North
Dakota
|
45-0311232
|
(State
or other jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
incorporation
or organization)
|
|
Post
Office Box 1988
|
|
12
Main Street South
|
|
Minot,
ND 58702-1988
|
|
(Address
of principal executive offices) (Zip
code)
|
Page
|
|
3
|
|
3
|
|
4
|
|
5
|
|
6
|
|
8
|
|
17
|
|
32
|
|
33
|
|
33
|
|
33
|
|
34
|
|
34
|
|
34
|
|
34
|
|
34
|
|
35
|
(in
thousands, except share data)
|
||||||||
January
31, 2009
|
April
30, 2008
|
|||||||
ASSETS
|
||||||||
Real
estate investments
|
||||||||
Property
owned
|
$ | 1,719,690 | $ | 1,648,259 | ||||
Less
accumulated depreciation
|
(251,493 | ) | (219,379 | ) | ||||
1,468,197 | 1,428,880 | |||||||
Development
in progress
|
0 | 22,856 | ||||||
Unimproved
land
|
5,695 | 3,901 | ||||||
Mortgage
loans receivable, net of
allowance of $3 and $11, respectively
|
161 | 541 | ||||||
Total
real estate investments
|
1,474,053 | 1,456,178 | ||||||
Other
assets
|
||||||||
Cash
and cash equivalents
|
31,022 | 53,481 | ||||||
Marketable
securities – available-for-sale
|
420 | 420 | ||||||
Receivable
arising from straight-lining of rents, net of allowance of $819 and
$992, respectively
|
15,558 | 14,113 | ||||||
Accounts
receivable, net of
allowance of $492 and $261, respectively
|
3,678 | 4,163 | ||||||
Real
estate deposits
|
242 | 1,379 | ||||||
Prepaid
and other assets
|
1,514 | 349 | ||||||
Intangible
assets, net of
accumulated amortization of $42,830 and $34,493,
respectively
|
55,663 | 61,649 | ||||||
Tax,
insurance, and other escrow
|
8,271 | 8,642 | ||||||
Property
and equipment, net of
accumulated depreciation of $1,020 and $1,328,
respectively
|
1,436 | 1,467 | ||||||
Goodwill
|
1,392 | 1,392 | ||||||
Deferred
charges and leasing costs, net of accumulated
amortization of $9,591 and $7,265, respectively
|
16,039 | 14,793 | ||||||
TOTAL
ASSETS
|
$ | 1,609,288 | $ | 1,618,026 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Accounts
payable and accrued expenses
|
$ | 32,275 | $ | 33,757 | ||||
Revolving
lines of credit
|
8,500 | 0 | ||||||
Mortgages
payable
|
1,068,127 | 1,063,858 | ||||||
Other
|
1,636 | 978 | ||||||
TOTAL
LIABILITIES
|
1,110,538 | 1,098,593 | ||||||
COMMITMENTS
AND CONTINGENCIES (NOTE 6)
|
||||||||
MINORITY
INTEREST IN PARTNERSHIPS
|
13,000 | 12,609 | ||||||
MINORITY
INTEREST OF UNITHOLDERS IN OPERATING PARTNERSHIP
|
153,566 | 161,818 | ||||||
(21,184,054
units at January 31, 2009 and 21,238,342 units at April 30,
2008)
|
||||||||
SHAREHOLDERS’
EQUITY
|
||||||||
Preferred
Shares of Beneficial Interest (Cumulative redeemable
preferred shares, no par value, 1,150,000 shares issued and outstanding at
January 31, 2009 and April 30, 2008, aggregate liquidation preference of
$28,750,000)
|
27,317 | 27,317 | ||||||
Common
Shares of Beneficial Interest (Unlimited authorization, no
par value, 59,127,397 shares issued and outstanding at January 31, 2009,
and 57,731,863 shares issued and outstanding at April 30,
2008)
|
452,440 | 440,187 | ||||||
Accumulated
distributions in excess of net income
|
(147,573 | ) | (122,498 | ) | ||||
Total
shareholders’ equity
|
332,184 | 345,006 | ||||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ | 1,609,288 | $ | 1,618,026 |
Three
Months Ended
January
31
|
Nine
Months Ended
January
31
|
|||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
REVENUE
|
||||||||||||||||
Real
estate rentals
|
$ | 49,061 | $ | 44,655 | $ | 145,575 | $ | 133,291 | ||||||||
Tenant
reimbursement
|
11,873 | 9,769 | 33,778 | 28,917 | ||||||||||||
TOTAL
REVENUE
|
60,934 | 54,424 | 179,353 | 162,208 | ||||||||||||
EXPENSES
|
||||||||||||||||
Interest
|
17,341 | 15,840 | 51,307 | 46,969 | ||||||||||||
Depreciation/amortization
related to real estate investments
|
14,023 | 12,152 | 40,821 | 36,505 | ||||||||||||
Utilities
|
4,961 | 4,184 | 14,002 | 12,428 | ||||||||||||
Maintenance
|
7,672 | 6,181 | 21,256 | 18,208 | ||||||||||||
Real
estate taxes
|
7,549 | 6,743 | 22,406 | 19,635 | ||||||||||||
Insurance
|
734 | 669 | 2,238 | 1,925 | ||||||||||||
Property
management expenses
|
4,983 | 3,790 | 13,754 | 11,298 | ||||||||||||
Administrative
expenses
|
1,213 | 1,234 | 3,569 | 3,457 | ||||||||||||
Advisory
and trustee services
|
123 | 114 | 337 | 354 | ||||||||||||
Other
expenses
|
313 | 343 | 1,157 | 1,053 | ||||||||||||
Amortization
related to non-real estate investments
|
527 | 356 | 1,455 | 1,039 | ||||||||||||
TOTAL
EXPENSES
|
59,439 | 51,606 | 172,302 | 152,871 | ||||||||||||
Interest
income
|
123 | 953 | 556 | 1,646 | ||||||||||||
Other
income
|
29 | 70 | 132 | 443 | ||||||||||||
Income
before gain on sale of other investments and minority interest and
discontinued operations
|
1,647 | 3,841 | 7,739 | 11,426 | ||||||||||||
Gain
on sale of other investments
|
0 | 2 | 54 | 4 | ||||||||||||
Minority
interest portion of operating partnership income
|
(284 | ) | (855 | ) | (1,631 | ) | (2,691 | ) | ||||||||
Minority
interest portion of other partnerships’ (income) loss
|
15 | (11 | ) | 97 | 25 | |||||||||||
Income
from continuing operations
|
1,378 | 2,977 | 6,259 | 8,764 | ||||||||||||
Discontinued
operations, net of minority interest
|
0 | 6 | 0 | 36 | ||||||||||||
NET
INCOME
|
1,378 | 2,983 | 6,259 | 8,800 | ||||||||||||
Dividends
to preferred shareholders
|
(593 | ) | (593 | ) | (1,779 | ) | (1,779 | ) | ||||||||
NET
INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ | 785 | $ | 2,390 | $ | 4,480 | $ | 7,021 | ||||||||
Earnings
per common share from continuing operations
|
$ | .02 | $ | .04 | $ | .08 | $ | .14 | ||||||||
Earnings
per common share from discontinued operations
|
.00 | .00 | .00 | .00 | ||||||||||||
NET
INCOME PER COMMON SHARE – BASIC AND DILUTED
|
$ | .02 | $ | .04 | $ | .08 | $ | .14 |
(in
thousands)
|
||||||||||||||||||||||||||||
NUMBER
OF
PREFERRED
SHARES
|
PREFERRED
SHARES
|
NUMBER
OF
COMMON
SHARES
|
COMMON
SHARES
|
ACCUMULATED
DISTRIBUTIONS
IN
EXCESS OF
NET
INCOME
|
ACCUMULATED
OTHER
COMPREHENSIVE
INCOME
(LOSS)
|
TOTAL
SHAREHOLDERS’
EQUITY
|
||||||||||||||||||||||
Balance
April 30, 2008
|
1,150 | $ | 27,317 | 57,732 | $ | 440,187 | $ | (122,498 | ) | $ | 0 | $ | 345,006 | |||||||||||||||
Net
income
|
6,259 | 6,259 | ||||||||||||||||||||||||||
Distributions
– common shares
|
(29,555 | ) | (29,555 | ) | ||||||||||||||||||||||||
Distributions
– preferred shares
|
(1,779 | ) | (1,779 | ) | ||||||||||||||||||||||||
Distribution
reinvestment plan
|
903 | 8,707 | 8,707 | |||||||||||||||||||||||||
Sale
of shares
|
92 | 876 | 876 | |||||||||||||||||||||||||
Redemption
of units for common shares
|
400 | 2,670 | 2,670 | |||||||||||||||||||||||||
Balance
January 31, 2009
|
1,150 | $ | 27,317 | 59,127 | $ | 452,440 | $ | (147,573 | ) | $ | 0 | $ | 332,184 |
Nine
Months Ended
January
31
(in
thousands)
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
Income
|
$ | 6,259 | $ | 8,800 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
43,059 | 38,156 | ||||||
Minority
interest portion of income
|
1,534 | 2,679 | ||||||
Gain
on sale of real estate, land and other investments
|
(54 | ) | (4 | ) | ||||
Bad
debt expense
|
1,047 | 696 | ||||||
Changes
in other assets and liabilities:
|
||||||||
Increase
in receivable arising from straight-lining of rents
|
(1,916 | ) | (1,268 | ) | ||||
Decrease
(increase) in accounts receivable
|
903 | (961 | ) | |||||
Increase
in prepaid and other assets
|
(1,165 | ) | (253 | ) | ||||
Decrease
(increase) in tax, insurance and other escrow
|
371 | (838 | ) | |||||
Increase
in deferred charges and leasing costs
|
(3,646 | ) | (3,412 | ) | ||||
Decrease
in accounts payable, accrued expenses, and other
liabilities
|
(2,764 | ) | (128 | ) | ||||
Net
cash provided by operating activities
|
43,628 | 43,467 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from sale of marketable securities – available-for-sale
|
0 | 6 | ||||||
Net
proceeds (payments) of real estate deposits
|
1,137 | (368 | ) | |||||
Principal
proceeds on mortgage loans receivable
|
373 | 18 | ||||||
Investment
in mortgage loans receivable
|
0 | (167 | ) | |||||
Purchase
of marketable securities – available-for-sale
|
0 | (54 | ) | |||||
Proceeds
from sale of real estate and other investments
|
67 | 471 | ||||||
Insurance
proceeds received
|
1,073 | 417 | ||||||
Payments
for acquisitions and improvements of real estate
investments
|
(50,248 | ) | (62,757 | ) | ||||
Net
cash used by investing activities
|
(47,598 | ) | (62,434 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds
from sale of common shares, net of issue costs
|
885 | 66,420 | ||||||
Proceeds
from mortgages payable
|
43,358 | 32,688 | ||||||
Proceeds
from minority partner
|
717 | 0 | ||||||
Proceeds
from revolving lines of credit
|
20,500 | 0 | ||||||
Repurchase
of fractional shares and minority interest units
|
(9 | ) | (12 | ) | ||||
Distributions
paid to common shareholders, net of reinvestment of $8,124
and $7,833, respectively
|
(21,431 | ) | (17,907 | ) | ||||
Distributions
paid to preferred shareholders
|
(1,779 | ) | (1,779 | ) | ||||
Distributions
paid to unitholders of operating partnership, net of reinvestment of $582
and $574, respectively
|
(10,202 | ) | (9,526 | ) | ||||
Distributions
paid to other minority partners
|
(229 | ) | (132 | ) | ||||
Redemption
of partnership units
|
(158 | ) | 0 | |||||
Redemption
of investment certificates
|
0 | (11 | ) | |||||
Principal
payments on mortgages payable
|
(39,089 | ) | (18,842 | ) | ||||
Principal
payments on revolving lines of credit and other debt
|
(11,052 | ) | (56 | ) | ||||
Net
cash (used) provided by financing activities
|
(18,489 | ) | 50,843 | |||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(22,459 | ) | 31,876 | |||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
53,481 | 44,516 | ||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 31,022 | $ | 76,392 |
Nine
Months Ended
January
31
(in
thousands)
|
||||||||
2009
|
2008
|
|||||||
SUPPLEMENTARY
SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES FOR THE
PERIOD
|
||||||||
Distribution
reinvestment plan
|
$ | 8,124 | $ | 7,833 | ||||
Operating
partnership distribution reinvestment plan
|
582 | 574 | ||||||
Real
estate investment acquired through assumption of indebtedness and accrued
costs
|
0 | 10,800 | ||||||
Assets
acquired through the issuance of minority interest units in the operating
partnership
|
3,730 | 10,566 | ||||||
Operating
partnership units converted to shares
|
2,670 | 4,335 | ||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
on mortgages
|
51,072 | 46,142 | ||||||
Interest
other
|
204 | 63 | ||||||
$ | 51,276 | $ | 46,205 |
Three
Months Ended
January
31
|
Nine
Months Ended
January
31
|
|||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
NUMERATOR
|
||||||||||||||||
Income
from continuing operations
|
$ | 1,378 | $ | 2,977 | $ | 6,259 | $ | 8,764 | ||||||||
Discontinued
operations, net
|
0 | 6 | 0 | 36 | ||||||||||||
Net
income
|
1,378 | 2,983 | 6,259 | 8,800 | ||||||||||||
Dividends
to preferred shareholders
|
(593 | ) | (593 | ) | (1,779 | ) | (1,779 | ) | ||||||||
Numerator
for basic earnings per share – net income available to common
shareholders
|
785 | 2,390 | 4,480 | 7,021 | ||||||||||||
Minority
interest portion of operating partnership income
|
284 | 858 | 1,631 | 2,704 | ||||||||||||
Numerator
for diluted earnings per share
|
$ | 1,069 | $ | 3,248 | $ | 6,111 | $ | 9,725 | ||||||||
DENOMINATOR
|
||||||||||||||||
Denominator
for basic earnings per share - weighted average shares
|
58,832 | 55,304 | 58,373 | 51,214 | ||||||||||||
Effect
of convertible operating partnership units
|
21,206 | 20,451 | 21,269 | 20,406 | ||||||||||||
Denominator
for diluted earnings per share
|
80,038 | 75,755 | 79,642 | 71,620 | ||||||||||||
Earnings
per common share from continuing operations – basic and
diluted
|
$ | .02 | $ | .04 | $ | .08 | $ | .14 | ||||||||
Earnings
per common share from discontinued operations – basic and
diluted
|
.00 | .00 | .00 | .00 | ||||||||||||
NET
INCOME PER COMMON SHARE – BASIC AND DILUTED
|
$ | .02 | $ | .04 | $ | .08 | $ | .14 |
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31, 2009
|
Multi-Family
Residential
|
Commercial-Office
|
Commercial-Medical
|
Commercial-Industrial
|
Commercial-Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 19,394 | $ | 20,793 | $ | 13,346 | $ | 3,429 | $ | 3,972 | $ | 60,934 | ||||||||||||
Real
estate expenses
|
9,406 | 9,548 | 4,435 | 885 | 1,625 | 25,899 | ||||||||||||||||||
Net
operating income
|
$ | 9,988 | $ | 11,245 | $ | 8,911 | $ | 2,544 | $ | 2,347 | 35,035 | |||||||||||||
Interest
|
(17,341 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(14,550 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(1,336 | ) | ||||||||||||||||||||||
Other
expenses
|
(313 | ) | ||||||||||||||||||||||
Other
income
|
152 | |||||||||||||||||||||||
Income
before gain on sale of other investments and minority interest and
discontinued operations
|
$ | 1,647 |
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31, 2008
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 18,371 | $ | 20,621 | $ | 8,879 | $ | 3,028 | $ | 3,525 | $ | 54,424 | ||||||||||||
Real
estate expenses
|
8,614 | 8,853 | 2,259 | 710 | 1,131 | 21,567 | ||||||||||||||||||
Net
operating income
|
$ | 9,757 | $ | 11,768 | $ | 6,620 | $ | 2,318 | $ | 2,394 | 32,857 | |||||||||||||
Interest
|
(15,840 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(12,508 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(1,348 | ) | ||||||||||||||||||||||
Operating
expenses
|
(343 | ) | ||||||||||||||||||||||
Non-operating
income
|
1,023 | |||||||||||||||||||||||
Income
before minority interest and discontinued operations and (loss) gain on
sale of other investments
|
$ | 3,841 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31, 2009
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 57,397 | $ | 62,321 | $ | 39,172 | $ | 9,500 | $ | 10,963 | $ | 179,353 | ||||||||||||
Real
estate expenses
|
27,060 | 28,194 | 12,061 | 2,420 | 3,921 | 73,656 | ||||||||||||||||||
Net
operating income
|
$ | 30,337 | $ | 34,127 | $ | 27,111 | $ | 7,080 | $ | 7,042 | 105,697 | |||||||||||||
Interest
|
(51,307 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(42,276 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(3,906 | ) | ||||||||||||||||||||||
Other
expenses
|
(1,157 | ) | ||||||||||||||||||||||
Other
income
|
688 | |||||||||||||||||||||||
Income
before gain on sale of other investments and minority interest and
discontinued operations
|
$ | 7,739 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31, 2008
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 54,358 | $ | 61,826 | $ | 26,764 | $ | 8,718 | $ | 10,542 | $ | 162,208 | ||||||||||||
Real
estate expenses
|
25,574 | 26,289 | 6,575 | 1,836 | 3,220 | 63,494 | ||||||||||||||||||
Net
operating income
|
$ | 28,784 | $ | 35,537 | $ | 20,189 | $ | 6,882 | $ | 7,322 | 98,714 | |||||||||||||
Interest
|
(46,969 | ) | ||||||||||||||||||||||
Depreciation/amortization
|
(37,544 | ) | ||||||||||||||||||||||
Administrative,
advisory and trustee fees
|
(3,811 | ) | ||||||||||||||||||||||
Operating
expenses
|
(1,053 | ) | ||||||||||||||||||||||
Non-operating
income
|
2,089 | |||||||||||||||||||||||
Income
before minority interest and discontinued operations and (loss) gain on
sale of other investments
|
$ | 11,426 |
(in
thousands)
|
||||||||||||||||||||||||
As
of January 31, 2009
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Segment
Assets
|
||||||||||||||||||||||||
Property
owned
|
$ | 539,281 | $ | 569,627 | $ | 385,292 | $ | 106,584 | $ | 118,906 | $ | 1,719,690 | ||||||||||||
Less
accumulated depreciation/amortization
|
(112,487 | ) | (68,951 | ) | (39,526 | ) | (12,221 | ) | (18,308 | ) | (251,493 | ) | ||||||||||||
Total
property owned
|
$ | 426,794 | $ | 500,676 | $ | 345,766 | $ | 94,363 | $ | 100,598 | 1,468,197 | |||||||||||||
Cash
and cash equivalents
|
31,022 | |||||||||||||||||||||||
Marketable
securities
|
420 | |||||||||||||||||||||||
Receivables
and other assets
|
103,793 | |||||||||||||||||||||||
Development
in progress
|
0 | |||||||||||||||||||||||
Unimproved
land
|
5,695 | |||||||||||||||||||||||
Mortgage
loans receivable, net of allowance
|
161 | |||||||||||||||||||||||
Total
Assets
|
$ | 1,609,288 |
(in
thousands)
|
||||||||||||||||||||||||
As
of April 30, 2008
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Segment
assets
|
||||||||||||||||||||||||
Property
owned
|
$ | 510,697 | $ | 556,712 | $ | 359,986 | $ | 104,060 | $ | 116,804 | $ | 1,648,259 | ||||||||||||
Less
accumulated depreciation/amortization
|
(101,964 | ) | (58,095 | ) | (32,466 | ) | (10,520 | ) | (16,334 | ) | (219,379 | ) | ||||||||||||
Total
property owned
|
$ | 408,733 | $ | 498,617 | $ | 327,520 | $ | 93,540 | $ | 100,470 | 1,428,880 | |||||||||||||
Cash
and cash equivalents
|
53,481 | |||||||||||||||||||||||
Marketable
securities
|
420 | |||||||||||||||||||||||
Receivables
and other assets
|
107,947 | |||||||||||||||||||||||
Development
in progress
|
22,856 | |||||||||||||||||||||||
Unimproved
land
|
3,901 | |||||||||||||||||||||||
Mortgage
loans receivable,
net of allowance
|
541 | |||||||||||||||||||||||
Total
Assets
|
$ | 1,618,026 |
Three
Months
Ended
January
31
|
Nine
Months
Ended
January
31
|
|||||||
(in
thousands)
|
||||||||
2008
|
2008
|
|||||||
REVENUE
|
||||||||
Real
estate rentals
|
$ | 48 | $ | 178 | ||||
Tenant
reimbursements
|
0 | 2 | ||||||
TOTAL
REVENUE
|
48 | 180 | ||||||
EXPENSES
|
||||||||
Depreciation/amortization
related to real estate investments
|
13 | 42 | ||||||
Utilities
|
8 | 26 | ||||||
Maintenance
|
7 | 17 | ||||||
Real
estate taxes
|
6 | 24 | ||||||
Insurance
|
1 | 3 | ||||||
Property
management expenses
|
4 | 19 | ||||||
TOTAL
EXPENSES
|
39 | 131 | ||||||
Income
before minority interest
|
9 | 49 | ||||||
Minority
interest portion of operating partnership income
|
(3 | ) | (13 | ) | ||||
Discontinued
operations, net of minority interest
|
$ | 6 | $ | 36 |
(in
thousands)
|
||||||||||||||||
Acquisitions
and Development Projects Placed in Service
|
Land
|
Building
|
Intangible
Assets
|
Acquisition
Cost
|
||||||||||||
Multi-Family
Residential
|
||||||||||||||||
33-unit
Minot Westridge Apartments – Minot, ND
|
$ | 67 | $ | 1,887 | $ | 0 | $ | 1,954 | ||||||||
12-unit
Minot Fairmont Apartments – Minot, ND
|
28 | 337 | 0 | 365 | ||||||||||||
4-unit
Minot 4th
Street Apartments – Minot, ND
|
15 | 74 | 0 | 89 | ||||||||||||
3-unit
Minot 11th
Street Apartments – Minot, ND
|
11 | 53 | 0 | 64 | ||||||||||||
36-unit
Evergreen Apartments – Isanti, MN
|
380 | 2,720 | 0 | 3,100 | ||||||||||||
10-unit
401 S. Main Apartments – Minot, ND3
|
0 | 760 | 0 | 760 | ||||||||||||
71-unit
IRET Corporate Plaza Apartments – Minot, ND4
|
0 | 9,010 | 0 | 9,010 | ||||||||||||
501 | 14,841 | 0 | 15,342 | |||||||||||||
Commercial
Property - Office
|
||||||||||||||||
22,500
sq. ft. Bismarck 715 E. Broadway – Bismarck, ND
|
389 | 1,267 | 255 | 1,911 | ||||||||||||
54,335
sq. ft. IRET Corporate Plaza – Minot, ND4
|
0 | 3,333 | 0 | 3,333 | ||||||||||||
389 | 4,600 | 255 | 5,244 | |||||||||||||
Commercial
Property - Medical
|
||||||||||||||||
56,239
sq. ft. 2828 Chicago Avenue – Minneapolis, MN1
|
0 | 5,052 | 0 | 5,052 | ||||||||||||
31,643
sq. ft. Southdale Medical Expansion (6545 France) – Edina,
MN2
|
0 | 1,378 | 0 | 1,378 | ||||||||||||
0 | 6,430 | 0 | 6,430 | |||||||||||||
Commercial
Property - Industrial
|
||||||||||||||||
69,984
sq. ft. Minnetonka 13600 Cty Rd 62 – Minnetonka, MN
|
527 | 2,460 | 1,013 | 4,000 | ||||||||||||
527 | 2,460 | 1,013 | 4,000 | |||||||||||||
Unimproved
Land
|
||||||||||||||||
Bismarck
2130 S. 12th
Street – Bismarck, ND
|
576 | 0 | 0 | 576 | ||||||||||||
Bismarck
700 E. Main – Bismarck ND
|
314 | 0 | 0 | 314 | ||||||||||||
890 | 0 | 0 | 890 | |||||||||||||
Total
Property Acquisitions
|
$ | 2,307 | $ | 28,331 | $ | 1,268 | $ | 31,906 |
(1)
|
Development
property placed in service September 16, 2008. Approximately $800,000 of
this cost was incurred in the three months ended January 31, 2009.
Additional costs incurred in fiscal years 2008 and 2007 totaled $7.8
million.
|
(2)
|
Development
property placed in service September 17, 2008. Approximately $364,000 of
this cost was incurred in the three months ended January 31, 2009.
Additional costs incurred in fiscal year 2008 totaled $5.4
million.
|
(3)
|
Development
property placed in service November 10, 2008. Additional costs incurred in
fiscal year 2008 totaled approximately
$14,000.
|
(4)
|
Development
property placed in service January 19, 2009. Additional costs incurred in
fiscal years 2008 and 2007 totaled $8.6
million.
|
Nine
Months Ended January 31, 2009
|
(in
thousands)
|
|||
2009
(remainder)
|
$ | 6,982 | ||
2010
|
151,680 | |||
2011
|
103,713 | |||
2012
|
110,633 | |||
2013
|
52,384 | |||
Thereafter
|
642,735 | |||
Total
payments
|
$ | 1,068,127 |
|
•
|
66
office properties containing approximately 5.0 million square feet of
leasable space and having a total real estate investment amount net of
accumulated depreciation of $500.7
million;
|
|
•
|
49
medical properties (including senior housing) containing approximately 2.3
million square feet of leasable space and having a total real estate
investment amount net of accumulated depreciation of $345.8
million;
|
|
•
|
18
industrial properties containing approximately 2.9 million square feet of
leasable space and having a total real estate investment amount net of
accumulated depreciation of $94.3 million;
and
|
|
•
|
33
retail properties containing approximately 1.5 million square feet of
leasable space and having a total real estate investment amount net of
accumulated depreciation of $100.6
million.
|
(in
thousands)
|
||||||||
Increase
in Total Revenue
Three
Months
ended
January 31, 2009
|
Increase
in Total Revenue
Nine
Months
ended
January 31, 2009
|
|||||||
Rent
in Fiscal 2009 from 24 properties acquired in Fiscal 2008 in excess of
that received in Fiscal 2008 from the same 24 properties
|
$ | 4,258 | $ | 13,841 | ||||
Rent
from 8 properties acquired in Fiscal 2009
|
704 | 1,166 | ||||||
Increase
in rental income on stabilized properties due to a net increase in rental
receipts and tenant reimbursement
|
1,548 | 2,138 | ||||||
Net
increase in total revenue
|
$ | 6,510 | $ | 17,145 |
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31, 2009
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 19,394 | $ | 20,793 | $ | 13,346 | $ | 3,429 | $ | 3,972 | $ | 60,934 | ||||||||||||
Real
estate expenses
|
||||||||||||||||||||||||
Utilities
|
2,166 | 1,881 | 710 | 79 | 125 | 4,961 | ||||||||||||||||||
Maintenance
|
2,603 | 3,035 | 1,138 | 229 | 667 | 7,672 | ||||||||||||||||||
Real
estate taxes
|
2,021 | 3,447 | 1,103 | 419 | 559 | 7,549 | ||||||||||||||||||
Insurance
|
317 | 245 | 84 | 43 | 45 | 734 | ||||||||||||||||||
Property
management
|
2,299 | 940 | 1,400 | 115 | 229 | 4,983 | ||||||||||||||||||
Total
expenses
|
$ | 9,406 | $ | 9,548 | $ | 4,435 | $ | 885 | $ | 1,625 | $ | 25,899 | ||||||||||||
Net
operating income
|
$ | 9,988 | $ | 11,245 | $ | 8,911 | $ | 2,544 | $ | 2,347 | $ | 35,035 | ||||||||||||
Stabilized
net operating income
|
$ | 9,522 | $ | 10,745 | $ | 6,487 | $ | 1,893 | $ | 2,347 | $ | 30,994 | ||||||||||||
Non-stabilized
net operating income
|
466 | 500 | 2,424 | 651 | 0 | 4,041 | ||||||||||||||||||
Total
net operating income
|
$ | 9,988 | $ | 11,245 | $ | 8,911 | $ | 2,544 | $ | 2,347 | $ | 35,035 |
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31, 2008
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 18,371 | $ | 20,621 | $ | 8,879 | $ | 3,028 | $ | 3,525 | $ | 54,424 | ||||||||||||
Real
estate expenses
|
||||||||||||||||||||||||
Utilities
|
1,828 | 1,711 | 487 | 53 | 105 | 4,184 | ||||||||||||||||||
Maintenance
|
2,302 | 2,700 | 687 | 190 | 302 | 6,181 | ||||||||||||||||||
Real
estate taxes
|
1,925 | 3,247 | 671 | 333 | 567 | 6,743 | ||||||||||||||||||
Insurance
|
291 | 226 | 74 | 35 | 43 | 669 | ||||||||||||||||||
Property
management
|
2,268 | 969 | 340 | 99 | 114 | 3,790 | ||||||||||||||||||
Total
expenses
|
$ | 8,614 | $ | 8,853 | $ | 2,259 | $ | 710 | $ | 1,131 | $ | 21,567 | ||||||||||||
Net
operating income
|
$ | 9,757 | $ | 11,768 | $ | 6,620 | $ | 2,318 | $ | 2,394 | $ | 32,857 | ||||||||||||
Stabilized
net operating income
|
$ | 9,494 | $ | 11,668 | $ | 6,555 | $ | 1,904 | $ | 2,394 | $ | 32,015 | ||||||||||||
Non-stabilized
net operating income
|
263 | 100 | 65 | 414 | 0 | 842 | ||||||||||||||||||
Total
net operating income
|
$ | 9,757 | $ | 11,768 | $ | 6,620 | $ | 2,318 | $ | 2,394 | $ | 32,857 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31, 2009
|
Multi-Family
Residential
|
Commercial-Office
|
Commercial-Medical
|
Commercial-Industrial
|
Commercial-Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 57,397 | $ | 62,321 | $ | 39,172 | $ | 9,500 | $ | 10,963 | $ | 179,353 | ||||||||||||
Real
estate expenses
|
||||||||||||||||||||||||
Utilities
|
5,590 | 5,867 | 2,129 | 107 | 309 | 14,002 | ||||||||||||||||||
Maintenance
|
7,861 | 8,573 | 3,129 | 523 | 1,170 | 21,256 | ||||||||||||||||||
Real
estate taxes
|
5,894 | 10,233 | 3,308 | 1,336 | 1,635 | 22,406 | ||||||||||||||||||
Insurance
|
949 | 746 | 280 | 127 | 136 | 2,238 | ||||||||||||||||||
Property
management
|
6,766 | 2,775 | 3,215 | 327 | 671 | 13,754 | ||||||||||||||||||
Total
expenses
|
$ | 27,060 | $ | 28,194 | $ | 12,061 | $ | 2,420 | $ | 3,921 | $ | 73,656 | ||||||||||||
Net
operating income
|
$ | 30,337 | $ | 34,127 | $ | 27,111 | $ | 7,080 | $ | 7,042 | $ | 105,697 | ||||||||||||
Stabilized
net operating income
|
$ | 28,947 | $ | 32,713 | $ | 19,821 | $ | 5,216 | $ | 7,042 | $ | 93,739 | ||||||||||||
Non-stabilized
net operating income
|
1,390 | 1,414 | 7,290 | 1,864 | 0 | 11,958 | ||||||||||||||||||
Total
net operating income
|
$ | 30,337 | $ | 34,127 | $ | 27,111 | $ | 7,080 | $ | 7,042 | $ | 105,697 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31, 2008
|
Multi-Family
Residential
|
Commercial-
Office
|
Commercial-
Medical
|
Commercial-
Industrial
|
Commercial-
Retail
|
Total
|
||||||||||||||||||
Real
estate revenue
|
$ | 54,358 | $ | 61,826 | $ | 26,764 | $ | 8,718 | $ | 10,542 | $ | 162,208 | ||||||||||||
Real
estate expenses
|
||||||||||||||||||||||||
Utilities
|
4,974 | 5,598 | 1,474 | 103 | 279 | 12,428 | ||||||||||||||||||
Maintenance
|
7,312 | 7,783 | 1,873 | 400 | 840 | 18,208 | ||||||||||||||||||
Real
estate taxes
|
5,703 | 9,387 | 1,980 | 972 | 1,593 | 19,635 | ||||||||||||||||||
Insurance
|
868 | 671 | 160 | 99 | 127 | 1,925 | ||||||||||||||||||
Property
management
|
6,717 | 2,850 | 1,088 | 262 | 381 | 11,298 | ||||||||||||||||||
Total
expenses
|
$ | 25,574 | $ | 26,289 | $ | 6,575 | $ | 1,836 | $ | 3,220 | $ | 63,494 | ||||||||||||
Net
operating income
|
$ | 28,784 | $ | 35,537 | $ | 20,189 | $ | 6,882 | $ | 7,322 | $ | 98,714 | ||||||||||||
Stabilized
net operating income
|
$ | 28,219 | $ | 35,401 | $ | 20,001 | $ | 5,860 | $ | 7,322 | $ | 96,803 | ||||||||||||
Non-stabilized
net operating income
|
565 | 136 | 188 | 1,022 | 0 | 1,911 | ||||||||||||||||||
Total
net operating income
|
$ | 28,784 | $ | 35,537 | $ | 20,189 | $ | 6,882 | $ | 7,322 | $ | 98,714 |
•
|
Economic
Occupancy. Economic
occupancy represents actual rental revenues recognized for the period
indicated as a percentage of scheduled rental revenues for the period.
Percentage rents, tenant concessions, straightline adjustments and expense
reimbursements are not considered in computing either actual revenues or
scheduled rent revenues. Economic occupancy rates on a
stabilized property and all property basis for the three months and nine
months periods ended January 31, 2009, compared to the three months and
nine months periods ended, are shown
below:
|
Stabilized
Properties
|
All
Properties
|
|||||||||||||||
Three
Months Ended January 31,
|
Three
Months Ended January 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Multi-Family
Residential
|
94.5 | % | 93.9 | % | 94.2 | % | 93.1 | % | ||||||||
Commercial
Office
|
88.6 | % | 91.3 | % | 88.8 | % | 91.3 | % | ||||||||
Commercial
Medical
|
95.5 | % | 95.3 | % | 95.0 | % | 95.4 | % | ||||||||
Commercial
Industrial
|
98.9 | % | 94.9 | % | 99.1 | % | 94.3 | % | ||||||||
Commercial
Retail
|
87.4 | % | 87.4 | % | 87.4 | % | 87.4 | % |
Stabilized
Properties
|
All
Properties
|
|||||||||||||||
Nine
Months Ended January 31,
|
Nine
Months Ended January 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Multi-Family
Residential
|
94.1 | % | 93.4 | % | 93.8 | % | 92.9 | % | ||||||||
Commercial
Office
|
88.7 | % | 92.6 | % | 88.9 | % | 92.5 | % | ||||||||
Commercial
Medical
|
95.7 | % | 95.6 | % | 95.7 | % | 95.7 | % | ||||||||
Commercial
Industrial
|
97.1 | % | 97.2 | % | 97.7 | % | 96.5 | % | ||||||||
Commercial
Retail
|
87.6 | % | 87.1 | % | 87.6 | % | 87.1 | % |
•
|
Concessions. Our overall
level of tenant concessions increased in the three months and nine months
ended January 31, 2009 compared to the year-earlier period. To
maintain or increase physical occupancy levels at our properties, we may
offer tenant incentives, generally in the form of lower or abated rents,
which results in decreased revenues and income from operations at our
properties. Rent concessions offered during the three months
ended January 31, 2009 will lower, over the lives of the respective
leases, our operating revenues by approximately $888,000, as compared to
an approximately $549,000 reduction, over the lives of the respective
leases, in operating revenues attributable to rent concessions offered in
the three months ended January 31, 2008. Rent concessions
offered during the nine months ended January 31, 2009 will lower, over the
lives of the respective leases, our operating revenues by approximately
$2.6 million, as compared to an approximately $2.3 million reduction, over
the lives of the respective leases in operating revenues attributable to
rent concessions offered in the nine months ended January 31,
2008.
|
(in
thousands)
|
||||||||||||
Three
Months Ended January 31,
|
||||||||||||
2009
|
2008
|
Change
|
||||||||||
Multi-Family
Residential
|
$ | 446 | $ | 475 | (29 | ) | ||||||
Commercial
Office
|
$ | 377 | $ | 66 | 311 | |||||||
Commercial
Medical
|
$ | 3 | $ | 0 | 3 | |||||||
Commercial
Industrial
|
$ | 59 | $ | 0 | 59 | |||||||
Commercial
Retail
|
$ | 3 | $ | 8 | (5 | ) | ||||||
Total
|
$ | 888 | $ | 549 | 339 |
(in
thousands)
|
||||||||||||
Nine
Months Ended January 31,
|
||||||||||||
2009
|
2008
|
Change
|
||||||||||
Multi-Family
Residential
|
$ | 1,619 | $ | 1,771 | (152 | ) | ||||||
Commercial
Office
|
$ | 813 | $ | 508 | 305 | |||||||
Commercial
Medical
|
$ | 24 | $ | 4 | 20 | |||||||
Commercial
Industrial
|
$ | 157 | $ | 0 | 157 | |||||||
Commercial
Retail
|
$ | 34 | $ | 17 | 17 | |||||||
Total
|
$ | 2,647 | $ | 2,300 | 347 |
•
|
Increased
Maintenance Expense. Maintenance
expenses totaled $7.7 million and $21.3 million, respectively, for the
three and nine months ended January 31, 2009, compared to $6.2 million and
$18.2 million for the three and nine months ended January 31,
2008. Maintenance expenses at properties newly acquired in
fiscal years 2009 and 2008 added $536,000 to the maintenance expenses
category, while maintenance expenses at existing (“stabilized”) properties
increased by $955,000, resulting in an increase in maintenance expenses of
$1.5 million, or 24.1% for the three months ended January 31, 2009,
compared to the corresponding period in fiscal year 2008. For
the nine months ended January 31, 2009, maintenance costs at properties
newly acquired in fiscal years 2009 and 2008 added $1.3 million to the
maintenance expenses category, and maintenance expenses at stabilized
properties increased by $1.7 million, resulting in an increase of $3.0
million, or 16.7%, in maintenance costs, compared to the nine months ended
January 31, 2008. The increase in maintenance costs at our
stabilized properties is due to an increase in costs for snow removal
after record snowfall in the midwest and to a lesser degree costs to
complete general recurring maintenance and repairs. Under the terms of
most of our commercial leases, the full cost of maintenance is paid by the
tenant as additional rent. For our noncommercial real estate properties,
any increase in our maintenance costs must be collected from tenants in
the form of general rent
increases.
|
|
Maintenance
expenses by reportable segment for the three months and nine months ended
January 31, 2009 and 2008 are as
follows:
|
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 2,603 | $ | 3,035 | $ | 1,138 | $ | 229 | $ | 667 | $ | 7,672 | ||||||||||||
2008
|
$ | 2,302 | $ | 2,700 | $ | 687 | $ | 190 | $ | 302 | $ | 6,181 | ||||||||||||
Change
|
$ | 301 | $ | 335 | $ | 451 | $ | 39 | $ | 365 | $ | 1,491 | ||||||||||||
%
change
|
13.1 | % | 12.4 | % | 65.6 | % | 20.5 | % | 120.9 | % | 24.1 | % | ||||||||||||
Stabilized
|
$ | 235 | $ | 264 | $ | 58 | $ | 33 | $ | 365 | $ | 955 | ||||||||||||
Non-stabilized
|
$ | 66 | $ | 71 | $ | 393 | $ | 6 | $ | 0 | $ | 536 | ||||||||||||
Change
|
$ | 301 | $ | 335 | $ | 451 | $ | 39 | $ | 365 | $ | 1,491 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 7,861 | $ | 8,573 | $ | 3,129 | $ | 523 | $ | 1,170 | $ | 21,256 | ||||||||||||
2008
|
$ | 7,312 | $ | 7,783 | $ | 1,873 | $ | 400 | $ | 840 | $ | 18,208 | ||||||||||||
Change
|
$ | 549 | $ | 790 | $ | 1,256 | $ | 123 | $ | 330 | $ | 3,048 | ||||||||||||
%
change
|
7.5 | % | 10.2 | % | 67.1 | % | 30.8 | % | 39.3 | % | 16.7 | % | ||||||||||||
Stabilized
|
$ | 455 | $ | 609 | $ | 238 | $ | 91 | $ | 330 | $ | 1,723 | ||||||||||||
Non-stabilized
|
$ | 94 | $ | 181 | $ | 1,018 | $ | 32 | $ | 0 | $ | 1,325 | ||||||||||||
Change
|
$ | 549 | $ | 790 | $ | 1,256 | $ | 123 | $ | 330 | $ | 3,048 |
•
|
Increased
Utility Expense. Utility expense
totaled $5.0 million and $14.0 million, respectively, for the three and
nine months ended January 31, 2009, compared to $4.2 million and $12.4
million for the three and nine months ended January 31, 2008, increases
of, respectively, 18.6% and 12.7% over the year-earlier
periods. Utility expenses at properties newly acquired in
fiscal years 2009 and 2008 added $320,000 to the utility expenses
category, while utility expenses at existing properties increased by
$457,000, resulting in an increase of $777,000 or 18.6% for the three
months ended January 31, 2009. For
the
|
|
nine
months ended January 31, 2009, utility expenses at properties newly
acquired added $744,000 to the utility expenses category, while utility
expenses at existing properties increased by $830,000, resulting in an
increase in utility expenses of $1.6 million or 12.7%. The
increases in utility costs at our stabilized properties are due primarily
to serve winter weather conditions and significant snowfall in a majority
of our markets in December and January, leading to sharply higher snow
removal and heating costs, and to an increased heating costs for
unseasonably cold temperatures during the quarter ended January 31, 2009
and to a lesser degree increased utility rates from higher fuel
costs.
|
|
Utility
expenses by reportable segment for the three months and nine months ended
January 31, 2009 and 2008 are as
follows:
|
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 2,166 | $ | 1,881 | $ | 710 | $ | 79 | $ | 125 | $ | 4,961 | ||||||||||||
2008
|
$ | 1,828 | $ | 1,711 | $ | 487 | $ | 53 | $ | 105 | $ | 4,184 | ||||||||||||
Change
|
$ | 338 | $ | 170 | $ | 223 | $ | 26 | $ | 20 | $ | 777 | ||||||||||||
%
change
|
18.5 | % | 9.9 | % | 45.8 | % | 49.1 | % | 19.0 | % | 18.6 | % | ||||||||||||
Stabilized
|
$ | 284 | $ | 154 | $ | (9 | ) | $ | 9 | $ | 19 | $ | 457 | |||||||||||
Non-stabilized
|
$ | 54 | $ | 16 | $ | 232 | $ | 17 | $ | 1 | $ | 320 | ||||||||||||
Change
|
$ | 338 | $ | 170 | $ | 223 | $ | 26 | $ | 20 | $ | 777 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 5,590 | $ | 5,867 | $ | 2,129 | $ | 107 | $ | 309 | $ | 14,002 | ||||||||||||
2008
|
$ | 4,974 | $ | 5,598 | $ | 1,474 | $ | 103 | $ | 279 | $ | 12,428 | ||||||||||||
Change
|
$ | 616 | $ | 269 | $ | 655 | $ | 4 | $ | 30 | $ | 1,574 | ||||||||||||
%
change
|
12.4 | % | 4.8 | % | 44.4 | % | 3.9 | % | 10.8 | % | 12.7 | % | ||||||||||||
Stabilized
|
$ | 530 | $ | 197 | $ | 60 | $ | 13 | $ | 30 | $ | 830 | ||||||||||||
Non-stabilized
|
$ | 86 | $ | 72 | $ | 595 | $ | (9 | ) | $ | 0 | $ | 744 | |||||||||||
Change
|
$ | 616 | $ | 269 | $ | 655 | $ | 4 | $ | 30 | $ | 1,574 |
•
|
Increased
Real Estate Tax Expense. Real estate taxes
on properties newly acquired in fiscal years 2009 and 2008 added $538,000
and $1.8 million, respectively, to real estate tax expense in the three
months and nine months ended January 31, 2009, compared to the
year-earlier periods. Real estate taxes on stabilized
properties increased by $268,000 and $987,000, respectively, in the three
and nine months ended January 31, 2009, compared to the three and nine
months ended January 31, 2008. The increase in real estate
taxes was primarily due to higher value assessments or increased tax
levies on our stabilized
properties.
|
|
Real
estate tax expense by reportable segment for the three months and nine
months ended January 31, 2009 and 2008 is as
follows:
|
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 2,021 | $ | 3,447 | $ | 1,103 | $ | 419 | $ | 559 | $ | 7,549 | ||||||||||||
2008
|
$ | 1,925 | $ | 3,247 | $ | 671 | $ | 333 | $ | 567 | $ | 6,743 | ||||||||||||
Change
|
$ | 96 | $ | 200 | $ | 432 | $ | 86 | $ | (8 | ) | $ | 806 | |||||||||||
%
change
|
5.0 | % | 6.2 | % | 64.4 | % | 25.8 | % | (1.4 | %) | 12.0 | % | ||||||||||||
Stabilized
|
$ | 25 | $ | 167 | $ | 60 | $ | 24 | $ | (8 | ) | $ | 268 | |||||||||||
Non-stabilized
|
$ | 71 | $ | 33 | $ | 372 | $ | 62 | $ | 0 | $ | 538 | ||||||||||||
Change
|
$ | 96 | $ | 200 | $ | 432 | $ | 86 | $ | (8 | ) | $ | 806 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 5,894 | $ | 10,233 | $ | 3,308 | $ | 1,336 | $ | 1,635 | $ | 22,406 | ||||||||||||
2008
|
$ | 5,703 | $ | 9,387 | $ | 1,980 | $ | 972 | $ | 1,593 | $ | 19,635 | ||||||||||||
Change
|
$ | 191 | $ | 846 | $ | 1,328 | $ | 364 | $ | 42 | $ | 2,771 | ||||||||||||
%
change
|
3.3 | % | 9.0 | % | 67.1 | % | 37.4 | % | 2.6 | % | 14.1 | % | ||||||||||||
Stabilized
|
$ | 20 | $ | 660 | $ | 185 | $ | 80 | $ | 42 | $ | 987 | ||||||||||||
Non-stabilized
|
$ | 171 | $ | 186 | $ | 1,143 | $ | 284 | $ | 0 | $ | 1,784 | ||||||||||||
Change
|
$ | 191 | $ | 846 | $ | 1,328 | $ | 364 | $ | 42 | $ | 2,771 |
•
|
Increased
Insurance Expense. Insurance expense
totaled $734,000 and $2.2 million, respectively, for the three and nine
months ended January 31, 2009, compared to $669,000 and $1.9 million for
the three and nine months ended January 31, 2008. Insurance
expenses at properties newly acquired in fiscal years 2009 and 2008 added
$28,000 to the insurance expense category, while insurance expense at
existing properties increased by $37,000, resulting in an increase in
insurance expenses of $65,000 in the three months ended January 31, 2009,
a 9.7% increase over insurance expenses in the three months ended January
31, 2008. For the nine months ended January 31, 2009, insurance
expenses at properties newly acquired in fiscal years 2009 and 2008 added
$134,000 to the insurance expenses category, while insurance expenses at
existing properties increased by $179,000, resulting in an increase of
$313,000 in insurance expenses, a 16.3% increase over insurance expenses
in the nine months ended January 31, 2008. The increase in insurance
expense at stabilized properties is due to an increase in
premiums.
|
|
Insurance
expense by reportable segment for the three months and nine months ended
January 31, 2009 and 2008 is as
follows:
|
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 317 | $ | 245 | $ | 84 | $ | 43 | $ | 45 | $ | 734 | ||||||||||||
2008
|
$ | 291 | $ | 226 | $ | 74 | $ | 35 | $ | 43 | $ | 669 | ||||||||||||
Change
|
$ | 26 | $ | 19 | $ | 10 | $ | 8 | $ | 2 | $ | 65 | ||||||||||||
%
change
|
8.9 | % | 8.4 | % | 13.5 | % | 22.9 | % | 4.7 | % | 9.7 | % | ||||||||||||
Stabilized
|
$ | 19 | $ | 16 | $ | (2 | ) | $ | 2 | $ | 2 | $ | 37 | |||||||||||
Non-stabilized
|
$ | 7 | $ | 3 | $ | 12 | $ | 6 | $ | 0 | $ | 28 | ||||||||||||
Change
|
$ | 26 | $ | 19 | $ | 10 | $ | 8 | $ | 2 | $ | 65 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 949 | $ | 746 | $ | 280 | $ | 127 | $ | 136 | $ | 2,238 | ||||||||||||
2008
|
$ | 868 | $ | 671 | $ | 160 | $ | 99 | $ | 127 | $ | 1,925 | ||||||||||||
Change
|
$ | 81 | $ | 75 | $ | 120 | $ | 28 | $ | 9 | $ | 313 | ||||||||||||
%
change
|
9.3 | % | 11.2 | % | 75.0 | % | 28.3 | % | 7.1 | % | 16.3 | % | ||||||||||||
Stabilized
|
$ | 57 | $ | 54 | $ | 54 | $ | 5 | $ | 9 | $ | 179 | ||||||||||||
Non-stabilized
|
$ | 24 | $ | 21 | $ | 66 | $ | 23 | $ | 0 | $ | 134 | ||||||||||||
Change
|
$ | 81 | $ | 75 | $ | 120 | $ | 28 | $ | 9 | $ | 313 |
•
|
Increased
Property Management Expense. Property
management expense totaled $5.0 million and $13.8 million, respectively,
for the three and nine months ended January 31, 2009, compared to $3.8
million and $11.3 million for the three and nine months ended January 31,
2008. Property management expenses at properties newly acquired
in fiscal years 2009 and 2008 added $340,000 and $973,000, respectively,
to the property management expenses category in the three and nine months
ended January 31, 2009. Property management expenses at stabilized
properties increased by $853,000 and $1.5 million for the three and nine
months ended January 31, 2009 compared to the three and nine months ended
January 31, 2008. The increase
in
|
|
property
management expense at stabilized properties is primarily due to an
increase in bad debt provision in our commercial medical segment, as a
result of write-offs at our Fox River and Stevens Point projects,
discussed above.
|
|
Property
management expense by reportable segment for the three months and nine
months ended January 31, 2009 and 2008 is as
follows:
|
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 2,299 | $ | 940 | $ | 1,400 | $ | 115 | $ | 229 | $ | 4,983 | ||||||||||||
2008
|
$ | 2,268 | $ | 969 | $ | 340 | $ | 99 | $ | 114 | $ | 3,790 | ||||||||||||
Change
|
$ | 31 | $ | (29 | ) | $ | 1,060 | $ | 16 | $ | 115 | $ | 1,193 | |||||||||||
%
change
|
1.4 | % | (3.0 | %) | 311.8 | % | 16.2 | % | 100.9 | % | 31.5 | % | ||||||||||||
Stabilized
|
$ | (38 | ) | $ | (43 | ) | $ | 817 | $ | 2 | $ | 115 | $ | 853 | ||||||||||
Non-stabilized
|
$ | 69 | $ | 14 | $ | 243 | $ | 14 | $ | 0 | $ | 340 | ||||||||||||
Change
|
$ | 31 | $ | (29 | ) | $ | 1,060 | $ | 16 | $ | 115 | $ | 1,193 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 6,766 | $ | 2,775 | $ | 3,215 | $ | 327 | $ | 671 | $ | 13,754 | ||||||||||||
2008
|
$ | 6,717 | $ | 2,850 | $ | 1,088 | $ | 262 | $ | 381 | $ | 11,298 | ||||||||||||
Change
|
$ | 49 | $ | (75 | ) | $ | 2,127 | $ | 65 | $ | 290 | $ | 2,456 | |||||||||||
%
change
|
0.7 | % | (2.6 | %) | 195.5 | % | 24.8 | % | 76.1 | % | 21.7 | % | ||||||||||||
Stabilized
|
$ | (105 | ) | $ | (122 | ) | $ | 1,415 | $ | 5 | $ | 290 | $ | 1,483 | ||||||||||
Non-stabilized
|
$ | 154 | $ | 47 | $ | 712 | $ | 60 | $ | 0 | $ | 973 | ||||||||||||
Change
|
$ | 49 | $ | (75 | ) | $ | 2,127 | $ | 65 | $ | 290 | $ | 2,456 |
•
|
Increased
Interest
Expense. Our
mortgage interest expense increased approximately $1.5 million, or 9.5%,
to approximately $17.1 million during the third quarter of fiscal year
2009, compared to $15.6 million in the third quarter of fiscal year
2008. Mortgage interest expense increased approximately $4.8
million, or 10.5%, to approximately $51.1 million during the nine months
ended January 31, 2009, compared to $46.3 million during the nine months
ended January 31, 2008. The increase in mortgage interest expense is due
to properties newly acquired in fiscal years 2009 and 2008. Our overall
weighted average interest rate on all outstanding mortgage debt was 6.34%
as of January 31, 2009 and 6.44% as of January 31, 2008. Our
mortgage debt on January 31, 2009 increased approximately $4.3 million, or
0.4% from April 30, 2008.
|
|
Mortgage
interest expense by reportable segment for the three months and nine
months ended January 31, 2009 and 2008 is as
follows:
|
(in
thousands)
|
||||||||||||||||||||||||
Three
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 4,982 | $ | 5,956 | $ | 4,247 | $ | 951 | $ | 984 | $ | 17,120 | ||||||||||||
2008
|
$ | 4,923 | $ | 5,823 | $ | 2,900 | $ | 925 | $ | 1,057 | $ | 15,628 | ||||||||||||
Change
|
$ | 59 | $ | 133 | $ | 1,347 | $ | 26 | $ | (73 | ) | $ | 1,492 | |||||||||||
%
change
|
1.2 | % | 2.3 | % | 46.4 | % | 2.8 | % | (6.9 | %) | 9.5 | % | ||||||||||||
Stabilized
|
$ | (109 | ) | $ | (52 | ) | $ | 270 | $ | (27 | ) | $ | (73 | ) | $ | 9 | ||||||||
Non-stabilized
|
$ | 168 | $ | 185 | $ | 1,077 | $ | 53 | $ | 0 | $ | 1,483 | ||||||||||||
Change
|
$ | 59 | $ | 133 | $ | 1,347 | $ | 26 | $ | (73 | ) | $ | 1,492 |
(in
thousands)
|
||||||||||||||||||||||||
Nine
Months Ended January 31,
|
Multi-Family
Residential
|
Commercial
Office
|
Commercial
Medical
|
Commercial
Industrial
|
Commercial
Retail
|
Total
|
||||||||||||||||||
2009
|
$ | 14,749 | $ | 17,803 | $ | 12,717 | $ | 2,841 | $ | 2,986 | $ | 51,096 | ||||||||||||
2008
|
$ | 14,702 | $ | 17,331 | $ | 8,546 | $ | 2,566 | $ | 3,113 | $ | 46,258 | ||||||||||||
Change
|
$ | 47 | $ | 472 | $ | 4,171 | $ | 275 | $ | (127 | ) | $ | 4,838 | |||||||||||
%
change
|
0.3 | % | 2.7 | % | 48.8 | % | 10.7 | % | (4.1 | %) | 10.5 | % | ||||||||||||
Stabilized
|
$ | (263 | ) | $ | (46 | ) | $ | 980 | $ | (90 | ) | $ | (127 | ) | $ | 454 | ||||||||
Non-stabilized
|
$ | 310 | $ | 518 | $ | 3,191 | $ | 365 | $ | 0 | $ | 4,384 | ||||||||||||
Change
|
$ | 47 | $ | 472 | $ | 4,171 | $ | 275 | $ | (127 | ) | $ | 4,838 |
|
In
addition to IRET’s mortgage interest, the Company incurs interest expense
for lines of credit, amortization of loan costs, security deposits, and
special assessments offset by capitalized construction
interest. For the three months ended January 31, 2009 and 2008
these amounts were $221,000 and $212,000, respectively, for a total
Interest Expense for the three months ended January 31, 2009 of $17.3
million and $15.8 million, respectively. For the nine months
ended January 31, 2009 and 2008, these amounts were $211,000 and $711,000
respectively for a total Interest Expense for the nine months ended
January 31, 2009 of $51.3 million and $47.0 million
respectively.
|
•
|
Increased
Amortization Expense. In accordance
with SFAS No. 141, Business Combinations,
which establishes standards for valuing in-place leases in purchase
transactions, the Company allocates a portion of the purchase price paid
for properties to in-place lease intangible assets. The
amortization period of these intangible assets is the term of the
respective lease. Amortization expense related to in-place
leases totaled $2.9 million in the third quarter of fiscal year 2009,
compared to $2.3 million in the third quarter of fiscal year 2008. For the
nine months ended January 31, 2009, amortization expense related to
in-place leases totaled $8.2 million compared to $7.3 million for the nine
months ended January 31,
2008.
|
Lessee
|
%
of Total Commercial
Segments’
Minimum Rents
as
of January 31, 2009
|
|||
Affiliates
of Edgewood Vista
|
10.6 | % | ||
St.
Lukes Hospital of Duluth, Inc.
|
3.5 | % | ||
Fairview
Health
|
2.3 | % | ||
Applied
Underwriters
|
2.3 | % | ||
Best
Buy Co., Inc. (NYSE: BBY)
|
2.0 | % | ||
UGS
Corp.
|
1.6 | % | ||
HealthEast
Care System
|
1.6 | % | ||
Microsoft
(NASDAQ: MSFT)
|
1.5 | % | ||
Smurfit
- Stone Container (NASDAQ: SSCC)1
|
1.5 | % | ||
Arcadis
Corporate Services (NASDAQ: AFCAF)
|
1.4 | % | ||
All
Others
|
71.7 | % | ||
Total
Monthly Commercial Rent as of January 31, 2009
|
100.0 | % |
(1)
|
Smurfit
– Stone Container has filed bankruptcy under Chapter 11 of the Bankruptcy
Code. See page 18 for additional
information.
|
(in
thousands, except per share amounts)
|
||||||||||||||||||||||||
Three
Months Ended January 31,
|
2009
|
2008
|
||||||||||||||||||||||
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
|
$ | 1,378 | $ | 2,983 | ||||||||||||||||||||
Less
dividends to preferred shareholders
|
(593 | ) | (593 | ) | ||||||||||||||||||||
Net
income available to common shareholders
|
785 | 58,832 | $ | .02 | 2,390 | 55,304 | $ | .04 | ||||||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Minority
interest in earnings of Unitholders
|
284 | 21,206 | 858 | 20,451 | ||||||||||||||||||||
Depreciation
and amortization(1)
|
14,454 | 12,456 | ||||||||||||||||||||||
(Gains)/loss
on depreciable property sales
|
0 | (2 | ) | |||||||||||||||||||||
Funds
from operations applicable to common shares
and Units
|
$ | 15,523 | 80,038 | $ | .19 | $ | 15,702 | 75,755 | $ | .21 |
(in
thousands, except per share amounts)
|
||||||||||||||||||||||||
Nine
Months Ended January 31,
|
2009
|
2008
|
||||||||||||||||||||||
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
|
$ | 6,259 | $ | 8,800 | ||||||||||||||||||||
Less
dividends to preferred shareholders
|
(1,779 | ) | (1,779 | ) | ||||||||||||||||||||
Net
income available to common shareholders
|
4,480 | 58,373 | $ | .08 | 7,021 | 51,214 | $ | .14 | ||||||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Minority
interest in earnings of Unitholders
|
1,631 | 21,269 | 2,704 | 20,406 | ||||||||||||||||||||
Depreciation
and amortization(4)
|
41,935 | 37,393 | ||||||||||||||||||||||
(Gains)/loss
on depreciable property sales
|
(54 | ) | (4 | ) | ||||||||||||||||||||
Funds
from operations applicable to common shares
and Units
|
$ | 47,992 | 79,642 | $ | .60 | $ | 47,114 | 71,620 | $ | .66 |
(1)
|
Real
estate depreciation and amortization consists of the sum of
depreciation/amortization related to real estate investments and
amortization related to non-real estate investments from the Condensed
Consolidated Statements of Operations, totaling $14,550 and $12,508, and
depreciation/amortization from Discontinued Operations of $0 and $13, less
corporate-related depreciation and amortization on office equipment and
other assets of $96 and $65, for the three months ended January 31, 2009
and 2008, respectively.
|
(2)
|
UPREIT
Units of the Operating Partnership are exchangeable for common shares of
beneficial interest on a one-for-one
basis.
|
(3)
|
Net
income is calculated on a per share basis. FFO is calculated on a per
share and unit basis.
|
(4)
|
Real
estate depreciation and amortization consists of the sum of
depreciation/amortization related to real estate
investments and amortization related to non-real estate
investments from the Condensed Consolidated Statements of Operations,
totaling $42,276 and $37,544, and depreciation/amortization from
Discontinued Operations of $0 and $42, less corporate-related depreciation
and amortization on office equipment and other assets of $341 and $193,
for the nine months ended January 31, 2009 and 2008,
respectively.
|
Month
|
Fiscal
Year 2009
|
Fiscal
Year 2008
|
||||||
July
|
$ | .1685 | $ | .1665 | ||||
October
|
.1690 | .1670 | ||||||
January
|
.1695 | .1675 | ||||||
Total
|
$ | .5070 | $ | .5010 |
Future
Principal Payments (in
thousands)
|
||||||||||||||||||||||||||||
Long
Term Debt
|
Remaining
Fiscal
2009
|
Fiscal
2010
|
Fiscal
2011
|
Fiscal
2012
|
Fiscal
2013
|
Thereafter
|
Total
|
|||||||||||||||||||||
Fixed
Rate
|
$ | 6,871 | $ | 148,735 | $ | 103,243 | $ | 110,138 | $ | 47,287 | $ | 637,253 | $ | 1,053,527 | ||||||||||||||
Variable
Rate
|
111 | 2,945 | 470 | 495 | 5,097 | 5,482 | 14,600 | |||||||||||||||||||||
$ | 1,068,127 |
Future
Interest Payments (in
thousands)
|
||||||||||||||||||||||||||||
Long
Term Debt
|
Remaining
Fiscal
2009
|
Fiscal
2010
|
Fiscal
2011
|
Fiscal
2012
|
Fiscal
2013
|
Thereafter
|
Total
|
|||||||||||||||||||||
Fixed
Rate
|
$ | 17,958 | $ | 62,283 | $ | 53,710 | $ | 44,862 | $ | 39,867 | $ | 158,750 | $ | 377,430 | ||||||||||||||
Variable
Rate
|
20 | 696 | 633 | 608 | 496 | 2,351 | 4,804 | |||||||||||||||||||||
$ | 382,234 |
Exhibit
No.
|
Description
|
||
10 |
Material
Contracts
|
||
31.1 |
Certification
by Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
||
31.2 |
Certification
by Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
||
32 |
Certifications
of Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
/s/
Thomas A. Wentz, Sr.
|
Thomas
A. Wentz, Sr.
|
President
and Chief Executive Officer
|
/s/
Diane K. Bryantt
|
Diane
K. Bryantt
|
Senior
Vice President and Chief Financial
Officer
|