WEINGARTEN REALTY INVESTORS /TX/
10-Q, 1995-11-09
REAL ESTATE INVESTMENT TRUSTS
Previous: FIRSTCITY FINANCIAL CORP, 8-K/A, 1995-11-09
Next: AVONDALE INDUSTRIES INC, SC 13D, 1995-11-09



<PAGE>
 
                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, 1995
          
                                       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 1-9876
    
                          WEINGARTEN REALTY INVESTORS
            (Exact name of registrant as specified in its charter)

           TEXAS                                              74-1464203
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                             Identification No.)

2600 Citadel Plaza Drive, P. O. Box 924133, Houston, Texas     77292-4133
   (Address of principal executive offices)                    (Zip Code)

      Registrant's telephone number, including area code:  (713) 866-6000



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

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

               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS

   Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.   Yes   .  No    .

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

   Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.  As of November 1, 1995, there
were 26,530,299 common shares of beneficial interest of Weingarten Realty
Investors, $.03 par value, outstanding.
<PAGE>
 
                                     PART 1
                             FINANCIAL INFORMATION


ITEM 1.  CONSOLIDATED FINANCIAL STATEMENTS


                          WEINGARTEN REALTY INVESTORS
                       STATEMENTS OF CONSOLIDATED INCOME
                                  (UNAUDITED)
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
 
 
                                                          Three Months Ended Nine Months Ended
                                                             September 30,     September 30,
                                                           ----------------  ----------------
                                                            1995     1994     1995     1994
                                                           -------  -------  -------  -------
<S>                                                        <C>      <C>      <C>      <C>
Revenues:
 Rentals...........................................        $31,917  $29,028  $91,920  $83,219
 Interest:                                                                   
  Securities and other.............................            851      810    2,425    2,463
  Affiliates.......................................            528      628    1,933    1,997
 Equity in earnings of real estate joint ventures                            
  and partnerships.................................            383      358    1,159    1,043
 Other.............................................            206      302    1,199      709
                                                           -------  -------  -------  -------
   Total...........................................         33,885   31,126   98,636   89,431
                                                           -------  -------  -------  -------
                                                                             
Expenses:                                                                    
 Depreciation and amortization.....................          7,819    6,812   22,119   19,667
 Operating.........................................          5,044    4,787   14,986   14,255
 Ad valorem taxes..................................          4,029    4,249   12,484   11,830
 Interest..........................................          4,508    2,660   11,930    7,508
 General and administrative........................          1,245      745    3,677    3,221
                                                           -------  -------  -------  -------
   Total...........................................         22,645   19,253   65,196   56,481
                                                           -------  -------  -------  -------
                                                                             
Income from Operations.............................         11,240   11,873   33,440   32,950
Gain (loss) on sales of property...................             19               114     (270)
                                                           -------  -------  -------  -------
                                                                             
Net Income.........................................        $11,259  $11,873  $33,554  $32,680
                                                           =======  =======  =======  =======
Net Income per Common Share........................           $.42     $.45    $1.27    $1.25
                                                           =======  =======  =======  =======
Cash Dividends Declared per Common Share...........           $.60     $.57    $1.80    $1.71
                                                           =======  =======  =======  =======
Weighted Average Number of Common Shares                                     
 Outstanding.......................................         26,530   26,347   26,441   26,130
                                                           =======  =======  =======  =======
 
</TABLE>



                See notes to consolidated financial statements.

                                       2
<PAGE>
 
                          WEINGARTEN REALTY INVESTORS
                           CONSOLIDATED BALANCE SHEETS
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
 
                                                             September 30,   December 31,
                                                                  1995           1994
                                                             --------------  -------------
                                                              (Unaudited)
<S>                                                          <C>             <C>
 
                       ASSETS
                       ------
 
Property...................................................      $ 817,336      $ 735,134
Accumulated depreciation...................................       (209,716)      (191,427)
                                                                 ---------      ---------
  Property - net...........................................        607,620        543,707
Investment in Real Estate Joint Ventures and Partnerships..          8,964          9,442
                                                                 ---------      ---------
      Total................................................        616,584        553,149
Mortgage Bonds and Notes Receivable from:
  Affiliate (net of deferred gain of $16,235)..............         16,113         25,112
  Real Estate Joint Ventures and Partnerships..............         13,746         13,590
Marketable Debt Securities.................................         48,513         49,906
Unamortized Debt and Lease Costs...........................         18,475         16,997
Accrued Rent and Accounts Receivable (net of allowance
  for doubtful accounts of $1,417 in 1995 and
  $1,007 in 1994)..........................................         10,912         14,367
Cash and Cash Equivalents..................................          3,108          3,295
Other......................................................         10,104          5,621
                                                                 ---------      ---------
              Total........................................      $ 737,555      $ 682,037
                                                                 =========      =========
 
          LIABILITIES AND SHAREHOLDERS' EQUITY
          ------------------------------------

Debt............................................................  $293,320       $229,597
Accounts Payable and Accrued Expenses...........................    25,735         26,512
Other...........................................................     2,591          2,535
                                                                  --------       --------
      Total.....................................................   321,646        258,644
                                                                  --------       --------
 
 
Shareholders' Equity:
  Preferred shares of beneficial interest - par value, $0.03 per
      share; shares authorized:  10,000; shares issued and
      outstanding: none
  Common shares of beneficial interest - par value, $0.03 per
      share; shares authorized: 150,000; shares issued and
      outstanding: 26,530 in 1995 and 26,368 in 1994............       796            791
  Capital surplus...............................................   415,113        422,602
                                                                  --------       --------
      Shareholders' equity......................................   415,909        423,393
                                                                  --------       --------
              Total.............................................  $737,555       $682,037
                                                                  ========       ========
 
</TABLE>
                See notes to consolidated financial statements.

                                       3
<PAGE>
 
                          WEINGARTEN REALTY INVESTORS
                     STATEMENTS OF CONSOLIDATED CASH FLOWS
                                   (UNAUDITED)
                             (AMOUNTS IN THOUSANDS)
<TABLE>
<CAPTION>
 
 
                                                                Nine Months Ended
                                                                  September 30,
                                                               --------------------
                                                                 1995       1994
                                                               ---------  ---------
<S>                                                            <C>        <C>
 
Cash Flows from Operating Activities:
  Net Income.................................................  $ 33,554   $ 32,680
  Adjustments to reconcile net income to net
   cash provided by operating activities:
      Depreciation and amortization..........................    22,119     19,667
      Real estate joint ventures and partnerships:
         Equity in earnings..................................    (1,159)    (1,043)
         Cash distributions..................................     1,116      1,056
      (Gain) loss on sales of property.......................      (114)       270
      Issuance of stock awards...............................                  411
      Amortization of direct financing leases................       496        439
      Net effect of changes in operating accounts............    (2,350)    (1,287)
      Other, net.............................................        56        (38)
                                                               --------   --------
         Net cash provided by operating activities...........    53,718     52,155
                                                               --------   --------
Cash Flows from Investing Activities:
  Property acquisitions and development......................   (77,232)   (59,890)
  Notes Receivable:
      Advances...............................................    (6,202)    (5,352)
      Collections............................................    11,817      2,514
  Proceeds from sales of property............................       299      1,202
  Investment in real estate joint ventures and partnerships..       (53)      (217)
  Other......................................................     2,084      1,864
                                                               --------   --------
         Net cash used in investing activities...............   (69,287)   (59,879)
                                                               --------   --------
Cash Flows from Financing Activities:
  Proceeds from issuance of:
      Debt...................................................   148,790     61,642
      Common shares of beneficial interest...................                  116
  Principal payments of debt.................................   (85,303)    (5,958)
  Dividends paid.............................................   (47,560)   (44,706)
  Other......................................................      (545)    (3,839)
                                                               --------   --------
         Net cash provided by financing activities...........    15,382      7,255
                                                               --------   --------
 
Net decrease in cash and cash equivalents....................      (187)      (469)
 
Cash and cash equivalents at January 1.......................     3,295      3,226
                                                               --------   --------
 
Cash and cash equivalents at September 30....................  $  3,108   $  2,757
                                                               ========   ========
</TABLE>
                See notes to consolidated financial statements.

                                       4
<PAGE>
 
                          WEINGARTEN REALTY INVESTORS
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

1.      INTERIM FINANCIAL STATEMENTS

         The consolidated financial statements included in this report are
         unaudited, except for the balance sheet as of December 31, 1994.  In
         the opinion of the Registrant, all adjustments necessary for a fair
         presentation of such financial statements have been included.  Such
         adjustments consisted of normal recurring items.  Interim results are
         not necessarily indicative of results for a full year.

         The consolidated financial statements and notes are presented as
         permitted by Form 10-Q, and do not contain certain information included
         in the Company's annual financial statements and notes.
 
2.       DEBT

         The Company's debt consists of the following:

<TABLE>
<CAPTION>
 
                                                          September 30,  December 31,
                                                              1995           1994
                                                          -------------  ------------
<S>                                                       <C>            <C>
      Fixed-rate debt payable to 2015 at 6.0% to 10.5%..       $170,217      $ 53,036
      Notes payable under revolving credit agreement....         69,000       145,000
      Reverse repurchase agreements, due daily and
         collateralized by $48.5 million of marketable
         debt securities................................         39,490        16,200
      Industrial revenue bonds to 2014 at 4.5%
         to 7.0% at September 30, 1995..................          7,695         7,772
      Obligations under capital leases..................          6,001         6,048
      Other.............................................            917         1,541
                                                               --------      --------
            Total.......................................       $293,320      $229,597
                                                               ========      ========
</TABLE>

         At September 30, 1995, the variable interest rates for notes payable
         under the revolving credit agreement and the reverse repurchase
         agreements were 6.31% and 6.81%, respectively.  The Company has three
         interest rate swap contracts with an aggregate notional amount of $40
         million.  Such contracts, which expire through 2004, fix a portion of
         the Company's variable rate debt at an effective interest rate of 8.1%.

         During the quarter, the Company issued a Medium Term Note for $10
         million which bears interest at 7.39% and has a term of 6.3 years.

         At September 30, 1995, property under direct financing leases and other
         property with carrying values aggregating approximately $161.1 million,
         together with current and future rentals from these properties and
         leases, were pledged as collateral for certain of the Company's debt.

                                       5
<PAGE>
 
         The company's debt can be summarized as follows:

<TABLE>
<CAPTION>
 
                                                      September 30,  December 31,
                                                          1995           1994
                                                      -------------  ------------
<S>                                                   <C>            <C>
 As to interest rate:
  Fixed rate debt (including amounts fixed through
   interest rate swaps).............................       $210,797      $102,278
  Variable rate debt................................         82,523       127,319
                                                           --------      --------
    Total...........................................       $293,320      $229,597
                                                           ========      ========
 As to collateralization:
  Secured debt......................................       $ 86,962      $ 84,284
  Unsecured debt....................................        206,358       145,313
                                                           --------      --------
    Total...........................................       $293,320      $229,597
                                                           ========      ========
</TABLE> 
 
3.       PROPERTY
 
         The Company's property consists of the following:

<TABLE>
<CAPTION>
 
                                                      September 30,  December 31,
                                                          1995           1994
                                                      -------------  ------------
<S>                                                   <C>            <C> 
 Land...............................................       $136,182      $121,773
 Land under development.............................         51,781        50,537
 Buildings and improvements.........................        602,241       539,862
 Construction in-progress...........................         17,432        13,111
 Property under direct financing leases.............          9,700         9,851
                                                           --------      --------
    Total...........................................       $817,336      $735,134
                                                           ========      ========
</TABLE>

4.    CARRYING CHARGES CAPITALIZED
 
      During the periods shown, the following carrying charges were capitalized:
<TABLE> 
<CAPTION> 

 
                                      Three Months Ended        Nine Months Ended
                                         September 30,            September 30,
                                      ------------------        -----------------
                                       1995        1994           1995      1994
                                      -----       -----          ------    ------
<S>                                   <C>         <C>            <C>       <C> 
      Interest..................      $ 786       $ 598          $2,332    $1,028
      Ad valorem taxes..........        131         177             372       253
                                      -----       -----          ------    ------
            Total...............      $ 917       $ 775          $2,704    $1,281
                                      =====       =====          ======    ======
 
</TABLE>

                                       6
<PAGE>
 
5.    CHANGES IN OPERATING ACCOUNTS

      The effect of changes in the operating accounts on cash flows from
      operating activities is as follows:

<TABLE>
<CAPTION>
 
                                                                       Nine Months Ended
                                                                         September 30,
                                                                      -------------------
                                                                        1995       1994
                                                                      ---------  --------
<S>                                                                   <C>        <C>
      Decrease (increase) in:
         Accrued rent and accounts receivable.......................   $ 1,492   $   497
         Other assets...............................................    (5,058)      862
      Decrease (increase) in accounts payable and accrued expenses
         (excluding amounts applicable to construction
         in-progress)...............................................     1,216    (2,646)
                                                                       -------   -------
            Net change in operating accounts........................   $(2,350)  $(1,287)
                                                                       =======   =======
</TABLE>

         During 1995, a shopping center was acquired through the issuance of
         162,500 common shares of beneficial interest.  In 1994, 300,020 common
         shares were issued in exchange for 11.6 acres of land.  Also during
         1994, three acquisitions were financed through the assumption of $12.3
         million of permanent trust-deed debt.

6.      RELATED PARTY TRANSACTION

         The Company and WRI Holdings, Inc. ("Holdings") are related parties
         because they share certain directors and are under common management.

         In August, Hospitality Venture, in which Holdings owns a 50% interest,
         sold its interest in seven motor hotels. The Company received from
         Holdings $6.3 million in cash and substantive ownership of a $3.5
         million note receivable in payment of outstanding mortgage bonds
         receivable and notes receivable. The purchaser of the hotels is the
         issuer of the three-year, interest only note receivable which bears
         interest at a rate of 14%. The proceeds were used to extinguish the
         carrying value of the mortgage bonds receivable, net of deferred gain,
         related to the seven motor hotels and all other notes receivable
         specifically related to the investment in Hospitality Venture. The
         balance of the proceeds were used to pay down other notes receivable
         between Holdings and the Company. The Company did not recognize any of
         the previously deferred gain on the transaction.

7.      SUBSEQUENT EVENT

         Subsequent to quarter end, the Company sold its investment in U.S.
         Treasury Notes for $31.8 million, resulting in a gain of $.1 million.
         The Company's remaining investment in U.S. government agency guaranteed
         pass-through securities with a carrying value of $16 million, which
         were previously classified as "held-to-maturity", will be reclassified
         as "available-for-sale." The reclassification has no income statement
         effect and the impact on the balance sheet is insignificant as the fair
         value of the securities approximates the current carrying value.

                                       7
<PAGE>
 
                                     PART 1


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

BUSINESS ENVIRONMENT

Through the first nine months of 1995, the Company renewed or released over 1
million square feet of retail space comprising over 340 leases at average net
rental rates 7.1% higher than the rentals previously received on those same
spaces.  Retail sales on the same store basis for the Company's portfolio were
up about 1% for the first nine months of 1995 as compared to the same period of
the prior year.  Occupancy as of September 30, 1995 for shopping centers stands
at 92%, unchanged from the prior quarter and down slightly from 93% for the
third quarter of 1994.  Occupancy of the industrial portfolio increased to 94%
from 88% for the third quarter of 1994.  The total portfolio increased to 93%
from 92% for the prior quarter.

During the quarter, the Company added 425,000 square feet to its portfolio by
purchasing two shopping centers and an office service center. The Company has
now acquired over 1 million square feet totaling over $52 million through the
first nine months of the year.  These acquisition accomplishments already
surpass the results for all of 1994 in terms of total investment.  Subsequent to
quarter end, another 87,000 square foot shopping center was acquired.

Several tenants have opened for business at the Company's two new development
locations.  Both of these high profile shopping centers are scheduled for final
completion in early 1996, and will add nearly 300,000 square feet to the
portfolio.  The combined cost of these two new developments will approximate $40
million.  A 3.2 acre tract of land was acquired in Houston in September.
Development activities will begin immediately on a 35,000 square foot retail
center.

FUNDS FROM OPERATIONS

The Company considers funds from operations to be an alternate measure of the
performance of an equity REIT since such measure does not recognize depreciation
and amortization expenses, other than amortization of debt issue costs, as
operating expenses.  Management believes that reductions for these charges are
not meaningful in evaluating income-producing real estate, which historically
has not depreciated.  The National Association of Real Estate Investment Trusts
defines funds from operations as net income plus depreciation and amortization
(excluding amortization of debt costs), less gains and losses on sales of
properties.  Funds from operations do not represent cash flows from operations
as defined by generally accepted accounting principles and should not be
considered as an alternative to net income as an indicator of the Company's
operating performance or to cash flows as a measure of liquidity.

Funds from operations increased to $19.0 million for the third quarter of 1995,
as compared to $18.7 million for the same period of 1994.  Included in the 1994
amount was $.9 million of non-recurring bad debt recovery and state income tax
refunds.  Excluding these amounts, funds from operations increased 6.4% from the
same quarter of the prior year.  For the nine months ended September 30, 1995,
funds from

                                       8
<PAGE>
 
operations totaled $55.4 million, up $2.8 million from the same period of the
prior year. Included in the 1994 amount was the same $.9 million of non-
recurring items and included in the 1995 amounts is $.3 million of non-recurring
lease cancellation income. Excluding these amounts, funds from operations for
the nine months increased by 6.5% from the same period of the prior year. These
increases relate primarily to the impact of the Company's acquisitions and new
developments during the past 12 months and, to a lesser degree, the activity at
its existing retail properties and an increase in occupancy in its industrial
portfolio.

LIQUIDITY AND CAPITAL RESOURCES

The Company anticipates that cash flows from operating activities will continue
to provide adequate capital for all dividend payments in accordance with REIT
requirements, and that cash on hand, borrowings under its existing credit
facility, and the use of project financing as well as other debt and equity
alternatives will provide the necessary capital to achieve growth.  Cash flow
from operating activities as reported in the Statements of Consolidated Cash
Flows increased to $53.7 million for the first nine months of 1995, from $52.1
million for the same period of 1994, primarily due to the acquisition and
development of additional income-producing properties during the past year.

The Company's Board of Trust Managers approved an increase in the quarterly
dividend per common share from $.57 to $.60, effective the first quarter of
1995.  The percentage of funds from operations paid out in cash dividends, or
dividend payout ratio, was 84% and 80% for the third quarters of 1995 and 1994,
respectively. The Company currently intends to maintain a conservative dividend
payout ratio to further enhance the Company's capital structure.

During August, the Company issued an additional $10.0 million of unsecured
Medium Term Notes with a rate of 7.39% and maturity of 6.3 years.  Since May of
this year, the Company has issued a total of $97.5 million of Medium Term Notes
under our $200 million shelf registration, with maturities ranging from five to
ten years and an average interest rate of 7.21%.  The proceeds from these
transactions were used to pay down balances outstanding under the Company's
unsecured revolving credit facility which is generally used to initially fund
the Company's acquisition and new development activities. The amount of debt
unprotected from interest rate fluctuations was $82.5 million on total debt
outstanding of $293.3 million at September 30, 1995.

With the completion of the previously mentioned fixed rate debt transactions,
the Company had $131 million available at quarter end under its unsecured
revolving credit facility and $7.8 million of marketable debt securities against
which additional borrowings can be made to fund future growth.  Debt to total
market capitalization remains a very low 24% and cash flow covers interest costs
over 4.7 times.  Combined with a favorable A+/A2 credit rating, this strong
capital structure enables the Company to choose from a variety of opportunities
to fulfill its need for new capital to finance additional acquisitions and new
development.

Subsequent to quarter end, the Company sold its investment in U.S. Treasury
Notes for $31.8 million. The Company generally borrowed funds under low cost
reverse repurchase agreements for up to 98% of the value of the Treasury Notes,
which served as collateral for the borrowings. The amount of borrowings under
reverse repurchase agreements will be reduced prospectively to a maximum of 98%
of the Company's remaining $16 million investment in government securities.

                                       9
<PAGE>
 
In August, Hospitality Venture, a 50% owned investee of an affiliate of the
Company, sold its interests in seven motor hotels.  The Company received from
its affiliate, WRI Holdings Inc., $6.3 million in cash and substantive ownership
of a $3.5 million note receivable in payment of outstanding mortgage bonds
receivable and notes receivable.  The purchaser of the hotels is the issuer of
the three-year, interest only note receivable which bears interest at a rate
of 14%.  The Company did not recognize any of the previously deferred gain on
the transaction.

RESULTS OF OPERATIONS
QUARTER ENDED SEPTEMBER 30, 1995

Net income decreased by $.6 million, from $11.9 million for 1994 to $11.3
million for 1995.  On a per share basis, net income was $.42 and $.45 for the
three months ended September 30, 1995 and 1994, respectively.  The 1994 results
include $.9 million or $.03 per share of non-recurring bad debt recovery and
state income tax refunds.  Excluding these non-recurring items, net income
increased 2.3% over the same quarter of the prior year.  This increase was due
primarily to the Company's acquisition and new development programs.

Rental revenues were $31.9 million for 1995, as compared to $29.0 million for
1994, representing an increase of approximately $2.9 million or 10.0%.  Included
in the 1994 amount is $.3 million of non-recurring bad debt recovery. The
increase in rental revenue relates primarily to acquisitions and new development
and, to a lesser degree, the activity at the Company's existing retail
properties and an increase in the occupancy of its industrial portfolio.

Interest expense increased $1.8 million to $4.5 million in 1995, from $2.7
million in 1994.  This increase was due to an increase in average debt
outstanding between periods, from $193.7 million in 1994 to $279.7 million in
1995, and an increase in the average interest rate during the quarter from 6.6%
in 1994 to 7.6% in 1995.  The increase in the average rate was a result of the
replacement of over $126 million of floating rate debt with higher cost fixed
rate debt since April 1995 and increases in the market rate.

The decrease in ad valorem taxes from the prior year is a result of adjustments
recorded in the third quarter to property tax accruals resulting from
negotiated settlements on several of the Company's properties.

General and administrative expense increased from $.7 million in 1994 to $1.2
million in 1995.  This increase is the result of a $.5 million refund of state
income taxes recorded as a reduction in general and administrative expense in
1994.

The increases in depreciation and amortization and operating expenses were
primarily the result of the Company's acquisition and new development programs.

NINE MONTHS ENDED SEPTEMBER 30, 1995

Net income increased to $33.6 million, or $1.27 per share, for the nine months
ended September 30, 1995 from $32.7 million, or $1.25 per share for 1994.
Included in the 1995 amount is $.3 million, or about $.01 per share, of non-
recurring lease cancellation income recognized in the first quarter and included
in 1994 was the $.03 per share of non-recurring income previously discussed.
The remainder of the increase is due primarily to the Company's acquisition and
new development programs.

                                       10
<PAGE>
 
Rental revenues increased 10.5% to $91.9 million, compared with $83.2 million
for the same period of the prior year. Included in the 1994 amount is $.3
million of non-recurring bad debt recovery. The increase in rental revenue
relates primarily to acquisitions and new development and, to a lesser degree,
the activity at the Company's existing retail properties and an increase in the
occupancy of its industrial portfolio.

Interest expense increased from $7.5 million for the first nine months of 1994
to $11.9 million for the same period of 1995.  Average debt outstanding
increased from $171.1 million for 1994 to $252.4 million for 1995 and the
average interest rate increased from 6.6% to 7.5%.  The increase in debt
outstanding is a result of our expenditures for acquisitions and new development
and the increase in rate is a result of overall increases in market rates and an
increase in the amount of higher cost fixed rate debt.  These increases were
partially offset by an increase in the amount of interest capitalized to
projects under development from $1.0 million in 1994 to $2.3 million in 1995 due
to the significant construction activity in 1995.

General and administrative expense increased from $3.2 million in 1994 to $3.7
million in 1995.  This increase is the result of a $.5 million refund of state
income taxes recorded as a reduction in general and administrative expense in
1994.

The increases in depreciation and amortization, operating expenses and ad
valorem taxes were primarily the result of the Company's acquisition and new
development programs.

                                       11
<PAGE>
 
                                    PART II
                               OTHER INFORMATION

ITEM 1. THROUGH 5. - NONE

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a) Exhibits (numbered in accordance with Item 601 of Regulation S-K)

            (10.33)  7.28% Senior Medium Term Note (Series A) of the Company,
                     dated 8-21-95, in the amount of $10,000,000.

            (11)     A statement of computation of earnings per common share.

            (12)     A statement of computation of ratios of earnings and funds
                     from operations to fixed charges.

            (27)     Article 5 Financial Data Schedule (EDGAR filing only).

        (b)  Reports on Form 8-K

         No reports on Form 8-K have been filed by the Registrant during the
         quarter for which this report is filed.
        

                                       12
<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.



                                           WEINGARTEN REALTY INVESTORS
                                           ---------------------------
                                                  (Registrant)



                                           BY:  /s/ Stanford Alexander
                                              --------------------------
                                                   Stanford Alexander
                                           Chairman/Chief Executive Officer
                                             (Principal Executive Officer)



                                           BY:   /s/ Stephen C. Richter
                                              --------------------------
                                                  Stephen C. Richter
                                               Vice President/Financial
                                             Administration and Treasurer
                                            (Principal Accounting Officer)



DATE:  November 9, 1995

                                       13

<PAGE>
 
                                                                   EXHIBIT 10.33

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY (THE "DEPOSITARY") (55 WATER STREET, NEW YORK, NEW YORK) TO THE
ISSUER HEREOF OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT,
AND ANY NOTE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME
AS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITARY AND ANY PAYMENT
IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED OWNER HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.

UNLESS AND UNTIL IT IS EXCHANGED IN WHOLE OR IN PART FOR NOTES IN CERTIFICATED
FORM, THIS NOTE MAY NOT BE TRANSFERRED EXCEPT AS A WHOLE BY THE DEPOSITARY TO A
NOMINEE OF THE DEPOSITARY OR BY A NOMINEE OF THE DEPOSITARY TO THE DEPOSITARY OR
ANOTHER NOMINEE OF THE DEPOSITARY OR BY THE DEPOSITARY OR ANY SUCH NOMINEE TO A
SUCCESSOR DEPOSITARY OR A NOMINEE OF SUCH SUCCESSOR DEPOSITARY./1/



REGISTERED     CUSIP No.     PRINCIPAL AMOUNT
No. FXR-     94874R AG 1       $10,000,000


                          WEINGARTEN REALTY INVESTORS
                       SENIOR MEDIUM-TERM NOTE, SERIES A
                                  (Fixed Rate)
 
 
ORIGINAL ISSUE DATE:       INTEREST RATE:           STATED MATURITY
DATE:
 
      8/21/95                   7.28%                  12/21/01
 
INTEREST PAYMENT DATE(S)   RECORD DATE(S):  DEFAULT RATE:
[x] 3/15   and   9/15          [ x ]        3/1  and  9/1
    N/A
 
[ ] Other:   [ ] Other:

- ---------------
/1/ This paragraph applies to Global Securities only. 
<PAGE>
 
REDEMPTION      INITIAL REDEMPTION       ANNUAL REDEMPTION
COMMENCEMENT    PERCENTAGE:              PERCENTAGE
DATE:           REDUCTION:
8/21/99         100%  N/A

OPTIONAL REPAYMENT
DATE(S):
         N/A
   [ ]   Check if an Original Issue
   Discount Note Issue Price:      %


SPECIFIED CURRENCY:
   [x]   U.S. dollars
   [ ]   Other

EXCHANGE RATE AGENT:
         N/A

AUTHORIZED DENOMINATION:
   [x]   $1,000 and integral multiples
   thereof
   [ ]   Other:


ADDENDUM ATTACHED
   [ ]   Yes
   [x]   No


OTHER/ADDITIONAL PROVISIONS:

                                       2
<PAGE>
 
WEINGARTEN REALTY INVESTORS (the "Company", which term includes any successor
corporation under the Indenture hereinafter referred to), for value received,
hereby promises to pay to CEDE & CO., or registered assigns, the principal sum
of $10,000,000, on the Stated Maturity Date specified above (or any Redemption
Date or Repayment Date, each as defined on the reverse hereof) (each such Stated
Maturity Date, Redemption Date or Repayment Date being hereinafter referred to
as the "Maturity Date") with respect to the principal repayable on such date)
and to pay interest thereon, at the Interest Rate per annum specified above,
until the principal hereof is paid or duly made available for payment, and (to
the extent that the payment of such interest shall be legally enforceable) at
the Default Rate per annum specified above on any overdue principal, premium
and/or interest. The Company will pay interest in arrears on each Interest
Payment Date, if any, specified above (each, an "Interest Payment Date"),
commencing with the first Interest Payment Date next succeeding the Original
Issue Date specified above, and on the Maturity Date; provided, however, that if
the Original Issue Date occurs between a Regular Record Date (as defined below)
and the next succeeding Interest Payment Date, interest payments will commence
on the second Interest Payment Date next succeeding the Original Issue Date to
the Holder of this Note on the Regular Record Date with respect to such second
Interest Payment Date. Interest on this Note will be computed on the basis of a
360-day year of twelve 30-day months.

Notwithstanding the foregoing, if an Addendum is attached hereto or
"Other/Additional Provisions" apply to this Note as specified above, this Note
shall be subject to the terms set forth in such Addendum or such
"Other/Additional Provisions".

Interest on this Note will accrue from, and including, the immediately preceding
Interest Payment Date to which interest has been paid or duly provided for (or
from, and including, the Original Issue Date if no interest has been paid or
duly provided for with respect to this Note) to, but excluding, the applicable
Interest Payment Date or the Maturity Date, as the case may be (each, an
"Interest Period").  The interest so payable, and punctually paid or duly
provided for, on any Interest Payment Date will, subject to certain exceptions
described herein, be paid to the person in whose name this Note (or one or more
predecessor Notes) is registered at the close of business on the March 1 and
September 1 next preceding the March 15 and September 15 (whether or not a
Market Day, as defined below) Interest Payment Dates (the "Regular Record
Date"); provided, however, that interest payable on the Maturity Date will be
payable to the person to whom the principal hereof and premium, if any, hereon
shall be payable.  Any such interest not so punctually paid or duly provided for
on any Interest Payment Date with respect to this Note ("Defaulted Interest")
will forthwith cease to be payable to the Holder on the Regular Record Date, and
shall be paid to the person in whose name this Note is registered at the close
of business on a special record date (the "Special Record Date") for the payment
of such Defaulted Interest to be fixed by the Trustee hereinafter referred to,
notice whereof shall be given to the Holder of this Note by the Trustee not less
than 10 calendar days

                                       3
<PAGE>
 
prior to such Special Record Date, or shall be paid at any time in any other
lawful manner, all as more completely described in the Indenture applicable to
this Note.

"Business Day", as used herein for any particular location, means each Monday,
Tuesday, Wednesday, Thursday and Friday that is not a day on which banking
institutions in such location are authorized or obligated by law or executive
order to close.

Payment of principal of (and premium, if any) and any interest in respect of
this Note due on the Maturity Date to be made in U.S. dollars will be made in
immediately available funds upon presentation and surrender of this Note (and,
with respect to any applicable repayment of this Note, a duly completed election
form as contemplated on the reverse hereof) at the Paying Agent Office as the
Company may determine; provided, however, that if such payment is to be made in
a Specified Currency other than U.S. dollars as set forth below, such payment
will be made by wire transfer of immediately available funds to an account with
a bank located in the Principal Financial Center of the country issuing the
Specified Currency (or, for Notes denominated in European Currency Units
("ECUs"), to an ECU account) or other jurisdiction acceptable to the Company and
the Paying Agent as shall have been designated by the Holder hereof at least
five Business Days prior to the Maturity Date, provided that such bank has
appropriate facilities therefor and that this Note (and, if applicable, a duly
completed election form) is presented and surrendered at the aforementioned
Paying Agent Office in time for the Paying Agent to make such payments in such
funds in accordance with its normal procedures.  Such designation shall be made
by filing the appropriate information with the Paying Agent at the Paying Agent
Office in The City of New York, and, unless revoked, any such designation made
with respect to this Note by its registered Holder will remain in effect with
respect to any further payments with respect to this Note payable to its Holder.
If a payment with respect to this Note cannot be made by wire transfer because
the required designation has not been received by the Paying Agent on or before
the requisite date or for any other reason, a notice will be mailed  to the
Holder of this Note at its registered address requesting a designation pursuant
to which such wire transfer can be made and, upon the Paying Agent's receipt of
such a designation, such payment will be made within five Business Days of such
receipt. The Company will pay any administrative costs imposed by banks in
connection with making payments by wire transfer, but any tax, assessment or
governmental charge imposed upon payments will be borne by the Holder of this
Note.

Payments of interest due on any Interest Payment Date other than the Maturity
Date to be made in U.S. dollars will be made by check mailed to the address of
the person entitled thereto as such address shall appear in the Security
Register maintained at the Payment Agent Office; provided, however, that a
Holder of U.S. $10,000,000 (or, if the Specified Currency specified above is
other than U.S. dollars, the equivalent thereof in the Specified Currency) or
more in aggregate principal amount of Notes (whether having identical or
different terms and provisions) will be entitled to receive interest payments on
such Interest Payment Date by wire transfer of immediately available

                                       4
<PAGE>
 
funds if appropriate wire transfer instructions have been received in writing by
the Paying Agent not less than five calendar days prior to such Interest Payment
Date.  Any such wire transfer instructions received by the Paying Agent shall
remain in effect until revoked by such Holder.

If any Interest Payment Date or the Maturity Date falls on a day that is not a
Market Day (as defined below), the required payment of principal, premium, if
any, and/or interest need not be made on such day, but may be made on the next
succeeding Market Day with the same force and effect as if made on the date such
payment was due, and no interest shall accrue with respect to such payment for
the period from and after such Interest Payment Date or the Maturity Date, as
the case may be, to the date of such payment on the next succeeding Market Day.

As used herein, "Market Day" means:

     (a)  for any Note other than a Note the repayment in respect of which is
     to be made in a Specified Currency other than U.S. dollars, any Business
     Day in The City of New York;

     (b)  for a Note the payment in respect of which is to be made in a
     Specified Currency other than U.S. dollars, any Business Day in the
     Principal Financial Center (as defined below) of the country issuing such
     Specified Currency which is also a Business Day in The City of New York;
     and

     (c)  for a Note the payment in respect of which is to be made in ECUs, any
     Business Day in The City of New York that is also not a day that appears as
     an ECU non-settlement day on the display designated as "ISDE" on the
     Reuters Monitor Money Rates Service (or a day so designed by the ECU
     Banking Association) or, if the ECU non-settlement days do not appear on
     that page (and are not so designated), is not a day on which payments in
     ECUs cannot be settled in the international interbank market).

"Principal Financial Center" means the capital city of the country issuing the
Specified Currency in respect of which payment on the Notes is to be made,
except that with respect to U.S. dollars, Australian dollars, German Marks,
Dutch Guilders, Italian Lire, Swiss Francs and ECUs, the Principal Financial
Center shall be The City of New York, Sydney, Frankfurt, Amsterdam, Milan,
Zurich and Luxembourg, respectively.

The Company is obligated to make payment of principal, premium, if any, and
interest in respect of this Note in the Specified Currency (or, if the Specified
Currency is not at the time of such payment legal tender for the payment of
public and private debts, in such other coin or currency of the country which
issued the Specified Currency as at the time of such payment is legal tender for
the payment of such debts).  If the Specified Currency is other than U.S.
dollars, any such amounts so payable by the Company will be converted by the
Exchange Rate Agent specified above into U.S. dollars for

                                       5
<PAGE>
 
payment to the Holder of this Note; provided, however, that the Holder of this
Note may elect to receive such amounts in the Specified Currency pursuant to the
provisions set forth below.

Payments of principal of (and premium, if any) and interest on any Note
denominated in a Specified Currency other than U.S. dollars (a "Foreign Currency
Note") will be made in U.S. dollars if the registered Holder of such Note on the
relevant Regular Record Date, or at maturity, as the case may be, has
transmitted a written request for such payment in U.S. dollars to the Paying
Agent at the Paying Agent Office in The City of New York on or before such
Regular Record Date, or the date 15 days before maturity, as the case may be.
Such request may be in writing (mailed or hand delivered) or sent by cable,
telex, or other form of facsimile transmission. Any such request made for any
Note by a registered Holder will remain in effect for any further payments of
principal of (and premium, if any) and interest on such Note payable to such
Holder, unless such request is revoked on or before the relevant Regular Record
Date or the date 15 days before maturity, as the case may be. Holders of Notes
denominated in a Specified Currency other than U.S. dollars that are registered
in the name of a broker or nominee should contact such broker or nominee to
determine whether and how to elect to receive payments in U.S. dollars.

The U.S. dollar amount to be received by a Holder of a Foreign Currency Note who
elects to receive payment in U.S. dollars will be based on the highest bid
quotation in The City of New York received by the Exchange Rate Agent as of
11:00 a.m., New York City time, on the second Market Day next preceding the
applicable payment date from three recognized foreign exchange dealers (one of
which may be the Exchange Rate Agent) for the purchase by the quoting dealer of
the Specified Currency for U.S. dollars for settlement on such payment date in
the aggregate amount of the Specified Currency payable to all Holders of Notes
electing to receive U.S. dollar payments and at which the applicable dealer
commits to execute a contract. If three such bid quotations are not available on
the second Market Day preceding the date of payment of principal (and premium,
if any) or interest for any Note, such payment will be made in the Specified
Currency. All currency exchange costs associated with any payment in U.S.
dollars on any such Note will be borne by the Holder thereof by deductions from
such payment.

A Holder of a Foreign Currency Note may elect to receive payment of the
principal of and premium, if any, and interest on such Note in the Specified
Currency by submitting a written request for such payment to the Trustee at its
Corporate Trust Office in The City of New York on or prior to the applicable
record date or at least 15 calendar days prior to the Maturity Date, as the case
may be. Such written request may be mailed or hand-delivered or sent by cable,
telex or other form of facsimile transmission.  A Holder of a Foreign Currency
Note may elect to receive payment in the applicable Specified Currency for all
such principal, premium, if any, and interest payments and need not file a
separate election for each payment.  Such election will remain in effect until
revoked by written notice to the Trustee, but written notice of any such
revocation must be received by the Trustee on or prior to the applicable Record
Date or at least 15 calendar days prior to the Maturity

                                       6
<PAGE>
 
Date, as the case may be, Holders of Foreign Currency Notes whose Notes are to
be held in the name of a broker or nominee should contact such broker or nominee
to determine whether and how an election to receive payments in the applicable
Specified Currency may be made.

If the principal of (and premium, if any) or interest on any Note is payable in
other than U.S. dollars and such Specified Currency (other than ECUs) is not
available due to the imposition of exchange controls or other circumstances
beyond the control of the Company, the Company will be entitled to satisfy its
obligations to the Holder of such Note by making such payment (including any
such payment at maturity) in U.S. dollars on the basis of the most recently
available Exchange Rate.  If the principal of (and premium, if any) and interest
on any Note is payable in ECUs, and the ECU is not available due to the
imposition of exchange controls or other circumstances beyond the control of the
Company or the ECU is used neither as the unit of account of the European
Communities nor as the currency of the European Union, the Company will be
entitled to satisfy its obligations to the Holder of such Note by making such
payment (including any such payment at maturity) in a component currency of the
ECU chosen by the Exchange Rate Agent.

Any U.S. dollar amount to be received by a Holder of a Foreign Currency Note
will be based on the highest bid quotation in The City of New York received by
the Exchange Rate Agent at approximately 11:00 A.M. New York City time, on the
second Market Day preceding the applicable payment date from three recognized
foreign exchange dealers (one of whom may be the Exchange Rate Agent) selected
by the Exchange Rate Agent and approved by the Company for the quoting dealer of
the Specified Currency for U.S. dollars for settlement on such payment date in
the aggregate amount of the Specified Currency payable to all Holders of Foreign
Currency Notes scheduled to receive U.S. dollar payments and at which the
applicable dealer commits to execute a contract.  All currency exchange costs
will be borne by the Holder of such Foreign Currency Note by deductions from
such payments.  If three such bid quotations are not available, payments will be
made in the Specified Currency.

If the applicable Specified Currency is not available for the payment of
principal, premium, if any, or interest with respect to a Foreign Currency Note
due to the imposition of exchange controls or other circumstances beyond the
control of the Company, the Company will be entitled to satisfy its obligations
to the Holder of such Foreign Currency Note by making such payment in U.S.
dollars on the basis of the Market Exchange Rate on the second Market Day prior
to such payment or, if such Market Exchange Rate is not then available, on the
basis of the most recently available Market Exchange Rate or as otherwise
specified in the applicable Pricing Supplement.  The "Market Exchange Rate" for
a Specified Currency other than U.S. dollars means the noon dollar buying rate
in The City of New York for the cable transfer for such Specified Currency as
certified for customs purposes by (or if not so certified, as otherwise
determined by) the Federal Reserve Bank of New York.

                                       7
<PAGE>
 
If payment in respect of a Foreign Currency Note is required to be made in any
currency unit (e.g., ECU), and such currency unit is unavailable due to the
imposition of exchange controls or other circumstances beyond the Company's
control, then the Company will be entitled, but not required, to make any
payments in respect of such Note in U.S. dollars until such currency unit is
again available.  The amount of each payment in U.S. dollars shall be computed
on the basis of the equivalent of the currency unit in U.S. dollars, which shall
be determined by the Company or its agent on the following basis.  The component
currencies of the currency unit for this purpose (collectively, the "Component
Currencies" and each, a "Component Currency") shall  be the currency amounts
that were components of the currency unit as of the last day on which the
currency unit was used.  The equivalent of the currency unit in U.S. dollars
shall be calculated by aggregating the U.S. dollar equivalent of the Component
Currencies.  The U.S. dollar equivalent of each of the Component Currencies
shall be determined by the Company or its agent on the basis of the most
recently available Market Exchange Rate for each such Component Currency.

If the official unit of any Component Currency is altered by way of combination
or subdivision, the number of units of the currency as a Component Currency
shall be divided or multiplied in the same proportion.  If two or more Component
Currencies are consolidated into a single currency, the amounts of those
currencies as Component Currencies shall be replaced by an amount in such single
currency equal to the sum of the amounts of the consolidated Component
Currencies expressed in such single currency.  If any Component Currency is
divided into two or more currencies, the amount of the original Component
Currency shall be replaced by the amounts of such two or more currencies, the
sum of which shall be equal to the amount of the original Component Currency.

All determinations referred to above made by the Exchange Rate Agent shall be at
its sole discretion and shall, in the absence of manifest error, be conclusive
for all purposes and binding on the Holder of this Note.

Reference is hereby made to the further provisions of this Note set forth on the
reverse hereof and, if so specified above, in the Addendum hereto, which further
provisions shall have the same force and effect as if set forth on the face
hereof.

Unless the Certificate of Authentication hereon has been executed by the Trustee
by manual signature, this Note shall not be entitled to any benefit under the
Indenture or be valid or obligatory for any purpose.

IN WITNESS WHEREOF, Weingarten Realty Investors has caused this Note to be
executed.

     WEINGARTEN REALTY INVESTORS

                                       8
<PAGE>
 
     By:
     Title:  President and Chief
Operating Officer



Dated:  August 21, 1995

                                       9
<PAGE>
 
TRUSTEE'S CERTIFICATE OF
AUTHENTICATION:

This is one of the Notes of the series
designated therein referred to in the
within-mentioned Indenture.


TEXAS COMMERCE BANK NATIONAL
ASSOCIATION, as Trustee


      By: 
      Authorized Signatory for
      Chemical Bank, as Agent for
      Texas Commerce Bank National Association

                                       10
<PAGE>
 
                          WEINGARTEN REALTY INVESTORS
                       SENIOR MEDIUM-TERM NOTE, SERIES A
                                  (Fixed Rate)


This Note is one of a duly authorized series of Debt Securities (the "Debt
Securities") of the Company issued and to be issued under an Indenture, dated as
of May 1, 1995, as amended, modified or supplemented from time to time (the
"Indenture"), between the Company and Texas Commerce Bank National Association,
as Trustee (the "Trustee", which term includes any successor trustee under the
Indenture), to which Indenture and all indentures supplemental thereto reference
is hereby made for a statement of the respective rights, limitations of rights,
duties and immunities thereunder of the Company, the Trustee and the Holders of
the Debt Securities, and of the terms upon which the Debt Securities are, and
are to be, authenticated and delivered.  This Note is one of the series of Debt
Securities designated as "Medium-Term Notes, Series A Due 9 Months or more from
Date of Issue" (the "Notes").  All terms used but not defined in this Note
specified on the face hereof or in an Addendum hereto shall have the meanings
assigned to such terms in the Indenture.

This Note is issuable only in registered form without coupons.  Notes
denominated in U.S. dollars will be initially issued in denominations of $1,000
and integral multiples thereof, and Notes denominated in other than U.S. dollars
will be initially issued in denominations of the amount of the Specified
Currency for such Note equivalent, at the noon buying rate for cable transfers
in The City of New York for such Specified Currency (the "Exchange Rate") on the
first Market Day next preceding the date on which the Company accepts the offer
to purchase such Note, to $1,000 and integral multiples thereof (or the
equivalent thereof in the Specified Currency for such Note). Interest rates
offered by the Company with respect to a Note may differ depending upon, among
other things, the aggregate principal amount of the Notes purchased in any
single transaction.

This Note will not be subject to any sinking fund and, unless otherwise provided
on the face hereof in accordance with the provisions of the following two
paragraphs, will not be redeemable or repayable prior to the Stated Maturity
Date.

This Note will be subject to redemption at the option of the Company on any date
on and after the Redemption Commencement Date, if any, specified on the face
hereof, in whole or from time to time in part in increments of U.S. $1,000 or
the minimum authorized denomination (provided that any remaining principal
amount hereof shall be at least U.S. $1,000 or such minimum authorized
denomination, at the Redemption Price (as defined below), together with unpaid
interest accrued thereon to the date fixed for redemption (each, a "Redemption
Date"), on notice given no more than

                                       11
<PAGE>
 
60 nor less than 30 calendar days prior to the Redemption Date and in accordance
with the provisions of the Indenture.  The "Redemption Price" shall initially be
the Initial Redemption Percentage specified on the face hereof multiplied by the
unpaid principal amount of this Note to be redeemed.  The Initial Redemption
Percentage shall decline at each anniversary of the Redemption Commencement Date
by the Annual Redemption Percentage Reduction, if any, specified on the face
hereof until the Redemption Price is 100% of unpaid principal amount to be
redeemed.  In the event of redemption of the Note in part only, a new Note of
like tenor for the unredeemed portion hereof and otherwise having the same terms
as this Note shall be issued in the name of the Holder hereof upon the
presentation and surrender hereof.

This Note will be subject to repayment by the Company at the option of the
Holder hereof on the Optional Repayment Date(s), if any, specified on the face
hereof, in whole or in part in increments of U.S. $1,000 or the minimum
authorized denomination (provided that any remaining principal amount hereof
shall be a minimum authorized denomination), at a repayment price equal to 100%
of the unpaid principal amount to be repaid, together with unpaid interest
accrued thereon to the date fixed for repayment (each, a "Repayment Date").  For
this Note to be repaid, this Note must be received, together with the form
herein entitled "Option to Elect Repayment" duly completed, by the Trustee at
its corporate trust office not more than 60 nor less than 30 calendar days prior
to the Repayment Date.  Exercise of such repayment option by the Holder hereof
will be irrevocable.  In the event of repayment of this Note in part only, a new
Note of like tenor for the unrepaid portion hereof and otherwise having the same
terms as this Note shall be issued in the name of the Holder hereof upon the
presentation and surrender hereof.

If this Note is an Original Issue Discount Note as specified on the face hereof,
the amount payable to the Holder of this Note in the event of redemption,
repayment or acceleration of maturity will be equal to (i) the Amortized Face
Amount (as defined below) as of the date of such event, plus (ii) with respect
to any redemption, the Initial Redemption Percentage (as adjusted by the Annual
Redemption Percentage Reduction, if any) minus 100% multiplied by the Issue
Price specified on the face hereof, net of any portion of such Issue Price which
has been paid prior to the Redemption Date, or the portion of the Issue Price
(or the net amount) proportionate to the portion of the unpaid principal amount
to be redeemed, plus (iii) any accrued interest to the date of such event the
payment of which would constitute qualified stated interest payments within the
meaning of Treasury Regulation 1.1273-1(c) under the Internal Revenue Code of
1986, as amended (the "Code").  The "Amortized Face Amount" shall mean an amount
equal to (i) the Issue Price plus (ii) the aggregate portions of the original
issue discount (the excess of the amounts considered as part of the "stated
redemption price at maturity" of this Note within the meaning of Section
1273(a)(2) of the Code, whether denominated as principal or interest, over the
Issue Price) which shall theretofore have accrued pursuant to Section 1272 of
the Code (without regard to Section 1272(a)(7) of the Code) from the Original
Issue Date to the date of determination, minus (iii) any amount considered as
part of the

                                       12
<PAGE>
 
"stated redemption price at maturity" of this Note which has been paid from the
Original Issue Date to the date of determination.

If an Event of Default, as defined in the Indenture, shall occur and be
continuing, the principal of the Notes may be declared due and payable in the
manner and with the effect provided in the Indenture.

The Indenture contains provisions for defeasance of (i) the entire indebtedness
of the Notes or (ii) certain covenants and Events of Default with respect to the
Notes, in each case upon compliance with certain conditions set forth therein,
which provisions apply to the Notes.

The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Company and the rights of the Holders of the Debt Securities at any time by the
Company and the Trustee with the consent of the Holders of not less than a
majority of the aggregate principal amount of all Debt Securities at the time
outstanding and affected thereby.  The Indenture also contains provisions
permitting the Holders of not less than a majority of the aggregate principal
amount of the outstanding Debt Securities, on behalf of the Holders of all such
Debt Securities, to waive compliance by the Company with certain provisions of
the Indenture.  Furthermore, provisions in the Indenture permit the Holders of
not less than a majority of the aggregate principal amount of the outstanding
Debt Securities, in certain instances, to waive, on behalf of all of the Holders
of Debt Securities of such series, certain past defaults under the Indenture and
their consequences.  Any such consent or waiver by the Holder of this Note shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and other Notes issued upon the registration of transfer hereof or in
exchange heretofore or in lieu hereof, whether or not notation of such consent
or waiver is made upon the Note.

No reference herein to the Indenture and no provision of this Note or of the
Indenture shall alter or impair the obligation of the Company, which is absolute
and unconditional, to pay principal, premium, if any, and interest in respect of
this Note at the times, places and rate or formula, and in the coin or currency,
herein prescribed.

As provided in the Indenture and subject to certain limitations therein and
herein set forth, the transfer of this Note is registrable in the Security
Register of the Company upon surrender of this Note for registration of transfer
at the office  or agency of the Company in any place where the principal hereof
and any premium or interest hereon are payable, duly endorsed by, or accompanied
by a written instrument of transfer in form satisfactory to the Company and the
Trustee duly executed by, the Holder hereof or by his attorney duly authorized
in writing, and thereupon one or more new Notes, of authorized denominations and
for the same aggregate principal amount, will be issued to the designated
transferee or transferees.

                                       13
<PAGE>
 
As provided in the Indenture and subject to certain limitations therein and
herein set forth, this Note is exchangeable for a like aggregate principal
amount of Notes of different authorized denominations but otherwise having the
same terms and conditions, as requested by the Holder hereof surrendering the
same.

No service charge shall be made for any such registration of transfer or
exchange, but the company may require payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

Prior to due presentment of this Note for registration of transfer, the Company,
the Trustee and any agent of the Company or the Trustee may treat the Holder in
whose name this Note is registered as the owner thereof for all purposes,
whether or not this Note be overdue, and neither the Company, the Trustee nor
any such agent shall be affected by notice to the contrary.

The Indenture and this Note shall be governed by and construed in accordance
with the laws of the State of New York applicable to agreements made and to be
performed entirely in such State.

                                       14
<PAGE>
 
                                 ABBREVIATIONS


The following abbreviations, when used in the inscription on the face of this
Note, shall be construed as though they were written out in full according to
applicable laws or regulations:

TEN COM  - as tenants in common          UNIF GIFT MIN ACT - _______Custodian
TEN ENT  - as tenants by the entireties  (Cust)  (Minor)
JT TEN   - as joint tenants with rights of
 survivorship and not as tenants in common  Act
(State)

Additional abbreviations may also be used though not in the above list.


FOR VALUE RECEIVED, the undesigned hereby sell(s), assign(s) and transfer(s)
unto


PLEASE INSERT SOCIAL SECURITY OR
      OTHER
IDENTIFYING NUMBER OF ASSIGNEE
- ------------------------------
     _    _
     _    _


(Please print or typewrite name and address including postal zip code of
assignee)


the within Note and all rights thereunder hereby irrevocably constituting and
appointing

       Attorney
to transfer said Note on the books of the Trustee, with full power of
substitution in the premises.


       Date:



       Notice: The signature(s) on this assignment must correspond with the
       name(s) as written upon the face of the within Note in every particular,
       without alteration or enlargement or any change whatsoever.

                                       15
<PAGE>
 
                           OPTION TO ELECT REPAYMENT


The undersigned hereby irrevocably request(s) and instruct(s) the Company to
repay this Note (or portion hereof specified below) pursuant to its terms at a
price equal to 100% of the principal amount to be repaid, together with unpaid
interest accrued hereon to the Repayment Date, to the undersigned, at 

        (Please print or typewrite name and address of the undersigned)

For this Note to be repaid, the Trustee must receive at its corporate trust
office, not more than 60 nor less than 30 calendar days prior to the Repayment
Date, this Note with this "Option to Elect Repayment" form duly completed.

If less than the entire principal amount of this Note is to be repaid, specify
the portion hereof (which shall be increments of U.S. $1,000 (or, if the
Specified Currency is other than U.S. dollars, the minimum authorized
denomination specified on the face hereof)) which the Holder elects to have
repaid and specify the denomination or denominations (which shall be an
authorized Denomination) of the Notes to be issued to the Holder for the portion
of this Note not being repaid (in the absence of any such specification, one
such Note will be issued for the portion not being repaid).

Principal Amount
     to be Repaid:  $
     Notice: The signature(s) on this Option to Elect 
     Date: Repayment must correspond with the name(s) as written 
     upon the face of the within Note in every particular, without 
     alteration or enlargement or any change whatsoever.

                                       16

<PAGE>
 
                                                                      EXHIBIT 11

                          WEINGARTEN REALTY INVESTORS
                    COMPUTATION OF EARNINGS PER COMMON SHARE
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
 
 
                                                             Three Months Ended  Nine Months Ended
                                                               September 30,       September 30,
                                                             ------------------  -----------------
                                                               1995      1994      1995     1994
                                                             --------  --------  --------  -------
<S>                                                          <C>       <C>       <C>       <C>
SIMPLE EARNINGS PER SHARE:
 
  Weighted Average Common Shares Outstanding...............    26,530    26,347    26,441   26,130
                                                              =======   =======   =======  =======
      Simple Earnings Per share............................   $   .42   $   .45   $  1.27  $  1.25
                                                              =======   =======   =======  =======
 
PRIMARY EARNINGS PER SHARE (NOTE A):
 
  Weighted Average Common Shares Outstanding...............    26,530    26,347    26,441   26,130
  Shares Issuable from Assumed Conversion of
   Common Share Options Granted and Outstanding............        35       106        33      107
                                                              -------   -------   -------  -------
  Weighted Average Common Shares Outstanding, as Adjusted..    26,565    26,453    26,474   26,237
                                                              =======   =======   =======  =======
      Primary Earnings Per Share...........................   $   .42   $   .45   $  1.27  $  1.25
                                                              =======   =======   =======  =======
 
FULLY DILUTED EARNINGS PER SHARE (NOTE A):
 
  Weighted Average Common Shares Outstanding...............    26,530    26,347    26,441   26,130
  Shares Issuable from Assumed Conversion of
   Common Share Options Granted and Outstanding............        35       106        33      107
                                                              -------   -------   -------  -------
  Weighted Average Common Shares Outstanding, as Adjusted..    26,565    26,453    26,474   26,237
                                                              =======   =======   =======  =======
      Fully Diluted Earnings Per Share.....................   $   .42   $   .45   $  1.27  $  1.25
                                                              =======   =======   =======  =======
 
EARNINGS FOR SIMPLE, PRIMARY AND FULLY DILUTED
  COMPUTATION:
 
  Earnings.................................................   $11,259   $11,873   $33,554  $32,680
                                                              =======   =======   =======  =======
</TABLE>

Note A:  This calculation is submitted in accordance with Regulation S-K item
         601(b)(11) although not required by footnote 2 to paragraph 14 of APB
         Opinion No. 15 because it results in dilution of less than 3%.

<PAGE>
 
                                                                      EXHIBIT 12


                          WEINGARTEN REALTY INVESTORS
                       COMPUTATION OF RATIOS OF EARNINGS
                   AND FUNDS FROM OPERATIONS TO FIXED CHARGES
                         (DOLLAR AMOUNTS IN THOUSANDS)
<TABLE>
<CAPTION>
 
 
                                                          Three Months Ended   Nine Months Ended
                                                             September 30,       September 30,
                                                          -------------------  ------------------
                                                            1995       1994      1995      1994
                                                          ---------  --------  ---------  -------
<S>                                                       <C>        <C>       <C>        <C>
 
Net income..............................................   $11,259    $11,873   $33,554   $32,680
 
Add:
Portion of rents representative of the interest factor..       140        132       450       380
Interest on indebtedness................................     4,508      2,660    11,930     7,508
Amortization of debt cost...............................        96         53       165       166
                                                           -------    -------   -------   -------
Net income as adjusted..................................   $16,003    $14,718   $46,099   $40,734
                                                           =======    =======   =======   =======
 
 
Fixed charges:
Interest on indebtedness................................   $ 4,508    $ 2,660   $11,930   $ 7,508
Capitalized interest....................................       786        598     2,332     1,028
Amortization of debt cost...............................        96         53       165       166
Portion of rents representative of the interest factor..       140        132       450       380
                                                           -------    -------   -------   -------
Fixed charges...........................................   $ 5,530    $ 3,443   $14,877   $ 9,082
                                                           =======    =======   =======   =======
 
RATIO OF EARNINGS TO FIXED CHARGES......................      2.89       4.27      3.10      4.49
                                                           =======    =======   =======   =======
 
 
Net income..............................................   $11,259    $11,873   $33,554   $32,680
Depreciation and amortization...........................     7,723      6,812    21,953    19,667
(Gain) loss on sales of property........................       (19)                (114)      270
                                                           -------    -------   -------   -------
Funds from operations...................................    18,963     18,685    55,393    52,617
Interest on indebtedness................................     4,508      2,660    11,930     7,508
                                                           -------    -------   -------   -------
 
Funds from operations (as adjusted).....................   $23,471    $21,345   $67,323   $60,125
                                                           =======    =======   =======   =======
 
RATIO OF FUNDS FROM OPERATIONS
 TO FIXED CHARGES                                             4.24       6.20      4.53      6.62
                                                           =======    =======   =======   =======
</TABLE> 

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM WEINGARTEN
REALTY INVESTORS' QUARTERLY REPORT FOR THE PERIOD ENDED SEPTEMBER 30, 1995.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                           3,108
<SECURITIES>                                    48,513
<RECEIVABLES>                                   12,329
<ALLOWANCES>                                     1,417
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         817,336
<DEPRECIATION>                               (209,716)
<TOTAL-ASSETS>                                 737,555
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
<COMMON>                                           796
                                0
                                          0
<OTHER-SE>                                     415,113
<TOTAL-LIABILITY-AND-EQUITY>                   737,555
<SALES>                                              0
<TOTAL-REVENUES>                                98,636
<CGS>                                                0
<TOTAL-COSTS>                                   27,470
<OTHER-EXPENSES>                                22,119
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              11,930
<INCOME-PRETAX>                                 33,554
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             33,554
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    33,554
<EPS-PRIMARY>                                     1.27
<EPS-DILUTED>                                        0
        

</TABLE>


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