|

REALTY INCOME ANNOUNCES RECORD SECOND QUARTER AND MID-YEAR OPERATING RESULTS
ESCONDIDO, CALIFORNIA, July 28, 2004 Realty Income Corporation (Realty Income), The Monthly
Dividend Company®, (NYSE: O) today announced operating results for the second quarter and six months ended June 30, 2004.
COMPANY HIGHLIGHTS
(For the quarter ended June 30, 2004)
- Revenue increased 25.7% to $44.5 million
- Funds from Operations (FFO) increased 23.0% to $29.4 million
- FFO per diluted common share increased 8.8% to $0.74
- Net income available to common stockholders per diluted common share increased to $0.54
- Portfolio occupancy remained strong at 98.4%
- Same store rents increased 1.7%
- Invested $19.2 million in 13 additional properties
- Redeemed all outstanding shares of 9-3/8% Class B preferred stock
- Announced the redemption of all outstanding shares of 9-1/2% Class C preferred stock
- Issued 4.0 million shares of 7-3/8% Monthly Income Class D preferred stock
- Increased the monthly dividend amount for the 27th consecutive quarter to an annual rate of
$2.43 per common share
Financial Results
Revenue Increases
Realty Income’s revenue for the second quarter ended June 30, 2004 increased 25.7% to $44.5
million as compared to $35.4 million for the same quarter in 2003.
Revenue for the six months ended June 30, 2004 increased 24.2% to $86.8 million as compared to
$69.9 million for the same period in 2003.
Funds from Operations
FFO for the quarter ended June 30, 2004 increased 23.0% to $29.4 million as compared to $23.9
million for the same quarter in 2003. On a diluted per common share basis, FFO increased 8.8% to
$0.74 per share compared to $0.68 per share for the same quarter in 2003.
FFO for the six months ended June 30, 2004 increased 27.0% to $60.2 million as compared to $47.4
million for the same period one year ago. On a diluted per common share basis, FFO increased 14.8%
to $1.55 per share as compared to $1.35 per share for the same period in 2003.
The Company considers FFO to be an appropriate supplemental measure of a Real Estate Investment Trust’s
(REIT's) operating performance as it is based on net income analysis of property portfolio performance
that excludes non-cash items such as depreciation. FFO is an alternative non-GAAP measure that is also
considered to be a good indicator of a company’s ability to generate income to pay dividends. (See
reconciliation of net income available to common stockholders to FFO.)
Net Income Available to Common Stockholders
Net income available to common stockholders for the quarter ended June 30, 2004 was $21.6 million
as compared to $18.2 million for the same quarter in 2003. On a diluted per common share basis, net
income was $0.54 per share for the three months ended June 30, 2004 as compared to $0.52 per share
for the same quarter in 2003. During the second quarter, net income available to common stockholders
included a non-cash charge of $2.4 million, or $0.06 per share, in the second quarter and first six
months of 2004. This amount represents the Class B preferred stock original issuance costs that were paid in 1999.
Net income available to common stockholders for the six months ended June 30, 2004 was $44.0 million as
compared to $33.8 million for the same period in 2003. On a diluted per common share basis, net income was
$1.13 per share as compared to $0.96 per share for the same period in 2003.
The calculation to determine net income for a real estate company includes gains and losses from the
sale of investment properties. The amount of gains and losses varies from quarter to quarter according
to the timing of property sales. This variance can significantly impact net income.
During the second quarter of this year, income from continuing operations available to common stockholders
decreased by $0.02 to $0.41 per share in 2004 as compared to $0.43 per share in 2003, on a diluted per
common share basis.
During the first six months of this year, income from continuing operations available to common stockholders
increased by $0.01 to $0.87 per share in 2004 as compared to $0.86 per share for the same period in 2003, on
a diluted per common share basis.
Dividend Information
In June 2004, Realty Income announced the 27th consecutive quarterly increase in the amount of the
monthly dividend on its common stock. This marked the 29th increase in the amount of the dividend since
the Company’s listing on the New York Stock Exchange in 1994. The amount of the monthly dividend was
increased to $0.2025 per share from $0.20125 per share for an annualized dividend amount of $2.43 per
share. Through June 30, 2004, the Company has paid 407 consecutive monthly dividends. Realty Income
continues its 35-year history of declaring and paying common stock dividends on a monthly basis.
Real Estate Portfolio Update
As of June 30, 2004, Realty Income’s portfolio of freestanding, single-tenant retail properties consisted
of 1,513 properties located in 48 states, leased to 88 retail chains doing business in 29 retail industries. The
properties are leased under long-term, net leases with a weighted average remaining lease term of approximately
11.9 years.
Portfolio Management Activities
The Company’s portfolio of retail real estate, owned primarily under 15- to 20-year net leases,
continues to perform well and generate dependable lease revenue supporting the payment of monthly
dividends. As of June 30, 2004, portfolio occupancy was 98.4% with only 24 properties available for
lease out of 1,513 properties in the portfolio.
Same store rents on the 1,086 properties under lease during the three months ended June 30, 2004 and 2003
increased 1.7% to $33.55 million from $32.99 million in 2003. Same store rents on the same 1,086 properties
under lease during the six months ended June 30, 2004 and 2003 increased 2.1% to $67.18 million compared to
$65.81 million in 2003.
Property Acquisitions
During the second quarter, Realty Income and its wholly-owned subsidiary,
Crest Net Lease, Inc. invested $19.2 million in 13 new properties and properties under development. Realty
Income invested $16.4 million in 12 new properties and properties under development with an initial contractual
lease yield of 9.8%. The 12 new properties acquired by Realty Income are located in six states and are 100%
leased under net-lease agreements with an initial average lease length of 16.9 years. They are leased to four
different retail chains in three industries: convenience store, motor vehicle dealership, and restaurant. In
addition, Crest Net Lease invested $2.8 million in one new property and properties under development.
During the six months ended June 30, 2004, Realty Income and its wholly-owned subsidiary, Crest Net Lease, Inc.,
invested $133.9 million in 141 new properties and properties under development. Realty Income invested
$121.0 million in 127 new properties and properties under development with an initial average contractual
lease yield of 9.5%. The 127 new properties acquired by Realty Income are located in 13 states and are 100%
leased under net-lease agreements with an initial average lease length of 16.6 years. They are leased to six
different retail chains in three industries: convenience store, motor vehicle dealership, and restaurant. In
addition, Crest Net Lease invested $12.9 million in 14 new properties and properties under development.
Property Dispositions
Realty Income continues to successfully execute its asset disposition program. The objective
of the program is to sell assets when the Company believes the reinvestment of the sales proceeds
will generate higher returns, enhance the credit quality of the Company's real estate portfolio or
increase the average lease length.
During the second quarter of 2004, Realty Income sold nine properties for $5.8 million, which resulted
in a gain on sales of $2.4 million. The properties sold consisted of: four restaurant properties, three
child care locations, one convenience store property and one automotive service property. The proceeds
were, or will be, used to pay down the Company’s acquisition credit facility and invest in new properties.
During the first six months of 2004, Realty Income sold 18 properties for $11.8 million, which resulted in
a gain on sales of $3.8 million. The properties sold consisted of: ten child care locations, six restaurant
properties, one automotive service property and one convenience store property.
Other Second Quarter 2004 Activities
Redemption of Class B and Class C Shares
Realty Income redeemed all outstanding shares of the Company’s 9-3/8% Class B preferred stock at par ($25 per share)
on June 6, 2004. In June 2004, the Company also announced the planned redemption of all outstanding shares of the
9-1/2% Class C preferred stock. The shares are to be redeemed at par ($25 per share) on July 30, 2004.
Issuance of $100 Million 7-3/8% Monthly Income Class D Preferred Shares
In May 2004, Realty Income issued 4.0 million shares of 7-3/8% Monthly Income Class D preferred shares priced
at $25 per share. Dividends on the Class D preferred shares are paid monthly at a rate of 7-3/8% annually,
which is equivalent to approximately $1.84375 per share on an annualized basis. The proceeds from the
offering were, and are being, used to redeem all outstanding shares of the Class B and C preferred
stock, repay borrowings on the Company’s $250 million unsecured acquisition credit facility and for
other general corporate purposes.
Crest Net Lease
Crest Net Lease Inc. is a wholly-owned subsidiary of Realty Income focused on acquiring and
subsequently marketing net-leased properties for sale. During the second quarter ended June 30,
2004, Crest sold 16 properties for $26.6 million and reported a gain on sales of $3.9 million. During
the same quarter, Crest also invested $2.8 million in one new property and properties under development.
For the six months ended June 30, 2004, Crest sold 35 properties for $57.6 million and reported a
gain on sales of $8.0 million. During this same period, Crest invested $12.9 million in 14 new properties
and properties under development. As of June 30, 2004, Crest carried an inventory of $16.6 million, which
consists of 16 properties held for sale.
Management’s goal is for Crest to carry an average inventory of between $20 to $25 million in properties. Crest
generates an earnings spread on the difference between the lease payments it receives on the properties held in
inventory and the cost of the capital used to acquire the properties. Management believes that at this level of
inventory, earnings will exceed the ongoing operating expenses of Crest.
Crest’s contribution to Realty Income’s FFO depends on the timing and number of Crest’s property sales, if any,
in a given quarter. During the second quarter and first half of 2004 Crest generated $2.9 million and $6.2
million, or $0.07 and $0.16, respectively, per diluted common share in FFO for Realty Income as compared to
$157,000 and $242,000, or $0.004 and $0.01 during the same periods in 2003.
CEO Comments on Mid-Year Operating Results
Commenting on Realty Income’s financial results and real estate operations, Tom A. Lewis, Chief Executive
Officer, stated, “During the first half of the year we have enjoyed strong performance in all aspects of
the Company’s business. To summarize, revenue during the quarter was higher as a result of the large volume
of acquisitions completed during the 4th quarter of 2003 and during the first quarter of 2004. FFO per share
for the second quarter of 2004 was $0.06 higher than the same period in 2003 attributable to a higher level
of activity in Crest Net. "FFO per share before Crest Net contribution" declined $0.01, during the second quarter, from $0.68 per
share to $0.67 per share. Included in the second quarter "FFO per share before Crest Net contribution" was a $0.06
per share non-cash charge to expense the excess redemption value over carrying value of the Preferred B shares
that were redeemed during the second quarter. The excess redemption value refers to the non-cash reclassification
of the original Preferred B stock issuance costs. These issuance costs were actually paid in 1999 when the Class
B Preferred shares were originally issued, but upon the redemption of this security, during the second quarter
of this year, these issuance costs were reclassified as preferred stock dividends and expensed. This treatment
is consistent with SEC guidelines for the expensing of the original issuance costs of preferred securities when
the securities are redeemed. Absent this non-cash charge, "FFO per share before Crest Net contribution"
would have been $0.73 per share during the second quarter of 2004 versus $0.68 per share during the second
quarter of 2003, or an increase in "FFO per share before Crest Net contribution" of 7.4% from our core portfolio.
"Our portfolio of freestanding retail properties continues to
perform well with occupancy remaining high at 98.4% and just 24 properties available for lease out of over
1,500 properties in the portfolio. In addition, same store rents rose 1.7% in the second quarter and 2.1%
year-to-date. We also have been focused on executing net leases with longer lease terms and, as a result,
our weighted average remaining lease length in the portfolio has increased to approximately 11.9 years. Our
acquisition pipeline is strong with ample acquisition opportunities that meet our investment criteria in
various stages of review and due diligence. During the second quarter Realty Income and Crest Net combined
completed 13 new property acquisitions, investing $19.2 million, which brings us to a total of $133.9 million
invested in new property acquisitions year-to-date. This is in line with our expectations for acquisitions
during the first half of the year."
“We have also increased the dividend two times and have paid, as of the end of the quarter, 407 consecutive
monthly dividends to our shareholders. As always, our focus is on maintaining a conservative balance sheet,
and realizing stable real estate performance with a high occupancy rate so that we can continue to provide
our shareholders with dependable monthly income that increases over time. Based on the performance thus
far, we are optimistic about our prospects for positive performance in all Company operations for the
remainder of the year.”
Earnings Commentary
Realty Income’s FFO per common share has historically tended to be stable and fairly predictable
because of the long-term leases that are the primary source of the Company’s revenue. There are,
however, several factors that can cause FFO per common share to vary from levels that have been
anticipated by the Company. These factors include, but are not limited to, changes in interest rates,
occupancy rates, periodically accessing the capital markets, the level and timing of property acquisitions
and dispositions, lease rollovers, the general real estate market, the economy, and the operations of
Crest Net Lease.
2004 Estimates
The Company recently issued new Class D preferred stock and is using the proceeds to redeem
all outstanding shares of the Company’s Class B and C preferred stock. In accordance with previous
guidance regarding these events, management estimates that FFO per common share for 2004 should range
from $3.02 to 3.06 per share, which would equate to an increase of approximately 3% to 5% over 2003 FFO
per common share of $2.92. These estimates include both the preferred dividend cash savings and one-time,
non-cash, redemption charges, for a net effect of $0.07 on FFO per share as compared to the Company’s previous
guidance. FFO for 2004 is based on an estimated diluted net income per share range of $2.13 to $2.17, adjusted
(in accordance with the National Association of Real Estate Investment Trust’s (NAREIT) definition of FFO) for
estimated real estate depreciation of $1.04 and potential gain on sales of investment properties of $0.15 per share.
Management further estimates that Crest Net Lease, Inc. could contribute between $0.17 to $0.19 per share to Realty
Income’s FFO during 2004. Crest’s primary business is the purchase and sale of properties for a profit. These sales
may occur at various times during the course of the year, which could cause FFO in certain quarters to fluctuate from
normal levels.
The Company does not intend to provide quarterly estimates of FFO. Absent changes in annual FFO guidance, at the
end of each quarter, it may be presumed that the Company’s overall estimate for the year has not changed.
Forward-Looking Statements
Statements in this press release that are not strictly historical are “forward-looking” statements. Forward-looking
statements involve known and unknown risks, which may cause the Company’s actual future results to differ materially
from expected results. These risks include, among others, general economic conditions, local real estate conditions,
the availability of capital to finance planned growth, property acquisitions and the timing of these acquisitions,
and the profitability of the Company’s subsidiary, Crest Net Lease, as described in the Company’s filings with the
Securities and Exchange Commission. Consequently, such forward-looking statements should be regarded solely as
reflections of the Company’s current operating plans and estimates. Actual operating results may differ materially
from what is expressed or forecast in this press release. The Company undertakes no obligation to publicly release
the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances
after the date these statements were made.
Realty Income is The Monthly Dividend Company®, a New York Stock Exchange real estate company dedicated to providing
shareholders with dependable monthly income. As of June 30, 2004, the Company had paid 407 consecutive monthly
dividends throughout its 35-year operating history. The monthly income is supported by the cash flows from over
1,513 retail properties owned under long-term lease agreements with leading regional and national retail chains. The
Company is an active buyer of net-leased retail properties nationwide.
|

CONSOLIDATED STATEMENTS OF INCOME |
For the three and six months ended June 30, 2004 and 2003
(dollars in thousands, except per share amounts)
|
 |
 Three Months Ended 6/30/04 |
 Three Months Ended 6/30/03 |
 Six Months Ended 6/30/04 |
 Six Months Ended 6/30/03 |
 |
| REVENUE |
| Rental |
$ 44,242 |
$ 35,395 |
$ 86,001 |
$ 69,806 |
| Other |
298 |
15 |
760 |
97 |
 |
| |
44,540 |
35,410 |
86,761 |
69,903 |
 |
| EXPENSES |
| Interest |
8,505 |
6,546 |
16,987 |
12,433 |
Depreciation and
amortization |
10,205 |
8,087 |
19,948 |
15,918 |
General and
administrative |
3,260 |
2,636 |
6,421 |
5,211 |
| Property |
801 |
566 |
1,545 |
1,173 |
| Income taxes |
191 |
136 |
344 |
271 |
 |
| |
22,962 |
17,971 |
45,245 |
35,006 |
 |
Income from
continuing operations |
21,578 |
17,439 |
41,516 |
34,897 |
 |
Income from
discontinued operations: |
|
|
|
|
Real estate acquired for
resale |
2,879 |
157 |
6,160 |
242 |
Real estate held for
investment |
2,454 |
2,994 |
4,085 |
3,484 |
 |
| |
5,333 |
3,151 |
10,245 |
3,726 |
 |
| Net income |
26,911 |
20,590 |
51,761 |
38,623 |
| Preferred stock: |
|
|
|
|
Cash dividends paid
or declared |
(2,982) |
(2,428) |
(5,410) |
(4,856) |
Excess of redemption value
over carrying value of
preferred shares
redeemed |
(2,360) |
-- |
(2,360) |
-- |
 |
Net income available to common stockholders |
$ 21,569 |
$ 18,162 |
$ 43,991 |
$ 33,767 |
 |
Funds from operations available to common stockholders (FFO) |
$ 29,423 |
$ 23,903 |
$ 60,181 |
$ 47,407 |
Per share information for common stockholders: |
|
|
|
|
| FFO, basic and diluted from: |
|
|
|
|
FFO before Crest Net contribution |
$ 0.67 |
$ 0.68 |
$ 1.39 |
$ 1.35 |
| Crest Net Lease |
0.07 |
0.00 |
0.16 |
0.01 |
| Total FFO |
0.74 |
0.68 |
1.55 |
1.35 |
|
Income from continuing
operations, basic
and diluted |
$ 0.41 |
$ 0.43 |
$ 0.87 |
$ 0.86 |
| Net income: |
|
|
|
|
| Basic |
$ 0.54 |
$ 0.52 |
$ 1.13 |
$ 0.97 |
| Diluted |
$ 0.54 |
$ 0.52 |
$ 1.13 |
$ 0.96 |
| Cash dividends paid |
$ 0.604 |
$ 0.589 |
$ 1.204 |
$ 1.174 |
 |
|

FUNDS FROM OPERATIONS
For the three and six months ended June 30, 2004 and 2003
(dollars in thousands, except per share amounts)
|
 |
|
 Three Months Ended 6/30/04 |
|
 Three Months Ended 6/30/03 |
|
 Six Months Ended 6/30/04 |
|
 Six Months Ended 6/30/03 |
 |
Net income available to   common stockholders |
$ |
21,569 |
$ |
18,162 |
$ |
43,991 |
$ |
33,767 |
Depreciation and   amortization: Continuing operations |
|
10,205 |
|
8,087 |
|
19,948 |
|
15,918 |
| Discontinued operations |
|
29 |
|
232 |
|
101 |
|
495 |
Depreciation of furniture,
fixtures and equipment |
|
(29) |
|
(28) |
|
(58) |
|
(57) |
Gain on sales of investment properties: |
|
|
|
|
|
|
|
|
| Discontinued operations |
|
(2,351) |
|
(2,550) |
|
(3,801) |
|
(2,716) |
 |
Funds from operations available to common stockholders |
$ |
29,423 |
$ |
23,903 |
$ |
60,181 |
$ |
47,407 |
 |
Dividends paid to common stockholders |
$ |
23,922 |
$ |
20,612 |
$ |
46,725 |
$ |
41,062 |
| FFO in excess of dividends |
$ |
5,501 |
$ |
3,291 |
$ |
13,456 |
$ |
6,345 |
FFO per common share: Basic and diluted
| $ |
0.74 |
$ |
0.68 |
$ |
1.55 |
$ |
1.35 |
Weighted average number of common shares used for computation per share: |
|
|
|
|
|
|
|
|
| Basic |
|
39,622,828 |
|
35,009,554 |
|
38,868,500 |
|
34,987,332 |
| Diluted |
|
39,661,590 |
|
35,059,608 |
|
38,911,093 |
|
35,032,944 |
|
CONTRIBUTIONS BY CREST NET LEASE TO FUNDS FROM OPERATIONS
For the three and six months ended June 30, 2004 and 2003
(dollars in thousands, except per share amounts)
|
| |
Crest Net acquires properties with the intention of reselling them rather than holding
them as investments and operating the properties. Consequently, we classify properties acquired by Crest Net as held for sale
at the date of acquisition and do not depreciate them. The operations of Crest Net’s properties are classified as “income
from discontinued operations, real estate acquired for resale.”
|
 |
|
|
|
|
|
|
|
|
Gain on sales of real
estate acquired for resale |
$ |
3,883 |
$ |
296 |
$ |
7,992 |
$ |
572 |
| Rental Revenue |
|
614 |
|
84 |
|
1,614 |
|
170 |
| Other Revenue |
|
-- |
|
50 |
|
-- |
|
59 |
| Interest expense |
|
(164) |
|
(72) |
|
(393) |
|
(149) |
General and administrative
expense |
|
(122) |
|
(71) |
|
(247) |
|
(243) |
| Property expenses |
|
(7) |
|
(10) |
|
(15) |
|
(16) |
| Income taxes |
|
(1,325) |
|
(120) |
|
(2,791) |
|
(151) |
 |
Funds from operations
contributed by Crest |
$ |
2,879 |
$ |
157 |
$ |
6,160 |
$ |
242 |
 |
FFO per common share,
basic and diluted |
$ |
0.07 |
$ |
0.004 |
$ |
0.16 |
$ |
0.01 |
| |
| Total FFO |
$ |
29,423 |
|
23,903 |
|
60,181 |
|
47,407 |
| Less FFO contributed by Crest |
|
(2,879) |
|
(157) |
|
(6,160) |
|
(242) |
 |
FFO before Crest
contribution |
$ |
26,544 |
$ |
23,746 |
$ |
54,021 |
$ |
47,165 |
 |
FFO before Crest
contribution per
common share,
basic and diluted |
$ |
0.67 |
$ |
0.68 |
$ |
1.39 |
$ |
1.35 |
| |
We define FFO, a non-GAAP measure, consistent with the National Association
of Real Estate Investment Trust’s definition, as net income available to common stockholders, plus
depreciation and amortization of assets uniquely significant to the real estate industry, reduced by
gains and increased by losses on sales of investment property and extraordinary items. |
|

 |
|
|
|
|
|
|
|
|
|
|
| For three months ended June 30, |
 2004 |
|
 2003 |
|
 2002 |
|
 2001 |
|
 2000 |
 |
Net income available to   common stockholders |
$ |
21,569 |
$ |
18,162 |
$ |
16,017 |
$ |
11,048 |
$ |
10,435 |
Depreciation and   amortization |
|
10,205 |
|
8,291 |
|
7,605 |
|
7,130 |
|
6,809 |
Gain on sales of   investment properties |
|
(2,351) |
|
(2,550) |
|
(1,305) |
|
(164) |
|
(938) |
 |
| FFO |
$ |
29,423 |
$ |
23,903 |
$ |
22,317 |
$ |
18,014 |
$ |
16,306 |
 |
| Total FFO per diluted share: |
$ |
0.74 |
$ |
0.68 |
$ |
0.67 |
$ |
0.63 |
$ |
0.61 |
FFO components, per diluted share: |
|
|
|
|
|
|
|
|
|
  |
FFO before Crest's contribution |
$ |
0.67 |
$ |
0.68 |
$ |
0.64 |
$ |
0.63 |
$ |
0.61 |
| Crest FFO contribution |
|
0.07 |
|
0.00 |
|
0.03 |
|
0.01 |
|
0.00 |
| Total FFO |
$ |
0.74 |
$ |
0.68 |
$ |
0.67 |
$ |
0.63 |
$ |
0.61 |
 |
| Cash dividends paid per share |
$ |
0.604 |
$ |
0.589 |
$ |
0.574 |
$ |
0.559 |
$ |
0.544 |
| Diluted shares outstanding |
39,661,590 |
35,059,608 |
33,368,359 |
28,468,992 |
26,717,992 |
|
| For the six months ended June 30, |
Net income available to   common stockholders |
$ |
43,991 |
$ |
33,767 |
$ |
31,883 |
$ |
27,093 |
$ |
20,919 |
Depreciation and   amortization |
|
19,991 |
|
16,356 |
|
15,076 |
|
14,312 |
|
13,524 |
Gain on sales of   investment properties |
|
(3,801) |
|
(2,716) |
|
(2,419) |
|
(6,115) |
|
(1,600) |
 |
| FFO |
$ |
60,181 |
$ |
47,407 |
$ |
44,540 |
$ |
35,290 |
$ |
32,843 |
 |
| Total FFO per diluted share: |
$ |
1.55 |
$ |
1.35 |
$ |
1.34 |
$ |
1.28 |
$ |
1.23 |
FFO components, per diluted share: |
|
|
|
|
|
|
|
|
|
  |
FFO before Crest's contribution |
$ |
1.39 |
$ |
1.35 |
$ |
1.30 |
$ |
1.23 |
$ |
1.23 |
| Crest FFO contribution |
|
0.16 |
|
0.01 |
|
0.04 |
|
0.05 |
|
0.00 |
| Total FFO |
$ |
1.55 |
$ |
1.35 |
$ |
1.34 |
$ |
1.28 |
$ |
1.23 |
 |
| Cash dividends paid per share |
$ |
1.204 |
$ |
1.174 |
$ |
1.144 |
$ |
1.114 |
$ |
1.084 |
| Diluted shares outstanding |
38,911,093 |
35,032,944 |
33,230,817 |
27,565,500 |
26,768,843 |
|

CONSOLIDATED BALANCE SHEETS
As of June 30, 2004 and December 31, 2003
(dollars in thousands, except per share amounts)
|
 |

2004 |

2003 |
 |
| ASSETS |
|
|
| Real estate, at cost: |
|
|
| Land |
$ 601,286 |
$ 557,288 |
| Buildings and improvements |
1,038,764 |
975,894 |
 |
|
1,640,050 |
1,533,182 |
Less accumulated depreciation
and amortization |
(286,895) |
(272,647) |
 |
| Net real estate held for investment |
1,353,155 |
1,260,535 |
| Real estate held for sale, net |
24,648 |
60,110 |
 |
| Net real estate |
1,377,803 |
1,320,645 |
| Cash and cash equivalents |
15,040 |
4,837 |
| Accounts receivable |
2,924 |
3,950 |
| Goodwill, net |
17,206 |
17,206 |
| Other assets |
12,013 |
13,619 |
 |
|   Total assets |
$ 1,424,986 |
$ 1,360,257 |
 |
| LIABILITIES AND STOCKHOLDERS' EQUITY |
| Distributions payable |
$ 9,009 |
$ 7,582 |
| Accounts payable and accrued expenses |
7,471 |
11,479 |
| Other liabilities |
4,799 |
7,030 |
| Line of credit payable |
-- |
26,400 |
| Notes payable |
480,000 |
480,000 |
 |
| Total liabilities |
501,279 |
532,491 |
 |
Stockholders equity:
Preferred stock and paid in capital, par
value $1.00 per share, 20,000,000
shares authorized, 5,380,700
and 4,125,700 issued and
outstanding in 2004 and
2003, respectively |
129,435 |
99,368 |
Common stock and paid in capital, par
value $1.00 per share, 100,000,000
shares authorized, 39,632,344 and
37,909,086 shares issued and
outstanding in 2004 and 2003,
respectively |
1,038,081 |
969,030 |
| Distributions in excess of net income |
(243,809) |
(240,632)
|
 |
| Total stockholders equity |
923,707 |
827,766 |
 |
| Total liabilities and stockholders equity |
$ 1,424,986 |
$ 1,360,257 |
 |
|

The following table sets forth certain information regarding our properties classified according to the
business of the respective tenants, expressed as a percentage of our total rental revenue:
|
| |
Percentage of Rental Revenue(1) |
 |
| |
For the Quarter Ended June 30, 2004 |
For the Years Ended December 31 |
|
 |
| Industries (29) |
2003 |
2002 |
2001 |
2000 |
1999 |
1998 |
1997 |
 |
| Apparel Stores |
1.7% |
2.1% |
2.3% |
2.4% |
2.4% |
3.8% |
4.1% |
0.7% |
| Automotive Collision Services |
0.9 |
0.3 |
-- |
-- |
-- |
-- |
-- |
-- |
| Automotive Parts |
3.6 |
4.5 |
4.9 |
5.7 |
6.0 |
6.3 |
6.1 |
7.3 |
| Automotive Services |
7.3 |
8.3 |
7.0 |
5.7 |
5.8 |
6.6 |
7.5 |
6.4 |
| Automotive Tire Services |
7.7 |
3.1 |
2.7 |
2.6 |
2.3 |
2.3 |
1.7 |
1.8 |
| Book Stores |
0.4 |
0.4 |
0.4 |
0.4 |
0.5 |
0.5 |
0.6 |
0.5 |
| Business Services |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
* |
-- |
| Child Care |
14.3 |
17.8 |
20.8 |
23.9 |
24.7 |
25.3 |
29.2 |
35.9 |
| Consumer Electronics |
2.5 |
3.0 |
3.3 |
4.0 |
4.9 |
4.4 |
5.4 |
6.5 |
| Convenience Stores |
20.5 |
13.3 |
9.1 |
8.4 |
8.4 |
7.2 |
6.1 |
5.5 |
| Craft and Novelty |
0.5 |
0.6 |
0.4 |
0.4 |
0.4 |
0.4 |
* |
-- |
| Drug Stores |
0.1 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
-- |
| Entertainment |
2.3 |
2.6 |
2.3 |
1.8 |
2.0 |
1.2 |
-- |
-- |
| Equipment Rental Services |
0.3 |
0.2 |
-- |
-- |
-- |
-- |
-- |
-- |
| General Merchandise |
0.4 |
0.5 |
0.5 |
0.6 |
| |