Attached files
file | filename |
---|---|
8-K - FORM 8-K - NATIONAL RETAIL PROPERTIES, INC. | d253301d8k.htm |
Exhibit 99.1
NEWS RELEASE For information contact: Kevin B. Habicht Chief Financial Officer (407) 265-7348 |
FOR IMMEDIATE RELEASE November 7, 2011 |
THIRD QUARTER 2011 OPERATING RESULTS
ANNOUNCED BY NATIONAL RETAIL PROPERTIES, INC.
Orlando, Florida, November 7, 2011 National Retail Properties, Inc. (NYSE: NNN), a real estate investment trust, today announced operating results for the quarter and nine months ended September 30, 2011. Highlights include:
Operating Results:
| Revenues, net earnings, FFO and AFFO available to common stockholders: |
Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Revenues |
$ | 67,460 | $ | 56,303 | $ | 191,209 | $ | 168,439 | ||||||||
Net earnings available to common stockholders |
$ | 20,936 | $ | 19,514 | $ | 59,666 | $ | 53,693 | ||||||||
Net earnings per common share (diluted) |
$ | 0.24 | $ | 0.23 | $ | 0.69 | $ | 0.65 | ||||||||
FFO available to common stockholders |
$ | 34,623 | $ | 29,634 | $ | 98,196 | $ | 84,337 | ||||||||
FFO per common share (diluted) |
$ | 0.39 | $ | 0.36 | $ | 1.15 | $ | 1.02 | ||||||||
AFFO available to common stockholders |
$ | 37,972 | $ | 32,597 | $ | 108,086 | $ | 96,870 | ||||||||
AFFO per common share (diluted) |
$ | 0.43 | $ | 0.39 | $ | 1.27 | $ | 1.17 |
| NNN increased cash dividends paid to its common stockholders to $0.385 per share during the quarter and $1.145 for the nine months ended September 30, 2011. |
| Investment Portfolio occupancy was 97.2% at September 30, 2011, as compared to 96.9% at December 31, 2010, and 97.1% at September 30, 2010. |
Investments and Dispositions for the quarter ended September 30, 2011:
| Investments: |
| $335.3 million in the Investment Portfolio, including acquiring 53 properties with an aggregate 1,814,000 square feet of gross leasable area |
| Dispositions: |
| Three properties with net proceeds of $7.3 million |
450 S. Orange Ave., Suite 900 Orlando, FL 32801 (800) NNN-REIT www.nnnreit.com |
|
|
|
Investments and Dispositions for the nine months ended September 30, 2011:
| Investments: |
| $444.5 million in the Investment Portfolio, including acquiring 107 properties with an aggregate 2,470,000 square feet of gross leasable area |
| Dispositions: |
| Five properties with net proceeds of $9.1 million |
Capital markets activity for the quarter ended September 30, 2011:
| Completed $300.0 million offering of 5.50% senior unsecured notes due July 2021 generating net proceeds of $293.0 million received on July 6, 2011 |
| Completed 9,200,000 common share offering priced at $26.07 generating net proceeds of $229.5 million received on September 12, 2011 |
| Issued 139,276 common shares generating $3.3 million of net proceeds pursuant to the Dividend Reinvestment and Stock Purchase Plan |
| None of the $138.7 million outstanding 3.95% Senior Convertible Notes due 2026 were purchased by the Company pursuant to the note holders put option which expired September 19, 2011. The next put option date for these notes is September 15, 2016 |
National Retail Properties announced an increase in 2011 FFO guidance to $1.54 to $1.56 per share before any impairment expense and estimated AFFO to be $1.67 to $1.69 per share. The change in guidance is primarily related to projected volume and timing of property acquisitions. This FFO guidance equates to net earnings before any gains or losses from the sale of real estate of $0.94 to $0.96 per share plus $0.60 per share of expected real estate depreciation and amortization. The guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the companys reports filed with the Securities and Exchange Commission.
The Company also announced 2012 FFO guidance of $1.62 to $1.67 per share and estimated 2012 AFFO to be $1.72 to $1.77 per share. This FFO guidance equates to net earnings before any gains or losses from the sale of real estate of $1.04 to $1.09 per share plus $0.58 per share of expected real estate related depreciation and amortization. The guidance is based on current plans, assumptions, and estimates and is subject to the risks and uncertainties more fully described in this press release and the companys reports filed with the Securities and Exchange Commission.
Craig Macnab, Chief Executive Officer, commented: We are very pleased 2011 is projected to produce a 6.9% increase in FFO per share results over 2010 while maintaining a strong balance sheet and liquid financial position. Property acquisitions completed in the third quarter and those expected to be completed in the fourth quarter will position NNN well for continued FFO per share growth in 2012. The quarterly dividend payable next week marks the 22nd consecutive increase in annual dividends paid per share a testament to our consistent and predictable business model.
National Retail Properties invests primarily in high-quality retail properties subject generally to long-term, net leases. As of September 30, 2011, the company owned 1,298 Investment Properties in 47 states with a gross leasable area of approximately 15.3 million square feet. For more information on the company, visit www.nnnreit.com.
Management will hold a conference call on November 7, 2011, at 10:30 a.m. ET to review these results. The call can be accessed on the National Retail Properties web site live at http://www.nnnreit.com. For those unable to listen to the live broadcast, a replay will be available on the companys web site. In addition, a summary of any earnings guidance given on the call will be posted to the companys web site.
2
Statements in this press release that are not strictly historical are forward-looking statements. Forward-looking statements involve known and unknown risks, which may cause the companys actual future results to differ materially from expected results. These risks include, among others, general economic conditions, local real estate conditions, changes in interest rates, increases in operating costs, the preferences and financial condition of our tenants, the availability of capital, risks related to our status as a REIT, and the profitability of the companys taxable subsidiary. Additional information concerning these and other factors that could cause actual results to differ materially from those forward-looking statements is contained from time to time in the companys Securities and Exchange Commission (SEC) filings, including, but not limited to, the companys Annual Report on Form 10-K. Copies of each filing may be obtained from the company or the SEC. Such forward-looking statements should be regarded solely as reflections of the companys current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. National Retail Properties undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.
The reported results are preliminary and not final and there can be no assurance that the results will not vary from the final information filed with the SEC on Form 10-Q for the quarter ended September 30, 2011. In the opinion of management, all adjustments considered necessary for a fair presentation of these reported results have been made.
Funds From Operations, commonly referred to as FFO, is a relative non-GAAP financial measure of operating performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by the National Association of Real Estate Investment Trusts (NAREIT) and is used by the company as follows: net earnings (computed in accordance with GAAP) plus depreciation and amortization of assets unique to the real estate industry, excluding gains (or including losses) on the disposition of certain assets, and the companys share of these items from the companys unconsolidated partnerships.
FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies. FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the companys performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers FFO an appropriate measure of performance of an equity REIT because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure. The companys computation of FFO may differ from the methodology for calculating FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to FFO, as defined by NAREIT, is included in the financial information accompanying this release.
Adjusted Funds From Operations (AFFO) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO further adjusts FFO for certain non-cash items that reduce or increase net income in accordance with GAAP. Management considers AFFO a useful supplemental measure of the companys performance. The companys computation of AFFO may differ from the calculation used by other equity REITs and therefore may not be comparable to such other REITs. A reconciliation of net earnings to AFFO is included in this release.
The company has determined that there are earnings from discontinued operations in each of its segments, real estate held for investment and real estate held for sale. All property dispositions from the companys held for investment segment are classified as discontinued operations. In addition, certain properties in the companys held for sale segment that have generated revenues before disposition are classified as discontinued operations. The results of operations for prior periods for these properties now classified as discontinued operations have been restated to reflect the results in earnings from discontinued operations for comparability purposes. These adjustments resulted in a decrease in the companys reported total revenues and total and per share earnings from continuing operations and an increase in the companys earnings from discontinued operations. However, the companys total and per share FFO and net earnings available to common stockholders are not affected.
3
National Retail Properties, Inc.
(in thousands, except per share data)
(unaudited)
Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Income Statement Summary |
||||||||||||||||
Revenues: |
||||||||||||||||
Rental and earned income |
$ | 63,857 | $ | 53,284 | $ | 180,471 | $ | 158,318 | ||||||||
Real estate expense reimbursement from tenants |
2,440 | 1,620 | 6,868 | 4,865 | ||||||||||||
Interest and other income from real estate transactions |
381 | 601 | 1,545 | 2,551 | ||||||||||||
Interest income on commercial mortgage residual interests |
782 | 798 | 2,325 | 2,705 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
67,460 | 56,303 | 191,209 | 168,439 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Disposition of real estate, Inventory Portfolio: |
||||||||||||||||
Gross proceeds |
| | | 5,600 | ||||||||||||
Costs |
| | | (4,959 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gain |
| | | 641 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Retail operations: |
||||||||||||||||
Revenues |
12,402 | 9,225 | 33,702 | 24,458 | ||||||||||||
Operating expenses |
(11,563 | ) | (8,579 | ) | (32,175 | ) | (23,513 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net |
839 | 646 | 1,527 | 945 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
General and administrative |
7,036 | 5,927 | 20,261 | 17,299 | ||||||||||||
Real estate |
4,459 | 2,908 | 12,055 | 9,401 | ||||||||||||
Depreciation and amortization |
14,947 | 11,817 | 42,215 | 35,422 | ||||||||||||
Impairment - commercial mortgage residual interests valuation |
| | 396 | 3,848 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
26,442 | 20,652 | 74,927 | 65,970 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other expenses (revenues): |
||||||||||||||||
Interest and other income |
(457 | ) | (332 | ) | (1,083 | ) | (1,170 | ) | ||||||||
Interest expense |
20,086 | 16,501 | 55,260 | 48,524 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
19,629 | 16,169 | 54,177 | 47,354 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income tax expense |
(68 | ) | (170 | ) | (258 | ) | (497 | ) | ||||||||
Equity in earnings of unconsolidated affiliate |
109 | 107 | 321 | 320 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings from continuing operations |
22,269 | 20,065 | 63,695 | 56,524 | ||||||||||||
Earnings (loss) from discontinued operations: |
||||||||||||||||
Real estate, Investment Portfolio, net of income tax expense |
268 | 1,134 | 686 | 2,363 | ||||||||||||
Real estate, Inventory Portfolio, net of income tax expense |
71 | (5 | ) | 350 | 256 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
339 | 1,129 | 1,036 | 2,619 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings including noncontrolling interests |
22,608 | 21,194 | 64,731 | 59,143 | ||||||||||||
Loss (earnings) attributable to noncontrolling interests: |
||||||||||||||||
Continuing operations |
20 | (17 | ) | 113 | (363 | ) | ||||||||||
Discontinued operations |
4 | 33 | (89 | ) | 2 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
24 | 16 | 24 | (361 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings attributable to NNN |
22,632 | 21,210 | 64,755 | 58,782 | ||||||||||||
Series C preferred stock dividends |
(1,696 | ) | (1,696 | ) | (5,089 | ) | (5,089 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings available to common stockholders |
$ | 20,936 | $ | 19,514 | $ | 59,666 | $ | 53,693 | ||||||||
|
|
|
|
|
|
|
|
4
National Retail Properties, Inc.
(in thousands, except per share data)
(unaudited)
Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
87,109 | 82,779 | 84,897 | 82,639 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
87,788 | 82,915 | 85,439 | 82,770 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share available to common stockholders: |
||||||||||||||||
Basic: |
||||||||||||||||
Continuing operations |
$ | 0.23 | $ | 0.22 | $ | 0.69 | $ | 0.62 | ||||||||
Discontinued operations |
0.01 | 0.01 | 0.01 | 0.03 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings |
$ | 0.24 | $ | 0.23 | $ | 0.70 | $ | 0.65 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted: |
||||||||||||||||
Continuing operations |
$ | 0.23 | $ | 0.22 | $ | 0.68 | $ | 0.62 | ||||||||
Discontinued operations |
0.01 | 0.01 | 0.01 | 0.03 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings |
$ | 0.24 | $ | 0.23 | $ | 0.69 | $ | 0.65 | ||||||||
|
|
|
|
|
|
|
|
5
National Retail Properties, Inc.
(in thousands, except per share data)
(unaudited)
Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Funds From Operations (FFO) Reconciliation: |
||||||||||||||||
Net earnings available to common stockholders |
$ | 20,936 | $ | 19,514 | $ | 59,666 | $ | 53,693 | ||||||||
Real estate depreciation and amortization: |
||||||||||||||||
Continuing operations |
13,596 | 10,612 | 38,300 | 31,736 | ||||||||||||
Discontinued operations |
55 | 99 | 191 | 366 | ||||||||||||
Joint venture real estate depreciation |
44 | 44 | 133 | 133 | ||||||||||||
Gain on disposition of real estate |
(8 | ) | (635 | ) | (94 | ) | (1,591 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total FFO adjustments |
13,687 | 10,120 | 38,530 | 30,644 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
FFO available to common stockholders |
$ | 34,623 | $ | 29,634 | $ | 98,196 | $ | 84,337 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
FFO per share: |
||||||||||||||||
Basic |
$ | 0.40 | $ | 0.36 | $ | 1.16 | $ | 1.02 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.39 | $ | 0.36 | $ | 1.15 | $ | 1.02 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Funds From Operations (AFFO) Reconciliation: |
||||||||||||||||
Net earnings available to common stockholders |
$ | 20,936 | $ | 19,514 | $ | 59,666 | $ | 53,693 | ||||||||
Total FFO adjustments |
13,687 | 10,120 | 38,530 | 30,644 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
FFO available to common stockholders |
34,623 | 29,634 | 98,196 | 84,337 | ||||||||||||
Straight-line accrued rent |
(105 | ) | (169 | ) | (55 | ) | (359 | ) | ||||||||
Net capital lease rent adjustment |
389 | 391 | 1,191 | 1,144 | ||||||||||||
Below market rent amortization |
(278 | ) | (85 | ) | (491 | ) | (277 | ) | ||||||||
Stock based compensation expense |
1,428 | 1,450 | 4,269 | 4,026 | ||||||||||||
Capitalized interest expense |
(278 | ) | (175 | ) | (846 | ) | (359 | ) | ||||||||
Convertible debt interest expense |
1,578 | 1,551 | 4,811 | 4,577 | ||||||||||||
Impairment losses and other charges |
615 | | 615 | (67 | ) | |||||||||||
Impairment - commercial mortgage residual interests valuation |
| | 396 | 3,848 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total AFFO adjustments |
3,349 | 2,963 | 9,890 | 12,533 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
AFFO available to common stockholders |
$ | 37,972 | $ | 32,597 | $ | 108,086 | $ | 96,870 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
AFFO per share: |
||||||||||||||||
Basic |
$ | 0.44 | $ | 0.39 | $ | 1.27 | $ | 1.17 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.43 | $ | 0.39 | $ | 1.27 | $ | 1.17 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Information: |
||||||||||||||||
Percentage rent |
$ | 230 | $ | 197 | $ | 476 | $ | 381 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Amortization of debt costs |
$ | 1,310 | $ | 1,157 | $ | 3,790 | $ | 3,436 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Scheduled debt principal amortization (excluding maturities) |
$ | 274 | $ | 255 | $ | 815 | $ | 788 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-real estate depreciation expense |
$ | 46 | $ | 54 | $ | 141 | $ | 266 | ||||||||
|
|
|
|
|
|
|
|
6
National Retail Properties, Inc.
(in thousands)
(unaudited)
Earnings from Discontinued Operations: The company has classified its investment assets sold and leasehold interests expired as discontinued operations. In addition, the company has classified any investment or revenue generating inventory asset that was held for sale at September 30, 2011, as discontinued operations. The following is a summary of earnings from discontinued operations.
Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Earnings from Discontinued Operations - Investment Portfolio: |
||||||||||||||||
Revenues: |
||||||||||||||||
Rental and earned income |
$ | 862 | $ | 732 | $ | 1,517 | $ | 1,913 | ||||||||
Real estate expense reimbursement from tenants |
18 | 65 | 130 | 204 | ||||||||||||
Interest and other income from real estate transactions |
| | 14 | 63 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
880 | 797 | 1,661 | 2,180 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses: |
||||||||||||||||
General and administrative |
8 | 15 | 1 | 21 | ||||||||||||
Real estate |
126 | 184 | 387 | 429 | ||||||||||||
Depreciation and amortization |
55 | 99 | 191 | 366 | ||||||||||||
Impairment losses and other charges |
431 | | 431 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
620 | 298 | 1,010 | 816 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gain on disposition of real estate |
8 | 635 | 38 | 1,013 | ||||||||||||
Income tax expense |
| | (3 | ) | (14 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings from discontinued operations attributable to NNN |
$ | 268 | $ | 1,134 | $ | 686 | $ | 2,363 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings from Discontinued Operations - Inventory Portfolio: |
||||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 490 | $ | 500 | $ | 1,629 | $ | 2,868 | ||||||||
Real estate expense reimbursement from tenants |
126 | 113 | 330 | 1,254 | ||||||||||||
Interest and other income from real estate transactions |
4 | 13 | 21 | 511 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
620 | 626 | 1,980 | 4,633 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Disposition of real estate: |
||||||||||||||||
Gross proceeds |
| | 1,100 | 37,470 | ||||||||||||
Costs |
| | (998 | ) | (37,170 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gain |
| | 102 | 300 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses: |
||||||||||||||||
General and administrative |
3 | 10 | 11 | 66 | ||||||||||||
Real estate |
133 | 197 | 471 | 1,618 | ||||||||||||
Depreciation and amortization |
23 | 22 | 66 | 137 | ||||||||||||
Interest |
345 | 385 | 1,025 | 2,271 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
504 | 614 | 1,573 | 4,092 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income tax expense |
(45 | ) | (17 | ) | (159 | ) | (585 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) from discontinued operations including noncontrolling interests |
71 | (5 | ) | 350 | 256 | |||||||||||
Loss (earnings) attributable to noncontrolling interests |
4 | 33 | (89 | ) | 2 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings from discontinued operations attributable to NNN |
$ | 75 | $ | 28 | $ | 261 | $ | 258 | ||||||||
|
|
|
|
|
|
|
|
7
National Retail Properties, Inc.
(in thousands)
(unaudited)
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||||||||||
# of Properties |
Gain | # of Properties |
Gain | # of Properties |
Gain | # of Properties |
Gain | |||||||||||||||||||||||||
Real Estate Disposition Summary |
||||||||||||||||||||||||||||||||
Reconciliation of gain on disposition between continuing and discontinued operations: |
||||||||||||||||||||||||||||||||
Continuing operations |
| $ | | | $ | | | $ | | 2 | $ | 641 | ||||||||||||||||||||
Discontinued operations: |
||||||||||||||||||||||||||||||||
Investment Portfolio |
3 | 8 | 2 | 635 | 4 | 38 | 13 | 1,013 | ||||||||||||||||||||||||
Inventory Portfolio |
| | | | 1 | 102 | 2 | 300 | ||||||||||||||||||||||||
Noncontrolling interest, Inventory Portfolio |
| | | | | (46 | ) | | (363 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
3 | $ | 8 | 2 | $ | 635 | 5 | $ | 94 | 17 | $ | 1,591 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
National Retail Properties, Inc.
(in thousands)
(unaudited)
September 30, 2011 |
December 31, 2010 |
|||||||
Balance Sheet Summary |
||||||||
Assets: |
||||||||
Cash and cash equivalents |
$ | 19,678 | $ | 2,048 | ||||
Receivables, net of allowance |
1,513 | 3,403 | ||||||
Investment in unconsolidated affiliate |
4,376 | 4,515 | ||||||
Mortgages, notes and accrued interest receivable |
30,929 | 30,331 | ||||||
Real estate, Investment Portfolio: |
||||||||
Accounted for using the operating method, net of accumulated depreciation and amortization |
2,919,942 | 2,519,950 | ||||||
Accounted for using the direct financing method |
26,922 | 29,773 | ||||||
Real estate, Inventory Portfolio, held for sale |
31,928 | 32,076 | ||||||
Commercial mortgage residual interests |
16,322 | 15,915 | ||||||
Accrued rental income, net of allowance |
25,398 | 25,535 | ||||||
Other assets |
69,353 | 50,029 | ||||||
|
|
|
|
|||||
Total assets |
$ | 3,146,361 | $ | 2,713,575 | ||||
|
|
|
|
|||||
Liabilities: |
||||||||
Line of credit payable |
$ | | $ | 161,000 | ||||
Mortgages payable |
23,453 | 24,269 | ||||||
Notes payable - convertible, net of unamortized discount |
354,346 | 349,534 | ||||||
Notes payable, net of unamortized discount |
894,833 | 598,882 | ||||||
Other liabilities |
94,873 | 51,116 | ||||||
|
|
|
|
|||||
Total liabilities |
1,367,505 | 1,184,801 | ||||||
Stockholders equity of NNN |
1,777,593 | 1,527,483 | ||||||
Noncontrolling interests |
1,263 | 1,291 | ||||||
|
|
|
|
|||||
Total equity |
1,778,856 | 1,528,774 | ||||||
Total liabilities and equity |
$ | 3,146,361 | $ | 2,713,575 | ||||
|
|
|
|
|||||
Common shares outstanding |
95,380 | 83,613 | ||||||
|
|
|
|
|||||
Gross leasable area, Investment Portfolio (square feet) |
15,342 | 12,972 | ||||||
|
|
|
|
9
NNN Retail Properties Fund I LLC
(in thousands)
(unaudited)
In September 2007, the company entered into a joint venture, NNN Retail Properties Fund I LLC, with an affiliate of Crow Holdings Realty Partners IV, L.P. The company owns a 15 percent equity interest, and the following summary represents the Balance Sheet and Income Statement Summary for the joint venture. The companys investment in the joint venture is included in the companys Balance Sheet Summary under Investment in unconsolidated affiliate.
September 30, 2011 |
December 31, 2010 |
|||||||
Assets: |
||||||||
Cash and cash equivalents |
$ | 553 | $ | 999 | ||||
Receivables |
200 | 200 | ||||||
Real estate |
71,207 | 72,095 | ||||||
Other assets |
358 | 561 | ||||||
|
|
|
|
|||||
$ | 72,318 | $ | 73,855 | |||||
|
|
|
|
|||||
Liabilities: |
||||||||
Notes payable |
$ | 43,000 | $ | 43,600 | ||||
Other liabilities |
230 | 995 | ||||||
|
|
|
|
|||||
Total liabilities |
43,230 | 44,595 | ||||||
|
|
|
|
|||||
Members equity |
29,088 | 29,260 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 72,318 | $ | 73,855 | ||||
|
|
|
|
Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 1,565 | $ | 1,565 | $ | 4,695 | $ | 4,695 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses: |
||||||||||||||||
General and administrative |
73 | 73 | 259 | 257 | ||||||||||||
Real estate |
4 | 5 | 14 | 14 | ||||||||||||
Depreciation and amortization |
369 | 369 | 1,106 | 1,106 | ||||||||||||
Interest |
459 | 471 | 1,365 | 1,375 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
905 | 918 | 2,744 | 2,752 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings |
$ | 660 | $ | 647 | $ | 1,951 | $ | 1,943 | ||||||||
|
|
|
|
|
|
|
|
10
National Retail Properties, Inc.
Investment Portfolio
Top 20 Lines of Trade
As of September 30, | ||||||||||
Line of Trade |
2011(1) | 2010(2) | ||||||||
1. | Convenience stores | 21.6 | % | 25.3 | % | |||||
2. | Restaurants - full service | 10.0 | % | 9.8 | % | |||||
3. | Automotive parts | 7.1 | % | 6.6 | % | |||||
4. | General merchandise | 5.7 | % | 1.3 | % | |||||
5. | Theaters | 5.5 | % | 6.0 | % | |||||
6. | Sporting goods | 5.4 | % | 4.1 | % | |||||
7. | Automotive service | 5.2 | % | 5.4 | % | |||||
8. | Consumer electronics | 3.7 | % | 2.6 | % | |||||
9. | Restaurants - limited service | 3.5 | % | 3.1 | % | |||||
10. | Drug stores | 3.4 | % | 4.2 | % | |||||
11. | Health and fitness | 2.9 | % | 1.8 | % | |||||
12. | Grocery | 2.3 | % | 2.8 | % | |||||
13. | Books | 2.3 | % | 3.9 | % | |||||
14. | Family entertainment centers | 2.1 | % | 1.3 | % | |||||
15. | Travel plazas | 2.1 | % | 2.4 | % | |||||
16. | Recreational vehicle dealers, parts and accessories | 1.8 | % | 1.0 | % | |||||
17. | Office supplies | 1.8 | % | 2.4 | % | |||||
18. | Furniture | 1.6 | % | 2.6 | % | |||||
19. | Home improvement | 1.2 | % | 1.0 | % | |||||
20. | Financial services | 1.2 | % | 1.2 | % | |||||
Other | 9.6 | % | 11.2 | % | ||||||
|
|
|
|
|||||||
Total | 100.0 | % | 100.0 | % | ||||||
|
|
|
|
Top 10 States
State |
% of Total(1) | State |
% of Total(1) | |||||||||
1. | Texas | 18.6% | 6. | Indiana | 3.8% | |||||||
2. | Florida | 10.0% | 7. | Ohio | 3.5% | |||||||
3. | Illinois | 6.2% | 8. | Pennsylvania | 3.4% | |||||||
4. | North Carolina | 5.7% | 9. | Virginia | 3.4% | |||||||
5. | Georgia | 4.5% | 10. | New Jersey | 3.1% |
(1) | Based on the annualized base rent for all leases in place as of September 30, 2011. |
(2) | Based on the annualized base rent for all leases in place as of September 30, 2010. |
11
National Retail Properties, Inc.
Investment Portfolio
Top Tenants
Properties | % of Total (1) | |||
Pantry |
96 | 7.3% | ||
Susser |
86 | 7.1% | ||
AMC Theatre |
15 | 4.8% | ||
BJs Wholesale Club |
7 | 4.5% | ||
Best Buy |
19 | 3.6% | ||
Mister Car Wash |
43 | 3.3% | ||
Road Ranger |
34 | 3.2% | ||
Gander Mountain |
8 | 3.1% | ||
Pull-A-Part |
20 | 3.0% | ||
LA Fitness |
9 | 2.7% | ||
Pep Boys |
17 | 2.7% | ||
Logans Roadhouse |
25 | 2.1% | ||
Barnes & Noble |
9 | 2.1% |
Lease Expirations (2)
% of Total (1) |
# of Properties |
Gross Leasable |
% of Total (1) |
# of Properties |
Gross Leasable | |||||||||
2011 |
0.3% | 10 | 226,000 | 2017 | 3.8% | 30 | 750,000 | |||||||
2012 |
1.9% | 26 | 452,000 | 2018 | 3.8% | 38 | 817,000 | |||||||
2013 |
3.8% | 41 | 875,000 | 2019 | 3.3% | 39 | 602,000 | |||||||
2014 |
3.6% | 42 | 576,000 | 2020 | 3.7% | 85 | 719,000 | |||||||
2015 |
3.4% | 69 | 930,000 | 2021 | 5.6% | 86 | 718,000 | |||||||
2016 |
2.2% | 36 | 553,000 | Thereafter | 64.6% | 748 | 7,386,000 |
(1) | Based on the annual base rent of $267,200,000, which is the annualized base rent for all leases in place as of September 30, 2011. |
(2) | As of September 30, 2011, the weighted average remaining lease term is 12 years. |
(3) | Square feet. |
12