Attached files
file | filename |
---|---|
EX-31.2 - EXHIBIT 31.2 - CENTERSPACE | ex31_2.htm |
EX-32.2 - EXHIBIT 32.2 - CENTERSPACE | ex32_2.htm |
EX-31.1 - EXHIBIT 31.1 - CENTERSPACE | ex31_1.htm |
EX-32.1 - EXHIBIT 32.1 - CENTERSPACE | ex32_1.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended January 31, 2016
or
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ____________ to ____________
Commission File Number 001-35624
INVESTORS REAL ESTATE TRUST
(Exact name of registrant as specified in its charter)
North Dakota
|
45-0311232
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
1400 31st Avenue SW, Suite 60
Post Office Box 1988
Minot, ND 58702-1988
(Address of principal executive offices) (Zip code)
(701) 837-4738
(Registrant’s telephone number, including area code)
N/A
(Former name, former address, and former fiscal year, if changed since last report.)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to the filing requirements for at least the past 90 days.
Yes ☑
|
No ☐
|
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ☑
|
No ☐
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☑
|
Accelerated filer ☐
|
|
Non-accelerated filer ☐
|
Smaller Reporting Company ☐
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐
|
No ☑
|
The number of common shares of beneficial interest outstanding as of March 3, 2016, was 121,054,247.
Page
|
|
Part I. Financial Information
|
|
3 | |
3 | |
4 | |
5 | |
6 | |
8 | |
29 | |
50 | |
51 | |
Part II. Other Information
|
|
52 | |
52 | |
52 | |
52 | |
53 | |
53 | |
53 | |
55 |
PART I
INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
(in thousands, except share data)
|
||||||||
January 31, 2016
|
April 30, 2015
|
|||||||
ASSETS
|
||||||||
Real estate investments
|
||||||||
Property owned
|
$
|
1,801,019
|
$
|
1,546,367
|
||||
Less accumulated depreciation
|
(346,895
|
)
|
(313,308
|
)
|
||||
1,454,124
|
1,233,059
|
|||||||
Development in progress
|
78,341
|
153,994
|
||||||
Unimproved land
|
22,304
|
25,827
|
||||||
Total real estate investments
|
1,554,769
|
1,412,880
|
||||||
Assets held for sale
|
22,064
|
463,103
|
||||||
Cash and cash equivalents
|
47,117
|
48,970
|
||||||
Other investments
|
50
|
329
|
||||||
Receivable arising from straight-lining of rents, net of allowance of $766 and $718, respectively
|
16,778
|
15,617
|
||||||
Accounts receivable, net of allowance of $163 and $438, respectively
|
5,118
|
2,865
|
||||||
Real estate deposits
|
1,250
|
2,489
|
||||||
Prepaid and other assets
|
3,943
|
3,174
|
||||||
Intangible assets, net of accumulated amortization of $21,214 and $19,610, respectively
|
23,913
|
26,213
|
||||||
Tax, insurance, and other escrow
|
7,834
|
10,073
|
||||||
Property and equipment, net of accumulated depreciation of $1,116 and $1,464, respectively
|
1,442
|
1,542
|
||||||
Goodwill
|
1,715
|
1,718
|
||||||
Deferred charges and leasing costs, net of accumulated amortization of $9,078 and $8,077, respectively
|
9,816
|
8,864
|
||||||
TOTAL ASSETS
|
$
|
1,695,809
|
$
|
1,997,837
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
||||||||
LIABILITIES
|
||||||||
Liabilities held for sale
|
$
|
11,449
|
$
|
321,393
|
||||
Accounts payable and accrued expenses
|
48,778
|
56,399
|
||||||
Revolving line of credit
|
17,500
|
60,500
|
||||||
Mortgages payable
|
761,645
|
668,112
|
||||||
Construction debt and other
|
140,264
|
144,111
|
||||||
TOTAL LIABILITIES
|
979,636
|
1,250,515
|
||||||
COMMITMENTS AND CONTINGENCIES (NOTE 6)
|
||||||||
REDEEMABLE NONCONTROLLING INTERESTS – CONSOLIDATED REAL ESTATE ENTITIES
|
7,244
|
6,368
|
||||||
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, 2016 and April 30, 2015, 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 shares issued and outstanding at January 31, 2016 and April 30, 2015, aggregate liquidation preference of $115,000,000)
|
111,357
|
111,357
|
||||||
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 121,033,647 shares issued and outstanding at January 31, 2016, and 124,455,624 shares issued and outstanding at April 30, 2015)
|
924,658
|
951,868
|
||||||
Accumulated distributions in excess of net income
|
(434,388
|
)
|
(438,432
|
)
|
||||
Total Investors Real Estate Trust shareholders’ equity
|
628,944
|
652,110
|
||||||
Noncontrolling interests – Operating Partnership (13,863,575 units at January 31, 2016 and 13,999,725 units at April 30, 2015)
|
58,254
|
58,325
|
||||||
Noncontrolling interests – consolidated real estate entities
|
21,731
|
30,519
|
||||||
Total equity
|
708,929
|
740,954
|
||||||
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
$
|
1,695,809
|
$
|
1,997,837
|
See accompanying Notes to Condensed Consolidated Financial Statements.
INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
for the three and nine months ended January 31, 2016 and 2015
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended
January 31
|
Nine Months Ended
January 31
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
REVENUE
|
||||||||||||||||
Real estate rentals
|
$
|
50,277
|
$
|
46,753
|
$
|
142,526
|
$
|
135,621
|
||||||||
Tenant reimbursement
|
4,492
|
5,223
|
13,466
|
15,122
|
||||||||||||
TRS senior housing revenue
|
1,003
|
963
|
3,006
|
2,599
|
||||||||||||
TOTAL REVENUE
|
55,772
|
52,939
|
158,998
|
153,342
|
||||||||||||
EXPENSES
|
||||||||||||||||
Depreciation/amortization related to real estate investments
|
14,789
|
12,627
|
42,522
|
37,700
|
||||||||||||
Utilities
|
3,427
|
3,564
|
9,757
|
9,533
|
||||||||||||
Maintenance
|
5,821
|
5,033
|
16,979
|
15,081
|
||||||||||||
Real estate taxes
|
5,029
|
5,284
|
14,948
|
15,052
|
||||||||||||
Insurance
|
1,214
|
1,215
|
3,558
|
3,745
|
||||||||||||
Property management expenses
|
4,676
|
3,825
|
13,182
|
10,970
|
||||||||||||
Other property expenses
|
169
|
197
|
344
|
753
|
||||||||||||
TRS senior housing expenses
|
912
|
825
|
2,493
|
2,243
|
||||||||||||
Administrative expenses
|
2,929
|
2,754
|
8,316
|
9,308
|
||||||||||||
Other expenses
|
86
|
488
|
1,714
|
1,678
|
||||||||||||
Amortization related to non-real estate investments
|
130
|
210
|
470
|
647
|
||||||||||||
Impairment of real estate investments
|
162
|
540
|
3,320
|
4,663
|
||||||||||||
TOTAL EXPENSES
|
39,344
|
36,562
|
117,603
|
111,373
|
||||||||||||
Operating income
|
16,428
|
16,377
|
41,395
|
41,969
|
||||||||||||
Interest expense
|
(10,540
|
)
|
(10,009
|
)
|
(29,867
|
)
|
(29,710
|
)
|
||||||||
Loss on extinguishment of debt
|
0
|
0
|
(106
|
)
|
0
|
|||||||||||
Interest income
|
566
|
561
|
1,687
|
1,681
|
||||||||||||
Other income
|
135
|
109
|
286
|
371
|
||||||||||||
Income before gain (loss) on sale of real estate and other investments and income from discontinued operations
|
6,589
|
7,038
|
13,395
|
14,311
|
||||||||||||
Gain (loss) on sale of real estate and other investments
|
1,446
|
951
|
1,271
|
(811
|
)
|
|||||||||||
Income from continuing operations
|
8,035
|
7,989
|
14,666
|
13,500
|
||||||||||||
Income from discontinued operations
|
35,408
|
1,162
|
50,181
|
1,322
|
||||||||||||
NET INCOME
|
43,443
|
9,151
|
64,847
|
14,822
|
||||||||||||
Net income attributable to noncontrolling interests – Operating Partnership
|
(4,227
|
)
|
(657
|
)
|
(5,940
|
)
|
(618
|
)
|
||||||||
Net loss (income) attributable to noncontrolling interests – consolidated real estate entities
|
581
|
(123
|
)
|
2,096
|
(870
|
)
|
||||||||||
Net income attributable to Investors Real Estate Trust
|
39,797
|
8,371
|
61,003
|
13,334
|
||||||||||||
Dividends to preferred shareholders
|
(2,879
|
)
|
(2,879
|
)
|
(8,636
|
)
|
(8,636
|
)
|
||||||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
36,918
|
$
|
5,492
|
$
|
52,367
|
$
|
4,698
|
||||||||
Earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted
|
$
|
.04
|
$
|
.04
|
$
|
.06
|
$
|
.03
|
||||||||
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
|
.26
|
.01
|
.36
|
.01
|
||||||||||||
NET INCOME PER COMMON SHARE – BASIC AND DILUTED
|
$
|
.30
|
$
|
.05
|
$
|
.42
|
$
|
.04
|
||||||||
DIVIDENDS PER COMMON SHARE
|
$
|
.13
|
$
|
.13
|
$
|
.39
|
$
|
.39
|
See accompanying Notes to Condensed Consolidated Financial Statements.
INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
for the nine months ended January 31, 2016 and 2015
(in thousands)
|
||||||||||||||||||||||||||||
NUMBER
OF
PREFERRED
SHARES
|
PREFERRED
SHARES
|
NUMBER
OF COMMON
SHARES
|
COMMON
SHARES
|
ACCUMULATED
DISTRIBUTIONS
IN EXCESS OF
NET INCOME
|
NONREDEEMABLE
NONCONTROLLING
INTERESTS
|
TOTAL
EQUITY
|
||||||||||||||||||||||
Balance April 30, 2014
|
5,750
|
$
|
138,674
|
109,019
|
$
|
843,268
|
$
|
(389,758
|
)
|
$
|
128,362
|
$
|
720,546
|
|||||||||||||||
Net income attributable to Investors Real Estate Trust and nonredeemable noncontrolling interests
|
13,334
|
1,351
|
14,685
|
|||||||||||||||||||||||||
Distributions – common shares and units
|
(45,222
|
)
|
(6,753
|
)
|
(51,975
|
)
|
||||||||||||||||||||||
Distributions – Series A preferred shares
|
(1,779
|
)
|
(1,779
|
)
|
||||||||||||||||||||||||
Distributions – Series B preferred shares
|
(6,857
|
)
|
(6,857
|
)
|
||||||||||||||||||||||||
Distribution reinvestment and share purchase plan
|
6,205
|
50,875
|
50,875
|
|||||||||||||||||||||||||
Share-based compensation
|
204
|
2,632
|
2,632
|
|||||||||||||||||||||||||
Partnership units issued
|
100
|
100
|
||||||||||||||||||||||||||
Redemption of units for common shares
|
6,706
|
38,512
|
(38,512
|
)
|
0
|
|||||||||||||||||||||||
Contributions from nonredeemable noncontrolling interests – consolidated real estate entities
|
8,540
|
8,540
|
||||||||||||||||||||||||||
Distributions paid to non-controlling interests
|
(555
|
)
|
(555
|
)
|
||||||||||||||||||||||||
Balance January 31, 2015
|
5,750
|
$
|
138,674
|
122,134
|
$
|
935,287
|
$
|
(430,282
|
)
|
$
|
92,533
|
$
|
736,212
|
|||||||||||||||
Balance April 30, 2015
|
5,750
|
$
|
138,674
|
124,455
|
$
|
951,868
|
$
|
(438,432
|
)
|
$
|
88,844
|
$
|
740,954
|
|||||||||||||||
Net income attributable to Investors Real Estate Trust and nonredeemable noncontrolling interests
|
61,003
|
4,087
|
65,090
|
|||||||||||||||||||||||||
Distributions – common shares and units
|
(48,323
|
)
|
(5,431
|
)
|
(53,754
|
)
|
||||||||||||||||||||||
Distributions – Series A preferred shares
|
(1,779
|
)
|
(1,779
|
)
|
||||||||||||||||||||||||
Distributions – Series B preferred shares
|
(6,857
|
)
|
(6,857
|
)
|
||||||||||||||||||||||||
Distribution reinvestment and share purchase plan
|
821
|
5,619
|
5,619
|
|||||||||||||||||||||||||
Share-based compensation
|
220
|
1,191
|
1,191
|
|||||||||||||||||||||||||
Partnership units issued
|
400
|
400
|
||||||||||||||||||||||||||
Redemption of units for common shares
|
181
|
980
|
(980
|
)
|
0
|
|||||||||||||||||||||||
Shares repurchased
|
(4,643
|
)
|
(35,000
|
)
|
(35,000
|
)
|
||||||||||||||||||||||
Distributions paid to non-controlling interests
|
(6,935
|
)
|
(6,935
|
)
|
||||||||||||||||||||||||
Balance January 31, 2016
|
5,750
|
$
|
138,674
|
121,034
|
$
|
924,658
|
$
|
(434,388
|
)
|
$
|
79,985
|
$
|
708,929
|
See accompanying Notes to Condensed Consolidated Financial Statements.
INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
for the nine months ended January 31, 2016 and 2015
(in thousands)
|
||||||||
Nine Months Ended
January 31
|
||||||||
2016
|
2015
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income
|
$
|
64,847
|
$
|
14,822
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
43,811
|
39,198
|
||||||
Depreciation and amortization from discontinued operations
|
5,425
|
14,385
|
||||||
(Gain) loss on sale of real estate, land, other investments and discontinued operations
|
(25,512
|
)
|
811
|
|||||
Gain on extinguishment of debt
|
(35,552
|
)
|
0
|
|||||
Share-based compensation expense
|
1,391
|
1,935
|
||||||
Impairment of real estate investments
|
3,760
|
6,105
|
||||||
Bad debt expense
|
392
|
840
|
||||||
Changes in other assets and liabilities:
|
||||||||
Receivable arising from straight-lining of rents
|
(104
|
)
|
(244
|
)
|
||||
Accounts receivable
|
301
|
2,217
|
||||||
Prepaid and other assets
|
(265
|
)
|
(1,140
|
)
|
||||
Tax, insurance and other escrow
|
(193
|
)
|
(548
|
)
|
||||
Deferred charges and leasing costs
|
(999
|
)
|
(2,716
|
)
|
||||
Accounts payable, accrued expenses, and other liabilities
|
(10,363
|
)
|
5,109
|
|||||
Net cash provided by operating activities
|
46,939
|
80,774
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds from real estate deposits
|
3,725
|
575
|
||||||
Payments for real estate deposits
|
(2,486
|
)
|
(7,924
|
)
|
||||
Decrease in other investments
|
279
|
0
|
||||||
Decrease in lender holdbacks for improvements
|
3,906
|
11,063
|
||||||
Increase in lender holdbacks for improvements
|
(862
|
)
|
(913
|
)
|
||||
Proceeds from sale of discontinued operations
|
366,125
|
0
|
||||||
Proceeds from sale of real estate and other investments
|
8,580
|
26,758
|
||||||
Insurance proceeds received
|
1,035
|
2,537
|
||||||
Payments for acquisitions of real estate assets
|
(71,381
|
)
|
(24,404
|
)
|
||||
Payments for development and re-development of real estate assets
|
(106,306
|
)
|
(143,256
|
)
|
||||
Payments for improvements of real estate assets
|
(20,692
|
)
|
(18,203
|
)
|
||||
Payments for improvements of real estate assets from discontinued operations
|
(5,182
|
)
|
(6,478
|
)
|
||||
Net cash provided (used) by investing activities
|
176,741
|
(160,245
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds from mortgages payable
|
95,602
|
78,875
|
||||||
Principal payments on mortgages payable
|
(218,264
|
)
|
(83,198
|
)
|
||||
Proceeds from revolving line of credit
|
43,000
|
45,000
|
||||||
Principal payments on revolving line of credit and other debt
|
(110,554
|
)
|
(17,000
|
)
|
||||
Proceeds from construction debt
|
62,268
|
69,051
|
||||||
Proceeds from sale of common shares under distribution reinvestment and share purchase program
|
1,493
|
38,819
|
||||||
Proceeds from noncontrolling partner – consolidated real estate entities
|
1,120
|
1,916
|
||||||
Repurchase of common shares
|
(35,000
|
)
|
0
|
|||||
Distributions paid to common shareholders
|
(44,326
|
)
|
(33,672
|
)
|
||||
Distributions paid to preferred shareholders
|
(8,636
|
)
|
(8,636
|
)
|
||||
Distributions paid to noncontrolling interests – Unitholders of the Operating Partnership
|
(5,301
|
)
|
(6,247
|
)
|
||||
Distributions paid to noncontrolling interests – consolidated real estate entities
|
(6,935
|
)
|
(556
|
)
|
||||
Net cash (used) provided by financing activities
|
(225,533
|
)
|
84,352
|
|||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(1,853
|
)
|
4,881
|
|||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
48,970
|
47,267
|
||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
47,117
|
$
|
52,148
|
See accompanying Notes to Condensed Consolidated Financial Statements.
INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited, continued)
for the nine months ended January 31, 2016 and 2015
(in thousands)
|
||||||||
Nine Months Ended
January 31
|
||||||||
2016
|
2015
|
|||||||
SUPPLEMENTARY SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES FOR THE PERIOD
|
||||||||
Distribution reinvestment plan – shares issued
|
$
|
3,997
|
$
|
11,550
|
||||
Operating partnership distribution reinvestment plan – shares issued
|
130
|
506
|
||||||
Operating partnership units converted to shares
|
980
|
38,512
|
||||||
Real estate assets acquired through the issuance of operating partnership units
|
400
|
100
|
||||||
Real estate assets acquired through assumption of indebtedness and accrued costs
|
0
|
12,169
|
||||||
(Decrease) increase to accounts payable included within real estate investments
|
(4,991
|
)
|
6,384
|
|||||
Real estate assets contributed by noncontrolling interests – consolidated real estate entities
|
0
|
6,624
|
||||||
Construction debt reclassified to mortgages payable
|
41,649
|
0
|
||||||
Decrease in real estate assets in connection with transfer of real estate assets in settlement of debt
|
87,213
|
0
|
||||||
Decrease in debt in connection with transfer of real estate assets in settlement of debt
|
122,610
|
0
|
||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash paid for interest, net of amounts capitalized of $4,396 and $3,628, respectively
|
$
|
28,990
|
$
|
39,073
|
See accompanying Notes to Condensed Consolidated Financial Statements.
INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
for the nine months ended January 31, 2016 and 2015
NOTE 1 • ORGANIZATION
Investors Real Estate Trust (“IRET”, “we” or “us”) is a self-advised real estate investment trust engaged in acquiring, owning and leasing multifamily residential and commercial real estate. We have elected to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code of 1986, as amended. As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute 90% of ordinary taxable income to shareholders, and, generally, are not subject to federal income tax on net income, except for taxes on undistributed REIT taxable income and taxes on the income generated by our taxable REIT subsidiary (“TRS”). Our TRS is subject to corporate federal and state income tax on its taxable income at regular statutory rates. We have considered estimated future taxable income and have determined that there were no material income tax provisions or material net deferred income tax items for our TRS for the nine months ended January 31, 2016 and 2015. Our multifamily properties and commercial properties are located mainly in the states of North Dakota and Minnesota, but also in the states of Idaho, Iowa, Kansas, Montana, Nebraska, South Dakota, Wisconsin and Wyoming. As of January 31, 2016, we held for investment 94 multifamily properties with 12,401 apartment units and 83 commercial properties, consisting of healthcare, industrial and other, totaling 4.5 million net rentable square feet. We held for sale 8 multifamily properties, 1 commercial property and 1 parcel of land as of January 31, 2016. We conduct a majority of our business activities through our consolidated operating partnership, IRET Properties, a North Dakota Limited Partnership (the “Operating Partnership”), as well as through a number of other consolidated subsidiary entities.
All references to IRET, we or us refer to Investors Real Estate Trust and its consolidated subsidiaries.
NOTE 2 • BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION
The accompanying condensed consolidated financial statements include our accounts and the accounts of all our subsidiaries in which we maintain a controlling interest, including the Operating Partnership. All intercompany balances and transactions are eliminated in consolidation. Our fiscal year ends April 30th.
Our interest in the Operating Partnership was 89.7% of the limited partnership units of the Operating Partnership (“Units”) as of January 31, 2016 and 89.9% as of April 30, 2015. Under the terms of the Operating Partnership’s Agreement of Limited Partnership, limited partners have the right to require the Operating Partnership to redeem their Units for cash any time following the first anniversary of the date they acquired such Units (“Exchange Right”). When a limited partner exercises the Exchange Right, we have the right, in our sole discretion, to acquire such Units by either making a cash payment or exchanging the Units for our common shares of beneficial interest (“Common Shares”), on a one-for-one basis. The Exchange Right is subject to certain conditions and limitations, including the limited partner may not exercise the Exchange Right more than two times during a calendar year and the limited partner may not exercise for less than 1,000 Units, or, if such limited partner holds less than 1,000 Units, for less than all of the Units held by such limited partner. The Operating Partnership and some limited partners have contractually agreed to a holding period of greater than one year, a greater number of redemptions during a calendar year or other limitations to their Exchange Right.
The condensed consolidated financial statements also reflect the ownership by the Operating Partnership of certain joint venture entities in which the Operating Partnership has a general partner or controlling interest. These entities are consolidated into our other operations, with noncontrolling interests reflecting the noncontrolling partners’ share of ownership and income and expenses.
UNAUDITED INTERIM FINANCIAL STATEMENTS
Our interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and the applicable rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, certain disclosures accompanying annual financial statements prepared in accordance with U.S. GAAP are omitted. The year-end balance sheet data was derived from audited financial statements, but does not include all disclosures required by U.S. GAAP. In the opinion of management, all adjustments, consisting solely of normal recurring adjustments, necessary for the fair presentation of our financial position, results of operations and cash flows for the interim periods have been included.
The current period’s results of operations are not necessarily indicative of results which ultimately may be achieved for the year. The interim condensed consolidated financial statements and accompanying notes thereto should be read in conjunction with the consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the fiscal year ended April 30, 2015, as filed with the SEC on June 29, 2015.
RECENT ACCOUNTING PRONOUNCEMENTS
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers. The standard will eliminate the transaction- and industry-specific revenue recognition guidance under current U.S. GAAP and replace it with a principle based approach for determining revenue recognition. ASU 2014-09 does not apply to lease contracts accounted for under ASC 840, Leases. The ASU is effective for fiscal years beginning after December 15, 2017. We do not expect adoption of this update to have a material impact on our operating results or financial position.
In February 2015, the FASB issued ASU 2015-02, Amendments to the Consolidation Analysis. ASU 2015-02 affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. Specifically, the amendments: (i) modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities or voting interest entities, (ii) eliminate the presumption that a general partner should consolidate a limited partnership, (iii) affect the consolidated analysis of reporting entities that are involved with variable interest entities, and (iv) provide a scope exception for certain entities. The ASU is effective for fiscal years beginning after December 15, 2015. We do not expect adoption of this update to have a material impact on our operating results or financial position.
In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs. ASU 2015-03 requires that debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of the debt liability to which they relate, consistent with debt discounts, as opposed to being presented as assets. The ASU is effective for fiscal years beginning after December 15, 2015. We do not expect adoption of this update to have a material impact on our operating results or financial position.
In April 2015, the FASB issued ASU 2015-05, Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement. Under ASU 2015-05, if a cloud computing arrangement includes a software license, then the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The ASU is effective for fiscal years beginning after December 15, 2015. We do not expect adoption of this update to have a material impact on our operating results or financial position.
In January 2016, the FASB issued ASU 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities. ASU 2016-01 amends certain aspects of recognition, measurement, presentation and disclosure of financial instruments, including the requirement to measure certain equity investments at fair value with changes in fair value recognized in net income. The ASU is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. We do not expect adoption of this update to have a material impact on our operating results or financial position.
In February 2016, the FASB issued ASU 2016-02, Leases. ASU 2016-02 amends existing accounting standards for lease accounting, including by requiring lessees to recognize most leases on the balance sheet and making certain changes to lessor accounting. The ASU is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2018. We are currently evaluating the impact the new standard may have on our consolidated financial statements.
IMPAIRMENT OF LONG-LIVED ASSETS
We periodically evaluate our long-lived assets, including investments in real estate, for impairment indicators. The impairment evaluation is performed on assets by property such that assets for a property form an asset group. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, expected holding period of each asset group and legal and environmental concerns. If indicators exist, we compare the expected future undiscounted cash flows for the long-lived asset group against the carrying amount of that asset group. If the sum of the estimated undiscounted cash flows is less than the carrying amount of the asset group, an impairment loss is recorded for the difference between the estimated fair value and the carrying amount of the asset group. If our anticipated holding period for properties, the estimated fair value of properties or other factors change based on market conditions or otherwise, our evaluation of impairment charges may be different and such differences could be material to our consolidated financial statements. The evaluation of anticipated cash flows is subjective and is based, in part, on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Plans to hold properties over longer periods decrease the likelihood of recording impairment losses.
During the nine months ended January 31, 2016, we incurred a loss of approximately $3.8 million due to impairment of one office property, two parcels of land and eight multifamily properties. We recognized impairments of approximately $440,000 on an office property in Eden Prairie, Minnesota; $1.3 million on a parcel of land in Grand Chute, Wisconsin; $1.9 million on eight multifamily properties in St. Cloud, Minnesota; and $162,000 on a parcel of land in River Falls, Wisconsin. These properties were written-down to estimated fair value during the first, second and third quarters of fiscal year 2016 based on receipt of individual market offers to purchase and our intent to dispose of the properties or, in the case of the Grand Chute, Wisconsin, the sale listing price and our intent to dispose of the property. The impairment loss of the Eden Prairie, Minnesota property for the first quarter of fiscal year 2016 is reported in discontinued operations. See Note 7 for additional information.
During the nine months ended January 31, 2015, we incurred a loss of $6.1 million due to impairment of four commercial properties and two parcels of unimproved land. We recognized impairments of approximately $2.1 million on a retail property in Kalispell, Montana; $183,000 on an office property in Golden Valley, Minnesota; $1.8 million on an office property in Minneapolis, Minnesota; $1.4 million on an office property in Boise, Idaho; $98,000 on unimproved land in Eagan, Minnesota; and $442,000 on unimproved land in Weston, Wisconsin. These properties were written-down to estimated fair value during the first, second and third quarters of fiscal year 2015 based on receipt of individual market offers to purchase and our intent to dispose of the properties or, in the case of the Boise, Idaho and Weston, Wisconsin properties, an independent appraisal. The Kalispell and Golden Valley properties were sold in the second quarter of fiscal year 2015, the Weston property was sold in the fourth quarter of fiscal year 2015, the Minneapolis property was sold in the first quarter of fiscal year 2016, and the Boise property was sold in the second quarter of fiscal year 2016.
HELD FOR SALE
We classify properties as held for sale when they meet the U.S. GAAP criteria, which include: (a) management commits to and initiates a plan to sell the asset (disposal group), (b) the sale is probable and expected to be completed within one year under terms that are usual and customary for sales of such assets (disposal groups), and (c) actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn. Real estate held for sale is stated at the lower of its carrying amount or estimated fair value less disposal costs. Depreciation is not recorded on assets classified as held for sale. Liabilities classified as held for sale consist of liabilities to be included in the transaction and liabilities directly associated with assets that will be transferred in the transaction. At January 31, 2016, we had 8 multifamily properties, one healthcare property and one parcel of land classified as held for sale with assets of $22.1 million and liabilities of $11.4 million. At April 30, 2015, we had 49 office properties, 17 retail properties and two healthcare properties classified as held for sale with assets of $463.1 million and liabilities of $321.4 million.
COMPENSATING BALANCES AND OTHER INVESTMENTS; HOLDBACKS
We maintain compensating balances, not restricted as to withdrawal, with several financial institutions in connection with financing received from those institutions and/or to ensure future credit availability. At January 31, 2016, our compensating balances totaled $13.2 million and consisted of the following:
Financial Institution
|
||||
First International Bank, Watford City, ND
|
$
|
6,000,000
|
||
Associated Bank, Green Bay, WI
|
3,000,000
|
|||
The PrivateBank, Minneapolis, MN
|
2,000,000
|
|||
Bremer Bank, Saint Paul, MN
|
1,285,000
|
|||
Dacotah Bank, Minot, ND
|
350,000
|
|||
Peoples State Bank, Velva, ND
|
225,000
|
|||
American National Bank, Omaha, NE
|
200,000
|
|||
Commerce Bank a Minnesota Banking Corporation
|
100,000
|
|||
Total
|
$
|
13,160,000
|
A portion of the deposit at Dacotah Bank is held as a certificate of deposit and comprises the approximately $50,000 in other investments on the Condensed Consolidated Balance Sheets. The certificate of deposit has a remaining term of less than six months and we intend to hold it to maturity.
We have a number of mortgage loans under which the lender retains a portion of the loan proceeds or requires a deposit for the payment of construction costs or tenant improvements. The decrease of $3.9 million in holdbacks for improvements reflected in the Condensed Consolidated Statements of Cash Flows for the nine months ended January 31, 2016 is due primarily to the release of loan proceeds to us upon completion of construction and tenant improvement projects, while the increase of approximately $862,000 represents additional amounts retained by lenders for new projects.
IDENTIFIED INTANGIBLE ASSETS AND LIABILITIES AND GOODWILL
Upon acquisition of real estate, we record the intangible assets and liabilities acquired (for example, if the leases in place for the real estate property acquired carry rents above the market rent, the difference is classified as an intangible asset) at their estimated fair value separate and apart from goodwill. We amortize identified intangible assets and liabilities that are determined to have finite lives based on the period over which the assets and liabilities are expected to affect, directly or indirectly, the future cash flows of the real estate property acquired (generally the life of the lease). In the nine months ended January 31, 2016 and 2015, respectively, we added approximately $1.3 million and $365,000 of new intangible assets and approximately $101,000 and $0 of new intangible liabilities. The weighted average lives of the intangible assets acquired in the nine months ended January 31, 2016 and 2015 are 0.8 years and 0.5 years, respectively. Amortization of intangibles related to above or below-market leases is recorded in real estate rentals in the Condensed Consolidated Statements of Operations. Amortization of other intangibles is recorded in depreciation/amortization related to real estate investments in the Condensed Consolidated Statements of Operations. Intangible assets subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. An impairment loss is recognized if the carrying amount of an intangible asset is not recoverable and its carrying amount exceeds its estimated fair value.
Our identified intangible assets and intangible liabilities at January 31, 2016 and April 30, 2015 were as follows:
(in thousands)
|
||||||||
January 31, 2016
|
April 30, 2015
|
|||||||
Identified intangible assets (included in intangible assets):
|
||||||||
Gross carrying amount
|
$
|
45,127
|
$
|
45,823
|
||||
Accumulated amortization
|
(21,214
|
)
|
(19,610
|
)
|
||||
Net carrying amount
|
$
|
23,913
|
$
|
26,213
|
||||
Identified intangible liabilities (included in other liabilities):
|
||||||||
Gross carrying amount
|
$
|
159
|
$
|
82
|
||||
Accumulated amortization
|
(49
|
)
|
(61
|
)
|
||||
Net carrying amount
|
$
|
110
|
$
|
21
|
The amortization of acquired below-market leases and acquired above-market leases reduced rental income by approximately $3,000 and $7,000 for the three months ended January 31, 2016 and 2015, respectively, and approximately $14,000 and $18,000 for the nine months ended January 31, 2016 and 2015, respectively. The estimated annual amortization of acquired below-market leases, net of acquired above-market leases, for each of the five succeeding fiscal years is as follows:
Year Ended April 30,
|
(in thousands)
|
|||
2017
|
$
|
3
|
||
2018
|
(11
|
)
|
||
2019
|
(20
|
)
|
||
2020
|
(16
|
)
|
||
2021
|
(13
|
)
|
Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $1.4 million and $1.1 million for the three months ended January 31, 2016 and 2015, respectively, and $3.6 million and $4.0 million for the nine months ended January 31, 2016 and 2015, respectively. The estimated annual amortization of all other identified intangible assets for each of the five succeeding fiscal years is as follows:
Year Ended April 30,
|
(in thousands)
|
|||
2017
|
$
|
3,835
|
||
2018
|
3,605
|
|||
2019
|
3,507
|
|||
2020
|
3,440
|
|||
2021
|
3,312
|
The excess of the cost of an acquired property over the net of the amounts assigned to assets acquired (including identified intangible assets) and liabilities assumed is recorded as goodwill. Our goodwill has an indeterminate life and is not amortized, but is tested for impairment on an annual basis, or more frequently if events or changes in circumstances indicate that the asset might be impaired. The book value of goodwill as of January 31, 2016 and April 30, 2015 was $1.7 million. The annual review at April 30, 2015 indicated no impairment to goodwill and there was no indication of impairment at January 31, 2016. During the nine months ended January 31, 2016, we disposed of eight commercial properties to which goodwill had been assigned, and as a result, approximately $196,000 of goodwill was derecognized. During the nine months ended January 31, 2015, we recognized approximately $852,000 of goodwill from the acquisition of the Homestead Garden multifamily property and disposed of one multifamily property to which goodwill had been assigned, and as a result, approximately $11,000 of goodwill was derecognized.
USE OF ESTIMATES
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
RECLASSIFICATIONS
Certain previously reported amounts have been reclassified to conform to the current financial statement presentation. On the Condensed Consolidated Statements of Operations, we reclassified certain expenses from general and administrative expenses to administrative expenses and other expenses. On the Condensed Consolidated Balance Sheets, we reclassified assets and liabilities related to properties classified as held for sale.
We report, in discontinued operations, the results of operations and the related gains or losses of properties that have either been disposed of or classified as held for sale and for which the disposition represents a strategic shift that has or will have a major effect on our operations and financial results. As the result of discontinued operations, retroactive reclassifications that change prior period numbers have been made. See Note 7 for additional information. During the first quarter of fiscal year 2016, we classified as discontinued operations 48 office properties, 17 retail properties and 1 healthcare property.
PROCEEDS FROM FINANCING LIABILITY
During the first quarter of fiscal year 2014, we sold a non-core assisted living property in exchange for $7.9 million in cash and a $29.0 million contract for deed. The buyer leased the property back to us, and also granted us an option to repurchase the property at a specified price at or prior to July 31, 2018. We accounted for the transaction as a financing liability due to our continuing involvement with the property and recorded the $7.9 million in sales proceeds within other liabilities on the Condensed Consolidated Balance Sheets. The balance of the liability as of January 31, 2016 was $7.9 million.
VARIABLE INTEREST ENTITY
On November 27, 2012, we entered into a joint venture operating agreement with a real estate development company to construct an apartment project in Minot, North Dakota as IRET – Minot Apartments, LLC, with approximately 69% of the project financed with third-party debt and approximately 7% financed with debt from us to the joint venture entity. The two-phase project was substantially completed in the third quarter of fiscal year 2015. As of January 31, 2016, we are the approximately 51.0% owner of the joint venture and have management and leasing responsibilities and the real estate development company owns approximately 49.0% of the joint venture and was responsible for the development and construction of the property. We have determined that the joint venture is a variable interest entity (“VIE”), primarily based on the fact that the equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support. We have also determined that we are the primary beneficiary of the VIE due to the fact that we are providing more than 50% of the equity contributions, the subordinated debt and a guarantee on the third party debt and have the power to direct the most significant activities that impact the entity’s economic performance.
On June 12, 2014 we entered into a joint venture operating agreement with a real estate development company and two other partners to construct a three-phase apartment project in Edina, Minnesota as IRET – 71 France, LLC. We estimate total costs for the project at $73.3 million, with approximately 69% of the project financed with third-party debt and approximately 7% financed with debt from us to the joint venture entity. The first phase of the project was substantially completed in the second quarter of fiscal year 2016, the second phase of the project was substantially completed in the third quarter of fiscal year 2016 and construction of the third phase is expected to be completed in the first quarter of fiscal year 2017. See Development, Expansion and Renovation Projects in Note 6 for additional information. As of January 31, 2016, we are the approximately 52.6% owner of the joint venture and will have management and leasing responsibilities after the project has been in service for 24 months and the real estate development company and the other two partners own approximately 47.4% of the joint venture and are responsible for the development, construction and initial leasing of the property. We have determined that the joint venture is a VIE, primarily based on the fact that the equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support. We have also determined that we are the primary beneficiary of the VIE due to the fact that we are providing more than 50% of the equity contributions, the subordinated debt and a guarantee on the third party debt and have the power to direct the most significant activities that impact the entity’s economic performance.
NOTE 3 • EARNINGS PER SHARE
Basic earnings per share is computed by dividing net income available to common shareholders by the weighted average number of Common Shares outstanding during the period. We have no outstanding options, warrants, convertible stock or other contractual obligations requiring issuance of additional shares that would result in dilution of earnings. Units can be exchanged for shares on a one-for-one basis after a minimum holding period of one year. The following table presents a reconciliation of the numerator and denominator used to calculate basic and diluted earnings per share reported in the condensed consolidated financial statements for the three and nine months ended January 31, 2016 and 2015:
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended
January 31
|
Nine Months Ended
January 31
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
NUMERATOR
|
||||||||||||||||
Income from continuing operations – Investors Real Estate Trust
|
$
|
8,028
|
$
|
7,334
|
$
|
15,938
|
$
|
12,195
|
||||||||
Income from discontinued operations – Investors Real Estate Trust
|
31,769
|
1,037
|
45,065
|
1,139
|
||||||||||||
Net income attributable to Investors Real Estate Trust
|
39,797
|
8,371
|
61,003
|
13,334
|
||||||||||||
Dividends to preferred shareholders
|
(2,879
|
)
|
(2,879
|
)
|
(8,636
|
)
|
(8,636
|
)
|
||||||||
Numerator for basic earnings per share – net income available to common shareholders
|
36,918
|
5,492
|
52,367
|
4,698
|
||||||||||||
Noncontrolling interests – Operating Partnership
|
4,227
|
657
|
5,940
|
618
|
||||||||||||
Numerator for diluted earnings per share
|
$
|
41,145
|
$
|
6,149
|
$
|
58,307
|
$
|
5,316
|
||||||||
DENOMINATOR
|
||||||||||||||||
Denominator for basic earnings per share weighted average shares
|
121,864
|
120,855
|
123,793
|
116,303
|
||||||||||||
Effect of convertible operating partnership units
|
13,877
|
14,461
|
13,913
|
17,334
|
||||||||||||
Denominator for diluted earnings per share
|
135,741
|
135,316
|
137,706
|
133,637
|
||||||||||||
Earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted
|
$
|
.04
|
$
|
.04
|
$
|
.06
|
$
|
.03
|
||||||||
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
|
.26
|
.01
|
.36
|
.01
|
||||||||||||
NET INCOME PER COMMON SHARE – BASIC & DILUTED
|
$
|
.30
|
$
|
.05
|
$
|
.42
|
$
|
.04
|
NOTE 4 • EQUITY
ATM. During the second quarter of fiscal year 2014, we and our Operating Partnership entered into an At the Market sales agreement (“ATM”) with Robert W. Baird & Co. Incorporated as sales agent, pursuant to which we may from time to time sell our Common Shares having an aggregate offering price of up to $75 million. The shares would be issued pursuant to our currently-effective shelf registration statement on Form S-3ASR. To date, we have not issued any shares under the ATM.
Equity Awards. During the first quarter of fiscal year 2016, we issued approximately 220,000 Common Shares, net of withholding, with a total grant-date value of approximately $1.6 million, under our 2008 Incentive Award Plan, for executive officer and trustee share-based compensation for fiscal year 2015 performance. Of these shares, approximately 108,000 are restricted, and will vest on the one-year anniversary of the grant date (i.e., on April 30, 2016), provided the recipient is still employed with us, and subject to the terms and conditions of our long-term incentive plan (“LTIP”). During the first quarter of fiscal year 2015, we issued approximately 204,000 Common Shares, with a total grant-date value of approximately $1.9 million, under the our 2008 Incentive Award Plan, for executive officer and trustee share-based compensation for fiscal year 2014 performance.
Share Repurchase Program. In August 2015, we publicly announced the share repurchase program authorized by our Board of Trustees to repurchase up to $50 million of our Common Shares over a one year period. During the third quarter of fiscal year 2016, we repurchased and retired approximately 1.8 million Common Shares for an aggregate cost of approximately $13.1 million, including commissions, at an average price per share of $7.30. During the nine months ended January 31, 2016, we repurchased and retired approximately 4.6 million Common Shares for an aggregate cost of approximately $35.0 million, including commissions, at an average price per share of $7.54.
DRIP. We have implemented a Distribution Reinvestment and Share Purchase Plan (“DRIP”), which provides our common shareholders and the unitholders of the Operating Partnership an opportunity to invest their cash distributions in Common Shares and to purchase additional Common Shares through voluntary cash contributions. A DRIP participant cannot purchase additional Common Shares in excess of $10,000 per month, unless waived by us. We did not issue any waivers during the three months ended January 31, 2016 and 2015. We did not issue any waivers during the nine months ended January 31, 2016. During the nine months ended January 31, 2015, DRIP participants purchased approximately 926,000 additional Common Shares at an average price of $8.64 per share pursuant to waivers granted by us, for total net proceeds of $8.0 million.
As permitted under the DRIP, starting on October 1, 2015, we changed the source from which Common Shares will be purchased under the DRIP to open market transactions, which are not eligible for purchase price discounts. During the three months ended January 31, 2016, no shares were issued under the DRIP. During the three months ended January 31, 2015, 2.0 million Common Shares with a total value included in equity of $16.1 million, and an average price per share after applicable discounts of $8.06, were issued under the DRIP. During the nine months ended January 31, 2016 and 2015, approximately 821,000 and 6.2 million Common Shares with a total value included in equity of $5.6 million and $50.9 million, and an average price per share after applicable discounts of $6.85 and $8.20, respectively, were issued under the DRIP.
Exchange Rights. Pursuant to Exchange Rights, during the three months ended January 31, 2016 and 2015, respectively, approximately 26,800 Units and 333,000 Units were exchanged for Common Shares, with a total value of approximately $125,000 and $811,000 included in equity. During the nine months ended January 31, 2016 and 2015, respectively, approximately 180,600 Units and 6.7 million Units were exchanged for Common Shares, with a total value of approximately $981,000 and $38.5 million included in equity.
NOTE 5 • SEGMENT REPORTING
We report our results in three reportable segments, which are aggregations of similar properties: multifamily, healthcare (including senior housing) and industrial properties. Prior to the first quarter of fiscal year 2016, we had reported our results in five reportable segments, which included the office and retail segments. However, during the first quarter of fiscal year 2016, we classified the majority of the properties in the office and retail segments as held for sale and discontinued operations, and the remaining properties under these segments fell below the quantitative thresholds for reporting as separate reportable segments and are included in “all other.”
We measure the performance of our segments based on net operating income (“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, property management expenses and other property expenses). We believe that NOI is an important supplemental measure of operating performance for a REIT’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 US 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.
The revenues and NOI for these reportable segments are summarized as follows for the three and nine month periods ended January 31, 2016 and 2015, along with reconciliations to the condensed consolidated financial statements. Segment assets are also reconciled to total assets as reported in the condensed consolidated financial statements.
(in thousands)
|
||||||||||||||||||||
Three Months Ended January 31, 2016
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
33,296
|
$
|
18,350
|
$
|
1,650
|
$
|
1,473
|
$
|
54,769
|
||||||||||
Real estate expenses
|
15,460
|
4,208
|
453
|
215
|
20,336
|
|||||||||||||||
Net operating income
|
$
|
17,836
|
$
|
14,142
|
$
|
1,197
|
$
|
1,258
|
34,433
|
|||||||||||
TRS senior housing revenue, net of expenses
|
91
|
|||||||||||||||||||
Depreciation/amortization
|
(14,919
|
)
|
||||||||||||||||||
Administrative expenses
|
(2,929
|
)
|
||||||||||||||||||
Other expenses
|
(86
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(162
|
)
|
||||||||||||||||||
Interest expense
|
(10,540
|
)
|
||||||||||||||||||
Interest and other income
|
701
|
|||||||||||||||||||
Income before gain on sale of real estate and other investments and income from discontinued operations
|
6,589
|
|||||||||||||||||||
Gain on sale of real estate and other investments
|
1,446
|
|||||||||||||||||||
Income from continuing operations
|
8,035
|
|||||||||||||||||||
Income from discontinued operations
|
35,408
|
|||||||||||||||||||
Net income
|
$
|
43,443
|
(in thousands)
|
||||||||||||||||||||
Three Months Ended January 31, 2015
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
30,256
|
$
|
17,491
|
$
|
1,741
|
$
|
2,488
|
$
|
51,976
|
||||||||||
Real estate expenses
|
13,318
|
4,260
|
501
|
1,039
|
19,118
|
|||||||||||||||
Net operating income
|
$
|
16,938
|
$
|
13,231
|
$
|
1,240
|
$
|
1,449
|
32,858
|
|||||||||||
TRS senior housing revenue, net of expenses
|
138
|
|||||||||||||||||||
Depreciation/amortization
|
(12,837
|
)
|
||||||||||||||||||
Administrative expenses
|
(2,754
|
)
|
||||||||||||||||||
Other expenses
|
(488
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(540
|
)
|
||||||||||||||||||
Interest expense
|
(10,009
|
)
|
||||||||||||||||||
Interest and other income
|
670
|
|||||||||||||||||||
Income before gain on sale of real estate and other investments and income from discontinued operations
|
7,038
|
|||||||||||||||||||
Gain on sale of real estate and other investments
|
951
|
|||||||||||||||||||
Income from continuing operations
|
7,989
|
|||||||||||||||||||
Income from discontinued operations
|
1,162
|
|||||||||||||||||||
Net income
|
$
|
9,151
|
(in thousands)
|
||||||||||||||||||||
Nine Months Ended January 31, 2016
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
96,782
|
$
|
50,435
|
$
|
4,913
|
$
|
3,862
|
$
|
155,992
|
||||||||||
Real estate expenses
|
44,602
|
12,202
|
1,138
|
826
|
58,768
|
|||||||||||||||
Net operating income
|
$
|
52,180
|
$
|
38,233
|
$
|
3,775
|
$
|
3,036
|
97,224
|
|||||||||||
TRS senior housing revenue, net of expenses
|
513
|
|||||||||||||||||||
Depreciation/amortization
|
(42,992
|
)
|
||||||||||||||||||
Administrative expenses
|
(8,316
|
)
|
||||||||||||||||||
Other expenses
|
(1,714
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(3,320
|
)
|
||||||||||||||||||
Interest expense
|
(29,867
|
)
|
||||||||||||||||||
Loss on extinguishment of debt
|
(106
|
)
|
||||||||||||||||||
Interest and other income
|
1,973
|
|||||||||||||||||||
Income before gain on sale of real estate and other investments and income from discontinued operations
|
13,395
|
|||||||||||||||||||
Gain on sale of real estate and other investments
|
1,271
|
|||||||||||||||||||
Income from continuing operations
|
14,666
|
|||||||||||||||||||
Income from discontinued operations
|
50,181
|
|||||||||||||||||||
Net income
|
$
|
64,847
|
(in thousands)
|
||||||||||||||||||||
Nine Months Ended January 31, 2015
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
87,576
|
$
|
50,024
|
$
|
4,904
|
$
|
8,239
|
$
|
150,743
|
||||||||||
Real estate expenses
|
37,700
|
12,726
|
1,223
|
3,485
|
55,134
|
|||||||||||||||
Net operating income
|
$
|
49,876
|
$
|
37,298
|
$
|
3,681
|
$
|
4,754
|
95,609
|
|||||||||||
TRS senior housing revenue, net of expenses
|
356
|
|||||||||||||||||||
Depreciation/amortization
|
(38,347
|
)
|
||||||||||||||||||
Administrative expenses
|
(9,308
|
)
|
||||||||||||||||||
Other expenses
|
(1,678
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(4,663
|
)
|
||||||||||||||||||
Interest expense
|
(29,710
|
)
|
||||||||||||||||||
Interest and other income
|
2,052
|
|||||||||||||||||||
Income before loss on sale of real estate and other investments and income from discontinued operations
|
14,311
|
|||||||||||||||||||
Loss on sale of real estate and other investments
|
(811
|
)
|
||||||||||||||||||
Income from continuing operations
|
13,500
|
|||||||||||||||||||
Income from discontinued operations
|
1,322
|
|||||||||||||||||||
Net income
|
$
|
14,822
|
Segment Assets and Accumulated Depreciation
Segment assets are summarized as follows as of January 31, 2016, and April 30, 2015, along with reconciliations to the condensed consolidated financial statements:
(in thousands)
|
||||||||||||||||||||
As of January 31, 2016
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Segment Assets
|
||||||||||||||||||||
Property owned
|
$
|
1,133,560
|
$
|
559,997
|
$
|
61,238
|
$
|
46,224
|
$
|
1,801,019
|
||||||||||
Less accumulated depreciation
|
(200,363
|
)
|
(123,992
|
)
|
(12,494
|
)
|
(10,046
|
)
|
(346,895
|
)
|
||||||||||
Net property owned
|
$
|
933,197
|
$
|
436,005
|
$
|
48,744
|
$
|
36,178
|
1,454,124
|
|||||||||||
Assets held for sale
|
22,064
|
|||||||||||||||||||
Cash and cash equivalents
|
47,117
|
|||||||||||||||||||
Other investments
|
50
|
|||||||||||||||||||
Receivables and other assets
|
71,809
|
|||||||||||||||||||
Development in progress
|
78,341
|
|||||||||||||||||||
Unimproved land
|
22,304
|
|||||||||||||||||||
Total assets
|
$
|
1,695,809
|
(in thousands)
|
||||||||||||||||||||
As of April 31, 2015
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Segment Assets
|
||||||||||||||||||||
Property owned
|
$
|
946,520
|
$
|
495,021
|
$
|
60,611
|
$
|
44,215
|
$
|
1,546,367
|
||||||||||
Less accumulated depreciation
|
(180,414
|
)
|
(112,515
|
)
|
(11,256
|
)
|
(9,123
|
)
|
(313,308
|
)
|
||||||||||
Net property owned
|
$
|
766,106
|
$
|
382,506
|
$
|
49,355
|
$
|
35,092
|
1,233,059
|
|||||||||||
Assets held for sale
|
463,103
|
|||||||||||||||||||
Cash and cash equivalents
|
48,970
|
|||||||||||||||||||
Other investments
|
329
|
|||||||||||||||||||
Receivables and other assets
|
72,555
|
|||||||||||||||||||
Development in progress
|
153,994
|
|||||||||||||||||||
Unimproved land
|
25,827
|
|||||||||||||||||||
Total assets
|
$
|
1,997,837
|
NOTE 6 • COMMITMENTS AND CONTINGENCIES
Litigation. We are not a party to any legal proceedings which are expected to have a material effect on our liquidity, financial position, cash flows or results of operations. We are subject to a variety of legal actions for personal injury or property damage arising in the ordinary course of our business, most of which are covered by liability insurance. Various claims of resident discrimination are also periodically brought, most of which also are covered by insurance. While the resolution of these matters cannot be predicted with certainty, management believes that the final outcome of such legal proceedings and claims will not have a material effect on our liquidity, financial position, cash flows or results of operations.
Insurance. We carry insurance coverage on our properties in amounts and types that we believe are customarily obtained by owners of similar properties and are sufficient to achieve our risk management objectives.
Purchase Options. We have granted options to purchase certain of our properties to tenants under lease agreements. In general, the options grant the tenant the right to purchase the property at the greater of such property’s appraised value or an annual compounded increase of a specified percentage of our initial cost for the property. As of January 31, 2016, our total property cost for the 15 properties subject to purchase options was $117.6 million, and the total gross rental revenue from these properties was $6.8 million for the nine months ended January 31, 2016. The tenant in the Nebraska Orthopaedic Hospital property has exercised its option to purchase the property, which accounts for $16.0 million of the total property cost and $1.3 million of the total gross rental revenue subject to purchase options. However, we can give no assurance if or when such sale of the property will be completed.
Environmental Matters. Under various federal, state and local laws, ordinances and regulations, a current or previous owner or operator of real estate may be liable for the costs of removal of, or remediation of, certain hazardous or toxic substances in, on, around or under the property. While we currently have no knowledge of any material violation of environmental laws, ordinances or regulations at any of our properties, there can be no assurance that areas of contamination will not be identified at any of our properties, or that changes in environmental laws, regulations or cleanup requirements would not result in material costs to us.
Restrictions on Taxable Dispositions. Approximately 78 of our properties, consisting of 2.7 million square feet of our combined commercial properties and 5,372 apartment units, are subject to restrictions on our ability to resell in taxable transactions. These restrictions are contained in agreements we entered into with some of the sellers or contributors of the properties, and are effective for varying periods. The real estate investment amount of these properties (net of accumulated depreciation) was $670.6 million at January 31, 2016. We do not believe that these restrictions materially affect the conduct of our business or decisions whether to dispose of these properties during the restriction periods because we generally hold properties for investment purposes, rather than for sale. Historically, however, where we have deemed it to be in the shareholders’ best interests to dispose of restricted properties, we have done so through tax-deferred transactions under Section 1031 of the Internal Revenue Code.
Exchange Value of Units. Whenever limited partners of the Operating Partnership exercise their Exchange Rights, we have the right, but not the obligation, to acquire such Units in exchange for either cash or our Common Shares on a one-for-one basis. If Units are exchanged for cash, the amount of cash per Unit is equal to the average of the daily market price of a Common Share for the ten consecutive trading days immediately preceding the date of valuation of the Unit. As of January 31, 2016 and 2015, the aggregate exchange value of the then-outstanding Units of the Operating Partnership owned by limited partners was approximately $89.4 million and $122.0 million, respectively. All Units receive the same cash distributions as those paid on our Common Shares.
Joint Venture Buy/Sell Options. Several of our joint venture agreements contain buy/sell options in which each party under certain circumstances has the option to acquire the interest of the other party, but do not generally require that we buy our partners’ interests. However, from time to time, we have entered into joint venture agreements which contain options compelling us to acquire the interest of the other parties. We currently have one such joint venture, our Southgate apartment project in Minot, North Dakota, in which our joint venture partner can, for the four-year period from February 6, 2016 through February 5, 2020, compel us to acquire the partner’s interest for a price to be determined in accordance with the provisions of the joint venture agreement. The joint venture partner’s interest is reflected as a redeemable noncontrolling interest on the Condensed Consolidated Balance Sheets.
Tenant Improvements. In entering into leases with tenants, we may commit to fund improvements or build-outs of the rented space to suit tenant requirements. These tenant improvements are typically funded at the beginning of the lease term, and we are accordingly exposed to some risk of loss if a tenant defaults prior to the expiration of the lease term, and the rental income that was expected to cover the cost of the tenant improvements is not received. As of January 31, 2016, we are committed to fund $4.5 million in tenant improvements within approximately the next 12 months.
Development, Expansion and Renovation Projects. As of January 31, 2016, we had several development, expansion and renovation projects underway or placed in service during the quarter, the costs for which have been capitalized, as follows:
(in thousands)
|
(in fiscal years)
|
|||||||||||||||||||
Project Name and Location
|
Planned Segment
|
Rentable
Square Feet
or Number of Units
|
Anticipated
Total Cost(1)
|
Costs as of
January 31,
2016(1)
|
Anticipated
Construction
Completion
|
|||||||||||||||
Deer Ridge - Jamestown, ND
|
Multifamily
|
163 units
|
24,874
|
24,874
|
4Q 2016
|
|||||||||||||||
Cardinal Point - Grand Forks, ND(2)
|
Multifamily
|
251 units
|
48,242
|
48,242
|
4Q 2016
|
|||||||||||||||
71 France - Edina, MN(3)
|
Multifamily
|
241 units
|
73,290
|
69,105
|
1Q 2017
|
|||||||||||||||
Monticello Crossings - Monticello, MN
|
Multifamily
|
202 units
|
31,784
|
11,210
|
2Q 2017
|
|||||||||||||||
Other
|
n/a
|
n/a
|
|
n/a
|
|
3,524
|
n/a
|
|
||||||||||||
$
|
178,190
|
$
|
156,955
|
(1) | Includes costs related to development projects that are placed in service in phases (Deer Ridge - $14.3 million, 71 France - $41.3 million, Cardinal Point - $23.0 million). |
(2) | Anticipated total cost as of January 31, 2016 includes incremental cost increase due to the replacement of the project’s original general contractor. There may be additional costs for this project as it nears completion in the fourth quarter of fiscal year 2016. |
(3) | The project is being constructed in three phases by a joint venture entity in which we currently have an approximately 52.6% interest. The anticipated total cost amount given in the table above is the total cost to the joint venture entity. The anticipated total cost includes approximately 21,772 square feet of retail space. |
These development projects are subject to various contingencies, and no assurances can be given that they will be completed within the time frames or on the terms currently expected.
Construction interest capitalized for the three month periods ended January 31, 2016 and 2015, respectively, was $1.0 million and $1.4 million for development projects completed and in progress. Construction interest capitalized for the nine month periods ended January 31, 2016 and 2015, respectively, was $4.4 million and $3.6 million for development projects completed and in progress.
Pending Acquisitions. We currently have signed purchase agreements for the acquisition of the following properties. These pending acquisitions are subject to various closing conditions and contingencies, and no assurances can be given that the transactions will be completed on the terms currently proposed, or at all:
● | four multifamily properties with 393 units in Rochester, Minnesota, for a purchase price of $72.5 million, of which approximately $47.5 million is to be paid in cash with the remainder in Units of the Operating Partnership valued at approximately $25.0 million. |
Pending Dispositions. We currently have signed sales agreements for the disposition of the following properties. These pending dispositions are subject to various closing conditions and contingencies, and no assurances can be given that the transactions will be completed on the terms currently proposed, or at all:
● | a healthcare property in Omaha, Nebraska for a sales price of $24.4 million, pursuant to the tenant exercising its purchase option; |
● | eight multifamily properties in St. Cloud, Minnesota for a sales price of $5.6 million; and |
● | a parcel of unimproved land in River Falls, Wisconsin for a sales price of $20,000. |
NOTE 7 • DISCONTINUED OPERATIONS
We report in discontinued operations the results of operations and any gain or loss on sale of a property or group of properties that has either been disposed of or is classified as held for sale and for which the disposition represents a strategic shift that has or will have a major effect on our operations and financial results. During the first quarter of fiscal year 2016, we determined that our strategic plan to exit the office and retail segments met the criteria for discontinued operations. Accordingly, 48 office properties, 17 retail properties and 1 healthcare property were classified as held for sale and discontinued operations at July 31, 2015. We sold these properties during the second and third quarters of fiscal year 2016.
The following information shows the effect on net income and the gains or losses from the sales of properties classified as discontinued operations for the three and nine months ended January 31, 2016 and 2015:
(in thousands)
|
||||||||||||||||
Three Months Ended
January 31
|
Nine Months Ended
January 31
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
REVENUE
|
||||||||||||||||
Real estate rentals
|
$
|
3,576
|
$
|
13,687
|
$
|
21,966
|
$
|
40,780
|
||||||||
Tenant reimbursement
|
718
|
6,290
|
8,268
|
18,309
|
||||||||||||
TOTAL REVENUE
|
4,294
|
19,977
|
30,234
|
59,089
|
||||||||||||
EXPENSES
|
||||||||||||||||
Depreciation/amortization related to real estate investments
|
0
|
4,207
|
4,239
|
12,146
|
||||||||||||
Utilities
|
416
|
1,803
|
3,016
|
5,608
|
||||||||||||
Maintenance
|
588
|
2,766
|
4,784
|
8,310
|
||||||||||||
Real estate taxes
|
756
|
3,532
|
5,341
|
10,531
|
||||||||||||
Insurance
|
58
|
264
|
462
|
815
|
||||||||||||
Property management expenses
|
468
|
921
|
1,941
|
2,761
|
||||||||||||
Other property expenses
|
0
|
30
|
0
|
30
|
||||||||||||
Amortization related to non-real estate investments
|
105
|
706
|
1,002
|
1,981
|
||||||||||||
Impairment of real estate investments
|
0
|
0
|
440
|
1,442
|
||||||||||||
TOTAL EXPENSES
|
2,391
|
14,229
|
21,225
|
43,624
|
||||||||||||
Operating income
|
1,903
|
5,748
|
9,009
|
15,465
|
||||||||||||
Interest expense(1)
|
(3,436
|
)
|
(4,586
|
)
|
(12,832
|
)
|
(14,148
|
)
|
||||||||
Gain on extinguishment of debt(1)
|
36,456
|
0
|
29,336
|
0
|
||||||||||||
Other income
|
154
|
0
|
427
|
5
|
||||||||||||
Income from discontinued operations before gain on sale
|
35,077
|
1,162
|
25,940
|
1,322
|
||||||||||||
Gain on sale of discontinued operations
|
331
|
0
|
24,241
|
0
|
||||||||||||
INCOME FROM DISCONTINUED OPERATIONS(2)
|
$
|
35,408
|
$
|
1,162
|
$
|
50,181
|
$
|
1,322
|
(1) | Interest expense includes $1.6 million and $4.7 million for the three and nine months ended January 31, 2016, respectively, of default interest related to a $122.6 million non-recourse loan by one of our subsidiaries. Gain on extinguishment of debt in the three and nine months ended January 31, 2016, respectively, includes $36.5 million of gain on extinguishment of debt recognized in connection with our transfer of ownership to the mortgage lender of the nine properties serving as collateral for the $122.6 million non-recourse loan and the removal of the debt obligation and accrued interest from our balance sheet. |
(2) | Discontinued operations for the nine months ended January 31, 2016 and 2015 includes a noncontrolling interest for our Mendota joint venture entity. Income from discontinued operations attributable to us was $51.4 million and $1.7 million for the nine months ended January 31, 2016 and 2015, respectively. |
The following information reconciles the carrying amounts of major classes of assets and liabilities of the discontinued operations to assets and liabilities held for sale that are presented separately on the Condensed Consolidated Balance Sheets:
(in thousands)
|
||||||||
January 31, 2016
|
April 30, 2015
|
|||||||
Carrying amounts of major classes of assets included as part of discontinued operations
|
||||||||
Property owned and intangible assets, net of accumulated depreciation and amortization
|
$
|
0
|
$
|
417,045
|
||||
Receivable arising from straight-lining of rents
|
0
|
10,078
|
||||||
Accounts receivable
|
0
|
566
|
||||||
Prepaid and other assets
|
0
|
699
|
||||||
Tax, insurance and other escrow
|
0
|
1,176
|
||||||
Goodwill
|
0
|
193
|
||||||
Deferred charges and leasing costs
|
0
|
9,606
|
||||||
Total major classes of assets of the discontinued operations
|
0
|
439,363
|
||||||
Other assets included in the disposal group classified as held for sale
|
22,064
|
23,740
|
||||||
Total assets of the disposal group classified as held for sale on the balance sheet
|
$
|
22,064
|
$
|
463,103
|
||||
Carrying amounts of major classes of liabilities included as part of discontinued operations
|
||||||||
Accounts payable and accrued expenses
|
$
|
0
|
$
|
13,952
|
||||
Mortgages payable
|
0
|
295,677
|
||||||
Other
|
0
|
4
|
||||||
Total major classes of liabilities of the discontinued operations
|
0
|
309,633
|
||||||
Other liabilities included in the disposal group classified as held for sale
|
11,449
|
11,760
|
||||||
Total liabilities of the disposal group classified as held for sale on the balance sheet
|
$
|
11,449
|
$
|
321,393
|
NOTE 8 • ACQUISITIONS, DEVELOPMENTS PLACED IN SERVICE AND DISPOSITIONS
PROPERTY ACQUISITIONS
We added $71.8 million of new real estate properties to our portfolio through property acquisitions during the nine months ended January 31, 2016, compared to $41.3 million in the nine months ended January 31, 2015. We expensed approximately $162,000 and $104,000 of transaction costs related to the acquisitions in the nine months ended January 31, 2016 and 2015, respectively. Our acquisitions during the nine months ended January 31, 2016 and 2015 are detailed below.
Nine Months Ended January 31, 2016
(in thousands)
|
||||||||||||||||||||||||||||
Total
Acquisition
Cost
|
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Cash
|
Units(1)
|
Land
|
Building
|
Intangible
Assets
|
||||||||||||||||||||||
Multifamily
|
||||||||||||||||||||||||||||
74 unit - Gardens - Grand Forks, ND
|
2015-09-10
|
$
|
9,250
|
$
|
8,850
|
$
|
400
|
$
|
518
|
$
|
8,672
|
$
|
60
|
|||||||||||||||
276 unit - GrandeVille at Cascade Lake - Rochester, MN
|
2015-10-29
|
56,000
|
56,000
|
0
|
5,003
|
50,363
|
634
|
|||||||||||||||||||||
65,250
|
64,850
|
400
|
5,521
|
59,035
|
694
|
|||||||||||||||||||||||
Healthcare
|
||||||||||||||||||||||||||||
27,819 sq ft Lakeside Medical Plaza - Omaha, NE
|
2015-08-20
|
6,500
|
6,500
|
0
|
903
|
5,109
|
488
|
|||||||||||||||||||||
Total Property Acquisitions
|
$
|
71,750
|
$
|
71,350
|
$
|
400
|
$
|
6,424
|
$
|
64,144
|
$
|
1,182
|
(1) | Value of Units of the Operating Partnership at the acquisition date. |
Nine Months Ended January 31, 2015
(in thousands)
|
||||||||||||||||||||||||||||||||
Total
Acquisition
Cost
|
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Cash
|
Units(1)
|
Other(2)
|
Land
|
Building
|
Intangible
Assets
|
|||||||||||||||||||||||||
Multi-Family
|
||||||||||||||||||||||||||||||||
152 unit - Homestead Garden - Rapid City, SD(3)
|
2014-06-02
|
$
|
15,000
|
$
|
5,092
|
$
|
0
|
$
|
9,908
|
$
|
655
|
$
|
14,139
|
$
|
206
|
|||||||||||||||||
52 unit - Silver Springs - Rapid City, SD
|
2014-06-02
|
3,280
|
1,019
|
0
|
2,261
|
215
|
3,006
|
59
|
||||||||||||||||||||||||
68 unit - Northridge - Bismarck, ND
|
2014-09-12
|
8,500
|
8,400
|
100
|
0
|
884
|
7,516
|
100
|
||||||||||||||||||||||||
26,780
|
14,511
|
100
|
12,169
|
1,754
|
24,661
|
365
|
||||||||||||||||||||||||||
Unimproved Land
|