Attached files

file filename
8-K - FORM 8-K - CENTERSPACEiretform8k-03122010.htm
EX-99.2 - SUPPLEMENTAL OPERATING AND FINANCIAL DATA - CENTERSPACEiretexhibit992-03122010.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, 2010
 
Minot, ND – March 12, 2010 – 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, 2010.
 
During the three month period ended January 31, 2010, IRET’s revenues decreased from the year-earlier period, while for the nine month period ended January 31, 2010, revenues increased from the nine month period ended January 31, 2009.  Funds From Operations (FFO)1 decreased for the three and nine month periods ended January 31, 2010 compared to the same periods of the prior fiscal year, overall and on a per share and unit basis.  Net income declined from the year-earlier periods, primarily attributable to increased vacancy in all segments and in particular our multi-family residential segment, impairment of real estate investment and an increase in depreciation, interest expense and real estate expenses in the three and nine month periods ended January 31, 2010 compared to the three and nine month periods ended January 31, 2009.
 
For the three month period ended January 31, 2010, as compared to the same period of the prior fiscal year:
 
 
Revenues decreased to $60.1 million from $60.9 million.
 
 
FFO decreased to $14.7 million on approximately 94,516,000 weighted average shares and units outstanding, from $15.5 million on approximately 80,038,000 weighted average shares and units outstanding ($.16 per share and unit compared to $.19 share and unit).
 
 
Net (Loss) Income Available to Common Shareholders, as computed under generally accepted accounting principles, was approximately $(141,000), compared to $785,000.
 
For the nine month period ended January 31, 2010, as compared to the same period of the prior fiscal year:
 
 
Revenues increased to $180.5 million from $179.4 million.
 
 
FFO decreased to $45.7 million on approximately 88,284,000 weighted average shares and units outstanding, from $48.0 million on approximately 79,642,000 weighted average shares and units outstanding ($.52 per share and unit compared to $.60 per share and unit).
 
 
Net Income Available to Common Shareholders, as computed under generally accepted accounting principles, was approximately $975,000, compared to $4.5 million.
 
Total expenses increased by $2.2 million, or 3.8%, in the three months ended January 31, 2010 compared to the three months ended January 31, 2009, from $59.4 million to $61.7 million. Total expenses increased by $7.3 million, or 4.2%, from $172.3 million to $179.6 million, for the nine month period ended January 31, 2010 compared to the same period of the prior fiscal year.
 
______________________________
1
The National Association of Real Estate Investment Trusts, Inc. (NAREIT) defines FFO as net income (computed in accordance with generally accepted accounting principles), excluding gains/losses from sales of property plus real estate depreciation and amortization.  FFO is a non-GAAP measure.  We consider FFO to be a standard supplemental measure for equity real estate investment trusts because it facilitates an understanding of the operating performance of properties without giving effect to real estate depreciation and amortization, which assume that the value of real estate assets diminishes predictably over time.  Since real estate values instead historically rise or fall with market conditions, we believe that FFO provides investors and management with a more accurate indication of our financial and operating results. See table below for a reconciliation of Net Income to FFO.
 

 
i

 

Operating Results
 
Net Operating Income (NOI)2 from stabilized properties3 decreased approximately 4.6%, or $1.6 million, during the three month period ended January 31, 2010, compared to the same period one year ago, while NOI from all properties increased 2.1%, or $746,000.  NOI from stabilized properties decreased in all of our segments except commercial medical, which increased 4.8%. NOI from all properties decreased in all of our segments except multi-family residential and commercial medical, which increased 8.7% and 9.3% respectively. During the nine month period ended January 31, 2010 compared to the same period one year ago, NOI from stabilized properties decreased in all of our segments except commercial office and medical, which increased 0.4% and 4.2% respectively. NOI from all properties increased in all of our segments except commercial industrial and retail which decreased 4.8% and 7.6% respectively.
 
Economic occupancy4 levels on a stabilized property basis and all property basis decreased in all of our five reportable segments during the three and nine months ended January 31, 2010, compared to the three and nine months ended January 31, 2009.  Economic occupancy rates on a stabilized property and all-property basis for the three and nine months ended January 31, 2010, as compared to the three and nine months ended January 31, 2009, were as follows:
 
Economic Occupancy Levels on a Stabilized Property and All Property Basis:
   
Stabilized Properties(a)
   
All Properties
 
   
Three Months Ended January 31,
   
Three Months Ended January 31,
 
Segments
 
2010
   
2009
   
2010
   
2009
 
Multi-Family Residential
    90.4 %     94.4 %     90.4 %     94.2 %
Commercial Office
    86.9 %     88.8 %     86.0 %     88.8 %
Commercial Medical
    94.4 %     95.7 %     94.3 %     95.0 %
Commercial Industrial
    85.3 %     99.1 %     86.1 %     99.1 %
Commercial Retail
    83.8 %     87.4 %     83.8 %     87.4 %

   
Stabilized Properties(a)
   
All Properties
 
   
Nine Months Ended January 31,
   
Nine Months Ended January 31,
 
Segments
 
2010
   
2009
   
2010
   
2009
 
Multi-Family Residential
    91.1 %     94.0 %     91.0 %     93.8 %
Commercial Office
    87.9 %     88.9 %     87.1 %     88.9 %
Commercial Medical
    94.0 %     96.1 %     93.8 %     95.7 %
Commercial Industrial
    87.5 %     97.7 %     88.1 %     97.7 %
Commercial Retail
    85.5 %     87.6 %     85.5 %     87.6 %
a.
For Three and Nine Months Ended January 31, 2010, stabilized properties excluded:
 
Multi-Family Residential -
Minot 4th Street Apartments, Minot, ND; Minot 11th Street Apartments, Minot, ND; Minot Fairmont Apartments, Minot, ND; Minot Westridge Apartments, Minot, ND; Thomasbrook Apartments, Lincoln, NE; Evergreen Apartments, Isanti, MN; 401 South Main, Minot, ND and IRET Corporate Plaza, Minot, ND.
Total number of units, 433. Occupancy % for the three and nine months ended January 31, 2010, 88.8% and 89.5%, respectively.
 
 
Commercial Office -
Bismarck 715 E Broadway, Bismarck, ND; 401 South Main, Minot, ND; IRET Corporate Plaza, Minot, ND, 12 South Main Street, Minot, ND and Minot 2505 16th St SW, Minot, ND.
Total square footage, 87,810. Occupancy % for the three and nine months ended January 31, 2010, 23.5% and 16.7%, respectively.
 
 
Commercial Medical -
2828 Chicago Avenue, Minneapolis, MN; 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 and Laramie 1072 N 22nd Street (Spring Wind), Laramie, WY.
Total square footage, 294,238. Occupancy % for the three and nine months ended January 31, 2010, 93.9% and 91.3%, respectively.
 
 
Commercial Industrial -
Minnetonka 13600 County Road 62, Minnetonka, MN and Clive 2075 NW 94th St., Clive, IA.
Total square footage, 112,494. Occupancy % for the three and nine months ended January 31, 2010, 100% and 100.0%, respectively.
 
 
For Three and Nine Months ended January 31, 2009, stabilized properties excluded:
 
Multi-Family Residential -
Minot 4th Street Apartments, Minot, ND; Minot 11th Street Apartments, Minot, ND; Minot Fairmont Apartments, Minot, ND; Minot Westridge Apartments, Minot, ND, Thomasbrook Apartments, Lincoln, NE; Evergreen Apartments, Isanti, MN and 401 South Main, Minot, ND and IRET Corporate Plaza, Minot, ND.
Total number of units, 409. Occupancy % for the three and nine months ended January 31, 2009, 86.7% and 88.5%, respectively.
 
 
Commercial Office -
401 South Main, Minot, ND; Bismarck 715 E Broadway, Bismarck, ND and IRET Corporate Plaza, Minot, ND.
Total square footage, 76,835. Occupancy % for the three and nine months ended January 31, 2009, 100.0% and 100.0%, respectively.
 
 
Commercial Medical -
2828 Chicago Avenue, Minneapolis, MN.
Total square footage, 56,239. Occupancy % for the three and nine months ended January 31, 2009, 73.3% and 70.9%, respectively.
 
 
Commercial Industrial -
Minnetonka 13600 County Road 62, Minnetonka, MN
Total square footage, 69,984. Occupancy % for the three and nine months ended January 31, 2010, 100% and 100.0%, respectively.
 
______________________________
2
We measure the performance of our segments based on NOI, which we define as total revenues less property operating expenses and real estate taxes.  We believe that NOI is an important supplemental measure of operating performance for a real estate investment trust’s operating real estate because it provides a measure of core operations that is unaffected by depreciation, amortization, financing and general and administrative expense.  NOI does not represent cash generated by operating activities in accordance with GAAP, and should not be considered an alternative to net income, net income available for common shareholders or cash flow from operating activities as a measure of financial performance. See tables below for a reconciliation of NOI to the condensed consolidated financial statements.
3
Stabilized properties are those properties owned for the entirety of both periods being compared.  While results presented on a stabilized property basis are not determined in accordance with GAAP, management believes that measuring performance on a stabilized property basis is useful to investors and to management because it enables evaluation of how the Company’s properties are performing year over year.
4
Economic occupancy represents actual rental revenues recognized for the period indicated as a percentage of scheduled rental revenues for the period.  Percentage rents, tenant concessions, straightline adjustments and expense reimbursements are not considered in computing either actual revenues or scheduled rent revenues.

 
ii

 

Acquisitions
 
During the third quarter of fiscal year 2010, on December 30, 2009, IRET acquired two limited liability companies that own and operate a portfolio of five assisted living facilities in three communities in Wyoming. The five facilities, located in Casper (two facilities), Cheyenne (two facilities) and Laramie (one facility), Wyoming, have a total of approximately 328 beds. IRET acquired 100% of the member interests in the owner and operator of these five facilities for a total purchase price of approximately $45.0 million. The Wyoming assisted living portfolio consists of the Meadow Wind and Park Place assisted living facilities in Casper, Wyoming; the Aspen Wind and Sierra Hills assisted living facilities in Cheyenne, Wyoming; and the Spring Wind assisted living facility in Laramie, Wyoming.  The acquisition price for the portfolio was funded with cash in the amount of approximately $8.5 million, and with the proceeds of a $36.5 million loan from First International Bank and Trust, Watford City, North Dakota. The First International loan has a term of six years, and an initial interest rate of 4.5%. The Company paid an origination fee of $36,500 for the loan, which is secured by mortgages on the Wyoming properties and by a corresponding deposit, restricted as to withdrawal, of $36.5 million, the amount of the loan. During the third quarter of fiscal year 2010, on November 13, 2009, the Company acquired an approximately 6.8 acre parcel of vacant land located in Fargo, North Dakota for a purchase price of approximately $395,000. The Company has agreed to construct a new facility on this property to be leased to a single tenant, with a target lease commencement date in July 2010. The Company estimates that its cost to construct the facility will be approximately $4.2 million, including the cost of the land, plus imputed construction interest. The Company had no development projects placed in service or material dispositions during the third quarter of fiscal year 2010.
 
During the second quarter of fiscal year 2010, IRET acquired two properties: on August 5, 2009, an approximately 42,180 square foot showroom/warehouse property located in a western suburb of Des Moines, Iowa, triple-net leased to a single tenant, for which the Company paid a total of approximately $3.4 million, a portion of which was paid in Units valued at a total of approximately $2.9 million, or $10.25 per unit, with the remainder paid in cash; and, on October 1, 2009, an approximately 15,000 square foot, 2-story office building on 1.5 acres located near IRET’s corporate headquarters building in Minot, North Dakota, for a total of $2.4 million, a portion of which the Company paid in Units valued at a total of approximately $90,000, with the remainder paid in cash.  IRET had no development projects placed in service or dispositions during the second quarter of fiscal year 2010.  During the first quarter of fiscal year 2010, IRET had no acquisitions, development projects placed in service or dispositions.
 
Shareholder Equity, Distributions and Capital Structure
 
In April 2009, IRET and IRET Properties entered into a continuous equity offering program sales agreement with Robert W. Baird & Co. Incorporated (Baird).  Pursuant to the Sales Agreement, IRET may offer and sell its common shares of beneficial interest, no par value, having an aggregate gross sales price of up to $50 million, from time to time through Baird as IRET's sales agent.  IRET has no obligation to sell any common shares under the program, and Baird is not required to sell any specific number or dollar amount of common shares, but has agreed to use its commercially reasonable efforts to sell the common shares as directed by IRET. IRET sold no shares under this program during the third quarter of fiscal year 2010.
 
On January 15, 2010, 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 155th consecutive distribution at equal or increasing rates.  IRET also paid, on December 31, 2009, a quarterly distribution of $0.5156 per share on its Series A preferred shares.
 
As of January 31, 2010, 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 Monday, March 15, 2010 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: 1-800-860-2442
 
International Toll Free Number: 1-412-858-4600
 
A webcast and transcript of the call will be archived on the “Investors Presentations & Events” page of IRET’s website, http://www.iret.com, for one year.  Questions regarding the conference call should be directed to IRET Investor Relations at 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 77 multi-family residential properties with 9,669 apartment units; and 67 office properties, 54 medical properties (including senior housing), 19 industrial properties and 33 retail properties with a total of approximately 12.0 million square feet of leasable space.  IRET’s distributions have increased every year for 39 consecutive years.  IRET common and preferred shares are publicly traded on the NASDAQ Global Select Market (symbols:  IRET and IRETP).  IRET’s press releases and supplemental information are available on the Company website at www.iret.com or by contacting Investor Relations at 701-837-4738.
 
Certain statements in this earnings release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Such statements involve known and unknown risks, uncertainties and other factors that may cause actual results to differ materially from projected results.  Such risks, uncertainties and other factors include, but are not limited to:  fluctuations in interest rates, the effect of government regulation, the availability of capital, changes in general and local economic and real estate market conditions, competition, our ability to attract and retain skilled personnel, and those risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission, including our 2009 Form 10-K.  We assume no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.
 

 
iv

 

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


   
(in thousands, except share data)
 
 
 
January 31, 2010
   
April 30, 2009
 
ASSETS
           
Real estate investments
           
Property owned
  $ 1,793,995     $ 1,729,585  
Less accumulated depreciation
    (298,523 )     (262,871 )
      1,495,472       1,466,714  
Development in progress
    1,164       0  
Unimproved land
    5,987       5,701  
Mortgage loans receivable, net of allowance of $3 and $3, respectively
    159       160  
Total real estate investments
    1,502,782       1,472,575  
Other assets
               
Cash and cash equivalents
    47,790       33,244  
Restricted cash
    36,500       0  
Marketable securities – available-for-sale
    420       420  
Receivable arising from straight-lining of rents, net of allowance of $900 and $842, respectively
    17,102       16,012  
Accounts receivable, net of allowance of $288 and $286, respectively
    5,259       2,738  
Real estate deposits
    978       88  
Prepaid and other assets
    1,903       1,051  
Intangible assets, net of accumulated amortization of $51,648 and $44,887, respectively
    52,797       52,173  
Tax, insurance, and other escrow
    10,044       7,261  
Property and equipment, net of accumulated depreciation of $843 and $957, respectively
    1,332       1,015  
Goodwill
    1,392       1,392  
Deferred charges and leasing costs, net of accumulated amortization of $13,072 and $11,010, respectively
    17,637       17,122  
TOTAL ASSETS
  $ 1,695,936     $ 1,605,091  
                 
LIABILITIES AND EQUITY
               
LIABILITIES
               
Accounts payable and accrued expenses
  $ 36,453     $ 32,773  
Revolving lines of credit
    6,579       5,500  
Mortgages payable
    1,091,945       1,070,158  
Other
    1,368       1,516  
TOTAL LIABILITIES
    1,136,345       1,109,947  
COMMITMENTS AND CONTINGENCIES
               
REDEEMABLE NONCONTROLLING INTERESTS –
CONSOLIDATED REAL ESTATE ENTITIES
    1,765       1,737  
EQUITY
               
Investors Real Estate Trust shareholders’ equity
               
Preferred Shares of Beneficial Interest (Cumulative redeemable preferred shares, no par value, 1,150,000 shares issued and outstanding at January 31, 2010 and April 30, 2009, aggregate liquidation preference of $28,750,000)
    27,317       27,317  
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 73,965,593 shares issued and outstanding at January 31, 2010, and 60,304,154 shares issued and outstanding at April 30, 2009)
    569,439       461,648  
Accumulated distributions in excess of net income
    (189,340 )     (155,956 )
Total Investors Real Estate Trust shareholders’ equity
    407,416       333,009  
Noncontrolling interests – Operating Partnership (20,852,895 units at January 31, 2010 and 20,838,197 units at April 30, 2009)
    139,448       148,199  
Noncontrolling interests – consolidated real estate entities
    10,962       12,199  
Total equity
    557,826       493,407  
TOTAL LIABILITIES AND EQUITY
  $ 1,695,936     $ 1,605,091  


 
v

 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
for the three and nine months ended January 31, 2010 and 2009


 
   
Three Months Ended
January 31
   
Nine Months Ended
January 31
 
   
(in thousands, except per share data)
 
   
2010
   
2009
   
2010
   
2009
 
REVENUE
                       
Real estate rentals
  $ 49,161     $ 49,061     $ 146,783     $ 145,575  
Tenant reimbursement
    10,969       11,873       33,764       33,778  
TOTAL REVENUE
    60,130       60,934       180,547       179,353  
EXPENSES
                               
Interest
    17,447       17,341       52,048       51,307  
Depreciation/amortization related to real estate investments
    14,486       14,023       42,986       40,821  
Utilities
    4,577       4,961       13,123       14,002  
Maintenance
    7,584       7,672       21,407       21,256  
Real estate taxes
    7,868       7,549       23,763       22,406  
Insurance
    982       734       2,910       2,238  
Property management expenses
    4,998       4,983       13,707       13,754  
Administrative expenses
    1,683       1,213       4,404       3,569  
Advisory and trustee services
    107       123       371       337  
Other expenses
    536       313       1,468       1,157  
Amortization related to non-real estate investments
    592       527       1,716       1,455  
Impairment of real estate investments
    818       0       1,678       0  
TOTAL EXPENSES
    61,678       59,439       179,581       172,302  
Gain on involuntary conversion
    1,660       0       1,660       0  
Interest income
    140       123       268       556  
Other income
    112       29       239       132  
Income before gain on sale of other investments
    364       1,647       3,133       7,739  
Gain on sale of other investments
    0       0       0       54  
NET INCOME
    364       1,647       3,133       7,793  
Net loss (income) attributable to noncontrolling interests – Operating Partnership
    39       (284 )     (381 )     (1,631 )
Net loss attributable to noncontrolling interests – consolidated real estate entities
    49       15       2       97  
Net income attributable to Investors Real Estate Trust
    452       1,378       2,754       6,259  
Dividends to preferred shareholders
    (593 )     (593 )     (1,779 )     (1,779 )
NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS
  $ (141 )   $ 785     $ 975     $ 4,480  
NET INCOME PER COMMON SHARE – BASIC AND DILUTED
  $ .00     $ .02     $ .02     $ .08  

 

 
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 nine months ended January 31, 2010 and 2009


 
 
(in thousands, except per share amounts)
 
Three Months Ended January 31,
2010
 
2009
 
 
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
  $ 452                 $ 1,378              
Less dividends to preferred shareholders
    (593 )                 (593 )            
Net (loss) income available to common shareholders
    (141 )     73,607     $ .00       785       58,832     $ .02  
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
    (39 )     20,909               284       21,206          
Depreciation and amortization(1)
    14,865                       14,454                  
Funds from operations applicable to common shares
and Units
  $ 14,685       94,516     $ .16       15,523       80,038     $ .19  

 
(in thousands, except per share amounts)
 
Nine Months Ended January 31,
2010
 
2009
 
 
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
  $ 2,754                   6,259              
Less dividends to preferred shareholders
    (1,779 )                 (1,779 )            
Net income available to common shareholders
    975       67,375     $ .02       4,480       58,373     $ .08  
Adjustments:
                                               
Noncontrolling interest – Operating Partnership
    381       20,909               1,631       21,269          
Depreciation and amortization(4)
    44,390                       41,935                  
Gain on depreciable property sales
    0                       (54 )                
Funds from operations applicable to common shares
and Units(5)
  $ 45,746       88,284     $ .52       47,992       79,642     $ .60  

(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 $15,078 and $14,550, less corporate-related depreciation and amortization on office equipment and other assets of $213 and $96, for the three months ended January 31, 2010 and 2009, 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 $44,702 and $42,276, less corporate-related depreciation and  amortization on office equipment and other assets of $312 and $341, for the nine months ended January 31, 2010 and 2009, respectively.
(5)
In accordance with SEC and NAREIT guidance, IRET does not exclude impairment write-downs from FFO (that is, impairment charges are not added back to GAAP net income in calculating FFO).  IRET recorded impairment charges of $818 and $1,678 for the three and nine month periods ended January 31, 2010, respectively.  If these impairment charges are excluded from the Company’s calculation of FFO, the Company’s FFO per share and unit would increase by $.01 and $.02 respectively for the three and nine month periods ended January 31, 2010, to $.17 and $.54, respectively.

 
vii

 

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, 2010 and 2009
 
 
(in thousands)
 
Three Months Ended January 31, 2010
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 19,060     $ 20,303     $ 14,223     $ 3,230     $ 3,314     $ 60,130  
Real estate expenses
    9,860       9,233       4,481       1,073       1,362       26,009  
Gain on involuntary conversion
    1,660       0       0       0       0       1,660  
Net operating income
  $ 10,860     $ 11,070     $ 9,742     $ 2,157     $ 1,952       35,781  
Interest
                                            (17,447 )
Depreciation/amortization
                                            (15,078 )
Administrative, advisory and trustee fees
                                      (1,790 )
Other expenses
                                            (536 )
Impairment of real estate investment
                                            (818 )
Other income
                                            252  
Net income
    $ 364  

 
(in thousands)
 
Three Months Ended January 31, 2009
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 19,394     $ 20,793     $ 13,346     $ 3,429     $ 3,972     $ 60,934  
Real estate expenses
    9,406       9,548       4,435       885       1,625       25,899  
Net operating income
  $ 9,988     $ 11,245     $ 8,911     $ 2,544     $ 2,347       35,035  
Interest
                                            (17,341 )
Depreciation/amortization
                                            (14,550 )
Administrative, advisory and trustee fees
                                      (1,336 )
Other expenses
                                            (313 )
Other income
                                            152  
Net income
    $ 1,647  
 
 
(in thousands)
 
Nine Months Ended January 31, 2010
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 57,399     $ 61,952     $ 41,172     $ 9,964     $ 10,060     $ 180,547  
Real estate expenses
    28,233       27,766       12,135       3,226       3,550       74,910  
Gain on involuntary conversion
    1,660       0       0       0       0       1,660  
Net operating income
  $ 30,826     $ 34,186     $ 29,037     $ 6,738     $ 6,510       107,297  
Interest
                                            (52,048 )
Depreciation/amortization
                                            (44,702 )
Administrative, advisory and trustee fees
                                      (4,775 )
Other expenses
                                            (1,468 )
Impairment of real estate investment
                                            (1,678 )
Other income
                                            507  
Net income
    $ 3,133  
 
 
(in thousands)
 
Nine Months Ended January 31, 2009
Multi-Family
Residential
   
Commercial-
Office
   
Commercial-
Medical
   
Commercial-
Industrial
   
Commercial-
Retail
   
Total
 
                                     
Real estate revenue
  $ 57,397     $ 62,321     $ 39,172     $ 9,500     $ 10,963     $ 179,353  
Real estate expenses
    27,060       28,194       12,061       2,420       3,921       73,656  
Net operating income
  $ 30,337     $ 34,127     $ 27,111     $ 7,080     $ 7,042       105,697  
Interest
                                            (51,307 )
Depreciation/amortization
                                            (42,276 )
Administrative, advisory and trustee fees
                                      (3,906 )
Other expenses
                                            (1,157 )
Other income
                                            688  
Gain on sale of other investments
                                            54  
Net income
    $ 7,793  

 
viii