☑ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
North Dakota
|
45-0311232
|
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
|
1400 31st Avenue SW, Suite 60
|
||
Post Office Box 1988
|
||
Minot, ND 58702-1988
|
||
(Address of principal executive offices) (Zip code)
|
☑
|
Yes
|
☐
|
No
|
☐
|
Yes
|
☑
|
No
|
☑
|
Yes
|
☐
|
No
|
☑
|
Yes
|
☐
|
No
|
☑ Large accelerated filer
|
☐ Accelerated filer
|
|
☐ Non-accelerated filer
|
☐ Smaller reporting Company
|
☐
|
Yes
|
☑
|
No
|
PAGE
|
||
PART I
|
||
Item 1.
|
5
|
|
Item 1A.
|
10
|
|
Item 1B
|
22
|
|
Item 2.
|
22
|
|
Item 3.
|
34
|
|
Item 4.
|
34
|
|
PART II
|
||
Item 5.
|
35
|
|
Item 6.
|
37
|
|
Item 7.
|
37
|
|
Item 7A.
|
76
|
|
Item 8.
|
77
|
|
Item 9.
|
77
|
|
Item 9A.
|
77
|
|
Item 9B.
|
79
|
|
PART III
|
||
Item 10.
|
Trustees, Executive Officers and Corporate Governance
|
79
|
Item 11.
|
Executive Compensation
|
79
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
79
|
Item 13.
|
Certain Relationships and Related Transactions, and Trustee Independence
|
79
|
Item 14.
|
Principal Accountant Fees and Services
|
79
|
PART IV
|
||
Item 15.
|
79
|
|
79
|
||
82
|
||
F-1 to F-54
|
• | the economic health of the markets in which we own and operate multi-family and commercial properties, in particular the states of Minnesota and North Dakota, or other markets in which we may invest in the future; |
• | the economic health of our commercial tenants; |
• | market rental conditions, including occupancy levels and rental rates, for multi-family residential and commercial properties; |
• | our ability to identify and secure additional multi-family residential and commercial properties that meet our criteria for investment; |
• | our ability to complete construction and lease-up of our development projects on schedule and on budget; |
• | the level and volatility of prevailing market interest rates and the pricing of our common shares of beneficial interest; |
• | financing risks, such as our inability to obtain debt or equity financing on favorable terms, or at all; |
• | compliance with applicable laws, including those concerning the environment and access by persons with disabilities; and |
• | the availability and cost of casualty insurance for losses. |
• | 100 multi-family residential properties containing 11,844 apartment units, having a total real estate investment amount net of accumulated depreciation of $766.1 million; |
• | 53 office properties containing approximately 4.2 million square feet of leasable space, having a total real estate investment amount net of accumulated depreciation of $365.3 million; |
• | 66 healthcare properties (including senior housing) containing approximately 3.0 million square feet of leasable space, having a total real estate investment amount net of accumulated depreciation of $384.9 million; |
• | 7 industrial properties containing approximately 1.2 million square feet of leasable space, having a total real estate investment amount net of accumulated depreciation of $49.4 million; and |
• | 23 retail properties containing approximately 1.2 million square feet of leasable space, having a total real estate investment amount net of accumulated depreciation of $83.4 million. |
(in thousands)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Limited partnership units issued
|
89
|
361
|
1,620
|
|||||||||
Value at issuance, net of issue costs
|
$
|
800
|
$
|
3,480
|
$
|
12,632
|
• | a prior owner, operator or occupant of the properties we own or the properties we intend to acquire did not create a material environmental condition not known to us, which might have been revealed by more in-depth study of the properties; and |
• | future uses or conditions (including, without limitation, changes in applicable environmental laws and regulations) will not result in the imposition of environmental liability upon us. |
• | downturns in national, regional and local economic conditions (particularly increases in unemployment); |
• | competition from other commercial and multi-family residential properties; |
• | local real estate market conditions, such as oversupply or reduction in demand for commercial and multi-family residential space; |
• | changes in interest rates and availability of attractive financing; |
• | declines in the economic health and financial condition of our tenants and our ability to collect rents from our tenants; |
• | vacancies, changes in market rental rates and the need periodically to repair, renovate and re-lease space; |
• | increased operating costs, including real estate taxes, state and local taxes, insurance expense, utilities, and security costs; |
• | significant expenditures associated with each investment, such as debt service payments, real estate taxes and insurance and maintenance costs, which are generally not reduced when circumstances cause a reduction in revenues from a property; |
• | weather conditions, civil disturbances, natural disasters, terrorist acts or acts of war which may result in uninsured or underinsured losses; and |
• | decreases in the underlying value of our real estate. |
• | even if we enter into an acquisition agreement for a property, it is subject to customary closing conditions, including completion of due diligence investigations, and we may be unable to complete that acquisition after making a non-refundable deposit and incurring other acquisition-related costs; |
• | we may be unable to obtain financing for acquisitions on favorable terms or at all; |
• | acquired properties may fail to perform as expected; |
• | the actual costs of repositioning or redeveloping acquired properties may be greater than our estimates; and |
• | we may be unable to quickly and efficiently integrate new acquisitions into our existing operations. |
• | the need to expand our management team and staff; |
• | the need to enhance internal operating systems and controls; and |
• | the ability to consistently achieve targeted returns on individual properties. |
• | our cash flow will be insufficient to meet required payments of principal and interest; |
• | we will not be able to renew, refinance or repay our indebtedness when due; and |
• | the terms of any renewal or refinancing will be less favorable than the terms of our current indebtedness. |
• | operating and financial results below expectations that cannot support the current distribution payment; |
• | unanticipated costs or cash requirements; or |
• | a conclusion that the payment of distributions would cause us to breach the terms of certain agreements or contracts, such as financial ratio covenants in our debt financing documents. |
• | market perception of REITs in general; |
• | market perception of REITs relative to other investment opportunities; |
• | market perception of our financial condition, performance, distributions and growth potential; |
• | prevailing interest rates; |
• | general economic and business conditions; |
• | government action or regulation, including changes in the tax laws; and |
• | relatively low trading volumes in securities of REITS. |
Gross Revenue
(in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||
Fiscal Year Ended April
30,
|
Multi-
Family
Residential
|
%
|
Office
|
%
|
Healthcare
|
%
|
Industrial
|
%
|
Retail
|
%
|
All
Segments
|
|||||||||||||||||||||||||||||||||
2015
|
$
|
118,526
|
42.4
|
%
|
$
|
74,978
|
26.8
|
%
|
$
|
66,230
|
23.7
|
%
|
$
|
6,491
|
2.3
|
%
|
$
|
13,445
|
4.8
|
%
|
$
|
279,670
|
||||||||||||||||||||||
2014
|
$
|
102,059
|
38.4
|
%
|
$
|
77,440
|
29.2
|
%
|
$
|
65,258
|
24.6
|
%
|
$
|
6,894
|
2.6
|
%
|
$
|
13,831
|
5.2
|
%
|
$
|
265,482
|
||||||||||||||||||||||
2013
|
$
|
89,923
|
36.3
|
%
|
$
|
75,962
|
30.6
|
%
|
$
|
61,975
|
25.0
|
%
|
$
|
6,700
|
2.7
|
%
|
$
|
13,498
|
5.4
|
%
|
$
|
248,058
|
Average Effective Annual Rent per square foot or unit(1)
|
||||||||||||||||||||
As of April 30,
|
Multi-family
Residential(2)
|
Office(3)
|
Healthcare(3)
|
Industrial(3)
|
Retail(3)
|
|||||||||||||||
2015
|
$
|
829
|
$
|
14
|
$
|
16
|
$
|
5
|
$
|
9
|
||||||||||
2014
|
$
|
783
|
$
|
13
|
$
|
17
|
$
|
4
|
$
|
8
|
||||||||||
2013
|
$
|
744
|
$
|
14
|
$
|
16
|
$
|
4
|
$
|
9
|
||||||||||
2012
|
$
|
719
|
$
|
13
|
$
|
16
|
$
|
4
|
$
|
8
|
||||||||||
2011
|
$
|
691
|
$
|
13
|
$
|
19
|
$
|
4
|
$
|
8
|
(1) | Previously reported amounts are not revised for discontinued operations or changes in the composition of the same-store properties pool. |
(2) | Monthly rent per unit, calculated as annualized rental revenue, net of free rent, including rent abatements and rent credits, divided by the occupied units as of April 30. |
(3) | Monthly rental rate per square foot calculated as annualized contractual base rental income, net of free rent and excluding operating expense reimbursements, divided by the leased square feet as of April 30. |
Segments
|
Same-Store Properties
|
All Properties
|
||||||||||||||||||||||
Fiscal Year Ended April 30,
|
Fiscal Year Ended April 30,
|
|||||||||||||||||||||||
2015
|
2014
|
2013
|
2015
|
2014
|
2013
|
|||||||||||||||||||
Multi-Family Residential
|
94.7
|
%
|
93.4
|
%
|
95.3
|
%
|
92.0
|
%
|
93.0
|
%
|
94.6
|
%
|
||||||||||||
Office
|
84.8
|
%
|
84.0
|
%
|
81.5
|
%
|
83.2
|
%
|
80.7
|
%
|
80.8
|
%
|
||||||||||||
Healthcare
|
95.7
|
%
|
96.2
|
%
|
94.9
|
%
|
95.8
|
%
|
96.3
|
%
|
94.7
|
%
|
||||||||||||
Industrial
|
100.0
|
%
|
100.0
|
%
|
95.7
|
%
|
83.4
|
%
|
87.8
|
%
|
96.4
|
%
|
||||||||||||
Retail
|
83.3
|
%
|
88.2
|
%
|
86.9
|
%
|
83.4
|
%
|
87.4
|
%
|
87.0
|
%
|
(in thousands, except percentages)
|
||||||||||||||||||||||||
As of April 30,
|
2015
|
%
|
2014
|
%
|
2013
|
%
|
||||||||||||||||||
Real estate investments
|
||||||||||||||||||||||||
Property owned
|
$
|
2,098,037
|
$
|
1,996,031
|
$
|
2,032,970
|
||||||||||||||||||
Less accumulated depreciation
|
(448,987
|
)
|
(424,288
|
)
|
(420,421
|
)
|
||||||||||||||||||
$
|
1,649,050
|
90.2
|
%
|
$
|
1,571,743
|
92.5
|
%
|
$
|
1,612,549
|
95.9
|
%
|
|||||||||||||
Development in progress
|
153,994
|
8.4
|
%
|
104,609
|
6.2
|
%
|
46,782
|
2.8
|
%
|
|||||||||||||||
Unimproved land
|
25,827
|
1.4
|
%
|
22,864
|
1.3
|
%
|
21,503
|
1.3
|
%
|
|||||||||||||||
Total real estate investments
|
$
|
1,828,871
|
100.0
|
%
|
$
|
1,699,216
|
100.0
|
%
|
$
|
1,680,834
|
100.0
|
%
|
Property Name and Location
|
Units
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
MULTI-FAMILY RESIDENTIAL
|
||||||||||||
11th Street 3 Plex - Minot, ND
|
3
|
$
|
83
|
100.0
|
%
|
|||||||
4th Street 4 Plex - Minot, ND
|
4
|
123
|
100.0
|
%
|
||||||||
Alps Park - Rapid City, SD
|
71
|
6,003
|
98.6
|
%
|
||||||||
Apartments on Main - Minot, ND
|
10
|
1,334
|
100.0
|
%
|
||||||||
Arbors - S Sioux City, NE
|
192
|
8,898
|
99.0
|
%
|
||||||||
Arcata - Golden Valley, MN
|
165
|
31,823
|
20.0
|
%
|
||||||||
Ashland - Grand Forks, ND
|
84
|
8,473
|
100.0
|
%
|
||||||||
Boulder Court - Eagan, MN
|
115
|
9,570
|
98.3
|
%
|
||||||||
Brookfield Village - Topeka, KS
|
160
|
8,746
|
96.9
|
%
|
||||||||
Brooklyn Heights - Minot, ND
|
72
|
2,474
|
97.2
|
%
|
||||||||
Campus Center - St. Cloud, MN
|
92
|
2,882
|
88.0
|
%
|
||||||||
Campus Heights - St. Cloud, MN
|
49
|
895
|
67.3
|
%
|
||||||||
Campus Knoll - St. Cloud, MN
|
71
|
1,958
|
88.7
|
%
|
||||||||
Campus Plaza - St. Cloud, MN
|
24
|
450
|
58.3
|
%
|
||||||||
Campus Side - St. Cloud, MN
|
48
|
883
|
93.8
|
%
|
||||||||
Campus View - St. Cloud, MN
|
48
|
878
|
77.1
|
%
|
||||||||
Canyon Lake - Rapid City, SD
|
109
|
5,915
|
95.4
|
%
|
||||||||
Castlerock - Billings, MT
|
166
|
7,765
|
98.8
|
%
|
||||||||
Chateau I - Minot, ND
|
32
|
6,407
|
93.8
|
%
|
||||||||
Cimarron Hills - Omaha, NE
|
234
|
14,640
|
95.3
|
%
|
||||||||
Colonial Villa - Burnsville, MN
|
240
|
21,387
|
91.7
|
%
|
||||||||
Colony - Lincoln, NE
|
232
|
17,916
|
95.7
|
%
|
||||||||
Colton Heights - Minot, ND
|
18
|
1,173
|
88.9
|
%
|
||||||||
Commons at Southgate - Minot, ND
|
233
|
35,622
|
92.7
|
%
|
||||||||
Cornerstone - St. Cloud, MN
|
24
|
453
|
79.2
|
%
|
||||||||
Cottage West Twin Homes - Sioux Falls, SD
|
50
|
5,162
|
100.0
|
%
|
||||||||
Cottonwood - Bismarck, ND
|
268
|
21,722
|
92.2
|
%
|
||||||||
Country Meadows - Billings, MT
|
133
|
9,786
|
93.2
|
%
|
||||||||
Crestview - Bismarck, ND
|
152
|
6,207
|
100.0
|
%
|
||||||||
Crown - Rochester, MN
|
48
|
3,796
|
100.0
|
%
|
||||||||
Crown Colony - Topeka, KS
|
220
|
12,964
|
99.5
|
%
|
||||||||
Cypress Court - St. Cloud, MN
|
196
|
20,605
|
91.3
|
%
|
||||||||
Dakota Commons - Williston, ND
|
44
|
10,444
|
95.5
|
%
|
||||||||
Evergreen - Isanti, MN
|
36
|
3,236
|
97.2
|
%
|
||||||||
Evergreen II - Isanti, MN
|
36
|
3,530
|
100.0
|
%
|
||||||||
Fairmont - Minot, ND
|
12
|
482
|
100.0
|
%
|
Property Name and Location
|
Units
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
MULTI-FAMILY RESIDENTIAL - continued
|
||||||||||||
First Avenue - Minot, ND
|
20
|
$
|
3,057
|
100.0
|
%
|
|||||||
Forest Park - Grand Forks, ND
|
269
|
13,796
|
98.1
|
%
|
||||||||
Gables Townhomes - Sioux Falls, SD
|
24
|
2,443
|
100.0
|
%
|
||||||||
Grand Gateway - St. Cloud, MN
|
116
|
8,705
|
100.0
|
%
|
||||||||
Greenfield - Omaha, NE
|
96
|
5,469
|
90.6
|
%
|
||||||||
Heritage Manor - Rochester, MN
|
182
|
10,167
|
95.1
|
%
|
||||||||
Homestead Garden - Rapid City, SD
|
152
|
14,950
|
94.7
|
%
|
||||||||
Indian Hills - Sioux City, IA
|
120
|
6,924
|
97.5
|
%
|
||||||||
Kirkwood Manor - Bismarck, ND
|
108
|
4,850
|
98.1
|
%
|
||||||||
Lakeside Village - Lincoln, NE
|
208
|
17,494
|
91.8
|
%
|
||||||||
Landing at Southgate - Minot, ND
|
108
|
15,302
|
80.6
|
%
|
||||||||
Landmark - Grand Forks, ND
|
90
|
2,791
|
98.9
|
%
|
||||||||
Legacy - Grand Forks, ND
|
361
|
29,754
|
90.9
|
%
|
||||||||
Legacy Heights - Bismarck, ND
|
79
|
10,039
|
30.4
|
%
|
||||||||
Mariposa - Topeka, KS
|
54
|
6,044
|
92.6
|
%
|
||||||||
Meadows - Jamestown, ND
|
81
|
6,464
|
100.0
|
%
|
||||||||
Monticello Village - Monticello, MN
|
60
|
4,737
|
98.3
|
%
|
||||||||
Northern Valley - Rochester, MN
|
16
|
849
|
93.8
|
%
|
||||||||
North Pointe - Bismarck, ND
|
73
|
4,882
|
83.6
|
%
|
||||||||
Northridge - Bismarck, ND
|
68
|
8,426
|
95.6
|
%
|
||||||||
Oakmont Estates - Sioux Falls, SD
|
79
|
5,898
|
97.5
|
%
|
||||||||
Oakwood Estates - Sioux Falls, SD
|
160
|
7,663
|
97.5
|
%
|
||||||||
Olympic Village - Billings, MT
|
274
|
14,691
|
96.7
|
%
|
||||||||
Olympik Village - Rochester, MN
|
140
|
9,111
|
91.4
|
%
|
||||||||
Oxbow Park - Sioux Falls, SD
|
120
|
6,450
|
99.2
|
%
|
||||||||
Park Meadows - Waite Park, MN
|
360
|
16,034
|
81.1
|
%
|
||||||||
Pebble Springs - Bismarck, ND
|
16
|
920
|
93.8
|
%
|
||||||||
Pinehurst - Billings, MT
|
21
|
1,010
|
100.0
|
%
|
||||||||
Pinecone Villas - Sartell, MN
|
24
|
2,802
|
95.8
|
%
|
||||||||
Pines - Minot, ND
|
16
|
435
|
93.8
|
%
|
||||||||
Plaza - Minot, ND
|
71
|
16,106
|
97.2
|
%
|
||||||||
Pointe West - Rapid City, SD
|
90
|
5,305
|
100.0
|
%
|
||||||||
Ponds at Heritage Place - Sartell, MN
|
58
|
5,279
|
100.0
|
%
|
||||||||
Prairie Winds - Sioux Falls, SD
|
48
|
2,447
|
100.0
|
%
|
||||||||
Quarry Ridge - Rochester, MN
|
313
|
33,670
|
99.7
|
%
|
||||||||
Red 20 - Minneapolis, MN
|
130
|
28,316
|
75.4
|
%
|
||||||||
Regency Park Estates - St. Cloud, MN
|
145
|
12,365
|
90.3
|
%
|
||||||||
Renaissance Heights - Williston, ND
|
216
|
46,075
|
56.9
|
%
|
||||||||
Ridge Oaks - Sioux City, IA
|
132
|
6,688
|
100.0
|
%
|
||||||||
Rimrock West - Billings, MT
|
78
|
5,329
|
97.4
|
%
|
||||||||
River Ridge - Bismarck, ND
|
146
|
25,400
|
93.8
|
%
|
||||||||
Rocky Meadows - Billings, MT
|
98
|
7,583
|
100.0
|
%
|
||||||||
Rum River - Isanti, MN
|
72
|
5,881
|
100.0
|
%
|
||||||||
Sherwood - Topeka, KS
|
300
|
18,890
|
98.0
|
%
|
||||||||
Sierra Vista - Sioux Falls, SD
|
44
|
2,773
|
100.0
|
%
|
||||||||
Silver Springs - Rapid City, SD
|
52
|
3,269
|
98.1
|
%
|
Property Name and Location
|
Units
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
MULTI-FAMILY RESIDENTIAL - continued
|
||||||||||||
South Pointe - Minot, ND
|
196
|
$
|
12,945
|
95.4
|
%
|
|||||||
Southpoint - Grand Forks, ND
|
96
|
10,517
|
93.8
|
%
|
||||||||
Southview - Minot, ND
|
24
|
1,064
|
100.0
|
%
|
||||||||
Southwind - Grand Forks, ND
|
164
|
8,408
|
98.2
|
%
|
||||||||
Summit Park - Minot, ND
|
95
|
3,609
|
100.0
|
%
|
||||||||
Sunset Trail - Rochester, MN
|
146
|
15,802
|
92.5
|
%
|
||||||||
Temple - Minot, ND
|
4
|
231
|
100.0
|
%
|
||||||||
Terrace Heights - Minot, ND
|
16
|
483
|
87.5
|
%
|
||||||||
Thomasbrook - Lincoln, NE
|
264
|
14,242
|
97.7
|
%
|
||||||||
University Park Place - St. Cloud, MN
|
35
|
643
|
68.6
|
%
|
||||||||
Valley Park - Grand Forks, ND
|
167
|
7,939
|
89.2
|
%
|
||||||||
Villa West - Topeka, KS
|
308
|
18,273
|
88.3
|
%
|
||||||||
Village Green - Rochester, MN
|
36
|
3,492
|
86.1
|
%
|
||||||||
West Stonehill - Waite Park, MN
|
312
|
16,330
|
98.1
|
%
|
||||||||
Westridge - Minot, ND
|
33
|
2,218
|
93.9
|
%
|
||||||||
Westwood Park - Bismarck, ND
|
65
|
3,809
|
89.2
|
%
|
||||||||
Whispering Ridge - Omaha, NE
|
336
|
28,295
|
92.3
|
%
|
||||||||
Williston Garden - Williston, ND
|
145
|
19,181
|
85.5
|
%
|
||||||||
Winchester - Rochester, MN
|
115
|
8,216
|
96.5
|
%
|
||||||||
Woodridge - Rochester, MN
|
108
|
8,605
|
100.0
|
%
|
||||||||
TOTAL MULTI-FAMILY RESIDENTIAL
|
11,844
|
$
|
946,520
|
92.0
|
%
|
Property Name and Location
|
Approximate
Net Rentable
Square
Footage
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
OFFICE
|
||||||||||||
1st Avenue Building - Minot, ND
|
4,427
|
$
|
367
|
100.0
|
%
|
|||||||
610 Business Center IV - Brooklyn Park, MN
|
78,190
|
9,403
|
100.0
|
%
|
||||||||
7800 West Brown Deer Road - Milwaukee, WI
|
175,610
|
12,642
|
98.0
|
%
|
||||||||
American Corporate Center - Mendota Heights, MN
|
138,959
|
21,728
|
85.0
|
%
|
||||||||
Ameritrade - Omaha, NE
|
73,742
|
8,349
|
100.0
|
%
|
||||||||
Benton Business Park - Sauk Rapids, MN
|
30,464
|
1,536
|
88.1
|
%
|
||||||||
Bismarck 715 East Broadway - Bismarck, ND
|
22,187
|
2,798
|
100.0
|
%
|
||||||||
Brenwood - Minnetonka, MN
|
176,362
|
17,644
|
47.3
|
%
|
||||||||
Brook Valley I - La Vista, NE
|
30,000
|
2,152
|
66.6
|
%
|
||||||||
Corporate Center West - Omaha, NE
|
141,724
|
9,154
|
100.0
|
%
|
||||||||
Crosstown Centre - Eden Prairie, MN
|
181,224
|
20,636
|
75.0
|
%
|
||||||||
Eden Prairie 6101 Blue Circle Drive - Eden Prairie, MN
|
48,700
|
4,864
|
0.0
|
%
|
||||||||
Farnam Executive Center - Omaha, NE
|
95,216
|
10,101
|
63.9
|
%
|
||||||||
Flagship - Eden Prairie, MN
|
138,825
|
17,448
|
74.8
|
%
|
||||||||
Gateway Corporate Center - Woodbury, MN
|
59,827
|
8,300
|
100.0
|
%
|
||||||||
Golden Hills Office Center - Golden Valley, MN
|
190,758
|
25,875
|
98.4
|
%
|
||||||||
Granite Corporate Center - St. Cloud, MN
|
78,086
|
9,917
|
77.5
|
%
|
||||||||
Great Plains - Fargo, ND
|
122,040
|
16,087
|
100.0
|
%
|
Property Name and Location
|
Approximate
Net Rentable
Square
Footage
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
OFFICE - continued
|
||||||||||||
Highlands Ranch I - Highlands Ranch, CO
|
71,430
|
$
|
11,747
|
100.0
|
%
|
|||||||
Highlands Ranch II - Highlands Ranch, CO
|
81,173
|
12,887
|
98.4
|
%
|
||||||||
Interlachen Corporate Center - Edina, MN
|
105,084
|
19,163
|
96.4
|
%
|
||||||||
Intertech Building - Fenton, MO
|
65,320
|
7,819
|
93.7
|
%
|
||||||||
Mendota Office Center I - Mendota Heights, MN
|
59,852
|
8,406
|
67.2
|
%
|
||||||||
Mendota Office Center II - Mendota Heights, MN
|
88,398
|
13,303
|
87.3
|
%
|
||||||||
Mendota Office Center III - Mendota Heights, MN
|
60,776
|
7,661
|
100.0
|
%
|
||||||||
Mendota Office Center IV - Mendota Heights, MN
|
72,231
|
10,215
|
100.0
|
%
|
||||||||
Minnesota National Bank - Duluth, MN
|
18,869
|
1,965
|
100.0
|
%
|
||||||||
Minot 1400 31st Ave - Minot, ND
|
48,960
|
11,573
|
76.3
|
%
|
||||||||
Minot 2505 16th Street SW - Minot, ND
|
15,000
|
2,318
|
100.0
|
%
|
||||||||
Miracle Hills One - Omaha, NE
|
84,445
|
7,706
|
89.2
|
%
|
||||||||
Northpark Corporate Center - Arden Hills, MN
|
145,439
|
19,115
|
48.9
|
%
|
||||||||
Omaha 10802 Farnam Dr - Omaha, NE
|
58,574
|
7,228
|
98.6
|
%
|
||||||||
Pacific Hills - Omaha, NE
|
143,075
|
10,743
|
78.5
|
%
|
||||||||
Plaza 16 - Minot, ND
|
50,610
|
9,693
|
100.0
|
%
|
||||||||
Plaza VII - Boise, ID
|
28,994
|
1,217
|
41.2
|
%
|
||||||||
Plymouth 5095 Nathan Lane - Plymouth, MN
|
20,528
|
1,944
|
100.0
|
%
|
||||||||
Prairie Oak Business Center - Eden Prairie, MN
|
36,421
|
7,123
|
77.2
|
%
|
||||||||
Rapid City 900 Concourse Drive - Rapid City, SD
|
75,815
|
8,036
|
99.9
|
%
|
||||||||
Riverport - Maryland Heights, MO
|
121,316
|
8,000
|
100.0
|
%
|
||||||||
Spring Valley IV - Omaha, NE
|
18,055
|
1,154
|
0.0
|
%
|
||||||||
Spring Valley V - Omaha, NE
|
24,171
|
1,586
|
100.0
|
%
|
||||||||
Spring Valley X - Omaha, NE
|
24,000
|
1,284
|
30.0
|
%
|
||||||||
Spring Valley XI - Omaha, NE
|
24,000
|
1,273
|
90.0
|
%
|
||||||||
Superior Office Building - Duluth, MN
|
20,000
|
2,679
|
100.0
|
%
|
||||||||
TCA Building - Eagan, MN
|
103,640
|
10,113
|
100.0
|
%
|
||||||||
Three Paramount Plaza - Bloomington, MN
|
75,526
|
9,371
|
62.8
|
%
|
||||||||
Timberlands - Leawood, KS
|
91,270
|
12,165
|
97.5
|
%
|
||||||||
UHC Office - International Falls, MN
|
30,000
|
2,715
|
100.0
|
%
|
||||||||
US Bank Financial Center - Bloomington, MN
|
153,311
|
18,490
|
78.3
|
%
|
||||||||
Wells Fargo Center - St Cloud, MN
|
86,477
|
11,198
|
91.7
|
%
|
||||||||
West River Business Park - Waite Park, MN
|
24,075
|
1,697
|
87.5
|
%
|
||||||||
Westgate - Boise, ID
|
103,342
|
13,551
|
100.0
|
%
|
||||||||
Woodlands Plaza IV - Maryland Heights, MO
|
61,820
|
6,841
|
100.0
|
%
|
||||||||
TOTAL OFFICE
|
4,078,338
|
$
|
480,980
|
83.2
|
%
|
Property Name and Location
|
Approximate
Net Rentable
Square
Footage
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
HEALTHCARE
|
||||||||||||
2800 Medical Building - Minneapolis, MN
|
53,632
|
$
|
9,831
|
81.7
|
%
|
|||||||
2828 Chicago Avenue - Minneapolis, MN
|
56,239
|
17,672
|
100.0
|
%
|
||||||||
Airport Medical - Bloomington, MN(1)
|
24,218
|
4,678
|
100.0
|
%
|
||||||||
Barry Pointe Office Park - Kansas City, MO
|
18,502
|
2,976
|
87.4
|
%
|
||||||||
Billings 2300 Grant Road - Billings, MT
|
14,705
|
1,865
|
100.0
|
%
|
||||||||
Burnsville 303 Nicollet Medical (Ridgeview) - Burnsville, MN
|
53,896
|
9,881
|
100.0
|
%
|
||||||||
Burnsville 305 Nicollet Medical (Ridgeview South) - Burnsville, MN
|
36,199
|
6,287
|
100.0
|
%
|
||||||||
Casper 1930 E 12th Street (Park Place) - Casper, WY
|
65,160
|
6,391
|
100.0
|
%
|
||||||||
Casper 3955 E 12th Street (Meadow Wind) - Casper, WY
|
57,822
|
11,458
|
100.0
|
%
|
||||||||
Cheyenne 4010 N College Drive (Aspen Wind) - Cheyenne, WY
|
47,509
|
11,170
|
100.0
|
%
|
||||||||
Cheyenne 4606 N College Drive (Sierra Hills) - Cheyenne, WY
|
54,072
|
8,200
|
100.0
|
%
|
||||||||
Denfeld Clinic - Duluth, MN
|
20,512
|
3,099
|
100.0
|
%
|
||||||||
Eagan 1440 Duckwood Medical - Eagan, MN
|
17,640
|
2,624
|
100.0
|
%
|
||||||||
Edgewood Vista - Belgrade, MT
|
5,192
|
835
|
100.0
|
%
|
||||||||
Edgewood Vista - Billings, MT
|
11,800
|
1,948
|
100.0
|
%
|
||||||||
Edgewood Vista - Bismarck, ND
|
74,112
|
9,881
|
100.0
|
%
|
||||||||
Edgewood Vista - Brainerd, MN
|
82,535
|
9,720
|
100.0
|
%
|
||||||||
Edgewood Vista - Columbus, NE
|
5,194
|
891
|
100.0
|
%
|
||||||||
Edgewood Vista - East Grand Forks, MN
|
18,488
|
1,701
|
100.0
|
%
|
||||||||
Edgewood Vista - Fargo, ND
|
167,391
|
21,844
|
100.0
|
%
|
||||||||
Edgewood Vista - Fremont, NE
|
6,042
|
600
|
100.0
|
%
|
||||||||
Edgewood Vista - Grand Island, NE
|
5,185
|
857
|
100.0
|
%
|
||||||||
Edgewood Vista - Hastings, NE
|
6,042
|
629
|
100.0
|
%
|
||||||||
Edgewood Vista - Hermantown I, MN
|
119,349
|
11,920
|
100.0
|
%
|
||||||||
Edgewood Vista - Hermantown II, MN
|
160,485
|
11,357
|
100.0
|
%
|
||||||||
Edgewood Vista - Kalispell, MT
|
10,295
|
1,205
|
100.0
|
%
|
||||||||
Edgewood Vista - Minot, ND
|
108,503
|
12,845
|
100.0
|
%
|
||||||||
Edgewood Vista - Missoula, MT
|
10,150
|
1,057
|
100.0
|
%
|
||||||||
Edgewood Vista - Norfolk, NE
|
5,135
|
786
|
100.0
|
%
|
||||||||
Edgewood Vista - Omaha, NE
|
6,042
|
689
|
100.0
|
%
|
||||||||
Edgewood Vista - Sioux Falls, SD
|
11,800
|
1,346
|
100.0
|
%
|
||||||||
Edgewood Vista - Spearfish, SD
|
84,126
|
9,023
|
100.0
|
%
|
||||||||
Edgewood Vista - Virginia, MN
|
147,183
|
12,382
|
100.0
|
%
|
||||||||
Edina 6363 France Medical - Edina, MN(1)
|
70,934
|
15,581
|
91.3
|
%
|
||||||||
Edina 6405 France Medical - Edina, MN(1)
|
55,478
|
12,242
|
100.0
|
%
|
||||||||
Edina 6517 Drew Avenue - Edina, MN
|
12,140
|
1,542
|
100.0
|
%
|
||||||||
Edina 6525 Drew Avenue - Edina, MN
|
3,431
|
505
|
73.4
|
%
|
||||||||
Edina 6525 France SMC II - Edina, MN(1)
|
67,409
|
14,532
|
95.1
|
%
|
||||||||
Edina 6545 France SMC I - Edina MN(1)
|
227,626
|
48,095
|
91.4
|
%
|
||||||||
Fresenius - Duluth, MN
|
9,052
|
1,572
|
100.0
|
%
|
||||||||
Garden View - St. Paul, MN(1)
|
43,404
|
8,306
|
100.0
|
%
|
||||||||
Gateway Clinic - Sandstone, MN(1)
|
12,444
|
1,765
|
100.0
|
%
|
||||||||
Healtheast St John & Woodwinds - Maplewood & Woodbury, MN
|
114,316
|
21,601
|
100.0
|
%
|
||||||||
High Pointe Health Campus - Lake Elmo, MN
|
60,558
|
13,924
|
75.5
|
%
|
||||||||
Laramie 1072 N 22nd Street (Spring Wind) - Laramie, WY
|
62,291
|
10,584
|
100.0
|
%
|
||||||||
Legends at Heritage Place - Sartell, MN
|
98,174
|
10,890
|
100.0
|
%
|
Property Name and Location
|
Approximate
Net Rentable
Square
Footage
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
HEALTHCARE – continued
|
||||||||||||
Mariner Clinic - Superior, WI(1)
|
28,928
|
$
|
3,871
|
100.0
|
%
|
|||||||
Minneapolis 701 25th Avenue Medical - Minneapolis, MN(1)
|
57,212
|
9,439
|
100.0
|
%
|
||||||||
Missoula 3050 Great Northern - Missoula, MT
|
14,640
|
1,971
|
100.0
|
%
|
||||||||
Park Dental - Brooklyn Center, MN
|
9,998
|
2,952
|
100.0
|
%
|
||||||||
Pavilion I - Duluth, MN(1)
|
45,081
|
10,174
|
100.0
|
%
|
||||||||
Pavilion II - Duluth, MN
|
73,000
|
19,325
|
100.0
|
%
|
||||||||
Ritchie Medical Plaza - St Paul, MN
|
52,116
|
13,077
|
88.5
|
%
|
||||||||
Sartell 2000 23rd Street South - Sartell, MN(1)
|
59,760
|
12,715
|
0.0
|
%
|
||||||||
Spring Creek-American Falls - American Falls, ID
|
17,273
|
4,015
|
100.0
|
%
|
||||||||
Spring Creek-Boise - Boise, ID
|
16,311
|
5,004
|
100.0
|
%
|
||||||||
Spring Creek-Eagle - Eagle, ID
|
15,559
|
4,038
|
100.0
|
%
|
||||||||
Spring Creek-Fruitland - Fruitland, ID
|
39,500
|
7,115
|
100.0
|
%
|
||||||||
Spring Creek-Meridian - Meridian, ID
|
31,820
|
7,148
|
100.0
|
%
|
||||||||
Spring Creek-Overland - Overland, ID
|
26,605
|
6,629
|
100.0
|
%
|
||||||||
Spring Creek-Soda Springs - Soda Springs, ID
|
15,571
|
2,223
|
100.0
|
%
|
||||||||
Spring Creek-Ustick - Meridian, ID
|
26,605
|
4,300
|
100.0
|
%
|
||||||||
St Michael Clinic - St Michael, MN
|
10,796
|
2,851
|
100.0
|
%
|
||||||||
Trinity at Plaza 16 - Minot, ND
|
24,795
|
9,702
|
100.0
|
%
|
||||||||
Wells Clinic - Hibbing, MN
|
18,810
|
2,661
|
100.0
|
%
|
||||||||
TOTAL HEALTHCARE
|
2,986,792
|
$
|
497,997
|
96.0
|
%
|
Property Name and Location
|
Approximate
Net Rentable
Square
Footage
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
INDUSTRIAL
|
||||||||||||
Bloomington 2000 W 94th Street - Bloomington, MN
|
101,567
|
$
|
7,447
|
100.0
|
%
|
|||||||
Lexington Commerce Center - Eagan, MN
|
90,260
|
6,782
|
100.0
|
%
|
||||||||
Minot IPS - Minot, ND
|
27,698
|
6,368
|
100.0
|
%
|
||||||||
Stone Container - Fargo, ND
|
195,075
|
7,141
|
100.0
|
%
|
||||||||
Roseville 3075 Long Lake Road - Roseville, MN
|
220,557
|
11,698
|
8.0
|
%
|
||||||||
Urbandale 3900 106th Street - Urbandale, IA
|
518,161
|
15,555
|
100.0
|
%
|
||||||||
Woodbury 1865 Woodlane - Woodbury, MN
|
69,600
|
5,620
|
100.0
|
%
|
||||||||
TOTAL INDUSTRIAL
|
1,222,918
|
$
|
60,611
|
83.4
|
%
|
Property Name and Location
|
Approximate
Net Rentable
Square
Footage
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
Occupancy
as of
April 30, 2015
|
|||||||||
RETAIL
|
||||||||||||
17 South Main - Minot, ND
|
2,454
|
$
|
287
|
100.0
|
%
|
|||||||
Arrowhead First International Bank - Minot, ND
|
3,702
|
1,306
|
100.0
|
%
|
||||||||
Burnsville 1 Strip Center - Burnsville, MN
|
8,526
|
1,181
|
100.0
|
%
|
||||||||
Champlin South Pond - Champlin, MN
|
26,020
|
3,650
|
75.6
|
%
|
||||||||
Chan West Village - Chanhassen, MN
|
137,572
|
21,779
|
99.2
|
%
|
||||||||
Dakota West Plaza - Minot , ND
|
16,921
|
615
|
94.1
|
%
|
||||||||
Duluth 4615 Grand - Duluth, MN
|
15,582
|
2,086
|
100.0
|
%
|
||||||||
Duluth Denfeld Retail - Duluth, MN
|
37,770
|
5,160
|
70.4
|
%
|
||||||||
Forest Lake Auto - Forest Lake, MN
|
6,836
|
509
|
0.0
|
%
|
||||||||
Forest Lake Westlake Center - Forest Lake, MN
|
100,570
|
9,497
|
69.9
|
%
|
||||||||
Grand Forks Carmike - Grand Forks, ND
|
28,528
|
2,546
|
100.0
|
%
|
||||||||
Grand Forks Medpark Mall - Grand Forks, ND
|
59,117
|
5,720
|
33.9
|
%
|
||||||||
Jamestown Buffalo Mall - Jamestown, ND
|
213,575
|
9,092
|
85.5
|
%
|
||||||||
Jamestown Business Center - Jamestown, ND
|
103,049
|
2,632
|
88.0
|
%
|
||||||||
Lakeville Strip Center - Lakeville, MN
|
9,488
|
2,143
|
100.0
|
%
|
||||||||
Minot Arrowhead - Minot, ND
|
81,594
|
8,869
|
100.0
|
%
|
||||||||
Minot Plaza - Minot, ND
|
11,003
|
658
|
100.0
|
%
|
||||||||
Minot Southgate Wells Fargo Bank - Minot, ND
|
4,998
|
3,186
|
100.0
|
%
|
||||||||
Monticello C Store - Monticello, MN
|
3,575
|
872
|
100.0
|
%
|
||||||||
Omaha Barnes & Noble - Omaha, NE
|
26,985
|
3,699
|
100.0
|
%
|
||||||||
Pine City C-Store - Pine City, MN
|
4,800
|
452
|
100.0
|
%
|
||||||||
Pine City Evergreen Square - Pine City, MN
|
63,225
|
4,134
|
47.1
|
%
|
||||||||
Rochester Maplewood Square - Rochester, MN
|
118,398
|
14,040
|
97.6
|
%
|
||||||||
St. Cloud Westgate - St. Cloud, MN
|
105,446
|
7,816
|
78.8
|
%
|
||||||||
TOTAL RETAIL
|
1,189,734
|
$
|
111,929
|
83.3
|
%
|
|||||||
SUBTOTAL
|
9,477,782
|
$
|
2,098,037
|
Property Name and Location
|
(in thousands)
Investment
(initial cost plus
improvements less
impairment)
|
||||
UNIMPROVED LAND
|
|||||
Badger Hills - Rochester, MN
|
$
|
1,050
|
|||
Bismarck 4916 - Bismarck, ND
|
3,250
|
||||
Bismarck 700 E Main - Bismarck, ND
|
879
|
||||
Creekside Crossing - Bismarck, ND
|
4,286
|
||||
Georgetown Square - Grand Chute, WI
|
1,860
|
||||
Grand Forks - Grand Forks, ND
|
4,278
|
||||
Isanti Unimproved - Isanti, MN
|
58
|
||||
Legends at Heritage Place - Sartell, MN
|
537
|
||||
Minot 1525 24th Ave SW - Minot, ND
|
1,262
|
||||
Monticello - Monticello, MN
|
118
|
||||
Monticello 7th Addition - Monticello, MN
|
1,734
|
||||
Rapid City Unimproved- Rapid City, SD
|
1,376
|
||||
Renaissance Heights - Williston, ND
|
3,810
|
||||
River Falls - River Falls, WI
|
181
|
||||
Spring Creek Fruitland - Fruitland, IA
|
339
|
||||
TCA formerly Eagan - Eagan, MN
|
325
|
||||
Urbandale - Urbandale, IA
|
114
|
||||
Weston - Weston, WI
|
370
|
||||
TOTAL UNIMPROVED LAND
|
$
|
25,827
|
|||
DEVELOPMENT IN PROGRESS
|
|||||
71 France - Edina, MN
|
$
|
35,137
|
|||
Cardinal Point - Grand Forks, ND
|
26,450
|
||||
Chateau II - Minot, ND
|
13,129
|
||||
Deer Ridge - Jamestown, ND
|
15,355
|
||||
Edina 6565 France SMC III - Edina, MN
|
22,549
|
||||
Minot Southgate Retail - Minot, ND
|
2,164
|
||||
PrairieCare Medical - Brooklyn Park, MN
|
19,457
|
||||
Renaissance Heights - Williston, ND
|
13,135
|
||||
Other
|
6,618
|
||||
TOTAL DEVELOPMENT IN PROGRESS
|
$
|
153,994
|
|||
TOTAL UNITS - RESIDENTIAL SEGMENT
|
11,844
|
||||
TOTAL SQUARE FOOTAGE - COMMERCIAL SEGMENTS(2)
|
9,477,782
|
||||
TOTAL REAL ESTATE
|
$
|
2,277,858
|
(1) | Real estate not owned in fee; all or a portion is leased under a ground or air rights lease. |
(2) | Excludes properties classified as held for sale at April 30, 2015 (Thresher Square, 117,144 sq ft and Nebraska Orthopaedic Hospital, 61,758 sq ft). |
(in thousands)
|
||||
Fiscal Year Ended April 30,
|
Mortgage Principal
|
|||
2016
|
121,931
|
|||
2017
|
202,612
|
|||
2018
|
88,071
|
|||
2019
|
130,875
|
|||
2020
|
79,298
|
|||
Thereafter
|
352,041
|
|||
Total
|
$
|
974,828
|
(in thousands)
|
||||
Fiscal Year Ended April 30,
|
Lease Payments
|
|||
2016
|
112,320
|
|||
2017
|
99,963
|
|||
2018
|
84,455
|
|||
2019
|
70,049
|
|||
2020
|
52,576
|
|||
Thereafter
|
130,313
|
|||
Total
|
$
|
549,676
|
(in thousands except per SF or Unit data)
|
||||||||||||||||||||||||
Years Ended April 30,
|
||||||||||||||||||||||||
2015
|
2014
|
2013
|
||||||||||||||||||||||
Amount
|
Rate/SF
or Unit
|
Amount
|
Rate/SF
or Unit
|
Amount
|
Rate/SF
or Unit
|
|||||||||||||||||||
Office Properties:
|
||||||||||||||||||||||||
Non-Recoverable Capital Expenditures
|
||||||||||||||||||||||||
Recurring capital expenditures
|
$
|
0
|
0.00
|
$
|
0
|
0.00
|
$
|
0
|
0.00
|
|||||||||||||||
Non-recurring capital expenditures
|
$
|
1,160
|
0.28
|
$
|
1,813
|
0.38
|
$
|
754
|
0.15
|
|||||||||||||||
Tenant improvements at same-store properties
|
$
|
4,884
|
1.20
|
$
|
6,238
|
1.31
|
$
|
6,154
|
1.22
|
|||||||||||||||
Leasing costs at same-store properties
|
$
|
1,510
|
0.37
|
$
|
2,549
|
0.54
|
$
|
3,411
|
0.67
|
|||||||||||||||
Healthcare Properties:
|
||||||||||||||||||||||||
Non-Recoverable Capital Expenditures
|
||||||||||||||||||||||||
Recurring capital expenditures
|
$
|
691
|
0.24
|
$
|
0
|
0.00
|
$
|
49
|
0.02
|
|||||||||||||||
Non-recurring capital expenditures
|
$
|
821
|
0.28
|
$
|
612
|
0.20
|
$
|
356
|
0.12
|
|||||||||||||||
Tenant improvements at same-store properties
|
$
|
1,427
|
0.50
|
$
|
3,235
|
1.11
|
$
|
1,573
|
0.58
|
|||||||||||||||
Leasing costs at same-store properties
|
$
|
353
|
0.12
|
$
|
518
|
0.18
|
$
|
784
|
0.29
|
|||||||||||||||
Industrial Properties:
|
||||||||||||||||||||||||
Non-Recoverable Capital Expenditures
|
||||||||||||||||||||||||
Recurring capital expenditures
|
$
|
0
|
0.00
|
$
|
0
|
0.00
|
$
|
0
|
0.00
|
|||||||||||||||
Non-recurring capital expenditures
|
$
|
0
|
0.00
|
$
|
127
|
0.10
|
$
|
0
|
0.00
|
|||||||||||||||
Tenant improvements at same-store properties
|
$
|
173
|
0.17
|
$
|
320
|
0.27
|
$
|
777
|
0.26
|
|||||||||||||||
Leasing costs at same-store properties
|
$
|
40
|
0.04
|
$
|
160
|
0.14
|
$
|
658
|
0.22
|
|||||||||||||||
Retail Properties:
|
||||||||||||||||||||||||
Non-Recoverable Capital Expenditures
|
||||||||||||||||||||||||
Recurring capital expenditures
|
$
|
0
|
0.00
|
$
|
0
|
0.00
|
$
|
0
|
0.00
|
|||||||||||||||
Non-recurring capital expenditures
|
$
|
927
|
0.78
|
$
|
635
|
0.49
|
$
|
678
|
0.48
|
|||||||||||||||
Tenant improvements at same-store properties
|
$
|
1,105
|
0.93
|
$
|
144
|
0.11
|
$
|
1,335
|
0.96
|
|||||||||||||||
Leasing costs at same-store properties
|
$
|
387
|
0.33
|
$
|
570
|
0.44
|
$
|
275
|
0.20
|
|||||||||||||||
Multi-Family Residential Properties:
|
||||||||||||||||||||||||
Recurring Capital Expenditures
|
$
|
5,444
|
550
|
$
|
4,956
|
589
|
$
|
5,941
|
713
|
|||||||||||||||
Non-Recurring Capital Expenditures
|
$
|
9,663
|
815
|
$
|
11,355
|
1,053
|
$
|
6,737
|
655
|
(in thousands)
|
||||||||||||||||||||||||||||
State
|
Multi-Family
Residential
|
Office
|
Healthcare
|
Industrial
|
Retail
|
All Segments
|
% of All Segments
|
|||||||||||||||||||||
Minnesota
|
$
|
240,936
|
$
|
204,300
|
$
|
235,564
|
$
|
26,161
|
$
|
55,189
|
$
|
762,150
|
46.2
|
%
|
||||||||||||||
North Dakota
|
293,004
|
31,572
|
46,184
|
10,192
|
26,006
|
406,958
|
24.7
|
%
|
||||||||||||||||||||
Nebraska
|
90,332
|
54,693
|
3,453
|
0
|
2,189
|
150,667
|
9.1
|
%
|
||||||||||||||||||||
South Dakota
|
53,628
|
5,124
|
8,473
|
0
|
0
|
67,225
|
4.1
|
%
|
||||||||||||||||||||
Kansas
|
48,591
|
11,924
|
0
|
0
|
0
|
60,515
|
3.7
|
%
|
||||||||||||||||||||
Idaho
|
0
|
10,245
|
36,992
|
0
|
0
|
47,237
|
2.9
|
%
|
||||||||||||||||||||
Wyoming
|
0
|
0
|
41,710
|
0
|
0
|
41,710
|
2.5
|
%
|
||||||||||||||||||||
Montana
|
29,562
|
0
|
7,336
|
0
|
0
|
36,898
|
2.2
|
%
|
||||||||||||||||||||
Iowa
|
10,053
|
0
|
0
|
13,002
|
0
|
23,055
|
1.4
|
%
|
||||||||||||||||||||
Missouri
|
0
|
19,761
|
2,429
|
0
|
0
|
22,190
|
1.3
|
%
|
||||||||||||||||||||
Colorado
|
0
|
19,031
|
0
|
0
|
0
|
19,031
|
1.2
|
%
|
||||||||||||||||||||
Wisconsin
|
0
|
8,620
|
2,794
|
0
|
0
|
11,414
|
0.7
|
%
|
||||||||||||||||||||
Total
|
$
|
766,106
|
$
|
365,270
|
$
|
384,935
|
$
|
49,355
|
$
|
83,384
|
$
|
1,649,050
|
100.0
|
%
|
Item 5. | Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |
Quarter Ended
|
High
|
Low
|
Distributions Declared
(per share and unit)
|
|||||||||
Fiscal Year 2015
|
||||||||||||
April 30, 2015
|
$
|
8.31
|
$
|
7.09
|
$
|
0.1300
|
||||||
January 31, 2015
|
8.60
|
8.05
|
0.1300
|
|||||||||
October 31, 2014
|
8.59
|
7.49
|
0.1300
|
|||||||||
July 31, 2014
|
9.21
|
8.52
|
0.1300
|
Quarter Ended
|
High
|
Low
|
Distributions Declared
(per share and unit)
|
|||||||||
Fiscal Year 2014
|
||||||||||||
April 30, 2014
|
$
|
9.06
|
$
|
8.34
|
$
|
0.1300
|
||||||
January 31, 2014
|
8.94
|
8.24
|
0.1300
|
|||||||||
October 31, 2013
|
9.03
|
8.05
|
0.1300
|
|||||||||
July 31, 2013
|
9.77
|
8.09
|
0.1300
|
FY10
|
FY11
|
FY12
|
FY13
|
FY14
|
FY15
|
|||||||||||||||||||
Investors Real Estate Trust
|
100.00
|
116.44
|
95.79
|
137.32
|
130.87
|
114.68
|
||||||||||||||||||
S&P 500
|
100.00
|
117.22
|
122.79
|
143.54
|
172.87
|
195.31
|
||||||||||||||||||
FTSE NAREIT Equity REITs
|
100.00
|
122.25
|
134.25
|
160.49
|
161.89
|
183.56
|
(in thousands, except per share data)
|
||||||||||||||||||||
2015
|
2014
|
2013
|
2012
|
2011
|
||||||||||||||||
Consolidated Income Statement Data
|
||||||||||||||||||||
Revenue
|
$
|
283,190
|
$
|
267,109
|
$
|
248,058
|
$
|
228,671
|
$
|
224,773
|
||||||||||
Impairment of real estate investments in continuing and discontinued operations
|
$
|
6,105
|
$
|
44,426
|
$
|
305
|
$
|
428
|
$
|
0
|
||||||||||
Gain on sale of discontinued operations and real estate and other investments
|
$
|
6,093
|
$
|
6,948
|
$
|
6,885
|
$
|
349
|
$
|
19,365
|
||||||||||
Income (loss) from continuing operations
|
$
|
28,684
|
$
|
(23,390
|
)
|
$
|
20,677
|
$
|
8,644
|
$
|
4,679
|
|||||||||
Income from discontinued operations
|
$
|
0
|
$
|
6,450
|
$
|
9,295
|
$
|
1,062
|
$
|
19,672
|
||||||||||
Net income (loss)
|
$
|
28,684
|
$
|
(16,940
|
)
|
$
|
29,972
|
$
|
9,706
|
$
|
24,351
|
|||||||||
Net (income) loss attributable to noncontrolling interests – Operating Partnership
|
$
|
(1,526
|
)
|
$
|
4,676
|
$
|
(3,633
|
)
|
$
|
(1,359
|
)
|
$
|
(4,449
|
)
|
||||||
Net income (loss) attributable to Investors Real Estate Trust
|
$
|
24,087
|
$
|
(13,174
|
)
|
$
|
25,530
|
$
|
8,212
|
$
|
20,082
|
|||||||||
Consolidated Balance Sheet Data
|
||||||||||||||||||||
Total real estate investments
|
$
|
1,828,871
|
$
|
1,699,216
|
$
|
1,680,834
|
$
|
1,557,108
|
$
|
1,458,245
|
||||||||||
Total assets
|
$
|
1,997,837
|
$
|
1,869,221
|
$
|
1,889,554
|
$
|
1,714,367
|
$
|
1,615,363
|
||||||||||
Mortgages payable
|
$
|
974,828
|
$
|
997,689
|
$
|
1,049,206
|
$
|
1,048,689
|
$
|
993,803
|
||||||||||
Revolving lines of credit
|
$
|
60,500
|
$
|
22,500
|
$
|
10,000
|
$
|
39,000
|
$
|
30,000
|
||||||||||
Total Investors Real Estate Trust shareholders’ equity
|
$
|
652,110
|
$
|
592,184
|
$
|
612,787
|
$
|
432,989
|
$
|
411,690
|
||||||||||
Consolidated Per Common Share Data (basic and diluted)
|
||||||||||||||||||||
Income (loss) from continuing operations - Investors Real Estate Trust
|
$
|
.11
|
$
|
(.28
|
)
|
$
|
.09
|
$
|
.06
|
$
|
.02
|
|||||||||
Income from discontinued operations - Investors Real Estate Trust
|
$
|
.00
|
$
|
.05
|
$
|
.08
|
$
|
.01
|
$
|
.20
|
||||||||||
Net income (loss)
|
$
|
.11
|
$
|
(.23
|
)
|
$
|
.17
|
$
|
.07
|
$
|
.22
|
|||||||||
Distributions
|
$
|
.52
|
$
|
.52
|
$
|
.52
|
$
|
.56
|
$
|
.69
|
CALENDAR YEAR
|
2014
|
2013
|
2012
|
2011
|
2010
|
|||||||||||||||
Tax status of distributions
|
||||||||||||||||||||
Capital gain
|
23.09
|
%
|
3.09
|
%
|
2.41
|
%
|
37.48
|
%
|
0.00
|
%
|
||||||||||
Ordinary income
|
25.74
|
%
|
28.41
|
%
|
23.17
|
%
|
18.04
|
%
|
28.53
|
%
|
||||||||||
Return of capital
|
51.17
|
%
|
68.50
|
%
|
74.42
|
%
|
44.48
|
%
|
71.47
|
%
|
• | Base Rents - income arising from tenant leases. These rents are recognized over the non-cancelable term of the related leases on a straight-line basis, which includes the effects of rent increases and abated rent under the leases. Certain leases provide for tenant occupancy during periods for which no rent is due or where minimum rent payments increase during the term of the lease. Rental revenue is recorded for the full term of each lease on a straight-line basis. Accordingly, the Company records a receivable from tenants for rents that it expects to collect over the remaining lease term as deferred rents receivable. When the Company acquires a property, the term of the existing leases is considered to commence as of the acquisition date for the purposes of this calculation. Revenue recognition is considered to be critical because the evaluation of the reliability of such deferred rents receivable involves management's assumptions relating to such tenant's viability. |
• | Percentage Rents - income arising from retail tenant leases which are contingent upon the sales of the tenant exceeding a defined threshold. These rents are recognized only after the contingency has been removed (i.e., sales thresholds have been achieved). |
• | Expense Reimbursement Income – revenue arising from tenant leases, which provide for the recovery of all or a portion of the operating expenses and real estate taxes of the respective property. This revenue is accrued in the same periods as the expenses are incurred. |
(in thousands)
Year Ended April 30,
|
2015 vs. 2014
|
2014 vs. 2013
|
||||||||||||||||||||||||||
2015
|
2014
|
2013
|
$ Change
|
% Change
|
$ Change
|
% Change
|
||||||||||||||||||||||
Real estate rentals
|
$
|
235,852
|
$
|
219,921
|
$
|
204,719
|
$
|
15,931
|
7.2
|
%
|
$
|
15,202
|
7.4
|
%
|
||||||||||||||
Tenant reimbursement
|
43,818
|
45,561
|
43,339
|
(1,743
|
)
|
(3.8
|
%)
|
2,222
|
5.1
|
%
|
||||||||||||||||||
TRS senior housing revenue
|
3,520
|
1,627
|
0
|
1,893
|
116.4
|
%
|
1,627
|
n/a
|
|
|||||||||||||||||||
TOTAL REVENUE
|
283,190
|
267,109
|
248,058
|
16,081
|
6.0
|
%
|
19,051
|
7.7
|
%
|
|||||||||||||||||||
Depreciation/amortization related to real estate investments
|
67,112
|
67,592
|
59,306
|
(480
|
)
|
(0.7
|
%)
|
8,286
|
14.0
|
%
|
||||||||||||||||||
Utilities
|
20,881
|
21,864
|
18,792
|
(983
|
)
|
(4.5
|
%)
|
3,072
|
16.3
|
%
|
||||||||||||||||||
Maintenance
|
30,924
|
31,158
|
28,340
|
(234
|
)
|
(0.8
|
%)
|
2,818
|
9.9
|
%
|
||||||||||||||||||
Real estate taxes
|
33,945
|
32,982
|
32,182
|
963
|
2.9
|
%
|
800
|
2.5
|
%
|
|||||||||||||||||||
Insurance
|
5,839
|
5,165
|
3,734
|
674
|
13.1
|
%
|
1,431
|
38.3
|
%
|
|||||||||||||||||||
Property management expenses
|
18,502
|
16,961
|
15,003
|
1,541
|
9.1
|
%
|
1,958
|
13.1
|
%
|
|||||||||||||||||||
Other property expenses
|
906
|
357
|
1,008
|
549
|
153.8
|
%
|
(651
|
)
|
(64.6
|
%)
|
||||||||||||||||||
TRS senior housing expenses
|
2,997
|
1,331
|
0
|
1,666
|
125.2
|
%
|
1,331
|
n/a
|
|
|||||||||||||||||||
Administrative expenses
|
11,824
|
10,743
|
8,494
|
1,081
|
10.1
|
%
|
2,249
|
26.5
|
%
|
|||||||||||||||||||
Other expenses
|
2,010
|
2,132
|
2,173
|
(122
|
)
|
(5.7
|
%)
|
(41
|
)
|
(1.9
|
%)
|
|||||||||||||||||
Amortization related to non-real estate investments
|
3,495
|
3,326
|
3,027
|
169
|
5.1
|
%
|
299
|
9.9
|
%
|
|||||||||||||||||||
Impairment of real estate investments
|
6,105
|
42,566
|
0
|
(36,461
|
)
|
(85.7
|
%)
|
42,566
|
n/a
|
|
||||||||||||||||||
TOTAL EXPENSES
|
204,540
|
236,177
|
172,059
|
(31,637
|
)
|
(13.4
|
%)
|
64,118
|
37.3
|
%
|
||||||||||||||||||
Gain on involuntary conversion
|
0
|
2,480
|
5,084
|
(2,480
|
)
|
(100.0
|
%)
|
(2,604
|
)
|
(51.2
|
%)
|
|||||||||||||||||
Operating income
|
78,650
|
33,412
|
81,083
|
45,238
|
135.4
|
%
|
(47,671
|
)
|
(58.8
|
%)
|
||||||||||||||||||
Interest expense
|
(59,020
|
)
|
(59,142
|
)
|
(61,154
|
)
|
122
|
(0.2
|
%)
|
2,012
|
(3.3
|
%)
|
||||||||||||||||
Interest income
|
2,238
|
1,908
|
222
|
330
|
17.3
|
%
|
1,686
|
759.5
|
%
|
|||||||||||||||||||
Other income
|
723
|
483
|
526
|
240
|
49.7
|
%
|
(43
|
)
|
(8.2
|
%)
|
||||||||||||||||||
Income (loss) before income from sale of real estate and other investments and income from discontinued operations
|
22,591
|
(23,339
|
)
|
20,677
|
45,930
|
(196.8
|
%)
|
(44,016
|
)
|
(212.9
|
%)
|
|||||||||||||||||
Gain (loss) from sale of real estate and other investments
|
6,093
|
(51
|
)
|
0
|
6,144
|
(12,047.1
|
%)
|
(51
|
)
|
n/a
|
|
|||||||||||||||||
Income (loss) from continuing operations
|
28,684
|
(23,390
|
)
|
20,677
|
52,074
|
(222.6
|
%)
|
(44,067
|
)
|
(213.1
|
%)
|
|||||||||||||||||
Income from discontinued operations
|
0
|
6,450
|
9,295
|
(6,450
|
)
|
(100.0
|
%)
|
(2,845
|
)
|
(30.6
|
%)
|
|||||||||||||||||
NET INCOME (LOSS)
|
28,684
|
(16,940
|
)
|
29,972
|
45,624
|
(269.3
|
%)
|
(46,912
|
)
|
(156.5
|
%)
|
|||||||||||||||||
Net loss (income) attributable to noncontrolling interests – Operating Partnership
|
(1,526
|
)
|
4,676
|
(3,633
|
)
|
(6,202
|
)
|
(132.6
|
%)
|
8,309
|
(228.7
|
%)
|
||||||||||||||||
Net income attributable to noncontrolling interests – consolidated real estate entities
|
(3,071
|
)
|
(910
|
)
|
(809
|
)
|
(2,161
|
)
|
237.5
|
%
|
(101
|
)
|
12.5
|
%
|
||||||||||||||
Net income (loss) attributable to Investors Real Estate Trust
|
24,087
|
(13,174
|
)
|
25,530
|
37,261
|
(282.8
|
%)
|
(38,704
|
)
|
(151.6
|
%)
|
|||||||||||||||||
Dividends to preferred shareholders
|
(11,514
|
)
|
(11,514
|
)
|
(9,229
|
)
|
0
|
0.0
|
%
|
(2,285
|
)
|
24.8
|
%
|
|||||||||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
12,573
|
$
|
(24,688
|
)
|
$
|
16,301
|
37,261
|
(150.9
|
%)
|
(40,989
|
)
|
(251.5
|
%)
|
(in thousands)
|
||||
Rent fiscal year 2015 primarily from properties acquired and development projects placed in service in fiscal year 2015
|
$
|
6,616
|
||
Rent in fiscal year 2015 primarily from properties acquired and development projects placed in service in fiscal year 2014 in excess of that received in fiscal year 2014 from the same properties
|
7,169
|
|||
Increase in rent on same-store properties, excluding straight line rent(1)
|
4,790
|
|||
Net change in straight line rent on same-store properties(1)
|
(2,333
|
)
|
||
Decrease in rent from properties sold or classified as held for sale in fiscal years 2015 and 2014
|
(2,054
|
)
|
||
TRS senior housing revenue in excess of that received in fiscal year 2014(2)
|
1,893
|
|||
Increase in total revenue
|
$
|
16,081
|
(1) | See analysis of NOI by segment on pages 50-55 of the MD&A for additional information. |
(2) | See discussion in TRS Senior Housing Expenses paragraph below. |
(in thousands)
|
||||
Rent primarily from properties acquired and development projects placed in service in fiscal year 2014
|
$
|
4,488
|
||
Rent in Fiscal 2014 primarily from properties acquired and development projects placed in service in fiscal year 2013 in excess of that received in 2013 from the same properties
|
6,685
|
|||
Increase in rent on same-store properties due primarily to increased rental revenue and tenant reimbursements in the office and healthcare segments and increased rental rates in the multi-family residential segment(1)
|
6,251
|
|||
TRS senior housing revenue in excess of that received in fiscal year 2013(2)
|
1,627
|
|||
Increase in total revenue
|
$
|
19,051
|
(1) | See analysis of NOI by segment on pages 50-55 of the MD&A for additional information. |
(in thousands)
Year Ended April 30
|
2015 vs. 2014
|
2014 vs. 2013
|
||||||||||||||||||||||||||
2015
|
2014
|
2013
|
$ Change
|
% Change
|
$ Change
|
% Change
|
||||||||||||||||||||||
Mortgage debt
|
$
|
53,033
|
$
|
56,087
|
$
|
58,893
|
$
|
(3,054
|
)
|
(5.4
|
%)
|
$
|
(2,806
|
)
|
(4.8
|
%)
|
||||||||||||
Line of credit
|
2,039
|
691
|
980
|
1,348
|
195.1
|
%
|
(289
|
)
|
(29.5
|
%)
|
||||||||||||||||||
Other
|
3,948
|
2,364
|
1,281
|
1,584
|
67.0
|
%
|
1,083
|
84.5
|
%
|
|||||||||||||||||||
Total interest expense
|
$
|
59,020
|
$
|
59,142
|
$
|
61,154
|
$
|
(122
|
)
|
(0.2
|
%)
|
$
|
(2,012
|
)
|
(3.3
|
%)
|
Same-Store Properties
|
All Properties
|
|||||||||||||||||||||||
As of April 30,
|
As of April 30,
|
|||||||||||||||||||||||
Segments
|
2015
|
2014
|
2013
|
2015
|
2014
|
2013
|
||||||||||||||||||
Multi-Family Residential
|
94.7
|
%
|
93.4
|
%
|
95.3
|
%
|
92.0
|
%
|
93.0
|
%
|
94.6
|
%
|
||||||||||||
Office
|
84.8
|
%
|
84.0
|
%
|
81.5
|
%
|
83.2
|
%
|
80.7
|
%
|
80.8
|
%
|
||||||||||||
Healthcare
|
95.7
|
%
|
96.2
|
%
|
94.9
|
%
|
95.8
|
%
|
96.3
|
%
|
94.7
|
%
|
||||||||||||
Industrial
|
100.0
|
%
|
100.0
|
%
|
95.7
|
%
|
83.4
|
%
|
87.8
|
%
|
96.4
|
%
|
||||||||||||
Retail
|
83.3
|
%
|
88.2
|
%
|
86.9
|
%
|
83.4
|
%
|
87.4
|
%
|
87.0
|
%
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Years Ended April 30
|
||||||||||||||||||||||||||||||||
2015 vs 2014
|
2014 vs 2013
|
|||||||||||||||||||||||||||||||
2015
|
2014
|
$ Change
|
% Change
|
2014
|
2013
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
All Segments
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
250,420
|
$
|
247,963
|
$
|
2,457
|
1.0
|
%
|
$
|
237,865
|
$
|
231,614
|
$
|
6,251
|
2.7
|
%
|
||||||||||||||||
Non-same-store(1)(2)
|
29,250
|
17,519
|
11,731
|
67.0
|
%
|
27,617
|
16,444
|
11,173
|
67.9
|
%
|
||||||||||||||||||||||
Total
|
$
|
279,670
|
$
|
265,482
|
$
|
14,188
|
5.3
|
%
|
$
|
265,482
|
$
|
248,058
|
$
|
17,424
|
7.0
|
%
|
||||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
100,387
|
$
|
99,972
|
$
|
415
|
0.4
|
%
|
$
|
97,442
|
$
|
93,297
|
$
|
4,145
|
4.4
|
%
|
||||||||||||||||
Non-same-store(1)(2)
|
10,610
|
8,515
|
2,095
|
24.6
|
%
|
11,045
|
5,762
|
5,283
|
91.7
|
%
|
||||||||||||||||||||||
Total
|
$
|
110,997
|
$
|
108,487
|
$
|
2,510
|
2.3
|
%
|
$
|
108,487
|
$
|
99,059
|
$
|
9,428
|
9.5
|
%
|
||||||||||||||||
Gain on involuntary conversion
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
0
|
$
|
0
|
$
|
0
|
n/a
|
|
$
|
0
|
$
|
1,232
|
$
|
(1,232
|
)
|
(100.0
|
%)
|
|||||||||||||||
Non-same-store(1)(2)
|
0
|
2,480
|
(2,480
|
)
|
(100.0
|
)%
|
2,480
|
3,852
|
(1,372
|
)
|
(35.6
|
%)
|
||||||||||||||||||||
Total
|
$
|
0
|
$
|
2,480
|
$
|
(2,480
|
)
|
(100.0
|
)%
|
$
|
2,480
|
$
|
5,084
|
$
|
(2,604
|
)
|
(51.2
|
%)
|
||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
150,033
|
$
|
147,991
|
$
|
2,042
|
1.4
|
%
|
$
|
140,423
|
$
|
139,549
|
$
|
874
|
0.6
|
%
|
||||||||||||||||
Non-same-store(1)(2)
|
18,640
|
11,484
|
7,156
|
62.3
|
%
|
19,052
|
14,534
|
4,518
|
31.1
|
%
|
||||||||||||||||||||||
Total
|
$
|
168,673
|
$
|
159,475
|
$
|
9,198
|
5.8
|
%
|
$
|
159,475
|
$
|
154,083
|
$
|
5,392
|
3.5
|
%
|
||||||||||||||||
TRS senior housing revenue
|
3,520
|
1,627
|
1,627
|
0
|
||||||||||||||||||||||||||||
TRS senior housing expenses
|
(2,997
|
)
|
(1,331
|
)
|
(1,331
|
)
|
0
|
|||||||||||||||||||||||||
Depreciation/amortization
|
(70,607
|
)
|
(70,918
|
)
|
(70,918
|
)
|
(62,333
|
)
|
||||||||||||||||||||||||
Administrative expenses
|
(11,824
|
)
|
(10,743
|
)
|
(10,743
|
)
|
(8,494
|
)
|
||||||||||||||||||||||||
Other expenses
|
(2,010
|
)
|
(2,132
|
)
|
(2,132
|
)
|
(2,173
|
)
|
||||||||||||||||||||||||
Impairment of real estate investments
|
(6,105
|
)
|
(42,566
|
)
|
(42,566
|
)
|
0
|
|||||||||||||||||||||||||
Interest expense
|
(59,020
|
)
|
(59,142
|
)
|
(59,142
|
)
|
(61,154
|
)
|
||||||||||||||||||||||||
Interest and other income
|
2,961
|
2,391
|
2,391
|
748
|
||||||||||||||||||||||||||||
Income (loss) before gain (loss) on sale of real estate and other investments and income from discontinued operations
|
22,591
|
(23,339
|
)
|
(23,339
|
)
|
20,677
|
||||||||||||||||||||||||||
Gain (loss) on sale of real estate and other investments
|
6,093
|
(51
|
)
|
(51
|
)
|
0
|
||||||||||||||||||||||||||
Income (loss) from continuing operations
|
28,684
|
(23,390
|
)
|
(23,390
|
)
|
20,677
|
||||||||||||||||||||||||||
Income from discontinued operations(3)
|
0
|
6,450
|
6,450
|
9,295
|
||||||||||||||||||||||||||||
Net income (loss)
|
$
|
28,684
|
$
|
(16,940
|
)
|
$
|
(16,940
|
)
|
$
|
29,972
|
(1)
|
Non-same-store properties consist of the following properties for the comparative periods of fiscal years 2015 and 2014 (re-development and in-service development properties are listed in bold type):
|
Multi-Family Residential -
|
Arcata, Golden Valley, MN; Colonial Villa, Burnsville, MN; Commons at Southgate, Minot, ND; Cypress Court I and II, St. Cloud, MN; Dakota Commons, Williston, ND; Homestead Garden, Rapid City, SD; Landing at Southgate, Minot, ND; Legacy Heights, Bismarck, ND; Northridge, Bismarck, ND; Pinecone Villas, Sartell, MN; Red 20, Minneapolis, MN; Renaissance Heights, Williston, ND; River Ridge, Bismarck, ND; Silver Springs, Rapid City, SD and Southpoint, Grand Forks, ND.
Total number of units, 1,949.
|
Healthcare -
|
Spring Creek Fruitland, Fruitland, ID.
Total rentable square footage, 39,500.
|
Industrial -
|
Roseville 3075 Long Lake Road, Roseville, MN.
Total rentable square footage, 220,557.
|
Retail -
|
Minot Southgate Wells Fargo Bank, Minot, ND.
Total rentable square footage, 4,998.
|
Held for Sale - |
Office -
|
Thresher Square, Minneapolis, MN.
Total rentable square footage, 117,144.
|
Healthcare -
|
Nebraska Orthopaedic Hospital, Omaha, NE.
Total rentable square footage, 61,758.
|
Sold -
|
Multi-Family Residential - |
Lancaster, St. Cloud, MN.
|
Office -
|
2030 Cliff Road, Eagan, MN; Burnsville Bluffs II, Burnsville, MN; Dewey Hill Business Center, Edina, MN; Northgate I, Maple Grove, MN; Northgate II, Maple Grove, MN; Plymouth I, Plymouth, MN; Plymouth II, Plymouth, MN; Plymouth III, Plymouth, MN; Plymouth IV-V, Plymouth, MN; Southeast Tech, Eagan, MN; Whitewater Plaza, Minnetonka, MN and Wirth Corporate Center, Golden Valley, MN.
|
Healthcare -
|
Jamestown Medical Office Building, Jamestown, ND.
|
Industrial -
|
Eagan 2785 & 2795 Hwy 55, Eagan, MN.
|
Retail -
|
Fargo Express Community, Fargo, ND; Kalispell Retail Center, Kalispell, MT and Weston Retail and Walgreens, Weston, WI.
|
(2)
|
Non-same-store properties consist of the following properties for the comparative periods of fiscal years 2014 and 2013 (re-development and in-service development properties are listed in bold type):
|
Multi-Family Residential -
|
Alps Park, Rapid City, SD; Chateau I, Minot, ND; Colonial Villa, Burnsville, MN; Colony, Lincoln, NE; Cypress Court, St. Cloud, MN; First Avenue, Minot, ND; Lakeside Village, Lincoln, NE; Landing at Southgate, Minot, ND; Pinecone Villas, Sartell, MN; Ponds at Heritage Place, Sartell, MN; Quarry Ridge II, Rochester, MN; Renaissance Heights I, Williston, ND; River Ridge, Bismarck, ND; Southpoint, Grand Forks, ND; Villa West, Topeka, KS; Whispering Ridge, Omaha, NE and Williston Garden, Williston, ND.
Total number of units, 2,369.
|
Office -
|
Dewey Hill Business Center, Edina, MN.
Total rentable square footage, 73,338.
|
Healthcare -
|
Jamestown Medical Office Building, Jamestown, ND; Legends at Heritage Place, Sartell, MN and Spring Creek Fruitland, Fruitland, ID.
Total rentable square footage, 182,896.
|
Industrial -
|
Minot IPS, Minot, ND and Stone Container, Roseville, MN.
Total rentable square footage, 45,448.
|
Retail -
|
Arrowhead First International Bank, Minot, ND.
Total rentable square footage, 3,702.
|
(3)
|
Discontinued operations include gain on disposals and income from operations for:
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Years Ended April 30
|
||||||||||||||||||||||||||||||||
2015 vs 2014
|
2014 vs 2013
|
|||||||||||||||||||||||||||||||
2015
|
2014
|
$ Change
|
% Change
|
2014
|
2013
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Multi-Family Residential
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
99,072
|
$
|
95,831
|
$
|
3,241
|
3.4
|
%
|
$
|
77,447
|
$
|
75,375
|
$
|
2,072
|
2.7
|
%
|
||||||||||||||||
Non-same-store
|
19,454
|
6,228
|
13,226
|
212.4
|
%
|
24,612
|
14,548
|
10,064
|
69.2
|
%
|
||||||||||||||||||||||
Total
|
$
|
118,526
|
$
|
102,059
|
$
|
16,467
|
16.1
|
%
|
$
|
102,059
|
$
|
89,923
|
$
|
12,136
|
13.5
|
%
|
||||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
44,140
|
$
|
42,901
|
$
|
1,239
|
2.9
|
%
|
$
|
36,106
|
$
|
33,142
|
$
|
2,964
|
8.9
|
%
|
||||||||||||||||
Non-same-store
|
7,032
|
3,237
|
3,795
|
117.2
|
%
|
10,032
|
5,081
|
4,951
|
97.4
|
%
|
||||||||||||||||||||||
Total
|
$
|
51,172
|
$
|
46,138
|
$
|
5,034
|
10.9
|
%
|
$
|
46,138
|
$
|
38,223
|
$
|
7,915
|
20.7
|
%
|
||||||||||||||||
Gain on involuntary conversion
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
0
|
$
|
0
|
$
|
0
|
n/a
|
|
$
|
0
|
$
|
0
|
$
|
0
|
n/a
|
|
||||||||||||||||
Non-same-store
|
0
|
2,480
|
(2,480
|
)
|
(100.0
|
)%
|
2,480
|
3,852
|
(1,372
|
)
|
(35.6
|
%)
|
||||||||||||||||||||
Total
|
$
|
0
|
$
|
2,480
|
$
|
(2,480
|
)
|
(100.0
|
)%
|
$
|
2,480
|
$
|
3,852
|
$
|
(1,372
|
)
|
(35.6
|
%)
|
||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
54,932
|
$
|
52,930
|
$
|
2,002
|
3.8
|
%
|
$
|
41,341
|
$
|
42,233
|
$
|
(892
|
)
|
(2.1
|
%)
|
|||||||||||||||
Non-same-store
|
12,422
|
5,471
|
6,951
|
127.1
|
%
|
17,060
|
13,319
|
3,741
|
28.1
|
%
|
||||||||||||||||||||||
Total
|
$
|
67,354
|
$
|
58,401
|
$
|
8,953
|
15.3
|
%
|
$
|
58,401
|
$
|
55,552
|
$
|
2,849
|
5.1
|
%
|
Occupancy
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
94.7
|
%
|
93.4
|
%
|
94.5
|
%
|
95.3
|
%
|
||||||||||||||||
Non-same-store
|
78.6
|
%
|
100.0
|
%
|
87.6
|
%
|
91.2
|
%
|
||||||||||||||||
Total
|
92.0
|
%
|
93.0
|
%
|
93.0
|
%
|
94.6
|
%
|
Number of Units
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
9,895
|
9,896
|
8,410
|
8,410
|
||||||||||||||||||||
Non-same-store
|
1,949
|
883
|
2,369
|
1,738
|
||||||||||||||||||||
Total
|
11,844
|
10,779
|
10,779
|
10,148
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Years Ended April 30
|
||||||||||||||||||||||||||||||||
2015 vs 2014
|
2014 vs 2013
|
|||||||||||||||||||||||||||||||
2015
|
2014
|
$ Change
|
% Change
|
2014
|
2013
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Office
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
69,990
|
$
|
71,398
|
$
|
(1,408
|
)
|
(2.0
|
)%
|
$
|
77,202
|
$
|
75,733
|
$
|
1,469
|
1.9
|
%
|
|||||||||||||||
Non-same-store
|
4,988
|
6,042
|
(1,054
|
)
|
(17.4
|
)%
|
238
|
229
|
9
|
3.9
|
%
|
|||||||||||||||||||||
Total
|
$
|
74,978
|
$
|
77,440
|
$
|
(2,462
|
)
|
(3.2
|
)%
|
$
|
77,440
|
$
|
75,962
|
$
|
1,478
|
1.9
|
%
|
|||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
33,895
|
$
|
34,456
|
$
|
(561
|
)
|
(1.6
|
)%
|
$
|
37,930
|
$
|
37,011
|
$
|
919
|
2.5
|
%
|
|||||||||||||||
Non-same-store
|
2,596
|
3,734
|
(1,138
|
)
|
(30.5
|
)%
|
260
|
256
|
4
|
1.6
|
%
|
|||||||||||||||||||||
Total
|
$
|
36,491
|
$
|
38,190
|
$
|
(1,699
|
)
|
(4.4
|
)%
|
$
|
38,190
|
$
|
37,267
|
$
|
923
|
2.5
|
%
|
|||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
36,095
|
$
|
36,942
|
$
|
(847
|
)
|
(2.3
|
)%
|
$
|
39,272
|
$
|
38,722
|
$
|
550
|
1.4
|
%
|
|||||||||||||||
Non-same-store
|
2,392
|
2,308
|
84
|
3.6
|
%
|
(22
|
)
|
(27
|
)
|
5
|
(18.5
|
%)
|
||||||||||||||||||||
Total
|
$
|
38,487
|
$
|
39,250
|
$
|
(763
|
)
|
(1.9
|
)%
|
$
|
39,250
|
$
|
38,695
|
$
|
555
|
1.4
|
%
|
Occupancy
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
84.8
|
%
|
84.0
|
%
|
81.4
|
%
|
81.5
|
%
|
||||||||||||||||
Non-same-store
|
24.8
|
%
|
62.9
|
%
|
35.7
|
%
|
35.7
|
%
|
||||||||||||||||
Total
|
83.2
|
%
|
80.7
|
%
|
80.7
|
%
|
80.8
|
%
|
Rentable Square Footage
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
4,078,338
|
4,077,155
|
4,757,483
|
4,755,925
|
||||||||||||||||||||
Non-same-store
|
117,144
|
753,666
|
73,338
|
73,338
|
||||||||||||||||||||
Total
|
4,195,482
|
4,830,821
|
4,830,821
|
4,829,263
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Years Ended April 30
|
||||||||||||||||||||||||||||||||
2015 vs 2014
|
2014 vs 2013
|
|||||||||||||||||||||||||||||||
2015
|
2014
|
$ Change
|
% Change
|
2014
|
2013
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Healthcare
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
62,406
|
$
|
61,750
|
$
|
656
|
1.1
|
%
|
$
|
63,898
|
$
|
61,661
|
$
|
2,237
|
3.6
|
%
|
||||||||||||||||
Non-same-store
|
3,824
|
3,508
|
316
|
9.0
|
%
|
1,360
|
314
|
1,046
|
333.1
|
%
|
||||||||||||||||||||||
Total
|
$
|
66,230
|
$
|
65,258
|
$
|
972
|
1.5
|
%
|
$
|
65,258
|
$
|
61,975
|
$
|
3,283
|
5.3
|
%
|
||||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
16,556
|
$
|
16,558
|
$
|
(2
|
)
|
(0.0
|
)%
|
$
|
16,799
|
$
|
16,671
|
$
|
128
|
0.8
|
%
|
|||||||||||||||
Non-same-store
|
620
|
569
|
51
|
9.0
|
%
|
328
|
108
|
220
|
203.7
|
%
|
||||||||||||||||||||||
Total
|
$
|
17,176
|
$
|
17,127
|
$
|
49
|
0.3
|
%
|
$
|
17,127
|
$
|
16,779
|
$
|
348
|
2.1
|
%
|
||||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
45,850
|
$
|
45,192
|
$
|
658
|
1.5
|
%
|
$
|
47,099
|
$
|
44,990
|
$
|
2,109
|
4.7
|
%
|
||||||||||||||||
Non-same-store
|
3,204
|
2,939
|
265
|
9.0
|
%
|
1,032
|
206
|
826
|
401.0
|
%
|
||||||||||||||||||||||
Total
|
$
|
49,054
|
$
|
48,131
|
$
|
923
|
1.9
|
%
|
$
|
48,131
|
$
|
45,196
|
$
|
2,935
|
6.5
|
%
|
Occupancy
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
95.7
|
%
|
96.2
|
%
|
96.2
|
%
|
94.9
|
%
|
||||||||||||||||
Non-same-store
|
100.0
|
%
|
98.5
|
%
|
98.0
|
%
|
80.5
|
%
|
||||||||||||||||
Total
|
95.8
|
%
|
96.3
|
%
|
96.3
|
%
|
94.7
|
%
|
Rentable Square Footage
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
2,849,118
|
2,849,236
|
2,910,994
|
2,910,800
|
||||||||||||||||||||
Non-same-store
|
101,258
|
244,654
|
182,896
|
45,222
|
||||||||||||||||||||
Total
|
2,950,376
|
3,093,890
|
3,093,890
|
2,956,022
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Years Ended April 30
|
||||||||||||||||||||||||||||||||
2015 vs 2014
|
2014 vs 2013
|
|||||||||||||||||||||||||||||||
2015
|
2014
|
$ Change
|
% Change
|
2014
|
2013
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Industrial
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
6,304
|
$
|
6,179
|
$
|
125
|
2.0
|
%
|
$
|
5,630
|
$
|
5,358
|
$
|
272
|
5.1
|
%
|
||||||||||||||||
Non-same-store
|
187
|
715
|
(528
|
)
|
(73.8
|
)%
|
1,264
|
1,342
|
(78
|
)
|
(5.8
|
%)
|
||||||||||||||||||||
Total
|
$
|
6,491
|
$
|
6,894
|
$
|
(403
|
)
|
(5.8
|
)%
|
$
|
6,894
|
$
|
6,700
|
$
|
194
|
2.9
|
%
|
|||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
1,308
|
$
|
1,339
|
$
|
(31
|
)
|
(2.3
|
)%
|
$
|
1,636
|
$
|
1,557
|
$
|
79
|
5.1
|
%
|
|||||||||||||||
Non-same-store
|
228
|
704
|
(476
|
)
|
(67.6
|
)%
|
407
|
314
|
93
|
29.6
|
%
|
|||||||||||||||||||||
Total
|
$
|
1,536
|
$
|
2,043
|
$
|
(507
|
)
|
(24.8
|
)%
|
$
|
2,043
|
$
|
1,871
|
$
|
172
|
9.2
|
%
|
|||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
4,996
|
$
|
4,840
|
$
|
156
|
3.2
|
%
|
$
|
3,994
|
$
|
3,801
|
$
|
193
|
5.1
|
%
|
||||||||||||||||
Non-same-store
|
(41
|
)
|
11
|
(52
|
)
|
(472.7
|
)%
|
857
|
1,028
|
(171
|
)
|
(16.6
|
%)
|
|||||||||||||||||||
Total
|
$
|
4,955
|
$
|
4,851
|
$
|
104
|
2.1
|
%
|
$
|
4,851
|
$
|
4,829
|
$
|
22
|
0.5
|
%
|
Occupancy
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
100.0
|
%
|
100.0
|
%
|
87.3
|
%
|
95.7
|
%
|
||||||||||||||||
Non-same-store
|
8.1
|
%
|
31.3
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||
Total
|
83.4
|
%
|
87.8
|
%
|
87.8
|
%
|
96.4
|
%
|
Rentable Square Footage
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
1,002,361
|
1,002,361
|
1,173,263
|
1,173,263
|
||||||||||||||||||||
Non-same-store
|
220,557
|
216,350
|
45,448
|
256,770
|
||||||||||||||||||||
Total
|
1,222,918
|
1,218,711
|
1,218,711
|
1,430,033
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Years Ended April 30
|
||||||||||||||||||||||||||||||||
2015 vs 2014
|
2014 vs 2013
|
|||||||||||||||||||||||||||||||
2015
|
2014
|
$ Change
|
% Change
|
2014
|
2013
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Retail
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
12,648
|
$
|
12,805
|
$
|
(157
|
)
|
(1.2
|
)%
|
$
|
13,688
|
$
|
13,487
|
$
|
201
|
1.5
|
%
|
|||||||||||||||
Non-same-store
|
797
|
1,026
|
(229
|
)
|
(22.3
|
)%
|
143
|
11
|
132
|
1200.0
|
%
|
|||||||||||||||||||||
Total
|
$
|
13,445
|
$
|
13,831
|
$
|
(386
|
)
|
(2.8
|
)%
|
$
|
13,831
|
$
|
13,498
|
$
|
333
|
2.5
|
%
|
|||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
4,488
|
$
|
4,718
|
$
|
(230
|
)
|
(4.9
|
)%
|
$
|
4,971
|
$
|
4,916
|
$
|
55
|
1.1
|
%
|
|||||||||||||||
Non-same-store
|
134
|
271
|
(137
|
)
|
(50.6
|
)%
|
18
|
3
|
15
|
500.0
|
%
|
|||||||||||||||||||||
Total
|
$
|
4,622
|
$
|
4,989
|
$
|
(367
|
)
|
(7.4
|
)%
|
$
|
4,989
|
$
|
4,919
|
$
|
70
|
1.4
|
%
|
|||||||||||||||
Gain on involuntary conversion
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
0
|
$
|
0
|
$
|
0
|
n/a
|
|
$
|
0
|
$
|
1,232
|
$
|
(1,232
|
)
|
(100.0
|
%)
|
|||||||||||||||
Non-same-store
|
0
|
0
|
0
|
n/a
|
|
0
|
0
|
0
|
n/a
|
|
||||||||||||||||||||||
Total
|
$
|
0
|
$
|
0
|
$
|
0
|
n/a
|
|
$
|
0
|
$
|
1,232
|
$
|
(1,232
|
)
|
(100
|
%)
|
|||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
8,160
|
$
|
8,087
|
$
|
73
|
0.9
|
%
|
$
|
8,717
|
$
|
9,803
|
$
|
(1,086
|
)
|
(11.1
|
%)
|
|||||||||||||||
Non-same-store
|
663
|
755
|
(92
|
)
|
(12.2
|
)%
|
125
|
8
|
117
|
1462.5
|
%
|
|||||||||||||||||||||
Total
|
$
|
8,823
|
$
|
8,842
|
$
|
(19
|
)
|
(0.2
|
)%
|
$
|
8,842
|
$
|
9,811
|
$
|
(969
|
)
|
(9.9
|
%)
|
Occupancy
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
83.3
|
%
|
88.2
|
%
|
87.3
|
%
|
86.9
|
%
|
||||||||||||||||
Non-same-store
|
100.0
|
%
|
79.8
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||
Total
|
83.4
|
%
|
87.4
|
%
|
87.4
|
%
|
87.0
|
%
|
Rentable Square Footage
|
2015
|
2014
|
2014
|
2013
|
||||||||||||||||||||
Same-store
|
1,184,736
|
1,181,632
|
1,304,620
|
1,304,460
|
||||||||||||||||||||
Non-same-store
|
4,998
|
126,690
|
3,702
|
3,702
|
||||||||||||||||||||
Total
|
1,189,734
|
1,308,322
|
1,308,322
|
1,308,162
|
(in thousands, except percentages)
|
||||||||||||||||||||||||
Fiscal Years Ended April 30
|
2015
|
%
|
2014
|
%
|
2013
|
%
|
||||||||||||||||||
Real Estate Investments – (cost before depreciation)
|
||||||||||||||||||||||||
Multi-Family Residential
|
$
|
946,520
|
45.1
|
%
|
$
|
753,731
|
37.7
|
%
|
$
|
659,696
|
32.4
|
%
|
||||||||||||
Office
|
480,980
|
22.9
|
%
|
544,628
|
27.3
|
%
|
613,775
|
30.2
|
%
|
|||||||||||||||
Healthcare
|
497,997
|
23.8
|
%
|
525,028
|
26.3
|
%
|
501,191
|
24.7
|
%
|
|||||||||||||||
Industrial
|
60,611
|
2.9
|
%
|
55,375
|
2.8
|
%
|
125,772
|
6.2
|
%
|
|||||||||||||||
Retail
|
111,929
|
5.3
|
%
|
117,269
|
5.9
|
%
|
132,536
|
6.5
|
%
|
|||||||||||||||
Total
|
$
|
2,098,037
|
100.0
|
%
|
$
|
1,996,031
|
100.0
|
%
|
$
|
2,032,970
|
100.0
|
%
|
||||||||||||
Net Operating Income
|
||||||||||||||||||||||||
Multi-Family Residential
|
$
|
67,354
|
39.9
|
%
|
$
|
58,401
|
36.6
|
%
|
$
|
55,552
|
36.1
|
%
|
||||||||||||
Office
|
38,487
|
22.8
|
%
|
39,250
|
24.6
|
%
|
38,695
|
25.1
|
%
|
|||||||||||||||
Healthcare
|
49,054
|
29.1
|
%
|
48,131
|
30.2
|
%
|
45,196
|
29.3
|
%
|
|||||||||||||||
Industrial
|
4,955
|
3.0
|
%
|
4,851
|
3.0
|
%
|
4,829
|
3.1
|
%
|
|||||||||||||||
Retail
|
8,823
|
5.2
|
%
|
8,842
|
5.6
|
%
|
9,811
|
6.4
|
%
|
|||||||||||||||
Total
|
$
|
168,673
|
100.0
|
%
|
$
|
159,475
|
100.0
|
%
|
$
|
154,083
|
100.0
|
%
|
Lessee
|
% of Total Commercial
Segments Minimum
Rents as of April 1, 2015
|
|||
Affiliates of Edgewood Vista
|
15.1
|
%
|
||
Fairview Health Services
|
4.0
|
%
|
||
St. Luke’s Hospital of Duluth, Inc.
|
3.7
|
%
|
||
Applied Underwriters
|
2.6
|
%
|
||
HealthEast Care System
|
1.8
|
%
|
||
Microsoft (NASDAQ: MSFT)
|
1.5
|
%
|
||
Arcadis Corporate Services, Inc.
|
1.4
|
%
|
||
Nebraska Orthopaedic Hospital
|
1.4
|
%
|
||
State of Idaho Department of Health & Welfare
|
1.2
|
%
|
||
Affiliates of Siemens USA
|
1.2
|
%
|
||
All Others
|
66.1
|
%
|
||
Total Monthly Commercial Rent as of April 1, 2015
|
100.0
|
%
|
Total |
Occupancy
|
|||||||||||||||||||||||||||||||
Square Feet of
New Leases(1)
|
Square Feet of
Leases Renewed(1)
|
Square Feet of
Leases Executed(1)
|
Fiscal Year Ended April
30,
|
|||||||||||||||||||||||||||||
Segments
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
||||||||||||||||||||||||
Office
|
168,007
|
356,024
|
421,006
|
311,836
|
589,013
|
667,860
|
84.8
|
%
|
84.0
|
%
|
||||||||||||||||||||||
Healthcare
|
21,153
|
37,628
|
109,661
|
40,967
|
130,814
|
78,595
|
95.7
|
%
|
96.2
|
%
|
||||||||||||||||||||||
Industrial
|
0
|
234,403
|
39,697
|
251,831
|
39,697
|
486,234
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||||||
Retail
|
57,777
|
128,464
|
257,707
|
123,886
|
315,484
|
252,350
|
83.3
|
%
|
88.2
|
%
|
||||||||||||||||||||||
Total
|
246,937
|
756,519
|
828,071
|
728,520
|
1,075,008
|
1,485,039
|
89.7
|
%
|
90.1
|
%
|
(1) | The leasing activity presented is based on leases signed or executed for our same-store rental properties during the period and is not intended to coincide with the commencement of rental revenue in accordance with GAAP. Prior periods reflect amounts previously reported and exclude retroactive adjustments for properties reclassified to discontinued operations or non-same-store in the current period. |
Square Feet of
New Leases(1)
|
Average Term
in Years
|
Average
Effective Rent(2)
|
Estimated Tenant
Improvement Cost
per Square Foot(1)
|
Leasing
Commissions per
Square Foot(1)
|
||||||||||||||||||||||||||||||||||||
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||||||||||||||||||||
Office
|
168,007
|
356,024
|
4.7
|
4.2
|
$
|
13.37
|
$
|
13.42
|
$
|
18.01
|
$
|
13.30
|
$
|
5.63
|
$
|
4.33
|
||||||||||||||||||||||||
Healthcare
|
21,153
|
37,628
|
5.4
|
4.9
|
17.57
|
21.58
|
31.58
|
49.71
|
5.81
|
6.88
|
||||||||||||||||||||||||||||||
Industrial
|
0
|
234,403
|
0.0
|
3.1
|
0.00
|
3.55
|
0.00
|
0.13
|
0.00
|
0.50
|
||||||||||||||||||||||||||||||
Retail
|
57,777
|
128,464
|
3.3
|
4.5
|
8.56
|
5.83
|
14.42
|
1.79
|
3.38
|
4.35
|
||||||||||||||||||||||||||||||
Total
|
246,937
|
756,519
|
4.4
|
4.3
|
$
|
12.60
|
$
|
9.48
|
$
|
18.33
|
$
|
9.08
|
$
|
5.12
|
$
|
3.27
|
(1) | The leasing activity presented is based on leases signed or executed for our same-store rental properties during the period and is not intended to coincide with the commencement of rental revenue in accordance with GAAP. Prior periods reflect amounts previously reported and exclude retroactive adjustments for properties reclassified to discontinued operations or non-same-store in the current period. Tenant improvements and leasing commissions presented are based on square feet leased during the period. |
(2) | Effective rents represent average annual base rental payments, on a straight-line basis for the term of each lease, excluding operating expense reimbursements. The underlying leases contain various expense structures including gross, modified gross, net and triple net. |
Square Feet of
Leases Renewed(1)
|
Percent of Expiring
Leases Renewed(2)
|
Average Term
in Years
|
Weighted Average
Growth (Decline)
in Effective Rents(3)
|
Estimated
Tenant
Improvement
Cost per Square
Foot(1)
|
Leasing
Commissions per
Square Foot(1)
|
|||||||||||||||||||||||||||||||||||||||||||
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||||||||||||||||||||||||||
Office
|
421,006
|
311,836
|
72.6
|
%
|
50.8
|
%
|
2.8
|
3.4
|
9.6
|
%
|
(2.6
|
%)
|
$
|
2.29
|
$
|
4.82
|
$
|
1.52
|
$
|
3.39
|
||||||||||||||||||||||||||||
Healthcare
|
109,661
|
40,967
|
73.2
|
%
|
91.4
|
%
|
5.8
|
3.3
|
(3.5
|
%)
|
8.0
|
%
|
10.87
|
8.51
|
1.56
|
0.94
|
||||||||||||||||||||||||||||||||
Industrial
|
39,697
|
251,831
|
0.0
|
%
|
45.6
|
%
|
2.5
|
3.2
|
(2.1
|
%)
|
7.5
|
%
|
0.00
|
0.32
|
1.01
|
0.48
|
||||||||||||||||||||||||||||||||
Retail
|
257,707
|
123,886
|
57.1
|
%
|
40.2
|
%
|
3.7
|
3.6
|
18.3
|
%
|
8.9
|
%
|
1.33
|
1.19
|
0.30
|
0.08
|
||||||||||||||||||||||||||||||||
Total
|
828,071
|
728,520
|
67.7
|
%
|
50.8
|
%
|
3.6
|
3.4
|
8.0
|
%
|
1.9
|
%
|
$
|
3.01
|
$
|
2.85
|
$
|
1.12
|
$
|
1.68
|
(1) | The leasing activity presented is based on leases signed or executed for our same-store rental properties during the period and is not intended to coincide with the commencement of rental revenue in accordance with GAAP. Prior periods reflect amounts previously reported and exclude retroactive adjustments for properties reclassified to discontinued operations or non-same-store in the current period. Tenant improvements and leasing commissions are based on square feet leased during the period. |
(2) | Renewal percentage of expiring leases is based on square footage of renewed leases and not the number of leases renewed. Beginning in the first quarter of fiscal year 2015, the category of renewed leases does not include leases that have become month-to-month leases; these month-to-month leases are considered lease amendments. Previous-period data has been revised to reflect this change. |
(3) | Represents the percentage change in effective rent between the original leases and the renewal leases. Effective rents represent average annual base rental payments, on a straight-line basis for the term of each lease, excluding operating expense reimbursements. The underlying leases contain various expense structures including gross, modified gross, net and triple net. |
Fiscal Year of Lease
Expiration
|
# of Leases
|
Square Footage of
Expiring Leases(3)
|
Percentage of
Total
Commercial
Segments
Leased Square
Footage
|
Annualized Base
Rent of Expiring
Leases at
Expiration(2)
|
Percentage of Total
Commercial
Segments
Annualized Base
Rent
|
|||||||||||||||
2016(1)
|
166
|
1,228,799
|
14.8
|
%
|
$
|
14,724,258
|
13.1
|
%
|
||||||||||||
2017
|
142
|
1,211,526
|
14.6
|
%
|
19,243,120
|
17.1
|
%
|
|||||||||||||
2018
|
101
|
724,033
|
8.7
|
%
|
11,485,971
|
10.2
|
%
|
|||||||||||||
2019
|
90
|
1,273,808
|
15.4
|
%
|
17,987,792
|
16.0
|
%
|
|||||||||||||
2020
|
61
|
675,357
|
8.2
|
%
|
8,179,205
|
7.3
|
%
|
|||||||||||||
2021
|
54
|
463,342
|
5.6
|
%
|
6,832,314
|
6.1
|
%
|
|||||||||||||
2022
|
49
|
1,408,667
|
17.0
|
%
|
17,928,424
|
15.9
|
%
|
|||||||||||||
2023
|
16
|
499,626
|
6.0
|
%
|
2,533,159
|
2.3
|
%
|
|||||||||||||
2024
|
42
|
384,820
|
4.7
|
%
|
5,963,158
|
5.3
|
%
|
|||||||||||||
2025
|
13
|
198,574
|
2.4
|
%
|
2,847,879
|
2.5
|
%
|
|||||||||||||
Thereafter
|
11
|
218,325
|
2.6
|
%
|
4,701,895
|
4.2
|
%
|
|||||||||||||
Totals
|
745
|
8,286,877
|
100.0
|
%
|
$
|
112,427,175
|
100.0
|
%
|
(1) | Includes month-to-month leases. As of April 30, 2015 month-to-month leases accounted for 357,422 square feet. |
(2) | Annualized Base Rent is monthly scheduled rent as of April 1, 2015, multiplied by 12. |
(3) | Assuming that none of the tenants exercise renewal or termination options, and including leases renewed prior to expiration. Also excludes 140,022 square feet of space occupied by IRET, of which 98,174 square feet is income producing real estate is operated within our TRS. |
(in thousands)
|
||||||||||||||||||||||||||||||||
Total
|
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Acquisition
Cost
|
Cash
|
Units(1)
|
Other(2)
|
Land
|
Building
|
Intangible
Assets
|
||||||||||||||||||||||||
Multi-Family Residential
|
||||||||||||||||||||||||||||||||
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
|
||||||||||||||||||||||||
119 unit – Legacy Heights - Bismarck, ND(4)
|
2015-03-19
|
15,000
|
14,300
|
700
|
0
|
1,207
|
13,742
|
51
|
||||||||||||||||||||||||
41,780
|
28,811
|
800
|
12,169
|
2,961
|
38,403
|
416
|
||||||||||||||||||||||||||
Unimproved Land
|
||||||||||||||||||||||||||||||||
Creekside Crossing - Bismarck, ND
|
2014-05-22
|
4,269
|
4,269
|
0
|
0
|
4,269
|
0
|
0
|
||||||||||||||||||||||||
PrairieCare Medical - Brooklyn Park, MN
|
2014-06-05
|
2,616
|
2,616
|
0
|
0
|
2,616
|
0
|
0
|
||||||||||||||||||||||||
71 France Phase I - Edina, MN(5)
|
2014-06-12
|
1,413
|
0
|
0
|
1,413
|
1,413
|
0
|
0
|
||||||||||||||||||||||||
Monticello 7th Addition - Monticello, MN
|
2014-10-09
|
1,660
|
1,660
|
0
|
0
|
1,660
|
0
|
0
|
||||||||||||||||||||||||
71 France Phase II & III - Edina, MN(5)
|
2014-11-04
|
3,309
|
0
|
0
|
3,309
|
3,309
|
0
|
0
|
||||||||||||||||||||||||
Minot 1525 24th Ave SW - Minot, ND
|
2014-12-23
|
1,250
|
1,250
|
0
|
0
|
1,250
|
0
|
0
|
||||||||||||||||||||||||
14,517
|
9,795
|
0
|
4,722
|
14,517
|
0
|
0
|
||||||||||||||||||||||||||
Total Property Acquisitions
|
$
|
56,297
|
$
|
38,606
|
$
|
800
|
$
|
16,891
|
$
|
17,478
|
$
|
38,403
|
$
|
416
|
(1) | Value of limited partnership units of the Operating Partnership at the acquisition date. |
(2) | Consists of assumed debt (Homestead Garden I: $9.9 million, Silver Springs: $2.3 million) and value of land contributed by the joint venture partner (71 France: $4.7 million). |
(3) | At acquisition the Company adjusted the assumed debt to fair value and recognized approximately $852,000 of goodwill. |
(4) | At acquisition, the purchase price included assets in development (land: $804,000, building: $7.8 million, escrow $1.3 million). |
(5) | Land was contributed to a joint venture in which the Company has an approximately 52.6% interest. The joint venture is consolidated in IRET’s financial statements. |
(in thousands)
|
||||||||||||||||||||||||||||||||
Total |
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Acquisition
Cost
|
Cash
|
Units(1)
|
Other(2)
|
Land
|
Building
|
Intangible
Assets
|
||||||||||||||||||||||||
Multi-Family Residential
|
||||||||||||||||||||||||||||||||
71 unit - Alps Park - Rapid City, SD
|
2013-05-01
|
$
|
6,200
|
$
|
2,920
|
$
|
3,280
|
$
|
0
|
$
|
287
|
$
|
5,551
|
$
|
362
|
|||||||||||||||||
96 unit - Southpoint - Grand Forks, ND
|
2013-09-05
|
10,600
|
10,400
|
200
|
0
|
576
|
9,893
|
131
|
||||||||||||||||||||||||
24 unit - Pinecone Villas - Sartell, MN
|
2013-10-31
|
2,800
|
2,800
|
0
|
0
|
584
|
2,191
|
25
|
||||||||||||||||||||||||
19,600
|
16,120
|
3,480
|
0
|
1,447
|
17,635
|
518
|
||||||||||||||||||||||||||
Healthcare
|
||||||||||||||||||||||||||||||||
98,174 sq ft Legends at Heritage Place - Sartell, MN
|
2013-10-31
|
11,863
|
11,863
|
0
|
0
|
970
|
10,511
|
382
|
||||||||||||||||||||||||
39,500 sq ft Spring Creek Fruitland - Fruitland, ID
|
2014-02-05
|
7,050
|
7,050
|
0
|
0
|
550
|
6,500
|
0
|
||||||||||||||||||||||||
18,913
|
18,913
|
0
|
0
|
1,520
|
17,011
|
382
|
||||||||||||||||||||||||||
Unimproved Land
|
||||||||||||||||||||||||||||||||
Chateau II - Minot, ND
|
2013-05-21
|
179
|
179
|
0
|
0
|
179
|
0
|
0
|
||||||||||||||||||||||||
Jamestown Unimproved - Jamestown, ND
|
2013-08-09
|
700
|
700
|
0
|
0
|
700
|
0
|
0
|
||||||||||||||||||||||||
Red 20 - Minneapolis, MN(3)
|
2013-08-20
|
1,900
|
0
|
0
|
1,900
|
1,900
|
0
|
0
|
||||||||||||||||||||||||
Legends at Heritage Place - Sartell, MN
|
2013-10-31
|
537
|
537
|
0
|
0
|
537
|
0
|
0
|
||||||||||||||||||||||||
Spring Creek Fruitland - Fruitland, ID
|
2014-01-21
|
335
|
335
|
0
|
0
|
335
|
0
|
0
|
||||||||||||||||||||||||
Isanti Unimproved - Isanti, MN
|
2014-02-04
|
50
|
50
|
0
|
0
|
50
|
0
|
0
|
||||||||||||||||||||||||
Rapid City Unimproved - Rapid City, SD
|
2014-03-25
|
1,366
|
1,366
|
0
|
0
|
1,366
|
0
|
0
|
||||||||||||||||||||||||
5,067
|
3,167
|
0
|
1,900
|
5,067
|
0
|
0
|
||||||||||||||||||||||||||
Total Property Acquisitions
|
$
|
43,580
|
$
|
38,200
|
$
|
3,480
|
$
|
1,900
|
$
|
8,034
|
$
|
34,646
|
$
|
900
|
(1) | Value of limited partnership units of the Operating Partnership at the acquisition date. |
(2) | Consists of value of land contributed by the joint venture partner. |
(3) | Land is owned by a joint venture in which the Company has an approximately 58.6% interest. The joint venture is consolidated in IRET’s financial statements. |
(in thousands)
|
||||||||||||||||
Development Projects Placed in Service (1)
|
Date Placed in
Service
|
Land
|
Building
|
Development
Cost
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
44 unit - Dakota Commons - Williston, ND(2)
|
2014-07-15
|
$
|
823
|
$
|
9,596
|
$
|
10,419
|
|||||||||
130 unit - Red 20 - Minneapolis, MN(3)
|
2014-11-21
|
1,900
|
26,412
|
28,312
|
||||||||||||
233 unit - Commons at Southgate - Minot, ND(4)
|
2014-12-09
|
3,691
|
31,351
|
35,042
|
||||||||||||
64 unit - Cypress Court II - St. Cloud, MN(5)
|
2015-01-01
|
447
|
6,320
|
6,767
|
||||||||||||
165 unit - Arcata - Golden Valley, MN(6)
|
2015-01-01
|
2,088
|
29,640
|
31,728
|
||||||||||||
8,949 | 103,319 | 112,268 | ||||||||||||||
Industrial
|
||||||||||||||||
202,807 sq ft Roseville 3075 Long Lake Road - Roseville, MN
|
2015-02-02
|
0
|
9,036
|
9,036
|
||||||||||||
Retail
|
||||||||||||||||
4,998 sq ft Minot Southgate Wells Fargo Bank - Minot, ND(7)
|
2014-11-10
|
992
|
2,193
|
3,185
|
||||||||||||
Total Development Projects Placed in Service
|
$
|
9,941
|
$
|
114,548
|
$
|
124,489
|
(1) | Development projects that are placed in service in phases are excluded from this table until the entire project has been placed in service. See Note 6 for additional information on the Renaissance Heights project, which was partially placed in service during the fiscal year 2014 and the twelve months ended April 30, 2015. |
(2) | Costs paid in prior fiscal years totaled $8.1 million. Additional costs paid in fiscal year 2015 totaled $2.3 million, for a total project cost at January 31, 2015 of $10.4 million. |
(3) | Costs paid in prior fiscal years totaled $12.2 million. Additional costs paid in fiscal year 2015 totaled $16.1 million, for a total project cost at January 31, 2015 of $28.3 million. The project is owned by a joint venture entity in which the Company has an approximately 58.6% interest. The joint venture is consolidated in IRET’s financial statements. |
(4) | Costs paid in prior fiscal years totaled $26.5 million, respectively. Additional costs paid in fiscal year 2015 totaled $8.1 million, for a total project cost at January 31, 2015 of $34.6 million. The project is owned by a joint venture entity in which the Company has an approximately 52.9% interest. The joint venture is consolidated in IRET’s financial statements. |
(5) | Costs paid in prior fiscal years totaled $1.2 million. Additional costs paid in fiscal year 2015 totaled $5.5 million, for a total project cost at January 31, 2015 of $6.6 million. The project is owned by a joint venture entity in which the Company has an approximately 86.1% interest. The joint venture is consolidated in IRET’s financial statements. |
(6) | Costs paid in prior fiscal years totaled $11.3 million, respectively. Additional costs paid in fiscal year 2015 totaled $19.1 million, for a total project cost at January 31, 2015 of $30.4 million. |
(7) | Costs paid in fiscal year 2015 totaled $3.2 million, including land acquired in fiscal year 2013. |
(in thousands)
|
||||||||||||||||
Development Projects Placed in Service (1)
|
Date Placed in
Service
|
Land
|
Building
|
Development
Cost
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
108 unit - Landing at Southgate - Minot, ND(2)
|
2013-09-04
|
$
|
2,262
|
$
|
12,864
|
$
|
15,126
|
|||||||||
132 unit - Cypress Court - St. Cloud, MN(3)
|
2013-11-01
|
1,136
|
12,428
|
13,564
|
||||||||||||
146 unit - River Ridge - Bismarck, ND(4)
|
2013-12-02
|
590
|
24,267
|
24,857
|
||||||||||||
Total Development Projects Placed in Service
|
$
|
3,988
|
$
|
49,559
|
$
|
53,547
|
(1) | Development projects that are placed in service in phases are excluded from this table until the entire project has been placed in service. See Note 15 for additional information on the Renaissance Heights I project, which was partially placed in service during the three months ended April 30, 2014. |
(2) | Costs paid in prior fiscal years totaled $6.3 million. Costs paid in fiscal year 2014 totaled $8.8 million for a total project cost at April 30, 2014 of $15.1 million. The project is owned by a joint venture entity in which the Company has an approximately 52.9% interest. |
(3) | Costs paid in prior fiscal years totaled $5.8 million. Costs paid in fiscal year 2014 totaled $7.8 million for a total project cost at April 30, 2014 of $13.6 million. The project is owned by a joint venture entity in which the Company has an approximately 86.1% interest. |
(4) | Costs paid in prior fiscal years totaled $10.1 million. Costs paid in fiscal year 2014 totaled $14.7 million for a total project cost at April 30, 2014 of $24.9 million. |
(in thousands)
|
||||||||||||||||
Dispositions
|
Date
Disposed
|
Sales Price
|
Book Value
and Sales Cost
|
Gain/(Loss)
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
83 unit - Lancaster - St. Cloud, MN
|
2014-09-22
|
$
|
4,451
|
$
|
3,033
|
$
|
1,418
|
|||||||||
Office
|
||||||||||||||||
73,338 sq ft Dewey Hill - Edina, MN
|
2014-05-19
|
3,100
|
3,124
|
(24
|
)
|
|||||||||||
74,568 sq ft Wirth Corporate Center - Golden Valley, MN
|
2014-08-29
|
4,525
|
4,695
|
(170
|
)
|
|||||||||||
79,297 sq ft Northgate I – Maple Grove, MN
|
2014-12-01
|
7,200
|
6,881
|
319
|
||||||||||||
26,000 sq ft Northgate II - Maple Grove, MN
|
2015-03-02
|
2,725
|
1,727
|
998
|
||||||||||||
45,019 sq ft Burnsville Bluffs II - Burnsville, MN
|
2015-03-25
|
1,245
|
2,245
|
(1,000
|
)
|
|||||||||||
26,186 sq ft Plymouth I - Plymouth, MN
|
2015-03-25
|
1,985
|
1,492
|
493
|
||||||||||||
26,186 sq ft Plymouth II - Plymouth, MN
|
2015-03-25
|
1,625
|
1,356
|
269
|
||||||||||||
26,186 sq ft Plymouth III - Plymouth, MN
|
2015-03-25
|
2,500
|
1,977
|
523
|
||||||||||||
126,936 sq ft Plymouth IV & V - Plymouth, MN
|
2015-03-25
|
12,910
|
11,706
|
1,204
|
||||||||||||
58,300 sq ft Southeast Tech Center - Eagan, MN
|
2015-03-25
|
3,300
|
4,196
|
(896
|
)
|
|||||||||||
61,138 sq ft Whitewater Plaza - Minnetonka, MN
|
2015-03-25
|
3,035
|
4,625
|
(1,590
|
)
|
|||||||||||
13,374 sq ft 2030 Cliff Road - Eagan, MN
|
2015-04-21
|
950
|
834
|
116
|
||||||||||||
45,100
|
44,858
|
242
|
||||||||||||||
Healthcare
|
||||||||||||||||
45,222 sq ft Jamestown Medical Office Building - Jamestown, MN
|
2015-02-05
|
12,819
|
8,710
|
4,109
|
||||||||||||
Industrial
|
||||||||||||||||
198,600 sq ft Eagan 2785 & 2795 - Eagan, MN
|
2014-07-15
|
3,600
|
5,393
|
(1,793
|
)
|
|||||||||||
Retail
|
||||||||||||||||
25,644 sq ft Weston Retail - Weston, WI
|
2014-07-28
|
n/a
|
|
1,176
|
(1,176
|
)
|
||||||||||
52,000 sq ft Kalispell Retail - Kalispell, MT
|
2014-10-15
|
1,230
|
1,229
|
1
|
||||||||||||
34,226 sq ft Fargo Express Center & SC Pad - Fargo, ND
|
2014-11-18
|
2,843
|
2,211
|
632
|
||||||||||||
14,820 sq ft Weston Walgreens – Weston, WI
|
2015-02-27
|
5,177
|
2,152
|
3,025
|
||||||||||||
9,250
|
6,768
|
2,482
|
||||||||||||||
Unimproved Land
|
||||||||||||||||
Kalispell Unimproved - Kalispell, MT
|
2014-10-15
|
670
|
670
|
0
|
||||||||||||
Weston – Weston, WI
|
2015-02-17
|
158
|
158
|
0
|
||||||||||||
828 | 828 | 0 | ||||||||||||||
Total Property Dispositions
|
$
|
76,048
|
$
|
69,590
|
$
|
6,458
|
(in thousands)
|
||||||||||||||||
Dispositions
|
Date
Disposed
|
Sales Price
|
Book Value
and Sales Cost
|
Gain/(Loss)
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
84 unit - East Park - Sioux Falls, SD
|
2013-12-18
|
$
|
2,214
|
$
|
2,358
|
$
|
(144
|
)
|
||||||||
48 unit - Sycamore Village - Sioux Falls, SD
|
2013-12-18
|
1,296
|
1,380
|
(84
|
)
|
|||||||||||
3,510
|
3,738
|
(228
|
)
|
|||||||||||||
Office
|
||||||||||||||||
121,669 sq ft Bloomington Business Plaza - Bloomington, MN
|
2013-09-12
|
4,500
|
7,339
|
(2,839
|
)
|
|||||||||||
118,125 sq ft Nicollet VII - Burnsville, MN
|
2013-09-12
|
7,290
|
6,001
|
1,289
|
||||||||||||
42,929 sq ft Pillsbury Business Center - Bloomington, MN
|
2013-09-12
|
1,160
|
1,164
|
(4
|
)
|
|||||||||||
12,950
|
14,504
|
(1,554
|
)
|
|||||||||||||
Industrial
|
||||||||||||||||
41,880 sq ft Bodycote Industrial Building- Eden Prairie, MN
|
2013-05-13
|
3,150
|
1,375
|
1,775
|
||||||||||||
42,244 sq ft Fargo 1320 45th Street N - Fargo, ND
|
2013-05-13
|
4,700
|
4,100
|
600
|
||||||||||||
49,620 sq ft Metal Improvement Company - New Brighton, MN
|
2013-05-13
|
2,350
|
1,949
|
401
|
||||||||||||
172,057 sq ft Roseville 2929 Long Lake Road - Roseville, MN
|
2013-05-13
|
9,275
|
9,998
|
(723
|
)
|
|||||||||||
322,751 sq ft Brooklyn Park 7401 Boone Ave - Brooklyn Park, MN
|
2013-09-12
|
12,800
|
12,181
|
619
|
||||||||||||
50,400 sq ft Cedar Lake Business Center - St. Louis Park, MN
|
2013-09-12
|
2,550
|
2,607
|
(57
|
)
|
|||||||||||
35,000 sq ft API Building - Duluth, MN
|
2013-09-24
|
2,553
|
1,488
|
1,065
|
||||||||||||
59,292 sq ft Lighthouse - Duluth, MN
|
2013-10-08
|
1,825
|
1,547
|
278
|
||||||||||||
606,006 sq ft Dixon Avenue Industrial Park - Des Moines, IA
|
2013-10-31
|
14,675
|
10,328
|
4,347
|
||||||||||||
41,685 sq ft Winsted Industrial Building - Winsted, MN
|
2014-01-17
|
725
|
747
|
(22
|
)
|
|||||||||||
69,984 sq ft Minnetonka 13600 County Road 62 - Minnetonka, MN
|
2014-01-30
|
3,800
|
3,084
|
716
|
||||||||||||
42,510 sq ft Clive 2075NW 94th Street - Clive, IA
|
2014-01-30
|
2,735
|
2,675
|
60
|
||||||||||||
61,138
|
52,079
|
9,059
|
||||||||||||||
Retail
|
||||||||||||||||
23,187 sq ft Eagan Community - Eagan, MN
|
2013-05-14
|
2,310
|
2,420
|
(110
|
)
|
|||||||||||
10,625 sq ft Anoka Strip Center- Anoka, MN
|
2013-12-23
|
325
|
347
|
(22
|
)
|
|||||||||||
8,400 sq ft Burnsville 2 Strip Center - Burnsville, MN
|
2014-01-08
|
650
|
796
|
(146
|
)
|
|||||||||||
3,285
|
3,563
|
(278
|
)
|
|||||||||||||
Total Property Dispositions
|
$
|
80,883
|
$
|
73,884
|
$
|
6,999
|
(in thousands)
|
|||||||||||||||||||||||||||||
Project Name and Location
|
Segment
|
Rentable
Square Feet
or Number of
Units
|
Percentage
Leased
or
Committed
|
Anticipated
Total
Cost(1)
|
Costs as of
April 30,
2015(1)
|
Cost per
Square Foot
or Unit(1)
|
Date
Placed in
Service
|
Anticipated
Same-Store
Date
|
|||||||||||||||||||||
Dakota Commons - Williston, ND
|
Multi-Family Residential
|
44 units
|
95.5
|
%
|
$
|
10,736
|
$
|
10,419
|
$
|
244,000
|
Q1 2015
|
Q1 2017
|
|||||||||||||||||
Commons at Southgate - Minot, ND(2)
|
Multi-Family Residential
|
233 units
|
92.7
|
%
|
37,201
|
35,042
|
159,661
|
Q3 2015
|
Q1 2017
|
||||||||||||||||||||
Minot Southgate Wells Fargo Bank - Minot, ND
|
Retail
|
4,998 sq ft
|
100
|
%
|
3,288
|
3,186
|
658
|
Q3 2015
|
Q1 2017
|
||||||||||||||||||||
Cypress Court II – St. Cloud, MN(3)
|
Multi-Family Residential
|
64 units
|
96.9
|
%
|
7,028
|
6,767
|
109,813
|
Q3 2015
|
Q1 2017
|
||||||||||||||||||||
Arcata - Golden Valley, MN
|
Multi-Family Residential
|
165 units
|
20.0
|
%
|
33,448
|
31,728
|
202,715
|
Q3 2015
|
Q1 2017
|
||||||||||||||||||||
Red 20 - Minneapolis, MN(4)
|
Multi-Family Residential
|
130 units
|
75.4
|
%
|
29,462
|
28,312
|
226,631
|
Q3 2015
|
Q1 2017
|
||||||||||||||||||||
Roseville 3075 Long Lake Rd - Roseville, MN
|
Industrial
|
202,807
|
5.0
|
%
|
13,915
|
9,036
|
69
|
Q4 2015
|
Q1 2017
|
||||||||||||||||||||
$
|
135,078
|
$
|
124,490
|
(1) | Excludes tenant improvements and leasing commissions. |
(2) | The Company is currently an approximately 52.9% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(3) | The Company is an approximately 86.1% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(4) | The Company is an approximately 58.6% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. The anticipated total cost includes approximately 10,625 square feet of retail space. |
(in thousands)
|
|||||||||||||||
Project Name and Location
|
Planned Segment
|
Rentable
Square Feet
or Number of
Units
|
Percentage
Leased
or Committed
|
Anticipated
Total Cost
|
Costs as of
April 30, 2015(1)
|
Anticipated
Construction
Completion
|
|||||||||
Chateau II - Minot, ND
|
Multi-Family Residential
|
72 units
|
13.9
|
%
|
14,711
|
13,129
|
1Q 2016
|
||||||||
Edina 6565 France SMC III - Edina, MN
|
Healthcare
|
57,479 sq ft
|
24.2
|
%
|
36,752
|
22,549
|
1Q 2016
|
||||||||
Minot Southgate Retail - Minot, ND
|
Retail
|
7,963 sq ft
|
0
|
%
|
2,923
|
2,164
|
1Q 2016
|
||||||||
Renaissance Heights - Williston, ND(2)
|
Multi-Family Residential
|
288 units
|
44.5
|
%
|
62,362
|
59,087
|
1Q 2016
|
||||||||
Deer Ridge – Jamestown, ND
|
Multi-Family Residential
|
163 units
|
8.6
|
%
|
24,519
|
15,355
|
2Q 2016
|
||||||||
PrairieCare Medical - Brooklyn Park, MN
|
Healthcare
|
72,895 sq ft
|
100
|
%
|
24,251
|
19,457
|
2Q 2016
|
||||||||
Cardinal Point - Grand Forks, ND
|
Multi-Family Residential
|
251 units
|
18.3
|
%
|
40,042
|
26,450
|
3Q 2016
|
||||||||
71 France Phases I, II, & III - Edina, MN(3)
|
Multi-Family Residential
|
241 units
|
6.2
|
%
|
73,290
|
35,137
|
1Q 2017
|
||||||||
Other
|
n/a
|
n/a
|
n/a
|
|
n/a
|
|
6,618
|
n/a
|
|||||||
$
|
278,850
|
$
|
199,946
|
(1) | Includes costs related to development projects that are placed in service in phases (Renaissance Heights - $46.0 million). |
(2) | The Company is an approximately 70% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(3) | The project will be constructed in three phases by a joint venture entity in which the Company has an approximately 52.6% interest. The anticipated total cost amount given is the total cost to the joint venture entity. The anticipated total cost includes approximately 21,772 square feet of retail space. |
(in thousands)
|
||||||||||||||||||||||||||
Project Name and Location
|
Segment
|
Square Feet
or Number of
Units
|
Percentage
Leased
or
Committed
|
Anticipated
Total
Cost(1)
|
Costs as of
April 30,
2014(1)
|
Cost per
Square Foot
or Unit(1)
|
Date
Placed in
Service
|
Anticipated
Same-Store
Date
|
||||||||||||||||||
Landing at Southgate - Minot, ND(2)
|
Multi-Family Residential
|
108 units
|
99.1
|
%
|
$
|
15,792
|
$
|
15,126
|
$
|
146,222
|
Q2 2014
|
Q1 2016
|
||||||||||||||
Cypress Court - St. Cloud, MN(3)
|
Multi-Family Residential
|
132 units
|
96.2
|
%
|
14,322
|
13,564
|
108,500
|
Q3 2014
|
Q1 2016
|
|||||||||||||||||
River Ridge - Bismarck, ND
|
Multi-Family Residential
|
146 units
|
92.5
|
%
|
25,863
|
25,008
|
177,144
|
Q3 2014
|
Q1 2016
|
|||||||||||||||||
$
|
55,977
|
$
|
53,698
|
(1) | Excludes tenant improvements and leasing commissions. |
(2) | The project is owned by a joint venture in which the Company has an approximately 52.9% interest. |
(3) | The project is owned by a joint venture in which the Company has an approximately 86.1% interest. |
(in thousands)
|
||||||||||||||||||
Project Name and Location
|
Planned Segment
|
Square Feet
or Number of
Units
|
Percentage
Leased
or Committed
|
Anticipated
Total Cost
|
Costs as of
April 30, 2014(1)
|
Anticipated
Construction
Completion
|
||||||||||||
Dakota Commons - Williston, ND
|
Multi-Family Residential
|
44 units
|
0
|
%
|
$
|
10,736
|
$
|
9,013
|
Q1 2015
|
|||||||||
Commons at Southgate - Minot, ND(2)
|
Multi-Family Residential
|
233 units
|
0
|
%
|
37,201
|
28,065
|
Q2 2015
|
|||||||||||
Cypress Court II – St. Cloud, MN(3)
|
Multi-Family Residential
|
66 units
|
0
|
%
|
7,028
|
1,580
|
Q3 2015
|
|||||||||||
Arcata - Golden Valley, MN
|
Multi-Family Residential
|
165 units
|
0
|
%
|
33,448
|
13,018
|
Q3 2015
|
|||||||||||
Red 20 - Minneapolis, MN(4)
|
Multi-Family Residential and Commercial
|
130 units and
10,625 sq ft
|
0
|
%
|
29,462
|
13,980
|
Q3 2015
|
|||||||||||
Renaissance Heights I - Williston, ND(5)
|
Multi-Family Residential
|
288 units
|
13.2
|
%
|
62,362
|
39,017
|
Q4 2015
|
|||||||||||
Chateau II - Minot, ND(6)
|
Multi-Family Residential
|
72 units
|
0
|
%
|
14,711
|
2,098
|
Q4 2015
|
|||||||||||
Cardinal Point - Grand Forks, ND
|
Multi-Family Residential
|
251 units
|
0
|
%
|
40,042
|
6,829
|
Q1 2016
|
|||||||||||
Other
|
n/a
|
n/a
|
n/a
|
|
n/a
|
|
2,496
|
n/a
|
|
|||||||||
$
|
234,990
|
$
|
116,096
|
(1)
|
Includes costs related to development projects that are placed in service in phases (Renaissance Heights I - $11.5 million). |
(2) | The Company is an approximately 52.9% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(3) | The Company is an approximately 86.1% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(4) | The Company is an approximately 58.6% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(5) | The Company is an approximately 70% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(6) | On December 5, 2013, this development project was destroyed by fire. See Note 2 of the Notes to the Consolidated Financial Statements in this report for additional information. |
(in thousands, except per share and unit amounts)
|
||||||||||||||||||||||||||||||||||||
Fiscal Years Ended April 30,
|
2015
|
2014
|
2013
|
|||||||||||||||||||||||||||||||||
Amount
|
Weighted Avg
Shares and
Units(2)
|
Per
Share
and
Unit(3)
|
Amount
|
Weighted Avg
Shares and
Units(2)
|
Per
Share
and
Unit(3)
|
Amount
|
Weighted Avg
Shares and
Units(2)
|
Per
Share
and
Unit(3)
|
||||||||||||||||||||||||||||
Net income (loss) attributable to Investors Real Estate Trust
|
$
|
24,087
|
$ |
$
|
(13,174
|
)
|
$ |
$
|
25,530
|
$ | ||||||||||||||||||||||||||
Less dividends to preferred shareholders
|
(11,514
|
)
|
(11,514
|
)
|
(9,229
|
)
|
||||||||||||||||||||||||||||||
Net income (loss) available to common shareholders
|
12,573
|
118,004
|
0.11
|
(24,688
|
)
|
105,331
|
(0.23
|
)
|
16,301
|
93,344
|
0.17
|
|||||||||||||||||||||||||
Adjustments:
|
||||||||||||||||||||||||||||||||||||
Noncontrolling interests – Operating Partnership
|
1,526
|
16,594
|
(4,676
|
)
|
21,697
|
3,633
|
21,191
|
|||||||||||||||||||||||||||||
Depreciation and amortization(1)
|
70,450
|
71,830
|
65,542
|
|||||||||||||||||||||||||||||||||
Impairment of real estate
|
6,105
|
44,426
|
305
|
|||||||||||||||||||||||||||||||||
Gains on depreciable property sales attributable to Investors Real Estate Trust
|
(4,079
|
)
|
(6,948
|
)
|
(6,885
|
)
|
||||||||||||||||||||||||||||||
Funds from operations applicable to common shares and Units
|
$
|
86,575
|
134,598
|
$
|
0.64
|
$
|
79,944
|
127,028
|
$
|
0.63
|
$
|
78,896
|
114,535
|
$
|
0.69
|
(1) | Real estate depreciation and amortization consists of the sum of depreciation/amortization related to real estate investments and amortization related to non-real estate investments from the Consolidated Statements of Operations, totaling $70,607, $70,918 and $62,333 and depreciation/amortization from Discontinued Operations of $0, $1,010 and $3,416, less corporate-related depreciation and amortization on office equipment and other assets of $157, $98 and $207 for the fiscal year ended April 30, 2015, 2014 and 2013. |
(2) | Units of the Operating Partnership are exchangeable for common shares of beneficial interest on a one-for-one basis. |
(3) | Net income is calculated on a per share basis. FFO is calculated on a per share and unit basis. |
Fiscal Years
|
||||||||||||
Quarters
|
2015
|
2014
|
2013
|
|||||||||
First
|
$
|
.1300
|
$
|
.1300
|
$
|
.1300
|
||||||
Second
|
.1300
|
.1300
|
.1300
|
|||||||||
Third
|
.1300
|
.1300
|
.1300
|
|||||||||
Fourth
|
.1300
|
.1300
|
.1300
|
|||||||||
$
|
.5200
|
$
|
.5200
|
$
|
.5200
|
(in thousands)
|
||||||||||||||||||||
Total
|
Less than
1 Year
|
1-3 Years
|
3-5 Years
|
More than
5 Years
|
||||||||||||||||
Long-term debt (principal and interest)
|
$
|
1,171,949
|
$
|
170,224
|
$
|
361,524
|
$
|
256,230
|
$
|
383,971
|
||||||||||
Line of credit (principal and interest)(1)
|
$
|
67,325
|
$
|
2,690
|
$
|
64,635
|
$
|
0
|
$
|
0
|
||||||||||
Other debt (principal and interest)
|
$
|
147,214
|
$
|
85,550
|
$
|
11,776
|
$
|
48,588
|
$
|
1,300
|
||||||||||
Operating lease obligations
|
$
|
23,038
|
$
|
478
|
$
|
898
|
$
|
898
|
$
|
20,764
|
||||||||||
Purchase obligations
|
$
|
97,593
|
$
|
93,593
|
$
|
4,000
|
$
|
0
|
$
|
0
|
||||||||||
Total
|
$
|
1,507,119
|
$
|
352,535
|
$
|
442,833
|
$
|
305,716
|
$
|
406,035
|
(1) | The future interest payments on the Company’s line of credit were estimated using the outstanding principal balance and interest rate in effect as of April 30, 2015. |
Class of shares/units
|
Quarterly Amount
per Share or Unit
|
Record Date
|
Payment Date
|
|||
Common shares and limited partnership units
|
$
|
0.1300
|
June 15, 2015
|
July 1, 2015
|
||
Preferred shares:
|
||||||
Series A
|
$
|
0.5156
|
June 15, 2015
|
June 30, 2015
|
||
Series B
|
$
|
0.4968
|
June 15, 2015
|
June 30, 2015
|
Future Principal Payments (in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Long Term Debt
|
2016
|
2017
|
2018
|
2019
|
2020
|
Thereafter
|
Total
|
Fair Value
|
||||||||||||||||||||||||
Fixed Rate
|
$
|
120,628
|
$
|
186,112
|
$
|
56,150
|
$
|
124,764
|
$
|
65,166
|
$
|
352,041
|
$
|
904,861
|
$
|
1,054,455
|
||||||||||||||||
Average Fixed Interest Rate
|
5.12
|
%
|
4.77
|
%
|
5.11
|
%
|
4.73
|
%
|
4.71
|
%
|
||||||||||||||||||||||
Variable Rate
|
$
|
1,303
|
$
|
16,500
|
$
|
31,921
|
$
|
6,111
|
$
|
14,132
|
$
|
0
|
$
|
69,967
|
$
|
69,967
|
||||||||||||||||
Average Variable Interest Rate
|
2.87
|
%
|
2.86
|
%
|
2.93
|
%
|
2.97
|
%
|
3.61
|
%
|
||||||||||||||||||||||
$
|
974,828
|
$
|
1,124,422
|
Future Interest Payments (in thousands)
|
||||||||||||||||||||||||||||
Long Term Debt
|
2016
|
2017
|
2018
|
2019
|
2020
|
Thereafter
|
Total
|
|||||||||||||||||||||
Fixed Rate
|
$
|
46,283
|
$
|
37,376
|
$
|
30,561
|
$
|
25,617
|
$
|
19,663
|
$
|
31,930
|
$
|
191,430
|
||||||||||||||
Variable Rate
|
2,010
|
1,947
|
957
|
588
|
189
|
0
|
5,691
|
|||||||||||||||||||||
$
|
197,121
|
(a) | The following documents are filed as part of this report: |
(b) | The Exhibit Index below lists the exhibits to this Annual Report on Form 10-K. We will furnish a printed copy of any exhibit listed below to any security holder who requests it upon payment of a fee of 15 cents per page. All Exhibits are either contained in this Annual Report on Form 10-K or are incorporated by reference as indicated below. |
EXHIBIT
NO.
|
DESCRIPTION
|
|
3.1.
|
Articles of Amendment and Third Restated Declaration of Trust of Investors Real Estate Trust
adopted on September 23, 2003, as amended on September 18, 2007 (incorporated herein by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K filed with the Commission on June 30, 2014).
|
|
3.2
|
Third Restated Trustees’ Regulations (Bylaws) dated May 16, 2007, as amended June 26, 2013 (incorporated herein by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 2, 2013).
|
3.3
|
Agreement of Limited Partnership of IRET Properties dated January 31, 1997 (incorporated herein by reference to Exhibit 3(II) to the Company’s Registration Statement on Form S-11 filed with the Commission on February 18, 1997).
|
|
10.1**
|
2008 Incentive Award Plan of Investors Real Estate Trust and IRET Properties dated September 16, 2008 (incorporated herein by reference to Appendix A to the Company’s Definitive Proxy Statement filed with the Commission on August 1, 2008).
|
|
10.2**
|
Short-Term Incentive Program dated May 1, 2012 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on June 4, 2012).
|
|
10.3**
|
Long-Term Incentive Program dated May 1, 2012 (incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on June 4, 2012).
|
|
10.4
|
Loan Agreement dated August 12, 2010 by and among IRET Properties, as borrower, the financial institutions party thereto as lenders, and First International Bank & Trust as lender and lead bank (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on August 18, 2010).
|
|
10.5
|
Third Amendment to Loan Agreement dated June 15, 2012 by and between IRET Properties, as borrower, and First International Bank & Trust, as lender (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on June 22, 2012).
|
|
10.6
|
Fifth Amendment to Loan Agreement dated August 9, 2013 by and between IRET Properties, as borrower, and First International Bank & Trust, as lender (incorporated herein by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Commission August 14, 2013).
|
|
10.7
|
Amended and Restated Loan Agreement dated November 20, 2013 by and between IRET Properties, as borrower, and First International Bank & Trust, as lender (Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on November 25, 2013).
|
|
10.8
|
First Amendment to Amended and Restated Loan Agreement dated October 29, 2014 by and between IRET Properties, as borrower, and First International Bank & Trust, as lender (Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on November 4, 2014).
|
|
10.9
|
Construction and Term Loan Agreement dated March 15, 2013 by and between IRET-WRH 1, LLC, as borrower, the lending institutions party thereto as lenders, and First International Bank & Trust, as a lender, Administrative Agent and Collateral Agent (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on March 21, 2013).
|
|
10.10
|
Construction Loan Agreement dated January 22, 2015 by and between IRET-71 France, LLC, as borrower, the lending institutions party thereto as lenders, PNC Bank, NA, as Administrative Agent, and PNC Capital Markets, LLC, as Lead Arranger (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 28, 2015).
|
|
10.11
|
Sales Agreement dated August 30, 2013 by and between the Company, IRET Properties and Robert W. Baird & Co. Incorporated (incorporated herein by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed with the Commission on August 30, 2013).
|
|
Computation of Ratios of Earnings to Fixed Charges and Earnings to Combined Fixed Charges and Preferred Share Dividends
|
||
Subsidiaries of Investors Real Estate Trust
|
||
Consent of Independent Registered Public Accounting Firm
|
||
Section 302 Certification of President and Chief Executive Officer
|
||
Section 302 Certification of Executive Vice President and Chief Financial Officer
|
Section 906 Certification of the President and Chief Executive Officer
|
||
Section 906 Certification of the Executive Vice President and Chief Financial Officer
|
||
101
|
The following materials from our Annual Report on Form 10-K for the fiscal year ended April 30, 2015 formatted in eXtensible Business Reporting Language ("XBRL"): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Equity, (iv) the Consolidated Statements of Cash Flows, and (v) notes to these consolidated financial statements.
|
*
|
Filed herewith
|
**
|
Indicates management compensatory plan, contract or arrangement.
|
Date: June 29, 2015
|
Investors Real Estate Trust
|
|
By:
|
/s/ Timothy P. Mihalick
|
|
Timothy P. Mihalick
|
||
President & Chief Executive Officer
|
Signature
|
Title
|
Date
|
|
/s/ Jeffrey L. Miller
|
|||
Jeffrey L. Miller
|
Trustee & Chairman
|
June 29, 2015
|
|
/s/ John D. Stewart
|
|||
John D. Stewart
|
Trustee & Vice Chairman
|
June 29, 2015
|
|
/s/ Timothy P. Mihalick
|
|||
Timothy P. Mihalick
|
President & Chief Executive Officer
(Principal Executive Officer); Trustee
|
June 29, 2015
|
|
/s/ Ted E. Holmes
|
|||
Ted E. Holmes
|
Executive Vice President & Chief Financial Officer (Principal Financial Officer)
|
June 29, 2015
|
|
/s/ Nancy B. Andersen
|
|||
Nancy B. Andersen
|
Vice President & Principal Accounting Officer (Principal Accounting Officer)
|
June 29, 2015
|
|
/s/ Jeffrey P. Caira | |||
Jeffrey P. Caira | Trustee | June 29, 2015 | |
/s/ Linda J. Hall
|
|||
Linda J. Hall
|
Trustee
|
June 29, 2015
|
|
/s/ Terrance P. Maxwell
|
|||
Terrance P. Maxwell
|
Trustee
|
June 29, 2015
|
|
/s/ Pamela J. Moret
|
|||
Pamela J. Moret
|
Trustee
|
June 29, 2015
|
|
/s/ Stephen L. Stenehjem
|
|||
Stephen L. Stenehjem
|
Trustee
|
June 29, 2015
|
|
/s/ Jeffrey K. Woodbury
|
|||
Jeffrey K. Woodbury
|
Trustee
|
June 29, 2015
|
|
PAGE
|
|
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-2
|
CONSOLIDATED FINANCIAL STATEMENTS
|
|
Consolidated Balance Sheets
|
F-4
|
Consolidated Statements of Operations
|
F-5
|
Consolidated Statements of Equity
|
F-6
|
Consolidated Statements of Cash Flows
|
F-8
|
Notes to Consolidated Financial Statements
|
F-10
|
ADDITIONAL INFORMATION
|
|
Schedule III - Real Estate and Accumulated Depreciation
|
F-41
|
(in thousands)
|
||||||||
April 30, 2015
|
April 30, 2014
|
|||||||
ASSETS
|
||||||||
Real estate investments
|
||||||||
Property owned
|
$
|
2,098,037
|
$
|
1,996,031
|
||||
Less accumulated depreciation
|
(448,987
|
)
|
(424,288
|
)
|
||||
1,649,050
|
1,571,743
|
|||||||
Development in progress
|
153,994
|
104,609
|
||||||
Unimproved land
|
25,827
|
22,864
|
||||||
Total real estate investments
|
1,828,871
|
1,699,216
|
||||||
Real estate held for sale
|
22,912
|
2,951
|
||||||
Cash and cash equivalents
|
48,970
|
47,267
|
||||||
Other investments
|
329
|
329
|
||||||
Receivable arising from straight-lining of rents, net of allowance of $718 and $796, respectively
|
26,211
|
27,096
|
||||||
Accounts receivable, net of allowance of $438 and $248, respectively
|
3,675
|
10,206
|
||||||
Real estate deposits
|
2,489
|
145
|
||||||
Prepaid and other assets
|
3,907
|
4,639
|
||||||
Intangible assets, net of accumulated amortization of $26,576 and $24,071, respectively
|
27,267
|
32,639
|
||||||
Tax, insurance, and other escrow
|
11,249
|
20,880
|
||||||
Property and equipment, net of accumulated depreciation of $1,464 and $2,041, respectively
|
1,542
|
1,681
|
||||||
Goodwill
|
1,911
|
1,100
|
||||||
Deferred charges and leasing costs, net of accumulated amortization of $21,340 and $21,068, respectively
|
18,504
|
21,072
|
||||||
TOTAL ASSETS
|
$
|
1,997,837
|
$
|
1,869,221
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
||||||||
LIABILITIES
|
||||||||
Accounts payable and accrued expenses
|
$
|
71,072
|
$
|
59,105
|
||||
Revolving line of credit
|
60,500
|
22,500
|
||||||
Mortgages payable
|
974,828
|
997,689
|
||||||
Construction debt and other
|
144,115
|
63,178
|
||||||
TOTAL LIABILITIES
|
1,250,515
|
1,142,472
|
||||||
COMMITMENTS AND CONTINGENCIES (NOTE 15)
|
||||||||
REDEEMABLE NONCONTROLLING INTERESTS – CONSOLIDATED REAL ESTATE ENTITIES
|
6,368
|
6,203
|
||||||
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 April 30, 2015 and April 30, 2014, 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 April 30, 2015 and April 30, 2014, aggregate liquidation preference of $115,000,000)
|
111,357
|
111,357
|
||||||
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 124,455,624 shares issued and outstanding at April 30, 2015, and 109,019,341 shares issued and outstanding at April 30, 2014)
|
951,868
|
843,268
|
||||||
Accumulated distributions in excess of net income
|
(438,432
|
)
|
(389,758
|
)
|
||||
Total Investors Real Estate Trust shareholders’ equity
|
652,110
|
592,184
|
||||||
Noncontrolling interests – Operating Partnership (13,999,725 units at April 30, 2015 and 21,093,445 units at April 30, 2014)
|
58,325
|
105,724
|
||||||
Noncontrolling interests – consolidated real estate entities
|
30,519
|
22,638
|
||||||
Total equity
|
740,954
|
720,546
|
||||||
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
$
|
1,997,837
|
$
|
1,869,221
|
(in thousands, except per share data)
|
||||||||||||
Years Ended April 30,
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
REVENUE
|
||||||||||||
Real estate rentals
|
$
|
235,852
|
$
|
219,921
|
$
|
204,719
|
||||||
Tenant reimbursement
|
43,818
|
45,561
|
43,339
|
|||||||||
TRS senior housing revenue
|
3,520
|
1,627
|
0
|
|||||||||
TOTAL REVENUE
|
283,190
|
267,109
|
248,058
|
|||||||||
EXPENSES
|
||||||||||||
Depreciation/amortization related to real estate investments
|
67,112
|
67,592
|
59,306
|
|||||||||
Utilities
|
20,881
|
21,864
|
18,792
|
|||||||||
Maintenance
|
30,924
|
31,158
|
28,340
|
|||||||||
Real estate taxes
|
33,945
|
32,982
|
32,182
|
|||||||||
Insurance
|
5,839
|
5,165
|
3,734
|
|||||||||
Property management expenses
|
18,502
|
16,961
|
15,003
|
|||||||||
Other property expenses
|
906
|
357
|
1,008
|
|||||||||
TRS senior housing expenses
|
2,997
|
1,331
|
0
|
|||||||||
Administrative expenses
|
11,824
|
10,743
|
8,494
|
|||||||||
Other expenses
|
2,010
|
2,132
|
2,173
|
|||||||||
Amortization related to non-real estate investments
|
3,495
|
3,326
|
3,027
|
|||||||||
Impairment of real estate investments
|
6,105
|
42,566
|
0
|
|||||||||
TOTAL EXPENSES
|
204,540
|
236,177
|
172,059
|
|||||||||
Gain on involuntary conversion
|
0
|
2,480
|
5,084
|
|||||||||
Operating income
|
78,650
|
33,412
|
81,083
|
|||||||||
Interest expense
|
(59,020
|
)
|
(59,142
|
)
|
(61,154
|
)
|
||||||
Interest income
|
2,238
|
1,908
|
222
|
|||||||||
Other income
|
723
|
483
|
526
|
|||||||||
Income (loss) before gain (loss) on sale of real estate and other investments and income from discontinued operations
|
22,591
|
(23,339
|
)
|
20,677
|
||||||||
Gain (loss) on sale of real estate and other investments
|
6,093
|
(51
|
)
|
0
|
||||||||
Income (loss) from continuing operations
|
28,684
|
(23,390
|
)
|
20,677
|
||||||||
Income from discontinued operations
|
0
|
6,450
|
9,295
|
|||||||||
NET INCOME (LOSS)
|
28,684
|
(16,940
|
)
|
29,972
|
||||||||
Net (income) loss attributable to noncontrolling interests – Operating Partnership
|
(1,526
|
)
|
4,676
|
(3,633
|
)
|
|||||||
Net income attributable to noncontrolling interests – consolidated real estate entities
|
(3,071
|
)
|
(910
|
)
|
(809
|
)
|
||||||
Net income (loss) attributable to Investors Real Estate Trust
|
24,087
|
(13,174
|
)
|
25,530
|
||||||||
Dividends to preferred shareholders
|
(11,514
|
)
|
(11,514
|
)
|
(9,229
|
)
|
||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
12,573
|
$
|
(24,688
|
)
|
$
|
16,301
|
|||||
Earnings (loss) per common share from continuing operations – Investors Real Estate Trust – basic and diluted
|
$
|
.11
|
$
|
(.28
|
)
|
$
|
.09
|
|||||
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
|
.00
|
.05
|
.08
|
|||||||||
NET INCOME (LOSS) PER COMMON SHARE – BASIC & DILUTED
|
$
|
.11
|
$
|
(.23
|
)
|
$
|
.17
|
(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, 2013
|
5,750
|
$
|
138,674
|
101,488
|
$
|
784,454
|
$
|
(310,341
|
)
|
$
|
142,657
|
$
|
755,444
|
|||||||||||||||
Net income attributable to Investors Real Estate Trust and noncontrolling interests
|
(13,174
|
)
|
(4,033
|
)
|
(17,207
|
)
|
||||||||||||||||||||||
Distributions - common shares and units
|
(54,729
|
)
|
(11,283
|
)
|
(66,012
|
)
|
||||||||||||||||||||||
Distributions – Series A preferred shares
|
(2,372
|
)
|
(2,372
|
)
|
||||||||||||||||||||||||
Distributions – Series B preferred shares
|
(9,142
|
)
|
(9,142
|
)
|
||||||||||||||||||||||||
Distribution reinvestment and share purchase plan
|
6,615
|
55,793
|
55,793
|
|||||||||||||||||||||||||
Shares issued and share-based compensation
|
13
|
112
|
112
|
|||||||||||||||||||||||||
Partnership units issued
|
3,480
|
3,480
|
||||||||||||||||||||||||||
Redemption of units for common shares
|
903
|
4,353
|
(4,353
|
)
|
0
|
|||||||||||||||||||||||
Contributions from nonredeemable noncontrolling interests – consolidated real estate entities
|
3,895
|
3,895
|
||||||||||||||||||||||||||
Other
|
(1,444
|
)
|
(2,001
|
)
|
(3,445
|
)
|
||||||||||||||||||||||
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 noncontrolling interests
|
24,087
|
4,432
|
28,519
|
|||||||||||||||||||||||||
Distributions - common shares and units
|
(61,247
|
)
|
(8,607
|
)
|
(69,854
|
)
|
||||||||||||||||||||||
Distributions – Series A preferred shares
|
(2,372
|
)
|
(2,372
|
)
|
||||||||||||||||||||||||
Distributions – Series B preferred shares
|
(9,142
|
)
|
(9,142
|
)
|
||||||||||||||||||||||||
Distribution reinvestment and share purchase plan
|
8,102
|
64,856
|
64,856
|
|||||||||||||||||||||||||
Shares issued and share-based compensation
|
151
|
2,626
|
2,626
|
|||||||||||||||||||||||||
Partnership units issued
|
800
|
800
|
||||||||||||||||||||||||||
Redemption of units for common shares
|
7,183
|
41,264
|
(41,264
|
)
|
0
|
|||||||||||||||||||||||
Contributions from nonredeemable noncontrolling interests – consolidated real estate entities
|
8,909
|
8,909
|
||||||||||||||||||||||||||
Distributions to nonredeemable noncontrolling interests – consolidated real estate entities
|
(3,926
|
)
|
(3,926
|
)
|
||||||||||||||||||||||||
Other
|
(146
|
)
|
138
|
(8
|
)
|
|||||||||||||||||||||||
BALANCE APRIL 30, 2015
|
5,750
|
$
|
138,674
|
124,455
|
$
|
951, 868
|
$
|
(438,432
|
)
|
$
|
88,844
|
$
|
740,954
|
(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, 2012
|
1,150
|
$
|
27,317
|
89,474
|
$
|
684,049
|
$
|
(278,377
|
)
|
$
|
132,274
|
$
|
565,263
|
|||||||||||||||
Net income attributable to Investors Real Estate Trust and noncontrolling interests
|
25,530
|
4,437
|
29,967
|
|||||||||||||||||||||||||
Distributions - common shares and units
|
(48,265
|
)
|
(10,985
|
)
|
(59,250
|
)
|
||||||||||||||||||||||
Distributions – Series A preferred shares
|
(2,372
|
)
|
(2,372
|
)
|
||||||||||||||||||||||||
Distributions – Series B preferred shares
|
(6,857
|
)
|
(6,857
|
)
|
||||||||||||||||||||||||
Distribution reinvestment and share purchase plan
|
5,290
|
43,123
|
43,123
|
|||||||||||||||||||||||||
Shares issued and share-based compensation
|
6,409
|
55,846
|
55,846
|
|||||||||||||||||||||||||
Series B preferred shares issued
|
4,600
|
111,357
|
111,357
|
|||||||||||||||||||||||||
Partnership units issued
|
12,632
|
12,632
|
||||||||||||||||||||||||||
Redemption of units for common shares
|
317
|
1,551
|
(1,551
|
)
|
0
|
|||||||||||||||||||||||
Contributions from nonredeemable noncontrolling interests – consolidated real estate entities
|
6,483
|
6,483
|
||||||||||||||||||||||||||
Other
|
(2
|
)
|
(115
|
)
|
(633
|
)
|
(748
|
)
|
||||||||||||||||||||
BALANCE APRIL 30, 2013
|
5,750
|
$
|
138,674
|
101,488
|
$
|
784,454
|
$
|
(310,341
|
)
|
$
|
142,657
|
$
|
755,444
|
(in thousands)
|
||||||||||||
Years Ended April 30,
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net income (loss)
|
$
|
28,684
|
$
|
(16,940
|
)
|
$
|
29,972
|
|||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
72,078
|
73,723
|
67,559
|
|||||||||
Gain on sale of real estate, land, other investments and discontinued operations
|
(6,093
|
)
|
(6,948
|
)
|
(6,885
|
)
|
||||||
Gain on involuntary conversion
|
0
|
(2,480
|
)
|
(5,084
|
)
|
|||||||
Impairment of real estate investments
|
6,105
|
44,426
|
305
|
|||||||||
Share-based compensation expense
|
2,215
|
0
|
0
|
|||||||||
Bad debt expense
|
967
|
434
|
665
|
|||||||||
Changes in other assets and liabilities:
|
||||||||||||
Increase in receivable arising from straight-lining of rents
|
(64
|
)
|
(2,293
|
)
|
(2,733
|
)
|
||||||
Decrease in accounts receivable
|
4,058
|
1,880
|
689
|
|||||||||
Increase in prepaid and other assets
|
(150
|
)
|
(555
|
)
|
(693
|
)
|
||||||
Decrease (increase) in tax, insurance and other escrow
|
1,445
|
(1,046
|
)
|
(325
|
)
|
|||||||
Increase in deferred charges and leasing costs
|
(2,300
|
)
|
(4,708
|
)
|
(5,946
|
)
|
||||||
Increase in accounts payable, accrued expenses and other liabilities
|
7,234
|
7,021
|
194
|
|||||||||
Net cash provided by operating activities
|
114,179
|
92,514
|
77,718
|
|||||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Proceeds from real estate deposits
|
1,168
|
991
|
2,037
|
|||||||||
Payments for real estate deposits
|
(3,512
|
)
|
(940
|
)
|
(1,970
|
)
|
||||||
Decrease in other investments
|
0
|
314
|
0
|
|||||||||
Decrease in lender holdbacks for improvements
|
10,738
|
3,780
|
1,891
|
|||||||||
Increase in lender holdbacks for improvements
|
(1,204
|
)
|
(11,045
|
)
|
(2,466
|
)
|
||||||
Proceeds from sale of discontinued operations
|
0
|
78,879
|
20,009
|
|||||||||
Proceeds from sale of real estate and other investments
|
73,835
|
682
|
95
|
|||||||||
Insurance proceeds received
|
2,678
|
2,491
|
6,211
|
|||||||||
Payments for acquisitions of real estate assets
|
(38,704
|
)
|
(38,283
|
)
|
(76,020
|
)
|
||||||
Payments for development and re-development of real estate assets
|
(189,091
|
)
|
(123,744
|
)
|
(57,649
|
)
|
||||||
Payments for improvements of real estate assets
|
(32,315
|
)
|
(34,959
|
)
|
(26,280
|
)
|
||||||
Net cash used by investing activities
|
(176,407
|
)
|
(121,834
|
)
|
(134,142
|
)
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds from mortgages payable
|
90,749
|
50,333
|
85,230
|
|||||||||
Principal payments on mortgages payable
|
(127,622
|
)
|
(101,867
|
)
|
(104,976
|
)
|
||||||
Proceeds from revolving lines of credit and other debt
|
55,000
|
12,500
|
20,500
|
|||||||||
Principal payments on revolving lines of credit and other debt
|
(17,000
|
)
|
0
|
(49,500
|
)
|
|||||||
Proceeds from construction debt
|
93,643
|
55,199
|
23,762
|
|||||||||
Principal payments on construction debt
|
(12,685
|
)
|
(17,443
|
)
|
(5,911
|
)
|
||||||
Proceeds from financing liability
|
0
|
7,900
|
0
|
|||||||||
Proceeds from sale of common shares, net of issue costs
|
0
|
0
|
55,433
|
|||||||||
Proceeds from sale of common shares under distribution reinvestment and share purchase program
|
48,701
|
41,194
|
30,707
|
|||||||||
Proceeds from underwritten Public Offering of Preferred Shares – Series B, net of offering costs
|
0
|
0
|
111,357
|
|||||||||
Proceeds from noncontrolling partner – consolidated real estate entities
|
2,284
|
994
|
0
|
|||||||||
Payments for acquisition of noncontrolling interests – consolidated real estate entities
|
0
|
(2,505
|
)
|
0
|
||||||||
Distributions paid to common shareholders, net of reinvestment of $15,519, $13,965 and $11,802, respectively
|
(45,728
|
)
|
(40,764
|
)
|
(36,463
|
)
|
||||||
Distributions paid to preferred shareholders
|
(11,514
|
)
|
(11,514
|
)
|
(8,467
|
)
|
||||||
Distributions paid to noncontrolling interests – Unitholders of the Operating Partnership, net of reinvestment of $636, $634 and $614, respectively
|
(7,971
|
)
|
(10,649
|
)
|
(10,371
|
)
|
||||||
Distributions paid to noncontrolling interests – consolidated real estate entities
|
(3,926
|
)
|
(924
|
)
|
(733
|
)
|
||||||
Net cash provided (used) by financing activities
|
63,931
|
(17,546
|
)
|
110,568
|
||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
1,703
|
(46,866
|
)
|
54,144
|
||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
47,267
|
94,133
|
39,989
|
|||||||||
CASH AND CASH EQUIVALENTS AT END OF YEAR
|
$
|
48,970
|
$
|
47,267
|
$
|
94,133
|
(in thousands)
|
||||||||||||
Years Ended April 30,
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
SUPPLEMENTARY SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||||||
Distribution reinvestment plan
|
$
|
15,519
|
$
|
13,965
|
$
|
11,802
|
||||||
Operating partnership distribution reinvestment plan
|
636
|
634
|
614
|
|||||||||
Operating partnership units converted to shares
|
41,264
|
4,353
|
1,551
|
|||||||||
Real estate assets acquired through the issuance of operating partnership units
|
800
|
3,480
|
12,632
|
|||||||||
Real estate assets acquired through assumption of indebtedness and accrued costs
|
12,169
|
0
|
12,500
|
|||||||||
Mortgages included in real estate dispositions
|
0
|
0
|
5,887
|
|||||||||
Increase (decrease) to accounts payable included within real estate investments
|
5,116
|
1,767
|
2,502
|
|||||||||
Real estate assets contributed by noncontrolling interests – consolidated real estate entities
|
6,624
|
2,901
|
12,415
|
|||||||||
Involuntary conversion of assets due to flood and fire damage
|
0
|
7,052
|
107
|
|||||||||
Construction debt reclassified to mortgages payable
|
0
|
0
|
13,650
|
|||||||||
Forfeiture of note payable in conjunction with sale of property
|
0
|
600
|
0
|
|||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||||||
Cash paid for interest, net of amounts capitalized of $4,903, $2,855 and $742, respectively
|
$
|
51,283
|
$
|
54,071
|
$
|
60,357
|
(in thousands)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Balance at beginning of year
|
$
|
1,044
|
$
|
1,393
|
$
|
1,363
|
||||||
Provision
|
967
|
434
|
665
|
|||||||||
Write-off
|
(855
|
)
|
(783
|
)
|
(635
|
)
|
||||||
Balance at close of year
|
$
|
1,156
|
$
|
1,044
|
$
|
1,393
|
(in thousands)
|
||||||||
Year Ended April 30,
|
2014
|
2013
|
||||||
Gain on involuntary conversion
|
||||||||
Flood
|
$
|
0
|
$
|
2,821
|
||||
2012 Fire
|
2,480
|
2,263
|
||||||
Total gain on involuntary conversion
|
$
|
2,480
|
$
|
5,084
|
Year Ended April 30,
|
(in thousands)
|
|||
2016
|
$
|
112,320
|
||
2017
|
99,963
|
|||
2018
|
84,455
|
|||
2019
|
70,049
|
|||
2020
|
52,576
|
|||
Thereafter
|
130,313
|
|||
$
|
549,676
|
(in thousands)
|
||||||||
April 30, 2015
|
April 30, 2014
|
|||||||
Identified intangible assets (included in intangible assets):
|
||||||||
Gross carrying amount
|
$
|
53,843
|
$
|
56,710
|
||||
Accumulated amortization
|
(26,576
|
)
|
(24,071
|
)
|
||||
Net carrying amount
|
$
|
27,267
|
$
|
32,639
|
||||
Identified intangible liabilities (included in other liabilities):
|
||||||||
Gross carrying amount
|
$
|
134
|
$
|
173
|
||||
Accumulated amortization
|
(110
|
)
|
(127
|
)
|
||||
Net carrying amount
|
$
|
24
|
$
|
46
|
Year Ended April 30,
|
(in thousands)
|
|||
2016
|
$
|
20
|
||
2017
|
12
|
|||
2018
|
(1
|
)
|
||
2019
|
(2
|
)
|
||
2020
|
(1
|
)
|
Year Ended April 30,
|
(in thousands)
|
|||
2016
|
$
|
4,539
|
||
2017
|
4,032
|
|||
2018
|
3,601
|
|||
2019
|
3,477
|
|||
2020
|
3,390
|
(in thousands)
|
||||||||
April 30, 2015
|
April 30, 2014
|
|||||||
IRET-71 France, LLC
|
$
|
8,630
|
$
|
0
|
||||
IRET-Cypress Court Apartments, LLC
|
1,089
|
1,127
|
||||||
IRET-RED 20, LLC
|
3,072
|
3,277
|
||||||
IRET-Williston Garden Apartments, LLC
|
3,090
|
2,804
|
||||||
IRET - Jamestown Medical Building, LLC
|
0
|
1,219
|
||||||
IRET - WRH 1, LLC
|
6,138
|
5,672
|
||||||
Mendota Properties LLC
|
7,294
|
7,333
|
||||||
WRH Holding, LLC
|
1,206
|
1,206
|
||||||
Noncontrolling interests – consolidated real estate entities
|
$
|
30,519
|
$
|
22,638
|
(in thousands)
|
|||||||||||||||||||||
Financial Institution
|
Amount
Available
|
Amount
Outstanding as
of April 30,
2015
|
Amount
Outstanding
as of April
30, 2014
|
Applicable
Interest Rate
as of April 30,
2015
|
Maturity
Date
|
Weighted
Average Int.
Rate on
Borrowings
during fiscal
year 2015
|
|||||||||||||||
First International Bank & Trust
|
$
|
90,000
|
$
|
60,500
|
$
|
22,500
|
4.75
|
%
|
9/1/17
|
4.75
|
%
|
Year Ended April 30,
|
(in thousands)
|
|||
2016
|
$
|
121,931
|
||
2017
|
202,612
|
|||
2018
|
88,071
|
|||
2019
|
130,875
|
|||
2020
|
79,298
|
|||
Thereafter
|
352,041
|
|||
Total payments
|
$
|
974,828
|
(in thousands)
|
||||||||||||||||||||||||||||||||
Total
|
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Acquisition
Cost
|
Cash
|
Units(1)
|
Other(2)
|
Land
|
Building
|
Intangible
Assets
|
||||||||||||||||||||||||
Multi-Family Residential
|
||||||||||||||||||||||||||||||||
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
|
||||||||||||||||||||||||
119 unit - Legacy Heights - Bismarck, ND(4)
|
2015-03-19
|
15,000
|
14,300
|
700
|
0
|
1,207
|
13,742
|
51
|
||||||||||||||||||||||||
41,780
|
28,811
|
800
|
12,169
|
2,961
|
38,403
|
416
|
||||||||||||||||||||||||||
Unimproved Land
|
||||||||||||||||||||||||||||||||
Creekside Crossing - Bismarck, ND
|
2014-05-22
|
4,269
|
4,269
|
0
|
0
|
4,269
|
0
|
0
|
||||||||||||||||||||||||
PrairieCare Medical - Brooklyn Park, MN
|
2014-06-05
|
2,616
|
2,616
|
0
|
0
|
2,616
|
0
|
0
|
||||||||||||||||||||||||
71 France Phase I - Edina, MN(5)
|
2014-06-12
|
1,413
|
0
|
0
|
1,413
|
1,413
|
0
|
0
|
||||||||||||||||||||||||
Monticello 7th Addition - Monticello, MN
|
2014-10-09
|
1,660
|
1,660
|
0
|
0
|
1,660
|
0
|
0
|
||||||||||||||||||||||||
71 France Phase II & III - Edina, MN(5)
|
2014-11-04
|
3,309
|
0
|
0
|
3,309
|
3,309
|
0
|
0
|
||||||||||||||||||||||||
Minot 1525 24th Ave SW - Minot, ND
|
2014-12-23
|
1,250
|
1,250
|
0
|
0
|
1,250
|
0
|
0
|
||||||||||||||||||||||||
14,517
|
9,795
|
0
|
4,722
|
14,517
|
0
|
0
|
||||||||||||||||||||||||||
Total Property Acquisitions
|
$
|
56,297
|
$
|
38,606
|
$
|
800
|
$
|
16,891
|
$
|
17,478
|
$
|
38,403
|
$
|
416
|
(1) | Value of limited partnership units of the Operating Partnership at the acquisition date. |
(2) | Consists of assumed debt (Homestead Garden I: $9.9 million, Silver Springs: $2.3 million) and value of land contributed by the joint venture partner (71 France: $4.7 million). |
(3) | At acquisition the Company adjusted the assumed debt to fair value and recognized approximately $852,000 of goodwill. |
(4) | At acquisition, the purchase price included assets in development (land: $804,000, building: $7.8 million, escrow $1.3 million). |
(5) | Land was contributed to a joint venture in which the Company has an approximately 52.6% interest. The joint venture is consolidated in IRET’s financial statements. |
(in thousands)
|
||||||||||||||||||||||||||||||||
Total
|
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Acquisition
Cost
|
Cash
|
Units(1)
|
Other(2)
|
Land
|
Building
|
Intangible
Assets
|
||||||||||||||||||||||||
Multi-Family Residential
|
||||||||||||||||||||||||||||||||
71 unit - Alps Park - Rapid City, SD
|
2013-05-01
|
$
|
6,200
|
$
|
2,920
|
$
|
3,280
|
$
|
0
|
$
|
287
|
$
|
5,551
|
$
|
362
|
|||||||||||||||||
96 unit - Southpoint - Grand Forks, ND
|
2013-09-05
|
10,600
|
10,400
|
200
|
0
|
576
|
9,893
|
131
|
||||||||||||||||||||||||
24 unit - Pinecone Villas - Sartell, MN
|
2013-10-31
|
2,800
|
2,800
|
0
|
0
|
584
|
2,191
|
25
|
||||||||||||||||||||||||
19,600
|
16,120
|
3,480
|
0
|
1,447
|
17,635
|
518
|
||||||||||||||||||||||||||
Healthcare
|
||||||||||||||||||||||||||||||||
98,174 sq ft Legends at Heritage Place - Sartell, MN
|
2013-10-31
|
11,863
|
11,863
|
0
|
0
|
970
|
10,511
|
382
|
||||||||||||||||||||||||
39,500 sq ft Spring Creek Fruitland - Fruitland, ID
|
2014-02-05
|
7,050
|
7,050
|
0
|
0
|
550
|
6,500
|
0
|
||||||||||||||||||||||||
18,913
|
18,913
|
0
|
0
|
1,520
|
17,011
|
382
|
||||||||||||||||||||||||||
Unimproved Land
|
||||||||||||||||||||||||||||||||
Chateau II - Minot, ND
|
2013-05-21
|
179
|
179
|
0
|
0
|
179
|
0
|
0
|
||||||||||||||||||||||||
Jamestown Unimproved - Jamestown, ND
|
2013-08-09
|
700
|
700
|
0
|
0
|
700
|
0
|
0
|
||||||||||||||||||||||||
Red 20 - Minneapolis, MN(3)
|
2013-08-20
|
1,900
|
0
|
0
|
1,900
|
1,900
|
0
|
0
|
||||||||||||||||||||||||
Legends at Heritage Place - Sartell, MN
|
2013-10-31
|
537
|
537
|
0
|
0
|
537
|
0
|
0
|
||||||||||||||||||||||||
Spring Creek Fruitland - Fruitland, ID
|
2014-01-21
|
335
|
335
|
0
|
0
|
335
|
0
|
0
|
||||||||||||||||||||||||
Isanti Unimproved - Isanti, MN
|
2014-02-04
|
50
|
50
|
0
|
0
|
50
|
0
|
0
|
||||||||||||||||||||||||
Rapid City Unimproved - Rapid City, SD
|
2014-03-25
|
1,366
|
1,366
|
0
|
0
|
1,366
|
0
|
0
|
||||||||||||||||||||||||
5,067
|
3,167
|
0
|
1,900
|
5,067
|
0
|
0
|
||||||||||||||||||||||||||
Total Property Acquisitions
|
$
|
43,580
|
$
|
38,200
|
$
|
3,480
|
$
|
1,900
|
$
|
8,034
|
$
|
34,646
|
$
|
900
|
(1) | Value of limited partnership units of the Operating Partnership at the acquisition date. |
(2) | Consists of value of land contributed by the joint venture partner. |
(3) | Land is owned by a joint venture in which the Company has an approximately 58.6% interest. The joint venture is consolidated in IRET’s financial statements. |
(in thousands)
|
||||||||
Year Ended April 30, |
2015
|
2014
|
||||||
Total revenue
|
$
|
2,565
|
$
|
1,897
|
||||
Net income
|
$
|
(1
|
)
|
$
|
(82
|
)
|
(in thousands)
|
||||||||||||||||
Development Projects Placed in Service (1)
|
Date Placed in
Service
|
Land
|
Building
|
Development
Cost
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
44 unit - Dakota Commons - Williston, ND(2)
|
2014-07-15
|
$
|
823
|
$
|
9,596
|
$
|
10,419
|
|||||||||
130 unit - Red 20 - Minneapolis, MN(3)
|
2014-11-21
|
1,900
|
26,412
|
28,312
|
||||||||||||
233 unit - Commons at Southgate - Minot, ND(4)
|
2014-12-09
|
3,691
|
31,351
|
35,042
|
||||||||||||
64 unit - Cypress Court II - St. Cloud, MN(5)
|
2015-01-01
|
447
|
6,320
|
6,767
|
||||||||||||
165 unit - Arcata - Golden Valley, MN(6)
|
2015-01-01
|
2,088
|
29,640
|
31,728
|
||||||||||||
8,949
|
103,319
|
112,268
|
||||||||||||||
Industrial
|
||||||||||||||||
202,807 sq ft Roseville 3075 Long Lake Road - Roseville, MN
|
2014-11-10
|
0
|
9,036
|
9,036
|
||||||||||||
Retail
|
||||||||||||||||
4,998 sq ft Minot Southgate Wells Fargo Bank - Minot, ND(7)
|
2014-11-10
|
992
|
2,193
|
3,185
|
||||||||||||
Total Development Projects Placed in Service
|
$
|
9,941
|
$
|
114,548
|
$
|
124,489
|
(1) | Development projects that are placed in service in phases are excluded from this table until the entire project has been placed in service. See Note 6 for additional information on the Renaissance Heights project, which was partially placed in service during fiscal years 2014 and 2015. |
(2) | Costs paid in prior fiscal years totaled $8.1 million. Additional costs paid in fiscal year 2015 totaled $2.3 million, for a total project cost at April 30, 2015 of $10.4 million. |
(3) | Costs paid in prior fiscal years totaled $12.2 million. Additional costs paid in fiscal year 2015 totaled $16.1 million, for a total project cost at April 30, 2015 of $28.3 million. The project is owned by a joint venture entity in which the Company has an approximately 58.6% interest. The joint venture is consolidated in IRET’s financial statements. |
(4) | Costs paid in prior fiscal years totaled $26.5 million, respectively. Additional costs paid in fiscal year 2015 totaled $8.5 million, for a total project cost at April 30, 2015 of $35.0 million. The project is owned by a joint venture entity in which the Company has an approximately 52.9% interest. The joint venture is consolidated in IRET’s financial statements. |
(5) | Costs paid in prior fiscal years totaled $1.2 million. Additional costs paid in fiscal year 2015 totaled $5.6 million, for a total project cost at April 30, 2015 of $6.8 million. The project is owned by a joint venture entity in which the Company has an approximately 86.1% interest. The joint venture is consolidated in IRET’s financial statements. |
(6) | Costs paid in prior fiscal years totaled $11.3 million, respectively. Additional costs paid in fiscal year 2015 totaled $20.4 million, for a total project cost at April 30, 2015 of $31.7 million. |
(7) | Costs paid in fiscal year 2015 totaled $3.2 million, including land acquired in fiscal year 2013. |
(in thousands)
|
||||||||||||||||
Development Projects Placed in Service (1)
|
Date Placed in
Service
|
Land
|
Building
|
Development
Cost
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
108 unit - Landing at Southgate - Minot, ND(2)
|
2013-09-04
|
$
|
2,262
|
$
|
12,864
|
$
|
15,126
|
|||||||||
132 unit - Cypress Court - St. Cloud, MN(3)
|
2013-11-01
|
1,136
|
12,428
|
13,564
|
||||||||||||
146 unit - River Ridge - Bismarck, ND(4)
|
2013-12-02
|
589
|
24,268
|
24,857
|
||||||||||||
Total Development Projects Placed in Service
|
$
|
3,987
|
$
|
49,560
|
$
|
53,547
|
(1) | Development projects that are placed in service in phases are excluded from this table until the entire project has been placed in service. See Note 15 for additional information on the Renaissance Heights I project, which was partially placed in service during the three months ended April 30, 2014. |
(2) | Costs paid in prior fiscal years totaled $6.3 million. Costs paid in fiscal year 2014 totaled $8.8 million for a total project cost at April 30, 2014 of $15.1 million. The project is owned by a joint venture entity in which the Company has an approximately 52.9% interest. |
(3) | Costs paid in prior fiscal years totaled $5.8 million. Costs paid in fiscal year 2014 totaled $7.8 million for a total project cost at April 30, 2014 of $13.6 million. The project is owned by a joint venture entity in which the Company has an approximately 86.1% interest. |
(4) | Costs paid in prior fiscal years totaled $10.1 million. Costs paid in fiscal year 2014 totaled $14.7 million for a total project cost at April 30, 2014 of $24.9 million. |
(in thousands)
|
||||||||||||||||
Dispositions
|
Date
Disposed
|
Sales Price
|
Book Value
and Sales Cost
|
Gain/(Loss)
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
83 unit - Lancaster - St. Cloud, MN
|
2014-09-22
|
$
|
4,451
|
$
|
3,033
|
$
|
1,418
|
|||||||||
Office
|
||||||||||||||||
73,338 sq ft Dewey Hill - Edina, MN
|
2014-05-19
|
3,100
|
3,124
|
(24
|
)
|
|||||||||||
74,568 sq ft Wirth Corporate Center - Golden Valley, MN
|
2014-08-29
|
4,525
|
4,695
|
(170
|
)
|
|||||||||||
79,297 sq ft Northgate I - Maple Grove, MN
|
2014-12-01
|
7,200
|
6,881
|
319
|
||||||||||||
26,000 sq ft Northgate II - Maple Grove, MN
|
2015-03-02
|
2,725
|
1,727
|
998
|
||||||||||||
45,019 sq ft Burnsville Bluffs II - Burnsville, MN
|
2015-03-25
|
1,245
|
2,245
|
(1,000
|
)
|
|||||||||||
26,186 sq ft Plymouth I - Plymouth, MN
|
2015-03-25
|
1,985
|
1,492
|
493
|
||||||||||||
26,186 sq ft Plymouth II - Plymouth, MN
|
2015-03-25
|
1,625
|
1,356
|
269
|
||||||||||||
26,186 sq ft Plymouth III - Plymouth, MN
|
2015-03-25
|
2,500
|
1,977
|
523
|
||||||||||||
126,936 sq ft Plymouth IV & V - Plymouth, MN
|
2015-03-25
|
12,910
|
11,706
|
1,204
|
||||||||||||
58,300 sq ft Southeast Tech Center - Eagan, MN
|
2015-03-25
|
3,300
|
4,196
|
(896
|
)
|
|||||||||||
61,138 sq ft Whitewater Plaza - Minnetonka, MN
|
2015-03-25
|
3,035
|
4,625
|
(1,590
|
)
|
|||||||||||
13,374 sq ft 2030 Cliff Road - Eagan, MN
|
2015-04-21
|
950
|
834
|
116
|
||||||||||||
45,100
|
44,858
|
242
|
||||||||||||||
Healthcare
|
||||||||||||||||
45,222 sq ft Jamestown Medical Office Building - Jamestown, MN
|
2015-02-05
|
12,819
|
8,710
|
4,109
|
||||||||||||
Industrial
|
||||||||||||||||
198,600 sq ft Eagan 2785 & 2795 - Eagan, MN
|
2014-07-15
|
3,600
|
5,393
|
(1,793
|
)
|
|||||||||||
Retail
|
||||||||||||||||
25,644 sq ft Weston Retail - Weston, WI
|
2014-07-28
|
n/a
|
|
1,176
|
(1,176
|
)
|
||||||||||
52,000 sq ft Kalispell Retail - Kalispell, MT
|
2014-10-15
|
1,230
|
1,229
|
1
|
||||||||||||
34,226 sq ft Fargo Express Center & SC Pad - Fargo, ND
|
2014-11-18
|
2,843
|
2,211
|
632
|
||||||||||||
14,820 sq ft Weston Walgreens - Weston, WI
|
2015-02-27
|
5,177
|
2,152
|
3,025
|
||||||||||||
9,250
|
6,768
|
2,482
|
||||||||||||||
Unimproved Land
|
||||||||||||||||
Kalispell Unimproved - Kalispell, MT
|
2014-10-15
|
670
|
670
|
0
|
||||||||||||
Weston - Weston, WI
|
2015-02-17
|
158
|
158
|
0
|
||||||||||||
828 | 828 | 0 | ||||||||||||||
Total Property Dispositions
|
$
|
76,048
|
$
|
69,590
|
$
|
6,458
|
(in thousands)
|
||||||||||||||||
Dispositions
|
Date
Disposed
|
Sales Price
|
Book Value
and Sales Cost
|
Gain/(Loss)
|
||||||||||||
Multi-Family Residential
|
||||||||||||||||
84 unit - East Park - Sioux Falls, SD
|
2013-12-18
|
$
|
2,214
|
$
|
2,358
|
$
|
(144
|
)
|
||||||||
48 unit - Sycamore Village - Sioux Falls, SD
|
2013-12-18
|
1,296
|
1,380
|
(84
|
)
|
|||||||||||
3,510
|
3,738
|
(228
|
)
|
|||||||||||||
Office
|
||||||||||||||||
121,669 sq ft Bloomington Business Plaza - Bloomington, MN
|
2013-09-12
|
4,500
|
7,339
|
(2,839
|
)
|
|||||||||||
118,125 sq ft Nicollet VII - Burnsville, MN
|
2013-09-12
|
7,290
|
6,001
|
1,289
|
||||||||||||
42,929 sq ft Pillsbury Business Center - Bloomington, MN
|
2013-09-12
|
1,160
|
1,164
|
(4
|
)
|
|||||||||||
12,950
|
14,504
|
(1,554
|
)
|
|||||||||||||
Industrial
|
||||||||||||||||
41,880 sq ft Bodycote Industrial Building- Eden Prairie, MN
|
2013-05-13
|
3,150
|
1,375
|
1,775
|
||||||||||||
42,244 sq ft Fargo 1320 45th Street N - Fargo, ND
|
2013-05-13
|
4,700
|
4,100
|
600
|
||||||||||||
49,620 sq ft Metal Improvement Company - New Brighton, MN
|
2013-05-13
|
2,350
|
1,949
|
401
|
||||||||||||
172,057 sq ft Roseville 2929 Long Lake Road - Roseville, MN
|
2013-05-13
|
9,275
|
9,998
|
(723
|
)
|
|||||||||||
322,751 sq ft Brooklyn Park 7401 Boone Ave - Brooklyn Park, MN
|
2013-09-12
|
12,800
|
12,181
|
619
|
||||||||||||
50,400 sq ft Cedar Lake Business Center - St. Louis Park, MN
|
2013-09-12
|
2,550
|
2,607
|
(57
|
)
|
|||||||||||
35,000 sq ft API Building - Duluth, MN
|
2013-09-24
|
2,553
|
1,488
|
1,065
|
||||||||||||
59,292 sq ft Lighthouse - Duluth, MN
|
2013-10-08
|
1,825
|
1,547
|
278
|
||||||||||||
606,006 sq ft Dixon Avenue Industrial Park - Des Moines, IA
|
2013-10-31
|
14,675
|
10,328
|
4,347
|
||||||||||||
41,685 sq ft Winsted Industrial Building - Winsted, MN
|
2014-01-17
|
725
|
747
|
(22
|
)
|
|||||||||||
69,984 sq ft Minnetonka 13600 County Road 62 - Minnetonka, MN
|
2014-01-30
|
3,800
|
3,084
|
716
|
||||||||||||
42,510 sq ft Clive 2075NW 94th Street - Clive, IA
|
2014-01-30
|
2,735
|
2,675
|
60
|
||||||||||||
61,138
|
52,079
|
9,059
|
||||||||||||||
Retail
|
||||||||||||||||
23,187 sq ft Eagan Community - Eagan, MN
|
2013-05-14
|
2,310
|
2,420
|
(110
|
)
|
|||||||||||
10,625 sq ft Anoka Strip Center- Anoka, MN
|
2013-12-23
|
325
|
347
|
(22
|
)
|
|||||||||||
8,400 sq ft Burnsville 2 Strip Center - Burnsville, MN
|
2014-01-08
|
650
|
796
|
(146
|
)
|
|||||||||||
3,285
|
3,563
|
(278
|
)
|
|||||||||||||
Total Property Dispositions
|
$
|
80,883
|
$
|
73,884
|
$
|
6,999
|
(in thousands)
|
||||||||||||||||||||||||
Year Ended April 30, 2015
|
Multi-Family
Residential
|
Office
|
Healthcare
|
Industrial
|
Retail
|
Total
|
||||||||||||||||||
Real estate revenue
|
$
|
118,526
|
$
|
74,978
|
$
|
66,230
|
$
|
6,491
|
$
|
13,445
|
$
|
279,670
|
||||||||||||
Real estate expenses
|
51,172
|
36,491
|
17,176
|
1,536
|
4,622
|
110,997
|
||||||||||||||||||
Net operating income
|
$
|
67,354
|
$
|
38,487
|
$
|
49,054
|
$
|
4,955
|
$
|
8,823
|
168,673
|
|||||||||||||
TRS senior housing revenue
|
3,520
|
|||||||||||||||||||||||
TRS senior housing expenses
|
(2,997
|
)
|
||||||||||||||||||||||
Depreciation/amortization
|
(70,607
|
)
|
||||||||||||||||||||||
Administrative expenses
|
(11,824
|
)
|
||||||||||||||||||||||
Other expenses
|
(2,010
|
)
|
||||||||||||||||||||||
Impairment of real estate investments
|
(6,105
|
)
|
||||||||||||||||||||||
Interest expense
|
(59,020
|
)
|
||||||||||||||||||||||
Interest and other income
|
2,961
|
|||||||||||||||||||||||
Income before gain on sale of real estate and other investments
|
22,591
|
|||||||||||||||||||||||
Gain on sale of real estate and other investments
|
6,093
|
|||||||||||||||||||||||
Net income
|
$
|
28,684
|
(in thousands)
|
||||||||||||||||||||||||
Year Ended April 30, 2014
|
Multi-Family
Residential
|
Office
|
Healthcare
|
Industrial
|
Retail
|
Total
|
||||||||||||||||||
Real estate revenue
|
$
|
102,059
|
$
|
77,440
|
$
|
65,258
|
$
|
6,894
|
$
|
13,831
|
$
|
265,482
|
||||||||||||
Real estate expenses
|
46,138
|
38,190
|
17,127
|
2,043
|
4,989
|
108,487
|
||||||||||||||||||
Gain on involuntary conversion
|
2,480
|
0
|
0
|
0
|
0
|
2,480
|
||||||||||||||||||
Net operating income
|
$
|
58,401
|
$
|
39,250
|
$
|
48,131
|
$
|
4,851
|
$
|
8,842
|
159,475
|
|||||||||||||
TRS senior housing revenue
|
1,627
|
|||||||||||||||||||||||
TRS senior housing expenses
|
(1,331
|
)
|
||||||||||||||||||||||
Depreciation/amortization
|
(70,918
|
)
|
||||||||||||||||||||||
Administrative expenses
|
(10,743
|
)
|
||||||||||||||||||||||
Other expenses
|
(2,132
|
)
|
||||||||||||||||||||||
Impairment of real estate investments
|
(42,566
|
)
|
||||||||||||||||||||||
Interest expense
|
(59,142
|
)
|
||||||||||||||||||||||
Interest and other income
|
2,391
|
|||||||||||||||||||||||
Loss before loss on sale of real estate and other investments and income from discontinued operations
|
(23,339
|
)
|
||||||||||||||||||||||
Loss on sale of real estate and other investments
|
(51
|
)
|
||||||||||||||||||||||
Loss from continuing operations
|
(23,390
|
)
|
||||||||||||||||||||||
Income from discontinued operations
|
6,450
|
|||||||||||||||||||||||
Net loss
|
$
|
(16,940
|
)
|
(in thousands)
|
||||||||||||||||||||||||
Year Ended April 30, 2013
|
Multi-Family
Residential
|
Office
|
Healthcare
|
Industrial
|
Retail
|
Total
|
||||||||||||||||||
Real estate revenue
|
$
|
89,923
|
$
|
75,962
|
$
|
61,975
|
$
|
6,700
|
$
|
13,498
|
$
|
248,058
|
||||||||||||
Real estate expenses
|
38,223
|
37,267
|
16,779
|
1,871
|
4,919
|
99,059
|
||||||||||||||||||
Gain on involuntary conversion
|
3,852
|
0
|
0
|
0
|
1,232
|
5,084
|
||||||||||||||||||
Net operating income
|
$
|
55,552
|
$
|
38,695
|
$
|
45,196
|
$
|
4,829
|
$
|
9,811
|
154,083
|
|||||||||||||
Depreciation/amortization
|
(62,333
|
)
|
||||||||||||||||||||||
Administrative expenses
|
(8,494
|
)
|
||||||||||||||||||||||
Other expenses
|
(2,173
|
)
|
||||||||||||||||||||||
Interest expense
|
(61,154
|
)
|
||||||||||||||||||||||
Interest and other income
|
748
|
|||||||||||||||||||||||
Income from continuing operations
|
20,677
|
|||||||||||||||||||||||
Income from discontinued operations
|
9,295
|
|||||||||||||||||||||||
Net income
|
$
|
29,972
|
(in thousands)
|
||||||||||||||||||||||||
As of April 30, 2015
|
Multi-Family
Residential
|
Office
|
Healthcare
|
Industrial
|
Retail
|
Total
|
||||||||||||||||||
Segment assets
|
||||||||||||||||||||||||
Property owned
|
$
|
946,520
|
$
|
480,980
|
$
|
497,997
|
$
|
60,611
|
$
|
111,929
|
$
|
2,098,037
|
||||||||||||
Less accumulated depreciation
|
(180,414
|
)
|
(115,710
|
)
|
(113,062
|
)
|
(11,256
|
)
|
(28,545
|
)
|
(448,987
|
)
|
||||||||||||
Total property owned
|
$
|
766,106
|
$
|
365,270
|
$
|
384,935
|
$
|
49,355
|
$
|
83,384
|
$
|
1,649,050
|
||||||||||||
Real estate held for sale
|
22,912
|
|||||||||||||||||||||||
Cash and cash equivalents
|
48,970
|
|||||||||||||||||||||||
Other investments
|
329
|
|||||||||||||||||||||||
Receivables and other assets
|
96,755
|
|||||||||||||||||||||||
Development in progress
|
153,994
|
|||||||||||||||||||||||
Unimproved land
|
25,827
|
|||||||||||||||||||||||
Total Assets
|
$
|
1,997,837
|
(in thousands)
|
||||||||||||||||||||||||
As of April 30, 2014
|
Multi-Family
Residential
|
Office
|
Healthcare
|
Industrial
|
Retail
|
Total
|
||||||||||||||||||
Segment assets
|
||||||||||||||||||||||||
Property owned
|
$
|
753,731
|
$
|
544,628
|
$
|
525,028
|
$
|
55,375
|
$
|
117,269
|
$
|
1,996,031
|
||||||||||||
Less accumulated depreciation
|
(158,100
|
)
|
(121,892
|
)
|
(105,843
|
)
|
(10,198
|
)
|
(28,255
|
)
|
(424,288
|
)
|
||||||||||||
Total property owned
|
$
|
595,631
|
$
|
422,736
|
$
|
419,185
|
$
|
45,177
|
$
|
89,014
|
$
|
1,571,743
|
||||||||||||
Real estate held for sale
|
2,951
|
|||||||||||||||||||||||
Cash and cash equivalents
|
47,267
|
|||||||||||||||||||||||
Other investments
|
329
|
|||||||||||||||||||||||
Receivables and other assets
|
119,458
|
|||||||||||||||||||||||
Development in progress
|
104,609
|
|||||||||||||||||||||||
Unimproved land
|
22,864
|
|||||||||||||||||||||||
Total Assets
|
$
|
1,869,221
|
(in thousands)
|
||||||||
2014
|
2013
|
|||||||
REVENUE
|
||||||||
Real estate rentals
|
$
|
3,173
|
$
|
10,068
|
||||
Tenant reimbursement
|
1,302
|
3,099
|
||||||
TOTAL REVENUE
|
4,475
|
13,167
|
||||||
EXPENSES
|
||||||||
Depreciation/amortization related to real estate investments
|
920
|
3,169
|
||||||
Utilities
|
164
|
447
|
||||||
Maintenance
|
299
|
1,029
|
||||||
Real estate taxes
|
951
|
2,276
|
||||||
Insurance
|
97
|
218
|
||||||
Property management expenses
|
222
|
520
|
||||||
Other property expenses
|
0
|
16
|
||||||
Amortization related to non-real estate investments
|
90
|
247
|
||||||
Impairment of real estate investments
|
1,860
|
305
|
||||||
TOTAL EXPENSES
|
4,603
|
8,227
|
||||||
Operating (loss) income
|
(128
|
)
|
4,940
|
|||||
Interest expense
|
(421
|
)
|
(2,532
|
)
|
||||
Other income
|
0
|
2
|
||||||
(Loss) income from discontinued operations before gain on sale
|
(549
|
)
|
2,410
|
|||||
Gain on sale of discontinued operations
|
6,999
|
6,885
|
||||||
INCOME FROM DISCONTINUED OPERATIONS
|
$
|
6,450
|
$
|
9,295
|
||||
Segment Data
|
||||||||
Multi-Family Residential
|
$
|
(99
|
)
|
$
|
3,712
|
|||
Office
|
(1,794
|
)
|
314
|
|||||
Healthcare
|
0
|
3,416
|
||||||
Industrial
|
8,923
|
2,118
|
||||||
Retail
|
(580
|
)
|
(265
|
)
|
||||
Total
|
$
|
6,450
|
$
|
9,295
|
(in thousands)
|
||||||||
2014
|
2013
|
|||||||
Property Sale Data
|
||||||||
Sales price
|
$
|
80,883
|
$
|
26,273
|
||||
Net book value and sales costs
|
(73,884
|
)
|
(19,388
|
)
|
||||
Gain on sale of discontinued operations
|
$
|
6,999
|
$
|
6,885
|
(in thousands)
|
||||||||
|
2014
|
2013
|
||||||
Asset and Liability Data
|
||||||||
Total assets
|
$
|
0
|
$
|
72,631
|
||||
Total liabilities
|
0
|
(1,335
|
)
|
For Years Ended April 30,
|
||||||||||||
(in thousands, except per share data)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
NUMERATOR
|
||||||||||||
Income (loss) from continuing operations – Investors Real Estate Trust
|
$
|
24,087
|
$
|
(18,508
|
)
|
$
|
17,929
|
|||||
Income from discontinued operations – Investors Real Estate Trust
|
0
|
5,334
|
7,601
|
|||||||||
Net income (loss) attributable to Investors Real Estate Trust
|
24,087
|
(13,174
|
)
|
25,530
|
||||||||
Dividends to preferred shareholders
|
(11,514
|
)
|
(11,514
|
)
|
(9,229
|
)
|
||||||
Numerator for basic earnings per share – net income (loss) available to common shareholders
|
12,573
|
(24,688
|
)
|
16,301
|
||||||||
Noncontrolling interests – Operating Partnership
|
1,526
|
(4,676
|
)
|
3,633
|
||||||||
Numerator for diluted earnings per share
|
$
|
14,099
|
$
|
(29,364
|
)
|
$
|
19,934
|
|||||
DENOMINATOR
|
||||||||||||
Denominator for basic earnings per share weighted average shares
|
118,004
|
105,331
|
93,344
|
|||||||||
Effect of convertible operating partnership units
|
16,594
|
21,697
|
21,191
|
|||||||||
Denominator for diluted earnings per share
|
134,598
|
127,028
|
114,535
|
|||||||||
Earnings (loss) per common share from continuing operations – Investors Real Estate Trust – basic and diluted
|
$
|
.11
|
$
|
(.28
|
)
|
$
|
.09
|
|||||
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
|
.00
|
.05
|
.08
|
|||||||||
NET INCOME (LOSS) PER COMMON SHARE – BASIC & DILUTED
|
$
|
.11
|
$
|
(.23
|
)
|
$
|
.17
|
(in thousands)
|
||||
Fiscal Year Ended April 30,
|
Lease Payments
|
|||
2016
|
$
|
478
|
||
2017
|
449
|
|||
2018
|
449
|
|||
2019
|
449
|
|||
2020
|
449
|
|||
Thereafter
|
20,764
|
|||
Total
|
$
|
23,038
|
(in thousands)
|
(in fiscal years)
|
||||||||||
Project Name and Location
|
Planned
Segment
|
Rentable
Square Feet
or Number of Units
|
Anticipated
Total Cost
|
Costs as of
April 30, 2015(1)
|
Anticipated
Construction
Completion
|
||||||
Roseville 3075 Long Lake Rd - Roseville, MN
|
Industrial
|
202,807 sq ft
|
13,915
|
9,036
|
In Service
|
||||||
Chateau II - Minot, ND
|
Multi-Family Residential
|
72 units
|
14,711
|
13,129
|
1Q 2016
|
||||||
Edina 6565 France SMC III - Edina, MN
|
Healthcare
|
57,479 sq ft
|
36,752
|
22,549
|
1Q 2016
|
||||||
Minot Southgate Retail - Minot, ND
|
Retail
|
7,963 sq ft
|
2,923
|
2,164
|
1Q 2016
|
||||||
Renaissance Heights - Williston, ND(2)
|
Multi-Family Residential
|
288 units
|
62,362
|
59,087
|
1Q 2016
|
||||||
Deer Ridge – Jamestown, ND
|
Multi-Family Residential
|
163 units
|
24,519
|
15,355
|
2Q 2016
|
||||||
PrairieCare Medical - Brooklyn Park, MN
|
Healthcare
|
72,895 sq ft
|
24,251
|
19,457
|
2Q 2016
|
||||||
Cardinal Point - Grand Forks, ND
|
Multi-Family Residential
|
251 units
|
40,042
|
26,450
|
3Q 2016
|
||||||
71 France Phase I, II, III - Edina, MN(3)
|
Multi-Family Residential
|
241 units
|
73,290
|
35,137
|
1Q 2017
|
||||||
Other
|
n/a
|
n/a
|
n/a
|
|
6,618
|
n/a
|
|||||
$
|
292,765
|
$
|
208,982
|
(1) | Includes costs related to development projects that are placed in service in phases (Renaissance Heights - $46.0 million). |
(2) | The Company is an approximately 70% partner in the joint venture entity constructing this project; the anticipated total cost amount given is the total cost to the joint venture entity. |
(3) | The project will be constructed in three phases by a joint venture entity in which the Company has 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. |
(in thousands)
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
April 30, 2015 | ||||||||||||||||
Real estate held for sale | $ | 7,100 | $ | 0 | $ | 0 | $ | 7,100 | ||||||||
April 30, 2014 | ||||||||||||||||
Real estate investments
|
|
89,537
|
|
0
|
|
0
|
|
89,537
|
||||||||
Real estate held for sale
|
2,951
|
0
|
0
|
2,951
|
(in thousands)
|
||||||||||||||||
2015
|
2014
|
|||||||||||||||
Carrying
Amount
|
Fair Value
|
Carrying
Amount
|
Fair Value
|
|||||||||||||
FINANCIAL ASSETS
|
||||||||||||||||
Cash and cash equivalents
|
$
|
48,970
|
$
|
48,970
|
$
|
47,267
|
$
|
47,267
|
||||||||
Other investments
|
329
|
329
|
329
|
329
|
||||||||||||
FINANCIAL LIABILITIES
|
||||||||||||||||
Other debt
|
144,090
|
143,749
|
63,132
|
63,250
|
||||||||||||
Lines of credit
|
60,500
|
60,500
|
22,500
|
22,500
|
||||||||||||
Mortgages payable
|
974,828
|
1,124,422
|
997,689
|
1,130,262
|
(in thousands, except per share data)
|
||||||||||||||||
QUARTER ENDED
|
July 31, 2014
|
October 31, 2014
|
January 31, 2015
|
April 30, 2015
|
||||||||||||
Revenues
|
$
|
68,630
|
$
|
70,885
|
$
|
72,916
|
$
|
70,759
|
||||||||
Net (loss) income attributable to Investors Real Estate Trust
|
$
|
(151
|
)
|
$
|
5,114
|
$
|
8,371
|
$
|
10,753
|
|||||||
Net (loss) income available to common shareholders
|
$
|
(3,030
|
)
|
$
|
2,236
|
$
|
5,492
|
$
|
7,875
|
|||||||
Net (loss) income per common share - basic & diluted
|
$
|
(.03
|
)
|
$
|
.02
|
$
|
.05
|
$
|
.07
|
(in thousands, except per share data)
|
||||||||||||||||
QUARTER ENDED
|
July 31, 2013
|
October 31, 2013
|
January 31, 2014
|
April 30, 2014
|
||||||||||||
Revenues
|
$
|
65,098
|
$
|
65,772
|
$
|
68,433
|
$
|
67,806
|
||||||||
Net income (loss) attributable to Investors Real Estate Trust
|
$
|
3,078
|
$
|
8,787
|
$
|
3,503
|
$
|
(28,542
|
)
|
|||||||
Net income (loss) available to common shareholders
|
$
|
199
|
$
|
5,909
|
$
|
624
|
$
|
(31,420
|
)
|
|||||||
Net income (loss) per common share - basic & diluted
|
$
|
.00
|
$
|
.06
|
$
|
.00
|
$
|
(.29
|
)
|
(in thousands)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Balance at beginning of fiscal year
|
$
|
6,203
|
$
|
5,937
|
$
|
0
|
||||||
Contributions
|
0
|
0
|
5,932
|
|||||||||
Net income
|
165
|
266
|
5
|
|||||||||
Balance at close of fiscal year
|
$
|
6,368
|
$
|
6,203
|
$
|
5,937
|
Year Ended April 30,
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Share based compensation expense
|
$
|
2,215
|
$
|
1,162
|
$
|
45
|
Shares
|
Wtd Avg Grant-
Date Fair Value
|
|||||||
Unvested at April 30, 2013
|
0
|
$
|
n/a
|
|
||||
Granted
|
104,855
|
8.72
|
||||||
Unvested at April 30, 2014
|
104,855
|
8.72
|
||||||
Granted
|
107,536
|
7.17
|
||||||
Vested during year
|
(79,181
|
)
|
8.72
|
|||||
Forfeited
|
(25,674
|
)
|
8.72
|
|||||
Unvested at April 30, 2015
|
107,536
|
7.17
|
Class of shares/units
|
Quarterly Amount
per Share or Unit
|
Record Date
|
Payment Date
|
|||
Common shares and limited partnership units
|
$
|
0.1300
|
June 15, 2015
|
July 1, 2015
|
||
Preferred shares:
|
||||||
Series A
|
$
|
0.5156
|
June 15, 2015
|
June 30, 2015
|
||
Series B
|
$
|
0.4968
|
June 15, 2015
|
June 30, 2015
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Multi-Family Residential
|
|||||||||||||||||||||||||||||||||||||
11th Street 3 Plex - Minot, ND
|
$
|
84
|
$
|
11
|
$
|
53
|
$
|
19
|
$
|
20
|
$
|
63
|
$
|
83
|
$
|
(12
|
)
|
2008
|
40 years
|
||||||||||||||||||
4th Street 4 Plex - Minot, ND
|
98
|
15
|
74
|
34
|
23
|
100
|
123
|
(19
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Alps Park - Rapid City, SD
|
3,934
|
287
|
5,551
|
165
|
293
|
5,710
|
6,003
|
(299
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Apartments on Main - Minot, ND
|
642
|
158
|
1,123
|
53
|
193
|
1,141
|
1,334
|
(235
|
)
|
1987
|
24-40 years
|
||||||||||||||||||||||||||
Arbors - S Sioux City, NE
|
3,840
|
350
|
6,625
|
1,923
|
980
|
7,918
|
8,898
|
(2,115
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Arcata - Golden Valley, MN
|
0
|
2,088
|
29,640
|
95
|
2,088
|
29,735
|
31,823
|
(380
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Ashland - Grand Forks, ND
|
5,517
|
741
|
7,569
|
163
|
774
|
7,699
|
8,473
|
(678
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Boulder Court - Eagan, MN
|
2,736
|
1,067
|
5,498
|
3,005
|
1,324
|
8,246
|
9,570
|
(2,539
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Brookfield Village - Topeka, KS
|
5,216
|
509
|
6,698
|
1,539
|
756
|
7,990
|
8,746
|
(2,348
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Brooklyn Heights - Minot, ND
|
694
|
145
|
1,450
|
879
|
219
|
2,255
|
2,474
|
(949
|
)
|
1997
|
12-40 years
|
||||||||||||||||||||||||||
Campus Center - St. Cloud, MN
|
1,127
|
395
|
2,244
|
243
|
407
|
2,475
|
2,882
|
(534
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Campus Heights - St. Cloud, MN
|
0
|
110
|
628
|
157
|
124
|
771
|
895
|
(163
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Campus Knoll - St. Cloud, MN
|
752
|
266
|
1,512
|
180
|
305
|
1,653
|
1,958
|
(364
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Campus Plaza - St. Cloud, MN
|
0
|
54
|
311
|
85
|
60
|
390
|
450
|
(87
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Campus Side - St. Cloud, MN
|
0
|
107
|
615
|
161
|
118
|
765
|
883
|
(170
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Campus View - St. Cloud, MN
|
0
|
107
|
615
|
156
|
113
|
765
|
878
|
(164
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Canyon Lake - Rapid City, SD
|
2,843
|
305
|
3,958
|
1,652
|
376
|
5,539
|
5,915
|
(1,739
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Castlerock - Billings, MT
|
6,574
|
736
|
4,864
|
2,165
|
994
|
6,771
|
7,765
|
(2,726
|
)
|
1998
|
40 years
|
||||||||||||||||||||||||||
Chateau I - Minot, ND
|
0
|
61
|
5,663
|
683
|
71
|
6,336
|
6,407
|
(786
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Cimarron Hills - Omaha, NE
|
4,729
|
706
|
9,588
|
4,346
|
1,334
|
13,306
|
14,640
|
(4,723
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Colonial Villa - Burnsville, MN
|
5,473
|
2,401
|
11,515
|
7,471
|
2,844
|
18,543
|
21,387
|
(5,255
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Colony - Lincoln, NE
|
13,303
|
1,515
|
15,730
|
671
|
1,574
|
16,342
|
17,916
|
(1,316
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Colton Heights - Minot, ND
|
391
|
80
|
672
|
421
|
123
|
1,050
|
1,173
|
(769
|
)
|
1984
|
40 years
|
||||||||||||||||||||||||||
Commons at Southgate - Minot, ND
|
0
|
3,691
|
31,351
|
580
|
3,703
|
31,919
|
35,622
|
(993
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Cornerstone - St. Cloud, MN
|
0
|
54
|
311
|
88
|
57
|
396
|
453
|
(89
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Cottage West Twin Homes - Sioux Falls, SD
|
3,586
|
968
|
3,762
|
432
|
1,022
|
4,140
|
5,162
|
(378
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Cottonwood - Bismarck, ND
|
15,586
|
1,056
|
17,372
|
3,294
|
1,383
|
20,339
|
21,722
|
(6,904
|
)
|
1997
|
40 years
|
||||||||||||||||||||||||||
Country Meadows - Billings, MT
|
6,560
|
491
|
7,809
|
1,486
|
538
|
9,248
|
9,786
|
(3,797
|
)
|
1995
|
33-40 years
|
||||||||||||||||||||||||||
Crestview - Bismarck, ND
|
3,839
|
235
|
4,290
|
1,682
|
515
|
5,692
|
6,207
|
(2,915
|
)
|
1994
|
24-40 years
|
||||||||||||||||||||||||||
Crown - Rochester, MN
|
2,571
|
261
|
3,289
|
246
|
269
|
3,527
|
3,796
|
(470
|
)
|
2010
|
40 years
|
||||||||||||||||||||||||||
Crown Colony - Topeka, KS
|
8,081
|
620
|
9,956
|
2,388
|
898
|
12,066
|
12,964
|
(4,531
|
)
|
1999
|
40 years
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Multi-Family Residential - continued
|
|||||||||||||||||||||||||||||||||||||
Cypress Court - St. Cloud, MN
|
$
|
13,150
|
$
|
1,583
|
$
|
18,874
|
$
|
148
|
$
|
1,583
|
$
|
19,022
|
$
|
20,605
|
$
|
(652
|
)
|
2012
|
40 years
|
||||||||||||||||||
Dakota Commons - Williston, ND(2)
|
0
|
823
|
9,596
|
25
|
824
|
9,620
|
10,444
|
(236
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Evergreen - Isanti, MN
|
1,986
|
380
|
2,740
|
116
|
385
|
2,851
|
3,236
|
(474
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Evergreen II - Isanti, MN
|
2,066
|
691
|
2,784
|
55
|
698
|
2,832
|
3,530
|
(277
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Fairmont - Minot, ND
|
332
|
28
|
337
|
117
|
55
|
427
|
482
|
(76
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
First Avenue - Minot, ND
|
0
|
0
|
3,046
|
11
|
0
|
3,057
|
3,057
|
(155
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Forest Park - Grand Forks, ND
|
7,560
|
810
|
5,579
|
7,407
|
1,426
|
12,370
|
13,796
|
(5,333
|
)
|
1993
|
24-40 years
|
||||||||||||||||||||||||||
Gables Townhomes - Sioux Falls, SD
|
1,452
|
349
|
1,921
|
173
|
374
|
2,069
|
2,443
|
(189
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Grand Gateway - St. Cloud, MN
|
5,345
|
814
|
7,086
|
805
|
934
|
7,771
|
8,705
|
(746
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Greenfield - Omaha, NE
|
3,552
|
578
|
4,122
|
769
|
803
|
4,666
|
5,469
|
(932
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Heritage Manor - Rochester, MN
|
3,895
|
403
|
6,968
|
2,796
|
580
|
9,587
|
10,167
|
(3,751
|
)
|
1998
|
40 years
|
||||||||||||||||||||||||||
Homestead Garden - Rapid City, SD
|
9,761
|
655
|
14,139
|
156
|
658
|
14,292
|
14,950
|
(329
|
)
|
2014
|
40 years
|
||||||||||||||||||||||||||
Indian Hills - Sioux City, IA(2)
|
0
|
294
|
2,921
|
3,709
|
397
|
6,527
|
6,924
|
(1,353
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Kirkwood Manor - Bismarck, ND
|
3,259
|
449
|
2,725
|
1,676
|
553
|
4,297
|
4,850
|
(1,786
|
)
|
1997
|
12-40 years
|
||||||||||||||||||||||||||
Lakeside Village - Lincoln, NE
|
13,129
|
1,215
|
15,837
|
442
|
1,263
|
16,231
|
17,494
|
(1,294
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Landing at Southgate - Minot, ND
|
0
|
2,254
|
12,955
|
93
|
2,294
|
13,008
|
15,302
|
(546
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Landmark - Grand Forks, ND
|
1,573
|
184
|
1,514
|
1,093
|
331
|
2,460
|
2,791
|
(1,070
|
)
|
1997
|
40 years
|
||||||||||||||||||||||||||
Legacy - Grand Forks, ND
|
15,528
|
1,362
|
21,727
|
6,665
|
2,133
|
27,621
|
29,754
|
(10,186
|
)
|
1995-2005
|
24-40 years
|
||||||||||||||||||||||||||
Legacy Heights - Bismarck, ND
|
0
|
804
|
9,162
|
73
|
804
|
9,235
|
10,039
|
(21
|
)
|
2015
|
40 years
|
||||||||||||||||||||||||||
Mariposa - Topeka, KS
|
2,925
|
399
|
5,110
|
535
|
427
|
5,617
|
6,044
|
(1,498
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Meadows - Jamestown, ND(2)
|
0
|
590
|
4,519
|
1,355
|
669
|
5,795
|
6,464
|
(2,135
|
)
|
1998
|
40 years
|
||||||||||||||||||||||||||
Monticello Village - Monticello, MN
|
2,956
|
490
|
3,756
|
491
|
621
|
4,116
|
4,737
|
(1,257
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Northern Valley - Rochester, MN
|
0
|
110
|
610
|
129
|
119
|
730
|
849
|
(100
|
)
|
2010
|
40 years
|
||||||||||||||||||||||||||
North Pointe - Bismarck, ND
|
3,382
|
303
|
3,957
|
622
|
354
|
4,528
|
4,882
|
(1,474
|
)
|
1995-2011
|
24-40 years
|
||||||||||||||||||||||||||
Northridge - Bismarck, ND
|
6,322
|
884
|
7,516
|
26
|
888
|
7,538
|
8,426
|
(126
|
)
|
2014
|
40 years
|
||||||||||||||||||||||||||
Oakmont Estates - Sioux Falls, SD
|
2,418
|
422
|
4,838
|
638
|
627
|
5,271
|
5,898
|
(1,746
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Oakwood Estates - Sioux Falls, SD
|
3,939
|
543
|
2,784
|
4,336
|
777
|
6,886
|
7,663
|
(3,214
|
)
|
1993
|
40 years
|
||||||||||||||||||||||||||
Olympic Village - Billings, MT
|
10,575
|
1,164
|
10,441
|
3,086
|
1,785
|
12,906
|
14,691
|
(4,881
|
)
|
2000
|
40 years
|
||||||||||||||||||||||||||
Olympik Village - Rochester, MN
|
4,382
|
1,034
|
6,109
|
1,968
|
1,183
|
7,928
|
9,111
|
(2,127
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Oxbow Park - Sioux Falls, SD
|
3,846
|
404
|
3,152
|
2,894
|
824
|
5,626
|
6,450
|
(2,808
|
)
|
1994
|
24-40 years
|
||||||||||||||||||||||||||
Park Meadows - Waite Park, MN
|
8,482
|
1,143
|
9,099
|
5,792
|
1,629
|
14,405
|
16,034
|
(5,939
|
)
|
1997
|
40 years
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Multi-Family Residential - continued
|
|||||||||||||||||||||||||||||||||||||
Pebble Springs - Bismarck, ND
|
$
|
757
|
$
|
7
|
$
|
748
|
$
|
165
|
$
|
54
|
$
|
866
|
$
|
920
|
$
|
(349
|
)
|
1999
|
40 years
|
||||||||||||||||||
Pinehurst - Billings, MT
|
205
|
72
|
687
|
251
|
81
|
929
|
1,010
|
(305
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Pinecone Villas - Sartell, MN
|
0
|
584
|
2,191
|
27
|
585
|
2,217
|
2,802
|
(95
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Pines - Minot, ND
|
111
|
35
|
215
|
185
|
49
|
386
|
435
|
(141
|
)
|
1997
|
40 years
|
||||||||||||||||||||||||||
Plaza - Minot, ND
|
5,348
|
867
|
12,784
|
2,455
|
995
|
15,111
|
16,106
|
(2,433
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Pointe West - Rapid City, SD
|
2,624
|
240
|
3,538
|
1,527
|
368
|
4,937
|
5,305
|
(2,379
|
)
|
1994
|
24-40 years
|
||||||||||||||||||||||||||
Ponds at Heritage Place - Sartell, MN
|
3,852
|
395
|
4,564
|
320
|
404
|
4,875
|
5,279
|
(363
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Prairie Winds - Sioux Falls, SD
|
1,410
|
144
|
1,816
|
487
|
235
|
2,212
|
2,447
|
(1,228
|
)
|
1993
|
24-40 years
|
||||||||||||||||||||||||||
Quarry Ridge - Rochester, MN
|
27,268
|
2,254
|
30,024
|
1,392
|
2,307
|
31,363
|
33,670
|
(4,533
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Red 20 - Minneapolis, MN
|
0
|
1,900
|
26,412
|
4
|
1,900
|
26,416
|
28,316
|
(445
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Regency Park Estates - St. Cloud, MN
|
6,680
|
702
|
10,198
|
1,465
|
811
|
11,554
|
12,365
|
(1,162
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Renaissance Heights - Williston, ND
|
0
|
2,464
|
43,488
|
123
|
2,467
|
43,608
|
46,075
|
(848
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Ridge Oaks - Sioux City, IA
|
3,359
|
178
|
4,073
|
2,437
|
288
|
6,400
|
6,688
|
(2,205
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Rimrock West - Billings, MT
|
3,282
|
330
|
3,489
|
1,510
|
435
|
4,894
|
5,329
|
(1,765
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
River Ridge - Bismarck, ND
|
13,200
|
576
|
23,826
|
998
|
1,438
|
23,962
|
25,400
|
(1,290
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Rocky Meadows - Billings, MT
|
5,089
|
656
|
5,726
|
1,201
|
772
|
6,811
|
7,583
|
(3,129
|
)
|
1995
|
40 years
|
||||||||||||||||||||||||||
Rum River - Isanti, MN
|
3,536
|
843
|
4,823
|
215
|
862
|
5,019
|
5,881
|
(1,020
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Sherwood - Topeka, KS
|
12,134
|
1,142
|
14,684
|
3,064
|
1,694
|
17,196
|
18,890
|
(6,619
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
Sierra Vista - Sioux Falls, SD
|
1,390
|
241
|
2,097
|
435
|
265
|
2,508
|
2,773
|
(273
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Silver Springs - Rapid City, SD
|
2,230
|
215
|
3,006
|
48
|
215
|
3,054
|
3,269
|
(68
|
)
|
2014
|
40 years
|
||||||||||||||||||||||||||
South Pointe - Minot, ND
|
8,613
|
550
|
9,548
|
2,847
|
1,343
|
11,602
|
12,945
|
(5,494
|
)
|
1995
|
24-40 years
|
||||||||||||||||||||||||||
Southpoint - Grand Forks, ND(2)
|
0
|
576
|
9,893
|
48
|
591
|
9,926
|
10,517
|
(414
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Southview - Minot, ND
|
1,035
|
185
|
469
|
410
|
240
|
824
|
1,064
|
(371
|
)
|
1994
|
40 years
|
||||||||||||||||||||||||||
Southwind - Grand Forks, ND
|
5,503
|
400
|
5,034
|
2,974
|
765
|
7,643
|
8,408
|
(3,486
|
)
|
1995
|
24-40 years
|
||||||||||||||||||||||||||
Summit Park - Minot, ND
|
963
|
161
|
1,898
|
1,550
|
560
|
3,049
|
3,609
|
(1,249
|
)
|
1997
|
24-40 years
|
||||||||||||||||||||||||||
Sunset Trail - Rochester, MN
|
8,009
|
336
|
12,814
|
2,652
|
581
|
15,221
|
15,802
|
(5,453
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
Temple - Minot, ND
|
75
|
0
|
0
|
231
|
0
|
231
|
231
|
(57
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Terrace Heights - Minot, ND
|
160
|
29
|
312
|
142
|
40
|
443
|
483
|
(172
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Thomasbrook - Lincoln, NE
|
5,893
|
600
|
10,306
|
3,336
|
1,403
|
12,839
|
14,242
|
(4,680
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
University Park Place - St. Cloud, MN
|
0
|
78
|
450
|
115
|
83
|
560
|
643
|
(118
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Valley Park - Grand Forks, ND
|
3,822
|
294
|
4,137
|
3,508
|
1,115
|
6,824
|
7,939
|
(2,599
|
)
|
1999
|
40 years
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Multi-Family Residential - continued
|
|||||||||||||||||||||||||||||||||||||
Villa West - Topeka, KS
|
$
|
12,106
|
$
|
1,590
|
$
|
15,760
|
$
|
923
|
$
|
1,876
|
$
|
16,397
|
$
|
18,273
|
$
|
(1,331
|
)
|
2012
|
40 years
|
||||||||||||||||||
Village Green - Rochester, MN
|
1,047
|
234
|
2,296
|
962
|
359
|
3,133
|
3,492
|
(935
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
West Stonehill - Waite Park, MN
|
8,448
|
939
|
10,167
|
5,224
|
1,533
|
14,797
|
16,330
|
(6,896
|
)
|
1995
|
40 years
|
||||||||||||||||||||||||||
Westridge - Minot, ND
|
1,604
|
68
|
1,887
|
263
|
77
|
2,141
|
2,218
|
(377
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Westwood Park - Bismarck, ND
|
1,950
|
116
|
1,909
|
1,784
|
284
|
3,525
|
3,809
|
(1,425
|
)
|
1998
|
40 years
|
||||||||||||||||||||||||||
Whispering Ridge - Omaha, NE
|
22,000
|
2,139
|
25,424
|
732
|
2,276
|
26,019
|
28,295
|
(1,563
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Williston Garden - Williston, ND
|
10,870
|
1,400
|
17,696
|
85
|
1,421
|
17,760
|
19,181
|
(2,132
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Winchester - Rochester, MN
|
2,564
|
748
|
5,622
|
1,846
|
1,009
|
7,207
|
8,216
|
(2,297
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Woodridge - Rochester, MN
|
6,257
|
370
|
6,028
|
2,207
|
642
|
7,963
|
8,605
|
(3,557
|
)
|
1997
|
40 years
|
||||||||||||||||||||||||||
Total Multi-Family Residential
|
$
|
423,385
|
$
|
65,410
|
$
|
746,299
|
$
|
134,811
|
$
|
81,919
|
$
|
864,601
|
$
|
946,520
|
$
|
(180,414
|
)
|
||||||||||||||||||||
Office
|
|||||||||||||||||||||||||||||||||||||
1st Avenue Building - Minot, ND
|
$
|
0
|
$
|
30
|
$
|
337
|
$
|
0
|
$
|
30
|
$
|
337
|
$
|
367
|
$
|
(41
|
)
|
1981
|
33-40 years
|
||||||||||||||||||
610 Business Center IV - Brooklyn Park, MN
|
6,759
|
975
|
5,542
|
2,886
|
980
|
8,423
|
9,403
|
(2,408
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
7800 West Brown Deer Road - Milwaukee, WI
|
10,320
|
1,455
|
8,756
|
2,431
|
1,475
|
11,167
|
12,642
|
(4,022
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
American Corporate Center - Mendota Heights, MN
|
8,670
|
893
|
16,768
|
4,067
|
893
|
20,835
|
21,728
|
(8,926
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Ameritrade - Omaha, NE
|
2,020
|
327
|
7,957
|
65
|
327
|
8,022
|
8,349
|
(3,215
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
Benton Business Park - Sauk Rapids, MN
|
0
|
188
|
1,261
|
87
|
188
|
1,348
|
1,536
|
(429
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Bismarck 715 East Broadway - Bismarck, ND
|
2,103
|
389
|
1,283
|
1,126
|
443
|
2,355
|
2,798
|
(458
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Brenwood - Minnetonka, MN
|
0
|
1,642
|
12,138
|
3,864
|
1,650
|
15,994
|
17,644
|
(5,810
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Brook Valley I - La Vista, NE
|
1,209
|
347
|
1,671
|
134
|
347
|
1,805
|
2,152
|
(458
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Corporate Center West - Omaha, NE
|
17,315
|
3,880
|
5,253
|
21
|
3,880
|
5,274
|
9,154
|
(126
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Crosstown Centre - Eden Prairie, MN
|
9,000
|
2,884
|
14,569
|
3,183
|
2,980
|
17,656
|
20,636
|
(4,939
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Eden Prairie 6101 Blue Circle Dr - Eden Prairie, MN
|
0
|
666
|
4,197
|
1
|
666
|
4,198
|
4,864
|
(1,701
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
Farnam Executive Center - Omaha, NE
|
12,160
|
2,188
|
7,912
|
1
|
2,188
|
7,913
|
10,101
|
(190
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Flagship - Eden Prairie, MN
|
21,565
|
1,899
|
15,518
|
31
|
1,913
|
15,535
|
17,448
|
(373
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Gateway Corporate Center - Woodbury, MN
|
8,700
|
1,637
|
6,663
|
0
|
1,637
|
6,663
|
8,300
|
(160
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Golden Hills Office Center - Golden Valley, MN
|
17,417
|
3,018
|
18,544
|
4,313
|
3,018
|
22,857
|
25,875
|
(8,851
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Granite Corporate Center - St. Cloud, MN
|
5,313
|
588
|
7,808
|
1,521
|
740
|
9,177
|
9,917
|
(3,524
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Great Plains - Fargo, ND(2)
|
0
|
126
|
15,240
|
721
|
126
|
15,961
|
16,087
|
(6,161
|
)
|
1997
|
40 years
|
||||||||||||||||||||||||||
Highlands Ranch I - Highlands Ranch, CO
|
0
|
2,268
|
8,362
|
1,117
|
2,268
|
9,479
|
11,747
|
(2,211
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Highlands Ranch II - Highlands Ranch, CO
|
0
|
1,437
|
9,549
|
1,901
|
1,437
|
11,450
|
12,887
|
(3,391
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Interlachen Corporate Center - Edina, MN
|
8,800
|
1,650
|
14,983
|
2,530
|
1,693
|
17,470
|
19,163
|
(6,389
|
)
|
2001
|
40 years
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Office - continued
|
|||||||||||||||||||||||||||||||||||||
Intertech Building - Fenton, MO
|
$
|
4,177
|
$
|
2,130
|
$
|
3,968
|
$
|
1,721
|
$
|
2,191
|
$
|
5,628
|
$
|
7,819
|
$
|
(1,253
|
)
|
2007
|
40 years
|
||||||||||||||||||
Mendota Office Center I - Mendota Heights, MN
|
3,734
|
835
|
6,169
|
1,402
|
835
|
7,571
|
8,406
|
(2,683
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Mendota Office Center II - Mendota Heights, MN
|
5,516
|
1,121
|
10,085
|
2,097
|
1,121
|
12,182
|
13,303
|
(4,882
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Mendota Office Center III - Mendota Heights, MN
|
3,791
|
970
|
5,734
|
957
|
970
|
6,691
|
7,661
|
(2,419
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Mendota Office Center IV - Mendota Heights, MN
|
4,507
|
1,070
|
7,635
|
1,510
|
1,070
|
9,145
|
10,215
|
(3,235
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Minnesota National Bank - Duluth, MN
|
628
|
287
|
1,454
|
224
|
288
|
1,677
|
1,965
|
(475
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Minot 1400 31st Ave - Minot, ND(2)
|
0
|
1,026
|
6,143
|
4,404
|
1,038
|
10,535
|
11,573
|
(2,287
|
)
|
2010
|
40 years
|
||||||||||||||||||||||||||
Minot 2505 16th Street SW - Minot, ND(2)
|
0
|
298
|
1,724
|
296
|
298
|
2,020
|
2,318
|
(275
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Miracle Hills One - Omaha, NE
|
8,895
|
1,974
|
5,726
|
6
|
1,974
|
5,732
|
7,706
|
(139
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Northpark Corporate Center - Arden Hills, MN
|
11,519
|
2,034
|
14,584
|
2,497
|
2,037
|
17,078
|
19,115
|
(4,231
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Omaha 10802 Farnam Dr - Omaha, NE
|
5,061
|
2,462
|
4,374
|
392
|
2,818
|
4,410
|
7,228
|
(525
|
)
|
2010
|
40 years
|
||||||||||||||||||||||||||
Pacific Hills - Omaha, NE
|
16,770
|
4,220
|
6,280
|
243
|
4,220
|
6,523
|
10,743
|
(180
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Plaza 16 - Minot, ND
|
7,098
|
389
|
5,444
|
3,860
|
598
|
9,095
|
9,693
|
(2,041
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Plaza VII - Boise, ID
|
0
|
300
|
913
|
4
|
300
|
917
|
1,217
|
(11
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Plymouth 5095 Nathan Lane - Plymouth, MN
|
1,147
|
604
|
1,253
|
87
|
636
|
1,308
|
1,944
|
(258
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Prairie Oak Business Center - Eden Prairie, MN
|
3,120
|
531
|
4,069
|
2,523
|
1,030
|
6,093
|
7,123
|
(2,365
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Rapid City 900 Concourse Drive - Rapid City, SD
|
181
|
285
|
6,600
|
1,151
|
514
|
7,522
|
8,036
|
(2,912
|
)
|
2000
|
40 years
|
||||||||||||||||||||||||||
Riverport - Maryland Heights, MO
|
19,690
|
1,891
|
6,109
|
0
|
1,891
|
6,109
|
8,000
|
(146
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Spring Valley IV - Omaha, NE
|
720
|
178
|
916
|
60
|
186
|
968
|
1,154
|
(259
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Spring Valley V - Omaha, NE
|
792
|
212
|
1,123
|
251
|
240
|
1,346
|
1,586
|
(388
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Spring Valley X - Omaha, NE
|
734
|
180
|
1,024
|
80
|
189
|
1,095
|
1,284
|
(282
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Spring Valley XI - Omaha, NE
|
720
|
143
|
1,094
|
36
|
151
|
1,122
|
1,273
|
(276
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Superior Office Building - Duluth, MN
|
944
|
336
|
2,200
|
143
|
336
|
2,343
|
2,679
|
(688
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
TCA Building - Eagan, MN
|
7,500
|
627
|
8,571
|
915
|
684
|
9,429
|
10,113
|
(2,767
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Three Paramount Plaza - Bloomington, MN
|
0
|
1,261
|
6,149
|
1,961
|
1,482
|
7,889
|
9,371
|
(3,085
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Timberlands - Leawood, KS
|
13,155
|
2,375
|
9,601
|
189
|
2,375
|
9,790
|
12,165
|
(242
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
UHC Office - International Falls, MN
|
800
|
119
|
2,366
|
230
|
119
|
2,596
|
2,715
|
(734
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
US Bank Financial Center - Bloomington, MN
|
12,766
|
3,117
|
13,350
|
2,023
|
3,195
|
15,295
|
18,490
|
(3,805
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Wells Fargo Center - St Cloud, MN
|
5,787
|
869
|
8,373
|
1,956
|
884
|
10,314
|
11,198
|
(2,641
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
West River Business Park - Waite Park, MN
|
0
|
235
|
1,195
|
267
|
235
|
1,462
|
1,697
|
(430
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Westgate - Boise, ID
|
3,844
|
1,000
|
10,618
|
1,933
|
1,000
|
12,551
|
13,551
|
(4,512
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Woodlands Plaza IV - Maryland Heights, MO
|
4,360
|
771
|
4,609
|
1,461
|
862
|
5,979
|
6,841
|
(1,501
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Total Office
|
$
|
279,307
|
$
|
62,337
|
$
|
353,764
|
$
|
64,879
|
$
|
64,646
|
$
|
416,334
|
$
|
480,980
|
$
|
(115,710
|
)
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Healthcare
|
|||||||||||||||||||||||||||||||||||||
2800 Medical Building - Minneapolis, MN
|
$
|
7,740
|
$
|
204
|
$
|
7,135
|
$
|
2,492
|
$
|
229
|
$
|
9,602
|
$
|
9,831
|
$
|
(3,037
|
)
|
2005
|
40 years
|
||||||||||||||||||
2828 Chicago Avenue - Minneapolis, MN
|
12,105
|
726
|
11,319
|
5,627
|
729
|
16,943
|
17,672
|
(4,011
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Airport Medical - Bloomington, MN
|
431
|
0
|
4,678
|
0
|
0
|
4,678
|
4,678
|
(1,730
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Barry Pointe Office Park - Kansas City, MO
|
1,369
|
384
|
2,366
|
226
|
392
|
2,584
|
2,976
|
(547
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Billings 2300 Grant Road - Billings, MT
|
1,226
|
649
|
1,216
|
0
|
649
|
1,216
|
1,865
|
(146
|
)
|
2010
|
40 years
|
||||||||||||||||||||||||||
Burnsville 303 Nicollet Medical (Ridgeview) - Burnsville, MN
|
8,092
|
1,071
|
6,842
|
1,968
|
1,092
|
8,789
|
9,881
|
(1,612
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Burnsville 305 Nicollet Medical (Ridgeview South) - Burnsville, MN
|
5,066
|
189
|
5,127
|
971
|
203
|
6,084
|
6,287
|
(1,078
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Casper 1930 E 12th Street (Park Place) - Casper, WY(2)
|
0
|
439
|
5,780
|
172
|
439
|
5,952
|
6,391
|
(855
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Casper 3955 E 12th Street (Meadow Wind) - Casper, WY(2)
|
0
|
388
|
10,494
|
576
|
459
|
10,999
|
11,458
|
(1,510
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Cheyenne 4010 N College Drive (Aspen Wind) - Cheyenne, WY(2)
|
0
|
628
|
10,272
|
270
|
629
|
10,541
|
11,170
|
(1,457
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Cheyenne 4606 N College Drive (Sierra Hills) - Cheyenne, WY(2)
|
0
|
695
|
7,455
|
50
|
695
|
7,505
|
8,200
|
(1,020
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Denfeld Clinic - Duluth, MN
|
1,430
|
501
|
2,597
|
1
|
501
|
2,598
|
3,099
|
(718
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Eagan 1440 Duckwood Medical - Eagan, MN
|
0
|
521
|
1,547
|
556
|
521
|
2,103
|
2,624
|
(635
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Belgrade, MT
|
0
|
35
|
779
|
21
|
35
|
800
|
835
|
(140
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Billings, MT
|
1,785
|
115
|
1,767
|
66
|
115
|
1,833
|
1,948
|
(323
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Bismarck, ND
|
0
|
511
|
9,193
|
177
|
511
|
9,370
|
9,881
|
(2,231
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Brainerd, MN
|
0
|
587
|
8,999
|
134
|
587
|
9,133
|
9,720
|
(2,184
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Columbus, NE
|
0
|
43
|
824
|
24
|
44
|
847
|
891
|
(148
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - East Grand Forks, MN
|
2,718
|
290
|
1,352
|
59
|
290
|
1,411
|
1,701
|
(251
|
)
|
2000
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Fargo, ND
|
11,846
|
775
|
20,870
|
199
|
775
|
21,069
|
21,844
|
(3,730
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Fremont, NE
|
550
|
56
|
490
|
54
|
56
|
544
|
600
|
(179
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Grand Island, NE
|
0
|
33
|
773
|
51
|
39
|
818
|
857
|
(142
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Hastings, NE
|
567
|
49
|
517
|
63
|
50
|
579
|
629
|
(197
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Hermantown I, MN
|
15,197
|
288
|
9,871
|
1,761
|
288
|
11,632
|
11,920
|
(3,888
|
)
|
2000
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Hermantown II, MN
|
0
|
719
|
10,517
|
121
|
719
|
10,638
|
11,357
|
(2,542
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Kalispell, MT
|
568
|
70
|
502
|
633
|
70
|
1,135
|
1,205
|
(364
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Minot, ND
|
9,017
|
1,045
|
11,590
|
210
|
1,047
|
11,798
|
12,845
|
(1,307
|
)
|
2010
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Missoula, MT
|
807
|
109
|
854
|
94
|
116
|
941
|
1,057
|
(412
|
)
|
1996
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Norfolk, NE
|
0
|
42
|
722
|
22
|
42
|
744
|
786
|
(131
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Omaha, NE
|
359
|
89
|
547
|
53
|
89
|
600
|
689
|
(201
|
)
|
2001
|
40 years
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Healthcare - continued
|
|||||||||||||||||||||||||||||||||||||
Edgewood Vista - Sioux Falls, SD
|
$
|
1,022
|
$
|
314
|
$
|
974
|
$
|
58
|
$
|
314
|
$
|
1,032
|
$
|
1,346
|
$
|
(185
|
)
|
2008
|
40 years
|
||||||||||||||||||
Edgewood Vista - Spearfish, SD
|
0
|
315
|
8,584
|
124
|
330
|
8,693
|
9,023
|
(1,710
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Edgewood Vista - Virginia, MN
|
12,927
|
246
|
11,823
|
313
|
246
|
12,136
|
12,382
|
(3,669
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Edina 6363 France Medical - Edina, MN
|
9,567
|
0
|
12,675
|
2,906
|
0
|
15,581
|
15,581
|
(3,781
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edina 6405 France Medical - Edina, MN
|
8,145
|
0
|
12,201
|
41
|
0
|
12,242
|
12,242
|
(2,969
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Edina 6517 Drew Avenue - Edina, MN
|
0
|
353
|
660
|
529
|
372
|
1,170
|
1,542
|
(579
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Edina 6525 Drew Avenue - Edina, MN
|
0
|
388
|
117
|
0
|
388
|
117
|
505
|
(10
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Edina 6525 France SMC II - Edina, MN
|
9,803
|
755
|
8,054
|
5,723
|
1,040
|
13,492
|
14,532
|
(5,874
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Edina 6545 France SMC I - Edina MN
|
29,622
|
3,480
|
30,192
|
14,423
|
3,480
|
44,615
|
48,095
|
(17,035
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Fresenius - Duluth, MN
|
576
|
50
|
1,520
|
2
|
50
|
1,522
|
1,572
|
(420
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Garden View - St. Paul, MN
|
0
|
0
|
7,408
|
898
|
26
|
8,280
|
8,306
|
(2,723
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Gateway Clinic - Sandstone, MN
|
828
|
66
|
1,699
|
0
|
66
|
1,699
|
1,765
|
(469
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Healtheast St John & Woodwinds - Maplewood & Woodbury, MN
|
7,366
|
3,239
|
18,362
|
0
|
3,239
|
18,362
|
21,601
|
(6,867
|
)
|
2000
|
40 years
|
||||||||||||||||||||||||||
High Pointe Health Campus - Lake Elmo, MN
|
7,500
|
1,305
|
10,528
|
2,091
|
1,329
|
12,595
|
13,924
|
(3,750
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Laramie 1072 N 22nd Street (Spring Wind) - Laramie, WY(2)
|
0
|
406
|
10,151
|
27
|
406
|
10,178
|
10,584
|
(1,251
|
)
|
2009
|
40 years
|
||||||||||||||||||||||||||
Legends at Heritage Place - Sartell, MN
|
0
|
970
|
9,920
|
0
|
970
|
9,920
|
10,890
|
(382
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Mariner Clinic - Superior, WI
|
1,811
|
0
|
3,781
|
90
|
20
|
3,851
|
3,871
|
(1,077
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Minneapolis 701 25th Avenue Medical - Minneapolis, MN
|
7,196
|
0
|
7,873
|
1,566
|
0
|
9,439
|
9,439
|
(1,837
|
)
|
2008
|
40 years
|
||||||||||||||||||||||||||
Missoula 3050 Great Northern - Missoula, MT
|
1,267
|
640
|
1,331
|
0
|
640
|
1,331
|
1,971
|
(159
|
)
|
2010
|
40 years
|
||||||||||||||||||||||||||
Park Dental - Brooklyn Center, MN
|
247
|
185
|
2,767
|
0
|
185
|
2,767
|
2,952
|
(873
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Pavilion I - Duluth, MN
|
4,773
|
1,245
|
8,898
|
31
|
1,245
|
8,929
|
10,174
|
(2,445
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Pavilion II - Duluth, MN
|
8,783
|
2,715
|
14,673
|
1,937
|
2,715
|
16,610
|
19,325
|
(5,788
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Ritchie Medical Plaza - St Paul, MN
|
5,980
|
1,615
|
7,851
|
3,611
|
1,647
|
11,430
|
13,077
|
(2,880
|
)
|
2005
|
40 years
|
||||||||||||||||||||||||||
Sartell 2000 23rd Street South - Sartell, MN
|
1,593
|
0
|
11,781
|
934
|
0
|
12,715
|
12,715
|
(4,101
|
)
|
2002
|
40 years
|
||||||||||||||||||||||||||
Spring Creek-American Falls - American Falls, ID
|
2,086
|
145
|
3,870
|
0
|
145
|
3,870
|
4,015
|
(404
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Spring Creek-Boise - Boise, ID
|
2,751
|
708
|
4,296
|
0
|
708
|
4,296
|
5,004
|
(482
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Spring Creek-Eagle - Eagle, ID
|
1,919
|
263
|
3,775
|
0
|
263
|
3,775
|
4,038
|
(396
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Spring Creek-Fruitland - Fruitland, ID
|
0
|
550
|
6,565
|
0
|
550
|
6,565
|
7,115
|
(260
|
)
|
2014
|
40 years
|
||||||||||||||||||||||||||
Spring Creek-Meridian - Meridian, ID
|
3,171
|
424
|
6,724
|
0
|
424
|
6,724
|
7,148
|
(698
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Spring Creek-Overland - Overland, ID
|
3,106
|
687
|
5,942
|
0
|
687
|
5,942
|
6,629
|
(644
|
)
|
2011
|
40 years
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Healthcare - continued
|
|||||||||||||||||||||||||||||||||||||
Spring Creek-Soda Springs - Soda Springs, ID
|
$
|
751
|
$
|
66
|
$
|
2,124
|
$
|
33
|
$
|
66
|
$
|
2,157
|
$
|
2,223
|
$
|
(228
|
)
|
2011
|
40 years
|
||||||||||||||||||
Spring Creek-Ustick - Meridian, ID
|
0
|
467
|
3,833
|
0
|
467
|
3,833
|
4,300
|
(370
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
St Michael Clinic - St Michael, MN
|
1,795
|
328
|
2,259
|
264
|
328
|
2,523
|
2,851
|
(510
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Trinity at Plaza 16 - Minot, ND
|
4,718
|
568
|
9,009
|
125
|
674
|
9,028
|
9,702
|
(820
|
)
|
2011
|
40 years
|
||||||||||||||||||||||||||
Wells Clinic - Hibbing, MN
|
1,263
|
162
|
2,497
|
2
|
162
|
2,499
|
2,661
|
(690
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Total Healthcare
|
$
|
221,439
|
$
|
33,906
|
$
|
411,712
|
$
|
52,379
|
$
|
34,593
|
$
|
463,404
|
$
|
497,997
|
$
|
(113,062
|
)
|
||||||||||||||||||||
Industrial
|
|||||||||||||||||||||||||||||||||||||
Bloomington 2000 W 94th Street - Bloomington, MN(2)
|
$
|
0
|
$
|
2,133
|
$
|
4,097
|
$
|
1,217
|
$
|
2,204
|
$
|
5,243
|
$
|
7,447
|
$
|
(1,423
|
)
|
2006
|
40 years
|
||||||||||||||||||
Lexington Commerce Center - Eagan, MN
|
1,604
|
453
|
4,352
|
1,977
|
480
|
6,302
|
6,782
|
(2,831
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
Minot IPS - Minot, ND(2)
|
0
|
416
|
5,952
|
0
|
416
|
5,952
|
6,368
|
(374
|
)
|
2012
|
40 years
|
||||||||||||||||||||||||||
Stone Container - Fargo, ND
|
382
|
440
|
6,597
|
104
|
440
|
6,701
|
7,141
|
(2,943
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Roseville 3075 Long Lake Road - Roseville, MN
|
0
|
810
|
9,562
|
1,326
|
810
|
10,888
|
11,698
|
(145
|
)
|
2001
|
40 years
|
||||||||||||||||||||||||||
Urbandale 3900 106th Street - Urbandale, IA
|
10,418
|
3,680
|
9,893
|
1,982
|
3,863
|
11,692
|
15,555
|
(2,553
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Woodbury 1865 Woodlane - Woodbury, MN
|
0
|
1,108
|
2,628
|
1,884
|
1,123
|
4,497
|
5,620
|
(987
|
)
|
2007
|
40 years
|
||||||||||||||||||||||||||
Total Industrial
|
$
|
12,404
|
$
|
9,040
|
$
|
43,081
|
$
|
8,490
|
$
|
9,336
|
$
|
51,275
|
$
|
60,611
|
$
|
(11,256
|
)
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
||||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
Life on which
depreciation in
latest income
statement is
computed
|
|||||||||||||||||||||||||||
Retail
|
|||||||||||||||||||||||||||||||||||||
17 South Main - Minot, ND
|
$
|
75
|
$
|
15
|
$
|
75
|
$
|
197
|
$
|
17
|
$
|
270
|
$
|
287
|
$
|
(202
|
)
|
2000
|
40 years
|
||||||||||||||||||
Arrowhead First International Bank - Minot, ND
|
0
|
75
|
1,211
|
20
|
95
|
1,211
|
1,306
|
(65
|
)
|
2013
|
40 years
|
||||||||||||||||||||||||||
Burnsville 1 Strip Center - Burnsville, MN
|
0
|
208
|
773
|
200
|
208
|
973
|
1,181
|
(306
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Champlin South Pond - Champlin, MN
|
1,185
|
842
|
2,703
|
105
|
866
|
2,784
|
3,650
|
(797
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Chan West Village - Chanhassen, MN
|
12,307
|
5,035
|
14,665
|
2,079
|
5,679
|
16,100
|
21,779
|
(5,215
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Dakota West Plaza - Minot , ND
|
347
|
92
|
493
|
30
|
106
|
509
|
615
|
(122
|
)
|
2006
|
40 years
|
||||||||||||||||||||||||||
Duluth 4615 Grand - Duluth, MN
|
544
|
130
|
1,800
|
156
|
131
|
1,955
|
2,086
|
(499
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Duluth Denfeld Retail - Duluth, MN
|
1,798
|
276
|
4,699
|
185
|
297
|
4,863
|
5,160
|
(1,380
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Forest Lake Auto - Forest Lake, MN
|
0
|
50
|
446
|
13
|
50
|
459
|
509
|
(143
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Forest Lake Westlake Center - Forest Lake, MN
|
0
|
2,446
|
5,304
|
1,747
|
2,480
|
7,017
|
9,497
|
(1,830
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Grand Forks Carmike - Grand Forks, ND
|
1,304
|
184
|
2,360
|
2
|
184
|
2,362
|
2,546
|
(1,211
|
)
|
1994
|
40 years
|
||||||||||||||||||||||||||
Grand Forks Medpark Mall - Grand Forks, ND
|
0
|
681
|
4,808
|
231
|
722
|
4,998
|
5,720
|
(1,924
|
)
|
2000
|
40 years
|
||||||||||||||||||||||||||
Jamestown Buffalo Mall - Jamestown, ND
|
1,717
|
566
|
5,551
|
2,975
|
1,114
|
7,978
|
9,092
|
(1,996
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Jamestown Business Center - Jamestown, ND
|
327
|
297
|
1,023
|
1,312
|
333
|
2,299
|
2,632
|
(965
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Lakeville Strip Center - Lakeville, MN
|
0
|
46
|
1,142
|
955
|
94
|
2,049
|
2,143
|
(726
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Minot Arrowhead - Minot, ND(2)
|
0
|
100
|
3,216
|
5,553
|
176
|
8,693
|
8,869
|
(2,058
|
)
|
1973
|
40 years
|
||||||||||||||||||||||||||
Minot Plaza - Minot, ND
|
758
|
50
|
453
|
155
|
80
|
578
|
658
|
(339
|
)
|
1993
|
40 years
|
||||||||||||||||||||||||||
Minot Southgate Wells Fargo Bank - Minot, ND
|
0
|
992
|
2,194
|
0
|
992
|
2,194
|
3,186
|
(24
|
)
|
2014
|
40 years
|
||||||||||||||||||||||||||
Monticello C Store - Monticello, MN
|
0
|
65
|
770
|
37
|
97
|
775
|
872
|
(247
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Omaha Barnes & Noble - Omaha, NE
|
0
|
600
|
3,099
|
0
|
600
|
3,099
|
3,699
|
(1,511
|
)
|
1995
|
40 years
|
||||||||||||||||||||||||||
Pine City C-Store - Pine City, MN
|
0
|
83
|
357
|
12
|
83
|
369
|
452
|
(118
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Pine City Evergreen Square - Pine City, MN
|
0
|
154
|
2,646
|
1,334
|
385
|
3,749
|
4,134
|
(1,104
|
)
|
2003
|
40 years
|
||||||||||||||||||||||||||
Rochester Maplewood Square - Rochester, MN
|
6,325
|
3,275
|
8,610
|
2,155
|
3,652
|
10,388
|
14,040
|
(3,936
|
)
|
1999
|
40 years
|
||||||||||||||||||||||||||
St. Cloud Westgate - St. Cloud, MN
|
0
|
885
|
5,535
|
1,396
|
1,002
|
6,814
|
7,816
|
(1,827
|
)
|
2004
|
40 years
|
||||||||||||||||||||||||||
Total Retail
|
$
|
26,687
|
$
|
17,147
|
$
|
73,933
|
$
|
20,849
|
$
|
19,443
|
$
|
92,486
|
$
|
111,929
|
$
|
(28,545
|
)
|
||||||||||||||||||||
Subtotal
|
$
|
963,222
|
$
|
187,840
|
$
|
1,628,789
|
$
|
281,408
|
$
|
209,937
|
$
|
1,888,100
|
$
|
2,098,037
|
$
|
(448,987
|
)
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
|||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
|||||||||||||||||||||||||||
Unimproved Land
|
||||||||||||||||||||||||||||||||||||
Badger Hills - Rochester, MN
|
$
|
0
|
$
|
1,050
|
$
|
0
|
$
|
0
|
$
|
1,050
|
$
|
0
|
$
|
1,050
|
$
|
0
|
2012
|
|||||||||||||||||||
Bismarck 4916 - Bismarck, ND
|
0
|
3,250
|
0
|
0
|
3,250
|
0
|
3,250
|
0
|
2013
|
|||||||||||||||||||||||||||
Bismarck 700 E Main - Bismarck, ND
|
0
|
314
|
0
|
565
|
879
|
0
|
879
|
0
|
2008
|
|||||||||||||||||||||||||||
Creekside Crossing - Bismarck, ND
|
0
|
4,286
|
0
|
0
|
4,286
|
0
|
4,286
|
0
|
2014
|
|||||||||||||||||||||||||||
Georgetown Square - Grand Chute, WI
|
0
|
1,860
|
0
|
0
|
1,860
|
0
|
1,860
|
0
|
2006
|
|||||||||||||||||||||||||||
Grand Forks - Grand Forks, ND
|
0
|
4,278
|
0
|
0
|
4,278
|
0
|
4,278
|
0
|
2012
|
|||||||||||||||||||||||||||
Isanti Unimproved - Isanti, MN
|
0
|
58
|
0
|
0
|
58
|
0
|
58
|
0
|
2014
|
|||||||||||||||||||||||||||
Legends at Heritage Place - Sartell, MN
|
0
|
537
|
0
|
0
|
537
|
0
|
537
|
0
|
2013
|
|||||||||||||||||||||||||||
Minot 1525 24th Ave SW - Minot, ND
|
0
|
1,262
|
0
|
0
|
1,262
|
0
|
1,262
|
0
|
2014
|
|||||||||||||||||||||||||||
Monticello - Monticello, MN
|
0
|
115
|
0
|
3
|
118
|
0
|
118
|
0
|
2006
|
|||||||||||||||||||||||||||
Monticello 7th Addition - Monticello, MN
|
0
|
1,734
|
0
|
0
|
1,734
|
0
|
1,734
|
0
|
2014
|
|||||||||||||||||||||||||||
Rapid City Unimproved- Rapid City, SD
|
0
|
1,376
|
0
|
0
|
1,376
|
0
|
1,376
|
0
|
2014
|
|||||||||||||||||||||||||||
Renaissance Heights - Williston, ND
|
0
|
2,229
|
0
|
1,581
|
3,810
|
0
|
3,810
|
0
|
2012
|
|||||||||||||||||||||||||||
River Falls - River Falls, WI
|
0
|
176
|
0
|
5
|
181
|
0
|
181
|
0
|
2003
|
|||||||||||||||||||||||||||
Spring Creek Fruitland - Fruitland, IA
|
0
|
339
|
0
|
0
|
339
|
0
|
339
|
0
|
2014
|
|||||||||||||||||||||||||||
TCA - Eagan, MN
|
0
|
325
|
0
|
0
|
325
|
0
|
325
|
0
|
2006
|
|||||||||||||||||||||||||||
Urbandale - Urbandale, IA
|
0
|
5
|
0
|
109
|
114
|
0
|
114
|
0
|
2009
|
|||||||||||||||||||||||||||
Weston - Weston, WI
|
0
|
370
|
0
|
0
|
370
|
0
|
370
|
0
|
2006
|
|||||||||||||||||||||||||||
Total Unimproved Land
|
$
|
0
|
$
|
23,564
|
$
|
0
|
$
|
2,263
|
$
|
25,827
|
0
|
$
|
25,827
|
$
|
0
|
Initial Cost to Company
|
Gross amount at which carried at close of period
|
|||||||||||||||||||||||||||||||||||
Description
|
Encumbrances(1)
|
Land
|
Buildings &
Improvements
|
Costs capitalized
subsequent to
acquisition
|
Land
|
Buildings &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
or Acquisition
|
|||||||||||||||||||||||||||
Development in Progress
|
||||||||||||||||||||||||||||||||||||
71 France - Edina, MN
|
$
|
0
|
$
|
4,721
|
$
|
27,655
|
$
|
2,761
|
$
|
4,721
|
$
|
30,416
|
$
|
35,137
|
$
|
0
|
2014
|
|||||||||||||||||||
Cardinal Point - Grand Forks, ND
|
0
|
1,600
|
21,455
|
3,395
|
1,600
|
24,850
|
26,450
|
0
|
2013
|
|||||||||||||||||||||||||||
Chateau II - Minot, ND
|
0
|
240
|
12,080
|
809
|
240
|
12,889
|
13,129
|
0
|
2013
|
|||||||||||||||||||||||||||
Deer Ridge - Jamestown, ND
|
0
|
711
|
13,580
|
1,064
|
711
|
14,644
|
15,355
|
0
|
2013
|
|||||||||||||||||||||||||||
Edina 6565 France SMC III - Edina, MN
|
0
|
0
|
20,799
|
1,750
|
0
|
22,549
|
22,549
|
0
|
2014
|
|||||||||||||||||||||||||||
Minot Southgate Retail - Minot, ND
|
0
|
889
|
1,199
|
76
|
889
|
1,275
|
2,164
|
0
|
2014
|
|||||||||||||||||||||||||||
PrairieCare Medical - Brooklyn Park, MN
|
0
|
2,610
|
14,715
|
2,132
|
2,610
|
16,847
|
19,457
|
0
|
2014
|
|||||||||||||||||||||||||||
Renaissance Heights - Williston, ND
|
0
|
616
|
11,156
|
1,363
|
616
|
12,519
|
13,135
|
0
|
2013
|
|||||||||||||||||||||||||||
Other
|
0
|
402
|
3,233
|
2,983
|
402
|
6,216
|
6,618
|
0
|
n/a
|
|||||||||||||||||||||||||||
Total Development in Progress
|
$
|
0
|
$
|
11,789
|
$
|
125,872
|
$
|
16,333
|
$
|
11,789
|
$
|
142,205
|
$
|
153,994
|
$
|
0
|
||||||||||||||||||||
Total
|
$
|
963,222
|
$
|
223,193
|
$
|
1,754,661
|
$
|
300,004
|
$
|
247,553
|
$
|
2,030,305
|
$
|
2,277,858
|
$
|
(448,987
|
)
|
(1) | Amounts in this column are the mortgages payable balances as of April 30, 2015. These amounts do not include amounts owing under the Company’s multi-bank line of credit or under the Company’s construction loans. |
(2) | As of April 30, 2015, this property was included in the collateral pool securing the Company’s $90.0 million multi-bank line of credit. The Company may add and remove eligible properties from the collateral pool if certain minimum collateral requirements are satisfied. Advances under the facility may not exceed 60% of the value of properties provided as security. |
(in thousands)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Balance at beginning of year
|
$
|
1,996,031
|
$
|
2,032,970
|
$
|
1,892,009
|
||||||
Additions during year
|
||||||||||||
Multi-Family Residential
|
183,114
|
84,117
|
113,859
|
|||||||||
Office
|
0
|
0
|
0
|
|||||||||
Healthcare
|
0
|
18,005
|
11,122
|
|||||||||
Industrial
|
9,037
|
0
|
5,900
|
|||||||||
Retail
|
3,186
|
0
|
1,240
|
|||||||||
Improvements and Other
|
31,706
|
34,637
|
36,375
|
|||||||||
2,223,074
|
2,169,729
|
2,060,505
|
||||||||||
Deductions during year
|
||||||||||||
Cost of real estate sold
|
(15,719
|
)
|
(85,030
|
)
|
(21,953
|
)
|
||||||
Impairment charge
|
(3,008
|
)
|
(43,189
|
)
|
(305
|
)
|
||||||
Write down of asset and accumulated depreciation on impaired assets
|
(2,055
|
)
|
(31,688
|
)
|
0
|
|||||||
Properties classified as held for sale during the year
|
(97,824
|
)
|
(10,307
|
)
|
(1,893
|
)
|
||||||
Other(1)
|
(6,431
|
)
|
(3,484
|
)
|
(3,384
|
)
|
||||||
Balance at close of year
|
$
|
2,098,037
|
$
|
1,996,031
|
$
|
2,032,970
|
(in thousands)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Balance at beginning of year
|
$
|
424,288
|
$
|
420,421
|
$
|
373,490
|
||||||
Additions during year
|
||||||||||||
Provisions for depreciation
|
60,658
|
57,575
|
56,611
|
|||||||||
Deductions during year
|
||||||||||||
Accumulated depreciation on real estate sold or classified as held for sale
|
(29,463
|
)
|
(19,413
|
)
|
(6,444
|
)
|
||||||
Write down of asset and accumulated depreciation on impaired assets
|
(2,055
|
)
|
(31,688
|
)
|
0
|
|||||||
Other(1)
|
(4,441
|
)
|
(2,607
|
)
|
(3,236
|
)
|
||||||
Balance at close of year
|
$
|
448,987
|
$
|
424,288
|
$
|
420,421
|
(in thousands)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Balance at beginning of year
|
$
|
104,609
|
$
|
46,782
|
$
|
27,599
|
||||||
Additions during year
|
||||||||||||
Unimproved land acquisitions
|
12,647
|
2,079
|
9,177
|
|||||||||
Unimproved land moved to development in progress
|
7,015
|
2,870
|
0
|
|||||||||
Improvements and other
|
189,306
|
123,240
|
52,970
|
|||||||||
Deductions during year
|
||||||||||||
Involuntary conversion
|
0
|
(7,052
|
)
|
0
|
||||||||
Development placed in service(2)
|
(159,578
|
)
|
(63,210
|
)
|
(42,964
|
)
|
||||||
Other(3)
|
(5
|
)
|
(100
|
)
|
0
|
|||||||
Balance at close of year
|
$
|
153,994
|
$
|
104,609
|
$
|
46,782
|
(in thousands)
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
Balance at beginning of year
|
$
|
22,864
|
$
|
21,503
|
$
|
10,990
|
||||||
Additions during year
|
||||||||||||
Unimproved land acquisitions
|
10,487
|
3,022
|
13,329
|
|||||||||
Improvements and other
|
1,533
|
1,209
|
854
|
|||||||||
Deductions during year
|
||||||||||||
Cost of real estate sold
|
(670
|
)
|
0
|
0
|
||||||||
Impairment charge
|
(1,293
|
)
|
0
|
0
|
||||||||
Properties classified as held for sale during the year
|
(79
|
)
|
0
|
0
|
||||||||
Unimproved land moved to development in progress
|
(7,015
|
)
|
(2,870
|
)
|
(3,670
|
)
|
||||||
Balance at close of year
|
$
|
25,827
|
$
|
22,864
|
$
|
21,503
|
||||||
Total real estate investments(4)
|
$
|
1,828,871
|
$
|
1,699,216
|
$
|
1,680,834
|
(1) | Consists of miscellaneous disposed assets. |
(2) | Includes development projects that are placed in service in phases. |
(3) | Consists of miscellaneous re-classed assets. |
(4) | The net basis of the Company’s real estate investments for Federal Income Tax purposes was $1.7 billion, $1.5 billion and $1.5 billion at April 30, 2015, 2014 and 2013, respectively. |