☑ | QUARTERLY 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)
|
(I.R.S. Employer Identification No.)
|
Yes ☑
|
No ☐
|
Yes ☑
|
No ☐
|
Large accelerated filer ☑
|
Accelerated filer ☐
|
|
Non-accelerated filer ☐
|
Smaller Reporting Company ☐
|
Yes ☐
|
No ☑
|
Page
|
|
Part I. Financial Information
|
|
3 | |
3 | |
4 | |
5 | |
6 | |
8 | |
29 | |
50 | |
51 | |
Part II. Other Information
|
|
52 | |
52 | |
52 | |
52 | |
53 | |
53 | |
53 | |
55 |
(in thousands, except share data)
|
||||||||
January 31, 2016
|
April 30, 2015
|
|||||||
ASSETS
|
||||||||
Real estate investments
|
||||||||
Property owned
|
$
|
1,801,019
|
$
|
1,546,367
|
||||
Less accumulated depreciation
|
(346,895
|
)
|
(313,308
|
)
|
||||
1,454,124
|
1,233,059
|
|||||||
Development in progress
|
78,341
|
153,994
|
||||||
Unimproved land
|
22,304
|
25,827
|
||||||
Total real estate investments
|
1,554,769
|
1,412,880
|
||||||
Assets held for sale
|
22,064
|
463,103
|
||||||
Cash and cash equivalents
|
47,117
|
48,970
|
||||||
Other investments
|
50
|
329
|
||||||
Receivable arising from straight-lining of rents, net of allowance of $766 and $718, respectively
|
16,778
|
15,617
|
||||||
Accounts receivable, net of allowance of $163 and $438, respectively
|
5,118
|
2,865
|
||||||
Real estate deposits
|
1,250
|
2,489
|
||||||
Prepaid and other assets
|
3,943
|
3,174
|
||||||
Intangible assets, net of accumulated amortization of $21,214 and $19,610, respectively
|
23,913
|
26,213
|
||||||
Tax, insurance, and other escrow
|
7,834
|
10,073
|
||||||
Property and equipment, net of accumulated depreciation of $1,116 and $1,464, respectively
|
1,442
|
1,542
|
||||||
Goodwill
|
1,715
|
1,718
|
||||||
Deferred charges and leasing costs, net of accumulated amortization of $9,078 and $8,077, respectively
|
9,816
|
8,864
|
||||||
TOTAL ASSETS
|
$
|
1,695,809
|
$
|
1,997,837
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
||||||||
LIABILITIES
|
||||||||
Liabilities held for sale
|
$
|
11,449
|
$
|
321,393
|
||||
Accounts payable and accrued expenses
|
48,778
|
56,399
|
||||||
Revolving line of credit
|
17,500
|
60,500
|
||||||
Mortgages payable
|
761,645
|
668,112
|
||||||
Construction debt and other
|
140,264
|
144,111
|
||||||
TOTAL LIABILITIES
|
979,636
|
1,250,515
|
||||||
COMMITMENTS AND CONTINGENCIES (NOTE 6)
|
||||||||
REDEEMABLE NONCONTROLLING INTERESTS – CONSOLIDATED REAL ESTATE ENTITIES
|
7,244
|
6,368
|
||||||
EQUITY
|
||||||||
Investors Real Estate Trust shareholders’ equity
|
||||||||
Series A Preferred Shares of Beneficial Interest (Cumulative redeemable preferred shares, no par value, 1,150,000 shares issued and outstanding at January 31, 2016 and April 30, 2015, aggregate liquidation preference of $28,750,000)
|
27,317
|
27,317
|
||||||
Series B Preferred Shares of Beneficial Interest (Cumulative redeemable preferred shares, no par value, 4,600,000 shares issued and outstanding at January 31, 2016 and April 30, 2015, aggregate liquidation preference of $115,000,000)
|
111,357
|
111,357
|
||||||
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 121,033,647 shares issued and outstanding at January 31, 2016, and 124,455,624 shares issued and outstanding at April 30, 2015)
|
924,658
|
951,868
|
||||||
Accumulated distributions in excess of net income
|
(434,388
|
)
|
(438,432
|
)
|
||||
Total Investors Real Estate Trust shareholders’ equity
|
628,944
|
652,110
|
||||||
Noncontrolling interests – Operating Partnership (13,863,575 units at January 31, 2016 and 13,999,725 units at April 30, 2015)
|
58,254
|
58,325
|
||||||
Noncontrolling interests – consolidated real estate entities
|
21,731
|
30,519
|
||||||
Total equity
|
708,929
|
740,954
|
||||||
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
$
|
1,695,809
|
$
|
1,997,837
|
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended
January 31
|
Nine Months Ended
January 31
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
REVENUE
|
||||||||||||||||
Real estate rentals
|
$
|
50,277
|
$
|
46,753
|
$
|
142,526
|
$
|
135,621
|
||||||||
Tenant reimbursement
|
4,492
|
5,223
|
13,466
|
15,122
|
||||||||||||
TRS senior housing revenue
|
1,003
|
963
|
3,006
|
2,599
|
||||||||||||
TOTAL REVENUE
|
55,772
|
52,939
|
158,998
|
153,342
|
||||||||||||
EXPENSES
|
||||||||||||||||
Depreciation/amortization related to real estate investments
|
14,789
|
12,627
|
42,522
|
37,700
|
||||||||||||
Utilities
|
3,427
|
3,564
|
9,757
|
9,533
|
||||||||||||
Maintenance
|
5,821
|
5,033
|
16,979
|
15,081
|
||||||||||||
Real estate taxes
|
5,029
|
5,284
|
14,948
|
15,052
|
||||||||||||
Insurance
|
1,214
|
1,215
|
3,558
|
3,745
|
||||||||||||
Property management expenses
|
4,676
|
3,825
|
13,182
|
10,970
|
||||||||||||
Other property expenses
|
169
|
197
|
344
|
753
|
||||||||||||
TRS senior housing expenses
|
912
|
825
|
2,493
|
2,243
|
||||||||||||
Administrative expenses
|
2,929
|
2,754
|
8,316
|
9,308
|
||||||||||||
Other expenses
|
86
|
488
|
1,714
|
1,678
|
||||||||||||
Amortization related to non-real estate investments
|
130
|
210
|
470
|
647
|
||||||||||||
Impairment of real estate investments
|
162
|
540
|
3,320
|
4,663
|
||||||||||||
TOTAL EXPENSES
|
39,344
|
36,562
|
117,603
|
111,373
|
||||||||||||
Operating income
|
16,428
|
16,377
|
41,395
|
41,969
|
||||||||||||
Interest expense
|
(10,540
|
)
|
(10,009
|
)
|
(29,867
|
)
|
(29,710
|
)
|
||||||||
Loss on extinguishment of debt
|
0
|
0
|
(106
|
)
|
0
|
|||||||||||
Interest income
|
566
|
561
|
1,687
|
1,681
|
||||||||||||
Other income
|
135
|
109
|
286
|
371
|
||||||||||||
Income before gain (loss) on sale of real estate and other investments and income from discontinued operations
|
6,589
|
7,038
|
13,395
|
14,311
|
||||||||||||
Gain (loss) on sale of real estate and other investments
|
1,446
|
951
|
1,271
|
(811
|
)
|
|||||||||||
Income from continuing operations
|
8,035
|
7,989
|
14,666
|
13,500
|
||||||||||||
Income from discontinued operations
|
35,408
|
1,162
|
50,181
|
1,322
|
||||||||||||
NET INCOME
|
43,443
|
9,151
|
64,847
|
14,822
|
||||||||||||
Net income attributable to noncontrolling interests – Operating Partnership
|
(4,227
|
)
|
(657
|
)
|
(5,940
|
)
|
(618
|
)
|
||||||||
Net loss (income) attributable to noncontrolling interests – consolidated real estate entities
|
581
|
(123
|
)
|
2,096
|
(870
|
)
|
||||||||||
Net income attributable to Investors Real Estate Trust
|
39,797
|
8,371
|
61,003
|
13,334
|
||||||||||||
Dividends to preferred shareholders
|
(2,879
|
)
|
(2,879
|
)
|
(8,636
|
)
|
(8,636
|
)
|
||||||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
36,918
|
$
|
5,492
|
$
|
52,367
|
$
|
4,698
|
||||||||
Earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted
|
$
|
.04
|
$
|
.04
|
$
|
.06
|
$
|
.03
|
||||||||
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
|
.26
|
.01
|
.36
|
.01
|
||||||||||||
NET INCOME PER COMMON SHARE – BASIC AND DILUTED
|
$
|
.30
|
$
|
.05
|
$
|
.42
|
$
|
.04
|
||||||||
DIVIDENDS PER COMMON SHARE
|
$
|
.13
|
$
|
.13
|
$
|
.39
|
$
|
.39
|
(in thousands)
|
||||||||||||||||||||||||||||
NUMBER
OF
PREFERRED
SHARES
|
PREFERRED
SHARES
|
NUMBER
OF COMMON
SHARES
|
COMMON
SHARES
|
ACCUMULATED
DISTRIBUTIONS
IN EXCESS OF
NET INCOME
|
NONREDEEMABLE
NONCONTROLLING
INTERESTS
|
TOTAL
EQUITY
|
||||||||||||||||||||||
Balance April 30, 2014
|
5,750
|
$
|
138,674
|
109,019
|
$
|
843,268
|
$
|
(389,758
|
)
|
$
|
128,362
|
$
|
720,546
|
|||||||||||||||
Net income attributable to Investors Real Estate Trust and nonredeemable noncontrolling interests
|
13,334
|
1,351
|
14,685
|
|||||||||||||||||||||||||
Distributions – common shares and units
|
(45,222
|
)
|
(6,753
|
)
|
(51,975
|
)
|
||||||||||||||||||||||
Distributions – Series A preferred shares
|
(1,779
|
)
|
(1,779
|
)
|
||||||||||||||||||||||||
Distributions – Series B preferred shares
|
(6,857
|
)
|
(6,857
|
)
|
||||||||||||||||||||||||
Distribution reinvestment and share purchase plan
|
6,205
|
50,875
|
50,875
|
|||||||||||||||||||||||||
Share-based compensation
|
204
|
2,632
|
2,632
|
|||||||||||||||||||||||||
Partnership units issued
|
100
|
100
|
||||||||||||||||||||||||||
Redemption of units for common shares
|
6,706
|
38,512
|
(38,512
|
)
|
0
|
|||||||||||||||||||||||
Contributions from nonredeemable noncontrolling interests – consolidated real estate entities
|
8,540
|
8,540
|
||||||||||||||||||||||||||
Distributions paid to non-controlling interests
|
(555
|
)
|
(555
|
)
|
||||||||||||||||||||||||
Balance January 31, 2015
|
5,750
|
$
|
138,674
|
122,134
|
$
|
935,287
|
$
|
(430,282
|
)
|
$
|
92,533
|
$
|
736,212
|
|||||||||||||||
Balance April 30, 2015
|
5,750
|
$
|
138,674
|
124,455
|
$
|
951,868
|
$
|
(438,432
|
)
|
$
|
88,844
|
$
|
740,954
|
|||||||||||||||
Net income attributable to Investors Real Estate Trust and nonredeemable noncontrolling interests
|
61,003
|
4,087
|
65,090
|
|||||||||||||||||||||||||
Distributions – common shares and units
|
(48,323
|
)
|
(5,431
|
)
|
(53,754
|
)
|
||||||||||||||||||||||
Distributions – Series A preferred shares
|
(1,779
|
)
|
(1,779
|
)
|
||||||||||||||||||||||||
Distributions – Series B preferred shares
|
(6,857
|
)
|
(6,857
|
)
|
||||||||||||||||||||||||
Distribution reinvestment and share purchase plan
|
821
|
5,619
|
5,619
|
|||||||||||||||||||||||||
Share-based compensation
|
220
|
1,191
|
1,191
|
|||||||||||||||||||||||||
Partnership units issued
|
400
|
400
|
||||||||||||||||||||||||||
Redemption of units for common shares
|
181
|
980
|
(980
|
)
|
0
|
|||||||||||||||||||||||
Shares repurchased
|
(4,643
|
)
|
(35,000
|
)
|
(35,000
|
)
|
||||||||||||||||||||||
Distributions paid to non-controlling interests
|
(6,935
|
)
|
(6,935
|
)
|
||||||||||||||||||||||||
Balance January 31, 2016
|
5,750
|
$
|
138,674
|
121,034
|
$
|
924,658
|
$
|
(434,388
|
)
|
$
|
79,985
|
$
|
708,929
|
(in thousands)
|
||||||||
Nine Months Ended
January 31
|
||||||||
2016
|
2015
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income
|
$
|
64,847
|
$
|
14,822
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
43,811
|
39,198
|
||||||
Depreciation and amortization from discontinued operations
|
5,425
|
14,385
|
||||||
(Gain) loss on sale of real estate, land, other investments and discontinued operations
|
(25,512
|
)
|
811
|
|||||
Gain on extinguishment of debt
|
(35,552
|
)
|
0
|
|||||
Share-based compensation expense
|
1,391
|
1,935
|
||||||
Impairment of real estate investments
|
3,760
|
6,105
|
||||||
Bad debt expense
|
392
|
840
|
||||||
Changes in other assets and liabilities:
|
||||||||
Receivable arising from straight-lining of rents
|
(104
|
)
|
(244
|
)
|
||||
Accounts receivable
|
301
|
2,217
|
||||||
Prepaid and other assets
|
(265
|
)
|
(1,140
|
)
|
||||
Tax, insurance and other escrow
|
(193
|
)
|
(548
|
)
|
||||
Deferred charges and leasing costs
|
(999
|
)
|
(2,716
|
)
|
||||
Accounts payable, accrued expenses, and other liabilities
|
(10,363
|
)
|
5,109
|
|||||
Net cash provided by operating activities
|
46,939
|
80,774
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds from real estate deposits
|
3,725
|
575
|
||||||
Payments for real estate deposits
|
(2,486
|
)
|
(7,924
|
)
|
||||
Decrease in other investments
|
279
|
0
|
||||||
Decrease in lender holdbacks for improvements
|
3,906
|
11,063
|
||||||
Increase in lender holdbacks for improvements
|
(862
|
)
|
(913
|
)
|
||||
Proceeds from sale of discontinued operations
|
366,125
|
0
|
||||||
Proceeds from sale of real estate and other investments
|
8,580
|
26,758
|
||||||
Insurance proceeds received
|
1,035
|
2,537
|
||||||
Payments for acquisitions of real estate assets
|
(71,381
|
)
|
(24,404
|
)
|
||||
Payments for development and re-development of real estate assets
|
(106,306
|
)
|
(143,256
|
)
|
||||
Payments for improvements of real estate assets
|
(20,692
|
)
|
(18,203
|
)
|
||||
Payments for improvements of real estate assets from discontinued operations
|
(5,182
|
)
|
(6,478
|
)
|
||||
Net cash provided (used) by investing activities
|
176,741
|
(160,245
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds from mortgages payable
|
95,602
|
78,875
|
||||||
Principal payments on mortgages payable
|
(218,264
|
)
|
(83,198
|
)
|
||||
Proceeds from revolving line of credit
|
43,000
|
45,000
|
||||||
Principal payments on revolving line of credit and other debt
|
(110,554
|
)
|
(17,000
|
)
|
||||
Proceeds from construction debt
|
62,268
|
69,051
|
||||||
Proceeds from sale of common shares under distribution reinvestment and share purchase program
|
1,493
|
38,819
|
||||||
Proceeds from noncontrolling partner – consolidated real estate entities
|
1,120
|
1,916
|
||||||
Repurchase of common shares
|
(35,000
|
)
|
0
|
|||||
Distributions paid to common shareholders
|
(44,326
|
)
|
(33,672
|
)
|
||||
Distributions paid to preferred shareholders
|
(8,636
|
)
|
(8,636
|
)
|
||||
Distributions paid to noncontrolling interests – Unitholders of the Operating Partnership
|
(5,301
|
)
|
(6,247
|
)
|
||||
Distributions paid to noncontrolling interests – consolidated real estate entities
|
(6,935
|
)
|
(556
|
)
|
||||
Net cash (used) provided by financing activities
|
(225,533
|
)
|
84,352
|
|||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(1,853
|
)
|
4,881
|
|||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
48,970
|
47,267
|
||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
47,117
|
$
|
52,148
|
(in thousands)
|
||||||||
Nine Months Ended
January 31
|
||||||||
2016
|
2015
|
|||||||
SUPPLEMENTARY SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES FOR THE PERIOD
|
||||||||
Distribution reinvestment plan – shares issued
|
$
|
3,997
|
$
|
11,550
|
||||
Operating partnership distribution reinvestment plan – shares issued
|
130
|
506
|
||||||
Operating partnership units converted to shares
|
980
|
38,512
|
||||||
Real estate assets acquired through the issuance of operating partnership units
|
400
|
100
|
||||||
Real estate assets acquired through assumption of indebtedness and accrued costs
|
0
|
12,169
|
||||||
(Decrease) increase to accounts payable included within real estate investments
|
(4,991
|
)
|
6,384
|
|||||
Real estate assets contributed by noncontrolling interests – consolidated real estate entities
|
0
|
6,624
|
||||||
Construction debt reclassified to mortgages payable
|
41,649
|
0
|
||||||
Decrease in real estate assets in connection with transfer of real estate assets in settlement of debt
|
87,213
|
0
|
||||||
Decrease in debt in connection with transfer of real estate assets in settlement of debt
|
122,610
|
0
|
||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash paid for interest, net of amounts capitalized of $4,396 and $3,628, respectively
|
$
|
28,990
|
$
|
39,073
|
Financial Institution
|
||||
First International Bank, Watford City, ND
|
$
|
6,000,000
|
||
Associated Bank, Green Bay, WI
|
3,000,000
|
|||
The PrivateBank, Minneapolis, MN
|
2,000,000
|
|||
Bremer Bank, Saint Paul, MN
|
1,285,000
|
|||
Dacotah Bank, Minot, ND
|
350,000
|
|||
Peoples State Bank, Velva, ND
|
225,000
|
|||
American National Bank, Omaha, NE
|
200,000
|
|||
Commerce Bank a Minnesota Banking Corporation
|
100,000
|
|||
Total
|
$
|
13,160,000
|
(in thousands)
|
||||||||
January 31, 2016
|
April 30, 2015
|
|||||||
Identified intangible assets (included in intangible assets):
|
||||||||
Gross carrying amount
|
$
|
45,127
|
$
|
45,823
|
||||
Accumulated amortization
|
(21,214
|
)
|
(19,610
|
)
|
||||
Net carrying amount
|
$
|
23,913
|
$
|
26,213
|
||||
Identified intangible liabilities (included in other liabilities):
|
||||||||
Gross carrying amount
|
$
|
159
|
$
|
82
|
||||
Accumulated amortization
|
(49
|
)
|
(61
|
)
|
||||
Net carrying amount
|
$
|
110
|
$
|
21
|
Year Ended April 30,
|
(in thousands)
|
|||
2017
|
$
|
3
|
||
2018
|
(11
|
)
|
||
2019
|
(20
|
)
|
||
2020
|
(16
|
)
|
||
2021
|
(13
|
)
|
Year Ended April 30,
|
(in thousands)
|
|||
2017
|
$
|
3,835
|
||
2018
|
3,605
|
|||
2019
|
3,507
|
|||
2020
|
3,440
|
|||
2021
|
3,312
|
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended
January 31
|
Nine Months Ended
January 31
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
NUMERATOR
|
||||||||||||||||
Income from continuing operations – Investors Real Estate Trust
|
$
|
8,028
|
$
|
7,334
|
$
|
15,938
|
$
|
12,195
|
||||||||
Income from discontinued operations – Investors Real Estate Trust
|
31,769
|
1,037
|
45,065
|
1,139
|
||||||||||||
Net income attributable to Investors Real Estate Trust
|
39,797
|
8,371
|
61,003
|
13,334
|
||||||||||||
Dividends to preferred shareholders
|
(2,879
|
)
|
(2,879
|
)
|
(8,636
|
)
|
(8,636
|
)
|
||||||||
Numerator for basic earnings per share – net income available to common shareholders
|
36,918
|
5,492
|
52,367
|
4,698
|
||||||||||||
Noncontrolling interests – Operating Partnership
|
4,227
|
657
|
5,940
|
618
|
||||||||||||
Numerator for diluted earnings per share
|
$
|
41,145
|
$
|
6,149
|
$
|
58,307
|
$
|
5,316
|
||||||||
DENOMINATOR
|
||||||||||||||||
Denominator for basic earnings per share weighted average shares
|
121,864
|
120,855
|
123,793
|
116,303
|
||||||||||||
Effect of convertible operating partnership units
|
13,877
|
14,461
|
13,913
|
17,334
|
||||||||||||
Denominator for diluted earnings per share
|
135,741
|
135,316
|
137,706
|
133,637
|
||||||||||||
Earnings per common share from continuing operations – Investors Real Estate Trust – basic and diluted
|
$
|
.04
|
$
|
.04
|
$
|
.06
|
$
|
.03
|
||||||||
Earnings per common share from discontinued operations – Investors Real Estate Trust – basic and diluted
|
.26
|
.01
|
.36
|
.01
|
||||||||||||
NET INCOME PER COMMON SHARE – BASIC & DILUTED
|
$
|
.30
|
$
|
.05
|
$
|
.42
|
$
|
.04
|
(in thousands)
|
||||||||||||||||||||
Three Months Ended January 31, 2016
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
33,296
|
$
|
18,350
|
$
|
1,650
|
$
|
1,473
|
$
|
54,769
|
||||||||||
Real estate expenses
|
15,460
|
4,208
|
453
|
215
|
20,336
|
|||||||||||||||
Net operating income
|
$
|
17,836
|
$
|
14,142
|
$
|
1,197
|
$
|
1,258
|
34,433
|
|||||||||||
TRS senior housing revenue, net of expenses
|
91
|
|||||||||||||||||||
Depreciation/amortization
|
(14,919
|
)
|
||||||||||||||||||
Administrative expenses
|
(2,929
|
)
|
||||||||||||||||||
Other expenses
|
(86
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(162
|
)
|
||||||||||||||||||
Interest expense
|
(10,540
|
)
|
||||||||||||||||||
Interest and other income
|
701
|
|||||||||||||||||||
Income before gain on sale of real estate and other investments and income from discontinued operations
|
6,589
|
|||||||||||||||||||
Gain on sale of real estate and other investments
|
1,446
|
|||||||||||||||||||
Income from continuing operations
|
8,035
|
|||||||||||||||||||
Income from discontinued operations
|
35,408
|
|||||||||||||||||||
Net income
|
$
|
43,443
|
(in thousands)
|
||||||||||||||||||||
Three Months Ended January 31, 2015
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
30,256
|
$
|
17,491
|
$
|
1,741
|
$
|
2,488
|
$
|
51,976
|
||||||||||
Real estate expenses
|
13,318
|
4,260
|
501
|
1,039
|
19,118
|
|||||||||||||||
Net operating income
|
$
|
16,938
|
$
|
13,231
|
$
|
1,240
|
$
|
1,449
|
32,858
|
|||||||||||
TRS senior housing revenue, net of expenses
|
138
|
|||||||||||||||||||
Depreciation/amortization
|
(12,837
|
)
|
||||||||||||||||||
Administrative expenses
|
(2,754
|
)
|
||||||||||||||||||
Other expenses
|
(488
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(540
|
)
|
||||||||||||||||||
Interest expense
|
(10,009
|
)
|
||||||||||||||||||
Interest and other income
|
670
|
|||||||||||||||||||
Income before gain on sale of real estate and other investments and income from discontinued operations
|
7,038
|
|||||||||||||||||||
Gain on sale of real estate and other investments
|
951
|
|||||||||||||||||||
Income from continuing operations
|
7,989
|
|||||||||||||||||||
Income from discontinued operations
|
1,162
|
|||||||||||||||||||
Net income
|
$
|
9,151
|
(in thousands)
|
||||||||||||||||||||
Nine Months Ended January 31, 2016
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
96,782
|
$
|
50,435
|
$
|
4,913
|
$
|
3,862
|
$
|
155,992
|
||||||||||
Real estate expenses
|
44,602
|
12,202
|
1,138
|
826
|
58,768
|
|||||||||||||||
Net operating income
|
$
|
52,180
|
$
|
38,233
|
$
|
3,775
|
$
|
3,036
|
97,224
|
|||||||||||
TRS senior housing revenue, net of expenses
|
513
|
|||||||||||||||||||
Depreciation/amortization
|
(42,992
|
)
|
||||||||||||||||||
Administrative expenses
|
(8,316
|
)
|
||||||||||||||||||
Other expenses
|
(1,714
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(3,320
|
)
|
||||||||||||||||||
Interest expense
|
(29,867
|
)
|
||||||||||||||||||
Loss on extinguishment of debt
|
(106
|
)
|
||||||||||||||||||
Interest and other income
|
1,973
|
|||||||||||||||||||
Income before gain on sale of real estate and other investments and income from discontinued operations
|
13,395
|
|||||||||||||||||||
Gain on sale of real estate and other investments
|
1,271
|
|||||||||||||||||||
Income from continuing operations
|
14,666
|
|||||||||||||||||||
Income from discontinued operations
|
50,181
|
|||||||||||||||||||
Net income
|
$
|
64,847
|
(in thousands)
|
||||||||||||||||||||
Nine Months Ended January 31, 2015
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Real estate revenue
|
$
|
87,576
|
$
|
50,024
|
$
|
4,904
|
$
|
8,239
|
$
|
150,743
|
||||||||||
Real estate expenses
|
37,700
|
12,726
|
1,223
|
3,485
|
55,134
|
|||||||||||||||
Net operating income
|
$
|
49,876
|
$
|
37,298
|
$
|
3,681
|
$
|
4,754
|
95,609
|
|||||||||||
TRS senior housing revenue, net of expenses
|
356
|
|||||||||||||||||||
Depreciation/amortization
|
(38,347
|
)
|
||||||||||||||||||
Administrative expenses
|
(9,308
|
)
|
||||||||||||||||||
Other expenses
|
(1,678
|
)
|
||||||||||||||||||
Impairment of real estate investments
|
(4,663
|
)
|
||||||||||||||||||
Interest expense
|
(29,710
|
)
|
||||||||||||||||||
Interest and other income
|
2,052
|
|||||||||||||||||||
Income before loss on sale of real estate and other investments and income from discontinued operations
|
14,311
|
|||||||||||||||||||
Loss on sale of real estate and other investments
|
(811
|
)
|
||||||||||||||||||
Income from continuing operations
|
13,500
|
|||||||||||||||||||
Income from discontinued operations
|
1,322
|
|||||||||||||||||||
Net income
|
$
|
14,822
|
(in thousands)
|
||||||||||||||||||||
As of January 31, 2016
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Segment Assets
|
||||||||||||||||||||
Property owned
|
$
|
1,133,560
|
$
|
559,997
|
$
|
61,238
|
$
|
46,224
|
$
|
1,801,019
|
||||||||||
Less accumulated depreciation
|
(200,363
|
)
|
(123,992
|
)
|
(12,494
|
)
|
(10,046
|
)
|
(346,895
|
)
|
||||||||||
Net property owned
|
$
|
933,197
|
$
|
436,005
|
$
|
48,744
|
$
|
36,178
|
1,454,124
|
|||||||||||
Assets held for sale
|
22,064
|
|||||||||||||||||||
Cash and cash equivalents
|
47,117
|
|||||||||||||||||||
Other investments
|
50
|
|||||||||||||||||||
Receivables and other assets
|
71,809
|
|||||||||||||||||||
Development in progress
|
78,341
|
|||||||||||||||||||
Unimproved land
|
22,304
|
|||||||||||||||||||
Total assets
|
$
|
1,695,809
|
(in thousands)
|
||||||||||||||||||||
As of April 31, 2015
|
Multifamily
|
Healthcare
|
Industrial
|
All Other
|
Total
|
|||||||||||||||
Segment Assets
|
||||||||||||||||||||
Property owned
|
$
|
946,520
|
$
|
495,021
|
$
|
60,611
|
$
|
44,215
|
$
|
1,546,367
|
||||||||||
Less accumulated depreciation
|
(180,414
|
)
|
(112,515
|
)
|
(11,256
|
)
|
(9,123
|
)
|
(313,308
|
)
|
||||||||||
Net property owned
|
$
|
766,106
|
$
|
382,506
|
$
|
49,355
|
$
|
35,092
|
1,233,059
|
|||||||||||
Assets held for sale
|
463,103
|
|||||||||||||||||||
Cash and cash equivalents
|
48,970
|
|||||||||||||||||||
Other investments
|
329
|
|||||||||||||||||||
Receivables and other assets
|
72,555
|
|||||||||||||||||||
Development in progress
|
153,994
|
|||||||||||||||||||
Unimproved land
|
25,827
|
|||||||||||||||||||
Total assets
|
$
|
1,997,837
|
(in thousands)
|
(in fiscal years)
|
|||||||||||||||||||
Project Name and Location
|
Planned Segment
|
Rentable
Square Feet
or Number of Units
|
Anticipated
Total Cost(1)
|
Costs as of
January 31,
2016(1)
|
Anticipated
Construction
Completion
|
|||||||||||||||
Deer Ridge - Jamestown, ND
|
Multifamily
|
163 units
|
24,874
|
24,874
|
4Q 2016
|
|||||||||||||||
Cardinal Point - Grand Forks, ND(2)
|
Multifamily
|
251 units
|
48,242
|
48,242
|
4Q 2016
|
|||||||||||||||
71 France - Edina, MN(3)
|
Multifamily
|
241 units
|
73,290
|
69,105
|
1Q 2017
|
|||||||||||||||
Monticello Crossings - Monticello, MN
|
Multifamily
|
202 units
|
31,784
|
11,210
|
2Q 2017
|
|||||||||||||||
Other
|
n/a
|
n/a
|
|
n/a
|
|
3,524
|
n/a
|
|
||||||||||||
$
|
178,190
|
$
|
156,955
|
(1) | Includes costs related to development projects that are placed in service in phases (Deer Ridge - $14.3 million, 71 France - $41.3 million, Cardinal Point - $23.0 million). |
(2) | Anticipated total cost as of January 31, 2016 includes incremental cost increase due to the replacement of the project’s original general contractor. There may be additional costs for this project as it nears completion in the fourth quarter of fiscal year 2016. |
(3) | The project is being constructed in three phases by a joint venture entity in which we currently have an approximately 52.6% interest. The anticipated total cost amount given in the table above is the total cost to the joint venture entity. The anticipated total cost includes approximately 21,772 square feet of retail space. |
● | four multifamily properties with 393 units in Rochester, Minnesota, for a purchase price of $72.5 million, of which approximately $47.5 million is to be paid in cash with the remainder in Units of the Operating Partnership valued at approximately $25.0 million. |
● | a healthcare property in Omaha, Nebraska for a sales price of $24.4 million, pursuant to the tenant exercising its purchase option; |
● | eight multifamily properties in St. Cloud, Minnesota for a sales price of $5.6 million; and |
● | a parcel of unimproved land in River Falls, Wisconsin for a sales price of $20,000. |
(in thousands)
|
||||||||||||||||
Three Months Ended
January 31
|
Nine Months Ended
January 31
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
REVENUE
|
||||||||||||||||
Real estate rentals
|
$
|
3,576
|
$
|
13,687
|
$
|
21,966
|
$
|
40,780
|
||||||||
Tenant reimbursement
|
718
|
6,290
|
8,268
|
18,309
|
||||||||||||
TOTAL REVENUE
|
4,294
|
19,977
|
30,234
|
59,089
|
||||||||||||
EXPENSES
|
||||||||||||||||
Depreciation/amortization related to real estate investments
|
0
|
4,207
|
4,239
|
12,146
|
||||||||||||
Utilities
|
416
|
1,803
|
3,016
|
5,608
|
||||||||||||
Maintenance
|
588
|
2,766
|
4,784
|
8,310
|
||||||||||||
Real estate taxes
|
756
|
3,532
|
5,341
|
10,531
|
||||||||||||
Insurance
|
58
|
264
|
462
|
815
|
||||||||||||
Property management expenses
|
468
|
921
|
1,941
|
2,761
|
||||||||||||
Other property expenses
|
0
|
30
|
0
|
30
|
||||||||||||
Amortization related to non-real estate investments
|
105
|
706
|
1,002
|
1,981
|
||||||||||||
Impairment of real estate investments
|
0
|
0
|
440
|
1,442
|
||||||||||||
TOTAL EXPENSES
|
2,391
|
14,229
|
21,225
|
43,624
|
||||||||||||
Operating income
|
1,903
|
5,748
|
9,009
|
15,465
|
||||||||||||
Interest expense(1)
|
(3,436
|
)
|
(4,586
|
)
|
(12,832
|
)
|
(14,148
|
)
|
||||||||
Gain on extinguishment of debt(1)
|
36,456
|
0
|
29,336
|
0
|
||||||||||||
Other income
|
154
|
0
|
427
|
5
|
||||||||||||
Income from discontinued operations before gain on sale
|
35,077
|
1,162
|
25,940
|
1,322
|
||||||||||||
Gain on sale of discontinued operations
|
331
|
0
|
24,241
|
0
|
||||||||||||
INCOME FROM DISCONTINUED OPERATIONS(2)
|
$
|
35,408
|
$
|
1,162
|
$
|
50,181
|
$
|
1,322
|
(1) | Interest expense includes $1.6 million and $4.7 million for the three and nine months ended January 31, 2016, respectively, of default interest related to a $122.6 million non-recourse loan by one of our subsidiaries. Gain on extinguishment of debt in the three and nine months ended January 31, 2016, respectively, includes $36.5 million of gain on extinguishment of debt recognized in connection with our transfer of ownership to the mortgage lender of the nine properties serving as collateral for the $122.6 million non-recourse loan and the removal of the debt obligation and accrued interest from our balance sheet. |
(2) | Discontinued operations for the nine months ended January 31, 2016 and 2015 includes a noncontrolling interest for our Mendota joint venture entity. Income from discontinued operations attributable to us was $51.4 million and $1.7 million for the nine months ended January 31, 2016 and 2015, respectively. |
(in thousands)
|
||||||||
January 31, 2016
|
April 30, 2015
|
|||||||
Carrying amounts of major classes of assets included as part of discontinued operations
|
||||||||
Property owned and intangible assets, net of accumulated depreciation and amortization
|
$
|
0
|
$
|
417,045
|
||||
Receivable arising from straight-lining of rents
|
0
|
10,078
|
||||||
Accounts receivable
|
0
|
566
|
||||||
Prepaid and other assets
|
0
|
699
|
||||||
Tax, insurance and other escrow
|
0
|
1,176
|
||||||
Goodwill
|
0
|
193
|
||||||
Deferred charges and leasing costs
|
0
|
9,606
|
||||||
Total major classes of assets of the discontinued operations
|
0
|
439,363
|
||||||
Other assets included in the disposal group classified as held for sale
|
22,064
|
23,740
|
||||||
Total assets of the disposal group classified as held for sale on the balance sheet
|
$
|
22,064
|
$
|
463,103
|
||||
Carrying amounts of major classes of liabilities included as part of discontinued operations
|
||||||||
Accounts payable and accrued expenses
|
$
|
0
|
$
|
13,952
|
||||
Mortgages payable
|
0
|
295,677
|
||||||
Other
|
0
|
4
|
||||||
Total major classes of liabilities of the discontinued operations
|
0
|
309,633
|
||||||
Other liabilities included in the disposal group classified as held for sale
|
11,449
|
11,760
|
||||||
Total liabilities of the disposal group classified as held for sale on the balance sheet
|
$
|
11,449
|
$
|
321,393
|
(in thousands)
|
||||||||||||||||||||||||||||
Total
Acquisition
Cost
|
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Cash
|
Units(1)
|
Land
|
Building
|
Intangible
Assets
|
||||||||||||||||||||||
Multifamily
|
||||||||||||||||||||||||||||
74 unit - Gardens - Grand Forks, ND
|
2015-09-10
|
$
|
9,250
|
$
|
8,850
|
$
|
400
|
$
|
518
|
$
|
8,672
|
$
|
60
|
|||||||||||||||
276 unit - GrandeVille at Cascade Lake - Rochester, MN
|
2015-10-29
|
56,000
|
56,000
|
0
|
5,003
|
50,363
|
634
|
|||||||||||||||||||||
65,250
|
64,850
|
400
|
5,521
|
59,035
|
694
|
|||||||||||||||||||||||
Healthcare
|
||||||||||||||||||||||||||||
27,819 sq ft Lakeside Medical Plaza - Omaha, NE
|
2015-08-20
|
6,500
|
6,500
|
0
|
903
|
5,109
|
488
|
|||||||||||||||||||||
Total Property Acquisitions
|
$
|
71,750
|
$
|
71,350
|
$
|
400
|
$
|
6,424
|
$
|
64,144
|
$
|
1,182
|
(1) | Value of Units of the Operating Partnership at the acquisition date. |
(in thousands)
|
||||||||||||||||||||||||||||||||
Total
Acquisition
Cost
|
Form of Consideration
|
Investment Allocation
|
||||||||||||||||||||||||||||||
Acquisitions
|
Date Acquired
|
Cash
|
Units(1)
|
Other(2)
|
Land
|
Building
|
Intangible
Assets
|
|||||||||||||||||||||||||
Multi-Family
|
||||||||||||||||||||||||||||||||
152 unit - Homestead Garden - Rapid City, SD(3)
|
2014-06-02
|
$
|
15,000
|
$
|
5,092
|
$
|
0
|
$
|
9,908
|
$
|
655
|
$
|
14,139
|
$
|
206
|
|||||||||||||||||
52 unit - Silver Springs - Rapid City, SD
|
2014-06-02
|
3,280
|
1,019
|
0
|
2,261
|
215
|
3,006
|
59
|
||||||||||||||||||||||||
68 unit - Northridge - Bismarck, ND
|
2014-09-12
|
8,500
|
8,400
|
100
|
0
|
884
|
7,516
|
100
|
||||||||||||||||||||||||
26,780
|
14,511
|
100
|
12,169
|
1,754
|
24,661
|
365
|
||||||||||||||||||||||||||
Unimproved Land
|
||||||||||||||||||||||||||||||||
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(4)
|
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(4)
|
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
|
$
|
41,297
|
$
|
24,306
|
$
|
100
|
$
|
16,891
|
$
|
16,271
|
$
|
24,661
|
$
|
365
|
(1) | Value of 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, we adjusted the assumed debt to fair value and recognized approximately $852,000 of goodwill. |
(4) | Land was contributed to a joint venture in which we currently have an approximately 52.6% interest. The joint venture is consolidated in our financial statements. |
(in thousands)
|
||||||||
Nine Months Ended January 31,
|
2016
|
2015
|
||||||
Total revenue
|
$
|
1,969
|
$
|
1,756
|
||||
Net income (loss)
|
$
|
(62
|
)
|
$
|
(27
|
)
|
(in thousands)
|
||||||||||||||||
Development Projects Placed in Service (1)
|
Date Placed in
Service
|
Land
|
Building
|
Development
Cost
|
||||||||||||
Multifamily
|
||||||||||||||||
72 unit – Chateau II - Minot, ND(2)
|
2015-06-01
|
$
|
240
|
$
|
14,401
|
$
|
14,641
|
|||||||||
288 unit – Renaissance Heights - Williston, ND(3)
|
2015-07-27
|
3,080
|
59,371
|
62,451
|
||||||||||||
3,320
|
73,772
|
77,092
|
||||||||||||||
Healthcare
|
||||||||||||||||
57,624 sq ft Edina 6565 France SMC III - Edina, MN(4)
|
2015-06-01
|
0
|
32,725
|
32,725
|
||||||||||||
70,756 sq ft PrairieCare Medical – Brooklyn Park, MN(5)
|
2015-09-08
|
2,610
|
21,748
|
24,358
|
||||||||||||
2,610
|
54,473
|
57,083
|
||||||||||||||
Other
|
||||||||||||||||
7,963 sq ft Minot Southgate Retail - Minot, ND(6)
|
2015-10-01
|
889
|
1,734
|
2,623
|
||||||||||||
Total Development Projects Placed in Service
|
$
|
6,819
|
$
|
129,979
|
$
|
136,798
|
(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 Deer Ridge, 71 France, and Cardinal Point projects, which were partially placed in service during the nine months ended January 31, 2016. |
(2) | Costs paid in prior fiscal years totaled $12.3 million. Additional costs incurred in fiscal year 2016 totaled $2.3 million, for a total project cost at January 31, 2016 of $14.6 million. |
(3) | Costs paid in prior fiscal years totaled $57.7 million. Additional costs incurred in fiscal year 2016 totaled $4.8 million, for a total project cost at January 31, 2016 of $62.5 million. The project is owned by a joint venture entity in which we currently have an approximately 70.0% interest. The joint venture is consolidated in our financial statements. |
(4) | Costs paid in prior fiscal years totaled $20.8 million. Additional costs incurred in fiscal year 2016 totaled $11.9 million, for a total project cost at January 31, 2016 of $32.7 million. |
(5) | Costs paid in prior fiscal years totaled $17.3 million. Additional costs incurred in fiscal year 2016 totaled $7.1 million, for a total project cost at January 31, 2016 of $24.4 million. |
(6) | Costs paid in prior fiscal years totaled $2.1 million. Additional costs incurred in fiscal year 2016 totaled approximately $500,000, for a total project cost at January 31, 2016 of $2.6 million. |
(in thousands)
|
||||||||||||||||
Development Projects Placed in Service
|
Date Placed in
Service
|
Land
|
Building
|
Development
Cost
|
||||||||||||
Multifamily
|
||||||||||||||||
44 unit - Dakota Commons - Williston, ND(1)
|
2014-07-15
|
$
|
823
|
$
|
9,596
|
$
|
10,419
|
|||||||||
130 unit - Red 20 - Minneapolis, MN(2)
|
2014-11-21
|
1,900
|
26,430
|
28,330
|
||||||||||||
233 unit - Commons at Southgate - Minot, ND(3)
|
2014-12-09
|
3,691
|
30,921
|
34,612
|
||||||||||||
64 unit - Cypress Court II - St. Cloud, MN(4)
|
2015-01-01
|
447
|
6,191
|
6,638
|
||||||||||||
165 unit - Arcata - Golden Valley, MN(5)
|
2015-01-01
|
2,088
|
28,296
|
30,384
|
||||||||||||
8,949
|
101,434
|
110,383
|
||||||||||||||
Other
|
||||||||||||||||
4,998 sq ft Minot Wells Fargo Bank - Minot, ND(6)
|
2014-11-10
|
992
|
2,193
|
3,185
|
||||||||||||
Total Development Projects Placed in Service
|
$
|
9,941
|
$
|
103,627
|
$
|
113,568
|
(1) | 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. |
(2) | 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 we currently have an approximately 58.6% interest. The joint venture is consolidated in our financial statements. |
(3) | Costs paid in prior fiscal years totaled $26.5 million. 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 we have an approximately 52.9% interest. The joint venture is consolidated in our financial statements. |
(4) | 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 we currently have an approximately 86.1% interest. The joint venture is consolidated in our financial statements. |
(5) | Costs paid in prior fiscal years totaled $11.3 million. Additional costs paid in fiscal year 2015 totaled $19.1 million, for a total project cost at January 31, 2015 of $30.4 million. |
(6) | Costs paid in prior fiscal years totaled $1.0 million. Additional costs paid in fiscal year 2015 totaled $2.2 million, for a total project cost at January 31, 2015 of $3.2 million. |
(in thousands)
|
||||||||||||||||
Dispositions
|
Date Disposed
|
Sales Price
|
Book Value
and Sales Cost
|
Gain/(Loss)
|
||||||||||||
Other
|
||||||||||||||||
117,144 sq ft Thresher Square – Minneapolis, MN
|
2015-05-18
|
$
|
7,000
|
$
|
7,175
|
$
|
(175
|
)
|
||||||||
2,549,222 sq ft Office Sale Portfolio(1)
|
2015-08-03
|
250,000
|
231,537
|
18,463
|
||||||||||||
420,216 sq ft Mendota Office Center Portfolio – Mendota Heights, MN(2)
|
2015-08-12
|
40,000
|
41,574
|
(1,574
|
)
|
|||||||||||
1,027,208 sq ft Retail Sale Portfolio(3)
|
2015-09-30
|
78,960
|
71,913
|
7,047
|
||||||||||||
48,700 sq ft Eden Prairie 6101 Blue Circle Drive – Eden Prairie, MN
|
2015-10-19
|
2,900
|
2,928
|
(28
|
)
|
|||||||||||
8,526 sq ft Burnsville I Strip Center – Burnsville, MN
|
2015-12-23
|
1,300
|
913
|
387
|
||||||||||||
4,800 sq ft Pine City C-Store – Pine City, MN
|
2016-01-08
|
300
|
355
|
(55
|
)
|
|||||||||||
11,003 sq ft Minot Plaza – Minot, ND
|
2016-01-19
|
1,854
|
393
|
1,461
|
||||||||||||
937,518 sq ft 9-Building Office Portfolio(4)(5)
|
2016-01-29
|
122,600
|
(5)
|
86,144
|
(5)
|
36,456
|
(5)
|
|||||||||
Total Property Dispositions
|
$
|
504,914
|
$
|
442,932
|
$
|
61,982
|
(1) | The properties included in this portfolio disposition are: 610 Business Center, 7800 West Brown Deer Road, Ameritrade, Barry Pointe Office Park, Benton Business Park, Brenwood, Brook Valley I, Crosstown Centre, Golden Hills Office Center, Granite Corporate Center, Great Plains, Highlands Ranch I, Highlands Ranch II, Interlachen Corporate Center, Intertech Building, Minnesota National Bank, Northpark Corporate Center, Omaha 10802 Farnam Dr, Plaza VII, Plymouth 5095 Nathan Lane, Prairie Oak Business Center, Rapid City 900 Concourse Drive, Spring Valley IV, Spring Valley V, Spring Valley X, Spring Valley XI, Superior Office Building, TCA Building, Three Paramount Plaza, UHC Office, US Bank Financial Center, Wells Fargo Center, West River Business Park and Westgate. |
(2) | The properties included in this portfolio disposition are: Mendota Office Center I, Mendota Office Center II, Mendota Office Center III, Mendota Office Center IV and American Corporate Center. |
(3) | The properties included in this portfolio disposition are: Champlin South Pond, Chan West Village, Duluth 4615 Grand, Duluth Denfeld Retail, Forest Lake Auto, Forest Lake Westlake Center, Grand Forks Medpark Mall, Jamestown Buffalo Mall, Jamestown Business Center, Lakeville Strip Center, Monticello C Store & vacant land, Omaha Barnes & Noble, Pine City Evergreen Square, Rochester Maplewood Square and St. Cloud Westgate. |
(4) | The properties included in this portfolio disposition are: Corporate Center West, Farnam Executive Center, Flagship Corporate Center, Gateway Corporate Center, Miracle Hills One, Pacific Hills, Riverport, Timberlands, and Woodlands Plaza IV. |
(5) | On January 29, 2016, we transferred ownership of nine properties to the mortgage lender on a $122.6 million non-recourse loan and removed the debt obligation and accrued interest from our balance sheet. The properties had an estimated fair value of $89.3 million on the transfer date. Upon completion of this transfer, we recognized a gain on extinguishment of debt of $36.5 million, representing the difference between the loan and accrued interest payable extinguished over the carrying value of the properties, cash, accounts payable and accounts receivable transferred as of the transfer date and related closing costs. |
(in thousands)
|
||||||||||||||||
Dispositions
|
Date Disposed
|
Sales Price
|
Book Value
and Sales Cost
|
Gain/(Loss)
|
||||||||||||
Multi-Family
|
||||||||||||||||
83 unit - Lancaster - St. Cloud, MN
|
2014-09-22
|
$
|
4,451
|
$
|
3,033
|
$
|
1,418
|
|||||||||
Industrial
|
||||||||||||||||
198,600 sq ft Eagan 2785 & 2795 - Eagan, MN
|
2014-07-15
|
3,600
|
5,393
|
(1,793
|
)
|
|||||||||||
Other
|
||||||||||||||||
73,338 sq ft Dewey Hill - Edina, MN
|
2014-05-19
|
3,100
|
3,124
|
(24
|
)
|
|||||||||||
25,644 sq ft Weston Retail - Weston, WI
|
2014-07-28
|
n/
|
a
|
1,176
|
(1,176
|
)
|
||||||||||
74,568 sq ft Wirth Corporate Center - Golden Valley, MN
|
2014-08-29
|
4,525
|
4,695
|
(170
|
)
|
|||||||||||
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
|
||||||||||||
79,297 sq ft Northgate I – Maple Grove, MN
|
2014-12-01
|
7,200
|
6,881
|
319
|
||||||||||||
18,898
|
19,316
|
(418
|
)
|
|||||||||||||
Unimproved Land
|
||||||||||||||||
Kalispell Unimproved - Kalispell, MT
|
2014-10-15
|
670
|
670
|
0
|
||||||||||||
Total Property Dispositions
|
$
|
27,619
|
$
|
28,412
|
$
|
(793
|
)
|
Fiscal year ended April 30,
|
(in thousands)
|
|||
2016 (remainder)
|
$
|
46,710
|
||
2017
|
43,543
|
|||
2018
|
41,229
|
|||
2019
|
116,598
|
|||
2020
|
111,490
|
|||
Thereafter
|
402,075
|
|||
Total payments
|
$
|
761,645
|
Level 1: | Quoted prices in active markets for identical assets |
Level 2: | Significant other observable inputs |
Level 3: | Significant unobservable inputs |
(in thousands)
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
January 31, 2016
|
||||||||||||||||
Real estate held for sale
|
$
|
20
|
$
|
0
|
$
|
0
|
$
|
20
|
||||||||
April 30, 2015
|
||||||||||||||||
Real estate held for sale
|
7,100
|
0
|
0
|
7,100
|
(in thousands)
|
||||||||||||||||
January 31, 2016
|
April 30, 2015
|
|||||||||||||||
Carrying Amount
|
Fair Value
|
Carrying Amount
|
Fair Value
|
|||||||||||||
FINANCIAL ASSETS
|
||||||||||||||||
Cash and cash equivalents
|
$
|
47,117
|
$
|
47,117
|
$
|
48,970
|
$
|
48,970
|
||||||||
Other investments
|
50
|
50
|
329
|
329
|
||||||||||||
FINANCIAL LIABILITIES
|
||||||||||||||||
Other debt
|
140,155
|
139,658
|
144,090
|
143,749
|
||||||||||||
Line of credit
|
17,500
|
17,500
|
60,500
|
60,500
|
||||||||||||
Mortgages payable
|
761,645
|
803,479
|
668,112
|
749,604
|
||||||||||||
Mortgages payable related to assets held for sale
|
10,661
|
12,757
|
306,716
|
374,818
|
(in thousands)
|
||||
Balance at April 30, 2015
|
$
|
6,368
|
||
Contributions
|
1,120
|
|||
Net loss
|
(244
|
)
|
||
Balance at January 31, 2016
|
$
|
7,244
|
Class of shares/units
|
Quarterly Amount
per Share or Unit
|
Record Date
|
Payment Date
|
|||
Common shares and limited partnership units
|
$
|
0.1300
|
March 21, 2016
|
April 1, 2016
|
||
Preferred shares:
|
||||||
Series A
|
$
|
0.5156
|
March 21, 2016
|
March 31, 2016
|
||
Series B
|
$
|
0.4968
|
March 21, 2016
|
March 31, 2016
|
· | As part of our strategic plan to sell our commercial office and retail portfolios, we disposed of three retail properties for sales prices totaling $3.5 million. |
· | We disposed of nine office properties that secured a $122.6 million non-recourse mortgage loan. Ownership in these properties was transferred to the mortgage lender, and we removed the debt obligation and accrued interest from our balance sheet. |
· | We repurchased 1.8 million Common Shares, at an average price of $7.30 per share, under our share repurchase program. |
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||||||||||
January 31
|
2016 vs 2015
|
January 31
|
2016 vs 2015
|
|||||||||||||||||||||||||||||
2016
|
2015
|
$ Change
|
% Change
|
2016
|
2015
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Real estate rentals
|
$
|
50,277
|
$
|
46,753
|
$
|
3,524
|
7.5
|
%
|
$
|
142,526
|
$
|
135,621
|
$
|
6,905
|
5.1
|
%
|
||||||||||||||||
Tenant reimbursement
|
4,492
|
5,223
|
(731
|
)
|
(14.0
|
)%
|
13,466
|
15,122
|
(1,656
|
)
|
(11.0
|
)%
|
||||||||||||||||||||
TRS senior housing revenue
|
1,003
|
963
|
40
|
4.2
|
%
|
3,006
|
2,599
|
407
|
15.7
|
%
|
||||||||||||||||||||||
TOTAL REVENUE
|
55,772
|
52,939
|
2,833
|
5.4
|
%
|
158,998
|
153,342
|
5,656
|
3.7
|
%
|
||||||||||||||||||||||
Depreciation/amortization related to real estate investments
|
14,789
|
12,627
|
2,162
|
17.1
|
%
|
42,522
|
37,700
|
4,822
|
12.8
|
%
|
||||||||||||||||||||||
Utilities
|
3,427
|
3,564
|
(137
|
)
|
(3.8
|
)%
|
9,757
|
9,533
|
224
|
2.3
|
%
|
|||||||||||||||||||||
Maintenance
|
5,821
|
5,033
|
788
|
15.7
|
%
|
16,979
|
15,081
|
1,898
|
12.6
|
%
|
||||||||||||||||||||||
Real estate taxes
|
5,029
|
5,284
|
(255
|
)
|
(4.8
|
)%
|
14,948
|
15,052
|
(104
|
)
|
(0.7
|
)%
|
||||||||||||||||||||
Insurance
|
1,214
|
1,215
|
(1
|
)
|
(0.1
|
)%
|
3,558
|
3,745
|
(187
|
)
|
(5.0
|
)%
|
||||||||||||||||||||
Property management expenses
|
4,676
|
3,825
|
851
|
22.2
|
%
|
13,182
|
10,970
|
2,212
|
20.2
|
%
|
||||||||||||||||||||||
Other property expenses
|
169
|
197
|
(28
|
)
|
(14.2
|
)%
|
344
|
753
|
(409
|
)
|
(54.3
|
)%
|
||||||||||||||||||||
TRS senior housing expenses
|
912
|
825
|
87
|
10.5
|
%
|
2,493
|
2,243
|
250
|
11.1
|
%
|
||||||||||||||||||||||
Administrative expenses
|
2,929
|
2,754
|
175
|
6.4
|
%
|
8,316
|
9,308
|
(992
|
)
|
(10.7
|
)%
|
|||||||||||||||||||||
Other expenses
|
86
|
488
|
(402
|
)
|
(82.4
|
)%
|
1,714
|
1,678
|
36
|
2.1
|
%
|
|||||||||||||||||||||
Amortization related to non-real estate investments
|
130
|
210
|
(80
|
)
|
(38.1
|
)%
|
470
|
647
|
(177
|
)
|
(27.4
|
)%
|
||||||||||||||||||||
Impairment of real estate investments
|
162
|
540
|
(378
|
)
|
(70.0
|
)%
|
3,320
|
4,663
|
(1,343
|
)
|
(28.8
|
)%
|
||||||||||||||||||||
TOTAL EXPENSES
|
39,344
|
36,562
|
2,782
|
7.6
|
%
|
117,603
|
111,373
|
6,230
|
5.6
|
%
|
||||||||||||||||||||||
Operating income
|
16,428
|
16,377
|
51
|
0.3
|
%
|
41,395
|
41,969
|
(574
|
)
|
(1.4
|
)%
|
|||||||||||||||||||||
Interest expense
|
(10,540
|
)
|
(10,009
|
)
|
(531
|
)
|
5.3
|
%
|
(29,867
|
)
|
(29,710
|
)
|
(157
|
)
|
0.5
|
%
|
||||||||||||||||
Loss on extinguishment of debt
|
0
|
0
|
0
|
n/a
|
(106
|
)
|
0
|
(106
|
)
|
n/a
|
||||||||||||||||||||||
Interest income
|
566
|
561
|
5
|
0.9
|
%
|
1,687
|
1,681
|
6
|
0.4
|
%
|
||||||||||||||||||||||
Other income
|
135
|
109
|
26
|
23.9
|
%
|
286
|
371
|
(85
|
)
|
(22.9
|
)%
|
|||||||||||||||||||||
Income before gain (loss) on sale of real estate and other investments and income from discontinued operations
|
6,589
|
7,038
|
(449
|
)
|
(6.4
|
)%
|
13,395
|
14,311
|
(916
|
)
|
(6.4
|
)%
|
||||||||||||||||||||
Gain (loss) on sale of real estate and other investments
|
1,446
|
951
|
495
|
52.1
|
%
|
1,271
|
(811
|
)
|
2,082
|
(256.7
|
)%
|
|||||||||||||||||||||
Income from continuing operations
|
8,035
|
7,989
|
46
|
0.6
|
%
|
14,666
|
13,500
|
1,166
|
8.6
|
%
|
||||||||||||||||||||||
Income from discontinued operations
|
35,408
|
1,162
|
34,246
|
2,947.2
|
%
|
50,181
|
1,322
|
48,859
|
3,695.8
|
%
|
||||||||||||||||||||||
NET INCOME
|
43,443
|
9,151
|
34,292
|
374.7
|
%
|
64,847
|
14,822
|
50,025
|
337.5
|
%
|
||||||||||||||||||||||
Net income attributable to noncontrolling interests – Operating Partnership
|
(4,227
|
)
|
(657
|
)
|
(3,570
|
)
|
543.4
|
%
|
(5,940
|
)
|
(618
|
)
|
(5,322
|
)
|
861.2
|
%
|
||||||||||||||||
Net loss (income) attributable to noncontrolling interests – consolidated real estate entities
|
581
|
(123
|
)
|
704
|
(572.4
|
)%
|
2,096
|
(870
|
)
|
2,966
|
(340.9
|
)%
|
||||||||||||||||||||
Net income attributable to Investors Real Estate Trust
|
39,797
|
8,371
|
31,426
|
375.4
|
%
|
61,003
|
13,334
|
47,669
|
357.5
|
%
|
||||||||||||||||||||||
Dividends to preferred shareholders
|
(2,879
|
)
|
(2,879
|
)
|
0
|
0.0
|
%
|
(8,636
|
)
|
(8,636
|
)
|
0
|
0.0
|
%
|
||||||||||||||||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
36,918
|
$
|
5,492
|
31,426
|
572.2
|
%
|
$
|
52,367
|
$
|
4,698
|
47,669
|
1,014.7
|
%
|
(in thousands)
|
||||
Increase in Total
Revenue
Three Months
ended January 31, 2016
|
||||
Revenue primarily from properties acquired and development projects placed in service in Fiscal 2016
|
$
|
3,496
|
||
Increase in revenue primarily from properties acquired and development projects placed in service in Fiscal 2015
|
1,227
|
|||
Decrease in revenue on same-store properties, excluding straight line rent(1)
|
(188
|
)
|
||
Net change in straight line rent on same-store properties(1)
|
(16
|
)
|
||
Decrease in revenue from properties sold or classified as held for sale in Fiscal 2016 and 2015
|
(1,726
|
)
|
||
Increase in TRS senior housing revenue(2)
|
40
|
|||
Net increase in total revenue
|
$
|
2,833
|
(1) | See analysis of NOI by segment below for additional information. |
(2) | See discussion in TRS Senior Housing Expenses paragraph below. |
(in thousands)
|
||||
Increase in Total
Revenue
Nine Months
ended January 31, 2016
|
||||
Revenue primarily from properties acquired and development projects placed in service in Fiscal 2016
|
$
|
4,575
|
||
Increase in revenue primarily from properties acquired and development projects placed in service in Fiscal 2015
|
7,196
|
|||
Increase in revenue on same-store properties, excluding straight line rent(1)
|
87
|
|||
Net change in straight line rent on same-store properties(1)
|
(553
|
)
|
||
Decrease in revenue from properties sold or classified as held for sale in Fiscal 2016 and 2015
|
(6,056
|
)
|
||
Increase in TRS senior housing revenue(2)
|
407
|
|||
Net increase in total revenue
|
$
|
5,656
|
(1) | See analysis of NOI by segment below for additional information. |
(2) | See discussion in TRS Senior Housing Expenses paragraph below. |
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||||||||||
January 31 |
2016 vs 2015
|
January 31
|
2016 vs 2015
|
|||||||||||||||||||||||||||||
2016
|
2015
|
$ Change
|
% Change
|
2016
|
2015
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Mortgage debt
|
$
|
9,407
|
$
|
8,902
|
$
|
505
|
5.7
|
%
|
$
|
26,950
|
$
|
26,811
|
$
|
139
|
0.5
|
%
|
||||||||||||||||
Line of credit
|
212
|
494
|
(282
|
)
|
(57.1
|
%)
|
1,367
|
1,363
|
4
|
0.3
|
%
|
|||||||||||||||||||||
Other
|
921
|
613
|
308
|
50.2
|
%
|
1,550
|
1,536
|
14
|
0.9
|
%
|
||||||||||||||||||||||
Total interest expense
|
$
|
10,540
|
$
|
10,009
|
$
|
531
|
5.3
|
%
|
$
|
29,867
|
$
|
29,710
|
$
|
157
|
0.5
|
%
|
Same-Store Properties
|
All Properties
|
|||||||||||||||
As of January 31,
|
As of January 31,
|
|||||||||||||||
Segments
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
Multifamily
|
94.9
|
%
|
94.5
|
%
|
91.1
|
%
|
91.3
|
%
|
||||||||
Healthcare
|
95.8
|
%
|
95.8
|
%
|
94.7
|
%
|
95.9
|
%
|
||||||||
Industrial
|
100.0
|
%
|
100.0
|
%
|
85.3
|
%
|
100.0
|
%
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Three Months Ended January 31
|
Nine Months Ended January 31
|
|||||||||||||||||||||||||||||||
2016
|
2015
|
$ Change
|
% Change
|
2016
|
2015
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
All Segments
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
44,928
|
$
|
45,132
|
$
|
(204
|
)
|
(0.5
|
)%
|
$
|
132,534
|
$
|
133,000
|
$
|
(466
|
)
|
(0.4
|
)%
|
||||||||||||||
Non-same-store(1)
|
9,841
|
6,844
|
2,997
|
43.8
|
%
|
23,458
|
17,743
|
5,715
|
32.2
|
%
|
||||||||||||||||||||||
Total
|
$
|
54,769
|
$
|
51,976
|
$
|
2,793
|
5.4
|
%
|
$
|
155,992
|
$
|
150,743
|
$
|
5,249
|
3.5
|
%
|
||||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
16,328
|
$
|
16,447
|
$
|
(119
|
)
|
(0.7
|
)%
|
$
|
48,916
|
$
|
48,109
|
$
|
807
|
1.7
|
%
|
|||||||||||||||
Non-same-store(1)
|
4,008
|
2,671
|
1,337
|
50.1
|
%
|
9,852
|
7,025
|
2,827
|
40.2
|
%
|
||||||||||||||||||||||
Total
|
$
|
20,336
|
$
|
19,118
|
$
|
1,218
|
6.4
|
%
|
$
|
58,768
|
$
|
55,134
|
$
|
3,634
|
6.6
|
%
|
||||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
28,600
|
$
|
28,685
|
$
|
(85
|
)
|
(0.3
|
)%
|
$
|
83,618
|
$
|
84,891
|
$
|
(1,273
|
)
|
(1.5
|
)%
|
||||||||||||||
Non-same-store(1)
|
5,833
|
4,173
|
1,660
|
39.8
|
%
|
13,606
|
10,718
|
2,888
|
26.9
|
%
|
||||||||||||||||||||||
Total
|
$
|
34,433
|
$
|
32,858
|
$
|
1,575
|
4.8
|
%
|
$
|
97,224
|
$
|
95,609
|
$
|
1,615
|
1.7
|
%
|
||||||||||||||||
TRS senior housing revenue, net of expenses
|
91
|
138
|
513
|
356
|
||||||||||||||||||||||||||||
Depreciation/amortization
|
(14,919
|
)
|
(12,837
|
)
|
(42,992
|
)
|
(38,347
|
)
|
||||||||||||||||||||||||
Administrative expenses
|
(2,929
|
)
|
(2,754
|
)
|
(8,316
|
)
|
(9,308
|
)
|
||||||||||||||||||||||||
Other expenses
|
(86
|
)
|
(488
|
)
|
(1,714
|
)
|
(1,678
|
)
|
||||||||||||||||||||||||
Impairment of real estate investments
|
(162
|
)
|
(540
|
)
|
(3,320
|
)
|
(4,663
|
)
|
||||||||||||||||||||||||
Interest expense
|
(10,540
|
)
|
(10,009
|
)
|
(29,867
|
)
|
(29,710
|
)
|
||||||||||||||||||||||||
Loss on extinguishment of debt
|
0
|
0
|
(106
|
)
|
0
|
|||||||||||||||||||||||||||
Interest and other income
|
701
|
670
|
1,973
|
2,052
|
||||||||||||||||||||||||||||
Income before gain (loss) on sale of real estate and other investments and income from discontinued operations
|
6,589
|
7,038
|
13,395
|
14,311
|
||||||||||||||||||||||||||||
Gain (loss) on sale of real estate and other investments
|
1,446
|
951
|
1,271
|
(811
|
)
|
|||||||||||||||||||||||||||
Income from continuing operations
|
8,035
|
7,989
|
14,666
|
13,500
|
||||||||||||||||||||||||||||
Income from discontinued operations(2)
|
35,408
|
1,162
|
50,181
|
1,322
|
||||||||||||||||||||||||||||
Net income
|
$
|
43,443
|
$
|
9,151
|
$
|
64,847
|
$
|
14,822
|
(1)
|
Non-same-store properties consist of the following properties (re-development and in-service development properties are listed in bold type):
|
|
Held for Investment -
|
Multifamily -
|
71 France, Edina, MN; Arcata, Golden Valley, MN; Cardinal Point, Grand Forks, ND; Chateau II, Minot, ND; Colonial Villa, Burnsville, MN; Commons at Southgate, Minot, ND; Cypress Court I and II, St. Cloud, MN; Dakota Commons, Williston, ND; Deer Ridge, Jamestown, ND; Gardens, Grand Forks, ND; GrandeVille at Cascade Lake, Rochester, MN; Homestead Garden, Rapid City, SD; Legacy Heights, Bismarck, ND; Northridge, Bismarck, ND; Red 20, Minneapolis, MN; Renaissance Heights, Williston, ND and Silver Springs, Rapid City, SD.
Total number of units, 2,392.
|
Healthcare -
|
Edina 6565 France SMC III, Edina, MN; Lakeside Medical Plaza, Omaha, NE and PrairieCare Medical, Brooklyn Park, MN.
Total rentable square footage, 156,199.
|
|
Industrial -
|
Roseville 3075 Long Lake Road, Roseville, MN.
Total rentable square footage, 220,557.
|
|
Other -
|
Minot Southgate Retail, Minot, ND and Minot Southgate Wells Fargo Bank, Minot, ND.
Total rentable square footage, 12,961.
|
Held for Sale -
|
Multifamily -
|
Campus Center, St. Cloud, MN; Campus Heights, St. Cloud, MN; Campus Knoll, St. Cloud, MN; Campus Plaza, St. Cloud, MN; Campus Side, St. Cloud, MN; Campus View, St. Cloud, MN; Cornerstone, St. Cloud, MN and University Park Place, St. Cloud, MN.
Total number of units, 391.
|
Healthcare -
|
Nebraska Orthopaedic Hospital, Omaha, NE.
Total rentable square footage, 61,758.
|
|
Total NOI for held for sale properties for the three months ended January 31, 2016 and 2015, respectively, $630 and $594.
Total NOI for held for sale properties for the nine months ended January 31, 2016 and 2015, respectively, $1,735 and $1,642.
|
Sold -
|
Multifamily -
|
Lancaster, St. Cloud, MN.
|
Healthcare -
|
Jamestown Medical Office Building, Jamestown, ND.
|
|
Industrial -
|
Eagan 2785 & 2795 Hwy 55, Eagan, MN.
|
|
Other -
|
2030 Cliff Road, Eagan, MN; Burnsville Bluffs II, Burnsville, MN; Dewey Hill Business Center, Edina, MN; Fargo Express Community, Fargo, ND; Kalispell Retail Center, Kalispell, MT; Minot Plaza, Minot, ND; 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; Thresher Square, Minneapolis, MN; Weston Retail, Weston, WI; Whitewater Plaza, Minnetonka, MN and Wirth Corporate Center, Golden Valley, MN.
|
|
Total NOI for sold properties for the three months ended January 31, 2016 and 2015, respectively, $53 and $1,047.
Total NOI for sold properties for the nine months ended January 31, 2016 and 2015, respectively, $149 and $3,454.
|
(2)
|
Discontinued operations include gain on disposals and income from operations for:
|
2016 Dispositions – 610 Business Center, 7800 West Brown Deer Road, American Corporate Center, Ameritrade, Barry Pointe Office Park, Benton Business Park, Brenwood, Brook Valley I, Burnsville Strip Center, Champlin South Pond, Chan West Village, Corporate Center West, Crosstown Centre, Duluth 4615 Grand, Duluth Denfeld Retail, Eden Prairie 6101 Blue Circle Drive, Farnam Executive Center, Flagship Corporate Center, Forest Lake Auto, Forest Lake Westlake Center, Gateway Corporate Center, Golden Hills Office Center, Grand Forks Medpark Mall, Granite Corporate Center, Great Plains, Highlands Ranch I and II, Interlachen Corporate Center, Intertech Building, Jamestown Buffalo Mall, Jamestown Business Center, Lakeville Strip Center, Mendota Office Center I-IV, Minnesota National Bank, Miracle Hills One, Monticello C-Store, Northpark Corporate Center, Omaha 10802 Farnam Dr, Omaha Barnes & Noble, Pacific Hills, Pine City C-Store, Pine City Evergreen Square, Plaza VII, Plymouth 5095 Nathan Lane, Prairie Oak Business Center, Rapid City 900 Concourse Drive, Riverport, Rochester Maplewood Square, Spring Valley IV, V, X and XI, St. Cloud Westgate, Superior Office Building, TCA Building, Three Paramount Plaza, Timberlands, UHC Office, US Bank Financial Center, Wells Fargo Center, West River Business Park, Westgate and Woodlands Plaza IV.
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Three Months Ended January 31,
|
Nine Months Ended January 31,
|
|||||||||||||||||||||||||||||||
2016
|
2015
|
$ Change
|
% Change
|
2016
|
2015
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Multifamily
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
25,513
|
$
|
25,849
|
$
|
(336
|
)
|
(1.3
|
)%
|
$
|
77,402
|
$
|
77,660
|
$
|
(258
|
)
|
(0.3
|
)%
|
||||||||||||||
Non-same-store
|
7,783
|
4,407
|
3,376
|
76.6
|
%
|
19,380
|
9,916
|
9,464
|
95.4
|
%
|
||||||||||||||||||||||
Total
|
$
|
33,296
|
$
|
30,256
|
$
|
3,040
|
10.0
|
%
|
$
|
96,782
|
$
|
87,576
|
$
|
9,206
|
10.5
|
%
|
||||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
11,910
|
$
|
11,521
|
$
|
389
|
3.4
|
%
|
$
|
35,708
|
$
|
33,557
|
$
|
2,151
|
6.4
|
%
|
||||||||||||||||
Non-same-store
|
3,550
|
1,797
|
1,753
|
97.6
|
%
|
8,894
|
4,143
|
4,751
|
114.7
|
%
|
||||||||||||||||||||||
Total
|
$
|
15,460
|
$
|
13,318
|
$
|
2,142
|
16.1
|
%
|
$
|
44,602
|
$
|
37,700
|
$
|
6,902
|
18.3
|
%
|
||||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
13,603
|
$
|
14,328
|
$
|
(725
|
)
|
(5.1
|
)%
|
$
|
41,694
|
$
|
44,103
|
$
|
(2,409
|
)
|
(5.5
|
)%
|
||||||||||||||
Non-same-store
|
4,233
|
2,610
|
1,623
|
62.2
|
%
|
10,486
|
5,773
|
4,713
|
81.6
|
%
|
||||||||||||||||||||||
Total
|
$
|
17,836
|
$
|
16,938
|
$
|
898
|
5.3
|
%
|
$
|
52,180
|
$
|
49,876
|
$
|
2,304
|
4.6
|
%
|
Occupancy
|
2016
|
2015
|
||||||
Same-store
|
94.9
|
%
|
94.5
|
%
|
||||
Non-same-store
|
78.1
|
%
|
74.5
|
%
|
||||
Total
|
91.1
|
%
|
91.3
|
%
|
Number of Units
|
2016
|
2015
|
||||||
Same-store
|
9,877
|
9,878
|
||||||
Non-same-store
|
2,915
|
1,887
|
||||||
Total
|
12,792
|
11,765
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Three Months Ended January 31,
|
Nine Months Ended January 31,
|
|||||||||||||||||||||||||||||||
2016
|
2015
|
$ Change
|
% Change
|
2016
|
2015
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Healthcare
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
16,490
|
$
|
16,593
|
$
|
(103
|
)
|
(0.6
|
)%
|
$
|
46,920
|
$
|
47,473
|
$
|
(553
|
)
|
(1.2
|
)%
|
||||||||||||||
Non-same-store
|
1,860
|
898
|
962
|
107.1
|
%
|
3,515
|
2,551
|
964
|
37.8
|
%
|
||||||||||||||||||||||
Total
|
$
|
18,350
|
$
|
17,491
|
$
|
859
|
4.9
|
%
|
$
|
50,435
|
$
|
50,024
|
$
|
411
|
0.8
|
%
|
||||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
3,908
|
$
|
4,100
|
$
|
(192
|
)
|
(4.7
|
)%
|
$
|
11,537
|
$
|
12,282
|
$
|
(745
|
)
|
(6.1
|
)%
|
||||||||||||||
Non-same-store
|
300
|
160
|
140
|
87.5
|
%
|
665
|
444
|
221
|
49.8
|
%
|
||||||||||||||||||||||
Total
|
$
|
4,208
|
$
|
4,260
|
$
|
(52
|
)
|
(1.2
|
)%
|
$
|
12,202
|
$
|
12,726
|
$
|
(524
|
)
|
(4.1
|
)%
|
||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
12,582
|
$
|
12,493
|
$
|
89
|
0.7
|
%
|
$
|
35,383
|
$
|
35,191
|
$
|
192
|
0.5
|
%
|
||||||||||||||||
Non-same-store
|
1,560
|
738
|
822
|
111.4
|
%
|
2,850
|
2,107
|
743
|
35.3
|
%
|
||||||||||||||||||||||
Total
|
$
|
14,142
|
$
|
13,231
|
$
|
911
|
6.9
|
%
|
$
|
38,233
|
$
|
37,298
|
$
|
935
|
2.5
|
%
|
Occupancy
|
2016
|
2015
|
||||||
Same-store
|
95.8
|
%
|
95.8
|
%
|
||||
Non-same-store
|
80.0
|
%
|
96.5
|
%
|
||||
Total
|
94.7
|
%
|
95.9
|
%
|
Rentable Square Footage
|
2016
|
2015
|
||||||
Same-store
|
2,870,087
|
2,870,116
|
||||||
Non-same-store
|
217,957
|
106,980
|
||||||
Total
|
3,088,044
|
2,977,096
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||||||||
Three Months Ended January 31,
|
Nine Months Ended January 31,
|
|||||||||||||||||||||||||||||||
2016
|
2015
|
$ Change
|
% Change
|
2016
|
2015
|
$ Change
|
% Change
|
|||||||||||||||||||||||||
Industrial
|
||||||||||||||||||||||||||||||||
Real estate revenue
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
1,574
|
$
|
1,705
|
$
|
(131
|
)
|
(7.7
|
)%
|
$
|
4,726
|
$
|
4,758
|
$
|
(32
|
)
|
(0.7
|
)%
|
||||||||||||||
Non-same-store
|
76
|
36
|
40
|
111.1
|
%
|
187
|
146
|
41
|
28.1
|
%
|
||||||||||||||||||||||
Total
|
$
|
1,650
|
$
|
1,741
|
$
|
(91
|
)
|
(5.2
|
)%
|
$
|
4,913
|
$
|
4,904
|
$
|
9
|
0.2
|
%
|
|||||||||||||||
Real estate expenses
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
319
|
$
|
458
|
$
|
(139
|
)
|
(30.3
|
)%
|
$
|
919
|
$
|
1,105
|
$
|
(186
|
)
|
(16.8
|
)%
|
||||||||||||||
Non-same-store
|
134
|
43
|
91
|
211.6
|
%
|
219
|
118
|
101
|
85.6
|
%
|
||||||||||||||||||||||
Total
|
$
|
453
|
$
|
501
|
$
|
(48
|
)
|
(9.6
|
)%
|
$
|
1,138
|
$
|
1,223
|
$
|
(85
|
)
|
(7.0
|
)%
|
||||||||||||||
Net operating income
|
||||||||||||||||||||||||||||||||
Same-store
|
$
|
1,255
|
$
|
1,247
|
$
|
8
|
0.6
|
%
|
$
|
3,807
|
$
|
3,653
|
$
|
154
|
4.2
|
%
|
||||||||||||||||
Non-same-store
|
(58
|
)
|
(7
|
)
|
(51
|
)
|
(728.6
|
)%
|
(32
|
)
|
28
|
(60
|
)
|
(214.3
|
)%
|
|||||||||||||||||
Total
|
$
|
1,197
|
$
|
1,240
|
$
|
(43
|
)
|
(3.5
|
)%
|
$
|
3,775
|
$
|
3,681
|
$
|
94
|
2.6
|
%
|
Occupancy
|
2016
|
2015
|
||||||
Same-store
|
100.0
|
%
|
100.0
|
%
|
||||
Non-same-store
|
18.4
|
%
|
100.0
|
%
|
||||
Total
|
85.3
|
%
|
100.0
|
%
|
Rentable Square Footage
|
2016
|
2015
|
||||||
Same-store
|
1,002,361
|
1,002,361
|
||||||
Non-same-store
|
220,557
|
17,750
|
||||||
Total
|
1,222,918
|
1,020,111
|
Lessee
|
% of Total Commercial
Segments’ Minimum Rents
as of January 1, 2016
|
|||
Affiliates of Edgewood Vista
|
30.2
|
%
|
||
Fairview Health Services
|
7.7
|
%
|
||
St. Luke’s Hospital of Duluth, Inc.
|
7.1
|
%
|
||
PrairieCare Medical LLC
|
4.6
|
%
|
||
HealthEast Care System
|
3.6
|
%
|
||
Nebraska Orthopaedic Hospital(1)
|
2.8
|
%
|
||
Quality Manufacturing Corp
|
2.1
|
%
|
||
Westrock CP LLC
|
1.9
|
%
|
||
Allina Health
|
1.7
|
%
|
||
Children’s Hospitals & Clinics
|
1.7
|
%
|
||
All Others
|
36.6
|
%
|
||
Total Monthly Commercial Rent as of January 1, 2016
|
100.0
|
%
|
(1) | The tenant in the Nebraska Orthopaedic Hospital property has exercised its option to purchase the property. However, we can give no assurance if or when the sale of the property will be completed. |
Square Feet of
New Leases(1)
|
Square Feet of
Leases Renewed(1)
|
Total
Square Feet of
Leases Executed(1)
|
Occupancy
|
|||||||||||||||||||||||||||||
Segments
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
||||||||||||||||||||||||
Healthcare
|
40,630
|
6,400
|
16,576
|
7,703
|
57,206
|
14,103
|
95.8
|
%
|
95.8
|
%
|
||||||||||||||||||||||
Industrial
|
0
|
0
|
0
|
29,995
|
0
|
29,995
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||||||
Total
|
40,630
|
6,400
|
16,576
|
37,698
|
57,206
|
44,098
|
96.9
|
%
|
97.0
|
%
|
(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 US 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)
|
Square Feet of
Leases Renewed(1)
|
Total
Square Feet of
Leases Executed(1)
|
Occupancy
|
|||||||||||||||||||||||||||||
Segments
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
||||||||||||||||||||||||
Healthcare
|
45,085
|
17,979
|
123,119
|
108,391
|
168,204
|
126,370
|
95.8
|
%
|
95.8
|
%
|
||||||||||||||||||||||
Industrial
|
0
|
0
|
208,401
|
29,995
|
208,401
|
29,995
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||||||
Total
|
45,085
|
17,979
|
331,520
|
138,386
|
376,605
|
156,365
|
96.9
|
%
|
97.0
|
%
|
(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 US 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)
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Healthcare
|
40,630
|
6,400
|
7.1
|
7.5
|
$
|
19.86
|
$
|
18.51
|
$
|
11.45
|
$
|
59.06
|
$
|
3.09
|
$
|
6.50
|
||||||||||||||||||||||||
Industrial
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
Total
|
40,630
|
6,400
|
7.1
|
7.5
|
$
|
19.86
|
$
|
18.51
|
$
|
11.45
|
$
|
59.06
|
$
|
3.09
|
$
|
6.50
|
(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 US 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
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)
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Healthcare
|
45,085
|
17,979
|
7.1
|
6.1
|
$
|
19.97
|
$
|
20.00
|
$
|
13.10
|
$
|
37.16
|
$
|
3.27
|
$
|
6.84
|
||||||||||||||||||||||||
Industrial
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
Total
|
45,085
|
17,979
|
7.1
|
6.1
|
$
|
19.97
|
$
|
20.00
|
$
|
13.10
|
$
|
37.16
|
$
|
3.27
|
$
|
6.84
|
(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 US 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)
|
|||||||||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||||||||
Healthcare
|
16,576
|
7,703
|
93.8
|
%
|
84.5
|
%
|
0.4
|
16.8
|
4.3
|
%
|
1.3
|
%
|
$
|
0
|
$
|
35.00
|
$
|
0
|
$
|
7.80
|
||||||||||||||||||||||||||||
Industrial
|
0
|
29,995
|
100.0
|
%
|
0
|
%
|
0
|
3.0
|
0
|
(4.5
|
%)
|
0
|
0
|
0
|
1.21
|
|||||||||||||||||||||||||||||||||
Total
|
16,576
|
37,698
|
98.2
|
%
|
84.5
|
%
|
0.4
|
9.9
|
4.3
|
%
|
(2.3
|
%)
|
$
|
0
|
$
|
7.15
|
$
|
0
|
$
|
2.56
|
(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 US 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. The category of renewed leases does not include leases that have become month-to-month leases, as the month-to-month leases are considered lease amendments. |
(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. |
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)
|
|||||||||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||||||||
Healthcare
|
123,119
|
108,391
|
91.5
|
%
|
73.2
|
%
|
4.9
|
6.3
|
5.8
|
%
|
(3.5
|
%)
|
$
|
9.19
|
$
|
10.99
|
$
|
2.84
|
$
|
1.54
|
||||||||||||||||||||||||||||
Industrial
|
208,401
|
29,995
|
100.0
|
%
|
0
|
%
|
5.0
|
3.0
|
18.1
|
%
|
(4.5
|
%)
|
0.59
|
0
|
0.07
|
1.21
|
||||||||||||||||||||||||||||||||
Total
|
331,520
|
138,386
|
97.2
|
%
|
73.2
|
%
|
4.9
|
6.1
|
9.7
|
%
|
(3.6
|
%)
|
$
|
3.78
|
$
|
8.61
|
$
|
1.10
|
$
|
1.47
|
(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 US 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. The category of renewed leases does not include leases that have become month-to-month leases, as the month-to-month leases are considered lease amendments. |
(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(2)
|
Percentage of Total
Commercial Segments
Leased Square Footage
|
Annualized Base
Rent of Expiring
Leases at Expiration(3)
|
Percentage of Total
Commercial
Segments
Annualized Base Rent
|
|||||||||||||||
2016 (remainder)(1)
|
29
|
359,418
|
9.1
|
%
|
$
|
4,498,347
|
8.1
|
%
|
||||||||||||
2017
|
28
|
195,819
|
4.9
|
%
|
2,975,306
|
5.4
|
%
|
|||||||||||||
2018
|
21
|
190,145
|
4.8
|
%
|
4,432,353
|
8.0
|
%
|
|||||||||||||
2019
|
23
|
363,803
|
9.2
|
%
|
5,012,211
|
9.0
|
%
|
|||||||||||||
2020
|
14
|
170,080
|
4.3
|
%
|
2,024,020
|
3.6
|
%
|
|||||||||||||
2021
|
21
|
305,801
|
7.7
|
%
|
3,361,298
|
6.0
|
%
|
|||||||||||||
2022
|
39
|
1,296,621
|
32.7
|
%
|
17,019,770
|
30.6
|
%
|
|||||||||||||
2023
|
12
|
480,309
|
12.1
|
%
|
2,314,783
|
4.2
|
%
|
|||||||||||||
2024
|
26
|
206,209
|
5.2
|
%
|
4,053,182
|
7.3
|
%
|
|||||||||||||
2025
|
11
|
136,393
|
3.4
|
%
|
2,738,609
|
4.9
|
%
|
|||||||||||||
Thereafter
|
13
|
260,954
|
6.6
|
%
|
7,160,363
|
12.9
|
%
|
|||||||||||||
Totals
|
237
|
3,965,552
|
100.0
|
%
|
$
|
55,590,242
|
100.0
|
%
|
(1) | Includes month-to-month leases. As of January 31, 2016, month-to-month leases accounted for 307,706 square feet of which 286,854 square feet were located in five senior housing facilities in Wyoming. |
(2) | Assuming that none of the tenants exercise renewal or termination options, and including leases renewed prior to expiration. Also excludes 99,535 square feet of space occupied by us. |
(3) | Annualized Base Rent is monthly scheduled rent as of January 1, 2016, multiplied by 12. |
(in thousands)
|
(in fiscal years)
|
|||||||||||||||||||
Project Name and Location
|
Segment
|
Rentable
Square Feet
or Number of
Units
|
Percentage
Leased
or Committed
|
Anticipated
Total Cost(1)
|
Costs as of
January 31, 2016(1)
|
Cost per
Square Foot
or Unit(1)
|
Date Placed
in Service
|
Anticipated
Same-Store
Date
|
||||||||||||
Chateau II - Minot, ND
|
Multifamily
|
72 units
|
79.2
|
%
|
$
|
14,711
|
$
|
14,641
|
$
|
204,319
|
1Q 2016
|
1Q 2019
|
||||||||
Edina 6565 France SMC III - Edina, MN(2)
|
Healthcare
|
57,624 sq ft
|
24.5
|
%
|
37,763
|
32,725
|
655
|
1Q 2016
|
1Q 2019
|
|||||||||||
Renaissance Heights - Williston, ND(3)
|
Multifamily
|
288 units
|
46.2
|
%
|
62,451
|
62,451
|
216,844
|
1Q 2016
|
1Q 2019
|
|||||||||||
Minot Southgate Retail - Minot, ND
|
Other
|
7,963 sq ft
|
0
|
%
|
2,923
|
2,623
|
367
|
2Q 2016
|
1Q 2019
|
|||||||||||
PrairieCare Medical - Brooklyn Park, MN
|
Healthcare
|
70,756 sq ft
|
100
|
%
|
24,435
|
24,358
|
345
|
2Q 2016
|
1Q 2018
|
|||||||||||
$
|
142,283
|
$
|
136,798
|
(1) | Excludes tenant improvements and leasing commissions. |
(2) | Anticipated total cost includes estimated tenant improvement costs that have not been incurred as of January 31, 2016. |
(3) | We are currently an approximately 70.0% partner in the joint venture entity constructing this project. The anticipated total cost amount given is the total cost to the joint venture entity. |
(in thousands)
|
(in fiscal years)
|
|||||||||||||||||||||||
Project Name and Location
|
Planned Segment
|
Rentable
Square Feet
or Number of
Units
|
Percentage
Leased
or Committed
|
Anticipated
Total Cost(1)
|
Costs as of
January 31, 2016(1)
|
Anticipated
Construction
Completion
|
||||||||||||||||||
Deer Ridge - Jamestown, ND
|
Multifamily
|
163 units
|
35.0
|
%
|
$
|
24,874
|
$
|
24,874
|
4Q 2016
|
|||||||||||||||
Cardinal Point - Grand Forks, ND(2)
|
Multifamily
|
251 units
|
35.5
|
%
|
48,242
|
48,242
|
4Q 2016
|
|||||||||||||||||
71 France - Edina, MN(3)
|
Multifamily
|
241 units
|
34.9
|
%
|
73,290
|
69,105
|
1Q 2017
|
|||||||||||||||||
Monticello Crossings - Monticello, MN
|
Multifamily
|
202 units
|
0
|
%
|
31,784
|
11,210
|
2Q 2017
|
|||||||||||||||||
Other
|
n/a
|
n/a
|
|
n/a
|
|
n/a
|
3,524
|
n/a
|
||||||||||||||||
$
|
178,190
|
$
|
156,955
|
(1) | Includes costs related to development projects that are placed in service in phases (Deer Ridge - $14.3 million, 71 France - $41.3 million, Cardinal Point - $23.0 million). |
(2) | Anticipated total cost as of January 31, 2016 includes incremental cost increase due to the replacement of the project’s original general contractor. There may be additional costs for this project as it nears completion in the fourth quarter of fiscal year 2016. |
(3) | The project is being constructed in three phases by a joint venture entity in which we currently have an approximately 52.6% interest. The anticipated total cost amount given is the total cost to the joint venture entity. The anticipated total cost includes approximately 21,772 square feet of retail space. |
(in thousands, except per share amounts)
|
||||||||||||||||||||||||
Three Months Ended January 31,
|
2016
|
2015
|
||||||||||||||||||||||
Amount
|
Weighted
Avg Shares
and Units(1)
|
Per
Share
And
Unit(2)
|
Amount
|
Weighted
Avg Shares
and Units(1)
|
Per
Share
And
Unit(2)
|
|||||||||||||||||||
Net income attributable to Investors Real Estate Trust
|
$
|
39,797
|
$
|
8,371
|
||||||||||||||||||||
Less dividends to preferred shareholders
|
(2,879
|
)
|
(2,879
|
)
|
||||||||||||||||||||
Net income available to common shareholders
|
36,918
|
121,864
|
$
|
0.30
|
5,492
|
120,855
|
$
|
0.05
|
||||||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Noncontrolling interest – Operating Partnership
|
4,227
|
13,877
|
657
|
14,461
|
||||||||||||||||||||
Depreciation and amortization of real property
|
14,975
|
17,706
|
||||||||||||||||||||||
Impairment of real estate investments
|
162
|
540
|
||||||||||||||||||||||
Gain on depreciable property sales
|
(1,777
|
)
|
(951
|
)
|
||||||||||||||||||||
FFO applicable to Common Shares and Units(1)(3)
|
$
|
54,505
|
135,741
|
$
|
0.40
|
$
|
23,444
|
135,316
|
$
|
0.17
|
(in thousands, except per share amounts)
|
||||||||||||||||||||||||
Nine Months Ended January 31,
|
2016
|
2015
|
||||||||||||||||||||||
Amount
|
Weighted
Avg Shares
and Units(1)
|
Per
Share
And
Unit(2)
|
Amount
|
Weighted
Avg Shares
and Units(1)
|
Per
Share
And
Unit(2)
|
|||||||||||||||||||
Net income attributable to Investors Real Estate Trust
|
$
|
61,003
|
$
|
13,334
|
||||||||||||||||||||
Less dividends to preferred shareholders
|
(8,636
|
)
|
(8,636
|
)
|
||||||||||||||||||||
Net income available to common shareholders
|
52,367
|
123,793
|
$
|
0.42
|
4,698
|
116,303
|
$
|
0.04
|
||||||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Noncontrolling interest – Operating Partnership
|
5,940
|
13,913
|
618
|
17,334
|
||||||||||||||||||||
Depreciation and amortization of real property
|
48,095
|
52,367
|
||||||||||||||||||||||
Impairment of real estate investments
|
3,760
|
6,105
|
||||||||||||||||||||||
(Gain) loss on depreciable property sales
|
(25,512
|
)
|
811
|
|||||||||||||||||||||
FFO applicable to Common Shares and Units(1)(3)
|
$
|
84,650
|
137,706
|
$
|
0.61
|
$
|
64,599
|
133,637
|
$
|
0.48
|
(1) | Units of the Operating Partnership are exchangeable for cash, or, at our discretion, for Common Shares on a one-for-one basis. |
(2) | Net income attributable to Investors Real Estate Trust is calculated on a per Common Share basis. FFO is calculated on a per Common Share and Unit basis. |
(3) | Excluding gain or loss on extinguishment of debt and default interest, FFO would have been $19.6 million and $0.14 per Common Share and Unit for the three months ended January 31, 2016 and $60.1 million and $0.44 per Common Share and Unit for the nine months ended January 31, 2016. |
Month
|
Fiscal Year 2016
|
Fiscal Year 2015
|
||||||
July
|
$
|
.1300
|
$
|
.1300
|
||||
October
|
.1300
|
.1300
|
||||||
January
|
.1300
|
.1300
|
Financial Institution
|
||||
First International Bank, Watford City, ND
|
$
|
6,000,000
|
||
Associated Bank, Green Bay, WI
|
3,000,000
|
|||
The Private Bank, Minneapolis, MN
|
2,000,000
|
|||
Bremer Bank, Saint Paul, MN
|
1,285,000
|
|||
Dacotah Bank, Minot, ND
|
350,000
|
|||
Peoples State Bank, Velva, ND
|
225,000
|
|||
American National Bank, Omaha, NE
|
200,000
|
|||
Commerce Bank a Minnesota Banking Corporation
|
100,000
|
|||
Total
|
$
|
13,160,000
|
(in thousands)
|
||||||||||||||||||||||||||||||||
Future Principal Payments
|
||||||||||||||||||||||||||||||||
Mortgages
|
Remaining
Fiscal 2016
|
Fiscal 2017
|
Fiscal 2018
|
Fiscal 2019
|
Fiscal 2020
|
Thereafter
|
Total
|
Fair Value
|
||||||||||||||||||||||||
Fixed Rate
|
$
|
46,209
|
$
|
34,003
|
$
|
39,110
|
$
|
86,187
|
$
|
64,067
|
$
|
402,075
|
$
|
671,651
|
$
|
713,485
|
||||||||||||||||
Avg Fixed Interest Rate(1)
|
4.83
|
%
|
4.92
|
%
|
4.95
|
%
|
4.74
|
%
|
4.58
|
%
|
||||||||||||||||||||||
Variable Rate
|
$
|
501
|
$
|
9,540
|
$
|
2,119
|
$
|
30,411
|
$
|
47,423
|
$
|
0
|
$
|
89,994
|
$
|
89,994
|
||||||||||||||||
Avg Variable Interest Rate(1)
|
4.08
|
%
|
4.04
|
%
|
4.17
|
%
|
4.69
|
%
|
4.82
|
%
|
||||||||||||||||||||||
Held for Sale
|
$
|
131
|
$
|
541
|
$
|
576
|
$
|
9,413
|
$
|
0
|
$
|
0
|
10,661
|
12,757
|
||||||||||||||||||
Avg Fixed Interest Rate(1)
|
6.26
|
%
|
6.14
|
%%
|
6.13
|
%
|
6.10
|
%
|
0
|
%
|
||||||||||||||||||||||
$
|
772,306
|
$
|
816,236
|
(in thousands)
|
||||||||||||||||||||||||||||
Future Interest Payments
|
||||||||||||||||||||||||||||
Mortgages
|
Remaining
Fiscal 2016
|
Fiscal 2017
|
Fiscal 2018
|
Fiscal 2019
|
Fiscal 2020
|
Thereafter
|
Total
|
|||||||||||||||||||||
Fixed Rate
|
$
|
8,103
|
$
|
30,747
|
$
|
28,734
|
$
|
25,760
|
$
|
20,988
|
$
|
43,097
|
$
|
157,429
|
||||||||||||||
Variable Rate
|
917
|
3,622
|
3,331
|
2,581
|
1,472
|
0
|
11,923
|
|||||||||||||||||||||
Held for Sale
|
168
|
647
|
612
|
574
|
0
|
0
|
2,001
|
|||||||||||||||||||||
$
|
171,353
|
(1) | Interest rate given is for the entire year. |
Period
|
Total Number of
Shares Purchased
|
Average Price
Paid per
Share
|
Total Number of Shares
Purchased as Part of
Publicly Announced
Plans or Programs1
|
Maximum Number (or
Approximate Dollar
Value) of Shares That May
Yet Be Purchased Under
the Plans or Programs
|
||||||||||||
Beginning Balance
|
$
|
28,068,572
|
||||||||||||||
November 1 – 30, 2015
|
376,872
|
$
|
8.14
|
376,872
|
25,000,302
|
|||||||||||
December 1 – 31, 2015
|
759,011
|
7.15
|
759,011
|
19,574,309
|
||||||||||||
January 1 – 31, 2016
|
654,742
|
6.99
|
654,742
|
15,000,334
|
||||||||||||
Total
|
1,790,625
|
$
|
7.30
|
1,790,625
|
$
|
15,000,334
|
(1) | On August 8, 2015, we publicly announced the share repurchase program to repurchase up to $50.0 million worth of our Common Shares over a one year period. |
/s/ Timothy P. Mihalick
|
|
Timothy P. Mihalick
|
|
President and Chief Executive Officer
|
|
/s/ Ted E. Holmes
|
|
Ted E. Holmes
|
|
Executive Vice President and Chief Financial Officer
|
|
Date: March 10, 2016
|