,026
   
$
147,663
 
Tenant reimbursement
   
11,924
     
10,687
     
34,134
     
32,247
 
TOTAL REVENUE
   
66,231
     
60,546
     
193,160
     
179,910
 
EXPENSES
                               
Depreciation/amortization related to real estate investments
   
15,506
     
14,280
     
46,602
     
42,470
 
Utilities
   
4,759
     
4,457
     
13,816
     
13,249
 
Maintenance
   
7,692
     
6,338
     
21,545
     
19,991
 
Real estate taxes
   
8,730
     
7,993
     
25,358
     
23,374
 
Insurance
   
1,070
     
876
     
2,932
     
2,514
 
Property management expenses
   
4,124
     
4,926
     
12,369
     
15,631
 
Administrative expenses
   
2,092
     
1,493
     
5,970
     
5,356
 
Advisory and trustee services
   
153
     
166
     
432
     
588
 
Other expenses
   
464
     
359
     
1,496
     
1,509
 
Amortization related to non-real estate investments
   
794
     
903
     
2,426
     
2,395
 
TOTAL EXPENSES
   
45,384
     
41,791
     
132,946
     
127,077
 
Gain on involuntary conversion
   
0
     
0
     
2,263
     
0
 
Operating income
   
20,847
     
18,755
     
62,477
     
52,833
 
Interest expense
   
(15,725
)
   
(16,411
)
   
(48,448
)
   
(48,389
)
Interest income
   
70
     
25
     
176
     
115
 
Other income
   
185
     
254
     
424
     
530
 
Income from continuing operations
   
5,377
     
2,623
     
14,629
     
5,089
 
Income (loss) from discontinued operations
   
776
     
(102
)
   
3,530
     
496
 
NET INCOME
   
6,153
     
2,521
     
18,159
     
5,585
 
Net income attributable to noncontrolling interests – Operating Partnership
   
(556
)
   
(351
)
   
(2,097
)
   
(723
)
Net income attributable to noncontrolling interests – consolidated real estate entities
   
(273
)
   
(43
)
   
(547
)
   
(29
)
Net income attributable to Investors Real Estate Trust
   
5,324
     
2,127
     
15,515
     
4,833
 
Dividends to preferred shareholders
   
(2,879
)
   
(593
)
   
(6,350
)
   
(1,779
)
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
 
$
2,445
   
$
1,534
   
$
9,165
   
$
3,054
 
Earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted
   
.02
     
.02
     
.07
     
.03
 
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
   
.01
     
.00
     
.03
     
.01
 
NET INCOME PER COMMON SHARE – BASIC AND DILUTED
 
$
.03
   
$
.02
   
$
.10
   
$
.04
 
DIVIDENDS PER COMMON SHARE
 
$
.1300
   
$
.1300
   
$
.3900
   
$
.4315
 

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, 2013 and 2012



 
(in thousands, except per share amounts)
 
Three Months Ended January 31,
 
2013
   
2012
 
 
 
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
 
$
5,324
   
   
   
$
2,127
   
   
 
Less dividends to preferred shareholders
   
(2,879
)
 
   
     
(593
)
 
   
 
Net income available to common shareholders
   
2,445
     
93,794
   
$
0.03
     
1,534
     
84,339
   
$
0.02
 
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
   
556
     
21,413
             
351
     
19,596
         
Depreciation and amortization(1)
   
16,263
                     
15,179
                 
Impairment of real estate investments
   
0
                     
135
                 
Gain on depreciable property sales
   
(772
)
                   
0
                 
Funds from operations applicable to common shares
and Units
 
$
18,492
     
115,207
   
$
0.16
   
$
17,199
     
103,935
   
$
0.16
 

 
(in thousands, except per share amounts)
 
Nine Months Ended January 31,
 
2013
   
2012
 
 
 
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
 
$
15,515
   
   
   
$
4,833
   
   
 
Less dividends to preferred shareholders
   
(6,350
)
 
   
     
(1,779
)
 
   
 
Net income available to common shareholders
   
9,165
     
92,260
   
$
0.10
     
3,054
     
82,424
   
$
0.04
 
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
   
2,097
     
21,098
             
723
     
19,752
         
Depreciation and amortization(4)
   
48,971
                     
44,892
                 
Impairment of real estate investments
   
0
                     
135
                 
Gain on depreciable property sales
   
(3,452
)
                   
(589
)
               
Funds from operations applicable to common shares
and Units
 
$
56,781
     
113,358
   
$
0.50
   
$
48,215
     
102,176
   
$
0.47
 
(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 $16,300 and $15,183, and depreciation/amortization from Discontinued Operations of $0 and $79, less corporate-related depreciation and amortization on office equipment and other assets of $37 and $83, for the three months ended January 31, 2013 and 2012, respectively.
(2) UPREIT Units of the Operating Partnership are exchangeable for cash, or, at the Company's discretion, 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 $49,028 and $44,865, and depreciation/amortization from Discontinued Operations of $114 and $248, less corporate-related depreciation and amortization on office equipment and other assets of $171 and $221, for the nine months ended January 31, 2013 and 2012, 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, 2013 and 2012

 
(in thousands)
 
Three Months Ended January 31, 2013
 
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
 
 
   
   
   
   
   
 
Real estate revenue
 
$
23,067
   
$
19,338
   
$
16,207
   
$
3,853
   
$
3,766
   
$
66,231
 
Real estate expenses
   
10,344
     
9,399
     
4,129
     
1,095
     
1,408
     
26,375
 
Net operating income
 
$
12,723
   
$
9,939
   
$
12,078
   
$
2,758
   
$
2,358
     
39,856
 
Depreciation/amortization
                                           
(16,300
)
Administrative, advisory and trustee services
                                           
(2,245
)
Other expenses
                                     
(464
)
Interest expense
                                           
(15,725
)
Interest and other income
                                           
255
 
Income from continuing operations
     
5,377
 
Income from discontinued operations
     
776
 
Net income
   
$
6,153
 

 
(in thousands)
 
Three Months Ended January 31, 2012
 
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
 
 
   
   
   
   
   
 
Real estate revenue
 
$
18,400
   
$
18,541
   
$
16,610
   
$
3,596
   
$
3,399
   
$
60,546
 
Real estate expenses
   
8,452
     
8,694
     
5,220
     
1,078
     
1,146
     
24,590
 
Net operating income
 
$
9,948
   
$
9,847
   
$
11,390
   
$
2,518
   
$
2,253
     
35,956
 
Depreciation/amortization
                                           
(15,183
)
Administrative, advisory and trustee services
                                     
(1,659
)
Other expenses
                                           
(359
)
Interest expense
                                           
(16,411
)
Interest and other income
                                           
279
 
Income from continuing operations
                                           
2,623
 
Loss from discontinued operations
                                           
(102
)
Net income
   
$
2,521
 

 
(in thousands)
 
Nine Months Ended January 31, 2013
 
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
 
 
   
   
   
   
   
 
Real estate revenue
 
$
67,381
   
$
57,105
   
$
47,051
   
$
10,890
   
$
10,733
   
$
193,160
 
Real estate expenses
   
28,646
     
28,081
     
12,395
     
3,050
     
3,848
     
76,020
 
Gain on involuntary conversion
   
2,263
     
0
     
0
     
0
     
0
     
2,263
 
Net operating income
 
$
40,998
   
$
29,024
   
$
34,656
   
$
7,840
   
$
6,885
     
119,403
 
Depreciation/amortization
                                           
(49,028
)
Administrative, advisory and trustee services
                                           
(6,402
)
Other expenses
                                     
(1,496
)
Interest expense
                                           
(48,448
)
Interest and other income
                                           
600
 
Income from continuing operations
     
14,629
 
Income from discontinued operations
     
3,530
 
Net income
   
$
18,159
 

 
(in thousands)
 
Nine Months Ended January 31, 2012
 
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
 
 
   
   
   
   
   
 
Real estate revenue
 
$
53,441
   
$
55,723
   
$
50,299
   
$
10,597
   
$
9,850
   
$
179,910
 
Real estate expenses
   
25,124
     
26,451
     
16,709
     
3,178
     
3,297
     
74,759
 
Net operating income
 
$
28,317
   
$
29,272
   
$
33,590
   
$
7,419
   
$
6,553
     
105,151
 
Depreciation/amortization
                                           
(44,865
)
Administrative, advisory and trustee services
                                     
(5,944
)
Other expenses
                                           
(1,509
)
Interest expense
                                           
(48,389
)
Interest and other income
                                           
645
 
Income from continuing operations
                                           
5,089
 
Income from discontinued operations
                                           
496
 
Net income
   
$
5,585
 

vii