|

REALTY INCOME REPORTS RECORD THIRD QUARTER AND NINE MONTH OPERATING RESULTS
ESCONDIDO, CALIFORNIA, October 27, 2004 Realty Income Corporation (Realty Income), The
Monthly Dividend Company®, (NYSE: O) announces operating results for the third quarter
and nine months ended September 30, 2004.
COMPANY HIGHLIGHTS
For the three months ended September 30, 2004
- Revenue increased 21.5% to $44.1 million compared to the same period in 2003
- Funds from Operations available to common stockholders (FFO) increased 17.5% to $29.5 million
- FFO per diluted common share increased 4.2% to $0.74 per share
- Net income available to common stockholders per diluted common share increased to $0.55
- Portfolio occupancy was 98.1% as of September 30th
- Same store rents increased 1.6%
- Invested $44.3 million in 41 additional properties
- Increased the monthly dividend amount 7.4% in August to an annual amount of $2.61 per share
- Increased the monthly dividend amount again in September to an annual amount of $2.625 per share
For the nine months ended September 30, 2004
- Revenue increased 23.4% to $130.2 million compared to the same period in 2003
- Funds from Operations available to common stockholders (FFO) increased 24.0% to $89.4 million
- FFO per diluted common share increased 10.7% to $2.28 per share
- Net income available to common stockholders per diluted common share increased to $1.68
- Same store rents increased 1.9%
- Invested $178.0 million in 182 additional properties
- Increased the dividend a total of 9.4% through September 30, 2004
- Paid the 410th consecutive monthly dividend in September 2004
Financial Results
Revenue Increases
Realty Income’s revenue for the quarter ended September 30, 2004 increased 21.5% to $44.1 million as
compared to $36.3 million for the same quarter in 2003.
Revenue for the nine months ended September 30, 2004 increased 23.4 % to $130.2 million as compared to $105.5
million for the same period in 2003.
Funds from Operations
FFO for the quarter ended September 30, 2004 increased 17.5% to $29.5 million as compared to $25.1
million for the same quarter in 2003. On a diluted per common share basis, FFO increased 4.2% to $0.74 per
share as compared to $0.71 per share for the same period in 2003.
FFO for the nine months ended September 30, 2004 increased 24.0% to $89.4 million as compared to $72.1
million for the same period in 2003. On a diluted per common share basis, FFO increased 10.7 % to $2.28
per share as compared to $2.06 per share for the same period in 2003.
FFO for the quarter and nine months ended September 30, 2004 and 2003 has been adjusted to reflect additional
impairments on the sale of certain properties during these periods. These additional impairments relate to properties
where a contract for the sale of a property and the closing of the sale transaction occurred during the same
quarterly period. As these transactions were contracted for and closed during the same quarter, losses on the sales were booked and reflected in the Company's
financial statements but no impairments were booked on these properties in the Company's calculation of FFO. The Company
now believes that such impairments on property sales should be deducted from the calculation of FFO. FFO for the quarter
and nine months ended September 30, 2004 was reduced by $70,000 or $0.002 per share and $341,000 or $0.009 per share respectively.
FFO for the quarter and nine months ended September 30, 2003 was reduced by $25,000 or $0.001 per share and $432,000 or
$0.012 per share respectively. The losses from these transactions were previously included in the Company's calculation
for net income and, as such, have no impact on the Company's previously reported consolidated statements of income or consolidated
balance sheets for these periods.
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. We define
FFO 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 on sales of investment property and
extraordinary items.
Net Income Available to Common Stockholders
Net income available to common stockholders, for the quarter ended September 30, 2004, was $22.0 million as
compared to $17.9 million for the same quarter in 2003. On a diluted per common share basis, net income was
$0.55 per share, for the quarter ended September 30, 2004, as compared to $0.51 per share for the same quarter
in 2003. During the third quarter of 2004, net income available to common stockholders included a non-cash
charge of $1.4 million, or $0.04 per share. This amount represents the Class C preferred stock original issuance
costs that were paid in 1999 and expensed in the current year when the preferred stock was redeemed.
Net income available to common stockholders, for the nine months ended September 30, 2004, was $65.9 million as
compared to $51.7 million for the same period in 2003. On a diluted per common share basis, net income was
$1.68 per share as compared to $1.47 per share for the same period in 2003. During the nine months ended
September 30, 2004, net income available to common stockholders included one-time charges totaling $3.8
million, or $0.10 per share. This amount represents the Class B and Class C preferred stock original issuance
costs that were paid in 1999 and expensed in the current year when the preferred stock was redeemed.
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 both the third quarter of 2004 and 2003, income from continuing operations available to common
stockholders was $0.45 per diluted share.
During the first nine months of 2004, income from continuing operations available to common stockholders
increased by $0.01 to $1.31 per diluted share as compared to $1.30 per diluted share for the same period in 2003.
Dividend Information
In August 2004, Realty income increased the amount of the monthly common stock dividend by 7.4% to an annualized
amount of $2.61 per share. In September 2004, the Company also announced the 28th consecutive quarterly
increase in the amount of the monthly dividend. This marked the 31st increase in the amount of the dividend
since the Company’s listing on the New York Stock Exchange in 1994. The monthly dividend amount was increased
to $0.21875 per share from $0.2175 per share for an annualized dividend amount of $2.625 per share. During the
quarter, the common stock dividend increased a total of 8.0%. Through September 2004, the Company has paid 410
consecutive monthly dividends throughout its 35-year operating history. The Company continues its 35-year
history of declaring and paying dividends every month.
Real Estate Portfolio Update
As of September 30, 2004, Realty Income’s portfolio of freestanding, single-tenant, retail properties
consisted of 1,537 properties located in 48 states, leased to 90 retail chains doing business in 30 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 provide dependable lease revenue supporting the payment of monthly dividends. As of September
30, 2004, portfolio occupancy was 98.1% with only 29 properties available for lease out of 1,537 properties in
the portfolio.
Rent Increases
Same store rents on the 1,067 properties under lease during the three months ended September 30, 2004 and 2003
increased 1.6% to $33.37 million from $32.86 million. Same store rents on 1,067 properties under lease during
the nine months ended September 30, 2004 and 2003 increased 1.9% to $99.67 million compared to $97.80 million
in 2003.
Property Acquisitions
During the third quarter, Realty Income and its wholly-owned subsidiary, Crest Net Lease, Inc., invested $44.3
million in 41 new properties and properties under development. Realty Income invested $35.7 million in 33 new
properties and properties under development, with an initial average contractual lease yield of 10.0%. The 33
new properties acquired by Realty Income are located in three states and are 100% leased under net-lease agreements
with an initial average lease length of 20.0 years. They are leased to three different retail chains in three
industries: automotive collision service, automotive service and motor vehicle dealership. Crest Net Lease
invested $8.6 million in eight new properties and properties under development.
During the nine months ended September 30, 2004, Realty Income and its wholly-owned subsidiary, Crest Net
Lease, Inc., invested $178.0 million in 182 new properties and properties under development. Realty Income
invested $156.5 million in 160 properties and properties under development with an initial average contractual
lease yield of 9.6%. The 160 new properties acquired by Realty Income are located in 14 states and are 100%
leased under net-lease agreements with an initial average lease length of 17.3 years. They are leased to
nine different retail chains in five industries: automotive collision service, automotive service,
convenience store, motor vehicle dealership and restaurant. Crest Net Lease invested $21.5 million in
22 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 third quarter of 2004, Realty Income sold nine properties for $8.9 million, which resulted in a
gain on sales of $2.8 million. The properties sold consisted of: one child care location, two consumer
electronic stores, three convenience stores, and three restaurant locations. The proceeds were, or will be,
used to pay down the Company’s acquisition credit facility and invest in new properties.
During the nine months ended September 30, 2004, Realty Income sold 27 properties for $20.6 million, which
resulted in a gain on sales of $6.8 million. The properties consisted of: one automotive service location,
eleven child care locations, two consumer electronics stores, four convenience stores, and nine restaurant
locations. The proceeds were, or will be, used to pay down the Company’s acquisition credit facility and
invest in new properties.
Other Activities
Redemption of Class C Preferred Shares
In July 2004, Realty Income redeemed all 1,380,000 shares outstanding of the Company’s 9-1/2% Class C
Cumulative Redeemable Preferred stock. Shares were redeemed using a portion of the proceeds from
Realty Income’s May 2004 offering of 7.375% Monthly Income Class D Cumulative Redeemable Preferred
shares and borrowings on the Company’s credit facility.
Issued $28.0 million 7-3/8% Monthly Income Class D Preferred Shares
In October 2004, Realty Income issued an additional 1.1 million shares of 7-3/8% Monthly Income Class D Preferred
shares priced at $25.4311 per share. The net proceeds from the issuance were used to repay borrowings on the
Company’s $250 million unsecured acquisition credit facility.
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 third quarter ended September 30, 2004, Crest sold eight
properties for $9.1 million and reported a gain on sales of $1.6 million. During the quarter Crest invested $8.6
million in eight new properties and properties under development.
For the nine months ended September 30, 2004, Crest sold 43 properties for $66.7 million and reported a gain on
sales of $9.5 million. During this same period, Crest invested $21.5 million in 22 new properties and properties
under development. As of September 30, 2004, Crest carried an inventory of $17.7 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 rental revenue will exceed the ongoing operating expenses of Crest without any property sales.
Crest’s contribution to Realty Income’s FFO depends on the timing and the number of property sales, if any, in a
given quarter. During the third quarter and first nine months of 2004, Crest generated $1.1 million and $7.3
million, or $0.03 and $0.19, respectively, per diluted common share in FFO for Realty Income as compared to
$224,000 and $467,000, or $0.01 and $0.01, respectively, during the same periods in 2003.
CEO Comments on Year-to-Date Operating Results
Commenting on Realty Income’s financial results and real estate operations, Tom A. Lewis, Chief Executive
Officer stated, “We are pleased to once again report solid results for the third quarter and that we are on track
to achieve our performance goals for 2004. During the third quarter and year-to-date, we’ve realized sizeable
increases in revenue, funds from operations, net income and same store rents. Our continued financial strength
allowed us to raise the dividend significantly during the third quarter. Shareholders enjoyed two dividend
increases during the quarter, a 7.4% increase in August as well as the 28th consecutive quarterly increase
in September for a total dividend increase of 8% during the third quarter. During the first nine months of
2004, the dividend has risen from $2.40 to $2.625, or 9.4%. As The Monthly Dividend Company®, we are
gratified that we have been able to continue to provide dependable monthly income that has increased over
time.
“Portfolio acquisitions were also substantial during the third quarter. Realty Income and Crest Net
combined invested $44.3 million in 41 new properties during the quarter, for a total of $178.0 million
invested in 182 new properties thus far in 2004. Opportunistic acquisitions, strict due diligence and
solid underwriting contributed to exceptional initial average lease rates of 10.0% on third quarter
acquisitions and 9.6% year-to-date for Realty Income’s acquisitions. In the current retail net-lease
environment these are excellent going-in lease rates. We are also continuing our focus on securing
longer lease terms with an average lease length on third quarter acquisitions of 20 years and an
average lease length of 17.3 years for year-to-date acquisitions. Portfolio occupancy remains
high at 98.1% and the portfolio continues to perform well and meet our performance objectives. In
all, we are very pleased with the progress we’ve made during the third quarter and year-to-date.”
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
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 4.1% to 5.5% over the Company’s 2003 FFO per diluted common share of $2.90(adjusted). FFO for 2004 is based
on an estimated diluted net income per share range of $2.28 to $2.32 adjusted (in accordance with the National
Association of Real Estate Investment Trust’s (NAREIT’s) definition of FFO) for estimated real estate depreciation
of $0.95 and potential gain on sales of investment properties of $0.21 per share.
Management further estimates that Crest Net Lease, Inc. could contribute between $0.20 and $0.21 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.
2005 Estimates
Management estimates that FFO per common share for 2005 should range from $3.18 to $3.24, which would equate to an
increase of approximately 4% to 7% over the Company’s 2004 projected FFO per share range of $3.02 to $3.06 per
share. FFO for 2005 is based on an estimated diluted net income per share range of $2.21 to $2.27 adjusted (in
accordance with NAREIT’s definition of FFO) for estimated real estate depreciation of $1.09 and potential gain
on sales of investment properties of $0.12 per share.
Management further estimates that Crest Net Lease could contribute between $0.06 to $0.09 per share to Realty
Income’s FFO during 2005. 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 September 30, 2004, the Company had paid 410 consecutive monthly
dividends throughout its 35-year operating history. The monthly income is supported by the cash flow from over
1,500 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 nine months ended September 30, 2004 and 2003
(dollars in thousands, except per share amounts)
|
 |
 Three Months Ended 9/30/04 |
 Three Months Ended 9/30/03 |
 Nine Months Ended 9/30/04 |
 Nine Months Ended 9/30/03 |
 |
| REVENUE |
| Rental |
$ 44,093 |
$ 36,052 |
$ 129,447 |
$ 105,223 |
| Other |
19 |
219 |
779 |
316 |
 |
| |
44,112 |
36,271 |
130,226 |
105,539 |
 |
| EXPENSES |
| Interest |
8,553 |
6,578 |
25,540 |
19,011 |
Depreciation and
amortization |
10,283 |
8,082 |
30,080 |
23,852 |
General and
administrative |
3,202 |
2,544 |
9,623 |
7,755 |
| Property |
795 |
655 |
2,297 |
1,819 |
| Income taxes |
177 |
114 |
521 |
385 |
 |
| |
23,010 |
17,973 |
68,061 |
52,822 |
 |
Income from
continuing operations |
21,102 |
18,298 |
62,165 |
52,717 |
 |
Income from
discontinued operations: |
|
|
|
|
Real estate acquired for
resale |
1,096 |
224 |
7,256 |
467 |
Real estate held for
investment |
3,005 |
1,807 |
7,420 |
5,768 |
 |
| |
4,101 |
2,031 |
14,676 |
6,235 |
 |
| Net income |
25,203 |
20,329 |
76,841 |
58,952 |
| Preferred stock: |
|
|
|
|
Preferred stock
cash dividends |
(1,800) |
(2,428) |
(7,211) |
(7,285) |
Excess of redemption value
over carrying value of
preferred shares
redeemed |
(1,415) |
-- |
(3,774) |
-- |
 |
Net income available to common stockholders |
$ 21,988 |
$ 17,901 |
$ 65,856 |
$ 51,667 |
 |
Funds from operations available to common stockholders (FFO) |
$ 29,479 |
$ 25,063 |
$ 89,388 |
$ 72,062 |
Per share information for common stockholders: |
|
|
|
|
| FFO, basic from: |
|
|
|
|
FFO before Crest Net contribution |
$ 0.72 |
$ 0.71 |
$ 2.10 |
$ 2.05 |
| Crest Net Lease |
0.03 |
0.01 |
0.19 |
0.01 |
| Total FFO |
0.74 |
0.71 |
2.28 |
2.06 |
| FFO, diluted from: |
|
|
|
|
FFO before Crest Net contribution |
$ 0.72 |
$ 0.71 |
$ 2.10 |
$ 2.04 |
| Crest Net Lease |
0.03 |
0.01 |
0.19 |
0.01 |
| Total FFO |
0.74 |
0.71 |
2.28 |
2.06 |
|
Income from continuing
operations, basic
and diluted |
$ 0.45 |
$ 0.45 |
$ 1.31 |
$ 1.30 |
| Net income, basic |
$ 0.55 |
$ 0.51 |
$ 1.68 |
$ 1.48 |
| Net income, diluted |
$ 0.55 |
$ 0.51 |
$ 1.68 |
$ 1.47 |
| Cash dividends paid |
$ 0.623 |
$ 0.593 |
$ 1.826 |
$ 1.766 |
 |
|

FUNDS FROM OPERATIONS
For the three and nine months ended September 30, 2004 and 2003
(dollars in thousands, except per share amounts)
|
 |
|
 Three Months Ended 9/30/04 |
|
 Three Months Ended 9/30/03 |
|
 Nine Months Ended 9/30/04 |
|
 Nine Months Ended 9/30/03 |
 |
Net income available to   common stockholders |
$ |
21,988 |
$ |
17,901 |
$ |
65,856 |
$ |
51,667 |
Depreciation and   amortization: Continuing operations |
|
10,283 |
|
8,082 |
|
30,080 |
|
23,852 |
| Discontinued operations |
|
67 |
|
242 |
|
318 |
|
886 |
Depreciation of furniture,
fixtures and equipment |
|
(28) |
|
(29) |
|
(86) |
|
(87) |
Gain on sales of investment properties: |
|
|
|
|
|
|
|
|
| Discontinued operations |
|
(2,831) |
|
(1,133) |
|
(6,780) |
|
(4,256) |
 |
Funds from operations available to common stockholders |
$ |
29,479 |
$ |
25,063 |
$ |
89,388 |
$ |
72,062 |
 |
Dividends paid to common stockholders |
$ |
24,674 |
$ |
20,751 |
$ |
71,399 |
$ |
61,812 |
| FFO in excess of dividends |
$ |
4,805 |
$ |
4,312 |
$ |
17,989 |
$ |
10,250 |
| FFO per common share: |
|
|
|
|
|
|
|
|
| Basic |
$ |
0.74 |
$ |
0.72 |
$ |
2.28 |
$ |
2.06 |
| Diluted |
$ |
0.74 |
$ |
0.71 |
$ |
2.28 |
$ |
2.06 |
Weighted average number of common shares used for computation per share: |
|
|
|
|
|
|
|
|
| Basic |
|
39,640,472 |
|
35,021,934 |
|
39,127,702 |
|
34,998,993 |
| Diluted |
|
39,674,993 |
|
35,072,731 |
|
39,167,575 |
|
35,046,352 |
|
CONTRIBUTIONS BY CREST NET LEASE TO FUNDS FROM OPERATIONS
For the three and nine months ended September 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 |
$ |
1,555 |
$ |
316 |
$ |
9,548 |
$ |
888 |
| Rental revenue |
|
337 |
|
211 |
|
1,951 |
|
432 |
| Other revenue |
|
1 |
|
-- |
|
1 |
|
8 |
| Interest expense |
|
(120) |
|
(82) |
|
(513) |
|
(231) |
General and administrative
expense |
|
(112) |
|
(93) |
|
(360) |
|
(336) |
| Property expenses |
|
(57) |
|
(4) |
|
(72) |
|
(19) |
| Income taxes |
|
(508) |
|
(124) |
|
(3,299) |
|
(275) |
 |
Funds from operations
contributed by Crest |
$ |
1,096 |
$ |
224 |
$ |
7,256 |
$ |
467 |
 |
FFO per common share,
basic and diluted |
$ |
0.03 |
$ |
0.01 |
$ |
0.19 |
$ |
0.01 |
| |
| Total FFO |
$ |
29,479 |
|
25,063 |
|
89,388 |
|
72,062 |
| Less FFO contributed by Crest |
|
(1,096) |
|
(224) |
|
(7,256) |
|
(467) |
 |
FFO before Crest
contribution |
$ |
28,383 |
$ |
24,839 |
$ |
82,132 |
$ |
71,595 |
 |
FFO before Crest
contribution per
common share:
Basic |
$ |
0.72 |
$ |
0.71 |
$ |
2.10 |
$ |
2.05 |
|
Diluted |
$ |
0.72 |
$ |
0.71 |
$ |
2.10 |
$ |
2.04 |
| |
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
on sales of investment property and extraordinary items. |
|

 |
|
|
|
|
|
|
|
|
|
|
| For the three months ended September 30, |
 2004 |
|
 2003 |
|
 2002 |
|
 2001 |
|
 2000 |
 |
Net income available to   common stockholders |
$ |
21,988 |
$ |
17,901 |
$ |
19,392 |
$ |
14,758 |
$ |
9,923 |
Depreciation and   amortization |
|
10,322 |
|
8,295 |
|
7,927 |
|
7,205 |
|
6,882 |
Gain on sales of   investment properties |
|
(2,831) |
|
(1,133) |
|
(3,080) |
|
(2,806) |
|
(231) |
 |
| FFO |
$ |
29,479 |
$ |
25,063 |
$ |
24,239 |
$ |
19,157 |
$ |
16,574 |
 |
| Total FFO per diluted share: |
$ |
0.74 |
$ |
0.71 |
$ |
0.70 |
$ |
0.64 |
$ |
0.62 |
FFO components, per diluted share: |
|
|
|
|
|
|
|
|
|
  |
FFO before Crest's contribution |
$ |
0.72 |
$ |
0.71 |
$ |
0.68 |
$ |
0.63 |
$ |
0.61 |
| Crest FFO contribution |
|
0.03 |
|
0.01 |
|
0.02 |
|
0.01 |
|
0.01 |
| Total FFO |
$ |
0.74 |
$ |
0.71 |
$ |
0.70 |
$ |
0.64 |
$ |
0.62 |
 |
| Cash dividends paid per share |
$ |
0.623 |
$ |
0.593 |
$ |
0.578 |
$ |
0.563 |
$ |
0.548 |
| Diluted shares outstanding |
39,674,993 |
35,072,731 |
34,538,007 |
29,804,308 |
26,671,473 |
|
| For the nine months ended September 30, 2004 |
Net income available to   common stockholders |
$ |
65,856 |
$ |
51,667 |
$ |
51,275 |
$ |
41,851 |
$ |
30,842 |
Depreciation and   amortization |
|
30,312 |
|
24,651 |
|
23,003 |
|
21,517 |
|
20,406 |
Gain on sales of   investment properties |
|
(6,780) |
|
(4,256) |
|
(5,602) |
|
(8,921) |
|
(1,831) |
 |
| FFO |
$ |
89,388 |
$ |
72,062 |
$ |
68,676 |
$ |
54,447 |
$ |
49,417 |
 |
| Total FFO per diluted share: |
$ |
2.28 |
$ |
2.06 |
$ |
2.04 |
$ |
1.92 |
$ |
1.85 |
FFO components, per diluted share: |
|
|
|
|
|
|
|
|
|
  |
FFO before Crest's contribution |
$ |
2.10 |
$ |
2.04 |
$ |
1.98 |
$ |
1.87 |
$ |
1.84 |
| Crest FFO contribution |
|
0.19 |
|
0.01 |
|
0.06 |
|
0.06 |
|
0.01 |
| Total FFO |
$ |
2.28 |
$ |
2.06 |
$ |
2.04 |
$ |
1.92 |
$ |
1.85 |
 |
| Cash dividends paid per share |
$ |
1.826 |
$ |
1.766 |
$ |
1.721 |
$ |
1.676 |
$ |
1.631 |
| Diluted shares outstanding |
39,167,575 |
35,046,352 |
33,671,335 |
28,303,628 |
26,736,160 |
|

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

2004 |

2003 |
 |
| ASSETS |
|
|
| Real estate, at cost: |
|
|
| Land |
$ 612,129 |
$ 557,288 |
| Buildings and improvements |
1,051,450 |
975,894 |
 |
|
1,663,579 |
1,533,182 |
Less accumulated depreciation
and amortization |
(293,190) |
(272,647) |
 |
| Net real estate held for investment |
1,370,389 |
1,260,535 |
| Real estate held for sale, net |
27,740 |
60,110 |
 |
| Net real estate |
1,398,129 |
1,320,645 |
| Cash and cash equivalents |
8,483 |
4,837 |
| Accounts receivable |
2,614 |
3,950 |
| Goodwill |
17,206 |
17,206 |
| Other assets |
11,212 |
13,619 |
 |
|   Total assets |
$ 1,437,644 |
$ 1,360,257 |
 |
| LIABILITIES AND STOCKHOLDERS' EQUITY |
| Distributions payable |
$ 8,980 |
$ 7,582 |
| Accounts payable and accrued expenses |
12,021 |
11,479 |
| Other liabilities |
5,313 |
7,030 |
| Line of credit payable |
43,400 |
26,400 |
| Notes payable |
480,000 |
480,000 |
 |
| Total liabilities |
549,714 |
532,491 |
 |
Stockholders equity:
Preferred stock and paid in capital, par
value $1.00 per share, 20,000,000
shares authorized, 4,000,000
and 4,125,700 shares issued and
outstanding in 2004 and
2003, respectively |
96,429 |
99,368 |
Common stock and paid in capital, par
value $1.00 per share, 100,000,000
shares authorized, 39,649,842 and
37,909,086 shares issued and
outstanding in 2004 and 2003,
respectively |
1,038,767 |
969,030 |
| Distributions in excess of net income |
(247,266) |
(240,632)
|
 |
| Total stockholders equity |
887,930 |
827,766 |
 |
| Total liabilities and stockholders equity |
$ 1,437,644 |
$ 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 Sept.30, 2004 |
For the Years Ended December 31, |
|
 |
| Industries (30) |
2003 |
2002 |
2001 |
2000 |
1999 |
1998 |
1997 |
 |
| Apparel Stores |
1.8% |
2.1% |
2.3% |
2.4% |
2.4% |
3.8% |
4.1% |
0.7% |
| Automotive Collision Services |
1.0 |
0.3 |
-- |
-- |
-- |
-- |
-- |
-- |
| Automotive Parts |
3.7 |
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 |
0.3 |
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 |
14.4 |
17.8 |
20.8 |
23.9 |
24.7 |
25.3 |
29.2 |
35.9 |
| Consumer Electronics |
2.1 |
3.0 |
3.3 |
4.0 |
4.9 |
4.4 |
5.4 |
6.5 |
| Convenience Stores |
20.5 |
13.3 |
| |