Home > Kenedix Realty Investment > Financial Data > Historical Data

Fiscal Period	Unit	6th Period ended April 2008	7th Period ended October 2008	8th Period ended April 2009	9th Period ended October 2009	10th Period ended April 2010	11th Period ended October 2010	12th Period ended April 2011
Operating revenues	mn yen	8,582	8,456	8,204	7,921	8,067	8,358	8,136
Rental revenues	mn yen	7,630	8,156	8,204	7,921	8,067	8,242	8,136
Operating expenses	mn yen	4,517	4,311	4,740	4,708	4,329	4,522	4,427
Property-related expenses	mn yen	3,447	3,678	3,603	3,652	3,714	3,817	3,767
Operating income	mn yen	4,065	4,144	3,463	3,213	3,738	3,835	3,709
Ordinary income	mn yen	3,343	3,124	2,435	2,103	2,568	2,608	2,346
Net income (a)	mn yen	3,342	3,123	2,434	2,102	2,567	2,607	2,309
Total assets (b)	mn yen	230,520	239,648	238,745	236,320	251,566	251,080	261,928
Interest-bearing debt (c)	mn yen	89,750	98,750	98,750	97,220	102,968	102,567	112,715
Unitholders' equity (d)	mn yen	128,314	128,087	127,398	127,067	135,689	135,732	135,505
Unitholders' capital	mn yen	124,973	124,973	124,973	124,973	133,129	133,129	133,129
Number of investment units outstanding (e)	unit	200,000	200,000	200,000	200,000	233,550	233,550	233,550
Unitholders' equity per unit (d)/(e)	yen	641,570	640,437	636,990	635,335	580,987	581,170	580,199
Total distribution (f)	mn yen	3,342	3,123	2,434	2,102	2,567	2,541	2,310
Distribution per unit (f)/(e)	yen	16,711	15,618	12,172	10,511	10,993	10,881	9,891
Earnings distribution per unit	yen	16,711	15,618	12,172	10,511	10,993	10,881	9,891
Distribution in excess of earnings per unit	yen	-	-	-	-	-	-	-
Return on assets (annualized) (Note 1) (Note 2)	%	1.5 (3.0)	1.3 (2.6)	1.0 (2.1)	0.9 (1.8)	1.1 (2.1)	1.0 (2.1)	0.9 (1.8)
Return on unitholders' equity (annualized) (Note 2)(Note 3)	%	2.6 (5.2)	2.4 (4.8)	1.9 (3.8)	1.7 (3.3)	2.0 (3.9)	1.9 (3.8)	1.7 (3.4)
Ratio of unitholders' equity at end of period (d)/(b)	%	55.7	53.4	53.4	53.8	53.9	54.1	51.7
Ratio of interest-bearing debt at end of period (c)/(b)	%	38.9	41.2	41.4	41.1	40.9	40.9	43.0
Payout ratio (Note 4)(f)/(a)	%	99.9	99.9	100.0	100.0	99.9	97.4	100.0
Other reference
Number of properties (Note 5)	Properties	68	69	67	65	70	67	71
Total leasable floor area	m2	248,625.52	256,214.30	250,364.42	254,225.04	271,260.81	267,737.33	286,237.93
Occupancy at end of period	%	95.9	95.6	95.7	94.7	94.4	93.6	94.6
Depreciation expenses for the period	mn yen	1,430	1,445	1,429	1,451	1,477	1,440	1,406
Capital expenditure for the period	mn yen	1,152	1,105	891	400	330	312	574
Leasing NOI (net operating income) (Note 6)	mn yen	5,612	5,923	6,030	5,721	5,830	5,864	5,776
FFO (funds from operation) (Note 7)	mn yen	4,259	4,269	4,356	3,994	4,044	3,995	3,716
FFO per unit (Note 8)	yen	21,297	21,345	21,780	19,973	17,318	17,106	15,914

Notes:
1.	Return on assets = Ordinary income / (Total assets at the beginning of period + Total assets at the end of period) / 2 × 100
2.	Annualized values for the sixth fiscal period are calculated based upon a period of 182 days, 184 days for the seventh fiscal piriod, 181 days for the eighth fiscal period, 184 days for the ninth fiscal period, 181 days for the tenth fiscal period, 184 days for the eleventh fiscal period and 181 days for the 12th fiscal period.
3.	Return on net assets = Net income / (Total net assets at the beginning of period + Total net assets at the end of period) / 2 × 100
4.	Payout ratio is rounded down to the first decimal place.
5.	Starting from disclosures pertaining to the eleventh fiscal period, A-47 KDX Shin-Yokohama 381 Building (existing tower) and A-65 KDX Shin-Yokohama 381 Building Annex Tower are indicated collectively as one property.
6.	Leasing NOI = Rental revenues - Rental expenses + Depreciation expenses for the period
7.	FFO = Net income + Depreciation expenses for the period - Profit on sale of trust beneficiary interests in real estate or real estate + Loss on sale of real estate.
8.	FFO per unit = FFO / Number of investment units issued and outstanding (rounded down to the nearest yen)

• Historical Data
• Investment Corporation Bonds
• Borrowings