DUKE WEEKS REALTY CORP
10-Q, 2000-11-13
REAL ESTATE INVESTMENT TRUSTS
Previous: GLAMIS GOLD LTD, 10-Q, EX-27, 2000-11-13
Next: DUKE WEEKS REALTY CORP, 10-Q, EX-15, 2000-11-13






              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  September 30, 2000
                                     ------------------

                                     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:

                       600 East 96th Street, Suite 100
                       ------------------------------
                       Indianapolis, Indiana    46260
                        -----------------------------
                         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 November 10, 2000 was
127,535,186 ($.01 par value).


<PAGE>

                        DUKE-WEEKS REALTY CORPORATION
                                    INDEX

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

 Condensed Consolidated Balance Sheets as of
   September 30, 2000 (Unaudited) and December 31, 1999           2

 Condensed Consolidated Statements of Operations for the
  three and nine months ended September 30, 2000 and 1999
  (Unaudited)                                                     3

 Condensed Consolidated Statements of Cash Flows for the
  nine months ended September 30, 2000 and 1999 (Unaudited)       4

 Condensed Consolidated Statement of Shareholders' Equity
  for the nine months ended September 30, 2000 (Unaudited)        5

 Notes to Condensed Consolidated Financial Statements
   (Unaudited)                                                  6-11

 Independent Accountants' Review Report                          12


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS                   13-21


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
 Item 5.  Other Information                                   21-22
 Item 6.  Exhibits and Reports on Form 8-K                      22

<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>

                                          SEPTEMBER 30,  December 31,
     ASSETS                                  2000           1999
     ------                               -----------    ------------
                                          (Unaudited)
<S>                                       <C>            <C>
Real estate investments:
 Land and improvements                    $  628,439     $  602,789
 Buildings and tenant improvements         4,326,808      4,124,117
 Construction in progress                    235,304        327,944
 Investments in unconsolidated companies     160,094        145,587
 Land held for development                   262,340        246,533
                                           ---------      ---------
                                           5,612,985      5,446,970
 Accumulated depreciation                  (340,950)       (254,574)
                                           ---------      ---------
   Net real estate investments             5,272,035      5,192,396

Cash and cash equivalents                     41,287         18,765
Accounts receivable from tenants,
 net of allowance of $1,367 and $1,775        17,377         26,844
Straight-line rent receivable, net of
 allowance of $841                            38,027         29,770
Receivables on construction contracts         47,501         29,537
Deferred financing costs, net of
 accumulated amortization of $11,921
 and $9,082                                   13,504         16,651
Deferred leasing and other costs, net
 of accumulated amortization of $32,255
 and $21,287                                 106,418         83,153
Escrow deposits and other assets              89,746         89,122
                                           ---------      ---------
                                          $5,625,895     $5,486,238
                                           =========      =========
LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Indebtedness:
 Secured debt                            $   448,105     $  528,665
 Unsecured notes                           1,286,660      1,326,811
 Unsecured lines of credit                   466,000        258,000
                                           ---------      ---------
                                           2,200,765      2,113,476

Construction payables and
 amounts due subcontractors                   89,607         89,985
Accounts payable                               3,378          3,179
Accrued expenses:
 Real estate taxes                            66,922         47,604
 Interest                                     19,562         20,658
 Other                                        56,438         42,295
Other liabilities                             31,333         30,544
Tenant security deposits and prepaid rents    33,629         36,156
                                           ---------      ---------
  Total liabilities                        2,501,634      2,383,897
                                           ---------      ---------
Minority interest                            438,093        433,745
                                           ---------      ---------
Shareholders' equity:
 Preferred shares ($.01 par value);
  5,000 shares authorized                    609,117        609,998
 Common shares ($.01 par value);
  150,000 shares authorized;
  127,509 and 125,823 shares
  issued and outstanding                       1,275          1,258
 Additional paid-in capital                2,171,737      2,139,772
 Distributions in excess of net income       (95,961)       (82,432)
                                           ---------      ---------
       Total shareholders' equity          2,686,168      2,668,596
                                           ---------      ---------
                                          $5,625,895     $5,486,238
                                           =========      =========
</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     Nine months ended
                                  September 30,          September 30,
                                ------------------     -----------------
                                2000          1999     2000         1999
                                ----          ----     ----         ----
<S>                             <C>         <C>       <C>        <C>
RENTAL OPERATIONS:
 Revenues:
  Rental income                 $182,525    $157,001  $528,617   $360,849
  Equity in earnings of
   unconsolidated companies        3,235       3,272    10,285      8,559
                                 -------     -------   -------    -------
                                 185,760     160,273   538,902    369,408
 Operating expenses:             -------     -------   -------    -------

  Rental expenses                 30,322      25,095    87,428     61,222
  Real estate taxes               18,833      16,408    56,417     38,899
  Interest expense                36,376      25,960   105,310     59,080
  Depreciation and amortization   41,884      32,738   121,429     74,127
                                 -------     -------   -------    -------
                                 127,415     100,201   370,584    233,328
                                 -------     -------   -------    -------
      Earnings from rental
       operations                 58,345      60,072   168,318    136,080
                                 -------     -------   -------    -------
SERVICE OPERATIONS:
 Revenues:
  Property management,
   maintenance and
   leasing fees                    5,937       7,255    18,202     14,676
  Construction and development
   activity income                15,634       7,817    41,581     20,976
  Other income                       332         330     1,226        910
                                 -------     -------   -------    -------
                                  21,903      15,402    61,009     36,562

   Operating expenses             13,410      11,531    36,187     24,073
                                 -------     -------   -------    -------
      Earnings from
       service operations          8,493       3,871    24,822     12,489
                                 -------     -------   -------    -------
General and administrative
  expense                         (5,825)     (4,626)  (15,499)   (11,737)
                                 -------     -------   -------    -------
           Operating income       61,013      59,317   177,641    136,832

OTHER INCOME (EXPENSE):
 Interest income                   1,630         699     5,533      1,844
 Earnings from land
  and depreciated
  property sales                   4,459       3,095    22,550      7,380
 Other expense                      (111)       (133)     (361)      (471)
 Minority interest in earnings
  of common unitholders           (6,800)     (6,543)  (21,111)   (13,184)
 Minority interest in earnings
  of preferred unitholders        (2,102)     (2,102)   (6,306)    (2,102)
 Other minority interest in
  earnings of subsidiaries          (697)       (617)   (1,669)    (1,497)
                                 -------     -------   -------    -------
     Net income                   57,392      53,716   176,277    128,802
Dividends on preferred shares    (12,243)    (12,254)  (36,744)   (30,350)
                                 -------     -------   -------    -------

Net income available for
  common shareholders           $ 45,149    $ 41,462  $139,533   $ 98,452
                                 =======     =======   =======    =======
Net income per common share:
 Basic                          $    .36    $    .35  $   1.10   $   1.00
                                 =======     =======   =======    =======
 Diluted                        $    .35    $    .35  $   1.09   $   1.00
                                 =======     =======   =======    =======

Weighted average number of
 common shares outstanding       127,010     118,820    126,561    97,966
                                 =======     =======    =======   =======
Weighted average number of
 common and dilutive
 potential common shares         147,916     138,923    147,218   112,106
                                 =======     =======    =======   =======
</TABLE>
    See accompanying Notes to Condensed Consolidated Financial Statements


                                    - 3 -

<PAGE>
               DUKE-WEEKS REALTY CORPORATION AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                   FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                               (IN THOUSANDS)
                                 (UNAUDITED)

<TABLE>
<CAPTION>
                                                  2000        1999
                                                -------     -------
<S>                                           <C>          <C>
Cash flows from operating activities:
 Net income                                   $176,277      $128,802
 Adjustments to reconcile net income to
  net cash provided by operating activities:
   Depreciation of buildings and tenant
    improvements                               107,906        66,993
   Amortization of deferred financing costs      2,702         1,324
   Amortization of deferred leasing
    and other costs                             13,523         7,134
   Minority interest in earnings                29,086        16,784
   Straight-line rent adjustment               (12,819)       (7,462)
   Earnings from land and depreciated
    property sales                             (22,550)       (7,380)
   Construction contracts, net                 (18,342)       29,741
   Other accrued revenues and expenses, net     25,377        22,725
   Equity in earnings in excess of operating
    distributions received from
    unconsolidated companies                      (105)         (942)
                                               -------       -------
      NET CASH PROVIDED BY
       OPERATING ACTIVITIES                    301,055       257,719
                                               -------       -------
Cash flows from investing activities:
 Development of real estate investments       (409,428)     (306,031)
 Acquisition of real estate investments         (5,932)     (124,968)
 Acquisition of land held for development
  and infrastructure costs                     (73,194)      (82,995)
 Recurring costs:
  Tenant improvements                          (24,085)      (14,003)
  Leasing costs                                (14,175)       (7,952)
  Building improvements                         (4,924)       (1,564)
 Other deferred leasing costs                  (27,941)      (17,126)
  Other deferred costs and other assets         (9,290)      (37,822)
  Escrow for property exchanges, net             5,235             -
  Proceeds from land and depreciated
   property sales, net                         345,064        35,524
  Capital distributions received
   from unconsolidated companies                     -        16,802
  Net investment in and advances
   to unconsolidated companies                 (24,891)      (30,048)
                                               -------       -------
      NET CASH USED BY INVESTING ACTIVITIES   (243,561)     (570,183)
                                               -------       -------
Cash flows from financing activities:
 Proceeds from issuance of
  common shares, net                            22,723       203,365
 Proceeds (payments) from
  issuance (repurchase)
  of preferred shares, net                        (881)       96,519
 Proceeds from indebtedness                          -       300,000
 Borrowings on lines of credit, net            240,026       174,000
 Repayments on indebtedness including
  principal amortization                       (73,810)     (264,711)
 Distributions to common shareholders         (153,062)     (105,227)
 Distributions to preferred shareholders       (36,744)      (30,350)
 Distributions to preferred unitholders         (6,306)       (2,102)
 Distributions to minority interest            (24,518)      (15,557)
 Deferred financing costs                       (2,400)       (5,141)
                                               -------       -------
     NET CASH PROVIDED (USED) BY
      FINANCING ACTIVITIES                     (34,972)      350,796
                                               -------       -------
       NET INCREASE IN CASH AND
        CASH EQUIVALENTS                        22,522        38,332

Cash and cash equivalents at
 beginning of period                            18,765         6,950
                                               -------       -------
Cash and cash equivalents at end of period    $ 41,287      $ 45,282
                                               =======       =======
Significant non-cash items:

 Assumption of debt for real
  estate acquisitions                         $      -      $ 26,186
                                               =======       =======
 Acquisition of minority interest             $  8,334      $ 49,457
                                               =======       =======
 Issuance of limited partner units for
  real estate acquisitions                    $  7,615      $  2,017
                                               =======       =======
 Transfer of mortgage debt in sale
  of depreciated property                     $ 72,650      $      -
                                               =======       =======
</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 NINE MONTHS ENDED SEPTEMBER 30, 2000
                   (IN THOUSANDS,  EXCEPT PER SHARE DATA)
                                 (UNAUDITED)

<TABLE>
<CAPTION>

                                           Additional  Distributions
                    Preferred     Common   Paid-in     in Excess of
                    Shares        Shares   Capital     Net Income     Total
                    ----------    -------  ----------  ------------  ---------

<S>                 <C>          <C>       <C>         <C>           <C>
BALANCE AT
 DECEMBER 31, 1999  $609,998     $1,258    $2,139,772  $(82,432)     $2,668,596

 Issuance of common
  shares                   -         13        23,635         -          23,648

 Acquisition of
  minority interest        -          4         8,330         -           8,334

 Repurchase of
  preferred shares      (881)         -             -         -            (881)

 Net income                -          -             -   176,277         176,277

 Distributions
  to preferred
  shareholders             -          -             -   (36,744)        (36,744)

 Distributions
  to common
  Shareholders
  ($1.21 per share)        -          -             -  (153,062)       (153,062)
                     -------      -----     ---------   -------       ---------


BALANCE AT
 SEPTEMBER 30, 2000 $609,117     $1,275    $2,171,737  $(95,961)     $2,686,168
                     =======      =====     =========   =======       =========


</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

  The  interim  condensed consolidated financial  statements  included
  herein  have  been  prepared by Duke-Weeks Realty  Corporation  (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 the Company'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
  86.9%  at  September 30, 2000. The remaining interests in DWRLP  are
  exchangeable for shares of the Company's common stock on a  one-for-
  one  basis.  The  Company conducts service 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  available  (in
  thousands):

                                                                 Outstanding
                           Borrowing  Maturity      Interest     at September
  Description              Capacity     Date          Rate         30, 2000
  ------------------------ ---------  -----------   --------     ------------
  Unsecured Line of Credit $450,000   April 2001    LIBOR + .70%   $436,000
  Unsecured Line of Credit $300,000   June 2001     LIBOR + .90%   $ 30,000
  Secured Line of Credit   $150,000   January 2003  LIBOR + 1.05%  $ 32,026

  The lines of credit are used to fund development and acquisition  of
  additional rental properties and to provide working capital.

  The  $450  million line of credit allows the Company  an  option  to
  obtain  borrowings from the financial institutions that  participate
  in  the line of credit at rates lower than the stated interest rate,
  subject to certain restrictions. Amounts outstanding on the line  of
  credit at September 30, 2000 are at LIBOR + .51% to .70%.

                                      - 6 -

  <PAGE>

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 $1.7 million and  $2.0
  million  for  such services for the nine months ended September  30,
  2000  and 1999, 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.

  At  September  30,  2000,  other assets  included  outstanding  loan
  advances  totaling $2.4 million due from a related  party,  under  a
  $5.7  million  demand  loan agreement. The loan  bears  interest  at
  LIBOR  plus 2.10% and is secured by real estate assets held  by  the
  related  entity, which the Company has arrangements  to  acquire  in
  future periods. Interest earned under the agreement and included  in
  the  accompanying  condensed consolidated statements  of  operations
  totaled $173,705 for the nine months ended September 30, 2000.

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 shareholderss 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 nine  months  ended
  September 30 (in thousands):

                                     Three Months Ended   Nine Months Ended
                                       September 30,        September 30,
                                    -------------------   ------------------
                                    2000           1999   2000          1999
                                    ----           ----   ----          ----

    Net income available for
     common shareholders            $ 45,149   $ 41,462   $139,533  $ 98,452
    Minority interest in
     earnings of common
     unitholders                       6,800      6,543     21,111    13,184
                                     -------    -------    -------   -------
    Diluted net income
     available for common
     shares and dilutive
     potential shares               $ 51,949   $ 48,005   $160,644  $111,636
                                     =======    =======    =======   =======

    Weighted average number
     of common shares outstanding    127,010    118,820    126,561    97,966
    Weighted average partnership
     units outstanding                19,128     18,901     19,102    13,120
    Dilutive shares for long-term
     compensation plans                1,778      1,202      1,555     1,020
                                     -------    -------    -------   -------
    Weighted average number of
     common shares and dilutive
     potential common shares         147,916    138,923    147,218   112,106
                                     =======    =======    =======   =======

  The  Preferred D Series Convertible stock and the Series G preferred
  limited  partner  units were anti-dilutive at  September  30,  2000;
  therefore,  no conversion to common shares is included  in  weighted
  dilutive potential common shares outstanding.

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

                                    - 7 -

  <PAGE>
  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  an  industry  performance measure  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  depreciated
  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  nine months ended September 30, 2000 and 1999,  and  the
  assets for each of the reportable segments as of September 30,  2000
  and December 31, 1999, are summarized as follows (in thousands):

                              THREE MONTHS ENDED      NINE MONTHS ENDED
                                 SEPTEMBER 30,           SEPTEMBER 30,
                             ---------------------   --------------------
                              2000           1999     2000          1999
                              ----           ----     ----          ----
  Revenues
  --------
  Rental Operations:
       Office                $ 87,811     $ 75,628   $251,785    $198,025
       Industrial              87,513       74,877    256,032     143,267
       Retail                   7,434        7,248     22,325      19,326
  Service Operations           21,903       15,402     61,009      36,562
                              -------      -------    -------     -------
       Total Segment FFO      204,661      173,155    591,151     397,180
  Non-Segment Revenue           3,002        2,520      8,760       8,790
                              -------      -------    -------     -------
       Consolidated Revenue  $207,663     $175,675   $599,911    $405,970
                              =======      =======    =======     =======

                                    - 8 -

   <PAGE>

                              THREE MONTHS ENDED      NINE MONTHS ENDED
                                 SEPTEMBER 30,          SEPTEMBER 30,
                             -------------------      -----------------
                             2000          1999       2000        1999
                             ----          ----       ----        ----
  Funds From Operations
       Rental Operations:
         Office             $ 59,091     $ 51,981    $171,817    $135,764
         Industrial           68,536       59,296     200,182     111,578
         Retail                5,801        5,874      17,833      15,659
   Services Operations         8,493        3,871      24,822      12,489
                             -------      -------     -------     -------
         Total Segment FFO   141,921      121,022     414,654     275,490

   Non-Segment FFO:
         Interest expense    (36,376)     (25,960)   (105,310)    (59,080)
         Interest income       1,630          699       5,533       1,844
         General and
          administrative
          expenses            (5,825)      (4,626)    (15,499)    (11,737)
         Gain on land sales    2,612          690       6,525       1,577
         Other revenues and
          expenses, net         (250)      (1,798)     (5,855)     (2,792)
         Minority interest
          in earnings-
          common unitholders  (6,800)      (6,543)    (21,111)    (13,184)
         Minority interest
          in earnings-
          preferred
          unitholders         (2,102)      (2,102)     (6,306)     (2,102)
         Other minority
          interest in
          earnings of
          subsidiaries          (697)        (617)     (1,669)     (1,497)
         Minority interest
          share of FFO
          adjustments         (5,501)      (4,292)    (14,482)     (8,545)
         Joint venture FFO     5,298        4,553      15,751      12,632
         Dividends on
          preferred shares   (12,243)     (12,254)    (36,744)    (30,350)
                             -------      -------     -------     -------
           Consolidated FFO   81,667       68,772     235,487     162,256

         Depreciation and
          amortization       (41,884)     (32,738)   (121,429)    (74,127)
          Share of joint
           venture
           adjustments        (1,982)      (1,270)     (5,032)     (4,026)
          Earnings from
           depreciated
           property sales      1,847        2,406      16,025       5,804
          Minority interest
           share of FFO
           adjustments         5,501        4,292      14,482       8,545
                             -------      -------     -------     -------
            Net Income
             Available for
             Common
             Shareholders   $ 45,149     $ 41,462    $139,533    $ 98,452
                             =======      =======     =======     =======

                                September 30,       December 31,
                                   2000                 1999
                               -------------        ------------
  Assets
  Rental Operations:
       Office                    $2,405,913          $2,252,795
       Industrial                 2,689,542           2,707,028
       Retail                       186,628             205,993
  Service Operations                 93,460              62,335
                                  ---------           ---------
       Total Segment Assets       5,375,543           5,228,151
  Non-Segment Assets                250,352             258,087
                                  ---------           ---------
       Consolidated Assets       $5,625,895          $5,486,238
                                  =========           =========

6. REAL ESTATE ASSETS HELD FOR SALE

  In  order  to  redeploy capital, the Company  has  an  active  sales
  program   through   which  it  is  continually  pursuing   favorable
  opportunities to dispose of real estate assets that  do not  meet
  long-term  investment objectives of the Company.  At  September  30,
  2000,  the  Company had 15 industrial, 17 office  and  three  retail
  properties  comprising approximately 3.9 million  square  feet  held
  for  sale.  Of these properties, six build-to-suit industrial,  four
  build-to-suit  office and two build-to-suit retail  properties  were
  under  development  at  September 30,  2000.  Net  operating  income
  (defined  as total property revenues, less property expenses,  which
  include   real  estate  taxes,  repairs  and  maintenance,  property
  management,  utilities,  insurance  and  other  expenses)   of   the
  properties  held  for sale for the nine months ended  September  30,
  2000,  was  approximately  $9.8  million.  Net  book  value  of  the
  properties held for sale at September 30, 2000, was $130.3  million.
  There can be no assurances that such properties will be sold.

                                    - 9 -

<PAGE>
7.  SHAREHOLDERS' EQUITY

  The  following  series  of preferred shares are  outstanding  as  of
  September 30, 2000 (in thousands, except percentages):

                        Shares    Dividend  Redemption  Liquidation
  Description         Outstanding   Rate       Date     Preference   Convertible
  ------------------  ----------- --------  ----------  -----------  -----------
  Preferred A Series      300      9.100%    08/31/01   $  75,000       No
  Preferred B Series      300      7.990%    09/30/07     150,000       No
  Preferred D Series      536      7.375%    12/31/03     134,117      Yes
  Preferred E Series      400      8.250%    01/20/04     100,000       No
  Preferred F Series      600      8.000%    10/10/02     150,000       No

  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.

8. MERGER WITH WEEKS CORPORATION

  In  July  1999,  Weeks  Corporation ("Weeks"), a  self-administered,
  self-managed  geographically focused Real  Estate  Investment  Trust
  ("REIT")  which  operated  primarily  in  the  southeastern   United
  States,  was  merged  with  and into Duke Realty  Investments,  Inc.
  ("Duke").  The combined company has continued under the  name  Duke-
  Weeks  Realty Corporation ("the Company"). The total purchase  price
  of  Weeks aggregated approximately $1.9 billion, which included  the
  assumption  of  the  outstanding debt and liabilities  of  Weeks  of
  approximately $775 million. The transaction was structured as a tax-
  free merger and was accounted for under the purchase method.

  The  following summarized pro forma unaudited information represents
  the  combined  historical operating results of Weeks and  Duke  with
  the   appropriate  purchase  accounting  adjustments,  assuming  the
  merger  had  occurred  on January 1, 1999. The pro  forma  financial
  information  presented  is not necessarily indicative  of  what  the
  Company's  actual operating results would have been  had  Weeks  and
  Duke  constituted a single entity during such periods (in thousands,
  except per share amounts):

                                        Nine Months Ended
                                          September 30,
                                    -----------------------
                                      2000         1999
                                      ----         ----
                                    (ACTUAL)    (Pro Forma)

    Rental income                  $528,617      $451,932
                                    =======       =======
    Net income available for
     common shareholders           $139,533      $116,972
                                    =======       =======
     Weighted average common
      shares outstanding:
          Basic                     126,561       116,735
                                    =======       =======
          Dilute                    147,143       137,540
                                    =======       =======
     Net income per common share:
           Basic                   $   1.10      $   1.00
                                    =======       =======
           Diluted                 $   1.09      $   0.99
                                    =======       =======


                                   - 10 -

<PAGE>
 9.RECLASSIFICATIONS

  Certain  1999  balances have been reclassified to  conform  to  2000
  presentation.

10.  SUBSEQUENT EVENTS

  DECLARATION OF DIVIDENDS

  The  Board of Directors declared the following dividends on  October
  25, 2000:

                Quarterly
  Class         Amount/Share        Record Date          Payment Date
  ----------    ------------        -----------          -------------
  Common           $   0.43      November 14, 2000     November 30, 2000
  Preferred:
  Series A         $0.56875      November 16, 2000     November 30, 2000
  Series B         $0.99875      December 15, 2000     December 29, 2000
  Series D         $0.46094      December 15, 2000     December 29, 2000
  Series E         $0.51563      December 15, 2000     December 29, 2000
  Series F         $0.50000      January 17, 2000      January 31, 2000

  INVESTMENT IN JOINT VENTURE

  On  October 4, 2000, the Company sold or contributed $469 million of
  industrial properties and $18 million of undeveloped land to a joint
  venture in which the Company will have a 50% interest. This transaction
  expands an existing venture which, upon completion of this transaction,
  will own 129 buildings totaling more than 21 million square feet with a
  value of $789 million. The venture properties are secured by $383
  million of first mortgage debt. The Company will provide real estate
  related services to the venture through its Service Operations.

                                   - 11 -

  <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 September 30, 2000,
  the  related condensed consolidated statements of operations for the
  three months and nine months ended September 30, 2000 and 1999,  the
  related  condensed  consolidated statements of cash  flows  for  the
  nine  months  ended  September 30, 2000 and 1999,  and  the  related
  condensed  consolidated statement of shareholders'  equity  for  the
  nine  months  ended September 30, 2000. 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-Weeks
  Realty  Corporation and subsidiaries as of December  31,  1999,  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 25, 2000, 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,  1999  is
  fairly  presented,  in all material respects,  in  relation  to  the
  consolidated balance sheet from which it has been derived.

  KPMG LLP
  Indianapolis, Indiana
  October 25, 2000

                                   - 12 -

  <PAGE>

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

  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 have continued to offer  strong  and
  stable  local economies and have provided attractive new development
  opportunities  because  of  their  established  manufacturing  base,
  skilled work force and moderate labor costs. The Company expects  to
  continue  to maintain its overall occupancy levels and also  expects
  to  be  able to increase rental rates as leases are renewed  or  new
  leases  are executed. This combination 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.

  The  Company  tracks same property performance which compares  those
  properties  that  were  in-service for all of  a  calendar  two-year
  period.  The  net operating income from the same property  portfolio
  increased  4.75%  for  the  nine months ended  September  30,  2000,
  compared to the nine months ended September 30, 1999.

  The  following table sets forth information regarding the  Company's
  in-service portfolio of rental properties as of September  30,  2000
  and 1999 (in thousands, except percentages):

                            Total            Percent of
                          Square Feet     Total Square Feet    Percent Occupied
                      -----------------   -----------------    ----------------
  Type                2000        1999    2000         1999    2000        1999
  ----                ----        ----    ----         ----    ----        ----
  Industrial
    Service Centers   13,359    11,313    13.9%       12.8%    92.3%       93.9%
    Bulk              59,431    56,527    62.0        64.0     94.2%       92.4%
  Office
    Suburban          19,663    16,751    20.5        19.0     92.0%       92.7%
    CBD                  861       861     1.0         1.0     97.1%       92.2%
  Retail               2,535     2,836     2.6         3.2     97.0%       93.7%
                      ------    ------   -----       -----
       Total          95,849    88,288   100.0%      100.0%    93.6%       92.7%
                      ======    ======   =====       =====

                                   - 13 -

  <PAGE>
  The  following  table  reflects the Company's  in-service  portfolio
  lease  expiration  schedule as of September  30,  2000,  by  product
  type,  indicating square footage and annualized net effective  rents
  under  expiring  leases  (in  thousands,  except  per  square   foot
  amounts):
  <TABLE>
  <CAPTION>

                Total            Industrial           Office        Retail
                -----            ----------           ------        ------
  Yr of     Square            Square            Square          Square
  Exp       Feet     Revenue  Feet     Revenue  Feet    Revenue Feet   Revenue
  --------- -------  -------  -------  -------  ------  ------- ------ -------
  <S>       <C>      <C>      <C>      <C>      <C>     <C>      <C>    <C>
  2000         2,463 $ 14,857   1,967  $  8,668     425 $  5,526     71  $   663
  2001         9,252   57,766   7,147    31,960   2,034   24,913     71      893
  2002         9,373   60,402   7,451    36,922   1,848   22,444     74    1,036
  2003        10,212   67,927   8,073    40,017   2,021   26,486    118    1,424
  2004         9,588   66,870   7,271    35,050   2,227   30,574     90    1,246
  2005        12,673   91,363   9,425    45,687   2,921   42,393    327    3,283
  2006         7,134   41,480   5,836    23,124   1,276   18,073     22      283
  2007         5,704   35,281   4,764    22,006     868   12,563     72      712
  2008         5,433   33,114   4,460    19,940     910   12,460     63      714
  2009         6,416   39,930   5,218    22,530   1,092   15,951    106    1,449
  2010
  and
  Thereafter  11,436   92,994   6,686    29,830   3,306   49,751  1,444   13,413
              ------  -------  ------   -------  ------   ------- -----   ------
  Total
  Leased      89,684 $601,984  68,298  $315,734  18,928  $261,134 2,458  $25,116
              ======  =======  ======   =======  ======   ======= =====   ======
  Total
  Portfolio
  Sq Ft       95,849           72,790            20,524           2,535
              ======           ======            ======           =====
  Annualized
  net effective
  rent per
  sq ft               $  6.71          $  4.62           $  13.80        $ 10.22
                       ======           ======            =======         ======
   </TABLE>

  The  Company also expects to realize growth in earnings from  rental
  operations  through  the development and acquisition  of  additional
  rental  properties in its primary markets and the completion of  the
  7.9  million  square  feet of properties under  development  by  the
  Company  at  September 30, 2000, over the next  three  quarters  and
  thereafter.  These  properties  under  development  should   provide
  future earnings through Service Operations income upon sale or  from
  rental  operations growth as they are placed in service  as  follows
  (in thousands, except percent leased and stabilized returns):

  Anticipated
  In-Service         Square       Percent     Project     Stabilized
     Date             Feet        Leased       Costs        Return
  ------------      -------      -------     --------    -----------

  Held for Rental:

  4th Quarter 2000    2,516         45%      $180,844     11.4%
  1st Quarter 2001    2,287         39%       115,400     11.5%
  2nd Quarter 2001    1,043          0%        69,822     11.9%
  Thereafter            128          0%        13,148     12.0%
                      -----                   -------
                      5,974         34%      $379,214     11.6%
                      =====                   =======
  Build-to-Suit for Sale:

  4th Quarter 2000        -          0%      $      -
  1st Quarter 2001      291         54%        24,747
  2nd Quarter 2001      488         68%        34,642
  Thereafter          1,157        100%        97,996
                      -----                   -------
                      1,936         85%      $157,385
                      =====                   =======
  Total               7,910         46%      $536,599
                      =====                   =======

                                   - 14 -

  <PAGE>
  MERGER WITH WEEKS CORPORATION
  -----------------------------
  In  July  1999,  Weeks  Corporation ("Weeks"), a  self-administered,
  self-managed  geographically focused Real  Estate  Investment  Trust
  ("REIT")  which  operated  primarily  in  the  southeastern   United
  States,  was  merged  with  and into Duke Realty  Investments,  Inc.
  ("Duke").  The combined company has continued under the  name  Duke-
  Weeks  Realty Corporation ("the Company"). The total purchase  price
  of  Weeks aggregated approximately $1.9 billion, which included  the
  assumption  of  the  outstanding debt and liabilities  of  Weeks  of
  approximately $775 million. The transaction was structured as a tax-
  free merger and was accounted for under the purchase method.

  The  following summarized pro forma unaudited information represents
  the  combined  historical operating results of Weeks and  Duke  with
  the   appropriate  purchase  accounting  adjustments,  assuming  the
  merger  had  occurred  on January 1, 1999. The pro  forma  financial
  information  presented  is not necessarily indicative  of  what  the
  Company's  actual operating results would have been  had  Weeks  and
  Duke  constituted a single entity during such periods (in thousands,
  except per share amounts):

                                     Nine Months Ended
                                       September 30,
                                  ----------------------
                                    2000        1999
                                    ----        ----
                                  (Actual)   (Pro Forma)

  Rental income                   $528,617    $451,932
                                   =======     =======
  Net income available
   for common shareholders        $139,533    $116,972
                                   =======     =======
   Weighted average common
    shares outstanding:
     Basic                         126,561     116,735
                                   =======     =======
     Diluted                       147,143     137,540
                                    =======     =======
   Net income per common share:
     Basic                        $   1.10    $   1.00
                                   =======     =======
     Diluted                      $   1.09    $   0.99
                                   =======     =======
  RESULTS OF OPERATIONS
  ---------------------
  Following  is  a  summary  of the Company's  operating  results  and
  property  statistics for the three and nine months  ended  September
  30,  2000  and  1999 (in thousands, except number of properties  and
  per share amounts):

                                   Three months ended  Nine months ended
                                     September 30,       September 30,
                                   ------------------  ------------------
                                   2000          1999  2000          1999
                                   ----          ----  ----          ----

  Rental Operations revenue        $185,760  $160,273  $538,902  $369,408
  Service Operations revenue         21,903    15,402    61,009    36,562
  Earnings from Rental Operations    58,345    60,072   168,318   136,080
  Earnings from Service Operations    8,493     3,871    24,822    12,489
  Operating income                   61,013    59,317   177,641   136,832
  Net income available for
   common shares                   $ 45,149  $ 41,462  $139,533  $ 98,452
  Weighted average common
   shares outstanding               127,010   118,820   126,561    97,966
  Weighted average common
   and dilutive potential
    common shares                   147,916   138,923   147,143   112,106
  Basic income per common share    $    .36  $    .35  $   1.10  $   1.00
  Diluted income per common share  $    .35  $    .35  $   1.09  $   1.00
  Number of in-service properties
   at end of period                     878       841       878       841
  In-service square footage
   at end of period                  95,849    88,288    95,849    88,288
  Under development square
   footage at end of period           7,910    12,479     7,910    12,479
                                   - 15 -
  <PAGE>
  Rental Operations
  -----------------
  Rental  Operations revenue increased to $185.8 million  from  $160.3
  million  for the three months ended September 30, 2000, compared  to
  the  same  period in 1999.  This increase is primarily  due  to  the
  increase   in  the  number  of  in-service  properties  during   the
  respective periods.  As of September 30, 2000, the Company  had  878
  properties  in  service compared to 841 properties at September  30,
  1999.   The following is a summary of the Company's acquisition  and
  development activity since January 1, 1999:

                                                       Square
                                         Buildings      Feet
                                         ---------     ------

     Properties owned as of:

     January 1, 1999                         453       52,028
      Weeks merger                           335       28,569
      Acquisitions                            30        2,867
      Developments placed in service          68       10,903
      Dispositions                           (21)      (1,890)
      Building remeasurements                  -           25
                                             ---       ------

     December 31, 1999                       865       92,502
      Acquisitions                             2          169
      Developments placed in service          57        9,561
      Dispositions                           (46)      (6,390)
      Building remeasurements                  -            7
                                             ---       ------

     September 30, 2000                      878       95,849
                                             ===       ======

  Rental  property, real estate tax and depreciation and  amortization
  expenses  increased for the three months ended September  30,  2000,
  compared  to  the  same period in 1999, due to the increase  in  the
  number of in-service properties during the respective periods.

  The   $10.4  million  increase  in  interest  expense  is  primarily
  attributable  to  higher outstanding debt balances  associated  with
  the  financing of the Company's investment activities. The increased
  balances  include  $150  million of unsecured  debt  issued  in  the
  fourth  quarter of 1999, and increased borrowings on  the  Company's
  lines  of  credit.   These  higher borrowing  costs  were  partially
  offset  by  the  capitalization of interest  on  increased  property
  development activities.

  As  a  result  of  the above-mentioned items, earnings  from  Rental
  Operations decreased $1.8 million from $60.1 million for  the  three
  months  ended  September 30, 1999, to $58.3 million  for  the  three
  months ended September 30, 2000.

  Service Operations
  ------------------
  Service  Operations  revenues increased by $6.5 million  from  $15.4
  million  for  the three months ended September 30,  1999,  to  $21.9
  million for the three months ended September 30, 2000, primarily  as
  a  result  of increases in construction and development income  from
  increased third-party construction.


                                   - 16 -

  <PAGE>
  Service  Operations operating expenses increased from $11.5  million
  for  the three months ended September 30, 1999, to $13.4 million for
  the  three  months  ended  September  30,  2000,  primarily  due  to
  increases  in  payroll and maintenance expenses due to  the  overall
  growth  of  the  Company  and the increased portfolio  of  buildings
  associated with this growth.

  As  a  result, earnings from Service Operations increased from  $3.9
  million  for  the  three months ended September 30,  1999,  to  $8.5
  million for the three months ended September 30, 2000.

  Other Income and Expenses
  -------------------------
  Interest  income increased from $699,000 for the three months  ended
  September  30,  1999, to $1.6 million for the same  period  in  2000
  primarily  through  earnings  on funds  deposited  in  tax  deferred
  exchange escrows of $794,000.

  The   Company  has  a  disposition  strategy  to  pursue   favorable
  opportunities to dispose of real estate assets that no  longer  meet
  long-term  investment objectives of the Company, which  resulted  in
  net  sales proceeds of $130.8 million and a net gain of $4.5 million
  during the three months ended September 30, 2000.

  In  conjunction with this disposition strategy, included in net real
  estate  investments are 35 buildings with a net book value of $130.3
  million  which  were classified as held for sale by the  Company  at
  September 30, 2000. The Company expects to complete these and  other
  dispositions  and  use  the proceeds to fund future  investments  in
  real estate assets.

  Net Income Available for Common Shareholders
  --------------------------------------------
  Net  income  available for common shareholders for the three  months
  ended  September 30, 2000, was $45.1 million compared to net  income
  available  for  common shareholders of $41.5 million for  the  three
  months  ended  September 30, 1999. This increase  results  primarily
  from  the  operating  result  fluctuations  in  rental  and  service
  operations explained above.

  COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2000 TO NINE MONTHS ENDED
  SEPTEMBER 30, 1999
  -----------------------------------------------------------------------
  Rental Operations
  -----------------
  Rental  Operations revenue increased to $538.9 million  from  $369.4
  million  for  the nine months ended September 30, 2000, compared  to
  the  same  period in 1999.  This increase is primarily  due  to  the
  increase   in  the  number  of  in-service  properties  during   the
  respective  periods,  particularly,  the  revenues  from   the   335
  buildings  obtained in the Weeks Merger, for which  nine  months  of
  operations  are included in 2000 compared to three months  in  1999.
  As  of September 30, 2000, the Company had 878 properties in service
  compared to 841 properties at September 30, 1999.

  Rental  property, real estate tax and depreciation and  amortization
  expenses  increased  for the nine months ended September  30,  2000,
  compared  to  the  same period in 1999 due to the  increase  in  the
  number of in-service properties during the respective periods.

                                   - 17 -

  <PAGE>

  The   $46.2  million  increase  in  interest  expense  is  primarily
  attributable  to  higher outstanding debt balances  associated  with
  the  financing of the Company's investment activities. The increased
  balances include $450 million of unsecured debt issued in 1999,  the
  assumption  of  $185  million of secured debt and  $287  million  of
  unsecured  debt in the merger with Weeks Corporation in  July  1999,
  and  increased  borrowings on the Company's lines of  credit.  These
  higher  borrowing costs were partially offset by the  capitalization
  of interest on increased property development activities.

  As  a  result  of  the above-mentioned items, earnings  from  Rental
  Operations increased $32.2 million from $136.1 million for the  nine
  months  ended  September 30, 1999, to $168.3 million  for  the  nine
  months ended September 30, 2000.

  Service Operations
  ------------------
  Service  Operations revenues increased by $24.4 million  from  $36.6
  million  for  the  nine months ended September 30,  1999,  to  $61.0
  million  for the nine months ended September 30, 2000, primarily  as
  a  result  of increases in construction and development income  from
  increased third-party construction.

  Service  Operations operating expenses increased from $24.1  million
  for  the nine months ended September 30, 1999, to $36.2 million  for
  the  nine  months  ended  September  30,  2000,  primarily  due   to
  increases  in  payroll and maintenance expenses due to  the  overall
  growth  of  the  Company  and the increased portfolio  of  buildings
  associated with this growth.

  As  a  result, earnings from Service Operations increased from $12.5
  million  for  the  nine months ended September 30,  1999,  to  $24.8
  million for the nine months ended September 30, 2000.

  Other Income and Expenses
  -------------------------
  Interest  income  increased from $1.8 million for  the  nine  months
  ended  September 30, 1999, to $5.5 million for the  same  period  in
  2000  primarily through earnings on funds deposited in tax  deferred
  exchange escrows of $3.3 million.

  The   Company  has  a  disposition  strategy  to  pursue   favorable
  opportunities to dispose of real estate assets that no  longer  meet
  long-term  investment objectives of the Company, which  resulted  in
  net  sales  proceeds  of $345.1 million and  a  net  gain  of  $22.6
  million during the nine months ended September 30, 2000.

  Net Income Available for Common Shareholders
  --------------------------------------------
  Net  income  available for common shareholders for the  nine  months
  ended  September 30, 2000 was $139.5 million compared $98.5  million
  for  the nine months ended September 30, 1999. This increase results
  primarily  from  the  operating result fluctuations  in  rental  and
  service operations explained above.


                                   - 18 -
  <PAGE>
  LIQUIDITY AND CAPITAL RESOURCES

  Net  cash  provided by operating activities totaling $301.2  million
  and  $257.7 million for the nine months ended September 30, 2000 and
  1999,  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 $243.6 million  and
  $570.2  million  for the nine months ended September  30,  2000  and
  1999,  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  (used) by (for) financing  activities  totaling
  ($35.0)  million  and  $350.8 million  for  the  nine  months  ended
  September 30, 2000 and 1999, respectively, is comprised of debt  and
  equity  issuances, net of distributions to shareholders and minority
  interests  and repayments of outstanding indebtedness. In the  first
  nine  months  of  2000, the Company received $22.7  million  of  net
  proceeds  from  the  issuance of common shares  which  was  used  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  nine  months of 1999, the  Company  received  $203.4
  million of net proceeds from the issuance of common shares, received
  $96.5  million  from  the issuance of preferred  shares  and  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.

  The  Company  has  the  following  lines  of  credit  available  (in
  thousands):

                                                                  Outstanding
                           Borrowing  Maturity        Interest    at September
    Description            Capacity     Date            Rate        30, 2000
  ------------------------ ---------  --------      ------------  ------------
  Unsecured Line of Credit $450,000   April 2001    LIBOR + .70%     $436,000
  Unsecured Line of Credit $300,000   June 2001     LIBOR + .90%     $ 30,000
  Secured Line of Credit   $150,000   January 2003  LIBOR + 1.05%    $ 32,026

  The lines of credit are used to fund development and acquisition  of
  additional rental properties and to provide working capital.

  The  $450  million line of credit allows the Company  an  option  to
  obtain  borrowings from the financial institutions that  participate
  in  the line of credit at rates lower than the stated interest rate,
  subject to certain restrictions. Amounts outstanding on the line  of
  credit at September 30, 2000 are at LIBOR + .51% to .70%.

  The  Company  currently  has  on  file  one  Form  S-3  Registration
  Statement  with  the  Securities  and  Exchange  Commission  ("Shelf
  Registration") which has remaining availability as of September  30,
  2000  of  $793.0 million to issue common stock, preferred  stock  or
  unsecured  debt securities. The Company intends to issue  additional
  equity  or  debt under this Shelf Registration as market  conditions
  change  and  capital  needs  arise  to  fund  the  development   and
  acquisition of additional rental properties. The Company also  plans
  to file additional shelf registrations as necessary.

                                   - 19 -

  <PAGE>
  The  total debt outstanding at September 30, 2000, consists of notes
  totaling  $2.2  billion  with a weighted average  interest  rate  of
  7.31%  maturing at various dates through 2028. The Company has  $1.8
  billion  of  unsecured  debt  and $448.1  million  of  secured  debt
  outstanding  at September 30, 2000. Scheduled principal amortization
  of  such  debt  totaled  $8.8  million for  the  nine  months  ended
  September 30, 2000.

  Following  is  a  summary of the scheduled future  amortization  and
  maturities of the Company's indebtedness at September 30,  2000  (in
  thousands):

                       Future Repayments
              --------------------------------------     Weighted Average
              Scheduled                                  Interest Rate of
    Year      Amortization    Maturities    Total        Future Repayments
    ----      ------------    ----------    -----        -----------------

    2000       $  2,750       $        -   $    2,750           7.31%
    2001         11,605          645,381      656,986           7.31%
    2002         11,836           55,037       66,873           7.36%
    2003         11,433          313,239      324,672           7.71%
    2004          9,893          176,146      186,039           7.41%
    2005          8,654          213,662      222,316           7.25%
    2006          7,725          146,178      153,903           7.12%
    2007          5,802          116,579      122,381           7.13%
    2008          4,756          100,000      104,756           6.77%
    2009          5,099          150,000      155,099           7.73%
    Thereafter   29,990          175,000      204,990           6.88%
                -------        ---------    ---------
    Total      $109,543       $2,091,222   $2,200,765           7.31%
                =======        =========    =========

  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 depreciated property,  plus  operating
  property  depreciation and amortization and adjustments for minority
  interest  and  unconsolidated companies 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 nine months ended September 30 as  follows  (in
  thousands):

                              Three months ended    Nine months ended
                                 September 30,        September 30,
                              ------------------    ----------------
                              2000          1999    2000        1999
                              ----          ----    ----        ----

   Net income available
    for common shares       $ 45,149    $ 41,462   $139,533  $ 98,452
   Add back:
    Depreciation and
     amortization             41,884      32,738    121,429    74,127
    Share of joint venture
     adjustments               1,982       1,270      5,032     4,026
    Earnings from depreciated
     property sales           (1,847)     (2,406)   (16,025)   (5,804)
    Minority interest share
     of add-backs             (5,501)     (4,292)   (14,482)   (8,545)
                             -------     -------    -------   -------
   FUNDS FROM OPERATIONS    $ 81,667    $ 68,772   $235,487  $162,256
                             =======     =======    =======   =======
   CASH FLOW PROVIDED BY
    (USED BY):
    Operating activities    $126,913    $175,233   $301,055  $257,719
    Investing activities      14,421    (251,822)  (243,561) (570,183)
    Financing activities    (141,764)    (50,873)   (34,972)  350,796


  The  increase  in FFO for the three and nine months ended  September
  30,  2000 compared to the three and nine months ended September  30,
  1999,  results  primarily  from  the  increased  in-service   rental
  property   portfolio   as   discussed  above   under   "Results   of
  Operations."

                                   - 20 -


  <PAGE>
  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.

  ACCOUNTING CHANGES

  In  June  1998,  the  Financial Accounting  Standards  Board  issued
  Statement  No. 133, "Accounting for Derivative Instruments  and  for
  Hedging  Activities,"  effective for fiscal  years  beginning  after
  June  15,  2000. The statement will require the Company to recognize
  all  derivatives  on  the balance sheet at fair  value.  Derivatives
  that  are not hedges must be adjusted to fair value through  income.
  If  the  derivative is a hedge, then depending on the nature of  the
  hedge,  changes  in  the fair value will either  be  offset  through
  earnings,  against  the  change  in fair  value  of  hedged  assets,
  liabilities   or   firm   commitments   or   recognized   in   other
  comprehensive income until the hedged item is recognized in  income.
  The  ineffective portion of a hedge's change in fair value  will  be
  immediately  recognized in income. The adoption  of  this  statement
  will   not  have  a  material  impact  on  the  Company's  financial
  statements.

                         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
  ------------------------------------------------------------
  None

  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
                                   - 21 -
  <PAGE>
  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  29,  1996  for
  additional information concerning these risks.

  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




                                   - 22 -

<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:  November 13, 2000               /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)


                                   - 23 -




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