Duke Realty Corporation Reports First Quarter Results

Liquidity Position Enhanced to Address Debt Maturities; FFO in Line With Expectations and Earnings Guidance Reaffirmed


INDIANAPOLIS, IN--(Marketwire - April 29, 2009) - Duke Realty Corporation (NYSE: DRE), an owner, manager and developer of industrial, office and healthcare properties throughout the United States, today reported results for the first quarter ended March 31, 2009.

Operating Highlights

-- Funds from operations (FFO) per share of $0.71 for the quarter, in line
   with expectations.

-- Liquidity position enhanced to address debt maturities:

    - $575 million raised in sale of 75.2 million shares of common stock
      in follow-on public offering closed April 21, 2009;
    - $156 million of 10-year secured debt financing completed;
    - $280 million term sheet executed for seven-year secured financing;
    - $170 million par value of unsecured debt obligations repurchased at
      a discount;
    - $62 million in cash generated from property and land sales;
    - Joint venture partner contribution agreements executed; cash
      proceeds of $33 million expected in second quarter;

-- 2009 FFO guidance reaffirmed:  $1.42 - $1.64 per share as adjusted for
   the additional shares issued in the April 2009 common stock offering,
   ($1.85 - $2.15 per share pre-offering).

"Despite the economic downturn, Duke's first quarter performance met our expectations," said Dennis D. Oklak, chairman and chief executive officer. "We remain committed to our long-term strategy as an owner, manager and developer of industrial, office and healthcare properties. In the short term, we are continuing to strengthen our capital position and optimize performance of existing assets."

Financial Performance

--  Funds from operations ("FFO") per share for the first quarter of 2009
    were $0.71 ($0.50 per share, excluding $33.1 million of gains realized from
    the repurchase of the company's unsecured bonds during the quarter). This
    compares with FFO per share of $0.57 realized in the first quarter of 2008,
    as restated for the effects of a change in accounting for interest expense
    attributable to the company's exchangeable unsecured notes maturing in
    December 2011.  The decrease in FFO per share from the first quarter of
    2008 (excluding the effects of the $33.1 million of gains realized from the
    repurchase of the company's unsecured bonds during the quarter) is the
    result of a decrease in gains from sales of built-for-sale properties and
    land, as well as lease termination fees.
    
--  Net income per diluted share (EPS) for the first quarter was $0.15,
    compared with $0.02 for the first quarter of 2008.  The variance is
    primarily attributable to the effects of the gains realized from the
    repurchase of the company's unsecured bonds during the quarter.
    

Financing Update and Common Stock Offering

The company announced the following transactions, which, in the aggregate, created significant additional liquidity and strengthened the company's balance sheet:

--  Completion on April 21, 2009 of an underwritten public offering of
    75,210,000 shares of the company's common stock at a price per share of
    $7.65.  The offering raised $575 million ($552 million of net proceeds),
    which the company used to repay outstanding borrowings under its unsecured
    line of credit and for general corporate purposes.
    
--  Completion of $156 million of 10-year secured debt financing. The
    loans are secured by geographically diverse portfolios of suburban office
    and industrial assets. The proceeds were primarily used to repurchase
    unsecured bonds with near-term maturities and to pay down the company's
    line of credit.
    
--  Execution of a term sheet for a $280 million seven-year secured loan.
    The company is actively discussing additional secured debt financing with
    multiple lenders, which the company believes may generate proceeds of
    approximately $200 million in 2009.  To the extent that such loans are
    finalized, they would also be secured by geographically diverse portfolios
    of suburban office and industrial assets.  As of March 31, 2009, the
    company had $5.7 billion of in-service, unencumbered assets in its
    portfolio.
    
--  Repurchase of $170 million in outstanding unsecured debt that was
    scheduled to mature in 2009 through 2011. These obligations were
    repurchased for $131 million at an average discount to par value of 23
    percent.
    
--  Repayment in full of $125 million of 6.8 percent unsecured notes upon
    maturity in February.
    
--  After applying the proceeds of the April 2009 common stock offering to
    the balance outstanding on the line of credit, the amount available
    increased to approximately $1.2 billion.  The line of credit is scheduled
    to mature in January 2010, and the company, in its sole discretion, may
    extend this maturity by one year to January 2011.
    
The company's unsecured bond maturities are modest through December 31, 2010, amounting to $286 million, or less than seven percent of total debt outstanding.


Portfolio Performance

--  Stabilized, in-service properties (124 million square feet) were 89.7
    percent leased at March 31, 2009, compared with 92.4 percent at December
    31, 2008.  This decrease is attributable to the addition of five recently
    developed properties aggregating 2.5 million square feet which were 49.2
    percent leased at March 31, 2009, as well as to lease expirations during
    the first quarter of 2009.
    
--  Tenant retention for the first quarter of 2009 was 68.2 percent, with
    growth in net effective rents of 3.8 percent.
    
--  Same store net operating income decreased by 0.4 percent for the first
    quarter of 2009, compared with the three-month period ended March 31, 2008.
    Same store net operating income increased by approximately 2.5 percent for
    the 12-month period ended March 31, 2009, compared with the 12-month period
    ended March 31, 2008.
    

Real Estate Investment Activity

Development

Wholly Owned Properties

--  The company's wholly owned development pipeline at March 31, 2009
    consisted mostly of projects that are in the final stages of completion.
    These projects aggregated $371 million, with $196 million in remaining
    costs to be funded.  The pipeline comprised 17 properties (1.9 million
    square feet), most of which were healthcare properties, and was 83 percent
    pre-leased on average in the aggregate.
    
--  In accordance with its selective pursuit of new development, the
    company began only one project during the quarter: a medical office
    building for a hospital system affiliated with Ascension Health in Austin,
    TX, with projected costs of $21.6 million.
    
--  The company placed into service two properties (112,000 square feet)
    that were 90 percent leased on average.
    

Joint Venture Properties

--  The company's joint venture development pipeline at March 31, 2009
    aggregated $373 million, with $158 million in remaining costs to be funded.
    The pipeline consisted of five properties (2.1 million square feet) that
    were 12 percent preleased on average. Each joint venture has obtained third-
    party debt to finance construction of these properties. (All joint venture
    costs and square footage are reported at 100 percent ownership.)
    

Acquisitions

No properties were acquired during the first quarter.

Dispositions

--  During the quarter, the company completed $62 million of asset
    dispositions, including two office buildings in St. Louis aggregating
    380,000 square feet. These two properties, together with 14 acres of land,
    were sold for gross proceeds of $61 million to Scottrade at a
    capitalization rate of 7.42 percent.
    
--  The company has executed agreements pursuant to which its joint
    venture partner, CB Richard Ellis Realty Trust, will acquire three
    additional properties from the company.  Closing is scheduled to occur in
    May 2009, subject to certain conditions, and is anticipated to provide
    gross proceeds of $33 million.
    

Dividends Declared

The company's board of directors has declared a quarterly cash dividend on the company's common stock of $0.17 per share, or $0.68 per share on an annualized basis. The reduction in dividends per share from the fourth quarter of 2008 is due to the issuance of additional shares in the April 2009 common stock offering. The first quarter dividend will be payable May 29, 2009 to shareholders of record as of May 14, 2009. The company's policy is to pay aggregate annual dividends in 2009 in an amount generally equal to its annual taxable income.

The board also declared the following dividends on the company's outstanding preferred stock:

                          Quarterly
Class      NYSE Symbol   Amount/Share Record Date   Payment Date
           ------------- ------------ ------------- -------------
Series J      DREPRJ     $   0.414063  May 15, 2009  May 29, 2009
Series K      DREPRK     $   0.406250  May 15, 2009  May 29, 2009
Series L      DREPRL     $   0.412500  May 15, 2009  May 29, 2009
Series M      DREPRM     $   0.434375 June 16, 2009 June 30, 2009
Series N      DREPRN     $   0.453125 June 16, 2009 June 30, 2009
Series O      DREPRO     $   0.523438 June 16, 2009 June 30, 2009

Earnings Guidance Reaffirmed

The company reaffirmed FFO guidance for 2009 of $1.42 - $1.64 per share, as adjusted for the additional shares issued in the April 2009 common stock offering, ($1.85 - $2.15 per share pre-offering). Guidance is provided for informational purposes and is subject to change.

Actions Taken at Annual Meeting of Shareholders

At the company's annual meeting of shareholders today, all of the members of the company's board of directors standing for election were re-elected for a one-year term. As part of the company's corporate governance policy, each director must stand for re-election annually. Shareholders also ratified the board of directors' reappointment of KPMG LLP as the company's independent public accountants for 2009 and approved the company's Amended and Restated 2005 Long-Term Incentive Plan.

About Duke Realty Corporation

Duke Realty Corporation specializes in the ownership, management and development of office, industrial, and healthcare real estate. The company owns, maintains an interest in or has under development approximately 135 million rentable square feet in 21 U.S. cities. Duke Realty Corporation is publicly traded on the NYSE under the symbol DRE and is listed on the S&P MidCap 400 Index. More information about Duke is available at www.dukerealty.com.

First Quarter Earnings Call and Supplemental Information

Duke is hosting a conference call tomorrow, April 30, 2009, at 3:00 p.m. EDT to discuss its first quarter operating results. All investors and other interested parties are invited to listen to the call. Access is available through the Investor Relations section of the company's Web site.

A copy of the company's supplemental information fact book will be available after 6:00 p.m. EDT today through the Investor Relations section of the company's Web site.

Cautionary Notice Regarding Forward-Looking Statements

This news release may contain forward-looking statements within the meaning of the federal securities laws. All statements, other than statements of historical facts, including, among others, statements regarding the company's future financial position, projected financing sources, future transactions with joint venture partners, future dividends, and future performance, are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of the company, members of its management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as "may," "will," "seeks," "anticipates," "believes," "estimates," "expects," "plans," "intends," "should," or similar expressions. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that actual results may differ materially from those contemplated by such forward-looking statements. Many of these factors are beyond the companies' abilities to control or predict. Such factors include, but are not limited to, (i) general adverse economic and local real estate conditions, including the current economic recession; (ii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or a general downturn in their business; (iii) financing risks, such as the inability to obtain equity, debt or other sources of financing or refinancing on favorable terms, if at all; (iv) the company's ability to raise capital by selling its assets; (v) changes in governmental laws and regulations; (vi) the level and volatility of interest rates and foreign currency exchange rates; (vii) valuation of joint venture investments, (viii) valuation of marketable securities and other investments; (ix) increases in operating costs; (x) changes in the dividend policy for the company's common stock; (xi) the reduction in the company's income in the event of multiple lease terminations by tenants; and (xii) impairment charges. Additional information concerning factors that could cause actual results to differ materially from those forward-looking statements is contained from time to time in the company's filings with the Securities and Exchange Commission. The company refers you to the section entitled "Risk Factors" contained in the company's Annual Report on Form 10-K for the year ended December 31, 2008. Copies of each filing may be obtained from the company or the Securities and Exchange Commission.

The risks included here are not exhaustive and undue reliance should not be placed on any forward-looking statements, which are based on current expectations. All written and oral forward-looking statements attributable to the company, its management, or persons acting on their behalf are qualified in their entirety by these cautionary statements. Further, forward-looking statements speak only as of the date they are made, and the company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time unless otherwise required by law.



                           Financial Highlights
                  (in thousands, except per share data)


                                                  ------------------------
                                                     Three Months Ended
                                                          March 31,
                                                  ------------------------
Operating Results                                     2009         2008
                                                  -----------  -----------
Revenues from continuing operations               $   237,897  $   226,539
Earnings from rental operations                        57,489       60,431
Earnings from service operations                        8,348        4,413
Funds from operations available for common
 shareholders - Basic                                 105,793       83,127
Funds from operations available for common
 shareholders - Diluted                               110,614       87,591
Net income available for common shareholders -
 Basic                                                 22,732        2,203
Net income available for common shareholders -
 Diluted                                               23,792        2,341


Per Share:
Funds from operations available for common
 shareholders - Basic (1)                         $      0.50  $      0.57
Funds from operations available for common
 shareholders - Diluted (1)                       $      0.50  $      0.57
Net income available for common shareholders -
 Basic                                            $      0.15  $      0.02
Net income available for common shareholders -
 Diluted                                          $      0.15  $      0.02
Dividend payout ratio of funds from operations           50.0%        84.2%
Weighted average shares outstanding
  Basic - Funds From Operations and Net Income        148,488      146,331
  Diluted - Funds From Operations and Net Income      155,747      154,596

                                                  ------------------------
                                                    March 31,  December 31,
Balance Sheet Data                                    2009        2008
                                                  -----------  -----------
Net real estate investments                       $ 6,075,210  $ 6,096,519
Total assets                                        7,676,419    7,690,883
Total debt                                          4,332,910    4,276,990
Shareholders' equity                                2,833,377    2,844,019
Common shares outstanding at end of period            148,547      148,420


(1) Excludes gains of $33.1 million or $0.21 per share from repurchases of
    debt in 1Q 2009.






          Reconciliation of Net Income to Funds From Operations
                  (in thousands, except per share data)



                                         Three Months Ended
                                           December 31,
                                            (Unaudited)
                         --------------------------------------------------
                                   2009                      2008
                         ------------------------- ------------------------
                                     Wtd.                     Wtd.
                                     Avg.    Per              Avg.    Per
                           Amount   Shares  Share   Amount   Shares  Share
                         ---------  ------- ------ --------  ------- ------
 Net Income Available
  for Common Shares      $  23,247                 $  2,533
 Less Income Allocated
  to Participating
  Securities                  (515)                ($   330)
                         ---------                 --------
 Basic Net Income
  Available for Common
  Shares                 $  22,732  148,488 $ 0.15 $  2,203  146,331 $ 0.02
 Add back:
     Minority interest
      in earnings of
      unitholders            1,060    6,766             138    7,858
     Other potentially
      dilutive shares                   493                      407
                         ---------  -------        --------  -------
 Diluted Net Income
  Available for Common
  Shares                 $  23,792  155,747 $ 0.15 $  2,341  154,596 $ 0.02
                         =========  ======= ====== ========  ======= ======

 Reconciliation to Funds
  From Operations
  ("FFO")
 Net Income Available
  for Common Shares      $  23,247  148,488        $  2,533  146,331 $ 0.00
 Adjustments:
     Depreciation and
      Amortization          80,208                   79,121
     Company Share of
      Joint Venture
      Depreciation
       and amortization     11,218                    6,928
     Earnings from
      depreciable
      property
      sales-wholly owned    (5,119)                  (1,110)
     Earnings from
      depreciable
      property sales-JV          0                      (19)
     Minority interest
      share of
      adjustments           (3,761)                  (4,326)
                         ---------  -------        --------  -------
 Basic Funds From
  Operations               105,793  148,488 $ 0.71   83,127  146,331 $ 0.57
     Minority interest
      in earnings of
      unitholders            1,060    6,766             138    7,858
     Minority interest
      share of
      adjustments            3,761                    4,326
     Other potentially
      dilutive shares                   493                      407
                         ---------  -------        --------  -------
 Diluted Funds From
  Operations             $ 110,614  155,747 $ 0.71 $ 87,591  154,596 $ 0.57
 Less gains on
  repurchase of debt       (33,062)                       -
                         ---------  -------        --------  -------
 Diluted Funds From
  Operations, excluding
  gains on repurchase of
  debt                   $  77,552  155,747 $ 0.50 $ 87,591  154,596 $ 0.57
                         =========  ======= ====== ========  ======= ======

Contact Information: Contact Information: Investors: Shona Bedwell 317.808.6169 shona.bedwell@dukerealty.com Randy Henry 317.808.6060 randy.henry@dukerealty.com Media: Ken Turchi 317.808.6358 ken.turchi@dukerealty.com