EX-99.1 3 a03-4812_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

For Immediate Release

For Investor Inquires, contact:

October 29, 2003

Thomas K. Peck

2003-11

317/808-6168

 

 

 

For Media Inquires, contact:

 

Donna M. Hovey

 

317/808-6137

 

Duke Realty Announces Third Quarter Earnings

 

Common and Preferred Stock Dividends Also Announced

 

Indianapolis - Duke Realty Corporation (DRE/NYSE) reported today that net income available for common shareholders for the third quarter of 2003 was $40.2 million on revenues of $196.8 million, compared to $38.6 million on revenues of $192.1 million for the third quarter last year.  On a per share basis, third quarter net income available for common shareholders grew 7.1 percent to $0.30 per share, from $0.28 for the third quarter of 2002.  All per share amounts reported are diluted with basic per share information also included in the financial table accompanying this press release.

 

Diluted funds from operations available for common shares (“FFO”) were $96.4 million for the third quarter of 2003 versus $91.9 million for the same period in 2002.  On a per share basis, third quarter FFO was $0.62 compared to $0.58 for the third quarter of 2002, a 6.9 percent increase.  FFO is a supplemental non-GAAP financial measurement used as a standard in the real estate industry to measure and compare the operating performance of real estate companies.  FFO is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) as net income or loss, excluding gains or losses from sales of depreciated property, plus operating property depreciation and amortization and adjustments for minority interest and unconsolidated companies on the same basis.  A reconciliation of FFO to GAAP net income is included in the financial tables accompanying this press release.

 

-more-

 



 

Included in the Company’s third quarter financial statements is the effect of its adoption (announced on September 5, 2003) of FASB-EITF Topic D-42, “The Effect on the Calculation of Earnings per Share for the Redemption or Induced Conversion of Preferred Stock.”  This resulted in a $645,000 reduction in net income and funds from operations, on a diluted basis, for the third quarter of 2002.  Without the effect of adoption of FASB-EITF Topic D-42, the Company’s diluted net income per share for the third quarter of 2003 would have grown by 3.4 percent compared to the third quarter of 2002, and diluted FFO per share would have grown 5.1 percent over the same time period.

 

Additionally, the Company’s Board of Directors declared a quarterly dividend of $.46 per common share, or $1.84 per share on an annualized basis.  The dividend is payable on November 28, 2003 to common shareholders of record on November 14, 2003.

 

The Board also declared today the following dividends on the Company’s outstanding preferred stock:

 

Class

 

NYSE
Symbol

 

Quarterly
Amount/Share

 

Record Date

 

Payment Date

 

Series B

 

Not Listed

 

$.99875

 

December 17, 2003

 

December 31, 2003

 

 

 

 

 

 

 

 

 

 

 

Series D

 

DREPRD

 

$.46094

 

December 17, 2003

 

December 31, 2003

 

 

 

 

 

 

 

 

 

 

 

Series E

 

DREPRE

 

$.51563

 

December 17, 2003

 

December 31, 2003

 

 

 

 

 

 

 

 

 

 

 

Series I

 

DREPRI

 

$.52813

 

December 17, 2003

 

December 31, 2003

 

 

 

 

 

 

 

 

 

 

 

Series J

 

DREPRJ

 

$.44167

*

November 17, 2003

 

December 1, 2003

 

 


*The dividend declared on the Company’s Series J preferred shares is applicable to 96 days because of the mid-quarter issuance of this new security in August.  In future quarters, when it is outstanding for the entire period, Duke expects to pay $.41406 per Series J depositary share or $1.65625 per share on an annualized basis.

 

Property information at September 30, 2003 was as follows:

 

                  The Company’s 902 stabilized in-service properties totaling 105.4 million square feet were 88.8 percent leased compared to 87.8 percent at June 30, 2003.

 

2



 

                  At $429.6 million, the Company’s value creation pipeline at September 30 has increased 61.5 percent since the recent low point at June 30, 2002, and 27.8 percent in 2003.  The pipeline included $119.2 million of developments with expected stabilized returns averaging 10.0 percent that Duke plans to own indefinitely after completion; $111.6 million of developments with expected stabilized returns averaging 10.6 percent that the Company plans to sell within approximately one year of completion; and a $198.8 million backlog of third-party construction volume with an average pre-tax profit margin of 8.5 percent.

 

                  Including recently completed developments that have not reached stabilization and developments still under construction, the Company’s total portfolio at the end of the third quarter consisted of nearly 110.0 million square feet that were 88.4 percent leased, up from 87.3 percent at June 30, 2003.

 

The Company also disclosed the following information for the third quarter of 2003:

 

                  Duke renewed 76.5 percent of leases up for renewal, totaling 2.4 million square feet, on which net effective rents declined 3.5 percent.

 

                  Year-to-date same property net operating income for 2003 decreased 4.6 percent.

 

                  The Company’s interest and fixed-charge coverage ratios in the third quarter were 4.3 and 3.1, respectively, and its debt-to-total market capitalization ratio was 31.0 percent at September 30, 2003.

 

3



 

Commenting on Duke’s third quarter performance, Tom Hefner, Chairman and Chief Executive Officer, stated,

 

“With our return to year-over-year growth in FFO per share, we are pleased with our performance in the third quarter.    Although occupancy improved by 100 basis points during the quarter, the overall leasing environment and business climate remains challenging, and we are not expecting occupancy to continue to grow at this pace in the near term.  With modest growth expected in the fourth quarter, we anticipate that our performance will be in the lower third of the 2003 FFO guidance range that we announced last December of $2.40 to $2.55 per share.”

 

When used in this press release, the word “believes,” “expects,” “estimates” and similar expressions are intended to identify forward-looking statements.  Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially.  In particular, among the factors that could cause actual results to differ materially are continued qualification as a real estate investment trust, general business and economic conditions, competition, increases in real estate construction costs, interest rates, accessibility of debt and equity capital markets and other risks inherent in the real estate business including tenant defaults, potential liability relating to environmental matters and liquidity of real estate investments. Readers are advised to refer to Duke’s Form 8-K Report as filed with the Securities and Exchange Commission on July 25, 2003 for additional information concerning these risks.

 

Duke Realty Corporation is the largest publicly traded office and industrial real estate company in the United States.  Offering a complete range of real estate products and services, Duke produces approximately $800 million in annual revenue from more than 4,000 tenants and focuses on building dominant market positions in each of its 13 geographic platforms across the Midwest and the Sunbelt.  Duke owns interests in more than 109 million square feet of properties, has over 1,000 employees and owns or controls approximately 3,900 acres of undeveloped land that can support approximately 62 million square feet of future development.  Visit Duke on the web at www.dukerealty.com.

 

4



 

A copy of the Company’s September 30, 2003 supplemental information fact book will be available after 7:00 p.m. EST today in the Investor Information section of the Company’s web site at www.dukerealty.com.  Duke is also hosting a conference call tomorrow at 3:00 p.m. (New York time) to discuss its third quarter operating results.  All investors are invited to listen to this call, which can be accessed through the Investor Information section of the Company’s web site at www.dukerealty.com.

 

5



 

Financial Highlights

(in thousands, except per share data)

 

Operating Results

 

 

 

Three Months Ended
September 30

 

Nine Months Ended
September 30

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Revenues from continuing operations

 

$

196,815

 

$

192,103

 

$

583,938

 

$

589,454

 

Earnings from rental operations

 

49,943

 

54,519

 

139,044

 

168,659

 

Earnings from service operations

 

4,471

 

3,472

 

11,407

 

26,598

 

Net income available for common shareholders - Basic

 

40,185

 

38,595

 

112,200

 

132,401

 

Net income available for common shareholders - Diluted

 

44,547

 

42,830

 

124,447

 

147,867

 

Funds from operations available for common shareholders - Basic

 

84,730

 

80,072

 

242,703

 

256,186

 

Funds from operations available for common shareholders - Diluted

 

96,370

 

91,932

 

276,546

 

295,453

 

 

 

 

 

 

 

 

 

 

 

Per Share:

 

 

 

 

 

 

 

 

 

Net income available for common shareholders - Basic

 

$

0.30

 

$

0.29

 

$

0.83

 

$

0.99

 

Net income available for common shareholders - Diluted

 

$

0.30

 

$

0.28

 

$

0.82

 

$

0.98

 

Funds from operations available for common shareholders - Basic

 

$

0.62

 

$

0.59

 

$

1.79

 

$

1.92

 

Funds from operations available for common shareholders - Diluted

 

$

0.62

 

$

0.58

 

$

1.77

 

$

1.88

 

Dividend payout ratio of funds from operations

 

74.2

%

78.5

%

77.7

%

72.3

%

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic - Net income and Funds from operations

 

135,706

 

134,818

 

135,423

 

133,659

 

Diluted - Net income

 

151,244

 

151,256

 

150,965

 

150,880

 

Diluted - Funds from operations

 

156,249

 

157,405

 

155,971

 

157,232

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30
2003

 

December 31
2002

 

 

 

 

 

 

 

 

 

 

 

Net real estate investments

 

 

 

 

 

$

4,856,964

 

$

4,702,788

 

Total assets

 

 

 

 

 

5,554,955

 

5,348,823

 

Total debt

 

 

 

 

 

2,256,552

 

2,106,285

 

Shareholders’ equity

 

 

 

 

 

2,659,147

 

2,617,336

 

Common shares outstanding at end of period

 

 

 

 

 

135,858

 

135,007

 

 

6



 

Reconciliation of Net Income to Funds From Operations

(in thousands, except per share data)

 

 

 

Three Months Ended
September 30

 

 

 

2003

 

2002

 

 

 

Amount

 

Wtd.
Avg.
Shares

 

Per
Share

 

Amount

 

Wtd.
Avg.
Shares

 

Per
Share

 

Net Income Available for Common Shares

 

$

40,185

 

135,706

 

$

0.30

 

$

38,595

 

134,818

 

$

0.29

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in earnings of unitholders

 

4,362

 

14,667

 

 

 

4,235

 

14,992

 

 

 

Other common stock equivalents

 

 

 

871

 

 

 

 

 

1,446

 

 

 

Fully Diluted Net Income Available for Common Shares

 

44,547

 

151,244

 

$

0.30

 

42,830

 

151,256

 

$

0.28

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

48,250

 

 

 

 

 

45,074

 

 

 

 

 

Company Share of Joint Venture Depreciation and amortization

 

4,459

 

 

 

 

 

4,484

 

 

 

 

 

(Earnings) loss from depreciable property sales

 

(3,349

)

 

 

 

 

(3,474

)

 

 

 

 

Dilutive effect of Convertible Preferred D Shares

 

2,463

 

5,005

 

 

 

2,465

 

5,009

 

 

 

Dilutive effect of Convertible Preferred G Units

 

0

 

0

 

 

 

553

 

1,140

 

 

 

Fully Diluted Funds From Operations Available for Common Shares

 

$

96,370

 

156,249

 

$

0.62

 

$

91,932

 

157,405

 

$

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended
September 30

 

 

2003

 

2002

 

 

 

Amount

 

Wtd.
Avg.
Shares

 

Per
Share

 

Amount

 

Wtd.
Avg.
Shares

 

Per
Share

 

Net Income Available for Common Shares

 

$

112,200

 

135,423

 

$

0.83

 

$

132,401

 

133,659

 

$

0.99

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in earnings of unitholders

 

12,247

 

14,740

 

 

 

15,466

 

15,608

 

 

 

Other common stock equivalents

 

 

 

802

 

 

 

 

 

1,613

 

 

 

Fully Diluted Net Income Available for Common Shares

 

124,447

 

150,965

 

$

0.82

 

147,867

 

150,880

 

$

0.98

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

142,539

 

 

 

 

 

130,886

 

 

 

 

 

Company Share of Joint Venture Depreciation and amortization

 

14,236

 

 

 

 

 

13,282

 

 

 

 

 

(Earnings) loss from depreciable property sales

 

(12,067

)

 

 

 

 

(5,928

)

 

 

 

 

Dilutive effect of Convertible Preferred D Shares

 

7,391

 

5,006

 

 

 

7,393

 

5,009

 

 

 

Dilutive effect of Convertible Preferred G Units

 

0

 

0

 

 

 

1,953

 

1,343

 

 

 

Fully Diluted Funds From Operations Available for Common Shares

 

$

276,546

 

155,971

 

$

1.77

 

$

295,453

 

157,232

 

$

1.88

 

 

7