{ "market" : {"NAME" : "U.S.", "ID" : "us_market", "TZ" : "ET", "TZOFFSET" : "-18000", "open" : "", "close" : "", "flags" : {}} , "STREAMER_SERVER" : "http://streamerapi.finance.yahoo.com","arrowAsChangeSign" : false,"throttleInterval": "1000"}
prnewswire

Third Quarter 2009 Operating Results Announced by National Retail Properties, Inc.

  • Press Release
  • Source: National Retail Properties, Inc.
  • On 8:30 am EST, Friday November 6, 2009

ORLANDO, Fla., Nov. 6 /PRNewswire-FirstCall/ -- National Retail Properties, Inc. (NYSE: NNN - News), a real estate investment trust, today announced operating results for the quarter ended September 30, 2009. Highlights include:

Related Quotes

SymbolPriceChange
NNN21.08+0.59
Chart for NATIONAL RETAIL PROP
{"s" : "nnn","k" : "c10,l10,p20,t10","o" : "","j" : ""}

Operating Results:

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

                             Quarter Ended                 Nine Months Ended
                             September 30,                   September 30,
                          2009           2008             2009         2008
                        --------       --------         --------     --------
                                (in thousands, except per share data)

    Revenues             $57,035        $58,496         $173,313     $169,404

    Net earnings
     available to common
     stockholders        $20,747        $27,070          $71,111      $85,182
    Net earnings per
     common share
     (diluted)             $0.26          $0.37            $0.89        $1.16

    FFO available to
     common
     stockholders        $31,423        $35,198         $102,480     $106,390
    FFO per common
     share (diluted)       $0.39          $0.48            $1.29        $1.45

  • NNN paid cash dividends to its common shareholders of $0.375 per share during the quarter and $1.125 for the nine months ended September 30, 2009.
  • Investment Portfolio occupancy was 96.3% at September 30, 2009.

Investments and Dispositions for the quarter ended September 30, 2009:

  • Investments:
  • $9.7 million in the Investment Portfolio, including acquiring five properties with an aggregate 37,000 square feet of gross leasable area
  • $487,000 of development funding in the Inventory Portfolio
  • Dispositions:
  • One Inventory property with net proceeds of $315,000

Investments and Dispositions for the nine months ended September 30, 2009:

  • Investments
  • $29.3 million in the Investment Portfolio, including acquiring five properties and development funding with an aggregate 268,000 square feet of gross leasable area
  • $2.7 million of development funding in the Inventory Portfolio
  • Dispositions
  • Six Investment properties with an aggregate 107,000 square feet of gross leasable area, with net proceeds of $9.7 million, resulting in a gain of $1.6 million
  • Three Inventory properties with net proceeds of $5.7 million

Capital transactions for the quarter ended September 30, 2009:

  • Issued 1,907,811 shares of common stock generating $35,510,000 of net proceeds pursuant to the Dividend Reinvestment and Stock Purchase Plan

National Retail Properties announced 2010 FFO guidance of $1.51 to $1.58 per share. This guidance includes non-cash interest expense of approximately 7 cents per share due to changes required in accounting for convertible debt interest beginning in 2009, as well as an additional 8 cents per share for other non-cash items noted on page 5 of this press release. This guidance equates to net earnings before any gains or losses from the sale of investment properties of $1.00 to $1.07 per share plus $0.51 per share of expected real estate related depreciation and amortization. These projections are based on current plans, assumptions, and estimates and are subject to the 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: "We are well positioned for 2010 with exceptional balance sheet strength and a well-leased portfolio with current occupancy at 96.3%. We believe that there will be good acquisition opportunities in 2010, including some prospects currently under evaluation. Finally, we are delighted that our $1.50 per share cash dividend in 2009 marks the 20th consecutive year of annual dividend increases."

National Retail Properties invests primarily in high-quality retail properties subject generally to long-term, net leases. As of September 30, 2009, the company owned 1,004 Investment properties in 44 states with a gross leasable area of approximately 11.4 million square feet. NNN is one of only four publicly traded REITs and 156 publicly traded companies in America to have increased its annual dividends for 20 or more consecutive years. For more information on the company, visit www.nnnreit.com.

Management will hold a conference call on November 6, 2009 at 2:00 p.m. EDT to review these results. The call can be accessed on National Retail Properties, Inc.'s 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 availability of capital, 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. Consequently, such forward-looking statements should be regarded solely as reflections of the company's current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. 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 unaudited and there can be no assurance that the results will not vary from the final information for the quarter ended September 30, 2009. 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 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 real estate held for investment, and the company's share of these items from the company's unconsolidated partnerships.

FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies. FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the 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.

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.

                         National Retail Properties, Inc.
                      (In thousands, except per share data)
                                  (unaudited)

                                     Quarter Ended       Nine Months Ended
                                     September 30,         September 30,
                                    2009       2008      2009        2008
                                  --------   --------  --------    --------
    Income Statement Summary

    Revenues:
      Rental and earned income    $53,015    $54,638   $160,381    $156,516
      Real estate expense
       reimbursement from tenants   1,872      1,421      6,272       4,398
      Interest and other income
       from real estate
       transactions                 1,102      1,313      3,560       4,839
      Interest income on
       commercial mortgage
       residual interests           1,046      1,124      3,100       3,651
                                 --------   --------   --------    --------
                                   57,035     58,496    173,313     169,404
                                 --------   --------   --------    --------

    Disposition of real estate,
     Inventory Portfolio:
      Gross proceeds                  353          -        353       4,900
      Costs                          (317)         -       (317)     (4,879)
                                 --------   --------   --------    --------
      Gain                             36          -         36          21
                                 --------   --------   --------    --------

    Retail operations:
      Revenues                      7,317          -      7,317           -
      Operating expenses           (7,550)         -     (7,575)          -
                                 --------   --------   --------    --------
      Net                            (233)         -       (258)          -
                                 --------   --------   --------    --------

    Operating expenses:
      General and administrative    4,937      5,242     16,027      18,842
      Real estate                   3,494      2,326     10,208       6,952
      Depreciation and
       amortization                11,350     11,443     34,374      32,096
      Impairment - real estate          -          -      1,064           -
      Impairment - commercial
       mortgage residual interests
       valuation adjustment             -          -          -         758
      Restructuring costs               -          -        731           -
                                 --------   --------   --------    --------
                                   19,781     19,011     62,404      58,648
                                 --------   --------   --------    --------

    Other expenses (revenues):
      Interest and other income      (262)      (818)    (1,025)     (3,047)
      Interest expense             15,618     16,329     46,484      48,796
      Loss on interest rate hedge       -          -          -         804
                                 --------   --------   --------    --------
                                   15,356     15,511     45,459      46,553
                                 --------   --------   --------    --------

    Income tax benefit                504      1,653      1,586       6,002
    Equity in earnings of
     unconsolidated affiliate         105        100        315         280
    Gain on note receivable
     foreclosure                        -          -      1,048           -
    Gain on extinguishment of debt      -          -      3,432           -
                                 --------   --------   --------    --------

    Earnings from continuing
     operations                    22,310     25,727     71,609      70,506

    Earnings from discontinued
     operations:
        Real estate, Investment
         Portfolio                    (70)     2,962      4,076      12,820
        Real estate, Inventory
         Portfolio, net of
         income tax expense           556        202      1,014       9,580
                                 --------   --------   --------    --------

    Earnings including
     noncontrolling interests      22,796     28,891     76,699      92,906

    Loss (earnings) attributable
     to noncontrolling interests:
        Continuing operations        (152)      (117)      (502)        465
        Discontinued operations      (201)        (8)         3      (3,100)
                                 --------   --------   --------    --------
                                     (353)      (125)      (499)     (2,635)
                                 --------   --------   --------    --------

    Net earnings attributable to
     National Retail
     Properties, Inc.              22,443     28,766     76,200      90,271
    Series C preferred stock
     dividends                     (1,696)    (1,696)    (5,089)     (5,089)
                                 --------   --------   --------    --------
    Net earnings available to
     common stockholders
     - basic and diluted          $20,747    $27,070    $71,111     $85,182
                                 ========   ========   ========    ========

                         National Retail Properties, Inc.
                      (In thousands, except per share data)
                                   (unaudited)

                                     Quarter Ended       Nine Months Ended
                                     September 30,         September 30,
                                    2009       2008      2009        2008
                                  --------   --------  --------    --------
    Weighted average common
     shares outstanding:
      Basic                        80,344     73,717     79,232      73,041
                                   ======     ======     ======      ======
      Diluted                      80,455     73,818     79,335      73,141
                                   ======     ======     ======      ======

    Net earnings per share
     available to common
     stockholders:
      Basic:
        Continuing operations       $0.25      $0.33      $0.83       $0.90
        Discontinued operations      0.01       0.04       0.06        0.26
                                   ------     ------     ------      ------
        Net earnings                $0.26      $0.37      $0.89       $1.16
                                   ======     ======     ======      ======

      Diluted:
        Continuing operations       $0.25      $0.33      $0.83       $0.90
        Discontinued operations      0.01       0.04       0.06        0.26
                                   ------     ------     ------      ------
        Net earnings                $0.26      $0.37      $0.89       $1.16
                                   ======     ======     ======      ======


    Supplemental Information:

      Selected Non-Cash Income
       Statement Items:
      ------------------------

        Straight-line rent          $(640)      $151    $(1,528)      $(978)
                                   ======     ======    =======      ======

        Net capital lease rent
         adjustment                  $350       $296     $1,018        $899
                                   ======     ======    =======      ======

        Above (below) market rent
         amortization                $(93)     $(245)     $(981)      $(547)
                                   ======     ======    =======      ======

        Stock based compensation
         expense                   $1,016       $916     $3,152      $2,388
                                   ======     ======    =======      ======

        Impairment - real estate      $ -     $3,930     $1,064      $4,097
                                   ======     ======    =======      ======

        Impairment - mortgage
         residual interests           $ -        $ -        $ -        $758
                                   ======     ======    =======      ======

        Amortization of debt costs   $668       $768     $2,256      $2,164
                                   ======     ======    =======      ======

        Capitalized interest
         expense                    $(163)     $(436)   $(1,080)    $(1,408)
                                   ======     ======    =======      ======

        Convertible debt
         interest expense          $1,451     $1,538     $4,333      $3,973
                                   ======     ======    =======      ======

        Non-real estate
         depreciation expense         $74        $65       $227        $200
                                   ======     ======    =======      ======

    Other Information:
    ------------------

      Percentage rent                $317       $202       $583        $563
                                   ======     ======    =======      ======

      Net Inventory Portfolio gain
       on dispositions (TRS)          $22     $2,807       $580      $9,358
                                   ======     ======    =======      ======

      Scheduled debt principal
       amortization (excluding
       maturities)                   $249       $298       $742        $882
                                   ======     ======    =======      ======

                            National Retail Properties, Inc.
                         (in thousands, except per share data)
                                      (unaudited)

                                     Quarter Ended       Nine Months Ended
                                     September 30,         September 30,
                                    2009       2008      2009        2008
                                  --------   --------  --------    --------

    Reconciliation of net
     earnings to FFO and FFO
     available to common
     stockholders:
      Net earnings attributable
       to National Retail
       Properties, Inc.            $22,443    $28,766    $76,200     $90,271
        Real estate
         depreciation and
         amortization:
           Continuing
            operations              10,608     10,610     31,892      29,704
           Discontinued
            operations                  24        118        977         602
        Joint venture real
         estate depreciation            44         44        133         132
        Gain on disposition of
         real estate Investment
         Portfolio                       -     (2,644)    (1,633)     (9,230)
                                   -------    -------    -------     -------
      FFO                           33,119     36,894    107,569     111,479
      Series C preferred stock
       dividends                    (1,696)    (1,696)    (5,089)     (5,089)
                                   -------    -------    -------     -------

    FFO available to common
     stockholders - basic and
     diluted                       $31,423    $35,198   $102,480    $106,390
                                   =======    =======   ========    ========

    FFO per share:
      Basic                          $0.39      $0.48      $1.29       $1.46
                                   =======    =======   ========    ========
      Diluted                        $0.39      $0.48      $1.29       $1.45
                                   =======    =======   ========    ========

    Real Estate Disposition Summary
    -------------------------------

                              Quarter Ended             Nine Months Ended
                              September 30,               September 30,
                           2009          2008          2009           2008
                      ------------  --------------  ------------  -----------
                     #of Proper     #of Proper     #of Proper    #of Proper
                       -ties   Gain   -ties   Gain  -ties   Gain  -ties  Gain
                     --------------------------------------------------------

     Reconciliation
      of gain on
      disposition
      between
      continuing and
      discontinued
      operations:
       Continuing
        operations       1     $36     -      $-      1     $36    1     $21
       Discontinued
        operations:
          Investment
           Portfolio     -       -     6   2,644      6   1,633   17   9,230
          Inventory
           Portfolio     -       -     9   2,807      2     558   23  12,643
       Noncontrolling
        interest,
        Inventory
        Portfolio        -     (14)    -       -      -     (14)   -  (3,306)
                     -----   -----  ----  ------  -----  ------  ---  -------
                         1     $22    15  $5,451      9  $2,213   41  $18,588
                     =====   =====  ====  ======  =====  ======  ===  =======


     Reconciliation
      of gain on
      disposition by
      type:
       Inventory
        Portfolio:
          Development    1     $36     1    $192      2    $582    5   $8,056
          Exchange       -       -     8   2,615      1      12   19    4,608
          Noncontrolling
           interest,
           Development   -     (14)    -       -      -     (14)   -   (3,306)
                     -----   -----  ----  ------  -----  ------  ---  -------
             Total
              Inventory
              gain
              (TRS)      1      22     9   2,807      3     580   24    9,358

       Investment
        Portfolio        -       -     6   2,644      6   1,633   17    9,230
                     -----   -----  ----  ------  -----  ------  ---  -------

                         1     $22    15  $5,451      9  $2,213   41  $18,588
                     =====   =====  ====  ======  =====  ======  ===  =======

                           National Retail Properties, Inc.
                                   (in thousands)
                                    (unaudited)

    Earnings from Discontinued Operations:  The company has classified its
    investment assets sold and leasehold interests expired as discontinued
    operations.  In addition, the company has classified any investment asset
    or revenue generating inventory asset that was held for sale at September
    30, 2009, as discontinued operations.  The following is a summary of
    earnings from discontinued operations.

                                     Quarter Ended       Nine Months Ended
                                     September 30,         September 30,
                                    2009       2008      2009        2008
                                  --------   --------  --------    --------

    Earnings from Discontinued
     Operations - Investment
     Portfolio:
    --------------------------
    Revenues:
      Rental and earned income       $32       $527     $3,572      $3,776
      Real estate expense
       reimbursement from tenants      2         42        103         109
      Interest and other income from
       real estate transactions        3          -          5         421
                                  ------     ------     ------      ------
                                      37        569      3,680       4,306
                                  ------     ------     ------      ------
    Expenses:
      General and administrative       -          -          -         (79)
      Real estate                     83        133        260          26
      Depreciation and
       amortization                   24        118        977         602
      Impairment - real estate         -          -          -         167
                                  ------     ------     ------      ------
                                     107        251      1,237         716
                                  ------     ------     ------      ------

    Gain on disposition of
     real estate                       -      2,644      1,633       9,230
                                  ------     ------     ------      ------

    Earnings (loss) from
     discontinued operations
     attributable to National
     Retail Properties, Inc.        $(70)    $2,962     $4,076     $12,820
                                 =======     ======     ======     =======


    Earnings from Discontinued
     Operations - Inventory
     Portfolio:
    --------------------------
    Revenues:
       Rental income              $1,851     $2,648     $4,722      $8,882
       Real estate expense
        reimbursement from
        tenants                      201        301      1,335         857
       Interest and other income
        from real estate
        transactions                  47        109        104         540
                                  ------     ------     ------      ------
                                   2,099      3,058      6,161      10,279
                                  ------     ------     ------      ------

    Disposition of real estate:
       Gross proceeds                 -      52,185      5,402     151,098
       Costs                          -     (49,378)    (4,844)   (138,455)
                                  ------     ------     ------      ------
       Gain                           -       2,807        558      12,643
                                  ------     ------     ------      ------

    Expenses:
       General and administrative     21         23         89          72
       Real estate                   326        403      1,989       1,299
       Depreciation and
        amortization                  60         53        258         164
       Impairment - real estate       -       3,930          -       3,930
       Interest                      919      1,136      2,746       3,912
                                  ------     ------     ------      ------
                                   1,326      5,545      5,082       9,377
                                  ------     ------     ------      ------

    Income tax expense              (217)      (118)      (623)     (3,965)
                                  ------     ------     ------      ------

    Earnings from discontinued
     operations including
     noncontrolling interests        556        202      1,014       9,580
    Loss (earnings) attributable
     to noncontrolling interests    (201)        (8)         3      (3,100)
                                  ------     ------     ------      ------

    Earnings from discontinued
     operations attributable
     to National Retail
     Properties, Inc.               $355       $194     $1,017      $6,480
                                  ======     ======     ======      ======

                             National Retail Properties, Inc.
                                     (in thousands)

    Balance Sheet Summary                           September 30, December 31,
                                                        2009         2008
                                                    ------------  -----------
                                                     (unaudited)   (Note 1)
    Assets:
      Cash and cash equivalents                         $23,251      $2,626
      Receivables, net of allowance                       2,221       3,612
      Investment in unconsolidated affiliate              4,732       4,927
      Mortgages, notes and accrued
       interest receivable                               43,100      60,472
      Real estate, Investment Portfolio:
         Accounted for using the operating method,
          net of accumulated depreciation and
          amortization                                2,346,198   2,357,894
         Accounted for using the direct
          financing method                               31,677      31,240
      Real estate, Inventory Portfolio, held for sale    98,580     101,106
      Commercial mortgage residual interests             23,722      22,000
      Accrued rental income, net of allowance            25,081      23,972
      Other assets                                       53,042      41,622
                                                     ----------  ----------

            Total assets                             $2,651,604  $2,649,471
                                                     ==========  ==========

    Liabilities:
      Line of credit payable                               $  -     $26,500
      Mortgages payable                                  25,548      26,290
      Notes payable - convertible                       341,904     356,122
      Notes payable, net of unamortized discount        618,626     618,479
      Other liabilities                                  54,344      53,134
                                                     ----------  ----------
            Total liabilities                         1,040,422   1,080,525

      Stockholders' equity of National Retail
       Properties, Inc.                               1,608,329   1,566,860
      Noncontrolling interests                            2,853       2,086
                                                     ----------  ----------
            Total equity                              1,611,182   1,568,946

            Total liabilities and equity             $2,651,604  $2,649,471
                                                     ==========  ==========

    Common shares outstanding                            82,010      78,415
                                                     ==========  ==========

    Gross leasable area, Investment
     Portfolio (square feet)                             11,412      11,251
                                                     ==========  ==========


    Note 1: Includes adjustment based on the adoption of the new Financial
            Accounting Standards Board guidance on convertible debt
            instruments that may be settled in cash upon conversion.

                       Orange Avenue Mortgage Investments, Inc.
                                    (in thousands)

    In May 2005, the company acquired a 78.9 percent equity investment of OAMI
    for $9.4 million.  The company's 78.9 percent share of OAMI's net cash
    flow has totaled over $27.3 million since May 2005.  The following summary
    represents the balances related to OAMI included in the company's Balance
    Sheet and Income Statement Summary:

                                                September 30,  December 31,
                                                    2009           2008
                                                ------------   -----------
                                                 (unaudited)     (Note 1)
    Assets:
      Cash and cash equivalents                      $255          $405
      Receivables and other assets                     36            39
      Commercial mortgage residual interests       23,722        22,000
                                                  -------       -------
                                                  $24,013       $22,444
                                                  =======       =======

     Liabilities:
      Income tax liability                         $4,862        $5,195
      Other liabilities                                50            49
                                                  -------       -------
                                                   $4,912        $5,244
                                                  =======       =======

     Noncontrolling interests                      $1,962        $1,449
                                                   ======        ======



                                   Quarter Ended           Nine Months Ended
                                   September 30,             September 30,
                                  2009       2008          2009        2008
                                --------   --------      --------    --------
                              (unaudited) (unaudited)  (unaudited) (unaudited)

     Revenues:
      Interest income on
       commercial mortgage
       residual interests       $1,046     $1,124        $3,100      $3,651
      Interest and other
       income                        -          7            44         217
                                ------     ------        ------      ------
                                 1,046      1,131         3,144       3,868
                                ------     ------        ------      ------

     Expenses:
      General and administrative    79         58           213         205
      Amortization                   -          -            -           35
      Impairment - commercial
       mortgage residual interests
       valuation                     -          -             -         758
      Interest                       -          -             -         200
                                ------     ------        ------      ------
                                    79         58           213       1,198
                                ------     ------        ------      ------

     Income tax benefit            117        457           332       1,247
                                ------     ------        ------      ------

     Earnings including
      noncontrolling interests   1,084      1,530         3,263       3,917
     Earnings attributable to
      noncontrolling interests    (114)      (188)         (336)       (507)
                                ------     ------        ------      ------

    Net earnings attributable
     to National Retail
     Properties, Inc.             $970     $1,342        $2,927      $3,410
                                ======     ======        ======      ======


    Note 1:  Amounts are derived from audited consolidated financial
             statements included in the company's Form 8-K filed on June 24,
             2009.

                       NNN Retail Properties Fund I LLC
                           (dollars in thousands)

    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."


                                                September 30,    December 31,
                                                    2009            2008
                                                ------------     -----------
                                                 (unaudited)

    Assets:
      Cash and cash equivalents                     $825             $833
      Receivables                                    200              202
      Real estate                                 73,575           74,463
      Other assets                                   884            1,135
                                                 -------          -------
                                                 $75,484          $76,633
                                                 =======          =======

     Liabilities:
      Notes payable                              $43,600          $43,600
      Other liabilities                            1,696            1,677
                                                 -------          -------
      Total liabilities                           45,296           45,277
                                                 -------          -------


     Members' equity                              30,188           31,356
                                                  ------           ------

      Total liabilities and equity               $75,484          $76,633
                                                 =======          =======



                                   Quarter Ended           Nine Months Ended
                                   September 30,             September 30,
                                  2009       2008          2009        2008
                                --------   --------      --------    --------
                              (unaudited) (unaudited)  (unaudited) (unaudited)
    Revenues:
        Rental income            $1,565      $1,565       $4,695      $4,627
                                 ------      ------       ------      ------

     Expenses:
      General and administrative     75          67          255         205
      Real estate                     5           5           15          14
      Depreciation and
       amortization                 386         362        1,127       1,077
      Interest                      461         528        1,390       1,647
                                 ------      ------       ------      ------
                                    927         962        2,787       2,943
                                 ------      ------       ------      ------

     Net earnings                  $638        $603       $1,908      $1,684
                                 ======      ======       ======      ======

                          National Retail Properties, Inc.
                               Investment Portfolio

    Top 20 Lines of Trade
    ---------------------
                                                    As of September 30,
                 Line of Trade                      2009 (1)   2008 (2)
                 -------------                     --------    --------
         1.      Convenience stores                  26.3%      25.5%
         2.      Restaurants - full service           9.0%       8.8%
         3.      Theaters                             6.3%       6.2%
         4.      Automotive parts                     6.3%       4.8%
         5.      Automotive service                   5.7%       8.1%
         6.      Drug stores                          4.1%       4.0%
         7.      Books                                4.1%       4.0%
         8.      Restaurants - limited service        3.5%       3.4%
         9.      Sporting goods                       3.2%       3.2%
        10.      Grocery                              2.9%       2.7%
        11.      Consumer electronics                 2.7%       3.7%
        12.      Office supplies                      2.6%       2.5%
        13.      Furniture                            2.5%       2.5%
        14.      Travel plazas                        2.4%       2.4%
        15.      Beer, wine and liquor                1.8%       1.7%
        16.      Family entertainment centers         1.6%       3.0%
        17.      Health and fitness                   1.5%       0.1%
        18.      General merchandise                  1.3%       1.6%
        19.      Auto dealerships                     1.3%       1.3%
        20.      Financial services                   1.2%       1.2%
                 Other                                9.7%       9.3%
                                                   ------     ------
                 Total                              100.0%     100.0%
                                                   ======     ======

    Top 10 States
    -------------
              State       % of Total(1)         State      % of Total(1)
              -----       ------------          -----      -------------
        1.    Texas           20.1%       6.    Indiana        4.4%
        2.    Florida         10.0%       7.    Ohio           4.1%
        3.    Illinois         7.0%       8.    Pennsylvania   3.9%
        4.    North Carolina   6.3%       9.    Tennessee      3.0%
        5.    Georgia          5.6%      10.    Arizona        2.8%


    (1) Based on annual base rent of $211,601,000, which is the annualized
        base rent for all leases in place as of September 30, 2009.
    (2) Based on annual base rent of $216,782,000, which is the annualized
        base rent for all leases in place as of September 30, 2008.

                       National Retail Properties, Inc.
                            Investment Portfolio

    Top Tenants
    -----------

                                           Properties     % Base Rent(1)
                                           ----------     --------------
               Pantry                          96               9.1%
               Susser                          86               8.7%
               Kerasotes Theatres              16               6.3%
               Road Ranger                     34               4.0%
               Mister Car Wash                 40               3.7%
               Pull-A-Part                     20               3.5%
               Pep Boys                        14               2.8%
               Best Buy                         7               2.6%
               Barnes & Noble                   9               2.5%
               Logans Roadhouse                17               2.3%
               CVS                             16               2.0%
               OfficeMax                       12               2.0%


    Lease Expirations
    -----------------

                               Gross                                  Gross
           % of      # of     Leasable              % of     # of    Leasable
          Total(1) Properties  Area(2)            Total(1) Properties Area(2)

    2009    0.3%        8      154,000        2015   3.0%     20     518,000
    2010    2.3%       33      314,000        2016   1.7%     13     240,000
    2011    2.1%       21      391,000        2017   4.0%     25     674,000
    2012    3.4%       34      482,000        2018   2.9%     23     343,000
    2013    4.7%       39      848,000        2019   4.2%     41     628,000
    2014    5.6%       43      671,000  Thereafter  65.8%    655   5,317,000


    (1) Based on annual base rent of $211,601,000, which is the annualized
        base rent for all leases in place as of September 30, 2009.
    (2) Square feet.

Sponsored Links

Copyright © 2009 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.