Companies:
10,652
total market cap:
$140.563 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Realty Income
O
#405
Rank
$60.28 B
Marketcap
๐บ๐ธ
United States
Country
$65.66
Share price
1.36%
Change (1 day)
23.54%
Change (1 year)
๐ Real estate
๐ฐ Investment
๐๏ธ REITs
Categories
Realty Income Corporation
is a real estate mutual fund investing in shopping malls in the US, Puerto Rico and the UK.
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
Annual Reports (10-K)
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports
Sustainability Reports
Realty Income
Annual Reports (10-K)
Submitted on 2008-02-15
Realty Income - 10-K annual report
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-K
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended December 31, 2007
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)
600 La Terraza Boulevard, Escondido, California 92025
(Address of Principal Executive Offices)
Registrant’s 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
Class D Preferred Stock, $1.00 Par Value
Class E Preferred Stock, $1.00 Par Value
8.25% Monthly Income Senior Notes, due 2008
New York Stock Exchange
New York Stock Exchange
New York Stock Exchange
New York Stock Exchange
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
NO
o
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 registrant’s 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
-1-
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, 2007, the aggregate market value of the Registrant’s shares of common stock, $1.00 par value, held by non-affiliates of the Registrant was $2.5 billion, at the New York Stock Exchange (“NYSE”) closing price of $25.19.
At February 1, 2008, the number of shares of common stock outstanding was 101,286,217, the number of Class D preferred stock outstanding was 5,100,000, the number of Class E preferred stock outstanding was 8,800,000 and the number of outstanding 8.25% Monthly Income Senior Notes, due 2008, was 4,000,000.
DOCUMENTS INCORPORATED BY REFERENCE
Part III, Item 10, 11, 12, 13 and 14 incorporate by reference certain specific portions of the definitive proxy statement for Realty Income Corporation’s Annual Meeting to be held on May 13, 2008, 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.
-2-
REALTY INCOME CORPORATION
Index to Form 10-K
PART I
Page
Item 1:
Business
The Company
4
Recent Developments
5
Distribution Policy
7
Business Philosophy and Strategy
8
Properties
13
Forward-Looking Statements
19
Item 1A:
Risk Factors
20
Item 1B:
Unresolved Staff Comments
26
Item 2:
Properties
26
Item 3:
Legal Proceedings
26
Item 4:
Submission of Matters to a Vote of Security Holders
26
PART II
Item 5:
Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
27
Item 6:
Selected Financial Data
28
Item 7:
Management’s Discussion and Analysis of Financial Condition
and Results of Operations
General
29
Liquidity and Capital Resources
29
Results of Operations
33
Funds from Operations Available to Common Stockholders (FFO)
40
Impact of Inflation
41
Impact of Recent Accounting Pronouncements
42
Item 7A:
Quantitative and Qualitative Disclosures About Market Risk
42
Item 8:
Financial Statements and Supplementary Data
43
Item 9:
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
69
Item 9A:
Controls and Procedures
69
Item 9B:
Other Information
70
PART III
Item 10:
Directors, Executive Officers and Corporate Governance
70
Item 11:
Executive Compensation
70
Item 12:
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
70
Item 13:
Certain Relationships, Related Transactions and Director Independence
70
Item 14:
Principal Accounting Fees and Services
70
PART IV
Item 15:
Exhibits and Financial Statement Schedules
71
SIGNATURES
74
-3-
PART I
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. Our 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 common 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
·
The 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, 2007, we owned a diversified portfolio:
·
Of 2,270 retail properties;
·
With an occupancy rate of 97.9%, or 2,222 properties occupied of the 2,270 properties in the portfolio;
·
With only 48 properties available for lease;
·
Leased to 115 different retail chains doing business in 30 separate retail industries;
·
Located in 49 states;
·
With over 18.5 million square feet of leasable space; and
·
With an average leasable retail space per property of approximately 8,150 square feet.
Of the 2,270 properties in the portfolio, 2,259, or 99.5%, are single-tenant, retail properties and the remaining 11 are multi-tenant, distribution and office properties. At December 31, 2007, 2,212 of the 2,259 single-tenant properties were leased with a weighted average remaining lease term (excluding extension options) of approximately 13.0 years.
In addition, at December 31, 2007, our wholly-owned taxable REIT subsidiary, Crest Net Lease, Inc. (“Crest”), had invested $56.2 million in 30 properties, which are classified as held for sale. Crest was created to buy and sell properties, primarily to individual investors who 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.
-4-
Our net-lease agreements generally:
·
Are for initial terms of 15 to 20 years;
·
Require the tenant to pay minimum monthly rent and property operating expenses (taxes, insurance and maintenance); and
·
Provide for future rent increases based on increases in the consumer price index, fixed increases, or to a lesser degree, additional rent calculated as a percentage of the tenants’ gross sales above a specified level.
We commenced operations as a REIT on August 15, 1994 through the merger of 25 public and private real estate limited partnerships with and into us. 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 $33.2 million at February 1, 2008. 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 $64.6 million at February 1, 2008.
Our common stock is listed on The New York Stock Exchange (“NYSE”) under the ticker symbol “O” with a cusip number of 756109-104. Our central index key number is 726728.
Our Class D cumulative redeemable preferred stock is listed on the NYSE under the ticker symbol “OprD” with a cusip number is 756109-609.
Our Class E cumulative redeemable preferred stock is listed on the NYSE under the ticker symbol “OprE” with a cusip number is 756109-708.
Realty Income’s 8.25% Monthly Income Senior Notes due 2008 are listed on the NYSE under the ticker symbol “OUI” with a cusip number of 756109-203.
In February 2008, we had 75 permanent employees as compared to 70 permanent employees in February 2007.
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
Increases in Monthly Distributions to Common Stockholders
We continue our 38-year policy of paying distributions monthly. Monthly distributions per share were increased in April 2007 by $0.000625 to $0.127125, in July 2007 by $0.000625 to $0.12775, in September 2007 by $0.00775 to $0.1355, in October 2007 by $0.000625 to $0.136125 and in January 2008 by $0.000625 to $0.13675. The increase in January 2008 was our 41st consecutive quarterly increase and the 47th increase in the amount of our dividend since our listing on the New York Stock Exchange, or NYSE, in 1994. In 2007, we paid the following monthly cash distributions per share: three in the amount of $0.1265, three in the amount of $0.127125, two in the amount of $0.12775, one in the amount of $0.1355 and three in the amount of $0.136125, totaling $1.56025. In December 2007 and January 2008, we declared distributions of $0.13675 per share, which were paid in January 2008 and will be paid in February 2008, respectively.
The monthly distribution of $0.13675 per share represents a current annualized distribution of $1.641 per share, and an annualized distribution yield of approximately 6.5% based on the last reported sale price of our common stock on the NYSE of $25.15 on February 1, 2008. Although we expect to continue our policy of paying monthly distributions, we cannot guarantee that we will maintain our current level of distributions, that we will continue our pattern of increasing distributions per share, or what our actual distribution yield will be in any future period.
-5-
Acquisitions During 2007
During 2007, Realty Income and Crest invested $533.7 million, in aggregate, in 357 new retail properties and properties under development. These 357 new properties are located in 38 states, will contain over 1.9 million leasable square feet, and are 100% leased with an average lease term of 19.3 years. As described below, Realty Income acquired 325 properties and Crest acquired 32 properties.
Included in the $533.7 million is $503.8 million invested by Realty Income in 325 new properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 325 properties are located in 38 states, will contain over 1.8 million leasable square feet and are 100% leased with an average lease term of 19.2 years. The 325 new properties acquired by Realty Income are net-leased to 16 different retail chains in the following nine industries: automotive service, automotive tire service, convenience store, distribution and office, drug store, grocery, health and fitness, restaurant, and sporting goods. Also included in the $533.7 million is $29.9 million invested by Crest in 32 new restaurant properties.
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.
Investments in Existing Properties
In 2007, we capitalized costs of $1.9 million on existing properties in our portfolio, consisting of $614,000 for re-leasing costs and $1.3 million for building improvements.
Issuance of 12-Year Senior Unsecured Notes
In September 2007, we issued $550 million in aggregate principal amount of 6.75% senior unsecured notes due 2019 (the “2019 Notes”). The price to the investor for the 2019 Notes was 99.827% of the principal amount for an effective yield of 6.772%. The net proceeds of approximately $544.4 million from this offering were used to fund certain acquisitions, repay borrowings under our acquisition credit facility and for general corporate purposes. The remaining net proceeds, which are included in “cash and cash equivalents” on our 2007 consolidated balance sheet, will be used for general corporate purposes, which include additional property acquisitions. Interest on the 2019 Notes is paid semiannually.
Credit Ratings Upgrade
In April 2007, Moody’s Investors Service upgraded our senior unsecured debt rating to Baa1 from Baa2 and our preferred stock rating to Baa2 from Baa3, with a stable outlook.
Standard & Poor’s MidCap 400 Index
In November 2007, we were added to the Standard & Poor’s (“S&P”) MidCap 400 Index. The S&P MidCap 400 stock index covers companies with market capitalizations in the range of $1.5 billion to $5.5 billion and is part of a series of S&P indices.
Net Income Available to Common Stockholders
Net income available to common stockholders was $116.2 million in 2007 versus $99.4 million in 2006, an increase of $16.8 million. On a diluted per common share basis, net income was $1.16 per share in 2007 as compared to $1.11 per share in 2006.
The calculation to determine net income available to common stockholders includes the gain from the sales of properties. The amount of gains varies from period to period and can significantly impact net income available to common stockholders.
The gain recognized from the sales of investment properties during 2007 was $3.6 million, as compared to $3.0 million for 2006.
-6-
Funds from Operations (FFO)
In 2007, our FFO increased by $33.9 million, or 21.8%, to $189.7 million versus $155.8 million in 2006. On a diluted per common share basis, FFO was $1.89 in 2007 compared to $1.73 for 2006, an increase of $0.16, or 9.2%.
See our discussion of FFO in the section entitled “Management’s 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.
Crest’s Property Sales
During 2007, Crest sold 62 properties from its inventory for an aggregate of $123.6 million, which resulted in a gain of $12.3 million. Crest’s gains are included in “income from discontinued operations, real estate acquired for resale by Crest” on our consolidated statements of income.
Crest’s Property Inventory
Crest’s property inventory at December 31, 2007 totaled $56.2 million. These properties are included in “real estate held for sale, net” on our consolidated balance sheets.
DISTRIBUTION POLICY
Distributions are paid monthly to our common, Class D preferred 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 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 2007, our cash distributions totaled $182.2 million, or approximately 113.6% of our estimated REIT taxable income of $160.4 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 2007 cash distributions to common stockholders totaled $157.7 million, representing 83.1% of our funds from operations available to common stockholders of $189.7 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% (until it “sunsets” or reverts to the provisions of prior law, which under current law will occur with respect to taxable years beginning after December 31, 2010). In general, dividends payable by REITs are not eligible for
-7-
the reduced tax rate on corporate dividends, except to the extent the REIT’s 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 their stock. Distributions above that basis, generally, will be taxable as a capital gain to stockholders who hold their shares as a capital asset. Approximately 11.2% of the distributions to our common stockholders, made or deemed to have been made in 2007, 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 tenant’s 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 than upper market retail chains;
·
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.
-8-
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, 2007, approximately 84.5% 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 98.5%, 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;
·
Store profitability, if profitability data is available; and
·
Overall real estate characteristics, including property 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.
-9-
Acquisition Strategy
We seek to invest in industries in which several, well-organized, regional and national retail 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 we deem to be profitable for the retailers;
·
Properties that are located within attractive demographic areas relative to the business of their tenants, with high visibility and easy access to major thoroughfares; and
·
Properties that can be purchased with the simultaneous execution or assumption of long-term, net-lease agreements, offering both current income and the potential for rent increases.
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 locations in which we have invested. We also regularly analyze our portfolio 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, 2007, we classified real estate owned by Crest with a carrying amount of $56.2 million as held for sale on our balance sheet. Additionally, we anticipate selling investment properties in 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. We 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. 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, and our common stock, preferred stock and notes issued after April 2006 were all issued pursuant to this universal shelf registration statement.
-10-
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 1, 2008, our total outstanding credit facility borrowings and outstanding notes were $1.47 billion, or approximately 33.7% of our total market capitalization of $4.36 billion.
We define our total market capitalization at February 1, 2008 as the sum of:
·
Shares of our common stock outstanding of 101,286,217 multiplied by the last reported sales price of our common stock on the NYSE of $25.15 per share on February 1, 2008, or $2.55 billion;
·
Aggregate liquidation value (par value of $25 per share) of the Class D preferred stock of $127.5 million;
·
Aggregate liquidation value (par value of $25 per share) of the Class E preferred stock of $220 million; and
·
Outstanding notes of $1.47 billion.
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 common stock should be the majority of our capital structure, 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.
$300 Million Acquisition Credit Facility
We have a $300 million revolving, unsecured credit facility that expires in October 2008. In April 2007, Moody’s Investors Service upgraded our credit ratings. Effective May 2007, our investment grade credit ratings provided for financing under the credit facility at the London Interbank Offered Rate, commonly referred to as LIBOR, plus 60 basis points with a facility commitment fee of 15 basis points, for all-in drawn pricing of 75 basis points over LIBOR. At February 1, 2008, we had a borrowing capacity of $300 million available on our credit facility and no outstanding balance.
We expect to use the credit facility 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 regularly review our credit facility and may seek to extend, renew or replace our credit facility, to the extent we deem appropriate. We have the right to extend the credit facility for an additional term of one year (to October 2009).
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.
-11-
Credit Agency Ratings
We are currently assigned investment grade corporate credit ratings, on our senior unsecured notes. Fitch Ratings has assigned a rating of BBB+, Moody’s Investors Service has assigned a rating of Baa1 and Standard & Poor’s Ratings Group has assigned a rating of BBB to our senior notes. The rating by Standard & Poor’s has a “positive” outlook and the ratings by Fitch and Moody’s have “stable” outlooks.
We have also been assigned investment grade credit ratings on our preferred stock. Fitch Ratings has assigned a rating of BBB, Moody’s has assigned a rating of Baa2 and Standard & Poor’s has assigned a rating of BBB- to our preferred stock. The rating by Standard & Poor’s has a “positive” outlook and the ratings by Fitch and Moody’s have “stable” outlooks.
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.
Mortgage Debt
We have no mortgage debt on any of our properties.
No Off-Balance Sheet Arrangements or Unconsolidated Investments
We 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 current financial position or results of operations are 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 today’s 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 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.
-12-
·
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, 2007, our retail property portfolio consisted of 2,270 properties located in 49 states, leased to 115 retail chains doing business in 30 industry segments. Each of the 30 industry segments, represented in our property portfolio, individually accounted for no more than 24.2% of our rental revenue for the quarter ended December 31, 2007.
·
Management Specialization:
We believe that our management’s 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 portfolio’s 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
At December 31, 2007, we owned a diversified portfolio:
·
Of 2,270 retail properties;
·
With an occupancy rate of 97.9%, or 2,222 properties occupied of the 2,270 properties in the portfolio;
·
With only 48 properties available for lease;
·
Leased to 115 different retail chains doing business in 30 separate retail industries;
·
Located in 49 states;
·
With over 18.5 million square feet of leasable space; and
·
With an average leasable retail space per property of approximately 8,150 square feet.
In addition to our real estate portfolio, our subsidiary, Crest had invested $56.2 million in 30 properties located in 14 states at December 31, 2007. These properties are classified as held for sale.
At December 31, 2007, 2,212, or 97.4%, of our 2,270 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 retailer’s business.
-13-
Industry Diversification
The following table sets forth certain information regarding Realty Income’s 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 the Quarter
For the Years Ended
Industries
Ended
December 31,
2007
Dec 31,
2007
Dec 31,
2006
Dec 31,
2005
Dec 31,
2004
Dec 31,
2003
Dec 31,
2002
Apparel stores
1.1
%
1.2
%
1.7
%
1.6
%
1.8
%
2.1
%
2.3
%
Automotive collision services
1.1
1.1
1.3
1.3
1.0
0.3
--
Automotive parts
2.0
2.1
2.8
3.4
3.8
4.5
4.9
Automotive service
5.0
5.2
6.9
7.6
7.7
8.3
7.0
Automotive tire services
6.9
7.3
6.1
7.2
7.8
3.1
2.7
Book stores
0.2
0.2
0.2
0.3
0.3
0.4
0.4
Business services
*
0.1
0.1
0.1
0.1
0.1
0.1
Child care
7.7
8.4
10.3
12.7
14.4
17.8
20.8
Consumer electronics
0.9
0.9
1.1
1.3
2.1
3.0
3.3
Convenience stores
14.1
14.0
16.1
18.7
19.2
13.3
9.1
Crafts and novelties
0.3
0.3
0.4
0.4
0.5
0.6
0.4
Distribution and office
1.1
0.6
--
--
--
--
--
Drug stores
2.6
2.7
2.9
2.8
0.1
0.2
0.2
Entertainment
1.3
1.4
1.6
2.1
2.3
2.6
2.3
Equipment rental services
0.2
0.2
0.2
0.4
0.3
0.2
--
Financial services
0.2
0.2
0.1
0.1
0.1
--
--
General merchandise
0.7
0.7
0.6
0.5
0.4
0.5
0.5
Grocery stores
0.7
0.7
0.7
0.7
0.8
0.4
0.5
Health and fitness
5.3
5.1
4.3
3.7
4.0
3.8
3.8
Home furnishings
2.4
2.6
3.1
3.7
4.1
4.9
5.4
Home improvement
2.0
2.1
3.4
1.1
1.0
1.1
1.2
Motor vehicle dealerships
3.0
3.1
3.4
2.6
0.6
--
--
Office supplies
1.0
1.1
1.3
1.5
1.6
1.9
2.1
Pet supplies and services
0.8
0.9
1.1
1.3
1.4
1.7
1.7
Private education
0.7
0.8
0.8
0.8
1.1
1.2
1.3
Restaurants
24.2
21.2
11.9
9.4
9.7
11.8
13.5
Shoe stores
--
--
--
0.3
0.3
0.9
0.8
Sporting goods
2.4
2.6
2.9
3.4
3.4
3.8
4.1
Theaters
8.4
9.0
9.6
5.2
3.5
4.1
3.9
Travel plazas
0.2
0.2
0.3
0.3
0.4
0.3
--
Video rental
1.4
1.7
2.1
2.5
2.8
3.3
3.3
Other
2.1
2.3
2.7
3.0
3.4
3.8
4.4
Totals
100.0
%
100.0
%
100.0
%
100.0
%
100.0
%
100.0
%
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, 2007, classified according to the retail business types and the level of services they provide (dollars in thousands):
Industry
Number of
Properties
Rental Revenue for
the Quarter Ended
December 31, 2007
Percentage of
Revenue
Tenants Providing Services
Automotive collision services
13
$
825
1.1
%
Automotive service
237
3,921
5.0
Child care
265
5,970
7.7
Entertainment
8
999
1.3
Equipment rental services
2
150
0.2
Financial services
8
132
0.2
Health and fitness
26
4,105
5.3
Private education
6
576
0.7
Theaters
31
6,578
8.4
Other
13
1,652
2.1
609
24,908
32.0
Tenants Selling Goods and Services
Automotive parts (with installation)
30
583
0.7
Automotive tire services
153
5,387
6.9
Business services
2
37
*
Convenience stores
489
11,000
14.1
Distribution and office
3
827
1.1
Home improvement
1
57
0.1
Motor vehicle dealerships
19
2,323
3.0
Pet supplies and services
9
607
0.8
Restaurants
663
18,847
24.2
Travel plazas
1
170
0.2
Video rental
34
1,102
1.4
1,404
40,940
52.5
Tenants Selling Goods
Apparel stores
6
883
1.1
Automotive parts
59
1,004
1.3
Book stores
2
156
0.2
Consumer electronics
15
683
0.9
Crafts and novelties
4
215
0.3
Drug stores
39
2,007
2.6
General merchandise
25
556
0.7
Grocery stores
8
552
0.7
Home furnishings
42
1,897
2.4
Home improvement
31
1,451
1.9
Office supplies
10
789
1.0
Pet supplies
2
37
*
Sporting goods
14
1,874
2.4
257
12,104
15.5
Totals
2,270
$
77,952
100.0
%
* Less than 0.1%
-15-
Lease Expirations
The following table sets forth certain information regarding Realty Income’s property portfolio (excluding properties owned by Crest) regarding the timing of the lease term expirations (excluding extension options) on our 2,212 net leased, single-tenant retail properties as of December 31, 2007 (dollars in thousands):
Total Portfolio
Initial Expirations
(3)
Subsequent Expirations
(4)
Year
Total
Number of Leases Expiring
(1)
Rental
Revenue
for the
Quarter Ended 12/31/07
(2)
% of
Total Rental Revenue
Number of
Leases Expiring
Rental
Revenue
for the
Quarter Ended 12/31/07
% of
Total Rental Revenue
Number of Leases Expiring
Rental
Revenue
for the
Quarter Ended 12/31/07
% of
Total Rental Revenue
2008
144
$
3,023
4.0
%
70
$
1,594
2.1
%
74
$
1,429
1.9
%
2009
120
2,664
3.5
37
880
1.1
83
1,784
2.4
2010
78
1,553
2.1
34
789
1.1
44
764
1.0
2011
80
2,377
3.2
36
1,368
1.8
44
1,009
1.4
2012
101
2,425
3.2
80
2,011
2.7
21
414
0.5
2013
77
3,456
4.6
67
3,205
4.3
10
251
0.3
2014
47
1,968
2.6
34
1,714
2.3
13
254
0.3
2015
90
1,810
2.4
65
1,250
1.7
25
560
0.7
2016
112
1,909
2.5
111
1,883
2.5
1
26
*
2017
50
1,956
2.6
45
1,870
2.5
5
86
0.1
2018
24
1,093
1.5
24
1,093
1.5
--
--
--
2019
95
4,675
6.2
94
4,481
5.9
1
194
0.3
2020
82
2,980
4.0
79
2,916
3.9
3
64
0.1
2021
149
5,843
7.8
148
5,788
7.7
1
55
0.1
2022
104
3,033
4.0
103
2,985
4.0
1
48
*
2023
240
6,760
9.0
239
6,735
9.0
1
25
*
2024
64
1,919
2.5
64
1,919
2.5
--
--
--
2025
76
6,329
8.4
72
6,264
8.3
4
65
0.1
2026
217
11,719
15.6
215
11,664
15.5
2
55
0.1
2027
159
3,903
5.2
159
3,903
5.2
--
--
--
2028
44
1,262
1.7
43
1,260
1.7
1
2
*
2029
35
858
1.1
35
858
1.1
--
--
--
2030
14
714
0.9
14
714
0.9
--
--
--
2031
1
51
0.1
1
51
0.1
--
--
--
2032
1
17
*
1
17
*
--
--
--
2033
3
357
0.5
3
357
0.5
--
--
--
2034
2
230
0.3
2
230
0.3
--
--
--
2037
2
354
0.5
2
354
0.5
--
--
--
2043
1
13
*
--
--
--
1
13
*
Totals
2,212
$
75,251
100.0
%
1,877
$
68,153
90.7
%
335
$
7,098
9.3
%
*Less than 0.1%
(1)
Excludes ten multi-tenant properties and 48 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)
Excludes revenue of $2,701 from ten multi-tenant properties and from 48 vacant and unleased properties at December 31, 2007.
(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.
-16-
State Diversification
The following table sets forth certain state-by-state information regarding Realty Income’s property portfolio (excluding properties owned by Crest) as of December 31, 2007 (dollars in thousands):
State (49)
Number of
Properties
Percent
Leased
Approximate Leasable
Square Feet
Rental Revenue for
the Quarter Ended
December 31, 2007
Percentage of
Rental
Revenue
Alabama
61
98
%
413,700
$
1,885
2.4
%
Alaska
2
100
128,500
277
0.4
Arizona
79
99
394,100
2,426
3.1
Arkansas
18
100
98,500
436
0.6
California
63
98
1,124,700
4,072
5.2
Colorado
54
98
451,000
1,943
2.5
Connecticut
26
100
282,300
1,324
1.7
Delaware
17
100
33,300
372
0.5
Florida
168
98
1,450,800
6,706
8.6
Georgia
132
98
926,900
3,972
5.1
Idaho
14
100
91,900
373
0.5
Illinois
74
99
867,600
4,076
5.2
Indiana
82
98
694,400
2,971
3.8
Iowa
20
95
140,900
439
0.6
Kansas
33
97
573,500
1,109
1.4
Kentucky
22
100
111,500
701
0.9
Louisiana
33
100
190,400
970
1.2
Maine
3
100
22,500
54
0.1
Maryland
28
100
256,500
1,470
1.9
Massachusetts
69
100
587,900
2,586
3.3
Michigan
51
100
246,200
1,235
1.6
Minnesota
21
100
392,100
1,328
1.7
Mississippi
72
97
359,600
1,482
1.9
Missouri
62
98
640,100
2,121
2.7
Montana
2
100
30,000
77
0.1
Nebraska
19
100
196,300
630
0.8
Nevada
15
100
191,000
847
1.1
New Hampshire
14
100
109,900
544
0.7
New Jersey
36
100
266,100
1,905
2.4
New Mexico
8
100
56,400
193
0.2
New York
44
95
508,100
2,544
3.3
North Carolina
63
98
454,400
2,098
2.7
North Dakota
6
100
36,600
71
0.1
Ohio
128
97
813,900
3,044
3.9
Oklahoma
25
100
145,900
609
0.8
Oregon
18
94
289,100
858
1.1
Pennsylvania
97
100
630,000
2,940
3.8
Rhode Island
4
100
14,500
87
0.1
South Carolina
59
98
250,700
1,569
2.0
South Dakota
9
100
24,900
100
0.1
Tennessee
135
99
635,500
3,018
3.9
Texas
215
94
2,282,500
7,950
10.2
Utah
6
83
35,100
91
0.1
Vermont
4
100
12,700
122
0.1
Virginia
103
100
622,400
3,085
4.0
Washington
36
89
235,100
756
1.0
West Virginia
2
50
23,200
45
0.1
Wisconsin
17
94
157,400
409
0.5
Wyoming
1
100
4,200
32
*
Totals/Average
2,270
98
%
18,504,800
$
77,952
100.0
%
* Less than 0.1%
-17-
Description of Leasing Structure
At December 31, 2007, 2,212 single tenant and certain other retail properties, or 97.4%, of our 2,270 properties were net leased. In most cases, the leases:
·
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. 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 48 properties available for lease or sale at December 31, 2007, all are single-tenant properties except one. As of February 1, 2008, transactions to lease or sell 17 of the 48 properties were underway or completed. At December 31, 2007, 25 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 2007, each of our tenants accounted for less than 10% of our rental revenue.
For 2007, our tenants in the convenience store and restaurant industries accounted for approximately 14.0% and 21.2%, 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 2007.
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. Some of our tenants have incurred substantial debt and therefore are more likely to be adversely affected by a downturn in their respective businesses.
Realty Income owns 116 properties and Crest owns three properties, all leased to subsidiaries of Buffets, Inc. (Buffets) and guaranteed by Buffets. Buffets is a subsidiary of Buffets Holding, Inc. (“Buffets Holdings”). On January 22, 2008, Buffets Holdings, together with each of its subsidiaries, filed voluntary petitions for reorganization under Chapter 11 of the U.S. Bankruptcy Code. As of February 12, 2008, Buffets’ lease payments to us are current. Based on our analysis of the Buffets’ locations owned by Realty Income, we believe that the Chapter 11 filing will not have a material adverse affect on our operations or financial position.
-18-
Certain Properties Under Development
Of the 325 properties Realty Income acquired in 2007, four were development properties, all of which were occupied at December 31, 2007. 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. Crest did not acquire any development property in 2007. Both Realty Income and Crest will continue to pursue development opportunities under similar arrangements in the future.
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;
·
Continued uncertainty in the credit markets;
·
Other risks inherent in the real estate business including tenant defaults, potential liability relating to
environmental matters, illiquidity of real estate investments, and potential damages from natural disasters;
·
Impairments in the value of our real estate assets;
·
Changes in the tax laws of the United States of America;
·
The outcome of any legal proceedings to which we are a party; and
·
Acts of terrorism and war.
Additional factors that may cause risks and uncertainties include those discussed in the sections entitled “Business”, “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this annual report.
-19-
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.
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 tenant’s revenues; and
·
The tenants’ results of operations or financial condition.
Further, the occurrence of a tenant bankruptcy or insolvency could diminish the income we receive from that tenant’s lease or leases. In addition, a bankruptcy court might authorize the tenant to terminate its leases with us. If that happens, our claim against the bankrupt tenant for unpaid future rent would be subject to statutory limitations that might be substantially less than the remaining rent we are owed under the leases. In addition, any claim we have for unpaid past rent, if any, may not be paid in full.
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.
-20-
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.
It is also possible that some of our properties may contain or develop harmful mold, which could lead to liability for adverse health effects and costs of remediation of the problem. When excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Concern about indoor exposure to mold has been increasing, as exposure to mold may cause a variety of adverse health effects and symptoms,
including allergic or other reactions. As a result, the presence of mold to which our tenants or their employees could be exposed at any of our properties could require us to undertake a costly remediation program
to contain or remove the mold from the affected property, which would reduce our
cash available for distribution. In addition, exposure to mold by our tenants or others could expose us to liability if property damage or health concerns arise.
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.
-21-
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.
-22-
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 1, 2008, we had no borrowings outstanding under our $300 million acquisition credit facility and a total of $1.47 billion 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 a material 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.
-23-
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 other REITs;
·
General economic and financial market conditions;
·
The financial condition, performance and prospects of us, our tenants 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 tenant's 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.
-24-
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.
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.
-25-
Recent disruptions in the financial markets could affect our ability to obtain debt financing on reasonable terms and have other adverse effects on us.
The United States credit markets have recently experienced significant dislocations and liquidity disruptions which have caused the spreads on prospective debt financings to widen considerably. These circumstances have materially impacted liquidity in the debt markets, making financing terms for borrowers less attractive, and, in certain cases, have resulted in the unavailability of certain types of debt financing. Continued uncertainty in the credit markets may negatively impact our ability to make acquisitions. A prolonged downturn in the credit markets could cause us to seek alternative sources of potentially less attractive financing, and may require us to adjust our business plan accordingly. In addition, these factors may make it more difficult for us to sell properties or may adversely affect the price we receive for properties that we do sell, as prospective buyers may experience increased costs of debt financing or difficulties in obtaining debt financing. These events in the credit markets have also had an adverse effect on other financial markets in the United States, which may make it more difficult or costly for us to raise capital through the issuance of our common stock or preferred stock. These disruptions in the financial markets also may have other unknown adverse effects on us or the economy generally.
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.
-26-
PART II
Item 5:
Market For The Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
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)
2007
First quarter
$
30.36
$
26.02
$
0.380125
Second quarter
29.13
24.53
0.382000
Third quarter
28.79
22.87
0.399375
Fourth quarter
30.70
26.31
0.409000
Total
$
1.570500
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
(1)
Common stock cash distributions currently are declared monthly by us based on financial results for the prior months. At December 31, 2007, a distribution of $0.13675 per common share had been declared and was paid in January 2008.
There were 9,356 registered holders of record of our common stock as of December 31, 2007. We estimate that our total number of shareholders is approximately 80,000 when we include both registered and beneficial holders of our common stock.
-27-
Item 6:
Selected Financial Data
(not covered by Report of Independent Registered Public Accounting Firm)
As of or for the years ended December 31,
2007
2006
2005
2004
2003
(dollars in thousands, except for per share data)
Total assets (book value)
$
3,077,352
$
2,546,508
$
1,920,988
$
1,442,315
$
1,360,257
Cash and cash equivalents
193,101
10,573
65,704
2,141
4,837
Lines of credit and notes payable
1,470,000
920,000
891,700
503,600
506,400
Total liabilities
1,539,260
970,516
931,774
528,580
532,491
Total stockholders’ equity
1,538,092
1,575,992
989,214
913,735
827,766
Net cash provided by operating activities
318,169
86,945
109,557
178,337
73,957
Net change in cash and cash equivalents
182,528
(55,131
)
63,563
(2,696
)
(4,084
)
Total revenue
296,513
239,529
195,453
172,711
142,296
Income from continuing operations
127,383
105,718
88,403
81,400
70,685
Income from discontinued operations
13,026
5,063
10,716
21,997
15,750
Net income
140,409
110,781
99,119
103,397
86,435
Preferred stock cash dividends
(24,253
)
(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
116,156
99,419
89,716
90,168
76,722
Cash distributions paid to common
stockholders
157,659
129,667
108,575
97,420
83,842
Ratio of earnings to fixed charges
(1)
2.9 times
2.9 times
3.2 times
3.9 times
4.1 times
Ratio of earnings to combined
fixed charges and preferred
stock cash dividends
(1)
2.2 times
2.4 times
2.6 times
3.1 times
3.0 times
Basic and diluted net income per
common share
1.16
1.11
1.12
1.15
1.08
Cash distributions paid per common share
1.56025
1.43725
1.34625
1.24125
1.18125
Cash distributions declared per
common share
1.57050
1.44750
1.35250
1.25125
1.18375
Basic weighted average number of
common shares outstanding
100,195,031
89,766,714
79,950,255
78,518,296
71,128,282
Diluted weighted average number
of common shares outstanding
100,333,966
89,917,554
80,208,593
78,598,788
71,222,628
(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 7.375% Class D preferred stock in May 2004, 1,100,000 shares of our 7.375% Class D preferred stock in October 2004, and 8,800,000 shares of our 6.75% Class E preferred stock in December 2006.
-28-
Item 7:
Management’s
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, 2007, we owned a diversified portfolio:
·
Of 2,270 retail properties;
·
With an occupancy rate of 97.9%, or 2,222 properties occupied of the 2,270 properties in the portfolio;
·
With only 48 properties available for lease;
·
Leased to 115 different retail chains doing business in 30 separate retail industries;
·
Located in 49 states;
·
With over 18.5 million square feet of leasable space; and
·
With an average leasable retail space per property of approximately 8,150 square feet.
Of the 2,270 properties in the portfolio, 2,259, or 99.5%, are single-tenant, retail properties and the remaining 11 are multi-tenant, distribution and office properties. At December 31, 2007, 2,212, or 97.9%, of the 2,259 single-tenant properties were leased with a weighted average remaining lease term (excluding extension options) of approximately 13.0 years.
In addition, at December 31, 2007, our wholly-owned taxable REIT subsidiary, Crest Net Lease, Inc. (“Crest”), had invested $56.2 million in 30 properties, which are classified as held for sale. Crest was created to buy and sell properties, primarily to individual investors who are involved in tax-deferred exchanges under Section 1031 of the Internal Revenue Code of 1986, as amended (the “Tax Code”).
LIQUIDITY AND CAPITAL RESOURCES
Cash Reserves
We are 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 our net cash flow generated from leases on our retail properties. We intend to retain an appropriate amount of cash as working capital. At December 31, 2007, we had cash and cash equivalents totaling $193.1 million, which represents a portion of the proceeds from the September 2007 issuance of $550 million of 6.75% senior unsecured notes.
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 future borrowings under our credit facility.
-29-
$300 Million Acquisition Credit Facility
We have a $300 million revolving, unsecured credit facility that expires in October 2008. In April 2007, Moody’s Investors Service upgraded our credit ratings. Since May 2007, our investment grade credit ratings provided for financing under the credit facility at the London Interbank Offered Rate, commonly referred to as LIBOR, plus 60 basis points with a facility fee of 15 basis points, for all-in drawn pricing of 75 basis points over LIBOR. At February 1, 2008, we had a borrowing capacity of $300 million available on our credit facility and no outstanding balance.
We expect to use the credit facility 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 on our credit facility.
We regularly review our credit facility and may seek to extend, renew or replace our credit facility, to the extent we deem appropriate. We have the right to extend the credit facility for an additional term of one year (to October 2009).
Mortgage Debt
We have no mortgage debt on any of our properties.
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. We 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. 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, and our common stock, preferred stock and notes issued after April 2006 were all issued pursuant to this 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 1, 2008, our total outstanding credit facility borrowings and outstanding notes were $1.47 billion or approximately 33.7% of our total market capitalization of $4.36 billion.
We define our total market capitalization at February 1, 2008 as the sum of:
·
Shares of our common stock outstanding of 101,286,217 multiplied by the last reported sales price of our common stock on the NYSE of $25.15 per share on February 1, 2008, or $2.55 billion;
·
Aggregate liquidation value (par value of $25 per share) of the Class D preferred stock of $127.5 million;
·
Aggregate liquidation value (par value of $25 per share) of the Class E preferred stock of $220 million; and
·
Outstanding notes of $1.47 billion.
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 common stock may be the majority of our capital structure; 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.
-30-
Credit Agency Ratings
We are currently assigned investment grade corporate credit ratings, on our senior unsecured notes. Fitch Ratings has assigned a rating of BBB+, Moody’s Investors Service has assigned a rating of Baa1 and Standard & Poor’s Ratings Group has assigned a rating of BBB to our senior notes. The rating by Standard & Poor’s has a “positive” outlook and the ratings by Fitch and Moody’s have “stable” outlooks.
We have also been assigned investment grade credit ratings on our preferred stock. Fitch Ratings has assigned a rating of BBB, Moody’s has assigned a rating of Baa2 and Standard & Poor’s has assigned a rating of BBB- to our preferred stock. The rating by Standard & Poor’s has a “positive” outlook and the ratings by Fitch and Moody’s have “stable” outlooks.
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.
Notes Outstanding
Our senior unsecured note obligations consist of the following as of December 31, 2007, sorted by maturity date (dollars in millions):
8.25% notes, issued in October 1998 and due in November 2008
$
100.0
8% notes, issued in January 1999 and due in January 2009
20.0
5.375% notes, issued in March 2003 and due in March 2013
100.0
5.5% notes, issued in November 2003 and due in November 2015
150.0
5.95% notes, issued in September 2006 and due in September 2016
275.0
5.375% notes, issued in September 2005 and due in September 2017
175.0
6.75% notes, issued in September 2007 and due in August 2019
550.0
5.875% bonds, issued in March 2005 and due in March 2035
100.0
$
1,470.0
All of our outstanding notes and bonds have fixed interest rates.
Interest on all of the senior note obligations is paid semiannually, with the exception of the interest on the 8.25% 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, as defined and calculated per the terms of our notes. These calculations, which are not based on GAAP measurements, are presented to investors to show our ability to incur additional debt under the terms of our notes only and are not measures of our liquidity or performance. The actual amounts as of December 31, 2007 are:
Note Covenants
Required
Actual
Limitation on incurrence of total debt
≤ 60%
41.9
%
Limitation on incurrence of secured debt
≤ 40%
0.0
%
Debt service coverage
≥ 1.5 x
4.2
x
Maintenance of total unencumbered assets
≥ 150% of unsecured debt
239
%
-31-
The following table summarizes the maturity of each of our obligations as of December 31, 2007 (dollars in millions):
Table of Obligations
Ground
Ground
Leases
Leases
Paid by
Paid by
Year of
Credit
Realty
Our
Maturity
Facility
(1)
Notes
Interest
(2)
Income
(3)
Tenants
(4)
Other
(5)
Totals
2008
$
--
$
100.0
$
91.2
$
0.1
$
1.8
$
8.6
$
201.7
2009
--
20.0
82.5
0.1
1.8
--
104.4
2010
--
--
82.4
0.1
1.7
--
84.2
2011
--
--
82.4
0.1
1.7
--
84.2
2012
--
--
82.4
0.1
1.6
--
84.1
Thereafter
--
1,350.0
505.9
1.0
16.5
--
1,873.4
Totals
$
--
$
1,470.0
$
926.8
$
1.5
$
25.1
$
8.6
$
2,432.0
(1)
There was no outstanding credit facility balance on February 1, 2008.
(2)
Interest on the credit facility and notes has been calculated based on outstanding balances as of December 31, 2007 through their respective maturity dates.
(3)
Realty Income currently pays the ground lessor directly for the rent under the ground lease. A majority of this rent is reimbursed to Realty Income as additional rent from our tenant.
(4)
Our tenants, who are generally sub-tenants under the ground leases, are responsible for paying the rent under these ground leases. In the event a tenant fails to pay the ground lease rent, we are primarily responsible.
(5)
Other consists of $7.9 million of commitments under construction contracts and $743,000 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.
We anticipate paying off the notes due in 2008 and 2009 by one or more of the following; using cash on hand, utilizing our credit facility or issuing new securities.
Preferred Stock Outstanding
In 2004, we issued 5.1 million shares of 7.375% Class D cumulative redeemable preferred stock. Beginning May 27, 2009, shares of Class D preferred stock are redeemable at our option for $25 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 6.75% 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 Investments
We 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 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.
-32-
Acquisitions During 2007
During 2007, Realty Income and Crest invested $533.7 million, in aggregate, in 357 new retail properties and properties under development. These 357 new properties are located in 38 states, will contain over 1.9 million leasable square feet, and are 100% leased with an average lease term of 19.3 years. As described below, Realty Income acquired 325 properties and Crest acquired 32 properties.
Included in the $533.7 million is $503.8 million invested by Realty Income in 325 new properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 325 properties are located in 38 states, will contain over 1.8 million leasable square feet and are 100% leased with an average lease term of 19.2 years. The 325 new properties acquired by Realty Income are net-leased to 16 different retail chains in the following nine industries: automotive service, automotive tire service, convenience store, distribution and office, drug store, grocery, health and fitness, restaurant and sporting goods. Also included in the $533.7 million is $29.9 million invested by Crest in 32 new restaurant properties.
The initial weighted average contractual lease rate is computed as estimated contractual net operating income (in a net-leased property that 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.
Increases in Monthly Distributions to Common Stockholders
We continue our 38-year policy of paying distributions monthly. Monthly distributions per share were increased in April 2007 by $0.000625 to $0.127125, in July 2007 by $0.000625 to $0.12775, in September 2007 by $0.00775 to $0.1355, in October 2007 by $0.000625 to $0.136125 and in January 2008 by $0.000625 to $0.13675. The increase in January 2008 was our 41st consecutive quarterly increase and the 47th increase in the amount of our dividend since our listing on the New York Stock Exchange, or NYSE, in 1994. In 2007, we paid the following monthly cash distributions per share: three in the amount of $0.1265, three in the amount of $0.127125, two in the amount of $0.12775, one in the amount of $0.1355 and three in the amount of $0.136125, totaling $1.56025. In December 2007 and January 2008, we declared distributions of $0.13675 per share, which were paid in January 2008 and will be paid in February 2008, respectively.
The monthly distribution of $0.13675 per share represents a current annualized distribution of $1.641 per share, and an annualized distribution yield of approximately 6.5% based on the last reported sale price of our common stock on the NYSE of $25.15 on February 1, 2008. Although we expect to continue our policy of paying monthly distributions, we cannot guarantee that we will maintain our current level of distributions, that we will continue our pattern of increasing distributions per share, or what our actual distribution yield will be in any future period.
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.
-33-
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 policies. 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 straight–line 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 Crest’s 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, 2007, 2006 and 2005.
Rental Revenue
Rental revenue was $290.2 million for 2007 versus $237.5 million for 2006, an increase of $52.7 million, or 22.2%. Rental revenue was $195.1 million in 2005. The increase in rental revenue in 2007 compared to 2006 is primarily attributable to:
·
The 325 retail properties acquired by Realty Income in 2007, which generated $13.6 million of rent in 2007;
·
The 322 retail properties acquired by Realty Income in 2006, which generated $53.4 million of rent in 2007 compared to $15.7 million in 2006, an increase of $37.7 million;
·
Same store rents generated on 1,505 properties during the entire years of 2007 and 2006 increased by $2.9 million, or 1.4%, to $204.2 million from $201.3 million; net of
·
A decrease of $1.2 million relating to the aggregate of (i) development properties acquired before 2006 that started paying rent in 2006, (ii) properties that were vacant during part of 2007 or 2006 and (iii) lease termination settlements. These items totaled $17.74 million in aggregate in 2007 compared to $18.96 million in 2006; and
·
A decrease in straight-line rent and other non-cash adjustments to rent of $274,000 in 2007 as compared to 2006.
Of the 2,270 properties in the portfolio at December 31, 2007, 2,259, or 99.5%, are single-tenant properties and the remaining 11 are multi-tenant properties. Of the 2,259 single-tenant properties, 2,212, or 97.9%, were net leased with a weighted average remaining lease term (excluding rights to extend a lease at the option of the tenant) of approximately 13.0 years at December 31, 2007. Of our 2,212 leased single-tenant properties, 1,999 or 90.4%, 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 $836,000 in 2007, $1.1 million in 2006 and $1.1 million in 2005. Percentage rent in 2007 was less than 1% of rental revenue and we anticipate percentage rent to be less than 1% of rental revenue in 2008.
-34-
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, 2007, our portfolio of 2,270 retail properties was 97.9% leased with 48 properties available for lease, one of which is a multi-tenant property.
As of February 1, 2008, transactions to lease or sell 17 of the 48 properties available for lease at December 31, 2007 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.
Depreciation and Amortization
Depreciation and amortization was $77.2 million in 2007 versus $59.3 million in 2006 and $46.0 million in 2005. The increases in depreciation and amortization in 2007 and 2006 were due to the acquisition of properties in 2007, 2006 and 2005, which were partially offset by property sales in these years. As discussed in the section entitled “Funds from Operations Available to Common Stockholders,” depreciation and amortization is a non-cash item that is excluded from our calculation of FFO.
Interest Expense
Interest expense was $13.0 million higher in 2007 than in 2006. Interest expense increased in 2007 primarily due to higher average outstanding balances, which were partially offset by slightly lower interest rates related to our average outstanding borrowings, and Crest’s larger investment in real estate, which contributed to the increase in interest expense included in discontinued operations. We issued $550 million of 12-year notes in
September 2007 and $275 million of 10-year notes in September 2006, 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):
2007
2006
2005
Interest on our credit facility and notes
$
67,964
$
54,068
$
40,968
Interest included in discontinued operations
from real estate acquired for resale by Crest
(6,201
)
(3,708
)
(1,139
)
Amortization of settlements on treasury lock agreement
870
717
756
Credit facility commitment fees
456
456
498
Amortization of credit facility origination costs and deferred
bond financing costs
2,235
2,014
1,752
Interest capitalized
(993
)
(2,184
)
(1,886
)
Interest expense
$
64,331
$
51,363
$
40,949
Credit facility and notes outstanding
2007
2006
2005
Average outstanding balances (dollars in thousands)
$
1,111,914
$
881,669
$
647,301
Average interest rates
6.11
%
6.13
%
6.33
%
At February 1, 2008, the weighted average interest rate on our notes payable of $1.47 billion was 6.28% and the average interest rate on our credit line was 3.78%. There was no outstanding balance on our credit line at February 1, 2008.
-35-
Interest Coverage Ratio
Our interest coverage ratio for 2007 was 4.1 times, for 2006 was 4.1 times and for 2005 was 4.4 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 company’s 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 on our consolidated statements of cash flow to our interest coverage amount (dollars in thousands):
2007
2006
2005
Net cash provided by operating activities
$
318,169
$
86,945
$
109,557
Interest expense
64,331
51,363
40,949
Interest expense included in discontinued operations
(1)
6,201
3,708
1,139
Income taxes
1,392
747
813
Income taxes included in discontinued operations
(1)
3,039
494
943
Investment in real estate acquired for resale
(1)(2)
29,886
113,166
55,890
Proceeds from sales of real estate acquired for resale
(1)
(119,790
)
(22,405
)
(22,195
)
Collection of a note receivable by Crest
(1)
(651
)
(1,333
)
--
Crest provisions for impairment
(1)
--
(1,188
)
--
Gain on sales of real estate acquired for resale
(1)
12,319
2,219
3,291
Amortization of share-based compensation
(3,857
)
(2,951
)
(2,167
)
Changes in assets and liabilities:
Accounts receivable and other assets
49
(4,418
)
3,292
Accounts payable, accrued expenses and other liabilities
(21,675
)
(3,208
)
(8,290
)
Interest coverage amount
$
289,413
$
223,139
$
183,222
Divided by interest expense
(3)
$
70,532
$
55,071
$
42,088
Interest coverage ratio
4.1
4.1
4.4
(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” on our consolidated statements of income.
Fixed Charge Coverage Ratio
Our fixed charge coverage ratio for 2007 was 3.1 times, for 2006 was 3.4 times and for 2005 was 3.6 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 company’s 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 or information presented in Exhibit 12.1 to this Annual Report.
-36-
Interest coverage amount divided by interest expense plus preferred stock dividends (dollars in thousands):
2007
2006
2005
Interest coverage amount
$
289,413
$
223,139
$
183,222
Divided by interest expense plus preferred stock dividends
(1)
$
94,785
$
66,433
$
51,491
Fixed charge coverage ratio
3.1
3.4
3.6
(1)
Includes interest expense recorded to “income from discontinued operations, real estate acquired for resale by Crest” on our consolidated statements of income.
General and Administrative Expenses
General and administrative expenses increased by $5.2 million to $22.7 million in 2007 versus $17.5 million in 2006. General and administrative expenses were $15.4 million in 2005. In 2007, general and administrative expenses as a percentage of total revenue were 7.7% as compared to 7.3% in 2006 and 7.9% in 2005. General and administrative expenses increased in 2007 primarily due to increases in employee and director compensation costs. During 2007, we added two new directors to our board of directors. We anticipate that in 2008, general and administrative expenses as a percentage of total revenue will be flat or decrease.
In February 2008, we had 75 permanent employees as compared to 70 permanent employees in February 2007. 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.
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, 2007, 48 properties were available for lease, as compared to 26 at December 31, 2006 and 25 at December 31, 2005.
Property expenses were $3.5 million in 2007, $3.3 million in 2006 and $3.9 million in 2005. Property expenses include provisions for impairment of $138,000 recorded for one property in 2007 and $151,000 recorded for two properties in 2005.
Income Taxes
Income taxes were $1.4 million in 2007 as compared to $747,000 in 2006 and $813,000 in 2005. These amounts are for city and state income taxes paid by Realty Income. The increase in 2007 is due primarily to an increase in rental revenue resulting in higher city and state income tax expense and higher state tax rates.
In addition, Crest incurred state and federal income taxes of $3.0 million in 2007 as compared to $494,000 in 2006 and $943,000 in 2005. The increase in Crest’s 2007 income taxes over the 2006 and 2005 income taxes is due to higher taxable income, primarily attributable to higher rental revenue and higher gain on sales of real estate acquired for resale. These amounts are included in “income from discontinued operations, real estate acquired for resale by Crest” on our consolidated statements of income.
Loss on Extinguishment of Debt
In September 2006, we redeemed all of our outstanding $110 million, 7.75%, unsecured notes due May 2007 (the “2007 Notes”). The 2007 Notes were redeemed at a redemption price equal to 100% of the principal amount of the 2007 Notes, plus accrued and unpaid interest of $3.2 million, as well as 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.
-37-
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 Crest’s properties is classified as “income from discontinued operations, real estate acquired for resale by Crest” on our consolidated statements of income.
The following is a summary of Crest’s “income from discontinued operations, real estate acquired for resale” on our consolidated statements of income (dollars in thousands, except per share data):
Crest’s income from discontinued operations,
real estate acquired for resale
2007
2006
2005
Gain on sales of real estate acquired for resale
$
12,319
$
2,219
$
3,291
Rental revenue
8,165
5,065
2,083
Other revenue
190
15
2
Interest expense
(6,201
)
(3,708
)
(1,139
)
General and administrative expense
(691
)
(440
)
(453
)
Property expenses
(40
)
(67
)
(60
)
Provisions for impairment
--
(1,188
)
--
Income taxes
(3,039
)
(494
)
(943
)
Income from discontinued operations,
real estate acquired for resale by Crest
$
10,703
$
1,402
$
2,781
Per common share, basic and diluted
$
0.11
$
0.02
$
0.03
Realty Income’s operations from properties sold in 2007, 2006 and 2005 have been classified as discontinued operations. No investment properties were classified as held for sale at December 31, 2007. The following is a summary of Realty Income’s “income from discontinued operations, real estate held for investment” on our consolidated statements of income (dollars in thousands, except per share data):
Realty Income’s income from discontinued
operations, real estate held for investment
2007
2006
2005
Gain on sales of investment properties
$
1,724
$
3,036
$
6,573
Rental revenue
881
1,063
2,296
Other revenue
2
34
2
Depreciation and amortization
(130
)
(320
)
(662
)
Property expenses
(20
)
(136
)
(239
)
Provisions for impairment
(134
)
(16
)
(35
)
Income from discontinued operations,
real estate held for investment
$
2,323
$
3,661
$
7,935
Per common share, basic and diluted
$
0.02
$
0.04
$
0.10
The following is a summary of our total income from discontinued operations (dollars in thousands, except per share data):
2007
2006
2005
Real estate acquired for resale by Crest
$
10,703
$
1,402
$
2,781
Real estate held for investment
2,323
3,661
7,935
Income from discontinued operations
$
13,026
$
5,063
$
10,716
Per common share, basic and diluted
$
0.13
$
0.06
$
0.13
-38-
Crest’s Property Sales
In 2007, Crest sold 62 properties for $123.6 million, which resulted in a gain of $12.3 million. For two property sales during 2007, Crest provided the buyers partial financing for a total of $3.8 million, of which $619,000 was paid in full in November 2007. 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 2005, Crest provided a buyer partial financing of $1.3 million for one property sale, which was paid in full in February 2006. Crest’s gains on sales are reported before income taxes and are included in discontinued operations.
Crest’s Property Inventory
At December 31, 2007, Crest had $56.2 million invested in 30 properties, which are held for sale. At December 31, 2006, Crest’s property inventory totaled $137.5 million in 60 properties. Crest generally carries 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, Improvements and Land by Realty Income
In 2007, we sold ten investment properties for $7.0 million, which resulted in a gain of $1.7 million. This gain is included in discontinued operations. In addition, we sold excess land and improvements from five properties for an aggregate of $4.4 million, which resulted in a gain of $1.8 million. This gain from the land and improvements sales is reported in “other revenue” on our consolidated statements of income because these improvements and excess land were associated with properties that continue to be owned as part of our core operations. 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” on our consolidated statements of income.
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, 2007, we classified real estate owned by Crest with a carrying amount of $56.2 million as held for sale on our balance sheet. 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
In 2007 and 2005, no provisions for impairment were recorded by Crest. In 2006, provisions for impairment of $1.2 million were recorded by Crest on three properties. One of the three properties was sold in 2007. Crest’s 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 2007, we recorded a provision for impairment of $134,000 on one property, which is included in “income from discontinued operations, real estate held for investment” on our consolidated statement of income, as the property was subsequently sold. Additionally, we recorded a provision for impairment of $138,000 on one property in 2007, which is included in property expense on our consolidated statement of income. In 2006, we recorded a provision for impairment of $16,000 on one property. In 2005, we recorded provisions for impairment totaling $186,000 on four properties. The 2006 and 2005 provisions are included in “income from discontinued operations, real estate held for investment” except for $151,000 in 2005, which is included in property expense on our consolidated statement of income.
-39-
Preferred Stock Dividends
Preferred stock cash dividends totaled $24.3 million in 2007 as compared to $11.4 million in 2006 and $9.4 million in 2005.
Net Income Available to Common Stockholders
Net income available to common stockholders was $116.2 million in 2007, an increase of $16.8 million as compared to $99.4 million in 2006. Net income available to common stockholders in 2005 was $89.7 million.
The calculation to determine net income available to common stockholders includes gains from the sales 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.
During 2007, the gain recognized from the sales of investment properties was $3.6 million as compared to $3.0 million during 2006 and $6.6 million in 2005. Crest’s gain recognized from the sale of properties during 2007 was $12.3 million as compared to $2.2 million during 2006 and $3.3 million during 2005.
FUNDS FROM OPERATIONS AVAILABLE TO COMMON STOCKHOLDERS (FFO)
FFO for 2007 increased by $33.9 million, or 21.8%, to $189.7 million as compared to $155.8 million in 2006 and $129.6 million in 2005. The following is a reconciliation of net income available to common stockholders (which we believe is the most comparable GAAP measure) to FFO. Also presented is information regarding distributions paid to common stockholders and the weighted average number of shares used for the basic and diluted computation per share (dollars in thousands, except per share amounts):
2007
2006
2005
Net income available to common stockholders
$
116,156
$
99,419
$
89,716
Depreciation and amortization:
Continuing operations
77,192
59,288
46,002
Discontinued operations
130
320
662
Depreciation of furniture, fixtures and equipment
(244
)
(192
)
(142
)
Gain on sales of land and investment properties:
Continuing operations
(1,835
)
--
(18
)
Discontinued operations
(1,724
)
(3,036
)
(6,573
)
FFO available to common stockholders
$
189,675
$
155,799
$
129,647
FFO per common share:
Basic
$
1.89
$
1.74
$
1.62
Diluted
$
1.89
$
1.73
$
1.62
Distributions paid to common stockholders
$
157,659
$
129,667
$
108,575
FFO in excess of distributions paid to
common stockholders
$
32,016
$
26,132
$
21,072
Weighted average number of common shares
used for computation per share:
Basic
100,195,031
89,766,714
79,950,255
Diluted
100,333,966
89,917,554
80,208,593
We define FFO, a non-GAAP measure, consistent with the National Association of Real Estate Investment Trust’s definition, as net income available to common stockholders, plus depreciation and amortization of real estate assets, reduced by gains on sales of investment properties and extraordinary items.
-40-
We consider FFO to be an appropriate supplemental measure of a REIT’s 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 our 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.
(dollars in thousands)
2007
2006
2005
Amortization of settlements on treasury lock agreements
(1)
$
870
$
717
$
756
Amortization of deferred note financing costs
(2)
1,494
1,287
1,034
Amortization of share-based compensation
3,857
2,951
2,167
Capitalized leasing costs and commissions
(614
)
(761
)
(570
)
Capitalized building improvements
(1,258
)
(203
)
(1,017
)
Straight-line rent
(3)
(1,217
)
(1,515
)
(1,360
)
Provisions for impairment
272
16
186
Crest provisions for impairment
--
1,188
--
Crest gain on sale, previously reported as impairment
(271
)
--
--
Gain on reinstatement of property carrying value
--
(716
)
--
(1)
The settlements on the treasury lock agreements resulted from an interest rate risk prevention strategy that we used 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, September 2006 and September 2007. 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.
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 97.4%, or 2,212, of the 2,270 properties in the portfolio are leased to tenants under net leases where the tenant is responsible for property 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.
-41-
IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS
For information on the impact of recent accounting pronouncements on our business, see note 2 of the Notes to Consolidated Financial Statements.
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, 2007. 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, 2007. This information is presented to evaluate the expected cash flows and sensitivity to interest rate changes (dollars in millions):
Expected Maturity Data
Year of maturity
Fixed rate debt
Average interest rate
on fixed rate debt
Variable rate
debt
Average interest rate
on variable rate debt
2008
(1)(2)
$ 100.0
8.25%
$ --
--%
2009
(3)
20.0
8.00
--
--
2010
--
--
--
--
2011
--
--
--
--
2012
--
--
--
--
Thereafter
(4)
1,350.0
6.10%
--
--
Totals
$ 1,470.0
6.28%
$ --
--%
Fair Value
(5)
$ 1,412.5
$ --
(1)
$100 million matures in November 2008.
(2)
The credit facility expires in October 2008. There was no outstanding credit facility balance as of February 1, 2008.
(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, $550 million matures in August 2019 and $100 million matures in March 2035.
(5)
We base the fair value of the fixed rate debt at December 31, 2007 on the closing market price or indicative price per each note.
The table incorporates only those exposures that exist as of December 31, 2007. 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, 2007, 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.
-42-
Item 8:
Financial Statements and Supplementary Data
Table of Contents
A.
Report of Independent Registered Public Accounting Firm
B.
Consolidated Balance Sheets,
December 31, 2007 and 2006
C.
Consolidated Statements of Income,
Years ended December 31, 2007, 2006 and 2005
D.
Consolidated Statements of Stockholders’ Equity,
Years ended December 31, 2007, 2006 and 2005
E.
Consolidated Statements of Cash Flows,
Years ended December 31, 2007, 2006 and 2005
F.
Notes to Consolidated Financial Statements
G.
Consolidated Quarterly Financial Data
(unaudited) for 2007 and 2006
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.
-43-
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 (the Company) 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. We also have audited Realty Income Corporation’s internal control over financial reporting as of December 31, 2007, based on criteria established in
Internal Control—Integrated Framework
issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company’s management is responsible for these consolidated financial statements, financial statement schedule, for maintaining effective internal control over financial reporting, and for their assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on these consolidated financial statements, financial statement schedule, and on the Company's internal control over financial reporting 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 audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the consolidated financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
A company's 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 company's 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 company's 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, 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, 2007 and 2006, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2007, in conformity with U.S. generally accepted accounting principles. Additionally, 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. Also in our opinion, Realty Income Corporation maintained, in all material respects, effective internal control over financial reporting as of December 31, 2007, based on criteria established in
Internal Control—Integrated Framework
issued by the Committee of Sponsoring Organizations of the Treadway Commission.
/s/ KPMG
San Diego, California
February 12, 2008
-44-
REALTY INCOME CORPORATION AND SUBSIDIARIES
C
onsolidated
B
alance
S
heets
December 31, 2007 and 2006
(dollars in thousands, except per share data)
2007
2006
ASSETS
Real estate, at cost:
Land
$
1,110,897
$
958,770
Buildings and improvements
2,127,897
1,785,203
3,238,794
2,743,973
Less accumulated depreciation and amortization
(470,695
)
(396,854
)
Net real estate held for investment
2,768,099
2,347,119
Real estate held for sale, net
56,156
137,962
Net real estate
2,824,255
2,485,081
Cash and cash equivalents
193,101
10,573
Accounts receivable
7,142
5,953
Goodwill
17,206
17,206
Other assets, net
35,648
27,695
Total assets
$
3,077,352
$
2,546,508
LIABILITIES AND STOCKHOLDERS’ EQUITY
Distributions payable
$
15,844
$
15,096
Accounts payable and accrued expenses
38,112
27,004
Other liabilities
15,304
8,416
Line of credit payable
--
--
Notes payable
1,470,000
920,000
Total liabilities
1,539,260
970,516
Commitments and contingencies
Stockholders’ equity:
Preferred stock and paid in capital, par value $1.00 per share,
20,000,000 shares authorized, 13,900,000 shares issued
and outstanding in 2007 and 2006
337,790
337,781
Common stock and paid in capital, par value $1.00 per share,
200,000,000 shares authorized, 101,082,717 and 100,746,226
shares issued and outstanding in 2007 and 2006, respectively
1,545,037
1,540,365
Distributions in excess of net income
(344,735
)
(302,154
)
Total stockholders’ equity
1,538,092
1,575,992
Total liabilities and stockholders’ equity
$
3,077,352
$
2,546,508
The accompanying notes to consolidated financial statements are an integral part of these statements.
-45-
REALTY INCOME CORPORATION AND SUBSIDIARIES
C
onsolidated
S
tatements
O
f
I
ncome
Years Ended December 31, 2007, 2006 and 2005
(dollars in thousands, except per share data)
2007
2006
2005
REVENUE
Rental
$
290,159
$
237,487
$
195,099
Other
6,354
2,042
354
296,513
239,529
195,453
EXPENSES
Depreciation and amortization
77,192
59,288
46,002
Interest
64,331
51,363
40,949
General and administrative
22,694
17,539
15,421
Property
3,521
3,319
3,865
Income taxes
1,392
747
813
Loss on extinguishment of debt
--
1,555
--
169,130
133,811
107,050
Income from continuing operations
127,383
105,718
88,403
Income from discontinued operations:
Real estate acquired for resale by Crest
10,703
1,402
2,781
Real estate held for investment
2,323
3,661
7,935
13,026
5,063
10,716
Net income
140,409
110,781
99,119
Preferred stock cash dividends
(24,253
)
(11,362
)
(9,403
)
Net income available to common stockholders
$
116,156
$
99,419
$
89,716
Amounts available to common stockholders per common share:
Income from continuing operations:
Basic
$
1.03
$
1.05
$
0.99
Diluted
$
1.03
$
1.05
$
0.98
Net income, basic and diluted
$
1.16
$
1.11
$
1.12
Weighted average common shares outstanding:
Basic
100,195,031
89,766,714
79,950,255
Diluted
100,333,966
89,917,554
80,208,593
The accompanying notes to consolidated financial statements are an integral part of these statements.
-46-
REALTY INCOME CORPORATION AND SUBSIDIARIES
C
onsolidated
S
tatements
O
f
S
tockholders
'
E
quity
Years Ended December 31, 2007, 2006 and 2005
(dollars in thousands)
Preferred
Common
Shares of
Shares of
stock and
stock and
Distributions
Preferred
Common
paid in
paid in
in excess of
stock
stock
capital
capital
net income
Total
Balance, December 31, 2004
5,100,000
79,301,630
$
123,787
$
1,038,973
$
(249,025
)
$
913,735
Net income
--
--
--
--
99,119
99,119
Distributions paid and payable
--
--
--
--
(118,984
)
(118,984
)
Shares issued in stock offerings, net of offering costs of $4,980
--
4,100,000
17
92,659
--
92,676
Share-based compensation
--
295,017
--
2,668
--
2,668
Balance, December 31, 2005
5,100,000
83,696,647
123,804
1,134,300
(268,890
)
989,214
Net income
--
--
--
--
110,781
110,781
Distributions paid and payable
--
--
--
--
(144,045
)
(144,045
)
Shares issued in stock offerings, net of offering costs of $20,911
--
16,815,000
--
402,745
--
402,745
Shares issued in stock offering, net of offering costs of $6,023
8,800,000
--
213,977
--
--
213,977
Share-based compensation
--
234,579
--
3,320
--
3,320
Balance, December 31, 2006
13,900,000
100,746,226
337,781
1,540,365
(302,154
)
1,575,992
Net income
--
--
--
--
140,409
140,409
Distributions paid and payable
--
--
--
--
(182,990
)
(182,990
)
Preferred stock issuance cost
--
--
9
--
--
9
Share-based compensation
--
336,491
--
4,672
--
4,672
Balance, December 31, 2007
13,900,000
101,082,717
$
337,790
$
1,545,037
$
(344,735
)
$
1,538,092
The accompanying notes to consolidated financial statements are an integral part of these statements.
-47-
REALTY INCOME CORPORATION AND SUBSIDIARIES
C
onsolidated
S
tatements
O
f
C
ash
F
lows
Years Ended December 31, 2007, 2006 and 2005
(dollars in thousands)
2007
2006
2005
CASH FLOWS FROM OPERATING ACTIVITIES
Net income
$
140,409
$
110,781
$
99,119
Adjustments to net income:
Depreciation and amortization
77,192
59,288
46,002
Income from discontinued operations:
Real estate acquired for resale
(10,703
)
(1,402
)
(2,781
)
Real estate held for investment
(2,323
)
(3,661
)
(7,935
)
Gain on sales of land and improvements
(1,835
)
--
(18
)
Gain on reinstatement of property carrying value
--
(716
)
--
Amortization of share-based compensation
3,857
2,951
2,167
Provisions for impairment on real estate held
for investment
138
--
151
Cash provided by (used in) discontinued operations:
Real estate acquired for resale
(1,610
)
371
(510
)
Real estate held for investment
863
961
2,059
Investment in real estate acquired for resale
(29,886
)
(113,166
)
(54,110
)
Intangibles acquired in connection with acquisition of
real estate acquired for resale
--
--
(1,780
)
Proceeds from sales of real estate acquired for resale
119,790
22,405
22,195
Collection of notes receivable by Crest
651
1,333
--
Change in assets and liabilities:
Accounts receivable and other assets
(49
)
4,418
(3,292
)
Accounts payable, accrued expenses and
other liabilities
21,675
3,382
8,290
Net cash provided by operating activities
318,169
86,945
109,557
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sales of investment properties:
Continuing operations
4,370
2
109
Discontinued operations
7,014
9,804
22,191
Acquisition of and improvements to investment properties
(506,360
)
(654,149
)
(417,347
)
Restricted escrow funds acquired in connection with
acquisitions of investment properties
(2,648
)
--
--
Intangibles acquired in connection with acquisitions of
investment properties
(997
)
(937
)
(9,494
)
Net cash used in investing activities
(498,621
)
(645,280
)
(404,541
)
-48-
REALTY INCOME CORPORATION AND SUBSIDIARIES
C
onsolidated
S
tatements
O
f
C
ash
F
lows
(Continued)
Years Ended December 31, 2007, 2006 and 2005
(dollars in thousands)
2007
2006
2005
CASH FLOWS FROM FINANCING ACTIVITIES
Borrowings from lines of credit
407,800
523,200
400,300
Payments under lines of credit
(407,800
)
(659,900
)
(287,200
)
Proceeds from common stock offerings, net
--
402,745
92,659
Proceeds from notes issued, net
544,397
271,883
270,266
Principal payment on notes
--
(110,000
)
--
Proceeds from preferred stock offerings, net
9
213,977
--
Cash distributions to common stockholders
(157,659
)
(129,667
)
(108,575
)
Cash dividends to preferred stockholders
(24,583
)
(9,403
)
(9,403
)
Proceeds from other stock issuances
816
369
500
Net cash provided by financing activities
362,980
503,204
358,547
Net increase (decrease) in cash and cash equivalents
182,528
(55,131
)
63,563
Cash and cash equivalents, beginning of year
10,573
65,704
2,141
Cash and cash equivalents, end of year
$
193,101
$
10,573
$
65,704
For supplemental disclosures, see note 13.
The accompanying notes to consolidated financial statements are an integral part of these statements.
-49-
REALTY INCOME CORPORATION AND SUBSIDIARIES
N
otes
T
o
C
onsolidated
F
inancial
S
tatements
December 31, 2007, 2006 and 2005
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, 2007, we owned 2,270 properties, located in 49 states, containing over 18.5 million leasable square feet, along with 30 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 who are involved in tax-deferred exchanges under Section 1031 of the Internal Revenue Code of 1986, as amended (the “Tax Code”).
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 $2.5 million in 2007, $396,000 in 2006 and $760,000 in 2005 and are included in discontinued operations.
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 2007 (dollars in thousands) (unaudited):
Net income available to common stockholders
$
116,156
Tax loss on the sale of real estate less than book gains
(3,839
)
Elimination of net revenue and expenses from Crest
(6,677
)
Dividends received from Crest
3,300
Preferred dividends not deductible for tax
24,583
Depreciation and amortization timing differences
22,668
Adjustment for straight-line rent
(1,217
)
Adjustment for an increase in prepaid rent
5,608
Other adjustments
(164
)
Estimated taxable net income, before our dividends paid deduction
$
160,418
In June 2006, the Financial Accounting Standards Board (“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 No. 109 and clarifies the accounting for uncertainty in income taxes by defining criteria that a tax position on an individual matter must meet before that position is recognized in the financial statements. The adoption of Interpretation No. 48 in January 2007 did not impact our financial position or results of operations and we do not have any material unrecognized tax benefits or liabilities.
-50-
Absent an election to the contrary, if a REIT acquires property that is or has been owned by a C corporation in a transaction in which the tax basis of the property in the hands of the REIT is determined by reference to the tax basis of the property in the hands of the C Corporation, and the REIT recognizes gain on the disposition of such property during the 10 year period beginning on the date on which it acquired the property, then the REIT will be required to pay tax at the highest regular corporate tax rate on this gain to the extent of the excess of the fair market value of the property over the REIT’s adjusted basis in the property, in each case determined as of the date the REIT acquired the property. In August 2007, we acquired 100% of the stock of a C corporation that owned real property. At the time of acquisition, the C corporation became a Qualified REIT Subsidiary, was deemed to be liquidated for Federal income tax purposes, and the real property was deemed to be transferred to us with a carryover tax basis. As of December 31, 2007, we have built-in gains of $59 million with respect to such property. We do not expect that we will be required to pay income tax on the built-in gains in these properties during the ten-year period ending August 28, 2017. It is our intent, and we have the ability, to defer any dispositions of these properties to periods when the related gains would not be subject to the built-in gain income tax or otherwise to defer the recognition of the built-in gain related to these properties. However, our plans could change and it may be necessary to dispose of one or more of these properties in a taxable transaction before August 28, 2017, in which case we would be required to pay corporate level tax with respect to the built-in gains on these properties as described above.
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 weighted average 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:
2007
2006
2005
Weighted average shares used for the
basic net income per share computation
100,195,031
89,766,714
79,950,255
Incremental shares from share-based
compensation
138,935
150,840
258,338
Adjusted weighted average shares used for
diluted net income per share computation
100,333,966
89,917,554
80,208,593
Nonvested shares from share-based
compensation that were anti-dilutive
243,631
235,035
305,476
No stock options were anti-dilutive in 2007, 2006 or 2005.
Discontinued Operations
. In accordance with FASB Statement No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets
(“SFAS 144”), Realty Income’s operations from investment properties sold in 2007, 2006 and 2005 are reported as discontinued operations. Their respective results of operations have been reclassified to “income from discontinued operations, real estate held for investment” on our consolidated statements of income. We do not depreciate properties that are classified as held for sale. No investment properties were classified as held for sale at December 31, 2007.
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 Crest’s properties are classified as “income from discontinued operations, real estate acquired for resale by Crest” on our consolidated statements of income.
-51-
No debt was assumed by buyers of our investment properties or repaid as a result of our investment property sales and we do not allocate interest expense to discontinued operations related to real estate held for investment. We allocate interest expense related to borrowings specifically attributable to Crest’s properties. The interest expense amounts allocated to the Crest properties are included in “income from discontinued operations, real estate acquired for resale by Crest” on our consolidated statements of income.
The following is a summary of Crest’s “income from discontinued operations, real estate acquired for resale” on our consolidated statements of income (dollars in thousands):
Crest’s income from discontinued operations,
real estate acquired for resale
2007
2006
2005
Gain on sales of real estate acquired for resale
$
12,319
$
2,219
$
3,291
Rental revenue
8,165
5,065
2,083
Other revenue
190
15
2
Interest expense
(6,201
)
(3,708
)
(1,139
)
General and administrative expense
(691
)
(440
)
(453
)
Property expenses
(40
)
(67
)
(60
)
Provisions for impairment
--
(1,188
)
--
Income taxes
(3,039
)
(494
)
(943
)
Income from discontinued operations,
real estate acquired for resale by Crest
$
10,703
$
1,402
$
2,781
The following is a summary of Realty Income’s “income from discontinued operations, from real estate held for investment” on our consolidated statements of income (dollars in thousands):
Realty Income’s income from discontinued
operations, real estate held for investment
2007
2006
2005
Gain on sales of investment properties
$
1,724
$
3,036
$
6,573
Rental revenue
881
1,063
2,296
Other revenue
2
34
2
Depreciation and amortization
(130
)
(320
)
(662
)
Property expenses
(20
)
(136
)
(239
)
Provisions for impairment
(134
)
(16
)
(35
)
Income from discontinued operations,
real estate held for investment
$
2,323
$
3,661
$
7,935
The following is a summary of our total income from discontinued operations (dollars in thousands, except per share data):
2007
2006
2005
Real estate acquired for resale by Crest
$
10,703
$
1,402
$
2,781
Real estate held for investment
2,323
3,661
7,935
Income from discontinued operations
$
13,026
$
5,063
$
10,716
Per common share, basic and diluted
$
0.13
$
0.06
$
0.13
The per share amounts for “income from discontinued operations” above and the “income from continuing operations” and “net income” reported on the consolidated statements of income have each been calculated independently.
-52-
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 tenant’s 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 $795,000 at December 31, 2007 and $705,000 at December 31, 2006.
Other revenue includes non operating interest earned from investments in money market funds and other notes of $3.6 million in 2007, $1.2 million in 2006 and $171,000 in 2005.
Principles of Consolidation
. The accompanying consolidated financial statements include the accounts of Realty Income, Crest and other entities for which we make operating and financial decisions (control), after elimination of all material intercompany balances and transactions. All of Realty Income’s and Crest’s subsidiaries are wholly-owned. We have no unconsolidated or off-balance sheet investments in variable interest entities.
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. Our cash equivalents are primarily investments in United States Treasury or government money market funds.
Gain on Sales of Properties
. We recognize gains on sales of properties in accordance with FASB Statement No 66,
Accounting for Sales of Real Estate.
Depreciation and Amortization
. Land, buildings and improvements are recorded 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. 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, development, construction, interest and any 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
Acquired in-place operating leases Remaining terms of the respective leases
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.
-53-
In 2007, we recorded a provision for impairment of $134,000 on one retail investment property in the motor vehicle industry. This provision for impairment is included in “income from discontinued operations, real estate held for investment” on our consolidated statement of income (“Discontinued Operations”). In 2007, we also recorded a provision for impairment of $138,000 on one retail investment property in the consumer electronics industry. This provision for impairment is included in property expense on our consolidated statements of income.
In 2006, we recorded a provision for impairment of $16,000 on one retail investment property in the restaurant industry. In 2005, we recorded provisions for impairment of $186,000 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.
The provisions for impairment recorded on investment properties in 2006 and 2005 are included in Discontinued Operations, except for $151,000 in 2005 which is included in property expense on our consolidated statements of income.
In 2006, Crest recorded provisions for impairment of $1.2 million on three retail properties, which were held for resale at December 31, 2006. One of the three properties was sold in 2007. No provision for impairment was recorded by Crest in 2007 or 2005. 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 FASB 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, and 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.
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, 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. 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.
-54-
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 2007, 2006 or 2005.
Other Assets.
Other assets consist of the following (in thousands):
December 31,
2007
2006
Deferred bond financing costs, net
$
14,940
$
10,868
Value of in-place and above-market leases, net
11,211
10,430
Prepaid expenses
3,803
3,271
Corporate assets, net of accumulated depreciation and amortization
1,356
463
Settlements on treasury lock agreements
759
1,629
Unamortized credit line fees, net
434
954
Other items
3,145
80
$
35,648
$
27,695
Accounts Payable and Accrued Expenses.
Accounts payable and accrued expenses consist of the following (in thousands):
December 31,
2007
2006
Bond interest payable
$
24,987
$
12,888
Other items
13,125
14,116
$
38,112
$
27,004
Other Liabilities.
Other liabilities consist of the following (in thousands):
December 31,
2007
2006
Rent received in advance
$
10,626
$
4,878
Security deposits
2,818
2,291
Value of in-place below-market leases, net
1,860
1,247
$
15,304
$
8,416
Sales Taxes.
We collect and remit sales taxes assessed by different governmental authorities that are both imposed on and concurrent with a revenue-producing transaction between us and our tenants. We report the collection of these taxes on a net basis (excluded from revenues). The amounts of these taxes are not significant to our financial position or results of operations.
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.
Impact of Recent 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 February 2007, the FASB issued Statement No. 159,
The Fair Value Option for Financial Assets and Financial Liabilities—
including an Amendment of FASB S
tatement No. 115.
Statement No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value. We have elected not to use the fair value measurement provisions of Statement No. 159.
-55-
In December 2007, the FASB issued Statement No. 141R (revised 2007),
Business Combinations
. Statement No. 141R will change the accounting for business combinations. Under Statement No. 141R, an acquiring entity will be required to recognize all the assets acquired and liabilities assumed in a transaction at the acquisition-date fair value with limited exceptions. Statement No. 141R will change the accounting treatment and disclosures for certain specific items in a business combination. Statement No. 141R becomes effective for us at the beginning of 2009. We are still evaluating the impact of Statement No. 141R on our financial position or results of operations.
In December 2007, the FASB issued Statement No. 160,
Noncontrolling Interest in Consolidated Financial Statements
. Statement No. 160 clarifies that a noncontrolling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. This statement also requires consolidated net income to be reported at amounts that include the amounts attributable to both the parent and the noncontrolling interest and requires disclosure, on the face of the consolidated statement of income, of the amounts of consolidated net income attributable to the parent and to the noncontrolling interest. In addition, this statement establishes a single method of accounting for changes in a parent’s ownership interest in a subsidiary that does not result in deconsolidation and requires that a parent recognize a gain or loss in net income when a subsidiary is deconsolidated. Statement No. 160 becomes effective for us at the beginning of 2009. This statement will be applied prospectively, except for the presentation and disclosure requirements, which will be applied retrospectively for all periods presented. We currently do not have any minority or noncontrolling interests in a subsidiary and we do not expect Statement No. 160 to have an impact on our consolidated financial statements; however, transactions between now and the adoption date of Statement No. 160 could have an impact on our consolidated financial statements.
Reclassifications
. Certain of the 2006 and 2005 balances have been reclassified to conform to the 2007 presentation.
3. Retail Properties Acquired
We acquire land, buildings and improvements that are used by retail operators.
A. During 2007, Realty Income and Crest invested $533.7 million, in aggregate, in 357 new retail properties and properties under development. These 357 properties are located in 38 states, will contain over 1.9 million leasable square feet, and are 100% leased with an average lease term of 19.3 years.
In comparison, during 2006, Realty Income and Crest invested $769.9 million, in aggregate, in 378 new retail properties and properties under development. These 378 retail properties are located in 30 states, contain over 3.8 million leasable square feet, and are 100% leased with an average lease term of 17.1 years.
B. Of the $533.7 million invested during 2007, Realty Income invested $503.8 million in 325 new retail properties and properties under development with an initial weighted average contractual lease rate of 8.6%. These 325 properties are located in 38 states, will contain over 1.8 million leasable square feet, and are 100% leased with an average lease term of 19.2 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 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, contain over 3.3 million leasable square feet and are 100% leased with an average lease term of 16.7 years.
C. During 2007, Crest invested $29.9 million in 32 new retail properties. In comparison, during 2006, Crest invested $113.2 million in 56 retail properties.
D. Crest’s property inventory at December 31, 2007 consisted of 30 properties with a total investment of $56.2 million and at December 31, 2006 consisted of 60 properties with a total investment of $137.5 million. These amounts are included on our consolidated balance sheets in “real estate held for sale, net.”
-56-
E. Of the $533.7 million invested in 2007, $14.7 million was used to acquire five properties with existing leases already in-place with retail tenants. In accordance with SFAS 141, Realty Income recorded $1.8 million as the intangible value of the in-place leases and $784,000 as the intangible value of below-market rents. These amounts are recorded to “other assets” and “other liabilities,” respectively, on our consolidated balance sheet at December 31, 2007 and are amortized over the life of the respective leases.
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 intangible value of the in-place lease and $628,000 as the intangible value of below-market rents. These amounts were recorded to “other assets” and “other liabilities”, respectively, on our consolidated balance sheet and are amortized over the life of the respective lease.
4. Credit Facility
We have a $300 million acquisition credit facility that expires in October 2008, unless extended as provided for in the credit facility agreement. We have the right to extend the credit facility for an additional term of one year (to October 2009). Since May 2007, our investment grade credit ratings provided for financing under the credit facility at LIBOR (London Interbank Offered Rate) plus 60 basis points with a facility commitment fee of 15 basis points, for all-in drawn pricing of 75 basis points over LIBOR.
The average borrowing rate on our credit facilities during 2007 was 6.0%, compared to 5.7% in 2006 and 4.3% in 2005 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. The effective borrowing rate at December 31, 2007 was 5.2% and at December 31, 2006 was 6.0%. Our current credit facility is subject
to various leverage and interest coverage ratio limitations. We are and have been in compliance with these covenants.
Our credit facility is unsecured and accordingly, we have not pledged any assets as collateral for this obligation. We regularly review our credit facility and may seek to extend, renew or replace our credit facility, to the extent we deem appropriate.
5. Notes Payable
Our senior unsecured note obligations consist of the following as of December 31, 2007, sorted by maturity date (dollars in millions):
8.25% notes, issued in October 1998 and due in November 2008
$
100.0
8% notes, issued in January 1999 and due in January 2009
20.0
5.375% notes, issued in March 2003 and due in March 2013
100.0
5.5% notes, issued in November 2003 and due in November 2015
150.0
5.95% notes, issued in September 2006 and due in September 2016
275.0
5.375% notes, issued in September 2005 and due in September 2017
175.0
6.75% notes, issued in September 2007 and due in August 2019
550.0
5.875% bonds, issued in March 2005 and due in March 2035
100.0
$
1,470.0
Interest incurred on all of the notes for 2007 was $67.1 million, for 2006 was $49.6 million and for 2005 was $39.5 million. In addition, when our 7.75% senior unsecured notes due 2007 were redeemed in September 2006, 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. Interest on all of the senior note obligations is paid semiannually, with the exception of the interest on the 8.25% senior notes issued in October 1998 which is paid monthly.
-57-
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.
In September 2007, we issued $550 million in aggregate principal amount of 6.75% senior unsecured notes due 2019 (the “2019 Notes”). The price to the investor for the 2019 Notes was 99.827% of the principal amount for an effective yield of 6.772%. The net proceeds of approximately $544.4 million from this offering were used to fund certain property acquisitions, repay borrowings under our acquisition credit facility and for general corporate purposes. The remaining net proceeds, which are included in “cash and cash equivalents” on our 2007 consolidated balance sheet, will be used for general corporate purposes, which include additional property acquisitions.
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 for general corporate purposes and to redeem the outstanding $110 million 7.75% 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 5.375% 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.
In March 2005, we issued $100 million in aggregate principal amount of 5.875% 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.
In May 1998, we entered into a treasury interest rate lock agreement associated with the 8.25% senior notes issued in October 1998 (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 notes) as a yield adjustment to interest expense. After taking into effect the results of the treasury lock settlement, the effective rate to us on the 2008 Notes is 9.12%.
The following table summarizes the maturity of our notes payable as of December 31, 2007 (dollars in millions):
Year of Maturity
(1)
Notes
2008
$
100.0
2009
20.0
After 2012
1,350.0
Totals
$
1,470.0
(1)
There are no maturities in 2010, 2011 and 2012.
We anticipate paying off the notes due in 2008 and 2009 by one or more of the following; using cash on hand, utilizing our credit facility or issuing new securities.
-58-
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 new property acquisitions 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.
7. Preferred Stock
A. In December 2006, we issued 8.8 million shares of 6.75% Monthly Income Class E cumulative redeemable preferred stock. 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. During 2007, we paid twelve monthly dividends to holders of our Class E preferred stock totaling $1.725 per share, or $15.2 million, and at
December 31, 2007 a monthly dividend of $0.140625 per share was payable and was paid in January 2008. In January 2007, we paid the first Class E preferred dividend of $0.178125, which covered a period of 38 days.
B. In 2004, we issued 5.1 million shares of 7.375% Monthly Income Class D cumulative redeemable preferred stock. The net proceeds of $123.8 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 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 per share. During 2007, 2006 and 2005, we paid twelve monthly dividends to holders of our Class D preferred stock totaling $1.8437508, or $9.4 million, and at December 31, 2007 a monthly dividend of $0.1536459 was payable and was paid in January 2008.
-59-
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:
Month
2007
2006
2005
January
$
0.126500
$
0.116250
$
0.110000
February
0.126500
0.116250
0.110000
March
0.126500
0.116250
0.110000
April
0.127125
0.116875
0.110625
May
0.127125
0.116875
0.110625
June
0.127125
0.116875
0.110625
July
0.127750
0.117500
0.111250
August
0.127750
0.117500
0.111250
September
0.135500
0.125250
0.115000
October
0.136125
0.125875
0.115625
November
0.136125
0.125875
0.115625
December
0.136125
0.125875
0.115625
Total
$
1.560250
$
1.437250
$
1.346250
The following presents the federal income tax characterization of distributions paid or deemed to be paid per common share for the years (unaudited):
2007
2006
2005
Ordinary income
$
1.3847719
$
1.2945466
$
1.210091
Nontaxable distributions
0.1754781
0.1427034
0.136159
Capital gain
--
--
--
Totals
$
1.5602500
$
1.4372500
$
1.346250
At December 31, 2007, a distribution of $0.13675 per common share was payable and was paid in January 2008. At December 31, 2006, a distribution of $0.1265 per common share was payable and was paid in January 2007.
B.
Preferred Stock
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 $9.4 million in 2007, $9.8 million in 2006, and $9.4 million in 2005. The dividends paid per share to our Class D preferred stockholders for 2007, 2006 and 2005 of $1.84375 were characterized for federal income tax purposes as ordinary income.
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 $14.9 million in 2007 and $1.6 million in 2006. The first Class E dividend was paid in January 2007. The dividends paid per share to our Class E preferred stockholders for 2007 of $1.725 were characterized for federal income tax purposes as ordinary income.
-60-
9. Operating Leases
A. At December 31, 2007, we owned 2,270 properties in 49 states, excluding 30 properties owned by Crest. Of these 2,270 properties, 2,259, or 99.5%, are single-tenant, retail properties and the remaining 11 are multi-tenant, distribution and office properties. At December 31, 2007, 48 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.
Rent based on a percentage of a tenants’ gross sales (percentage rents) for 2007 was $851,000, for 2006 was $1.1 million and for 2005 was $1.2 million, including amounts recorded to discontinued operations.
At December 31, 2007, minimum future annual rents to be received on the operating leases for the next five years and thereafter are as follows (dollars in thousands):
2008
$
307,983
2009
295,745
2010
286,809
2011
279,163
2012
269,310
Thereafter
2,668,430
Total
$
4,107,440
B. Major Tenants – No individual tenant’s rental revenue, including percentage rents, represented more than 10% of our total revenue for each of the years ended December 31, 2007, 2006 or 2005.
10. Gain on Sales of Real Estate Acquired for Resale by Crest
In 2007, Crest sold 62 properties for $123.6 million, which resulted in a gain of $12.3 million. For two property sales during 2007, Crest provided the buyers partial financing for a total of $3.8 million, of which $619,000 was paid in full in November 2007. 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 2005, Crest provided a buyer partial financing of $1.3 million for one property, which was paid in full in February 2006. Crest’s gains on sales are reported before income taxes and are included in discontinued operations.
11. Gain on Sales of Investment Properties, Improvements and Land by Realty Income
In 2007, we sold ten investment properties for $7.0 million, which resulted in a gain of $1.7 million. This gain is included in discontinued operations. In addition, we sold excess land and improvements from five properties for an aggregate of $4.4 million, which resulted in a gain of $1.8 million. This gain from the land and improvements sales is reported in “other revenue” on our consolidated statements of income because these improvements and excess land were associated with properties that continue to be owned as part of our core operations.
In 2006, we sold or exchanged 13 investment properties for $10.7 million, which resulted in a gain of $3.0 million that 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” on our consolidated statements of income.
-61-
12. Fair Value of Financial Instruments
We believe that the carrying values reflected in the consolidated balance sheets at December 31, 2007 and 2006 reasonably approximate the fair values for cash and cash equivalents, accounts receivable, and all liabilities, due to their short-term nature, except for notes payable. In making these assessments, we used estimates. The estimated fair value of the notes payable at December 31, 2007 is $1.413 billion and at December 31, 2006 is $921.9 million, based upon the closing market price per note or indicative price per each note at December 31, 2007 and 2006, respectively.
13. Supplemental Disclosures of Cash Flow Information
Interest paid in 2007 was $56.7 million, in 2006 was $52.4 million and in 2005 was $36.4 million.
Interest capitalized to properties under development in 2007 was $993,000, in 2006 was $2.2 million and in 2005 was $1.9 million.
Income taxes paid by Realty Income and Crest in 2007 were $4.3 million, in 2006 were $775,000 and in 2005 were $1.4 million.
The following non-cash investing and financing activities are included in the accompanying consolidated financial statements:
A.
Share-based compensation expense for 2007 was $3.9 million, for 2006 was $3.0 million and for 2005 was $2.2 million.
B.
See “Provisions for Impairment” in note 2 for a discussion of impairments recorded by Realty Income and Crest.
C.
In 2007, Crest sold two properties for an aggregate of $5.5 million and received notes totaling $3.8 million from the buyers, of which $619,000 was paid in full in November 2007. The remaining note is included in “other assets” on our December 31, 2007 consolidated balance sheet.
D.
In connection with the acquisition of seven properties during 2007, we acquired restricted escrow funds totaling $2.6 million. During 2007, all of these funds were invested in improvements to these properties.
E.
In accordance with FASB Statement No. 143,
Accounting for Asset Retirement Obligations
, we recorded an additional $239,000 of estimated legal obligations related to asset retirement obligations on two land leases in 2007. In 2005, an asset retirement obligation was originally established for $402,000 to account for the difference between our obligations to the landlord under the two land leases and our subtenant’s obligations to us under the subleases.
F.
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 the property exchanged was $900,000. This transaction had no impact on land or building and improvements.
G.
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” on our consolidated income statement, 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.
H.
In 2005, Crest sold a property for $2.8 million and issued a note of $1.3 million, which was paid in full in 2006 and is included in “other assets” on our December 31, 2005 consolidated balance sheet.
I.
Accrued costs on properties under development resulted in an increase in buildings and improvements 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.
-62-
J.
Distributions payable on our balance sheets is comprised of the following declared distributions (dollars in thousands):
12/31/07
12/31/06
Common stock distributions
$
13,823
$
12,745
Preferred stock dividends
2,021
2,351
K.
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.
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 employee’s contributions, up to 3% of the employee’s 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 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 and in May 2007. 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 2007 were $3.9 million, during 2006 were $3.0 million and during 2005 were $2.2 million.
No stock options were granted after January 1, 2002 and all outstanding options were fully vested as of December 31, 2006. Stock options were granted with an exercise price equal to the underlying stock’s fair market value at the date of grant. Stock options expire ten years from the date they are granted and vested over service periods of one, three, four or five years.
-63-
The following table summarizes our stock option activity for the years:
2007
2006
2005
Number of shares
Weighted average exercise price
Number of shares
Weighted average exercise price
Number of shares
Weighted average exercise price
Outstanding options,
beginning of year
106,368
$
13.06
135,348
$
13.02
176,130
$
13.01
Options exercised
(61,361
)
13.32
(28,696
)
12.86
(40,352
)
12.93
Options forfeited
--
--
(284
)
14.70
(430
)
14.70
Outstanding options,
end of year
45,007
$
12.71
106,368
$
13.06
135,348
$
13.02
Outstanding exercisable,
end of year
45,007
$
12.71
106,368
$
13.06
119,924
$
12.87
At December 31, 2007, the options outstanding and exercisable had exercise prices ranging from $10.63 to $14.70, with a weighted average price of $12.71, and expiration dates ranging from May 2008 to December 2011 with a weighted average remaining term of 3.1 years.
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 exercise price of the option. The market value of the Company’s stock was $27.02, $27.70 and $21.62 at December 31, 2007, 2006 and 2005, respectively. The total intrinsic value of options exercised during the years ended December 31, 2007, 2006 and 2005 was $904,000, $268,000 and $377,000, respectively. The total intrinsic value of options vested during the years ended December 31, 2006 and 2005 was $143,000 and $67,000, respectively. The aggregate intrinsic value of options outstanding was $644,000, $1.6 million and $1.2 million at December 31, 2007, 2006 and 2005, respectively. The aggregate intrinsic value of options exercisable at December 31, 2007, 2006 and 2005 was $644,000, $1.6 million and $1.1 million, respectively.
The following table summarizes our common stock grant activity under our Stock Plan for the years 2007, 2006 and 2005. Our common stock grants vest over periods ranging from immediately to 10 years.
2007
2006
2005
Number of shares
Weighted
average price
(1)
Number of shares
Weighted average price
(1)
Number of shares
Weighted average price
(1)
Outstanding nonvested
shares, beginning of year
868,726
$
17.96
788,722
$
17.83
626,868
$
14.98
Shares granted
276,631
27.64
210,332
21.72
306,241
25.20
Shares vested
(149,284
)
20.94
(125,879
)
20.39
(92,811
)
16.69
Shares forfeited
(1,501
)
24.81
(4,449
)
21.35
(51,576
)
17.31
Outstanding nonvested
shares, end of year
994,572
$
19.46
868,726
$
17.96
788,722
$
17.83
(1)
Grant date fair value.
During 2007, we issued 276,631 shares of common stock under our Stock Plan. These shares vest over the following service periods: 20,000 vested upon issuance, 4,000 vest over a service period of one year, 12,000 vest over a service period of three years, 19,000 vest over a service period of five years and 221,631 vest over a service period of 10 years.
-64-
Our Stock Plan was amended on May 15, 2007. For grants made on or after May 15, 2007 the vesting schedule for shares granted to non-employee directors was amended to the following schedule:
·
Shares vest in 33.33% increments on each of the first three anniversaries of the date the shares of stock are granted to directors with less than five years of service at the date of grant;
·
Shares vest in 50% increments on each of the first two anniversaries of the date the shares of stock are granted to directors with six years of service at the date of grant;
·
Shares are 100% vested on the first anniversary of the date the shares of stock are granted to directors with seven years of service at the date of grant; and
·
There is immediate vesting as of the date the shares of stock are granted to directors with eight or more years of service at the date of grant.
On May 15, 2007, our Board of Directors also approved a new vesting schedule for shares granted to employees on or after May 15, 2007, which is as follows:
·
For employees age 49 and below at the grant date, shares vest in 10% increments on each of the first ten anniversaries of the grant date;
·
For employees age 50 through 55 at the grant date, shares vest in 20% increments on each of the first five anniversaries of the grant date;
·
For employees age 56 at the grant date, shares vest in 25% increments on each of the first four anniversaries of the grant date;
·
For employees age 57 at the grant date, shares vest in 33.33% increments on each of the first three anniversaries of the grant date;
·
For employees age 58 at the grant date, shares vest in 50% increments on each of the first two anniversaries of the grant date;
·
For employees age 59 at the grant date, shares are 100% vested on the first anniversary of the grant date; and
·
For employees age 60 and above at the grant date, shares vest immediately on the grant date.
In addition, after they have been employed for six full months, all non-executive employees receive 200 shares of nonvested stock which vests over a five year period.
As of December 31, 2007, the remaining unamortized share-based compensation expense totaled $19.4 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 our 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 in 2007, 2006 or 2005, 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 31 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.
-65-
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, 2007 (dollars in thousands):
Revenue
For the years ended December 31,
2007
2006
2005
Segment rental revenue
(1)
:
Automotive parts
$
6,347
$
6,066
$
6,077
Automotive service
14,849
16,495
15,083
Automotive tire services
21,235
14,501
13,821
Child care
24,323
24,649
24,819
Convenience stores
40,727
38,283
36,711
Drug stores
7,830
6,986
5,593
Health and fitness
14,874
10,212
7,212
Home furnishings
7,797
7,623
7,552
Home improvement
6,116
7,127
2,152
Motor vehicle dealerships
9,540
7,890
4,747
Restaurants
60,908
28,191
17,888
Sporting goods
7,443
6,829
6,747
Theaters
26,120
22,906
10,139
17 non-reportable segments
42,050
39,729
36,558
Total rental revenue
290,159
237,487
195,099
Other revenue
6,354
2,042
354
Total revenue
$
296,513
$
239,529
$
195,453
(1)
Crest’s revenue appears in “income from discontinued operations, real estate acquired for resale by Crest” and is not included in this table, which covers revenue but does not include revenue classified as part of income from discontinued operations.
Assets, as of December 31:
2007
2006
Segment net real estate:
Automotive parts
$
42,555
$
36,026
Automotive service
101,238
104,089
Automotive tire services
212,746
211,760
Child care
91,219
96,263
Convenience stores
408,119
334,839
Drug stores
100,154
78,347
Health and fitness
169,109
102,718
Home furnishings
54,508
56,286
Home improvement
59,497
61,301
Motor vehicle dealerships
101,886
104,122
Restaurants
776,973
540,093
Sporting goods
57,135
56,291
Theaters
267,423
272,135
Crest
56,156
137,506
17 other non-reportable segments
325,537
293,305
Total segment net real estate
2,824,255
2,485,081
Other intangible assets – Drug stores
6,988
7,629
Other intangible assets – Theaters
2,496
2,801
Other intangible assets – Automotive tire services
765
--
Other intangible assets – Grocery stores
962
--
Other corporate assets
241,886
50,997
Total assets
$
3,077,352
$
2,546,508
-66-
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, 2007, we have committed $7.9 million under construction contracts. These costs are expected to be paid in the next 12 months. In addition, we also have contingent payments for tenant improvements and leasing costs of $743,000.
We have certain properties that are subject to ground leases which are accounted for as operating leases. At December 31, 2007, minimum future rental payments for the next five years and thereafter are as follows (dollars in thousands):
Ground leases
paid by
Realty Income
(1)
Ground leases paid by
our tenants
(2)
Total
2008
$
137
$
1,844
$
1,981
2009
92
1,778
1,870
2010
82
1,701
1,783
2011
69
1,668
1,737
2012
69
1,591
1,660
Thereafter
969
16,485
17,454
Total
$
1,418
$
25,067
$
26,485
(1)
Realty Income currently pays the ground lessor directly for the rent under the ground lease. A majority of this rent is reimbursed to Realty Income as additional rent from our tenant.
(2)
Our tenants, who are generally sub-tenants under the ground leases, are responsible for paying the rent under these ground leases. In the event a tenant fails to pay the ground lease rent, we are primarily responsible.
-67-
REALTY INCOME CORPORATION AND SUBSIDIARIES
C
onsolidated
Q
uarterly
F
inancial
D
ata
(dollars in thousands, except per share data)
(not covered by Report of Independent Registered Public Accounting Firm)
First
Second
Third
Fourth
Quarter
Quarter
Quarter
Quarter
Year
(2)
2007
(1)
Total revenue
$
71,198
$
70,589
$
74,080
$
80,646
$
296,513
Depreciation and amortization expense
18,083
18,475
19,559
21,075
77,192
Interest expense
12,420
13,029
16,163
22,719
64,331
Other expenses
6,207
7,151
7,458
6,791
27,607
Income from continuing operations
34,488
31,934
30,900
30,061
127,383
Income from discontinued operations
1,835
5,002
3,073
3,115
13,026
Net income
36,323
36,936
33,973
33,176
140,409
Net income available to
common stockholders
30,260
30,873
27,910
27,113
116,156
Net income per common share:
Basic
0.30
0.31
0.28
0.27
1.16
Diluted
0.30
0.31
0.28
0.27
1.16
Dividends paid per common share
0.379500
0.381375
0.391000
0.408375
1.56025
2006
(1)
Total revenue
$
55,015
$
56,366
$
59,154
$
68,995
$
239,529
Depreciation and amortization expense
13,461
14,740
14,581
16,505
59,288
Interest expense
13,198
11,930
12,530
13,706
51,363
Other expenses
5,335
5,268
6,520
6,037
23,160
Income from continuing operations
23,021
24,428
25,523
32,747
105,718
Income (loss) from discontinued operations
1,867
2,212
1,035
(51
)
5,063
Net income
24,888
26,640
26,558
32,696
110,781
Net income available to
common stockholders
22,537
24,289
24,207
28,386
99,419
Net income per common share:
Basic
0.27
0.28
0.27
0.29
1.11
Diluted
0.27
0.27
0.27
0.29
1.11
Dividends paid per common share
0.348750
0.350625
0.360250
0.377625
1.437250
(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.
-68-
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 Commission’s 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, 2007, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer. 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.
Management's 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 Company's 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 Control--Integrated Framework" published by the Committee of Sponsoring Organizations ("COSO") of the Treadway Commission to evaluate the effectiveness of the Company's internal control over financial reporting. Management has concluded that the Company's 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 the effectiveness of the Company's internal control over financial reporting.
Submitted on February 12, 2008 by,
Thomas A Lewis, Chief Executive Officer and Vice Chairman
Paul M. Meurer, Chief Financial Officer, Executive Vice President and Treasurer
-69-
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 in our internal controls, 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.
PART III
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 2008 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A. The Annual Meeting of Stockholders is presently scheduled to be held on May 13, 2008.
Item 11:
Executive Compensation
The information set forth under the caption “Executive Compensation” will be included in the definitive proxy statement for the 2008 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 2008 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.
Item 13:
Certain Relationships, Related Transactions and Director Independence
The information set forth under the caption “Certain Transactions” will be included in the definitive proxy statement for the 2008 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.
Item 14:
Principal Accounting Fees and Services
The information set forth under the caption “Independent Registered Public Accounting Firm Fees and Services” will be included in the definitive proxy statement for the 2008 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.
-70-
PART IV
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, 2007 and 2006
c. Consolidated Statements of Income,
Years ended December 31, 2007, 2006 and 2005
d. Consolidated Statements of Stockholders’ Equity,
Years ended December 31, 2007, 2006 and 2005
e. Consolidated Statements of Cash Flows,
Years ended December 31, 2007, 2006 and 2005
f. Notes to Consolidated Financial Statements
g. Consolidated Quarterly Financial Data,
(unaudited) for 2007 and 2006
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
Exhibit No.
Description
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 Company’s Form 10-Q for the quarter ended June 30, 2005, and incorporated herein by reference).
3.2
Bylaws of the Company, as amended by amendment No. 1 dated March 20, 2000, amendment No. 2 dated June 15, 2005, and as amended and restated on December 12, 2007 (filed as exhibit 3.1 to the Company’s Form 8-K dated December 12, 2007, 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 Company’s Form 8-A filed on May 25, 2004 and incorporated herein by reference).
-71-
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 Company’s 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 Company’s 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 to the Company’s 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 the Company’s 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 Company’s 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 Company’s Form 8-K, dated January 21, 1999 and incorporated herein by reference).
4.5
Form of 5.375% Senior Notes due 2013 (filed as exhibit 4.2 to the Company’s Form 8-K, dated March 5, 2003 and incorporated herein by reference).
4.6
Officer’s 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 5.375% Senior Notes due 2013 (filed as exhibit 4.3 to the Company’s Form 8-K, dated March 5, 2003 and incorporated herein by reference).
4.7
Form of 5.50% Senior Notes due 2015 (filed as exhibit 4.2 to the Company’s Form 8-K, dated November 19, 2003 and incorporated herein by reference).
4.8
Officer’s 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 5.50% Senior Notes due 2015 (filed as exhibit 4.3 to the Company’s Form 8-K, dated November 19, 2003 and incorporated herein by reference).
4.9
Form of 5.875% Senior Notes due 2035 (filed as exhibit 4.2 to the Company’s Form 8-K, dated March 8, 2005 and incorporated herein by reference).
4.10
Officer’s 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 5.875% Senior Debentures due 2035 (filed as exhibit 4.3 to the Company’s Form 8-K, dated March 8, 2005 and incorporated herein by reference).
4.11
Form of 5.375% Senior Notes due 2017 (filed as exhibit 4.2 to the Company’s Form 8-K, dated September 8, 2005 and incorporated herein by reference).
-72-
4.12
Officer’s 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 5.375% Senior Notes due 2017 (filed as exhibit 4.3 to the Company’s 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 Company’s Form 8-K, dated September 6, 2006 and incorporated herein by reference).
4.14
Officer’s 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 5.95% Senior Notes due 2016 (filed as exhibit 4.3 to the Company’s Form 8-K, dated September 6, 2006 and incorporated herein by reference).
4.15
Form of 6.75% Notes due 2019 (filed as exhibit 4.2 to Company’s Form 8-K, dated August 30, 2007 and incorporated herein by reference).
4.16
Officer’s Certificate pursuant to sections 201, 301 and 303 of the Indenture dated October 28, 1998 between the Company and The Bank of New York Trust Company, N.A., as Trustee, establishing a series of securities entitled 6.75% Senior Notes due 2019 (filed as exhibit 4.3 to the Company’s Form 8-K, dated August 30, 2007 and incorporated herein by reference).
Material Contracts
10.1
$300 million Credit Agreement dated June 17, 2005 (filed as exhibit 10.1 to the Company’s 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 Company’s 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 Company’s Registration Statement on Form S-8 (registration number 33-95708), dated August 11, 1995, 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 Company’s Form 8-B filed on July 29, 1997 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 Company’s Form 10-K for the year ended December 31, 1997 and incorporated herein by reference).
10.6
Management Incentive Plan (filed as Exhibit 10.10 to the Company’s Form 10-K for the year ended 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 Company’s Form 10-K for the year ended 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 Company’s Form 8-B12B filed on July 29, 1997 and incorporated herein by reference).
-73-
10.9
Form of Restricted Stock Agreement between the Company and Executive Officers (filed as exhibit 10.11 to the Company’s 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 Company’s Form 10-K for the year ended 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 Company’s Form 8-K filed on November 3, 2006 and incorporated herein by reference).
10.30
Amendment dated May 15, 2007 to the Amended and Restated 2003 Stock Incentive Award Plan of Realty Income Corporation (filed as exhibit 10.1 to the Company’s Form 10-Q, for the quarter ended June 30, 2007 and incorporated herein by reference).
10.40
Form of Restricted Stock Agreement (filed as exhibit 10.2 to the Company’s Form 10-Q, for the quarter ended June 30, 2007 and incorporated herein by reference).
Statement of Ratios
*12.1
Statements re computation of ratios
.
Subsidiaries of the Registrant
*21.1
Subsidiaries of the Company as of February 4, 2008.
Consents of Experts and Counsel
*23.1
Consent of Independent Registered Public Accounting Firm.
Certifications
*31.1
Rule 13a-14(a) Certifications as filed by the Chief Executive Officer pursuant to SEC release No. 33-8212 and 34-47551.
*31.2
Rule 13a-14(a) Certifications as filed by the Chief Financial Officer pursuant to SEC release No. 33-8212 and 34-47551.
*32
Section 1350 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.
SIGNATURES
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.
REALTY INCOME CORPORATION
By:
/s/THOMAS A. LEWIS
Date: February 12, 2008
Thomas A. Lewis
Vice Chairman of the Board of Directors,
Chief Executive Officer
-74-
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.
By:
/s/WILLIAM E. CLARK
Date: February 12, 2008
William E. Clark
Chairman of the Board of Directors
By:
/s/THOMAS A. LEWIS
Date: February 12, 2008
Thomas A. Lewis
Vice Chairman of the Board of Directors,
Chief Executive Officer
(Principal Executive Officer)
By:
/s/KATHLEEN R. ALLEN, Ph.D.
Date: February 12, 2008
Kathleen R. Allen, Ph.D.
Director
By:
/s/DONALD R. CAMERON
Date: February 12, 2008
Donald R. Cameron
Director
By:
/s/PRIYA CHERIAN HUSKINS
Date: February 12, 2008
Priya Cherian Huskins
Director
By:
/s/ROGER P. KUPPINGER
Date: February 12, 2008
Roger P. Kuppinger
Director
By:
/s/MICHAEL D. MCKEE
Date: February 12, 2008
Michael D. McKee
Director
By:
/s/GREGORY T. MCLAUGHLIN
Date: February 12, 2008
Gregory T. McLaughlin
Director
By:
/s/RONALD L. MERRIMAN
Date: February 12, 2008
Ronald L. Merriman
Director
By:
/s/WILLARD H. SMITH JR
Date: February 12, 2008
Willard H. Smith Jr
Director
By:
/s/PAUL M. MEURER
Date: February 12, 2008
Paul M. Meurer
Executive Vice President, Chief Financial Officer and Treasurer
(Principal Financial Officer)
By:
/s/GREGORY J. FAHEY
Date: February 12, 2008
Gregory J. Fahey
Vice President, Controller
(Principal Accounting Officer)
-75-
REALTY INCOME CORPORATION AND SUBSIDIARIES
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Apparel Stores
Little Rock
AR
$1,079,232
$2,594,956
$34,285
$52,746
$1,079,232
$2,681,987
$3,761,219
$1,003,494
07/21/98
300
Mesa
AZ
619,035
867,013
1,760
43,447
619,035
912,220
1,531,255
333,457
02/11/99
300
Danbury
CT
1,083,296
6,217,688
40,544
6
1,083,296
6,258,238
7,341,534
2,581,512
09/30/97
300
Manchester
CT
771,660
3,653,539
1,661
None
771,660
3,655,200
4,426,860
1,431,027
03/26/98
300
Manchester
CT
1,250,464
5,917,037
3,555
None
1,250,464
5,920,592
7,171,056
2,317,786
03/26/98
300
Staten Island
NY
4,202,093
3,385,021
None
898
4,202,093
3,385,919
7,588,012
1,326,384
03/26/98
300
Automotive Collision Services
Highlands Ranch
CO
583,289
2,139,057
None
None
583,289
2,139,057
2,722,346
316,583
07/10/07
08/11/03
300
Littleton
CO
601,388
2,169,898
None
None
601,388
2,169,898
2,771,286
174,379
02/02/06
11/12/04
300
Parker
CO
678,768
2,100,854
None
None
678,768
2,100,854
2,779,622
317,675
02/20/04
07/03/03
300
Thornton
CO
693,323
1,896,616
None
None
693,323
1,896,616
2,589,939
228,781
10/05/04
10/15/03
300
Cumming
GA
661,624
1,822,363
None
None
661,624
1,822,363
2,483,987
308,095
09/18/03
12/31/02
300
Douglasville
GA
679,868
1,935,515
None
None
679,868
1,935,515
2,615,383
332,969
08/11/03
12/30/02
300
Morrow
GA
725,948
1,846,315
None
None
725,948
1,846,315
2,572,263
323,040
07/07/03
08/30/02
300
Peachtree City
GA
1,190,380
689,284
None
None
1,190,380
689,284
1,879,664
137,551
12/16/02
09/19/02
300
Ham Lake
MN
192,610
1,930,958
None
None
192,610
1,930,958
2,123,568
235,146
07/01/04
10/31/03
300
Cary
NC
610,389
1,492,235
None
None
610,389
1,492,235
2,102,624
96,995
05/25/06
300
Durham
NC
680,969
1,323,140
None
None
680,969
1,323,140
2,004,109
86,004
05/25/06
300
Wilmington
NC
378,813
1,150,679
None
None
378,813
1,150,679
1,529,492
112,198
07/15/05
12/21/04
300
Bartlett
TN
648,526
1,960,733
None
None
648,526
1,960,733
2,609,259
238,778
08/03/04
10/27/03
300
Automotive Parts
Millbrook
AL
108,000
518,741
None
276
108,000
519,017
627,017
185,825
12/10/98
01/21/99
300
Montgomery
AL
254,465
502,350
None
211
254,465
502,561
757,026
191,762
06/30/98
300
Blytheville
AR
137,913
509,447
6,000
None
137,913
515,447
653,360
200,437
06/30/98
300
Osceola
AR
88,759
520,047
None
None
88,759
520,047
608,806
198,483
06/30/98
300
Wynne
AR
70,000
547,576
26,595
None
70,000
574,171
644,171
220,205
11/10/98
02/24/99
300
Phoenix
AZ
231,000
513,057
None
88
231,000
513,145
744,145
405,513
11/09/87
300
Phoenix
AZ
71,750
159,359
None
88
71,750
159,447
231,197
125,993
11/19/87
300
Phoenix
AZ
222,950
495,178
None
88
222,950
495,266
718,216
354,709
11/02/89
300
Tucson
AZ
194,250
431,434
None
176
194,250
431,610
625,860
342,531
10/30/87
300
Grass Valley
CA
325,000
384,955
None
None
325,000
384,955
709,955
295,837
05/20/88
300
Jackson
CA
300,000
390,849
None
None
300,000
390,849
690,849
298,942
05/17/88
300
Sacramento
CA
210,000
466,419
None
127
210,000
466,546
676,546
368,623
11/25/87
300
Turlock
CA
222,250
493,627
None
None
222,250
493,627
715,877
388,448
12/30/87
300
Aurora
CO
231,314
430,495
None
None
231,314
430,495
661,809
5,022
09/04/07
300
Denver
CO
239,024
444,785
None
None
239,024
444,785
683,809
5,189
09/04/07
300
Denver
CO
315,000
699,623
None
None
315,000
699,623
1,014,623
538,902
05/16/88
300
Denver
CO
283,500
629,666
None
None
283,500
629,666
913,166
485,015
05/27/88
300
Denver
CO
141,400
314,056
None
146
141,400
314,202
455,602
248,244
11/18/87
300
Lakewood
CO
70,422
132,296
None
None
70,422
132,296
202,718
1,543
09/04/07
300
Littleton
CO
252,925
561,758
None
146
252,925
561,904
814,829
438,364
02/12/88
300
Longmont
CO
87,385
163,169
None
None
87,385
163,169
250,554
1,903
09/04/07
300
Smyrna
DE
232,273
472,855
None
None
232,273
472,855
705,128
177,321
08/07/98
300
Council Bluffs
IA
194,355
431,668
None
6
194,355
431,674
626,029
332,509
05/19/88
300
Boise
ID
158,400
351,812
None
259
158,400
352,071
510,471
271,108
05/06/88
300
Boise
ID
190,080
422,172
None
259
190,080
422,431
612,511
325,304
05/06/88
300
F-1
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Lewiston
ID
138,950
308,612
None
None
138,950
308,612
447,562
245,962
09/16/87
300
Moscow
ID
117,250
260,417
None
None
117,250
260,417
377,667
207,551
09/14/87
300
Nampa
ID
183,743
408,101
None
378
183,743
408,479
592,222
314,585
05/06/88
300
Twin Falls
ID
190,080
422,172
None
131
190,080
422,303
612,383
325,281
05/06/88
300
Peoria
IL
193,868
387,737
19,808
230
193,868
407,775
601,643
172,938
11/26/96
300
Brazil
IN
183,952
453,831
None
173
183,952
454,004
637,956
159,596
03/31/99
300
Muncie
IN
148,901
645,660
45,635
28,972
148,901
720,267
869,168
291,858
11/26/96
300
Princeton
IN
134,209
560,113
None
None
134,209
560,113
694,322
196,967
03/31/99
300
Vincennes
IN
185,312
489,779
None
173
185,312
489,952
675,264
172,237
03/31/99
300
Kansas City
KS
185,955
413,014
None
146
185,955
413,160
599,115
318,142
05/13/88
300
Kansas City
KS
222,000
455,881
None
146
222,000
456,027
678,027
351,128
05/16/88
300
Topeka
KS
32,022
60,368
None
None
32,022
60,368
92,390
704
09/04/07
300
Bethesda
MD
282,717
525,928
None
None
282,717
525,928
808,645
6,136
09/04/07
300
Alma
MI
155,000
600,282
None
None
155,000
600,282
755,282
207,036
04/29/99
02/10/99
300
Lansing
MI
265,000
574,931
33,210
None
265,000
608,141
873,141
210,705
04/30/99
12/03/98
300
Sturgis
MI
109,558
550,274
None
None
109,558
550,274
659,832
198,993
12/30/98
300
Independence
MO
210,643
467,844
None
239
210,643
468,083
678,726
338,992
07/31/89
300
Kansas City
MO
210,070
466,571
None
239
210,070
466,810
676,880
359,461
05/13/88
300
Kansas City
MO
168,350
373,910
None
239
168,350
374,149
542,499
288,086
05/26/88
300
Batesville
MS
190,124
485,670
None
211
190,124
485,881
676,005
183,779
07/27/98
300
Horn Lake
MS
142,702
514,779
None
211
142,702
514,990
657,692
196,506
06/30/98
300
Jackson
MS
248,483
572,522
None
211
248,483
572,733
821,216
186,115
11/16/99
300
Richland
MS
243,565
558,645
None
211
243,565
558,856
802,421
179,746
12/21/99
300
Missoula
MT
163,100
362,249
None
None
163,100
362,249
525,349
287,493
10/30/87
300
Fargo
ND
53,973
100,262
None
None
53,973
100,262
154,235
1,170
09/04/07
300
Kearney
NE
173,950
344,393
None
None
173,950
344,393
518,343
238,422
05/01/90
300
Omaha
NE
196,000
435,321
None
None
196,000
435,321
631,321
335,317
05/26/88
300
Omaha
NE
199,100
412,042
None
6
199,100
412,048
611,148
316,725
05/27/88
300
Scottsbluff
NE
33,307
63,355
None
None
33,307
63,355
96,662
739
09/04/07
300
Cherry Hill
NJ
463,808
862,240
None
None
463,808
862,240
1,326,048
10,059
09/04/07
300
Pleasantville
NJ
77,105
144,693
None
None
77,105
144,693
221,798
1,688
09/04/07
300
Rio Rancho
NM
211,577
469,923
None
None
211,577
469,923
681,500
366,655
02/26/88
300
Las Vegas
NV
161,000
357,585
260,000
None
161,000
617,585
778,585
344,458
10/29/87
300
Reno
NV
456,000
562,344
None
None
456,000
562,344
1,018,344
433,115
05/26/88
300
Bethpage
NY
334,120
621,391
None
None
334,120
621,391
955,511
7,249
09/04/07
300
Commack
NY
400,427
744,533
None
None
400,427
744,533
1,144,960
8,686
09/04/07
300
Freeport
NY
134,828
251,894
None
None
134,828
251,894
386,722
2,939
09/04/07
300
Queens Village
NY
242,775
451,749
None
None
242,775
451,749
694,524
5,270
09/04/07
300
Riverhead
NY
143,929
268,795
None
None
143,929
268,795
412,724
3,136
09/04/07
300
Canton
OH
396,560
597,553
None
None
396,560
597,553
994,113
224,083
08/14/98
300
Hamilton
OH
183,000
515,727
2,941
None
183,000
518,668
701,668
179,997
04/07/99
12/03/98
300
Hubbard
OH
147,043
481,217
None
None
147,043
481,217
628,260
183,663
06/30/98
300
Tulsa
OK
133,648
249,702
None
None
133,648
249,702
383,350
2,913
09/04/07
300
Albany
OR
152,250
338,153
None
218
152,250
338,371
490,621
270,706
08/24/87
300
Beaverton
OR
210,000
466,419
None
218
210,000
466,637
676,637
373,365
08/26/87
300
Milwaukie
OR
180,250
400,336
None
218
180,250
400,554
580,804
320,475
08/06/87
300
Portland
OR
190,750
423,664
None
218
190,750
423,882
614,632
339,146
08/12/87
300
Portland
OR
147,000
326,493
None
218
147,000
326,711
473,711
261,374
08/26/87
300
Salem
OR
136,500
303,170
None
218
136,500
303,388
439,888
242,706
08/20/87
300
Butler
PA
339,929
633,078
5,684
None
339,929
638,762
978,691
243,089
08/07/98
300
Dover
PA
265,112
593,341
None
None
265,112
593,341
858,453
226,458
06/30/98
300
F-2
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Enola
PA
220,228
546,026
None
None
220,228
546,026
766,254
199,306
11/10/98
300
Hanover
PA
132,500
719,511
None
None
132,500
719,511
852,011
241,196
07/26/99
05/13/99
300
Harrisburg
PA
327,781
608,291
None
None
327,781
608,291
936,072
232,163
06/30/98
300
Harrisburg
PA
283,417
352,473
None
None
283,417
352,473
635,890
131,007
09/30/98
300
Lancaster
PA
199,899
774,838
10,913
None
199,899
785,751
985,650
294,991
08/14/98
300
New Castle
PA
180,009
525,774
3,860
None
180,009
529,634
709,643
204,529
06/30/98
300
Reading
PA
379,000
658,722
10,100
None
379,000
668,822
1,047,822
228,576
06/09/99
12/04/98
300
Sioux Falls
SD
48,833
91,572
None
None
48,833
91,572
140,405
1,068
09/04/07
300
Columbia
TN
273,120
431,716
None
None
273,120
431,716
704,836
147,502
06/30/99
300
Memphis
TN
197,708
507,647
None
248
197,708
507,895
705,603
188,751
09/30/98
300
Amarillo
TX
140,000
419,734
None
None
140,000
419,734
559,734
317,651
09/12/88
300
El Paso
TX
66,150
146,922
None
295
66,150
147,217
213,367
116,636
10/27/87
300
Lubbock
TX
49,000
108,831
None
None
49,000
108,831
157,831
86,372
10/29/87
300
Bellevue
WA
185,500
411,997
None
225
185,500
412,222
597,722
329,885
08/06/87
300
Bellingham
WA
168,000
373,133
None
117
168,000
373,250
541,250
298,671
08/20/87
300
Hazel Dell
WA
168,000
373,135
None
None
168,000
373,135
541,135
285,921
05/23/88
300
Kenmore
WA
199,500
443,098
None
225
199,500
443,323
642,823
354,777
08/20/87
300
Kennewick
WA
161,350
358,365
None
364
161,350
358,729
520,079
286,939
08/26/87
300
Kent
WA
199,500
443,091
None
117
199,500
443,208
642,708
354,663
08/06/87
300
Lakewood
WA
191,800
425,996
None
225
191,800
426,221
618,021
341,089
08/18/87
300
Marysville
WA
168,000
373,135
None
122
168,000
373,257
541,257
298,674
08/20/87
300
Moses Lake
WA
138,600
307,831
None
None
138,600
307,831
446,431
246,377
08/12/87
300
Pasco
WA
161,700
359,142
None
364
161,700
359,506
521,206
287,561
08/18/87
300
Renton
WA
185,500
412,003
None
225
185,500
412,228
597,728
328,501
09/15/87
300
Seattle
WA
162,400
360,697
None
225
162,400
360,922
523,322
288,827
08/20/87
300
Silverdale
WA
183,808
419,777
None
117
183,808
419,894
603,702
334,589
09/16/87
300
Tacoma
WA
109,127
202,691
None
None
109,127
202,691
311,818
2,365
09/04/07
300
Tacoma
WA
196,000
435,324
None
117
196,000
435,441
631,441
345,517
10/15/87
300
Vancouver
WA
180,250
400,343
None
215
180,250
400,558
580,808
320,477
08/20/87
300
Walla Walla
WA
170,100
377,793
None
1,804
170,100
379,597
549,697
302,422
08/06/87
300
Wenatchee
WA
148,400
329,602
None
None
148,400
329,602
478,002
263,803
08/25/87
300
Automotive Service
Flagstaff
AZ
144,821
417,485
None
None
144,821
417,485
562,306
156,142
04/11/02
08/29/97
300
Mesa
AZ
210,620
475,072
None
None
210,620
475,072
685,692
106,887
05/14/02
300
Phoenix
AZ
189,341
546,984
None
None
189,341
546,984
736,325
123,071
05/14/02
300
Phoenix
AZ
384,608
279,824
None
None
384,608
279,824
664,432
62,958
05/14/02
300
Sierra Vista
AZ
175,114
345,508
None
None
175,114
345,508
520,622
77,737
05/14/02
300
Tucson
AZ
226,596
437,972
None
None
226,596
437,972
664,568
98,542
05/14/02
300
Bakersfield
CA
65,165
206,927
None
None
65,165
206,927
272,092
46,557
05/14/02
300
Chula Vista
CA
313,293
409,654
None
16
313,293
409,670
722,963
190,505
05/01/96
01/19/96
300
Dublin
CA
415,620
1,153,928
None
None
415,620
1,153,928
1,569,548
259,632
05/14/02
300
Folsom
CA
471,813
325,610
None
None
471,813
325,610
797,423
73,260
05/14/02
300
Indio
CA
264,956
265,509
None
None
264,956
265,509
530,465
59,738
05/14/02
300
Los Angeles
CA
580,446
158,876
None
None
580,446
158,876
739,322
35,745
05/14/02
300
Oxnard
CA
186,980
198,236
None
None
186,980
198,236
385,216
44,601
05/14/02
300
Simi Valley
CA
213,920
161,012
None
None
213,920
161,012
374,932
36,226
05/14/02
300
Vacaville
CA
358,067
284,931
None
None
358,067
284,931
642,998
64,107
05/14/02
300
Broomfield
CO
154,930
503,626
None
450
154,930
504,076
659,006
229,600
08/22/96
03/15/96
300
Denver
CO
79,717
369,587
None
41
79,717
369,628
449,345
336,496
10/08/85
300
F-3
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Thornton
CO
276,084
415,464
None
205
276,084
415,669
691,753
182,160
12/31/96
10/31/96
300
Hartford
CT
248,540
482,460
None
None
248,540
482,460
731,000
217,911
09/30/96
300
Southington
CT
225,882
672,910
None
None
225,882
672,910
898,792
283,633
06/06/97
300
Vernon
CT
81,529
300,518
None
None
81,529
300,518
382,047
66,615
06/27/02
300
Carol City
FL
163,239
262,726
None
None
163,239
262,726
425,965
58,238
06/27/02
300
Jacksonville
FL
76,585
355,066
6,980
124
76,585
362,170
438,755
321,705
12/23/85
300
Lauderdale Lakes
FL
65,987
305,931
None
None
65,987
305,931
371,918
274,549
02/19/86
300
Orange City
FL
99,613
139,008
None
None
99,613
139,008
238,621
31,275
05/14/02
300
Seminole
FL
68,000
315,266
None
124
68,000
315,390
383,390
284,943
12/23/85
300
Sunrise
FL
80,253
372,070
None
None
80,253
372,070
452,323
334,215
02/14/86
300
Tampa
FL
67,000
310,629
None
124
67,000
310,753
377,753
280,754
12/27/85
300
Tampa
FL
86,502
401,041
None
141
86,502
401,182
487,684
353,745
07/23/86
300
Tampa
FL
70,000
324,538
None
162
70,000
324,700
394,700
293,336
12/27/85
300
Atlanta
GA
55,840
258,889
None
130
55,840
259,019
314,859
234,802
11/27/85
300
Bogart
GA
66,807
309,733
None
None
66,807
309,733
376,540
279,861
12/20/85
300
Douglasville
GA
214,771
129,519
None
None
214,771
129,519
344,290
29,140
05/14/02
300
Duluth
GA
290,842
110,056
None
None
290,842
110,056
400,898
24,760
05/14/02
300
Duluth
GA
222,275
316,925
None
151
222,275
317,076
539,351
126,829
10/24/97
06/20/97
300
Gainesville
GA
53,589
248,452
None
None
53,589
248,452
302,041
224,490
12/19/85
300
Kennesaw
GA
266,865
139,425
None
None
266,865
139,425
406,290
31,369
05/14/02
300
Marietta
GA
60,900
293,461
None
124
60,900
293,585
354,485
265,250
12/26/85
300
Marietta
GA
69,561
346,024
None
356
69,561
346,380
415,941
306,733
06/03/86
300
Norcross
GA
244,124
151,831
None
None
244,124
151,831
395,955
34,160
05/14/02
300
Riverdale
GA
58,444
270,961
None
None
58,444
270,961
329,405
243,999
01/15/86
300
Rome
GA
56,454
261,733
None
None
56,454
261,733
318,187
236,490
12/19/85
300
Snellville
GA
253,316
132,124
None
None
253,316
132,124
385,440
29,726
05/14/02
300
Tucker
GA
78,646
364,625
None
5,237
78,646
369,862
448,508
332,066
12/18/85
300
Arlington Hts
IL
441,437
215,983
None
None
441,437
215,983
657,420
48,594
05/14/02
300
Chicago
IL
329,076
255,294
None
None
329,076
255,294
584,370
57,439
05/14/02
300
Round Lake Beach
IL
472,132
236,585
None
None
472,132
236,585
708,717
53,230
05/14/02
300
Westchester
IL
421,239
184,812
None
None
421,239
184,812
606,051
41,581
05/14/02
300
Anderson
IN
232,170
385,661
None
163
232,170
385,824
617,994
154,946
12/19/97
300
Indianapolis
IN
231,384
428,307
None
None
231,384
428,307
659,691
193,452
09/27/96
300
Michigan City
IN
392,638
297,650
-3,065
None
392,638
294,585
687,223
66,970
05/14/02
300
Warsaw
IN
140,893
228,116
None
None
140,893
228,116
369,009
51,324
05/14/02
300
Olathe
KS
217,995
367,055
None
None
217,995
367,055
585,050
155,995
04/22/97
11/11/96
300
Louisville
KY
56,054
259,881
None
64
56,054
259,945
315,999
234,846
12/17/85
300
Newport
KY
323,511
289,017
None
None
323,511
289,017
612,528
118,923
09/17/97
300
Billerica
MA
399,043
462,240
None
None
399,043
462,240
861,283
197,895
04/02/97
300
East Falmouth
MA
191,302
340,539
None
None
191,302
340,539
531,841
76,620
05/14/02
300
East Wareham
MA
149,680
278,669
None
None
149,680
278,669
428,349
62,698
05/14/02
300
Fairhaven
MA
138,957
289,294
None
None
138,957
289,294
428,251
65,089
05/14/02
300
Gardner
MA
138,990
289,361
None
None
138,990
289,361
428,351
65,104
05/14/02
300
Hyannis
MA
180,653
458,522
None
None
180,653
458,522
639,175
101,639
06/27/02
300
Lenox
MA
287,769
535,273
None
None
287,769
535,273
823,042
188,226
03/31/99
300
Newburyport
MA
274,698
466,449
None
None
274,698
466,449
741,147
103,396
06/27/02
300
North Reading
MA
180,546
351,161
None
None
180,546
351,161
531,707
79,009
05/14/02
300
Orleans
MA
138,212
394,065
None
None
138,212
394,065
532,277
88,662
05/14/02
300
Aberdeen
MD
223,617
225,605
None
None
223,617
225,605
449,222
50,009
06/27/02
300
Capital Heights
MD
547,173
219,979
-12,319
None
547,173
207,660
754,833
49,492
05/14/02
300
Clinton
MD
70,880
328,620
11,440
459
70,880
340,519
411,399
298,739
11/15/85
300
F-4
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Lexington Park
MD
111,396
335,288
-7,600
None
111,396
327,688
439,084
75,436
05/14/02
300
Kalamazoo
MI
391,745
296,975
-2,196
None
391,745
294,779
686,524
66,818
05/14/02
300
Portage
MI
402,409
286,441
-2,112
None
402,409
284,329
686,738
64,447
05/14/02
300
Southfield
MI
275,952
350,765
None
None
275,952
350,765
626,717
78,920
05/14/02
300
Troy
MI
214,893
199,299
None
None
214,893
199,299
414,192
44,841
05/14/02
300
Minneapolis
MN
58,000
268,903
None
479
58,000
269,382
327,382
243,211
12/18/85
300
St. Cloud
MN
203,338
258,626
None
None
203,338
258,626
461,964
57,329
06/27/02
300
Independence
MO
297,641
233,152
None
None
297,641
233,152
530,793
102,976
12/20/96
300
Asheville
NC
441,746
242,565
None
None
441,746
242,565
684,311
54,575
05/14/02
300
Charlotte
NC
508,100
457,295
None
None
508,100
457,295
965,395
84,600
05/27/03
300
Concord
NC
237,688
357,976
None
5,668
237,688
363,644
601,332
138,435
11/05/97
300
Durham
NC
55,074
255,336
None
121
55,074
255,457
310,531
231,768
11/13/85
300
Durham
NC
354,676
361,203
3,400
351
354,676
364,954
719,630
150,780
08/29/97
03/31/97
300
Fayetteville
NC
224,326
257,733
None
205
224,326
257,938
482,264
103,526
12/03/97
300
Greensboro
NC
286,068
244,606
None
None
286,068
244,606
530,674
55,028
05/14/02
300
Matthews
NC
295,580
338,472
10,000
16,390
295,580
364,862
660,442
143,151
08/28/98
02/27/98
300
Pineville
NC
254,460
355,630
None
356
254,460
355,986
610,446
146,531
08/28/97
04/16/97
300
Raleigh
NC
398,694
263,621
None
None
398,694
263,621
662,315
107,610
10/01/97
300
Raleigh
NC
89,145
413,301
None
94
89,145
413,395
502,540
376,018
10/28/85
300
Raleigh
NC
218,294
319,334
3,905
1,295
218,294
324,534
542,828
130,804
08/01/02
06/20/97
300
Salisbury
NC
235,614
150,592
None
None
235,614
150,592
386,206
33,881
05/14/02
300
Lincoln
NE
337,138
316,958
None
None
337,138
316,958
654,096
71,313
05/14/02
300
Edison
NJ
448,936
238,773
None
None
448,936
238,773
687,709
53,720
05/14/02
300
Glassboro
NJ
182,013
312,480
None
None
182,013
312,480
494,493
69,266
06/27/02
300
Hamilton Square
NJ
422,477
291,555
None
None
422,477
291,555
714,032
65,596
05/14/02
300
Hamilton Township
NJ
265,238
298,167
None
None
265,238
298,167
563,405
67,084
05/14/02
300
Randolph
NJ
452,629
390,163
None
None
452,629
390,163
842,792
87,784
05/14/02
300
Westfield
NJ
705,337
288,720
None
None
705,337
288,720
994,057
64,957
05/14/02
300
Woodbury
NJ
212,788
320,283
None
None
212,788
320,283
533,071
72,060
05/14/02
300
Las Vegas
NV
326,879
359,101
None
None
326,879
359,101
685,980
80,796
05/14/02
300
Las Vegas
NV
316,441
369,768
None
None
316,441
369,768
686,209
83,196
05/14/02
300
Las Vegas
NV
252,169
562,715
None
None
252,169
562,715
814,884
126,609
05/14/02
300
Sparks
NV
326,813
306,311
None
None
326,813
306,311
633,124
68,918
05/14/02
300
Albion
NY
170,589
317,424
None
None
170,589
317,424
488,013
111,619
03/31/99
300
Dansville
NY
181,664
337,991
None
None
181,664
337,991
519,655
118,852
03/31/99
300
East Amherst
NY
260,708
484,788
None
None
260,708
484,788
745,496
170,476
03/31/99
300
East Syracuse
NY
250,609
466,264
None
None
250,609
466,264
716,873
163,958
03/31/99
300
Johnson City
NY
242,863
451,877
None
None
242,863
451,877
694,740
158,899
03/31/99
300
Wellsville
NY
161,331
300,231
None
None
161,331
300,231
461,562
105,573
03/31/99
300
West Amherst
NY
268,692
499,619
None
None
268,692
499,619
768,311
175,691
03/31/99
300
Akron
OH
139,126
460,334
None
None
139,126
460,334
599,460
189,466
09/18/97
300
Beaver Creek
OH
349,091
251,127
None
None
349,091
251,127
600,218
33,065
09/17/04
300
Beavercreek
OH
205,000
492,538
None
None
205,000
492,538
697,538
212,611
02/13/97
09/09/96
300
Canal Winchester
OH
443,751
825,491
None
None
443,751
825,491
1,269,242
164,768
12/19/02
08/21/02
300
Centerville
OH
305,000
420,448
None
None
305,000
420,448
725,448
192,706
07/24/96
06/28/96
300
Cincinnati
OH
293,005
201,340
None
None
293,005
201,340
494,345
82,815
09/17/97
300
Cincinnati
OH
211,185
392,210
None
None
211,185
392,210
603,395
64,715
11/03/03
300
Cincinnati
OH
305,556
244,662
None
None
305,556
244,662
550,218
32,213
09/17/04
300
Cincinnati
OH
589,286
160,932
None
None
589,286
160,932
750,218
21,189
09/17/04
300
Cincinnati
OH
159,375
265,842
None
None
159,375
265,842
425,217
35,002
09/17/04
300
Cincinnati
OH
350,000
300,217
None
None
350,000
300,217
650,217
36,526
12/20/04
300
F-5
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Cleveland
OH
215,111
216,517
None
None
215,111
216,517
431,628
47,995
06/27/02
300
Columbus
OH
245,036
470,468
None
None
245,036
470,468
715,504
226,609
12/22/95
300
Columbus
OH
432,110
386,553
None
None
432,110
386,553
818,663
71,511
05/27/03
300
Columbus
OH
466,696
548,133
None
None
466,696
548,133
1,014,829
101,404
05/27/03
300
Columbus
OH
337,679
272,484
None
None
337,679
272,484
610,163
35,877
09/17/04
300
Columbus
OH
190,000
260,162
None
None
190,000
260,162
450,162
34,254
09/17/04
300
Columbus
OH
371,429
278,734
None
None
371,429
278,734
650,163
36,700
09/17/04
300
Columbus
OH
214,737
85,425
None
None
214,737
85,425
300,162
11,247
09/17/04
300
Columbus
OH
75,761
351,247
None
168
75,761
351,415
427,176
319,650
10/24/85
300
Columbus
OH
71,098
329,627
None
195
71,098
329,822
400,920
300,249
10/02/85
300
Cuyahoga Falls
OH
253,750
271,400
None
None
253,750
271,400
525,150
35,734
09/17/04
300
Dayton
OH
63,996
296,701
5,985
190
63,996
302,876
366,872
270,146
10/08/85
300
Dayton
OH
70,000
324,538
None
271
70,000
324,809
394,809
295,387
10/31/85
300
Dublin
OH
437,887
428,046
None
None
437,887
428,046
865,933
79,187
05/27/03
300
Eastlake
OH
321,347
459,774
None
None
321,347
459,774
781,121
221,458
12/22/95
300
Fairfield
OH
323,408
235,024
None
None
323,408
235,024
558,432
96,693
09/17/97
300
Fairlawn
OH
280,000
270,150
None
None
280,000
270,150
550,150
35,569
09/17/04
300
Findlay
OH
283,515
397,004
None
None
283,515
397,004
680,519
159,467
12/24/97
300
Hamilton
OH
252,608
413,279
None
None
252,608
413,279
665,887
174,263
03/31/97
10/04/96
300
Huber Heights
OH
282,000
449,381
None
None
282,000
449,381
731,381
196,978
12/03/96
07/18/96
300
Lima
OH
241,132
114,085
None
None
241,132
114,085
355,217
15,021
09/17/04
300
Marion
OH
100,000
275,162
None
None
100,000
275,162
375,162
33,478
12/20/04
300
Mason
OH
310,990
405,373
None
None
310,990
405,373
716,363
74,993
05/27/03
300
Middleburg Hghts
OH
317,308
307,842
None
None
317,308
307,842
625,150
40,532
09/17/04
300
Milford
OH
353,324
269,997
None
None
353,324
269,997
623,321
111,108
09/18/97
300
Mt. Vernon
OH
216,115
375,357
None
None
216,115
375,357
591,472
150,769
12/30/97
300
Northwood
OH
65,978
263,912
None
1,179
65,978
265,091
331,069
264,490
09/12/86
180
Norwalk
OH
200,205
366,000
None
None
200,205
366,000
566,205
147,009
12/19/97
300
Parma
OH
268,966
381,184
None
None
268,966
381,184
650,150
50,189
09/17/04
300
Reynoldsburg
OH
267,750
497,371
None
None
267,750
497,371
765,121
65,487
09/15/04
300
Reynoldsburg
OH
374,000
176,162
None
None
374,000
176,162
550,162
23,194
09/17/04
300
S. Euclid
OH
337,593
451,944
None
None
337,593
451,944
789,537
83,610
05/27/03
300
Sandusky
OH
264,708
404,011
None
None
264,708
404,011
668,719
162,282
12/19/97
300
Solon
OH
794,305
222,797
None
None
794,305
222,797
1,017,102
41,218
05/27/03
300
Springboro
OH
191,911
522,902
None
None
191,911
522,902
714,813
225,560
03/07/97
300
Springfield
OH
320,000
280,217
None
None
320,000
280,217
600,217
36,895
09/17/04
300
Springfield
OH
189,091
136,127
None
None
189,091
136,127
325,218
17,923
09/17/04
300
Stow
OH
310,000
415,150
None
None
310,000
415,150
725,150
54,661
09/17/04
300
Toledo
OH
120,000
230,217
None
None
120,000
230,217
350,217
30,312
09/17/04
300
Toledo
OH
250,000
175,217
None
None
250,000
175,217
425,217
23,070
09/17/04
300
Toledo
OH
320,000
280,217
None
None
320,000
280,217
600,217
36,895
09/17/04
300
Toledo
OH
250,000
530,217
None
None
250,000
530,217
780,217
69,812
09/17/04
300
Toledo
OH
91,655
366,621
None
1,179
91,655
367,800
459,455
367,199
09/12/86
180
Toledo
OH
73,408
293,632
None
1,179
73,408
294,811
368,219
294,209
09/12/86
180
West Chester
OH
446,449
768,644
None
None
446,449
768,644
1,215,093
136,179
06/27/03
03/11/03
300
Zanesville
OH
125,000
300,162
None
None
125,000
300,162
425,162
39,521
09/17/04
300
Midwest City
OK
106,312
333,551
None
None
106,312
333,551
439,863
125,163
08/06/98
08/08/97
300
The Village
OK
143,655
295,422
None
None
143,655
295,422
439,077
114,737
03/06/98
07/29/97
300
Portland
OR
251,499
345,952
None
None
251,499
345,952
597,451
72,649
09/26/02
300
Salem
OR
337,711
253,855
None
None
337,711
253,855
591,566
57,116
05/14/02
300
Bethel Park
PA
299,595
331,264
None
None
299,595
331,264
630,859
133,065
12/19/97
300
F-6
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Bethlehem
PA
229,162
310,526
None
None
229,162
310,526
539,688
124,724
12/24/97
300
Bethlehem
PA
275,328
389,067
None
457
275,328
389,524
664,852
156,339
12/19/97
300
Bridgeville
PA
275,000
375,150
None
None
275,000
375,150
650,150
49,394
09/17/04
300
Coraopolis
PA
225,000
375,150
None
None
225,000
375,150
600,150
49,394
09/17/04
300
Harrisburg
PA
131,529
220,317
-2,515
None
131,529
217,802
349,331
49,568
05/14/02
300
Monroeville
PA
275,000
250,150
None
None
275,000
250,150
525,150
32,936
09/17/04
300
Philadelphia
PA
858,500
877,744
None
None
858,500
877,744
1,736,244
506,857
05/19/95
12/05/94
300
Pittsburgh
PA
378,715
685,374
None
None
378,715
685,374
1,064,089
141,998
08/22/02
01/17/02
300
Pittsburgh
PA
219,938
408,466
None
None
219,938
408,466
628,404
67,397
11/03/03
300
Pittsburgh
PA
175,000
300,150
None
None
175,000
300,150
475,150
39,519
09/17/04
300
Pittsburgh
PA
243,750
406,400
None
None
243,750
406,400
650,150
53,509
09/17/04
300
Pittsburgh
PA
208,333
416,817
None
None
208,333
416,817
625,150
54,880
09/17/04
300
Pittsburgh
PA
121,429
303,721
None
None
121,429
303,721
425,150
39,990
09/17/04
300
Warminster
PA
323,847
216,999
-3,929
None
323,847
213,070
536,917
48,821
05/14/02
300
Wexford
PA
284,375
240,775
None
None
284,375
240,775
525,150
31,702
09/17/04
300
York
PA
249,436
347,424
None
None
249,436
347,424
596,860
139,550
12/30/97
300
Charleston
SC
217,250
294,079
None
151
217,250
294,230
511,480
122,145
07/14/97
03/13/97
300
Columbia
SC
267,622
298,594
None
7,027
267,622
305,621
573,243
119,815
03/31/98
11/05/97
300
Greenville
SC
221,946
315,163
None
8,684
221,946
323,847
545,793
133,867
09/05/97
03/31/97
300
Lexington
SC
241,534
342,182
None
544
241,534
342,726
584,260
119,680
09/24/98
300
North Charleston
SC
174,980
341,466
None
15,458
174,980
356,924
531,904
141,898
08/06/98
03/12/98
300
Brentwood
TN
305,546
505,728
None
None
305,546
505,728
811,274
201,441
03/13/98
05/28/97
300
Hendersonville
TN
175,764
327,096
None
None
175,764
327,096
502,860
64,874
01/21/03
300
Hermitage
TN
560,443
1,011,799
None
None
560,443
1,011,799
1,572,242
219,019
10/15/01
05/09/01
300
Hermitage
TN
204,296
172,695
None
None
204,296
172,695
376,991
38,854
05/14/02
300
Madison
TN
175,769
327,068
None
None
175,769
327,068
502,837
64,868
01/21/03
300
Memphis
TN
108,094
217,079
None
None
108,094
217,079
325,173
48,840
05/14/02
300
Memphis
TN
214,110
193,591
None
None
214,110
193,591
407,701
43,555
05/14/02
300
Memphis
TN
215,017
216,794
None
None
215,017
216,794
431,811
48,056
06/27/02
300
Murfreesboro
TN
150,411
215,528
None
None
150,411
215,528
365,939
48,492
05/14/02
300
Nashville
TN
342,960
227,440
None
None
342,960
227,440
570,400
93,579
09/17/97
300
Carrollton
TX
174,284
98,623
None
None
174,284
98,623
272,907
22,188
05/14/02
300
Carrolton
TX
177,041
199,088
None
None
177,041
199,088
376,129
44,793
05/14/02
300
Dallas
TX
234,604
325,951
None
None
234,604
325,951
560,555
148,308
08/09/96
02/19/96
300
Fort Worth
TX
83,530
111,960
None
None
83,530
111,960
195,490
25,189
05/14/02
300
Houston
TX
285,000
369,697
None
None
285,000
369,697
654,697
150,920
08/08/97
08/08/97
300
Humble
TX
257,169
325,652
None
None
257,169
325,652
582,821
73,270
05/14/02
300
Lake Jackson
TX
197,170
256,376
None
None
197,170
256,376
453,546
57,683
05/14/02
300
Lewisville
TX
199,942
324,736
None
None
199,942
324,736
524,678
147,755
08/02/96
02/14/96
300
Lewisville
TX
130,238
207,683
None
None
130,238
207,683
337,921
46,037
06/27/02
300
San Antonio
TX
198,828
437,422
None
142
198,828
437,564
636,392
215,071
09/15/95
300
Richmond
VA
403,549
876,981
None
None
403,549
876,981
1,280,530
137,795
07/08/04
10/17/02
300
Roanoke
VA
349,628
322,545
None
203
349,628
322,748
672,376
129,633
12/19/97
300
Warrenton
VA
186,723
241,173
None
None
186,723
241,173
427,896
54,260
05/14/02
300
Bremerton
WA
261,172
373,080
None
None
261,172
373,080
634,252
165,628
03/19/97
07/24/96
300
Milwaukee
WI
173,005
499,244
None
None
173,005
499,244
672,249
240,469
12/22/95
300
Milwaukee
WI
152,509
475,480
None
None
152,509
475,480
627,989
214,758
09/27/96
300
New Berlin
WI
188,491
466,268
None
None
188,491
466,268
654,759
224,586
12/22/95
300
Racine
WI
184,002
114,167
None
None
184,002
114,167
298,169
25,686
05/14/02
300
F-7
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Automotive Tire Services
Athens
AL
760,031
1,413,494
None
None
760,031
1,413,494
2,173,525
63,603
11/22/06
300
Auburn
AL
660,210
1,228,112
None
None
660,210
1,228,112
1,888,322
55,261
11/22/06
300
Birmingham
AL
635,111
1,180,909
None
None
635,111
1,180,909
1,816,020
53,137
11/22/06
300
Daphne
AL
876,139
1,629,123
None
None
876,139
1,629,123
2,505,262
73,307
11/22/06
300
Decatur
AL
635,111
1,181,499
None
None
635,111
1,181,499
1,816,610
53,163
11/22/06
300
Foley
AL
870,031
1,617,357
None
None
870,031
1,617,357
2,487,388
72,777
11/22/06
300
Gardendale
AL
610,055
1,134,554
None
None
610,055
1,134,554
1,744,609
50,341
11/22/06
300
Hoover
AL
504,396
938,299
None
None
504,396
938,299
1,442,695
42,219
11/22/06
300
Hoover
AL
620,270
1,153,493
None
None
620,270
1,153,493
1,773,763
51,903
11/22/06
300
Huntsville
AL
499,843
929,863
None
None
499,843
929,863
1,429,706
41,840
11/22/06
300
Huntsville
AL
635,111
1,181,499
None
None
635,111
1,181,499
1,816,610
53,163
11/22/06
300
Madison
AL
635,111
1,181,532
None
None
635,111
1,181,532
1,816,643
53,164
11/22/06
300
Mobile
AL
635,111
1,181,499
None
None
635,111
1,181,499
1,816,610
53,163
11/22/06
300
Mobile
AL
525,750
977,810
None
None
525,750
977,810
1,503,560
43,997
11/22/06
300
Orange Beach
AL
630,244
1,172,036
None
None
630,244
1,172,036
1,802,280
52,738
11/22/06
300
Pelham
AL
635,111
1,180,909
None
None
635,111
1,180,909
1,816,020
53,137
11/22/06
300
Phenix City
AL
630,244
1,172,024
None
None
630,244
1,172,024
1,802,268
52,737
11/22/06
300
Tucson
AZ
178,297
396,004
None
338
178,297
396,342
574,639
279,509
01/19/90
300
Arvada
CO
301,489
931,092
None
None
301,489
931,092
1,232,581
265,399
09/22/00
11/18/99
300
Aurora
CO
221,691
492,382
None
None
221,691
492,382
714,073
347,175
01/29/90
300
Aurora
CO
353,283
1,135,051
None
None
353,283
1,135,051
1,488,334
308,392
01/03/01
03/10/00
300
Colorado Springs
CO
280,193
622,317
None
None
280,193
622,317
902,510
438,791
01/23/90
300
Colorado Springs
CO
192,988
433,542
None
None
192,988
433,542
626,530
260,368
05/20/93
300
Denver
CO
688,292
1,331,224
None
None
688,292
1,331,224
2,019,516
266,020
01/10/03
05/30/02
300
Westminster
CO
526,620
1,099,523
None
None
526,620
1,099,523
1,626,143
298,738
01/12/01
01/18/00
300
Destin
FL
1,034,411
1,922,591
None
None
1,034,411
1,922,591
2,957,002
86,513
11/22/06
300
Ft. Walton Bch
FL
635,111
1,181,032
None
None
635,111
1,181,032
1,816,143
53,142
11/22/06
300
Ft. Walton Bch
FL
635,111
1,181,032
None
None
635,111
1,181,032
1,816,143
53,142
11/22/06
300
Lakeland
FL
500,000
645,402
None
None
500,000
645,402
1,145,402
240,063
06/04/98
12/31/97
300
Milton
FL
635,111
1,181,145
None
None
635,111
1,181,145
1,816,256
53,148
11/22/06
300
Niceville
FL
920,803
1,711,621
None
None
920,803
1,711,621
2,632,424
77,019
11/22/06
300
Orlando
FL
635,111
1,181,076
None
None
635,111
1,181,076
1,816,187
53,144
11/22/06
300
Orlando
FL
630,244
1,172,023
None
None
630,244
1,172,023
1,802,267
52,737
11/22/06
300
Oviedo
FL
971,996
1,806,780
None
None
971,996
1,806,780
2,778,776
81,301
11/22/06
300
Pace
FL
630,244
1,171,993
None
None
630,244
1,171,993
1,802,237
52,736
11/22/06
300
Panama City Bch
FL
635,111
1,181,076
None
None
635,111
1,181,076
1,816,187
53,144
11/22/06
300
Pensacola
FL
308,067
573,708
None
None
308,067
573,708
881,775
25,813
11/22/06
300
Pensacola
FL
635,111
1,181,063
None
None
635,111
1,181,063
1,816,174
53,144
11/22/06
300
Pensacola
FL
588,305
1,094,130
None
None
588,305
1,094,130
1,682,435
49,232
11/22/06
300
Sanford
FL
630,244
1,172,023
None
None
630,244
1,172,023
1,802,267
52,737
11/22/06
300
St. Cloud
FL
525,207
976,968
None
None
525,207
976,968
1,502,175
43,960
11/22/06
300
Tallahassee
FL
419,902
781,405
None
None
419,902
781,405
1,201,307
35,159
11/22/06
300
Tallahassee
FL
611,916
1,137,986
None
None
611,916
1,137,986
1,749,902
51,205
11/22/06
300
Tampa
FL
427,395
472,030
None
None
427,395
472,030
899,425
175,598
06/10/98
12/05/97
300
Union Park
FL
1,004,103
1,866,287
None
None
1,004,103
1,866,287
2,870,390
83,979
11/22/06
300
Alpharetta
GA
630,244
1,171,870
None
None
630,244
1,171,870
1,802,114
52,730
11/22/06
300
Columbus
GA
630,244
1,171,988
None
None
630,244
1,171,988
1,802,232
52,735
11/22/06
300
Conyers
GA
531,935
1,180,296
None
None
531,935
1,180,296
1,712,231
269,186
03/28/02
11/13/01
300
Conyers
GA
635,111
1,181,027
None
None
635,111
1,181,027
1,816,138
53,142
11/22/06
300
F-8
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Duluth
GA
638,509
1,186,594
None
None
638,509
1,186,594
1,825,103
195,784
11/29/03
300
Hiram
GA
635,111
1,181,017
None
None
635,111
1,181,017
1,816,128
53,142
11/22/06
300
Kennesaw
GA
519,903
967,180
None
None
519,903
967,180
1,487,083
43,519
11/22/06
300
Lawrenceville
GA
635,111
1,181,137
None
None
635,111
1,181,137
1,816,248
53,147
11/22/06
300
Marietta
GA
500,293
930,657
None
None
500,293
930,657
1,430,950
41,876
11/22/06
300
Mcdonough
GA
635,111
1,181,032
None
None
635,111
1,181,032
1,816,143
53,142
11/22/06
300
Norcross
GA
503,773
937,121
None
None
503,773
937,121
1,440,894
42,166
11/22/06
300
Peachtree City
GA
625,316
1,162,827
None
None
625,316
1,162,827
1,788,143
52,323
11/22/06
300
Roswell
GA
515,617
959,138
None
None
515,617
959,138
1,474,755
43,157
11/22/06
300
Sandy Springs
GA
586,211
1,090,241
None
None
586,211
1,090,241
1,676,452
49,057
11/22/06
300
Stockbridge
GA
632,128
1,175,478
None
None
632,128
1,175,478
1,807,606
52,892
11/22/06
300
Aurora
IL
513,204
953,885
None
None
513,204
953,885
1,467,089
157,387
11/29/03
300
Joliet
IL
452,267
840,716
None
None
452,267
840,716
1,292,983
138,714
11/29/03
300
Niles
IL
366,969
682,306
None
None
366,969
682,306
1,049,275
112,576
11/29/03
300
Orland Park
IL
663,087
1,232,240
None
None
663,087
1,232,240
1,895,327
203,315
11/29/03
300
Vernon Hills
IL
524,948
975,668
None
None
524,948
975,668
1,500,616
160,981
11/29/03
300
Village of Lombar
IL
428,170
795,965
None
2,000
428,170
797,965
1,226,135
131,617
11/29/03
300
West Dundee
IL
530,835
986,628
None
None
530,835
986,628
1,517,463
162,789
11/29/03
300
Overland Park
KS
1,101,841
2,047,067
None
None
1,101,841
2,047,067
3,148,908
337,762
11/29/03
300
Allston
MA
576,505
1,071,520
None
None
576,505
1,071,520
1,648,025
176,795
11/29/03
300
Shrewsbury
MA
721,065
1,339,913
None
None
721,065
1,339,913
2,060,978
221,082
11/29/03
300
Waltham
MA
338,955
630,279
None
None
338,955
630,279
969,234
103,992
11/29/03
300
Weymouth
MA
752,234
1,397,799
None
None
752,234
1,397,799
2,150,033
230,633
11/29/03
300
Woburn
MA
676,968
1,258,018
None
None
676,968
1,258,018
1,934,986
207,569
11/29/03
300
Annapolis
MD
780,806
1,450,860
None
None
780,806
1,450,860
2,231,666
239,388
11/29/03
300
Bowie
MD
734,558
1,364,970
None
None
734,558
1,364,970
2,099,528
225,216
11/29/03
300
Capital Heights
MD
701,705
1,303,958
None
None
701,705
1,303,958
2,005,663
215,149
11/29/03
300
Germantown
MD
808,296
1,501,913
None
None
808,296
1,501,913
2,310,209
247,812
11/29/03
300
Waldorf
MD
427,033
793,854
None
None
427,033
793,854
1,220,887
130,982
11/29/03
300
Eagan
MN
902,443
845,536
None
300
902,443
845,836
1,748,279
317,382
08/01/98
02/20/98
300
Ferguson
MO
386,112
717,856
None
None
386,112
717,856
1,103,968
118,442
11/29/03
300
Grandview
MO
347,150
711,024
None
None
347,150
711,024
1,058,174
264,297
08/20/98
02/20/98
300
Independence
MO
721,020
1,339,829
None
None
721,020
1,339,829
2,060,849
221,068
11/29/03
300
Charlotte
NC
181,662
338,164
None
None
181,662
338,164
519,826
55,793
11/29/03
300
Clemmons
NC
630,000
1,100,160
None
None
630,000
1,100,160
1,730,160
5,501
11/09/07
300
Jamestown
NC
650,000
857,823
None
None
650,000
857,823
1,507,823
4,289
11/09/07
300
Matthews
NC
489,063
909,052
None
None
489,063
909,052
1,398,115
149,990
11/29/03
300
Omaha
NE
253,128
810,922
None
None
253,128
810,922
1,064,050
269,004
07/22/99
03/04/99
300
Manchester
NH
722,532
1,342,636
None
None
722,532
1,342,636
2,065,168
221,531
11/29/03
300
Newington
NH
690,753
1,283,624
None
None
690,753
1,283,624
1,974,377
211,794
11/29/03
300
Salem
NH
597,833
1,111,059
None
None
597,833
1,111,059
1,708,892
183,321
11/29/03
300
Deptford
NJ
619,376
1,151,062
None
None
619,376
1,151,062
1,770,438
189,921
11/29/03
300
Maple Shade
NJ
508,285
944,750
None
None
508,285
944,750
1,453,035
155,880
11/29/03
300
Akron
OH
242,133
450,467
None
None
242,133
450,467
692,600
74,323
11/29/03
300
Cambridge
OH
103,368
192,760
None
7
103,368
192,767
296,135
31,805
11/29/03
300
Canton
OH
337,161
626,948
None
None
337,161
626,948
964,109
103,442
11/29/03
300
Cleveland
OH
582,107
1,081,848
None
None
582,107
1,081,848
1,663,955
178,501
11/29/03
300
Columbus
OH
385,878
717,422
None
None
385,878
717,422
1,103,300
118,371
11/29/03
300
Oklahoma City
OK
509,370
752,691
None
None
509,370
752,691
1,262,061
257,340
04/14/99
09/24/98
300
Oklahoma City
OK
404,815
771,625
None
None
404,815
771,625
1,176,440
263,794
04/09/99
10/16/98
300
Greensburg
PA
594,891
1,105,589
None
None
594,891
1,105,589
1,700,480
182,418
11/29/03
300
F-9
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Lancaster
PA
431,050
801,313
None
None
431,050
801,313
1,232,363
132,212
11/29/03
300
Mechanicsburg
PA
455,854
847,377
None
None
455,854
847,377
1,303,231
139,813
11/29/03
300
Monroeville
PA
723,660
1,344,733
None
None
723,660
1,344,733
2,068,393
221,877
11/29/03
300
Philadelphia
PA
334,939
622,821
None
None
334,939
622,821
957,760
102,761
11/29/03
300
Pittsburgh
PA
384,756
715,339
None
None
384,756
715,339
1,100,095
118,027
11/29/03
300
York
PA
389,291
723,760
None
None
389,291
723,760
1,113,051
119,416
11/29/03
300
Columbia
SC
343,785
295,001
183,130
25,941
343,785
504,072
847,857
210,421
05/27/97
02/07/97
300
Sioux Falls
SD
332,979
498,108
None
None
332,979
498,108
831,087
186,805
06/01/99
02/27/98
300
Goodlettsville
TN
601,306
1,117,504
None
None
601,306
1,117,504
1,718,810
184,384
11/29/03
300
Arlington
TX
599,558
1,114,256
None
None
599,558
1,114,256
1,713,814
183,848
11/29/03
300
Austin
TX
185,454
411,899
None
None
185,454
411,899
597,353
289,107
02/06/90
300
Austin
TX
710,485
1,320,293
None
None
710,485
1,320,293
2,030,778
217,843
11/29/03
300
Austin
TX
590,828
1,098,073
None
None
590,828
1,098,073
1,688,901
181,177
11/29/03
300
Austin
TX
569,909
1,059,195
None
None
569,909
1,059,195
1,629,104
174,763
11/29/03
300
Austin
TX
532,497
989,715
None
None
532,497
989,715
1,522,212
163,299
11/29/03
300
Carrollton
TX
568,401
1,056,394
None
None
568,401
1,056,394
1,624,795
174,301
11/29/03
300
Conroe
TX
396,068
736,346
None
None
396,068
736,346
1,132,414
121,493
11/29/03
300
Dallas
TX
191,267
424,811
None
15,209
191,267
440,020
631,287
308,149
01/26/90
300
Fort Worth
TX
543,950
1,010,984
None
None
543,950
1,010,984
1,554,934
166,808
11/29/03
300
Garland
TX
242,887
539,461
None
None
242,887
539,461
782,348
380,370
01/19/90
300
Harlingen
TX
134,599
298,948
None
None
134,599
298,948
433,547
210,786
01/17/90
300
Houston
TX
392,113
729,002
None
None
392,113
729,002
1,121,115
120,281
11/29/03
300
Houston
TX
1,030,379
1,914,353
None
None
1,030,379
1,914,353
2,944,732
315,864
11/29/03
300
Houston
TX
619,101
1,150,551
None
None
619,101
1,150,551
1,769,652
189,837
11/29/03
300
Houston
TX
642,495
1,193,997
None
None
642,495
1,193,997
1,836,492
197,005
11/29/03
300
Houston
TX
872,866
1,621,829
None
None
872,866
1,621,829
2,494,695
267,598
11/29/03
300
Houston
TX
151,018
335,417
None
141
151,018
335,558
486,576
236,605
01/25/90
300
Humble
TX
612,414
1,138,132
None
None
612,414
1,138,132
1,750,546
187,788
11/29/03
300
Leon Valley
TX
178,221
395,834
None
None
178,221
395,834
574,055
279,100
01/17/90
300
Leon Valley
TX
529,967
985,046
None
None
529,967
985,046
1,515,013
162,528
11/29/03
300
Mesquite
TX
591,538
1,099,363
None
None
591,538
1,099,363
1,690,901
181,391
11/29/03
300
N. Richland Hills
TX
509,861
947,707
None
None
509,861
947,707
1,457,568
156,367
11/29/03
300
Pasadena
TX
107,391
238,519
None
141
107,391
238,660
346,051
168,284
01/24/90
300
Plano
TX
187,564
417,157
700
None
187,564
417,857
605,421
293,961
01/18/90
300
Plano
TX
494,407
918,976
None
None
494,407
918,976
1,413,383
151,627
11/29/03
300
Richardson
TX
555,188
1,031,855
None
None
555,188
1,031,855
1,587,043
170,252
11/29/03
300
San Antonio
TX
245,164
544,518
None
None
245,164
544,518
789,682
382,190
02/14/90
300
San Antonio
TX
688,249
1,278,967
None
None
688,249
1,278,967
1,967,216
211,026
11/29/03
300
Stafford
TX
706,786
1,313,395
None
None
706,786
1,313,395
2,020,181
216,706
11/29/03
300
Waco
TX
401,999
747,362
None
None
401,999
747,362
1,149,361
123,311
11/29/03
300
Webster
TX
600,261
1,115,563
None
None
600,261
1,115,563
1,715,824
184,064
11/29/03
300
Bountiful
UT
183,750
408,115
None
143
183,750
408,258
592,008
287,902
01/30/90
300
Alexandria
VA
542,791
1,008,832
None
None
542,791
1,008,832
1,551,623
166,453
11/29/03
300
Alexandria
VA
592,698
1,101,517
None
None
592,698
1,101,517
1,694,215
181,746
11/29/03
300
Chesapeake
VA
770,000
1,112,334
None
None
770,000
1,112,334
1,882,334
5,562
11/09/07
300
Lynchburg
VA
342,751
637,329
None
None
342,751
637,329
980,080
105,155
11/29/03
300
Virginia Beach
VA
780,000
1,026,384
None
None
780,000
1,026,384
1,806,384
5,132
11/09/07
300
Woodbridge
VA
774,854
1,439,806
None
None
774,854
1,439,806
2,214,660
237,564
11/29/03
300
Tacoma
WA
187,111
415,579
None
108
187,111
415,687
602,798
293,129
01/25/90
300
Brown Deer
WI
257,408
802,141
None
None
257,408
802,141
1,059,549
290,170
12/15/98
07/16/98
300
Delafield
WI
324,574
772,702
None
None
324,574
772,702
1,097,276
255,625
07/29/99
02/26/99
300
F-10
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Madison
WI
452,630
811,977
None
None
452,630
811,977
1,264,607
299,134
10/20/98
04/07/98
300
Oak Creek
WI
420,465
852,408
None
None
420,465
852,408
1,272,873
314,030
08/07/98
03/20/98
300
Book Stores
Tampa
FL
998,250
3,696,707
None
None
998,250
3,696,707
4,694,957
1,595,678
03/11/97
300
Matthews
NC
768,222
843,401
21,654
501
768,222
865,556
1,633,778
310,606
12/31/98
300
Business Services
Jackson
MI
550,162
571,590
None
602
550,162
572,192
1,122,354
203,637
01/15/99
09/25/98
300
Midland
TX
45,500
101,058
None
299
45,500
101,357
146,857
80,240
10/27/87
300
Child Care
Birmingham
AL
63,800
295,791
None
96
63,800
295,887
359,687
280,608
10/31/84
300
Mobile
AL
78,400
237,671
25,000
411
78,400
263,082
341,482
242,819
10/15/82
180
Avondale
AZ
242,723
1,129,139
None
None
242,723
1,129,139
1,371,862
385,876
04/20/99
07/28/98
300
Chandler
AZ
291,720
647,923
None
102
291,720
648,025
939,745
509,953
12/11/87
300
Chandler
AZ
271,695
603,446
None
114
271,695
603,560
875,255
474,998
12/14/87
300
Mesa
AZ
308,951
1,025,612
None
None
308,951
1,025,612
1,334,563
340,199
07/26/99
01/13/99
300
Peoria
AZ
281,750
625,779
None
141
281,750
625,920
907,670
486,289
03/30/88
300
Phoenix
AZ
264,504
587,471
None
88
264,504
587,559
852,063
404,889
06/29/90
300
Phoenix
AZ
318,500
707,397
None
97
318,500
707,494
1,025,994
535,638
09/29/88
300
Phoenix
AZ
260,719
516,181
None
195
260,719
516,376
777,095
345,967
12/26/90
300
Phoeniz
AZ
115,000
285,172
7,119
11,462
115,000
303,753
418,753
285,961
02/08/84
180
Scottsdale
AZ
291,993
648,529
None
None
291,993
648,529
940,522
510,345
12/14/87
300
Tempe
AZ
292,200
648,989
None
None
292,200
648,989
941,189
504,210
03/10/88
300
Tucson
AZ
283,500
546,878
None
135
283,500
547,013
830,513
414,155
09/29/88
300
Tucson
AZ
304,500
676,303
None
242
304,500
676,545
981,045
512,169
09/28/88
300
Calabasas
CA
156,430
725,248
14,490
474
156,430
740,212
896,642
662,226
09/26/85
300
Carmichael
CA
131,035
607,507
None
127
131,035
607,634
738,669
533,835
08/22/86
300
Chino
CA
155,000
634,071
None
83
155,000
634,154
789,154
634,152
10/06/83
180
Chula Vista
CA
350,563
778,614
None
None
350,563
778,614
1,129,177
617,933
10/30/87
300
Corona
CA
144,856
671,584
None
91
144,856
671,675
816,531
633,251
12/19/84
300
El Cajon
CA
157,804
731,621
None
122
157,804
731,743
889,547
661,100
12/19/85
300
Encinitas
CA
320,000
710,729
None
None
320,000
710,729
1,030,729
559,291
12/29/87
300
Escondido
CA
276,286
613,638
None
14
276,286
613,652
889,938
482,888
12/31/87
300
Folsom
CA
281,563
625,363
None
199
281,563
625,562
907,125
496,946
10/23/87
300
Mission Viejo
CA
353,891
744,367
12,500
20,183
353,891
777,050
1,130,941
484,220
06/24/93
300
Moreno Valley
CA
304,489
676,214
None
78
304,489
676,292
980,781
555,001
02/11/87
300
Oceanside
CA
145,568
674,889
11,000
22,105
145,568
707,994
853,562
620,172
12/23/85
300
Palmdale
CA
249,490
554,125
9,864
None
249,490
563,989
813,479
423,787
09/14/88
300
Rancho Cordova
CA
276,328
613,733
24,967
None
276,328
638,700
915,028
459,676
03/22/89
300
Rancho Cucamonga
CA
471,733
1,047,739
None
None
471,733
1,047,739
1,519,472
824,494
12/30/87
300
Roseville
CA
297,343
660,411
27,496
199
297,343
688,106
985,449
532,789
10/21/87
300
Sacramento
CA
290,734
645,732
None
127
290,734
645,859
936,593
512,496
10/05/87
300
Santee
CA
248,418
551,748
None
15
248,418
551,763
800,181
443,473
07/23/87
300
Simi Valley
CA
208,585
967,055
22,800
75,675
208,585
1,065,530
1,274,115
893,029
12/20/85
300
Valencia
CA
301,295
669,185
25,000
None
301,295
694,185
995,480
519,412
06/23/88
300
Walnut
CA
217,365
1,007,753
1,200
51,312
217,365
1,060,265
1,277,630
886,515
08/22/86
300
Aurora
CO
141,811
657,497
None
146
141,811
657,643
799,454
588,072
03/25/86
300
Aurora
CO
287,000
637,440
None
155
287,000
637,595
924,595
501,770
12/31/87
300
F-11
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Broomfield
CO
155,306
344,941
25,000
80
155,306
370,021
525,327
275,391
03/15/88
300
Broomfield
CO
107,000
403,080
16,438
21,163
107,000
440,681
547,681
420,107
01/12/83
180
Colorado Springs
CO
115,542
535,700
None
146
115,542
535,846
651,388
464,491
12/04/86
300
Colorado Springs
CO
58,400
271,217
25,000
159
58,400
296,376
354,776
277,555
12/22/82
180
Englewood
CO
131,216
608,372
None
146
131,216
608,518
739,734
527,496
12/05/86
300
Fort Collins
CO
117,105
542,950
None
146
117,105
543,096
660,201
485,629
03/25/86
300
Fort Collins
CO
55,200
256,356
None
3,600
55,200
259,956
315,156
259,956
12/22/82
180
Fort Collins
CO
137,734
638,593
None
22,196
137,734
660,789
798,523
574,843
03/25/86
300
Greeley
CO
58,400
270,755
25,000
382
58,400
296,137
354,537
263,822
11/21/84
300
Littleton
CO
161,617
358,956
None
438
161,617
359,394
521,011
282,816
12/10/87
300
Longmont
CO
115,592
535,931
None
146
115,592
536,077
651,669
479,353
03/25/86
300
Louisville
CO
58,089
269,313
None
438
58,089
269,751
327,840
258,632
06/22/84
300
Parker
CO
153,551
341,042
None
438
153,551
341,480
495,031
271,244
10/19/87
300
Westminster
CO
306,387
695,737
None
155
306,387
695,892
1,002,279
517,452
09/27/89
300
Bradenton
FL
160,060
355,501
25,000
134
160,060
380,635
540,695
283,887
05/05/88
300
Clearwater
FL
42,223
269,380
None
124
42,223
269,504
311,727
269,463
12/22/81
180
Jacksonville
FL
184,800
410,447
22,872
124
184,800
433,443
618,243
308,156
03/30/89
300
Jacksonville
FL
48,000
243,060
None
233
48,000
243,293
291,293
243,292
12/22/81
180
Margate
FL
66,686
309,183
None
184
66,686
309,367
376,053
267,802
12/16/86
300
Melbourne
FL
256,439
549,345
None
None
256,439
549,345
805,784
337,852
04/16/93
300
Niceville
FL
73,696
341,688
None
None
73,696
341,688
415,384
296,232
12/03/86
300
Orlando
FL
190,050
422,107
None
124
190,050
422,231
612,281
311,377
03/30/89
300
Orlando
FL
68,001
313,922
None
309
68,001
314,231
382,232
286,876
09/04/85
300
Orlando
FL
159,177
353,538
None
319
159,177
353,857
513,034
284,349
07/02/87
300
Oviedo
FL
166,409
369,598
None
319
166,409
369,917
536,326
292,279
11/20/87
300
Panama City
FL
69,500
244,314
14,500
2,113
69,500
260,927
330,427
252,589
06/15/82
180
Pensacola
FL
147,000
326,492
None
96
147,000
326,588
473,588
240,850
03/28/89
300
Royal Palm Beach
FL
194,193
431,309
25,000
134
194,193
456,443
650,636
327,856
11/15/88
300
Spring Hill
FL
146,939
326,356
None
138
146,939
326,494
473,433
258,046
11/24/87
300
St. Augustine
FL
44,800
213,040
None
134
44,800
213,174
257,974
213,174
12/22/81
180
Sunrise
FL
245,000
533,280
None
1,338
245,000
534,618
779,618
392,053
05/25/89
300
Tampa
FL
53,385
199,846
None
134
53,385
199,980
253,365
199,980
12/22/81
180
Duluth
GA
310,000
1,040,008
None
None
310,000
1,040,008
1,350,008
341,519
08/25/99
06/07/99
300
Ellenwood
GA
119,678
275,414
None
363
119,678
275,777
395,455
206,873
11/16/88
300
Lawrenceville
GA
141,449
314,161
3,766
13,877
141,449
331,804
473,253
253,039
07/07/88
300
Lithia Springs
GA
187,444
363,358
None
240
187,444
363,598
551,042
261,949
12/28/89
300
Lithonia
GA
239,715
524,459
None
356
239,715
524,815
764,530
360,853
08/20/91
300
Marietta
GA
292,250
649,095
None
177
292,250
649,272
941,522
485,191
12/02/88
300
Marietta
GA
295,750
596,299
None
177
295,750
596,476
892,226
445,741
12/30/88
300
Marietta
GA
301,000
668,529
None
177
301,000
668,706
969,706
499,712
12/30/88
300
Marietta
GA
148,620
330,090
25,000
383
148,620
355,473
504,093
257,732
09/16/88
300
Smyrna
GA
274,750
610,229
None
100
274,750
610,329
885,079
458,055
11/15/88
300
Stockbridge
GA
168,700
374,688
24,894
93
168,700
399,675
568,375
283,274
03/28/89
300
Stone Mountain
GA
65,000
301,357
None
729
65,000
302,086
367,086
278,367
06/19/85
300
Cedar Rapids
IA
194,950
427,085
None
None
194,950
427,085
622,035
276,030
09/24/92
300
Iowa City
IA
186,900
408,910
None
None
186,900
408,910
595,810
265,878
09/24/92
300
Johnston
IA
186,996
347,278
None
None
186,996
347,278
534,274
223,968
08/19/91
300
Addison
IL
125,780
583,146
None
241
125,780
583,387
709,167
521,635
03/25/86
300
Algonquin
IL
241,500
509,629
None
20,382
241,500
530,011
771,511
356,595
07/10/90
300
Aurora
IL
468,000
1,259,926
None
None
468,000
1,259,926
1,727,926
405,367
10/26/99
06/14/99
300
F-12
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Aurora
IL
165,679
398,738
6,580
406
165,679
405,724
571,403
299,588
12/21/88
300
Bartlett
IL
120,824
560,166
None
241
120,824
560,407
681,231
501,083
03/25/86
300
Carol Stream
IL
122,831
586,416
None
241
122,831
586,657
709,488
524,560
03/25/86
300
Crystal Lake
IL
400,000
1,259,424
None
None
400,000
1,259,424
1,659,424
409,394
09/28/99
05/14/99
300
Elk Grove Village
IL
126,860
588,175
None
241
126,860
588,416
715,276
526,133
03/26/86
300
Glendale Heights
IL
318,500
707,399
None
None
318,500
707,399
1,025,899
530,897
11/16/88
300
Hoffman Estates
IL
318,500
707,399
None
None
318,500
707,399
1,025,899
521,648
03/31/89
300
Lake in the Hills
IL
375,000
1,127,678
None
None
375,000
1,127,678
1,502,678
366,573
09/03/99
05/14/99
300
Lockport
IL
189,477
442,018
None
557
189,477
442,575
632,052
351,255
10/29/87
300
Naperville
IL
425,000
1,230,654
None
None
425,000
1,230,654
1,655,654
395,944
10/06/99
05/19/99
300
O'Fallon
IL
141,250
313,722
None
468
141,250
314,190
455,440
249,444
10/30/87
300
Oswego
IL
380,000
1,165,818
None
1,182
380,000
1,167,000
1,547,000
384,012
08/18/99
06/30/99
300
Palatine
IL
121,911
565,232
None
241
121,911
565,473
687,384
505,614
03/25/86
300
Roselle
IL
297,541
561,037
None
None
297,541
561,037
858,578
419,215
12/30/88
300
Schaumburg
IL
218,798
485,955
3,130
4,551
218,798
493,636
712,434
385,163
12/17/87
300
Vernon Hills
IL
132,523
614,430
None
241
132,523
614,671
747,194
549,613
03/25/86
300
Westmont
IL
124,742
578,330
None
241
124,742
578,571
703,313
517,328
03/25/86
300
Carmel
IN
217,565
430,742
None
289
217,565
431,031
648,596
288,823
12/27/90
300
Fishers
IN
212,118
419,958
None
453
212,118
420,411
632,529
281,633
12/27/90
300
Highland
IN
220,460
436,476
None
226
220,460
436,702
657,162
292,643
12/26/90
300
Indianapolis
IN
245,000
544,153
None
154
245,000
544,307
789,307
375,061
06/29/90
300
Noblesville
IN
60,000
278,175
None
289
60,000
278,464
338,464
259,007
04/30/85
300
Lenexa
KS
318,500
707,399
14,200
4,208
318,500
725,807
1,044,307
529,147
03/31/89
300
Olathe
KS
304,500
676,308
37,904
9,137
304,500
723,349
1,027,849
514,854
09/28/88
300
Overland Park
KS
357,500
1,115,171
None
None
357,500
1,115,171
1,472,671
369,902
07/23/99
05/14/99
300
Shawnee
KS
288,246
935,875
None
None
288,246
935,875
1,224,121
332,276
12/29/98
08/24/98
300
Shawnee
KS
315,000
699,629
None
200
315,000
699,829
1,014,829
527,507
10/27/88
300
Wichita
KS
108,569
401,829
None
167
108,569
401,996
510,565
337,477
12/16/86
300
Wichita
KS
209,890
415,549
25,699
24,162
209,890
465,410
675,300
282,325
12/26/90
300
Lexington
KY
210,427
420,883
None
None
210,427
420,883
631,310
281,483
08/20/91
300
Acton
MA
315,533
700,813
None
None
315,533
700,813
1,016,346
530,559
09/30/88
300
Marlborough
MA
352,765
776,488
None
387
352,765
776,875
1,129,640
583,070
11/04/88
300
Westborough
MA
359,412
773,877
None
333
359,412
774,210
1,133,622
581,082
11/01/88
300
Ellicott City
MD
219,368
630,839
26,550
None
219,368
657,389
876,757
476,839
12/19/88
300
Frederick
MD
203,352
1,017,109
None
None
203,352
1,017,109
1,220,461
384,806
07/06/98
300
Olney
MD
342,500
760,701
None
None
342,500
760,701
1,103,201
598,615
12/18/87
300
Waldorf
MD
237,207
526,844
None
399
237,207
527,243
764,450
414,826
12/31/87
300
Waldorf
MD
130,430
604,702
None
453
130,430
605,155
735,585
575,385
09/26/84
300
Canton
MI
55,000
378,848
None
None
55,000
378,848
433,848
378,848
10/06/82
180
Apple Valley
MN
113,523
526,319
None
498
113,523
526,817
640,340
471,043
03/26/86
300
Brooklyn Park
MN
118,111
547,587
None
498
118,111
548,085
666,196
490,063
03/26/86
300
Eagan
MN
112,127
519,845
None
498
112,127
520,343
632,470
465,253
03/31/86
300
Eden Prairie
MN
124,286
576,243
None
498
124,286
576,741
701,027
515,691
03/27/86
300
Maple Grove
MN
313,250
660,149
None
189
313,250
660,338
973,588
455,262
07/11/90
300
Plymouth
MN
134,221
622,350
None
673
134,221
623,023
757,244
540,173
12/12/86
300
White Bear Lake
MN
242,165
537,856
None
189
242,165
538,045
780,210
367,349
08/30/90
300
Florissant
MO
181,300
402,672
None
230
181,300
402,902
584,202
297,140
03/29/89
300
Florissant
MO
318,500
707,399
None
230
318,500
707,629
1,026,129
521,851
03/30/89
300
Gladstone
MO
294,000
652,987
None
327
294,000
653,314
947,314
494,604
09/29/88
300
Lee's Summit
MO
330,000
993,787
None
None
330,000
993,787
1,323,787
329,635
07/26/99
06/17/99
300
Lee's Summit
MO
313,740
939,367
None
None
313,740
939,367
1,253,107
308,472
09/08/99
06/30/99
300
F-13
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Lee's Summit
MO
239,627
532,220
None
169
239,627
532,389
772,016
381,778
09/27/89
300
Liberty
MO
65,400
303,211
25,000
169
65,400
328,380
393,780
287,663
06/18/85
300
North Kansas City
MO
307,784
910,401
None
None
307,784
910,401
1,218,185
328,741
09/28/99
08/21/98
300
Pearl
MS
121,801
270,524
18,837
12,287
121,801
301,648
423,449
214,838
11/15/88
300
Cary
NC
75,200
262,973
None
322
75,200
263,295
338,495
263,266
01/25/84
180
Charlotte
NC
134,582
268,222
24,478
297
134,582
292,997
427,579
207,795
11/16/88
300
Charlotte
NC
27,551
247,000
None
367
27,551
247,367
274,918
247,252
12/23/81
180
Concord
NC
32,441
190,859
None
290
32,441
191,149
223,590
191,034
12/23/81
180
Durham
NC
175,700
390,234
26,312
94
175,700
416,640
592,340
295,950
03/29/89
300
Durham
NC
220,728
429,380
None
101
220,728
429,481
650,209
309,875
12/29/89
300
Durham
NC
238,000
471,201
None
232
238,000
471,433
709,433
303,978
08/20/91
300
Kernersville
NC
162,216
316,300
None
93
162,216
316,393
478,609
228,488
12/14/89
300
Bellevue
NE
60,568
280,819
None
167
60,568
280,986
341,554
243,233
12/16/86
300
Omaha
NE
60,500
280,491
None
146
60,500
280,637
341,137
268,384
08/01/84
300
Omaha
NE
53,000
245,720
None
146
53,000
245,866
298,866
233,284
10/11/84
300
Omaha
NE
142,867
317,315
None
312
142,867
317,627
460,494
249,765
12/09/87
300
Londonderry
NH
335,467
745,082
None
54
335,467
745,136
1,080,603
537,375
08/18/89
300
Clementon
NJ
279,851
554,060
None
399
279,851
554,459
834,310
355,835
09/09/91
300
Las Vegas
NV
201,250
446,983
None
None
201,250
446,983
648,233
308,020
06/29/90
300
Sparks
NV
244,752
543,605
13,833
None
244,752
557,438
802,190
426,698
01/29/88
300
Beavercreek
OH
179,552
398,786
None
151
179,552
398,937
578,489
321,913
06/30/87
300
Centerville
OH
174,519
387,613
None
151
174,519
387,764
562,283
311,584
07/23/87
300
Dublin
OH
84,000
389,446
None
176
84,000
389,622
473,622
354,728
10/08/85
300
Englewood
OH
74,000
343,083
None
503
74,000
343,586
417,586
312,340
10/23/85
300
Forest Park
OH
170,778
379,305
None
151
170,778
379,456
550,234
302,689
09/28/87
300
Huber Heights
OH
245,000
544,153
None
222
245,000
544,375
789,375
369,964
09/27/90
300
Loveland
OH
206,136
457,829
None
174
206,136
458,003
664,139
374,239
03/20/87
300
Maineville
OH
173,105
384,468
None
151
173,105
384,619
557,724
314,276
03/06/87
300
Pickerington
OH
87,580
406,055
None
176
87,580
406,231
493,811
352,213
12/11/86
300
Westerville
OH
294,350
646,557
None
115
294,350
646,672
941,022
442,176
09/26/90
300
Westerville
OH
82,000
380,173
None
344
82,000
380,517
462,517
346,430
10/08/85
300
Broken Arrow
OK
78,705
220,434
None
1,700
78,705
222,134
300,839
222,134
01/27/83
180
Midwest City
OK
67,800
314,338
None
403
67,800
314,741
382,541
289,086
08/14/85
300
Oklahoma City
OK
79,000
366,261
17,659
461
79,000
384,381
463,381
355,431
11/14/84
300
Oklahoma City
OK
50,800
214,474
None
3,013
50,800
217,487
268,287
217,487
06/15/82
180
Yukon
OK
61,000
282,812
27,000
379
61,000
310,191
371,191
270,493
05/02/85
300
Beaverton
OR
135,148
626,647
None
218
135,148
626,865
762,013
542,710
12/17/86
300
Charleston
SC
140,700
312,498
25,000
109
140,700
337,607
478,307
237,786
03/28/89
300
Charleston
SC
125,593
278,947
None
290
125,593
279,237
404,830
215,040
05/26/88
300
Columbia
SC
58,160
269,643
None
1,435
58,160
271,078
329,238
256,373
11/14/84
300
Elgin
SC
160,831
313,600
None
63
160,831
313,663
474,494
226,493
12/14/89
300
Goose Creek
SC
61,635
192,905
None
292
61,635
193,197
254,832
193,197
12/22/81
180
Mt. Pleasant
SC
40,700
180,400
None
202
40,700
180,602
221,302
180,471
12/22/81
180
Summerville
SC
44,400
174,500
None
63
44,400
174,563
218,963
174,547
12/22/81
180
Sumter
SC
56,010
268,903
None
1,351
56,010
270,254
326,264
248,626
06/18/85
300
Memphis
TN
221,501
491,962
None
344
221,501
492,306
713,807
336,048
08/31/90
300
Memphis
TN
238,263
504,897
None
719
238,263
505,616
743,879
382,774
09/29/88
300
Memphis
TN
238,000
528,608
None
719
238,000
529,327
767,327
400,726
09/30/88
300
Nashville
TN
274,298
609,223
None
96
274,298
609,319
883,617
449,340
03/30/89
300
Arlington
TX
195,650
387,355
None
None
195,650
387,355
583,005
257,113
02/07/91
300
F-14
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Arlington
TX
82,109
380,677
None
54
82,109
380,731
462,840
359,193
12/13/84
300
Arlington
TX
238,000
528,604
None
384
238,000
528,988
766,988
400,361
09/26/88
300
Arlington
TX
241,500
550,559
None
13,389
241,500
563,948
805,448
429,320
09/22/89
300
Atascocita
TX
278,915
1,034,868
None
None
278,915
1,034,868
1,313,783
343,262
07/19/99
05/14/99
300
Austin
TX
238,000
528,604
None
99
238,000
528,703
766,703
388,176
04/06/89
300
Austin
TX
217,878
483,913
29,469
99
217,878
513,481
731,359
361,438
06/22/89
300
Austin
TX
191,636
425,629
15,530
252
191,636
441,411
633,047
323,935
12/22/88
300
Austin
TX
134,383
623,103
None
786
134,383
623,889
758,272
540,078
12/23/86
300
Austin
TX
88,872
222,684
20,452
15,346
88,872
258,482
347,354
224,123
01/12/83
180
Austin
TX
103,600
230,532
8,750
15,557
103,600
254,839
358,439
248,560
10/29/82
180
Austin
TX
236,733
640,023
36,746
24,331
236,733
701,100
937,833
430,631
09/27/88
300
Bedford
TX
241,500
550,559
None
None
241,500
550,559
792,059
424,065
09/22/89
300
Carrollton
TX
277,850
617,113
None
157
277,850
617,270
895,120
485,644
12/11/87
300
Cedar Park
TX
168,857
375,036
5,200
242
168,857
380,478
549,335
282,903
11/21/88
300
Colleyville
TX
250,000
1,070,360
None
None
250,000
1,070,360
1,320,360
351,480
08/17/99
05/14/99
300
Converse
TX
217,000
481,963
None
153
217,000
482,116
699,116
364,891
09/28/88
300
Coppell
TX
208,641
463,398
None
120
208,641
463,518
672,159
364,738
12/11/87
300
Corinth
TX
285,000
1,041,626
None
None
285,000
1,041,626
1,326,626
348,940
06/04/99
05/19/99
300
Denton
TX
192,777
428,121
None
237
192,777
428,358
621,135
351,752
01/07/87
300
Duncanville
TX
93,000
431,172
28,378
11,063
93,000
470,613
563,613
414,678
05/08/85
300
Euless
TX
234,111
519,962
None
144
234,111
520,106
754,217
421,460
05/08/87
300
Flower Mound
TX
281,735
1,099,726
None
None
281,735
1,099,726
1,381,461
375,712
04/23/99
01/13/99
300
Flower Mound
TX
202,773
442,845
8,877
9,358
202,773
461,080
663,853
361,100
04/20/87
300
Fort Worth
TX
238,000
528,608
None
None
238,000
528,608
766,608
400,190
09/26/88
300
Fort Worth
TX
210,007
444,460
None
None
210,007
444,460
654,467
313,847
02/01/90
300
Fort Worth
TX
216,160
427,962
None
None
216,160
427,962
644,122
284,066
02/07/91
300
Fort Worth
TX
85,518
396,495
24,625
116
85,518
421,236
506,754
350,127
12/03/86
300
Garland
TX
211,050
468,749
None
124
211,050
468,873
679,923
332,058
12/12/89
300
Grand Prairie
TX
167,164
371,276
30,086
22,064
167,164
423,426
590,590
282,240
12/13/88
300
Houston
TX
294,582
919,276
None
None
294,582
919,276
1,213,858
323,327
01/11/99
08/14/98
300
Houston
TX
219,100
486,631
None
124
219,100
486,755
705,855
368,451
09/30/88
300
Houston
TX
219,100
486,628
None
141
219,100
486,769
705,869
365,316
11/16/88
300
Houston
TX
102,000
472,898
None
278
102,000
473,176
575,176
438,813
05/01/85
300
Houston
TX
60,000
278,175
None
297
60,000
278,472
338,472
258,213
05/01/85
300
Houston
TX
139,125
308,997
19,128
10,583
139,125
338,708
477,833
255,385
05/22/87
300
Houston
TX
149,109
323,314
None
13,986
149,109
337,300
486,409
247,356
06/26/89
300
Houston
TX
141,296
313,824
12,442
15,893
141,296
342,159
483,455
253,601
07/24/87
300
Katy
TX
309,898
983,041
None
None
309,898
983,041
1,292,939
352,282
11/30/98
08/21/98
300
Mansfield
TX
181,375
402,839
None
124
181,375
402,963
584,338
285,373
12/20/89
300
Mesquite
TX
139,466
326,525
None
89
139,466
326,614
466,080
219,924
10/08/92
300
Mesquite
TX
85,000
394,079
None
141
85,000
394,220
479,220
373,862
10/24/84
300
Pasadena
TX
60,000
278,173
None
295
60,000
278,468
338,468
264,071
10/23/84
300
Plano
TX
250,514
556,399
None
None
250,514
556,399
806,913
437,845
12/10/87
300
Plano
TX
259,000
575,246
None
240
259,000
575,486
834,486
435,651
09/27/88
300
Plano
TX
261,912
581,658
10,338
9,279
261,912
601,275
863,187
479,690
01/06/87
300
Round Rock
TX
186,380
413,957
30,800
99
186,380
444,856
631,236
312,393
04/19/89
300
Round Rock
TX
80,525
373,347
None
441
80,525
373,788
454,313
323,578
12/16/86
300
San Antonio
TX
182,868
406,155
18,940
110
182,868
425,205
608,073
311,456
12/06/88
300
San Antonio
TX
130,833
606,596
None
139
130,833
606,735
737,568
542,636
03/24/86
300
San Antonio
TX
81,530
378,007
None
139
81,530
378,146
459,676
327,859
12/11/86
300
San Antonio
TX
217,000
481,967
None
261
217,000
482,228
699,228
363,430
10/14/88
300
F-15
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
San Antonio
TX
220,500
447,108
None
261
220,500
447,369
667,869
329,841
03/30/89
300
San Antonio
TX
102,512
475,288
None
443
102,512
475,731
578,243
412,245
12/03/86
300
San Antonio
TX
139,125
308,997
None
543
139,125
309,540
448,665
250,732
05/22/87
300
San Antonio
TX
181,412
402,923
None
644
181,412
403,567
584,979
324,232
07/07/87
300
San Antonio
TX
234,500
520,831
None
644
234,500
521,475
755,975
410,241
12/29/87
300
Southlake
TX
228,279
511,750
None
None
228,279
511,750
740,029
328,729
03/10/93
300
Sugar Land
TX
339,310
1,000,876
None
None
339,310
1,000,876
1,340,186
338,628
05/30/99
01/13/99
300
Layton
UT
136,574
269,008
None
143
136,574
269,151
405,725
193,539
02/01/90
300
Sandy
UT
168,089
373,330
None
143
168,089
373,473
541,562
262,179
02/01/90
300
Centreville
VA
371,000
824,003
None
94
371,000
824,097
1,195,097
591,668
09/29/89
300
Chesapeake
VA
190,050
422,107
24,568
94
190,050
446,769
636,819
318,589
03/28/89
300
Glen Allen
VA
74,643
346,060
None
94
74,643
346,154
420,797
331,956
06/20/84
300
Portsmouth
VA
171,575
381,073
24,932
203
171,575
406,208
577,783
291,359
12/21/88
300
Richmond
VA
269,500
598,567
None
296
269,500
598,863
868,363
441,530
03/28/89
300
Richmond
VA
71,001
327,771
None
7,947
71,001
335,718
406,719
307,168
09/04/85
300
Virginia Beach
VA
69,080
320,270
None
952
69,080
321,222
390,302
303,827
11/15/84
300
Woodbridge
VA
358,050
795,239
None
None
358,050
795,239
1,153,289
602,046
09/29/88
300
Federal Way
WA
261,943
581,782
27,500
None
261,943
609,282
871,225
442,495
11/21/88
300
Federal Way
WA
150,785
699,101
None
225
150,785
699,326
850,111
605,529
12/17/86
300
Kent
WA
140,763
678,809
None
225
140,763
679,034
819,797
587,957
12/17/86
300
Kent
WA
128,300
539,141
None
22,213
128,300
561,354
689,654
557,285
06/03/83
180
Kirkland
WA
301,000
668,534
None
108
301,000
668,642
969,642
519,503
03/31/88
300
Puyallup
WA
195,552
434,327
27,000
None
195,552
461,327
656,879
332,118
12/06/88
300
Redmond
WA
279,830
621,513
None
225
279,830
621,738
901,568
499,673
07/27/87
300
Renton
WA
111,183
515,490
None
108
111,183
515,598
626,781
461,126
03/24/86
300
Appleton
WI
196,000
424,038
None
182
196,000
424,220
620,220
292,794
07/10/90
300
Waukesha
WI
233,100
461,500
None
182
233,100
461,682
694,782
309,362
12/13/90
300
Waukesha
WI
215,950
427,546
None
182
215,950
427,728
643,678
286,611
12/13/90
300
Consumer Electronics
Mary Esther
FL
149,696
363,263
None
134
149,696
363,397
513,093
161,786
11/26/96
300
Melbourne
FL
269,697
522,414
None
1,639
269,697
524,053
793,750
233,687
11/26/96
300
Merritt Island
FL
309,652
482,459
None
134
309,652
482,593
792,245
214,828
11/26/96
300
Ocala
FL
339,690
543,504
None
134
339,690
543,638
883,328
241,993
11/26/96
300
Tallahassee
FL
319,807
502,697
None
1,634
319,807
504,331
824,138
224,910
11/26/96
300
Smyrna
GA
1,094,058
3,090,236
None
411
1,094,058
3,090,647
4,184,705
1,303,346
06/09/97
300
Richmond
IN
93,999
193,753
None
136
93,999
193,889
287,888
86,333
11/26/96
300
Gulfport
MS
299,464
502,326
None
275
299,464
502,601
802,065
223,759
11/26/96
300
Jackson
MS
405,360
656,296
-138,000
292
405,360
518,588
923,948
292,287
11/26/96
300
Tupelo
MS
121,697
637,691
None
290
121,697
637,981
759,678
284,003
11/26/96
300
Pineville
NC
567,864
840,284
None
36,277
567,864
876,561
1,444,425
329,775
12/31/98
300
Lakewood
NY
144,859
526,301
None
422
144,859
526,723
671,582
234,587
11/26/96
300
Westbury
NY
6,333,590
3,952,773
4,073
None
6,333,590
3,956,846
10,290,436
1,627,142
09/29/97
300
Defiance
OH
97,978
601,863
None
168
97,978
602,031
700,009
267,973
11/26/96
300
Vienna
WV
324,797
526,670
10,493
812
324,797
537,975
862,772
235,502
11/26/96
300
Convenience Stores
Daphne
AL
140,000
391,637
None
None
140,000
391,637
531,637
59,396
03/18/04
300
Mobile
AL
190,000
301,637
None
None
190,000
301,637
491,637
45,746
03/18/04
300
Mobile
AL
180,000
421,637
None
None
180,000
421,637
601,637
63,946
03/18/04
300
F-16
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Florence
AZ
150,000
371,637
None
None
150,000
371,637
521,637
56,362
03/18/04
300
Gilbert
AZ
680,000
1,111,637
None
None
680,000
1,111,637
1,791,637
168,596
03/18/04
300
Litchfield Park
AZ
610,000
531,637
None
None
610,000
531,637
1,141,637
80,629
03/18/04
300
Marana
AZ
180,000
331,637
None
None
180,000
331,637
511,637
50,296
03/18/04
300
Marana
AZ
330,000
911,637
None
None
330,000
911,637
1,241,637
138,262
03/18/04
300
Maricopa
AZ
170,000
361,637
None
None
170,000
361,637
531,637
54,846
03/18/04
300
Mesa
AZ
560,000
821,637
None
None
560,000
821,637
1,381,637
124,612
03/18/04
300
Mesa
AZ
750,000
1,071,637
None
None
750,000
1,071,637
1,821,637
162,529
03/18/04
300
Mesa
AZ
810,000
1,061,637
None
None
810,000
1,061,637
1,871,637
161,012
03/18/04
300
Mesa
AZ
890,000
1,081,637
None
None
890,000
1,081,637
1,971,637
164,046
03/18/04
300
Mesa
AZ
780,000
1,071,637
None
None
780,000
1,071,637
1,851,637
162,529
03/18/04
300
Mesa
AZ
900,000
1,191,637
None
None
900,000
1,191,637
2,091,637
180,729
03/18/04
300
Payson
AZ
210,000
351,637
None
None
210,000
351,637
561,637
53,329
03/18/04
300
Payson
AZ
260,000
311,637
None
None
260,000
311,637
571,637
47,262
03/18/04
300
Peoria
AZ
520,000
751,637
None
None
520,000
751,637
1,271,637
113,996
03/18/04
300
Phoenix
AZ
440,000
511,637
None
None
440,000
511,637
951,637
77,596
03/18/04
300
Phoenix
AZ
360,000
421,637
None
None
360,000
421,637
781,637
63,946
03/18/04
300
Phoenix
AZ
710,000
591,637
None
None
710,000
591,637
1,301,637
89,729
03/18/04
300
Phoenix
AZ
320,000
661,637
None
None
320,000
661,637
981,637
100,346
03/18/04
300
Phoenix
AZ
450,000
651,637
None
None
450,000
651,637
1,101,637
98,829
03/18/04
300
Phoenix
AZ
430,000
711,637
None
None
430,000
711,637
1,141,637
107,929
03/18/04
300
Phoenix
AZ
730,000
931,637
None
None
730,000
931,637
1,661,637
141,296
03/18/04
300
Phoenix
AZ
400,000
931,637
None
None
400,000
931,637
1,331,637
141,296
03/18/04
300
Phoenix
AZ
790,000
1,051,637
None
None
790,000
1,051,637
1,841,637
159,496
03/18/04
300
Pinetop
AZ
170,000
311,637
None
None
170,000
311,637
481,637
47,262
03/18/04
300
Queen Creek
AZ
520,000
891,637
None
None
520,000
891,637
1,411,637
135,229
03/18/04
300
Scottsdale
AZ
210,000
201,637
None
None
210,000
201,637
411,637
30,579
03/18/04
300
Scottsdale
AZ
660,000
1,031,637
None
None
660,000
1,031,637
1,691,637
156,462
03/18/04
300
Sierra Vista
AZ
110,000
301,637
None
None
110,000
301,637
411,637
45,746
03/18/04
300
Tempe
AZ
620,000
1,071,637
None
None
620,000
1,071,637
1,691,637
162,529
03/18/04
300
Tempe
AZ
270,000
461,637
None
None
270,000
461,637
731,637
70,012
03/18/04
300
Tolleson
AZ
460,000
1,231,637
None
None
460,000
1,231,637
1,691,637
186,796
03/18/04
300
Tombstone
AZ
110,000
381,637
None
None
110,000
381,637
491,637
57,879
03/18/04
300
Tucson
AZ
220,000
311,637
None
None
220,000
311,637
531,637
47,262
03/18/04
300
Tucson
AZ
240,000
341,637
None
None
240,000
341,637
581,637
51,812
03/18/04
300
Tucson
AZ
550,000
511,637
None
None
550,000
511,637
1,061,637
77,596
03/18/04
300
Tucson
AZ
126,000
234,565
None
None
126,000
234,565
360,565
34,794
04/14/04
300
Wellton
AZ
120,000
291,637
None
None
120,000
291,637
411,637
44,229
03/18/04
300
Wickenburg
AZ
150,000
291,637
None
None
150,000
291,637
441,637
44,229
03/18/04
300
Manchester
CT
118,262
305,510
None
None
118,262
305,510
423,772
156,319
03/03/95
300
Vernon
CT
179,646
319,372
None
None
179,646
319,372
499,018
163,412
03/09/95
300
Westbrook
CT
98,247
373,340
None
None
98,247
373,340
471,587
191,026
03/09/95
300
Camden
DE
113,811
174,435
None
None
113,811
174,435
288,246
33,426
03/19/03
300
Camden
DE
250,528
379,165
None
None
250,528
379,165
629,693
72,666
03/19/03
300
Dewey
DE
147,465
224,665
None
None
147,465
224,665
372,130
43,054
03/19/03
300
Dover
DE
278,804
421,707
None
None
278,804
421,707
700,511
80,820
03/19/03
300
Dover
DE
367,137
554,207
None
None
367,137
554,207
921,344
106,216
03/19/03
300
Dover
DE
367,425
554,884
None
None
367,425
554,884
922,309
106,346
03/19/03
300
Felton
DE
307,260
464,391
None
None
307,260
464,391
771,651
89,001
03/19/03
300
Greenwood
DE
632,303
1,176,618
None
None
632,303
1,176,618
1,808,921
5,883
In progress
11/29/07
300
Harrington
DE
563,812
849,220
None
None
563,812
849,220
1,413,032
162,760
03/19/03
300
F-17
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Milford
DE
310,049
468,575
None
None
310,049
468,575
778,624
89,803
03/19/03
300
Newcastle
DE
589,325
887,488
None
None
589,325
887,488
1,476,813
170,095
03/19/03
300
Smyrna
DE
121,774
186,436
None
None
121,774
186,436
308,210
35,726
03/19/03
300
Smyrna
DE
401,135
605,332
None
None
401,135
605,332
1,006,467
116,015
03/19/03
300
Townsend
DE
241,416
365,749
None
None
241,416
365,749
607,165
70,095
03/19/03
300
Wilmington
DE
280,682
424,525
None
None
280,682
424,525
705,207
81,360
03/19/03
300
Archer
FL
296,238
578,145
None
51
296,238
578,196
874,434
199,509
05/07/99
300
Bushnell
FL
130,000
291,637
None
None
130,000
291,637
421,637
44,229
03/18/04
300
Clearwater
FL
359,792
311,845
None
None
359,792
311,845
671,637
47,294
03/18/04
300
Cocoa
FL
323,827
287,810
None
None
323,827
287,810
611,637
43,648
03/18/04
300
Deltona
FL
140,000
321,637
None
None
140,000
321,637
461,637
48,779
03/18/04
300
Ellenton
FL
250,000
261,637
None
None
250,000
261,637
511,637
39,679
03/18/04
300
Englewood
FL
270,000
331,637
None
None
270,000
331,637
601,637
50,296
03/18/04
300
Gainesville
FL
515,834
873,187
None
None
515,834
873,187
1,389,021
301,248
05/07/99
300
Gainesville
FL
480,318
600,633
None
None
480,318
600,633
1,080,951
207,217
05/07/99
300
Gainesville
FL
347,310
694,859
None
None
347,310
694,859
1,042,169
239,725
05/07/99
300
Gainesville
FL
339,263
658,807
None
None
339,263
658,807
998,070
227,287
05/07/99
300
Gainesville
FL
351,921
552,557
None
None
351,921
552,557
904,478
190,631
05/07/99
300
Gainesville
FL
500,032
850,291
None
None
500,032
850,291
1,350,323
293,349
05/07/99
300
Homosassa Springs
FL
740,000
621,637
None
None
740,000
621,637
1,361,637
94,279
03/18/04
300
Hudson
FL
300,000
351,637
None
None
300,000
351,637
651,637
53,329
03/18/04
300
Intercession City
FL
161,776
319,861
None
None
161,776
319,861
481,637
48,510
03/18/04
300
Jacksonville
FL
266,111
494,206
None
None
266,111
494,206
760,317
73,307
04/01/04
300
Jacksonville Bch
FL
522,188
371,885
None
None
522,188
371,885
894,073
128,299
05/07/99
300
Key West
FL
873,700
627,937
None
None
873,700
627,937
1,501,637
95,234
03/18/04
300
Key West
FL
492,785
208,852
None
None
492,785
208,852
701,637
31,673
03/18/04
300
Lakeland
FL
527,076
464,561
None
None
527,076
464,561
991,637
70,456
03/18/04
300
Lakeland
FL
300,000
321,637
None
None
300,000
321,637
621,637
48,779
03/18/04
300
Lakeport
FL
180,342
331,295
None
None
180,342
331,295
511,637
50,244
03/18/04
300
Land O'Lakes
FL
120,000
361,637
None
None
120,000
361,637
481,637
54,846
03/18/04
300
Lutz
FL
480,000
421,637
None
None
480,000
421,637
901,637
63,946
03/18/04
300
Naples
FL
150,000
301,637
None
None
150,000
301,637
451,637
45,746
03/18/04
300
Naples
FL
620,000
381,637
None
None
620,000
381,637
1,001,637
57,879
03/18/04
300
New Port Richey
FL
190,000
601,637
None
None
190,000
601,637
791,637
91,246
03/18/04
300
North Fort Meyers
FL
140,000
281,637
None
None
140,000
281,637
421,637
42,712
03/18/04
300
Okeechobee
FL
195,075
346,562
None
None
195,075
346,562
541,637
52,559
03/18/04
300
Orlando
FL
240,000
301,637
None
None
240,000
301,637
541,637
45,746
03/18/04
300
Palm Bay
FL
230,880
300,757
None
None
230,880
300,757
531,637
45,612
03/18/04
300
Palm Harbor
FL
510,000
381,637
None
None
510,000
381,637
891,637
57,879
03/18/04
300
Panama City
FL
210,000
431,637
None
None
210,000
431,637
641,637
65,462
03/18/04
300
Pensacola
FL
168,000
312,727
None
None
168,000
312,727
480,727
46,385
04/14/04
300
Port Charlotte
FL
170,000
311,637
None
None
170,000
311,637
481,637
47,262
03/18/04
300
Port Orange
FL
609,438
512,199
None
None
609,438
512,199
1,121,637
77,681
03/18/04
300
Pt Charlotte
FL
200,000
356,637
None
None
200,000
356,637
556,637
54,087
03/18/04
300
Punta Gorda
FL
400,000
511,637
None
None
400,000
511,637
911,637
77,596
03/18/04
300
Tallahassee
FL
600,000
341,637
None
None
600,000
341,637
941,637
51,812
03/18/04
300
Tampa
FL
300,000
301,637
None
None
300,000
301,637
601,637
45,746
03/18/04
300
Tampa
FL
380,000
361,637
None
None
380,000
361,637
741,637
54,846
03/18/04
300
Tampa
FL
320,000
591,637
None
None
320,000
591,637
911,637
89,729
03/18/04
300
Webster
FL
640,000
1,071,637
None
None
640,000
1,071,637
1,711,637
162,529
03/18/04
300
Winter Springs
FL
150,000
291,637
None
None
150,000
291,637
441,637
44,229
03/18/04
300
F-18
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Augusta
GA
620,000
383,232
None
None
620,000
383,232
1,003,232
129,655
07/22/99
300
Augusta
GA
540,000
337,853
None
None
540,000
337,853
877,853
114,303
07/22/99
300
Augusta
GA
510,000
392,929
None
None
510,000
392,929
902,929
132,936
07/22/99
300
Augusta
GA
180,000
422,020
None
None
180,000
422,020
602,020
142,780
07/22/99
300
Augusta
GA
260,000
392,171
None
None
260,000
392,171
652,171
132,681
07/22/99
300
Augusta
GA
240,000
451,637
None
None
240,000
451,637
691,637
68,496
03/18/04
300
Cahutta
GA
437,500
813,742
None
None
437,500
813,742
1,251,242
136,974
10/16/03
300
Calhoun
GA
122,500
228,742
None
None
122,500
228,742
351,242
38,499
10/16/03
300
Calhoun
GA
262,500
488,742
None
None
262,500
488,742
751,242
82,265
10/16/03
300
Chatsworth
GA
140,000
261,242
None
None
140,000
261,242
401,242
43,969
10/16/03
300
Chatsworth
GA
140,000
261,242
None
None
140,000
261,242
401,242
43,969
10/16/03
300
Chatsworth
GA
140,000
261,242
None
None
140,000
261,242
401,242
43,969
10/16/03
300
Chickamauga
GA
181,731
338,742
None
None
181,731
338,742
520,473
57,015
10/16/03
300
Dalton
GA
171,500
319,742
None
None
171,500
319,742
491,242
53,817
10/16/03
300
Dalton
GA
87,500
163,742
None
None
87,500
163,742
251,242
27,557
10/16/03
300
Dalton
GA
485,650
903,162
None
None
485,650
903,162
1,388,812
152,026
10/16/03
300
Dalton
GA
146,000
272,385
None
None
146,000
272,385
418,385
45,845
10/16/03
300
Dalton
GA
420,000
781,242
None
None
420,000
781,242
1,201,242
131,503
10/16/03
300
Dalton
GA
210,000
391,242
None
None
210,000
391,242
601,242
65,853
10/16/03
300
Dalton
GA
332,500
618,742
None
None
332,500
618,742
951,242
104,149
10/16/03
300
Dunwoody
GA
545,462
724,254
None
None
545,462
724,254
1,269,716
305,324
06/27/97
300
Euharlee
GA
262,500
488,742
None
None
262,500
488,742
751,242
82,265
10/16/03
300
Flintstone
GA
157,500
293,742
None
None
157,500
293,742
451,242
49,440
10/16/03
300
Lafayette
GA
122,500
228,742
None
None
122,500
228,742
351,242
38,499
10/16/03
300
Lithonia
GA
386,784
776,436
None
None
386,784
776,436
1,163,220
327,340
06/27/97
300
Mableton
GA
491,069
355,957
None
None
491,069
355,957
847,026
150,047
06/27/97
300
Martinez
GA
450,000
402,777
None
None
450,000
402,777
852,777
136,269
07/22/99
300
Martinez
GA
830,000
871,637
None
None
830,000
871,637
1,701,637
132,196
03/18/04
300
Norcross
GA
384,162
651,273
None
None
384,162
651,273
1,035,435
274,560
06/27/97
300
Ringgold
GA
350,000
651,242
None
None
350,000
651,242
1,001,242
109,619
10/16/03
300
Ringgold
GA
234,500
1,168,914
None
None
234,500
1,168,914
1,403,414
145,537
10/16/03
300
Ringgold
GA
385,000
716,242
-21,175
None
385,000
695,067
1,080,067
120,561
10/16/03
300
Ringgold
GA
482,251
896,851
None
None
482,251
896,851
1,379,102
150,964
10/16/03
300
Rocky Face
GA
164,231
306,241
None
None
164,231
306,241
470,472
51,544
10/16/03
300
Rome
GA
210,000
391,242
None
None
210,000
391,242
601,242
65,853
10/16/03
300
Rome
GA
199,199
371,183
None
None
199,199
371,183
570,382
62,476
10/16/03
300
Rome
GA
201,791
375,997
None
None
201,791
375,997
577,788
63,287
10/16/03
300
Rome
GA
315,000
586,242
None
None
315,000
586,242
901,242
98,678
10/16/03
300
Rossville
GA
157,500
293,742
None
None
157,500
293,742
451,242
49,440
10/16/03
300
Stone Mountain
GA
529,383
532,429
None
None
529,383
532,429
1,061,812
224,447
06/27/97
300
Summerville
GA
66,231
124,242
None
None
66,231
124,242
190,473
20,908
10/16/03
300
Trenton
GA
129,231
241,242
None
None
129,231
241,242
370,473
40,603
10/16/03
300
Godfrey
IL
374,586
733,190
None
None
374,586
733,190
1,107,776
309,097
06/27/97
300
Granite City
IL
362,287
737,255
None
None
362,287
737,255
1,099,542
310,813
06/27/97
300
Love's Park
IL
547,582
1,016,143
1,500
None
547,582
1,017,643
1,565,225
1,694
12/20/07
300
Madison
IL
173,812
625,030
None
None
173,812
625,030
798,842
263,510
06/27/97
300
Rochelle
IL
607,418
1,127,766
1,000
None
607,418
1,128,766
1,736,184
1,880
12/20/07
300
Albany
IN
427,437
794,632
2,000
None
427,437
796,632
1,224,069
19,979
05/25/07
300
Alexandria
IN
139,219
259,369
None
None
139,219
259,369
398,588
6,481
05/25/07
300
Anderson
IN
147,263
274,307
None
None
147,263
274,307
421,570
6,854
05/25/07
300
Anderson
IN
283,430
527,190
2,000
None
283,430
529,190
812,620
13,293
05/25/07
300
F-19
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Elkhart
IN
495,914
922,471
1,500
None
495,914
923,971
1,419,885
23,146
05/25/07
300
Frankfort
IN
208,666
388,345
2,000
None
208,666
390,345
599,011
9,822
05/25/07
300
Greenwood
IN
173,250
323,022
None
None
173,250
323,022
496,272
8,072
05/25/07
300
Hartford City
IN
250,310
465,702
2,000
None
250,310
467,702
718,012
11,755
05/25/07
300
Indianapolis
IN
129,938
242,134
None
None
129,938
242,134
372,072
6,050
05/25/07
300
Indianapolis
IN
269,294
500,939
1,500
None
269,294
502,439
771,733
12,608
05/25/07
300
Indianapolis
IN
318,432
592,193
1,500
None
318,432
593,693
912,125
14,889
05/25/07
300
Knox
IN
341,250
633,499
1,500
None
341,250
634,999
976,249
5,317
10/09/07
300
Lafayette
IN
147,263
274,309
None
None
147,263
274,309
421,572
6,854
05/25/07
300
Lafayette
IN
112,613
209,959
None
None
112,613
209,959
322,572
5,246
05/25/07
300
Marion
IN
209,196
389,995
1,500
None
209,196
391,495
600,691
9,834
05/25/07
300
Michigan City
IN
227,500
422,249
1,500
None
227,500
423,749
651,249
3,556
10/09/07
300
Mishawaka
IN
123,983
231,743
2,000
None
123,983
233,743
357,726
5,907
05/25/07
300
Morristown
IN
366,590
682,082
2,000
None
366,590
684,082
1,050,672
17,165
05/25/07
300
Muncie
IN
103,950
193,870
None
None
103,950
193,870
297,820
4,843
05/25/07
300
Muncie
IN
184,237
342,974
2,000
None
184,237
344,974
529,211
8,688
05/25/07
300
New Albany
IN
181,459
289,353
None
None
181,459
289,353
470,812
148,052
03/03/95
300
New Albany
IN
262,465
331,796
None
None
262,465
331,796
594,261
169,769
03/06/95
300
New Castle
IN
138,600
258,672
None
None
138,600
258,672
397,272
6,463
05/25/07
300
New Castle
IN
79,854
149,572
1,000
None
79,854
150,572
230,426
3,794
05/25/07
300
New Castle
IN
203,941
380,019
1,500
None
203,941
381,519
585,460
9,585
05/25/07
300
Richmond
IN
281,248
523,589
1,500
None
281,248
525,089
806,337
13,174
05/25/07
300
Richmond
IN
255,908
476,528
2,000
None
255,908
478,528
734,436
12,027
05/25/07
300
Rushville
IN
138,600
258,672
None
None
138,600
258,672
397,272
6,463
05/25/07
300
Rushville
IN
121,275
226,497
None
None
121,275
226,497
347,772
5,659
05/25/07
300
South Bend
IN
372,387
693,064
2,000
None
372,387
695,064
1,067,451
17,440
05/25/07
300
Wabash
IN
430,437
800,871
2,000
None
430,437
802,871
1,233,308
20,135
05/25/07
300
Wabash
IN
334,923
623,488
1,500
None
334,923
624,988
959,911
15,671
05/25/07
300
Warsaw
IN
415,275
772,713
1,500
None
415,275
774,213
1,189,488
19,402
05/25/07
300
West Lafayette
IN
0
1,335,355
2,000
None
-
1,337,355
1,337,355
33,497
05/25/07
300
Zionsville
IN
910,595
1,691,926
2,000
None
910,595
1,693,926
2,604,521
42,411
05/25/07
300
Berea
KY
252,077
360,815
None
None
252,077
360,815
612,892
184,617
03/08/95
300
Elizabethtown
KY
286,106
286,106
None
None
286,106
286,106
572,212
146,391
03/03/95
300
Lebanon
KY
158,052
316,105
None
None
158,052
316,105
474,157
161,740
03/03/95
300
Louisville
KY
198,926
368,014
None
None
198,926
368,014
566,940
188,300
03/03/95
300
Louisville
KY
216,849
605,697
None
None
216,849
605,697
822,546
279,497
06/18/96
11/17/95
300
Mt. Washington
KY
327,245
479,593
None
None
327,245
479,593
806,838
213,451
12/06/96
05/31/96
300
Owensboro
KY
360,000
590,000
None
None
360,000
590,000
950,000
292,050
08/25/95
300
Alexandria
LA
170,000
371,637
None
None
170,000
371,637
541,637
56,362
03/18/04
300
Baton Rouge
LA
500,000
521,637
None
None
500,000
521,637
1,021,637
79,112
03/18/04
300
Baton Rouge
LA
210,000
361,637
None
None
210,000
361,637
571,637
54,846
03/18/04
300
Bossier City
LA
230,000
431,637
None
None
230,000
431,637
661,637
65,462
03/18/04
300
Destrehan
LA
200,000
411,637
None
None
200,000
411,637
611,637
62,429
03/18/04
300
Lafayette
LA
240,000
391,637
None
None
240,000
391,637
631,637
59,396
03/18/04
300
Shreveport
LA
192,500
358,227
None
None
192,500
358,227
550,727
53,134
04/14/04
300
Amherst
MA
110,969
639,806
None
None
110,969
639,806
750,775
111,966
08/18/03
300
North Reading
MA
574,601
756,174
None
None
574,601
756,174
1,330,775
132,330
08/18/03
300
Seekonk
MA
298,354
268,518
None
None
298,354
268,518
566,872
137,392
03/03/95
300
Berlin
MD
255,951
387,395
None
None
255,951
387,395
643,346
74,243
03/19/03
300
Crisfield
MD
219,704
333,024
None
None
219,704
333,024
552,728
63,822
03/19/03
300
Hebron
MD
376,251
567,844
None
None
376,251
567,844
944,095
108,829
03/19/03
300
F-20
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
La Plata
MD
1,017,544
2,706,729
None
None
1,017,544
2,706,729
3,724,273
581,699
08/06/02
300
Mechanicsville
MD
1,540,335
2,860,928
None
None
1,540,335
2,860,928
4,401,263
634,113
06/27/02
300
Millersville
MD
830,737
2,696,245
None
None
830,737
2,696,245
3,526,982
597,714
06/27/02
300
Breckenridge
MI
437,500
811,968
1,500
None
437,500
813,468
1,250,968
6,804
10/09/07
300
Carson City
MI
262,500
486,468
2,000
None
262,500
488,468
750,968
4,104
10/09/07
300
Charlevoix
MI
385,000
713,013
2,500
None
385,000
715,513
1,100,513
6,004
10/09/07
300
Cheboygan
MI
280,000
518,013
2,500
None
280,000
520,513
800,513
4,379
10/09/07
300
Clare
MI
306,250
567,718
2,000
None
306,250
569,718
875,968
4,781
10/09/07
300
Clare
MI
229,250
426,218
500
None
229,250
426,718
655,968
3,564
10/09/07
300
Comstock
MI
315,000
583,749
2,500
None
315,000
586,249
901,249
4,927
10/09/07
300
Farwell
MI
437,500
811,468
2,000
None
437,500
813,468
1,250,968
6,812
10/09/07
300
Flint
MI
194,492
476,504
None
None
194,492
476,504
670,996
229,516
12/21/95
300
Gladwin
MI
140,000
259,013
1,500
None
140,000
260,513
400,513
2,196
10/09/07
300
Grand Rapids
MI
437,500
812,249
1,500
None
437,500
813,749
1,251,249
6,806
10/09/07
300
Kalamazoo
MI
238,000
442,249
1,000
None
238,000
443,249
681,249
3,710
10/09/07
300
Kalkaska
MI
437,500
809,513
3,500
None
437,500
813,013
1,250,513
6,833
10/09/07
300
Lake City
MI
115,500
213,513
1,500
None
115,500
215,013
330,513
1,817
10/09/07
300
Lakeview
MI
96,250
177,718
2,000
None
96,250
179,718
275,968
1,531
10/09/07
300
Mackinaw City
MI
455,000
844,513
1,000
None
455,000
845,513
1,300,513
7,063
10/09/07
300
Mecosta
MI
122,500
227,468
1,000
None
122,500
228,468
350,968
1,920
10/09/07
300
Midland
MI
437,500
811,013
2,000
None
437,500
813,013
1,250,513
6,808
10/09/07
300
Mount Pleasant
MI
162,750
300,718
2,500
None
162,750
303,218
465,968
2,568
10/09/07
300
Mount Pleasant
MI
463,750
860,718
1,500
None
463,750
862,218
1,325,968
7,210
10/09/07
300
Mount Pleasant
MI
210,000
388,968
2,000
None
210,000
390,968
600,968
3,291
10/09/07
300
Mount Pleasant
MI
437,500
810,968
2,500
None
437,500
813,468
1,250,968
6,820
10/09/07
300
Mount Pleasant
MI
350,000
649,468
1,500
None
350,000
650,968
1,000,968
5,450
10/09/07
300
Mount Pleasant
MI
175,000
324,468
1,500
None
175,000
325,968
500,968
2,741
10/09/07
300
Petoskey
MI
490,000
909,513
1,000
None
490,000
910,513
1,400,513
7,604
10/09/07
300
Prudenville
MI
133,000
245,013
2,500
None
133,000
247,513
380,513
2,104
10/09/07
300
Saginaw
MI
262,500
486,513
1,500
None
262,500
488,013
750,513
4,092
10/09/07
300
Standish
MI
92,750
171,263
1,500
None
92,750
172,763
265,513
1,465
10/09/07
300
Traverse City
MI
210,000
389,002
2,000
None
210,000
391,002
601,002
3,292
10/09/07
300
Walker
MI
586,250
1,088,499
1,500
None
586,250
1,089,999
1,676,249
9,108
10/09/07
300
Brandon
MS
671,486
1,247,588
None
None
671,486
1,247,588
1,919,074
126,839
06/30/05
300
Flowood
MS
437,926
813,832
None
None
437,926
813,832
1,251,758
82,740
06/30/05
300
Flowood
MS
399,972
743,347
None
None
399,972
743,347
1,143,319
75,574
06/30/05
300
Jackson
MS
329,904
613,221
None
None
329,904
613,221
943,125
62,345
06/30/05
300
Jackson
MS
540,108
1,003,600
None
None
540,108
1,003,600
1,543,708
102,033
06/30/05
300
Marion
MS
350,341
651,013
None
None
350,341
651,013
1,001,354
66,187
06/30/05
300
Meridian
MS
437,926
813,671
None
None
437,926
813,671
1,251,597
82,724
06/30/05
300
Meridian
MS
405,811
754,030
None
None
405,811
754,030
1,159,841
76,660
06/30/05
300
Meridian
MS
145,975
271,478
None
None
145,975
271,478
417,453
27,601
06/30/05
300
Meridian
MS
280,273
520,887
None
None
280,273
520,887
801,160
52,957
06/30/05
300
Meridian
MS
321,146
596,794
None
None
321,146
596,794
917,940
58,685
07/19/05
300
Newton
MS
467,121
867,891
None
None
467,121
867,891
1,335,012
88,236
06/30/05
300
Pearl
MS
544,488
1,011,733
None
None
544,488
1,011,733
1,556,221
102,860
06/30/05
300
Philadelphia
MS
472,960
878,735
None
None
472,960
878,735
1,351,695
89,339
06/30/05
300
Southaven
MS
310,000
641,637
None
None
310,000
641,637
951,637
97,312
03/18/04
300
Terry
MS
583,901
1,084,930
None
None
583,901
1,084,930
1,668,831
110,302
06/30/05
300
Waveland
MS
180,000
331,637
None
None
180,000
331,637
511,637
50,296
03/18/04
300
Aberdeen
NC
600,000
300,625
None
None
600,000
300,625
900,625
83,651
01/25/01
300
F-21
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Archdale
NC
410,000
731,637
None
None
410,000
731,637
1,141,637
110,962
03/18/04
300
Charlotte
NC
300,000
291,637
None
None
300,000
291,637
591,637
44,229
03/18/04
300
Charlotte
NC
640,000
581,637
None
None
640,000
581,637
1,221,637
88,212
03/18/04
300
Durham
NC
720,000
851,637
None
None
720,000
851,637
1,571,637
129,162
03/18/04
300
Goldsboro
NC
460,000
740,625
None
None
460,000
740,625
1,200,625
206,118
01/25/01
300
Greensboro
NC
700,000
655,000
None
None
700,000
655,000
1,355,000
215,058
10/27/99
300
Greenville
NC
330,000
515,000
None
None
330,000
515,000
845,000
254,925
08/25/95
300
Jacksonville
NC
150,000
530,000
None
None
150,000
530,000
680,000
262,350
08/25/95
300
Jacksonville
NC
180,000
371,637
None
None
180,000
371,637
551,637
56,362
03/18/04
300
Jacksonville
NC
140,000
260,727
None
None
140,000
260,727
400,727
38,672
04/14/04
300
Kinston
NC
550,000
1,057,833
None
None
550,000
1,057,833
1,607,833
431,875
10/24/97
300
Raleigh
NC
740,000
791,637
None
None
740,000
791,637
1,531,637
120,062
03/18/04
300
Roxboro
NC
243,112
368,107
None
None
243,112
368,107
611,219
70,547
03/19/03
300
Winston-Salem
NC
320,000
311,637
None
None
320,000
311,637
631,637
47,262
03/18/04
300
Galloway
NJ
1,367,872
2,540,604
None
None
1,367,872
2,540,604
3,908,476
563,124
06/27/02
300
Hamilton
NJ
1,539,117
2,858,630
None
None
1,539,117
2,858,630
4,397,747
634,556
06/27/02
300
MillVille
NJ
953,891
1,771,782
None
None
953,891
1,771,782
2,725,673
392,735
06/27/02
300
Toms River
NJ
1,265,861
2,351,154
None
None
1,265,861
2,351,154
3,617,015
521,527
06/27/02
300
Toms River
NJ
982,526
1,824,961
None
None
982,526
1,824,961
2,807,487
404,181
06/27/02
300
Wall
NJ
1,459,957
2,712,264
None
None
1,459,957
2,712,264
4,172,221
583,097
08/06/02
300
Albuquerque
NM
200,000
271,637
None
None
200,000
271,637
471,637
41,196
03/18/04
300
Kingston
NY
257,763
456,042
None
None
257,763
456,042
713,805
231,821
04/06/95
300
Atwater
OH
118,555
266,748
None
None
118,555
266,748
385,303
136,486
03/03/95
300
Columbus
OH
147,296
304,411
None
None
147,296
304,411
451,707
155,757
03/03/95
300
Columbus
OH
273,085
471,693
None
None
273,085
471,693
744,778
227,199
12/21/95
300
Cuyahoga Falls
OH
321,792
1,144,619
None
None
321,792
1,144,619
1,466,411
211,872
03/03/95
300
Eaton
OH
164,588
306,934
None
None
164,588
306,934
471,522
7,670
05/25/07
300
Galion
OH
138,981
327,597
None
7
138,981
327,604
466,585
167,628
03/06/95
300
Groveport
OH
277,198
445,497
None
None
277,198
445,497
722,695
214,581
12/21/95
300
Perrysburg
OH
211,678
390,680
None
None
211,678
390,680
602,358
172,902
01/10/96
09/01/95
300
Streetsboro
OH
402,988
533,349
None
None
402,988
533,349
936,337
208,006
01/27/97
09/03/96
300
Tipp City
OH
355,009
588,111
None
None
355,009
588,111
943,120
234,257
01/31/97
06/27/96
300
Triffin
OH
117,017
273,040
None
None
117,017
273,040
390,057
139,705
03/07/95
300
Wadsworth
OH
266,507
496,917
None
None
266,507
496,917
763,424
204,729
11/26/96
07/01/96
300
Tulsa
OK
126,545
508,266
None
None
126,545
508,266
634,811
214,277
06/27/97
300
Aliquippa
PA
226,195
452,631
None
None
226,195
452,631
678,826
71,664
01/29/04
300
Beaver
PA
95,626
223,368
None
None
95,626
223,368
318,994
35,365
01/29/04
300
Beaver Falls
PA
92,207
230,758
None
None
92,207
230,758
322,965
36,535
01/29/04
300
Cornwells Heights
PA
569,763
387,611
None
None
569,763
387,611
957,374
71,702
05/29/03
300
Doylestown
PA
800,134
1,226,452
None
None
800,134
1,226,452
2,026,586
226,888
05/29/03
300
East Caln
PA
1,722,222
576
None
None
1,722,222
576
1,722,798
110
02/25/03
300
Lansdale
PA
1,356,324
385,761
None
None
1,356,324
385,761
1,742,085
71,359
05/29/03
300
Penndel
PA
739,487
1,003,809
None
None
739,487
1,003,809
1,743,296
185,699
05/29/03
300
Perryopolis
PA
148,953
134,299
None
None
148,953
134,299
283,252
21,262
01/29/04
300
Philadelphia
PA
808,681
256,843
None
None
808,681
256,843
1,065,524
47,510
05/29/03
300
Philadelphia
PA
425,928
167,147
None
None
425,928
167,147
593,075
30,917
05/29/03
300
Philadelphia
PA
390,342
226,919
None
None
390,342
226,919
617,261
41,974
05/29/03
300
Philadelphia
PA
541,792
236,049
None
None
541,792
236,049
777,841
43,663
05/29/03
300
Philadelphia
PA
530,018
214,977
None
None
530,018
214,977
744,995
39,765
05/29/03
300
Philadelphia
PA
614,101
277,277
None
None
614,101
277,277
891,378
51,291
05/29/03
300
Philadelphia
PA
1,011,389
491,302
None
None
1,011,389
491,302
1,502,691
90,885
05/29/03
300
F-22
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Philadelphia
PA
935,672
448,426
None
None
935,672
448,426
1,384,098
82,953
05/29/03
300
Philadelphia
PA
689,172
426,596
None
None
689,172
426,596
1,115,768
78,915
05/29/03
300
Philadelphia
PA
349,294
134,485
None
None
349,294
134,485
483,779
24,874
05/29/03
300
Philadelphia
PA
557,515
244,121
None
None
557,515
244,121
801,636
41,907
09/16/03
300
Pittsburgh
PA
497,668
320,170
None
None
497,668
320,170
817,838
50,692
01/29/04
300
Pittsburgh
PA
296,277
287,540
None
None
296,277
287,540
583,817
45,525
01/29/04
300
Pittsburgh
PA
395,417
474,741
None
None
395,417
474,741
870,158
75,165
01/29/04
300
Pittsburgh
PA
118,118
231,108
None
None
118,118
231,108
349,226
36,590
01/29/04
300
South Park
PA
252,247
435,985
None
None
252,247
435,985
688,232
69,023
01/29/04
300
Southampton
PA
783,279
163,721
None
None
783,279
163,721
947,000
30,283
05/29/03
300
Valencia
PA
440,565
278,492
None
None
440,565
278,492
719,057
44,093
01/29/04
300
Verona
PA
171,411
257,358
None
None
171,411
257,358
428,769
40,746
01/29/04
300
Willow Grove
PA
329,934
73,123
None
None
329,934
73,123
403,057
13,522
05/29/03
300
Aiken
SC
320,000
432,527
None
None
320,000
432,527
752,527
146,335
07/22/99
300
Aiken
SC
330,000
472,679
None
None
330,000
472,679
802,679
159,919
07/22/99
300
Aiken
SC
560,000
543,588
None
None
560,000
543,588
1,103,588
183,908
07/22/99
300
Aiken
SC
360,000
542,982
None
None
360,000
542,982
902,982
183,704
07/22/99
300
Aiken
SC
540,000
388,058
None
None
540,000
388,058
928,058
131,288
07/22/99
300
Aiken
SC
250,000
251,770
None
None
250,000
251,770
501,770
85,180
07/22/99
300
Belvedere
SC
490,000
463,080
None
None
490,000
463,080
953,080
156,671
07/22/99
300
Columbia
SC
150,000
450,000
None
None
150,000
450,000
600,000
222,750
08/25/95
300
Columbia
SC
520,000
471,637
None
None
520,000
471,637
991,637
71,529
03/18/04
300
Goose Creek
SC
150,000
241,637
None
None
150,000
241,637
391,637
36,646
03/18/04
300
Greenville
SC
390,000
462,847
None
None
390,000
462,847
852,847
156,592
07/22/99
300
Greenville
SC
300,000
402,392
None
None
300,000
402,392
702,392
136,139
07/22/99
300
Greenville
SC
370,000
432,695
None
None
370,000
432,695
802,695
146,391
07/22/99
300
Greenville
SC
620,000
483,604
None
None
620,000
483,604
1,103,604
163,614
07/22/99
300
Greenville
SC
680,000
423,604
None
None
680,000
423,604
1,103,604
143,314
07/22/99
300
Greer
SC
400,000
502,879
None
None
400,000
502,879
902,879
170,136
07/22/99
300
Hilton Head
SC
500,000
691,637
None
None
500,000
691,637
1,191,637
104,896
03/18/04
300
Hilton Head
SC
185,500
344,510
None
None
185,500
344,510
530,010
51,102
04/14/04
300
Irmo
SC
690,000
461,637
None
None
690,000
461,637
1,151,637
70,012
03/18/04
300
Jackson
SC
170,000
632,626
None
None
170,000
632,626
802,626
214,034
07/22/99
300
John's Isle
SC
170,000
350,000
None
None
170,000
350,000
520,000
173,250
08/25/95
300
Lexington
SC
255,000
545,000
None
None
255,000
545,000
800,000
269,775
08/25/95
300
Lexington
SC
640,000
563,891
None
None
640,000
563,891
1,203,891
190,777
07/22/99
300
Lexington
SC
540,000
563,588
None
None
540,000
563,588
1,103,588
190,675
07/22/99
300
Lexington
SC
360,000
843,891
None
None
360,000
843,891
1,203,891
285,510
07/22/99
300
North Augusta
SC
400,000
452,777
None
None
400,000
452,777
852,777
153,185
07/22/99
300
North Augusta
SC
330,000
481,637
None
None
330,000
481,637
811,637
73,046
03/18/04
300
North Augusta
SC
490,000
1,221,637
None
None
490,000
1,221,637
1,711,637
185,279
03/18/04
300
North Charleston
SC
400,000
650,000
None
None
400,000
650,000
1,050,000
321,750
08/25/95
300
Orangeburg
SC
320,000
691,637
None
None
320,000
691,637
1,011,637
104,896
03/18/04
300
Simpsonville
SC
530,000
573,485
None
None
530,000
573,485
1,103,485
194,023
07/22/99
300
Spartanburg
SC
470,000
432,879
None
None
470,000
432,879
902,879
146,453
07/22/99
300
Summerville
SC
115,000
515,000
None
None
115,000
515,000
630,000
254,925
08/25/95
300
Summerville
SC
297,500
553,227
None
None
297,500
553,227
850,727
82,059
04/14/04
300
West Aiken
SC
400,000
402,665
None
None
400,000
402,665
802,665
136,231
07/22/99
300
West Columbia
SC
410,000
693,574
None
None
410,000
693,574
1,103,574
234,654
07/22/99
300
West Columbia
SC
336,000
624,727
None
None
336,000
624,727
960,727
92,665
04/14/04
300
Arrington
TN
385,000
716,242
None
None
385,000
716,242
1,101,242
120,561
10/16/03
300
F-23
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Athens
TN
175,000
326,242
None
None
175,000
326,242
501,242
54,911
10/16/03
300
Athens
TN
124,179
231,860
None
None
124,179
231,860
356,039
39,023
10/16/03
300
Benton
TN
192,500
358,742
None
None
192,500
358,742
551,242
60,382
10/16/03
300
Chattanooga
TN
181,731
338,741
None
None
181,731
338,741
520,472
57,015
10/16/03
300
Chattanooga
TN
168,000
313,242
None
None
168,000
313,242
481,242
52,723
10/16/03
300
Chattanooga
TN
175,000
326,242
-79,571
None
175,000
246,671
421,671
43,557
10/16/03
300
Chattanooga
TN
159,979
298,346
None
None
159,979
298,346
458,325
50,215
10/16/03
300
Chattanooga
TN
105,000
196,242
None
None
105,000
196,242
301,242
33,028
10/16/03
300
Chattanooga
TN
245,000
456,242
None
None
245,000
456,242
701,242
76,794
10/16/03
300
Chattanooga
TN
297,500
553,742
None
None
297,500
553,742
851,242
93,207
10/16/03
300
Chattanooga
TN
323,750
822,529
None
None
323,750
822,529
1,146,279
118,539
10/16/03
300
Chattanooga
TN
280,000
521,242
None
None
280,000
521,242
801,242
87,736
10/16/03
300
Chattanooga
TN
257,250
478,992
None
None
257,250
478,992
736,242
80,624
10/16/03
300
Chattanooga
TN
283,209
527,201
None
None
283,209
527,201
810,410
88,739
10/16/03
300
Chattanooga
TN
542,500
1,008,742
None
None
542,500
1,008,742
1,551,242
169,799
10/16/03
300
Chattanooga
TN
332,500
618,742
None
None
332,500
618,742
951,242
104,149
10/16/03
300
Chattanooga
TN
175,000
326,242
None
None
175,000
326,242
501,242
54,911
10/16/03
300
Cleveland
TN
110,009
205,545
None
None
110,009
205,545
315,554
34,594
10/16/03
300
Cleveland
TN
227,500
423,742
None
None
227,500
423,742
651,242
71,324
10/16/03
300
Cleveland
TN
280,000
521,242
None
None
280,000
521,242
801,242
87,736
10/16/03
300
Cleveland
TN
245,000
456,242
None
None
245,000
456,242
701,242
76,794
10/16/03
300
Cleveland
TN
157,500
293,742
None
None
157,500
293,742
451,242
49,440
10/16/03
300
Cleveland
TN
122,500
228,742
None
None
122,500
228,742
351,242
38,499
10/16/03
300
Cleveland
TN
300,373
559,077
None
None
300,373
559,077
859,450
94,105
10/16/03
300
Dayton
TN
262,500
488,742
None
None
262,500
488,742
751,242
82,265
10/16/03
300
Decatur
TN
181,731
338,742
None
None
181,731
338,742
520,473
57,015
10/16/03
300
Dunlap
TN
315,000
586,242
None
None
315,000
586,242
901,242
98,678
10/16/03
300
Etowah
TN
192,500
358,742
None
None
192,500
358,742
551,242
60,382
10/16/03
300
Gallatin
TN
525,000
976,242
None
None
525,000
976,242
1,501,242
164,328
10/16/03
300
Gray
TN
191,151
355,337
None
None
191,151
355,337
546,488
1,777
11/29/07
300
Harrison
TN
484,313
900,680
None
None
484,313
900,680
1,384,993
151,608
10/16/03
300
Hixson
TN
271,250
504,992
None
None
271,250
504,992
776,242
85,001
10/16/03
300
Hixson
TN
513,215
954,355
None
None
513,215
954,355
1,467,570
160,644
10/16/03
300
Hixson
TN
94,500
176,742
None
None
94,500
176,742
271,242
29,745
10/16/03
300
Hixson
TN
300,373
559,077
None
None
300,373
559,077
859,450
94,105
10/16/03
300
Kimball
TN
332,500
618,742
None
None
332,500
618,742
951,242
104,149
10/16/03
300
Kingsport
TN
155,603
289,319
None
None
155,603
289,319
444,922
1,447
11/29/07
300
Kingsport
TN
310,303
576,618
None
None
310,303
576,618
886,921
2,883
11/29/07
300
La Vergne
TN
340,000
650,000
None
None
340,000
650,000
990,000
321,750
08/25/95
300
Le Vergne
TN
577,500
1,073,742
-15,745
None
577,500
1,057,997
1,635,497
180,740
10/16/03
300
Manchester
TN
266,119
495,463
None
None
266,119
495,463
761,582
83,397
10/16/03
300
Manchester
TN
281,675
524,352
None
None
281,675
524,352
806,027
88,260
10/16/03
300
Manchester
TN
319,846
595,242
None
None
319,846
595,242
915,088
100,193
10/16/03
300
Monteagle
TN
271,173
504,849
None
None
271,173
504,849
776,022
84,977
10/16/03
300
Mt. Juliet
TN
397,128
738,764
None
None
397,128
738,764
1,135,892
124,352
10/16/03
300
Murfreesboro
TN
549,500
1,021,742
None
None
549,500
1,021,742
1,571,242
171,987
10/16/03
300
Murfreesboro
TN
467,810
870,032
None
None
467,810
870,032
1,337,842
146,449
10/16/03
300
Murfreesboro
TN
300,373
559,077
None
None
300,373
559,077
859,450
94,105
10/16/03
300
Nashville
TN
498,628
927,264
None
None
498,628
927,264
1,425,892
156,083
10/16/03
300
Ocoee
TN
119,792
223,713
-11,239
None
119,792
212,474
332,266
37,652
10/16/03
300
Ooltewah
TN
234,231
436,241
None
None
234,231
436,241
670,472
73,428
10/16/03
300
F-24
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Ooltewah
TN
700,000
1,301,242
-190,623
None
700,000
1,110,619
1,810,619
203,000
10/16/03
300
Ooltewah
TN
105,000
196,242
None
None
105,000
196,242
301,242
33,028
10/16/03
300
Red Bank
TN
350,000
651,242
None
None
350,000
651,242
1,001,242
109,619
10/16/03
300
Red Bank
TN
300,373
559,077
-39,679
None
300,373
519,398
819,771
94,105
10/16/03
300
Roan Mountain
TN
286,303
532,047
None
None
286,303
532,047
818,350
2,660
11/29/07
300
Royal
TN
320,229
595,953
None
None
320,229
595,953
916,182
100,312
10/16/03
300
Smyrna
TN
426,466
793,251
None
None
426,466
793,251
1,219,717
133,524
10/16/03
300
Smyrna
TN
630,000
1,170,036
None
None
630,000
1,170,036
1,800,036
60,452
09/27/06
300
Soddy Daisy
TN
297,500
553,732
None
None
297,500
553,732
851,232
93,205
10/16/03
300
Soddy Daisy
TN
350,000
651,242
None
None
350,000
651,242
1,001,242
109,619
10/16/03
300
Soddy Daisy
TN
245,000
456,242
None
None
245,000
456,242
701,242
76,794
10/16/03
300
Sweetwater
TN
122,500
228,742
None
None
122,500
228,742
351,242
38,499
10/16/03
300
Sweetwater
TN
339,231
1,131,287
None
None
339,231
1,131,287
1,470,518
112,920
10/16/03
300
Sweetwater
TN
133,000
248,242
None
None
133,000
248,242
381,242
41,781
10/16/03
300
Abingdon
VA
57,847
107,770
None
None
57,847
107,770
165,617
539
11/29/07
300
Big Stone Gap
VA
527,303
979,634
None
None
527,303
979,634
1,506,937
4,898
11/29/07
300
Bristol
VA
213,369
396,597
None
None
213,369
396,597
609,966
1,983
11/29/07
300
Bristol
VA
268,303
498,618
None
None
268,303
498,618
766,921
2,493
11/29/07
300
Bristol
VA
171,156
318,201
None
None
171,156
318,201
489,357
1,591
11/29/07
300
Castlewood
VA
387,303
720,081
None
None
387,303
720,081
1,107,384
3,600
11/29/07
300
Cedar Bluff
VA
492,303
915,081
None
None
492,303
915,081
1,407,384
4,575
11/29/07
300
Chatham
VA
347,728
525,031
None
None
347,728
525,031
872,759
100,624
03/19/03
300
Chesapeake
VA
225,000
400,366
None
None
225,000
400,366
625,366
38,035
08/18/05
300
Clintwood
VA
378,553
703,384
None
None
378,553
703,384
1,081,937
3,517
11/29/07
300
Coeburn
VA
168,934
314,538
None
None
168,934
314,538
483,472
1,573
11/29/07
300
Coeburn
VA
312,303
580,795
None
None
312,303
580,795
893,098
2,904
11/29/07
300
Coeburn
VA
282,303
525,081
None
None
282,303
525,081
807,384
2,625
11/29/07
300
Collinsville
VA
84,465
130,137
None
None
84,465
130,137
214,602
24,936
03/19/03
300
Danville
VA
149,276
227,333
None
None
149,276
227,333
376,609
43,565
03/19/03
300
Danville
VA
83,644
128,884
None
None
83,644
128,884
212,528
24,696
03/19/03
300
Danville
VA
266,722
403,501
None
None
266,722
403,501
670,223
77,330
03/19/03
300
Franklin
VA
536,667
863,699
None
None
536,667
863,699
1,400,366
82,051
08/18/05
300
Gate City
VA
422,303
784,618
None
None
422,303
784,618
1,206,921
3,923
11/29/07
300
Hampton
VA
433,985
459,108
None
168
433,985
459,276
893,261
178,304
04/17/98
300
Highland Springs
VA
396,720
598,547
None
None
396,720
598,547
995,267
114,714
03/19/03
300
Honaker
VA
492,303
915,081
None
None
492,303
915,081
1,407,384
4,575
11/29/07
300
Martinsville
VA
246,820
373,653
None
None
246,820
373,653
620,473
71,610
03/19/03
300
Martinsville
VA
83,521
128,706
None
None
83,521
128,706
212,227
24,661
03/19/03
300
Midlothian
VA
325,000
302,872
None
None
325,000
302,872
627,872
125,645
08/21/97
300
Newport News
VA
490,616
605,304
None
168
490,616
605,472
1,096,088
205,745
01/20/00
04/17/98
300
Norton
VA
157,826
293,461
None
None
157,826
293,461
451,287
1,467
11/29/07
300
Norton
VA
457,303
849,634
None
None
457,303
849,634
1,306,937
4,248
11/29/07
300
Norton
VA
222,256
413,117
None
None
222,256
413,117
635,373
2,065
11/29/07
300
Pound
VA
256,170
476,100
None
None
256,170
476,100
732,270
2,380
11/29/07
300
Pound
VA
276,303
513,491
None
None
276,303
513,491
789,794
2,567
11/29/07
300
Richlands
VA
140,051
260,898
None
None
140,051
260,898
400,949
1,304
11/29/07
300
Richmond
VA
1,144,841
3,371,146
None
None
1,144,841
3,371,146
4,515,987
722,956
08/22/02
300
Richmond
VA
298,227
451,014
None
None
298,227
451,014
749,241
86,437
03/19/03
300
Richmond
VA
329,698
498,015
None
None
329,698
498,015
827,713
95,445
03/19/03
300
Richmond
VA
213,982
324,659
None
None
213,982
324,659
538,641
62,219
03/19/03
300
Richmond
VA
482,735
727,776
None
None
482,735
727,776
1,210,511
139,483
03/19/03
300
F-25
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Richmond
VA
350,453
529,365
None
None
350,453
529,365
879,818
101,454
03/19/03
300
Richmond
VA
323,496
488,918
None
None
323,496
488,918
812,414
93,702
03/19/03
300
Richmond
VA
278,443
421,584
None
None
278,443
421,584
700,027
80,796
03/19/03
300
Richmond
VA
700,000
400,740
None
168
700,000
400,908
1,100,908
155,641
04/17/98
300
Richmond
VA
700,000
440,965
None
168
700,000
441,133
1,141,133
171,260
04/17/98
300
Richmond
VA
400,000
250,875
None
168
400,000
251,043
651,043
97,442
04/17/98
300
Richmond
VA
1,000,000
740
None
168
1,000,000
908
1,000,908
308
04/17/98
300
Richmond
VA
700,000
100,695
None
168
700,000
100,863
800,863
39,124
04/17/98
300
Roanoke
VA
325,000
575,366
None
None
325,000
575,366
900,366
54,660
08/18/05
300
Rosedale
VA
211,147
392,934
None
None
211,147
392,934
604,081
1,965
11/29/07
300
Sandston
VA
152,535
232,528
None
None
152,535
232,528
385,063
44,561
03/19/03
300
South Boston
VA
160,893
244,778
None
None
160,893
244,778
405,671
46,909
03/19/03
300
St. Paul
VA
334,803
622,581
None
None
334,803
622,581
957,384
3,113
11/29/07
300
St. Paul
VA
422,303
785,081
None
None
422,303
785,081
1,207,384
3,925
11/29/07
300
Stafford
VA
271,865
601,997
None
None
271,865
601,997
873,862
265,882
12/20/96
300
Staunton
VA
675,000
1,000,366
None
None
675,000
1,000,366
1,675,366
95,035
08/18/05
300
Suffolk
VA
700,000
1,000,366
None
None
700,000
1,000,366
1,700,366
95,035
08/18/05
300
Tazewell
VA
153,382
285,655
None
None
153,382
285,655
439,037
1,428
11/29/07
300
Troutville
VA
575,000
975,366
None
None
575,000
975,366
1,550,366
92,660
08/18/05
300
Virginia Beach
VA
1,194,560
2,218,773
None
None
1,194,560
2,218,773
3,413,333
491,813
06/27/02
300
Warrenton
VA
515,971
649,125
None
None
515,971
649,125
1,165,096
286,697
12/20/96
300
Weber City
VA
369,803
687,118
None
None
369,803
687,118
1,056,921
3,436
11/29/07
300
Williamsburg
VA
838,172
1,556,910
None
None
838,172
1,556,910
2,395,082
345,039
06/27/02
300
Wise
VA
334,803
622,134
None
None
334,803
622,134
956,937
3,111
11/29/07
300
Wise
VA
66,733
124,290
None
None
66,733
124,290
191,023
621
11/29/07
300
Wise
VA
527,303
979,634
None
None
527,303
979,634
1,506,937
4,898
11/29/07
300
Wytheville
VA
1,222,535
1,577,830
None
None
1,222,535
1,577,830
2,800,365
149,894
08/18/05
300
Yorktown
VA
309,435
447,144
None
168
309,435
447,312
756,747
173,653
04/17/98
300
Craft and Novelty
Cutler Ridge
FL
743,498
657,485
68,215
35,192
743,498
760,892
1,504,390
294,768
12/31/98
300
Rockford
IL
159,587
618,398
None
22,550
159,587
640,948
800,535
293,230
11/26/96
300
Stony Brook
NY
980,000
1,801,586
None
None
980,000
1,801,586
2,781,586
645,557
01/11/99
300
Pleasant Hills
PA
631,084
1,172,563
None
None
631,084
1,172,563
1,803,647
240,373
11/01/02
300
Distribution and Office
Escondido
CA
1,949,375
12,990,164
None
None
1,949,375
12,990,164
14,939,539
163,343
08/13/07
01/18/06
300
Lenexa
KS
3,688,591
6,850,770
None
None
3,688,591
6,850,770
10,539,361
536,644
01/06/06
300
Wilbraham
MA
9,626,112
17,877,542
2,500
None
9,626,112
17,880,042
27,506,154
268,235
08/30/07
300
Drug Stores
Montgomery
AL
1,150,000
1,479,627
None
None
1,150,000
1,479,627
2,629,627
170,165
02/09/05
300
Tracy
CA
2,467,993
4,584,194
None
None
2,467,993
4,584,194
7,052,187
7,640
12/20/07
300
Colorado Springs
CO
1,025,000
1,645,371
None
None
1,025,000
1,645,371
2,670,371
189,209
02/09/05
300
Fort Collins
CO
1,100,000
1,385,014
None
None
1,100,000
1,385,014
2,485,014
159,268
02/09/05
300
Casselberry
FL
1,075,020
1,664,284
None
None
1,075,020
1,664,284
2,739,304
618,587
09/30/98
300
Adel
GA
500,000
1,056,116
None
None
500,000
1,056,116
1,556,116
114,407
04/29/05
300
Blackshear
GA
430,000
1,005,393
None
None
430,000
1,005,393
1,435,393
108,912
04/29/05
300
Bowdon
GA
410,000
1,010,615
None
None
410,000
1,010,615
1,420,615
109,477
04/29/05
300
Cairo
GA
330,000
1,152,243
None
None
330,000
1,152,243
1,482,243
124,820
04/29/05
300
F-26
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Quitman
GA
730,000
856,586
None
None
730,000
856,586
1,586,586
98,499
02/09/05
300
Woodstock
GA
930,000
1,035,544
None
None
930,000
1,035,544
1,965,544
112,184
04/29/05
300
Blackfoot
ID
560,000
1,932,186
None
None
560,000
1,932,186
2,492,186
222,193
02/09/05
300
Burley
ID
700,000
2,011,543
None
None
700,000
2,011,543
2,711,543
231,319
02/09/05
300
Chubbuck
ID
890,000
1,267,183
None
None
890,000
1,267,183
2,157,183
145,717
02/09/05
300
Salem
IN
0
2,351,296
None
None
-
2,351,296
2,351,296
129,321
08/16/06
300
Laurel
MD
0
2,400,696
None
None
-
2,400,696
2,400,696
132,038
08/16/06
300
Portland
ME
2,100,849
3,902,326
None
None
2,100,849
3,902,326
6,003,175
6,504
12/20/07
300
Metamora
MI
859,139
2,291,557
None
None
859,139
2,291,557
3,150,696
126,036
08/16/06
300
Carson City
NV
800,000
2,770,950
None
None
800,000
2,770,950
3,570,950
318,651
02/09/05
300
Reno
NV
1,100,000
2,602,911
None
None
1,100,000
2,602,911
3,702,911
299,326
02/09/05
300
Reno
NV
850,000
2,306,647
None
None
850,000
2,306,647
3,156,647
265,256
02/09/05
300
Sparks
NV
1,000,000
2,271,513
None
None
1,000,000
2,271,513
3,271,513
261,215
02/09/05
300
Sun Valley
NV
550,000
2,678,380
None
None
550,000
2,678,380
3,228,380
308,005
02/09/05
300
Cortland
OH
1,440,000
1,364,725
None
None
1,440,000
1,364,725
2,804,725
156,935
02/09/05
300
Madison
OH
580,000
1,272,742
None
None
580,000
1,272,742
1,852,742
137,874
04/29/05
300
Warren
OH
960,000
1,326,083
None
None
960,000
1,326,083
2,286,083
152,491
02/09/05
300
Warren
OH
800,000
1,241,503
None
None
800,000
1,241,503
2,041,503
142,764
02/09/05
300
Willowick
OH
530,000
1,241,308
None
None
530,000
1,241,308
1,771,308
134,469
04/29/05
300
Beaver
PA
0
3,003,109
None
None
-
3,003,109
3,003,109
5,005
12/20/07
300
Delmont
PA
720,000
1,246,023
None
None
720,000
1,246,023
1,966,023
143,284
02/09/05
300
Gettysburg
PA
0
2,500,750
None
None
-
2,500,750
2,500,750
137,541
08/16/06
300
Girard
PA
0
1,651,511
None
None
-
1,651,511
1,651,511
254,602
02/09/05
300
Johnstown
PA
250,000
2,593,436
None
None
250,000
2,593,436
2,843,436
298,236
02/09/05
300
Johnstown
PA
600,000
2,010,255
None
None
600,000
2,010,255
2,610,255
231,171
02/09/05
300
Murrysville
PA
710,000
1,666,912
None
None
710,000
1,666,912
2,376,912
191,683
02/09/05
300
Oakdale
PA
1,255,750
2,995,001
None
None
1,255,750
2,995,001
4,250,751
164,725
08/16/06
300
Saint Marys
PA
1,663,632
3,090,352
None
None
1,663,632
3,090,352
4,753,984
5,151
12/20/07
300
Slippery Rock
PA
0
1,637,177
None
None
-
1,637,177
1,637,177
249,205
02/09/05
300
Yeadon
PA
0
3,253,234
None
None
-
3,253,234
3,253,234
5,422
12/20/07
300
Entertainment
Riverside
CA
4,000,000
130
-213,838
None
4,000,000
(213,708)
3,786,292
26
07/05/02
300
Vista
CA
2,300,000
22
None
None
2,300,000
22
2,300,022
7
03/31/99
300
Dania
FL
8,272,080
1,713
None
None
8,272,080
1,713
8,273,793
579
03/31/99
300
Marietta
GA
1,500,000
768
None
None
1,500,000
768
1,500,768
186
06/29/01
300
Norcross
GA
1,600,000
768
None
None
1,600,000
768
1,600,768
186
06/29/01
300
Greensboro
NC
7,800,000
463
None
None
7,800,000
463
7,800,463
93
07/05/02
300
Brookhaven
NY
1,500,000
745
None
None
1,500,000
745
1,500,745
252
07/23/99
300
Riverhead
NY
6,200,000
744
None
None
6,200,000
744
6,200,744
252
07/23/99
300
Equipment Rental Services
Lake Worth
FL
679,079
1,262,568
None
None
679,079
1,262,568
1,941,647
225,158
07/03/03
300
Lewisville
TX
1,010,134
1,877,384
None
None
1,010,134
1,877,384
2,887,518
334,800
07/03/03
300
Financial Services
Canon City
CO
66,500
147,699
None
146
66,500
147,845
214,345
116,777
11/12/87
300
Colorado Springs
CO
313,250
695,730
40,500
47,692
313,250
783,922
1,097,172
649,134
03/10/87
300
Clearwater
FL
476,179
725,023
6,500
45,395
476,179
776,918
1,253,097
297,793
12/31/98
300
Orlando
FL
532,556
940,177
None
None
532,556
940,177
1,472,733
54,811
06/09/06
12/15/05
300
F-27
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Couer D'Alene
ID
165,900
368,468
None
None
165,900
368,468
534,368
293,667
09/21/87
300
Blue Springs
MO
222,569
494,333
None
93
222,569
494,426
716,995
358,175
07/31/89
300
Albuquerque
NM
80,500
178,794
None
299
80,500
179,093
259,593
141,932
10/29/87
300
Santa Fe
NM
70,000
155,473
None
327
70,000
155,800
225,800
123,437
10/29/87
300
General Merchandise
Canon City
CO
339,045
630,531
None
None
339,045
630,531
969,576
28,374
11/02/06
300
Monte Vista
CO
47,652
582,159
None
None
47,652
582,159
629,811
210,561
12/23/98
300
Groveland
FL
101,782
189,258
None
None
101,782
189,258
291,040
66,553
03/31/99
300
Clarinda
IA
439,267
816,010
None
None
439,267
816,010
1,255,277
53,041
05/25/06
300
Garnett
KS
59,690
518,121
None
None
59,690
518,121
577,811
187,401
12/23/98
300
Hillsboro
KS
335,292
622,914
None
None
335,292
622,914
958,206
40,489
05/25/06
300
Phillipsburg
KS
423,725
787,146
None
None
423,725
787,146
1,210,871
51,165
05/25/06
300
Caledonia
MN
89,723
559,300
None
None
89,723
559,300
649,023
202,297
12/23/98
300
Long Prarie
MN
88,892
553,997
None
None
88,892
553,997
642,889
200,377
12/23/98
300
Paynesvile
MN
49,483
525,406
None
None
49,483
525,406
574,889
190,037
12/23/98
300
Spring Valley
MN
69,785
579,238
None
None
69,785
579,238
649,023
209,508
12/23/98
300
Warroad
MN
70,000
580,000
None
None
70,000
580,000
650,000
209,767
12/23/98
300
Willow Springs
MO
416,494
773,718
None
None
416,494
773,718
1,190,212
50,292
05/25/06
300
Mayville
ND
59,333
565,562
None
None
59,333
565,562
624,895
204,576
12/23/98
300
Ainsworth
NE
362,675
673,768
None
None
362,675
673,768
1,036,443
43,795
05/25/06
300
Imperial
NE
388,599
721,914
None
None
388,599
721,914
1,110,513
44,518
06/28/06
300
Bloomfield
NM
59,559
616,252
None
None
59,559
616,252
675,811
222,891
12/23/98
300
Coleman
TX
243,060
451,661
None
None
243,060
451,661
694,721
29,358
05/25/06
300
Colorado City
TX
92,535
505,276
None
None
92,535
505,276
597,811
182,755
12/23/98
300
Devine
TX
212,408
394,735
None
None
212,408
394,735
607,143
25,658
05/25/06
300
Midland
TX
544,075
1,322,431
None
None
544,075
1,322,431
1,866,506
522,247
02/03/98
300
Presidio
TX
407,657
757,362
None
None
407,657
757,362
1,165,019
49,228
05/25/06
300
Winnsboro
TX
79,280
1,299,056
None
None
79,280
1,299,056
1,378,336
58,647
10/19/06
09/07/06
300
Yoakum
TX
390,147
724,821
None
None
390,147
724,821
1,114,968
47,113
05/25/06
300
Provo
UT
125,395
278,507
4,568
4,128
125,395
287,203
412,598
196,825
01/25/90
300
Grocery Stores
Cloverdale
CA
1,505,000
2,795,321
None
None
1,505,000
2,795,321
4,300,321
479,863
09/30/03
300
Fortuna
CA
1,190,000
2,210,308
None
None
1,190,000
2,210,308
3,400,308
379,436
09/30/03
300
Boulder
CO
426,675
1,199,508
None
91,660
426,675
1,291,168
1,717,843
1,018,081
01/05/84
180
Council Bluffs
IA
255,217
117,792
47,188
16,846
255,217
181,826
437,043
60,587
11/26/96
300
Warsaw
IN
2,140,000
4,689,646
None
None
2,140,000
4,689,646
6,829,646
164,126
02/09/07
300
Central Point
OR
840,000
1,560,308
None
None
840,000
1,560,308
2,400,308
267,853
09/30/03
300
Phoenix
OR
840,000
1,560,308
None
None
840,000
1,560,308
2,400,308
267,853
09/30/03
300
Sheboygan
WI
1,513,216
4,427,968
7,220
11,845
1,513,216
4,447,033
5,960,249
1,493,305
06/03/99
08/24/98
300
Health and Fitness
Paradise Valley
AZ
2,608,389
3,418,783
None
None
2,608,389
3,418,783
6,027,172
803,380
06/06/02
06/26/01
300
Diamond Bar
CA
3,038,879
4,338,722
None
None
3,038,879
4,338,722
7,377,601
1,424,027
03/21/00
09/29/98
300
Norco
CA
1,247,243
3,807,569
None
None
1,247,243
3,807,569
5,054,812
1,184,685
12/13/00
06/29/99
300
Casselberry
FL
1,979,598
8,256,394
14,554
287,166
1,979,598
8,558,114
10,537,712
2,422,990
12/30/03
05/31/95
300
Coral Springs
FL
891,496
2,798,204
None
25
891,496
2,798,229
3,689,725
1,029,651
11/03/98
03/30/98
300
Hialeah
FL
2,104,393
3,910,471
None
None
2,104,393
3,910,471
6,014,864
123,816
03/26/07
300
Miami
FL
3,115,101
4,439,526
None
25
3,115,101
4,439,551
7,554,652
1,345,760
05/19/00
06/07/99
300
F-28
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Oakland Park
FL
2,800,000
2,196,480
None
None
2,800,000
2,196,480
4,996,480
476,095
07/06/01
03/27/01
300
Orlando
FL
2,144,778
3,755,905
None
None
2,144,778
3,755,905
5,900,683
622,959
08/07/03
11/26/02
300
Pembroke Pines
FL
1,714,388
4,387,824
None
25
1,714,388
4,387,849
6,102,237
1,244,512
12/11/00
10/01/99
300
Bolinbrook
IL
3,010,512
7,676,347
None
None
3,010,512
7,676,347
10,686,859
45,659
10/26/07
01/24/07
300
Glendale Heights
IL
1,213,770
2,255,063
None
None
1,213,770
2,255,063
3,468,833
71,408
03/26/07
300
Indianapolis
IN
3,008,186
6,341,334
None
None
3,008,186
6,341,334
9,349,520
189,686
03/20/07
08/03/06
300
Southport
IN
2,121,873
5,606,807
None
None
2,121,873
5,606,807
7,728,680
529
12/28/07
06/08/07
300
Nottingham
MD
3,055,453
5,675,230
None
None
3,055,453
5,675,230
8,730,683
179,715
03/26/07
300
Roseville
MN
3,611,925
8,239,246
None
None
3,611,925
8,239,246
11,851,171
806
12/19/07
04/18/07
300
East Brunswick
NJ
1,654,529
3,073,905
None
None
1,654,529
3,073,905
4,728,434
107,586
02/16/07
300
Yonkers
NY
1,488,894
2,765,875
None
None
1,488,894
2,765,875
4,254,769
87,586
03/26/07
300
Beachwood
OH
1,504,354
2,794,299
None
None
1,504,354
2,794,299
4,298,653
97,794
02/16/07
300
Philadelphia
PA
2,254,830
4,188,718
None
None
2,254,830
4,188,718
6,443,548
146,605
02/16/07
300
Cypress
TX
1,417,377
5,696,789
None
None
1,417,377
5,696,789
7,114,166
351,221
05/15/06
09/14/05
300
Dallas
TX
5,293,733
6,555,637
None
None
5,293,733
6,555,637
11,849,370
342,134
08/04/06
11/09/05
300
Fort Worth
TX
1,445,901
5,277,886
None
None
1,445,901
5,277,886
6,723,787
1,598,056
06/02/00
06/30/99
300
Keller
TX
1,478,222
5,679,604
None
None
1,478,222
5,679,604
7,157,826
497,342
09/08/05
12/16/04
300
McKinney
TX
1,805,460
5,972,111
None
None
1,805,460
5,972,111
7,777,571
468,785
12/07/05
04/20/05
300
Plano
TX
3,178,115
5,832,224
None
None
3,178,115
5,832,224
9,010,339
458,001
12/06/05
04/22/05
300
Home Furnishings
Danbury
CT
630,171
3,621,163
41,456
172
630,171
3,662,791
4,292,962
1,512,938
09/30/97
300
Brandon
FL
430,000
1,020,608
None
None
430,000
1,020,608
1,450,608
389,530
06/26/98
300
Deerfield Beach
FL
475,000
871,738
None
48,623
475,000
920,361
1,395,361
329,426
01/29/99
300
Jupiter
FL
1,698,316
3,209,801
None
None
1,698,316
3,209,801
4,908,117
978,946
05/03/00
300
Tampa
FL
685,000
885,624
None
None
685,000
885,624
1,570,624
338,011
06/26/98
300
Tampa
FL
494,763
767,737
71,880
1,870
494,763
841,487
1,336,250
350,867
12/31/98
300
Titusville
FL
176,459
579,793
None
22,652
176,459
602,445
778,904
267,155
11/26/96
300
West Palm Beach
FL
347,651
706,081
69,111
32,441
347,651
807,633
1,155,284
296,348
12/31/98
300
Rome
GA
254,902
486,812
None
136
254,902
486,948
741,850
216,748
11/26/96
300
Davenport
IA
270,000
930,689
None
146
270,000
930,835
1,200,835
355,218
06/26/98
300
Joilet
IL
440,000
910,689
None
None
440,000
910,689
1,350,689
347,577
06/26/98
300
Anderson
IN
180,628
653,162
100,170
16,122
180,628
769,454
950,082
295,176
11/26/96
300
Wichita
KS
430,000
740,725
None
146
430,000
740,871
1,170,871
282,715
06/26/98
300
Alexandria
LA
400,000
810,608
None
None
400,000
810,608
1,210,608
309,380
06/26/98
300
Monroe
LA
450,000
835,608
None
None
450,000
835,608
1,285,608
318,922
06/26/98
300
Shreveport
LA
525,000
725,642
None
None
525,000
725,642
1,250,642
276,951
06/26/98
300
Battle Creek
MI
485,000
895,689
None
None
485,000
895,689
1,380,689
341,852
06/26/98
300
Eden Prairie
MN
500,502
1,055,244
None
None
500,502
1,055,244
1,555,746
374,575
03/01/99
300
Hattiesburg
MS
300,000
660,608
None
None
300,000
660,608
960,608
252,130
06/26/98
300
Hattiesburg
MS
198,659
457,379
None
2,682
198,659
460,061
658,720
206,150
11/26/96
300
Ridgeland
MS
281,867
769,890
None
211
281,867
770,101
1,051,968
324,586
06/27/97
300
Omaha
NE
1,956,296
3,949,402
None
None
1,956,296
3,949,402
5,905,698
1,691,435
04/04/97
300
Henderson
NV
1,268,655
3,109,995
None
None
1,268,655
3,109,995
4,378,650
1,280,075
09/26/97
300
Staten Island
NY
3,190,883
2,569,802
None
862
3,190,883
2,570,664
5,761,547
1,007,140
03/26/98
300
Lancaster
OH
250,000
830,689
None
None
250,000
830,689
1,080,689
317,044
06/26/98
300
Altoona
PA
455,000
745,694
None
None
455,000
745,694
1,200,694
284,604
06/26/98
300
Erie
PA
510,000
900,689
None
None
510,000
900,689
1,410,689
343,761
06/26/98
300
Muncy
PA
315,000
835,648
None
None
315,000
835,648
1,150,648
318,937
06/26/98
300
Whitehall
PA
515,525
1,146,868
None
457
515,525
1,147,325
1,662,850
437,777
06/30/98
300
F-29
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Columbia
SC
600,000
900,725
None
205
600,000
900,930
1,500,930
343,795
06/26/98
300
Jackson
TN
380,000
750,608
None
None
380,000
750,608
1,130,608
286,480
06/26/98
300
Memphis
TN
804,262
1,432,520
None
648
804,262
1,433,168
2,237,430
604,382
06/30/97
300
Abilene
TX
400,000
680,616
None
None
400,000
680,616
1,080,616
259,766
06/26/98
300
Arlington
TX
475,069
1,374,167
None
2,861
475,069
1,377,028
1,852,097
593,363
03/26/97
300
Cedar Park
TX
253,591
827,237
None
2,929
253,591
830,166
1,083,757
357,321
03/26/97
300
Houston
TX
867,767
687,042
None
2,044
867,767
689,086
1,556,853
296,631
03/07/97
300
Plainview
TX
125,000
734,558
40,000
21,682
125,000
796,240
921,240
423,784
01/24/84
180
San Antonio
TX
323,451
637,991
47,914
34,151
323,451
720,056
1,043,507
302,290
12/31/98
300
Spring
TX
1,794,872
1,810,069
None
None
1,794,872
1,810,069
3,604,941
744,960
09/29/97
300
Webster
TX
283,604
538,002
2,470
144
283,604
540,616
824,220
227,908
06/13/97
300
Lacey
WA
171,150
380,125
21,071
117
171,150
401,313
572,463
305,349
08/13/87
300
Eau Claire
WI
260,000
820,689
None
146
260,000
820,835
1,080,835
313,235
06/26/98
300
La Crosse
WI
372,883
877,812
None
146
372,883
877,958
1,250,841
335,037
06/26/98
300
Home Improvements
Lawndale
CA
667,007
1,238,841
None
None
667,007
1,238,841
1,905,848
448,046
12/31/98
300
Los Angeles
CA
902,494
1,676,204
None
None
902,494
1,676,204
2,578,698
606,225
12/31/98
300
Los Angeles
CA
163,668
304,097
None
78
163,668
304,175
467,843
109,990
12/31/98
300
Van Nuys
CA
750,293
1,393,545
None
None
750,293
1,393,545
2,143,838
503,996
12/31/98
300
West Covina
CA
311,040
577,733
None
None
311,040
577,733
888,773
208,946
12/31/98
300
Orange Park
FL
478,314
618,348
None
280
478,314
618,628
1,096,942
223,903
12/31/98
300
Pensacola
FL
419,842
1,899,287
58,581
34,745
419,842
1,992,613
2,412,455
880,272
11/26/96
300
Des Moines
IA
225,771
682,604
None
None
225,771
682,604
908,375
244,592
01/29/99
300
Broadview
IL
345,166
641,739
None
None
345,166
641,739
986,905
232,106
12/31/98
300
Springfield
IL
219,859
630,595
15,058
32,081
219,859
677,734
897,593
291,320
11/26/96
300
Lenexa
KS
1,051,077
1,952,233
None
None
1,051,077
1,952,233
3,003,310
152,925
01/06/06
300
Baltimore
MD
171,320
318,882
None
None
171,320
318,882
490,202
115,340
12/31/98
300
Blue Springs
MO
870,071
1,616,080
None
None
870,071
1,616,080
2,486,151
126,593
01/06/06
300
Chillicothe
MO
804,948
1,495,138
None
None
804,948
1,495,138
2,300,086
117,119
01/06/06
300
Columbia
MO
2,039,436
3,787,757
None
None
2,039,436
3,787,757
5,827,193
296,708
01/06/06
300
Columbia,
MO
1,080,521
2,006,915
None
None
1,080,521
2,006,915
3,087,436
157,208
01/06/06
300
Fulton
MO
791,603
1,470,353
None
None
791,603
1,470,353
2,261,956
115,178
01/06/06
300
Jefferson City
MO
1,481,299
2,751,217
None
None
1,481,299
2,751,217
4,232,516
215,512
01/06/06
300
Kirksville
MO
1,421,788
2,640,696
None
None
1,421,788
2,640,696
4,062,484
206,855
01/06/06
300
Macon
MO
493,394
916,537
None
None
493,394
916,537
1,409,931
71,795
01/06/06
300
Moberly
MO
1,293,387
2,402,283
None
None
1,293,387
2,402,283
3,695,670
188,178
01/06/06
300
Omaha
NE
1,515,773
2,816,678
None
None
1,515,773
2,816,678
4,332,451
220,641
01/06/06
300
Rochester
NY
158,168
294,456
None
None
158,168
294,456
452,624
106,506
12/31/98
300
Carrollton
TX
201,569
374,342
None
None
201,569
374,342
575,911
60,519
12/05/03
300
Mesquite
TX
1,049,287
1,949,085
134,528
75,903
1,049,287
2,159,516
3,208,803
533,985
03/28/02
300
Midland
TX
1,590,052
2,953,473
None
None
1,590,052
2,953,473
4,543,525
231,355
01/06/06
300
Odessa
TX
1,346,834
2,501,783
None
None
1,346,834
2,501,783
3,848,617
195,973
01/06/06
300
Pasadena
TX
147,535
274,521
None
None
147,535
274,521
422,056
99,287
12/31/98
300
Plano
TX
363,851
676,249
None
None
363,851
676,249
1,040,100
244,579
12/31/98
300
San Antonio
TX
367,890
683,750
None
None
367,890
683,750
1,051,640
247,292
12/31/98
300
Chesapeake
VA
144,014
649,869
None
11,754
144,014
661,623
805,637
572,602
12/22/86
300
Spokane
WA
66,150
146,921
None
242
66,150
147,163
213,313
116,132
11/18/87
300
F-30
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Motor Vehicle Dealerships
Robertsdale
AL
3,026,015
6,117,490
None
None
3,026,015
6,117,490
9,143,505
247,561
12/11/06
04/07/06
300
Golden
CO
4,004,339
1,602,070
None
None
4,004,339
1,602,070
5,606,409
216,279
08/25/04
300
Longmont
CO
2,502,092
6,906,609
None
None
2,502,092
6,906,609
9,408,701
932,392
08/25/04
300
Gulf Breeze
FL
3,518,413
905,480
None
None
3,518,413
905,480
4,423,893
61,874
04/07/06
300
Pooler
GA
1,339,957
1,831,350
None
None
1,339,957
1,831,350
3,171,307
124,806
03/01/06
300
Snellville
GA
1,137,266
3,221,767
None
None
1,137,266
3,221,767
4,359,033
262,128
10/25/05
300
Woodstock
GA
2,509,102
2,509,993
None
None
2,509,102
2,509,993
5,019,095
221,716
10/25/05
300
Island Lake
IL
2,107,134
6,278,642
None
None
2,107,134
6,278,642
8,385,776
663,242
12/31/04
300
Colfax
NC
1,125,979
2,196,033
None
None
1,125,979
2,196,033
3,322,012
264,769
12/31/04
300
Statesville
NC
2,353,825
4,159,653
None
None
2,353,825
4,159,653
6,513,478
477,841
05/13/04
300
Chichester
NH
578,314
4,546,307
None
None
578,314
4,546,307
5,124,621
536,169
10/01/04
300
Churchville
NY
1,000,000
5,755,166
None
None
1,000,000
5,755,166
6,755,166
360,676
06/06/06
03/23/06
300
Green
OH
715,953
554,589
None
None
715,953
554,589
1,270,542
51,270
02/13/06
01/19/05
300
Hillsboro
OR
1,611,084
1,936,755
None
None
1,611,084
1,936,755
3,547,839
100,066
09/01/06
300
Woods Village
OR
3,822,277
5,644,214
None
None
3,822,277
5,644,214
9,466,491
229,805
09/01/06
300
Connellsville
PA
264,670
587,843
None
1,523
264,670
589,366
854,036
471,364
08/17/87
300
Columbia
SC
1,145,120
2,718,011
None
None
1,145,120
2,718,011
3,863,131
23,241
03/03/05
300
Myrtle Beach
SC
4,099,824
2,081,652
-1,800,804
None
4,099,824
280,848
4,380,672
232,379
07/28/00
03/03/05
300
Spartanburg
SC
1,234,815
3,111,921
-428,405
None
1,234,815
2,683,516
3,918,331
346,267
03/03/05
300
Katy
TX
1,347,454
8,564,135
None
None
1,347,454
8,564,135
9,911,589
734,992
10/28/05
01/25/05
300
Office Supplies
Lakewood
CA
1,398,387
3,098,607
None
None
1,398,387
3,098,607
4,496,994
1,358,147
01/29/97
300
Riverside
CA
1,410,177
1,659,850
None
None
1,410,177
1,659,850
3,070,027
683,239
09/17/97
300
Casselberry
FL
0
1,277,112
None
None
-
1,277,112
1,277,112
108,547
01/25/05
300
Hutchinson
KS
269,964
1,704,013
None
None
269,964
1,704,013
1,973,977
718,446
06/25/97
300
Salina
KS
240,423
1,829,837
22,720
None
240,423
1,852,557
2,092,980
773,594
06/25/97
300
Sikeston
MO
409,114
2,005,416
None
None
409,114
2,005,416
2,414,530
477,945
01/24/02
300
Helena
MT
564,241
1,503,118
14,233
None
564,241
1,517,351
2,081,592
635,203
06/09/97
300
Asheboro
NC
465,557
2,176,416
21,418
None
465,557
2,197,834
2,663,391
864,415
03/27/98
300
Westbury
NY
3,808,076
2,377,932
None
None
3,808,076
2,377,932
6,186,008
978,667
09/29/97
300
New Philiadelphia
OH
726,636
1,650,672
7,960
None
726,636
1,658,632
2,385,268
703,240
05/30/97
300
Pet Supplies and Services
Tampa
FL
347,794
905,248
46,000
14,357
347,794
965,605
1,313,399
348,425
12/31/98
300
Duluth
GA
361,058
1,591,629
None
None
361,058
1,591,629
1,952,687
511,092
01/27/99
09/29/98
300
Marietta
GA
495,412
1,526,370
None
None
495,412
1,526,370
2,021,782
473,482
05/28/99
09/29/98
300
Indianapolis
IN
427,000
1,296,901
None
None
427,000
1,296,901
1,723,901
396,362
03/10/00
01/19/99
300
Sudbury
MA
543,038
2,477,213
None
None
543,038
2,477,213
3,020,251
738,103
11/12/99
09/30/98
300
Tyngsborough
MA
312,204
1,222,522
None
None
312,204
1,222,522
1,534,726
466,589
06/12/98
300
Matthews
NC
610,177
1,394,743
None
None
610,177
1,394,743
2,004,920
527,678
07/17/98
300
North Plainfield
NJ
985,430
1,590,447
None
17
985,430
1,590,464
2,575,894
523,114
09/24/98
300
Albuquerque
NM
684,036
874,914
300,000
42,875
684,036
1,217,789
1,901,825
426,516
12/31/98
300
Dickson City
PA
659,790
1,880,722
2,496
None
659,790
1,883,218
2,543,008
793,146
06/20/97
300
Clarksville
TN
290,775
395,870
None
109
290,775
395,979
686,754
176,260
11/26/96
300
Private Education
Coconut Creek
FL
310,111
1,243,682
None
None
310,111
1,243,682
1,553,793
416,920
08/02/99
12/01/98
300
Las Vegas
NV
1,080,444
3,346,772
None
None
1,080,444
3,346,772
4,427,216
1,310,723
03/04/98
300
Missouri City
TX
221,025
437,593
2,202
21,608
221,025
461,403
682,428
298,908
12/13/90
300
F-31
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Sugar Land
TX
1,600,000
6,300,995
None
None
1,600,000
6,300,995
7,900,995
388,558
06/28/06
300
Chantilly
VA
688,917
3,208,607
None
None
688,917
3,208,607
3,897,524
1,038,603
05/07/99
09/30/98
300
Kingstowne
VA
300,000
1,191,396
None
None
300,000
1,191,396
1,491,396
359,706
08/22/00
11/08/99
300
Restaurants
Alabaster
AL
335,197
622,697
None
None
335,197
622,697
957,894
32,173
09/14/06
300
Andalusia
AL
252,403
468,949
None
None
252,403
468,949
721,352
24,229
09/14/06
300
Atmore
AL
272,044
505,636
None
None
272,044
505,636
777,680
128,932
08/31/01
300
Attalla
AL
148,993
276,890
None
None
148,993
276,890
425,883
14,306
09/14/06
300
Bessemer
AL
172,438
320,429
None
None
172,438
320,429
492,867
16,556
09/14/06
300
Boaz
AL
829,001
1,541,245
None
None
829,001
1,541,245
2,370,246
69,355
11/01/06
300
Brent
AL
134,432
249,846
None
None
134,432
249,846
384,278
12,909
09/14/06
300
Clanton
AL
230,036
427,391
None
None
230,036
427,391
657,427
108,982
08/31/01
300
Demopolis
AL
251,349
466,972
None
None
251,349
466,972
718,321
119,076
08/31/01
300
Enterprise
AL
840,946
1,563,474
None
None
840,946
1,563,474
2,404,420
70,355
11/01/06
300
Evergreen
AL
148,982
276,881
None
None
148,982
276,881
425,863
14,306
09/14/06
300
Fort Payne
AL
303,056
563,001
None
None
303,056
563,001
866,057
143,563
08/31/01
300
Fort Payne
AL
814,113
1,513,596
None
None
814,113
1,513,596
2,327,709
68,111
11/01/06
300
Gadsden
AL
242,194
449,977
None
None
242,194
449,977
692,171
23,249
09/14/06
300
Gadsden
AL
851,124
1,582,332
None
None
851,124
1,582,332
2,433,456
71,204
11/01/06
300
Gardendale
AL
398,669
740,568
None
None
398,669
740,568
1,139,237
188,842
08/31/01
300
Greenville
AL
226,108
420,117
None
None
226,108
420,117
646,225
21,706
09/14/06
300
Haleyville
AL
262,500
488,059
None
None
262,500
488,059
750,559
813
12/21/07
300
Hamilton
AL
214,198
397,991
None
None
214,198
397,991
612,189
20,563
09/14/06
300
Hoover
AL
251,434
467,185
None
None
251,434
467,185
718,619
119,129
08/31/01
300
Hueytown
AL
281,422
522,828
None
None
281,422
522,828
804,250
27,013
09/14/06
300
Huntsville
AL
826,840
1,537,233
None
None
826,840
1,537,233
2,364,073
69,174
11/01/06
300
Huntsville
AL
811,599
1,508,927
None
None
811,599
1,508,927
2,320,526
67,900
11/01/06
300
Leeds
AL
171,145
318,028
None
None
171,145
318,028
489,173
16,431
09/14/06
300
Mobile
AL
286,333
531,950
None
None
286,333
531,950
818,283
27,484
09/14/06
300
Montgomery
AL
143,693
267,060
None
None
143,693
267,060
410,753
13,798
09/14/06
300
Montgomery
AL
145,206
269,870
None
None
145,206
269,870
415,076
13,943
09/14/06
300
Montgomery
AL
380,468
706,777
None
None
380,468
706,777
1,087,245
34,161
10/12/06
300
Opp
AL
160,778
298,782
None
None
160,778
298,782
459,560
14,441
10/12/06
300
Prattville
AL
254,278
472,432
None
None
254,278
472,432
726,710
24,409
09/14/06
300
Sylacauga
AL
801,413
1,490,012
None
None
801,413
1,490,012
2,291,425
67,049
11/01/06
300
Trussville
AL
256,485
476,510
None
None
256,485
476,510
732,995
23,031
10/12/06
300
Warrior
AL
159,109
295,676
None
None
159,109
295,676
454,785
15,277
09/14/06
300
Arkadelphia
AR
248,868
462,744
None
None
248,868
462,744
711,612
22,366
10/12/06
300
Bentonville
AR
377,086
700,582
None
None
377,086
700,582
1,077,668
178,645
08/31/01
300
Conway
AR
941,465
1,750,100
None
None
941,465
1,750,100
2,691,565
78,753
11/01/06
300
El Dorado
AR
907,534
1,687,608
None
None
907,534
1,687,608
2,595,142
75,941
11/01/06
300
Hope
AR
288,643
536,715
None
None
288,643
536,715
825,358
136,853
08/31/01
300
Jacksonville
AR
267,376
497,124
None
None
267,376
497,124
764,500
25,685
09/14/06
300
Jonesboro
AR
173,984
323,371
None
None
173,984
323,371
497,355
1,617
11/16/07
300
Little Rock
AR
317,000
589,377
None
None
317,000
589,377
906,377
150,282
08/31/01
300
Little Rock
AR
216,570
402,459
None
None
216,570
402,459
619,029
2,012
11/16/07
300
Malvern
AR
219,703
408,588
None
None
219,703
408,588
628,291
21,110
09/14/06
300
North Little Rock
AR
376,320
699,138
None
None
376,320
699,138
1,075,458
3,496
11/16/07
300
Pocahontas
AR
241,128
447,988
None
None
241,128
447,988
689,116
21,653
10/12/06
300
F-32
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Russellville
AR
864,497
1,607,158
None
None
864,497
1,607,158
2,471,655
72,321
11/01/06
300
Siloam Springs
AR
190,000
352,808
None
None
190,000
352,808
542,808
142,877
11/20/97
300
Glendale
AZ
1,511,430
3,264,231
None
None
1,511,430
3,264,231
4,775,661
138,882
11/06/06
05/16/06
300
Glendale
AZ
740,707
1,376,143
None
None
740,707
1,376,143
2,116,850
20,640
08/28/07
300
Glendale
AZ
624,761
895,976
None
100
624,761
896,076
1,520,837
422,699
03/06/96
300
Goodyear
AZ
794,360
1,274,425
None
None
794,360
1,274,425
2,068,785
64,911
01/13/06
04/08/05
300
Phoenix
AZ
704,014
1,307,998
None
None
704,014
1,307,998
2,012,012
19,618
08/28/07
300
Phoenix
AZ
766,680
1,424,378
None
None
766,680
1,424,378
2,191,058
21,364
08/28/07
300
Phoenix
AZ
813,750
1,511,928
None
None
813,750
1,511,928
2,325,678
22,677
08/28/07
300
Surprise
AZ
681,288
1,008,310
None
None
681,288
1,008,310
1,689,598
114,722
09/29/04
04/16/04
300
Tempe
AZ
525,463
976,404
None
None
525,463
976,404
1,501,867
14,644
08/28/07
300
Tucson
AZ
463,231
860,982
None
None
463,231
860,982
1,324,213
12,912
08/28/07
300
Tucson
AZ
496,194
922,053
None
None
496,194
922,053
1,418,247
13,829
08/28/07
300
Tucson
AZ
107,393
500,154
None
308
107,393
500,462
607,855
454,374
01/17/86
300
Yuma
AZ
236,121
541,651
None
None
236,121
541,651
777,772
208,532
05/28/98
300
Barstow
CA
689,842
690,204
None
None
689,842
690,204
1,380,046
256,528
09/24/98
300
Fresno
CA
561,502
1,043,688
None
None
561,502
1,043,688
1,605,190
15,651
08/28/07
300
Livermore
CA
662,161
823,242
None
None
662,161
823,242
1,485,403
305,975
09/23/98
300
Northridge
CA
0
0
None
102
-
102
102
61
04/01/70
Rancho Cucamonga
CA
95,192
441,334
None
129
95,192
441,463
536,655
398,865
12/20/85
300
Riverside
CA
90,000
170,394
135,301
55
90,000
305,750
395,750
200,533
12/09/76
300
Sacramento
CA
386,793
417,290
None
127
386,793
417,417
804,210
157,898
07/31/98
300
San Dimas
CA
240,562
445,521
46,026
None
240,562
491,547
732,109
456,260
03/12/81
180
San Ramon
CA
406,000
1,126,930
None
None
406,000
1,126,930
1,532,930
1,126,930
12/08/83
180
Aurora
CO
288,558
537,263
None
None
288,558
537,263
825,821
8,057
08/28/07
300
Colorado Springs
CO
152,000
704,736
None
262
152,000
704,998
856,998
617,277
09/30/86
300
Denver
CO
540,250
1,132,450
None
None
540,250
1,132,450
1,672,700
135,329
08/09/04
03/29/04
300
Lakewood
CO
1,606,511
5,865
None
None
1,606,511
5,865
1,612,376
793
07/26/06
12/31/02
300
Littleton
CO
700,000
1,301,370
None
None
700,000
1,301,370
2,001,370
19,519
08/28/07
300
Parker
CO
778,054
1,148,443
None
None
778,054
1,148,443
1,926,497
114,242
06/10/05
02/23/05
300
Westminster
CO
261,466
487,102
None
None
261,466
487,102
748,568
7,304
08/28/07
300
Cromwell
CT
531,861
989,059
None
None
531,861
989,059
1,520,920
1,648
12/19/07
300
Danbury
CT
548,459
284,639
None
None
548,459
284,639
833,098
68,786
12/19/01
300
East Windsor
CT
0
1,234,705
None
None
-
1,234,705
1,234,705
18,509
08/30/07
300
Glastonbury
CT
452,291
293,214
None
None
452,291
293,214
745,505
70,859
12/19/01
300
Manchester
CT
458,386
458,639
None
None
458,386
458,639
917,025
110,836
12/19/01
300
Manchester
CT
0
1,353,298
None
None
-
1,353,298
1,353,298
20,288
08/30/07
300
Meriden
CT
369,482
687,116
None
None
369,482
687,116
1,056,598
10,305
08/28/07
300
New Milford
CT
0
704,698
None
None
-
704,698
704,698
10,559
08/30/07
300
Norwich
CT
644,000
1,198,504
None
None
644,000
1,198,504
1,842,504
17,966
08/30/07
300
Plainville
CT
0
1,452,504
None
None
-
1,452,504
1,452,504
21,776
08/30/07
300
Torrington
CT
504,167
938,814
None
None
504,167
938,814
1,442,981
14,070
08/30/07
300
Unionville
CT
167,740
316,672
None
None
167,740
316,672
484,412
76,528
12/19/01
300
Waterbury
CT
521,021
705,163
None
None
521,021
705,163
1,226,184
170,413
12/19/01
300
West Haven
CT
540,663
1,006,592
None
None
540,663
1,006,592
1,547,255
15,088
08/30/07
300
Windsor Locks
CT
844,967
1,571,728
None
None
844,967
1,571,728
2,416,695
23,564
08/30/07
300
Newark
DE
647,500
1,203,300
None
None
647,500
1,203,300
1,850,800
18,048
08/28/07
300
Casselberry
FL
403,900
897,075
None
134
403,900
897,209
1,301,109
632,379
12/29/89
300
Chipley
FL
270,439
502,655
None
None
270,439
502,655
773,094
128,172
08/31/01
300
Clearwater
FL
484,090
899,658
None
None
484,090
899,658
1,383,748
13,493
08/28/07
300
Cutler Bay
FL
962,500
1,788,329
None
None
962,500
1,788,329
2,750,829
26,822
08/28/07
300
F-33
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
DeFuniak
FL
269,554
501,010
None
None
269,554
501,010
770,564
127,752
08/31/01
300
Jacksonville
FL
150,210
693,445
None
None
150,210
693,445
843,655
633,380
09/13/85
300
Jacksonville
FL
143,299
664,373
None
None
143,299
664,373
807,672
600,831
12/13/85
300
Jacksonville
FL
1,451,180
658,461
None
None
1,451,180
658,461
2,109,641
33,453
08/04/06
05/09/06
300
Lake Mary
FL
774,043
1,438,141
None
None
774,043
1,438,141
2,212,184
21,570
08/28/07
300
Lutz
FL
770,136
1,190,937
None
None
770,136
1,190,937
1,961,073
90,009
10/21/05
03/24/05
300
Margate
FL
688,583
1,279,430
None
None
688,583
1,279,430
1,968,013
19,190
08/28/07
300
Melbourne
FL
0
789,654
500
None
-
790,154
790,154
13,775
08/30/07
300
Miami
FL
962,500
1,788,139
None
None
962,500
1,788,139
2,750,639
26,820
08/28/07
300
Miami Beach
FL
786,510
1,461,294
None
None
786,510
1,461,294
2,247,804
21,918
08/28/07
300
New Port Ritchey
FL
929,402
1,459,392
None
None
929,402
1,459,392
2,388,794
59,721
11/13/06
08/01/06
300
North Miami Bch.
FL
505,870
940,302
None
None
505,870
940,302
1,446,172
14,102
08/28/07
300
Orlando
FL
600,000
949,489
None
None
600,000
949,489
1,549,489
327,795
05/27/99
12/18/98
300
Orlando
FL
1,135,310
1,306,940
None
None
1,135,310
1,306,940
2,442,250
41,873
01/10/07
06/30/06
300
Orlando
FL
735,000
1,367,654
None
None
735,000
1,367,654
2,102,654
20,503
08/30/07
300
Orlando
FL
0
790,154
None
None
-
790,154
790,154
11,841
08/30/07
300
Orlando
FL
230,000
1,066,339
None
461
230,000
1,066,800
1,296,800
967,034
11/18/85
300
Orlando
FL
209,800
972,679
None
463
209,800
973,142
1,182,942
855,901
08/15/86
300
Oviedo
FL
204,200
911,338
None
None
204,200
911,338
1,115,538
284,188
03/27/00
08/24/99
300
Oviedo
FL
456,108
847,515
None
None
456,108
847,515
1,303,623
72,039
11/21/05
300
Oviedo
FL
465,993
866,048
None
None
465,993
866,048
1,332,041
12,989
08/28/07
300
Palm Bay
FL
330,000
556,668
None
None
330,000
556,668
886,668
195,883
02/17/99
12/29/98
300
Panama City
FL
202,047
375,424
None
None
202,047
375,424
577,471
18,146
10/12/06
300
Pembroke Pines
FL
741,074
1,376,913
None
None
741,074
1,376,913
2,117,987
20,652
08/28/07
300
St. Petersburg
FL
379,455
705,487
None
None
379,455
705,487
1,084,942
10,580
08/28/07
300
Tallahassee
FL
385,000
715,559
None
None
385,000
715,559
1,100,559
1,193
12/25/07
300
Tallahassee
FL
175,000
325,559
None
None
175,000
325,559
500,559
543
12/25/07
300
Tampa
FL
962,500
1,788,133
None
None
962,500
1,788,133
2,750,633
26,820
08/28/07
300
Tampa
FL
700,000
1,300,785
None
None
700,000
1,300,785
2,000,785
19,509
08/28/07
300
Tampa
FL
545,211
1,013,321
None
None
545,211
1,013,321
1,558,532
15,198
08/28/07
300
Albany
GA
326,690
607,247
None
None
326,690
607,247
933,937
49,591
12/22/05
300
Americus
GA
709,624
1,319,578
None
None
709,624
1,319,578
2,029,202
59,380
11/01/06
300
Augusta
GA
827,895
1,539,237
None
None
827,895
1,539,237
2,367,132
69,264
11/01/06
300
Cairo
GA
210,000
390,559
None
None
210,000
390,559
600,559
651
12/25/07
300
Duluth
GA
536,205
996,521
None
None
536,205
996,521
1,532,726
14,946
08/28/07
300
Gainesville
GA
952,660
1,770,931
None
None
952,660
1,770,931
2,723,591
79,691
11/01/06
300
Garden City
GA
197,225
438,043
32,125
11,203
197,225
481,371
678,596
330,676
04/20/89
300
Hinesville
GA
172,611
383,376
None
3,845
172,611
387,221
559,832
302,007
12/22/87
300
Lagrange
GA
853,599
1,586,959
None
None
853,599
1,586,959
2,440,558
71,412
11/01/06
300
Lilburn
GA
237,822
442,387
None
None
237,822
442,387
680,209
6,634
08/28/07
300
Lithonia
GA
89,220
413,647
None
1,243
89,220
414,890
504,110
390,265
01/04/85
300
Marietta
GA
423,132
786,530
None
None
423,132
786,530
1,209,662
11,796
08/28/07
300
Norcross
GA
827,707
1,538,875
None
None
827,707
1,538,875
2,366,582
69,248
11/01/06
300
Roswell
GA
310,767
578,047
None
None
310,767
578,047
888,814
8,668
08/28/07
300
Savannah
GA
719,188
1,337,352
None
None
719,188
1,337,352
2,056,540
60,180
11/01/06
300
Snellville
GA
710,600
1,321,389
None
None
710,600
1,321,389
2,031,989
59,461
11/01/06
300
Statesboro
GA
926,462
1,722,290
None
None
926,462
1,722,290
2,648,752
77,502
11/01/06
300
Statesboro
GA
201,250
446,983
None
3,503
201,250
450,486
651,736
318,039
11/14/89
300
Stone Mountain
GA
215,940
1,001,188
51,876
1,889
215,940
1,054,953
1,270,893
924,113
10/30/86
300
Thomasville
GA
300,211
558,074
None
None
300,211
558,074
858,285
45,576
12/22/05
300
Thomasville
GA
894,504
1,662,939
None
None
894,504
1,662,939
2,557,443
74,831
11/01/06
300
F-34
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Valdosta
GA
901,658
1,676,225
None
None
901,658
1,676,225
2,577,883
75,429
11/01/06
300
Warner Robins
GA
896,841
1,667,267
None
None
896,841
1,667,267
2,564,108
75,026
11/01/06
300
Washington
GA
292,628
543,862
None
None
292,628
543,862
836,490
138,679
08/31/01
300
Waycross
GA
223,475
415,563
None
None
223,475
415,563
639,038
33,937
12/22/05
300
Waycross
GA
956,765
1,778,566
None
None
956,765
1,778,566
2,735,331
80,034
11/01/06
300
Altoona
IA
654,179
1,285,639
None
None
654,179
1,285,639
1,939,818
123,793
06/11/05
12/30/04
300
Ankeny
IA
100,000
349,218
25,075
555
100,000
374,848
474,848
361,008
07/28/83
180
Burlington
IA
653,057
1,214,571
None
None
653,057
1,214,571
1,867,628
54,654
11/01/06
300
Cedar Falls
IA
208,411
387,971
None
None
208,411
387,971
596,382
31,683
12/22/05
300
Cedar Falls
IA
187,250
347,824
None
None
187,250
347,824
535,074
580
12/21/07
300
Cedar Rapids
IA
125,076
233,206
None
None
125,076
233,206
358,282
19,044
12/22/05
300
Cedar Rapids
IA
822,331
1,528,939
None
None
822,331
1,528,939
2,351,270
68,801
11/01/06
300
Clive
IA
840,697
1,563,046
None
None
840,697
1,563,046
2,403,743
70,336
11/01/06
300
Fort Dodge
IA
388,815
722,573
None
None
388,815
722,573
1,111,388
37,333
09/14/06
300
Oelwein
IA
84,244
157,375
None
None
84,244
157,375
241,619
12,851
12/22/05
300
Urbandale
IA
395,896
735,724
None
None
395,896
735,724
1,131,620
38,012
09/14/06
300
Waterloo
IA
263,555
490,374
None
None
263,555
490,374
753,929
36,778
02/28/06
300
Boise
ID
190,894
423,981
None
378
190,894
424,359
615,253
326,817
05/17/88
300
Boise
ID
161,352
334,041
None
378
161,352
334,419
495,771
252,026
10/07/88
300
Nampa
ID
74,156
343,820
None
378
74,156
344,198
418,354
297,969
12/31/86
300
Rexburg
ID
90,760
420,787
None
11,524
90,760
432,311
523,071
384,431
11/25/85
300
Alton
IL
225,785
419,315
None
747
225,785
420,062
645,847
316,724
10/18/88
300
Buffalo Grove
IL
306,250
569,693
None
None
306,250
569,693
875,943
8,543
08/28/07
300
Centralia
IL
225,966
420,573
None
None
225,966
420,573
646,539
34,346
12/22/05
300
Champaign
IL
805,888
1,498,402
None
None
805,888
1,498,402
2,304,290
67,427
11/01/06
300
Countryside
IL
301,000
559,747
None
None
301,000
559,747
860,747
8,394
08/28/07
300
Effingham
IL
783,528
1,456,874
None
None
783,528
1,456,874
2,240,402
65,558
11/01/06
300
Elgin
IL
700,000
1,300,943
None
None
700,000
1,300,943
2,000,943
19,512
08/28/07
300
Fairview Heights
IL
660,652
1,227,321
None
None
660,652
1,227,321
1,887,973
104,322
11/21/05
300
Gurnee
IL
735,000
1,365,747
None
None
735,000
1,365,747
2,100,747
20,484
08/28/07
300
Joliet
IL
280,903
522,424
None
None
280,903
522,424
803,327
7,835
08/28/07
300
Lincoln
IL
206,532
383,970
None
None
206,532
383,970
590,502
97,907
08/31/01
300
Marion
IL
831,323
1,545,566
None
None
831,323
1,545,566
2,376,889
69,549
11/01/06
300
Moline
IL
781,044
1,452,262
None
None
781,044
1,452,262
2,233,306
65,351
11/01/06
300
Mt Vernon
IL
883,110
1,641,741
None
None
883,110
1,641,741
2,524,851
73,877
11/01/06
300
Oswego
IL
953,394
1,208,677
None
None
953,394
1,208,677
2,162,071
96,195
06/15/05
06/24/05
300
Peoria
IL
662,460
1,060,577
None
None
662,460
1,060,577
1,723,037
124,458
10/13/04
06/15/04
300
Rock Island
IL
138,463
258,066
None
None
138,463
258,066
396,529
21,074
12/22/05
300
Springfield
IL
846,830
1,574,436
None
None
846,830
1,574,436
2,421,266
70,848
11/01/06
300
Swansea
IL
890,625
1,655,705
None
None
890,625
1,655,705
2,546,330
74,505
11/01/06
300
Waukegan
IL
496,908
923,576
None
None
496,908
923,576
1,420,484
13,852
08/28/07
300
Waukegan
IL
1,330,000
2,470,792
None
None
1,330,000
2,470,792
3,800,792
4,118
12/21/07
300
Westmont
IL
475,300
883,447
None
None
475,300
883,447
1,358,747
13,250
08/28/07
300
Anderson
IN
831,077
1,545,131
None
None
831,077
1,545,131
2,376,208
69,530
11/01/06
300
Elkhart
IN
496,306
922,168
None
None
496,306
922,168
1,418,474
78,384
11/21/05
300
Elkhart
IN
835,890
1,554,487
None
None
835,890
1,554,487
2,390,377
69,936
11/01/06
300
Evansville
IN
136,738
254,864
None
None
136,738
254,864
391,602
20,813
12/22/05
300
Indianapolis
IN
437,500
813,225
None
None
437,500
813,225
1,250,725
12,197
08/28/07
300
Jasper
IN
129,919
242,199
None
None
129,919
242,199
372,118
19,779
12/22/05
300
Kokomo
IN
417,330
775,555
None
None
417,330
775,555
1,192,885
55,581
03/28/06
300
Marion
IN
426,384
792,314
None
None
426,384
792,314
1,218,698
64,706
12/13/05
300
F-35
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Marion
IN
685,194
1,274,206
None
None
685,194
1,274,206
1,959,400
57,338
11/01/06
300
Michigan City
IN
840,998
1,563,545
None
None
840,998
1,563,545
2,404,543
70,358
11/01/06
300
Muncie
IN
644,177
1,196,786
None
None
644,177
1,196,786
1,840,963
101,727
11/21/05
300
Muncie
IN
67,156
149,157
8,000
158
67,156
157,315
224,471
116,215
03/30/88
300
Muncie
IN
136,400
632,380
8,000
13,335
136,400
653,715
790,115
578,892
03/18/86
300
Munster
IN
560,000
1,040,943
None
None
560,000
1,040,943
1,600,943
15,612
08/28/07
300
New Castle
IN
246,192
320,572
3,684
163
246,192
324,419
570,611
259,039
01/07/87
300
Newburgh
IN
161,193
300,280
None
None
161,193
300,280
461,473
24,522
12/22/05
300
South Bend
IN
133,200
617,545
None
19,347
133,200
636,892
770,092
569,697
04/28/86
300
Terre Haute
IN
767,189
1,426,532
None
None
767,189
1,426,532
2,193,721
64,193
11/01/06
300
Valparaiso
IN
365,612
679,507
None
None
365,612
679,507
1,045,119
53,228
01/11/06
300
Washington
IN
155,856
290,368
None
None
155,856
290,368
446,224
23,712
12/22/05
300
Westfield
IN
213,341
477,300
None
None
213,341
477,300
690,641
337,135
12/21/89
300
Chanute
KS
330,852
615,008
None
None
330,852
615,008
945,860
31,775
09/14/06
300
Derby
KS
96,060
445,359
None
None
96,060
445,359
541,419
405,114
10/29/85
300
El Dorado
KS
87,400
405,206
None
7,558
87,400
412,764
500,164
365,032
04/10/86
300
Fort Scott
KS
269,301
500,698
None
None
269,301
500,698
769,999
25,869
09/14/06
300
Overland Park
KS
408,578
759,513
None
None
408,578
759,513
1,168,091
11,391
08/28/07
300
Overland Park
KS
754,020
1,401,047
None
None
754,020
1,401,047
2,155,067
21,014
08/28/07
300
Parsons
KS
318,516
592,099
None
None
318,516
592,099
910,615
30,592
09/14/06
300
Shawnee
KS
953,916
1,773,245
None
None
953,916
1,773,245
2,727,161
79,795
11/01/06
300
Topeka
KS
232,146
431,853
None
None
232,146
431,853
663,999
6,476
08/28/07
300
Wichita
KS
787,377
1,463,936
None
None
787,377
1,463,936
2,251,313
65,876
11/01/06
300
Wichita
KS
98,000
454,350
2,816
241
98,000
457,407
555,407
399,801
08/08/86
300
Bowling Green
KY
685,246
1,273,002
None
None
685,246
1,273,002
1,958,248
108,205
11/21/05
300
Hazard
KY
243,836
453,025
None
None
243,836
453,025
696,861
23,406
09/14/06
300
Hopkinsville
KY
801,532
1,490,241
None
None
801,532
1,490,241
2,291,773
67,060
11/01/06
300
Lexington
KY
655,085
1,216,983
None
None
655,085
1,216,983
1,872,068
103,444
11/21/05
300
Lexington
KY
122,200
1,400
None
31,495
122,200
32,895
155,095
1,542
12/03/86
300
Louisville
KY
821,990
1,528,282
None
None
821,990
1,528,282
2,350,272
68,771
11/01/06
300
Madisonville
KY
422,501
784,831
None
None
422,501
784,831
1,207,332
40,550
09/14/06
300
Middlesboro
KY
859,709
1,598,332
None
None
859,709
1,598,332
2,458,041
71,924
11/01/06
300
Murray
KY
831,246
1,545,422
None
None
831,246
1,545,422
2,376,668
69,543
11/01/06
300
Paducah
KY
673,551
1,251,276
None
None
673,551
1,251,276
1,924,827
106,358
11/21/05
300
Richmond
KY
913,770
1,698,726
None
None
913,770
1,698,726
2,612,496
76,441
11/01/06
300
Alexandria
LA
1,270,223
2,361,174
None
None
1,270,223
2,361,174
3,631,397
106,252
11/01/06
300
Alexandria
LA
143,000
662,985
None
15,164
143,000
678,149
821,149
610,007
01/17/86
300
Bossier City
LA
172,269
320,497
None
None
172,269
320,497
492,766
16,559
09/14/06
300
Deridder
LA
371,127
690,819
None
None
371,127
690,819
1,061,946
14,955
06/22/07
300
Hammond
LA
1,011,084
1,879,972
None
None
1,011,084
1,879,972
2,891,056
84,598
11/01/06
300
Houma
LA
1,061,671
1,973,864
None
None
1,061,671
1,973,864
3,035,535
88,823
11/01/06
300
Jennings
LA
107,120
496,636
None
156
107,120
496,792
603,912
451,869
10/17/85
300
Jonesboro
LA
163,651
304,492
None
None
163,651
304,492
468,143
15,732
09/14/06
300
Morgan City
LA
832,895
1,548,993
None
None
832,895
1,548,993
2,381,888
69,703
11/01/06
300
Natchitoches
LA
291,675
541,890
None
None
291,675
541,890
833,565
138,179
08/31/01
300
New Iberia
LA
917,582
1,706,269
None
None
917,582
1,706,269
2,623,851
76,781
11/01/06
300
Opelousas
LA
949,157
1,764,908
None
None
949,157
1,764,908
2,714,065
79,420
11/01/06
300
Pineville
LA
1,136,612
2,113,040
None
None
1,136,612
2,113,040
3,249,652
95,086
11/01/06
300
Ruston
LA
170,274
316,792
None
None
170,274
316,792
487,066
16,368
09/14/06
300
Ruston
LA
982,427
1,826,696
None
None
982,427
1,826,696
2,809,123
82,200
11/01/06
300
Shreveport
LA
359,268
667,417
None
None
359,268
667,417
1,026,685
170,189
08/31/01
300
F-36
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Shreveport
LA
154,671
287,815
None
None
154,671
287,815
442,486
14,870
09/14/06
300
Shreveport
LA
200,033
372,059
None
None
200,033
372,059
572,092
19,223
09/14/06
300
Shreveport
LA
259,987
483,401
None
None
259,987
483,401
743,388
24,976
09/14/06
300
Shreveport
LA
269,130
500,382
None
None
269,130
500,382
769,512
25,853
09/14/06
300
Vivian
LA
135,568
252,338
None
None
135,568
252,338
387,906
13,037
09/14/06
300
Winnfield
LA
145,973
271,661
None
None
145,973
271,661
417,634
14,036
09/14/06
300
Zachary
LA
898,306
1,670,527
None
None
898,306
1,670,527
2,568,833
75,173
11/01/06
300
Amesbury
MA
0
790,065
None
None
-
790,065
790,065
19,729
08/30/07
300
Attleboro
MA
369,815
693,655
None
None
369,815
693,655
1,063,470
167,632
12/19/01
300
Auburn
MA
418,250
779,386
500
None
418,250
779,886
1,198,136
11,696
08/30/07
300
Billerica
MA
398,292
739,870
None
None
398,292
739,870
1,138,162
3,699
11/14/07
300
Brockton
MA
298,359
272,297
None
None
298,359
272,297
570,656
65,804
12/19/01
300
Chicopee
MA
761,606
1,417,387
None
None
761,606
1,417,387
2,178,993
21,249
08/30/07
300
Chicopee Falls
MA
302,982
565,657
None
None
302,982
565,657
868,639
8,473
08/30/07
300
East Longmeadow
MA
614,319
1,143,890
None
None
614,319
1,143,890
1,758,209
17,147
08/30/07
300
Fall River
MA
962,500
1,787,831
None
None
962,500
1,787,831
2,750,331
26,817
08/28/07
300
Gardner
MA
0
828,136
None
None
-
828,136
828,136
18,897
08/30/07
300
Great Barrington
MA
422,625
787,851
None
None
422,625
787,851
1,210,476
11,806
08/30/07
300
Greenfield
MA
389,436
726,215
None
None
389,436
726,215
1,115,651
10,881
08/30/07
300
Greenfield
MA
761,417
1,417,036
None
None
761,417
1,417,036
2,178,453
21,244
08/30/07
300
Hanover
MA
397,203
281,202
None
None
397,203
281,202
678,405
67,956
12/19/01
300
Haverhill
MA
568,635
1,058,578
None
None
568,635
1,058,578
1,627,213
15,867
08/30/07
300
Holyoke
MA
577,667
1,075,786
None
None
577,667
1,075,786
1,653,453
16,125
08/30/07
300
Hyannis
MA
687,917
1,280,530
None
None
687,917
1,280,530
1,968,447
19,196
08/30/07
300
Lawrence
MA
910,000
1,690,800
None
None
910,000
1,690,800
2,600,800
25,360
08/28/07
300
Lee
MA
540,506
1,006,773
None
None
540,506
1,006,773
1,547,279
15,090
08/30/07
300
North Adams
MA
377,300
703,676
None
None
377,300
703,676
1,080,976
10,543
08/30/07
300
Norwood
MA
840,616
1,563,686
None
None
840,616
1,563,686
2,404,302
23,444
08/30/07
300
Palmer
MA
141,524
598,480
None
None
141,524
598,480
740,004
144,631
12/19/01
300
Peabody
MA
529,555
222,590
None
None
529,555
222,590
752,145
53,791
12/19/01
300
Pittsfield
MA
286,241
950,022
None
None
286,241
950,022
1,236,263
229,587
12/19/01
300
Quincy
MA
289,121
539,482
None
None
289,121
539,482
828,603
8,080
08/30/07
300
Raynham
MA
761,417
1,417,030
None
None
761,417
1,417,030
2,178,447
21,244
08/30/07
300
Sagamore Beach
MA
620,188
1,154,770
None
None
620,188
1,154,770
1,774,958
17,310
08/30/07
300
Saugus
MA
0
737,543
None
None
-
737,543
737,543
15,491
08/30/07
300
Seekonk
MA
614,417
1,144,030
None
None
614,417
1,144,030
1,758,447
17,149
08/30/07
300
South Dartmouth
MA
379,217
707,255
None
None
379,217
707,255
1,086,472
10,597
08/30/07
300
South Weymouth
MA
351,472
296,284
None
None
351,472
296,284
647,756
71,600
12/19/01
300
Springfield
MA
280,920
337,325
None
None
280,920
337,325
618,245
81,518
12/19/01
300
Springfield
MA
230,030
865,572
None
None
230,030
865,572
1,095,602
209,178
12/19/01
300
Springfield
MA
227,207
958,444
None
None
227,207
958,444
1,185,651
231,622
12/19/01
300
Stoneham
MA
397,544
191,717
None
None
397,544
191,717
589,261
46,330
12/19/01
300
Sudbury
MA
0
633,136
None
None
-
633,136
633,136
12,702
08/30/07
300
Swansea
MA
173,853
488,699
None
None
173,853
488,699
662,552
118,101
12/19/01
300
Tewksbury
MA
392,079
730,690
None
None
392,079
730,690
1,122,769
10,949
08/30/07
300
Ware
MA
220,457
411,896
500
None
220,457
412,396
632,853
6,183
08/30/07
300
West Springfield
MA
243,556
455,295
None
None
243,556
455,295
698,851
6,818
08/30/07
300
West Springfield
MA
761,417
1,417,036
None
None
761,417
1,417,036
2,178,453
21,244
08/30/07
300
Westboro
MA
335,191
424,534
None
None
335,191
424,534
759,725
102,594
12/19/01
300
Weymouth
MA
360,727
194,556
None
None
360,727
194,556
555,283
47,016
12/19/01
300
Wollaston
MA
411,366
766,508
None
None
411,366
766,508
1,177,874
11,486
08/30/07
300
F-37
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Worcester
MA
578,336
1,077,188
None
None
578,336
1,077,188
1,655,524
16,146
08/30/07
300
Hagerstown
MD
499,396
928,250
None
None
499,396
928,250
1,427,646
13,922
08/28/07
300
La Plata
MD
120,140
557,000
39,549
26,770
120,140
623,319
743,459
511,571
12/03/85
300
Waterville
ME
0
717,224
None
None
-
717,224
717,224
10,747
08/30/07
300
Windham
ME
0
830,872
1,000
None
-
831,872
831,872
12,485
08/30/07
300
Canton
MI
279,923
521,223
None
None
279,923
521,223
801,146
7,816
08/28/07
300
Comstock Park
MI
810,477
1,506,864
None
None
810,477
1,506,864
2,317,341
67,808
11/01/06
300
Flint
MI
827,853
0
None
None
827,853
-
827,853
0
04/13/95
300
Flint
MI
885,144
1,645,531
None
None
885,144
1,645,531
2,530,675
74,048
11/01/06
300
Lansing
MI
873,536
1,623,973
None
None
873,536
1,623,973
2,497,509
73,078
11/01/06
300
Livonia
MI
350,000
651,446
None
None
350,000
651,446
1,001,446
9,769
08/28/07
300
Saginaw
MI
766,531
1,425,263
None
None
766,531
1,425,263
2,191,794
64,136
11/01/06
300
Taylor
MI
847,070
1,574,821
None
None
847,070
1,574,821
2,421,891
70,866
11/01/06
300
Westland
MI
869,530
1,616,568
None
None
869,530
1,616,568
2,486,098
72,744
11/01/06
300
Roseville
MN
281,600
1,305,560
None
189
281,600
1,305,749
1,587,349
1,231,132
12/18/84
300
Belton
MO
89,328
418,187
22,270
15,404
89,328
455,861
545,189
413,778
12/18/84
300
Bolivar
MO
237,094
440,596
None
None
237,094
440,596
677,690
112,348
08/31/01
300
Bridgeton
MO
743,559
1,382,610
None
None
743,559
1,382,610
2,126,169
62,216
11/01/06
300
Buffalo
MO
159,346
296,519
None
None
159,346
296,519
455,865
15,320
09/14/06
300
Cape Girardeau
MO
450,078
836,372
None
None
450,078
836,372
1,286,450
65,516
01/11/06
300
Cape Girardeau
MO
745,915
1,386,950
None
None
745,915
1,386,950
2,132,865
62,412
11/01/06
300
Carthage
MO
85,020
394,175
None
321
85,020
394,496
479,516
356,716
12/03/85
300
Farmington
MO
780,812
1,451,767
None
None
780,812
1,451,767
2,232,579
65,328
11/01/06
300
Festus
MO
808,595
1,503,364
None
None
808,595
1,503,364
2,311,959
67,650
11/01/06
300
Fulton
MO
210,199
466,861
None
179
210,199
467,040
677,239
375,351
07/30/87
300
Hazelwood
MO
157,117
725,327
-104,329
25,367
157,117
646,365
803,482
638,006
08/28/85
300
Jefferson City
MO
713,088
1,325,993
None
None
713,088
1,325,993
2,039,081
59,668
11/01/06
300
Joplin
MO
301,207
559,953
None
None
301,207
559,953
861,160
28,931
09/14/06
300
Joplin
MO
281,001
522,428
None
None
281,001
522,428
803,429
26,992
09/14/06
300
Kansas City
MO
315,334
586,346
None
None
315,334
586,346
901,680
8,793
08/28/07
300
Mountain Grove
MO
219,704
408,591
None
None
219,704
408,591
628,295
21,111
09/14/06
300
Mt. Vernon
MO
160,000
282,586
None
None
160,000
282,586
442,586
114,437
11/20/97
300
Nevada
MO
290,795
540,616
None
None
290,795
540,616
831,411
27,932
09/14/06
300
Nevada
MO
222,552
494,296
None
1,780
222,552
496,076
718,628
399,018
07/30/87
300
Nixa
MO
251,387
467,430
None
None
251,387
467,430
718,817
24,151
09/14/06
300
Ozark
MO
140,000
292,482
None
None
140,000
292,482
432,482
118,445
11/20/97
300
Poplar Bluff
MO
774,256
1,439,603
None
None
774,256
1,439,603
2,213,859
64,781
11/01/06
300
Raymore
MO
726,583
1,351,055
None
None
726,583
1,351,055
2,077,638
60,796
11/01/06
300
Sedalia
MO
269,798
599,231
11,556
None
269,798
610,787
880,585
439,046
07/31/89
300
Sedalia
MO
696,604
1,295,380
None
None
696,604
1,295,380
1,991,984
58,291
11/01/06
300
Springfield
MO
251,381
467,418
None
None
251,381
467,418
718,799
24,150
09/14/06
300
Springfield
MO
225,939
420,162
None
None
225,939
420,162
646,101
20,308
10/12/06
300
St. Charles
MO
695,121
1,001,878
None
1,338
695,121
1,003,216
1,698,337
482,516
12/22/95
03/16/95
300
St. Charles
MO
175,413
809,791
None
10,384
175,413
820,175
995,588
751,626
08/28/85
300
St. Joseph
MO
960,412
1,785,308
None
None
960,412
1,785,308
2,745,720
80,338
11/01/06
300
St. Robert
MO
329,242
611,728
None
None
329,242
611,728
940,970
155,987
08/31/01
300
St. Robert
MO
744,158
1,383,694
None
None
744,158
1,383,694
2,127,852
62,265
11/01/06
300
Sullivan
MO
85,500
396,400
-40,743
14,003
85,500
369,660
455,160
350,763
12/27/84
300
Webb City
MO
337,647
627,628
None
None
337,647
627,628
965,275
32,427
09/14/06
300
Biloxi
MS
414,902
770,725
None
None
414,902
770,725
1,185,627
39,821
09/14/06
300
Canton
MS
163,193
303,268
None
None
163,193
303,268
466,461
15,669
09/14/06
300
F-38
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Carthage
MS
157,803
293,257
None
None
157,803
293,257
451,060
15,152
09/14/06
300
Columbus
MS
128,409
238,775
None
None
128,409
238,775
367,184
19,500
12/22/05
300
Columbus
MS
117,411
218,350
None
None
117,411
218,350
335,761
17,831
12/22/05
300
Columbus
MS
720,310
1,339,963
None
None
720,310
1,339,963
2,060,273
60,297
11/01/06
300
Corinth
MS
285,607
530,598
None
None
285,607
530,598
816,205
27,414
09/14/06
300
Corinth
MS
867,086
1,612,029
None
None
867,086
1,612,029
2,479,115
72,540
11/01/06
300
Flowood
MS
154,733
287,549
None
None
154,733
287,549
442,282
14,857
09/14/06
300
Forest
MS
106,457
198,007
None
None
106,457
198,007
304,464
16,170
12/22/05
300
Fulton
MS
239,686
445,337
None
None
239,686
445,337
685,023
113,558
08/31/01
300
Gautier
MS
241,995
449,607
None
None
241,995
449,607
691,602
23,230
09/14/06
300
Greenville
MS
311,324
578,378
None
None
311,324
578,378
889,702
147,484
08/31/01
300
Greenwood
MS
177,329
329,520
None
None
177,329
329,520
506,849
17,025
09/14/06
300
Hattiesburg
MS
856,070
1,592,088
None
None
856,070
1,592,088
2,448,158
71,643
11/01/06
300
Hernando
MS
137,898
256,282
None
None
137,898
256,282
394,180
13,241
09/14/06
300
Houston
MS
226,962
421,695
None
None
226,962
421,695
648,657
21,788
09/14/06
300
Indianola
MS
270,639
502,822
None
None
270,639
502,822
773,461
128,217
08/31/01
300
Iuka
MS
139,243
258,779
None
None
139,243
258,779
398,022
13,370
09/14/06
300
Jackson
MS
237,982
442,154
None
None
237,982
442,154
680,136
22,845
09/14/06
300
Jackson
MS
352,003
653,900
None
None
352,003
653,900
1,005,903
31,605
10/12/06
300
Kosciusko
MS
311,422
578,550
None
None
311,422
578,550
889,972
29,892
09/14/06
300
Laurel
MS
778,938
1,448,844
None
None
778,938
1,448,844
2,227,782
65,197
11/01/06
300
Magee
MS
264,395
491,206
None
None
264,395
491,206
755,601
25,379
09/14/06
300
Meridian
MS
0
2,481,172
None
None
-
2,481,172
2,481,172
104,421
11/01/06
300
Moss Point
MS
287,821
534,713
None
None
287,821
534,713
822,534
27,627
09/14/06
300
Natchez
MS
402,589
747,934
None
None
402,589
747,934
1,150,523
31,164
12/21/06
300
Newton
MS
284,350
528,311
None
None
284,350
528,311
812,661
134,716
08/31/01
300
Olive Branch
MS
332,234
617,192
None
None
332,234
617,192
949,426
31,888
09/14/06
300
Olive Branch
MS
362,276
673,055
None
None
362,276
673,055
1,035,331
3,365
11/16/07
300
Oxford
MS
164,058
304,873
None
None
164,058
304,873
468,931
15,752
09/14/06
300
Oxford
MS
297,182
552,097
None
None
297,182
552,097
849,279
26,685
10/12/06
300
Pearl
MS
334,822
621,994
None
None
334,822
621,994
956,816
158,606
08/31/01
300
Philadelphia
MS
292,868
543,912
None
None
292,868
543,912
836,780
28,102
09/14/06
300
Pontotoc
MS
285,006
529,492
None
None
285,006
529,492
814,498
27,357
09/14/06
300
Southaven
MS
498,426
925,905
None
None
498,426
925,905
1,424,331
4,629
11/16/07
300
Starkville
MS
175,436
326,005
None
None
175,436
326,005
501,441
16,844
09/14/06
300
Tupelo
MS
166,869
310,095
None
None
166,869
310,095
476,964
16,022
09/14/06
300
Tupelo
MS
225,934
419,857
None
None
225,934
419,857
645,791
21,693
09/28/06
300
Vicksburg
MS
275,895
512,632
None
None
275,895
512,632
788,527
26,486
09/28/06
300
Vicksburg
MS
698,189
1,298,881
None
None
698,189
1,298,881
1,997,070
58,448
11/01/06
300
West Point
MS
87,859
163,468
None
None
87,859
163,468
251,327
13,349
12/22/05
300
Wiggins
MS
268,104
498,095
None
None
268,104
498,095
766,199
25,735
09/14/06
300
Albemarle
NC
721,392
1,341,825
None
None
721,392
1,341,825
2,063,217
60,381
11/01/06
300
Asheville
NC
838,421
1,558,792
None
None
838,421
1,558,792
2,397,213
70,144
11/01/06
300
Asheville
NC
264,226
491,419
None
None
264,226
491,419
755,645
7,370
08/28/07
300
Fayetteville
NC
116,240
590,854
None
317
116,240
591,171
707,411
511,970
12/20/84
300
Forest City
NC
872,424
1,621,940
None
None
872,424
1,621,940
2,494,364
72,986
11/01/06
300
Goldsboro
NC
811,502
1,509,029
None
None
811,502
1,509,029
2,320,531
67,905
11/01/06
300
Kernersville
NC
836,896
1,556,334
None
None
836,896
1,556,334
2,393,230
70,034
11/01/06
300
Roanoke Rapids
NC
834,223
1,551,226
None
None
834,223
1,551,226
2,385,449
69,804
11/01/06
300
Salisbury
NC
777,412
1,445,863
None
None
777,412
1,445,863
2,223,275
65,063
11/01/06
300
Sylva
NC
919,724
1,709,783
None
None
919,724
1,709,783
2,629,507
76,939
11/01/06
300
F-39
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Wilkesboro
NC
183,050
406,562
None
139
183,050
406,701
589,751
326,795
07/24/87
300
Winston Salem
NC
126,423
235,323
None
None
126,423
235,323
361,746
19,218
12/22/05
300
Winston-Salem
NC
353,239
656,427
None
None
353,239
656,427
1,009,666
167,383
08/31/01
300
Devils Lake
ND
150,390
279,798
None
None
150,390
279,798
430,188
22,850
12/22/05
300
Fargo
ND
217,057
403,609
None
None
217,057
403,609
620,666
32,961
12/22/05
300
Jamestown
ND
136,523
254,045
None
None
136,523
254,045
390,568
20,747
12/22/05
300
Minot
ND
153,870
286,260
None
None
153,870
286,260
440,130
23,378
12/22/05
300
Bellevue
NE
0
1,004,384
None
None
-
1,004,384
1,004,384
86,600
09/20/05
02/24/05
300
Omaha
NE
592,716
1,009,253
None
None
592,716
1,009,253
1,601,969
98,568
05/05/05
12/21/04
300
Omaha
NE
444,460
825,938
None
None
444,460
825,938
1,270,398
64,698
01/11/06
300
Omaha
NE
350,000
650,877
None
None
350,000
650,877
1,000,877
9,761
08/28/07
300
Papillion
NE
654,788
908,685
None
None
654,788
908,685
1,563,473
93,087
03/09/05
01/12/05
300
Concord
NH
577,667
1,075,391
None
None
577,667
1,075,391
1,653,058
16,119
08/30/07
300
Concord
NH
849,884
1,580,938
None
None
849,884
1,580,938
2,430,822
23,702
08/30/07
300
Dover
NH
687,917
1,280,141
None
None
687,917
1,280,141
1,968,058
19,190
08/30/07
300
Keene
NH
253,769
310,470
None
None
253,769
310,470
564,239
75,029
12/19/01
300
Laconia
NH
330,520
467,594
None
None
330,520
467,594
798,114
113,000
12/19/01
300
Manchester
NH
266,337
486,676
None
None
266,337
486,676
753,013
117,612
12/19/01
300
North Conway
NH
473,031
607,020
None
None
473,031
607,020
1,080,051
146,695
12/19/01
300
Portsmouth
NH
391,650
729,930
None
None
391,650
729,930
1,121,580
10,937
08/30/07
300
Rochester
NH
262,059
695,771
None
None
262,059
695,771
957,830
168,143
12/19/01
300
Bloomfield
NJ
556,520
260,498
None
None
556,520
260,498
817,018
62,952
12/19/01
300
Bricktown
NJ
297,264
243,581
None
None
297,264
243,581
540,845
58,864
12/19/01
300
Clark
NJ
541,792
1,008,847
None
None
541,792
1,008,847
1,550,639
15,121
08/30/07
300
Fairlawn
NJ
341,922
198,320
None
None
341,922
198,320
540,242
47,926
12/19/01
300
Hackettstown
NJ
307,186
525,142
None
None
307,186
525,142
832,328
126,908
12/19/01
300
Hazlet
NJ
614,417
1,143,647
None
None
614,417
1,143,647
1,758,064
17,143
08/30/07
300
Hillsdale
NJ
398,221
204,106
None
None
398,221
204,106
602,327
49,324
12/19/01
300
Middletown
NJ
0
639,955
None
None
-
639,955
639,955
15,545
08/30/07
300
Midland Park
NJ
476,002
254,594
None
None
476,002
254,594
730,596
61,525
12/19/01
300
Moorestown
NJ
294,708
549,902
None
None
294,708
549,902
844,610
8,237
08/30/07
300
Morris Plains
NJ
366,982
188,123
None
None
366,982
188,123
555,105
45,461
12/19/01
300
Mt. Holly
NJ
0
1,091,748
None
None
-
1,091,748
1,091,748
1,820
12/18/07
300
Passaic
NJ
328,284
612,280
None
None
328,284
612,280
940,564
9,172
08/30/07
300
Pompton Plains
NJ
455,700
848,888
None
None
455,700
848,888
1,304,588
12,722
08/30/07
300
Toms River
NJ
826,449
1,537,421
None
None
826,449
1,537,421
2,363,870
23,050
08/30/07
300
Albuquerque
NM
732,059
1,036,922
None
None
732,059
1,036,922
1,768,981
83,377
06/21/05
01/19/05
300
Albuquerque
NM
471,899
876,928
None
None
471,899
876,928
1,348,827
13,152
08/28/07
300
Albany
NY
457,538
852,273
None
None
457,538
852,273
1,309,811
12,772
08/30/07
300
Amherst
NY
412,349
767,082
None
None
412,349
767,082
1,179,431
11,504
08/28/07
300
Buffalo
NY
317,454
590,983
None
None
317,454
590,983
908,437
8,863
08/28/07
300
Carmel
NY
266,619
707,819
None
None
266,619
707,819
974,438
171,055
12/19/01
300
Clifton Park
NY
1,040,997
1,935,862
None
None
1,040,997
1,935,862
2,976,859
29,026
08/30/07
300
East Greenbush
NY
623,313
1,160,152
None
None
623,313
1,160,152
1,783,465
17,391
08/30/07
300
East Northport
NY
459,700
459,699
None
None
459,700
459,699
919,399
69,721
03/10/04
300
Elsmere
NY
316,382
590,149
None
None
316,382
590,149
906,531
8,840
08/30/07
300
Fulton
NY
294,009
653,006
3,800
4,160
294,009
660,966
954,975
517,274
12/24/87
300
Glenville
NY
156,724
246,502
None
None
156,724
246,502
403,226
59,570
12/19/01
300
Kingston
NY
430,667
802,345
None
None
430,667
802,345
1,233,012
12,023
08/30/07
300
Latham
NY
651,167
1,211,895
None
None
651,167
1,211,895
1,863,062
18,167
08/30/07
300
Middletown
NY
242,459
796,905
None
None
242,459
796,905
1,039,364
192,584
12/19/01
300
F-40
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Mineola
NY
560,740
408,558
None
None
560,740
408,558
969,298
61,965
03/10/04
300
Mt. Kisco
NY
164,973
385,189
None
None
164,973
385,189
550,162
93,086
12/19/01
300
New Hartford
NY
226,041
422,325
None
None
226,041
422,325
648,366
6,323
08/30/07
300
Plattsburgh
NY
977,012
1,817,032
None
None
977,012
1,817,032
2,794,044
27,244
08/30/07
300
Watertown
NY
139,199
645,355
None
None
139,199
645,355
784,554
567,068
08/18/86
300
Akron
OH
318,182
593,417
None
None
318,182
593,417
911,599
8,890
08/30/07
300
Akron
OH
318,182
593,417
None
None
318,182
593,417
911,599
8,890
08/30/07
300
Akron
OH
723,347
17
None
67
723,347
84
723,431
73
12/22/94
300
Beavercreek
OH
229,445
428,619
None
None
229,445
428,619
658,064
6,418
08/30/07
300
Cincinnati
OH
299,187
556,359
None
None
299,187
556,359
855,546
8,344
08/28/07
300
Defiance
OH
71,273
134,872
None
None
71,273
134,872
206,145
2,011
08/30/07
300
Elyria
OH
79,545
150,235
None
None
79,545
150,235
229,780
2,242
08/30/07
300
Marion
OH
739,651
1,375,358
None
None
739,651
1,375,358
2,115,009
61,890
11/01/06
300
Maumee
OH
296,970
554,897
None
None
296,970
554,897
851,867
8,309
08/30/07
300
Mentor
OH
394,450
734,037
None
None
394,450
734,037
1,128,487
11,008
08/28/07
300
Mount Vernon
OH
147,212
276,159
None
None
147,212
276,159
423,371
4,130
08/30/07
300
Mt. Vernon
OH
726,626
1,351,151
None
None
726,626
1,351,151
2,077,777
60,801
11/01/06
300
North Canton
OH
487,879
908,569
None
None
487,879
908,569
1,396,448
13,617
08/30/07
300
Parma
OH
473,710
881,038
None
None
473,710
881,038
1,354,748
13,214
08/28/07
300
Parma Heights
OH
275,758
514,629
None
None
275,758
514,629
790,387
7,708
08/30/07
300
Sandusky
OH
824,270
1,532,494
None
None
824,270
1,532,494
2,356,764
68,961
11/01/06
300
Sandusky
OH
128,158
240,516
None
None
128,158
240,516
368,674
3,596
08/30/07
300
Stow
OH
317,546
712,455
None
1,904
317,546
714,359
1,031,905
562,278
12/31/87
300
Toledo
OH
633,461
1,177,718
None
None
633,461
1,177,718
1,811,179
17,664
08/28/07
300
Troy
OH
255,353
476,736
None
None
255,353
476,736
732,089
7,139
08/30/07
300
Vandalia
OH
145,833
273,342
None
None
145,833
273,342
419,175
4,088
08/30/07
300
Westlake
OH
169,697
317,660
None
None
169,697
317,660
487,357
4,753
08/30/07
300
Wooster
OH
763,642
1,419,901
None
None
763,642
1,419,901
2,183,543
63,894
11/01/06
300
Bixby
OK
145,791
271,272
None
None
145,791
271,272
417,063
22,154
12/22/05
300
Broken Arrow
OK
245,000
369,002
None
None
245,000
369,002
614,002
148,213
12/12/97
300
Checotah
OK
153,232
285,092
None
None
153,232
285,092
438,324
23,282
12/22/05
300
Idabel
OK
214,244
398,545
None
None
214,244
398,545
612,789
101,620
08/31/01
300
Norman
OK
734,335
335,097
None
78,328
734,335
413,425
1,147,760
36,032
09/29/95
06/05/95
300
Oklahoma City
OK
1,165,405
2,165,989
None
None
1,165,405
2,165,989
3,331,394
97,468
11/01/06
300
Oklahoma City
OK
759,826
0
None
8
759,826
8
759,834
4
07/06/95
300
Owasso
OK
327,043
607,645
None
None
327,043
607,645
934,688
154,946
08/31/01
300
Tahlequah
OK
224,982
418,341
None
None
224,982
418,341
643,323
34,164
12/22/05
300
Tulsa
OK
295,993
549,981
None
None
295,993
549,981
845,974
140,242
08/31/01
300
Tulsa
OK
490,000
910,004
None
None
490,000
910,004
1,400,004
71,284
01/24/06
300
Tulsa
OK
360,500
669,605
None
None
360,500
669,605
1,030,105
43,524
05/10/06
300
Tulsa
OK
1,021,904
1,899,486
None
None
1,021,904
1,899,486
2,921,390
85,476
11/01/06
300
Hermiston
OR
85,560
396,675
7,975
421
85,560
405,071
490,631
376,283
12/18/84
300
Lake Oswego
OR
175,899
815,508
None
3
175,899
815,511
991,410
784,254
05/16/84
300
Salem
OR
198,540
440,964
None
3
198,540
440,967
639,507
321,252
05/23/89
300
Abington
PA
778,103
1,445,849
None
None
778,103
1,445,849
2,223,952
21,686
08/28/07
300
Feasterville
PA
236,303
441,436
None
None
236,303
441,436
677,739
6,610
08/30/07
300
Gap
PA
0
1,012,383
1,000
None
-
1,013,383
1,013,383
15,207
08/30/07
300
Gettysburg
PA
289,040
809,676
None
None
289,040
809,676
1,098,716
195,670
12/19/01
300
Greensburg
PA
315,000
586,291
None
None
315,000
586,291
901,291
8,793
08/28/07
300
Harrisburg
PA
577,667
1,075,397
None
None
577,667
1,075,397
1,653,064
16,119
08/30/07
300
Horsham
PA
554,361
1,032,115
None
None
554,361
1,032,115
1,586,476
15,470
08/30/07
300
F-41
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Indiana
PA
828,653
1,540,630
None
None
828,653
1,540,630
2,369,283
69,327
11/01/06
300
Lancaster
PA
170,304
413,960
None
None
170,304
413,960
584,264
100,039
12/19/01
300
Lancaster
PA
276,251
460,784
None
None
276,251
460,784
737,035
111,354
12/19/01
300
Lansdale
PA
255,864
256,229
None
None
255,864
256,229
512,093
61,920
12/19/01
300
Lebanon
PA
0
1,291,744
None
None
-
1,291,744
1,291,744
22,516
08/30/07
300
Philadelphia
PA
423,333
787,125
None
None
423,333
787,125
1,210,458
11,805
08/28/07
300
Philadelphia
PA
503,556
937,762
None
None
503,556
937,762
1,441,318
14,055
08/30/07
300
Warminster
PA
294,111
343,494
None
None
294,111
343,494
637,605
83,009
12/19/01
300
Cranston
RI
0
790,470
None
None
-
790,470
790,470
18,506
08/30/07
300
North Providence
RI
0
790,493
None
None
-
790,493
790,493
17,083
08/30/07
300
Pawtucket
RI
0
457,033
None
None
-
457,033
457,033
8,925
08/30/07
300
Westerly
RI
485,230
569,890
None
None
485,230
569,890
1,055,120
137,722
12/19/01
300
Aiken
SC
240,937
447,656
None
None
240,937
447,656
688,593
23,129
09/14/06
300
Gaffney
SC
727,738
1,353,238
None
None
727,738
1,353,238
2,080,976
60,894
11/01/06
300
Lancaster
SC
778,616
1,448,099
None
None
778,616
1,448,099
2,226,715
65,163
11/01/06
300
Rock Hill
SC
826,216
1,536,499
None
None
826,216
1,536,499
2,362,715
69,141
11/01/06
300
Chamberlain
SD
139,587
259,627
None
None
139,587
259,627
399,214
21,202
12/22/05
300
Madison
SD
112,143
208,660
None
None
112,143
208,660
320,803
17,040
12/22/05
300
Rapid City
SD
197,967
368,047
None
None
197,967
368,047
566,014
30,057
12/22/05
300
Sioux Falls
SD
340,718
633,332
None
None
340,718
633,332
974,050
24,278
01/19/07
300
Spearfish
SD
142,114
264,320
None
None
142,114
264,320
406,434
21,586
12/22/05
300
Watertown
SD
197,559
367,289
None
None
197,559
367,289
564,848
29,995
12/22/05
300
Winner
SD
115,591
215,063
None
None
115,591
215,063
330,654
17,563
12/22/05
300
Antioch
TN
244,470
454,174
None
None
244,470
454,174
698,644
21,952
10/02/06
300
Bartlett
TN
152,469
283,343
None
None
152,469
283,343
435,812
14,639
09/14/06
300
Brownsville
TN
289,379
538,081
None
None
289,379
538,081
827,460
137,202
08/31/01
300
Chattanooga
TN
827,594
1,538,633
None
None
827,594
1,538,633
2,366,227
69,237
11/01/06
300
Chattanooga
TN
933,003
1,734,392
None
None
933,003
1,734,392
2,667,395
78,046
11/01/06
300
Collierville
TN
433,503
805,339
None
None
433,503
805,339
1,238,842
4,027
11/16/07
300
Columbia
TN
410,242
762,036
None
None
410,242
762,036
1,172,278
36,832
10/02/06
300
Dyersburg
TN
695,135
1,292,644
None
None
695,135
1,292,644
1,987,779
58,168
11/01/06
300
Germantown
TN
356,774
662,837
None
None
356,774
662,837
1,019,611
3,314
11/16/07
300
Greeneville
TN
936,669
1,741,253
None
None
936,669
1,741,253
2,677,922
78,355
11/01/06
300
Henderson
TN
155,954
289,815
None
None
155,954
289,815
445,769
14,974
09/14/06
300
Hermitage
TN
341,251
633,925
None
None
341,251
633,925
975,176
30,640
10/02/06
300
Jackson
TN
126,158
234,594
None
None
126,158
234,594
360,752
19,158
12/22/05
300
Jackson
TN
312,734
581,049
None
None
312,734
581,049
893,783
2,905
11/16/07
300
Johnson City
TN
881,225
1,638,285
None
None
881,225
1,638,285
2,519,510
73,722
11/01/06
300
Kingsport
TN
786,332
1,462,055
None
None
786,332
1,462,055
2,248,387
65,791
11/01/06
300
Manchester
TN
411,504
764,391
None
None
411,504
764,391
1,175,895
36,946
10/02/06
300
Martin
TN
173,616
322,616
None
None
173,616
322,616
496,232
16,668
09/14/06
300
Mcminnville
TN
703,355
1,307,903
None
None
703,355
1,307,903
2,011,258
58,854
11/01/06
300
Mcminnville
TN
442,735
635,260
None
None
442,735
635,260
1,077,995
26,451
12/21/06
300
Memphis
TN
148,386
275,760
None
None
148,386
275,760
424,146
14,248
09/14/06
300
Memphis
TN
254,423
472,680
None
None
254,423
472,680
727,103
22,846
10/12/06
300
Memphis
TN
871,951
1,621,017
None
None
871,951
1,621,017
2,492,968
72,945
11/01/06
300
Memphis
TN
309,358
574,779
None
None
309,358
574,779
884,137
2,874
11/16/07
300
Memphis
TN
374,048
694,918
None
None
374,048
694,918
1,068,966
3,475
11/16/07
300
Memphis
TN
405,274
1,060,680
None
36,538
405,274
1,097,218
1,502,492
562,114
06/30/95
03/17/95
300
Milan
TN
138,159
256,766
None
None
138,159
256,766
394,925
13,266
09/14/06
300
Millington
TN
285,613
530,630
None
None
285,613
530,630
816,243
135,308
08/31/01
300
F-42
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Morristown
TN
182,935
340,274
None
None
182,935
340,274
523,209
27,789
12/22/05
300
Murfreesboro
TN
376,568
699,505
None
None
376,568
699,505
1,076,073
33,809
10/02/06
300
Murfreesboro
TN
383,266
712,027
None
None
383,266
712,027
1,095,293
29,668
12/21/06
300
Nashville
TN
147,915
274,858
None
None
147,915
274,858
422,773
13,285
10/02/06
300
Nashville
TN
432,494
803,375
None
None
432,494
803,375
1,235,869
38,830
10/02/06
300
Nashville
TN
350,983
651,989
None
None
350,983
651,989
1,002,972
31,513
10/02/06
300
Newport
TN
640,841
1,191,858
None
None
640,841
1,191,858
1,832,699
53,632
11/01/06
300
Ripley
TN
231,552
430,232
None
None
231,552
430,232
661,784
109,706
08/31/01
300
Sevierville
TN
423,790
787,301
None
None
423,790
787,301
1,211,091
40,677
09/28/06
300
Shelbyville
TN
245,370
455,845
None
None
245,370
455,845
701,215
22,033
10/02/06
300
Trenton
TN
174,379
324,032
None
None
174,379
324,032
498,411
16,742
09/14/06
300
Allen
TX
165,000
306,771
None
None
165,000
306,771
471,771
103,791
07/09/99
05/28/99
300
Arlington
TX
560,000
1,040,667
None
None
560,000
1,040,667
1,600,667
15,608
08/28/07
300
Arlington
TX
536,130
996,532
None
None
536,130
996,532
1,532,662
14,946
08/28/07
300
Arlington
TX
269,284
500,766
None
None
269,284
500,766
770,050
7,510
08/28/07
300
Austin
TX
699,395
1,167,223
None
None
699,395
1,167,223
1,866,618
78,750
02/15/06
09/15/05
300
Austin
TX
976,803
1,361,281
None
None
976,803
1,361,281
2,338,084
59,314
10/23/06
06/19/06
300
Austin
TX
1,049,946
1,952,028
None
None
1,049,946
1,952,028
3,001,974
87,840
11/01/06
300
Bedford
TX
919,303
98,231
None
None
919,303
98,231
1,017,534
98,231
12/27/94
300
Cedar Park
TX
634,489
1,472,504
None
None
634,489
1,472,504
2,106,993
83,885
06/19/06
01/13/06
300
Coppell
TX
212,875
396,007
None
None
212,875
396,007
608,882
5,938
08/28/07
300
Crockett
TX
90,780
420,880
None
1,799
90,780
422,679
513,459
380,353
12/17/85
300
Dallas
TX
242,025
479,170
None
None
242,025
479,170
721,195
312,031
06/25/91
300
Dallas
TX
386,451
718,361
None
None
386,451
718,361
1,104,812
10,774
08/28/07
300
Dallas
TX
742,507
0
None
399
742,507
399
742,906
222
04/13/95
300
El Campo
TX
98,060
454,631
None
141
98,060
454,772
552,832
412,276
11/25/85
300
Ennis
TX
173,250
384,793
None
148
173,250
384,941
558,191
302,826
12/28/87
300
Fort Worth
TX
223,195
492,067
None
None
223,195
492,067
715,262
330,957
06/26/91
300
Fort Worth
TX
423,281
382,059
None
None
423,281
382,059
805,340
196,760
02/10/95
300
Gainesville
TX
89,220
413,644
20,713
143
89,220
434,500
523,720
400,287
12/18/84
300
Georgetown
TX
870,981
1,177,824
None
None
870,981
1,177,824
2,048,805
70,203
06/02/06
01/13/06
300
Grand Prairie
TX
280,000
520,197
None
None
280,000
520,197
800,197
7,803
08/28/07
300
Greenville
TX
909,311
1,690,848
None
None
909,311
1,690,848
2,600,159
76,087
11/01/06
300
Hillsboro
TX
75,992
352,316
6,801
322
75,992
359,439
435,431
338,765
08/01/84
300
Houston
TX
194,994
386,056
None
None
194,994
386,056
581,050
251,396
06/25/91
300
Houston
TX
184,175
364,636
None
None
184,175
364,636
548,811
237,448
06/25/91
300
Houston
TX
989,152
1,838,713
None
None
989,152
1,838,713
2,827,865
82,741
11/01/06
300
Houston
TX
962,500
1,788,491
None
None
962,500
1,788,491
2,750,991
26,825
08/28/07
300
Houston
TX
441,943
821,760
None
None
441,943
821,760
1,263,703
12,324
08/28/07
300
Houston
TX
335,664
624,233
None
None
335,664
624,233
959,897
9,362
08/28/07
300
Houston
TX
1,096,376
2,300,690
235,500
102,871
1,096,376
2,639,061
3,735,437
974,816
09/05/97
300
Hurst
TX
215,623
401,245
None
None
215,623
401,245
616,868
6,016
08/28/07
300
Irving
TX
1,500,411
2,156
None
None
1,500,411
2,156
1,502,567
420
02/05/03
300
Irving
TX
291,971
543,094
None
None
291,971
543,094
835,065
8,144
08/28/07
300
Killeen
TX
1,327,348
2,467,204
None
None
1,327,348
2,467,204
3,794,552
111,023
11/01/06
300
Killeen
TX
262,500
583,014
None
14,398
262,500
597,412
859,912
481,876
05/29/87
300
Lewisville
TX
448,000
832,667
None
None
448,000
832,667
1,280,667
12,488
08/28/07
300
Live Oak
TX
727,956
1,214,835
None
None
727,956
1,214,835
1,942,791
101,519
09/27/05
06/01/05
300
Longview
TX
1,231,857
2,289,864
None
None
1,231,857
2,289,864
3,521,721
103,043
11/01/06
300
Lufkin
TX
128,842
239,585
None
None
128,842
239,585
368,427
19,566
12/22/05
300
Lufkin
TX
105,904
490,998
None
5
105,904
491,003
596,907
447,007
10/08/85
300
F-43
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Lumberton
TX
111,146
206,720
None
None
111,146
206,720
317,866
16,882
12/22/05
300
Mesquite
TX
729,596
120,820
None
None
729,596
120,820
850,416
120,820
12/23/94
300
Mesquite
TX
984,909
1,831,268
None
None
984,909
1,831,268
2,816,177
82,405
11/01/06
300
Mesquite
TX
134,940
625,612
None
106
134,940
625,718
760,658
559,552
03/20/86
300
Mexia
TX
93,620
434,046
None
30
93,620
434,076
527,696
392,197
12/18/85
300
New Braunfels
TX
860,262
1,169,016
None
None
860,262
1,169,016
2,029,278
80,748
02/14/06
10/12/05
300
New Braunfels
TX
185,500
411,997
None
494
185,500
412,491
597,991
337,046
03/26/87
300
Orange
TX
93,560
433,768
18,143
2,052
93,560
453,963
547,523
394,216
12/10/85
300
Palestine
TX
825,066
1,534,394
None
None
825,066
1,534,394
2,359,460
69,046
11/01/06
300
Plano
TX
2,420,222
769
None
None
2,420,222
769
2,420,991
169
03/12/03
06/27/02
300
Plano
TX
840,000
1,560,819
None
None
840,000
1,560,819
2,400,819
23,410
08/28/07
300
Plano
TX
581,637
1,081,045
None
None
581,637
1,081,045
1,662,682
16,213
08/28/07
300
Porter
TX
227,067
333,031
None
None
227,067
333,031
560,098
171,511
02/09/95
300
San Antonio
TX
835,431
1,185,257
None
None
835,431
1,185,257
2,020,688
92,620
12/02/05
06/24/05
300
San Antonio
TX
690,443
1,109,136
None
None
690,443
1,109,136
1,799,579
89,263
10/24/05
06/27/05
300
San Antonio
TX
835,586
1,227,220
None
None
835,586
1,227,220
2,062,806
59,507
09/14/06
05/09/06
300
Santa Fe
TX
304,414
623,331
None
None
304,414
623,331
927,745
244,080
03/23/98
300
Sealy
TX
197,871
391,753
None
None
197,871
391,753
589,624
255,106
06/25/91
300
Spring
TX
378,654
704,206
None
None
378,654
704,206
1,082,860
10,561
08/28/07
300
Stafford
TX
214,024
423,733
None
None
214,024
423,733
637,757
275,930
06/26/91
300
Temple
TX
302,505
291,414
None
None
302,505
291,414
593,919
150,078
02/09/95
300
Temple
TX
797,574
1,193,813
None
None
797,574
1,193,813
1,991,387
63,785
09/14/06
04/07/06
300
Texarkana
TX
311,263
578,266
None
None
311,263
578,266
889,529
147,455
08/31/01
300
Vidor
TX
146,291
271,990
None
None
146,291
271,990
418,281
22,213
12/22/05
300
Waxahachie
TX
1,035,794
1,925,746
None
None
1,035,794
1,925,746
2,961,540
86,657
11/01/06
300
Waxahachie
TX
326,935
726,137
None
17,025
326,935
743,162
1,070,097
579,707
12/29/87
300
Cedar City
UT
130,000
296,544
10,839
3,962
130,000
311,345
441,345
301,556
08/04/83
180
Sandy
UT
635,945
884,792
None
148
635,945
884,940
1,520,885
426,323
12/22/95
300
Bluefield
VA
845,277
1,571,754
None
None
845,277
1,571,754
2,417,031
70,728
11/01/06
300
Chester
VA
541,628
1,008,534
None
None
541,628
1,008,534
1,550,162
15,116
08/30/07
300
Colonial Heights
VA
350,000
425,146
None
None
350,000
425,146
775,146
85,738
12/26/02
300
Danville
VA
751,055
1,396,772
None
None
751,055
1,396,772
2,147,827
62,854
11/01/06
300
Hampton
VA
805,000
1,495,800
None
None
805,000
1,495,800
2,300,800
22,435
08/28/07
300
Martinsville
VA
833,114
1,549,167
None
None
833,114
1,549,167
2,382,281
69,711
11/01/06
300
Midlothian
VA
421,479
785,401
None
None
421,479
785,401
1,206,880
11,769
08/30/07
300
Richmond
VA
326,265
608,575
None
None
326,265
608,575
934,840
9,117
08/30/07
300
Richmond
VA
385,000
717,654
None
None
385,000
717,654
1,102,654
10,753
08/30/07
300
Staunton
VA
867,684
1,613,368
None
None
867,684
1,613,368
2,481,052
72,600
11/01/06
300
Suffolk
VA
816,986
1,519,214
None
None
816,986
1,519,214
2,336,200
68,363
11/01/06
300
Williamsburg
VA
651,167
1,211,964
None
None
651,167
1,211,964
1,863,131
18,168
08/30/07
300
Woodbridge
VA
962,500
1,788,300
None
None
962,500
1,788,300
2,750,800
26,823
08/28/07
300
Bennington
VT
118,823
673,551
None
None
118,823
673,551
792,374
162,773
12/19/01
300
Brattleboro
VT
0
737,686
None
None
-
737,686
737,686
16,414
08/30/07
300
Rutland
VT
812,197
1,510,947
None
None
812,197
1,510,947
2,323,144
22,652
08/30/07
300
Williston
VT
0
1,197,230
None
None
-
1,197,230
1,197,230
22,339
08/30/07
300
Spokane
WA
479,531
646,719
None
None
479,531
646,719
1,126,250
253,246
03/27/98
300
Tacoma
WA
198,857
921,947
None
1,860
198,857
923,807
1,122,664
888,339
05/29/84
300
Grafton
WI
149,778
332,664
None
None
149,778
332,664
482,442
264,013
10/29/87
300
Green Bay
WI
308,131
572,756
None
None
308,131
572,756
880,887
44,866
01/11/06
300
Sturgeon Bay
WI
214,865
477,221
16,764
11,465
214,865
505,450
720,315
382,187
12/01/87
300
Parkersburg
WV
722,732
1,343,920
None
None
722,732
1,343,920
2,066,652
60,475
11/01/06
300
Laramie
WY
210,000
466,417
None
None
210,000
466,417
676,417
325,191
03/12/90
300
F-44
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Sporting Goods
Anchorage
AK
1,486,000
5,045,244
None
None
1,486,000
5,045,244
6,531,244
1,252,894
10/17/01
300
Mesa
AZ
984,890
1,535,927
None
None
984,890
1,535,927
2,520,817
53,757
02/12/07
300
Fresno
CA
1,650,000
3,321,244
None
None
1,650,000
3,321,244
4,971,244
824,767
10/17/01
300
Daytona Beach
FL
608,790
2,557,564
None
None
608,790
2,557,564
3,166,354
419,249
09/10/03
04/18/03
300
Fort Meyers
FL
1,695,000
2,025,554
None
None
1,695,000
2,025,554
3,720,554
503,009
10/17/01
300
Gainesville
FL
1,296,000
2,234,554
None
None
1,296,000
2,234,554
3,530,554
554,910
10/17/01
300
Melbourne
FL
994,000
4,076,554
None
None
994,000
4,076,554
5,070,554
1,012,340
10/17/01
300
Orlando
FL
1,197,000
2,573,554
None
None
1,197,000
2,573,554
3,770,554
639,095
10/17/01
300
Geneva
IL
2,082,000
1,838,888
None
None
2,082,000
1,838,888
3,920,888
456,651
10/17/01
300
Bowie
MD
2,084,000
3,046,888
None
None
2,084,000
3,046,888
5,130,888
756,638
10/17/01
300
Glendale
NY
5,559,686
4,447,566
None
None
5,559,686
4,447,566
10,007,252
541,121
12/29/04
300
Mechanicsburg
PA
2,101,415
3,902,912
None
None
2,101,415
3,902,912
6,004,327
956,212
11/08/01
300
El Paso
TX
700,000
2,501,244
None
None
700,000
2,501,244
3,201,244
621,134
10/17/01
300
Fredericksburg
VA
1,941,000
2,979,888
None
None
1,941,000
2,979,888
4,920,888
740,000
10/17/01
300
Theaters
Fairbanks
AK
2,586,879
9,575
None
None
2,586,879
9,575
2,596,454
2,697
09/27/00
300
Huntsville
AL
2,810,868
14,308
None
None
2,810,868
14,308
2,825,176
4,030
09/27/00
300
Naples
FL
2,618,441
8,979,199
None
None
2,618,441
8,979,199
11,597,640
2,618,913
09/27/00
300
Chamblee
GA
4,329,404
14,942
None
None
4,329,404
14,942
4,344,346
4,020
09/27/00
300
Edwardsville
IL
4,270,500
9,070,885
None
None
4,270,500
9,070,885
13,341,385
831,488
09/28/05
300
Lake in the Hills
IL
3,297,566
9,364,286
None
None
3,297,566
9,364,286
12,661,852
858,383
09/28/05
300
Marion
IL
832,500
3,499,885
None
None
832,500
3,499,885
4,332,385
320,813
09/28/05
300
Mattoon
IL
543,183
5,110,193
None
None
543,183
5,110,193
5,653,376
468,425
09/28/05
300
Pekin
IL
1,575,231
9,183,100
None
None
1,575,231
9,183,100
10,758,331
841,774
09/28/05
300
Rockford
IL
4,270,500
16,675,954
-1,779
None
4,270,500
16,674,175
20,944,675
1,528,619
09/28/05
300
Springfield
IL
3,151,838
10,404,452
None
None
3,151,838
10,404,452
13,556,290
953,732
09/28/05
300
Bloomington
IN
2,498,642
7,934,745
None
None
2,498,642
7,934,745
10,433,387
727,342
09/28/05
300
Columbus
IN
1,999,812
7,234,361
None
None
1,999,812
7,234,361
9,234,173
663,140
09/28/05
300
Indianapolis
IN
2,700,395
17,672,980
None
None
2,700,395
17,672,980
20,373,375
1,418,226
09/28/05
300
Terre Haute
IN
1,249,321
9,835,885
None
None
1,249,321
9,835,885
11,085,206
901,613
09/28/05
300
Coon Rapids
MN
2,460,040
14,964,514
None
None
2,460,040
14,964,514
17,424,554
1,371,737
09/28/05
300
Inver Grove
MN
2,863,272
15,274,237
None
None
2,863,272
15,274,237
18,137,509
1,400,129
09/28/05
300
Poplar Bluff
MO
1,106,618
4,872,502
None
None
1,106,618
4,872,502
5,979,120
446,636
09/28/05
300
Rockaway
NJ
8,634,576
14,679,774
None
None
8,634,576
14,679,774
23,314,350
615,684
10/13/06
04/13/05
300
Binghamton
NY
2,700,000
5,570,505
None
None
2,700,000
5,570,505
8,270,505
510,629
09/29/05
300
Akron
OH
1,511,018
1,386
None
None
1,511,018
1,386
1,512,404
390
09/27/00
300
Columbus
OH
2,103,351
5,161,550
None
None
2,103,351
5,161,550
7,264,901
1,058,105
11/01/02
300
Hillsboro
OR
4,915,032
16,377
None
None
4,915,032
16,377
4,931,409
4,613
09/27/00
300
Portland
OR
2,793,001
9,942
None
None
2,793,001
9,942
2,802,943
2,800
09/27/00
300
Fort Worth
TX
2,280,000
2,802,189
None
None
2,280,000
2,802,189
5,082,189
163,461
07/26/06
300
Laredo
TX
2,161,477
5,561,558
None
None
2,161,477
5,561,558
7,723,035
251,826
10/11/06
08/09/05
300
Longview
TX
2,887,500
5,363,826
None
None
2,887,500
5,363,826
8,251,326
438,046
12/21/05
300
Waco
TX
1,013,706
5,880,539
None
None
1,013,706
5,880,539
6,894,245
284,226
10/06/06
300
Glen Allen
VA
1,314,065
9,748,457
None
None
1,314,065
9,748,457
11,062,522
2,843,264
09/27/00
300
Sterling
VA
4,546,305
33,325
None
None
4,546,305
33,325
4,579,630
8,825
09/27/00
300
Marysville
WA
1,988,142
0
None
None
1,988,142
-
1,988,142
0
07/27/00
300
F-45
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Travel Plazas
Baltimore
MD
1,740,080
4,580,068
None
None
1,740,080
4,580,068
6,320,148
809,864
12/24/03
04/01/03
300
Video Rental
Birmingham
AL
392,795
865,115
None
357
392,795
865,472
1,258,267
356,091
09/30/97
300
Southington
CT
399,562
1,009,125
None
None
399,562
1,009,125
1,408,687
364,971
12/29/98
300
Port St. Lucie
FL
612,695
702,209
None
348
612,695
702,557
1,315,252
251,657
12/09/98
09/08/98
300
Tampa
FL
401,874
933,768
None
357
401,874
934,125
1,335,999
375,073
12/23/97
300
Atlanta
GA
652,551
763,360
None
218
652,551
763,578
1,416,129
276,123
12/18/98
300
Brunswick
GA
290,369
788,880
None
345
290,369
789,225
1,079,594
316,873
12/31/97
300
Norcross
GA
431,284
724,037
None
205
431,284
724,242
1,155,526
295,605
10/01/97
300
Plainfield
IN
453,645
908,485
None
173
453,645
908,658
1,362,303
361,769
01/30/98
300
Topeka
KS
285,802
966,286
None
146
285,802
966,432
1,252,234
388,130
12/19/97
300
Wichita
KS
289,714
797,856
None
146
289,714
798,002
1,087,716
291,240
11/23/98
300
Winchester
KY
355,474
929,177
None
173
355,474
929,350
1,284,824
354,636
06/30/98
300
Warren
MI
356,348
903,351
None
None
356,348
903,351
1,259,699
359,728
01/09/98
300
Centerville
OH
601,408
758,192
None
173
601,408
758,365
1,359,773
289,377
06/30/98
300
Dayton
OH
401,723
698,872
None
173
401,723
699,045
1,100,768
266,738
06/29/98
300
Forest Park
OH
328,187
921,232
None
173
328,187
921,405
1,249,592
373,086
11/14/97
300
Franklin
OH
337,572
777,943
None
173
337,572
778,116
1,115,688
312,401
12/30/97
300
Springboro
OH
261,916
897,489
None
173
261,916
897,662
1,159,578
333,579
09/21/98
300
Tulsa
OK
318,441
1,004,663
63,968
None
318,441
1,068,631
1,387,072
415,033
09/26/97
300
Bartlett
TN
420,000
674,437
None
2,102
420,000
676,539
1,096,539
232,660
05/12/99
02/23/99
300
Clarksville
TN
499,885
840,869
None
201
499,885
841,070
1,340,955
309,738
10/02/98
300
Columbia
TN
466,469
716,723
None
201
466,469
716,924
1,183,393
295,005
09/26/97
300
Hendersonville
TN
333,677
938,592
None
201
333,677
938,793
1,272,470
377,010
12/10/97
300
Jackson
TN
381,076
857,261
27,890
201
381,076
885,352
1,266,428
355,271
09/26/97
300
Memphis
TN
381,265
900,580
None
345
381,265
900,925
1,282,190
352,677
03/31/98
300
Murfreesboro
TN
406,056
886,293
None
201
406,056
886,494
1,292,550
364,812
09/26/97
300
Murfreesboro
TN
385,437
782,396
None
201
385,437
782,597
1,168,034
275,124
03/11/99
300
Smyrna
TN
302,372
836,214
None
201
302,372
836,415
1,138,787
344,204
09/02/97
300
Austin
TX
407,910
885,113
None
142
407,910
885,255
1,293,165
355,523
12/01/97
300
Beaumont
TX
326,041
834,895
None
57
326,041
834,952
1,160,993
342,783
09/05/97
300
Hurst
TX
373,084
871,163
None
13
373,084
871,176
1,244,260
329,590
07/29/98
300
Lubbock
TX
266,805
857,492
None
None
266,805
857,492
1,124,297
355,793
08/29/97
300
Woodway
TX
372,487
835,198
None
None
372,487
835,198
1,207,685
335,471
12/16/97
300
Hampton
VA
373,499
836,071
None
None
373,499
836,071
1,209,570
335,820
12/19/97
300
Virginia Beach
VA
551,588
797,260
None
None
551,588
797,260
1,348,848
314,820
02/23/98
300
Other
Escondido
CA
0
0
13,900
None
-
13,900
13,900
4,610
08/01/92
300
San Diego
CA
3,745,000
8,885,351
113,731
35,308
3,745,000
9,034,390
12,779,390
7,065,643
03/08/86
03/25/86
300
San Diego
CA
5,797,411
15,473,497
208,470
75,947
5,797,411
15,757,914
21,555,325
10,373,675
01/20/89
08/05/87
300
San Diego
CA
2,485,160
8,697,822
551,384
85,858
2,485,160
9,335,064
11,820,224
10,457,828
01/23/89
09/19/86
300
Venice
FL
259,686
362,562
4,535
None
259,686
367,097
626,783
163,204
11/26/96
300
Goshen
IN
115,000
533,165
10,000
6,290
115,000
549,455
664,455
476,473
07/07/86
300
Meridian
MS
181,156
515,598
75,460
6,128
181,156
597,186
778,342
236,306
11/26/96
300
Humble
TX
106,000
545,518
43,180
19,537
106,000
608,235
714,235
547,258
03/25/86
300
N. Richland Hills
TX
238,000
528,608
4,810
6,959
238,000
540,377
778,377
404,947
09/26/88
300
F-46
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
Buildings,
Buildings,
in latest
Improvements
Improvements
Income
and
and
Accumulated
Statement
Description
Acquisition
Carrying
Acquisition
Depreciation
Date of
Date
is computed
(Note 1)
Land
Fees
Improvements
Costs
Land
Fees
Total
(Note 4)
Construction
Acquired
(in Months)
Puyallup
WA
173,250
384,795
None
23,063
173,250
407,858
581,108
307,395
09/15/87
300
Redmond
WA
196,000
435,317
None
230
196,000
435,547
631,547
347,084
09/17/87
300
Tacoma
WA
189,000
419,777
None
19,263
189,000
439,040
628,040
336,642
08/25/87
300
13,601,569
42,554,321
None
None
13,601,569
42,554,321
56,155,890
398,197
None
61,696
-
459,893
459,893
422,863
$1,127,140,869
$2,163,218,907
$1,891,148
$2,698,863
$1,127,140,869
$2,167,808,918
$3,294,949,787
$470,695,343
Note 1.
Two thousand two hundred fifty-nine of the properties are single-tenant retail outlets.
One property in Sheboygan, WI, one property in Lenexa, KS, one property in Humble, TX, one property in Escondido, CA, one property in Houston, TX, one property in Cedar Park, TX, one property in Cutler Ridge, FL, one property in Wilbraham, MA and three other properties in San Diego, CA are multi-tenant, distribution and office 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 $3,094,840,394.
Note 3.
The following is a reconciliation of total real estate carrying value for the years ended December 31:
2007
2006
2005
Balance at Beginning of Period
$ 2,882,410,454
$ 2,143,854,136
$ 1,709,223,380
Additions During Period:
Acquisitions
533,726,159
769,925,390
486,552,718
Less amounts allocated to intangible assets that are included in Other Assets on
our Consolidated Balance Sheets
(996,575)
(937,030)
(11,274,335)
Equipment
100,500
4,810
3,400
Improvements, Etc.
1,157,862
198,488
1,013,284
Other (Leasing Costs)
613,593
760,443
570,665
Total Additions
534,601,539
769,952,101
476,865,732
Deductions During Period:
Cost of Real Estate Sold
121,734,428
30,791,949
43,572,231
Less amounts allocated to intangible assets that are included in Other Assets on
our Consolidated Balance Sheets
0
(205,399)
(1,575,831)
Cost of Equipment Sold
0
0
0
Releasing costs
55,856
146,340
52,147
Other (including Provisions for Impairment)
271,922
662,893
186,429
Total Deductions
122,062,206
31,395,783
42,234,976
Balance at Close of Period
$ 3,294,949,787
$ 2,882,410,454
$ 2,143,854,136
F-47
2007
2006
2005
Note 4.
The following is a reconciliation of accumulated depreciation for the years ended:
Balance at Beginning of Period
$ 397,329,170
$ 341,808,533
$ 302,513,558
Additions During Period - Provision for Depreciation
76,089,713
58,602,612
45,880,667
Deductions During Period:
Accumulated depreciation of real estate and equipment sold
2,723,540
3,081,975
6,585,692
Balance at Close of Period
$ 470,695,343
$ 397,329,170
$ 341,808,533
Note 5.
In 2007, provisions for impairment were recorded on two properties.
In 2006, provisions for impairment were recorded on four properties.
In 2005, provisions for impairment were recorded on four properties.
Note 6.
In 2005, at the end of a land lease to a restaurant tenant in Norman, OK , we acquired a building 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 accordance with FASB 143 and FASB interpretation No. 47, we recorded in aggregate $238,680 in 2007 and $401,923 in 2005 to two buildings for the fair value of 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-48