DUKE WEEKS REALTY CORP
10-Q, 1999-08-16
REAL ESTATE INVESTMENT TRUSTS
Previous: EUROGAS INC, 10-Q, 1999-08-16
Next: VISTA GOLD CORP, 10-Q, 1999-08-16






              UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549
                                  FORM 10-Q

(Mark One)
 /X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

     For the quarterly period ended   June 30, 1999
                                      -------------

                                     OR

/ /  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

     For the transition period from        to        .
                                   -------    -------

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

     Commission File Number: 1-9044
                             ------

                        DUKE-WEEKS REALTY CORPORATION

State of Incorporation:                      IRS Employer ID Number:

          Indiana                                   35-1740409
- -------------------------                    ------------------------

                   Address of principal executive offices:

                     8888 Keystone Crossing, Suite 1200
                      ---------------------------------
                       Indianapolis, Indiana    46240
                        -----------------------------

                         Telephone:  (317) 808-6000
                         --------------------------

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
                                     ---   ---

The number of Common Shares outstanding as of August 12, 1999 was 117,218,486
($.01 par value).

<PAGE>
                        DUKE-WEEKS REALTY CORPORATION

                                    INDEX

PART I - FINANCIAL INFORMATION                                   PAGE
- ------------------------------                                   ----
ITEM 1.  FINANCIAL STATEMENTS

  Condensed Consolidated Balance
   Sheets as of  June 30, 1999 (Unaudited)
   and December 31, 1998                                           2

  Condensed Consolidated Statements of
   Operations for the three and six months
   ended June 30, 1999 and 1998 (Unaudited)                        3

  Condensed Consolidated Statements of Cash
   Flows for the six months ended June 30,
   1999 and 1998 (Unaudited)                                       4

  Condensed Consolidated Statement of
   Shareholders' Equity for the six months
   ended June 30, 1999 (Unaudited)                                 5

  Notes to Condensed Consolidated Financial
   Statements (Unaudited)                                        6-10

  Independent Accountants' Review Report                           11


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS                     12-21


PART II - OTHER INFORMATION
- ---------------------------

  Item 1.      Legal Proceedings                                  21
  Item 2.      Changes in Securities                              21
  Item 3.      Defaults Upon Senior Securities                    21
  Item 4.      Submission of Matters to a Vote
                of Security Holders                             21-22
  Item 5.      Other Information                                  22
  Item 6.      Exhibits and Reports on Form 8-K                   23

<PAGE>
                       PART I - FINANCIAL INFORMATION
                        ITEM 1.  FINANCIAL STATEMENTS

               DUKE-WEEKS REALTY CORPORATION AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                  (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                            JUNE 30,     DECEMBER 31,
     ASSETS                                   1999          1998
     ------                                 --------     ------------
                                          (UNAUDITED)
<S>                                      <C>            <C>
Real estate investments:
 Land and improvements                   $   355,804     $  312,022
 Buildings and tenant improvements         2,364,216      2,091,757
 Construction in progress                    204,609        185,950
 Investments in unconsolidated companies     114,570        125,746
 Land held for development                   181,274        146,911
                                           ---------      ---------
                                           3,220,473      2,862,386
 Accumulated depreciation                   (204,750)      (179,887)
                                           ---------      ---------
   Net real estate investments             3,015,723      2,682,499

Cash and cash equivalents                    172,744          6,950
Accounts receivable from tenants, net
 of allowance of $625 and $896                10,720          9,641
Straight-line rent receivable,
 net of allowance of $841                     23,581         20,332
Receivables on construction contracts         75,343         29,162
Deferred financing costs, net of
 accumulated amortization of $7,803
 and $11,754                                  15,014         11,382
Deferred leasing and other costs,
 net of accumulated amortization
 of $17,934 and $16,838                       57,720         53,281
Escrow deposits and other assets              56,867         40,406
                                           ---------      ---------
                                          $3,427,712     $2,853,653
                                           =========      =========
  LIABILITIES AND SHAREHOLDERS' EQUITY
  ------------------------------------
Indebtedness:
 Secured debt                            $   341,556     $  326,317
 Unsecured notes                             890,000        590,000
 Unsecured line of credit                    159,000         91,000
                                           ---------      ---------
                                           1,390,556      1,007,317

Construction payables and amounts
 due subcontractors                           60,776         55,012
Accounts payable                               3,911          4,836
 Accrued expenses:
  Real estate taxes                           39,348         36,075
  Interest                                    14,235         10,329
  Other                                       19,623         22,781
Other liabilities                             22,080         21,928
Tenant security deposits and prepaid rents    18,973         18,534
                                           ---------      ---------
  Total liabilities                        1,569,502      1,176,812
                                           ---------      ---------
Minority interest                            109,248        106,729
                                           ---------      ---------
Shareholders' equity:
 Preferred shares and paid-in capital
 ($.01 par value); 5,000 shares
 authorized                                  444,317        347,798
 Common shares and paid-in capital
 ($.01 par value); 150,000 shares
  authorized; 89,747 and 86,053
 shares issued and outstanding             1,375,166      1,290,313
 Distributions in excess of net income       (70,521)       (67,999)
                                           ---------      ---------
       Total shareholders' equity          1,748,962      1,570,112
                                           ---------      ---------
                                          $3,427,712     $2,853,653
                                           =========      =========
</TABLE>

    See accompanying Notes to Condensed Consolidated Financial Statements

                                    - 2 -

<PAGE>
               DUKE-WEEKS REALTY CORPORATION AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                 (UNAUDITED)
<TABLE>
<CAPTION>

                                 THREE MONTHS ENDED   SIX MONTHS ENDED
                                 ------------------   ----------------
                                  1999        1998     1999      1998
                                  ----        ----     ----      ----
<S>                              <C>      <C>       <C>        <C>
RENTAL OPERATIONS:
 Revenues:
  Rental income                  $104,369  $80,503  $203,848   $157,338
  Equity in earnings of
   unconsolidated companies         2,779    2,576     5,287      5,417
                                  -------   ------   -------    -------
                                  107,148   83,079   209,135    162,755
                                  -------   ------   -------    -------
 Operating expenses:
  Rental expenses                  17,501   13,839    36,127     27,684
  Real estate taxes                11,674    8,053    22,491     15,887
  Interest expense                 17,129   14,346    33,120     27,225
  Depreciation and amortization    20,935   16,525    41,389     30,785
                                  -------   ------   -------    -------
                                   67,239   52,763   133,127    101,581
                                  -------   ------   -------    -------
   Earnings from rental
    operations                     39,909   30,316    76,008     61,174
                                  -------   ------   -------    -------

SERVICE OPERATIONS:
 Revenues:
  Property management,
   maintenance and
   leasing fees                     3,795    3,597     7,421      6,634
  Construction management and
   development fees                 4,812    3,131    13,159      4,690
  Other income                        286      294       580        598
                                  -------   ------   -------    -------
                                    8,893    7,022    21,160     11,922
                                  -------   ------   -------    -------
 Operating expenses:
  Payroll                           3,339    3,804     7,056      6,687
  Maintenance                         807      594     1,602      1,198
  Office and other                  1,165      804     3,884      1,322
                                  -------   ------   -------    -------
                                    5,311    5,202    12,542      9,207
                                  -------   ------   -------    -------
     Earnings from
      service operations            3,582    1,820     8,618      2,715
                                  -------   ------   -------    -------
General and
 administrative expense            (3,496)  (3,103)   (7,111)    (5,443)
                                  -------   ------   -------    -------
      Operating income             39,995   29,033    77,515     58,446

OTHER INCOME (EXPENSE):
 Interest income                      546      400     1,145        589
 Earnings from property sales       1,971      368     4,285        954
 Other expense                      (106)     (30)     (338)        (61)
 Minority interest in earnings
  of unitholders                  (3,106)  (2,956)   (6,641)     (6,148)
 Other minority interest in
  earnings of subsidiaries          (450)    (254)     (880)       (254)
                                  -------   ------   -------    -------

     Net income                  $ 38,850  $26,561  $ 75,086   $ 53,526
Dividends on preferred shares      (9,254)  (4,703)  (18,096)    (9,406)
                                  -------   ------   -------    -------
Net income available
 for common shareholders         $ 29,596  $21,858  $ 56,990   $ 44,120
                                  =======   ======   =======    =======
Net income per common share:
 Basic                           $   0.33  $  0.27  $   0.65   $   0.56
                                  =======   ======   =======    =======
 Diluted                         $   0.33  $  0.27  $   0.65   $   0.56
                                  =======   ======   =======    =======

Weighted average number
 of common shares outstanding      88,353   80,080    87,367     78,376
                                  =======   ======   =======    =======

Weighted average number
 of common and dilutive
 potential common shares           98,855   91,830    98,477     90,222
                                  =======   ======   =======    =======
</TABLE>

    See accompanying Notes to Condensed Consolidated Financial Statements

                                    - 3 -
               DUKE-WEEKS REALTY CORPORATION AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                      FOR THE SIX MONTHS ENDED JUNE 30
                               (IN THOUSANDS)
                                 (UNAUDITED)
<TABLE>
<CAPTION>

                                               1999       1998
                                               ----       ----
<S>                                          <C>          <C>
Cash flows from operating activities:
 Net income                                  $  75,086    $53,526
  Adjustments to reconcile net income
   to net cash provided by operating
   activities:
    Depreciation of buildings and
     tenant improvements                        37,049     27,385
    Amortization of deferred financing
     costs                                         725        656
    Amortization of deferred leasing
     and other costs                             4,340      3,400
    Minority interest in earnings                7,521      6,402
    Straight-line rent adjustment               (3,748)    (3,107)
    Earnings from property sales                (4,285)      (954)
    Construction contracts, net                (40,417)    (2,185)
    Other accrued revenues and
     expenses, net                               6,714     18,559
    Equity in earnings in excess
     of distributions received from
     unconsolidated companies                     (499)    (3,371)
                                               -------    -------
      NET CASH PROVIDED BY
       OPERATING ACTIVITIES                     82,486    100,311
                                               -------    -------
Cash flows from investing activities:
  Rental property development costs           (161,843)  (101,464)
  Acquisition of real estate investments       (87,827)  (194,703)
  Acquisition of land held for development
   and infrastructure costs                    (60,973)   (19,377)
  Recurring costs:
   Tenant improvements                          (7,845)    (5,216)
   Leasing commissions                          (4,993)    (2,528)
   Building improvements                          (666)      (894)
  Other deferred leasing costs                  (8,439)    (8,049)
  Other deferred costs and other assets        (14,255)    (7,769)
  Proceeds from property sales, net             24,695      3,980
  Distributions from unconsolidated
   companies                                    16,802          -
  Net investment in and advances to
   unconsolidated companies                    (13,017)   (15,468)
                                               -------    -------
      NET CASH USED BY INVESTING ACTIVITIES   (318,361)  (351,488)
                                               -------    -------

Cash flows from financing activities:
  Proceeds from issuance of common
   shares, net                                  37,909    102,912
  Proceeds from issuance of preferred
   shares, net                                  96,519          -
  Proceeds from indebtedness                   300,000    250,000
  Borrowings (repayments) on lines
   of credit, net                               61,000    (20,000)
  Repayments on indebtedness including
   principal amortization                       (3,947)    (5,730)
  Distributions to common shareholders         (59,512)   (47,093)
  Distributions to preferred shareholders      (18,096)    (9,406)
  Distributions to minority interest            (7,646)    (6,741)
  Deferred financing costs                      (4,558)      (739)
                                               -------    -------
      NET CASH PROVIDED BY
       FINANCING ACTIVITIES                    401,669    263,203
                                               -------    -------
       NET INCREASE IN CASH AND
        CASH EQUIVALENTS                       165,794     12,026

Cash and cash equivalents at
 beginning of period                             6,950     10,353
                                               -------    -------
Cash and cash equivalents at end of period    $172,744   $ 22,379
                                               =======    =======
</TABLE>


    See accompanying Notes to Condensed Consolidated Financial Statements

                                    - 4 -

<PAGE>
               DUKE-WEEKS REALTY CORPORATION AND SUBSIDIARIES

          CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                   FOR THE SIX MONTHS ENDED JUNE 30, 1999
                   (IN THOUSANDS,  EXCEPT PER SHARE DATA)
                                 (UNAUDITED)
<TABLE>
<CAPTION>
                       Preferred    Common
                       Shares       Shares       Distributions
                       and Paid-in  and Paid-in  in Excess of
                       Capital      Capital      Net Income      Total
                       ---------    -----------  --------------  -------------
<S>                    <C>          <C>          <C>             <C>
BALANCE AT
 DECEMBER 31, 1998     $347,798     $1,290,313    $(67,999)       $1,570,112

 Issuance of
   common shares              -         38,728           -            38,728

 Issuance of preferred
  shares, net of
  underwriting
  discounts and
  offering costs of
  $3,481                 96,519              -           -            96,519

 Acquisition of
  minority interest           -         46,125           -            46,125

 Net income                   -              -      75,086            75,086

 Distributions to
  common shareholders         -              -     (59,512)          (59,512)

 Distributions to
  preferred
  shareholders                -              -     (18,096)          (18,096)
                        -------      ---------     -------         ---------
BALANCE AT
 JUNE 30, 1999         $444,317     $1,375,166    $(70,521)       $1,748,962
                        =======      =========     =======         =========
</TABLE>
    See accompanying Notes to Condensed Consolidated Financial Statements

                                    - 5 -

<PAGE>
                        DUKE-WEEKS REALTY CORPORATION
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (UNAUDITED)

1. FINANCIAL STATEMENTS

  On  June 18, 1999, the shareholders of Duke Realty Investments, Inc.
  ("Duke")   and  Weeks  Corporation  ("Weeks")  approved   a   merger
  transaction  (the  "Merger") which was  consummated  in  July  1999,
  whereby  Weeks  was merged with and into Duke. The combined  company
  has   continued   operating  under  the   name   Duke-Weeks   Realty
  Corporation  ("the  Company").  See  Note  7  for  a  more  complete
  discussion of the merger.

  The  accompanying  condensed financial  statements  of  the  Company
  represent the financial position and results of operations for  Duke
  on  a stand alone basis and do not reflect the financial position or
  results  of  operations  for Weeks or the combined  company,  unless
  otherwise  indicated,  since the Merger was consummated  after  June
  30, 1999.

  The  interim  condensed consolidated financial  statements  included
  herein  have  been  prepared  by  the  Company  without  audit.  The
  statements have been prepared in accordance with generally  accepted
  accounting  principles  for interim financial  information  and  the
  instructions  for  Form  10-Q  and Rule  10-01  of  Regulation  S-X.
  Accordingly,  they  do  not  include  all  of  the  information  and
  footnotes  required by generally accepted accounting principles  for
  complete  financial  statements. In the opinion of  management,  all
  adjustments (consisting of normal recurring adjustments)  considered
  necessary  for  a  fair  presentation  have  been  included.   These
  financial  statements  should  be  read  in  conjunction  with   the
  consolidated  financial  statements and notes  thereto  included  in
  Duke's Annual Report to Shareholders.

  THE COMPANY

  The  Company's  rental operations are conducted  through  Duke-Weeks
  Realty  Limited  Partnership ("DWRLP"), of which  the  Company  owns
  90.9%  at  June  30,  1999. The remaining  interests  in  DWRLP  are
  exchangeable for shares of the Company's common stock on a  one-for-
  one  basis.  In  addition, the Company conducts  operations  through
  Duke  Realty  Services  Limited Partnership  and  Duke  Construction
  Limited   Partnership,   in   which   the   Company's   wholly-owned
  subsidiary,  Duke Services, Inc., is the sole general  partner.  The
  consolidated  financial  statements  include  the  accounts  of  the
  Company  and  its  majority-owned or  controlled  subsidiaries.  The
  equity  interests in these majority-owned or controlled subsidiaries
  not  owned by the Company are reflected as minority interests in the
  consolidated financial statements.

2.                          LINES OF CREDIT

  The Company has the following lines of credit (LOC) available:
  <TABLE>
  <CAPTION>

                         Borrowing                                Outstanding at
                         Capacity     Maturity        Interest    June 30, 1999
Description              (in 000's)   Date            Rate        (in 000's)
- -----------              ----------   --------------  ----------  -------------
<S>                      <C>          <C>             <C>           <C>
Unsecured Line of Credit  $450,000     April 2001     LIBOR + .70%  $159,000
Unsecured Line of Credit  $300,000     April 2001     LIBOR + .90%  $      0
  </TABLE>

                                    - 6 -

  <PAGE>
  Both  LOC are used to fund development and acquisition of additional
  rental properties and to provide working capital.

  Effective  July 2, 1999, the interest rate on the $450  million  LOC
  was  adjusted from LIBOR + .80% to LIBOR + .70% in conjunction  with
  the  Company's  new debt rating following the Merger (see  Note  7).
  Additionally, the $450 million LOC allows the Company an  option  to
  obtain  borrowings from the financial institutions that  participate
  in  the LOC at rates lower than the stated interest rate, subject to
  certain  restrictions. Amounts outstanding on the LOC  at  June  30,
  1999 are at LIBOR + .80%.

  The  $300  million  LOC  was obtained July 2,  1999,  following  the
  Merger (see Note 7). On July 2, 1999, the Company repaid certain out-
  standing debt balances of Weeks using a combination of cash on hand
  and the LOC. The balance on the combined LOC following these paydowns
  was $285 million.

3. RELATED PARTY TRANSACTIONS

  The    Company    provides    management,   maintenance,    leasing,
  construction,  and other tenant related services  to  properties  in
  which   certain   executive  officers  have   continuing   ownership
  interests. The Company was paid fees totaling $1.4 million and  $1.1
  million  for  such services for the six months ended June  30,  1999
  and 1998, respectively.

  Management  believes the terms for such services are  equivalent  to
  those  available  in  the  market. The  Company  has  an  option  to
  purchase   the  executive  officers'  interest  in  each  of   these
  properties  which  expires October 2003. The option  price  of  each
  property was established at the date the option was granted.

4. NET INCOME PER COMMON SHARE

  Basic net income per common share is computed by dividing net income
  available for common shareholders by the weighted average number  of
  common  shares  outstanding for the period. Diluted net  income  per
  share  is  computed by dividing the sum of net income available  for
  common   shareholders   and  minority  interest   in   earnings   of
  unitholders,  by  the sum of the weighted average number  of  common
  shares  and  dilutive  potential common shares outstanding  for  the
  period.

  The  following table reconciles the components of basic and  diluted
  net  income per common share for the three and six months ended June
  30:
  <TABLE>
  <CAPTION>

                                  Three Months Ended    Six Months Ended
                                       June 30,             June 30,
                                  ------------------    ----------------
                                   1999        1998      1999      1998
                                  ------      ------    ------    ------
<S>                               <C>         <C>       <C>       <C>
Basic net income available for
 common shareholders              $29,596      $21,858   $56,990   $44,120
Minority interest in earnings
 of unitholders                     3,106        2,956     6,641     6,148
                                   ------       ------    ------    ------
Diluted net income available
 for common shareholders
 and dilutive potential
 common shares                    $32,702      $24,814   $63,631   $50,268
                                   ======       ======    ======    ======
Weighted average number of
 common shares outstanding         88,353       80,080    87,367    78,376
Weighted average partnership
 units outstanding                  9,541       10,850    10,181    10,923
Dilutive shares for long-term
 compensation plans                   961          900       929       923
                                   ------       ------    ------    ------
Weighted average number of
 common shares and dilutive
 potential common shares           98,855       91,830    98,477    90,222
                                   ======       ======    ======    ======
  </TABLE>


  The  Preferred D Series Convertible stock was anti-dilutive at  June
  30,  1999; therefore, no conversion to common shares is included  in
  weighted shares outstanding.

                                    - 7 -

  <PAGE>

5. SEGMENT REPORTING

  The  Company  is engaged in four operating segments;  the  ownership
  and  rental of office, industrial and retail real estate investments
  and  the  providing of various real estate services such as property
  management,  maintenance,  leasing and  construction  management  to
  third-party  property owners ("Service Operations").  The  Company's
  reportable  segments offer different products or  services  and  are
  managed   separately  because  each  requires  different   operating
  strategies   and  management  expertise.  There  are   no   material
  intersegment sales or transfers.

  Non-segment  revenue to reconcile to total revenue  consists  mainly
  of  equity  in  earnings  of unconsolidated  companies.  Non-segment
  assets  to  reconcile  to total assets consist of  corporate  assets
  including   cash,  deferred  financing  costs  and  investments   in
  unconsolidated companies.

  The  Company  assesses and measures segment operating results  based
  on  industry performance  measures  referred to as  Funds  From
  Operations ("FFO"). The National Association of Real Estate Investment
  Trusts defines FFO as net income or loss, excluding gains or losses
  from debt restructuring and sales of operating property, plus operating
  property depreciation and amortization and adjustments for minority
  interest and unconsolidated companies on the same basis. FFO is not a
  measure   of   operating  results  or  cash  flows  from   operating
  activities  as measured by generally accepted accounting principles,
  is  not necessarily indicative of cash available to fund cash  needs
  and  should  not  be considered an alternative to cash  flows  as  a
  measure  of  liquidity.  Interest  expense  and  other  non-property
  specific  revenues  and  expenses are not  allocated  to  individual
  segments in determining the Company's performance measure.

  The  revenues  and FFO for each of the reportable segments  for  the
  three  and  six months ended June 30, 1999 and 1998 and  the  assets
  for  each  of  the  reportable segments as  of  June  30,  1999  and
  December 31, 1998 are summarized as follows:
  <TABLE>
  <CAPTION>


                          THREE MONTHS ENDED JUNE 30,  SIX MONTHS ENDED JUNE 30,
                          ---------------------------  -------------------------
                            1999               1998      1999             1998
                          --------           --------  --------         --------
<S>                      <C>               <C>        <C>             <C>
Revenues
- --------
 Rental Operations:
  Office Properties      $ 63,001           $50,011    $122,652        $ 99,528
  Industrial Properties    35,820            25,288      68,390          47,841
  Retail Properties         6,273             5,043      12,078          10,067
 Service Operations         8,893             7,022      21,160          11,922
                          -------            ------     -------         -------
  Total Segment Revenues  113,987            87,364     224,280         169,358
 Non-Segment Revenue        2,054             2,737       6,015           5,319
                          -------            ------     -------         -------
  Consolidated Revenue   $116,041           $90,101    $230,295        $174,677
                          =======            ======     =======         =======
                                    - 8 -

   <PAGE>
                         THREE MONTHS ENDED JUNE 30,   SIX MONTHS ENDED JUNE 30,
                         ---------------------------   -------------------------
                           1999               1998       1999             1998
                         --------           --------   --------         --------
Funds From Operations
- ---------------------
 Rental Operations:
  Office Properties      $ 44,191           $35,460    $ 85,405        $ 70,826
  Industrial Properties    28,294            20,414      53,053          38,415
  Retail Properties         5,324             4,193       9,929           8,325
 Services Operations        3,582             1,820       8,618           2,715
                          -------            ------     -------         -------
  Total Segment FFO        81,391            61,887     157,005         120,281

 Non-Segment FFO:
  Interest expense        (17,129)          (14,346)    (33,120)        (27,225)
  Interest income             546               400       1,145             589
  General and
   administrative
   expense                 (3,496)           (3,103)     (7,111)         (5,443)
  Other revenues
   and expenses, net       (1,835)           (1,269)     (2,608)         (3,860)
  Minority interest
   in earnings             (3,556)           (3,210)     (7,521)         (6,402)
  Minority interest
   share of FFO
   adjustments             (2,064)           (2,050)     (4,253)         (3,838)
  Joint venture FFO         4,021             3,327       8,043           6,967
  Dividends on
   preferred shares        (9,254)           (4,703)    (18,096)         (9,406)
                          -------           -------     -------         -------
  Consolidated FFO         48,624            36,933      93,484          71,663

  Depreciation and
   amortization           (20,935)          (16,525)    (41,389)        (30,785)
  Share of joint
   venture adjustments     (1,241)             (968)     (2,756)         (1,550)
  Earnings from
   operating property
   sales                    1,084               368       3,398             954
  Minority Interest
   share of FFO
   adjustments              2,064             2,050       4,253           3,838
                          -------            ------     -------         -------

    Net Income
     Available for
     Common
     Shareholders        $ 29,596           $21,858    $ 56,990        $ 44,120
                          =======            ======     =======         =======
   </TABLE>
   <TABLE>
   <CAPTION>

                                           JUNE 30,          DECEMBER 31,
                                             1999               1998
                                         ------------        ------------
  <S>                                  <C>                   <C>
   Assets
     Rental Operations:
       Office Properties               $1,590,742            $1,409,162
       Industrial Properties            1,081,302               907,656
       Retail Properties                  174,821               161,675
     Service Operations                    70,686                55,268
                                        ---------             ---------
       Total Segment Assets             2,917,551             2,533,761
     Non-Segment Assets                   510,161               319,892
                                        ---------             ---------
      Consolidated Assets              $3,427,712            $2,853,653
                                        =========             =========
  </TABLE>

6.  SHAREHOLDERS' EQUITY

  The  following series of preferred stock are outstanding as of  June
  30, 1999 (in thousands, except percentages):
  <TABLE>
  <CAPTION>

             Shares       Dividend  Redemption  Liquidation  Book        Conver-
Description  Outstanding  Rate      Date        Preference   Value        tible
- -----------  -----------  --------  ----------  -----------  ----------  -------
<S>          <C>          <C>       <C>         <C>          <C>         <C>
Preferred A
 Series       300        9.100%     8/31/01     $ 75,000     $ 72,288      No
Preferred B
 Series       300        7.990%     9/30/07      150,000      146,050      No
Preferred D
 Series       540        7.375%     12/31/03     135,000      129,460     Yes
Preferred E
 Series       400        8.250%     1/20/04      100,000       96,519      No
  </TABLE>

  All  series  of  preferred shares require cumulative  distributions,
  have  no  stated  maturity date, and the redemption  price  of  each
  series  may  only be paid from the proceeds of other capital  shares
  of  the  Company,  which  may include other  classes  or  series  of
  preferred shares.

  The  Preferred Series D shares are convertible at a conversion  rate
  of 9.3677 common shares for each preferred share outstanding.

  The  dividend rate on the Preferred B Series shares increases to  9.99%
  after September 12, 2012.


                                    - 9 -

<PAGE>

7. MERGER WITH WEEKS CORPORATION

  On  June  18, 1999, the shareholders of both Duke and Weeks approved
  a  merger  transaction which was consummated in July  1999,  whereby
  Weeks,  a  self-administered,  self-managed  geographically  focused
  Real  Estate  Investment Trust ("REIT") which operated primarily  in
  the  southeastern United States, was merged into Duke. The  combined
  company  has  continued under the name Duke-Weeks Realty Corporation
  and  is  traded  on the New York Stock Exchange ("NYSE")  under  the
  symbol  "DRE."  In  accordance with the terms of  the  Merger,  each
  outstanding  Weeks  common share was converted  into  the  right  to
  receive  1.38  common  shares  of Duke and  each  outstanding  Weeks
  Series  A  preferred share was converted into the right  to  receive
  one  share of a new class of the Company Series F preferred  shares.
  In  addition, the Company assumed Weeks' debt and other  liabilities
  upon consummation of the Merger. The Merger was structured as a tax-
  free merger and was accounted for under the purchase method.

  Based on the in-service properties of Duke and Weeks at June 30,
  1999, the Company would have had 882 in-service properties totaling
  86.1 million square feet, which  were approximately 93% leased.  The
  Company   has  operations  in  15  cities  in  the  midwestern   and
  southeastern United States. Additionally, the combined Company's total
  market capitalization would have been approximately $5.8 billion  at
  June  30, 1999.

8. SUBSEQUENT EVENTS

  The  Board of Directors declared the following dividends on July 28,
  1999:
  <TABLE>
  <CAPTION>

               QUARTERLY
  CLASS        AMOUNT/SHARE    RECORD DATE          PAYMENT DATE
  -----------  ------------    -----------          ------------
  <S>          <C>             <C>                  <C>
  Common       $0.39           August 16, 1999      August 31, 1999
  Preferred:
   Series A    $0.56875        August 17, 1999      August 31, 1999
   Series B    $0.99875        September 16, 1999   September 30, 1999
   Series D    $0.46094        September 16, 1999   September 30, 1999
   Series E    $0.51563        September 16, 1999   September 30, 1999
   Series F    $0.50000        October 15, 1999     October 29, 1999
  </TABLE>

                                   - 10 -

  <PAGE>
  INDEPENDENT ACCOUNTANTS' REVIEW REPORT
  --------------------------------------
  The Board of Directors
  DUKE-WEEKS REALTY CORPORATION:

  We  have reviewed the condensed consolidated balance sheet of  Duke-
  Weeks  Realty Corporation and subsidiaries as of June 30, 1999,  the
  related  condensed  consolidated statements of  operations  for  the
  three  months and the six months ended June 30, 1999 and  1998,  the
  related condensed consolidated statements of cash flows for the  six
  months  ended  June  30,  1999 and 1998, and the  related  condensed
  consolidated  statement of shareholders' equity for the  six  months
  ended   June  30,  1999.  These  condensed  consolidated   financial
  statements are the responsibility of the Company's management.

  We  conducted our review in accordance with standards established by
  the American Institute of Certified Public Accountants. A review  of
  interim  financial  information  consists  principally  of  applying
  analytical  procedures  to financial data and  making  inquiries  of
  persons  responsible  for financial and accounting  matters.  It  is
  substantially  less in scope than an audit conducted  in  accordance
  with  generally accepted auditing standards, the objective of  which
  is  the  expression of an opinion regarding the financial statements
  taken as a whole. Accordingly, we do not express such an opinion.

  Based  on our review, we are not aware of any material modifications
  that   should  be  made  to  the  condensed  consolidated  financial
  statements  referred  to above for them to  be  in  conformity  with
  generally accepted accounting principles.

  We  have  previously audited, in accordance with generally  accepted
  auditing  standards, the consolidated balance sheet of  Duke  Realty
  Investments, Inc. and subsidiaries as of December 31, 1998, and  the
  related consolidated statements of operations, shareholders'  equity
  and  cash flows for the year then ended (not presented herein);  and
  in  our  report dated January 26, 1999 (except as to note 12,  which
  is  as  of  March 1, 1999), we expressed an unqualified  opinion  on
  those  consolidated  financial  statements.  In  our  opinion,   the
  information  set  forth  in the accompanying condensed  consolidated
  balance  sheet as of December 31, 1998 is fairly presented,  in  all
  material  respects,  in relation to the consolidated  balance  sheet
  from which it has been derived.



  KPMG LLP
  Indianapolis, Indiana
  August 3, 1999
                                   - 11 -


  <PAGE>

  ITEM 2.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
  RESULTS OF OPERATIONS

  The  information presented in "Item 2. Management's  Discussion  and
  Analysis  of Financial Condition and Result of Operations" is  based
  on  the  financial position and results of operations of Duke  on  a
  stand-alone  basis  and  does not consider  Weeks  or  the  combined
  Company   (unless  otherwise  indicated),  since  the   Merger   was
  consummated after June 30, 1999. See further discussion below  under
  Merger with Weeks Corporation.

  OVERVIEW
  --------
  The  Company's operating results depend primarily upon  income  from
  the   rental  operations  of  its  industrial,  office  and   retail
  properties  located in its primary markets. This income from  rental
  operations is substantially influenced by the supply and demand  for
  the  Company's rental space in its primary markets. In addition, the
  Company's  continued  growth  is  dependent  upon  its  ability   to
  maintain  occupancy  rates and increase  rental  rates  of  its  in-
  service  portfolio  and to continue development and  acquisition  of
  additional rental properties.

  The  Company's  primary  markets in the Midwest  have  continued  to
  offer   strong   and  stable  local  economies  and  have   provided
  attractive  new development opportunities because of  their  central
  location,  established manufacturing base, skilled  work  force  and
  moderate labor costs. Consequently, the Company's occupancy rate  of
  its  in-service portfolio has exceeded 93.9% the last two years. The
  Company  expects  to continue to maintain its overall  occupancy  in
  its  Midwestern markets at comparable levels and also expects to  be
  able  to  increase  rental  rates in these  markets  as  leases  are
  renewed  or new leases are executed. This stable occupancy  as  well
  as  increasing rental rates should improve the Company's results  of
  operations  from  its in-service properties. The Company's  strategy
  for   continued  growth  also  includes  developing  and   acquiring
  additional  rental properties in its primary markets  and  expanding
  into  other  attractive  markets (see  discussion  of  Weeks  merger
  below).

  The  following table sets forth information regarding the  Company's
  in-service  portfolio of rental properties as of June 30,  1999  and
  1998 (in thousands, except percentages):
   <TABLE>
   <CAPTION>

                          Total             Percent of
                        Square Feet      Total Square Feet     Percent Occupied
                      ---------------    -----------------     ----------------
                      1999       1998    1999         1998     1999        1998
                      ----       ----    ----         ----     ----        ----
  <S>                <C>       <C>       <C>        <C>       <C>        <C>
  Type
  ----
  INDUSTRIAL
   Service Centers     6,672     5,296     11.55%     10.98%    92.71%    93.58%
   Bulk               34,121    28,368     59.06      58.83     93.87%    93.69%
  OFFICE
   Suburban           13,575    11,819     23.50      24.51     94.84%    96.21%
   CBD                   861       699      1.49       1.45     93.76%    92.67%
  RETAIL               2,548     2,041      4.41       4.23     92.36%    95.67%
                      ------    ------    ------     ------
    Total             57,777    48,223    100.00%    100.00%    93.90%    94.37%
                      ======    ======    ======     ======
  </TABLE>

  Management  expects  occupancy of the in-service property  portfolio
  to  remain  stable because (i) only 6.0% and 9.5% of  the  Company's
  occupied  square  footage  is subject  to  leases  expiring  in  the
  remainder  of 1999 and in 2000, respectively, and (ii) the Company's
  renewal  percentage averaged 69%, 81%, 80% in 1998, 1997  and  1996,
  respectively.

                                   - 12 -

  <PAGE>
  The  following  table  reflects the Company's  in-service  portfolio
  lease  expiration  schedule as of June  30,  1999  by  product  type
  indicating  square footage and annualized net effective rents  under
  expiring leases (in thousands, except per square foot amounts):
  <TABLE>
  <CAPTION>

          Industrial           Office           Retail           Total Portfolio
       ----------------   ----------------  ---------------  ------------------
Yr.of  Sq.        Cont.   Sq.        Cont.  Sq.       Cont.  Sq.         Cont.
Exp.   Ft.        Rent    Ft.        Rent   Ft.       Rent   Ft.         Rent
- -----  -----     ------   -----     ------  -----    ------  -----     ---------
<S>    <C>      <C>       <C>     <C>       <C>     <C>      <C>      <C>
1999    2,344   $ 10,934     844  $  9,206     43   $   472    3,231  $ 20,612
2000    3,662     15,518   1,384    17,096    121     1,494    5,167    34,108
2001    3,957     17,118   1,795    22,496     91     1,113    5,843    40,727
2002    4,767     20,552   1,753    20,460    126     1,494    6,646    42,506
2003    3,903     18,265   1,519    19,885    145     1,554    5,567    39,704
2004    3,526     15,586   1,459    20,099     79       959    5,064    36,644
2005    3,625     11,991   1,149    15,781    225     1,972    4,999    29,744
2006    2,733     10,417     787    11,385      8       108    3,528    21,910
2007    2,641      8,587     530     7,488     71       675    3,242    16,750
2008    2,841     10,364     596     7,908     46       614    3,483    18,886
2009
 and
 There-
 after  4,218     17,580   1,858    26,173  1,398    12,773    7,474    56,526
       ------    -------  ------   -------  -----    ------   ------   -------
Total
Leased 38,217   $156,912  13,674  $177,977  2,353   $23,228   54,244  $358,117
       ======    =======  ======   =======  =====    ======   ======   =======
Total
 Port-
 folio
 Sq.
 Ft.   40,793             14,436            2,548             57,777
       ======             ======            =====             ======
Annualized
 net
 effective
 rent
 per
 sq.ft.         $   4.11           $  13.02         $  9.87          $   6.60
                 =======            =======          ======           =======
</TABLE>

  This  stable occupancy, along with stable rental rates  in  each  of
  the   Company's  Midwestern  markets,  will  allow  the   in-service
  portfolio  to  continue to provide a comparable or increasing  level
  of  earnings  from rental operations. The Company  also  expects  to
  realize  growth in earnings from rental operations through  (i)  the
  development and acquisition of additional rental properties  in  its
  primary  markets;  (ii) the expansion into other attractive  markets
  (see discussion of Weeks merger below); and (iii) the completion  of
  the  7.3 million square feet of properties under development by  the
  Company  at  June  30,  1999  over  the  next  three  quarters   and
  thereafter.  The  7.3  million  square  feet  of  properties   under
  development  should provide future earnings from  rental  operations
  growth for the Company as they are placed in service as follows  (in
  thousands, except percent leased and stabilized returns):
  <TABLE>
  <CAPTION>

  Anticipated                                               Anticipated
  In-Service             Square       Percent     Project   Stabilized
  Date                   Feet         Leased      Costs     Return
  -----------            ------       -------     -------   ------------
  <S>                    <C>          <C>         <C>       <C>

  3rd Quarter 1999       1,453         35%        $100,007    11.8%
  4th Quarter 1999       2,699         38%         113,573    11.3%
  1st  Quarter 2000      2,306         46%         178,783    10.8%
  Thereafter               845         23%          93,967    12.0%
                         -----                     -------
                         7,303         38%        $486,330    11.4%
                         =====                     =======
  </TABLE>


                                   - 13 -

  <PAGE>
  RESULTS OF OPERATIONS

  Following  is  a  summary  of the Company's  operating  results  and
  property  statistics  for the three and six months  ended  June  30,
  1999  and  1998 (in thousands, except number of properties  and  per
  share amounts):
  <TABLE>
  <CAPTION>

                          THREE MONTHS ENDED JUNE 30,  SIX MONTHS ENDED JUNE 30,
                          ---------------------------  -------------------------
                             1999         1998            1999         1998
                             ----         ----            ----         ----
<S>                          <C>        <C>             <C>          <C>
Rental Operations revenue    $107,148    $83,079        $209,135     $162,755
Service Operations revenue      8,893      7,022          21,160       11,922
Earnings from Rental
 Operations                    39,909     30,316          76,008       61,174
Earnings from Service
 Operations                     3,582      1,820           8,618        2,715
Operating income               39,995     29,033          77,515       58,446
Net income available for
 common shares               $ 29,596    $21,858        $ 56,990     $ 44,120
Weighted average common
 shares outstanding            88,353     80,080          87,367       78,376
Weighted average common
 and dilutive potential
 common shares                 98,855     91,830          98,477       90,222
Basic income per
 common share                $   0.33    $  0.27        $   0.65     $   0.56
Diluted income per
 common share                $   0.33    $  0.27        $   0.65     $   0.56

Number of in-service
 properties
 at end of period                 486        419             486          419
In-service square
 footage at end
 of period                     57,777     48,223          57,777       48,223
Under development
 square footage
 at end of period               7,303      4,149           7,303        4,149
  </TABLE>

  COMPARISON OF THREE MONTHS ENDED JUNE 30, 1999 TO THREE MONTHS ENDED
   JUNE 30, 1998
  --------------------------------------------------------------------

  Rental Operations
  -----------------
  The  Company increased its in-service portfolio of rental properties
  from 419 properties comprising 48.2 million square feet at June  30,
  1998  to 486 properties comprising 57.8 million square feet at  June
  30,  1999  through  the  acquisition of 33 properties  totaling  3.6
  million  square  feet and the completion of 41 properties  and  five
  building  expansions totaling 6.4 million square feet  developed  by
  the  Company. The Company also disposed of seven properties totaling
  420,000  square  feet.  These  67 net additional  rental  properties
  primarily  account for the $24.1 million increase in  revenues  from
  Rental Operations from 1998 to 1999. The increase from 1998 to  1999
  in   rental  expenses,  real  estate  taxes  and  depreciation   and
  amortization  expense  is also a result of  the  additional  67  in-
  service rental properties.

  Interest expense increased by approximately $2.8 million from  $14.3
  million  for  the three months ended June 30, 1998 to $17.1  million
  for  the  three months ended June 30, 1999 primarily as a result  of
  additional  unsecured debt issued in the second quarter of  1998  to
  fund   the   development  and  acquisition  of   additional   rental
  properties  as  well as $300.0 million of unsecured debt  issued  in
  the  first  two quarters of 1999 to fund development and acquisition
  activity.

  As  a  result  of  the above-mentioned items, earnings  from  rental
  operations increased $9.6 million from $30.3 million for  the  three
  months  ended  June 30, 1998 to $39.9 million for the  three  months
  ended June 30, 1999.

  Service Operations
  ------------------
  Service  Operation  revenues increased by  $1.9  million  from  $7.0
  million  for  the three months ended June 30, 1998 to  $8.9  million
  for  the  three months ended June 30, 1999 primarily as a result  of
  increases in construction management fee revenue due to an  increase
  in third-party construction volume.
                                   - 14 -

  <PAGE>
  As  a  result  of the above-mentioned items, earnings  from  Service
  Operations  increased from $1.8 million for the three  months  ended
  June  30,  1998 to $3.6 million for the three months ended June  30,
  1999.

  Net Income Available for Common Shareholders
  --------------------------------------------
  Net  income  available for common shareholders for the three  months
  ended  June  30,  1999  was $29.6 million  compared  to  net  income
  available  for  common shareholders of $21.9 million for  the  three
  months  ended  June 30, 1998. This increase results  primarily  from
  the  operating result fluctuations in rental and service  operations
  explained above.

  COMPARISON OF SIX MONTHS ENDED JUNE 30, 1999 TO SIX MONTHS ENDED
  JUNE  30, 1998
  --------------------------------------------------------------------
  Rental Operations
  -----------------
  The  Company increased its in-service portfolio of rental properties
  from 419 properties comprising 48.2 million square feet at June  30,
  1998  to 486 properties comprising 57.8 million square feet at  June
  30,  1999  through  the  acquisition of 33 properties  totaling  3.6
  million  square  feet and the completion of 41 properties  and  five
  building  expansions totaling 6.4 million square feet  developed  by
  the  Company. The Company also disposed of seven properties totaling
  420,000  square  feet.  These  67 net additional  rental  properties
  primarily  account for the $46.3 million increase in  revenues  from
  Rental Operations from 1998 to 1999. The increase from 1998 to  1999
  in   rental  expenses,  real  estate  taxes  and  depreciation   and
  amortization  expense  is also a result of  the  additional  67  in-
  service rental properties.

  Interest expense increased by approximately $5.9 million from  $27.2
  million for the six months ended June 30, 1998 to $33.1 million  for
  the  six  months  ended  June 30, 1999  primarily  as  a  result  of
  additional  unsecured debt issued in the second quarter of  1998  to
  fund   the   development  and  acquisition  of   additional   rental
  properties  as  well as $300.0 million of unsecured debt  issued  in
  the  first  quarter  of  1999  to fund development  and  acquisition
  activity.

  As  a  result  of  the above-mentioned items, earnings  from  rental
  operations  increased $14.8 million from $61.2 million for  the  six
  months  ended  June  30, 1998 to $76.0 million for  the  six  months
  ended June 30, 1999.

  Service Operations
  ------------------
  Service  Operation  revenues increased by $9.3  million  from  $11.9
  million for the six months ended June 30, 1998 to $21.2 million  for
  the  six  months  ended  June 30, 1999  primarily  as  a  result  of
  increases in construction management fee revenue due to an  increase
  in  third-party  construction volume, particularly a 265,000  square
  foot  suburban  office  build-to-suit  building  which  resulted  in
  substantial revenue in the first quarter.

  Service  Operations operating expenses increased from  $9.2  million
  to  $12.5 million for the six months ended June 30, 1999 as compared
  to  the six months ended June 30, 1998 primarily as a result  of  an
  increase  in  construction activity and an increase in income  taxes
  resulting  from  the  growth in net income related  to  third  party
  construction.


                                   - 15 -

  <PAGE>
  As  a  result  of the above-mentioned items, earnings  from  Service
  Operations  increased  from $2.7 million for the  six  months  ended
  June  30,  1998  to $8.6 million for the six months ended  June  30,
  1999.

  General and Administrative Expense
  --------------------------
  General  and administrative expense increased from $5.4 million  for
  the  six  months  ended June 30, 1998 to $7.1 million  for  the  six
  months  ended  June  30,  1999 primarily as  a  result  of  internal
  acquisition  costs which are no longer permitted to  be  capitalized
  being  charged to general and administrative expense as well  as  an
  increase in state and local taxes due to the overall growth  of  the
  Company.

  Net Income Available for Common Shareholders
  --------------------------------------------
  Net  income  available for common shareholders for  the  six  months
  ended  June  30,  1999  was $57.0 million  compared  to  net  income
  available  for  common shareholders of $44.1  million  for  the  six
  months  ended  June 30, 1998. This increase results  primarily  from
  the  operating result fluctuations in rental and service  operations
  explained above.


  LIQUIDITY AND CAPITAL RESOURCES

  Net  cash  provided by operating activities totaling  $82.5  million
  and  $100.3 million for the six months ended June 30, 1999 and 1998,
  respectively,  represents the primary source of  liquidity  to  fund
  distributions  to shareholders, unitholders and the  other  minority
  interests   and  to  fund  recurring  costs  associated   with   the
  renovation   and  re-letting  of  the  Company's  properties.

  Net  cash  used by investing activities totaling $318.4 million  and
  $351.5  million  for the six months ended June 30,  1999  and  1998,
  respectively, represents the investment of funds by the  Company  to
  expand  its  portfolio of rental properties through the  development
  and  acquisition  of additional rental properties  net  of  proceeds
  received from property sales.

  Net  cash  provided by financing activities totaling $401.7  million
  and  $263.2 million for the six months ended June 30, 1999 and 1998,
  respectively,  is  comprised of debt and equity  issuances,  net  of
  distributions to shareholders and minority interests and  repayments
  of  outstanding indebtedness. In the first six months of  1999,  the
  Company received $37.9 million of net proceeds from the issuance  of
  common  shares  and $96.5 million of net proceeds from  a  preferred
  stock  offering. The Company also issued $300.0 million of unsecured
  debt.   The  Company  used  the  net  proceeds  to  reduce   amounts
  outstanding  under the Company's lines of credit  and  to  fund  the
  development and acquisition of additional rental properties.

  In the first six months of 1998, the Company received $102.9 million
  of net proceeds from the issuance of common shares and issued $250.0
  million  of  unsecured debt. The Company used the  net  proceeds  to
  reduce  amounts outstanding under the Company's lines of credit  and
  to  fund  the  development  and  acquisition  of  additional  rental
  properties.


                                   - 16 -

  <PAGE>
  The Company has the following lines of credit (LOC) available:
  <TABLE>
  <CAPTION>

                            Borrowing                             Outstanding at
                            Capacity     Maturity    Interest     June 30, 1999
  Description               (in 000's)   Date        Rate         (in 000's)
  -----------------------   ----------   --------    --------     --------------
  <S>                       <C>          <C>        <C>           <C>
  Unsecured Line of Credit   $450,000    April 2001  LIBOR + .70%  $159,000
  Unsecured Line of Credit   $300,000    April 2001  LIBOR + .90%  $      0
  </TABLE>

  Both  LOC are used to fund development and acquisition of additional
  rental properties and to provide working capital.

  Effective  July 2, 1999, the interest rate on the $450  million  LOC
  was  adjusted from LIBOR + .80% to LIBOR + .70% in conjunction  with
  the  Company's  new debt rating following the Merger (see  Note  7).
  Additionally, the $450 million LOC allows the Company an  option  to
  obtain  borrowings from the financial institutions that  participate
  in  the LOC at rates lower than the stated interest rate, subject to
  certain  restrictions. Amounts outstanding on the LOC  at  June  30,
  1999 are at LIBOR + .80%.

  The  $300 million LOC was obtained July 2, 1999, following with  the
  Merger (see Note 7). On July 2, 1999, the Company repaid certain out-
  standing debt balances of Weeks using a combination of cash on hand
  and the LOC. The balance on the combined LOC following thses payments
  was $285 million.

  The  Company  currently  has  on file three  Form  S-3  Registration
  Statements  with  the  Securities and  Exchange  Commission  ("Shelf
  Registrations")  which had remaining availability  as  of  June  30,
  1999   of  approximately  $567.9  million  to  issue  common  stock,
  preferred  stock  or unsecured debt securities. The Company  intends
  to  issue  additional equity or debt under these Shelf Registrations
  as  capital  needs arise to fund the development and acquisition  of
  additional  rental  properties.  The  Company  also  plans  to  file
  additional shelf registrations as necessary.

  The  total  debt  outstanding at June 30,  1999  consists  of  notes
  totaling  $1.4  billion  with a weighted average  interest  rate  of
  7.16%  maturing at various dates through 2028. The Company has  $1.0
  billion  of  unsecured  debt  and $341.6  million  of  secured  debt
  outstanding  at  June 30, 1999. Scheduled principal amortization  of
  such  debt  totaled $3.9 million for the six months ended  June  30,
  1999.

  Following is a summary of the scheduled future amortization and
  maturities of the Company's indebtedness at June 30, 1999 (in
  thousands):
  <TABLE>
  <CAPTION>

                         Future Repayments
              ------------------------------------      Weighted Average
              Scheduled                                 Interest Rate of
   Year       Amortization    Maturities    Total       Future Repayments
   ----       ------------    ----------   -------     -----------------
   <S>        <C>            <C>          <C>              <C>
   1999        $ 4,530       $   28,430   $   32,960        5.92%
   2000          6,592           64,850       71,442        6.94%
   2001          6,909          249,829      256,738        6.47%
   2002          7,179           50,000       57,179        7.40%
   2003          5,285          241,144      246,429        7.63%
   2004          4,330          177,035      181,365        7.41%
   2005          4,678          100,000      104,678        7.50%
   2006          5,061          100,000      105,061        7.09%
   2007          4,616           14,939       19,555        7.81%
   2008          4,071          100,000      104,071        6.77%
   Thereafter   36,078          175,000      211,078        6.82%
                ------        ---------    ---------
   Total       $89,329       $1,301,227   $1,390,556        7.16%
                ======        =========    =========
  </TABLE>


                                   - 17 -

  <PAGE>
  FUNDS FROM OPERATIONS
  ---------------------
  Management  believes that Funds From Operations  ("FFO"),  which  is
  defined  by  the  National  Association of  Real  Estate  Investment
  Trusts  as  net income or loss excluding gains or losses  from  debt
  restructuring  and  sales  of  operating  property,  plus  operating
  depreciation   and  amortization,  and  adjustments   for   minority
  interest  and  unconsolidated companies  (adjustments  for  minority
  interest and unconsolidated companies are calculated to reflect  FFO
  on  the  same  basis), is the industry standard  for  reporting  the
  operations of real estate investment trusts.

  The  following  table reflects the calculation of the Company's  FFO
  for  the  three  and  six  months  ended  June  30  as  follows  (in
  thousands):
  <TABLE>
  <CAPTION>

                         THREE MONTHS ENDED JUNE 30,   SIX MONTHS ENDED JUNE 30,
                         ---------------------------   -------------------------
                            1999             1998         1999           1998
                            ----             ----         ----           ----
<S>                      <C>            <C>            <C>           <C>
Net income available
 for common shares        $29,596         $21,858       $56,990       $44,120
Add back:
 Depreciation and
  amortization             20,935          16,525        41,389        30,785
 Share of joint venture
  adjustments               1,241             968         2,756         1,550
 Earnings from operating
  property sales           (1,084)           (368)       (3,398)         (954)
 Minority interest share
  of FFO adjustments       (2,064)         (2,050)       (4,253)       (3,838)
                           ------         -------       -------       -------
FUNDS FROM OPERATIONS     $48,624        $ 36,933      $ 93,484      $ 71,663
                           =======        =======       =======       =======
CASH FLOW PROVIDED
 BY (USED BY):
  Operating activities   $  50,160      $  61,260     $  82,486     $ 100,311
  Investing activities    (150,741)      (242,439)     (318,361)     (351,488)
  Financing activities     238,329        174,389       401,669       263,203
</TABLE>

  The  increase  in FFO for the three and six months  ended  June  30,
  1999  compared  to  the three and six months  ended  June  30,  1998
  results  primarily  from  the increased in-service  rental  property
  portfolio as discussed above under "Results of Operations."

  While  management believes that FFO is the most relevant and  widely
  used  measure  of the Company's operating performance,  such  amount
  does  not  represent  cash  flow  from  operations  as  defined   by
  generally  accepted accounting principles, should not be  considered
  as  an  alternative to net income as an indicator of  the  Company's
  operating  performance, and is not indicative of cash  available  to
  fund all cash flow needs.

  MERGER WITH WEEKS CORPORATION

  On  June  18, 1999, the shareholders of both Duke and Weeks approved
  a  merger  transaction which was consummated in July  1999,  whereby
  Weeks,  a  self-administered,  self-managed  geographically  focused
  Real  Estate  Investment Trust ("REIT") which operated primarily  in
  the  southeastern United States, was merged into Duke. The  combined
  company  has  continued  its  existence under  the  name  Duke-Weeks
  Realty  Corporation  and is traded on the New  York  Stock  Exchange
  ("NYSE")  under the symbol "DRE." In accordance with  the  terms  of
  the  Merger, each outstanding Weeks common share was converted  into
  the   right  to  receive  1.38  common  shares  of  Duke  and   each
  outstanding  Weeks Series A preferred share was converted  into  the
  right  to  receive one share of a new class of the Company Series  F
  preferred shares. In addition, the Company assumed Weeks'  debt  and
  other  liabilities upon consummation of the Merger. The  Merger  was
  structured  as  a tax-free merger and was accounted  for  under  the
  purchase method.

                                   - 18 -

  <PAGE>
  Based on the in-service properties of Duke and Weeks at June 30, 1999,
  the  Company  would have had 882 in-service properties totaling 86.1
  million  square  feet,  which  were approximately  93%  leased.  The
  Company   has  operations  in  15  cities  in  the  midwestern   and
  southeastern United States. Additionally, the combined Company's total
  market capitalization would have been approximately $5.8 billion at
  June  30, 1999.

  YEAR 2000

  The  Year  2000 problem refers to the inability of certain  computer
  programs  to  recognize  the year 2000  and  other  key  dates  thus
  resulting   in  a  variety  of  possible  problems  including   data
  corruption  and  total system failures. Commonly  thought  of  as  a
  mainframe  computer problem, the Year 2000 problem can  also  affect
  software  and  embedded microchips which run  systems  that  control
  building  functions, such as elevators, security (including access),
  heating,  ventilation and air conditioning and fire protection.  The
  terms "Year 2000 ready" and "Year 2000 readiness" are often used  to
  describe  a  computer system that will continue to operate  properly
  prior  to,  during  and after January 1, 2000 (taking  into  account
  that  the Year 2000 is a leap year) and is thus not affected by  the
  Year  2000 problem. The Company is committed to ensuring the highest
  level   of  tenant  satisfaction  reasonably  possible  and  clearly
  recognizes   the  importance  to  our  tenants,  as  well   as   our
  shareholders, of having in place a Year 2000 readiness plan.

  In  February  1998,  the Company formed a Year 2000  Task  Force  to
  address  the  Year  2000 problem on a Company-wide basis,  including
  properties and information systems`. The Task Force is comprised  of
  representatives from senior management in the areas of Property  and
  Asset  Management, Construction, Information Systems and Legal.  The
  Board  of  Directors and Audit Committee of the Company are  advised
  quarterly  of the status of the activities undertaken  by  the  Task
  Force.

  The Company adopted a Year 2000 readiness plan for its buildings  in
  April  1998  following  the  basic  framework  recommended  by   the
  Building  Owners and Managers Association. This Year 2000  readiness
  plan  consists  of  eight (8) steps focusing on the  identification,
  prioritization  and  remediation of  potential  Year  2000  problems
  arising  from  software  and  embedded  chips  located  within   the
  building systems at the Company's properties.

  The  Company recognizes that the Year 2000 problem could affect  its
  operations  as  well  as  the property functioning  of  the  embeded
  systems  included  in the Company's properties.  In  any  particular
  property,  the  problem could affect the functioning  of  elevators,
  heating  and air conditioning systems, security systems,  and  other
  automated   building   systems.  Management   has   identified   and
  inventoried  the  building systems and equipment  at  the  Company's
  existing  properties to determine which systems or  equipment  could
  be  affected  by  the  Year 2000 problem.  The  inventory  has  been
  entered into a data base containing a readiness status of each  such
  system.  This data base allows Management to quickly monitor ongoing
  progress  related  to  the  Year  2000  readiness  of  all  affected
  building  systems  and equipment. Under the direction  of  the  Year
  2000  Task  Force,  the  property  manager  of  each  building   has
  contacted  in writing each building system manufacturer or  supplier
  that  has  supplied  an  active and affected building  system.  Each
  manufacturer  or  supplier  was sent a  comprehensive  questionnaire
  designed  to assess the manufacturer's effort in assuring  that  the
  affected  building  systems  are or, in  sufficient  time  prior  to
  January 1, 2000, will be Year 2000 ready.

                                   - 19 -
  <PAGE>
  Based   on  the  responses  received  from  the  manufacturers   and
  suppliers of the building systems, Management developed a work  plan
  detailing  the tasks and resources required to ready the  operations
  and  systems of the Company's properties for the Year 2000. In  many
  cases  the Company will be relying on these statements from  outside
  vendors  as  to the Year 2000 readiness of their systems,  and  will
  not,  in  most  circumstances, attempt any independent verification.
  The  work  plan  includes prioritization and appropriate  timetables
  for  the  necessary  remediation and testing  of  affected  building
  systems,  as  well as the preparation of contingency plans  if  Year
  2000  readiness  can  not  be  achieved.  The  contingency  planning
  process  is  ongoing and such plans continue to be  refined  as  new
  information  is  obtained. The contingency plans  generally  provide
  for  obtaining  or  allowing alternative access, limited  electrical
  and telephone service and, security and other basic services.

  The  Company has made Year 2000 readiness an important aspect of its
  building  acquisition  due  diligence and  inspection  process.  The
  Company  endeavors to obtain Year 2000 representations from  sellers
  and   conducts  inspections  of  critical  systems.  Newly  acquired
  facilities  are promptly subjected to the Company's eight-step  plan
  and results are added to the database.

  Based  upon  a  cost  assessment prepared by  the  Task  Force,  the
  Company  has  budgeted  approximately $125,000  of  non-reimbursable
  expenses  for  the  upgrade  and  replacement  of  certain  building
  systems  and  internal software having potential Year  2000  related
  problems and attorney's fees.

  In  addition to assessing the readiness of the building  systems  of
  the  Company's properties, the Company continues to actively contact
  and   monitor  the  compliance  efforts  of  utility  companies  and
  telecommunication providers which provide services to the  Company's
  properties.  The  Company has  contacted the various  municipalities
  where  the  Company's properties are located to assess the readiness
  of  these municipalities to provide fire, police and other necessary
  services  upon  the Year 2000. The readiness of these providers  and
  municipalities  has  been  taken  into  consideration  in  preparing
  contingency plans for the Company and its properties.

  The  Company  does  not anticipate that the other services  provided
  for  the  benefit of our tenants such as janitorial, tenant  finish,
  monthly  itemized  billing,  and  other  tenant  services  will   be
  affected  by  the  Year  2000 problem. The  Company  is  proactively
  contacting  those types of suppliers, vendors and service  providers
  to  make sure that there is no interruption or discontinuance of any
  services or products provided for the benefit of our tenants at  the
  Year  2000. Any negative responses to such inquiries have  been  and
  continue to be added to the contingency plans.

  The  Company  retained  a  third-party consultant  to  identify  and
  assess   the  Year  2000  readiness  of  the  Company's  information
  systems.  Such  systems include, but are not limited to,  accounting
  and  property  management, network operations, desktop and  software
  applications,  internally  developed  software  and  other   general
  information  systems  and  software  utilized  for  payroll,   human
  resources,  budgeting  and tenant services.  The  initial  phase  of
  identification  and assessment of the Company's information  systems
  was  completed  April  1, 1999 at a cost of $50,000.  A  budget  and
  timetable  for  replacement, upgrade of  or  contingencies  for  the
  foregoing  systems, that are not Year 2000 ready has been  developed
  and  is  being implemented. The estimated cost associated with  such
  replacement and upgrade is budgeted to be $25,000.

  There  can be no assurance that the Company will be able to identify
  and  correct all aspects of the Year 2000 problem that affect it  in
  sufficient time, that its contingency plans or that the costs of

                                   - 20 -

  <PAGE>
  achieving Year 2000 readiness will not be material.  However,  based
  on  the  information prepared by the Company or  received  to  date,
  Management  does  not currently expect that the  Year  2000  problem
  will  have  a material impact on the Company's business,  operations
  or  financial  condition. This expectation is based on  Management's
  analysis related to the Year 2000 readiness of the building  systems
  of   the  Company's  properties,  its  vendors,  suppliers,  service
  providers and tenants, and the Company's information systems.

                         PART II - OTHER INFORMATION
  Item 1.  Legal Proceedings
  --------------------------
  None

  Item 2.  Changes in Securities
  ------------------------------
  None

  Item 3.  Defaults upon Senior Securities
  ----------------------------------------
  None

  Item 4.  Submission of Matters to a Vote of Security Holders
  ------------------------------------------------------------
  At  the  annual meeting of the shareholders of the Company  held  on
  June 18, 1999, there were 86,751,130 common shares and 1,540,000
  preferred shares outstanding and the following matters received the
  following votes:

 1.  Proposal to Approve the Merger of Weeks, a Georgia Corporation, with and
     into Duke and the  Agreement and Plan of Merger by and between Weeks and
     Duke dated as of February 28, 1999:

     Votes For                Votes Against       Votes Abstained
     ----------               -------------       ---------------
     70,166,716               1,000,878           248,211

 2.  Proposal to Consider and Vote upon an Amendment to Duke's Articles of
     Incorporation in connection with the Proposed Merger which would increase
     the maximum size of Duke's Board of Directors from 15 to 23:

     Votes For                Votes Against       Votes Abstained
     ----------               -------------       ---------------
     70,135,510               4,135,678           522,813

 3.  Proposal to Consider and Vote upon two additional amendments to Duke's
     Articles of Incorporation which would (1) change the existing requirement
     that 80% of the shares of capital stock of Duke approve certain amendments
     to Duke's Articles of Incorporation to require the approval of 80% of the
     common shares of Duke and (2) change the existing requirement that 80% of
     the shares of Capital Stock approve any amendment to the provisions of the
     Articles of Incorporation relating to the number, classes, terms of office
     and qualifications of directors, to require the approval of a majority of
     the common shares of Duke.

     Votes For                Votes Against       Votes Abstained
     ----------               -------------       ---------------
     66,816,928               4,796,741           719,684
                                   - 21 -

     <PAGE>

 4.  Election of three Directors to serve until the earlier to occur of (1)
     the effective time of the merger, or (2) if the merger is not approved or
     completed, the ordinary expiration of their terms in 2002:

                               Votes For          Votes Against
                               ---------          -------------
     Thomas L. Hefner         79,215,105          4,431,333
     L. Ben Lytle             79,202,755          4,443,687
     Edward T. Baur           79,205,150          4,441,289

 5.  Proposal to Consider and Approve the 1999 Directors' Stock Option and
     Dividend Increase Plan of Duke:

     Votes For                Votes Against       Votes Abstained
     ---------                -------------       ---------------
     73,959,876               6,568,491           666,606

 6.  Proposal to Consider and Approve the 1999 Salary Replace Stock Option
     and Dividend Increase Unit Plan of Duke:

     Votes For                Votes Against       Votes Abstained
     ----------               -------------       ---------------
     80,163,592               2,735,735           747,101

 7.  Proposal to Consider and Approve an Amendment to Duke's 1996 Directors'
     Stock Payment Plan authorizing the issuance of an additional 100,000 shares
     of Duke Common Shares under the Plan:

     Votes For                Votes Against       Votes Abstained
     ----------               -------------       ---------------
     80,629,760               2,245,786           770,875

  Item 5.  Other Information
  --------------------------
  When  used  in  this  Form  10-Q, the words  "believes,"  "expects,"
  "estimates"  and  similar  expressions  are  intended  to   identify
  forward-looking statements. Such statements are subject  to  certain
  risks  and uncertainties which could cause actual results to  differ
  materially.  In  particular,  among the  factors  that  could  cause
  actual  results to differ materially are continued qualification  as
  a  real  estate  investment  trust, general  business  and  economic
  conditions,  competition,  increases  in  real  estate  construction
  costs,  interest  rates, accessibility of debt  and  equity  capital
  markets  and  other  risks  inherent in  the  real  estate  business
  including   tenant   defaults,  potential  liability   relating   to
  environmental  matters and illiquidity of real  estate  investments.
  Readers  are cautioned not to place undue reliance on these forward-
  looking  statements,  which speak only as of the  date  hereof.  The
  Company undertakes no obligation to publicly release the results  of
  any  revisions to these forward-looking statements which may be made
  to  reflect  events  or circumstances after the date  hereof  or  to
  reflect  the  occurrence of unanticipated events. Readers  are  also
  advised to refer to the Company's Form 8-K Report as filed with  the
  U.S.  Securities  and  Exchange Commission on  March  28,  1996  for
  additional information concerning these risks.

                                   - 22 -

  <PAGE>
  Item 6.  Exhibits and Reports on Form 8-K
  -----------------------------------------

  Exhibits
  --------
  Exhibit 15.  Letter regarding unaudited interim financial information

  Exhibit 27.  Financial Data Schedule (EDGAR Filing Only)

  Reports on Form 8-K
  -------------------
  None.
                                   - 23 -

<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.

   DUKE-WEEKS REALTY CORPORATION
   -----------------------------
                                            Registrant



 Date: August 16, 1999                  /s/  Thomas L. Hefner
                                        ----------------------------
                                        President and
                                         Chief Executive Officer


                                        /s/   Darell E. Zink, Jr.
                                        ----------------------------
                                        Executive Vice President and
                                         Chief Financial Officer


                                        /s/   Dennis D. Oklak
                                        ----------------------------
                                        Executive Vice President and
                                         Chief Administrative Officer
                                         (Chief Accounting Officer)
                                   - 24 -








Exhibit 15



The Board of Directors
Duke-Weeks Realty Corporation




Gentlemen:

RE:  Registration Statements Nos. 33-64567, 33-64659, 333-62381, 333-57755,
     333-42513, 333-39965, 333-49911, 333-50081, 33-55727, 333-04695,
     333-24289, 333-26833, 333-66919, 333-26845 and 333-85009

With respect to the subject registration statements, we
acknowledge our awareness of the use therein of our report dated
August 3, 1999 related to our review of interim financial
information.

Pursuant to Rule 436(c) under the Securities Act of 1933, such
report is not considered a part of a registration statement
prepared or certified by an accountant, or a report prepared or
certified by an accountant within the meaning of sections 7 and 11
of the Act.




KPMG LLP
Indianapolis, Indiana
August 10, 1999





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
DUKE-WEEKS REALTY CORPORATION AND SUBSIDIARIES' JUNE 30, 1999
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                         172,744
<SECURITIES>                                         0
<RECEIVABLES>                                  111,110
<ALLOWANCES>                                   (1,466)
<INVENTORY>                                          0
<CURRENT-ASSETS>                               315,674
<PP&E>                                       3,220,473
<DEPRECIATION>                               (204,750)
<TOTAL-ASSETS>                               3,427,712
<CURRENT-LIABILITIES>                          178,946
<BONDS>                                      1,390,556
                                0
                                    444,317
<COMMON>                                     1,304,645
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                 3,427,712
<SALES>                                              0
<TOTAL-REVENUES>                               235,725
<CGS>                                                0
<TOTAL-COSTS>                                (119,998)
<OTHER-EXPENSES>                              (25,617)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                            (33,120)
<INCOME-PRETAX>                                 56,990
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             56,990
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    56,990
<EPS-BASIC>                                     $.65
<EPS-DILUTED>                                     $.65


</TABLE>


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