Attached files

file filename
EX-99.2 - EX-99.2 - CENTERSPACEiret_ex992.htm
8-K - 8-K - CENTERSPACEiret_currentfolio8k.htm

Exhibit 99.1

Earnings Release

C:\Users\nandersen\AppData\Local\Microsoft\Windows\Temporary Internet Files\Content.Word\IRET-Logo-Pantone7470.jpg

 

 

IRET ANNOUNCES FINANCIAL AND OPERATING RESULTS

FOR THE QUARTER AND YEAR-TO-DATE ENDED JANUARY 31, 2017

 

- Closes Unsecured $250 Million Line of Credit and Completes $267.8 Million of Non-Core Asset Sales

Through March 2017  -

 

(Minot, ND) – March 13, 2017 - IRET (NYSE: IRET) today reported its financial and operating results for the quarter and year-to-date ended January 31, 2017.

Third Quarter Fiscal Year 2017 Highlights

·

Total revenue was $51.2 million, up 5.7% from the third quarter of fiscal year 2016.

·

Net income available to common shareholders was $19.2 million compared to $36.9 million for the third quarter of fiscal year 2016. The decrease was primarily due to gain on extinguishment of debt in discontinued operations that was recognized in the comparable period, net of an increase in gains on sale of discontinued operations.

·

Reported Funds from Operations (“FFO”) of $12.7 million, or $0.09 per share/unit.

·

Excluding one-time items, including a $1.9 million loss on extinguishment of debt primarily related to the new line of credit and  $1.4 million of redemption costs for the Series A preferred shares, FFO would have been $0.12 per share/unit.

·

Disposed of five senior housing properties for a sale price of $69.9 million with a gain on sale of $19.5 million, netting approximately $56.2 million in proceeds and disposed of a retail property for a sale price of $4.0 million.

·

Entered into a new $250.0 million line of credit providing for improved size, terms and flexiblity.

·

Redeemed all the outstanding Series A preferred shares on December 2, 2016 for $29.2 million.

·

Authorized a one-year share repurchase program of up to $50 million worth of common shares and/or Series B preferred shares.

Year to Date Fiscal Year 2017 Highlights

·

Total revenue was $151.4 million, up 8.3% from the same period in fiscal year 2016.

·

Net income available to common shareholders for the nine months ended January 31, 2017 was $3.4 million compared to $52.4 million for the same period of the prior fiscal year. The decrease was primarily due to net gain on extinguishment of debt in discontinued operations that was recognized in the prior period and an increase in non-cash impairment expense attributable to IRET, net of an increase in gains on sale of real estate.

·

Reported FFO of $45.0 million, or $0.33 per share/unit.

·

Excluding one-time items, including a $1.9 million loss on extinguishment of debt primarily related to the new line of credit and $1.4 million of redemption costs for the Series A Preferred Shares, FFO would have been $0.35 per share/unit.

·

Adjusted the dividend to a level covered by operating cash flow, from an annualized $0.52 to $0.28 per share/unit.

·

Completed renovation of 993 units under the value add program, achieving average rental rate increases of 11.5%.

Subsequent Highlights

·

Completed the sale of 18 senior housing properties for a total sale price of $115.6 million with a gain on sale of approximately $31.6 million, netting approximately $100.0 million in proceeds, with 3 senior housing properties remaining to be sold pursuant to existing Agreements.

·

Line of credit balance was paid down from $157.0 million to $66.2 million and additions to the unencumbered

i


 

asset pool increased the credit limit on the line from $174.0 million to $206.0 million, bringing available liquidity from $17.0 million to $139.8 million.

Chief Executive Officer Tim Mihalick commented, “Our third fiscal quarter was marked by tremendous progress on our ongoing evolution to a focused multifamily company despite some operational challenges. Our non-same store newly developed and acquired assets continued to drive multifamily portfolio NOI, though our same-store multifamily portfolio felt the impact of supply growth in certain of our markets as well as continued challenges in our energy-impacted markets. Compounding these factors, we experienced near-record snowfall in North Dakota, which affected both revenue and expenses during the quarter. However, our revenue management system as well as our utility reimbursement program helped to drive healthy 3.4% rate growth across our same store multifamily portfolio, excluding our energy impacted markets, and we have an opportunity to drive occupancy as we enter the stronger leasing season in the spring. Further, we are continuing with our value-add program which has resulted in attractive 11.5% rate growth in the 993 units which have been refreshed this fiscal year to date.”

Mr. Mihalick continued, “Despite these challenges in our same store multifamily portfolio, which we expect will be mitigated as we execute on our capital recycling plan, our work to strengthen the Company for the long term continued. We are pleased with the execution of our disposition program through which we have netted total proceeds of $178.8 million from the third quarter and subsequent to date, as well as the completion of an unsecured $250 million revolver. The third quarter marked a big step towards simplicity and a higher quality, multifamily focused portfolio, with more stable cash flows, which we expect will result in enhanced long term value creation for our shareholders.”

 

Financial Results for the Three and Nine Months Ended January  31, 2017 Compared to the Prior Year Periods

Net income available to common shareholders for the quarter ended January  31, 2017 was $19.2 million compared to $36.9 million for the same period of the prior fiscal year. The decrease of $17.7 million was primarily due to net gain on extinguishment of debt in discontinued operations that was recognized in the comparable period of $36.5 million, net of an increase in gains on sale of discontinued operations of $19.2 million. Net income available to common shareholders for the nine months ended January 31, 2017 was $3.4 million compared to $52.4 million for the same period of the prior fiscal year. The decrease of $49.0 million was primarily due to net gain on extinguishment of debt in discontinued operations that was recognized in the prior period of $29.3 million and an increase in non-cash impairment expense attributable to IRET of $39.2 million, net of an increase in gains on sale of real estate of $10.0 million and a decrease in interest expense in discontinued operations of $13.0 million.

FFO for the quarter ending January  31, 2017 was $12.7 million, or $0.09 per share/unit. FFO for the nine months ended January 31, 2017 was $45.0 million, or $0.33 per share/unit.

The table below highlights FFO and Adjusted Funds from Operations (“AFFO”) results for the most recent five quarters.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 ended

 

 

Q2 ended

 

Q1 ended

 

Q4 ended

 

Q3 ended

 

 

    

 

1/31/2017

    

 

10/31/2016

    

7/31/2016

    

4/30/2016

    

1/31/2016

 

FFO per share

 

$

.09

 

$

.12

 

$

.12

 

$

.14

 

$

.40

 

AFFO per share

 

$

.10

 

$

.11

 

$

.10

 

$

.11

 

$

.13

 

Occupancy

Occupancy as of January 31, 2017 compared to January 31, 2016 decreased in the multifamily and healthcare segments by 2.3% and 2.6%, respectively, on a same-store basis.  Occupancy represents the actual number of units or square footage leased divided by the total number of units or square footage at the end of the period.

 

 

 

 

 

 

 

 

 

 

 

 

 

Same-Store Properties

 

All Properties

 

Segments

    

1/31/2017

 

1/31/2016

 

1/31/2017

 

1/31/2016

 

Multifamily

 

92.7

%  

95.0

%  

91.5

%  

91.1

%

Healthcare

 

92.7

%  

95.3

%  

89.3

%  

89.5

%

ii


 

Operating Results for the Three Months Ended January  31, 2017 Compared to the Prior Year Period

Total revenue increased by $2.8 million, or 5.7%, in the three months ended January  31, 2017 compared to same period one year ago. NOI from all properties increased by approximately $296,000, or 1.1%, for the quarter ended January  31, 2017 compared to the same period one year ago. Non-Same-Store properties, primarily multifamily developments which continue to perform strongly, provided for an increase in NOI of $1.6 million while Same-Store NOI decreased by $1.3 million for the quarter ending January  31, 2017 compared to the same period one year ago.

Multifamily Results for the Three Months Ended January  31, 2017 Compared to the Prior Year Period

Multifamily (including Non-Same-Store) NOI increased by approximately $1.1 million or 5.7% for the quarter ended January  31, 2017 compared to the same period one year ago.

Same-Store Multifamily Results for the Three Months Ended January 31, 2017 Compared to the Three Months Ended October 31, 2016

The Same-Store portfolio showed mixed NOI results quarter over quarter, with unusually heavy snowfall affecting expenses in several regions.  Although NOI is down in the energy impacted markets of Minot and Williston, weighted average occupancy is improving. Operating margins of Same-Store multifamily NOI to gross revenues decreased by 267 basis points quarter over quarter to 53.75% for the third quarter of fiscal year 2017, as compared to the second quarter of fiscal year 2017.

The table below represents Same-Store multifamily performance by region for the third quarter ending January 31, 2017 compared to the second quarter ending October 31, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY17Q3

 

FY17Q3

 

FY17Q3

 

3rd Quarter Increase (Decrease) From 2nd Quarter

 

 

 

 

 

 

 

Weighted

 

% of

 

Average

 

 

 

 

 

Net

 

Average

 

Weighted

 

 

 

Rentable

 

Occupancy

 

Average

 

Actual

 

Rental

 

 

 

 

 

Operating

 

Rental

 

Average

 

Regions

    

Units

    

1/31/2017

    

Occupancy(1)

    

NOI

    

Rate(2)

    

Revenues

    

Expenses(4)

    

Income

    

Rate

    

Occupancy

 

Minneapolis, MN

 

558

 

94.4

%  

93.6

%  

6.0

%  

$

986

 

2.9

%  

0.3

%  

5.0

%  

2.2

%  

0.7

%

Rochester, MN

 

1,106

 

92.2

%  

91.1

%  

12.9

%  

$

1,114

 

(0.8)

%  

7.4

%  

(6.4)

%  

(0.9)

%  

0.1

%

St. Cloud, MN

 

1,187

 

90.6

%  

90.0

%  

9.5

%  

$

920

 

(0.2)

%  

2.9

%  

(3.4)

%  

0.1

%  

(0.3)

%

Bismarck, ND

 

977

 

90.6

%  

89.0

%  

9.3

%  

$

1,024

 

(3.1)

%  

27.3

%  

(21.2)

%  

(2.3)

%  

(0.8)

%

Grand Forks, ND

 

1,230

 

90.6

%  

89.8

%  

10.8

%  

$

908

 

(3.0)

%  

11.3

%  

(13.1)

%  

(1.9)

%  

(1.1)

%

Omaha, NE

 

1,370

 

95.9

%  

95.3

%  

13.8

%  

$

882

 

(0.7)

%  

(9.1)

%  

6.3

%  

(0.5)

%  

(0.2)

%

Rapid City, SD

 

474

 

93.5

%  

93.2

%  

4.9

%  

$

917

 

(3.1)

%  

(5.0)

%  

(1.8)

%  

(0.5)

%  

(2.6)

%

Sioux Falls, SD

 

969

 

94.2

%  

93.5

%  

7.8

%  

$

853

 

(2.5)

%  

6.2

%  

(10.1)

%  

(0.2)

%  

(2.3)

%

Topeka, KS

 

1,042

 

96.5

%  

94.4

%  

9.2

%  

$

788

 

(0.7)

%  

(3.2)

%  

1.2

%  

(2.5)

%  

1.8

%

Billings, MT

 

770

 

89.1

%  

88.6

%  

8.6

%  

$

971

 

(1.0)

%  

(7.2)

%  

3.1

%  

4.4

%  

(5.4)

%

Same-Store Subtotals

 

9,683

 

92.8

%  

91.7

%  

92.8

%  

$

933

 

(1.3)

%  

3.5

%  

(4.9)

%  

(0.5)

%  

(0.8)

%

Minot, ND(3)

 

640

 

93.6

%  

92.9

%  

6.1

%  

$

1,062

 

(1.7)

%  

11.0

%  

(12.8)

%  

(2.4)

%  

0.7

%

Williston, ND(3)

 

189

 

84.7

%  

90.1

%  

1.1

%  

$

966

 

(5.5)

%  

30.9

%  

(39.0)

%  

(15.5)

%  

10.0

%

Same-Store Property Totals

 

10,512

 

92.7

%  

91.8

%  

100.0

%  

$

941

 

(1.4)

%  

4.6

%  

(6.1)

%  

(0.9)

%  

(0.5)

%


(1)

Weighted average occupancy is defined as gross potential rent less vacancy losses divided by gross potential rent for the period.

(2)

Average rental rate is defined as total rental revenues divided by the weighted average occupied apartment units for the period.

(3)

Denotes markets with high exposure to energy-related industries.

(4)

Same-Store results by region do not include offsite costs associated with property management or casualty-related amounts, which decreased by $1,000 and increased by $235,000, respectively, for FY17 Q3 as compared to FY17 Q2.

Same-Store Multifamily Results for the Three Months Ended January  31, 2017 Compared to the Prior Year Period

The Same-Store portfolio showed mixed NOI results year over year, with unusually heavy snowfall affecting expenses in several of our regions. Although NOI is still down compared to the prior period in the energy impacted markets of Minot and Williston, weighted average occupancy is improving. Elsewhere in North Dakota, Bismarck and Grand Forks had decreased occupancy due primarily to supply entering the market. Operating margins of Same-Store multifamily NOI to gross revenues decreased by 324 basis points year over year to 53.75% for the third quarter of fiscal year 2017, as compared to the same period in the prior fiscal year.

iii


 

The table below represents Same-Store multifamily performance by region for the third quarter ending January 31, 2017 compared to the same period one year ago.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY17Q3

 

FY17Q3

 

FY17Q3

 

3rd Quarter Increase (Decrease) From Prior Year’s 3rd Quarter

 

 

 

 

 

 

 

Weighted

 

% of

 

Average

 

 

 

 

 

Net

 

Average

 

Weighted

 

 

 

Rentable

 

Occupancy

 

Average

 

Actual

 

Rental

 

 

 

 

 

Operating

 

Rental

 

Average

 

Regions

    

Units

    

1/31/2017

    

Occupancy(1)

    

NOI

    

Rate(2)

    

Revenues

    

Expenses(4)

    

Income

    

Rate

    

Occupancy

 

Minneapolis, MN

 

558

 

94.4

%  

93.6

%  

6.0

%  

$

986

 

7.7

%  

7.4

%  

7.9

%  

11.8

%  

(4.1)

%

Rochester, MN

 

1,106

 

92.2

%  

91.1

%  

12.9

%  

$

1,114

 

(1.7)

%  

17.8

%  

(13.0)

%  

4.2

%  

(5.9)

%

St. Cloud, MN

 

1,187

 

90.6

%  

90.0

%  

9.5

%  

$

920

 

0.5

%  

6.5

%  

(5.5)

%  

6.9

%  

(6.4)

%

Bismarck, ND

 

977

 

90.6

%  

89.0

%  

9.3

%  

$

1,024

 

(6.9)

%  

31.0

%  

(27.2)

%  

(4.7)

%  

(2.2)

%

Grand Forks, ND

 

1,230

 

90.6

%  

89.8

%  

10.8

%  

$

908

 

(4.5)

%  

18.8

%  

(18.8)

%  

(0.9)

%  

(3.6)

%

Omaha, NE

 

1,370

 

95.9

%  

95.3

%  

13.8

%  

$

882

 

1.8

%  

(16.6)

%  

20.6

%  

2.9

%  

(1.1)

%

Rapid City, SD

 

474

 

93.5

%  

93.2

%  

4.9

%  

$

917

 

(0.1)

%  

(2.7)

%  

1.9

%  

2.9

%  

(3.0)

%

Sioux Falls, SD

 

969

 

94.2

%  

93.5

%  

7.8

%  

$

853

 

1.3

%  

1.2

%  

1.3

%  

6.0

%  

(4.7)

%

Topeka, KS

 

1,042

 

96.5

%  

94.4

%  

9.2

%  

$

788

 

0.8

%  

11.2

%  

(5.6)

%  

3.4

%  

(2.6)

%

Billings, MT

 

770

 

89.1

%  

88.6

%  

8.6

%  

$

971

 

5.0

%  

(6.9)

%  

13.5

%  

8.6

%  

(3.6)

%

Same-Store Subtotals

 

9,683

 

92.8

%  

91.7

%  

92.8

%  

$

933

 

(0.3)

%  

6.2

%  

(5.1)

%  

3.4

%  

(3.7)

%

Minot, ND(3)

 

640

 

93.6

%  

92.9

%  

6.1

%  

$

1,062

 

(9.5)

%  

3.7

%  

(20.6)

%  

(13.8)

%  

4.3

%

Williston, ND(3)

 

189

 

84.7

%  

90.1

%  

1.1

%  

$

966

 

(30.9)

%  

(3.0)

%  

(55.9)

%  

(42.2)

%  

11.3

%

Same-Store Property Totals

 

10,512

 

92.7

%  

91.8

%  

100.0

%  

$

941

 

(1.8)

%  

5.7

%  

(7.4)

%  

0.5

%  

(2.3)

%


(1)

Weighted average occupancy is defined as gross potential rent less vacancy losses divided by gross potential rent for the period.

(2)

Average rental rate is defined as total rental revenues divided by the weighted average occupied apartment units for the period.

(3)

Denotes markets with high exposure to energy-related industries.

(4)

Same-Store results by region do not include offsite costs associated with property management or casualty-related amounts, which increased by $145,000 and decreased by $79,000, respectively, for FY17 Q3 as compared to FY16 Q3.

Same-Store Multifamily Results for the Nine Months Ended January 31, 2017 Compared to the Prior Year Period

The Same-Store portfolio showed increased NOI results year over year, with the exception of markets with unusually heavy snowfall that affected expenses. Although NOI is still down compared to the prior period in the energy impacted markets of Minot and Williston, weighted average occupancy is improving. Elsewhere in North Dakota, Bismarck and Grand Forks had decreased occupancy due primarily to supply entering the market. Expense increases in select markets in the table below were primarily due to increased maintenance expenses. Operating margins of Same-Store multifamily NOI to gross revenues decreased by 151 basis points year over year to 55.73% for the nine months ended January 31, 2017, as compared to the same period in the prior fiscal year.

The table below represents Same-Store multifamily performance by region for the nine months ended January 31, 2017 compared to the same period one year ago.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY17Q3 YTD

 

FY17Q3 YTD

 

 

FY17Q3 YTD

 

Increase (Decrease) From Prior Year 9 Month Period

 

 

 

 

 

 

 

Weighted

 

% of

 

 

Average

 

 

 

 

 

Net

 

Average

 

Weighted

 

 

 

Rentable

 

Occupancy

 

Average

 

Actual

 

 

Rental

 

 

 

 

 

Operating

 

Rental

 

Average

 

Regions

    

Units

    

1/31/2017

    

Occupancy(1)

    

NOI

    

 

Rate(2)

    

Revenues

    

Expenses

    

Income

    

Rate

    

Occupancy

    

Minneapolis, MN

 

558

 

94.4

%  

93.2

%  

5.5

%  

$

963

 

7.6

%  

8.4

%  

7.0

%  

10.5

%  

(2.9)

%  

Rochester, MN

 

1,106

 

92.2

%  

91.8

%  

13.3

%  

$

1,114

 

0.6

%  

8.6

%  

(4.2)

%  

5.4

%  

(4.8)

%  

St. Cloud, MN

 

1,187

 

90.6

%  

91.0

%  

9.3

%  

$

908

 

3.0

%  

(0.2)

%  

6.7

%  

7.1

%  

(4.1)

%  

Bismarck, ND

 

977

 

90.6

%  

88.8

%  

10.3

%  

$

1,031

 

(6.8)

%  

8.1

%  

(15.2)

%  

(2.9)

%  

(3.9)

%  

Grand Forks, ND

 

1,230

 

90.6

%  

91.0

%  

11.3

%  

$

916

 

(4.2)

%  

5.0

%  

(10.2)

%  

(0.5)

%  

(3.7)

%  

Omaha, NE

 

1,370

 

95.9

%  

95.6

%  

12.6

%  

$

881

 

1.2

%  

(2.9)

%  

4.7

%  

2.0

%  

(0.8)

%  

Rapid City, SD

 

474

 

93.5

%  

95.3

%  

4.7

%  

$

915

 

2.4

%  

(1.9)

%  

5.7

%  

3.3

%  

(0.9)

%  

Sioux Falls, SD

 

969

 

94.2

%  

95.2

%  

7.9

%  

$

848

 

3.6

%  

(1.5)

%  

8.9

%  

6.0

%  

(2.4)

%  

Topeka, KS

 

1,042

 

96.5

%  

93.8

%  

8.7

%  

$

792

 

2.9

%  

1.3

%  

4.2

%  

5.1

%  

(2.2)

%  

Billings, MT

 

770

 

89.1

%  

90.9

%  

7.9

%  

$

946

 

3.1

%  

1.4

%  

4.3

%  

5.6

%  

(2.5)

%  

Same-Store Subtotals

 

9,683

 

92.8

%  

92.4

%  

91.5

%  

$

929

 

0.6

%  

2.4

%  

(0.7)

%  

3.6

%  

(3.0)

%  

Minot, ND(3)

 

640

 

93.6

%  

92.9

%  

6.8

%  

$

1,076

 

(15.9)

%  

(1.9)

%  

(25.1)

%  

(19.7)

%  

3.8

%  

Williston, ND(3)

 

189

 

84.7

%  

81.1

%  

1.7

%  

$

1,167

 

(41.6)

%  

(20.9)

%  

(54.0)

%  

(44.9)

%  

3.3

%  

Same-Store Property Totals

 

10,512

 

92.7

%  

92.2

%  

100.0

%  

$

942

 

(2.1)

%  

1.4

%  

(4.7)

%  

(0.3)

%  

(1.8)

%  


(1)

Weighted average occupancy is defined as gross potential rent less vacancy losses divided by gross potential rent for the period.

(2)

Average rental rate is defined as total rental revenues divided by the weighted average occupied apartment units for the period.

(3)

Denotes markets with high exposure to energy-related industries.

(4)

Same-Store results by region do not include offsite costs associated with property management or casualty-related amounts, which increased by $717,000 and $21,000, respectively, for the nine months ended January 31, 2017 as compared to the nine months ended January 31, 2016.

iv


 

Development Project in Progress

Monticello Crossings is a 202 unit, $32.1 million multifamily development project in Monticello, MN, within the Minneapolis-St. Paul metropolitan statistical area. As of January 31, 2017,  82.7% of the units are leased or committed. Subsequent to quarter end, the final phase of development was open for tenancy as of March 1, 2017. Stabilization at 90% occupancy is expected to be reached in the first quarter of fiscal year 2018.

Development Projects Placed in Service

During the three months ended January 31, 2017, no development projects were placed in service. During the nine months ended January  31, 2017, one development project was placed in service, as detailed in the following table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

Development Cost

 

 

 

 

 

 

 

Rentable Sq Ft or

 

as of

 

as of

 

Anticipated

 

Project Name and Location

    

Segment

    

Number of Units

    

January 31, 2017

    

January 31, 2017

    

Same Store Date

 

71 France - Edina, MN(1)

 

Multifamily

 

241

 

89.6

%

 

72,363

 

1Q 2019

 


(1)

IRET is currently an approximately 52.6% partner in the joint venture entity constructing this project. The anticipated total cost amount given is the total cost to the joint venture entity.

 

Value Add Program

 

In addition to initiatives to grow the multifamily portfolio through acquisitions and development, IRET has a value add program whereby IRET is committing an estimated $3.5 million per quarter to rehab approximately 1,500 units in fiscal year 2017. Apartments will be remodeled as the leases expire and upgrades will include a variety of new appliances, flooring, lighting, kitchen cabinets, and bathroom upgrades. During the third quarter of fiscal year 2017, IRET completed the remodeling of 267 units at an average cost of $9,983, bringing the total units renovated during the fiscal year to 726, which are achieving average rental rate increases of 12.8%.

Disposition Activity

During the three months ended January 31, 2017,  IRET disposed of five senior housing properties for a sale price of $69.9 million and a retail property for a sale price of $4.0 million, netting proceeds of $58.8 million.

Subsequent to quarter end, IRET disposed of 18 senior housing properties for a total sale price of $115.6 million with a gain on sale of approximately $31.6 million, netting approximately $100.0 million in proceeds. Also subsequent to quarter end, IRET disposed of one medical office property for a sale price of $20.7 million with a gain on sale of approximately $6.2 million, netting approximately $20.0 million in proceeds, including a lease termination fee of $3.2 million.

Liquidity

At January  31, 2017,  IRET had $57.0 million cash on hand and its operating partnership had funds available of $17.0 million from the $174.0 million credit limit on its line of credit, which matures January 31, 2021.

Quarterly Distributions

On January 17, 2017,  IRET paid a quarterly distribution in the aggregate amount of $0.13 per common share and unit of IRET Properties. The distribution consisted of a regular quarterly distribution of $0.07 per share/unit and a special distribution of $0.06 per share/unit associated with capital gains from property disposition transactions. This was IRET’s 183rd consecutive distribution. IRET also paid, on January 2, 2017, a quarterly distribution of $0.4968 per share on its Series B preferred shares.

v


 

Guidance

IRET provides guidance on FFO per share and Same Store multifamily NOI growth, which are non-GAAP measures, but does not forecast or provide a reconciliation to net income per share. It is not reasonable to accurately predict the timing and certainty of acquisitions and dispositions that would materially affect depreciation and capital gains or losses, which combined generally represent the majority of the difference between net income available to common shareholders and FFO. Based on historical experience, the dollar amount of that unavailable information could be significant.

 

For the fiscal year ending April 30, 2017, management is revising its estimate of FFO to a range of $0.41 to $0.43 per share/unit, from the prior range of $0.48 to $0.52 per share/unit. This guidance revision reflects management’s view of current market conditions, and its assumption of Same-Store multifamily NOI growth of (4.0)% to (6.0)%, which is a revision from the prior range of (1.0)% to (3.0)%. In addition, the current guidance incorporates a modestly-lower G&A projection, the impact of certain property dispositions completed during the current fiscal year, and certain one-time expenditures related to the prepayment of certain debt and the redemption of the Series A Preferred Stock. This guidance will be discussed during the scheduled third quarter fiscal year 2017 conference call. This guidance does not include the operational or capital impact of any future acquisition, development, disposition, or capital markets activity, including potential transactions discussed as part of IRET’s strategic initiatives that have been announced but not yet closed. A number of factors could impact IRET’s ability to meet its guidance and assumption, and there can be no assurance that IRET can achieve such results. This guidance and the underlying assumptions are subject to change.

 

 

 

 

 

 

 

 

 

 

 

Guidance Range

 

 

 

Low

 

 

 

High

 

Funds From Operations per share - 10/31/16

 

$
0.48

 

 

 

$
0.52

 

Less adjustments for FY17Q3 and subsequent events

 

 

 

 

 

 

 

Property operations(1)

 

 

 

(0.04)

 

 

 

Property dispositions(2)

 

 

 

 -

 

 

 

Capital transactions(3)

 

 

 

(0.04)

 

 

 

Funds From Operations per share - revised

 

$
0.41

 

 

 

$
0.43

 


(1)

Adjustment reflects revised property portfolio NOI forecast, modestly offset by reduced G&A budget.

(2)

Reflects the loss of NOI from properties sold in the third quarter of fiscal year 2017, and subsequent to quarter-end, offset by a lease termination fee received for sale of $3.2 million.

(3)

Mortgage pre-payment penalties incurred during the third quarter of fiscal year 2017, and subsequent to quarter-end, and write-off of unamortized fees related to redemption of preferred shares, partially offset by reduced interest expenses.

 

Declaration of Distributions for Fourth Quarter of Fiscal Year 2017

 

The Board of Trustees has declared quarterly distributions in the aggregate amount of $0.07 per share/unit, payable on April 3, 2017 to common shareholders and unitholders of record at the close of business on March 20, 2017.  Additionally, the Board of Trustees declared a distribution of $0.496875 per share on the 7.95% Series B Cumulative Redeemable Preferred Shares (NYSE: IRET PRB), payable on March 31, 2017 to holders of record at the close of business on March 20, 2016. Series B preferred share distributions are cumulative and payable quarterly in arrears at an annual rate of $1.9875 per share.

 

Conference Call Information

The conference call for  Third Quarter Earnings is scheduled for Tuesday,  March 14, 2016 at 10:00 A.M. Eastern Time. Conference call access information is as follows:

USA Toll Free Number: 1-877-509-9785

International Toll Free Number: 1-412-902-4132

Canada Toll Free Number: 1-855-669-9657

vi


 

About IRET

IRET focuses on the acquisition, development, redevelopment and management of multifamily communities located primarily in select growth markets throughout the Midwest. As of January  31, 2017,  IRET owned interests in 130 properties that were held for investment, consisting of: (1) 86 multifamily properties consisting of 12,813 units, and (2) 44 commercial properties, including 30 healthcare properties, containing a total of approximately 2.7 million square feet of leasable space.    IRET’s common shares and Series B preferred shares are publicly traded on the New York Stock Exchange (NYSE symbols: IRET and IRETPRB, respectively). IRET’s press releases and supplemental information are available on its website at www.iret.com or by contacting Investor Relations at 701-837-7104.

Supplemental Information

IRET produced the Supplemental Operating and Financial Data for the Quarter Ended January  31, 2017 (“Supplemental Information”), which is available on IRET’s website at www.iret.com.

Non-GAAP financial measures and other capitalized terms, as used in this earnings release, are defined under the section titled “Definitions” in the Supplemental Information.

Forward-Looking Statements

This earnings release, including the Supplemental Information, contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements, which may be identified by the use of words such as “expects,” “plans,” “estimates,” “anticipates,” “projects,” “intends,” “believes,” “outlook” and similar expressions that do not relate to historical matters, specifically including IRET’s future plans, anticipated operating results, anticipated timing of development projects being placed into service, anticipated lease ups of development projects placed into service, anticipated closings of the remaining senior housing sales, anticipated implementation and results of its value add program, and anticipated timing of properties becoming same-store properties, are based on IRET’s expectations, forecasts and assumptions at the time of this earnings release. Such statements involve known and unknown risks, uncertainties and other factors that may cause actual results to differ materially from those expressed or implied in such forward-looking statements.

Such risks, uncertainties and other factors that might cause such differences include, but are not limited to: intentions and expectations regarding future distributions on common shares and units; changes in operating costs; fluctuations in interest rates; adverse capital and credit market conditions that might affect IRET’s access to various sources of capital and cost of capital; IRET’s ability to manage its current debt levels and repay or refinance its indebtedness upon maturity or other payment dates; IRET’s ability to maintain financial covenant compliance under its debt agreements; adequate insurance coverage; the effect of government regulation; delays or inability to obtain necessary governmental permits and authorizations; changes in general and local economic and real estate market conditions; changes in demand for IRET properties that may result in lower than expected occupancy and/or rental rates; ability to acquire quality properties in IRET’s targeted markets; ability to successfully dispose of certain assets; competition for tenants from similar competing properties; IRET’s ability to attract and retain skilled personnel; cyber-intrusion; abandonment of development or redevelopment opportunities for which IRET has already incurred costs; delays in completing development, redevelopment and/or lease up of properties and increased costs; IRET’s ability to maintain effective internal controls over financial reporting and disclosure controls and procedures; and those risks and uncertainties detailed from time to time in IRET’s filings with the Securities and Exchange Commission, including IRET’s Form 10-K for the fiscal year ended April 30, 2016 and subsequent quarterly reports on Form 10-Q.

IRET assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

vii


 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except share data)

 

 

 

January 31, 2017

 

April 30, 2016

 

ASSETS

 

 

 

 

 

 

 

Real estate investments

 

 

 

 

 

 

 

Property owned

 

$

1,685,823

 

$

1,681,471

 

Less accumulated depreciation

 

 

(334,875)

 

 

(312,889)

 

 

 

 

1,350,948

 

 

1,368,582

 

Development in progress

 

 

11,531

 

 

51,681

 

Unimproved land

 

 

19,076

 

 

20,939

 

Total real estate investments

 

 

1,381,555

 

 

1,441,202

 

Assets held for sale and assets of discontinued operations

 

 

140,226

 

 

220,537

 

Cash and cash equivalents

 

 

56,999

 

 

66,698

 

Other investments

 

 

 —

 

 

50

 

Receivable arising from straight-lining of rents, net of allowance of $308 and $333, respectively

 

 

7,839

 

 

7,179

 

Accounts receivable, net of allowance of $220 and $97, respectively

 

 

3,878

 

 

1,524

 

Prepaid and other assets

 

 

4,060

 

 

2,937

 

Intangible assets, net of accumulated amortization of $5,372 and $6,230, respectively

 

 

731

 

 

1,858

 

Tax, insurance, and other escrow

 

 

5,724

 

 

5,450

 

Property and equipment, net of accumulated depreciation of $1,120 and $1,058, respectively

 

 

915

 

 

1,011

 

Goodwill

 

 

1,645

 

 

1,680

 

Deferred charges and leasing costs, net of accumulated amortization of $3,819 and $3,719, respectively

 

 

5,517

 

 

4,896

 

TOTAL ASSETS

 

$

1,609,089

 

$

1,755,022

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Liabilities held for sale and liabilities of discontinued operations

 

$

54,291

 

$

77,488

 

Accounts payable and accrued expenses

 

 

41,351

 

 

39,727

 

Revolving line of credit

 

 

157,000

 

 

17,500

 

Mortgages payable, net of unamortized loan costs of $5,525 and $4,931, respectively

 

 

688,424

 

 

812,393

 

Construction debt and other

 

 

39,524

 

 

82,130

 

TOTAL LIABILITIES

 

 

980,590

 

 

1,029,238

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

REDEEMABLE NONCONTROLLING INTERESTS – CONSOLIDATED REAL ESTATE ENTITIES

 

 

7,300

 

 

7,522

 

EQUITY

 

 

 

 

 

 

 

Investors Real Estate Trust shareholders’ equity

 

 

 

 

 

 

 

Series A Preferred Shares of Beneficial Interest (Cumulative redeemable preferred shares, no par value, 0 shares issued and outstanding at January 31, 2017 and 1,150,000 issued and outstanding at April 30, 2016, aggregate liquidation preference of $28,750,000)

 

 

 —

 

 

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, 2017 and April 30, 2016, aggregate liquidation preference of $115,000,000)

 

 

111,357

 

 

111,357

 

Common Shares of Beneficial Interest (Unlimited authorization, no par value, 121,889,299 shares issued and outstanding at January 31, 2017, and 121,091,249 shares issued and outstanding at April 30, 2016)

 

 

921,735

 

 

922,084

 

Accumulated distributions in excess of net income

 

 

(486,015)

 

 

(442,000)

 

Total Investors Real Estate Trust shareholders’ equity

 

 

547,077

 

 

618,758

 

Noncontrolling interests – Operating Partnership (16,034,209 units at January 31, 2017 and 16,285,239 units at April 30, 2016)

 

 

72,007

 

 

78,484

 

Noncontrolling interests – consolidated real estate entities

 

 

2,115

 

 

21,020

 

Total equity

 

 

621,199

 

 

718,262

 

TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

$

1,609,089

 

$

1,755,022

 

 

viii


 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except per share data)

 

 

 

Three Months Ended 

 

Nine Months Ended

 

 

 

January 31,

 

January 31,

 

 

    

2017

    

2016

    

2017

    

2016

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate rentals

 

$

46,278

 

$

44,015

 

$

137,122

 

$

126,633

 

Tenant reimbursement

 

 

4,896

 

 

4,391

 

 

14,272

 

 

13,164

 

TOTAL REVENUE

 

 

51,174

 

 

48,406

 

 

151,394

 

 

139,797

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses, excluding real estate taxes

 

 

17,034

 

 

15,412

 

 

48,905

 

 

43,952

 

Real estate taxes

 

 

5,759

 

 

4,909

 

 

17,095

 

 

14,624

 

Depreciation and amortization

 

 

13,475

 

 

12,693

 

 

41,273

 

 

36,315

 

Impairment of real estate investments

 

 

 —

 

 

162

 

 

54,153

 

 

3,320

 

General and administrative expenses

 

 

3,130

 

 

2,929

 

 

8,438

 

 

8,316

 

Acquisition and investment related costs

 

 

5

 

 

35

 

 

52

 

 

433

 

Other expenses

 

 

1,037

 

 

51

 

 

2,705

 

 

1,281

 

TOTAL EXPENSES

 

 

40,440

 

 

36,191

 

 

172,621

 

 

108,241

 

Operating income (loss)

 

 

10,734

 

 

12,215

 

 

(21,227)

 

 

31,556

 

Interest expense

 

 

(10,680)

 

 

(9,151)

 

 

(31,670)

 

 

(25,706)

 

Loss on extinguishment of debt

 

 

(1,907)

 

 

 —

 

 

(1,907)

 

 

(106)

 

Interest income

 

 

816

 

 

566

 

 

1,988

 

 

1,687

 

Other income

 

 

158

 

 

135

 

 

668

 

 

286

 

(Loss) income before gain on sale of real estate and other investments, and income from discontinued operations

 

 

(879)

 

 

3,765

 

 

(52,148)

 

 

7,717

 

Gain on sale of real estate and other investments

 

 

2,437

 

 

1,446

 

 

11,292

 

 

1,271

 

Income (loss) from continuing operations

 

 

1,558

 

 

5,211

 

 

(40,856)

 

 

8,988

 

Income from discontinued operations

 

 

23,631

 

 

38,232

 

 

37,741

 

 

55,859

 

NET INCOME (LOSS)

 

 

25,189

 

 

43,443

 

 

(3,115)

 

 

64,847

 

Net income attributable to noncontrolling interests – Operating Partnership

 

 

(2,525)

 

 

(4,227)

 

 

(403)

 

 

(5,940)

 

Net loss attributable to noncontrolling interests – consolidated real estate entities

 

 

446

 

 

581

 

 

16,585

 

 

2,096

 

Net income attributable to Investors Real Estate Trust

 

 

23,110

 

 

39,797

 

 

13,067

 

 

61,003

 

Dividends to preferred shareholders

 

 

(2,503)

 

 

(2,879)

 

 

(8,260)

 

 

(8,636)

 

Redemption of Preferred Shares

 

 

(1,435)

 

 

 —

 

 

(1,435)

 

 

 —

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

19,172

 

$

36,918

 

$

3,372

 

$

52,367

 

(Loss) earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted

 

$

(0.01)

 

$

0.02

 

$

(0.24)

 

$

0.02

 

Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted

 

 

0.17

 

 

0.28

 

 

0.27

 

 

0.40

 

NET INCOME PER COMMON SHARE – BASIC & DILUTED

 

$

0.16

 

$

0.30

 

$

0.03

 

$

0.42

 

DIVIDENDS PER COMMON SHARE

 

$

0.13

 

$

0.13

 

$

0.39

 

$

0.39

 

 

ix


 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO

INVESTORS REAL ESTATE TRUST TO FUNDS FROM OPERATIONS

 

z

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except per share amounts)

 

Three Months  Ended January 31,

 

 

2017

 

 

2016

 

 

    

 

 

    

 

    

Per

    

 

 

    

 

    

Per

 

 

 

 

 

 

Weighted

 

Share

 

 

 

 

Weighted

 

Share

 

 

 

 

 

 

Avg Shares

 

And

 

 

 

 

Avg Shares

 

And

 

 

    

Amount

    

and Units(1)

    

Unit(2)

    

 

Amount

    

and Units(1)

    

Unit(2)

 

Net income attributable to Investors Real Estate Trust

 

$

23,110

 

 

 

$

 

 

$

39,797

 

 

 

$

 

 

Less dividends to preferred shareholders

 

 

(2,503)

 

 

 

 

 

 

 

(2,879)

 

 

 

 

 

 

Less redemption of preferred shares

 

 

(1,435)

 

 

 

 

 

 

 

 —

 

 

 

 

 

 

Net income available to common shareholders

 

 

19,172

 

121,255

 

 

0.16

 

 

36,918

 

121,864

 

 

0.30

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest – Operating Partnership

 

 

2,525

 

16,120

 

 

 

 

 

4,227

 

13,877

 

 

 

 

Depreciation and amortization

 

 

12,933

 

 

 

 

 

 

 

14,975

 

 

 

 

 

 

Impairment of real estate investments

 

 

 —

 

 

 

 

 

 

 

162

 

 

 

 

 

 

Gains on depreciable property sales attributable to Investors Real Estate Trust

 

 

(21,972)

 

 

 

 

 

 

 

(1,777)

 

 

 

 

 

 

FFO applicable to Common Shares and Units(1)

 

$

12,658

 

137,375

 

$

0.09

 

$

54,505

 

135,741

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except per share amounts)

 

Nine Months Ended January 31,

 

2017

 

2016

 

 

 

 

 

    

 

 

Per

 

 

 

 

 

Per

 

 

 

 

 

 

Weighted

 

Share

 

 

 

Weighted

 

Share

 

 

 

 

 

 

Avg Shares

 

And

 

 

 

Avg Shares

 

And

 

 

    

Amount

 

and Units(1)

    

Unit(2)

    

Amount

    

and Units(1)

    

Unit(2)

 

Net income attributable to Investors Real Estate Trust

    

$

13,067

 

 

 

$

 

 

$

61,003

 

 

 

$

 

 

Less dividends to preferred shareholders

 

 

(8,260)

 

 

 

 

 

 

 

(8,636)

 

 

 

 

 

 

Less redemption of preferred shares

 

 

(1,435)

 

 

 

 

 

 

 

 —

 

 

 

 

 

 

Net (loss) income available to common shareholders

 

 

3,372

 

121,175

 

 

0.03

 

 

52,367

 

123,793

 

 

0.42

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest – Operating Partnership

 

 

403

 

16,229

 

 

 

 

 

5,940

 

13,913

 

 

 

 

Depreciation and amortization

 

 

39,341

 

 

 

 

 

 

 

48,095

 

 

 

 

 

 

Impairment of real estate investments attributable to Investors Real Estate Trust

 

 

39,190

 

 

 

 

 

 

 

3,760

 

 

 

 

 

 

Gains on depreciable property sales attributable to Investors Real Estate Trust

 

 

(37,330)

 

 

 

 

 

 

 

(25,512)

 

 

 

 

 

 

FFO applicable to Common Shares and Units(1)

 

$

44,976

 

137,404

 

$

0.33

 

$

84,650

 

137,706

 

$

0.61

 


(1)Units of the Operating Partnership are exchangeable for cash, or, at our discretion, for Common Shares on a one-for-one basis.

(2)Net income attributable to Investors Real Estate Trust is calculated on a per Common Share basis. FFO is calculated on a per Common Share and Unit basis.

x


 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

RECONCILATION OF NET OPERATING INCOME TO THE

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Three Months Ended January 31, 2017

 

Multifamily

 

Healthcare

 

All Other

 

Amounts Not
Allocated To
Segments
(1)

 

Total

 

Real estate revenue

    

$

36,269

 

$

12,099

 

$

2,806

 

$

 —

 

$

51,174

 

Real estate expenses

 

 

16,336

 

 

4,216

 

 

838

 

 

1,403

 

 

22,793

 

Net operating income (loss)

 

$

19,933

 

$

7,883

 

$

1,968

 

$

(1,403)

 

 

28,381

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,475)

 

General and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,130)

 

Acquisition and investment related costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5)

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,037)

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,680)

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,907)

 

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

974

 

Loss before gain on sale of real estate and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(879)

 

Gain on sale of real estate and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,437

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,558

 

Income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,631

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

25,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Three Months Ended January 31, 2016

 

Multifamily

 

Healthcare

 

All Other

 

Amounts Not
Allocated To
Segments
(1)

 

Total

 

Real estate revenue

    

$

33,425

 

$

11,859

 

$

3,122

 

$

 —

 

$

48,406

 

Real estate expenses

 

 

14,564

 

 

3,971

 

 

634

 

 

1,152

 

 

20,321

 

Net operating income (loss)

 

$

18,861

 

$

7,888

 

$

2,488

 

$

(1,152)

 

 

28,085

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,693)

 

Impairment of real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(162)

 

General and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,929)

 

Acquisition and investment related costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(35)

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(51)

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,151)

 

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

701

 

Income before gain on sale of real estate and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,765

 

Gain on sale of real estate and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,446

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,211

 

Income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,232

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

43,443

 


(1)

Consists of offsite costs associated with property management and casualty-related amounts.

 

 

xi


 

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

RECONCILATION OF NET OPERATING INCOME TO THE

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Nine Months Ended January 31, 2017

    

Multifamily

    

Healthcare

    

All Other

    

Amounts Not
Allocated To
Segments
(1)

 

Total

 

Real estate revenue

 

$

107,559

 

$

35,301

 

$

8,534

 

$

 —

 

$

151,394

 

Real estate expenses

 

 

46,781

 

 

12,560

 

 

2,294

 

 

4,365

 

 

66,000

 

Net operating income (loss)

 

$

60,778

 

$

22,741

 

$

6,240

 

$

(4,365)

 

 

85,394

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(41,273)

 

Impairment of real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(54,153)

 

General and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,438)

 

Acquisition and investment related costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(52)

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,705)

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(31,670)

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,907)

 

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,656

 

Loss before gain on sale of real estate and other investments and income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(52,148)

 

Gain on sale of real estate and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,292

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(40,856)

 

Income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,741

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(3,115)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Nine Months Ended January 31, 2016

 

Multifamily

 

Healthcare

 

All Other

 

Amounts Not
Allocated To
Segments
(1)

 

Total

 

Real estate revenue

    

$

97,034

 

$

33,989

 

$

8,774

 

$

 —

 

$

139,797

 

Real estate expenses

 

 

42,194

 

 

11,287

 

 

1,863

 

 

3,232

 

 

58,576

 

Net operating income (loss)

 

$

54,840

 

$

22,702

 

$

6,911

 

$

(3,232)

 

 

81,221

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(36,315)

 

Impairment of real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,320)

 

General and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,316)

 

Acquisition and investment related costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(433)

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,281)

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(25,706)

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(106)

 

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,973

 

Income before gain on sale of real estate and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,717

 

Gain on sale of real estate and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,271

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,988

 

Income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55,859

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

64,847

 


(1)

Consists of offsite costs associated with property management and casualty-related amounts.

 

 

xii