Maryland
|
33-0580106
|
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(IRS
Employer Identification Number)
|
PART
I. FINANCIAL INFORMATION
|
Page
|
||||
Item
1:
|
|||||
2
|
|||||
3
|
|||||
4
|
|||||
5
|
|||||
Item
2:
|
|||||
17
|
|||||
18
|
|||||
20
|
|||||
22
|
|||||
26
|
|||||
35
|
|||||
37
|
|||||
42
|
|||||
42
|
|||||
42
|
|||||
Item
3:
|
42
|
||||
Item
4:
|
43
|
||||
PART
II. OTHER INFORMATION
|
|||||
Item
1A:
|
44
|
||||
Item
4:
|
44
|
||||
Item
6:
|
45
|
||||
47
|
FINANCIAL
INFORMATION
|
Item
1.
|
2009
|
2008
|
|||||||
ASSETS
|
(unaudited)
|
|||||||
Real
estate, at cost:
|
||||||||
Land
|
$ | 1,156,488 | $ | 1,157,885 | ||||
Buildings
and improvements
|
2,245,443 | 2,251,025 | ||||||
3,401,931 | 3,408,910 | |||||||
Less
accumulated depreciation and amortization
|
(593,621 | ) | (553,417 | ) | ||||
Net
real estate held for investment
|
2,808,310 | 2,855,493 | ||||||
Real
estate held for sale, net
|
7,007 | 6,660 | ||||||
Net
real estate
|
2,815,317 | 2,862,153 | ||||||
Cash
and cash equivalents
|
35,823 | 46,815 | ||||||
Accounts
receivable, net
|
10,419 | 10,624 | ||||||
Goodwill
|
17,206 | 17,206 | ||||||
Other
assets, net
|
53,793 | 57,381 | ||||||
Total
assets
|
$ | 2,932,558 | $ | 2,994,179 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Distributions
payable
|
$ | 16,868 | $ | 16,793 | ||||
Accounts
payable and accrued expenses
|
36,557 | 38,027 | ||||||
Other
liabilities
|
10,296 | 14,698 | ||||||
Line
of credit payable
|
-- | -- | ||||||
Notes
payable
|
1,350,000 | 1,370,000 | ||||||
Total
liabilities
|
1,413,721 | 1,439,518 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
equity:
|
||||||||
Preferred
stock and paid in capital, par value $1.00 per share,
|
||||||||
20,000,000
shares authorized, 13,900,000 shares issued
|
||||||||
and
outstanding
|
337,790 | 337,790 | ||||||
Common
stock and paid in capital, par value $1.00 per share,
|
||||||||
200,000,000
shares authorized, 104,281,597 and 104,211,541
|
||||||||
shares
issued and outstanding as of June 30, 2009 and
|
||||||||
December
31, 2008, respectively
|
1,627,180 | 1,624,622 | ||||||
Distributions
in excess of net income
|
(446,133 | ) | (407,751 | ) | ||||
Total
stockholders’ equity
|
1,518,837 | 1,554,661 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 2,932,558 | $ | 2,994,179 |
The
accompanying notes to consolidated financial statements are an integral
part of these statements.
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
|||||||||||||
REVENUE
|
||||||||||||||||
Rental
|
$ | 81,553 | $ | 81,982 | $ | 163,650 | $ | 163,094 | ||||||||
Other
|
85 | 80 | 839 | 1,528 | ||||||||||||
81,638 | 82,062 | 164,489 | 164,622 | |||||||||||||
EXPENSES
|
||||||||||||||||
Depreciation
and amortization
|
22,961 | 22,752 | 45,887 | 44,803 | ||||||||||||
Interest
|
21,367 | 23,929 | 42,777 | 47,315 | ||||||||||||
General
and administrative
|
5,006 | 5,924 | 10,956 | 11,467 | ||||||||||||
Property
|
1,884 | 1,086 | 4,110 | 2,317 | ||||||||||||
Income
taxes
|
308 | 218 | 610 | 615 | ||||||||||||
51,526 | 53,909 | 104,340 | 106,517 | |||||||||||||
Income
from continuing operations
|
30,112 | 28,153 | 60,149 | 58,105 | ||||||||||||
Income
from discontinued operations:
|
||||||||||||||||
Real
estate acquired for resale by Crest
|
226 | 1,259 | 102 | 330 | ||||||||||||
Real
estate held for investment
|
2,222 | 3,639 | 2,394 | 4,378 | ||||||||||||
2,448 | 4,898 | 2,496 | 4,708 | |||||||||||||
Net
income
|
32,560 | 33,051 | 62,645 | 62,813 | ||||||||||||
Preferred
stock cash dividends
|
(6,063 | ) | (6,063 | ) | (12,127 | ) | (12,127 | ) | ||||||||
Net
income available to common stockholders
|
$ | 26,497 | $ | 26,988 | $ | 50,518 | $ | 50,686 | ||||||||
Amounts
available to common stockholders per common share:
|
||||||||||||||||
Income
from continuing operations:
|
||||||||||||||||
Basic
and diluted
|
$ | 0.23 | $ | 0.22 | $ | 0.46 | $ | 0.46 | ||||||||
Net
income:
|
||||||||||||||||
Basic
|
$ | 0.26 | $ | 0.27 | $ | 0.49 | $ | 0.51 | ||||||||
Diluted
|
$ | 0.26 | $ | 0.27 | $ | 0.49 | $ | 0.50 | ||||||||
Weighted
average common shares outstanding:
|
||||||||||||||||
Basic
|
103,446,949 | 100,346,512 | 103,475,185 | 100,326,039 | ||||||||||||
Diluted
|
103,450,457 | 100,394,431 | 103,479,897 | 100,420,692 |
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
income
|
$ | 62,645 | $ | 62,813 | ||||
Adjustments
to net income:
|
||||||||
Depreciation
and amortization
|
45,887 | 44,803 | ||||||
Income
from discontinued operations:
|
||||||||
Real
estate acquired for resale
|
(102 | ) | (330 | ) | ||||
Real
estate held for investment
|
(2,394 | ) | (4,378 | ) | ||||
Gain
on sales of land and improvements
|
-- | (236 | ) | |||||
Amortization
of share-based compensation
|
2,739 | 2,853 | ||||||
Cash
provided by (used in) discontinued operations:
|
||||||||
Real
estate acquired for resale
|
413 | 4 | ||||||
Real
estate held for investment
|
64 | 1,260 | ||||||
Investment
in real estate acquired for resale
|
-- | (8 | ) | |||||
Proceeds
from sales of real estate acquired for resale
|
-- | 26,895 | ||||||
Collection
of notes receivable by Crest
|
64 | 25 | ||||||
Change
in assets and liabilities:
|
||||||||
Accounts
receivable and other assets
|
2,946 | (232 | ) | |||||
Accounts
payable, accrued expenses and other liabilities
|
(5,453 | ) | (4,277 | ) | ||||
Net
cash provided by operating activities
|
106,809 | 129,192 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from the sales of investment properties:
|
||||||||
Continuing
operations
|
-- | 439 | ||||||
Discontinued
operations
|
6,365 | 822 | ||||||
Acquisition
of and improvements to investment properties
|
(3,032 | ) | (185,309 | ) | ||||
Intangibles
acquired in connection with acquisitions of investment
properties
|
-- | (397 | ) | |||||
Net
cash provided by (used in) investing activities
|
3,333 | (184,445 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Cash
distributions to common stockholders
|
(88,826 | ) | (83,310 | ) | ||||
Cash
dividends to preferred stockholders
|
(12,127 | ) | (12,127 | ) | ||||
Principal
payment on notes payable
|
(20,000 | ) | -- | |||||
Debt
issuance costs
|
-- | (3,200 | ) | |||||
Other
items
|
(181 | ) | 162 | |||||
Net
cash used in financing activities
|
(121,134 | ) | (98,475 | ) | ||||
Net
decrease in cash and cash equivalents
|
(10,992 | ) | (153,728 | ) | ||||
Cash
and cash equivalents, beginning of period
|
46,815 | 193,101 | ||||||
Cash
and cash equivalents, end of period
|
$ | 35,823 | $ | 39,373 |
1.
|
Management
Statement
|
2.
|
Summary
of Significant Accounting Policies and Procedures and Recent Accounting
Pronouncements
|
June
30,
|
December
31,
|
|||||||
D. Other
assets consist of the following (dollars in thousands) at:
|
2009
|
2008
|
||||||
Notes
receivable issued in conjunction with Crest property sales
|
$ | 22,280 | $ | 22,344 | ||||
Deferred
bond financing costs, net
|
12,538 | 13,249 | ||||||
Value
of in-place and above-market leases, net
|
9,996 | 10,534 | ||||||
Prepaid
expenses
|
5,540 | 4,244 | ||||||
Credit
facility organization costs, net
|
2,002 | 2,552 | ||||||
Corporate
assets, net of accumulated depreciation and amortization
|
1,165 | 1,277 | ||||||
Escrow
deposits for Section 1031 tax-deferred exchanges
|
-- | 3,174 | ||||||
Other
items
|
272 | 7 | ||||||
$ | 53,793 | $ | 57,381 |
E. Distributions
payable consist of the following declared
|
June
30,
|
December
31,
|
||||||
distributions
(dollars in thousands) at:
|
2009
|
2008
|
||||||
Common
stock distributions
|
$ | 14,847 | $ | 14,772 | ||||
Preferred
stock dividends
|
2,021 | 2,021 | ||||||
$ | 16,868 | $ | 16,793 | |||||
F. Accounts
payable and accrued expenses consist of the
|
June
30,
|
December
31,
|
||||||
following
(dollars in thousands) at:
|
2009
|
2008
|
||||||
Bond
interest payable
|
$ | 25,972 | $ | 26,706 | ||||
Other
items
|
10,585 | 11,321 | ||||||
$ | 36,557 | $ | 38,027 |
June
30,
|
December
31,
|
|||||||
G. Other
liabilities consist of the following (dollars in thousands)
at:
|
2009
|
2008
|
||||||
Rent
received in advance
|
$ | 4,709 | $ | 9,083 | ||||
Security
deposits
|
4,000 | 3,937 | ||||||
Value
of in-place below-market leases, net
|
1,587 | 1,678 | ||||||
$ | 10,296 | $ | 14,698 |
3.
|
Retail
Properties Acquired
|
4.
|
Credit
Facility
|
A.
|
General
|
June
30,
2009
|
December
31,
2008
|
|||||||
8%
notes, issued in January 1999 and due in January 2009
|
$ | -- | $ | 20.0 | ||||
5.375%
notes, issued in March 2003 and due in March 2013
|
100.0 | 100.0 | ||||||
5.5%
notes, issued in November 2003 and due in November 2015
|
150.0 | 150.0 | ||||||
5.95%
notes, issued in September 2006 and due in September 2016
|
275.0 | 275.0 | ||||||
5.375%
notes, issued in September 2005 and due in September 2017
|
175.0 | 175.0 | ||||||
6.75%
notes, issued in September 2007 and due in August 2019
|
550.0 | 550.0 | ||||||
5.875%
bonds, issued in March 2005 and due in March 2035
|
100.0 | 100.0 | ||||||
$ | 1,350.0 | $ | 1,370.0 |
B.
|
Note
Redemption
|
Carrying
value per
|
Estimated
fair
|
|||||||
At
June 30, 2009
|
balance
sheet
|
market
value
|
||||||
Notes
receivable issued in conjunction with Crest property sales
|
$ | 22.3 | $ | 19.5 | ||||
Notes
payable
|
$ | 1,350.0 | $ | 1,130.8 |
Carrying
value per
|
Estimated
fair
|
|||||||
At
December 31, 2008
|
balance
sheet
|
market
value
|
||||||
Notes
receivable issued in conjunction with Crest property sales
|
$ | 22.3 | $ | 21.9 | ||||
Notes
payable
|
$ | 1,370.0 | $ | 949.4 |
7.
|
Gain
on Sales of Real Estate Acquired for Resale by
Crest
|
8.
|
Gain
on Sales of Investment Properties by Realty
Income
|
9.
|
Discontinued
Operations
|
Three
months ended
|
Six
months ended
|
|||||||||||||||
Crest’s
income from discontinued operations, real
estate acquired for resale
|
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
||||||||||||
Gain
on sales of real estate acquired for resale
|
$ | -- | $ | 1,737 | $ | -- | $ | 4,444 | ||||||||
Rental
revenue
|
66 | 598 | 132 | 1,634 | ||||||||||||
Other
revenue
|
351 | 138 | 703 | 208 | ||||||||||||
Interest
expense
|
(149 | ) | (433 | ) | (322 | ) | (1,065 | ) | ||||||||
General
and administrative expense
|
(83 | ) | (126 | ) | (168 | ) | (287 | ) | ||||||||
Property
expenses
|
(34 | ) | (53 | ) | (68 | ) | (65 | ) | ||||||||
Provisions
for impairment
|
-- | (953 | ) | (311 | ) | (3,347 | ) | |||||||||
Depreciation(1)
|
-- | (36 | ) | -- | (771 | ) | ||||||||||
Income
taxes
|
75 | 387 | 136 | (421 | ) | |||||||||||
Income
from discontinued operations, real
estate acquired for resale by Crest
|
$ | 226 | $ | 1,259 | $ | 102 | $ | 330 |
(1)
|
Depreciation
was recorded on one property that was classified as held for investment.
This property was sold in May 2008.
|
Three
months ended
|
Six
months ended
|
|||||||||||||||
Realty
Income’s income from discontinued operations, real estate held for
investment
|
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
||||||||||||
Gain
on sales of investment properties
|
$ | 2,239 | $ | 3,255 | $ | 2,436 | $ | 3,473 | ||||||||
Rental
revenue
|
75 | 575 | 177 | 1,327 | ||||||||||||
Other
revenue
|
2 | -- | 14 | 1 | ||||||||||||
Depreciation
and amortization
|
(40 | ) | (167 | ) | (106 | ) | (355 | ) | ||||||||
Property
expenses
|
(54 | ) | (24 | ) | (127 | ) | (68 | ) | ||||||||
Income
from discontinued operations, real
estate held for investment
|
$ | 2,222 | $ | 3,639 | $ | 2,394 | $ | 4,378 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
Total
discontinued operations
|
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
||||||||||||
Real
estate acquired for resale by Crest
|
$ | 226 | $ | 1,259 | $ | 102 | $ | 330 | ||||||||
Real
estate held for investment
|
2,222 | 3,639 | 2,394 | 4,378 | ||||||||||||
Income
from discontinued operations
|
$ | 2,448 | $ | 4,898 | $ | 2,496 | $ | 4,708 | ||||||||
Per
common share, basic and diluted
|
$ | 0.02 | $ | 0.05 | $ | 0.02 | $ | 0.05 |
Month
|
2009
|
2008
|
||||||
January
|
$ | 0.1417500 | $ | 0.136750 | ||||
February
|
0.1417500 | 0.136750 | ||||||
March
|
0.1417500 | 0.136750 | ||||||
April
|
0.1420625 | 0.137375 | ||||||
May
|
0.1420625 | 0.137375 | ||||||
June
|
0.1420625 | 0.137375 | ||||||
Total
|
$ | 0.8514375 | $ | 0.822375 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
|||||||||||||
Weighted
average shares used for the basic net income per share
computation
|
103,446,949 | 100,346,512 | 103,475,185 | 100,326,039 | ||||||||||||
Incremental
shares from share-based compensation
|
3,508 | 47,919 | 4,712 | 94,653 | ||||||||||||
Adjusted
weighted average shares used for diluted net income per share
computation
|
103,450,457 | 100,394,431 | 103,479,897 | 100,420,692 | ||||||||||||
Unvested
shares from share-based compensation that were
anti-dilutive
|
654,462 | 620,670 | 666,462 | 620,770 |
12.
|
Supplemental
Disclosures of Cash Flow
Information
|
June
30,
|
December
31,
|
|||||||
Assets,
as of:
|
2009
|
2008
|
||||||
Segment
net real estate:
|
||||||||
Automotive
service
|
$ | 105,136 | $ | 106,581 | ||||
Automotive
tire services
|
205,669 | 208,770 | ||||||
Child
care
|
81,298 | 84,227 | ||||||
Convenience
stores
|
467,033 | 472,588 | ||||||
Drug
stores
|
143,519 | 145,919 | ||||||
Health
and fitness
|
165,078 | 167,658 | ||||||
Restaurants
|
740,466 | 751,466 | ||||||
Theaters
|
295,034 | 299,690 | ||||||
23
non-reportable segments
|
612,084 | 625,254 | ||||||
Total
segment net real estate
|
2,815,317 | 2,862,153 | ||||||
Other
intangible assets – Automotive tire services
|
676 | 706 | ||||||
Other
intangible assets – Drug stores
|
6,397 | 6,727 | ||||||
Other
intangible assets – Grocery stores
|
886 | 911 | ||||||
Other
intangible assets – Theaters
|
2,037 | 2,190 | ||||||
Goodwill
– Automotive service
|
1,338 | 1,338 | ||||||
Goodwill
– Child care
|
5,353 | 5,353 | ||||||
Goodwill
– Convenience stores
|
2,074 | 2,074 | ||||||
Goodwill
– Home furnishings
|
1,557 | 1,557 | ||||||
Goodwill
– Restaurants
|
3,779 | 3,779 | ||||||
Goodwill
– non-reportable segments
|
3,105 | 3,105 | ||||||
Other
corporate assets
|
90,039 | 104,286 | ||||||
Total
assets
|
$ | 2,932,558 | $ | 2,994,179 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
Revenue
|
June
30, 2009
|
June
30, 2008
|
June
30, 2009
|
June
30, 2008
|
||||||||||||
Segment
rental revenue:
|
||||||||||||||||
Automotive
service
|
$ | 3,829 | $ | 3,958 | $ | 8,015 | $ | 7,957 | ||||||||
Automotive
tire services
|
5,812 | 5,508 | 11,653 | 10,991 | ||||||||||||
Child
care
|
6,124 | 6,076 | 12,087 | 12,278 | ||||||||||||
Convenience
stores
|
13,830 | 13,345 | 27,424 | 25,084 | ||||||||||||
Drug
stores
|
3,481 | 3,481 | 6,962 | 6,360 | ||||||||||||
Health
and fitness
|
4,708 | 4,567 | 9,409 | 9,089 | ||||||||||||
Restaurants
|
17,249 | 17,644 | 34,937 | 36,635 | ||||||||||||
Theaters
|
7,498 | 7,463 | 14,995 | 14,644 | ||||||||||||
23
non-reportable segments(1)
|
19,022 | 19,940 | 38,168 | 40,056 | ||||||||||||
Total
rental revenue
|
81,553 | 81,982 | 163,650 | 163,094 | ||||||||||||
Other
revenue
|
85 | 80 | 839 | 1,528 | ||||||||||||
Total
revenue
|
$ | 81,638 | $ | 82,062 | $ | 164,489 | $ | 164,622 |
For
the six
months
ended
June
30, 2009
|
For
the year ended
December
31, 2008
|
|||||||||||||||
Number
of
shares
|
Weighted
average
price
(1)
|
Number
of
shares
|
Weighted
average
price
(1)
|
|||||||||||||
Outstanding
nonvested shares, beginning of year
|
994,453 | $ | 19.70 | 994,572 | $ | 19.46 | ||||||||||
Shares
granted
|
142,060 | 22.85 | 249,447 | 26.63 | ||||||||||||
Shares
vested
|
(211,603 | ) | 23.10 | (188,215 | ) | 21.96 | ||||||||||
Shares
forfeited
|
(68,990 | ) | 25.96 | (61,351 | ) | 22.13 | ||||||||||
Outstanding
nonvested shares,
end of each period
|
855,920 | $ | 21.39 | 994,453 | $ | 19.70 |
●
|
For
employees age 55 and below at the grant date, shares vest in 20%
increments on each of the first five anniversaries of the grant
date;
|
●
|
For
employees age 56 at the grant date, shares vest in 25% increments on each
of the first four anniversaries of the grant
date;
|
●
|
For
employees age 57 at the grant date, shares vest in 33.33% increments on
each of the first three anniversaries of the grant
date;
|
●
|
For
employees age 58 at the grant date, shares vest in 50% increments on each
of the first two anniversaries of the grant
date;
|
●
|
For
employees age 59 at the grant date, shares are 100% vested on the first
anniversary of the grant date; and
|
●
|
For
employees age 60 and above at the grant date, shares vest immediately on
the grant date.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
●
|
Our
anticipated growth strategies;
|
●
|
Our
intention to acquire additional properties and the timing of these
acquisitions;
|
●
|
Our
intention to sell properties and the timing of these property
sales;
|
●
|
Our
intention to re-lease vacant
properties;
|
●
|
Anticipated
trends in our business, including trends in the market for long-term
net-leases of freestanding, single-tenant retail
properties;
|
●
|
Future
expenditures for development projects;
and
|
●
|
Profitability
of our subsidiary, Crest Net Lease, Inc.
(“Crest”).
|
●
|
Our
continued qualification as a real estate investment
trust;
|
●
|
General
business and economic conditions;
|
●
|
Competition;
|
●
|
Fluctuating
interest rates;
|
●
|
Access
to debt and equity capital markets;
|
●
|
Continued
volatility and uncertainty in the credit markets and broader financial
markets;
|
●
|
Other
risks inherent in the real estate business including tenant defaults,
potential liability relating to environmental matters, illiquidity of real
estate investments, and potential damages from natural
disasters;
|
●
|
Impairments
in the value of our real estate
assets;
|
●
|
Changes
in the tax laws of the United States of
America;
|
●
|
The
outcome of any legal proceedings to which we are a party;
and
|
●
|
Acts
of terrorism and war.
|
●
|
Contractual
rent increases on existing leases;
|
●
|
Rent
increases at the termination of existing leases, when market conditions
permit; and
|
●
|
The
active management of our property portfolio, including re-leasing vacant
properties, and selectively selling properties, thereby mitigating our
exposure to certain tenants and
markets.
|
●
|
Freestanding,
single-tenant, retail locations;
|
●
|
Leased
to regional and national retail chains;
and
|
●
|
Leased
under long-term, net-lease
agreements.
|
●
|
Of
2,338 retail properties;
|
●
|
With
an occupancy rate of 96.6%, or 2,259 properties
occupied;
|
●
|
With
only 79 properties available for
lease;
|
●
|
Leased
to 118 different retail chains doing business in 30 separate retail
industries;
|
●
|
Located
in 49 states;
|
●
|
With
over 19.0 million square feet of leasable space;
and
|
●
|
With
an average leasable retail space per property of approximately 8,100
square feet.
|
●
|
Are
for initial terms of 15 to 20
years;
|
●
|
Require
the tenant to pay minimum monthly rent and property operating expenses
(taxes, insurance and maintenance);
and
|
●
|
Provide
for future rent increases based on increases in the consumer price index
(typically subject to ceilings), fixed increases, or to a lesser degree,
additional rent calculated as a percentage of the tenants’ gross sales
above a specified level.
|
●
|
Freestanding,
commercially-zoned property with a single
tenant;
|
●
|
Properties
that are important retail locations for regional and national retail
chains;
|
●
|
Properties
that we deem to be profitable for the
retailers;
|
●
|
Properties
that are located within attractive demographic areas relative to the
business of their tenants, with high visibility and easy access to major
thoroughfares; and
|
●
|
Properties
that can be purchased with the simultaneous execution or assumption of
long-term, net-lease agreements, offering both current income and the
potential for rent increases.
|
●
|
Shares
of our common stock outstanding of 104,281,597 multiplied by the last
reported sales price of our common stock on the NYSE of $22.56 per share
on July 21, 2009, or
$2.35 billion;
|
●
|
Aggregate
liquidation value (par value of $25 per share) of the Class D preferred
stock of $127.5 million;
|
●
|
Aggregate
liquidation value (par value of $25 per share) of the Class E preferred
stock of $220 million; and
|
●
|
Outstanding
notes of $1.35 billion.
|
5.375%
notes, issued in March 2003 and due in March 2013
|
$ | 100.0 | ||
5.5%
notes, issued in November 2003 and due in November 2015
|
150.0 | |||
5.95%
notes, issued in September 2006 and due in September 2016
|
275.0 | |||
5.375%
notes, issued in September 2005 and due in September 2017
|
175.0 | |||
6.75%
notes, issued in September 2007 and due in August 2019
|
550.0 | |||
5.875%
bonds, issued in March 2005 and due in March 2035
|
100.0 | |||
$ | 1,350.0 |
Note
Covenants
|
Required
|
Actual
|
|||
Limitation
on incurrence of total debt
|
≤
60%
|
38.7 | % | ||
Limitation
on incurrence of secured debt
|
≤
40%
|
0.0 | % | ||
Debt
service coverage (trailing 12 months)
|
≥
1.5 x
|
3.5 | x | ||
Maintenance
of total unencumbered assets
|
≥
150% of unsecured debt
|
258 | % |
Table of Obligations
|
Ground
|
Ground
|
||||||||||||||||||||||||||
Leases
|
Leases
|
|||||||||||||||||||||||||||
Paid
by
|
Paid
by
|
|||||||||||||||||||||||||||
Year
of
|
Credit
|
Realty
|
Our
|
|||||||||||||||||||||||||
Maturity
|
Facility
(1)
|
Notes
|
Interest
(2)
|
Income(3)
|
Tenants(4)
|
Other
(5)
|
Totals
|
|||||||||||||||||||||
2009
|
$ | -- | $ | -- | $ | 41.2 | $ | -- | $ | 1.9 | $ | 1.4 | $ | 44.5 | ||||||||||||||
2010
|
-- | -- | 82.4 | 0.1 | 3.7 | -- | 86.2 | |||||||||||||||||||||
2011
|
-- | -- | 82.4 | 0.1 | 3.6 | -- | 86.1 | |||||||||||||||||||||
2012
|
-- | -- | 82.4 | 0.1 | 3.5 | -- | 86.0 | |||||||||||||||||||||
2013
|
-- | 100.0 | 78.1 | 0.1 | 3.4 | -- | 181.6 | |||||||||||||||||||||
Thereafter
|
-- | 1,250.0 | 427.9 | 0.9 | 40.4 | -- | 1,719.2 | |||||||||||||||||||||
Totals
|
$ | -- | $ | 1,350.0 | $ | 794.4 | $ | 1.3 | $ | 56.5 | $ | 1.4 | $ | 2,203.6 |
|
(1)
There was no outstanding credit facility balance on July 21,
2009.
|
|
(2)
Interest on the credit facility and notes has been calculated based on
outstanding balances as of June 30, 2009 through their respective maturity
dates.
|
|
(3)
Realty Income currently pays the ground lessors directly for the rent
under the ground leases. A majority of this rent is reimbursed to Realty
Income as additional rent from our
tenants.
|
|
(4)
Our tenants, who are generally sub-tenants under ground leases, are
responsible for paying the rent under these ground leases. In the event a
tenant fails to pay the ground lease rent, we are primarily
responsible.
|
|
(5)
“Other” consists of $186,000 of commitments under construction contracts
and $1.2 million of contingent payments for tenant improvements and
leasing costs.
|
●
|
The
108 retail properties acquired by Realty Income in 2008, which generated
$4.1 million of rent in the second quarter of 2009 compared to $3.9
million in the second quarter of 2008, an increase of
$198,000;
|
●
|
Same
store rents generated on 2,095 properties during the entire second
quarters of 2009 and 2008 increased by $348,000, or 0.5%, to $75.34
million from $74.99 million; net of
|
●
|
A
net decrease of $948,000 relating to the aggregate of (i) development
properties acquired before 2008 that started paying rent in 2008, (ii)
properties that were vacant during part of 2009 or 2008, (iii) properties
sold during 2009 and 2008 and (iv) lease termination settlements, which in
aggregate, totaled $1.73 million in the second quarter of 2009 compared to
$2.68 million in the second quarter of 2008;
and
|
●
|
A
decrease in straight-line rent and other non-cash adjustments to rent of
$125,000 in the second quarter of 2009 as compared to the second quarter
of 2008.
|
●
|
The
108 retail properties acquired by Realty Income in 2008, which generated
$8.1 million of rent in the first six months of 2009 compared to $5.2
million in the first six months of 2008, an increase of $2.9
million;
|
●
|
Same
store rents generated on 2,095 properties during the entire first six
months of 2009 and 2008 increased by $477,000, or 0.3%, to $150.94 million
from $150.47 million; net of
|
●
|
A
net decrease of $2.2 million relating to the aggregate of (i) development
properties acquired before 2008 that started paying rent in 2008, (ii)
properties that were vacant during part of 2009 or 2008, (iii) properties
sold during 2009 and 2008 and (iv) lease termination settlements, which in
aggregate, totaled $3.9 million in the first six months of 2009 compared
to $6.1 million in the first six months of 2008;
and
|
●
|
A
decrease in straight-line rent and other non-cash adjustments to rent of
$618,000 in the first six months of 2009 as compared to the first six
months of 2008.
|
●
|
Primarily
base rent increases tied to a consumer price index (typically subject to
ceilings);
|
●
|
Fixed
increases;
|
●
|
To
a lesser degree, overage rent based on a percentage of the tenants’ gross
sales; or
|
●
|
A combination of two or more of the above rent
provisions.
|
Three
months ended
|
Six
months ended
|
|||||||||||||||
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
|||||||||||||
Interest
on our credit facility and notes
|
$ | 20,599 | $ | 23,061 | $ | 41,264 | $ | 46,122 | ||||||||
Interest
included in discontinued operations from real estate acquired for resale
by Crest
|
(149 | ) | (433 | ) | (322 | ) | (1,065 | ) | ||||||||
Credit
facility commitment fees
|
247 | 181 | 495 | 295 | ||||||||||||
Amortization
of credit facility origination costs and deferred bond financing
costs
|
670 | 945 | 1,340 | 1,583 | ||||||||||||
Amortization
of settlements on treasury lock agreement
|
-- | 217 | -- | 435 | ||||||||||||
Interest
capitalized
|
-- | (42 | ) | -- | (55 | ) | ||||||||||
Interest
expense
|
$ | 21,367 | $ | 23,929 | $ | 42,777 | $ | 47,315 |
Three
months ended
|
Six
months ended
|
|||||||||||||||
Notes
outstanding
|
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
||||||||||||
Average
outstanding balances (dollars in thousands)
|
$ | 1,350,000 | $ | 1,470,000 | $ | 1,351,556 | $ | 1,470,000 | ||||||||
Average
interest rates
|
6.10 | % | 6.28 | % | 6.11 | % | 6.28 | % |
Three
months ended
|
Six
months ended
|
|||||||||||||||
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
|||||||||||||
Net
cash provided by operating activities
|
$ | 71,191 | $ | 81,079 | $ | 106,809 | $ | 129,192 | ||||||||
Interest
expense
|
21,367 | 23,929 | 42,777 | 47,315 | ||||||||||||
Interest
expense included in discontinued operations(1)
|
149 | 433 | 322 | 1,065 | ||||||||||||
Income
taxes
|
308 | 218 | 610 | 615 | ||||||||||||
Income
taxes (benefit) included in disc. operations(1)
|
(75 | ) | (387 | ) | (136 | ) | 421 | |||||||||
Investment
in real estate acquired for resale(1)
|
-- | 8 | -- | 8 | ||||||||||||
Proceeds
from sales of real estate acquired for resale(1)
|
-- | (9,422 | ) | -- | (26,895 | ) | ||||||||||
Collection
of notes receivable by Crest(1)
|
(32 | ) | (12 | ) | (64 | ) | (25 | ) | ||||||||
Crest
provisions for impairment(1)
|
-- | (953 | ) | (311 | ) | (3,347 | ) | |||||||||
Gain
on sales of real estate acquired for resale(1)
|
-- | 1,737 | -- | 4,444 | ||||||||||||
Amortization
of share-based compensation
|
(1,342 | ) | (1,709 | ) | (2,739 | ) | (2,853 | ) | ||||||||
Changes
in assets and liabilities:
|
||||||||||||||||
Accounts
receivable and other assets
|
1,051 | 61 | (2,946 | ) | 232 | |||||||||||
Accounts
payable, accrued expenses and other liabilities
|
(17,544 | ) | (17,834 | ) | 5,453 | 4,277 | ||||||||||
Interest
coverage amount
|
$ | 75,073 | $ | 77,148 | $ | 149,775 | $ | 154,449 | ||||||||
Divided
by interest expense(2)
|
$ | 21,516 | $ | 24,362 | $ | 43,099 | $ | 48,380 | ||||||||
Interest
coverage ratio
|
3.5 | 3.2 | 3.5 | 3.2 |
|
(1) Crest
activities.
|
|
(2) Includes
interest expense recorded to “income from discontinued operations, real
estate acquired for resale by Crest” on our consolidated statements of
income.
|
Three
months ended
|
Six
months ended
|
|||||||||||||||
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
|||||||||||||
Interest
coverage amount
|
$ | 75,073 | $ | 77,148 | $ | 149,775 | $ | 154,449 | ||||||||
Divided
by interest expense plus preferred stock dividends(1)
|
$ | 27,579 | $ | 30,425 | $ | 55,226 | $ | 60,507 | ||||||||
Fixed
charge coverage ratio
|
2.7 | 2.5 | 2.7 | 2.6 |
|
(1)
Includes interest expense recorded to “income from discontinued
operations, real estate acquired for resale by Crest” on our consolidated
statements of income.
|
Three
months ended
|
Six
months ended
|
|||||||||||||||
Crest’s
income from discontinued operations, real estate acquired for
resale
|
June
30,
2009
|
June
30,
2008
|
June
30,
2009
|
June
30,
2008
|
||||||||||||
Gain
on sales of real estate acquired for resale
|
$ | -- | $ | 1,737 | $ | -- | $ | 4,444 | ||||||||
Rental
revenue
|
66 | 598 | 132 | 1,634 | ||||||||||||
Other
revenue
|
351 | 138 |