Attached files
Exhibit 99.1
News Release
FOR IMMEDIATE RELEASE
DUKE REALTY REPORTS
SECOND QUARTER 2011 RESULTS
Improved Operating and Capital Metrics
Continued Progress on Asset Repositioning Strategy
Core FFO per share of $0.29
(INDIANAPOLIS, July 27, 2011) – Duke Realty Corporation (NYSE: DRE), a leading industrial, suburban and medical office property REIT, today reported results for the second quarter 2011.
“During the second quarter, we continued to make meaningful progress in furthering our strategy as measured by the overall improvement in several of our key operating and capital metrics and continued repositioning of our assets” said Dennis D. Oklak, Chairman and Chief Executive Officer. “Core FFO was $0.29 per share, which was $0.01 per share better than the first quarter of 2011. Total portfolio occupancy increased to 89.3 percent, our highest level since 2005. We completed over 8.1 million square feet of leases during the quarter, many of which were new leases executed to backfill spaces with expiring leases, and we achieved same-property net operating income growth of 1.5% as compared to the twelve months ended June 30, 2010. We are pleased with our results and remain focused on demonstrating continued success in achieving our strategy.”
Quarterly Highlights
| • | Core Funds from Operations per diluted share (“Core FFO”) and Funds from Operations per diluted share (“FFO”), as defined by the National Association of Real Estate Investment Trusts (“NAREIT”), were each $0.29 for the quarter. |
Duke Realty Reports Second Quarter 2011 Results
July 27, 2011
Page 2 of 7
| • | Strong operating metrics and performance: |
| ¡ | Overall portfolio occupancy of 89.3 percent, and bulk industrial occupancy of 90.6 percent, on June 30, 2011; |
| ¡ | 8.1 million square feet of leases completed during the quarter; |
| ¡ | Same-property net operating income growth of 1.5 percent for the twelve months ended June 30, 2011, and 0.5 percent for the three months ended June 30, 2011, as compared to the periods ended June 30, 2010. |
| • | Executing on asset and capital strategies: |
| ¡ | $116 million of acquisitions during the quarter; |
| ¡ | $62 million of dispositions during the quarter; |
| ¡ | Cash-on-hand of $117.6 million on June 30, 2011 with no balance outstanding on our line of credit. |
Financial Performance
| • | Core FFO for the second quarter of both 2011 and 2010 of $0.29 per share. A reconciliation of FFO as defined by NAREIT to Core FFO is included in the financial tables included in this release. |
| • | Improvement of net loss per diluted share (“EPS”) from a loss of $0.19 for the second quarter of 2010 to a loss of $0.12 for the same quarter in 2011. The improvement in the second quarter of 2011, as compared to the same period in 2010, was primarily attributable to $20.3 million ($0.08 per share) of losses on debt repurchases, and adjustments related to the repurchase of preferred stock, during the second quarter of 2010. |
Operating Performance Highlights
| • | Increase in overall portfolio occupancy, including projects under development, to 89.3 percent on June 30, 2011, compared to 88.9 percent on March 31, 2011. |
| • | Occupancy in the bulk distribution portfolio on June 30, 2011 of 90.6 percent, up from 90.2 percent on March 31, 2011. We executed over 4.0 million square feet of new industrial leases during the quarter to more than offset the effects of expected expirations of both temporary and longer-term leases, resulting in the overall increase in occupancy. |
| • | Improved occupancy in the medical office portfolio to 85.9 percent and maintained steady occupancy in the suburban office portfolio at 85.4 percent. |
Duke Realty Reports Second Quarter 2011 Results
July 27, 2011
Page 3 of 7
| • | Tenant retention for the quarter of approximately 61 percent. While our tenant retention rate decreased as a result of anticipated lease terminations, we were able to backfill the space with 4.6 million square feet of new leases resulting in the overall increase in occupancy. |
| • | Same-property net operating income growth was 1.5 percent for the twelve months ended June 30, 2011, and 0.5 percent for the three months ended June 30, 2011, as compared to the periods ended June 30, 2010. This positive same-property performance was driven mainly by increased occupancy and the expiration of free rent periods. |
Real Estate Investment Activity
Dispositions
Proceeds from property dispositions totaled $62.5 million during the quarter, including a property built pursuant to a take-out agreement. The dispositions comprised over 1.4 million square feet and were 74 percent leased.
Acquisitions
Consistent with our asset repositioning strategy, during the quarter we acquired $116.4 million of mainly class A industrial buildings in major distribution markets as follows:
| • | The final three industrial buildings from our previously announced South Florida portfolio acquisition; |
| • | A 323,000 square foot industrial building located in Lynwood, CA that was 100 percent leased to a single tenant; |
| • | A 329,000 square foot industrial building that was 48 percent occupied and located in Savannah, GA within close proximity to the port; |
| • | A 604,000 square foot industrial building located in Phoenix, AZ that was 54 percent occupied. |
Duke Realty Reports Second Quarter 2011 Results
July 27, 2011
Page 4 of 7
Development
Wholly Owned Properties
| • | Our wholly-owned development projects under construction on June 30, 2011 consisted of five medical office projects totaling 308,000 square feet and one 1.3 million square foot bulk industrial building. These projects were 94 percent pre-leased in the aggregate. |
| • | During the quarter, a 300,000 square foot industrial building located in Houston, TX that was 73 percent leased and a 40,000 square foot medical office building located in Atlanta, GA that was 52 percent leased were placed in service. |
Joint Venture Properties
| • | One joint venture development project in Phoenix, AZ was started during the quarter. The project is a 405,000 square foot expansion of an existing industrial building that was 100 percent leased to a single tenant. |
| • | During the quarter, the 406,000 square foot industrial building expansion located in Indianapolis, IN was placed into service. The asset was 100 percent leased. |
2011 Earnings Guidance
We reaffirmed Core FFO guidance for 2011 of $1.06 to $1.18.
Duke Realty Reports Second Quarter 2011 Results
July 27, 2011
Page 5 of 7
Dividends Declared
Our board of directors declared a quarterly cash dividend on our common stock of $0.17 per share, or $0.68 per share on an annualized basis. The second quarter dividend will be payable August 31, 2011 to shareholders of record on August 17, 2011.
The board also declared the following dividends on our outstanding preferred stock:
| Class |
NYSE Symbol |
Quarterly Amount/Share |
Record Date |
Payment Date | ||||
| Series J |
DREPRJ | $0.414063 | August 17, 2011 | August 31, 2011 | ||||
| Series K |
DREPRK | $0.406250 | August 17, 2011 | August 31, 2011 | ||||
| Series L |
DREPRL | $0.412500 | August 17, 2011 | August 31, 2011 | ||||
| Series M |
DREPRM | $0.434375 | September 16, 2011 | September 30, 2011 | ||||
| Series O |
DREPRO | $0.523438 | September 16, 2011 | September 30, 2011 | ||||
Information Regarding FFO
The company computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as net income (loss) excluding gains (losses) on sales of depreciable property and extraordinary items (computed in accordance with generally accepted accounting principles (“GAAP”)), plus real estate-related depreciation and amortization, and after similar adjustments for unconsolidated joint ventures. The company believes FFO to be most directly comparable to net income as defined by GAAP. The company believes that FFO is an operating measure and should be examined in conjunction with net income (as defined by GAAP) as presented in the financial statements accompanying this release. FFO neither represents a measure of liquidity, nor is it indicative of funds available for the company’s cash needs, including its ability to make cash distributions to shareholders. A reconciliation of net income and net income per share, as defined by GAAP, to FFO, as defined by NAREIT, is included in the financial tables accompanying this release.
For information purposes, the company also provides FFO adjusted for certain items that are generally non-cash in nature and that materially distort the comparative measurement of company performance over time (“Core FFO”). The adjustments include impairment charges, tax expenses or benefit related to (i) changes in deferred tax asset valuation allowances, (ii) changes in tax exposure accruals that were established as the result of the adoption of new accounting principles, or (iii) taxable income (loss) related to other items excluded from FFO or Core FFO (collectively referred to as “other income tax
Duke Realty Reports Second Quarter 2011 Results
July 27, 2011
Page 6 of 7
items”), gains (losses) on debt transactions, adjustments on the repurchase of preferred stock and gains (losses) on and related costs of acquisitions. Although the calculation of Core FFO differs from NAREIT’s definition of FFO and may not be comparable to that of other REITs and real estate companies, the company believes it provides a meaningful supplemental measure of its operating performance. A reconciliation of FFO as defined by NAREIT to Core FFO is included in the financial tables accompanying this release.
About Duke Realty Corporation
Duke Realty Corporation owns and operates approximately 141 million rentable square feet of industrial and office assets, including medical office, in 18 major U.S. cities. Duke Realty Corporation is publicly traded on the NYSE under the symbol DRE and is listed on the S&P MidCap 400 Index. More information about Duke Realty Corporation is available at www.dukerealty.com.
Second Quarter Earnings Call and Supplemental Information
Duke Realty Corporation is hosting a conference call tomorrow, July 28, 2011, at 3:00 p.m. EDT to discuss its second quarter operating results. All investors and other interested parties are invited to listen to the call. Access is available through the Investor Relations section of the company’s Web site.
A copy of the company’s supplemental information will be available by 6:00 p.m. EDT today through the Investor Relations section of the company’s website.
Cautionary Notice Regarding Forward-Looking Statements
This news release may contain forward-looking statements within the meaning of the federal securities laws. All statements, other than statements of historical facts, including, among others, statements regarding the company’s future financial position, future dividends, and future performance, are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of the company, members of its management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “should,” or similar expressions. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that actual results may differ materially from those contemplated by such forward-looking statements. Many of these factors are beyond the company’s abilities to control or predict. Such factors include, but are not limited to, (i) general adverse economic and local real estate conditions; (ii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or a general downturn in their business; (iii) financing risks, such as the inability to obtain equity, debt or other sources of financing or refinancing on favorable terms, if at all; (iv) the company’s ability to raise capital by selling its assets; (v) changes in governmental laws and regulations; (vi) the level and volatility of interest rates and foreign currency exchange rates; (vii) valuation of joint venture investments, (viii) valuation of marketable securities and other investments; (ix) increases in
Duke Realty Reports Second Quarter 2011 Results
July 27, 2011
Page 7 of 7
operating costs; (x) changes in the dividend policy for the company’s common stock; (xi) the reduction in the company’s income in the event of multiple lease terminations by tenants; and (xii) impairment charges. Additional information concerning factors that could cause actual results to differ materially from those forward-looking statements is contained from time to time in the company’s filings with the Securities and Exchange Commission. The company refers you to the section entitled “Risk Factors” contained in the company’s Annual Report on Form 10-K for the year ended December 31, 2010. Copies of each filing may be obtained from the company or the Securities and Exchange Commission.
The risks included here are not exhaustive and undue reliance should not be placed on any forward-looking statements, which are based on current expectations. All written and oral forward-looking statements attributable to the company, its management, or persons acting on their behalf are qualified in their entirety by these cautionary statements. Further, forward-looking statements speak only as of the date they are made, and the company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time unless otherwise required by law.
Contact Information:
Media:
Jim Bremner
317.808.6920
jim.bremner@dukerealty.com
Investors:
Christie Kelly
317.808.6065
christie.kelly@dukerealty.com
Duke Realty Corporation
Statement of Operations
June 30, 2011
(In thousands, except per share amounts)
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| Revenues: |
||||||||||||||||
| Rental and related revenue |
$227,708 | $205,588 | $467,744 | $417,084 | ||||||||||||
| General contractor and service fee revenue |
135,362 | 168,398 | 281,909 | 282,039 | ||||||||||||
| 363,070 | 373,986 | 749,653 | 699,123 | |||||||||||||
| Expenses: |
||||||||||||||||
| Rental expenses |
47,153 | 45,446 | 103,939 | 96,575 | ||||||||||||
| Real estate taxes |
33,647 | 27,489 | 68,591 | 55,915 | ||||||||||||
| General contractor and other services expenses |
122,969 | 160,617 | 258,633 | 267,779 | ||||||||||||
| Depreciation and amortization |
100,058 | 78,956 | 194,743 | 159,481 | ||||||||||||
| 303,827 | 312,508 | 625,906 | 579,750 | |||||||||||||
| Other operating activities |
||||||||||||||||
| Equity in earnings of unconsolidated companies |
1,713 | 2,016 | 2,786 | 6,945 | ||||||||||||
| Gain on sale of properties |
493 | 4,973 | 68,348 | 7,042 | ||||||||||||
| Undeveloped land carrying costs |
(2,453 | ) | (2,542 | ) | (4,762 | ) | (4,793 | ) | ||||||||
| Impairment charges |
– | (7,974 | ) | – | (7,974 | ) | ||||||||||
| Other operating expenses |
(26 | ) | (145 | ) | (111 | ) | (422 | ) | ||||||||
| General and administrative expense |
(8,541 | ) | (9,151 | ) | (19,738 | ) | (22,695 | ) | ||||||||
| (8,814 | ) | (12,823 | ) | 46,523 | (21,897 | ) | ||||||||||
| Operating income |
50,429 | 48,655 | 170,270 | 97,476 | ||||||||||||
| Other income (expense) |
||||||||||||||||
| Interest and other income, net |
284 | 204 | 371 | 355 | ||||||||||||
| Interest expense |
(66,846 | ) | (58,044 | ) | (132,950 | ) | (114,300 | ) | ||||||||
| Loss on debt transactions |
– | (15,773 | ) | – | (16,127 | ) | ||||||||||
| Acquisition costs |
(594 | ) | – | (1,183 | ) | – | ||||||||||
| Income (loss) from continuing operations before income taxes |
(16,727 | ) | (24,958 | ) | 36,508 | (32,596 | ) | |||||||||
| Discontinued operations: |
||||||||||||||||
| Income before gain on sales |
157 | 1,240 | 107 | 1,748 | ||||||||||||
| Gain on sale of depreciable properties |
2,712 | 3,078 | 14,316 | 12,856 | ||||||||||||
| Income from discontinued operations |
2,869 | 4,318 | 14,423 | 14,604 | ||||||||||||
| Net income (loss) |
(13,858 | ) | (20,640 | ) | 50,931 | (17,992 | ) | |||||||||
| Dividends on preferred shares |
(15,974 | ) | (18,363 | ) | (31,948 | ) | (36,726 | ) | ||||||||
| Loss on repurchase of preferred shares |
– | (4,492 | ) | (163 | ) | (4,492 | ) | |||||||||
| Net (income) loss attributable to noncontrolling interests |
790 | 1,104 | (293 | ) | 1,555 | |||||||||||
| Net income (loss) attributable to common shareholders |
($29,042 | ) | ($42,391 | ) | $18,527 | ($57,655 | ) | |||||||||
| Basic net income (loss) per common share: |
||||||||||||||||
| Continuing operations attributable to common shareholders |
($0.13 | ) | ($0.21 | ) | $0.01 | ($0.32 | ) | |||||||||
| Discontinued operations attributable to common shareholders |
$0.01 | $0.02 | $0.06 | $0.06 | ||||||||||||
| Total |
($0.12 | ) | ($0.19 | ) | $0.07 | ($0.26 | ) | |||||||||
| Diluted net income (loss) per common share: |
||||||||||||||||
| Continuing operations attributable to common shareholders |
($0.13 | ) | ($0.21 | ) | $0.01 | ($0.32 | ) | |||||||||
| Discontinued operations attributable to common shareholders |
$0.01 | $0.02 | $0.06 | $0.06 | ||||||||||||
| Total |
($0.12 | ) | ($0.19 | ) | $0.07 | ($0.26 | ) | |||||||||
Duke Realty Corporation
Statement of Funds From Operations
June 30, 2011
(In thousands, except per share amounts)
| Three Months Ended June 30, (Unaudited) |
||||||||||||||||||||||||||
| 2011 | 2010 | |||||||||||||||||||||||||
| Amount | Wtd. Avg. Shares |
Per Share |
Amount | Wtd. Avg. Shares |
Per Share |
|||||||||||||||||||||
| Net Loss Attributable to Common Shares |
($29,042 | ) | ($42,391 | ) | ||||||||||||||||||||||
| Less: Dividends on share based awards expected to vest |
(806 | ) | (505 | ) | ||||||||||||||||||||||
| Net Loss Per Common Share- Basic |
(29,848 | ) | 252,640 | ($0.12 | ) | (42,896 | ) | 227,082 | ($0.19 | ) | ||||||||||||||||
| Add back: |
||||||||||||||||||||||||||
| Noncontrolling interest in earnings of unitholders |
– | – | ||||||||||||||||||||||||
| Other potentially dilutive securities |
||||||||||||||||||||||||||
| Net Loss Per Common Share- Diluted |
($29,848 | ) | 252,640 | ($0.12 | ) | ($42,896 | ) | 227,082 | ($0.19 | ) | ||||||||||||||||
| Reconciliation to Funds From Operations ("FFO") |
||||||||||||||||||||||||||
| Net Loss Attributable to Common Shares |
($29,042 | ) | 252,640 | ($42,391 | ) | 227,082 | ||||||||||||||||||||
| Adjustments: |
||||||||||||||||||||||||||
| Depreciation and amortization |
100,113 | 82,005 | ||||||||||||||||||||||||
| Company share of joint venture depreciation and amortization |
8,639 | 10,372 | ||||||||||||||||||||||||
| Earnings from depreciable property sales-wholly owned, discontinued operations |
(2,712 | ) | (3,078 | ) | ||||||||||||||||||||||
| Earnings from depreciable property sales-wholly owned, continuing operations |
(493 | ) | (4,973 | ) | ||||||||||||||||||||||
| Earnings from depreciable property sales-JV |
– | (4 | ) | |||||||||||||||||||||||
| Noncontrolling interest share of adjustments |
(2,802 | ) | (2,315 | ) | ||||||||||||||||||||||
| Funds From Operations- Basic |
73,703 | 252,640 | $0.29 | 39,616 | 227,082 | $0.17 | ||||||||||||||||||||
| Noncontrolling interest in loss of unitholders |
(706 | ) | 7,209 | (1,212 | ) | 6,404 | ||||||||||||||||||||
| Noncontrolling interest share of adjustments |
2,802 | 2,315 | ||||||||||||||||||||||||
| Other potentially dilutive securities |
3,364 | 2,615 | ||||||||||||||||||||||||
| Funds From Operations- Diluted |
$75,799 | 263,213 | $0.29 | $40,719 | 236,101 | $0.17 | ||||||||||||||||||||
| Loss on debt transactions |
– | 15,773 | ||||||||||||||||||||||||
| Adjustments for repurchase of preferred shares |
– | 4,492 | ||||||||||||||||||||||||
| Impairment charges and acquisition costs |
594 | 7,974 | ||||||||||||||||||||||||
| Core Funds From Operations- Diluted |
$76,393 | 263,213 | $0.29 | $68,958 | 236,101 | $0.29 | ||||||||||||||||||||
| Six Months Ended June 30, (Unaudited) |
||||||||||||||||||||||||||
| 2011 | 2010 | |||||||||||||||||||||||||
| Amount | Wtd. Avg. Shares |
Per Share |
Amount | Wtd. Avg. Shares |
Per Share |
|||||||||||||||||||||
| Net Income (Loss) Attributable to Common Shares |
$18,527 | ($57,655 | ) | |||||||||||||||||||||||
| Less: Dividends on share based awards expected to vest |
(1,605 | ) | (1,005 | ) | ||||||||||||||||||||||
| Net Income (Loss) Per Common Share- Basic |
16,922 | 252,524 | $0.07 | (58,660 | ) | 225,625 | ($0.26 | ) | ||||||||||||||||||
| Add back: |
||||||||||||||||||||||||||
| Noncontrolling interest in earnings of unitholders |
499 | 6,798 | – | – | ||||||||||||||||||||||
| Other potentially dilutive securities |
68 | – | ||||||||||||||||||||||||
| Net Income (Loss) Per Common Share- Diluted |
$17,421 | 259,390 | $0.07 | ($58,660 | ) | 225,625 | ($0.26 | ) | ||||||||||||||||||
| Reconciliation to Funds From Operations ("FFO") |
||||||||||||||||||||||||||
| Net Income (Loss) Attributable to Common Shares |
$18,527 | 252,524 | ($57,655 | ) | 225,625 | |||||||||||||||||||||
| Adjustments: |
||||||||||||||||||||||||||
| Depreciation and amortization |
195,094 | 166,173 | ||||||||||||||||||||||||
| Company share of joint venture depreciation and amortization |
16,267 | 19,935 | ||||||||||||||||||||||||
| Earnings from depreciable property sales-wholly owned, discontinued operations |
(14,316 | ) | (12,856 | ) | ||||||||||||||||||||||
| Earnings from depreciable property sales-wholly owned, continuing operations |
(68,348 | ) | (7,042 | ) | ||||||||||||||||||||||
| Earnings from depreciable property sales-JV |
(91 | ) | (2,308 | ) | ||||||||||||||||||||||
| Noncontrolling interest share of adjustments |
(3,371 | ) | (4,593 | ) | ||||||||||||||||||||||
| Funds From Operations- Basic |
143,762 | 252,524 | $0.57 | 101,654 | 225,625 | $0.45 | ||||||||||||||||||||
| Noncontrolling interest in income (loss) of unitholders |
499 | 6,798 | (1,661 | ) | 6,505 | |||||||||||||||||||||
| Noncontrolling interest share of adjustments |
3,371 | 4,593 | ||||||||||||||||||||||||
| Other potentially dilutive securities |
3,276 | 2,552 | ||||||||||||||||||||||||
| Funds From Operations- Diluted |
$147,632 | 262,598 | $0.56 | $104,586 | 234,682 | $0.45 | ||||||||||||||||||||
| Loss on debt transactions |
– | 16,127 | ||||||||||||||||||||||||
| Adjustments for repurchase of preferred shares |
163 | 4,492 | ||||||||||||||||||||||||
| Impairment charges and acquisition costs |
1,183 | 7,974 | ||||||||||||||||||||||||
| Core Funds From Operations- Diluted |
$148,978 | 262,598 | $0.57 | $133,179 | 234,682 | $0.57 | ||||||||||||||||||||
Duke Realty Corporation
Balance Sheet
June 30, 2011
(In thousands, except per share amounts)
| June 30, 2011 |
December 31, 2010 |
|||||||
| ASSETS: |
||||||||
| Rental Property |
$6,802,628 | $7,032,889 | ||||||
| Less: Accumulated Depreciation |
(1,381,919 | ) | (1,406,437 | ) | ||||
| Construction in Progress |
70,424 | 61,776 | ||||||
| Undeveloped Land |
617,470 | 625,353 | ||||||
| Net Real Estate Investments |
6,108,603 | 6,313,581 | ||||||
| Cash |
117,645 | 18,384 | ||||||
| Accounts Receivable |
24,741 | 23,478 | ||||||
| Straight-line Rents Receivable |
136,171 | 135,294 | ||||||
| Receivables on Construction Contracts |
48,263 | 7,564 | ||||||
| Investments in and Advances to Unconsolidated Companies |
365,323 | 367,445 | ||||||
| Deferred Financing Costs, Net |
42,223 | 46,320 | ||||||
| Deferred Leasing and Other Costs, Net |
497,174 | 545,787 | ||||||
| Escrow Deposits and Other Assets |
186,942 | 186,423 | ||||||
| Total Assets |
$7,527,085 | $7,644,276 | ||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY: |
||||||||
| Secured Debt |
$1,187,044 | $1,065,628 | ||||||
| Unsecured Notes |
2,906,154 | 2,948,405 | ||||||
| Unsecured Lines of Credit |
18,329 | 193,046 | ||||||
| Construction Payables and Amounts due Subcontractors |
67,757 | 44,892 | ||||||
| Accrued Real Estate Taxes |
102,695 | 91,502 | ||||||
| Accrued Interest |
62,046 | 62,407 | ||||||
| Accrued Expenses |
38,561 | 63,175 | ||||||
| Other Liabilities |
136,336 | 130,711 | ||||||
| Tenant Security Deposits and Prepaid Rents |
53,391 | 54,607 | ||||||
| Total Liabilities |
4,572,313 | 4,654,373 | ||||||
| Preferred Stock |
902,540 | 904,540 | ||||||
| Common Stock and Additional Paid-in Capital |
3,585,500 | 3,576,242 | ||||||
| Accumulated Other Comprehensive Income (Loss) |
56 | (1,432 | ) | |||||
| Distributions in Excess of Net Income |
(1,602,634 | ) | (1,533,740 | ) | ||||
| Total Shareholders' Equity |
2,885,462 | 2,945,610 | ||||||
| Non-controlling Interest |
69,310 | 44,293 | ||||||
| Total Liabilities and Equity |
$7,527,085 | $7,644,276 | ||||||