FOREST CITY ENTERPRISES INC
10-Q, 1998-09-14
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: FOODARAMA SUPERMARKETS INC, 10-Q, 1998-09-14
Next: THORN APPLE VALLEY INC, 10-K405, 1998-09-14



                                   FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                  QUARTERLY REPORT UNDER SECTION 13 OR 15 (D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For Quarter Ended               July 31, 1998

Commission file number  1-4372

                        FOREST CITY ENTERPRISES, INC.
             (Exact name of registrant as specified in its charter)

                Ohio                                    34-0863886
      (State or other jurisdiction of               (I.R.S. Employer
       incorporation or organization)              Identification No.)

1100 Terminal Tower
50 Public Square    Cleveland, Ohio                       44113
  (Address of principal executive offices)               Zip Code

Registrant's telephone number, including area code     216-621-6060



       (Former  name,  former  address and former  fiscal year, if changed since
last report).


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.
 YES   X    NO _____

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

                      Class                   Outstanding at September 10, 1998

Class A Common Stock, $.33 1/3 par value             19,225,872  shares

Class B Common Stock, $.33 1/3 par value             10,752,680  shares

<PAGE>

                    FOREST CITY ENTERPRISES, INC.

                             Index
                                                                        Page No.
Part I.  Financial Information:

      Item 1.  Financial Statements
                   Forest City Enterprises,  Inc. and Subsidiaries

                      Consolidated Balance Sheets - July 31, 1998
                          (Unaudited) and January 31, 1998               3

                      Consolidated Statements of Earnings and Retained
                         Earnings (Unaudited) - Three and Six Months
                            Ended July 31, 1998 and 1997                 4

                      Consolidated Statements of Cash Flows (Unaudited)- 5 - 6
                         Six Months Ended July 31, 1998 and 1997

                Notes to Consolidated Financial Statements
                      (Unaudited)                                        7 - 8

      Item 2.   Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                 9 - 25

Part II.  Other Information

      Item 1.  Legal Proceedings                                         26

      Item 4.  Submission of Matters to a Vote of Security Holders       27

      Item 6.  Exhibits and Reports on Form 8-K                          28 - 35

Signatures                                                               36



<PAGE>



PART I - FINANCIAL INFORMATION
Item 1 - Financial Statements
<TABLE>
                                FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
                                          CONSOLIDATED BALANCE SHEETS
<CAPTION>

                                                                July 31, 1998   January 31, 1998
                                                               ---------------- ----------------
                                                                 (Unaudited)
                                                           (dollars in thousands, except per share data)
<S>                                                              <C>             <C>
ASSETS
Real Estate
  Completed rental properties                                    $  2,492,613    $  2,409,545
  Projects under development                                          389,879         251,416
  Land held for development or sale                                    54,332          43,599
                                                                 -------------   -------------
                                                                    2,936,824       2,704,560
  Less accumulated depreciation                                      (463,669)       (448,634)
                                                                 -------------   -------------
    Total Real Estate                                               2,473,155       2,255,926

Cash                                                                   38,705          54,854
Notes and accounts receivable, net                                    173,885         191,719
Inventories                                                            51,419          58,696
Investments in and advances to affiliates                             240,935         202,409
Other assets                                                          200,516         199,749
                                                                 -------------   -------------
                                                                 $  3,178,615    $  2,963,353
                                                                 =============   =============

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Mortgage debt, nonrecourse                                       $  2,104,640    $  2,018,931
Accounts payable and accrued expenses                                 351,806         361,398
Notes payable                                                           7,436          34,819
Long-term debt                                                         45,000         114,000
8.5% Senior notes                                                     200,000             -
Deferred income taxes                                                 131,539         117,723
Deferred profit                                                        33,819          34,537
                                                                 -------------   -------------
        Total Liabilities                                           2,874,240       2,681,408
                                                                 -------------   -------------

SHAREHOLDERS' EQUITY
Preferred stock - convertible, without par value;
    5,000,000 shares authorized; no shares issued.                         -                -
Common stock - $.33 1/3 par value
    Class A, 96,000,000 and 48,000,000 shares authorized,
     19,853,172 and 19,813,372 shares issued, 19,225,872
     and 19,186,072 outstanding, respectively.                          6,619            6,602
    Class B, convertible, 36,000,000 and 18,000,000 shares
     authorized, 11,030,780 and 11,070,580 shares issued,
     10,752,680 and 10,792,480 outstanding, respectively.               3,678            3,688
                                                                 -------------   --------------
                                                                       10,297           10,290
Additional paid-in capital                                            114,269          114,276
Retained earnings                                                     191,294          168,864
                                                                --------------   --------------
                                                                      315,860          293,430

Less treasury stock, at cost: 627,300 Class A
    and 278,100 Class B shares.                                       (11,485)         (11,485)
                                                                 -------------   --------------
       Total Shareholders' Equity                                     304,375          281,945
                                                                 -------------   --------------

                                                                 $  3,178,615    $   2,963,353
                                                                 =============   ==============

</TABLE>
See notes to consolidated financial statements.
<PAGE>


<TABLE>
                            FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF EARNINGS AND RETAINED EARNINGS
                                            (UNAUDITED)
<CAPTION>

                                                   Three Months Ended July 31,     Six Months Ended July 31,
                                                   ---------------------------    ---------------------------
                                                        1998         1997           1998             1997
                                                     ----------   ----------      -------          -------
                                                          (dollars in thousands, except per share data)


<S>                                                  <C>          <C>                <C>          <C>
Revenues                                             $  165,707   $  142,035         $  314,330   $  293,103
                                                     -----------  -----------        -----------  -----------

Operating expenses                                      100,127       84,557            187,363      168,077
Interest expense                                         37,531       30,497             74,278       63,606
Depreciation and amortization                            19,804       18,369             41,232       35,911
                                                      ----------  ----------         -----------  -----------
                                                        157,462      133,423            302,873      267,594
                                                      ----------  -----------        -----------  -----------

Gain (loss) on disposition of properties                 18,607       (3,132)            30,054      (38,637)
                                                      ----------  -----------        -----------  -----------

EARNINGS (LOSS) BEFORE INCOME TAXES                      26,852        5,480             41,511      (13,128)
                                                      ----------  -----------        -----------  -----------

INCOME TAX EXPENSE (BENEFIT)
   Current                                                1,549        4,354              3,100        1,650
   Deferred                                               9,467       (1,821)            14,067       (6,461)
                                                      ----------  -----------        -----------  -----------
                                                         11,016        2,533             17,167       (4,811)
                                                      ----------  -----------        -----------  -----------

NET EARNINGS (LOSS) BEFORE EXTRAORDINARY GAIN            15,836        2,947             24,344       (8,317)
Extraordinary gain, net of tax                              334        3,142                334       14,187
                                                      ----------  -----------        -----------  -----------

NET EARNINGS                                             16,170        6,089             24,678        5,870

Retained earnings at beginning of period                176,323      150,954            168,864      152,077
Dividends on common stock - $.04 per share
   and $.075 per share in 1998, respectively,
   and $.03 and $.06 per share in 1997,
   respectively.                                         (1,199)        (899)            (2,248)      (1,803)
                                                     -----------  -----------        -----------  -----------
Retained earnings at end of period                   $  191,294   $  156,144         $  191,294   $  156,144
                                                     ===========  ===========        ===========  ===========


BASIC EARNINGS PER COMMON SHARE
Weighted average common shares outstanding           29,978,552   29,326,452         29,978,552   27,800,914
                                                     ===========  ===========        ===========  ===========
 
 Net earnings (loss) before extraordinary gain       $     0.53   $     0.10         $     0.81   $    (0.30)
 Extraordinary gain, net of tax                             .01         0.11               0.01         0.51
                                                     -----------  -----------        -----------  -----------

NET EARNINGS                                         $     0.54   $     0.21         $     0.82   $     0.21
                                                     ===========  ===========        ===========  ===========


DILUTED EARNINGS PER COMMON SHARE
Weighted average common shares outstanding           30,204,018   29,367,175         30,181,977   27,833,125
                                                     ===========  ===========        ===========  ===========
 
 Net earnings (loss) before extraordinary gain       $     0.53   $     0.10         $     0.81   $    (0.30)
 Extraordinary gain, net of tax                             .01         0.11               0.01         0.51
                                                     -----------  -----------        -----------  -----------

NET EARNINGS                                         $     0.54   $     0.21         $     0.82   $     0.21
                                                     ===========  ===========        ===========  ===========


</TABLE>
See notes to consolidated financial statements.
<PAGE>



<TABLE>
                        FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (UNAUDITED)
<CAPTION>

                                                             Six Months Ended July 31,
                                                           -----------------------------
                                                                  1998          1997
                                                              -----------  ------------
                                                                   (in thousands)
<S>                                                            <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Rents and other revenues received                            $   314,099   $  312,573
  Proceeds from land sales                                          14,076       11,467
  Land development expenditures                                    (19,646)      (9,105)
  Operating expenditures                                          (194,509)    (201,632)
  Interest paid                                                    (68,265)     (66,406)
                                                               ------------  -----------
     NET CASH PROVIDED BY OPERATING ACTIVITIES                      45,755       46,897
                                                               ------------  -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures                                            (281,149)    (136,188)
  Proceeds from disposition of assets                               31,622          -
  Investments in and advances to affiliates                        (38,526)     (27,290)
                                                               ------------  -----------
     NET CASH USED IN INVESTING ACTIVITIES                        (288,053)    (163,478)
                                                               ------------  -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of senior notes                           200,000          -
  Payments of senior notes issuance costs                           (5,685)         -
  Increase in nonrecourse mortgage and long-term debt              361,320      160,430
  Principal payments on nonrecourse mortgage debt
    on real estate                                                (183,284)     (21,446)
  Payments on long-term debt                                      (114,000)     (76,494)
  Increase in notes payable                                          6,613       12,704
  Payments on notes payable                                        (33,996)     (43,061)
  Decrease in restricted cash                                        6,830        3,600
  Payment of deferred financing costs                               (9,551)      (3,412)
  Net proceeds from sale of common stock                                -        76,346
  Dividends paid to shareholders                                    (2,098)      (1,691)
                                                                -----------  -----------
       NET CASH PROVIDED BY FINANCING ACTIVITIES                   226,149      106,976
                                                                 ----------  -----------

NET DECREASE IN CASH                                               (16,149)      (9,605)
CASH AT BEGINNING OF PERIOD                                         54,854       41,302
                                                                 ----------  -----------
CASH AT END OF PERIOD                                            $  38,705   $   31,697
                                                                 ==========  ===========

</TABLE>



<PAGE>

<TABLE>


                FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (UNAUDITED)
<CAPTION>

                                                            Six Months Ended July 31,
                                                          ------------------------------
                                                                1998           1997
                                                            ------------   -------------
                                                                   (in thousands)
<S>                                                          <C>           <C>
RECONCILIATION OF NET EARNINGS TO NET CASH
     PROVIDED BY OPERATING ACTIVITIES
NET EARNINGS                                                 $    24,678   $    5,870
  Depreciation                                                    30,773       29,360
  Amortization                                                    10,459        6,551
  Increase (decrease) in deferred income taxes                    13,816         (742)
  (Gain) loss on disposition of properties                       (30,054)      38,637
  Extraordinary gain                                                (552)     (18,272)
  Increase in land held for development or sale                  (10,733)      (1,376)
  Decrease in notes and accounts receivable                       17,269       39,230
  Decrease in inventories                                          7,277        4,957
  (Increase) decrease in other assets                             (3,958)       1,257
  Decrease in accounts payable and accrued expenses              (12,502)     (57,282)
  Decrease in deferred profit                                       (718)      (1,293)
                                                               ----------  -----------
        NET CASH PROVIDED BY OPERATING ACTIVITIES              $  45,755    $  46,897
                                                               ==========  ===========

</TABLE>
Supplemental Non-Cash Disclosure:

The following items represent the effect of non-cash transactions for 1998:

     * Disposition of Summit Park Mall
     * Disposition of Trolley Plaza


 The following items represent the effect of non-cash transactions for 1997:

     * Increase in interest in Skylight  Office Tower
     * Disposition of Toscana
     * Reduction of interest in MIT Phase II
     * Exchange of Woodridge

<TABLE>
<S>                                                          <C>           <C>
Operating Activities
  Notes and accounts receivable                                $     565   $   (5,072)
  Other assets                                                     1,138         (121)
  Accounts payable and accrued expenses                            2,760       (6,900)
  Deferred taxes                                                      -           164
                                                               ----------  -----------
        Total effect on operating activities                   $   4,463   $  (11,929)
                                                               ==========  ===========

Investing Activities
  Additions to completed rental property                       $      -    $   (3,498)
  Dispositions of completed rental property                       42,312       56,568
  Investments in and advances to affiliates                           -         4,131
                                                               ----------  -----------
        Total effect on investing activities                   $  42,312   $   57,201
                                                               ==========  ===========

Financing Activities
  Assumption of non-recourse mortgage debt                     $      -    $    3,185
  Reduction of non-recourse mortgage debt                        (46,775)     (48,988)
  Notes payable                                                       -           531
                                                               ----------  -----------
        Total effect on financing activities                   $ (46,775) $   (45,272)
                                                               ==========  ===========

</TABLE>
See notes to consolidated financial statements.
<PAGE>






                      FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
                        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                       (UNAUDITED)

A.       SENIOR NOTES
         On March 16,  1998,  the Company  issued  $200,000,000  of 8.50% Senior
         Notes, due March 15, 2008, in a public offering.  Proceeds were used to
         repay  $114,000,000  of its term loan and revolving  credit loans.  The
         remaining  proceeds will be used to finance  projects  currently  under
         development  and to  pursue  new  real  estate  opportunities.  Accrued
         interest  is payable  on March 15 and  September  15 of each year.  The
         Senior Notes are unsecured senior obligations of the Company,  however,
         they are subordinated to all existing and future indebtedness and other
         liabilities of the Company's  subsidiaries,  including the $220,000,000
         revolving credit facility.  The indenture contains covenants providing,
         among other things,  limitations on the  incurrence of additional  debt
         and payment of dividends.

         The Senior Notes may be redeemed by the  Company,  in whole or in part,
         at any time on or after March 15, 2003 at redemption  prices  beginning
         at 104.25% for the year  beginning  March 15,  2003 and  systematically
         reduced to 100% in the years thereafter. The Company may also redeem up
         to 33% of the  original  principal  amount prior to March 15, 2001 from
         proceeds of one or more common stock  public  offerings at a redemption
         price of 108.50%.

B.       STOCK SPLIT
         A two-for-one  stock split of the Company's  Class A and Class B common
         stock was paid on July 16,  1998 to  shareholders  of record on July 1,
         1998. The stock split is given  retroactive  effect to the beginning of
         the earliest period presented in the accompanying  Consolidated Balance
         Sheets by  transferring  the par value of the additional  shares issued
         from  the  additional  paid-in  capital  account  to the  common  stock
         accounts.  All share and per share data  presented  in these  financial
         statements have been restated to reflect the stock split.

C.       DIVIDENDS
         The Board of Directors  declared  regular  quarterly cash dividends on
         both Class A and Class B common shares as follows:

                                                                      Amount
           Date              Date of            Payment              Per Share
         Declared            Record             Date                (Post-Split)
         --------            -------            --------            ------------
   
         March 18, 1998      June 1, 1998       June 15, 1998          $.035
         June 9, 1998        September 1, 1998  September 15, 1998     $.04
         September 8, 1998   December 1, 1998   December 15, 1998      $.04


<PAGE>


                 FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)


D.       EARNINGS PER SHARE
         The  reconciliation  of the numerator and denominator of basic earnings
         per share ("EPS") with diluted EPS is as follows:


                                 Net Earnings        Weighted      Net Earnings 
                                 (Loss) Before        Average      (Loss) Before
                                 Extraordinary        Shares       Extraordinary
                                     Gain           Outstanding        Gain
                                  (Numerator)      (Denominator)    Per Share
                                 -------------     -------------   -------------


         Three Months Ended
            July 31, 1998:

              Basic EPS             $15,836,000     29,978,552         $0.53
              Dilutive effect
                 of stock options             -        225,466  
              Diluted EPS           $15,836,000     30,204,018         $0.53

         Six Months Ended
            July 31, 1998:

              Basic EPS             $24,344,000     29,978,552         $0.81
              Dilutive effect
                 of stock options             -        203,425
              Diluted EPS           $24,344,000     30,181,977         $0.81

         Three Months Ended
            July 31, 1997:

              Basic EPS             $ 2,947,000     29,326,452         $0.10
              Dilutive effect
                 of stock options             -         40,723
              Diluted EPS           $ 2,947,000     29,367,175         $0.10

         Six Months Ended
            July 31, 1997:

              Basic EPS             ($8,317,000)    27,800,914        ($0.30)
              Dilutive effect
                 of stock options             -         32,211
              Diluted EPS           ($8,317,000)    27,833,125        ($0.30)


E.       NEW ACCOUNTING STANDARDS

         In June 1998, the Financial  Accounting Standards Board issued SFAS No.
         133,  "Accounting for Derivative  Instruments and Hedging  Activities,"
         which is required to be adopted in years beginning after June 15, 1999.
         Management  does not anticipate  that the adoption of the new Statement
         will have a significant effect on earnings or the financial position of
         the Company.

<PAGE>

         The  enclosed  financial  statements  have  been  prepared  on a  basis
consistent with accounting  principles  applied in the prior periods and reflect
all  adjustments  which are, in the opinion of management,  necessary for a fair
presentation  of the results of operations for the periods  presented.  All such
adjustments  were of a normal  recurring  nature.  Results of operations for the
six months ended July 31, 1998 are not  necessarily  indicative of results of
operations which may be expected for the full year.

         The  following  Management's   Discussion  and  Analysis  of  Financial
Condition and Results of Operations of Forest City  Enterprises,  Inc. should be
read in  conjunction  with the financial  statements  and the footnotes  thereto
contained in the January 31, 1998 annual report ("Form 10-K").

Item 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations

- -----------------------------------------------------------------------

GENERAL


The Company develops, acquires, owns and manages commercial and residential real
estate properties in 21 states and the District of Columbia.  The Company owns a
portfolio  that is  diversified  both  geographically  and by property types and
operates through four principal business groups:  Commercial Group,  Residential
Group, Land Group and Lumber Trading Group.

The Company uses an additional measure,  along with net earnings,  to report its
operating results.  This measure,  referred to as Earnings Before  Depreciation,
Amortization and Deferred Taxes ("EBDT"),  is not a measure of operating results
or cash  flows from  operations  as defined  by  generally  accepted  accounting
principles.   However,  the  Company  believes  that  EBDT  provides  additional
information  about its operations and, along with net earnings,  is necessary to
understand  its operating  results.  The Company's  view is that EBDT is also an
indicator  of the  Company's  ability  to  generate  cash  to meet  its  funding
requirements.  EBDT is  defined  and  discussed  in  detail  under  "Results  of
Operations - EBDT."

The  Company's  EBDT grew by 10.1% (or 7.1% per share) in the second  quarter of
1998 to $27,223,000,  or $.90 per share of common stock,  from  $24,725,000,  or
$.84 per share,  of common stock,  for the second quarter of 1997.  EBDT for the
six months ended July 31, 1998 was $51,818,000,  or $1.72 per share, compared to
$53,172,000,  or $1.91 per share,  for the six months ended July 31, 1997.  EBDT
for the first half of 1998 grew by 12.2%,  excluding  $6,991,000 in EBDT for the
first half of 1997 related to the litigation  settlement for Toscana, a 563-unit
apartment  complex in Irvine,  California  (see "-Other  Transactions  - Sale of
Toscana").  All per share  figures are fully  diluted and are  adjusted  for the
Company's two-for-one stock split paid in July 1998.

The increase in EBDT is primarily attributable to the acquisitions or opening of
fifteen  properties  during  the  first  half of 1998 and a full six  months  of
operations for the eleven properties which opened during 1997.

<PAGE>

RESULTS OF OPERATIONS

The  Company  reports its results of  operations  by each of its four  principal
business groups as it believes it provides the most meaningful  understanding of
the Company's financial performance.

The major  components  of EBDT are  Revenues,  Operating  Expenses  and Interest
Expense,  each of which is discussed  below.  Net  Operating  Income  ("NOI") is
defined as Revenues less Operating  Expenses.  See the  information in the table
"Earnings  before  Depreciation,  Amortization and Deferred Taxes" at the end of
this Management's  Discussion and Analysis of Financial Condition and Results of
Operations.

         NET  OPERATING  INCOME  FROM  REAL  ESTATE  OPERATIONS  - NOI  from the
combined  Commercial Group and Residential  Group for the second quarter of 1998
was  $62,331,000  compared to  $53,050,000  for the second  quarter of 1997,  an
increase of 17.5%. NOI from the combined  Commercial Group and Residential Group
for the six months ended July 31, 1998 was $122,400,000 compared to $116,656,000
for the first half of 1997, an increase of 4.9%. NOI in 1997 was affected by the
non-recurring  $15,000,000  Toscana  litigation  settlement income (see "Sale of
Toscana"  below).  Adjusting for this item,  NOI for the first half increased by
20.4%.


   COMMERCIAL GROUP

     REVENUES. Revenues of the Commercial Group increased $17,062,000, or 22.5%,
to  $92,953,000  in the second  quarter of 1998 from  $75,891,000  in the second
quarter of 1997. This increase is primarily the result of property  openings and
acquisitions.  During the first half of 1998,  Forest City acquired the 292-room
Sheraton  Hotel  at  Station  Square  in   Pittsburgh,   Pennsylvania   and  the
325,000-square-foot  Fairmont  Plaza  office  building in San Jose,  California,
which  increased  revenues  over last year's second  quarter by  $4,848,000  and
$857,000,  respectively.  Phase  II of  University  Park  at MIT  in  Cambridge,
Massachusetts opened during the second quarter of 1998. This mixed-use facility,
owned in partnership  with MIT,  consists of 76,000 square feet of office space,
95,000 square feet of retail  space,  a 210-room  hotel and a 960-space  parking
facility and generated  $602,000 of revenues  during the second quarter of 1998.
Revenues for the second  quarter also  increased from the openings of properties
in the New York City area during 1997 including Nine MetroTech  office  building
in Brooklyn  ($1,494,000),  Gun Hill Road retail center in the Bronx ($150,000),
and two retail properties in Queens,  Northern Boulevard  ($1,030,000) and Grand
Avenue ($507,000).  Richmond Avenue, a retail center in Staten Island, New York,
opened  during  the first  half of 1998 and  generated  additional  revenues  of
$368,000  and  Atlantic  Center,  a  shopping  center  which  opened  in 1996 in
Brooklyn,  New York,  realized a $266,000  increase in revenues  over the second
quarter  of  1997.  In  addition,  the  Company's  increased  ownership  in  two
properties resulted in increases to revenues:  Antelope Valley Mall in Palmdale,
California  increased  from 40% in 1997 to 78% in 1998  ($951,000)  and  Station
Square in  Pittsburgh,  Pennsylvania  increased from 25% in 1997 to 100% in 1998
($2,020,000).  In addition,  the Commercial Group recorded $765,000 in increased
revenues  from  the  Ritz-Carlton  Hotel in  Cleveland,  Ohio,  $3,309,000  from
commercial  land sales and  $1,960,000  in revenue  increases  from its existing
properties.  These increases were partially offset by a decrease in revenues due
to the  disposition  of the Company's  interest in three  commercial  properties
during  the first  half of 1998:  the  469,000-square-foot  San  Vicente  office
building in Brentwood,  California ($922,000),  the  695,000-square-foot  Summit
Park Mall in Wheatfield,  New York  ($648,000) and the Courtyard  strip shopping
center in Flint, Michigan ($270,000).

Revenues  of  the  Commercial   Group  increased   $27,494,000,   or  18.2%,  to
$178,357,000  for the six months ended July 31, 1998 from  $150,863,000  for the
comparable  period for the prior year.  This increase is primarily the result of
the 1998  acquisitions  of Sheraton  Hotel at Station  Square  ($4,848,000)  and
Fairmont Plaza ($857,000) and the 1997  acquisitions of additional  interests in
Antelope Valley Mall ($1,698,000) and Station Square ($3,554,000). Additionally,
the  openings of several  properties  in the New York City area in 1997 and 1998
resulted in increased revenues: Nine MetroTech ($2,827,000),  Northern Boulevard
($1,842,000), Grand Avenue ($1,061,000), Richmond Avenue ($596,000) and Gun Hill
Road  ($380,000).  Phase II of  University  Park at MIT opened during the second
quarter  of 1998 and  generated  $602,000  in  revenues,  commercial  land sales
revenues  increased by $3,739,000,  the  Ritz-Carlton  Hotel recorded first half
revenue of $1,138,000 over 1997 and existing  properties  revenues  increased by
approximately $5,300,000. Revenues from two properties which opened in 1996 have
improved over the first half of last year: Atlantic Center in Brooklyn, New York
($779,000) and Showcase in Las Vegas,  Nevada  ($527,000).  These increases were
partially  offset  by a  decrease  in  revenues  due to the  disposition  of the
Company's interest in three commercial properties during the first half of 1998:
San Vicente  ($1,418,000),  Summit Park Mall  ($839,000) and Courtyard  shopping
center ($281,000).

         OPERATING  AND INTEREST  EXPENSES.  During the second  quarter of 1998,
operating expenses for the Commercial Group increased $11,017,000,  or 30.0%, to
$47,815,000  from  $36,798,000  in the second  quarter of 1997.  The increase in
operating  expenses  was  attributable  primarily to costs  associated  with the
acquisitions of the Sheraton Hotel at Station Square  ($3,134,000)  and Fairmont
Plaza ($411,000),  commercial land sales ($2,665,000),  the openings of Phase II
at University Park at MIT ($256,000),  Nine MetroTech  ($493,000) and new retail
properties in the New York City boroughs ($604,000),  and increased occupancy at
the Ritz-Carlton Hotel ($443,000). In addition, operating expenses increased due
to the 1997 acquisitions of increased  ownership percent in Antelope Valley Mall
($377,000)  and Station Square  ($1,415,000),  and general  portfolio  operating
expenses increased approximately  $2,000,000 as a result of increased occupancy.
These  increases  were  partially  offset by decreases in operating  expenses of
$513,000  and $398,000 as a result of the  dispositions  of Summit Park Mall and
San  Vicente,  respectively.  Interest  expense  for the second  quarter of 1998
increased by $3,778,000,  or 20.5%,  to  $22,185,000  from  $18,407,000  for the
second  quarter of 1997.  The  increase  in  interest  expense  is  attributable
primarily  to the  opening of new  properties  in the New York City area and the
acquisitions  of  Sheraton  Hotel at  Station  Square  and  Fairmont  Plaza  and
increased ownership percent in Antelope Valley Mall and Station Square.

During the six months  ended July 31,  1998,  operating  and  interest  expenses
increased $12,245,000 and $4,203,000 (16.1% and 10.3%),  respectively,  over the
comparable  period in 1997 to $88,284,000  and  $45,026,000,  respectively.  The
increase in operating  expenses is primarily  attributable  to costs  associated
with the  acquisitions of the Sheraton Hotel at Station Square  ($3,134,000) and
Fairmont Plaza ($411,000),  commercial land sales ($2,665,000),  the openings of
Phase II at University Park at MIT ($256,000), Nine MetroTech ($930,000) and new
retail  properties  in the New York  City  boroughs  ($999,000),  and  increased
occupancy at the Ritz-Carlton Hotel ($735,000). In addition,  operating expenses
increased  due to the  1997  acquisitions  of  increased  ownership  percent  of
Antelope  Valley Mall  ($751,000) and Station Square  ($2,680,000),  and general
portfolio operating expenses increased  approximately  $1,200,000 as a result of
increased  occupancy.  These  increases  were  partially  offset by decreases in
operating  expenses of $702,000 and $762,000 as a result of the  dispositions of
Summit Park Mall and San Vicente, respectively. The increase in interest expense
is attributable  primarily to the opening of new properties in the New York City
area and the acquisitions of Sheraton Hotel at Station Square and Fairmont Plaza
and additional interests in Antelope Valley Mall and Station Square.


  RESIDENTIAL GROUP

         REVENUES.  Revenues for the Residential  Group increased by $3,501,000,
or 11.9%, in the second quarter of 1998 to $32,997,000  from  $29,496,000 in the
second  quarter of 1997.  This increase was primarily  attributable  to the 1997
acquisitions  of Museum  Towers in  Philadelphia,  Pennsylvania  ($227,000)  and
Whitehall  Terrace in Kent, Ohio  ($340,000) and the 1998  acquisitions of a 50%
interest in the 342-unit Park Plaza in Mayfield Heights,  Ohio ($145,000) and an
additional 20% interest in the 450-unit Studio Colony apartment community in Los
Angeles,  California ($352,000).  In addition,  revenues increased $310,000 over
the second  quarter of last year from the  expansion of 294 units during 1997 to
three  apartment  communities  in  Cleveland,  Ohio.  Revenues  of the  existing
operating portfolio of the Residential Group increased approximately  $1,100,000
and  development  and syndication  fees increased  $1,070,000  during the second
quarter of 1998 compared to the second quarter of 1997.

Revenues for the  Residential  Group  decreased by  $8,586,000 in the six months
ended July 31, 1998 to $64,261,000 from $72,847,000 for the comparable period in
1997.  Excluding  the  $15,000,000  in  proceeds  from  the  Toscana  litigation
settlement  received  in 1997 (see  "Sale of  Toscana"  below),  first half 1998
revenues  increased  $6,414,000,  or 11.1%,  over the comparable period of 1997.
This  increase was primarily  attributable  to the 1997  acquisitions  of Museum
Towers  ($1,121,000) and Whitehall Terrace  ($666,000) and the 1998 acquisitions
of Park  Plaza  ($145,000)  and an  additional  20%  interest  in Studio  Colony
($352,000). In addition, revenues increased $607,000 over the first half of last
year from the expansion of 294 units during 1997 to three apartment  communities
in  Cleveland,  Ohio.  Revenues  of  the  existing  operating  portfolio  of the
Residential  Group  increased  approximately   $2,000,000  and  development  and
syndication fees increased  $1,471,000 during the first half of 1998 compared to
1997.

         OPERATING AND INTEREST EXPENSES. Operating expenses for the Residential
Group  for the  second  quarter  of 1998  increased  by  $265,000,  or 1.7%,  to
$15,804,000  from  $15,539,000  in the second  quarter of 1997.  The increase in
operating expenses is attributable  primarily to the 1997 acquisitions of Colony
Woods  ($167,000) and Whitehall  Terrace  ($152,000).  Interest  expense for the
second  quarter of 1998  decreased  by $671,000,  or 8.9%,  to  $6,877,000  from
$7,548,000 in the second quarter of 1997.

Operating  expenses for the Residential  Group for the six months ended July 31,
1998  increased by $919,000,  or 3.0%, to  $31,934,000  from  $31,015,000 in the
first half of 1997. The increase in operating expenses is attributable primarily
to the 1997  acquisitions of Museum Towers  ($322,000),  Colony Woods ($564,000)
and Whitehall  Terrace  ($298,000),  partially offset by a decrease in operating
expenses of the  apartment  portfolio  due to operating  efficiencies.  Interest
expense for the six months ended July 31, 1998 increased negligibly by $7,000 to
$13,977,000 from $13,970,000 in the first half of 1997.


   LAND GROUP

         REVENUES.  Revenues  for the Land Group  increased  by  $3,119,000,  or
65.3%, to $7,895,000 in the second quarter of 1998 from $4,776,000 in the second
quarter of 1997. Revenues for the Land Group increased by $5,530,000,  or 75.6%,
from  $7,317,000  in the six months  ended July 31, 1997 to  $12,847,000  in the
first  half of 1998.  Sales of land and  related  earnings  vary from  period to
period,  depending  on  management's  decisions  regarding  the  disposition  of
significant land holdings.

         OPERATING  AND  INTEREST  EXPENSES.  Operating  expenses  and  interest
expense increased by $2,106,000 and $768,000 (or 54.2% and 53.9%), respectively,
in the second quarter of 1998 to $5,992,000 and $2,194,000,  respectively,  from
$3,886,000  and  $1,426,000,  respectively,  in the second  quarter of 1997. The
fluctuation in operating  expenses primarily reflects costs associated with land
sales volume in each period.  The increase in interest expense was due primarily
to a higher level of interest-bearing debt.

Operating  expenses and interest expense  increased by $4,056,000 and $1,601,000
(or 63.3% and  59.5%),  respectively,  in the six months  ended July 31, 1998 to
$10,466,000  and  $4,294,000,  respectively,  from  $6,410,000  and  $2,693,000,
respectively,  in the six  months  ended  July  31,  1997.  The  fluctuation  in
operating expenses primarily reflects costs associated with land sales volume in
each  period.  The  increase in interest  expense was due  primarily to a higher
level of interest-bearing debt.


  LUMBER TRADING GROUP

         REVENUES.  Revenues of the Lumber Trading Group  increased by $748,000,
or 2.4%, to $31,548,000  in the second  quarter of 1998 from  $30,800,000 in the
second  quarter of 1997.  The  increase  was due  primarily to a higher level of
trading  activity in 1998 compared to 1997  ($721,000) and an increase in volume
at Forest City/Babin, a wholesaler of major appliances, cabinets and hardware to
housing contractors ($27,000).

Revenues  for the Lumber  Trading  Group for the six months  ended July 31, 1998
decreased  $2,525,000,  or 4.2%, to $57,878,000  from  $60,403,000 for the first
half of 1997.  The  decrease  was due  primarily  to a reduced  level of trading
activity  in 1998  compared  to 1997  ($2,224,000)  and a decrease  in volume at
Forest  City/Babin,  a wholesaler of major appliances,  cabinets and hardware to
housing contractors ($301,000).

         OPERATING  AND  INTEREST  EXPENSES.  Operating  expenses  in the Lumber
Trading Group  increased in the second  quarter of 1998 by $869,000,  or 3.2% to
$28,344,000  from  $27,475,000  in the  second  quarter of 1997.  This  increase
reflected  the  fluctuation  in variable  expenses due to higher  trading  sales
volume.  Interest  expense for the second quarter of 1998 increased by $355,000,
or 25.6% to  $1,740,000  from  $1,385,000  in the second  quarter of 1997.  This
increase in interest  expense was  primarily  due to higher  average  borrowings
under Lumber Trading Group's credit facility.

Operating expenses in the Lumber Trading Group decreased in the six months ended
July 31, 1998 by $972,000,  or 1.8% to $52,550,000 from $53,522,000 in the first
half of 1997. This decrease  reflected the fluctuation in variable  expenses due
to reduced trading sales volume.  Interest expense for the six months ended July
31, 1998 increased by $466,000,  or 18.0% to $3,056,000  from  $2,590,000 in the
first half of 1997.  This  increase in interest  expense  was  primarily  due to
higher average borrowings under Lumber Trading Group's credit facility.


   CORPORATE ACTIVITIES

         REVENUES.  Corporate Activities' revenues decreased $758,000, or 70.7%,
in the second quarter of 1998 to $314,000 from  $1,072,000 in the second quarter
of 1997. Corporate  Activities'  revenues decreased $686,000,  or 41.0%, for the
six months ended July 31, 1998 to $987,000  compared to $1,673,000  for the same
period in 1997.  Corporate  Activities  revenues consists  primarily of interest
income on  investments  made by the Company and vary from year to year depending
on interest rates and the amount of loans outstanding.

         OPERATING  AND  INTEREST  EXPENSES.  Operating  expenses  of  Corporate
Activities  increased  $1,462,000,  or 90.0%,  in the second  quarter of 1998 to
$3,086,000  from  $1,624,000 in the second quarter of 1997.  Operating  expenses
increased for the six months ended July 31, 1998 by  $3,229,000,  or 126.0%,  to
$5,792,000 from $2,563,000 for the first half of 1997. These increases represent
general corporate expenses.  Interest expense increased $2,804,000, or 162.0% in
the second quarter of 1998 to $4,535,000  from  $1,731,000 in the second quarter
of 1997.  Interest  expense  for the six months  ended July 31,  1998  increased
$4,395,000, or 124.5%, to $7,925,000 from $3,530,000 for the first half of 1997.
Corporate  Activities interest expense consists primarily of interest expense on
the 8.50% Senior Notes (issued on March 16, 1998) and the FCRPC Credit  Facility
that has not been  allocated  to a  principal  business  group (see  -"Financial
Condition and Liquidity").  Beginning in the fourth quarter of 1997, capitalized
interest on development  projects,  which was  previously  reported as Corporate
Activities,  is reported by the principal business group developing the project.
Prior years' interest  expense for Corporate  Activities,  Commercial  Group and
Residential Group have been restated to reflect this presentation.

OTHER TRANSACTIONS

  GAIN (LOSS) ON  DISPOSITION  OF  PROPERTIES  - Gain (loss) on  disposition  of
properties,  net of tax,  totaled a gain of $11,248,000 in the second quarter of
1998 compared to a loss of $1,894,000 in the second quarter of 1997. Gain (loss)
on disposition of properties,  net of tax, totaled a gain of $18,168,000 for the
six months  ended July 31, 1998  compared to a loss of  $23,356,000  for the six
months ended July 31, 1997.

During the second  quarter of 1998,  the Company  disposed of its  interests  in
Summit Park Mall, a regional shopping center in suburban  Buffalo,  New York and
Trolley  Plaza,  an  apartment  community  in  downtown  Detroit,  Michigan  and
recognized pre-tax gains of $14,088,000 and $4,941,000. During the first quarter
of 1998,  the Company sold its interests in San Vicente,  an office  building in
Brentwood, California and Courtyard, a strip shopping center in Flint, Michigan.
The Company  recognized  pre-tax  gains on  disposition  of  $10,809,000  on San
Vicente  and  $638,000  on  Courtyard.  During the second  quarter of 1997,  the
Company recorded a loss of $3,132,000  ($1,894,000 after tax) on the disposition
of its interest in Woodbridge,  a land development  project in suburban Chicago,
Illinois.  During the first  quarter  of 1997,  the  Company  recorded a loss on
disposition  of Toscana  of  $35,505,000  ($21,462,000  after tax - see "Sale of
Toscana).

  EXTRAORDINARY  GAIN -  Extraordinary  gain, net of tax,  totaled  $334,000 and
$3,142,000, in the second quarter of 1998 and 1997, respectively.  Extraordinary
gain, net of tax, totaled $334,000 and $14,187,000 for the six months ended July
31,  1998  and  1997,  respectively.  The  1998  extraordinary  gain  represents
extinguishment  of $552,000 of non-recourse  debt related to Trolley Plaza which
was  disposed  of  during  the  second  quarter.  The  1997  extraordinary  gain
represented   pre-tax  earnings  of  $18,272,000  for  the   extinguishment   of
nonrecourse  debt  and  related  accrued  interest  of  Toscana  (see "- Sale of
Toscana).

   SALE OF TOSCANA - During February 1997, the Company sold Toscana,  a 563-unit
apartment  complex in Irvine,  California,  back to the original  land owner and
settled  litigation  related to the property.  As a result, the Company recorded
operating income of $9,157,000,  after tax, a loss on disposition of property of
$21,462,000,  after tax, and an  extraordinary  gain of $14,187,000,  after tax,
related  to  the  extinguishment  of a  portion  of the  property's  nonrecourse
mortgage  debt.  Proceeds  from the  litigation  settlement  resulted in EBDT of
$6,991,000  for the  year  ended  January  31,  1998.  The net  result  of these
transactions to the Company was after-tax income of $1,882,000.

  INCOME  TAXES - Income tax  expense  for the  second  quarter of 1998 and 1997
totaled $11,016,000 and $2,533,000,  respectively.  Income tax expense (benefit)
for the six  months  ended  July  31,  1998  and 1997  totaled  $17,167,000  and
($4,811,000),  respectively.  At January  31,  1998,  the  Company had a tax net
operating loss  carryforward  ("NOL") of $89,903,000  (generated  primarily over
time  in the  ordinary  course  of  business  from  the  significant  impact  of
depreciation  expense from real estate properties on the Company's net earnings)
which will expire in the years ending January 31, 2005 through  January 31, 2011
and general business  credits  carryovers of $3,205,000 which will expire in the
years ending January 31, 2003 through January 31, 2011. The Company's  policy is
to utilize its NOL before it expires and will  consider a variety of  strategies
to implement that policy.

   NET EARNINGS - In the second quarter of 1998, the Company's net earnings grew
to $16,170,000,  or $.54 per share of common stock, from $6,089,000, or $.21 per
share of common stock,  in the second  quarter of 1997. For the six months ended
July 31, 1998, the Company's net earnings grew to $24,678,000, or $.82 per share
of common stock,  from  $5,870,000,  or $.21 per share of common stock,  for the
first half of 1997. All per share amounts are adjusted for the two-for-one stock
split which was effective July 16, 1998.

   EBDT - Earnings Before Depreciation, Amortization and Deferred Taxes ("EBDT")
is defined as net earnings from operations before depreciation, amortization and
deferred  taxes on income,  and excludes  provision  for decline in real estate,
gain (loss) on  disposition of properties  and  extraordinary  gain. The Company
excludes depreciation and amortization expense related to real estate operations
from EBDT because they are non-cash items and the Company believes the values of
its  properties,  in general,  have  appreciated,  over time, in excess of their
original cost.  Deferred  income taxes from real estate  operations are excluded
because  they  are a  non-cash  item.  Payment  of  income  taxes  has not  been
significant and is not expected to be significant in the foreseeable future. The
provision  for  decline in real  estate is  excluded  from EBDT  because it is a
non-cash  item that varies from year to year based on factors  unrelated  to the
Company's overall financial performance. The Company excludes gain (loss) on the
disposition of properties from EBDT because it develops and acquires  properties
for long-term investment, not short-term trading gains. As a result, the Company
views  dispositions of properties other than commercial  outlots or land held by
the Land Group as  nonrecurring  items.  Extraordinary  gains are  generally the
result  of the  restructuring  of  nonrecourse  debt  obligations  and  are  not
considered to be a component of the Company's operating results.


FINANCIAL CONDITION AND LIQUIDITY

On March 16, 1998, the Company sold $200,000,000 in 8.50% senior notes due March
15,  2008 in a public  offering.  Proceeds  from the  sale of these  notes  were
initially  used  to  repay  $114,000,000  outstanding  under  the  FCRPC  Credit
Agreement  (defined  below) with the  remainder  to be used to finance  projects
currently  under  development and to pursue new real estate  opportunities  that
arise from current favorable market conditions.

On December 10, 1997,  and as amended on January 20, 1998 and March 6, 1998, the
Company  replaced its $37,500,000 term loan due July 1, 2001 and its $80,000,000
revolving  credit  facility  with a Forest  City Rental  Properties  Corporation
("FCRPC", a significant  subsidiary of the Company) Credit Agreement.  The FCRPC
Credit  Agreement with a group of nine banks is a $225,000,000  revolving credit
facility  maturing  December  10,  2000,  unless  extended,  and  provides for a
quarterly reduction of $2,500,000  commencing April 1, 1998 and allows for up to
$30,000,000 in outstanding letters of credit, which reduces the revolving credit
available  to the  Company.  As of July 31,  1998,  the Company had  $45,000,000
recourse debt outstanding under the FCRPC Credit Agreement.

The FCRPC Credit Agreement  provides,  among other things, for 1) interest rates
ranging  from 1/4% to 3/4% over the prime  rate or 2% to 2-1/2%  over the London
Interbank Offered Rate ("LIBOR"); 2) maintenance of debt service coverage ratio,
specified  level of net worth and cash flow (as defined) and 3)  restriction  on
dividend  payments.  The Company has purchased  LIBOR interest rate caps for the
debt under the FCRPC credit  agreement in the amount of  $25,000,000 at 6.5% for
1998 and $45,000,000 at 7.5% for 1999.

The Company believes that its sources of liquidity and capital are adequate. The
Company's  principal  sources  of funds are cash  provided  by  operations,  the
Revolving Credit Facility and refinancings of existing properties. The Company's
principal  use  of  funds  are  the  financing  of  new  developments,   capital
expenditures and payments on non-recourse mortgage debt on real estate.

The Lumber Trading Group is financed  separately  from the rest of the Company's
principal business groups, and the financing obligations of Lumber Trading Group
are not recourse to the Company.  Accordingly,  the liquidity of Lumber  Trading
Group is discussed separately below under "Lumber Trading Group Liquidity."


MORTGAGE REFINANCINGS

During the six months ended July 31, 1998, the Company completed $500,000,000 in
financings,  including  $211,000,000  in  refinancings,   $201,000,000  for  new
development  projects and $88,000,000 in acquisition  mortgages.  The Company is
pursuing the refinancing of its  nonrecourse  mortgage debt which matures within
the next 12  months.  In  addition,  the  Company  is  attempting  to extend the
maturities  and/or refinance the nonrecourse debt that is coming due in 1999 and
2000,  generally  pursuing  long-term  fixed rate debt to take  advantage of the
recent  low  interest  rate  levels.  The  Company  has  purchased  $170,850,000
(including  its partners'  share) in Treasury  options to ensure  Treasury rates
will not exceed 6.00% for construction debt which is anticipated to be converted
to permanent fixed-rate debt by February 1, 2000.

INTEREST RATE EXPOSURE

At July 31, 1998, the composition of nonrecourse mortgage debt is as follows:

                                                        Amount          Rate (1)
                                                    -------------       --------
                                                    (in thousands)

Fixed                                               $ 1,298,765           7.76%
Variable -
       Swapped (2)                                      248,496           8.09%
       Adjustable                                       326,897           7.30%
       Tax-Exempt                                       155,343           4.84%
UDAG and other subsidized loans (fixed)                  75,139           2.49%
                                                     -----------   
                                                     $2,104,640           7.40%
                                                     ===========

(1) The weighted  average interest rates shown above include both the base index
    and the lender  margin.
(2) Interest rates swaps have an average term of 1.6 years as of July 31, 1998.


With respect to taxable  variable-rate  debt, the Company generally  attempts to
obtain  interest rate  protection for such debt with a maturity in excess of one
year. In addition,  the Company has purchased  interest rate cap  protection for
its variable-rate debt portfolio in the amount of $293,675,000, $394,503,000 and
$366,751,000  for the fiscal  years  ending  January  31,  1999,  2000 and 2001,
respectively.  The Company  generally  does not hedge  tax-exempt  debt because,
since 1990,  the base rate of this type of financing has averaged only 3.80% and
has never exceeded 7.90%.

At July 31, 1998,  a 100 basis point  increase in taxable  interest  rates would
increase the annual pre-tax interest cost of the Company's taxable variable-rate
debt by approximately  $3,300,000.  Although tax-exempt rates generally increase
in an amount  that is smaller  than  corresponding  changes in taxable  interest
rates,  a 100 basis point  increase in tax-exempt  interest rates would increase
the annual pre-tax interest cost of the Company's tax-exempt  variable-rate debt
by approximately $1,600,000.


LUMBER TRADING GROUP LIQUIDITY

The Lumber Trading Group is separately  financed with two lines of credit and an
accounts  receivable sale program.  These credit facilities are without recourse
to the Company.

At July  31,  1998  Lumber  Trading  Group's  two  lines  of  credit  totaled  a
$67,000,000 commitment expiring June 30, 1999. These credit lines are secured by
the  assets of the Lumber  Trading  Group and are used by the  Trading  Group to
finance  its  working  capital  needs.  At July 31,  1998,  no  borrowings  were
outstanding under these facilities.

The Lumber Trading Group also has sold an undivided ownership interest in a pool
of accounts  receivable of up to a maximum of $91,800,000  and uses this program
to finance its working  capital needs.  At July 31, 1998,  $72,000,000  had been
sold under this accounts receivable program.

The Company believes that the amounts  available under these credit  facilities,
together with the accounts  receivable sale program,  will be sufficient to meet
the Lumber Trading Group's liquidity needs.

CASH FLOWS

Net cash provided by operating  activities was  $45,755,000  and $46,897,000 for
the six months ended July 31, 1998 and 1997,  respectively.  The slight decrease
in net cash provided by operating  activities in 1998 from 1997 is primarily the
result  of an  increase  of  $10,541,000  in  expenditures  for  land  held  for
development,  partially  offset by a $2,609,000  increase in proceeds  from land
sales and a $7,123,000 reduction in operating expenditures.

Net cash used in investing  activities totaled $288,053,000 and $163,478,000 for
the six months ended July 31, 1998 and 1997, respectively. Capital expenditures,
other than development and acquisition  activities,  totaled  $24,537,000 during
the  six  months  of 1998  (including  both  recurring  and  investment  capital
expenditures)  and were  financed  primarily  from cash  provided  by  operating
activities.  During  the  first  half of  1998,  net  cash  used in  investing
activities  reflected the Company's use of $256,612,000 of funds for acquisition
and  development  activities,  which  were  financed  with  $170,180,000  in new
mortgage  indebtedness,   proceeds  from  the  issuance  of  senior  notes,  and
borrowings under the FCRPC Credit Agreement.  In addition,  $38,526,000 was used
for  investments  in and  advances to  affiliates,  and  includes  approximately
$4,500,000  in  advances  to  various  projects  on behalf of our  partners  and
investments  in The Grand,  a  syndicated  project in North  Bethesda,  Maryland
($5,246,000) and The Enclave  ($9,397,000)  and 101 San Fernando  ($19,312,000),
both syndicated  Residential  Group projects in San Jose,  California.  Net cash
used in investing  activities  for the six months  ended July 31, 1997  included
$21,138,000  in capital  expenditures  other than  development  and  acquisition
activities  (including both recurring and investment  capital  expenditures) and
were financed primarily with cash provided by operating activities. In addition,
the  first  half  of  1997  reflected  the  use of  $105,947,000  of  funds  for
development and acquisition activities,  which were financed with $87,957,000 in
new  mortgage  indebtedness,  cash  on  hand at the  beginning  of 1997  and the
remainder from cash provided by operating activities.

Net cash provided by financing  activities totaled $226,149,000 and $106,976,000
in the six months ended July 31, 1998 and 1997, respectively.  Net proceeds from
the  issuance  of senior  notes in March  1998  were  $194,315,000,  which  were
initially  used  to  repay  $114,000,000  outstanding  under  the  FCRPC  Credit
Agreement. The Company's refinancing of mortgage indebtedness is discussed above
in "Mortgages  Refinancings" and borrowings under new mortgage  indebtedness for
acquisition  and development  activities is included in the preceding  paragraph
discussing net cash used in investing activities. Net cash provided by financing
activities  in the first half of 1998  reflected a reduction  of  $6,830,000  in
restricted cash related to the financing of The Enclave apartment project in San
Jose, California. In addition for the first half of 1998, the Company reported a
net decrease of $27,383,000 in notes payable (primarily as a result of repayment
of  $19,024,000 of borrowings  under Lumber Trading  Group's lines of credit and
$3,818,000  repayment of a note payable by the Land Group),  payment of deferred
financing costs of $9,551,000 and payment of $2,098,000 of dividends. During the
first  six  months of 1997,  cash  provided  by  financing  activities  included
proceeds from the sale of common stock of $76,346,000,  repayment of $18,716,000
on Lumber  Trading  Group's  lines of  credit,  the  release  of  $3,600,000  in
restricted cash related to the Atlantic  Center retail project in Brooklyn,  New
York,  repayment  of a $6,365,000  note payable  relating to the purchase of the
Company's  additional  33-1/3%  interest  in the  Pittsburgh  Mall,  payment  of
deferred financing costs of $3,412,000 and payment of $1,691,000 of dividends.



SHELF REGISTRATION

On December 3, 1997, the Company filed a shelf  registration  statement with the
Securities and Exchange Commission for the potential offering on a delayed basis
of up to  $250,000,000  in debt or equity  securities.  This  registration is in
addition to the shelf  registration filed March 4, 1997 of up to $250,000,000 in
debt or  equity  securities.  The  Company  has sold  approximately  $82,000,000
through an equity  offering  completed on May 20, 1997,  $200,000,000  through a
debt  offering  completed on March 16, 1998 and  currently  has available on the
second shelf registration statement  approximately  $218,000,000 of debt, equity
or any combination thereof.



STOCK SPLIT, CAPITALIZATION AND DIVIDENDS

The Board of  Directors  has  approved  a  two-for-one  stock  split of both the
Company's  Class  A and  Class  B  Common  Stock,  effective  July  16,  1998 to
shareholders of record at the close of business on July 1, 1998. The stock split
was effected as a stock dividend.

On June 9, 1998,  the Board of Directors  voted to increase  the 1998  quarterly
dividend,  adjusted for the  two-for-one  stock split, to $.04 per share on both
Class A and  Class B,  representing  a 14.3%  annual  increase  in the  previous
quarterly dividend.

The first 1998  quarterly  dividend of $.07 per share (on a pre-split  basis) on
shares of both  Class A and Class B Common  Stock was paid on March 16,  1998 to
shareholders  of record at the close of  business  on March 2, 1998.  The second
1998  quarterly  dividend of $.07 per share (on a pre-split  basis) on shares of
both Class A and Class B Common Stock was paid on June 15, 1998 to  shareholders
of record at the close of  business  on June 1, 1998.  The third 1998  quarterly
dividend  of $.04 per share  (post-split)  on shares of both Class A and Class B
Common Stock will be paid on September 15, 1998 to shareholders of record at the
close of business on September 1, 1998.  The fourth 1998  quarterly  dividend of
$.04 per share  (post-split)  on shares of both Class A and Class B Common Stock
will be paid on  December  15,  1998 to  shareholders  of record at the close of
business on December 1, 1998.

On June 9,  1998,  the  shareholders  approved  an  amendment  to the  Company's
Articles  of  Incorporation  to  increase  the  Company's  capitalization  to a)
96,000,000  shares  of  Class A  Common  Stock  from  48,000,000  shares  and b)
36,000,000 shares of Class B Common Stock from 18,000,000  shares. The 5,000,000
Preferred shares remained unchanged.


YEAR 2000

Forest City Enterprises,  Inc. has undertaken a program to prepare the Company's
financial and operating computer systems and ancillary embedded applications for
the year 2000.  All  necessary  modifications  are expected to occur in a timely
manner at a cost which is not expected to be material to the Company's operating
results.

During 1997, the Company  completed the final phases of the replacement of older
mainframe  systems.  All major systems were replaced with newly  purchased  year
2000 compliant  software or software with definitive  plans for upgrades to year
2000 code.  This conversion  covered the Company's  corporate  organization  and
three business groups,  Commercial,  Residential and Land. Also in 1997,  Lumber
Trading  Group  successfully  converted  their  internal  systems  to year 2000
compliant code. Forest City/Babin,  a division of Lumber Trading Group, has also
completed the upgrade of its software to year 2000 compliant code.


The Company's plan concentrates on testing the compliant systems and identifying
other systems, such as embedded or operational systems, that are not part of the
new software. The specific steps of the plan include:

   * Capturing an  inventory  of all systems  including:
        * The new Year 2000 compliant software.
        * Computer related hardware and peripherals.
        * Internal systems that may have been developed  utilizing the compliant
          code.
        * Embedded or operational systems, including our telephone,  heating and
          air conditioning  systems,  fire alarm systems,  security systems, and
          elevator systems.
   * Obtaining compliance letters from all vendors in the inventory;
   * Testing systems for compliance;
   * Upgrading or  replacing  software and  operational  or embedded  systems as
     needed;
   * Contacting our major business partners (suppliers,  contractors, utilities,
     financial institutions,  etc.) to insure that they have an active Year 2000
     compliance program.

The Company has completed a software  inventory and obtained  compliance letters
from most vendors and considers its software assessment complete. Forest City is
completing  the  inventory of embedded  systems and is  contacting  its business
partners to determine  their year 2000  readiness.  This phase of the assessment
will be complete by the third quarter 1998.

The testing phase is planned to be completed by the fourth  quarter 1998 and the
Company recently acquired  software that will test internally  developed systems
for Year 2000 compliance. Purchase order forms now require that all products and
services  are Year 2000  compliant  and Forest City has  incorporated  Year 2000
compliance in their due diligence for the acquisition of all properties.


INFORMATION RELATING TO FORWARD-LOOKING STATEMENTS

This 10Q, together with other statements and information  publicly  disseminated
by the  Company,  contains  forward-looking  statements  within  the  meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities   Exchange  Act  of  1934,  as  amended.   Such  statements   reflect
management's  current views with respect to financial  results related to future
events and are based on assumptions and  expectations  which may not be realized
and are inherently subject to risks and  uncertainties,  many of which cannot be
predicted with accuracy and some of which might not even be anticipated.  Future
events and actual results,  financial or otherwise,  may differ from the results
discussed in the forward-looking statements.  Risks and other factors that might
cause differences, some of which could be material, include, but are not limited
to, the effect of economic and market  conditions on a nation-wide basis as well
as  regionally  in areas  where the Company has a  geographic  concentration  of
properties;  failure to consummate  financing  arrangements;  development risks,
including lack of satisfactory  financing,  construction and lease-up delays and
cost overruns;  the level and volatility of interest rates;  financial stability
of tenants within the retail industry,  which may be impacted by competition and
consumer spending; the rate of revenue increases versus expenses increases;  the
cyclical  nature of the  lumber  wholesaling  business;  as well as other  risks
listed from time to time in the Company's  reports filed with the Securities and
Exchange  Commission.  The  Company  has no  obligation  to revise or update any
forward-looking  statements  as a result  of future  events or new  information.
Readers  are  cautioned  not to place  undue  reliance  on such  forward-looking
statements.

<PAGE>

<TABLE>


                 FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
           EARNINGS BEFORE DEPRECIATION, AMORTIZATION AND DEFERRED TAXES
                 FOR THE SECOND QUARTER ENDED JULY 31, 1998 AND 1997
                                   (IN THOUSANDS)
<CAPTION>


                            Commercial Group        Residential Group          Land Group
                           --------------------    --------------------   ---------------------
                             1998       1997         1998       1997        1998       1997
                           ---------  ---------    ---------  ---------   ---------- ----------


<S>                        <C>        <C>          <C>        <C>           <C>       <C>
Revenues                   $ 92,953   $ 75,891     $ 32,997   $ 29,496      $ 7,895   $  4,776
Operating expenses,
   including depreciation
   and amortization for non-
   real estate Groups        47,815     36,798       15,804     15,539        5,992      3,886
Interest expense             22,185     18,407        6,877      7,548        2,194      1,426
Income tax provision          2,067        506        1,221      1,306         (114)      (208)
                           ---------  ---------    ---------  ---------   ---------- ----------

                             72,067     55,711       23,902     24,393        8,072      5,104
                           ---------  ---------    ---------  ---------   ---------- ----------
Earnings before
   depreciation, amortization
   and deferred taxes
   (EBDT)                  $ 20,886   $ 20,180      $ 9,095    $ 5,103      $  (177)   $  (328)
                           =========  =========    =========  =========   ========== ==========


                           Lumber Trading Group    Corporate Activities          Total
                           --------------------    --------------------   ---------------------
                             1998       1997         1998       1997        1998       1997
                           ---------  ---------    ---------  ---------   ---------- ----------


Revenues                   $ 31,548   $ 30,800        $ 314    $ 1,072    $ 165,707  $ 142,035
Operating expenses,
   including depreciation
   and amortization for non-
   real estate groups        28,344     27,475        3,086      1,624      101,041     85,322
Interest expense              1,740      1,385        4,535      1,731       37,531     30,497
Income tax provision            741        839       (4,003)      (952)         (88)     1,491
                           ---------  ---------    ---------  ---------   ---------- ----------

                             30,825     29,699        3,618      2,403      138,484    117,310
                           ---------  ---------    ---------  ---------   ---------- ----------
Earnings before
   depreciation, amortization
   and deferred tax
   (EBDT)                   $   723    $ 1,101      ($3,304)  ($ 1,331)    $ 27,223   $ 24,725
                           =========  =========    =========  =========   ========== ==========


Reconciliation to net earnings:

Earnings before depreciation,
   amortization and deferred taxes (EBDT)                                  $ 27,223   $ 24,725

Depreciation and amortization - real estate Groups                          (18,890)   (17,604)

Deferred taxes - real estate Groups                                          (3,745)    (2,280)

Gain on disposition of properties, net of tax                                11,248     (1,894)

Extraordinary gain, net of tax                                                  334      3,142
                                                                          ---------- ----------

Net earnings                                                               $ 16,170   $  6,089
                                                                          ========== ==========
</TABLE>
<PAGE>

<TABLE>


                  FOREST CITY ENTERPRISES, INC. AND SUBSIDIARIES
           EARNINGS BEFORE DEPRECIATION, AMORTIZATION AND DEFERRED TAXES
                 FOR THE SIX MONTHS ENDED JULY 31, 1998 AND 1997
                                   (IN THOUSANDS)
<CAPTION>


                            Commercial Group        Residential Group          Land Group
                           --------------------    --------------------   ---------------------
                             1998       1997         1998       1997        1998       1997
                           ---------  ---------    ---------  ---------   ---------- ----------


<S>                        <C>        <C>          <C>        <C>           <C>       <C>
Revenues                   $178,357   $150,863     $ 64,261   $ 72,847      $12,847   $  7,317
Operating expenses,
   including depreciation
   and amortization for non-
   real estate Groups        88,284     76,039       31,934     31,015       10,466      6,410
Interest expense             45,026     40,823       13,977     13,970        4,294      2,693
Income tax provision          3,343        570        1,728      8,099         (754)      (698)
                           ---------  ---------    ---------  ---------   ---------- ----------

                            136,653    117,432       47,639     53,084       14,006      8,405
                           ---------  ---------    ---------  ---------   ---------- ----------
Earnings before
   depreciation, amortization
   and deferred taxes
   (EBDT)                  $ 41,704   $ 33,431      $16,622    $19,763      $(1,159)   $(1,088)
                           =========  =========    =========  =========   ========== ==========


                           Lumber Trading Group    Corporate Activities          Total
                           --------------------    --------------------   ---------------------
                             1998       1997         1998       1997        1998       1997
                           ---------  ---------    ---------  ---------   ---------- ----------


Revenues                   $ 57,878   $ 60,403        $ 987    $ 1,673    $ 314,330  $ 293,103
Operating expenses,
   including depreciation
   and amortization for non-
   real estate groups        52,550     53,522        5,792      2,563      189,026    169,549
Interest expense              3,056      2,590        7,925      3,530       74,278     63,606
Income tax provision          1,156      1,884       (6,265)    (3,079)        (792)     6,776
                           ---------  ---------    ---------  ---------   ---------- ----------

                             56,762     57,996        7,452      3,014      262,512    239,931
                           ---------  ---------    ---------  ---------   ---------- ----------
Earnings before
   depreciation, amortization
   and deferred tax
   (EBDT)                   $ 1,116    $ 2,407      ($6,465)  ($ 1,341)    $ 51,818   $ 53,172
                           =========  =========    =========  =========   ========== ==========


Reconciliation to net earnings:

Earnings before depreciation,
   amortization and deferred taxes (EBDT)                                  $ 51,818   $ 53,172

Depreciation and amortization - real estate Groups                          (39,569)   (34,439)

Deferred taxes - real estate Groups                                          (6,073)    (3,694)

Gain on disposition of properties, net of tax                                18,168    (23,356)

Extraordinary gain, net of tax                                                  334     14,187
                                                                          ---------- ----------

Net earnings                                                               $ 24,678   $  5,870
                                                                          ========== ==========
</TABLE>



<PAGE>



PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

       An action was filed in August 1997  against  Forest City  Trading  Group,
Inc. (a wholly-owned subsidiary of the Company) and 10 of its subsidiaries,  all
of which are in the business of trading lumber.  The complaint  alleges improper
calculation and underpayment of commissions and other related claims. Plaintiffs
purport to  represent  a class of 300 to 500  traders who are current and former
employees of Forest City Trading Group, Inc. and its 10 subsidiaries. Plaintiffs
have not  moved for  class  certification  as of this date and no class has been
certified.  The judge has given the plaintiffs until  mid-September 1998 to file
for class certification.  The Company believes that any exposure will be limited
to Forest City Trading Group, Inc. and its subsidiaries.  The Company intends to
defend the suit vigorously and the litigation is not expected to have a material
adverse effect upon the financial condition, results of operations or cash flows
of the Company.

       The Company,  through  subsidiaries,  owns a 14.6%  interest in the Seven
Hills development,  located in Henderson,  Nevada,  which is owned by the Silver
Canyon  Partnership and is being developed in conjunction with a golf course. In
August 1997, a class-action lawsuit was filed by the current homeowners in Seven
Hills against the Silver Canyon  Partnership,  the golf course  developers,  and
other entities, including the Company. In addition, separate lawsuits were filed
by some of the production homebuilding companies at Seven Hills, against some of
the same  parties,  not  including  the Company.  Each of these  lawsuits seek a
commitment  for public play on the golf course,  as well as damages,  The Silver
Canyon  Partnership,  the Company and its subsidiaries are responding to each of
these suits,  and are  attempting to reach an  appropriate  resolution  with all
parties involved.  Sales efforts are continuing at the Seven Hills  development,
and because  these events are recent,  it is not yet  possible to determine  the
extent of any impact on the  Partnership's  financial  performance.  The Company
believes  it has  meritorious  defenses  to these  claims and  intends to defend
against them vigorously.  The Company believes that any exposure will be limited
to the Silver Canyon  Partnership and is not expected to have a material adverse
effect upon the financial condition,  results of operations or cash flows of the
Company.


<PAGE>



Item 4.  Submission of Matters to a Vote of Security-Holders.

On June 9, 1998,  the Company held its annual meeting of  shareholders.  At that
meeting,  the shareholders  elected three directors by holders of Class A Common
Stock and nine directors by holders of Class B Common Stock, each to hold office
until the next  shareholder  meeting  and until  his or her  successor  shall be
elected and qualified; approved an amendment to the Articles of Incorporation to
increase the number of shares of Class A Common Stock to  96,000,000  shares and
Class B Common  Stock to  36,000,000  shares;  approved an amendment to the 1994
Stock Option Plan to increase the number of shares authorized to be issued under
the Plan to 1,125,000 shares (pre-split);  and elected  Pricewaterhouse  Coopers
LLP as  independent  auditors for the Company for the fiscal year ending January
31, 1999.

It was  reported  that  8,735,748  shares of Class A Common  Stock  representing
8,735,748  votes  and  5,198,665  shares  of Class B Common  Stock  representing
51,986,650  votes were  represented in person and by proxy and that these shares
represented  a quorum.  The votes cast for the  aforementioned  matters  were as
follows:

                                                                     Abstentions
                                                                       and/or
                                                                       Broker
                                                For       Against     Non-votes
                                             --------    ---------   -----------

(1)  Election of directors by Class A shareholders
         Michael P. Esposito, Jr.            8,604,346       --          131,402
         Joan K. Shafran                     8,604,346       --          131,402
         J Maurice Struchen                  8,604,346       --          131,402

(2) Election of directors by Class B shareholders
         Scott S. Cowen                     51,948,030       --           38,620
         Jerry V. Jarrett                   51,948,030       --           38,620
         Samuel H. Miller                   51,948,030       --           38,620
         Albert B. Ratner                   51,948,030       --           38,620
         Brian J. Ratner                    51,948,030       --           38,620
         Charles A. Ratner                  51,948,030       --           38,620
         James A. Ratner                    51,948,030       --           38,620
         Ronald A. Ratner                   51,948,030       --           38,620
         Deborah Ratner-Salzberg            51,948,030       --           38,620

(3)  Amendment to Articles of Incorporation
       to increase Class A and Class B
       authorized shares                    59,310,335   1,360,422        51,641

(4)  Amendment to 1994 Stock Option Plan to
      increase the shares authorized to be
      issued under the Plan                 56,031,314     599,742        60,474

(5)  Election of independent auditors

         Pricewaterhouse Coopers LLP        52,524,199       5,854        22,064







Item 6.  Exhibits and Reports on Form 8-K.


Exhibit
Number              Description of Document
- -------             -----------------------   

3.1       Amended  Articles of  Incorporation  adopted as of October  11,  1983,
          incorporated  by reference to Exhibit 3.1 to the  Company's  Form 10-Q
          for the quarter ended October 31, 1983 (File No. 1-4372).

3.2       Code  of  Regulations  as  amended  June  14,  1994,  incorporated  by
          reference  to Exhibit  3.2 to the  Company's  Form 10-K for the fiscal
          year ended January 31, 1997 (File No.1-4372).

3.3       Certificate   of  Amendment  by   Shareholders   to  the  Articles  of
          Incorporation  of Forest City  Enterprises,  Inc. dated June 24, 1997,
          incorporated   by  reference   to  Exhibit   4.14  to  the   Company's
          Registration Statement on Form S-3 (Registration No. 333-41437).

3.4       Certificate  of  Amendment  by  Shareholders  to the  Articles of
          Incorporation  of Forest City  Enterprises,  Inc. dated June 16, 1998,
          incorporated by reference to Exhibit 4.3 to the Company's Registration
          Statement on Form S-8 (Registration No. 333-61925).

4.1       Form of Senior Subordinated Indenture between the Company and National
          City Bank, as Trustee thereunder, incorporated by reference to Exhibit
          4.1 to the Company's  Registration Statement on Form S-3 (Registration
          No. 333-22695).

4.2       Form of Junior Subordinated Indenture between the Company and National
          City Bank, as Trustee thereunder, incorporated by reference to Exhibit
          4.2 to the Company's  Registration Statement on Form S-3 (Registration
          No. 333-22695).

4.3       Form of Senior Subordinated Indenture between the Company and The Bank
          of New York,  as Trustee  thereunder,  incorporated  by  reference  to
          Exhibit  4.22 to the  Company's  Registration  Statement  on Form  S-3
          (Registration No. 333-41437).


10.1      Credit  Agreement,  dated as of December 10, 1997, by and among Forest
          City Rental Properties Corporation,  the banks named therein,  KeyBank
          National Association, as administrative agent, and National City Bank,
          as syndication agent incorporated by reference to Exhibit 10.38 to the
          Company's  Form 10-Q for the  quarter  ended  October  31,  1997 (File
          No.1-4372).

10.2      Guaranty of Payment of Debt,  dated as of December  10,  1997,  by and
          among Forest City Enterprises,  Inc., the banks named therein, KeyBank
          National Association, as administrative agent, and National City Bank,
          as syndication  agent,  incorporated  by reference to Exhibit 10.39 to
          the  Company's  Form 10-Q for the quarter ended October 31, 1997 (File
          No.1-4372).

10.3      First Amendment to Credit Agreement,  dated as of January 20, 1998, by
          and among Forest City Rental Properties  Corporation,  the banks named
          therein,  KeyBank National  Association,  as administrative agent, and
          National City Bank, as syndication agent, incorporated by reference to
          Exhibit 4.19 to the Company's Registration Statement on Form S-3 (File
          No. 333-41437).

10.4      First Amendment to Guaranty of Payment of Debt,  dated as of the banks
          named therein,  KeyBank National Association,  as dministrative agent,
          and  National  City  Bank,  as  syndication  agent,   incorporated  by
          reference to Exhibit 4.20 to the Company's  Registration  Statement on
          Form S-3 (File No. 333-41437).

10.5      Letter  Agreement,  dated as of February 25, 1998, by and among Forest
          City Enterprises, Inc., Forest City Rental Properties Corporation, the
          banks named therein,  KeyBank National Association,  as administrative
          agent,  and National City Bank,  as  syndication  agent,  incorporated
          byreference to Exhibit 4.21 to the Company's Registration Statement on
          Form S-3 (File No.333-41437).


10.6      Second  Amendment to Credit  Agreement,  dated as of March 6, 1998, by
          and among Forest City Rental Properties  Corporation,  the banks named
          therein,  KeyBank National  Association,  as administrative agent, and
          National City Bank, as syndication agent, incorporated by reference to
          Exhibit 10.1 to the Company's  Form 8-K, dated March 6, 1998 (File No.
          1-4372).

10.7      Second  Amendment to Guaranty of Payment of Debt, dated as of March 6,
          1998,  by and among  Forest City  Enterprises,  Inc.,  the banks named
          therein,  KeyBank National  Association,  as administrative agent, and
          National City Bank, as syndication agent, incorporated by reference to
          Exhibit 10.2 to the Company's  Form 8-K, dated March 6, 1998 (File No.
          1-4372).

10.8      Stock  Purchase  Agreement,  dated May 7, 1997,  between  Forest  City
          Enterprises,  Inc.  and Richard  Miller,  Aaron  Miller and  Gabrielle
          Miller,  incorporated  by reference to Exhibit  10.34 to the Company's
          Form 10-Q for the quarter ended April 30, 1997 (File No. 1-4372).

10.9      Letter Agreement,  dated August 14, 1997,  adjusting the interest rate
          in the Stock  Purchase  Agreement,  dated May 7, 1997,  between Forest
          City Enterprises,  Inc. and Richard Miller, Aaron Miller and Gabrielle
          Miller,  incorporated  by reference to Exhibit  10.35 to the Company's
          Form 10-Q for the quarter ended July 31, 1997 (File No. 1-4372).

10.10     Supplemental  Unfunded  Deferred  Compensation  Plan  for  Executives,
          incorporated  by reference to Exhibit 10.9 to the Company's  Form 10-K
          for the year ended January 31, 1997 (File No. 1-4372).

10.11     Deferred Compensation Agreement between Forest City Enterprises,  Inc.
          and  Thomas  G.  Smith,  dated  December  27,  1995,  incorporated  by
          reference  to Exhibit  10.33 to the  Company's  Form 10-K for the year
          ended January 31, 1997 (File No. 1-4372).


10.12     1994 Stock Option  Plan,  including  forms of  Incentive  Stock Option
          Agreement and  Nonqualified  Stock Option  Agreement,  incorporated by
          reference  to Exhibit  10.10 to the  Company's  Form 10-K for the year
          ended January 31, 1997 (File No. 1-4372).

10.13     Employment  Agreement  entered  into as of  September  25, 1989 by the
          Company and Albert B.  Ratner,  incorporated  by  reference to Exhibit
          10.11 to the  Company's  Form 10-K for the year ended January 31, 1997
          (File No.1-4372).

10.14     First  Amendment to Employment  Agreement  entered into as of December
          6, 1996 by the Company and Albert B. Ratner, incorporated by reference
          to Exhibit 10.12 to the Company's Form 10-K for the year ended January
          31, 1997 (File No. 1-4372).

10.15     Employment  Agreement  entered into on April 6, 1998,  effective as of
          February 1, 1997, by the Company and Samuel H. Miller, incorporated by
          reference  to Exhibit  10.15 to the  Company's  Form 10-K for the year
          ended January 31, 1998 (File No. 1-4372).

10.16     Employment  Agreement  entered into on April 6, 1998,  effective as of
          February 1, 1997,  by the Company and Charles A. Ratner,  incorporated
          by reference to Exhibit  10.16 to the 10-K for the year ended  January
          31, 1998 (File No. 1-4372).

10.17     First Amendment to Employment  Agreement (dated April 6, 1998) entered
          into as of April  24,  1998 by the  Company  and  Charles  A.  Ratner,
          incorporated  by reference to Exhibit 10.17 to the Company's Form 10-K
          for the year ended January 31, 1998 (File No. 1-4372).


10.18     First  Amendment to Employment  Agreement  (dated December 6, 1996 and
          superseded by Employment  Agreement  dated April 6, 1998) entered into
          as of  December  6,  1996  by  the  Company  and  Charles  A.  Ratner,
          incorporated  by reference to Exhibit 10.18 to the Company's Form 10-K
          for the year ended January 31, 1997 (File No.1-4372).

10.19     Employment  Agreement  entered into on April 6, 1998,  effective as of
          February 1, 1997, by the Company and James A.  Ratner,incorporated  by
          reference  to Exhibit  10.19 to the  Company's  Form 10-K for the year
          ended January 31, 1998 (File No. 1-4372).

10.20     Employment  Agreement  entered into on April 6, 1998,  effective as of
          February 1, 1997, by the Company and Ronald A. Ratner, incorporated by
          reference  to Exhibit  10.20 to the  Company's  Form 10-K for the year
          ended January 31, 1998 (File No. 1-4372).

10.21     Employment  Agreement  entered  into as of  September  25, 1989 by the
          Company and Nathan P.  Shafran,  incorporated  by reference to Exhibit
          10.14 to the  Company's  Form 10-K for the year ended January 31, 1997
          (File No. 1-4372).

10.22     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as Collateral  between  Deborah Ratner Salzberg and Forest City
          Enterprises,  Inc.,  insuring  the lives of Albert  Ratner  and Audrey
          Ratner,  dated June 26,  1996,  incorporated  by  reference to Exhibit
          10.19 to the  Company's  Form 10-K for the year ended January 31, 1997
          (File No. 1-4372).

10.23     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy  as  Collateral   between  Brian  J.  Ratner  and  Forest  City
          Enterprises,  Inc.,  insuring  the lives of Albert  Ratner  and Audrey
          Ratner,  dated June 26,  1996,  incorporated  by  reference to Exhibit
          10.20 to the  Company's  Form 10-K for the year ended January 31, 1997
          (File No. 1-4372).

10.24     Letter  Supplement to Split Dollar Insurance  Agreement and Assignment
          of Life  Insurance  Policy as  Collateral  between Brian J. Ratner and
          Forest City Enterprises, Inc., insuring the lives of Albert Ratner and
          Audrey Ratner,  effective June 26, 1996,  incorporated by reference to
          Exhibit  10.21 to the  Company's  Form 10-K for the year ended January
          31, 1997 (File No.1-4372).

10.25     Letter  Supplement to Split Dollar Insurance  Agreement and Assignment
          of Life Insurance Policy as Collateral between Deborah Ratner Salzberg
          and Forest City Enterprises, Inc., insuring the lives of Albert Ratner
          and Audrey Ratner,  effective June 26, 1996, incorporated by reference
          to Exhibit 10.22 to the Company's Form 10-K for the year ended January
          31, 1997 (File No.1-4372).

10.26     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Charles Ratner 1992 Irrevocable Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the lives of Charles Ratner
          and Ilana Horowitz (Ratner),  dated November 2, 1996,  incorporated by
          reference  to Exhibit  10.23 to the  Company's  Form 10-K for the year
          ended January 31, 1997 (File No. 1-4372).

10.27     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Charles Ratner 1989 Irrevocable Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.24 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.28     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Max Ratner 1988 Grandchildren's Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.25 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.29     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Max Ratner 1988 Grandchildren's Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.26 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.30     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Max Ratner 1988 Grandchildren's Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.27 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.31     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Max Ratner 1988 Grandchildren's Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.28 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.32     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Charles Ratner 1989 Irrevocable Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.29 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.33     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Charles Ratner 1989 Irrevocable Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.30 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.34     Split Dollar  Insurance  Agreement and  Assignment  of Life  Insurance
          Policy as  Collateral  between  Albert  B.  Ratner  and James  Ratner,
          Trustees under the Charles Ratner 1989 Irrevocable Trust Agreement and
          Forest City  Enterprises,  Inc.,  insuring the life of Charles Ratner,
          dated October 24, 1996,  incorporated by reference to Exhibit 10.31 to
          the Company's  Form 10-K for the year ended January 31, 1997 (File No.
          1-4372).

10.35     Letter  Supplement to Split Dollar Insurance  Agreement and Assignment
          of Life Insurance Policy as Collateral between James Ratner and Albert
          Ratner,  Trustees  under the  Charles  Ratner 1992  Irrevocable  Trust
          Agreement  and Forest City  Enterprises,  Inc.,  insuring the lives of
          Charles  Ratner  and  Ilana  Ratner,   effective   November  2,  1996,
          incorporated  by reference to Exhibit 10.32 to the Company's Form 10-K
          for the year ended January 31, 1997 (File No. 1-4372).

10.36     First  Amendment  to the 1994  Stock  Option  Plan dated as of June 9,
          1998,  incorporated  by  reference  to  Exhibit  4.7 to the  Company's
          Registration Statement on Form S-8 (Registration No. 333-61925).


10.37     First Amendment to the forms of Incentive  Stock Option  Agreement and
          Nonqualified  Stock  Option  Agreement,  incorporated  by reference to
          Exhibit  4.8 to the  Company's  Registration  Statement  on  Form  S-8
          (Registration No.333-61925).

*  27     Financial Data Schedules.




*       -      Filed herewith.


      (b)       Reports on Form 8-K:

                The Company filed a Form 8-K, dated March 6, 1998, to submit the
                Second  Amendments  to the Credit  Agreement and the Guaranty of
                Payment of Debt.




<PAGE>



                                   SIGNATURES

      Pursuant to the  requirements of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                           FOREST CITY ENTERPRISES, INC.
                                                   (Registrant)



Date September 14, 1998                   /s/  Thomas G. Smith

                                          Thomas G. Smith, Senior Vice President
                                            and Chief Financial Officer

Date September 14, 1998                   /s/  Linda M. Kane

                                          Linda M. Kane, Vice President,
                                            Corporate Controller





<TABLE> <S> <C>

<ARTICLE>                                5
<MULTIPLIER>                             1000
       
<S>                                                     <C>
<PERIOD-TYPE>                                           6-MOS
<FISCAL-YEAR-END>                                       JAN-31-1999
<PERIOD-START>                                          FEB-01-1998
<PERIOD-END>                                            JUL-31-1998
<CASH>                                                        38705
<SECURITIES>                                                      0
<RECEIVABLES>                                                181790
<ALLOWANCES>                                                   7905
<INVENTORY>                                                   51419
<CURRENT-ASSETS>                                                  0
<PP&E>                                                      2936824
<DEPRECIATION>                                               463669
<TOTAL-ASSETS>                                              3178615
<CURRENT-LIABILITIES>                                             0
<BONDS>                                                     2349640
<COMMON>                                                      10297
                                             0
                                                       0
<OTHER-SE>                                                   305563
<TOTAL-LIABILITY-AND-EQUITY>                                3178615
<SALES>                                                           0
<TOTAL-REVENUES>                                             314330
<CGS>                                                             0
<TOTAL-COSTS>                                                228595
<OTHER-EXPENSES>                                                  0
<LOSS-PROVISION>                                                  0
<INTEREST-EXPENSE>                                            74278
<INCOME-PRETAX>                                               41511
<INCOME-TAX>                                                  17167
<INCOME-CONTINUING>                                           24344
<DISCONTINUED>                                                    0
<EXTRAORDINARY>                                                 334
<CHANGES>                                                         0
<NET-INCOME>                                                  24678
<EPS-PRIMARY>                                                     0.82
<EPS-DILUTED>                                                     0.82
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission