UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, DC 20549
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number 1-13374
REALTY INCOME CORPORATION
(Exact name of registrant as specified in its charter)
Maryland
33-0580106
(State or Other Jurisdiction of
(IRS Employer
Incorporation or Organization)
Identification Number)
220 West Crest Street, Escondido, California 92025
(Address of Principal Executive Offices)
Registrants telephone number, including area code: (760)741-2111
Securities registered pursuant to Section 12 (b) of the Act:
Name of Each Exchange
Title of Each Class
On Which Registered
Common Stock, $1.00 Par Value
New York Stock Exchange
Class D Preferred Stock, $1.00 Par Value
Class E Preferred Stock, $1.00 Par Value
8.25% Monthly Income Senior Notes, due 2008
Securities registered pursuant to Section 12 (g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes x Noo
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o No x
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer (as defined in Exchange Act Rule 12b-2).
Large accelerated filer x Accelerated filer o Non-accelerated filer o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
At June 30, 2006, the aggregate market value of the Registrants shares of common stock, $1.00 par value, held by non-affiliates of the Registrant was $1.9 billion, at the New York Stock Exchange (NYSE) closing price of $21.90.
At February 13, 2007, the number of shares of common stock outstanding was 101,005,867, the number of Class D preferred shares outstanding was 5,100,000, the number of Class E preferred shares outstanding was 8,800,000 and the number of Monthly Income Senior Notes, due 2008, outstanding was 4,000,000.
Documents incorporated by reference: Part III, Item 10, 11, 12, 13 and Part IV, Item 14 incorporate by reference certain specific portions of the definitive proxy statement for Realty Income Corporations Annual Meeting to be held on May 15, 2007, to be filed pursuant to Regulation 14A. Only those portions of the proxy statement which are specifically incorporated by reference herein shall constitute a part of this Annual Report.
Forward-Looking Statements
This annual report on Form 10-K, including documents incorporated by reference, contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. When used in this annual report, the words estimated, anticipated, expect, believe, intend and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to risks, uncertainties, and assumptions about Realty Income Corporation, including, among other things:
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).
Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements. In particular, some of the factors that could cause actual results to differ materially are:
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;
Other risks inherent in the real estate business including tenant defaults, potential liability relating toenvironmental 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.
Additional factors that may cause risks and uncertainties include those discussed in the sections entitled Business, Risk Factors and Managements Discussion and Analysis of Financial Condition and Results of Operations in this annual report.
Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date that this annual report was filed with the Securities and Exchange Commission, or SEC. We undertake 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 of this annual report or to reflect the occurrence of unanticipated events. In light of these risks and uncertainties, the forward-looking events discussed in this annual report might not occur.
2
Index to Form 10-K
PART I
Item 1:
Business
The Company
4
Recent Developments
5
Distribution Policy
8
Business Philosophy and Strategy
9
Properties
13
Item 1A:
Risk Factors
18
Item 1B:
Unresolved Staff Comments
24
Item 2:
Item 3:
Legal Proceedings
Item 4:
Submission of Matters to a Vote of Security Holders
PART II
Item 5:
Market for the Registrants Common Equity and Related Stockholder Matters
25
Item 6:
Selected Financial Data
26
Item 7:
Managements Discussion and Analysis of Financial Condition and Results of Operations
General
27
Liquidity and Capital Resources
Results of Operations
32
Funds from Operations (FFO) Available to Common Stockholders
39
Impact of Inflation
40
Impact of Accounting Pronouncements
Item 7A:
Quantitative and Qualitative Disclosures About Market Risk
41
Item 8:
Financial Statements and Supplementary Data
42
Item 9:
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
65
Item 9A:
Controls and Procedures
Item 9B:
Other Information
66
PART III
Item 10:
Directors and Executive Officers of the Registrant
Item 11:
Executive Compensation
Item 12:
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Item 13:
Certain Relationships and Related Transactions
Item 14:
Principal Accountant Fees and Services
PART IV
Item 15:
Exhibits and Financial Statement Schedules
67
SIGNATURES
71
3
Item 1: Business
THE COMPANY
Realty Income Corporation, The Monthly Dividend Company®, is a Maryland corporation organized to operate as an equity real estate investment trust, or REIT. Our primary business objective is to generate dependable monthly cash distributions from a consistent and predictable level of funds from operations, or FFO per share. The monthly distributions are supported by the cash flow from our portfolio of retail properties leased to regional and national retail chains. We have in-house acquisition, leasing, legal, retail and real estate research, portfolio management and capital markets expertise. Over the past 38 years, Realty Income and its predecessors have been acquiring and owning freestanding retail properties that generate rental revenue under long-term lease agreements (primarily 15- to 20-years).
In addition, we seek to increase distributions to stockholders and FFO per share through both active portfolio management and the acquisition of additional properties. Our portfolio management focus includes:
Contractual rent increases on existing leases;
Rent increases at the termination of existing leases when market conditions permit; and
Active management of our property portfolio, including re-leasing vacant properties and selectively selling properties.
In acquiring additional properties, we adhere to a focused strategy of primarily acquiring properties that are:
Freestanding, single-tenant, retail locations;
Leased to regional and national retail chains; and
Leased under long-term, net-lease agreements.
At December 31, 2006, we owned a diversified portfolio:
Of 1,955 retail properties;
With an occupancy rate of 98.7%, or 1,929 properties occupied of the 1,955 properties in the portfolio;
Leased to 103 different retail chains doing business in 29 separate retail industries;
Located in 48 states;
With over 16.7 million square feet of leasable space; and
With an average leasable retail space per property of 8,600 square feet.
Of the 1,955 properties in the portfolio, 1,948, or 99.6%, are single-tenant, retail properties and the remaining seven are multi-tenant, distribution and office properties. At December 31, 2006, 1,923, or 98.7%, of the 1,948 single-tenant properties were leased with a weighted average remaining lease term (excluding extension options) of approximately 12.9 years.
In addition, at December 31, 2006, our wholly-owned taxable REIT subsidiary, Crest Net Lease, Inc. (Crest), had invested $137.5 million in 60 properties, which are classified as held for sale. Crest was created to buy and sell properties, primarily to individual investors, many of whom are involved in tax-deferred exchanges under Section 1031 of the Internal Revenue Code of 1986, as amended (the Tax Code).
We typically acquire retail store properties under long-term leases with retail chain store operators. These transactions generally provide capital to owners of retail real estate and retail chains for expansion or other corporate purposes. Our acquisition and investment activities are concentrated in well-defined target markets and generally focus on retail chains providing goods and services that satisfy basic consumer needs.
Our net-lease agreements generally:
Are for initial terms of 15 to 20 years;
Require the tenant to pay minimum monthly rents and property operating expenses (taxes, insurance and maintenance); and
Provide for future rent increases based on increases in the consumer price index, fixed increases, or to a lesser degree, additional rent calculated as a percentage of the tenants gross sales above a specified level.
Realty Income commenced operations as a REIT on August 15, 1994 through the merger of 25 public and private real estate limited partnerships with and into the Company. Each of the partnerships was formed between 1970 and 1989 for the purpose of acquiring and managing long-term, net-leased properties.
The eight senior officers of Realty Income owned 1.3% of our outstanding common stock with a market value of $37.4 million at February 13, 2007. The directors and eight senior officers of Realty Income, as a group, owned 2.5% of our outstanding common stock with a market value of $72.6 million at February 13, 2007.
Realty Incomes common stock is listed on The New York Stock Exchange (NYSE) under the ticker symbol O. Our central index key number is 726728 and cusip number is 756109-104.
Realty Incomes Class D cumulative redeemable preferred stock is listed on the NYSE under the ticker symbol OprD and its cusip number is 756109-609.
Realty Incomes Class E cumulative redeemable preferred stock is listed on the NYSE under the ticker symbol OprE and its cusip number is 756109-708.
Realty Incomes 8.25% Monthly Income Senior Notes, due 2008 are listed on the NYSE under the ticker symbol OUI. The cusip number of these notes is 756109-203.
In February 2007, we had 70 permanent employees as compared to February 2006 when we had 69 permanent employees and four temporary employees.
We maintain an Internet website at www.realtyincome.com. On our website we make available, free of charge, copies of our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8 K, and amendments to those reports, as soon as reasonably practicable after we electronically file these reports with the SEC. None of the information on our website is deemed to be part of this report.
RECENT DEVELOPMENTS
Acquisitions during 2006
During 2006, Realty Income and Crest invested $769.9 million, in aggregate, in 378 new properties and properties under development. These 378 properties are located in 30 states and are 100% leased with an initial average lease term of 17.1 years. As described below, Realty Income acquired 322 properties and Crest acquired 56 properties.
Included in the $769.9 million is $656.7 million invested by Realty Income in 322 new properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 322 properties are located in 30 states, are 100% leased with an initial average lease term of 16.7 years and will contain over 3.3 million leasable square feet. The 322 new properties acquired by Realty Income are net-leased to 16 different retail chains in the following 11 industries: automotive collision services, automotive tire services, convenience store, drug store, general merchandise, health and fitness, home improvement, motor vehicle dealership, private education, restaurant, and theater. Also included in the $769.9 million is $113.2 million invested by Crest in 56 new retail properties.
At December 31, 2006, Realty Income had invested $15.9 million in four properties that were leased and being developed by the tenant (with development costs funded by Realty Income). Rent on these properties is scheduled to begin at various times during 2007. At December 31, 2006, we had outstanding commitments to pay estimated unfunded development costs totaling approximately $16.4 million.
The initial weighted average contractual lease rate is computed as estimated contractual net operating income (in a net-leased property this is equal to the base rent or, in the case of properties under development, the estimated base rent under the lease) for the first year of each lease, divided by the estimated total costs. Since it is possible that a tenant could default on the payment of contractual rent, we cannot assure you that the actual return on the funds invested will remain at the percentages listed above.
Acquisition of $349 million of Buffets/Ryans Restaurants on November 1, 2006
The 2006 acquisition amounts include Realty Income and Crests aggregate investment of $349 million to acquire 144 Buffets/Ryans restaurant properties. The properties are leased under 20-year, triple-net lease agreements. These properties were acquired subsequent to a merger between Buffets, Inc. and Ryans Restaurant Group.
Of the 144 restaurant properties, 116 were acquired by Realty Income and 28 were acquired by Crest. The restaurants have, on average, approximately 10,300 leasable square feet and are situated on an average lot size of approximately 2.86 acres. The properties are existing locations that, on average, have been operating for 11 years.
Investments in Existing Properties
In 2006, we capitalized costs of $964,000 on existing properties in our portfolio, consisting of $761,000 for re-leasing costs and $203,000 for building improvements.
Net Income Available to Common Stockholders
Net income available to common stockholders was $99.4 million in 2006 versus $89.7 million in 2005, an increase of $9.7 million. On a diluted per common share basis, net income was $1.11 per share in 2006 and $1.12 per share in 2005.
The calculation to determine net income available to common stockholders includes gains from the sale of properties. The amount of gains varies from period to period based on the timing of property sales and can significantly impact net income available to common stockholders.
The gain recognized from the sales of investment properties during 2006 was $3.0 million as compared to $6.6 million for 2005.
Funds from Operations (FFO)
In 2006, our FFO increased by $26.2 million, or 20.2%, to $155.8 million versus $129.6 million in 2005. On a diluted per common share basis, FFO was $1.73 in 2006 compared to $1.62 for 2005, an increase of $0.11, or 6.8%.
See our discussion of FFO in the section entitled Managements Discussion and Analysis of Financial Condition and Results of Operations in this annual report, which includes a reconciliation of net income available to common stockholders to FFO.
Issuances of Common Stock
In October and November 2006, we issued an aggregate of 6.9 million shares of common stock at a price of $26.40 per share. The net proceeds of approximately $173.2 million were used to fund a portion of the purchase price of the Buffets/Ryans properties and for other general corporate purposes.
In September 2006, we issued 4.715 million shares of common stock at a price of $24.32 per share. The net proceeds of approximately $109 million from this offering were used to fund new property acquisitions, repay borrowings under our credit facility and for other general corporate purposes.
6
In March 2006, we issued 5.2 million shares of common stock at a price of $24.39 per share. The net proceeds of approximately $120.5 million were used to fund new property acquisitions and for other general corporate purposes.
Issuance of Preferred Stock
In December 2006, we issued 8.8 million shares of 6-3/4% Monthly Income Class E cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $214 million from this issuance were used to repay borrowings under our credit facility and for other general corporate purposes. Beginning December 7, 2011, the Class E preferred shares are redeemable at our option for $25 per share. Dividends of $0.140625 per share are paid monthly in arrears on the Class E preferred stock.
Credit Ratings Upgrades
In February 2006, Moodys Investors Service, Inc. affirmed our senior unsecured debt rating of Baa2 and our preferred stock rating of Baa3 and raised the outlook to positive from stable.
In December 2006, Standard & Poors Ratings Group affirmed our senior unsecured debt rating of BBB and our preferred stock rating of BBB- and raised the outlook to positive from stable.
Redemption of 2007 Notes
In September 2006, we redeemed all of our outstanding $110 million, 7-3/4%, unsecured notes due May 2007 (the 2007 Notes). The 2007 Notes were redeemed at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest of $3.2 million and a make-whole payment of $1.6 million. We recorded a loss on extinguishment of debt totaling $1.6 million related to the make-whole payment associated with the 2007 Notes. For 2006, the make-whole payment represented approximately $0.017 per share.
Issuance of 10-Year Senior Unsecured Notes
In September 2006, we issued $275 million in aggregate principal amount of 5.95% senior unsecured notes due 2016 (the 2016 Notes). The price to the investor for the 2016 Notes was 99.74% of the principal amount for an effective yield of 5.985%. The net proceeds of approximately $271.9 million from this offering were used to redeem the 2007 Notes and for other general corporate purposes. Interest on the 2016 Notes is paid semiannually.
Crest Property Sales
During 2006, Crest sold 13 properties from its inventory for an aggregate of $22.4 million, which resulted in a gain of $2.2 million. Crests gains are included in income from discontinued operations, real estate acquired for resale by Crest.
Crest Property Inventory
Crests property inventory at December 31, 2006 and December 31, 2005 totaled $137.5 million and $45.7 million, respectively, and is included in real estate held for sale, net, on our consolidated balance sheets.
Increases in Monthly Distributions to Common Stockholders
We continue our 37-year policy of paying distributions monthly to our common stockholders. Monthly distributions per share were increased in April 2006 by $0.000625 to $0.116875, in July 2006 by $0.000625 to $0.1175, in September 2006 by $0.00775 to $0.12525, in October 2006 by $0.000625 to $0.125875 and in January 2007 by $0.000625 to $0.1265. The increase in January 2007 was our 37th consecutive quarterly increase and the 42nd increase in the amount of our dividend since our listing on the New York Stock Exchange, or NYSE, in 1994. In 2006, we paid the following monthly cash distributions per share: three in the amount of $0.11625, three in the amount of $0.116875, two in the amount of $0.1175, one in the amount of $0.12525 and three in the amount of $0.125875, totaling $1.43725. In December 2006, January 2007 and February 2007, we declared distributions of $0.1265 per share, which were paid on January 16, 2007 and February 15, 2007 and will be paid on March 15, 2007, respectively.
7
The monthly distribution of $0.1265 per share represents a current annualized distribution of $1.518 per share, and an annualized distribution yield of approximately 5.2% based on the last reported sale price of our common stock on the NYSE of $29.09 on February 13, 2007. Although we expect to continue our policy of paying monthly distributions, we cannot guarantee that we will maintain the current level of distributions, that we will continue our pattern of increasing distributions per share, or what the actual distribution yield will be in any future period.
DISTRIBUTION POLICY
Distributions are paid monthly to our common stockholders and Class D and Class E preferred stockholders if, and when declared by our Board of Directors.
In order to maintain our tax status as a REIT for federal income tax purposes, we generally are required to distribute dividends to our stockholders aggregating annually at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and by excluding net capital gains) and we are subject to income tax to the extent we distribute less than 100% of our REIT taxable income (including net capital gains). In 2006, our cash distributions totaled $139.1 million, or approximately 113.3% of our estimated REIT taxable income of $122.8 million. Our estimated REIT taxable income reflects non-cash deductions for depreciation and amortization. We intend to continue to make distributions to our stockholders that are sufficient to meet this distribution requirement and that will reduce our exposure to income taxes. Our 2006 cash distributions to common stockholders totaled $129.7 million, representing 83.2% of our funds from operations available to common stockholders of $155.8 million.
The Class D preferred stockholders receive cumulative distributions at a rate of 7.375% per annum on the $25 per share liquidation preference (equivalent to $1.84375 per annum per share). The Class E preferred stockholders receive cumulative distributions at a rate of 6.75% per annum on the $25 per share liquidation preference (equivalent to $1.6875 per annum per share).
Future distributions will be at the discretion of our Board of Directors and will depend on, among other things, our results of operations, FFO, cash flow from operations, financial condition and capital requirements, the annual distribution requirements under the REIT provisions of the Tax Code, our debt service requirements and any other factors the Board of Directors may deem relevant. In addition, our credit facility contains financial covenants that could limit the amount of distributions payable by us in the event of a deterioration in our results of operations or financial condition, and which prohibit the payment of distributions on the common or preferred stock in the event that we fail to pay when due (subject to any applicable grace period) any principal or interest on borrowings under our credit facility.
Distributions of our current and accumulated earnings and profits for federal income tax purposes, generally will be taxable to stockholders as ordinary income, except to the extent that we recognize capital gains and declare a capital gains dividend or that such amounts constitute qualified dividend income subject to a reduced tax rate. The maximum tax rate of non-corporate taxpayers for qualified dividend income has generally been reduced to 15% (for taxable years beginning after December 31, 2002). In general, dividends payable by REITs are not eligible for the reduced tax rate on corporate dividends, except to the extent the REITs dividends are attributable to dividends received from taxable corporations (such as our taxable REIT subsidiary, Crest), to income that was subject to tax at the corporate or REIT level (for example, if we distribute taxable income that we retained and paid tax on in the prior taxable year) or, as discussed above, dividends properly designated by us as capital gain dividends. Distributions in excess of earnings and profits generally will be treated as a non-taxable reduction in the stockholders basis in the stock. Distributions above that basis, generally, will be taxable as a capital gain. Approximately 9.9% of the distributions to our common stockholders, made or deemed to have been made in 2006, were classified as a return of capital for federal income tax purposes. We are unable to predict the portion of future distributions that may be classified as a return of capital.
BUSINESS PHILOSOPHY AND STRATEGY
Investment Philosophy
We believe that owning an actively managed, diversified portfolio of retail properties under long-term, net leases produces consistent and predictable income. Net leases typically require the tenant to be responsible for minimum monthly rent and property operating expenses including property taxes, insurance and maintenance. In addition, tenants are typically responsible for future rent increases based on increases in the consumer price index, fixed increases or, to a lesser degree, additional rent calculated as a percentage of the tenants gross sales above a specified level. We believe that a portfolio of properties under long-term leases, coupled with the tenants responsibility for property expenses, generally produces a more predictable income stream than many other types of real estate portfolios, while continuing to offer the potential for growth in rental income.
Investment Strategy
In identifying new properties for acquisition, our focus is generally on providing capital to retail chain owners and operators by acquiring, then leasing back, retail store locations. We categorize retail tenants as: 1) venture market, 2) middle market, and 3) upper market. Venture companies typically offer a new retail concept in one geographic region of the country and operate between five and 50 retail locations. Middle market retail chains typically have 50 to 500 retail locations, operations in more than one geographic region, have been successful through one or more economic cycles, and have a proven, replicable concept. The upper market retail chains typically consist of companies with 500 or more locations, operating nationally, in a proven, mature retail concept. Upper market retail chains generally have strong operating histories and access to several sources of capital.
Realty Income primarily focuses on acquiring properties leased to middle market retail chains that we believe are attractive for investment because:
They generally have overcome many of the operational and managerial obstacles that can adversely affect venture retailers;
They typically require capital to fund expansion but have more limited financing options;
They generally have provided us with attractive risk-adjusted returns over time since their financial strength has, in many cases, tended to improve as their businesses have matured;
Their relatively large size allows them to spread corporate expenses across a greater number of stores; and
Middle market retailers typically have the critical mass to survive if a number of locations are closed due to underperformance.
We also focus on, and have selectively made investments in, properties of upper market retail chains. We believe upper market retail chains can be attractive for investment because:
They typically are of a higher credit quality;
They usually are larger public and private retailers with more commonly recognized brand names;
They utilize a larger building ranging in size from 10,000 to 50,000 square feet; and
They are able to grow because access to capital facilitates larger transaction sizes.
While our investment strategy focuses primarily on acquiring properties leased to middle and upper market retail chains, we also selectively seek investment opportunities with venture market retail chains. Periodically, venture market opportunities arise where we feel that the real estate used by the tenant is high quality and can be purchased at favorable prices. To meet our stringent investment standards, however, venture retail companies must have a well-defined retailing concept and strong financial prospects. These opportunities are examined on a case by case basis and we are highly selective in making investments in this area.
Historically, our investment focus has been on retail industries that have a service component because we believe the lease revenue from these types of businesses is more stable. Because of this investment focus, for the quarter ended December 31, 2006, approximately 80.9% of our rental revenue was derived from retailers with a service component in their business. Furthermore, we believe these service-oriented businesses would be
difficult to duplicate over the Internet and that our properties continue to perform well relative to competition from Internet businesses.
Credit Strategy
We generally provide sale-leaseback financing to less than investment grade retail chains. We typically acquire and lease back properties to regional and national retail chains and believe that within this market we can achieve an attractive risk-adjusted return on the financing we provide to retailers. Since 1970, our overall weighted average occupancy rate at the end of each year has been 98.6%, and the occupancy rate at the end of each year has never been below 97.5%.
We believe the principal financial obligations of most retailers typically include their bank and other debt, payment obligations to suppliers and real estate lease obligations. Because we typically own the land and building in which a tenant conducts its retail business, we believe the risk of default on a retailers lease obligations is less than the retailers unsecured general obligations. It has been our experience that since retailers must retain their profitable retail locations in order to survive, in the event of reorganization they are less likely to reject a lease for a profitable location because this would terminate their right to use the property. Thus, as the property owner, we believe we will fare better than unsecured creditors of the same retailer in the event of reorganization. If a property is rejected by the tenant during reorganization, we own the property and can either lease it to a new tenant or sell the property. In addition, we believe that the risk of default on the real estate leases can be further mitigated by monitoring the performance of the retailers individual unit locations and considering whether to sell locations that are weaker performers.
In order to qualify for inclusion in our portfolio, new property acquisitions must meet stringent investment and credit requirements. The properties must generate attractive current yields and the tenant must meet our credit profile. We have established a three-part analysis that examines each potential investment based on:
Industry, company, market conditions and credit profile;
Location profitability, if profitability data is available; and
Overall real estate characteristics, including value and comparative rental rates.
The typical profile of companies whose properties have been approved for acquisition are those with 50 or more retail locations. Generally the properties:
Are located in highly visible areas,
Have easy access to major thoroughfares; and
Have attractive demographics.
Acquisition Strategy
We seek to invest in industries in which several, well-organized, regional and national chains are capturing market share through service, quality control, economies of scale, advertising and the selection of prime retail locations. We execute our acquisition strategy by acting as a source of capital to regional and national retail chain store owners and operators, doing business in a variety of industries, by acquiring and leasing back retail store locations. We undertake thorough research and analysis to identify appropriate industries, tenants and property locations for investment. Our research expertise is instrumental to uncovering net-lease opportunities in markets where our real estate financing program adds value. In selecting real estate for potential investment, we generally seek to acquire properties that have the following characteristics:
Freestanding, commercially-zoned property with a single tenant;
Properties that are important retail locations for regional and national retail chains;
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.
Portfolio Management Strategy
The active management of the property portfolio is an essential component of our long-term strategy. We continually monitor our portfolio for any changes that could affect the performance of the industries, tenants and
10
locations in which we have invested. The portfolio is regularly analyzed with a view toward optimizing its returns and enhancing its credit quality. Our executives review industry research, tenant research, property due diligence and significant portfolio management activities. This monitoring typically includes regular review and analysis of:
The performance of various retail industries; and
The operation, management, business planning and financial condition of the tenants.
We have an active portfolio management program that incorporates the sale of assets when we believe the reinvestment of the sales proceeds will generate higher returns, enhance the credit quality of our real estate portfolio, or extend our average remaining lease term. At December 31, 2006, we classified real estate with a carrying amount of $138 million as held for sale, which includes $137.5 million in properties owned by Crest. Additionally, we anticipate selling investment properties from our portfolio that have not yet been specifically identified from which we anticipate receiving between $10 million and $35 million in proceeds during the next 12 months. We intend to invest these proceeds into new property acquisitions. However, we cannot guarantee that we will sell properties during the next 12 months.
Universal Shelf Registration
In April 2006, we filed a shelf registration statement with the SEC, which is effective for a term of three years. In accordance with the SEC rules, the amount of securities to be issued pursuant to this shelf registration statement was not specified when it was filed. The securities covered by this registration statement include common stock, preferred stock, debt securities, or any combination of such securities. Realty Income may periodically offer one or more of these securities in amounts, prices and on terms to be announced when and if the securities are offered. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of any offering. As such, there is no specific limit to the dollar amount of new securities that can be issued under this new shelf registration before it expires in April 2009. The common stock issued in September 2006, October 2006 and November 2006, the 2016 Notes issued in September 2006 and the Class E preferred stock issued in December 2006 were issued pursuant to our universal shelf registration statement.
Conservative Capital Structure
We believe that our stockholders are best served by a conservative capital structure. Therefore, we seek to maintain a conservative debt level on our balance sheet and solid interest and fixed charge coverage ratios. At February 13, 2007, our total outstanding credit facility borrowings and outstanding notes were $920 million or approximately 21.9% of our total market capitalization of $4.21 billion. We calculate our total market capitalization at February 13, 2007 as the sum of:
Shares of our common stock outstanding of 101,000,536 multiplied by the last reported sales price of our common stock on the NYSE of $29.09 per share, or $2.94 billion;
Aggregate liquidation value of the Class D preferred stock of $127.5 million;
Aggregate liquidation value of the Class E preferred stock of $220 million; and
Outstanding notes of $920 million.
Historically, we have met our long-term capital needs through the issuance of common stock, preferred stock and long-term unsecured notes and bonds. Over the long term, we believe that the majority of our future securities issuances should be in the form of common stock, however, we may issue additional preferred stock or debt securities from time to time. We may issue common stock when we believe that our share price is at a level that allows for the proceeds of any offering to be accretively invested into additional properties. In addition, we may issue common stock to permanently finance properties that were financed by our credit facility or debt securities. However, we cannot assure you that we will have access to the capital markets at terms that are acceptable to us.
We have a $300 million revolving, unsecured credit facility that expires in October 2008. Realty Incomes current investment grade credit ratings provide for financing under the credit facility at the London Interbank Offered Rate, commonly referred to as LIBOR, plus 65 basis points with a facility fee of 15 basis points, for all-in drawn pricing of 80 basis points over LIBOR. At February 13, 2007, we had borrowing capacity of $300 million available on our credit facility and no outstanding balance.
11
The credit facility is expected to be used to acquire additional retail properties and for other corporate purposes. Any additional borrowings will increase our exposure to interest rate risk. We have the right to request an increase in the borrowing capacity of the credit facility by up to $100 million, to a total borrowing capacity of $400 million. Any increase in the borrowing capacity is subject to approval by the lending banks of our credit facility.
We use our credit facility for the short-term financing of new property acquisitions. When outstanding borrowings under the credit facility reach a certain level (generally in the range of $100 million to $200 million) and capital is available on acceptable terms, we generally seek to refinance those borrowings with the net proceeds of long-term or permanent financing, which may include the issuance of common stock, preferred stock, convertible preferred stock, debt securities or convertible debt securities. We cannot assure you, however, that we will be able to obtain any such refinancing or that market conditions prevailing at the time of refinancing will enable us to issue equity or debt securities upon acceptable terms.
We are currently assigned investment grade corporate credit ratings, on our senior unsecured notes, from Fitch Ratings, Moodys Investors Service, Inc. and Standard & Poors Ratings Group. Currently, Fitch Ratings has assigned a rating of BBB+, Moodys has assigned a rating of Baa2 and Standard & Poors has assigned a rating of BBB to our senior notes. Moodys and Standard & Poors ratings have positive outlooks and Fitch has a stable outlook.
We have also been assigned investment grade credit ratings from the same rating agencies on our preferred stock. Fitch Ratings has assigned a rating of BBB, Moodys has assigned a rating of Baa3 and Standard & Poors has assigned a rating of BBB- to our preferred stock. Moodys and Standard & Poors ratings have positive outlooks and Fitch has a stable outlook.
The credit ratings assigned to us could change based upon, among other things, our results of operations and financial condition. These ratings are subject to ongoing evaluation by credit rating agencies and we cannot assure you that any such rating will not be changed or withdrawn by a rating agency in the future if, in its judgment, circumstances warrant. Moreover, a rating is not a recommendation to buy, sell or hold our debt securities, preferred stock or common stock.
We have no mortgage debt on any of our properties.
No Off-Balance Sheet Arrangements or Unconsolidated Investments
Realty Income and its subsidiaries have no unconsolidated or off-balance sheet investments in variable interest entities or off-balance sheet financing, nor do we engage in trading activities involving energy or commodity contracts or other derivative instruments.
As we have no joint ventures, off-balance sheet entities, or mandatory redeemable preferred stock, our financial position and results of operations are currently not affected by Financial Accounting Standards Board Interpretation No. 46R, Consolidation of Variable Interest Entities and Statement of Financial Accounting Standards No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.
Competitive Strategy
We believe that to successfully pursue our investment philosophy and strategy, we must seek to maintain the following competitive advantages:
Size and Type of Investment Properties: We believe smaller ($500,000 to $10,000,000) net-leased retail properties represent an attractive investment opportunity in todays real estate environment. Due to the complexities of acquiring and managing a large portfolio of relatively small assets, we believe these types of properties have not experienced significant institutional ownership interest or the corresponding yield reduction experienced by larger income-producing properties. We believe the less intensive day-to-day property management required by net-lease agreements, coupled with the active management of a large portfolio of smaller properties, is an effective investment strategy. The tenants of our freestanding retail properties generally provide goods and services that satisfy basic consumer needs. In order to grow and
12
expand, they generally need capital. Since the acquisition of real estate is typically the single largest capital expenditure of many of these retailers, our method of purchasing the property and then leasing it back, under a net-lease arrangement, allows the retail chain to free up capital.
Investment in New Retail Industries: Though we specialize in single-tenant properties, we will seek to further diversify our portfolio among a variety of retail industries. We believe diversification will allow us to invest in retail industries that currently are growing and have characteristics we find attractive. These characteristics include, but are not limited to, retail industries that are dominated by local store operators where regional and national chain store operators can increase market share and dominance by consolidating local operators and streamlining their operations, as well as capitalizing on major demographic shifts in a population base.
Diversification: Diversification of the portfolio by retail industry type, tenant, and geographic location is key to our objective of providing predictable investment results for our stockholders, therefore further diversification of our portfolio is a continuing objective. At December 31, 2006, our retail property portfolio consisted of 1,955 properties located in 48 states, leased to 103 retail chains doing business in 29 industry segments. Each of the 29 industry segments, represented in our property portfolio, individually accounted for no more than 17.8% of our rental revenue for the quarter ended December 31, 2006.
Management Specialization: We believe that our managements specialization in single-tenant retail properties, operated under net-lease agreements, is important to meeting our objectives. We plan to maintain this specialization and will seek to employ and train high-quality professionals in this specialized area of real estate ownership, finance and management.
Technology: We intend to stay at the forefront of technology in our efforts to efficiently and economically carry out our operations. We maintain sophisticated information systems that allow us to analyze our portfolios performance and actively manage our investments. We believe that technology and information-based systems will play an increasingly important role in our competitiveness as an investment manager and source of capital to a variety of industries and tenants.
PROPERTIES
With an average leasable retail space per property of approximately 8,600 square feet.
In addition to our real estate portfolio at December 31, 2006, our subsidiary, Crest had invested $137.5 million in 60 properties located in 15 states. These properties are classified as held for sale.
At December 31, 2006, 1,923, or 98.4%, of our 1,955 retail properties were leased under net-lease agreements. Net leases typically require the tenant to be responsible for minimum monthly rent and property operating expenses including property taxes, insurance and maintenance. In addition, tenants are typically responsible for future rent increases based on increases in the consumer price index, fixed increases or, to a lesser degree, additional rent calculated as a percentage of the tenants gross sales above a specified level.
Our net-leased retail properties primarily are leased to regional and national retail chain store operators. Most buildings are single-story structures with adequate parking on site to accommodate peak retail traffic periods. The properties tend to be on major thoroughfares with relatively high traffic counts, adequate access and proximity to a sufficient population base to constitute a suitable market or trade area for the retailers business.
Industry Diversification
The following table sets forth certain information regarding Realty Incomes property portfolio (excluding properties owned by Crest) classified according to the business of the respective tenants, expressed as a percentage of our total rental revenue:
Percentage of Rental Revenue (1)
For theQuarterEnded
For the Years Ended
Industries
Dec. 31,2006
Dec 31,2006
Dec 31,2005
Dec 31,2004
Dec 31,2003
Dec 31,2002
Dec 31,2001
Apparel stores
2.3
%
1.7
1.6
1.8
2.1
2.4
Automotive collision services
1.2
1.3
1.0
0.3
Automotive parts
2.7
2.8
3.4
3.8
4.5
4.9
5.7
Automotive service
5.4
6.9
7.6
7.7
8.3
7.0
Automotive tire services
6.2
6.1
7.2
7.8
3.1
2.6
Book stores
0.2
0.4
Business services
*
0.1
Child care
8.9
10.3
12.7
14.4
17.8
20.8
23.9
Consumer electronics
1.1
3.0
3.3
4.0
Convenience stores
14.1
16.1
18.7
19.2
13.3
9.1
8.4
Crafts and novelties
0.5
0.6
Drug stores
2.9
Entertainment
1.4
Equipment rental services
Financial services
General merchandise
0.8
Grocery stores
0.7
Health and fitness
4.1
4.3
3.7
3.6
Home furnishings
6.0
Home improvement
4.2
Motor vehicle dealerships
Office supplies
1.5
1.9
2.2
Pet supplies and services
0.9
Private education
Restaurants
11.9
9.4
9.7
11.8
13.5
12.2
Shoe stores
Sporting goods
Theaters
9.6
5.2
3.5
3.9
Travel plazas
Video rental
2.5
Other
4.4
Totals
100.0
* Less than 0.1%
(1) Includes rental revenue for all properties owned by Realty Income at the end of each period presented, including revenue from properties reclassified to discontinued operations.
14
Service Category Diversification
The following table sets forth certain information regarding the properties owned by Realty Income (excluding properties owned by Crest) at December 31, 2006, classified according to the retail business types and the level of services they provide (dollars in thousands):
Rental Revenue
for the Quarter
Percentage of
Number of
Ended
Rental
Industry
Dec. 31, 2006 (1)
Revenue
Tenants Providing Services
$
825
219
3,689
268
6,063
970
150
84
16
2,760
574
31
6,409
1,531
577
23,055
33.8
Tenants Selling Goods and Services
Automotive parts (with installation)
30
583
149
4,229
1
393
9,611
1,154
21
2,348
595
471
12,158
170
34
1,235
1,110
32,115
47.1
Tenants Selling Goods
1,567
73
1,214
159
678
212
1,943
518
557
1,905
1,684
788
Pet supplies
37
1,769
13,031
19.1
1,955
68,201
(1) Includes rental revenue for all properties owned by Realty Income at December 31, 2006, including revenue from properties reclassified to discontinued operations of $8.
15
Lease Expirations
The following table sets forth certain information regarding Realty Incomes property portfolio (excluding properties owned by Crest) regarding the timing of the initial lease term expirations (excluding extension options) on our 1,923 net leased, single-tenant retail properties as of December 31, 2006 (dollars in thousands):
Total Portfolio
Initial Expirations (3)
Subsequent Expirations (4)
Year
TotalNumber ofLeasesExpiring (1)
RentalRevenue forthe QuarterEnded12/31/06 (2)
% ofTotalRentalRevenue
Number ofLeasesExpiring
RentalRevenue forthe QuarterEnded12/31/06
% of TotalRentalRevenue
Numberof LeasesExpiring
2007
139
2,624
92
1,795
47
829
2008
117
2,568
63
1,551
54
1,017
2009
107
2,330
33
789
74
1,541
2010
2,680
36
2,011
38
669
2011
81
3,175
4.8
46
1,672
35
1,503
2012
1,407
43
1,354
2.0
53
2013
75
3,411
5.1
3,196
215
2014
48
1,996
1,755
241
2015
90
1,968
1,409
559
2016
112
1,823
111
1,796
2017
23
1,638
19
1,570
68
2018
1,068
2019
94
4,651
93
4,457
6.7
194
2020
82
3,200
80
3,167
2021
145
5,977
9.0
144
5,240
7.9
737
2022
97
2,597
95
2023
233
6,453
232
6,427
2024
59
1,851
2025
6,317
9.5
64
6,254
2026
182
6,810
180
6,771
10.2
2027
440
2028
2030
240
2033
357
2034
230
2037
325
2043
1,923
66,244
1,607
58,417
88.2
316
7,827
*Less than 0.1%
(1) Excludes six multi-tenant properties and 26 vacant unleased properties, one of which is a multi-tenant property. The lease expirations for properties under construction are based on the estimated date of completion of those properties.
(2) Includes rental revenue of $8 from properties reclassified to discontinued operations and excludes revenue of $1,957 from six multi-tenant properties and from 26 vacant unleased properties at December 31, 2006.
(3) Represents leases to the initial tenant of the property that are expiring for the first time.
(4) Represents lease expirations on properties in the portfolio, which have previously been renewed, extended or re-tenanted.
State Diversification
The following table sets forth certain state-by-state information regarding Realty Incomes property portfolio (excluding properties owned by Crest) as of December 31, 2006 (dollars in thousands):
Approximate
For the Quarter
Percent
Leasable
Ended Dec 31,
State
Leased
Square Feet
2006 (1)
Alabama
61
98
422,900
1,255
Alaska
100
128,500
271
Arizona
344,500
1,989
Arkansas
94,500
1,041
California
1,101,900
3,929
5.8
Colorado
96
418,200
1,776
Connecticut
245,600
1,019
Delaware
27,700
Florida
151
99
1,374,600
5,509
8.1
Georgia
127
910,700
3,430
5.0
Idaho
91,900
369
Illinois
62
769,200
3,501
Indiana
471,500
1,878
Iowa
138,600
391
Kansas
29
562,200
947
Kentucky
22
111,500
600
Louisiana
186,600
757
230,000
1,197
Massachusetts
203,100
999
Michigan
20
158,300
573
Minnesota
359,200
1,278
Mississippi
70
353,800
1,317
Missouri
634,800
1,919
Montana
30,000
77
Nebraska
17
190,100
608
Nevada
191,000
849
New Hampshire
95,400
383
New Jersey
194,500
1,440
New Mexico
53,300
New York
28
419,400
2,022
North Carolina
60
433,000
1,874
North Dakota
31,900
Ohio
109
704,900
2,671
Oklahoma
133,300
552
Oregon
294,800
842
Pennsylvania
521,500
2,449
Rhode Island
3,500
South Carolina
250,700
South Dakota
18,300
76
Tennessee
126
607,800
2,816
Texas
202
2,274,700
9,480
13.9
Utah
83
35,100
Vermont
2,500
Virginia
485,900
2,497
Washington
243,900
751
West Virginia
50
23,200
Wisconsin
157,400
Wyoming
4,200
Totals/Average
16,740,100
Description of Leasing Structure
At December 31, 2006, 1,923 single tenant and certain other retail properties or 98.4% of our 1,955 properties were net leased. In most cases, the leases:
Require the tenants to pay minimum monthly rents and property operating expenses (taxes, insurance and maintenance); and
Provide for future rent increases based on increases in the consumer price index, fixed increases, or to a lesser degree, additional rent calculated as a percentage of the tenants gross sales above a specified level. Where leases provide for rent increases based on increases in the consumer price index, generally these increases become part of the new permanent base rent. Where leases provide for percentage rent, this additional rent is typically payable only if the tenants gross sales, for a given period (usually one year), exceed a specified level and is then typically calculated as a percentage of only the amount of gross sales in excess of that level.
Matters Pertaining to Certain Properties and Tenants
Of the 26 properties available for lease or sale at December 31, 2006, all are single-tenant properties except one. At December 31, 2006, 16 of our properties under lease were unoccupied and available for sublease by the tenants, all of which were current with their rent and other obligations. During 2006, each of our tenants accounted for less than 10% of our rental revenue.
Certain Properties Under Development
Of the 322 properties Realty Income acquired in 2006, all were occupied at December 31, 2006, except for four properties that were leased and being developed. In the case of development properties, we either enter into an agreement with a retail chain where the retailer retains a contractor to construct the building and we fund the costs of that development, or we fund a developer who constructs the building. In either case, there is an executed lease with a retail tenant at the time of the land purchase (with a fixed rent commencement date) and there is a requirement to complete the construction in a timely basis and within a specific budget, typically within eight months after we purchase the land. The tenant or developer generally is required to pay construction cost overruns to the extent that they exceed the construction budget by more than a predetermined amount. We also enter into a lease with the tenant at the time we purchase the land, which generally requires the tenant to begin paying base rent when the store opens for business. The base rent is calculated by multiplying a predetermined capitalization rate by our total investment in the property including the land cost for the property, construction costs and capitalized interest. In 2006, Realty Income acquired 15 development properties. Crest did not acquire any development property in 2006. Both Realty Income and Crest will continue to pursue development opportunities under similar arrangements in the future.
Item 1A: Risk Factors
As used under this caption Risk Factors, references to our capital stock include our common stock and any class or series of our preferred stock and references to our stockholders include holders of our common stock or any class or series of our preferred stock, in each case unless otherwise expressly stated or the context otherwise requires.
In order to grow we need to continue to acquire investment properties which may be subject to competitive pressures.
We face competition in the acquisition, operation and sale of property. We expect competition from:
Businesses;
Individuals;
Fiduciary accounts and plans; and
Other entities engaged in real estate investment and financing.
Some of these competitors are larger than we are and have greater financial resources. This competition may result in a higher cost for properties we wish to purchase.
Our tenants creditworthiness and ability to pay rent may be affected by competition within their industries from other operators.
The tenants leasing our properties can face significant competition from other operators. This competition may adversely impact:
That portion, if any, of the rental stream to be paid to us based on a tenants revenues; and
The tenants results of operations or financial condition.
As a property owner, we may be subject to unknown environmental liabilities.
Investments in real property can create a potential for environmental liability. An owner of property can face liability for environmental contamination created by the presence or discharge of hazardous substances on the property. We can face such liability regardless of:
Our knowledge of the contamination;
The timing of the contamination;
The cause of the contamination; or
The party responsible for the contamination of the property.
There may be environmental problems of which we are unaware associated with our properties. In that regard, a number of our properties are leased to operators of convenience stores that sell petroleum-based fuels, as well as to operators of oil change and tune-up facilities. These facilities, and some other of our properties, use, or may have used in the past, underground lifts or underground tanks for the storage of petroleum-based or waste products, which could create a potential for release of hazardous substances.
The presence of hazardous substances on a property may adversely affect our ability to sell that property and we may incur substantial remediation costs. Although our leases generally require our tenants to operate in compliance with all applicable federal, state and local environmental laws, ordinances and regulations, and to indemnify us against any environmental liabilities arising from the tenants activities on the property, we could nevertheless be subject to strict liability by virtue of our ownership interest. There also can be no assurance that our tenants could or would satisfy their indemnification obligations under their leases. The discovery of environmental liabilities attached to our properties could have an adverse effect on our results of operations, our financial condition or our ability to make distributions to stockholders and to pay the principal of and interest on our debt securities and other indebtedness.
In addition, several of our properties were built during the period when asbestos was commonly used in building construction and other buildings with asbestos may be acquired by the Company in the future. Environmental laws govern the presence, maintenance and removal of asbestos-containing materials, or ACMs, and require that owners or operators of buildings containing asbestos properly manage and maintain the asbestos, that they adequately inform or train those who may come into contact with asbestos and that they undertake special precautions, including removal or other abatement in the event that asbestos is disturbed during renovation or demolition of a building. These laws may impose fines and penalties on building owners or operators for failure to comply with these requirements and may allow third parties to seek recovery from owners or operators for personal injury associated with exposure to asbestos fibers.
Compliance. We have not been notified by any governmental authority, and are not otherwise aware, of any material noncompliance, liability or claim relating to hazardous substances, toxic substances, or petroleum products in connection with any of our present properties. Nevertheless, if environmental contamination should exist, we could be subject to strict liability by virtue of our ownership interest. In addition, we believe we are in compliance in all material respects with all present federal, state and local laws relating to ACMs.
Insurance and Indemnity. In June 2005, we entered into a seven-year environmental insurance policy on our property portfolio which replaced the previous five-year environmental insurance policy. The limits on our current policy are $10 million per occurrence, and $50 million in the aggregate, subject to a $40,000 self insurance retention, per occurrence, for properties with underground storage tanks and a $100,000 self insurance retention, per occurrence, for all other properties. It is possible that our insurance could be insufficient to address any particular environmental situation and that, in the future, we could be unable to obtain insurance for environmental matters at a reasonable cost, or at all.
Our tenants are generally responsible for and indemnify us against liabilities for environmental matters that occur on our properties. For properties that have underground storage tanks, in addition to providing an indemnity in our favor, the tenants generally obtain environmental insurance or rely upon the state funds in the states where these properties are located.
If we fail to qualify as a real estate investment trust, the amount of dividends we are able to pay would decrease, which could adversely affect the market price of our capital stock and could adversely affect the value of our debt securities.
Commencing with our taxable year ended December 31, 1994, we believe that we have been organized and have operated, and we intend to continue to operate, so as to qualify as a REIT under Sections 856 through 860 of the Code. However, we cannot assure you that we have been organized or have operated in a manner that has satisfied the requirements for qualification as a REIT, or that we will continue to be organized or operate in a manner that will allow us to continue to qualify as a REIT.
Qualification as a REIT involves the satisfaction of numerous requirements under highly technical and complex Code provisions, for which there are only limited judicial and administrative interpretations, and the determination of various factual matters and circumstances not entirely within our control.
For example, in order to qualify as a REIT, at least 95% of our gross income in each year must be derived from qualifying sources, and we must pay distributions to stockholders aggregating annually at least 90% of our REIT taxable income (as defined in the Code and determined without regard to the dividends paid deduction and by excluding net capital gains).
In the future, it is possible that legislation, new regulations, administrative interpretations or court decisions will change the tax laws with respect to qualification as a REIT, or the federal income tax consequences of such qualification.
If we fail to satisfy all of the requirements for qualifications as a REIT, we may be subject to certain penalty taxes or, in some circumstances, we may fail to qualify as a REIT. If we were to fail to qualify as a REIT in any taxable year:
We would be required to pay federal income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate rates;
We would not be allowed a deduction in computing our taxable income for amounts distributed to our stockholders;
We could be disqualified from treatment as a REIT for the four taxable years following the year during which qualification is lost;
We would no longer be required to make distributions to stockholders; and
This treatment would substantially reduce amounts available for investment or distribution to stockholders because of the additional tax liability for the years involved, which could have a material adverse effect on the market price of our capital stock and the value of our debt securities.
Even if we qualify for and maintain our REIT status, we may be subject to certain federal, state and local taxes on our income and property. For example, if we have net income from a prohibited transaction, that income will be subject to a 100% tax. Our subsidiary Crest is subject to federal and state taxes at the applicable tax rates on its income and property.
Distributions requirements imposed by law limit our flexibility.
To maintain our status as a REIT for federal income tax purposes, we generally are required to distribute to our stockholders at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and by excluding net capital gains each year. We also are subject to tax at regular corporate rates to the extent that we distribute less than 100% of our REIT taxable income (including net capital gains) each year.
In addition, we are subject to a 4% nondeductible excise tax to the extent that we fail to distribute during any calendar year at least the sum of 85% of our ordinary income for that calendar year, 95% of our capital gain net income for the calendar year, and any amount of that income that was not distributed in prior years.
We intend to continue to make distributions to our stockholders to comply with the distribution requirements of the Code as well as to reduce our exposure to federal income taxes and the nondeductible excise tax. Differences in timing between the receipt of income and the payment of expenses to arrive at taxable income, along with the effect of required debt amortization payments, could require us to borrow funds on a short-term basis to meet the distribution requirements that are necessary to achieve the tax benefits associated with qualifying as a REIT.
Future issuances of equity securities could dilute the interest of holders of our common stock.
Our future growth will depend, in large part, upon our ability to raise additional capital. If we were to raise additional capital through the issuance of equity securities, we could dilute the interests of holders of our common stock. The interests of our common stockholders could also be diluted by the issuance of shares of common stock upon the exercise of outstanding options or pursuant to stock incentive plans. Likewise, our Board of Directors is authorized to cause us to issue preferred stock of any class or series (with dividend, voting and other rights as determined by the Board of Directors). Accordingly, the Board of Directors may authorize the issuance of preferred stock with voting, dividend and other similar rights that could dilute, or otherwise adversely affect, the interests of holders of our common stock.
We are subject to risks associated with debt and capital stock financing.
We intend to incur additional indebtedness in the future, including borrowings under our $300 million acquisition credit facility. At February 13, 2007, we had no borrowings outstanding under our $300 million acquisition credit facility and a total of $920 million aggregate principal amount of outstanding unsecured senior debt securities. To the extent that new indebtedness is added to our current debt levels, the related risks that we now face would increase. As a result, we are and will be subject to risks associated with debt financing, including the risk that our cash flow could be insufficient to meet required payments on our debt. We also face variable interest rate risk as the interest rate on our $300 million credit facility is variable and could therefore increase over time. We also face the risk that we may be unable to refinance or repay our debt as it comes due. In addition, our $300 million credit facility contains financial covenants that could limit the amount of distributions payable by us on our common stock and preferred stock in the event of deterioration in our results of operations or financial condition, and our $300 million credit facility provides that, in the event of a failure to pay principal of or interest on borrowings there under when due (subject to any applicable grace period), we and our subsidiaries may not pay any dividends on our capital stock, including our outstanding common and preferred stock. If this were to occur, it would likely have an adverse effect on the market price of our outstanding common and preferred stock and on the value of our debt securities.
Our indebtedness could also have other important consequences to holders of our common and preferred stock, including:
Increasing our vulnerability to general adverse economic and industry conditions;
Limiting our ability to obtain additional financing to fund future working capital, capital expenditures and other general corporate requirements;
Requiring the use of a substantial portion of our cash flow from operations for the payment of principal, and interest on our indebtedness, thereby reducing our ability to use our cash flow to fund working capital, capital expenditures and general corporate requirements;
Limiting our flexibility in planning for, or reacting to, changes in our business and our industry; and
Putting us at a disadvantage compared to our competitors with less indebtedness.
Our business operations may not generate the cash needed to make distributions on our capital stock or to service our indebtedness.
Our ability to make distributions on our common stock and preferred stock and payments on our indebtedness and to fund planned capital expenditures will depend on our ability to generate cash in the future. We cannot assure you that our business will generate sufficient cash flow from operations or that future borrowings will be available to us in an amount sufficient to enable us to make distributions on our common stock and preferred stock, to pay our indebtedness or to fund our other liquidity needs.
The market value of our capital stock and debt securities could be substantially affected by various factors.
The market value of our capital stock and debt securities will depend on many factors, which may change from time to time, including:
Prevailing interest rates, increases in which may have an adverse effect on the market value of our capital stock and our debt securities;
The market for similar securities issued by REITs;
General economic and financial market conditions;
The financial condition, performance and prospects of us and our competitors;
Changes in financial estimates or recommendations by securities analysts with respect to us, our competitors or our industry;
Changes in our credit ratings; and
Actual or anticipated variations in quarterly operating results.
As a result of these and other factors, investors who purchase our capital stock and debt securities may experience a decrease, which could be substantial, in the market value of our capital stock and debt securities, including decreases unrelated to our operating performance or prospects.
Real estate ownership is subject to particular economic conditions that may have a negative impact on our revenue.
We are subject to all of the general risks associated with the ownership of real estate. In particular, we face the risk that rental revenue from our properties may be insufficient to cover all corporate operating expenses, debt service payments on indebtedness we incur and distributions on our stock. Additional real estate ownership risks include:
Adverse changes in general or local economic conditions;
Changes in supply of, or demand for, similar or competing properties;
Changes in interest rates and operating expenses;
Competition for tenants;
Changes in market rental rates;
Inability to lease properties upon termination of existing leases;
Renewal of leases at lower rental rates;
Inability to collect rents from tenants due to financial hardship, including bankruptcy;
Changes in tax, real estate, zoning and environmental laws that may have an adverse impact upon the value of real estate;
Uninsured property liability;
Property damage or casualty losses;
Unexpected expenditures for capital improvements or to bring properties into compliance with applicable federal, state and local laws;
Acts of terrorism and war; and
Acts of God and other factors beyond the control of our management.
An uninsured loss or a loss that exceeds the policy limits on our properties could subject us to lost capital or revenue on those properties.
Under the terms and conditions of the leases currently in force on our properties, tenants generally are required to indemnify and hold us harmless from liabilities resulting from injury to persons, air, water, land or property, due to activities conducted on the properties, except for claims arising from the negligence or intentional misconduct of us or our agents. Additionally, tenants are generally required, at the tenants expense, to obtain and keep in full force during the term of the lease, liability and property damage insurance policies. The insurance policies our tenants are required to maintain for property damage are generally in amounts not less than the full replacement cost of the improvements less slab, foundations, supports and other customarily excluded improvements. Our tenants are generally required to maintain general liability coverage varying between $1,000,000 and $10,000,000 depending on the tenant and the industry in which it operates.
In addition to the indemnities and required insurance policies identified above, many of our properties are also covered by flood and earthquake insurance policies (subject to substantial deductibles) obtained and paid for by
the tenants as part of their risk management programs. Additionally, we have obtained blanket liability, flood and earthquake (subject to substantial deductibles) and property damage insurance policies to protect us and our properties against loss should the indemnities and insurance policies provided by the tenants fail to restore the properties to their condition prior to a loss. However, should a loss occur that is uninsured or in an amount exceeding the combined aggregate limits for the policies noted above, or in the event of a loss that is subject to a substantial deductible under an insurance policy, we could lose all or part of our capital invested in, and anticipated revenue from, one or more of the properties, which could have a material adverse effect on our results of operations or financial condition and on our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions to our stockholders.
Compliance with the Americans With Disabilities Act of 1990 and fire, safety, and other regulations may require us to make unintended expenditures that could adversely impact our results of operation.
Our properties are generally required to comply with the Americans with Disabilities Act of 1990, or the ADA. The ADA has separate compliance requirements for public accommodations and commercial facilities, but generally requires that buildings be made accessible to people with disabilities. Compliance with the ADA requirements could require removal of access barriers and non-compliance could result in imposition of fines by the U.S. government or an award of damages to private litigants. The retailers to whom we lease properties are obligated by law to comply with the ADA provisions, and we believe that these retailers may be obligated to cover costs associated with compliance. If required changes involve greater expenditures than anticipated, or if the changes must be made on a more accelerated basis than anticipated, the ability of these retailers to cover costs could be adversely affected and we could be required to expend our own funds to comply with the provisions of the ADA, which could materially adversely affect our results of operations or financial condition and our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions to our stockholders. In addition, we are required to operate our properties in compliance with fire and safety regulations, building codes and other land use regulations, as they may be adopted by governmental agencies and bodies and become applicable to our properties. We may be required to make substantial capital expenditures to comply with those requirements and these expenditures could materially adversely affect our results of operations or financial condition and our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions to our stockholders.
Property taxes may increase without notice.
The real property taxes on our properties and any other properties that we develop or acquire in the future may increase as property tax rates change and as those properties are assessed or reassessed by tax authorities.
Matters pertaining to certain properties and tenants.
Twenty-six of our properties were available for lease or sale at December 31, 2006, of which all but one were single-tenant properties. As of February 13, 2007, transactions to lease or sell four of the 26 properties available for lease at December 31, 2006 were underway or completed. At December 31, 2006, 16 of our properties under lease were unoccupied and available for sublease by the tenants, all of which were current with their rent and other obligations.
For 2006, our tenants in the convenience store, restaurant and child care industries accounted for approximately 16.1%, 11.9% and 10.3%, respectively, of our rental revenue. A downturn in any of these industries, whether nationwide or limited to specific sectors of the United States, could adversely affect tenants in these industries, which in turn could have a material adverse affect on our financial position, results of operations and our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions on our common stock and preferred stock. Individually, each of the other industries in our property portfolio accounted for less than 10% of our rental revenue for 2006.
In addition, a substantial number of our properties are leased to middle-market retail chains that generally have more limited financial and other resources than certain upper-market retail chains, and therefore they are more likely to be adversely affected by a downturn in their respective businesses or in the regional or national economy.
We depend on key personnel.
We depend on the efforts of our executive officers and key employees. The loss of the services of our executive officers and key employees could have a material adverse effect on our results of operations or financial condition and on our ability to pay the principal and interest on our debt securities and other indebtedness and to make distributions to our stockholders. It is possible that we will not be able to recruit additional personnel with equivalent experience in the retail, net-lease industry.
Terrorist attacks and other acts of violence or war may affect the value of our debt and equity securities, the markets in which we operate and our results of operations.
Terrorist attacks may negatively affect our operations and your investment. There can be no assurance that there will not be further terrorist attacks against the United States or United States businesses. These attacks, or armed conflicts, may directly impact our physical facilities or the businesses of our tenants.
Such events could cause consumer confidence and spending to decrease or result in increased volatility in the U.S. and worldwide financial markets and economy. They also could result in or prolong an economic recession in the U.S. or abroad. Any of these occurrences could have a significant adverse impact on our operating results and revenues and on the market price of our capital stock and on the value of our debt securities. It could also have an adverse effect on our ability to pay principal and interest on our debt securities or other indebtedness and to make distributions to our stockholders.
Item 1B: Unresolved Staff comments
There are no unresolved staff comments.
Item 2: Properties
Information pertaining to our properties can be found under Item 1.
Item 3: Legal Proceedings
We are subject to certain claims and lawsuits in the ordinary course of business, the outcome of which cannot be determined at this time. In the opinion of management, any liability we might incur upon the resolution of these claims and lawsuits will not, in the aggregate, have a material adverse effect on our consolidated financial position or results of operations.
Item 4: Submission of Matters to a Vote of Security Holders
No matters were submitted to stockholders during the fourth quarter of the fiscal year.
Item 5: Market For Registrants Common Equity And Related Stockholder Matters
A. Our common stock is traded on the NYSE under the ticker symbol O. The following table shows the high and low sales prices per share for our common stock as reported by the NYSE, and distributions declared per share of common stock for the periods indicated.
Price Per Share
of Common Stock
Distributions
High
Low
Declared(1)
2006
First quarter
24.93
21.57
0.349375
Second quarter
24.06
21.25
0.351250
Third quarter
25.10
21.65
0.368625
Fourth quarter
28.43
24.40
0.378250
Total
1.447500
2005
25.61
22.00
0.330625
25.69
22.50
0.332500
25.65
0.341875
23.97
21.08
0.347500
1.352500
(1) Common stock cash distributions currently are declared monthly by us based on financial results for the prior months. At December 31, 2006, a distribution of $0.1265 per common share had been declared and was paid in January 2007.
There were 9,737 registered holders of record of our common stock as of January 31, 2007. We estimate that our total number of shareholders is approximately 78,000 when we include both registered and beneficial holders of our common stock.
Item 6: Selected Financial Data
(not covered by Report of Independent Registered Public Accounting Firm)
As of or for the years endedDecember 31,(dollars in thousands, except for per share data)
2004
2003
2002
Total assets (book value)
2,546,508
1,920,988
1,442,315
1,360,257
1,080,230
Cash and cash equivalents
10,573
65,704
2,141
4,837
8,921
Lines of credit and notes payable
920,000
891,700
503,600
506,400
339,700
Total liabilities
970,516
931,774
528,580
532,491
357,775
Total stockholders equity
1,575,992
989,214
913,735
827,766
722,455
Net cash provided by operating activities
86,945
109,557
178,337
73,957
124,807
Net change in cash and cash equivalents
(55,131
)
63,563
(2,696
(4,084
6,454
Total revenue
240,100
196,020
173,062
142,656
127,337
Income from continuing operations
106,065
88,749
81,642
70,947
63,800
Income from discontinued operations
4,716
10,370
21,755
15,488
14,867
Net income
110,781
99,119
103,397
86,435
78,667
Preferred stock cash dividends
(11,362
(9,403
(9,455
(9,713
Excess of redemption value over carrying value of preferred shares redeemed
(3,774
Net income available to common stockholders
99,419
89,716
90,168
76,722
68,954
Cash distributions paid to common stockholders
129,667
108,575
97,420
83,842
78,042
Ratio of earnings to fixed charges (1)
2.9 times
3.2 times
3.9 times
4.1 times
4.3 times
Ratio of earnings to combined fixed charges and preferred stock cash dividends (1)
2.4 times
2.6 times
3.1 times
3.0 times
Basic net income per common share
1.11
1.12
1.15
1.08
1.02
Diluted net income per common share
1.01
Cash distributions paid per common share
1.43725
1.34625
1.24125
1.18125
1.15125
Cash distributions declared per common share
1.44750
1.35250
1.25125
1.18375
1.15375
Basic weighted average number of common shares outstanding
89,766,714
79,950,255
78,518,296
71,128,282
67,867,498
Diluted weighted average number of common shares outstanding
89,917,554
80,208,593
78,598,788
71,222,628
67,976,314
(1)
Ratio of Earnings to Fixed Charges is calculated by dividing earnings by fixed charges. For this purpose, earnings consist of net income before interest expense, including the amortization of debt issuance costs and interest classified to discontinued operations. Fixed charges are comprised of interest costs (including capitalized interest), the amortization of debt issuance costs and interest classified to discontinued operations. In computing the ratio of earnings to combined fixed charges and preferred stock cash dividends, preferred stock cash dividends consist of dividends on our Class B preferred stock, Class C preferred stock and our outstanding Class D and Class E preferred stock. We redeemed our Class B preferred stock in June 2004 and our Class C preferred stock in July 2004. We issued 4,000,000 shares of our 7-3/8% Class D preferred stock in May 2004, 1,100,000 shares of our 7-3/8% Class D preferred stock in October 2004, and 8,800,000 shares of our 6.75% Class E preferred stock in December 2006.
Item 7: Managements Discussion and Analysis of Financial Condition and Results of Operations
GENERAL
Realty Income Corporation, The Monthly Dividend Company®, is a Maryland corporation organized to operate as an equity real estate investment trust, or REIT. Our primary business objective is to generate dependable monthly cash distributions from a consistent and predictable level of funds from operations, or FFO per share. The monthly distributions are supported by the cash flow from our portfolio of retail properties leased to regional and national retail chains. We have in-house acquisition, leasing, legal, retail research, real estate research, portfolio management and capital markets expertise. Over the past 38 years, Realty Income and its predecessors have been acquiring and owning freestanding retail properties that generate rental revenue under long-term lease agreements (primarily 15- to 20-years).
In addition, we seek to increase distributions to stockholders and FFO per share through both active portfolio management and the acquisition of additional properties. At December 31, 2006, we owned a diversified portfolio:
LIQUIDITY AND CAPITAL RESOURCES
Cash Reserves
Realty Income is organized to operate as an equity REIT that acquires and leases properties and distributes to stockholders, in the form of monthly cash distributions, a substantial portion of its net cash flow generated from leases on its retail properties. We intend to retain an appropriate amount of cash as working capital. At December 31, 2006, we had cash and cash equivalents totaling $10.6 million.
We believe that our cash and cash equivalents on hand, cash provided from operating activities and borrowing capacity is sufficient to meet our liquidity needs for the foreseeable future. We intend, however, to use additional sources of capital to fund property acquisitions and to repay our credit facility.
$300 Million Acquisition Credit Facility
Mortgage Debt
In April 2006, we filed a shelf registration statement with the SEC, which is effective for a term of three years. In accordance with the SEC rules, the amount of securities to be issued pursuant to this shelf registration statement was not specified when it was filed. The securities covered by this registration statement include common stock, preferred stock, debt securities, or any combination of such securities. Realty Income may periodically offer one or more of these securities in amounts, prices and on terms to be announced when and if the securities are offered. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of any offering. As such, there is no specific limit to the dollar amount of new securities that can be issued under this new shelf registration before it expires in April 2009.
The common stock issued in September 2006, October 2006 and November 2006, the 2016 Notes issued in September 2006 and the Class E preferred stock issued in December 2006 were issued pursuant to our universal shelf registration statement.
In December 2006, we issued 8.8 million shares of 6-3/4% Class E cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $214 million from this issuance were used to repay borrowings under our credit facility and for other general corporate purposes.
We believe that our stockholders are best served by a conservative capital structure. Therefore, we seek to maintain a conservative debt level on our balance sheet and solid interest and fixed charge coverage ratios. At February 13, 2007, our total outstanding credit facility borrowings and outstanding notes were $920 million or approximately 21.9% of our total market capitalization of $4.21 billion. We define our total market capitalization at February 13, 2007 as the sum of:
Historically, we have met our long-term capital needs through the issuance of common stock, preferred stock and long-term unsecured notes and bonds. Over the long term, we believe that the majority of our future securities issuances should be in the form of common stock; however, we may issue additional preferred stock or debt securities from time to time. We may issue common stock when we believe that our share price is at a level that allows for the proceeds of any offering to be accretively invested into additional properties. In addition, we may issue common stock to permanently finance properties that were financed by our credit facility or debt securities. However, we cannot assure you that we will have access to the capital markets at terms that are acceptable to us.
Credit Agency Ratings
We are currently assigned investment grade corporate credit ratings on our senior unsecured notes from Fitch Ratings, Moodys Investors Service, Inc. and Standard & Poors Ratings Group. Currently, Fitch Ratings has assigned a rating of BBB+, Moodys has assigned a rating of Baa2 and Standard & Poors has assigned a rating of BBB to our senior notes. Moodys and Standard & Poors ratings have positive outlooks and Fitch has a stable outlook.
Notes Outstanding
Senior note obligations consist of the following (dollars in thousands), sorted by maturity date:
At December 31,
8-1/4% senior notes, issued in October 1998 and due in 2008
100,000
8% senior unsecured notes, issued in January 1999 and due in 2009
20,000
5-3/8% senior unsecured notes, issued in March 2003 and due in 2013
5-1/2% senior unsecured notes, issued in November 2003 and due in 2015
150,000
5.95% senior unsecured notes, issued in September 2006 and due in 2016
275,000
5-3/8% senior unsecured notes, issued in September 2005 and due in 2017
175,000
5-7/8% senior unsecured bonds, issued in March 2005 and due in 2035
Interest on all of the senior note obligations is paid semiannually, with the exception of the interest on the 8-1/4% senior notes issued in October 1998, which is paid monthly. All of these notes contain various covenants, including: (i) a limitation on incurrence of any debt which would cause our debt to total adjusted assets ratio to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause our secured debt to total adjusted assets ratio to exceed 40%; (iii) a limitation on incurrence of any debt which would cause our debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of total unencumbered assets not less than 150% of our outstanding unsecured debt. We have been in compliance with these covenants since each of the notes were issued.
The following is a summary of the key financial covenants to our senior unsecured notes. The actual amounts are as of December 31, 2006.
Note Covenants
Required
Actual
Limitation on Incurrence of Total Debt
< 60%
31.6
Limitation on Incurrence of Secured Debt
< 40%
0.0
Debt Service Coverage
> 1.5 x
x
Maintenance of Total Unencumbered Assets
> 150% of Unsecured Debt
All of our outstanding notes and bonds have fixed interest rates. Our credit facility interest rate is variable.
The following table summarizes the maturity of each of our obligations as of December 31, 2006 (dollars in millions):
Table of Obligations
Year of Maturity
Credit Facility (1)
Notes
Interest (2)
Other (3)
55.1
17.2
72.3
54.1
154.1
20.0
45.3
65.3
Thereafter
800.0
305.5
1,105.5
920.0
550.6
1,487.8
(1) There was no outstanding credit facility balance on December 31, 2006 or February 13, 2007.
(2) Interest on credit facility and notes has been calculated based on outstanding balances as of December 31, 2006 through their respective maturity dates.
(3) Other consists of $16.4 million of estimated unfunded costs on properties under development and $806,000 of contingent payments for tenant improvements and leasing costs.
Our credit facility and note obligations are unsecured. Accordingly, we have not pledged any assets as collateral for these obligations.
Preferred Stock Outstanding
In May and October 2004, we issued an aggregate of 5.1 million shares of 7-3/8 % Class D cumulative redeemable preferred stock. Beginning May 27, 2009, shares of Class D preferred stock are redeemable at our option for $25.00 per share, plus any accrued and unpaid dividends. Dividends on shares of Class D preferred stock are paid monthly in arrears.
In December 2006, we issued 8.8 million shares of 6-3/4% Class E cumulative redeemable preferred stock. Beginning December 7, 2011, shares of Class E preferred stock are redeemable at our option for $25 per share, plus any accrued and unpaid dividends. Dividends on shares of Class E preferred stock are paid monthly in arrears.
No Off-Balance Sheet Arrangements or Unconsolidated Investment
As we have no joint ventures, off-balance sheet entities, or mandatory redeemable preferred stock, our financial position or results of operations are currently not affected by Financial Accounting Standard Board Interpretation No. 46R, Consolidation of Variable Interest Entities and Statement of Financial Accounting Standard No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.
Acquisitions During 2006
Included in the $769.9 million is $656.7 million invested by Realty Income in 322 new properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 322 properties are located in 30 states, are 100% leased with an initial average lease term of 16.7 years and will contain over 3.3 million leasable square feet. The 322 new properties acquired by Realty Income are net-leased to 16 different retail chains in the following 11 industries: automotive collision services, automotive tire services, convenience store, drug store, general merchandise, health and fitness, home improvement, motor vehicle dealership, private education, restaurant and theater. Also included in the $769.9 million is $113.2 million invested by Crest in 56 new retail properties.
At December 31, 2006, Realty Income had invested $15.9 million in four properties that were leased and under contract for development by the tenant (with development costs funded by Realty Income). Rent on these properties is scheduled to begin at various times during 2007. At December 31, 2006, we had outstanding commitments to pay estimated unfunded development costs totaling $16.4 million.
Of the 144 restaurant properties, 116 were acquired by Realty Income and 28 were acquired by Crest. The restaurants have, on average, approximately 10,300 leasable square feet and are situated on an average lot size of approximately 2.86 acres. In general, the properties are existing locations that, on average, have been operating for 11 years.
Sales of Investment Properties
During 2006, we sold or exchanged 13 properties for $10.7 million, which resulted in a gain of $3.0 million. This gain is included in discontinued operations. The 13 properties sold or exchanged consisted of one automotive parts store, one automotive service facility, one child care facility, two convenience stores, and eight restaurants. The net proceeds from the sale of these properties were used to repay outstanding indebtedness on our credit facility and to invest in new properties.
During 2006, Crest, our wholly-owned subsidiary, sold 13 properties from its inventory for an aggregate of $22.4 million, which resulted in a gain of $2.2 million. Crests gains are included in income from discontinued operations, real estate acquired for resale by Crest.
Crests property inventory at December 31, 2006 and 2005 totaled $137.5 million and $45.7 million, respectively, and is included in real estate held for sale, net, on our consolidated balance sheets.
The financial statements of Crest are consolidated into Realty Incomes financial statements. All material intercompany transactions have been eliminated in consolidation.
Increases in Monthly Cash Distributions to Common Stockholders
We continue our 37-year policy of paying distributions monthly to our common stockholders. Monthly distributions per share were increased in April 2006 by $0.000625 to $0.116875, in July 2006 by $0.000625 to $0.1175, in September 2006 by $0.00775 to $0.12525, in October 2006 by $0.000625 to $0.125875 and in January 2007 by $0.000625 to $0.1265. The increase in January 2007 was our 37th consecutive quarterly increase and the 42nd increase in the amount of our dividend since our listing on the NYSE in 1994. In 2006, we paid the following monthly cash distributions per share: three in the amount of $0.11625, three in the amount of $0.116875, two in the amount of $0.1175, one in the amount of $0.12525, and three in the amount of $0.125875 totaling $1.43725. In December 2006, January 2007 and February 2007, we declared distributions of $0.1265 per share, which were paid on January 16, 2007 and February 15, 2007 and will be paid on March 15, 2007, respectively.
RESULTS OF OPERATIONS
Critical Accounting Policies
Our consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP). Our consolidated financial statements are the basis for our discussion and analysis of financial condition and results of operations. Preparing our consolidated financial statements requires us to make a number of estimates and assumptions that affect the reported amounts and disclosures in the consolidated financial statements. We believe that we have made these estimates and assumptions in an appropriate manner and in a way that accurately reflects our financial condition. We continually test and evaluate these estimates and assumptions using our historical knowledge of the business, as well as other factors, to ensure that they are reasonable for reporting purposes. However, actual results may differ from these estimates and assumptions.
In order to prepare our consolidated financial statements according to the rules and guidelines set forth by GAAP, many subjective judgments must be made with regard to critical accounting polices. One of these judgments is our estimate for useful lives in determining depreciation expense for our properties. Depreciation of buildings and improvements is generally computed using the straightline method over an estimated useful life
of 25 years. If we use a shorter or longer estimated useful life it could have a material impact on our results of operations. We believe that 25 years is an appropriate estimate of useful life. No depreciation has been recorded on Crests properties because they are held for sale.
Another significant judgment must be made as to if, and when, impairment losses should be taken on our properties when events or a change in circumstances indicate that the carrying amount of the asset may not be recoverable. Generally, a provision is made for impairment loss if estimated future operating cash flows (undiscounted and without interest charges) plus estimated disposition proceeds (undiscounted) are less than the current book value. Impairment losses are measured as the amount by which the current book value of the asset exceeds the fair value of the asset. If a property is held for sale, it is carried at the lower of carrying cost or estimated fair value, less cost to sell. The carrying value of our real estate is the largest component of our consolidated balance sheet. If events should occur that require us to reduce the carrying value of our real estate by recording provisions for impairment losses, it could have a material impact on our results of operations.
The following is a comparison of our results of operations for the years ended December 31, 2006, 2005 and 2004.
Rental revenue was $238.1 million for 2006 versus $195.7 million for 2005, an increase of $42.4 million, or 21.7%. Rental revenue was $172 million in 2004. The increase in rental revenue in 2006 compared to 2005 is primarily attributable to:
The 322 retail properties acquired by Realty Income in 2006, which generated $15.7 million of rent in 2006;
The 135 retail properties acquired by Realty Income in 2005, which generated $33.5 million of rent in 2006 compared to $12.1 million in 2005, an increase of $21.4 million;
Same store rents generated on 1,421 properties leased during the entire years of 2006 and 2005 increased by $1.3 million, or 0.7%, to $175.3 million from $174.0 million.
An increase in straight-line rent and other non-cash adjustments to rent of $155,000 in 2006 as compared to 2005; and
An increase of $4.0 million relating to the aggregate of (i) development properties acquired before 2005 that started paying rent in 2005, (ii) properties that were vacant during part of 2006 or 2005 and (iii) lease termination settlements. These items totaled $9.7 million in aggregate in 2006 compared to $5.7 million in 2005.
Of the 1,955 properties in the portfolio at December 31, 2006, 1,948, or 99.6%, are single-tenant properties and the remaining seven are multi-tenant properties. Of the 1,948 single-tenant properties, 1,923, or 98.7%, were net leased with a weighted average remaining lease term (excluding rights to extend a lease at the option of the tenant) of approximately 12.9 years at December 31, 2006. Of our 1,923 leased single-tenant properties, 1,713, or 89.1%, were under leases that provide for increases in rents through:
Primarily base rent increases tied to a consumer price index;
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.
Percentage rent, which is included in rental revenue, was $1.1 million in 2006, $1.2 million in 2005 and $1.3 million in 2004. Percentage rent in 2006 was less than 1% of rental revenue and we anticipate percentage rent to be less than 1% of rental revenue in 2007.
Our portfolio of retail real estate, leased primarily to regional and national chains under net leases, continues to perform well and provide dependable lease revenue supporting the payment of monthly dividends to our stockholders. At December 31, 2006, our portfolio of 1,955 retail properties was 98.7% leased with 26 properties available for lease, one of which is a multi-tenant property.
As of February 13, 2007, transactions to lease or sell four of the 26 properties available for lease at December 31, 2006 were underway or completed. We anticipate these transactions will be completed during the next several
months, although we cannot guarantee that all of these properties can be leased or sold within this period. It has been our experience that approximately 1% to 3% of our property portfolio will be unleased at any given time; however, we cannot assure you that the number of properties available for lease will not exceed these levels.
Interest Expense
Interest expense was $10.4 million higher in 2006 than in 2005. Interest expense increased in 2006 primarily due to higher average outstanding balances, which was partially offset by slightly lower interest rates related to our average outstanding borrowings. We issued $275 million of 10-year notes in September 2006, $175 million of 12-year notes in September 2005 and $100 million of 30-year bonds in March 2005, which contributed to the increase in average outstanding balances and slightly lower average interest rates on our debt.
The following is a summary of the components of our interest expense (dollars in thousands):
Interest on our credit facility and notes
54,068
40,968
32,442
Interest included in discontinued operations from real estate acquired for resale by Crest
(3,708
(1,139
(674
Amortization of settlements on treasury lock agreements
717
756
Credit facility commitment fees
456
498
508
Amortization of credit facility origination costs and deferred bond financing costs
2,014
1,752
1,631
Interest capitalized
(2,184
(1,886
(531
Interest expense
51,363
40,949
34,132
Credit facilities and notes outstanding
Average outstanding balances (dollars in thousands)
881,669
647,301
498,220
Average interest rates
6.13
6.33
6.51
At February 13, 2007, the weighted average interest rate on our notes payable of $920 million was 5.99% and the average interest rate on our credit line was 5.97%. There was no balance on our credit line at February 13, 2007.
Interest Coverage Ratio
Our interest coverage ratio for 2006 was 4.1 times, for 2005 was 4.4 times and for 2004 was 5.0 times. Interest coverage ratio is calculated as: the interest coverage amount (as calculated in the following table) divided by interest expense, including interest recorded to discontinued operations. We consider interest coverage ratio to be an appropriate supplemental measure of a companys ability to meet its interest expense obligations. Our calculation of interest coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.
The following is a reconciliation of net cash provided by operating activities to our interest coverage amount (dollars in thousands):
Interest expense included in discontinued operations (1)
3,708
1,139
674
Income taxes
747
813
699
Income taxes included in discontinued operations (1)
494
943
3,480
Investment in real estate acquired for resale (1)(2)
113,166
55,890
21,787
Proceeds from sales of real estate acquired for resale (1)
(22,405
(22,195
(74,995
Collection of a mortgage note receivable by Crest(1)
(1,333
Crest provisions for impairment losses(1)
(1,188
Gain on sales of real estate acquired for resale (1)
2,219
3,291
10,254
Amortization of deferred stock compensation
(2,928
(2,155
(1,426
Amortization of stock option costs
(23
(12
(14
Changes in assets and liabilities:
Accounts receivable and other assets
(4,418
3,292
(1,094
Accounts payable, accrued expenses and other liabilities
(3,208
(8,290
1,051
Interest coverage amount
223,139
183,222
172,885
Divided by interest expense (3)
55,071
42,088
34,806
Interest coverage ratio
(1) Crest activities.
(2) The 2005 amount includes intangibles recorded in connection with acquisitions of real estate acquired for resale.
(3) Includes interest expense recorded to income from discontinued operations, real estate acquired for resale by Crest.
Fixed Charge Coverage Ratio
Our fixed charge coverage ratio for 2006 was 3.4 times, for 2005 was 3.6 times and for 2004 was 3.9 times. Fixed charge coverage ratio is calculated in exactly the same manner as interest coverage ratio, except that preferred stock dividends are also added to the denominator. We consider fixed charge coverage ratio to be an appropriate supplemental measure of a companys ability to make its interest and preferred stock dividend payments. Our calculation of the fixed charge coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.
Interest coverage amount divided by interest expense plus preferred stock dividends (dollars in thousands):
Divided by interest expense plus preferred stock dividends (1)(2)
66,433
51,491
44,261
Fixed charge coverage ratio
(1) Excludes the Class B and Class C preferred stock non-cash charge of $3,774 in 2004 for excess of redemption value over carrying value of preferred shares redeemed.
(2) Includes interest expense recorded to income from discontinued operations, real estate acquired for resale by Crest.
Depreciation and Amortization
Depreciation and amortization was $59.5 million in 2006 versus $46.2 million in 2005 and $39.7 million in 2004. The increases in depreciation and amortization in 2006 and 2005 were due to the acquisition of properties in 2006, 2005 and 2004, which were partially offset by property sales during these years.
General and Administrative Expenses
General and administrative expenses increased by $2.1 million to $17.5 million in 2006 versus $15.4 million in 2005. General and administrative expenses were $13.1 million in 2004. In 2006, general and administrative expenses as a percentage of total revenue decreased to 7.3% as compared to 7.9% in 2005 and 7.6% in 2004. General and administrative expenses increased in total dollars primarily due to increases in payroll and employee benefit costs.
As our property portfolio has grown and continues to grow, we have increased, and anticipate that we will continue to gradually increase the level of our staffing. We expect general and administrative expenses to moderately increase due to costs attributable to payroll, staffing costs and corporate governance.
Property Expenses
Property expenses are broken down into costs associated with non-net leased multi-tenant properties, unleased single-tenant properties and general portfolio expenses. Expenses related to the multi-tenant and unleased single-tenant properties include, but are not limited to, property taxes, maintenance, insurance, utilities, property inspections, bad debt expense and legal fees. General portfolio costs include, but are not limited to, insurance, legal, bad debt expense, property inspections and title search fees. At December 31, 2006, 26 properties were available for lease, as compared to 25 at December 31, 2005 and 32 at December 31, 2004.
Property expenses were $3.3 million in 2006, $3.7 million in 2005 and $3.1 million in 2004. The $392,000 decrease in property expenses in 2006 is primarily attributable to a decrease in costs associated with bad debt expense, legal fees, and property taxes.
Income Taxes
Income taxes were $747,000 in 2006 as compared to $813,000 in 2005 and $699,000 in 2004. These amounts are for city and state income taxes paid by Realty Income.
In addition, Crest incurred state and federal income taxes of $494,000 in 2006 as compared to $943,000 in 2005 and $3.5 million in 2004. The decrease in Crests 2006 income taxes over the 2005 and 2004 income taxes are due to lower taxable income, primarily attributable to lower gain on sales of real estate acquired for re-sale. These amounts are included in income from discontinued operations, from real estate acquired for resale by Crest.
Loss on Extinguishment of Debt
In September 2006, we redeemed all of our outstanding $110 million, 7-¾%, unsecured notes due May 2007. The 2007 Notes were redeemed at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest of $3.2 million and a make-whole payment of $1.6 million. We recorded a loss on extinguishment of debt totaling $1.6 million related to the make-whole payment associated with the 2007 Notes. For 2006, the make-whole payment represented approximately $0.017 per share.
Discontinued Operations
Crest 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 as held for sale at the date of acquisition and do not depreciate them. The operation of Crests properties is classified as income from discontinued operations, real estate acquired for resale by Crest.
The following is a summary of Crests income from discontinued operations, real estate acquired for resale for the years 2006, 2005 and 2004 (dollars in thousands, except per share data):
Crests income from discontinued operations,real estate acquired for resale
Gain on sales of real estate acquired for resale
Rental revenue
5,080
2,085
2,304
General and administrative expense
(440
(453
(464
Property expenses
(67
(60
(93
Provisions for impairment
(494
(943
(3,480
Income from discontinued operations, real estate acquired for resale by Crest
1,402
2,781
7,847
Per common share, basic and diluted
0.02
0.03
0.10
Realty Incomes operations from one property listed as held for sale at December 31, 2006, plus properties sold in 2006, 2005 and 2004 have been classified as discontinued operations. The following is a summary of our discontinued operations from real estate held for investment for the years 2006, 2005 and 2004 (dollars in thousands, except per share data):
Realty Incomes income from discontinuedoperations, real estate held for investment
Gain on sales of investment properties
3,036
6,573
12,543
492
1,729
4,608
Other revenue
121
Depreciation and amortization
(116
(458
(1,162
(222
(545
(16
(35
(1,657
Income from discontinued operations, real estate held for investment
3,314
7,589
13,908
0.04
0.09
0.18
The following is a summary of our total discontinued operations for the years 2006, 2005 and 2004 (dollars in thousands, except per share data):
Total income from discontinued operations
Income from discontinued operations:
Real estate acquired for resale by Crest
Real estate held for investment
0.05
0.13
0.28
The above per share amounts have each been calculated independently.
Gain on Sales of Real Estate Acquired for Resale by Crest
In 2006, Crest sold 13 properties for $22.4 million, which resulted in a gain of $2.2 million. In 2005, Crest sold 12 properties for $23.5 million, which resulted in a gain of $3.3 million. In 2004, Crest sold 51 properties for $75 million, which resulted in a gain of $10.3 million. Crests gains on sales are reported before income taxes and are included in income from discontinued operations, real estate acquired for resale by Crest.
At December 31, 2006, Crest had $137.5 million invested in 60 properties, which are held for sale. Crest generally carries a real estate inventory in excess of $20 million. Crest generates an earnings spread on the difference between the lease payments it receives on the properties held in inventory and the cost of capital used to acquire properties. It is our belief that at this level of inventory, rental revenue will exceed the ongoing operating expenses of Crest without any property sales.
Gain on Sales of Investment Properties by Realty Income
In 2006, we sold or exchanged 13 investment properties for $10.7 million, which resulted in a gain of $3.0 million, which is included in discontinued operations. In 2005, we sold 23 investment properties and sold a portion of the land from two properties for $23.4 million and recognized a gain on sales of $6.6 million, which is included in discontinued operations, except for $18,000 that is included in other revenue. In 2004, we sold or exchanged 43 investment properties and sold a portion of the land from four properties for a total of $35.4 million and recognized a gain of $12.7 million, which is included in discontinued operations, except for $185,000 that is included in other revenue.
We have an active portfolio management program that incorporates the sale of assets when we believe the reinvestment of the sale proceeds will generate higher returns, enhance the credit quality of our real estate portfolio or extend our average remaining lease term. At December 31, 2006, we classified real estate with a carrying amount of $138 million as held for sale on our balance sheet, which includes properties owned by Crest. Additionally, we anticipate selling investment properties from our portfolio that have not yet been specifically identified, from which we anticipate receiving between $10 million and $35 million in proceeds during the next 12 months. We intend to invest these proceeds into new property acquisitions. However, we cannot guarantee that we will sell properties during the next 12 months.
Provisions for Impairment on Real Estate Acquired for Resale by Crest
Provisions for impairment of $1.2 million were recorded by Crest on three properties in 2006. No provisions for impairment were recorded by Crest in 2005 and 2004. Crests properties are held for sale and the provisions for impairment recorded in 2006 reduced the carrying costs to the estimated fair-market value of those properties, net of estimated selling costs.
Provisions for Impairment on Realty Income Investment Properties
In 2006, a provision for impairment of $16,000 was recorded on one property. In 2005, we recorded provisions for impairment totaling $186,000 on four properties. In 2004, we recorded provisions for impairment totaling $2.4 million on six properties. These provisions are included in income from discontinued operations, real estate held for investment except for $151,000 in 2005 and $716,000 in 2004 which are included in provisions for impairment.
Preferred Stock Cash Dividends and Redemption Charge
Preferred stock cash dividends totaled $11.4 million in 2006 as compared to $9.4 million in 2005 and $9.5 million in 2004.
When we redeemed our Class B preferred stock in June 2004 and our Class C preferred stock in July 2004, we incurred non-cash charges of $2.4 million and $1.4 million, respectively, for the excess of redemption value over the carrying value. These non-cash charges represent the Class B and Class C preferred stock original issuance costs that were paid in 1999 and recorded as a reduction to net income available to common stockholders when the shares were redeemed. These non-cash charges equated to $0.05 per common share in 2004.
Net income available to common stockholders was $99.4 million in 2006, an increase of $9.7 million as compared to $89.7 million in 2005. Net income available to common stockholders in 2004 was $90.2 million.
During 2006, the gain recognized from the sales of investment properties was $3.0 million as compared to $6.6 million during 2005 and $12.7 million in 2004. Crests gain recognized from the sale of properties during 2006 was $2.2 million as compared to $3.3 million during 2005 and $10.3 million during 2004.
FUNDS FROM OPERATIONS
AVAILABLE TO COMMON STOCKHOLDERS (FFO)
FFO for 2006 increased by $26.2 million, or 20.2%, to $155.8 million as compared to $129.6 million in 2005 and $118.2 million in 2004. The following is a reconciliation of net income available to common stockholders (which we believe is the most comparable Generally Accepted Accounting Principles (GAAP) measure) to FFO. Also presented is information regarding distributions paid to common stockholders and the weighted average number of shares outstanding for the years ended December 31 (dollars in thousands, except per share amounts):
Depreciation and amortization:
Continuing operations
59,492
46,206
39,696
Discontinued operations
116
458
1,162
Depreciation of furniture, fixtures and equipment
(192
(142
(117
Gain on sales of investment properties:
(18
(185
(3,036
(6,573
(12,543
FFO available to common stockholders
155,799
129,647
118,181
FFO per common share:
Basic
1.74
1.62
1.51
Diluted
1.73
1.50
Distributions paid to common stockholders
FFO in excess of distributions to common stockholders
26,132
21,072
20,761
Weighted average number of common shares:
We define FFO, a non-GAAP measure, consistent with the National Association of Real Estate Investment Trusts definition, as net income available to common stockholders, plus depreciation and amortization of real estate assets, reduced by gains on sales of investment property and extraordinary items.
We consider FFO to be an appropriate supplemental measure of a REITs operating performance as it is based on a net income analysis of property portfolio performance that excludes noncash items such as depreciation. The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values historically rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. The use of FFO is recommended by the REIT industry as a supplemental performance measure. In addition, FFO is used as a measure of our compliance with the financial covenants of our credit facility.
Presentation of this information is intended to assist the reader in comparing the operating performance of different REITs, although it should be noted that not all REITs calculate FFO the same way, so comparisons with other REITs may not be meaningful. Furthermore, FFO is not necessarily indicative of cash flow available to fund
cash needs and should not be considered as an alternative to net income as an indication of Realty Incomes performance. In addition, FFO should not be considered as an alternative to reviewing our cash flows from operating, investing and financing activities as a measure of liquidity, of our ability to make cash distributions or of our ability to pay interest payments.
Other Non-cash Items and Capitalized Expenditures
The following information includes non-cash items and capitalized expenditures on existing properties in our portfolio. These items are not included in the adjustments to net income available to common stockholders to arrive at FFO. Analysts and investors often request this supplemental information.
For the years ended December 31(dollars in thousands)
Provisions for impairment losses
186
2,373
Gain on reinstatement of property carrying value
(716
Crest provisions for impairment losses
1,188
Amortization of settlements on treasury lock agreements(1)
Amortization of deferred note financing costs(2)
1,287
1,034
913
Amortization of deferred stock compensation and stock option costs
2,951
2,167
Capitalized leasing costs and commissions
(761
(570
(323
Capitalized building improvements
(203
(1,017
(789
Straight line rent(3)
(1,515
(1,360
Preferred stock origination costs write-off (4)
3,774
(1) The settlements on the treasury lock agreements resulted from an interest rate risk prevention strategy that was used by the Company in 1997 and 1998, which correlated to pending issuances of senior note securities. We have not employed this strategy since 1998.
(2) Amortization of deferred note financing costs includes the amortization of costs incurred and capitalized when our notes were issued in May 1997, October 1998, January 1999, March 2003, November 2003, March 2005, September 2005 and September 2006. These costs are being amortized over the lives of these notes. No costs associated with our credit facility agreements or annual fees paid to credit rating agencies have been included.
(3) A negative amount indicates that our straight-line rent was greater than our actual cash rent collected. A positive amount indicates that our straight-line rent was less than our actual cash rent collected.
(4) Represents the Class B and Class C preferred stock non-cash charges for the excess of redemption value over the carrying value.
IMPACT OF INFLATION
Tenant leases generally provide for limited increases in rent as a result of increases in the tenants sales volumes, increases in the consumer price index, and/or fixed increases. We expect that inflation will cause these lease provisions to result in rent increases over time. During times when inflation is greater than increases in rent, as provided for in the leases, rent increases may not keep up with the rate of inflation.
Approximately 98.4%, or 1,923, of the 1,955 properties in the portfolio are leased to tenants under net leases where the tenant is responsible for property costs and expenses. Net leases tend to reduce our exposure to rising property expenses due to inflation. Inflation and increased costs may have an adverse impact on our tenants if increases in their operating expenses exceed increases in revenue.
IMPACT OF ACCOUNTING PRONOUNCEMENTS
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements. Statement No. 157 sets out a framework for measuring fair value, and requires additional disclosures about fair-value measurements. Statement No. 157 becomes effective for us at the beginning of 2008. The impact of adopting Statement No. 157 is not expected to have a material effect on our financial position or results of operations.
In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109. Interpretation No. 48 applies to all tax positions accounted for under Statement 109, including tax positions acquired in a business combination. Interpretation 48 is effective for us at the beginning of 2007. The impact of adopting Interpretation No. 48 is not expected to have a material effect on our financial position or results of operations.
Item 7A: Quantitative and Qualitative Disclosures about Market Risk
We are exposed to interest rate changes primarily as a result of our credit facility and long-term notes used to maintain liquidity and expand our real estate investment portfolio and operations. Our interest rate risk management objective is to limit the impact of interest rate changes on earnings and cash flow and to lower our overall borrowing costs. To achieve these objectives we issue long-term notes, primarily at fixed rates, and may selectively enter into derivative financial instruments, such as interest rate lock agreements, interest rate swaps and caps in order to mitigate our interest rate risk on a related financial instrument. We were not a party to any derivative financial instruments at December 31, 2006. We do not enter into any derivative transactions for speculative or trading purposes.
Our interest rate risk is monitored using a variety of techniques. The following table presents by year of expected maturity, the principal amounts, average interest rates and fair values as of December 31, 2006. This information is presented to evaluate the expected cash flows and sensitivity to interest rate changes (dollars in millions):
Expected Maturity Data as of December 31, 2006
Year ofmaturity
Fixed rate debt
Averageinterest rateon fixed rate
debt
Variableratedebt
Averageinterest rateon variablerate debt
5.98
2008 (1)(2)
8.25
2009 (3)
8.00
Thereafter (4)
5.66
5.99
Fair Value (5)
921.9
(1) $100 million matures in November 2008.
(2) The credit facility expires in October 2008. The credit facility balance as of December 31, 2006 and February 13, 2007 was zero.
(3) $20 million matures in January 2009.
(4) $100 million matures in March 2013, $150 million matures in November 2015, $275 million matures in September 2016, $175 million matures in September 2017 and $100 million matures in March 2035.
(5) We base the fair value of the fixed rate debt at December 31, 2006 on the closing market price or indicative price per each note.
The table incorporates only those exposures that exist as of December 31, 2006; it does not consider those exposures or positions that could arise after that date. As a result, our ultimate realized gain or loss, with respect to interest rate fluctuations, would depend on the exposures that arise during the period, our hedging strategies at the time, and interest rates.
All of our outstanding notes and bonds have fixed interest rates. Our credit facility interest rate is variable. At December 31, 2006, our credit facility balance was zero; however, we intend to borrow funds on our credit facility in the future. Based on a hypothetical credit facility borrowing of $50 million, a 1% change in interest rates would change our interest costs by $500,000 per year.
Item 8: Financial Statements and Supplementary Data
Table of Contents
A.
Reports of Independent Registered Public Accounting Firm
B.
Consolidated Balance Sheets,
December 31, 2006 and 2005
C.
Consolidated Statements of Income,
Years ended December 31, 2006, 2005 and 2004
D.
Consolidated Statements of Stockholders Equity,
E.
Consolidated Statements of Cash Flows,
F.
Notes to Consolidated Financial Statements
G.
Consolidated Quarterly Financial Data
(unaudited) for 2006 and 2005
H.
Schedule III Real Estate and Accumulated Depreciation
Schedules not filed: All schedules, other than that indicated in the Table of Contents, have been omitted as the required information is either not material, inapplicable or the information is presented in the financial statements or related notes.
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders
Realty Income Corporation:
We have audited the accompanying consolidated financial statements of Realty Income Corporation and subsidiaries as listed in the accompanying table of contents. In connection with our audits of the consolidated financial statements, we also have audited the financial statement Schedule III as listed in the accompanying table of contents. These consolidated financial statements and financial statement schedule are the responsibility of Realty Income Corporations management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Realty Income Corporation and subsidiaries as of December 31, 2006 and 2005, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2006, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Realty Income Corporations internal control over financial reporting as of December 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 20, 2007 expressed an unqualified opinion on managements assessment of, and the effective operation of, internal control over financial reporting.
/s/ KPMG
San Diego, California
February 20, 2007
We have audited managements assessment, included in the accompanying Managements Report on Internal Control Over Financial Reporting, that Realty Income Corporation maintained effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Realty Income Corporations management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of Realty Income Corporations internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, managements assessment that Realty Income Corporation maintained effective internal control over financial reporting as of December 31, 2006, is fairly stated, in all material respects, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also, in our opinion, Realty Income Corporation maintained, in all material respects, effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of Realty Income Corporation and subsidiaries as listed in the accompanying table of contents and our report dated February 20, 2007 expressed an unqualified opinion on those consolidated financial statements.
44
REALTY INCOME CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share data)
ASSETS
Real estate, at cost:
Land
958,770
746,016
Buildings and improvements
1,785,203
1,350,140
2,743,973
2,096,156
Less accumulated depreciation and amortization
(396,854
(341,193
Net real estate held for investment
2,347,119
1,754,963
Real estate held for sale, net
137,962
47,083
Net real estate
2,485,081
1,802,046
Accounts receivable
5,953
5,044
Goodwill
17,206
Other assets, net
27,695
30,988
Total assets
LIABILITIES AND STOCKHOLDERS EQUITY
Distributions payable
15,096
10,121
Accounts payable and accrued expenses
27,004
20,391
Other liabilities
8,416
9,562
Line of credit payable
136,700
Notes payable
755,000
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 and 5,100,000 shares issued and outstanding in 2006 and 2005, respectively
337,781
123,804
Common stock and paid in capital, par value $1.00 per share, 200,000,000 shares authorized, 100,746,226 and 83,696,647 issued and outstanding in 2006 and 2005, respectively
1,540,365
1,134,300
Distributions in excess of net income
(302,154
(268,890
Total liabilities and stockholders equity
The accompanying notes to consolidated financial statements are an integral part of these statements.
45
CONSOLIDATED STATEMENTS OF INCOME
Years Ended December 31, 2006, 2005 and 2004
REVENUE
238,058
195,666
172,033
2,042
354
1,029
EXPENSES
Interest
General and administrative
17,539
15,421
13,119
Property
3,339
3,731
3,058
716
Loss on extinguishment of debt
1,555
134,035
107,271
91,420
Excess of redemption value over carrying value of preferred shares redeemed (see note 7C and 7D)
Amounts available to common stockholders per common share, basic and diluted:
1.05
0.99
0.87
Weighted average common shares outstanding:
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
(dollars in thousands)
Preferred
Common
Shares of
stock and
Preferredstock
Commonstock
paid incapital
in excess ofnet income
Balance, December 31, 2003
4,125,700
75,818,172
99,368
969,030
(240,632
Distributions paid and payable
(108,016
Shares issued in stock offerings, net of offering costs of $3,682
3,200,000
67,918
Shares issued in stock offerings, net of offering costs of $4,187
5,100,000
123,787
Preferred shares redeemed
(4,125,700
(99,368
(103,142
Share-based compensation
283,458
2,025
Balance, December 31, 2004
79,301,630
1,038,973
(249,025
(118,984
Shares issued in stock offerings, net of offering costs of $4,980
4,100,000
92,659
92,676
295,017
2,668
Balance, December 31, 2005
83,696,647
(144,045
Shares issued in stock offerings, net of offering costs of $20,911
16,815,000
402,745
Shares issued in stock offering, net of offering costs of $6,023
8,800,000
213,977
234,579
3,320
Balance, December 31, 2006
13,900,000
100,746,226
CONSOLIDATED STATEMENTS OF CASH FLOWS
CASH FLOWS FROM OPERATING ACTIVITIES
Adjustments to net income:
Real estate acquired for resale
(1,402
(2,781
(7,847
(3,314
(7,589
(13,908
Gain on sale of real estate held for investment
Amortization of stock compensation
2,928
2,155
1,426
Provisions for impairment on real estate held for investment
Cash from discontinued operations:
371
(510
(2,407
410
1,509
4,184
Investment in real estate acquired for resale
(113,166
(54,110
(21,787
Intangibles acquired in connection with acquisition of real estate acquired for resale
(1,780
Proceeds from sales of real estate acquired for resale
22,405
22,195
74,995
Collection of mortgage note receivable by Crest
1,333
Change in assets and liabilities:
4,418
(3,292
1,094
3,382
8,290
(1,051
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sales of investment properties:
426
9,804
22,191
34,175
Acquisition of and additions to investment properties
(654,149
(417,347
(195,470
Intangibles acquired in connection with acquisitions of investment properties
(937
(9,494
Net cash used in investing activities
(645,280
(404,541
(160,869
CASH FLOWS FROM FINANCING ACTIVITIES
Borrowings from lines of credit
523,200
400,300
280,400
Payments under lines of credit
(659,900
(287,200
(283,200
Proceeds from common stock offerings, net
Proceeds from notes issued, net
271,883
270,266
(28
Principal payment on notes
(110,000
Proceeds from preferred stock offerings, net
Redemption of preferred stock
Cash distributions to common stockholders
(129,667
(108,575
(97,420
Cash dividends to preferred stockholders
(9,063
Proceeds from other common stock issuances
500
584
Net cash provided by (used in) financing activities
503,204
358,547
(20,164
Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents, beginning of year
Cash and cash equivalents, end of year
For supplemental disclosures, see note 13.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2006, 2005 and 2004
1. Organization and Operation
Realty Income Corporation (Realty Income, the Company, we or our) is organized as a Maryland corporation. We invest in commercial retail real estate and have elected to be taxed as a real estate investment trust (REIT).
At December 31, 2006, we owned 1,955 properties, located in 48 states, containing over 16.7 million leasable square feet, along with 60 properties owned by our wholly-owned taxable REIT subsidiary, Crest Net Lease, Inc. (Crest). Crest was created to buy and sell properties, primarily to individual investors, many of whom are involved in tax-deferred exchanges, under Section 1031 of the Internal Revenue Code of 1986, as amended (the Tax Code).
A 2-for-1 stock split was declared in November 2004 and became effective after the market closed on December 31, 2004. Common stockholders received an additional share of common stock for each share they owned. The increase in the number of common shares outstanding and all per common share data has been adjusted for the stock split.
Information with respect to number of properties, square feet, average initial lease term and weighted average contractual lease rate is unaudited.
2. Summary of Significant Accounting Policies and Procedures
Federal Income Taxes. We have elected to be taxed as a Real Estate Investment Trust (REIT) under the Tax Code. We believe we have qualified and continue to qualify as a REIT. Under the REIT operating structure, we are permitted to deduct distributions paid to our stockholders and generally will not be required to pay federal corporate income taxes on such income. Accordingly, no provision has been made for federal income taxes in the accompanying consolidated financial statements, except for federal income taxes of Crest, which totaled $396,000 in 2006, $760,000 in 2005 and $2.8 million in 2004 and are included in income from discontinued operations, real estate acquired by Crest.
Earnings and profits that determine the taxability of distributions to stockholders differ from net income reported for financial reporting purposes due to differences in the estimated useful lives and methods used to compute depreciation and the carrying value (basis) on the investments in properties for tax purposes, among other things.
The following reconciles our net income available to common stockholders to taxable income for 2006 (dollars in thousands) (unaudited):
Tax loss on the sale of real estate less than book gains
(3,529
Elimination of net revenue and expenses from Crest
2,440
Dividends received from Crest
Preferred dividends not deductible for tax
11,362
Depreciation and amortization timing differences
16,612
Adjustment for straight-line rent
Adjustment for a decrease in prepaid rent
(1,681
Other adjustments
(816
Estimated taxable net income, before our dividend paid deduction
122,792
49
Net Income Per Common Share. Basic net income per common share is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding during each period. Diluted net income per common share is computed by dividing net income available to common stockholders for the period by the number of common shares that would have been outstanding assuming the issuance of common shares for all potentially dilutive common shares outstanding during the reporting period.
The following is a reconciliation of the denominator of the basic net income per common share computation to the denominator of the diluted net income per common share computation, for the years ended December 31:
Weighted average shares used for the basic net income per share computation
Incremental shares from share-based compensation
150,840
258,338
80,492
Adjusted weighted average shares used for diluted net income per share computation
In 2006, 2005 and 2004, no stock options were anti-dilutive. We had nonvested shares from share-based compensation that were anti-dilutive of 235,035 in 2006 and 305,476 in 2005. No nonvested shares were anti-dilutive in 2004.
Discontinued Operations. In accordance with Financial Accounting Standards Board Statement No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS 144), Realty Incomes operations from one investment property classified as held for sale at December 31, 2006, plus investment properties sold in 2006, 2005 and 2004, are reported as discontinued operations. Their respective results of operations have been reclassified to income from discontinued operations, real estate held for investment. We classify properties as held for sale in accordance with SFAS 144. We do not depreciate properties that are classified as held for sale.
Crest acquires properties with the intention of reselling them rather than holding them for investment and operating the properties. Consequently, we classify properties acquired by Crest as held for sale at the date of acquisition and do not depreciate them. In accordance with SFAS 144, the operations of Crests properties are classified as income from discontinued operations, real estate acquired for resale by Crest.
No debt was assumed by buyers of our investment properties or repaid as a result of our investment property sales and we have elected not to allocate interest expense to discontinued operations related to real estate held for investment.
We allocate interest expense related to borrowings specifically attributable to Crests properties. The interest expense amounts allocated to the Crest properties are included in income from discontinued operations, real estate acquired for resale by Crest.
The following is a summary of Crests income from discontinued operations, real estate acquired for resale for the years ended December 31 (dollars in thousands):
The following is a summary of Realty Incomes income from discontinued operations, from real estate held for investment for the years ended December 31 (dollars in thousands):
The following is a summary of our total income from discontinued operations for the years ended December 31 (dollars in thousands, except per share data):
The per share amounts for income from discontinued operations above and the income from continuing operations and net income reported on the consolidated statement of income have each been calculated independently.
Revenue Recognition and Accounts Receivable. All leases are accounted for as operating leases. Under this method, lease payments that have fixed and determinable rent increases are recognized on a straight-line basis over the lease term. Any rental revenue contingent upon a tenants sales is recognized only after the tenant exceeds their sales breakpoint. Rental increases based upon changes in the consumer price indexes are recognized only after the changes in the indexes have occurred and are then applied according to the lease agreements.
We recognize an allowance for doubtful accounts relating to accounts receivable for amounts deemed uncollectible. We consider tenant specific issues such as financial stability and ability to pay rent when determining collectibility of accounts receivable and appropriate allowances to record. The allowance for doubtful accounts was $705,000 and $577,000 at December 31, 2006 and 2005, respectively.
Principles of Consolidation. The accompanying consolidated financial statements include the accounts of Realty Income, Crest and their wholly owned subsidiaries, after elimination of all material intercompany balances and transactions. All of Realty Incomes and Crests subsidiaries are wholly-owned.
Cash Equivalents. We consider all short-term, highly liquid investments that are readily convertible to cash and have an original maturity of three months or less at the time of purchase to be cash equivalents.
Gain on Sales of Properties. We recognize gains on sales of properties in accordance with Statement No. 66, Accounting for Sales of Real Estate.
Depreciation and Amortization. Lands, buildings and improvements are recorded at cost and stated at cost. Major replacements and betterments, which improve or extend the life of the asset, are capitalized and depreciated over their estimated useful lives, while ordinary repairs and maintenance are expensed as incurred.
51
Buildings and improvements that are under redevelopment, or are being developed, are carried at cost and no depreciation is recorded on these assets. Additionally, amounts essential to the development of the property, such as pre-construction costs, development costs, construction costs, interest costs and other costs incurred during the period of development are capitalized. We cease capitalization when the property is available for occupancy upon substantial completion of tenant improvements, but in any event no later than one year from the completion of major construction activity.
Properties are depreciated using the straight-line method over the estimated useful lives of the assets. The estimated useful lives are as follows:
Buildings
25 years
Building improvements
4 to 15 years
Tenant improvements and lease commissions
The shorter of the term of the related lease or useful life
Provisions for Impairment. We review long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Generally, a provision is made for impairment if estimated future operating cash flows (undiscounted and without interest charges) plus estimated disposition proceeds (undiscounted) are less than the current book value. Impairment loss is measured as the amount by which the current book value of the asset exceeds the fair value of the asset. If a property is held for sale, it is carried at the lower of cost or estimated fair value, less estimated cost to sell.
Realty Income recorded a provision for impairment of $16,000 in 2006 on one retail investment property in the restaurant industry. The provision for impairment is included in discontinued operations.
Realty Income recorded provisions for impairment of $186,000 in 2005 on four retail properties, of which two have been sold. These properties were classified in the following industries: one in child care and three in restaurant.
Realty Income recorded provisions for impairment of $2.4 million in 2004 on six retail properties, of which five have been sold. These properties were classified in the following industries: one in automotive service, one in child care, two in consumer electronics, one in convenience store and one in restaurant.
Provisions for impairment recorded on investment properties by Realty Income are included on our consolidated statements of income in income from discontinued operations, real estate held for investment, except for $151,000 in 2005 and $716,000 in 2004 which are included in provisions for impairment.
Crest recorded provisions for impairment of $1.2 million in 2006 on three retail properties, which are held for resale at December 31, 2006. No provisions for impairment were recorded by Crest in 2005 and 2004. Provisions for impairment recorded by Crest are included in income from discontinued operations, real estate acquired for resale by Crest on our consolidated statements of income.
Acquired In-place Leases. In accordance with Financial Accounting Standards Board Statement No. 141,Business Combinations (SFAS 141), the fair value of the real estate acquired with in-place operating leases is allocated to the acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases, the value of in-place leases and tenant relationships, based in each case on their fair values.
The fair value of the tangible assets of an acquired property (which includes land and buildings/improvements) is determined by valuing the property as if it were vacant, and the as-if-vacant value is then allocated to land and buildings/improvements based on our determination of the relative fair value of these assets. Our determinations are based on a real estate appraisal for each property, generated by an independent appraisal firm, which consider estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases. In allocating the fair value to identified intangibles for above-market or below-market leases, an amount is recorded based on the present value of the difference between (i) the contractual amount to be paid pursuant to the in-place lease and (ii) our estimate of fair market lease rate for the corresponding in-place lease, measured over a period equal to the remaining term of the lease.
52
Capitalized above-market lease values are amortized as a reduction of rental income over the remaining terms of the respective leases. Capitalized below-market lease values are amortized as an increase to rental income over the remaining terms of the respective leases and expected below market renewal option periods.
The aggregate value of other acquired intangible assets consists of the value of in-place leases and tenant relationships. These are measured by the excess of the purchase price paid for a property, after adjusting for above or below market lease value, less the estimated fair value of the property as if vacant, determined as set forth above. The value of in-place leases, exclusive of the value of above-market and below-market in-place leases, is amortized to expense over the remaining periods of the respective leases. If a lease were to be terminated prior to its stated expiration, all unamortized amounts relating to that lease would be recorded to revenue or expense as appropriate.
Share-Based Compensation
Effective January 1, 2002, we adopted the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, and starting January 1, 2002, expensed costs for all stock option awards granted, modified, or settled. Stock option awards under the plan vest over periods ranging from one to five years. For the years ended December 31, 2006, 2005 and 2004, respectively, there is no difference between the stock option-based compensation expense included in reported net income and that expense determined under the fair value method for all awards.
Effective January 1, 2006, we adopted FASB Statement No. 123R, Share-Based Payments. Statement No. 123R requires companies to recognize in the income statement the grant-date fair value of stock options and other equity-based compensation issued to employees.
Goodwill. Goodwill is tested for impairment during the second quarter of each year as well as when events or circumstances occur indicating that our goodwill might be impaired. We did not record any new goodwill or impairment on our existing goodwill during 2006, 2005 or 2004.
Other Assets. Other assets consist of the following at December 31 (in thousands):
Deferred bond financing costs
10,868
8,999
Value of in-place and above-market leases
10,430
9,909
Prepaid expenses
3,271
3,379
Settlements on treasury lock agreements
1,629
2,346
Unamortized credit line fees
954
1,473
Corporate assets, net of accumulated depreciation and amortization
463
454
Escrow deposits for Section 1031 tax-deferred exchanges
3,070
Other items
1,358
Use of Estimates. The consolidated financial statements were prepared in conformity with U.S. generally accepted accounting principles, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Reclassifications. Certain of the 2005 and 2004 balances have been reclassified to conform to the 2006 presentation.
3. Retail Properties Acquired
We acquire land, buildings and improvements that are used by retail operators.
A. During 2006, Realty Income and Crest invested $769.9 million, in aggregate, in 378 new retail properties and properties under development. These 378 properties are located in 30 states, will contain over 3.8 million leasable square feet, and are 100% leased with an average initial lease term of 17.1 years. Of the $769.9 million invested in 2006, $6.0 million was used to acquire one property with an existing lease already in-place with a retail tenant. In accordance with SFAS 141, Realty Income recorded $1.6 million as the value of the in-place lease and $628,000 as the value of below-market rents. These amounts are recorded to other assets and other liabilities, respectively, on our consolidated balance sheet and are amortized over the lives of the respective lease.
In comparison, during 2005, Realty Income and Crest invested $486.6 million, in aggregate, in 156 new retail properties and properties under development. These 156 new retail properties are located in 30 states, contain over 1.9 million leasable square feet and are 100% leased with an average lease term of 15.8 years. Of the $486.6 million invested in 2005, $95.1 million was used to acquire 34 properties with existing leases already in-place with existing retail tenants. In accordance with SFAS 141, Realty Income recorded $10.1 million and Crest recorded $1.8 million as the value of in-place leases and Realty Income recorded $183,000 as the value of above-market rents. In addition, Realty Income recorded $756,000 and Crest recorded $66,000 as the value of below-market rents on these leases. These amounts were recorded to other assets and other liabilities, respectively, on our consolidated balance sheet and are amortized over the lives of the respective leases. The amounts recorded by Crest are included in the calculation of gain on sales of real estate when the properties were sold during 2006 and 2005.
B. During 2006, Realty Income invested $656.7 million in 322 new retail properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 322 properties are located in 30 states, will contain over 3.3 million leasable square feet and are 100% leased with an average initial lease term of 16.7 years. The initial weighted average contractual lease rate is computed by dividing the estimated aggregate base rent for the first year of each lease by the estimated total cost of the properties.
In comparison, during 2005, Realty Income invested $430.7 million in 135 new retail properties and properties under development, with an initial weighted average contractual lease rate of 8.4%. These 135 properties are located in 28 states, contain over 1.7 million leasable square feet and are 100% leased with an average initial lease term of 15.6 years.
C. During 2006, Crest invested $113.2 million in 56 new retail properties and properties under development. In comparison, during 2005, Crest invested $55.9 million in 21 new retail properties and properties under development.
D. Crests property inventory at December 31, 2006 consisted of 60 properties with a total investment of $137.5 million and at December 31, 2005 consisted of 17 properties with a total investment of $45.7 million. These amounts are included on our consolidated balance sheets in real estate held for sale, net.
4. Credit Facility
We have a $300 million revolving acquisition credit facility that expires in October 2008, unless extended as provided for in the agreement. Under the terms of the credit facility, which commenced in October 2005, the borrowing rate is LIBOR (London Interbank Offered Rate) plus 65 basis points with a facility fee of 15 basis points, for all-in drawn pricing of 80 basis points over LIBOR, based on our current credit ratings. The credit facility offers us other interest rate options as well.
The average borrowing rate on our credit facilities during 2006 was 5.7%, compared to 4.3% in 2005 and 2.4% in 2004 on our previous $250 million credit facility, which expired in October 2005. The increase in the average borrowing rate is due to an increase in LIBOR since the beginning of 2005. Our current credit facility is subject to various leverage and interest coverage ratio limitations. The Company is and has been in compliance with these covenants.
Our credit facility is unsecured and accordingly, we have not pledged any assets as collateral for this obligation.
5. Notes Payable
In September 2006, we issued $275 million in aggregate principal amount of 5.95% senior unsecured notes due 2016 (the 2016 Notes). The price to the investor for the 2016 Notes was 99.74% of the principal amount for an effective yield of 5.985%. Interest on the 2016 Notes is paid semiannually. The net proceeds of approximately $271.9 million from this offering were used for other general corporate purposes and to redeem the outstanding $110 million 7-3/4% unsecured notes due May 2007 (the 2007 Notes), which were issued in May 1997.
In September 2006, we redeemed all of our outstanding 2007 Notes at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest of $3.2 million and a make-whole payment of $1.6 million. We recorded a loss on extinguishment of debt totaling $1.6 million related to the make-whole payment associated with the 2007 Notes. For 2006, the make-whole payment represented approximately $0.017 per share.
In September 2005, we issued $175 million in aggregate principal amount of 5-3/8% senior unsecured notes due 2017 (the 2017 Notes). The price to the investor for the 2017 Notes was 99.974% of the principal amount for an effective yield of 5.378%. The net proceeds of approximately $173.2 million from this offering were used to repay borrowings under our unsecured acquisition credit facility, to fund new property acquisitions and for other general corporate purposes. Interest on the 2017 Notes is paid semiannually.
In March 2005, we issued $100 million in aggregate principal amount of 5-7/8% senior unsecured bonds due 2035 (the 2035 Bonds). The price to the investor for the 2035 Bonds was 98.296% of the principal amount for an effective yield of 5.998%. The net proceeds of approximately $97 million from this offering were used to repay borrowings under our acquisition credit facility and for other general corporate purposes. Interest on the 2035 Bonds is paid semiannually.
In November 2003, we issued $150 million of 5-1/2% senior unsecured notes due 2015 (the 2015 Notes). Interest on the 2015 Notes is payable semiannually.
In March 2003, we issued $100 million of 5-3/8% senior unsecured notes due 2013 (the 2013 Notes). Interest on the 2013 Notes is payable semiannually.
In January 1999, we issued $20 million of 8% senior unsecured notes due 2009 (the 2009 Notes). Interest on the 2009 Notes is payable semiannually.
In October 1998, we issued $100 million of 8-1/4% Monthly Income Senior Notes due 2008 (the 2008 Notes). In May 1998, we entered into a treasury interest rate lock agreement associated with the 2008 Notes. In settlement of the agreement, we made a payment of $8.7 million in 1998. The payment on the agreement is being amortized over 10 years (the life of the 2008 Notes) as a yield adjustment to interest expense. After taking into effect the results of a treasury interest rate lock agreement, the effective rate to us on the 2008 Notes is 9.12%. Interest on the 2008 Notes is payable monthly. The 2008 Notes are unsecured.
Interest incurred on the 2016 Notes, 2017 Notes, 2035 Bonds, 2015 Notes, 2013 Notes, 2009 Notes, 2008 Notes and 2007 Notes (redeemed in September 2006) collectively for each of the years ended December 31, 2006, 2005 and 2004 was $49.6 million, $39.5 million and $32.0 million, respectively. In addition, when the 2007 Notes were redeemed, we paid a $1.6 million make-whole payment, which is classified as loss on extinguishment of debt on our consolidated statements of income. The interest rate on each of these notes is fixed.
Our outstanding notes are unsecured and accordingly, we have not pledged any assets as collateral for these or any other obligations.
55
All of these notes contain various covenants, including: (i) a limitation on incurrence of any debt which would cause our debt to total adjusted assets ratio to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause our secured debt to total adjusted assets ratio to exceed 40%; (iii) a limitation on incurrence of any debt which would cause our debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of total unencumbered assets not less than 150% of our outstanding unsecured debt. We have been in compliance with these covenants since each of the notes were issued.
The following table summarizes the maturity of our notes payable as of December 31, 2006 (dollars in millions):
Year of Maturity (1)
After 2011
(1) There are no maturities in 2007, 2010 or 2011.
6. Common Stock Offerings
A. In October and November 2006, we issued an aggregate of 6.9 million shares of common stock at a price of $26.40 per share. The net proceeds of approximately $173.2 million were used to fund a portion of the purchase price of the Buffets/Ryans properties and for other general corporate purposes.
B. In September 2006, we issued 4.715 million shares of common stock at a price of $24.32 per share. The net proceeds of approximately $109 million from this offering were used to fund new property acquisitions, repay borrowings under our credit facility and for other general corporate purposes.
C. In March 2006, we issued 5.2 million shares of common stock at a price of $24.39 per share. The net proceeds of approximately $120.5 million were used to fund new property acquisitions and for other general corporate purposes.
D. In September 2005, we issued 4.1 million shares of common stock at a price of $23.79 per share. The net proceeds of $92.7 million were used to fund new property acquisitions and for other general corporate purposes.
E. In March 2004, we issued 3.2 million shares of common stock at a price of $22.375 per share. The net proceeds of $67.9 million were used to repay a portion of our acquisition credit facility borrowings, which had been used to acquire 112 convenience store properties in March 2004.
7. Preferred Stock Offerings and Redemptions
A. In December 2006, we issued 8.8 million shares of 6-3/4% Monthly Income Class E cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $214 million from this issuance were used to repay borrowings under our credit facility and for other general corporate purposes. Beginning December 7, 2011, the Class E preferred shares are redeemable at our option for $25 per share. Dividends of $0.140625 per share are paid monthly in arrears on the Class E preferred stock.
B. In May 2004, we issued 4.0 million shares of 7-3/8% Monthly Income Class D cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $96.4 million from this issuance were used to redeem a portion of the outstanding Class B and Class C preferred stock, repay borrowings outstanding under our $250 million acquisition credit facility and for other general corporate purposes. Beginning May 27, 2009, the Class D preferred shares are redeemable at our option for $25.00 per share. Dividends of $0.1536459 per share are paid monthly in arrears on the Class D preferred stock.
56
In October 2004, we issued an additional 1.1 million shares of Class D preferred stock for $25.4311 per share. The net proceeds of $27.4 million were used to repay borrowings under our $250 million acquisition credit facility.
C. When our Class B preferred stock was redeemed in 2004, we incurred a non-cash charge of $2.4 million representing the Class B preferred stock original issuance costs that were paid in 1999.
D. When our Class C preferred stock was redeemed in 2004, we incurred a non-cash charge of $1.4 million representing the Class C preferred stock original issuance costs that were paid in 1999.
8. Distributions Paid and Payable
A. Common Stock. We pay monthly cash distributions to our common stockholders. The following is a summary of monthly distributions paid per common share for the years ended December 31:
Month
January
0.116250
0.110000
0.100000
February
March
April
0.116875
0.110625
0.100625
May
June
July
0.117500
0.111250
0.101250
August
September
0.125250
0.115000
0.108750
October
0.125875
0.115625
0.109375
November
December
1.437250
1.346250
1.241250
The following presents the federal income tax characterization of distributions paid or deemed to be paid per common share for the years ended December 31:
Ordinary income
1.2945466
1.210091
1.18315
Nontaxable distributions
0.1427034
0.136159
0.05810
Capital gain
1.4372500
At December 31, 2006, a distribution of $0.1265 per common share was payable and was paid in January 2007. At December 31, 2005, a distribution of $0.11625 per common share was payable and was paid in January 2006.
B. Preferred Stock.
Dividends of $0.140625 per share are paid monthly in arrears on the Class E preferred stock. We declared dividends to holders of our Class E preferred stock totaling $1.6 million in 2006. The first Class E dividend was paid in January 2007.
Dividends of $0.1536459 per share are paid monthly in arrears on the Class D preferred stock. We declared dividends to holders of our Class D preferred stock totaling $9.8 million in 2006, $9.4 million in 2005 and $4.8 million in 2004. The dividends paid per share to our Class D preferred stockholders for 2006 and 2005 of $1.84375 and for 2004 of $1.01406 were characterized for federal income tax purposes as ordinary income.
57
In May 1999, we issued 2.76 million shares of 9-3/8% Class B cumulative redeemable preferred stock, of which 2,745,700 shares were outstanding for a portion of 2004. On June 6, 2004, all of the outstanding Class B preferred shares were redeemed. We paid dividends to holders of our Class B preferred stock totaling $2.8 million during the first two quarters of 2004. The dividends paid per share to our Class B Preferred stockholders in 2004 of $1.01563 were characterized for federal income tax purposes as ordinary income.
In July 1999, we issued 1.38 million shares of 9-1/2% Class C cumulative redeemable preferred stock, all of which were outstanding for a portion of 2004. On July 30, 2004, all of the outstanding Class C preferred shares were redeemed. We paid monthly dividends to holders of our Class C preferred stock totaling $1.9 million during the first seven months of 2004. The dividends paid per share to our Class C Preferred stockholders in 2004 of $1.37882 were characterized for federal income tax purposes as ordinary income.
9. Operating Leases
A. At December 31, 2006, we owned 1,955 properties in 48 states, excluding 60 properties owned by Crest. Of these 1,955 properties, 1,948, or 99.6%, are single-tenant, retail properties and the remaining seven are multi-tenant, distribution and office properties. At December 31, 2006, 26 properties were vacant and available for lease or sale.
Substantially all leases are net leases where the tenant pays property taxes and assessments, maintains the interior and exterior of the building and leased premises, and carries insurance coverage for public liability, property damage, fire and extended coverage.
Percentage rent for 2006, 2005 and 2004 was $1.1 million, $1.2 million and $1.3 million, respectively, including amounts recorded to discontinued operations.
At December 31, 2006, minimum future annual rents to be received on the operating leases are as follows (dollars in thousands):
For the years ending December 31,
268,536
257,072
246,422
238,635
231,051
2,252,524
3,494,240
B. Major Tenants No individual tenants rental revenue, including percentage rents, represented more than 10% of our total revenue for each of the years ended December 31, 2006, 2005 or 2004.
10. Gain on Sales of Real Estate Acquired for Resale by Crest
In 2006, Crest sold 13 properties for $22.4 million, which resulted in a gain of $2.2 million. In 2005, Crest sold 12 properties for $23.5 million, which resulted in a gain of $3.3 million. As part of one sale in 2005, Crest provided buyer financing in the form of a $1.3 million promissory note. This note was paid in full in February 2006. In 2004, Crest sold 51 properties for $75 million, which resulted in a gain of $10.3 million. Crests gains on sales are reported before income taxes and are included in discontinued operations.
58
11. Gain on Sales of Investment Properties by Realty Income
In 2006, we sold or exchanged 13 investment properties for $10.7 million, which resulted in a gain of $3.0 million, which is included in discontinued operations.
In 2005, we sold 23 investment properties and sold a portion of the land from two properties for $23.4 million, which resulted in a gain of $6.6 million. This gain is included in discontinued operations, except for $18,000 that is included in other revenue.
In 2004, we sold or exchanged 43 investment properties and sold a portion of the land from four properties for $35.4 million, which resulted in a gain of $12.7 million. Of this gain, $12.5 million is included in discontinued operations and $185,000 is included in other revenue. Included in the 43 properties was one property leased by one of our tenants that we exchanged for another property owned by that tenant (see note 13-H).
12. Fair Value of Financial Instruments
We believe that the carrying values reflected in the consolidated balance sheets at December 31, 2006 and 2005 reasonably approximate the fair values for cash and cash equivalents, accounts receivable, and all liabilities, due to their short-term nature, except for the line of credit payable and notes payable. In making these assessments, we used estimates. The fair value of the line of credit payable approximates its carrying value because its terms are similar to those available in the market place at the balance sheet date. The estimated fair value of the notes payable at December 31, 2006 is $921.9 million and at December 31, 2005 is $755.0 million, based upon the closing market price per note or indicative price per each note at December 31, 2006 and 2005, respectively.
13. Supplemental Disclosures of Cash Flow Information
Interest paid in 2006 was $52.4 million, in 2005 was $36.4 million and in 2004 was $31.3 million.
Interest capitalized to properties under development in 2006 was $2.2 million, in 2005 was $1.9 million and in 2004 was $531,000.
Income taxes paid by Realty Income and Crest in 2006 were $775,000, in 2005 were $1.4 million and in 2004 were $6.9 million.
The following non-cash investing and financing activities are included in the accompanying consolidated financial statements:
A. Stock based compensation for 2006 was $3.0 million, for 2005 was $2.2 million and for 2004 was $1.4 million.
B. In 2006, we exchanged one of our properties for a different property that was leased to the same tenant. As part of this transaction, accumulated depreciation was reduced by $67,000 and a gain of $67,000 was recorded. The original cost of and the value received for property exchanged was $900,000. This transaction had no impact to land or building and improvements.
C. In 2006, we received shares of a public company as settlement of a bankruptcy claim associated with a former tenant. We recorded a value of $207,000, which is in other revenue, based on the closing market price of these shares on December 31, 2006 and included them in other assets on our consolidated balance sheet at December 31, 2006. The shares were sold in January 2007.
D. In 2005, Crest sold a property for $2.8 million and issued a mortgage note of $1.3 million, which was paid in full in February 2006 and is included in other assets on our December 31, 2005 consolidated balance sheet.
E. In 2004, we recorded an impairment of $716,000 on one property to reduce its carrying value to zero. This loss was the result of a dispute with the original owner and tenant in their bankruptcy proceeding. Our title insurance company failed to timely record the deed on this property upon our original acquisition,
which resulted in a claim by the bankruptcy trustee that Realty Income did not have legal title to the property. In the second quarter of 2006, this issue was resolved and we obtained title to the property. At that time we reinstated the original carrying value adjusted for depreciation on our balance sheet and recorded other revenue of $716,000. We also reversed accrued liabilities and property expenses of $133,000 associated with this property. As part of the settlement, these costs became the responsibility of the title insurance company.
F. In June 2004, when our Class B preferred stock was redeemed, we incurred a non-cash charge of $2.4 million for the excess of redemption value over the carrying value.
G. In July 2004, when our Class C preferred stock was redeemed, we incurred a non-cash charge of $1.4 million for the excess of redemption value over the carrying value.
H. In 2004, we exchanged one of our properties for a different property that was leased to the same tenant. As part of this transaction, land was reduced by $160,000, building was increased by $78,000, and accumulated depreciation was decreased by $82,000.
I. Accrued costs on properties under development resulted in an increase in buildings and accounts payable of $1.7 million in 2006. In 2005, non-cash additions to properties resulted in an increase in buildings of $5.4 million and an increase in accounts payable of $5.1 million.
J. Distributions payable on our balance sheets is comprised of the following declared distributions (dollars in thousands):
Common stock distributions
12,745
9,729
Preferred stock dividends
2,351
392
14. Employee Benefit Plan
We have a 401(k) plan covering substantially all of our employees. Under our 401(k) plan, employees may elect to make contributions to the plan up to a maximum of 60% of their compensation, subject to limits under the IRS Code. We match 50% of our employees contributions, up to 3% of the employees compensation. Our aggregate matching contributions each year have been immaterial to our results of operations.
15. Common Stock Incentive Plan
In 2003, our Board of Directors adopted and our stockholders approved the 2003 Incentive Award Plan of Realty Income Corporation (the Stock Plan) to enable us to attract and retain the services of directors, employees and consultants, considered essential to our long-term success, by offering them an opportunity to own stock in Realty Income and/or rights that will reflect our growth, development and financial success. The Stock Plan was amended and restated by our Board of Directors in February 2006. Under the terms of this plan, the aggregate number of shares of our common stock subject to options, stock purchase rights (SPR), stock appreciation rights (SAR) and other awards will be no more than 3,428,000 shares. The maximum number of shares that may be subject to options, stock purchase rights, stock appreciation rights and other awards granted under the plan to any individual in any calendar year may not exceed 1,600,000 shares. This plan has a term of 10 years from the date it was adopted by our Board of Directors, which was March 12, 2003. To date, we have not issued any SPR or SAR.
The amount of share-based compensation costs charged against income during 2006 were $3.0 million, during 2005 were $2.2 million and during 2004 were $1.4 million.
Stock options were granted with an exercise price equal to the underlying stocks fair market value at the date of grant. Stock options expire ten years from the date they are granted and vest over service periods of one, three, four and five years. No stock options were granted in 2006, 2005 or 2004.
The following table summarizes our stock option activity for the years ended December 31:
Number ofshares
Weightedaverageexerciseprice
Outstanding options, beginning of year
135,348
13.02
176,130
13.01
247,756
12.53
Options exercised
(28,696
12.86
(40,352
12.93
(67,648
11.16
Options forfeited
(284
14.70
(430
(3,978
Outstanding options, end of year
106,368
13.06
Options exercisable,end of year
119,924
12.87
153,206
12.75
At December 31, 2006, the options outstanding and exercisable had exercise prices ranging from $10.63 to $14.70, with a weighted average price of $13.06, and expiration dates ranging from June 2007 to December 2011 with a weighted average remaining term of 2.6 years.
The total intrinsic value of options exercised during the years ended December 31, 2006, 2005 and 2004 was $268,000, $377,000 and $480,000, respectively. The total intrinsic value of options vested during the years ended December 31, 2006, 2005 and 2004 was $143,000, $67,000 and $101,000, respectively. The aggregate intrinsic value of options outstanding was $1.6 million, $1.2 million and $2.2 million at December 31, 2006, 2005 and 2004, respectively. The aggregate intrinsic value of options exercisable at December 31, 2006, 2005 and 2004 was $1.6 million, $1.1 million and $1.9 million, respectively. The intrinsic value of a stock option is the amount by which the market value of the underlying stock at December 31 of each year exceeds the price of the option. The market value of the Companys stock was $27.70, $21.62 and $25.29 at December 31, 2006, 2005 and 2004, respectively.
The following table summarizes our common stock grant activity under our Stock Plan for the years 2006, 2005 and 2004. The grants vest over periods ranging from immediately to 10 years.
Numberof shares
Weightedaveragegrantprice(1)
Outstanding nonvested shares, beginning of year
788,722
17.83
626,868
14.98
475,721
13.70
Shares granted
210,332
21.72
306,241
25.20
218,180
19.94
Shares vested
(125,879
20.39
(92,811
16.69
(64,116
15.16
Shares forfeited
(4,449
21.35
(51,576
17.31
(2,370
18.65
Outstanding nonvested shares,end of year
868,726
17.96
(1) Grant date fair value.
During 2006, we granted 210,332 shares of common stock under the Stock Plan. These shares vest over the following service periods: 16,000 vested upon issuance, 4,000 vest over a service period of one year, 4,000 vest over a service period of four years, 15,000 vest over a service period of five years and 171,332 vest over a service period of 10 years.
As of December 31, 2006, the remaining unamortized stock compensation expense totaled $15.6 million, which is being amortized on a straight-line basis over the service period of each applicable award. The amount of share-based compensation is based on the fair value of the stock at the grant date. We define the grant date as the date the recipient and the Company have a mutual understanding of the key terms and condition of the award and the recipient of the grant begins to benefit from, or be adversely affected by subsequent changes in the price of the shares.
The effect of pre-vesting forfeitures on our recorded expense has historically been negligible. Any future pre-vesting forfeitures are also expected to be negligible and we will record the benefit related to such forfeitures as they occur. Under the terms of the Stock Plan, we pay non-refundable dividends to the holders of our nonvested shares. Under Statement No. 123R, the dividends paid to holders of these nonvested shares should be charged as compensation expense to the extent that they relate to nonvested shares that do not or are not expected to vest. Given the negligible historical and prospective forfeiture rate determined by us, we did not record any amount to compensation expense, related to dividends paid, for 2006, nor do we expect to record any amounts in future periods.
16. Segment Information
We evaluate performance and make resource allocation decisions on an industry by industry basis. For financial reporting purposes, we have grouped our tenants into 30 industry and activity segments (including properties owned by Crest that are grouped together). All of the properties are incorporated into one of the applicable segments. Because almost all of our leases require the tenant to pay operating expenses, revenue is the only component of segment profit and loss we measure.
The following tables set forth certain information regarding the properties owned by us, classified according to the business of the respective tenants as of December 31, 2006 (dollars in thousands):
For the years ended December 31,
Segment rental revenue:
6,716
6,750
6,744
16,495
15,083
13,320
14,501
13,821
13,346
24,649
24,819
24,787
38,284
36,712
33,409
6,986
5,593
243
10,212
7,212
6,919
7,463
7,346
7,327
7,996
2,129
2,115
8,217
5,060
859
28,292
17,988
16,196
6,829
6,747
5,939
22,905
10,139
6,052
17 non-reportable segments(1)
38,513
36,267
34,777
(1) Crests revenues appear in income from discontinued operations, real estate acquired for resale by Crest and is not included in this table.
Assets, as of December 31,
Segment net real estate:
37,608
39,550
104,089
108,036
211,784
127,879
96,263
101,950
335,169
342,734
78,347
65,846
102,718
87,426
54,376
56,218
71,474
17,846
104,122
71,035
540,136
166,231
56,291
57,913
272,135
250,214
Crest
137,439
45,509
17 other non-reportable segments
283,130
263,659
Total segment net real estate
Other intangible assets Drug stores
7,629
8,489
Other intangible assets Theaters
2,801
1,419
Other corporate assets
50,997
109,034
17. Commitments and Contingencies
In the ordinary course of our business, we are party to various legal actions which we believe are routine in nature and incidental to the operation of our business. We believe that the outcome of the proceedings will not have a material adverse effect upon our consolidated financial position or results of operations.
At December 31, 2006, we have committed to pay estimated unfunded development costs of $16.4 million on properties under development. In addition, we have contingent payments for tenant improvements and leasing costs of $806,000 as well as a $6.0 million commitment to fund the construction costs of two buildings, which are not currently under construction, and for which construction is dependent upon the tenants commitment to build the buildings prior to September 30, 2007.
CONSOLIDATED QUARTERLY FINANCIAL DATA
First
Second
Third
Fourth
Quarter
Year (2)
55,156
56,509
59,297
69,139
13,198
11,930
12,530
13,706
Depreciation and amortization expense
13,512
14,791
14,632
16,557
Other expenses
5,336
5,270
6,521
23,180
23,110
24,518
25,614
32,824
Income (loss) from discontinued operations
1,778
2,122
944
(128
24,888
26,640
26,558
32,696
22,537
24,289
24,207
28,386
Net income per common share:
0.27
0.29
Dividends paid per common share
0.348750
0.350625
0.360250
0.377625
2005 (1)
46,431
47,219
48,877
53,492
9,058
9,793
10,228
11,869
10,709
11,146
11,218
13,133
5,120
4,917
5,370
4,709
20,116
21,544
21,363
22,061
23,781
1,959
3,303
1,061
4,047
23,503
24,666
23,122
27,828
21,152
22,315
20,771
25,477
Basic and diluted net income Per common share
0.26
0.31
0.330000
0.331875
0.337500
0.346875
(1) The consolidated quarterly financial data includes revenues and expenses from our continuing and discontinued operations. The results of operations related to certain properties, that have been classified as held for sale or have been disposed of, have been reclassified to income from discontinued operations. Therefore, some of the information may not agree to our previously filed 10-Qs.
(2) Amounts for each period are calculated independently. The sum of the quarters may differ from the annual amount.
Item 9: Changes In and Disagreements With Accountants on Accounting and Financial Disclosure
We have had no disagreements with our independent registered public accounting firm on accountancy or financial disclosure, nor have we changed accountants in the two most recent fiscal years.
Item 9A: Controls and Procedures
Evaluation of Disclosure Controls and Procedures. We maintain disclosure controls and procedures (as defined in Securities Exchange Act 1934 Rules 13a-14(c) and 15d-14(c)) that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
As of and for the year ended December 31, 2006, we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and were operating at a reasonable assurance level.
Managements Report on Internal Control Over Financial Reporting.Internal control over financial reporting refers to the process designed by, or under the supervision of, our Chief Executive Officer and Chief Financial Officer, and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles, and includes those policies and procedures that:
(1) Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
(2) Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
(3) Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Companys assets that could have a material effect on the financial statements.
Management is responsible for establishing and maintaining adequate internal control over financial reporting for the Company.
Management has used the framework set forth in the report entitled Internal ControlIntegrated Framework published by the Committee of Sponsoring Organizations (COSO) of the Treadway Commission to evaluate the effectiveness of the Companys internal control over financial reporting. Management has concluded that the Companys internal control over financial reporting was effective as of the end of the most recent fiscal year. KPMG LLP has issued an attestation report on managements assessment of the Companys internal control over financial reporting.
Submitted on February 20, 2007 by,
Thomas A Lewis, Chief Executive Officer and Vice Chairman
Paul M. Meurer, Chief Financial Office, Executive Vice President and Treasurer
Changes in Internal Controls. There have not been any significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation. There were no material weaknesses, and therefore no corrective actions were taken.
Limitations on the Effectiveness of Controls. Internal control over financial reporting cannot provide absolute assurance of achieving financial reporting objectives because of its inherent limitations. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. Internal control over financial reporting also can be circumvented by collusion or improper management override. Because of such limitations, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting. However, these inherent limitations are known features of the financial reporting process. Therefore, it is possible to design into the process safeguards to reduce, though not eliminate, this risk.
Item 9B: Other Information
None.
Item 10: Directors, Executive Officers and Corporate Governance
The information set forth under the captions Director Nominees and Officers of the Company and Compliance with Federal Securities Laws will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A. The Annual Meeting of Stockholders is presently scheduled to be held on May 15, 2007.
Item 11: Executive Compensation
The information set forth under the caption Executive Compensation will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.
Item 12: Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
The information set forth under the caption Security Ownership of Certain Beneficial Owners and Management will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.
Item 13: Certain Relationships and Related Transactions
The information set forth under the caption Certain Transactions will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.
Item 14: Principal Accountant Fees and Services
The information set forth under the caption Principal Accountant Fees and Services will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.
Item 15: Exhibits and Financial Statement Schedules
A. The following documents are filed as part of this report.
1. Financial Statements (see Item 8)
a. Reports of Independent Registered Public Accounting Firm
b. Consolidated Balance Sheets,December 31, 2006 and 2005
c. Consolidated Statements of Income,Years ended December 31, 2006, 2005 and 2004
d. Consolidated Statements of Stockholders Equity,Years ended December 31, 2006, 2005 and 2004
e. Consolidated Statements of Cash Flows,Years ended December 31, 2006, 2005 and 2004
f. Notes to Consolidated Financial Statements
g. Consolidated Quarterly Financial Data,(unaudited) for 2006 and 2005
2. Financial Statement Schedule. Reference is made to page F-1 of this report for Schedule III Real Estate and Accumulated Depreciation (electronically filed with the Securities and Exchange Commission, but not included herein).
Schedules not Filed: All schedules, other than those indicated in the Table of Contents, have been omitted as the required information is either not material, inapplicable or the information is presented in the financial statements or related notes.
3. Exhibits
Articles of Incorporation and By-Laws
3.1 Articles of Incorporation of the Company, as amended by amendment No. 1 dated May 10, 2005 and amendment No. 2 dated May 10, 2005 (filed as exhibit 3.1 to the Companys Form 10-Q dated June 30, 2005, and incorporated herein by reference).
3.2 Bylaws of the Company, as amended by amendment No. 1 dated March 20, 2000 and amendment No. 2 dated June 15, 2005 (filed as exhibit 3.2 to the Companys Form 10-Q dated June 30, 2005, and incorporated herein by reference).
3.3 Articles Supplementary to the Articles of Incorporation of the Company classifying and designating the 7.375% Monthly Income Class D Cumulative Redeemable Preferred Stock (filed as exhibit 3.8 to the Companys Form 8-A filed on May 25, 2004 and incorporated herein by reference).
3.4 Articles Supplementary to the Articles of Incorporation of the Company classifying and designating additional shares of the 7.375% Monthly Income Class D Cumulative Redeemable Preferred Stock (filed as exhibit 3.2 to the Companys Form 8-K filed on October 19, 2004 and incorporated herein by reference).
3.5 Articles Supplementary to the Articles of Incorporation of the Company classifying and designating the 6.75% Class E Cumulative Redeemable Preferred Stock (filed as exhibit 3.5 to the Companys Form 8-A filed on December 5, 2006 and incorporated herein by reference).
Instruments defining the rights of security holders, including indentures
4.1 Pricing Committee Resolutions (filed as exhibit 4.2 the Companys Form 8-K, dated October 27, 1998 and incorporated herein by reference).
4.2 Form of 8.25% Notes due 2008 (filed as exhibit 4.3 to Companys Form 8-K, dated October 27, 1998 and incorporated herein by reference).
4.3 Indenture dated as of October 28, 1998 between the Company and The Bank of New York (filed as exhibit 4.1 to the Companys Form 8-K, dated October 27, 1998 and incorporated herein by reference).
4.4 Pricing Committee Resolutions and Form of 8% Notes due 2009 (filed as exhibit 4.2 to the CompanysForm 8-K, dated January 21, 1999 and incorporated herein by reference).
4.5 Form of 5-3/8% Senior Notes due 2013 (filed as exhibit 4.2 to the Companys Form 8-K, dated March 5, 2003 and incorporated herein by reference).
4.6 Officers Certificate pursuant to sections 201, 301 and 303 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-3/8% Senior Notes due 2013 (filed as exhibit 4.3 to the Companys Form 8-K, dated March 5, 2003 and incorporated herein by reference).
4.7 Form of 5-1/2% Senior Notes due 2015 (filed as exhibit 4.2 to the Companys Form 8-K, dated November 19, 2003 and incorporated herein by reference).
4.8 Officers Certificate pursuant to sections 201, 301 and 303 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-1/2% Senior Notes due 2015 (filed as exhibit 4.3 to the Companys Form 8-K, dated November 19, 2003 and incorporated herein by reference).
4.9 Form of 5-7/8% Senior Notes due 2035 (filed as exhibit 4.2 to the Companys Form 8-K, dated March 8, 2005 and incorporated herein by reference).
4.10 Officers Certificate pursuant to section 301 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-7/8% Senior Debentures due 2035 (filed as exhibit 4.3 to the Companys Form 8-K, dated March 8, 2005 and incorporated herein by reference).
4.11 Form of 5-3/8% Senior Notes due 2017 (filed as exhibit 4.2 to the Companys Form 8-K, dated September 8, 2005 and incorporated herein by reference).
4.12 Officers Certificate pursuant to section 301 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-3/8% Senior Notes due 2017 (filed as exhibit 4.3 to the Companys Form 8-K, dated September 8, 2005 and incorporated herein by reference).
4.13 Form of 5.95% Senior Notes due 2016 (filed as exhibit 4.2 to the Companys Form 8-K, dated September 6, 2006 and incorporated herein by reference).
4.14 Officers Certificate pursuant to section 301 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5.95% Senior Notes due 2016 (filed as exhibit 4.3 to the Companys Form 8-K, dated September 6, 2006 and incorporated herein by reference).
Material Contracts
10.1 $300 million Credit Agreement dated June 17, 2005 (filed as exhibit 10.1 to the Companys Form 8-K filed on June 20, 2005 and incorporated herein by reference).
10.2 Form indemnification agreement between the Company and each executive officer and each director of the Board of Directors of the Company (filed as exhibit 10.1 to the Companys Form 8-K filed on August 26, 2005 and incorporated herein by reference).
10.3 1994 Stock Option and Incentive Plan (filed as Exhibit 4.1 to the Companys Registration Statement onForm S-8 (registration number 33-95708) and incorporated herein by reference).
10.4 First Amendment to the 1994 Stock Option and Incentive Plan, dated June 12, 1997 (filed as Exhibit 10.9 to the Companys Form 8-B and incorporated herein by reference).
10.5 Second Amendment to the 1994 Stock Option and Incentive Plan, dated December 16, 1997, (filed as Exhibit 10.9 to the Companys Form 10-K dated December 31, 1997 and incorporated herein by reference).
10.6 Management Incentive Plan, (filed as Exhibit 10.10 to the Companys Form 10-K dated December 31, 1997 and incorporated herein by reference).
10.7 Form of Nonqualified Stock Option Agreement for Independent Directors, (filed as Exhibit 10.11 to the Companys Form 10-K dated December 31, 1997 and incorporated herein by reference).
10.8 Form of Employment Agreement between the Company and its Executive Officers (incorporated by reference to the Companys Form 8-B12B dated July 29, 1997 and incorporated herein by reference).
10.9 Form of Restricted Stock Agreement between the Company and Executive Officers (filed as exhibit 10.11 to the Companys Form 8-K dated January 1, 2005 and incorporated herein by reference).
10.10 2003 Stock Incentive Award Plan of Realty Income Corporation, as amended and restated February 21, 2006 (filed as exhibit 10.10 to the Companys Form 10-K dated December 31, 2005 and incorporated herein by reference).
10.20 First Amendment to Credit Agreement dated October 16, 2006 to the $300 million Credit Agreement dated June 17, 2005 (filed as exhibit 10.1 to the Companys Form 8-K filed on November 3, 2006 and incorporated herein by reference).
Statement of Ratios
*12.1 Statements re computation of ratios.
69
Subsidiaries and Consent
*21.1 Subsidiaries of the Company as of January 1, 2007.
*23.1 Consent of Independent Registered Public Accounting Firm.
Certifications
*31.1 Section 302 Certifications as filed by the Chief Executive Officer pursuant to SEC release No. 33-8212 and34-47551.
*31.2 Section 302 Certifications as filed by the Chief Financial Officer pursuant to SEC release No. 33-8212 and34-47551.
*32 Section 906 Certifications as furnished by the Chief Executive Officer and the Chief Financial Officer pursuant to SEC release No. 33-8212 and 34-47551.
* Filed herewith.
Pursuant to the requirements of Section 13 or 15(d) the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
By:
/s/THOMAS A. LEWIS
Date: February 20, 2007
Thomas A. Lewis
Vice Chairman of the Board of Directors,
Chief Executive Officer
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
/s/WILLIAM E. CLARK
William E. Clark
Chairman of the Board of Directors
(Principal Executive Officer)
/s/KATHLEEN R. ALLEN, Ph.D.
Kathleen R. Allen, Ph.D.
Director
/s/DONALD R. CAMERON
Donald R. Cameron
/s/ROGER P. KUPPINGER
Roger P. Kuppinger
/s/MICHAEL D. MCKEE
Michael D. McKee
/s/RONALD L. MERRIMAN
Ronald L. Merriman
/s/WILLARD H. SMITH JR
Willard H. Smith Jr
/s/PAUL M. MEURER
Paul M. Meurer
Executive Vice President, Chief Financial Officer and Treasurer
(Principal Financial Officer)
/s/GREGORY J. FAHEY
Gregory J. Fahey
Vice President, Controller
(Principal Accounting Officer)
72
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION
Cost Capitalized
Life on
Subsequent
Gross Amount at Which Carried
which
Initial Cost to Company
to Acquisition
at Close of Period (Notes 2, 3, 5, 6, 7 and 8)
depreciation
Description(Note 1)
Buildings,ImprovementsandAcquisitionFees
Improvements
CarryingCosts
AccumulatedDepreciation(Note 4)
Date ofConstruction
DateAcquired
in latestIncomeStatementis Computed(in Months)
Apparel Stores
Little Rock
AR
1,079,232
2,594,956
34,285
52,746
2,681,987
3,761,219
885,968
07/21/98
300
Mesa
AZ
619,035
867,013
None
43,447
910,460
1,529,495
294,481
02/11/99
Danbury
CT
1,083,296
6,217,688
40,544
6,258,238
7,341,534
2,328,749
09/30/97
Manchester
1,250,464
5,917,037
3,555
5,920,592
7,171,056
2,080,867
03/26/98
771,660
3,653,539
1,661
3,655,200
4,426,860
1,284,775
Staten Island
NY
4,202,093
3,385,021
898
3,385,919
7,588,012
1,190,804
Automotive Collision Services
Highlands Ranch
CO
583,289
2,139,057
2,722,346
231,020
03/25/04
08/11/03
Littleton
601,388
2,169,898
2,771,286
87,584
02/02/06
11/12/04
Parker
678,768
2,100,854
2,779,622
233,641
02/20/04
07/03/03
Thornton
693,323
1,896,616
2,589,939
152,916
10/05/04
10/15/03
Cumming
GA
661,624
1,822,363
2,483,987
235,201
09/18/03
12/31/02
Douglasville
679,868
1,935,515
2,615,383
255,549
12/30/02
Morrow
725,948
1,846,315
2,572,263
249,187
07/07/03
08/30/02
Peachtree City
1,190,380
689,284
1,879,664
109,979
12/16/02
09/19/02
Ham Lake
MN
192,610
1,930,958
2,123,568
157,907
07/01/04
10/31/03
Cary
NC
610,389
1,492,235
2,102,624
37,306
05/25/06
Durham
680,969
1,323,140
2,004,109
33,079
Wilmington
378,813
1,150,679
1,529,492
66,170
07/15/05
12/21/04
Bartlett
TN
648,526
1,960,733
2,609,259
160,348
08/03/04
10/27/03
Automotive Parts
Millbrook
AL
108,000
518,741
518,806
626,806
165,029
12/10/98
01/21/99
Montgomery
254,465
502,350
756,815
171,634
06/30/98
Blytheville
137,913
509,447
6,000
515,447
653,360
180,060
Osceola
88,759
520,047
608,806
177,681
Wynne
70,000
547,576
26,595
574,171
644,171
192,983
11/10/98
02/24/99
Phoenix
231,000
513,057
88
513,145
744,145
383,234
11/09/87
71,750
159,359
159,447
231,197
119,061
11/19/87
222,950
495,178
495,266
718,216
333,752
11/02/89
Tucson
194,250
431,434
176
431,610
625,860
323,752
10/30/87
Grass Valley
CA
325,000
384,955
709,955
279,128
05/20/88
Jackson
300,000
390,849
690,849
281,709
05/17/88
Sacramento
210,000
466,419
676,419
348,361
11/25/87
Turlock
222,250
493,627
715,877
367,056
12/30/87
Canon City
66,500
147,699
146
147,845
214,345
110,339
11/12/87
Denver
141,400
314,056
314,202
455,602
234,587
11/18/87
315,000
699,623
1,014,623
508,766
05/16/88
283,500
629,666
913,166
457,893
05/27/88
252,925
561,758
561,904
814,829
414,049
02/12/88
Smyrna
DE
232,273
472,855
705,128
158,407
08/07/98
Council Bluffs
IA
194,355
431,668
431,674
626,029
313,914
05/19/88
Boise
ID
158,400
351,812
131
351,943
510,343
255,905
05/06/88
190,080
422,172
422,303
612,383
307,070
Coeur DAlene
165,900
368,468
534,368
277,638
09/21/87
F-1
Lewiston
138,950
308,612
447,562
232,537
09/16/87
Moscow
117,250
260,417
377,667
196,222
09/14/87
Nampa
183,743
408,101
250
408,351
592,094
296,933
Twin Falls
Peoria
IL
193,868
387,737
387,967
581,835
157,190
11/26/96
Brazil
IN
183,952
453,831
637,783
141,438
03/31/99
Muncie
148,901
645,235
645
645,880
794,781
261,492
Princeton
134,209
560,113
694,322
174,563
Vincennes
185,312
489,779
675,091
152,642
Kansas City
KS
185,955
413,014
598,969
300,345
05/13/88
222,000
455,881
677,881
331,479
Alma
MI
155,000
600,282
755,282
183,025
04/29/99
02/10/99
Lansing
265,000
574,931
23,134
598,065
863,065
185,184
04/30/99
12/03/98
Sturgis
109,558
550,274
659,832
176,982
12/30/98
Independence
MO
210,643
467,844
467,937
678,580
319,132
07/31/89
210,070
466,571
466,664
676,734
339,338
168,350
373,910
374,003
542,353
271,955
05/26/88
Batesville
MS
190,124
485,670
675,794
164,318
07/27/98
Horn Lake
142,702
514,779
657,481
175,881
248,483
572,522
821,005
163,180
11/16/99
Richland
243,565
558,645
802,210
157,366
12/21/99
Missoula
MT
163,100
362,249
525,349
271,755
Kearney
NE
173,950
344,393
518,343
223,972
05/01/90
Omaha
196,000
435,321
631,321
316,566
199,100
412,042
412,048
611,148
298,850
Albuquerque
NM
80,500
178,794
259,294
134,129
10/29/87
Rio Rancho
211,577
469,923
681,500
346,341
02/26/88
Santa Fe
155,473
155,505
225,505
116,641
Las Vegas
NV
161,000
357,585
260,000
617,585
778,585
311,589
Reno
456,000
562,344
1,018,344
408,885
Canton
OH
396,560
597,553
994,113
200,181
08/14/98
Hamilton
183,000
515,727
698,727
159,135
04/07/99
Hubbard
147,043
481,217
628,260
164,415
Albany
OR
152,250
338,153
218
338,371
490,621
255,934
08/24/87
Beaverton
466,637
676,637
353,006
08/26/87
Oak Grove
180,250
400,336
400,554
580,804
302,994
08/06/87
Portland
190,750
423,664
423,882
614,632
320,649
08/12/87
147,000
326,493
326,711
473,711
247,109
466,412
466,630
676,630
351,456
09/01/87
Salem
136,500
303,170
303,388
439,888
229,458
08/20/87
Butler
PA
339,929
633,078
5,684
638,762
978,691
217,766
Dover
265,112
593,341
858,453
202,724
Enola
220,228
546,026
766,254
177,465
Hanover
132,500
719,511
852,011
212,415
07/26/99
05/13/99
Harrisburg
327,781
608,291
936,072
207,831
283,417
352,473
635,890
116,908
09/30/98
Lancaster
199,899
774,838
10,913
785,751
985,650
263,270
New Castle
180,009
525,774
3,860
529,634
709,643
183,498
Reading
379,000
658,722
10,100
668,822
1,047,822
201,217
06/09/99
12/04/98
F-2
Columbia
273,120
431,716
704,836
130,233
06/30/99
Memphis
197,708
507,647
248
507,895
705,603
168,396
Amarillo
TX
140,000
419,734
559,734
299,636
09/12/88
El Paso
66,150
146,922
213,072
110,219
10/27/87
56,350
125,156
181,506
93,890
Lubbock
42,000
93,284
93,382
135,382
70,035
10/26/87
49,000
108,831
157,831
81,644
Midland
45,500
101,058
101,062
146,562
75,814
Provo
UT
125,395
278,507
523
279,030
404,425
184,824
01/25/90
Bellevue
WA
185,500
411,997
225
412,222
597,722
311,894
Bellingham
168,000
373,133
373,250
541,250
282,395
Hazel Dell
373,135
541,135
269,569
05/23/88
Kenmore
199,500
443,098
443,323
642,823
335,432
Kennewick
161,350
358,365
358,496
519,846
271,280
Kent
443,091
443,208
642,708
335,340
Lacey
171,150
380,125
380,242
551,392
287,687
08/13/87
Lakewood
191,800
425,996
426,221
618,021
322,489
08/18/87
Marysville
373,252
541,252
282,398
Moses Lake
307,831
446,431
232,969
Pasco
161,700
359,142
359,273
520,973
271,868
Puyallup
173,250
384,795
249
385,044
558,294
290,036
09/15/87
Redmond
435,317
435,542
631,542
328,101
09/17/87
Renton
412,003
412,228
597,728
310,533
Seattle
162,400
360,697
360,922
523,322
273,071
Silverdale
183,808
419,777
419,894
603,702
316,305
Spokane
146,921
213,071
109,733
Tacoma
189,000
608,894
317,696
08/25/87
435,324
435,441
631,441
326,580
10/15/87
Vancouver
400,343
400,558
580,808
302,997
Walla Walla
170,100
377,793
547,893
285,917
Wenatchee
148,400
329,602
478,002
249,446
Automotive Service
Flagstaff
144,821
417,485
562,306
139,442
04/11/02
08/29/97
210,620
475,072
685,692
87,884
05/14/02
189,341
546,984
736,325
101,192
384,608
279,824
664,432
51,765
Sierra Vista
175,114
345,508
520,622
63,917
226,596
437,972
664,568
81,023
Bakersfield
65,165
206,927
272,092
38,280
Chula Vista
313,293
409,654
409,670
722,963
174,116
05/01/96
01/19/96
Dublin
415,620
1,153,928
1,569,548
213,475
Folsom
471,813
325,610
797,423
60,236
Indio
264,956
265,509
530,465
49,117
Los Angeles
580,446
158,876
739,322
29,390
Oxnard
186,980
198,236
385,216
36,672
Simi Valley
213,920
161,012
374,932
29,785
Vacaville
358,067
284,931
642,998
52,710
F-3
Broomfield
154,930
503,626
450
504,076
659,006
209,365
08/22/96
03/15/96
79,717
369,587
369,628
449,345
324,446
10/08/85
276,084
415,464
205
415,669
691,753
165,500
12/31/96
10/31/96
Hartford
248,540
482,460
731,000
198,613
09/30/96
Southington
225,882
672,910
898,792
256,716
06/06/97
Vernon
81,529
300,518
382,047
54,594
06/27/02
Carol City
FL
163,239
262,726
425,965
47,729
Jacksonville
76,585
355,066
6,980
124
362,170
438,755
309,474
12/23/85
Lauderdale Lakes
65,987
305,931
371,918
264,370
02/19/86
Orange City
99,613
139,008
238,621
25,714
Seminole
68,000
315,266
315,390
383,390
274,493
Sunrise
80,253
372,070
452,323
321,938
02/14/86
Tampa
324,538
162
324,700
394,700
282,572
12/27/85
67,000
310,629
310,753
377,753
270,457
86,502
401,041
141
401,182
487,684
340,178
07/23/86
Atlanta
55,840
258,889
130
259,019
314,859
226,242
11/27/85
Bogart
66,807
309,733
376,540
269,619
12/20/85
214,771
129,519
344,290
23,959
Duluth
222,275
316,925
317,076
539,351
114,122
10/24/97
06/20/97
290,842
110,056
400,898
20,358
Gainesville
53,589
248,452
302,041
216,274
12/19/85
Kennesaw
266,865
139,425
406,290
25,792
Marietta
60,900
293,461
293,585
354,485
255,521
12/26/85
69,561
346,024
356
346,380
415,941
295,106
06/03/86
Norcross
244,124
151,831
395,955
28,087
Riverdale
58,444
270,961
329,405
235,011
01/15/86
Rome
56,454
261,733
318,187
227,835
Snellville
253,316
132,124
385,440
24,441
Tucker
78,646
364,625
5,237
369,862
448,508
318,360
12/18/85
Arlington Hts
441,437
215,983
657,420
39,955
Chicago
329,076
255,294
584,370
47,227
Round Lake Beach
472,132
236,585
708,717
43,766
Westchester
421,239
184,812
606,051
34,188
Anderson
232,170
385,661
163
385,824
617,994
139,487
12/19/97
Indianapolis
231,384
428,307
659,691
176,320
09/27/96
Michigan City
392,638
297,650
(3,065
294,585
687,223
55,064
Warsaw
140,893
228,116
369,009
42,200
Olathe
217,995
367,055
585,050
141,313
04/22/97
11/11/96
Louisville
KY
56,054
259,881
259,945
315,999
226,240
12/17/85
Newport
323,511
289,017
612,528
107,363
09/17/97
Billerica
MA
399,043
462,240
861,283
179,405
04/02/97
East Falmouth
191,302
340,539
531,841
62,998
East Wareham
149,680
278,669
428,349
51,551
Fairhaven
138,957
289,294
428,251
53,517
Gardner
138,990
289,361
428,351
53,529
Hyannis
180,653
458,522
639,175
83,298
Lenox
287,769
535,273
823,042
166,815
Newburyport
274,698
466,449
741,147
84,738
North Reading
180,546
351,161
531,707
64,962
F-4
Orleans
138,212
394,065
532,277
72,900
Aberdeen
MD
223,617
225,605
449,222
40,985
Capital Heights
547,173
219,979
(12,319
207,660
754,833
40,692
Clinton
70,880
328,620
459
329,079
399,959
287,620
11/15/85
Lexington Park
111,396
335,288
(7,600
327,688
439,084
62,025
Kalamazoo
391,745
296,975
(2,196
294,779
686,524
54,939
Portage
402,409
286,441
(2,112
284,329
686,738
52,990
Southfield
275,952
350,765
626,717
64,890
Troy
214,893
199,299
414,192
36,869
Minneapolis
58,000
268,903
333
269,236
327,236
234,245
St. Cloud
203,338
258,626
461,964
46,984
297,641
233,152
530,793
93,649
12/20/96
Asheville
441,746
242,565
684,311
44,872
Charlotte
508,100
457,295
965,395
66,308
05/27/03
Concord
237,688
357,976
5,668
363,644
601,332
123,718
11/05/97
354,676
361,203
3,400
351
364,954
719,630
135,582
03/31/97
55,074
255,336
255,457
310,531
223,398
11/13/85
Fayetteville
224,326
257,733
482,059
93,196
12/03/97
Greensboro
286,068
244,606
530,674
45,244
Matthews
295,580
338,472
10,000
16,251
364,723
660,303
125,452
08/28/98
02/27/98
Pineville
254,460
355,630
355,781
610,241
132,255
08/28/97
04/16/97
Raleigh
218,294
319,334
3,905
1,156
324,395
542,689
117,447
08/01/02
89,145
413,301
413,395
502,540
362,418
10/28/85
398,694
263,621
662,315
97,065
10/01/97
Salisbury
235,614
150,592
386,206
27,857
Lincoln
337,138
316,958
654,096
58,634
Edison
NJ
448,936
238,773
687,709
44,169
Glassboro
182,013
312,480
494,493
56,767
Hamilton Square
422,477
291,555
714,032
53,934
Hamilton Township
265,238
298,167
563,405
55,157
Randolph
452,629
390,163
842,792
72,178
Westfield
705,337
288,720
994,057
53,409
Woodbury
212,788
320,283
533,071
59,249
326,879
359,101
685,980
66,432
316,441
369,768
686,209
68,405
252,169
562,715
814,884
104,100
Sparks
326,813
306,311
633,124
56,665
Albion
170,589
317,424
488,013
98,922
Dansville
181,664
337,991
519,655
105,332
East Amherst
260,708
484,788
745,496
151,084
East Syracuse
250,609
466,264
716,873
145,308
Johnson City
242,863
451,877
694,740
140,824
Wellsville
161,331
300,231
461,562
93,564
West Amherst
268,692
499,619
768,311
155,706
Akron
139,126
460,334
599,460
171,053
09/18/97
Beaver Creek
349,091
251,127
600,218
23,020
09/17/04
Beavercreek
205,000
492,538
697,538
192,910
02/13/97
09/09/96
Canal Winchester
443,751
825,491
1,269,242
131,748
08/21/02
Centerville
305,000
420,448
725,448
175,888
07/24/96
06/28/96
F-5
Cincinnati
211,185
392,210
603,395
49,026
11/03/03
305,556
244,662
550,218
22,427
589,286
160,932
750,218
14,752
159,375
265,842
425,217
24,368
350,000
300,217
650,217
12/20/04
Cinncinati
293,005
201,340
494,345
74,761
Cleveland
215,111
216,517
431,628
39,334
Columbus
71,098
329,627
195
329,822
400,920
289,470
10/02/85
75,761
351,247
168
351,415
427,176
308,075
10/24/85
190,000
260,162
450,162
23,848
214,737
85,425
300,162
7,830
432,110
386,553
818,663
56,049
466,696
548,133
1,014,829
79,478
337,679
272,484
610,163
24,977
371,429
278,734
650,163
25,550
245,036
470,468
715,504
207,790
12/22/95
Cuyahoga Falls
253,750
271,400
525,150
24,878
Dayton
324,809
394,809
284,668
10/31/85
437,887
428,046
865,933
62,065
Eastlake
321,347
459,774
781,121
203,067
Fairfield
323,408
235,024
558,432
87,292
Fairlawn
280,000
270,150
550,150
24,763
Findlay
283,515
397,004
680,519
143,587
12/24/97
252,608
413,279
665,887
157,732
10/04/96
Huber Heights
282,000
449,381
731,381
179,003
12/03/96
07/18/96
Lima
241,132
114,085
355,217
10,457
Marion
275,162
375,162
22,472
Mason
310,990
405,373
716,363
58,778
Miamisburg
63,996
296,701
260,450
Middleburg Hghts
317,308
307,842
625,150
28,218
Milford
353,324
269,997
623,321
100,308
Mt. Vernon
216,115
375,357
591,472
135,754
12/30/97
Northwood
65,978
263,912
1,179
265,091
331,069
264,254
09/12/86
Norwalk
200,205
366,000
566,205
132,369
Parma
268,966
381,184
650,150
34,942
Reynoldsburg
267,750
497,371
765,121
45,592
09/15/04
374,000
176,162
550,162
16,148
S. Euclid
337,593
451,944
789,537
65,532
Sandusky
264,708
404,011
668,719
146,121
Solon
794,305
222,797
1,017,102
32,306
Springboro
191,911
522,902
714,813
204,644
03/07/97
Springfield
320,000
280,217
600,217
25,686
189,091
136,127
325,218
12,478
Stow
310,000
415,150
725,150
38,055
Toledo
120,000
230,217
350,217
21,103
250,000
175,217
16,061
530,217
780,217
48,603
91,655
366,621
367,800
459,455
366,963
F-6
73,408
293,632
294,811
368,219
293,973
West Chester
446,449
768,644
1,215,093
105,433
06/27/03
03/11/03
Zanesville
125,000
425,162
27,514
Midwest City
OK
106,312
333,551
439,863
111,821
08/06/98
08/08/97
The Village
143,655
295,422
439,077
102,920
03/06/98
07/29/97
251,499
345,952
597,451
58,811
09/26/02
337,711
253,855
591,566
46,961
Bethel Park
299,595
331,264
630,859
119,815
Bethlehem
275,328
389,067
664,395
140,719
229,162
310,526
539,688
112,303
Bridgeville
375,150
34,388
Coraopolis
225,000
600,150
131,529
220,317
(2,515
217,802
349,331
40,755
Monroeville
250,150
22,930
Philadelphia
858,500
877,744
1,736,244
476,886
05/19/95
12/05/94
Pittsburgh
378,715
685,374
1,064,089
114,583
08/22/02
01/17/02
300,150
475,150
27,513
121,429
303,721
425,150
27,841
219,938
408,466
628,404
51,058
243,750
406,400
37,253
208,333
416,817
38,208
Warminster
323,847
216,999
(3,929
213,070
536,917
40,141
Wexford
284,375
240,775
22,071
York
249,436
347,424
596,860
125,653
Charleston
SC
217,250
294,079
294,230
511,480
110,351
07/14/97
03/13/97
267,622
298,594
6,822
305,416
573,038
106,486
03/31/98
Greenville
221,946
315,163
8,684
545,793
119,524
09/05/97
Lexington
241,534
342,182
544
342,726
584,260
105,924
09/24/98
North Charleston
174,980
341,466
15,319
356,785
531,765
125,152
03/12/98
Brentwood
305,546
505,728
811,274
181,211
03/13/98
05/28/97
Hendersonville
175,764
327,096
502,860
51,790
01/21/03
Hermitage
204,296
172,695
376,991
31,946
560,443
1,011,799
1,572,242
178,547
10/15/01
05/09/01
Madison
175,769
327,068
502,837
51,786
108,094
217,079
325,173
40,157
214,110
193,591
407,701
35,811
215,017
216,794
431,811
39,384
Murfreesboro
150,411
215,528
365,939
39,871
Nashville
342,960
227,440
570,400
84,481
Carrollton
174,284
98,623
272,907
18,243
Carrolton
177,041
199,088
376,129
36,829
Dallas
234,604
325,951
560,555
135,270
08/09/96
02/19/96
Fort Worth
83,530
111,960
195,490
20,711
Houston
285,000
369,697
654,697
136,132
Humble
257,169
325,652
582,821
60,244
Lake Jackson
197,170
256,376
453,546
47,428
Lewisville
199,942
324,736
524,678
134,765
08/02/96
02/14/96
130,238
207,683
337,921
37,729
San Antonio
198,828
437,422
636,250
197,569
09/15/95
F-7
Richmond
VA
403,549
876,981
1,280,530
102,716
07/08/04
10/17/02
Roanoke
349,628
322,545
203
322,748
672,376
116,691
Warrenton
186,723
241,173
427,896
44,613
Bremerton
261,172
373,080
634,252
150,705
03/19/97
Milwaukee
WI
173,005
499,244
672,249
220,499
152,509
475,480
627,989
195,739
New Berlin
188,491
466,268
654,759
205,935
Racine
184,002
114,167
298,169
21,119
Automotive Tire Services
Athens
760,031
1,413,296
2,173,327
7,066
11/22/06
Auburn
660,210
1,227,914
1,888,124
6,139
Birmingham
635,111
1,180,712
1,815,823
5,903
Daphne
876,139
1,628,925
2,505,064
8,144
Decatur
1,181,302
1,816,413
5,906
Foley
870,031
1,617,159
2,487,190
8,085
Gardendale
580,205
1,078,888
1,659,093
5,394
Hoover
504,396
938,101
1,442,497
4,690
620,270
1,153,295
1,773,565
5,766
Huntsville
499,843
929,665
1,429,508
4,648
Mobile
525,750
977,612
1,503,362
4,887
Orange Beach
630,244
1,171,839
1,802,083
5,858
Pelham
Phenix City
1,171,826
1,802,070
178,297
396,004
338
396,342
574,639
262,758
01/19/90
Arvada
301,489
931,092
1,232,581
228,155
09/22/00
11/18/99
Aurora
221,691
492,382
714,073
326,431
01/29/90
353,283
1,135,051
1,488,334
262,990
01/03/01
03/10/00
Colorado Springs
280,193
622,317
902,510
412,573
01/23/90
192,988
433,542
626,530
242,641
05/20/93
688,292
1,331,224
2,019,516
212,771
01/10/03
05/30/02
Westminster
526,620
1,099,523
1,626,143
254,757
01/12/01
01/18/00
Destin
1,034,411
1,922,393
2,956,804
Ft. Walton Bch
1,180,835
1,815,946
Lakeland
500,000
645,402
1,145,402
214,247
06/04/98
12/31/97
Milton
1,180,947
1,816,058
5,904
Niceville
920,803
1,711,423
2,632,226
8,556
Orlando
1,180,878
1,815,989
Oviedo
971,996
1,806,583
2,778,579
9,032
Pace
1,171,795
1,802,039
Panama City Bch
Pensacola
308,067
573,511
881,578
2,867
1,180,865
1,815,976
588,305
1,093,933
1,682,238
5,469
F-8
Sanford
525,207
976,770
1,501,977
4,883
Tallahassee
419,902
781,191
1,201,093
611,916
1,137,788
1,749,704
5,688
427,395
472,030
899,425
156,716
06/10/98
12/05/97
Union Park
1,004,103
1,866,089
2,870,192
9,330
Alpharetta
1,171,672
1,801,916
1,171,790
1,802,034
Conyers
1,180,829
1,815,940
531,935
1,180,296
1,712,231
221,974
03/28/02
11/13/01
638,509
1,186,594
1,825,103
148,320
11/29/03
Hiram
1,180,819
1,815,930
519,903
966,982
1,486,885
4,834
Lawrenceville
1,180,940
1,816,051
500,293
930,459
1,430,752
4,652
Mcdonough
503,773
936,905
1,440,678
4,684
625,316
1,162,629
1,787,945
5,812
Roswell
515,617
958,940
1,474,557
4,794
Sandy Springs
586,211
1,090,043
1,676,254
5,449
Stockbridge
632,128
1,175,280
1,807,408
5,876
513,204
953,885
1,467,089
119,232
Joliet
452,267
840,716
1,292,983
105,085
Niles
366,969
682,306
1,049,275
85,284
Orland Park
663,087
1,232,240
1,895,327
154,026
Vernon Hills
524,948
975,668
1,500,616
121,955
Village of Lombar
428,170
795,965
2,000
797,965
1,226,135
99,667
West Dundee
530,835
986,628
1,517,463
123,324
Overland Park
1,101,841
2,047,067
3,148,908
255,879
Allston
576,505
1,071,520
1,648,025
133,935
Shrewsbury
721,065
1,339,913
2,060,978
167,485
Waltham
338,955
630,279
969,234
78,781
Weymouth
752,234
1,397,799
2,150,033
174,721
Woburn
676,968
1,258,018
1,934,986
157,248
Annapolis
780,806
1,450,860
2,231,666
181,353
Bowie
734,558
1,364,970
2,099,528
170,617
701,705
1,303,958
2,005,663
162,991
Germantown
808,296
1,501,913
2,310,209
187,735
Waldorf
427,033
793,854
1,220,887
99,228
Eagan
902,443
845,536
845,836
1,748,279
02/20/98
Ferguson
386,112
717,856
1,103,968
89,728
Grandview
347,150
711,024
1,058,174
235,856
08/20/98
721,020
1,339,829
2,060,849
167,475
181,662
338,164
519,826
42,266
489,063
909,052
1,398,115
113,627
253,128
810,922
1,064,050
236,567
07/22/99
03/04/99
NH
722,532
1,342,636
2,065,168
167,825
Newington
690,753
1,283,624
1,974,377
160,449
597,833
1,111,059
1,708,892
138,878
F-9
Deptford
619,376
1,151,062
1,770,438
143,879
Maple Shade
508,285
944,750
1,453,035
118,090
242,133
450,467
692,600
56,304
Cambridge
103,368
192,760
192,767
296,135
24,093
337,161
626,948
964,109
78,364
582,107
1,081,848
1,663,955
135,227
385,878
717,422
1,103,300
89,674
Oklahoma City
509,370
752,691
1,262,061
227,233
04/14/99
404,815
771,625
1,176,440
232,929
04/09/99
10/16/98
Greensburg
594,891
1,105,589
1,700,480
138,195
431,050
801,313
1,232,363
100,160
Mechanicsburg
455,854
847,377
1,303,231
105,918
723,660
1,344,733
2,068,393
168,087
334,939
622,821
957,760
77,849
384,756
715,339
1,100,095
89,413
389,291
723,760
1,113,051
90,466
343,785
295,001
183,130
25,941
504,072
847,857
175,119
05/27/97
02/07/97
Sioux Falls
SD
332,979
498,108
831,087
166,880
06/01/99
Goodlettsville
601,306
1,117,504
1,718,810
139,684
Arlington
599,558
1,114,256
1,713,814
139,278
Austin
185,454
411,899
597,353
271,771
02/06/90
710,485
1,320,293
2,030,778
165,032
590,828
1,098,073
1,688,901
137,254
569,909
1,059,195
1,629,104
132,395
532,497
989,715
1,522,212
123,710
568,401
1,056,394
1,624,795
132,045
Conroe
396,068
736,346
1,132,414
92,039
191,267
424,811
15,209
440,020
631,287
287,210
01/26/90
543,950
1,010,984
1,554,934
126,369
Garland
242,887
539,461
782,348
357,642
Harlingen
134,599
298,948
433,547
198,192
01/17/90
151,018
335,417
335,558
486,576
222,446
392,113
729,002
1,121,115
91,121
1,030,379
1,914,353
2,944,732
239,290
619,101
1,150,551
1,769,652
143,815
642,495
1,193,997
1,836,492
149,246
872,866
1,621,829
2,494,695
202,725
612,414
1,138,132
1,750,546
142,262
Leon Valley
178,221
395,834
574,055
262,423
529,967
985,046
1,515,013
123,126
Mesquite
591,538
1,099,363
1,690,901
137,416
N. Richland Hills
509,861
947,707
1,457,568
118,459
Pasadena
107,391
238,519
238,660
346,051
158,207
01/24/90
Plano
187,564
417,157
700
417,857
605,421
276,388
01/18/90
494,407
918,976
1,413,383
114,868
Richardson
555,188
1,031,855
1,587,043
128,978
245,164
544,518
789,682
02/14/90
688,249
1,278,967
1,967,216
159,867
Stafford
706,786
1,313,395
2,020,181
164,170
F-10
Waco
401,999
747,362
1,149,361
93,416
Webster
600,261
1,115,563
1,715,824
139,441
Bountiful
183,750
408,115
143
408,258
592,008
270,679
01/30/90
Alexandria
542,791
1,008,832
1,551,623
126,100
592,698
1,101,517
1,694,215
137,685
Lynchburg
342,751
637,329
980,080
79,662
Woodbridge
774,854
1,439,806
2,214,660
179,972
187,111
415,579
108
415,687
602,798
275,600
Brown Deer
257,408
802,141
1,059,549
258,084
12/15/98
07/16/98
Delafield
324,574
772,702
1,097,276
224,717
07/29/99
02/26/99
452,630
811,977
1,264,607
266,655
10/20/98
04/07/98
Oak Creek
420,465
852,408
1,272,873
279,933
03/20/98
Book Stores
998,250
3,696,707
4,694,957
1,447,810
03/11/97
768,222
843,401
21,654
501
865,556
1,633,778
274,629
12/31/98
Business Services
571,590
602
572,192
1,122,354
01/15/99
09/25/98
Child Care
295,791
295,887
359,687
271,862
10/31/84
78,400
237,671
25,000
411
263,082
341,482
240,208
10/15/82
Avondale
242,723
1,129,139
1,371,862
340,710
04/20/99
07/28/98
Chandler
291,720
647,923
102
648,025
939,745
481,851
12/11/87
271,695
603,446
114
603,560
875,255
448,826
12/14/87
308,951
1,025,612
1,334,563
299,174
01/13/99
281,750
625,779
625,920
907,670
459,242
03/30/88
318,500
707,397
707,494
1,025,994
505,292
09/29/88
264,504
587,471
587,559
852,063
380,246
06/29/90
260,719
516,181
516,376
777,095
324,417
12/26/90
115,000
285,172
353
285,525
400,525
285,378
02/08/84
Scottsdale
291,993
648,529
940,522
482,239
Tempe
292,200
648,989
941,189
476,188
03/10/88
304,500
676,303
242
676,545
981,045
483,127
09/28/88
546,878
135
547,013
830,513
390,683
Calabasas
156,430
725,248
289
725,537
881,967
638,225
09/26/85
Carmichael
131,035
607,507
738,542
513,245
08/22/86
Chino
634,071
634,154
789,154
634,136
10/06/83
350,563
778,614
1,129,177
584,106
Corona
144,856
671,584
91
671,675
816,531
613,201
12/19/84
El Cajon
157,804
731,621
122
731,743
889,547
636,883
Encinitas
710,729
1,030,729
528,490
12/29/87
Escondido
276,286
613,638
889,924
456,294
12/31/87
281,563
625,363
199
625,562
907,125
469,829
10/23/87
Mission Viejo
353,891
744,367
12,500
20,183
777,050
1,130,941
447,802
06/24/93
Moreno Valley
304,489
676,214
980,703
525,303
02/11/87
Oceanside
145,568
674,889
11,000
22,105
707,994
853,562
589,341
F-11
Palmdale
249,490
554,125
9,864
563,989
813,479
398,563
09/14/88
Rancho Cordova
276,328
613,733
24,967
638,700
915,028
431,037
03/22/89
Rancho Cucamonga
471,733
1,047,739
1,519,472
779,088
Roseville
297,343
660,411
27,496
688,106
985,449
501,328
10/21/87
290,734
645,732
936,466
484,419
10/05/87
Santee
248,418
551,748
551,763
800,181
419,407
07/23/87
208,585
967,055
75,675
1,042,730
1,251,315
843,122
Valencia
301,295
669,185
694,185
995,480
488,308
06/23/88
Walnut
217,365
1,007,753
148
1,007,901
1,225,266
851,417
287,000
637,440
155
637,595
924,595
474,114
141,811
657,497
657,643
799,454
566,103
03/25/86
155,306
344,941
370,021
525,327
257,819
03/15/88
107,000
403,080
10,338
13,118
426,536
533,536
413,561
01/12/83
115,542
535,700
535,846
651,388
446,267
12/04/86
58,400
271,217
296,376
354,776
275,415
12/22/82
Englewood
131,216
608,372
608,518
739,734
506,804
12/05/86
Fort Collins
117,105
542,950
543,096
660,201
467,482
137,734
638,593
158
638,751
776,485
549,829
55,200
256,356
3,600
259,956
315,156
259,596
Greeley
270,755
382
296,137
354,537
252,896
11/21/84
161,617
358,956
438
359,394
521,011
267,172
12/10/87
Longmont
115,592
535,931
536,077
651,669
461,439
58,089
269,313
269,751
327,840
250,761
06/22/84
153,551
341,042
341,480
495,031
256,390
10/19/87
306,387
695,737
695,892
1,002,279
488,926
09/27/89
Bradenton
160,060
355,501
134
380,635
540,695
265,415
05/05/88
Clearwater
42,223
269,380
269,504
311,727
269,438
12/22/81
184,800
410,447
22,872
433,443
618,243
287,965
03/30/89
48,000
243,060
243,293
291,293
243,245
Margate
66,686
309,183
184
309,367
376,053
257,184
12/16/86
Melbourne
256,439
549,345
805,784
315,627
04/16/93
73,696
341,688
415,384
284,627
12/03/86
68,001
313,922
309
314,231
382,232
276,617
09/04/85
159,177
353,538
319
353,857
513,034
268,867
07/02/87
190,050
422,107
422,231
612,281
293,378
166,409
369,598
369,917
536,326
276,178
11/20/87
Panama City
69,500
244,314
14,500
2,113
260,927
330,427
250,777
06/15/82
326,492
326,588
473,588
226,929
03/28/89
Royal Palm Beach
194,193
431,309
456,443
650,636
307,714
11/15/88
Spring Hill
146,939
326,356
138
326,494
473,433
243,857
11/24/87
St. Augustine
44,800
213,040
213,174
257,974
213,147
245,000
533,280
1,326
534,606
779,606
369,429
05/25/89
53,385
199,846
199,980
253,365
199,953
1,040,008
1,350,008
299,918
08/25/99
06/07/99
Ellenwood
119,678
275,414
275,572
395,250
195,041
11/16/88
141,449
314,161
3,766
13,877
331,804
473,253
236,387
07/07/88
Lithia Springs
187,444
363,358
363,598
551,042
247,221
12/28/89
Lithonia
239,715
524,459
524,815
764,530
340,001
08/20/91
292,250
649,095
177
649,272
941,522
457,423
12/02/88
F-12
295,750
596,299
596,476
892,226
420,229
12/30/88
301,000
668,529
668,706
969,706
471,114
148,620
330,090
178
355,268
503,888
241,178
09/16/88
274,750
610,229
610,329
885,079
431,934
168,700
374,688
24,894
399,675
568,375
265,123
Stone Mountain
65,000
301,357
719
302,076
367,076
268,449
06/19/85
Cedar Rapids
194,950
427,085
622,035
259,020
09/24/92
Iowa City
186,900
408,910
595,810
249,641
Johnston
186,996
347,278
534,274
209,602
08/19/91
Addison
125,780
583,146
583,387
709,167
502,128
Algonquin
241,500
509,629
20,382
530,011
771,511
331,438
07/10/90
165,679
398,738
406
399,144
564,823
281,231
12/21/88
468,000
1,259,926
1,727,926
354,970
10/26/99
06/14/99
120,824
560,166
560,407
681,231
482,342
Carol Stream
122,831
586,416
586,657
709,488
504,943
Crystal Lake
400,000
1,259,424
1,659,424
359,017
09/28/99
05/14/99
Elk Grove Village
126,860
588,175
588,416
715,276
506,458
03/26/86
Glendale Heights
707,399
1,025,899
500,640
Hoffman Estates
491,526
03/31/89
Lake in the Hills
375,000
1,127,678
1,502,678
321,466
09/03/99
Lockport
189,477
442,018
442,575
632,052
331,939
Naperville
425,000
1,230,654
1,655,654
346,717
10/06/99
05/19/99
OFallon
141,250
313,722
468
314,190
455,440
235,720
Oswego
380,000
1,165,818
1,182
1,167,000
1,547,000
337,143
08/18/99
Palatine
121,911
565,232
565,473
687,384
486,704
Roselle
297,541
561,037
858,578
395,246
Schaumburg
218,798
485,955
486,361
705,159
361,675
12/17/87
132,523
614,430
614,671
747,194
529,062
Westmont
124,742
578,330
578,571
703,313
497,981
Carmel
217,565
430,742
431,031
648,596
270,815
12/27/90
Fishers
212,118
419,958
453
420,411
632,529
264,041
Highland
220,460
436,476
226
436,702
657,162
274,408
544,153
154
544,307
789,307
352,220
Noblesville
60,000
278,175
278,464
338,464
250,345
04/30/85
Lenexa
14,200
4,208
725,807
1,044,307
497,543
676,308
169
676,477
980,977
483,118
357,500
1,115,171
1,472,671
325,295
07/23/99
Shawnee
699,629
200
699,829
497,507
10/27/88
288,246
935,875
1,224,121
294,841
12/29/98
08/24/98
Wichita
209,890
415,549
2,843
171
418,563
628,453
261,481
108,569
401,829
167
401,996
510,565
322,937
210,427
420,883
631,310
264,997
Acton
315,533
700,813
1,016,346
500,514
09/30/88
Marlborough
352,765
776,488
387
776,875
1,129,640
549,780
11/04/88
Westborough
359,412
773,877
774,210
1,133,622
547,914
11/01/88
Ellicott City
219,368
630,839
26,550
657,389
876,757
447,899
12/19/88
Frederick
203,352
1,017,109
1,220,461
344,122
07/06/98
Olney
342,500
760,701
1,103,201
565,649
12/18/87
130,430
604,702
605,155
735,585
557,542
09/26/84
F-13
237,207
526,844
399
527,243
764,450
391,915
55,000
378,848
433,848
10/06/82
Apple Valley
113,523
526,319
526,817
640,340
453,380
Brooklyn Park
118,111
547,587
548,085
666,196
471,691
112,127
519,845
520,343
632,470
447,806
03/31/86
Eden Prairie
124,286
576,243
576,741
701,027
496,363
03/27/86
Maple Grove
313,250
660,149
189
660,338
973,588
427,889
07/11/90
Plymouth
134,221
622,350
673
623,023
757,244
518,901
12/12/86
White Bear Lake
242,165
537,856
538,045
780,210
344,810
08/30/90
Florissant
707,629
1,026,129
491,683
181,300
402,672
402,902
584,202
279,948
03/29/89
Gladstone
294,000
652,987
327
653,314
947,314
466,544
Lees Summit
239,627
532,220
532,389
772,016
359,155
330,000
993,787
1,323,787
289,884
06/17/99
313,740
939,367
1,253,107
270,898
09/08/99
Liberty
65,400
303,211
328,380
393,780
275,028
06/18/85
North Kansas City
307,784
910,401
1,218,185
292,325
08/21/98
Pearl
121,801
270,524
18,837
12,287
301,648
423,449
199,397
75,200
262,973
322
263,295
338,495
263,247
01/25/84
134,582
268,222
24,478
292,858
427,440
194,218
27,551
247,000
228
247,228
274,779
12/23/81
32,441
190,859
191,010
223,451
190,980
175,700
390,234
26,312
416,640
592,340
276,448
220,728
429,380
101
429,481
650,209
292,567
12/29/89
238,000
471,201
471,295
709,295
284,443
Kernersville
162,216
316,300
316,393
478,609
215,764
12/14/89
60,568
280,819
280,986
341,554
233,589
60,500
280,491
280,637
341,137
260,205
08/01/84
53,000
245,720
245,866
298,866
226,082
10/11/84
142,867
317,315
317,482
460,349
235,973
12/09/87
Londonderry
335,467
745,082
745,136
1,080,603
505,810
08/18/89
Clementon
279,851
554,060
554,459
834,310
332,856
09/09/91
201,250
446,983
648,233
289,284
244,752
543,605
788,357
402,430
01/29/88
179,552
398,786
398,937
578,489
304,468
06/30/87
174,519
387,613
387,764
562,283
294,648
84,000
389,446
389,622
473,622
342,004
74,000
343,083
330
343,413
417,413
300,996
10/23/85
Forest Park
170,778
379,305
379,456
550,234
286,232
09/28/87
222
544,375
789,375
347,177
09/27/90
Loveland
206,136
457,829
457,980
664,116
354,132
03/20/87
Maineville
173,105
384,468
384,619
557,724
297,389
03/06/87
Pickerington
87,580
406,055
406,231
493,811
338,386
12/11/86
Westerville
294,350
646,557
115
646,672
941,022
415,485
09/26/90
82,000
380,173
344
380,517
462,517
333,974
Broken Arrow
78,705
220,434
1,700
222,134
300,839
221,850
01/27/83
67,800
314,338
403
314,741
382,541
278,832
08/14/85
79,000
366,261
17,659
461
384,381
463,381
341,591
11/14/84
50,800
214,474
3,013
217,487
268,287
F-14
Yukon
61,000
282,812
27,000
379
310,191
371,191
258,794
05/02/85
135,148
626,647
626,865
762,013
521,220
12/17/86
125,593
278,947
279,098
404,691
202,971
140,700
312,498
337,607
478,307
221,817
58,160
269,643
1,296
270,939
329,099
248,387
Elgin
160,831
313,600
313,663
474,494
213,896
Goose Creek
61,635
192,905
292
193,197
254,832
Mt. Pleasant
40,700
180,400
180,463
221,163
180,435
Summerville
44,400
174,500
218,963
174,535
Sumter
56,010
1,007
269,910
325,920
239,760
238,263
504,897
505,616
743,879
360,984
528,608
529,327
767,327
377,920
221,501
491,962
492,306
713,807
315,398
08/31/90
274,298
609,223
609,319
883,617
423,380
528,604
528,844
766,844
377,630
09/26/88
550,559
13,389
563,948
805,448
407,668
09/22/89
82,109
380,677
380,731
462,840
347,958
12/13/84
195,650
387,355
583,005
241,000
02/07/91
Atascocita
278,915
1,034,868
1,313,783
301,867
07/19/99
236,733
640,023
36,746
24,331
701,100
937,833
395,603
09/27/88
134,383
623,103
642
623,745
758,128
518,603
12/23/86
528,703
766,703
365,673
04/06/89
191,636
425,629
15,530
110
441,269
632,905
303,618
12/22/88
217,878
483,913
29,469
513,481
731,359
337,720
06/22/89
103,600
230,532
8,750
15,414
254,696
358,296
244,612
10/29/82
88,872
222,684
223,143
312,015
222,896
Bedford
792,059
405,091
277,850
617,113
894,963
458,879
Cedar Park
168,857
375,036
5,200
380,335
549,192
266,316
11/21/88
Colleyville
1,070,360
1,320,360
308,665
08/17/99
Converse
217,000
481,963
481,973
698,973
344,222
Coppell
208,641
463,398
120
463,518
672,159
344,632
Corinth
1,041,626
1,326,626
307,274
06/04/99
Duncanville
93,000
431,172
11,610
10,919
453,701
546,701
398,233
05/08/85
Euless
234,111
519,962
754,073
398,702
05/08/87
Flower Mound
202,773
442,845
79
442,924
645,697
341,069
04/20/87
281,735
1,099,726
1,381,461
331,723
04/23/99
766,608
377,528
85,518
396,495
24,625
421,236
506,754
334,358
210,007
444,460
654,467
295,407
02/01/90
216,160
427,962
644,122
266,264
211,050
468,749
468,873
679,923
312,264
12/12/89
Grand Prairie
167,164
371,276
2,661
373,937
541,101
263,103
12/13/88
219,100
486,631
486,755
705,855
347,564
486,628
486,769
705,869
344,474
297
278,472
249,511
05/01/85
102,000
472,898
278
473,176
575,176
424,097
139,125
308,997
484
309,481
448,606
237,129
05/22/87
141,296
313,824
362
314,186
455,482
238,741
07/24/87
F-15
294,582
919,276
1,213,858
286,556
01/11/99
149,109
323,314
13,986
337,300
486,409
231,811
06/26/89
Katy
309,898
983,041
1,292,939
312,960
11/30/98
192,777
428,121
428,200
620,977
332,980
01/07/87
Mansfield
181,375
402,839
402,963
584,338
268,360
12/20/89
85,000
394,079
132
394,211
479,211
362,207
10/24/84
139,466
326,525
326,604
466,070
208,367
10/08/92
278,173
295
278,468
338,468
255,835
10/23/84
261,912
581,658
581,861
843,773
453,841
01/06/87
250,514
556,399
806,913
413,732
259,000
575,246
575,486
834,486
410,941
Round Rock
80,525
373,347
441
373,788
454,313
310,712
186,380
413,957
30,800
444,856
631,236
291,519
04/19/89
130,833
606,596
606,735
737,568
522,366
03/24/86
234,500
520,831
502
521,333
755,833
387,564
481,967
261
482,228
699,228
342,739
10/14/88
220,500
447,108
447,369
667,869
310,751
102,512
475,288
301
475,589
578,101
396,036
81,530
378,007
378,146
459,676
314,992
401
309,398
448,523
237,135
181,412
402,923
403,425
584,837
306,554
07/07/87
182,868
406,155
18,940
425,205
608,073
291,384
12/06/88
Southlake
228,279
511,750
740,029
308,664
03/10/93
Sugar Land
339,310
1,000,876
1,340,186
298,593
05/30/99
Layton
136,574
269,008
269,151
405,725
182,836
Sandy
168,089
373,330
373,473
541,562
246,438
Centreville
371,000
824,003
824,097
1,195,097
556,789
09/29/89
Chesapeake
24,568
446,769
636,819
298,036
Glen Allen
74,643
346,060
346,154
420,797
321,935
06/20/84
Portsmouth
171,575
381,073
24,932
406,208
577,783
272,728
269,500
598,567
296
598,863
868,363
415,983
71,001
327,771
7,947
335,718
406,719
294,932
Virginia Beach
69,080
320,270
952
321,222
390,302
294,242
11/15/84
358,050
795,239
1,153,289
567,953
Federal Way
150,785
699,101
699,326
850,111
581,558
261,943
581,782
27,500
609,282
871,225
415,474
140,763
678,809
679,034
819,797
564,681
128,300
539,141
22,213
561,354
689,654
552,842
06/03/83
Kirkland
668,534
668,642
969,642
490,615
03/31/88
195,552
434,327
461,327
656,879
310,895
279,830
621,513
621,738
901,568
472,522
07/27/87
111,183
515,490
515,598
626,781
443,902
Appleton
424,038
424,220
620,220
275,242
Waukesha
233,100
461,500
461,682
694,782
290,093
12/13/90
215,950
427,546
427,728
643,678
268,757
Consumer Electronics
Tuscaloosa
204,790
585,115
1,166
586,281
791,071
237,098
174,948
240,928
241,097
416,045
97,700
F-16
Mary Esther
149,696
363,263
363,397
513,093
147,229
269,697
522,414
1,639
524,053
793,750
212,462
Merritt Island
309,652
482,459
482,593
792,245
195,503
Ocala
339,690
543,504
543,638
883,328
220,226
319,807
502,697
1,634
504,331
824,138
204,475
1,094,058
3,090,236
3,090,647
4,184,705
1,179,654
06/09/97
180,628
653,162
949
654,111
834,739
264,821
93,999
193,753
136
193,889
287,888
78,556
Gulfport
299,464
502,326
275
502,601
802,065
203,611
405,360
656,296
656,588
1,061,948
265,976
Meridian
181,156
515,873
697,029
208,986
Tupelo
121,697
637,691
290
637,981
759,678
258,438
567,864
840,284
36,071
876,355
1,444,219
292,536
144,859
526,301
422
526,723
671,582
213,450
Westbury
6,333,590
3,952,773
10,286,363
1,468,726
09/29/97
Defiance
97,978
601,863
602,031
700,009
243,865
Vienna
WV
324,797
526,670
812
527,482
852,279
213,721
Convenience Stores
391,637
531,637
43,730
03/18/04
301,637
491,637
33,680
180,000
421,637
601,637
47,080
Florence
371,637
521,637
41,497
Gilbert
680,000
1,111,637
1,791,637
124,130
Litchfield Park
610,000
1,141,637
59,363
Marana
331,637
511,637
37,030
911,637
1,241,637
101,797
Maricopa
170,000
361,637
40,380
560,000
821,637
1,381,637
91,747
750,000
1,071,637
1,821,637
119,663
810,000
1,061,637
1,871,637
118,547
890,000
1,081,637
1,971,637
120,780
780,000
1,851,637
900,000
1,191,637
2,091,637
133,063
Payson
351,637
561,637
39,263
311,637
571,637
34,797
520,000
751,637
1,271,637
83,930
440,000
951,637
57,130
360,000
781,637
710,000
591,637
1,301,637
66,063
661,637
981,637
73,880
450,000
651,637
1,101,637
72,763
430,000
711,637
79,463
730,000
931,637
1,661,637
104,030
1,331,637
790,000
1,051,637
1,841,637
117,430
Pinetop
481,637
Queen Creek
891,637
1,411,637
99,563
201,637
411,637
22,513
F-17
660,000
1,031,637
1,691,637
115,197
110,000
620,000
270,000
461,637
731,637
51,547
Tolleson
460,000
1,231,637
137,530
Tombstone
381,637
42,613
220,000
240,000
341,637
581,637
38,147
550,000
126,000
234,565
360,565
25,411
04/14/04
Wellton
291,637
32,563
Wickenburg
441,637
118,262
305,510
423,772
144,099
03/03/95
179,646
319,372
499,018
150,637
03/09/95
Westbrook
98,247
373,340
471,587
176,092
Camden
113,811
174,435
26,449
03/19/03
250,528
379,165
629,693
57,499
Dewey
147,465
224,665
372,130
34,067
278,804
421,707
700,511
63,952
367,137
554,207
921,344
84,047
367,425
554,884
922,309
84,150
Felton
307,260
464,391
771,651
70,425
Harrington
563,812
849,220
1,413,032
128,791
310,049
468,575
778,624
71,060
Newcastle
589,325
887,488
1,476,813
134,595
121,774
186,436
308,210
28,269
401,135
605,332
1,006,467
91,801
Townsend
241,416
365,749
607,165
55,465
280,682
424,525
705,207
64,379
Archer
296,238
578,145
578,196
874,434
176,374
05/07/99
Bushnell
130,000
359,792
311,845
671,637
34,820
Cocoa
323,827
287,810
611,637
32,136
Deltona
321,637
35,913
Ellenton
261,637
29,213
515,834
873,187
1,389,021
266,321
480,318
600,633
1,080,951
183,192
347,310
694,859
1,042,169
211,931
339,263
658,807
998,070
200,935
351,921
552,557
904,478
168,528
500,032
850,291
1,350,323
259,337
Homosassa Springs
740,000
621,637
1,361,637
69,413
Hudson
Intercession City
161,776
319,861
35,715
266,111
494,206
760,317
53,539
04/01/04
Jacksonville Bch
522,188
371,885
894,073
113,423
Key West
873,700
627,937
1,501,637
70,117
492,785
208,852
701,637
23,319
F-18
527,076
464,561
991,637
51,873
Lakeport
180,342
331,295
36,992
Land OLakes
Lutz
480,000
901,637
Naples
451,637
1,001,637
New Port Richey
791,637
67,180
North Fort Meyers
281,637
31,447
Okeechobee
195,075
346,562
541,637
38,697
Palm Bay
230,880
300,757
33,582
Palm Harbor
510,000
431,637
641,637
48,197
312,727
480,727
33,876
Port Charlotte
Port Orange
609,438
512,199
1,121,637
57,193
Pt Charlotte
200,000
356,637
556,637
39,822
Punta Gorda
600,000
941,637
741,637
640,000
1,711,637
Winter Springs
Augusta
691,637
50,430
540,000
337,853
877,853
100,788
392,929
902,929
117,219
422,020
602,020
125,900
392,171
652,171
116,994
383,232
1,003,232
114,326
Cahutta
437,500
813,742
1,251,242
104,424
10/16/03
Calhoun
122,500
228,742
351,242
29,349
262,500
488,742
751,242
62,716
Chatsworth
261,242
401,242
33,520
Chickamauga
181,731
338,742
520,473
43,466
Dalton
171,500
319,742
491,242
41,027
87,500
163,742
251,242
21,007
485,650
903,162
1,388,812
115,900
146,000
272,385
418,385
34,950
420,000
781,242
1,201,242
100,253
391,242
601,242
50,203
332,500
618,742
951,242
79,399
Dunwoody
545,462
724,254
1,269,716
276,354
06/27/97
Euharlee
Flintstone
157,500
293,742
451,242
37,691
Lafayette
F-19
386,784
776,436
1,163,220
296,282
Mableton
491,069
355,957
847,026
135,809
Martinez
830,000
871,637
1,701,637
97,330
402,777
852,777
120,158
384,162
651,273
1,035,435
248,509
Ringgold
651,242
1,001,242
83,570
1,168,914
1,403,414
98,781
385,000
716,242
1,101,242
91,911
482,251
896,851
1,379,102
115,090
Rocky Face
164,231
470,472
39,295
199,199
371,183
570,382
47,629
201,791
375,997
577,788
48,247
586,242
901,242
75,228
Rossville
529,383
532,429
1,061,812
203,149
66,231
124,242
190,473
15,938
Trenton
129,231
241,242
370,473
30,953
255,217
117,792
4,223
122,201
377,418
47,887
Godfrey
374,586
733,190
1,107,776
279,770
Granite City
362,287
737,255
1,099,542
281,323
173,812
625,030
798,842
238,509
New Albany
181,459
289,353
470,812
136,478
262,465
331,796
594,261
156,497
03/06/95
Berea
252,077
360,815
612,892
170,185
03/08/95
Elizabethtown
286,106
572,212
134,946
Lebanon
158,052
316,105
474,157
149,096
198,926
368,014
566,940
173,580
216,849
605,697
822,546
255,269
06/18/96
11/17/95
Mt. Washington
327,245
479,593
806,838
194,267
12/06/96
05/31/96
Owensboro
590,000
950,000
268,450
08/25/95
LA
Baton Rouge
1,021,637
58,247
Bossier City
Destrehan
45,963
631,637
Shreveport
192,500
358,227
550,727
38,805
Amherst
110,969
639,806
750,775
86,374
08/18/03
574,601
756,174
1,330,775
102,083
Seekonk
298,354
268,518
566,872
126,651
Berlin
255,951
387,395
643,346
58,747
Crisfield
219,704
333,024
552,728
50,501
Hebron
376,251
567,844
944,095
86,116
La Plata
1,017,544
2,706,729
3,724,273
473,430
08/06/02
Mechanicsville
1,540,335
2,860,928
4,401,263
519,676
Millersville
830,737
2,696,245
3,526,982
489,864
Flint
194,492
476,504
670,996
210,456
12/21/95
Brandon
671,486
1,247,588
1,919,074
76,935
06/30/05
F-20
Flowood
437,926
813,832
1,251,758
50,187
399,972
743,347
1,143,319
45,840
329,904
613,221
943,125
37,816
540,108
1,003,600
1,543,708
61,889
350,341
651,013
1,001,354
40,146
813,671
1,251,597
50,177
405,811
754,030
1,159,841
46,499
145,975
271,478
417,453
16,742
280,273
520,887
801,160
32,122
321,146
596,794
917,940
34,813
07/19/05
Newton
467,121
867,891
1,335,012
53,520
544,488
1,011,733
1,556,221
62,391
472,960
878,735
1,351,695
54,189
Southaven
71,647
Terry
583,901
1,084,930
1,668,831
66,904
Waveland
300,625
900,625
71,626
01/25/01
Archdale
410,000
81,697
1,221,637
64,947
720,000
851,637
1,571,637
95,097
Goldsboro
740,625
1,200,625
176,493
700,000
655,000
1,355,000
188,858
10/27/99
515,000
845,000
234,325
551,637
260,727
400,727
28,243
530,000
241,150
Kinston
1,057,833
1,607,833
389,562
1,531,637
88,397
Roxboro
243,112
368,107
611,219
55,822
Winston-Salem
Galloway
1,367,872
2,540,604
3,908,476
1,539,117
2,858,630
4,397,747
520,211
MillVille
953,891
1,771,782
2,725,673
321,864
Toms River
1,265,861
2,351,154
3,617,015
427,480
982,526
1,824,961
2,807,487
331,182
Wall
1,459,957
2,712,264
4,172,221
474,607
271,637
471,637
30,330
Kingston
257,763
456,042
713,805
213,580
04/06/95
Atwater
118,555
266,748
385,303
125,816
273,085
471,693
744,778
208,331
147,296
304,411
451,707
143,581
321,792
358,630
680,422
168,701
Galion
138,981
327,597
327,604
466,585
154,522
Groveport
277,198
445,497
722,695
196,761
Perrysburg
211,678
390,680
602,358
157,274
01/10/96
09/01/95
Streetsboro
402,988
533,349
936,337
186,672
01/27/97
09/03/96
Tipp City
355,009
588,111
943,120
210,732
01/31/97
06/27/96
Triffin
117,017
273,040
390,057
128,784
03/07/95
F-21
Wadsworth
266,507
496,917
763,424
184,853
07/01/96
Tulsa
126,545
508,266
634,811
193,946
Aliquippa
226,195
452,631
678,826
53,559
01/29/04
Beaver
95,626
223,368
318,994
26,430
Beaver Falls
92,207
230,758
322,965
27,304
Cornwells Heights
569,763
387,611
957,374
56,198
05/29/03
Doylestown
800,134
1,226,452
2,026,586
177,830
East Caln
1,722,222
576
1,722,798
87
02/25/03
Lansdale
1,356,324
385,761
1,742,085
55,929
Penndel
739,487
1,003,809
1,743,296
145,547
Perryopolis
148,953
134,299
283,252
15,890
808,681
256,843
1,065,524
37,237
425,928
167,147
593,075
24,231
390,342
226,919
617,261
32,898
541,792
236,049
777,841
34,222
530,018
214,977
744,995
31,166
614,101
277,277
891,378
40,200
1,011,389
491,302
1,502,691
71,233
935,672
448,426
1,384,098
65,016
689,172
426,596
1,115,768
61,851
349,294
134,485
483,779
19,495
557,515
244,121
801,636
32,143
09/16/03
497,668
320,170
817,838
37,885
296,277
287,540
583,817
34,023
395,417
474,741
870,158
56,176
118,118
231,108
349,226
27,346
South Park
252,247
435,940
688,187
51,584
Southampton
783,279
163,721
947,000
23,734
440,565
278,492
719,057
32,953
Verona
171,411
257,358
428,769
30,452
Willow Grove
329,934
73,123
403,057
10,597
Aiken
472,679
802,679
141,012
543,588
1,103,588
162,165
542,982
902,982
161,985
388,058
928,058
115,766
432,527
752,527
129,034
251,770
501,770
75,109
Belvedere
490,000
463,080
953,080
138,147
52,663
204,750
241,637
26,980
390,000
462,847
852,847
138,078
402,392
702,392
120,043
423,604
1,103,604
126,370
370,000
432,695
802,695
129,083
483,604
144,270
Greer
502,879
902,879
150,021
Hilton Head
77,230
344,510
530,010
37,322
F-22
Irmo
690,000
1,151,637
632,626
802,626
188,729
Johns Isle
159,250
255,000
545,000
800,000
247,975
563,891
1,203,891
168,221
563,588
168,131
843,891
251,755
North Augusta
811,637
53,780
136,413
452,777
135,074
650,000
1,050,000
Orangeburg
1,011,637
Simpsonville
573,485
1,103,485
171,084
Spartanburg
470,000
432,879
129,138
297,500
553,227
850,727
59,930
630,000
West Aiken
402,665
802,665
120,124
West Columbia
336,000
624,727
960,727
67,676
693,574
1,103,574
206,911
Arrington
326,242
501,242
41,861
124,179
231,860
356,039
29,749
Benton
358,742
551,242
46,032
Chattanooga
338,741
520,472
313,242
481,242
40,193
(79,571
246,671
421,671
33,205
159,979
298,346
458,325
38,281
105,000
196,242
301,242
25,178
456,242
701,242
58,545
553,742
851,242
71,057
323,750
822,529
1,146,279
85,638
521,242
801,242
66,886
257,250
478,992
736,242
61,464
283,209
527,201
810,410
67,651
542,500
1,008,742
1,551,242
129,449
110,009
205,545
315,554
26,372
227,500
423,742
54,374
300,373
559,077
859,450
71,742
Dunlap
Etowah
Gallatin
525,000
976,242
1,501,242
125,278
F-23
Harrison
484,313
900,680
1,384,993
115,581
Hixson
271,250
504,992
776,242
64,801
513,215
954,355
1,467,570
122,469
176,742
271,242
22,676
Kimball
La Vergne
340,000
990,000
Le Vergne
577,500
1,073,742
(15,745
1,057,997
1,635,497
137,791
266,119
495,463
761,582
63,578
281,675
524,352
806,027
67,286
319,846
595,242
915,088
76,383
Monteagle
271,173
504,849
776,022
64,783
Mt. Juliet
397,128
738,764
1,135,892
94,802
549,500
1,021,742
1,571,242
131,117
467,810
870,032
1,337,842
111,648
498,628
927,264
1,425,892
118,993
Ocoee
119,792
223,713
(11,239
212,474
332,266
28,704
Ooltewah
234,231
436,241
670,472
55,978
1,301,242
(190,623
1,110,619
1,810,619
156,222
Red Bank
(39,679
519,398
819,771
Royal
320,229
595,953
916,182
76,474
426,466
793,251
1,219,717
101,794
1,170,018
1,800,018
13,650
09/27/06
Soddy Daisy
553,732
851,232
71,056
Sweetwater
339,231
631,242
970,473
81,003
133,000
248,242
381,242
31,851
Chatham
347,728
525,031
872,759
79,622
400,366
625,366
22,020
08/18/05
Collinsville
84,465
130,137
214,602
19,730
Danville
149,276
227,333
376,609
34,471
83,644
128,884
212,528
19,540
266,722
403,501
670,223
61,190
Franklin
536,667
863,699
1,400,366
47,503
Hampton
433,985
459,108
893,093
159,912
04/17/98
Highland Springs
396,720
598,547
995,267
90,772
Martinsville
246,820
373,653
620,473
56,663
83,521
128,706
212,227
19,513
Midlothian
302,872
627,872
113,530
08/21/97
Newport News
490,616
605,304
1,095,920
181,505
298,227
451,014
749,241
68,396
329,698
498,015
827,713
75,525
213,982
324,659
538,641
49,232
482,735
727,776
1,210,511
110,372
F-24
350,453
529,365
879,818
80,280
323,496
488,918
812,414
74,145
278,443
421,584
700,027
63,933
400,740
1,100,740
139,584
440,965
1,140,965
153,593
250,875
650,875
87,379
1,000,000
740
1,000,740
100,695
800,695
35,068
1,144,841
3,371,146
4,515,987
588,110
575,366
900,366
31,645
08/15/05
Sandston
152,535
232,528
385,063
35,259
South Boston
160,893
244,778
405,671
37,117
271,865
601,997
873,862
241,802
Staunton
675,000
1,000,366
1,675,366
55,020
Suffolk
1,700,366
Troutville
575,000
975,366
1,550,366
53,645
1,194,560
2,218,773
3,413,333
403,062
515,971
649,125
1,165,096
260,732
Williamsburg
838,172
1,556,910
2,395,082
282,763
Wytheville
1,222,535
1,577,830
2,800,365
86,781
Yorktown
309,435
447,144
756,579
155,739
Craft and Novelty
Cutler Ridge
743,498
657,485
68,215
35,192
760,892
1,504,390
259,670
Rockford
159,587
618,398
22,550
640,948
800,535
263,984
Stony Brook
980,000
1,801,586
2,781,586
573,494
Pleasant Hills
631,084
1,172,563
1,803,647
193,471
11/01/02
Drug Stores
1,150,000
1,479,627
2,629,627
110,980
02/09/05
1,025,000
1,645,371
2,670,371
123,394
1,100,000
1,385,014
2,485,014
103,867
Casselberry
1,075,020
1,664,284
2,739,304
552,015
Adel
1,056,116
1,556,116
72,162
04/29/05
Blackshear
1,005,393
1,435,393
68,696
Bowdon
1,010,615
1,420,615
69,053
Cairo
1,152,243
1,482,243
78,731
Quitman
856,586
1,586,586
64,235
Woodstock
930,000
1,035,544
1,965,544
70,762
Blackfoot
1,932,186
2,492,186
144,905
Burley
2,011,543
2,711,543
150,857
Chubbuck
1,267,183
2,157,183
95,030
2,351,296
35,269
08/16/06
Laurel
2,400,696
36,010
Metamora
859,139
2,291,557
3,150,696
34,373
Carson City
2,770,950
3,570,950
207,813
2,602,911
3,702,911
195,210
850,000
2,306,647
3,156,647
172,990
2,271,513
3,271,513
170,355
F-25
Sun Valley
2,678,380
3,228,380
200,870
Cortland
1,440,000
1,364,725
2,804,725
102,346
580,000
1,272,742
1,852,742
86,965
Warren
960,000
1,326,083
2,286,083
99,447
1,241,503
2,041,503
93,104
Willowick
1,241,308
1,771,308
84,817
Delmont
1,246,023
1,966,023
93,443
Gettysburt
2,500,750
37,511
Girard (7)
1,542,187
152,544
Johnstown
2,593,436
2,843,436
194,499
2,010,255
2,610,255
150,760
Murrysville
1,666,912
2,376,912
125,006
Oakdale
1,255,750
2,995,001
4,250,751
44,925
Slippery Rock (7)
1,507,821
149,266
Riverside
4,000,000
4,000,130
07/05/02
Vista
2,300,000
2,300,022
Dania
8,272,080
1,713
8,273,793
511
1,500,000
768
1,500,768
06/29/01
1,600,000
1,600,768
7,800,000
7,800,463
Brookhaven
745
1,500,745
Riverhead
6,200,000
744
6,200,744
Equipment Rental Services
Lake Worth
679,079
1,262,568
1,941,647
174,655
1,010,134
1,877,384
2,887,518
259,705
Financial Services
695,730
40,500
47,692
783,922
1,097,172
609,603
03/10/87
476,179
725,023
6,500
45,395
776,918
1,253,097
262,980
532,556
940,157
1,472,713
17,204
06/09/06
12/15/05
Blue Springs
222,569
494,333
494,426
716,995
337,198
General Merchandise
339,045
630,531
969,576
3,153
11/02/06
Monte Vista
47,652
582,159
629,811
187,275
12/23/98
Groveland
101,782
189,258
291,040
58,982
Clarinda
439,267
816,010
1,255,277
20,400
Garnett
59,690
518,121
577,811
166,676
Hillsboro
335,292
622,914
958,206
15,573
Phillipsburg
423,725
787,146
1,210,871
19,679
Caledonia
89,723
559,300
649,023
179,925
Long Prarie
88,892
553,997
642,889
178,217
Moose Lake
137,337
4,324
141,661
In Progress
12/29/06
Paynesvile
49,483
525,406
574,889
169,020
Spring Valley
69,785
579,238
186,339
F-26
Warroad
186,567
Willow Springs
416,494
773,718
1,190,212
19,343
Mayville
ND
59,333
565,562
624,895
181,954
Ainsworth
362,675
673,768
1,036,443
16,844
Imperial
388,599
721,914
1,110,513
15,641
06/28/06
Bloomfield
59,559
616,252
675,811
198,241
Coleman
451,661
694,721
11,292
Colorado City
92,535
505,276
597,811
162,544
Devine
212,408
394,735
607,143
9,868
544,075
1,322,431
1,866,506
469,350
02/02/98
Presidio
407,657
757,362
1,165,019
18,934
Winnsboro
79,280
1,270,090
1,349,370
7,284
09/07/06
Yoakum
390,147
724,821
1,114,968
18,121
Grocery Stores
Cloverdale
1,505,000
2,795,321
4,300,321
368,050
09/30/03
Fortuna
1,190,000
2,210,308
3,400,308
291,024
Boulder
426,675
1,199,508
91,660
1,291,168
1,717,843
996,870
01/05/84
Central Point
840,000
1,560,308
2,400,308
205,440
Sheboygan
1,513,216
4,427,968
7,220
11,838
4,447,026
5,960,242
1,313,304
06/03/99
Health and Fitness
Paradise Valley
2,608,389
3,418,783
6,027,172
666,629
06/06/02
06/26/01
Diamond Bar
3,038,879
4,338,722
7,377,601
1,250,478
03/21/00
09/29/98
Norco
1,247,243
3,807,569
5,054,812
1,032,382
12/13/00
06/29/99
1,979,598
8,256,394
14,554
287,166
8,558,114
10,537,712
2,059,733
12/30/03
05/31/95
Coral Springs
891,496
2,798,204
2,798,229
3,689,725
917,718
11/03/98
03/30/98
Miami
3,115,101
4,439,526
4,439,551
7,554,652
1,168,174
05/19/00
Oakland Park
2,800,000
2,196,480
4,996,480
388,236
07/06/01
03/27/01
2,144,778
3,755,905
5,900,683
472,723
08/07/03
11/26/02
Pembroke Pines
1,714,388
4,387,824
4,387,849
6,102,237
1,068,994
12/11/00
10/01/99
3,008,186
4,176,325
7,184,511
255
08/03/06
Cypress
1,417,377
5,696,789
7,114,166
123,349
05/15/06
09/14/05
5,293,733
6,555,637
11,849,370
79,908
08/04/06
11/09/05
1,445,901
5,277,886
6,723,787
1,386,940
Keller
1,478,222
5,679,604
7,157,826
270,158
09/08/05
12/16/04
McKinney
1,805,460
5,972,111
7,777,571
229,900
12/07/05
04/20/05
3,178,115
5,832,224
9,010,339
224,712
12/06/05
04/22/05
Home Furnishings
630,171
3,621,163
41,456
172
3,662,791
4,292,962
1,363,912
1,020,608
1,450,608
348,706
06/26/98
Jupiter
1,698,316
3,209,801
4,908,117
850,554
05/03/00
685,000
885,624
1,570,624
302,586
494,763
767,737
71,880
1,870
841,487
1,336,250
319,969
Titusville
176,459
579,793
22,652
602,445
778,904
239,433
West Palm Beach
347,651
706,081
69,111
807,633
1,155,284
262,096
F-27
254,902
486,812
486,948
741,850
197,248
Davenport
930,689
1,200,689
317,983
Joilet
910,689
1,350,689
311,150
740,725
1,170,725
253,079
810,608
1,210,608
276,956
Monroe
835,608
1,285,608
285,497
725,642
1,250,642
247,926
Battle Creek
485,000
895,689
1,380,689
306,025
500,502
1,055,244
1,555,746
332,365
Hattiesburg
660,608
960,608
225,706
198,659
457,379
2,682
460,061
658,720
187,002
Ridgeland
281,867
769,890
1,051,757
293,756
1,956,296
3,949,402
5,905,698
1,533,459
04/04/97
Henderson
1,268,655
3,109,995
4,378,650
1,155,675
09/26/97
3,190,883
2,569,802
862
2,570,664
5,761,547
904,175
830,689
1,080,689
283,817
Altoona
455,000
745,694
1,200,694
254,777
Erie
900,689
1,410,689
307,733
Muncy
835,648
1,150,648
285,511
Whitehall
515,525
1,146,868
1,662,393
391,844
900,725
1,500,725
307,745
750,608
1,130,608
256,456
804,262
1,432,520
648
1,433,168
2,237,430
546,952
06/30/97
Abilene
680,616
1,080,616
232,542
475,069
1,374,167
1,374,370
1,849,439
538,124
03/26/97
253,591
827,237
285
827,522
1,081,113
323,986
03/10/97
867,767
687,042
687,364
1,555,131
269,036
Plainview
40,000
21,682
796,240
921,240
400,095
01/24/84
323,451
637,991
47,914
34,151
720,056
1,043,507
273,356
Spring
1,794,872
1,810,069
3,604,941
672,557
283,604
538,002
2,470
540,472
824,076
206,202
06/12/97
Eau Claire
820,689
La Crosse
372,883
877,812
1,250,695
299,917
Home Improvements
Lawndale
667,007
1,238,841
1,905,848
398,492
902,494
1,676,204
2,578,698
539,177
163,668
304,097
467,765
97,816
Van Nuys
750,293
1,393,545
2,143,838
448,255
West Covina
311,040
577,733
888,773
185,837
Orange Park
478,314
618,348
280
618,628
1,096,942
199,121
419,842
1,899,287
58,581
34,745
1,992,613
2,412,455
791,494
Des Moines
225,771
682,604
908,375
217,288
01/29/99
Broadview
345,166
641,739
986,905
206,437
219,859
630,595
32,077
662,672
882,531
260,616
1,051,077
1,952,233
3,003,310
74,836
01/06/06
3,688,591
6,850,770
10,539,361
262,613
Baltimore
171,320
318,882
490,202
102,584
870,071
1,616,080
2,486,151
61,950
F-28
Chillicothe
804,948
1,495,138
2,300,086
57,314
2,039,436
3,787,757
5,827,193
145,197
Columbia,
1,080,521
2,006,915
3,087,436
76,932
Fulton
791,603
1,470,353
2,261,956
56,364
Jefferson City
1,481,299
2,751,217
4,232,516
105,463
Kirksville
1,421,788
2,640,696
4,062,484
101,227
Macon
493,394
916,537
1,409,931
35,134
Moberly
1,293,387
2,402,283
3,695,670
92,086
1,515,773
2,816,678
4,332,451
107,973
Rochester
158,168
294,456
452,624
94,727
201,569
374,342
575,911
45,545
12/05/03
1,049,287
1,949,085
134,528
75,903
2,159,516
3,208,803
425,589
1,590,052
2,953,473
4,543,525
113,216
Odessa
1,346,834
2,501,783
3,848,617
95,902
147,535
274,521
422,056
88,307
363,851
676,249
1,040,100
217,529
367,890
683,750
1,051,640
219,942
144,014
649,869
11,754
661,623
805,637
550,713
12/22/86
Motor Vehicle Delaerships
Robertsdale
3,026,015
5,408,695
8,434,710
17,626
04/07/06
Golden
4,004,339
1,602,070
5,606,409
152,196
08/25/04
2,502,092
6,906,609
9,408,701
656,127
Clermont
575,725
2,671,558
3,247,283
218,165
12/31/04
Gulf Breeze
3,518,413
905,480
4,423,893
25,655
Pooler
1,339,957
1,830,729
3,170,686
51,556
03/01/06
1,137,266
3,201,155
4,338,421
134,787
10/25/05
2,509,102
2,509,993
5,019,095
121,316
Island Lake
2,107,134
5,419,814
7,526,948
442,618
Colfax
1,125,979
2,196,033
3,322,012
176,928
Statesville
2,353,825
4,159,653
6,513,478
311,455
05/13/04
Chichester
578,314
4,546,307
5,124,621
354,317
10/01/04
Churchville
5,755,131
6,755,131
130,470
03/17/06
03/23/06
Green
715,953
554,589
1,270,542
29,086
01/19/05
01/20/05
1,611,084
1,936,755
3,547,839
22,595
09/01/06
Woods Village
3,822,277
4,226,096
8,048,373
49,304
Connellsville
264,670
587,843
1,523
589,366
854,036
445,589
08/17/87
1,145,120
31,285
1,176,405
2,242
03/03/05
Myrtle Beach
4,099,824
2,080,941
6,180,765
149,134
07/28/00
1,234,815
3,111,921
4,346,736
221,790
1,347,454
8,564,135
9,911,589
392,426
01/25/05
Office Supplies
1,398,387
3,098,607
4,496,994
1,234,203
01/29/97
1,410,177
1,659,850
3,070,027
616,845
1,277,112
57,463
10/12/05
Hutchinson
269,964
1,704,013
1,973,977
650,286
06/25/97
Salina
240,423
1,829,837
2,070,260
698,300
Sikeston
409,114
2,005,416
2,414,530
397,728
01/24/02
F-29
Helena
564,241
1,503,118
400
1,503,518
2,067,759
573,681
Asheboro
465,557
2,176,416
21,418
2,197,834
2,663,391
773,075
03/27/98
3,808,076
2,377,932
6,186,008
883,550
New Philiadelphia
726,636
1,650,672
7,960
1,658,632
2,385,268
636,683
05/30/97
Pet Supplies and Services
347,794
905,248
46,000
14,357
965,605
1,313,399
308,878
361,058
1,591,629
1,952,687
447,427
01/27/99
495,412
1,526,370
2,021,782
412,427
05/28/99
427,000
1,296,901
1,723,901
344,486
01/19/99
Sudbury
543,038
2,477,213
3,020,251
639,015
11/12/99
Tyngsborough
312,204
1,222,522
1,534,726
417,688
06/12/98
610,177
1,394,743
2,004,920
471,888
07/17/98
North Plainfield
985,430
1,590,447
1,590,464
2,575,894
459,493
684,036
874,914
42,875
1,217,789
1,901,825
373,157
Dickson City
659,790
1,880,722
2,496
1,883,218
2,543,008
717,668
Clarksville
290,775
395,870
395,979
686,754
160,404
Private Education
Coconut Creek
310,111
1,243,682
1,553,793
367,173
08/02/99
12/01/98
1,080,444
3,346,772
4,427,216
1,176,852
03/04/98
Missouri City
221,025
437,593
21,608
459,201
680,226
276,434
6,300,995
7,900,995
136,518
Chantilly
688,917
3,208,607
3,897,524
910,259
Kingstowne
1,191,396
1,491,396
312,050
08/22/00
11/08/99
Alabaster
335,197
622,697
957,894
7,265
09/14/06
Andalusia
252,403
468,949
721,352
5,471
Atmore
272,044
505,636
777,680
108,706
08/31/01
Attalla
148,993
276,890
425,883
3,230
Bessemer
172,438
320,429
492,867
3,738
Boaz
829,001
1,541,245
2,370,246
7,705
11/01/06
Brent
134,432
249,846
384,278
2,915
Clanton
230,036
427,391
657,427
91,887
Demopolis
251,349
466,972
718,321
100,397
Enterprise
840,946
1,563,474
2,404,420
7,816
Evergreen
148,982
276,881
425,863
Fort Payne
303,056
563,001
866,057
121,043
814,113
1,513,596
2,327,709
7,567
Gadsden
242,194
449,977
692,171
5,250
851,124
1,582,332
2,433,456
7,910
398,669
740,568
1,139,237
159,220
226,108
420,117
646,225
4,901
214,198
397,991
612,189
4,643
251,434
467,185
718,619
100,442
Hueytown
281,422
522,828
804,250
6,100
826,840
1,537,233
2,364,073
7,685
F-30
Buildings,
in latest
Income
and
Accumulated
Statement
Description
Acquisition
Carrying
Depreciation
Date of
Date
is Computed
(Note 1)
Fees
Costs
(Note 4)
Construction
Acquired
(in Months)
811,599
1,508,927
2,320,526
7,543
Leeds
171,145
318,028
489,173
3,710
286,333
531,950
818,283
6,206
143,693
267,060
410,753
3,116
145,206
269,870
415,076
3,148
380,468
706,777
1,087,245
5,890
10/12/06
Opp
160,778
298,782
459,560
2,490
Prattville
254,278
472,432
726,710
5,512
Sylacauga
801,413
1,490,012
2,291,425
7,449
Trussville
256,485
476,510
732,995
3,971
Warrior
159,109
295,676
454,785
3,450
Arkadelphia
248,868
462,744
711,612
3,856
Bentonville
377,086
700,582
1,077,668
150,621
Conway
941,465
1,750,100
2,691,565
8,749
El Dorado
907,534
1,687,608
2,595,142
8,437
Hope
288,643
536,715
825,358
115,385
267,376
497,124
764,500
5,800
317,000
589,377
906,377
126,707
Malvern
219,703
408,588
628,291
4,767
Pocahontas
241,128
447,988
689,116
3,733
Russellville
864,497
1,607,158
2,471,655
8,035
Siloam Springs
352,808
542,808
128,764
11/20/97
Glendale
624,761
895,976
896,076
1,520,837
386,840
03/06/96
1,511,430
3,224,502
4,735,932
9,966
11/06/06
05/16/06
Goodyear
794,360
686,252
1,480,612
23,402
01/13/06
04/08/05
Surprise
681,288
1,008,310
1,689,598
74,390
09/29/04
04/16/04
107,393
497,904
308
498,212
605,605
437,282
01/17/86
Yuma
236,121
541,651
777,772
186,866
05/28/98
Barstow
689,842
690,204
1,380,046
228,920
Livermore
662,161
823,242
1,485,403
273,045
09/23/98
Northridge
04/01/70
95,192
441,334
129
441,463
536,655
384,246
90,000
170,394
135,301
305,750
395,750
194,456
12/09/76
386,793
417,290
804,083
141,183
07/31/98
San Dimas
240,562
445,521
46,026
491,547
732,109
453,192
03/12/81
San Ramon
406,000
1,126,930
1,532,930
12/08/83
152,000
704,736
262
704,998
856,998
593,300
09/30/86
540,250
1,132,439
1,672,689
90,031
08/09/04
03/29/04
1,606,511
5,865
1,612,376
558
10/01/03
778,054
1,169,265
1,947,319
67,714
06/10/05
02/23/05
548,459
284,639
833,098
57,401
12/19/01
Glastonbury
452,291
293,214
745,505
59,130
458,386
458,639
917,025
92,491
Unionville
167,740
316,672
484,412
63,861
Waterbury
521,021
705,163
1,226,184
142,206
403,900
897,075
897,209
1,301,109
594,063
Chipley
270,439
502,655
773,094
108,065
DeFuniak
269,554
501,010
770,564
107,712
150,210
693,445
843,655
610,856
09/13/85
F-31
143,299
664,373
807,672
579,046
12/13/85
1,451,180
682,518
2,133,698
7,699
05/09/06
Land O Lakes
770,136
1,190,937
1,961,073
42,371
10/21/05
03/24/05
New Port Ritchey
929,402
1,376,357
2,305,759
3,680
11/13/06
08/01/06
209,800
972,679
973,142
1,182,942
823,137
08/15/86
1,066,339
1,066,800
1,296,800
931,791
11/18/85
949,489
1,549,489
289,815
05/27/99
12/18/98
1,135,310
1,143,599
2,278,909
113
06/30/06
456,108
847,515
1,303,623
38,138
11/21/05
204,200
911,338
1,115,538
247,735
08/24/99
556,668
886,668
173,616
02/17/99
202,047
375,424
577,471
3,129
326,690
607,247
933,937
25,301
12/21/05
Americus
709,624
1,319,578
2,029,202
6,597
827,895
1,539,237
2,367,132
7,695
952,660
1,770,931
2,723,591
8,853
Garden City
197,225
438,043
32,125
11,190
481,358
678,583
307,662
04/20/89
Hinesville
172,611
383,376
3,845
387,221
559,832
285,323
12/22/87
Lagrange
853,599
1,586,959
2,440,558
7,934
89,220
413,647
1,243
414,890
504,110
377,760
01/04/85
827,707
1,538,875
2,366,582
7,693
Savannah
719,188
1,337,352
2,056,540
6,686
710,600
1,321,389
2,031,989
6,606
Statesboro
926,462
1,722,290
2,648,752
8,610
3,503
450,486
651,736
299,168
11/14/89
215,940
1,001,188
51,876
1,889
1,054,953
1,270,893
879,279
10/30/86
Thomasville
300,211
558,074
858,285
23,253
894,504
1,662,939
2,557,443
8,313
Valdosta
901,658
1,676,225
2,577,883
8,380
Warner Robins
896,841
1,667,267
2,564,108
8,335
292,628
543,862
836,490
116,925
Waycross
223,475
415,563
639,038
17,315
956,765
1,778,566
2,735,331
8,892
654,179
1,285,639
1,939,818
72,368
06/13/05
12/30/04
Ankeny
349,218
25,075
555
374,848
474,848
358,390
07/28/83
Burlington
653,057
1,214,571
1,867,628
6,072
Cedar Falls
208,411
387,971
596,382
16,164
125,076
233,206
358,282
9,716
822,331
1,528,939
2,351,270
7,643
Clive
840,697
1,563,046
2,403,743
7,814
Fort Dodge
388,815
722,573
1,111,388
8,430
Oelwein
84,244
157,375
241,619
6,556
Urbandale
395,896
735,724
1,131,620
8,583
Waterloo
263,555
490,374
753,929
17,164
02/28/06
190,894
423,981
424,231
615,125
308,481
161,352
334,041
334,291
495,643
237,648
10/07/88
74,156
343,820
344,070
418,226
286,129
12/31/86
Rexburg
90,760
420,787
11,524
432,311
523,071
368,256
11/25/85
Alton
225,785
419,315
420,062
645,847
298,619
10/18/88
F-32
Centralia
225,966
420,573
646,539
17,523
Champaign
805,888
1,498,402
2,304,290
7,491
Effingham
783,528
1,456,874
2,240,402
7,283
Fairview Heights
660,652
1,227,321
1,887,973
55,229
206,532
383,970
590,502
82,548
831,323
1,545,566
2,376,889
7,727
Moline
781,044
1,452,262
2,233,306
7,260
Mt Vernon
883,110
1,641,741
2,524,851
8,207
953,394
1,208,677
2,162,071
47,848
06/15/05
06/24/05
662,460
1,060,577
1,723,037
82,035
10/13/04
06/15/04
Rock Island
138,463
258,066
396,529
10,752
846,830
1,574,436
2,421,266
7,871
Swansea
890,625
1,655,705
2,546,330
8,277
831,077
1,545,131
2,376,208
7,724
197,523
438,706
315
439,021
636,544
317,612
03/25/88
Elkhart
496,306
922,168
1,418,474
41,498
835,890
1,554,059
2,389,949
7,769
Evansville
136,738
254,864
391,602
10,618
Jasper
129,919
242,199
372,118
10,091
Kokomo
417,330
775,555
1,192,885
24,559
03/28/06
426,384
792,314
1,218,698
33,013
12/13/05
685,194
1,274,206
1,959,400
6,370
840,998
1,563,545
2,404,543
136,400
632,380
8,000
13,335
653,715
790,115
557,284
03/18/86
644,177
1,196,786
1,840,963
53,855
67,156
149,157
149,308
216,464
109,455
246,192
320,572
320,735
566,927
245,278
Newburgh
161,193
300,280
461,473
12,511
South Bend
133,200
617,545
19,347
636,892
770,092
549,002
04/28/86
Terre Haute
767,189
1,426,532
2,193,721
7,131
Valparaiso
365,612
679,507
1,045,119
26,048
01/11/06
155,856
290,368
446,224
12,098
213,341
477,300
690,641
316,870
12/21/89
Chanute
330,852
615,008
945,860
7,175
Derby
96,060
445,359
541,419
390,480
10/29/85
87,400
405,206
7,558
412,764
500,164
349,084
04/10/86
Fort Scott
269,301
500,698
769,999
5,841
Parsons
318,516
592,099
910,615
6,908
953,916
1,773,245
2,727,161
8,865
98,000
454,350
454,591
552,591
384,453
08/08/86
787,377
1,463,936
2,251,313
7,318
Bowling Green
685,246
1,273,002
1,958,248
57,285
Hazard
243,836
453,025
696,861
5,285
Hopkinsville
801,532
1,490,241
2,291,773
7,450
655,085
1,216,983
1,872,068
54,764
122,200
490,200
612,400
408,341
821,990
1,528,277
2,350,267
7,640
Madisonville
422,501
784,831
1,207,332
9,156
Middlesboro
859,709
1,598,327
2,458,036
7,990
F-33
Murray
831,246
1,545,422
2,376,668
7,726
Paducah
673,551
1,251,276
1,924,827
56,307
913,770
1,698,726
2,612,496
8,492
143,000
662,985
15,164
678,149
821,149
587,984
1,270,223
2,361,174
3,631,397
11,805
172,269
320,497
492,766
3,739
Hammond
1,011,084
1,879,972
2,891,056
9,399
Houma
1,061,671
1,973,864
3,035,535
Jennings
107,120
496,636
156
496,792
603,912
435,518
10/17/85
Jonesboro
163,651
304,492
468,143
3,552
Morgan City
832,895
1,548,993
2,381,888
7,744
Natchitoches
291,675
541,890
833,565
116,504
New Iberia
917,582
1,706,269
2,623,851
8,530
Opelousas
949,157
1,764,908
2,714,065
8,823
1,136,612
2,113,040
3,249,652
10,564
Ruston
170,274
316,792
487,066
3,696
982,427
1,826,696
2,809,123
9,132
359,268
667,417
1,026,685
143,492
154,671
287,815
442,486
3,358
200,033
372,059
572,092
4,341
259,987
483,401
743,388
5,640
269,130
500,382
769,512
5,838
Vivian
135,568
252,338
387,906
2,944
Winnfield
145,973
271,661
417,634
3,169
Zachary
898,306
1,670,527
2,568,833
8,351
Attleboro
369,815
693,655
1,063,470
139,886
Brockton
298,359
272,297
570,656
54,912
397,203
281,202
678,405
56,708
Palmer
141,524
598,480
740,004
120,692
Peabody
529,555
222,590
752,145
44,887
Pittsfield
286,241
950,022
1,236,263
191,586
South Weymouth
351,472
296,284
647,756
59,749
280,920
337,325
618,245
68,026
230,030
865,572
1,095,602
174,555
227,207
958,444
1,185,651
193,285
Stoneham
397,544
191,717
589,261
38,661
173,853
488,699
662,552
98,553
Westboro
335,191
424,534
759,725
85,613
360,727
194,556
555,283
39,234
120,140
557,000
38,400
466
595,866
716,006
488,195
12/03/85
Comstock Park
810,477
1,506,864
2,317,341
7,533
827,853
04/13/95
885,144
1,645,531
2,530,675
8,226
873,536
1,623,973
2,497,509
8,119
Saginaw
766,531
1,425,263
2,191,794
7,125
Taylor
847,070
1,574,821
2,421,891
7,873
Westland
869,530
1,616,568
2,486,098
8,082
281,600
1,305,560
1,305,749
1,587,349
1,192,194
12/18/84
Belton
89,328
418,187
22,270
15,404
455,861
545,189
392,738
F-34
Bolivar
237,094
440,596
677,690
94,724
Bridgeton
743,559
1,382,610
2,126,169
6,912
Buffalo
159,346
296,519
455,865
3,459
Cape Girardeau
450,078
836,372
1,286,450
32,061
745,915
1,386,950
2,132,865
6,934
Carthage
85,020
394,175
321
394,496
479,516
343,726
Farmington
780,812
1,451,767
2,232,579
7,258
Festus
808,595
1,503,364
2,311,959
7,516
210,199
466,861
179
467,040
677,239
354,954
07/30/87
Hazelwood
157,117
725,327
(104,329
25,367
646,365
803,482
632,523
08/28/85
713,088
1,325,993
2,039,081
6,629
Joplin
301,207
559,953
861,160
6,533
281,001
522,428
803,429
6,095
Mountain Grove
408,591
628,295
160,000
282,586
442,586
103,134
222,552
494,296
1,780
496,076
718,628
377,419
290,795
540,616
831,411
6,307
Nixa
251,387
467,430
718,817
5,453
Ozark
292,482
432,482
106,746
Poplar Bluff
774,256
1,439,603
2,213,859
7,197
Raymore
726,583
1,351,055
2,077,638
6,754
Sedalia
269,798
599,231
11,556
610,787
880,585
412,743
696,604
1,295,380
1,991,984
6,476
251,381
467,418
718,799
225,939
420,162
646,101
St. Charles
695,121
1,001,878
1,338
1,003,216
1,698,337
442,306
03/16/95
175,413
809,791
10,337
820,128
995,541
725,111
St. Joseph
960,412
1,785,308
2,745,720
8,925
St. Robert
329,242
611,728
940,970
131,518
744,158
1,383,694
2,127,852
6,917
Sullivan
85,500
396,400
(40,743
14,003
369,660
455,160
347,524
12/27/84
Webb City
337,647
627,628
965,275
7,322
Biloxi
414,902
770,725
1,185,627
8,992
163,193
303,268
466,461
3,538
157,803
293,257
451,060
3,421
720,310
1,339,963
2,060,273
6,699
128,409
238,775
367,184
9,949
117,411
218,350
335,761
9,098
285,607
530,598
816,205
6,190
867,086
1,612,029
2,479,115
8,059
154,733
287,549
442,282
3,355
Forest
106,457
198,007
304,464
8,250
239,686
445,337
685,023
95,745
Gautier
241,995
449,607
691,602
5,245
311,324
578,378
889,702
124,349
Greenwood
177,329
329,520
506,849
3,844
856,070
1,592,088
2,448,158
7,959
Hernando
137,898
256,282
394,180
2,990
226,962
421,695
648,657
4,920
F-35
Indianola
270,639
502,822
773,461
108,104
Iuka
139,243
258,779
398,022
3,019
237,982
442,154
680,136
5,158
352,003
653,900
1,005,903
Kosciusko
311,422
578,550
889,972
778,938
1,448,844
2,227,782
7,243
Magee
264,395
491,206
755,601
5,731
867,613
1,613,525
2,481,138
8,066
Moss Point
287,821
534,713
822,534
6,238
Natchez
402,589
747,934
1,150,523
1,247
12/21/06
284,350
528,311
812,661
113,584
Olive Branch
332,234
617,192
949,426
7,201
Oxford
164,058
304,873
468,931
3,557
297,182
552,097
849,279
4,601
334,822
621,994
956,816
133,726
292,868
543,912
836,780
6,346
Pontotoc
285,006
529,492
814,498
6,177
Starkville
175,436
326,005
501,441
3,803
166,869
310,095
476,964
3,618
225,934
419,857
645,791
4,898
09/28/06
Vicksburg
275,895
512,632
788,527
5,981
698,189
1,298,881
1,997,070
6,493
West Point
87,859
163,468
251,327
6,811
Wiggins
268,104
498,095
766,199
5,811
Albemarle
721,392
1,341,825
2,063,217
6,708
838,421
1,558,792
2,397,213
7,793
116,240
590,854
590,965
707,205
493,793
12/20/84
Forest City
872,424
1,621,940
2,494,364
8,108
811,502
1,509,029
2,320,531
7,544
836,896
1,556,334
2,393,230
7,780
Roanoke Rapids
834,223
1,551,226
2,385,449
7,755
777,412
1,445,863
2,223,275
7,228
Sylva
919,724
1,709,783
2,629,507
8,548
Wilkesboro
183,050
406,562
589,612
309,039
Winston Salem
126,423
235,323
361,746
9,805
353,239
656,427
1,009,666
141,126
Devils Lake
150,390
279,798
430,188
11,658
Fargo
217,057
403,609
620,666
16,817
Jamestown
136,523
254,045
390,568
10,585
Minot
153,870
286,260
440,130
11,928
1,004,384
46,424
08/01/05
02/24/05
825,938
1,270,398
31,661
592,716
1,009,253
1,601,969
58,198
05/05/05
Papillion
654,788
908,685
1,563,473
56,739
03/09/05
01/12/05
Keene
253,769
310,470
564,239
62,610
Laconia
330,520
467,594
798,114
94,296
266,337
486,676
753,013
98,145
North Conway
473,031
607,020
1,080,051
122,414
262,059
695,771
957,830
140,312
F-36
556,520
260,498
817,018
52,532
Bricktown
297,264
243,581
540,845
49,121
341,922
198,320
540,242
39,993
Hackettstown
307,186
525,142
832,328
105,902
Hillsdale
398,221
204,106
602,327
41,160
Midland Park
476,002
254,594
730,596
51,341
Morris Plains
366,982
188,123
555,105
37,936
732,059
1,036,922
1,768,981
48,096
06/21/05
266,619
707,819
974,438
142,742
East Northport
459,700
459,699
919,399
51,333
03/10/04
294,009
653,006
3,800
2,102
658,908
952,917
487,126
12/24/87
Glenville
156,724
246,502
403,226
49,710
Middletown
242,459
796,905
1,039,364
160,708
Mineola
560,740
408,558
969,298
45,622
Mt. Kisco
164,973
385,189
77,678
Watertown
139,199
645,355
784,554
545,221
08/18/86
723,347
723,431
12/22/94
739,651
1,375,342
2,114,993
6,875
726,626
1,351,151
2,077,777
6,755
824,270
1,532,494
2,356,764
7,661
317,546
712,455
1,904
714,359
1,031,905
530,966
Wooster
763,642
1,419,896
2,183,538
7,098
Bixby
145,791
271,272
417,063
11,303
369,002
614,002
133,453
12/12/97
Checotah
153,232
285,092
438,324
11,879
Idabel
214,244
398,545
612,789
85,678
Norman (6)
734,335
335,097
78,328
413,425
1,147,760
18,687
09/29/95
06/05/95
1,165,405
2,165,989
3,331,394
10,829
759,826
759,834
07/06/95
Owasso
327,043
607,645
934,688
130,640
Tahlequah
224,982
418,341
643,323
17,431
295,993
549,981
845,974
118,242
1,021,904
1,899,486
2,921,390
9,496
910,004
1,400,004
34,883
01/24/06
360,500
669,605
1,030,105
16,740
05/10/06
Hermiston
85,560
396,675
7,975
404,806
490,366
363,608
Lake Oswego
175,899
815,508
815,511
991,410
760,811
05/16/84
198,540
440,964
440,967
639,507
302,349
05/23/89
Gettysburg
289,040
809,676
1,098,716
163,283
828,653
1,540,630
2,369,283
7,702
170,304
413,960
584,264
83,480
276,251
460,784
737,035
92,923
255,864
256,229
512,093
51,671
294,111
343,494
637,605
69,270
Westerly
RI
485,230
569,890
1,055,120
114,926
240,937
447,656
688,593
5,223
Gaffney
727,738
1,353,238
2,080,976
6,765
778,616
1,448,099
2,226,715
7,239
Rock Hill
826,216
1,536,499
2,362,715
7,681
F-37
Chamberlain
139,587
259,627
399,214
10,817
112,143
208,660
320,803
8,694
Rapid City
197,967
368,047
566,014
15,335
Spearfish
142,114
264,320
406,434
11,013
197,559
367,289
564,848
15,303
Winner
115,591
215,063
330,654
8,960
Antioch
147,915
274,858
422,773
2,290
10/02/06
152,469
283,343
435,812
3,306
Brownsville
289,379
538,081
827,460
115,679
827,594
1,538,633
2,366,227
7,692
933,003
1,734,392
2,667,395
8,671
410,242
762,036
1,172,278
6,350
Dyersburg
695,135
1,292,644
1,987,779
6,462
Greeneville
936,669
1,741,253
2,677,922
8,705
155,954
445,769
3,381
350,983
651,997
1,002,980
5,433
126,158
234,594
360,752
9,774
881,225
1,638,285
2,519,510
8,190
Kingsport
786,332
1,462,055
2,248,387
7,309
245,370
455,856
701,226
3,799
Martin
322,616
496,232
3,764
Mcminnville
340,428
632,468
972,896
1,054
703,355
1,307,903
2,011,258
6,538
405,274
1,060,680
36,538
1,097,218
1,502,492
517,417
06/30/95
03/17/95
148,386
275,760
424,146
3,217
254,423
472,680
727,103
3,939
871,951
1,621,017
2,492,968
8,104
Milan
138,159
256,766
394,925
2,996
Millington
285,613
530,630
816,243
114,083
Morristown
182,935
340,274
523,209
14,178
411,504
764,386
1,175,890
383,266
712,027
1,095,293
1,187
432,494
803,361
1,235,855
6,695
376,568
699,513
1,076,081
5,829
244,470
454,180
698,650
3,785
640,841
1,191,858
1,832,699
5,958
Ripley
231,552
430,232
661,784
92,497
Sevierville
423,790
787,301
1,211,091
9,185
Shelbyville
341,251
633,911
975,162
5,283
174,379
324,032
498,411
3,780
Allen
165,000
306,771
471,771
91,520
07/09/99
1,049,946
1,952,028
3,001,974
9,759
699,395
1,152,009
1,851,404
33,169
02/15/06
09/15/05
976,803
1,213,148
2,189,951
5,853
10/23/06
06/19/06
919,303
98,231
1,017,534
12/27/94
634,489
1,512,494
2,146,983
25,890
06/06/06
Crockett
90,780
420,880
420,908
511,688
366,377
742,507
742,906
142
242,025
479,170
721,195
292,173
06/25/91
F-38
El Campo
98,060
454,631
454,772
552,832
397,261
Ennis
384,793
384,797
558,047
286,128
12/28/87
223,195
492,067
715,262
310,417
06/26/91
423,281
382,059
805,340
181,478
02/10/95
413,644
20,713
434,500
523,720
383,791
Georgetown
870,981
1,177,824
2,048,805
23,090
06/02/06
909,311
1,690,848
2,600,159
8,453
75,992
352,316
6,801
305
359,422
435,414
328,012
1,096,376
2,300,690
102,871
2,403,561
3,499,937
857,376
989,152
1,838,713
2,827,865
9,192
194,994
386,056
581,050
235,396
184,175
364,636
548,811
222,336
Irving
1,500,411
2,156
1,502,567
334
02/05/03
Killeen
1,327,348
2,467,204
3,794,552
12,335
583,014
14,398
597,412
859,912
455,650
05/29/87
Live Oak
727,956
1,214,835
1,942,791
52,926
09/27/05
06/01/05
Longview
1,231,857
2,289,864
3,521,721
11,448
Lufkin
105,904
490,998
491,003
596,907
431,009
128,842
239,585
368,427
9,983
Lumberton
111,146
206,720
317,866
8,613
729,596
120,820
850,416
12/23/94
984,909
1,831,246
2,816,155
9,155
134,940
625,612
106
625,718
760,658
538,654
03/20/86
Mexia
93,620
434,046
434,076
527,696
377,839
New Braunfels
476
412,473
597,973
318,883
03/26/87
860,262
1,168,757
2,029,019
34,165
02/14/06
Orange
93,560
433,768
18,143
481
452,392
545,952
378,661
12/10/85
Palestine
825,066
1,534,394
2,359,460
7,671
2,420,222
769
2,420,991
03/12/03
Porter
227,067
333,031
560,098
158,190
02/09/95
835,431
1,185,257
2,020,688
45,210
12/02/05
690,443
1,109,136
1,799,579
44,897
10/24/05
06/27/05
835,586
1,214,755
2,050,341
11,023
304,414
623,331
927,745
219,147
03/23/98
Sealy
197,871
391,753
589,624
238,870
214,024
423,733
637,757
258,370
Temple
797,574
1,187,508
1,985,082
16,604
302,505
291,414
593,919
138,421
Texarkana
311,263
578,266
889,529
124,324
Vidor
146,291
271,990
418,281
11,333
Waxahachie
326,935
726,137
17,025
743,162
1,070,097
545,305
1,035,794
1,925,746
2,961,540
9,627
Cedar City
296,544
10,839
1,714
309,097
439,097
300,443
08/04/83
635,945
884,792
884,940
1,520,885
390,902
Bluefield
845,277
1,571,754
2,417,031
7,858
Colonial Heights
425,146
775,146
68,732
12/26/02
751,055
1,396,772
2,147,827
6,983
833,114
1,549,167
2,382,281
7,745
867,684
1,613,368
2,481,052
F-39
816,986
1,519,214
2,336,200
7,595
Bennington
VT
118,823
792,374
135,831
Oak Harbor
275,940
612,874
27,215
655,392
931,332
485,337
07/16/87
479,531
646,719
1,126,250
227,377
198,857
921,947
1,860
923,807
1,122,664
861,530
05/29/84
Grafton
149,778
332,664
482,442
249,560
Green Bay
308,131
572,756
880,887
21,956
Sturgeon Bay
214,865
477,221
16,764
11,465
505,450
720,315
358,508
12/01/87
Parkersburg
722,732
1,343,920
2,066,652
6,718
Laramie
WY
466,417
676,417
305,485
03/12/90
Sporting Goods
Anchorage
AK
1,486,000
5,045,244
6,531,244
1,051,084
10/17/01
Fresno
1,650,000
3,321,244
4,971,244
691,917
Daytona Beach
608,790
2,557,564
3,166,354
316,951
09/10/03
04/18/03
Fort Meyers
1,695,000
2,025,554
3,720,554
421,987
1,296,000
2,234,554
3,530,554
465,528
994,000
4,076,554
5,070,554
849,278
1,197,000
2,573,554
3,770,554
536,153
Geneva
2,082,000
1,838,888
3,920,888
383,096
2,084,000
3,046,888
5,130,888
634,762
5,559,686
4,447,566
10,007,252
363,218
12/29/04
2,101,415
3,902,912
6,004,327
800,096
11/08/01
2,501,244
3,201,244
521,084
Fredericksburg
1,941,000
2,979,888
4,920,888
620,804
Fairbanks
2,586,879
9,575
2,596,454
2,314
09/27/00
2,810,868
14,308
2,825,176
3,458
2,618,441
8,979,199
11,597,640
2,259,745
Chamblee
4,329,404
14,942
4,344,346
3,422
Edwardsville
4,270,500
9,070,885
13,341,385
468,653
09/28/05
3,297,566
9,364,286
12,661,852
483,812
832,500
3,499,885
4,332,385
180,818
Mattoon
543,183
5,110,193
5,653,376
264,017
Pekin
1,575,231
9,183,100
10,758,331
474,450
16,675,954
(1,779
16,674,175
20,944,675
861,581
3,151,838
10,404,452
13,556,290
537,554
Bloomington
2,498,642
7,934,745
10,433,387
409,952
1,999,812
7,234,361
9,234,173
373,766
2,700,395
15,344,815
18,045,210
792,806
1,249,321
9,835,885
11,085,206
508,178
Coon Rapids
2,460,040
14,964,514
17,424,554
773,157
Inver Grove
2,863,272
15,274,237
18,137,509
789,159
1,106,618
4,872,502
5,979,120
251,736
Rockaway
8,634,576
14,679,204
23,313,780
86,735
04/13/05
Binghamton
2,700,000
5,570,505
8,270,505
287,809
09/29/05
1,511,018
1,386
1,512,404
335
2,103,351
5,161,550
7,264,901
851,643
F-40
4,915,032
16,377
4,931,409
3,958
2,793,001
9,942
2,802,943
2,403
2,280,000
2,802,189
5,082,189
51,373
07/26/06
Laredo
2,161,477
4,566,592
6,728,069
41,772
10/01/06
08/09/05
2,887,500
5,363,826
8,251,326
223,493
1,013,706
5,880,539
6,894,245
49,005
10/06/06
1,314,065
9,748,457
11,062,522
2,453,325
Sterling
4,546,305
33,325
4,579,630
7,492
1,988,142
07/27/00
Travel Plazas
1,740,080
4,580,068
6,320,148
626,657
12/24/03
04/01/03
Video Rental
392,795
865,115
1,257,910
321,475
399,562
1,009,125
1,408,687
324,606
Port St. Lucie
612,695
701,759
701,763
1,314,458
223,573
12/09/98
09/08/98
401,874
933,768
1,335,642
12/23/97
652,551
763,360
1,415,911
245,568
Brunswick
290,369
788,880
1,079,249
285,306
431,284
724,037
1,155,321
266,623
Plainfield
453,645
908,485
1,362,130
325,426
01/30/98
Topeka
285,802
966,286
1,252,088
349,472
289,714
797,856
1,087,570
259,318
11/23/98
Winchester
355,474
929,177
1,284,651
317,465
356,348
903,351
1,259,699
323,594
01/09/98
601,408
758,192
1,359,600
259,046
401,723
698,872
1,100,595
238,779
06/29/98
328,187
921,232
1,249,419
336,232
11/14/97
337,572
777,943
1,115,515
281,279
261,916
897,489
1,159,405
297,676
09/21/98
Tulsa (8)
318,441
1,004,663
(174,000
830,663
1,149,104
373,341
674,437
1,757
676,194
1,096,194
205,319
05/12/99
02/23/99
499,885
840,869
1,340,754
276,093
10/02/98
466,469
716,723
1,183,192
266,326
333,677
938,592
1,272,269
339,456
12/10/97
381,076
857,261
27,890
885,151
1,266,227
319,112
381,265
900,580
1,281,845
316,643
406,056
886,293
1,292,349
329,350
385,437
782,396
1,167,833
243,818
03/11/99
302,372
836,214
1,138,586
310,745
09/02/97
407,910
885,113
1,293,023
320,113
12/01/97
Beaumont
326,041
834,895
834,952
1,160,993
309,376
Hurst
373,084
871,163
1,244,247
294,743
07/29/98
266,805
857,492
1,124,297
321,493
Woodway
372,487
835,198
1,207,685
302,063
12/16/97
373,499
836,071
1,209,570
302,377
551,588
797,260
1,348,848
282,930
02/23/98
F-41
13,900
4,054
08/01/92
1,949,375
4,222,854
6,172,229
01/18/06
San Diego
5,797,411
15,473,497
208,470
75,947
15,757,914
21,555,325
10,373,675
01/20/89
08/05/87
2,485,160
8,697,822
232,338
78,491
9,008,651
11,493,811
8,944,890
01/23/89
09/19/86
3,745,000
8,885,351
113,731
35,308
9,034,390
12,779,390
7,065,643
03/08/86
Deerfield Beach
475,000
871,738
21,257
892,995
1,367,995
291,299
Venice
259,686
362,562
4,535
367,097
626,783
Goshen
533,165
6,280
549,445
664,445
455,035
07/07/86
106,000
545,518
38,793
16,638
600,949
706,949
530,998
4,810
6,959
540,377
778,377
380,411
Crest Net Lease
41,537,800
95,968,311
137,506,111
Miscellaneous Investments
557,030
93,853
650,883
440,766
1,000,762,304
1,876,409,365
2,943,174
2,295,611
1,881,648,150
2,882,410,454
397,329,170
Note 1. One thousand nine hundred forty-eight of the properties are single-tenant retail outlets.
One property located in Sheboygan, WI, one property located in Lenexa, KS, one property located in Humble, TX, one property in Escondido, CA and three other properties located in San Diego, CA are multi-tenant commercial properties.
All properties were acquired on an all cash basis except one; no encumbrances were outstanding for the periods presented.
Note 2. The aggregate cost for federal income tax purposes is $2,676,881,911.
Note 3. The following is a reconciliation of total real estate carrying value for the years ended December 31:
Balance at Beginning of Period
2,143,854,136
1,709,223,380
1,596,275,850
Additions During Period:
Acquisitions
769,925,390
486,552,718
215,313,869
Less amounts allocated to intangible assets that are included in Other Assets on our Consolidated Balance Sheets
(937,030
(11,274,335
Equipment
Improvements, Etc.
198,488
1,013,284
788,394
Other (Leasing Costs)
760,443
570,665
323,271
Total Additions
769,952,101
476,865,732
216,425,534
Deductions During Period:
Cost of Real Estate Sold
30,791,949
43,572,231
100,947,611
(205,399
(1,575,831
0
Cost of Equipment Sold
40,718
Releasing costs
146,340
52,147
116,750
Other (including Provisions for Impairment)
662,893
186,429
2,372,925
Total Deductions
31,395,783
42,234,976
103,478,004
Balance at Close of Period
F-42
Note 4. The following is a reconciliation of accumulated depreciation for the years ended:
341,808,533
302,513,558
275,630,524
Additions During Period - Provision for Depreciation
58,602,612
45,880,667
40,613,476
Accumulated depreciation of real estate and equipment sold
3,081,975
6,585,692
13,730,442
Note 5. In 2006, provisions for impairment were recorded on four properties.
In 2005, provisions for impairment were recorded on four properties.
In 2004, provisions for impairment were recorded on six properties.
Note 6. In 2005, at the end of a land lease to a restaurant tenant in Norman, OK, we acquired a builidng with a fair market value of $335,097. This building was previously owned by the tenant and we acquired it in a nonmonetary transaction.
Note 7. In 2005, in accordance with FASB 143 and FASB interpretation No. 47, we recorded in aggregate $401,923 to two buildings for the fair value of a legal obligations to peform asset-retirement activities that are conditional on future events. These two properties are reported in the drug store industry and are located in Girard, PA and Slippery Rock, PA.
Note 8. In 2006, we reduced the value of one building by $174,000 due to damage to the building, in the video rental industry.
See report of Independent registered public accounting firm.
F-43