Attached files

file filename
8-K - FORM 8-K - NATIONAL RETAIL PROPERTIES, INC.d293743d8k.htm

Exhibit 99.1

 

NEWS RELEASE   
For information contact:   
Kevin B. Habicht   
Chief Financial Officer   
(407) 265-7348    FOR IMMEDIATE RELEASE
   February 6, 2012

2011 OPERATING RESULTS AND INCREASED 2012 GUIDANCE ANNOUNCED

BY NATIONAL RETAIL PROPERTIES, INC.

Orlando, Florida, February 6, 2012 – National Retail Properties, Inc. (NYSE: NNN), a real estate investment trust, today announced operating results for the quarter and year ended December 31, 2011. Highlights include:

Operating Results:

 

   

Revenues and net earnings, FFO and AFFO available to common stockholders:

 

    

Quarter Ended

December 31,

    

Year Ended

December 31,

 
     2011      2010      2011      2010  
     (in thousands, except per share data)  

Revenues

   $ 74,400       $ 59,516       $ 265,793       $ 227,888   

Net earnings available to common stockholders

   $ 25,874       $ 12,519       $ 85,540       $ 66,212   

Net earnings per common share (diluted)

   $ 0.26       $ 0.15       $ 0.96       $ 0.80   

FFO available to common stockholders

   $ 41,038       $ 23,990       $ 139,665       $ 108,328   

FFO per common share (diluted)

   $ 0.42       $ 0.29       $ 1.57       $ 1.31   

FFO excluding impairment losses and other charges, net of recoveries

   $ 40,051       $ 31,661       $ 139,258       $ 119,781   

FFO excluding impairment losses and other charges, net of recoveries per share

   $ 0.41       $ 0.38       $ 1.57       $ 1.45   

AFFO available to common stockholders

   $ 42,729       $ 34,851       $ 150,815       $ 131,721   

AFFO per common share (diluted)

   $ 0.43       $ 0.41       $ 1.70       $ 1.59   

 

   

Portfolio occupancy was 97.4% at December 31, 2011, as compared to 97.2% at September 30, 2011, and 96.9% at December 31, 2010

2011 Highlights:

 

   

Increased FFO per share 8.3% from $1.45 in 2010 to $1.57 in 2011 (excluding impairments)

 

   

Dividend yield at December 31, 2011 of 5.8%

 

   

Dividends per share increased to $1.53 (+ 1.3%) marking the 22nd consecutive year of annual dividend increases - one of only 104 public companies with 22 or more consecutive annual dividend increases

 

   

Maintained high occupancy levels at 97.4%

 

   

Invested $772.4 million in 218 properties with an aggregate 3,448,000 square feet of gross leasable area

 

   

Sold eight properties for $12.6 million producing $527,000 of gains on sale (not included in FFO)

 

   

Expanded unsecured bank credit facility to $450 million while extending the term to May 2015 and reducing the interest rate to LIBOR + 150 bps

 


2011 Highlights (continued):

 

   

Maintained strong balance sheet raising $521 million from the issuance of common equity

 

   

Generated annual total return to shareholders of 5.6% for 2011 and 11.8% annually for the past 15 years

Investments and Dispositions for the quarter ended December 31, 2011:

 

   

Investments:

 

   

$327.1 million in the Property Portfolio, including acquiring 111 properties with an aggregate 975,000 square feet of gross leasable area

 

   

Dispositions:

 

   

Three properties with net proceeds of $3.5 million

Capital transactions for the quarter ended December 31, 2011:

 

   

Completed 8,050,000 common shares offering priced at $25.75 generating net proceeds of $198.3 million

 

   

Issued 1,322,285 common shares generating $33.7 million of net proceeds pursuant to the Dividend Reinvestment and Stock Purchase Plan

National Retail Properties announced an increase in 2012 FFO guidance to $1.65 to $1.70 per share before any impairment expense and estimated AFFO to be $1.74 to $1.79 per share. The FFO guidance equates to the net earnings before any gains or losses from the sale of real estate of $1.03 to $1.08 per share plus $0.62 per share of expected real estate depreciation and amortization. The guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the company’s reports filed with the Securities and Exchange Commission.

Craig Macnab, Chief Executive Officer, commented: “The strong investment activity in 2011 drove significant FFO per share growth in 2011 and positions us well for continued growth in profitability in 2012 as evidenced by our increased FFO guidance. Notably, the $772 million of investments made in 2011 were financed with over $520 million of new equity which we were able to deploy on a very accretive basis and allow us to maintain a strong balance sheet as we start 2012. Most importantly, we are well positioned to perpetuate our 22-year consecutive annual dividend increase track record in 2012. We know the value of a safe and growing dividend is magnified in uncertain times.”

National Retail Properties invests primarily in high-quality retail properties subject generally to long-term, net leases. As of December 31, 2011, the company owned 1,422 properties in 47 states with a gross leasable area of approximately 16.4 million square feet. For more information on the company, visit www.nnnreit.com.

Management will hold a conference call on February 6, 2012, at 10:30 a.m. ET to review these results. The call can be accessed on the National Retail Properties web site live at http://www.nnnreit.com. For those unable to listen to the live broadcast, a replay will be available on the company’s web site. In addition, a summary of any earnings guidance given on the call will be posted to the company’s web site.

Statements in this press release that are not strictly historical are “forward-looking” statements. Forward-looking statements involve known and unknown risks, which may cause the company’s actual future results to differ materially from expected results. These risks include, among others, general economic conditions, local real estate conditions, changes in interest rates, increases in operating costs, the preferences and financial condition of our tenants, the availability of capital, risks related to our status as a REIT and the profitability of the company’s taxable subsidiary. Additional information concerning these and other factors that could cause actual results to differ materially from those forward-looking statements is contained from time to time in the company’s Securities and Exchange Commission (“SEC”) filings, including, but not limited to, the company’s Annual Report on Form 10-K. Copies of each filing may be obtained from the company or the SEC. Such forward-looking statements should be regarded solely as reflections of the company’s current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. National Retail Properties undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.

The reported results are preliminary and not final and there can be no assurance that the results will not vary from the final information filed on Form 10-K with the SEC for the year ended December 31, 2011. In the opinion of management, all adjustments considered necessary for a fair presentation of these reported results have been made.

Funds From Operations, commonly referred to as FFO, is a relative non-GAAP financial measure of operating performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and is used by the company as follows: net earnings (computed in accordance with GAAP) plus depreciation and amortization of assets unique to the real estate industry, excluding gains (or including losses) on the disposition of certain assets, the company’s share of these items from the company’s unconsolidated partnerships and any impairment charges on a depreciable real estate asset.

 

2


FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies. FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the company’s performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers FFO an appropriate measure of performance of an equity REIT because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure. The company’s computation of FFO may differ from the methodology for calculating FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to FFO, as defined by NAREIT, is included in the financial information accompanying this release. AFFO should not be considered an alternative to net earnings, as an indication of the company’s performance or to cash flow as a measure of liquidity or ability to make distributions.

Adjusted Funds From Operations (“AFFO”) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO further adjusts FFO for certain non-cash items that reduce or increase net income in accordance with GAAP. Management considers AFFO a useful supplemental measure of the company’s performance. The company’s computation of AFFO may differ from the methodology for calculating AFFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to AFFO is included in the financial information accompanying this release.

The company has determined that there are earnings from discontinued operations in each of its segments, real estate held for investment and real estate held for sale. All property dispositions from the company’s held for investment segment are classified as discontinued operations. In addition, certain properties in the company’s held for sale segment that have generated revenues before disposition are classified as discontinued operations. The results of operations for prior periods for these properties now classified as discontinued operations have been restated to reflect the results in earnings from discontinued operations for comparability purposes. These adjustments resulted in a decrease in the company’s reported total revenues and total and per share earnings from continuing operations and an increase in the company’s earnings from discontinued operations. However, the company’s total and per share FFO and net earnings available to common stockholders are not affected.

 

3


National Retail Properties, Inc.

(in thousands, except per share data)

(unaudited)

 

    

Quarter Ended

December 31,

   

Year Ended

December 31,

 
     2011     2010     2011     2010  

Income Statement Summary

        

Revenues:

        

Rental and earned income

   $ 69,978      $ 55,930      $ 250,449      $ 214,249   

Real estate expense reimbursement from tenants

     3,060        2,333        9,927        7,197   

Interest and other income from real estate transactions

     583        498        2,312        2,982   

Interest income on commercial mortgage residual interests

     779        755        3,105        3,460   
  

 

 

   

 

 

   

 

 

   

 

 

 
     74,400        59,516        265,793        227,888   
  

 

 

   

 

 

   

 

 

   

 

 

 

Retail operations:

        

Revenues

     11,436        8,500        45,139        32,958   

Operating expenses

     (10,920     (8,133     (43,096     (31,647
  

 

 

   

 

 

   

 

 

   

 

 

 

Net

     516        367        2,043        1,311   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

General and administrative

     8,554        5,464        28,814        22,763   

Real estate

     4,852        3,854        16,887        13,235   

Depreciation and amortization

     15,910        12,635        58,115        48,047   

Impairment losses and other charges, net of recoveries

     (1,615     7,525        (1,431     7,458   

Impairment - commercial mortgage residual interests valuation

     628        146        1,024        3,995   
  

 

 

   

 

 

   

 

 

   

 

 

 
     28,329        29,624        103,409        95,498   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other expenses (revenues):

        

Interest and other income

     (429     (343     (1,511     (1,513

Interest expense

     19,585        16,655        74,845        65,179   
  

 

 

   

 

 

   

 

 

   

 

 

 
     19,156        16,312        73,334        63,666   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain on disposition of real estate

     297        —          297        641   

Income tax benefit (expense)

     (521     23        (779     (475

Equity in earnings of unconsolidated affiliate

     153        108        474        428   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings from continuing operations

     27,360        14,078        91,085        70,629   

Earnings from discontinued operations

     326        134        1,331        2,724   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings including noncontrolling interests

     27,686        14,212        92,416        73,353   

Loss (earnings) attributable to noncontrolling interests:

        

Continuing operations

     (124     (5     (11     (367

Discontinued operations

     8        8        (80     11   
  

 

 

   

 

 

   

 

 

   

 

 

 
     (116     3        (91     (356
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings attributable to NNN

     27,570        14,215        92,325        72,997   

Series C preferred stock dividends

     (1,696     (1,696     (6,785     (6,785
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings available to common stockholders

   $ 25,874      $ 12,519      $ 85,540      $ 66,212   
  

 

 

   

 

 

   

 

 

   

 

 

 
        

 

4


National Retail Properties, Inc.

(in thousands, except per share data)

(unaudited)

 

     Quarter Ended
December 31,
     Year Ended
December 31,
 
     2011      2010      2011      2010  

Weighted average common shares outstanding:

           

Basic

     97,605         82,899         88,100         82,716   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     98,671         84,041         88,837         82,849   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings per share available to common stockholders:

           

Basic:

           

Continuing operations

   $ 0.26       $ 0.15       $ 0.95       $ 0.77   

Discontinued operations

     —           —           0.01         0.03   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings

   $ 0.26       $ 0.15       $ 0.96       $ 0.80   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted:

           

Continuing operations

   $ 0.26       $ 0.15       $ 0.95       $ 0.77   

Discontinued operations

     —           —           0.01         0.03   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings

   $ 0.26       $ 0.15       $ 0.96       $ 0.80   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

5


National Retail Properties, Inc.

(in thousands, except per share data)

(unaudited)

 

    

Quarter Ended

December 31,

   

Year Ended

December 31,

 
     2011     2010     2011     2010  

Funds From Operations (FFO) Reconciliation:

        

Net earnings available to common stockholders

   $ 25,874      $ 12,519      $ 85,540      $ 66,212   

Real estate depreciation and amortization:

        

Continuing operations

     15,537        11,456        53,827        43,182   

Discontinued operations

     15        92        216        468   

Joint venture real estate depreciation

     44        45        178        178   

Gain on disposition of real estate

     (432     (122     (527     (1,712

Impairment losses - real estate

     —          —          431        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total FFO adjustments

     15,164        11,471        54,125        42,116   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO available to common stockholders

   $ 41,038      $ 23,990      $ 139,665      $ 108,328   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share:

        

Basic

   $ 0.42      $ 0.29      $ 1.59      $ 1.31   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.42      $ 0.29      $ 1.57      $ 1.31   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Funds From Operations (AFFO) Reconciliation:

        

Net earnings available to common stockholders

   $ 25,874      $ 12,519      $ 85,540      $ 66,212   

Total FFO adjustments

     15,164        11,471        54,125        42,116   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO available to common stockholders

     41,038        23,990        139,665        108,328   

Straight-line accrued rent

     108        285        54        (74

Net capital lease rent adjustment

     404        400        1,595        1,544   

Below market rent amortization

     (615     (99     (1,106     (376

Stock based compensation expense

     2,121        1,284        6,390        5,309   

Capitalized interest expense

     (366     (257     (1,213     (617

Convertible debt interest expense

     1,026        1,577        5,837        6,154   

Impairment losses and other charges, net of recoveries

     (1,615     7,525        (1,431     7,458   

Impairment - commercial mortgage residual interests valuation

     628        146        1,024        3,995   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total AFFO adjustments

     1,691        10,861        11,150        23,393   
  

 

 

   

 

 

   

 

 

   

 

 

 

AFFO available to common stockholders

   $ 42,729      $ 34,851      $ 150,815      $ 131,721   
  

 

 

   

 

 

   

 

 

   

 

 

 

AFFO per share:

        

Basic

   $ 0.44      $ 0.42      $ 1.71      $ 1.59   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.43      $ 0.41      $ 1.70      $ 1.59   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Information:

        

Percentage rent

   $ 644      $ 577      $ 1,120      $ 959   
  

 

 

   

 

 

   

 

 

   

 

 

 

Amortization of debt costs

   $ 351      $ 1,163      $ 4,141      $ 4,599   
  

 

 

   

 

 

   

 

 

   

 

 

 

Scheduled debt principal amortization (excluding maturities)

   $ 283      $ 263      $ 1,098      $ 1,051   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-real estate depreciation expense

   $ 27      $ 21      $ 168      $ 287   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6


National Retail Properties, Inc.

(in thousands)

(unaudited)

Earnings from Discontinued Operations: NNN classified the revenues and expenses related to leasehold interests which expired and properties which generated revenue and were sold or generated revenue and were held for sale as of December 31, 2011, as discontinued operations. The following is a summary of the earnings from discontinued operations.

 

     Quarter Ended
December 31,
    Year Ended
December 31,
 
     2011     2010     2011     2010  

Revenues:

        

Rental and earned income

   $ 591      $ 651      $ 3,736      $ 5,434   

Real estate expense reimbursement from tenants

     159        190        619        1,647   

Interest and other income from real estate transactions

     3        5        37        578   

Interest and other income from non-real estate

     —          —          —          2   
  

 

 

   

 

 

   

 

 

   

 

 

 
     753        846        4,392        7,661   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

General and administrative

     11        13        22        101   

Real estate

     269        297        1,146        2,363   

Depreciation and amortization

     38        114        306        627   

Impairment losses - real estate

     —          —          431        —     

Interest

     357        383        1,382        2,655   
  

 

 

   

 

 

   

 

 

   

 

 

 
     675        807        3,287        5,746   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain on disposition of real estate

     284        122        424        1,434   

Income tax expense

     (36     (27     (198     (625
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings from discontinued operations including noncontrolling interests

     326        134        1,331        2,724   

Loss (earnings) attributable to noncontrolling interests

     8        8        (80     11   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings from discontinued operations attributable to NNN

   $ 334      $ 142      $ 1,251      $ 2,735   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


National Retail Properties, Inc.

(in thousands)

(unaudited)

 

     Quarter Ended December 31,      Year Ended December 31,  
     2011     2010      2011     2010  
     # of
Properties
     Gain     # of
Properties
     Gain      # of
Properties
     Gain     # of
Properties
     Gain  

Real Estate Disposition Summary

                     

Reconciliation of gain on disposition between continuing and discontinued operations:

                     

Continuing operations

     —         $ 297        —         $ —           —         $ 297        2       $ 641   

Discontinued operations

     3         284        1         122         8         424        16         1,434   

Noncontrolling interest

     —           (149     —           —           —           (194     —           (363
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 
     3       $ 432        1       $ 122         8       $ 527        18       $ 1,712   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

8


National Retail Properties, Inc.

(in thousands)

(unaudited)

 

     December 31,
2011
     December 31,
2010
 

Balance Sheet Summary

     

Assets:

     

Cash and cash equivalents

   $ 2,082       $ 2,048   

Receivables, net of allowance

     2,149         3,403   

Investment in unconsolidated affiliate

     4,358         4,515   

Mortgages, notes and accrued interest receivable

     33,428         30,331   

Real estate:

     

Accounted for using the operating method, net of accumulated depreciation and amortization

     3,224,023         2,514,302   

Accounted for using the direct financing method

     26,518         29,773   

Real estate held for sale

     37,201         37,724   

Commercial mortgage residual interests

     15,299         15,915   

Accrued rental income, net of allowance

     25,187         25,535   

Other assets

     64,184         50,029   
  

 

 

    

 

 

 

Total assets

   $ 3,434,429       $ 2,713,575   
  

 

 

    

 

 

 

Liabilities:

     

Line of credit payable

   $ 65,600       $ 161,000   

Mortgages payable

     23,171         24,269   

Notes payable - convertible, net of unamortized discount

     355,371         349,534   

Notes payable, net of unamortized discount

     894,967         598,882   

Other liabilities

     91,444         51,116   
  

 

 

    

 

 

 

Total liabilities

     1,430,553         1,184,801   
  

 

 

    

 

 

 

Stockholders’ equity of NNN

     2,002,498         1,527,483   

Noncontrolling interests

     1,378         1,291   
  

 

 

    

 

 

 

Total equity

     2,003,876         1,528,774   
  

 

 

    

 

 

 
     
  

 

 

    

 

 

 

Total liabilities and equity

   $ 3,434,429       $ 2,713,575   
  

 

 

    

 

 

 

Common shares outstanding

     104,755         83,613   
  

 

 

    

 

 

 

Gross leasable area, Property Portfolio (square feet)

     16,428         12,972   
  

 

 

    

 

 

 

 

9


NNN Retail Properties Fund I LLC

(in thousands)

(unaudited)

In September 2007, the company entered into a joint venture, NNN Retail Properties Fund I LLC, with an affiliate of Crow Holdings Realty Partners IV, L.P. The company owns a 15 percent equity interest, and the following summary represents the Balance Sheet and Income Statement Summary for the joint venture. The company’s investment in the joint venture is included in the company’s Balance Sheet Summary under “Investment in unconsolidated affiliate.”

 

     December 31,
2011
     December 31,
2010
 

Assets:

     

Cash and cash equivalents

   $ 307       $ 999   

Receivables

     200         200   

Real estate

     70,911         72,095   

Other assets

     402         561   
  

 

 

    

 

 

 
   $ 71,820       $ 73,855   
  

 

 

    

 

 

 

Liabilities:

     

Notes payable

   $ 42,700       $ 43,600   

Other liabilities

     65         995   
  

 

 

    

 

 

 

Total liabilities

     42,765         44,595   
  

 

 

    

 

 

 

Members’ equity

     29,055         29,260   
  

 

 

    

 

 

 

Total liabilities and equity

   $ 71,820       $ 73,855   
  

 

 

    

 

 

 

 

     Quarter Ended
December 31,
     Year Ended
December 31,
 
     2011      2010      2011      2010  

Revenues:

           

Rental income

   $ 1,565       $ 1,565       $ 6,261       $ 6,261   
  

 

 

    

 

 

    

 

 

    

 

 

 

Expenses:

           

General and administrative

     73         73         332         331   

Real estate

     4         4         18         19   

Depreciation and amortization

     339         369         1,444         1,475   

Interest

     192         463         1,558         1,837   
  

 

 

    

 

 

    

 

 

    

 

 

 
     608         909         3,352         3,662   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings

   $ 957       $ 656       $ 2,909       $ 2,599   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

10


National Retail Properties, Inc.

Property Portfolio

Top 20 Lines of Trade

 

            As of December 31,  
      

Line of Trade

   2011(1)     2010(2)  
  1.      

Convenience stores

     24.6     23.5
  2.      

Restaurants - full service

     9.4     10.1
  3.      

Automotive parts

     6.5     7.8
  4.      

General merchandise

     5.2     1.4
  5.      

Theaters

     5.0     5.7
  6.      

Automotive service

     4.9     5.3
  7.      

Sporting goods

     4.8     4.5
  8.      

Restaurants - limited service

     3.6     4.3
  9.      

Consumer electronics

     3.5     2.6
  10.      

Drug stores

     3.2     3.9
  11.      

Health and fitness

     2.6     2.1
  12.      

Travel plazas

     2.5     2.3
  13.      

Recreational vehicle dealers, parts and accessories

     2.3     0.9
  14.      

Home improvement

     2.1     1.0
  15.      

Grocery

     2.1     2.6
  16.      

Books

     2.0     3.7
  17.      

Family entertainment centers

     1.9     1.3
  18.      

Office supplies

     1.5     2.4
  19.      

Furniture

     1.5     2.3
  20.      

Financial services

     1.3     1.2
  

Other

     9.5     11.1
     

 

 

   

 

 

 
  

Total

     100.0     100.0
     

 

 

   

 

 

 

Top 10 States

      

State

   % of  Total(1)           

State

   % of  Total(1)  
    1.      

Texas

     23.0     6.      

Indiana

     3.5
  2.      

Florida

     9.2     7.      

California

     3.4
  3.      

Illinois

     5.6     8.      

Ohio

     3.3
  4.      

North Carolina

     5.2     9.      

Pennsylvania

     3.1
  5.      

Georgia

     4.1     10.      

Virginia

     3.1

 

(1) 

Based on the annualized base rent for all leases in place as of December 31, 2011.

(2) 

Based on the annualized base rent for all leases in place as of December 31, 2010.

 

11


National Retail Properties, Inc.

Property Portfolio

Top Tenants

 

     Properties      % of  Total(1)  

Pantry

     96         6.6

Susser

     86         6.4

C.L. Thomas

     66         5.4

AMC Theatre

     15         4.3

BJ’s Wholesale Club

     7         4.0

Best Buy

     20         3.4

Mister Car Wash

     44         3.1

Road Ranger

     34         3.0

Gander Mountain

     8         2.7

Pull-A-Part

     20         2.7

LA Fitness

     9         2.5

Pep Boys

     17         2.4

Camping World

     15         2.3

Logan’s Roadhouse

     26         2.2

Lease Expirations(2)

 

     % of
Total(1)
    # of
Properties
     Gross
Leasable
Area (3)
            % of
Total(1)
    # of
Properties
     Gross
Leasable
Area (3)
 

2012

     1.5     28         434,000         2018         3.5     39         829,000   

2013

     3.5     42         883,000         2019         3.1     40         670,000   

2014

     3.3     43         587,000         2020         3.5     87         746,000   

2015

     3.1     68         926,000         2021         5.1     86         723,000   

2016

     2.1     38         569,000         2022         8.9     97         934,000   

2017

     3.8     32         812,000         Thereafter         58.6     764         7,472,000   

 

(1) 

Based on the annual base rent of $297,576,000, which is the annualized base rent for all leases in place as of December 31, 2011.

(2) 

As of December 31, 2011, the weighted average remaining lease term is 12 years.

(3)

Square feet.

 

12