EX-99.2 3 ex99_2.htm SUPPLEMENTAL DATA SCHEDULES ex99_2.htm
COMMUNITY STATISTICS  Dollars in thousands except Average Effective Rent
       
                           
                     
 Average Effective
 
 
     
 As of September 30, 2008
 
 Rent for the
   
             
Percent to
     
Three Months
   
         
Gross
 
Total of
 
 Physical
 
Ended
   
     
Units
 
Real Assets
 
 Assets
 
 Occupancy
 
Sept. 30, 2008
   
                                
Dallas, TX
 
               3,662
 
 $           203,959
 
7.8%
 
97.2%
 
 $             712.60
   
Houston, TX
 
               3,191
 
 $           220,064
 
8.5%
 
95.4%
 
 $             820.86
   
Atlanta, GA
 
               3,253
 
 $           249,244
 
9.6%
 
91.1%
 
 $             781.93
   
Nashville, TN
 
               1,855
 
 $           125,098
 
4.8%
 
96.5%
 
 $             789.96
   
Raleigh, NC
 
                  828
 
 $             64,140
 
2.5%
 
97.3%
 
 $             766.80
   
Tampa, FL
 
               1,120
 
 $             68,770
 
2.6%
 
96.3%
 
 $             863.95
   
All Other
 
               4,580
 
 $           296,230
 
11.4%
 
93.0%
 
 $             765.52
   
 
High Growth Markets
 
            18,489
 
 $      1,227,505
 
47.2%
 
94.6%
 
 $           775.95
   
                           
Memphis, TN
 
               4,021
 
 $           205,375
 
7.9%
 
96.7%
 
 $             680.06
   
Jacksonville, FL
 
               3,347
 
 $           185,131
 
7.1%
 
95.8%
 
 $             809.65
   
Austin, TX
 
               1,776
 
 $           108,891
 
4.2%
 
93.0%
 
 $             767.22
   
Jackson, MS
 
               1,241
 
 $             57,971
 
2.2%
 
96.9%
 
 $             708.28
   
Chattanooga, TN
 
                  943
 
 $             38,646
 
1.5%
 
96.3%
 
 $             622.02
   
Augusta, GA/Aiken, SC
 
                  912
 
 $             40,357
 
1.6%
 
92.8%
 
 $             669.49
   
All Other
 
               3,862
 
 $           218,193
 
8.4%
 
96.1%
 
 $             705.17
   
 
Growth plus Income Markets
 
            16,102
 
 $         854,564
 
32.9%
 
95.7%
 
 $           720.81
   
                           
Columbus, GA
 
               1,509
 
 $             76,531
 
2.9%
 
94.6%
 
 $             729.74
   
Lexington, KY
 
                  924
 
 $             60,364
 
2.3%
 
97.9%
 
 $             721.86
   
All Other
 
               4,146
 
 $           242,138
 
9.3%
 
95.1%
 
 $             739.17
   
 
Stable Income Markets
 
              6,579
 
 $         379,033
 
14.5%
 
95.4%
 
 $           734.58
   
                           
 
Subtotal
 
            41,170
 
 $      2,461,102
 
94.6%
 
95.2%
 
 $           747.77
   
                           
 
Development and Lease-up Properties
               1,257
 
 $           141,638
 
5.4%
 
74.9%
 
 $             676.84
   
                           
 
Total Portfolio
 
            42,427
 
 $      2,602,740
 
100%
 
94.6%
 
 $           745.67
   
                           
                           
                           
NUMBER OF APARTMENT UNITS
                   
                           
     
 2008
 
 2007
   
     
Sept 30
 
Jun 30
 
Mar 31
 
Dec 31
 
Sept 30
   
                           
100% Owned Properties
 
             41,801
 
                41,007
 
             40,494
 
             40,248
 
                40,248
   
Properties in Joint Ventures
 
                  626
 
                     626
 
                  626
 
                     -
 
                        -
   
 
Total Portfolio
 
            42,427
 
               41,633
 
            41,120
 
            40,248
 
              40,248
   
 

 
SAME STORE (EXCLUDES 8 FULL RENOVATION AND 4 HELD FOR SALE COMMUNITIES) Dollars in thousands except Effective Rent
Revenues by market are presented before the impact of straight-line adjustments. A reconciliation to total revenue is provided below.
                                           
CURRENT PERIOD ACTUALS  As of September 30, 2008 unless otherwise noted
               
                                           
           Three Months Ended September 30, 2008  
 
               
                     
Average
     
 Quarterly
 
Twelve
       
                     
Effective
 
Physical
 
Economic
 
Month
       
     
Units
 
Revenue
 
Expense
 
NOI
 
Rent
   Occupancy
 

Occupancy (1)
 Turn Rate
 
     
High Growth Markets
                                   
Dallas, TX
 
      3,184
 
 $     7,076
 
 $     3,375
 
 $     3,701
 
 $     696.19
 
97.2%
 
94.4%
 
54.8%
       
Atlanta, GA
 
      2,543
 
 $     5,843
 
 $     2,607
 
 $     3,236
 
 $     763.74
 
92.3%
 
89.7%
 
58.6%
       
Houston, TX
 
      2,132
 
 $     5,139
 
 $     2,612
 
 $     2,527
 
 $     779.55
 
95.8%
 
93.1%
 
67.0%
       
Nashville, TN
 
      1,569
 
 $     3,955
 
 $     1,573
 
 $     2,382
 
 $     790.18
 
96.0%
 
94.0%
 
60.4%
       
Raleigh, NC
 
         384
 
 $        861
 
 $        286
 
 $        575
 
 $     701.81
 
98.2%
 
97.5%
 
47.9%
       
Tampa, FL
 
      1,120
 
 $     3,055
 
 $     1,305
 
 $     1,750
 
 $     863.95
 
96.3%
 
94.0%
 
50.8%
       
All Other
 
      3,516
 
 $     8,015
 
 $     3,327
 
 $     4,688
 
 $     744.65
 
93.9%
 
91.0%
 
58.3%
       
 
Subtotal
 
  14,448
 
 $ 33,944
 
 $ 15,085
 
 $ 18,859
 
 $   755.53
 
95.2%
 
92.6%
 
58.3%
       
                                           
Growth plus Income Markets
                                   
Memphis, TN
 
      3,210
 
 $     6,807
 
 $     3,167
 
 $     3,640
 
 $     693.41
 
96.8%
 
92.6%
 
58.0%
       
Jacksonville, FL
 
      2,611
 
 $     6,433
 
 $     2,569
 
 $     3,864
 
 $     820.48
 
95.6%
 
91.6%
 
65.5%
       
Austin, TX
 
      1,392
 
 $     3,422
 
 $     1,663
 
 $     1,759
 
 $     774.54
 
94.3%
 
93.2%
 
62.6%
       
Jackson, MS
 
      1,241
 
 $     2,698
 
 $     1,064
 
 $     1,634
 
 $     708.28
 
96.9%
 
93.8%
 
62.1%
       
Chattanooga, TN
 
         943
 
 $     1,857
 
 $        834
 
 $     1,023
 
 $     622.02
 
96.3%
 
93.2%
 
52.6%
       
Augusta, GA/Aiken, SC
         912
 
 $     1,834
 
 $        817
 
 $     1,017
 
 $     669.49
 
92.8%
 
91.3%
 
74.9%
       
All Other
 
      3,278
 
 $     7,313
 
 $     3,132
 
 $     4,181
 
 $     707.97
 
95.8%
 
94.1%
 
63.0%
       
 
Subtotal
 
  13,587
 
 $ 30,364
 
 $ 13,246
 
 $ 17,118
 
 $   724.45
 
95.8%
 
92.9%
 
62.3%
       
                                           
Stable Income Markets
                                   
Columbus, GA
 
      1,509
 
 $     3,434
 
 $     1,440
 
 $     1,994
 
 $     729.74
 
94.6%
 
93.5%
 
84.8%
       
Lexington, KY
 
         924
 
 $     2,087
 
 $        835
 
 $     1,252
 
 $     721.86
 
97.9%
 
94.7%
 
64.3%
       
All Other
 
      4,050
 
 $     9,354
 
 $     3,866
 
 $     5,488
 
 $     746.25
 
95.1%
 
92.9%
 
62.4%
       
 
Subtotal
 
    6,483
 
 $ 14,875
 
 $   6,141
 
 $   8,734
 
 $   738.93
 
95.4%
 
93.3%
 
67.9%
       
                                           
Operating Same Store
  34,518
 
 $ 79,183
 
 $ 34,472
 
 $ 44,711
 
 $   740.18
 
95.4%
 
92.8%
 
61.6%
 
     
                                           
Revenue Straight-line Adjustment (2)
 $        (66)
     
 $        (66)
                       
Total Same Store
     
 $ 79,117
     
 $ 44,645
                       
                                           
(1) Economic Occupancy represents Net Potential Rent less Delinquencies, Vacancies and Cash Concessions divided by Net Potential Rent.
(2) Represents the aggregate adjustment necessary to record cash concessions and certain fee revenues on a straight-line basis.
                                           
PERCENT CHANGE FROM QUARTER ENDED JUNE 30, 2008 (PRIOR QUARTER) AND QUARTER ENDED SEPTEMBER 30, 2007 (PRIOR YEAR)
                                           
     
Revenue
 
Expense
 
NOI
   Physical Occupancy
 
Average Effective Rent
     
Prior
 
Prior
 
Prior
 
Prior
 
Prior
 
Prior
 
Prior
 
Prior
 
Prior
 
Prior
     
Quarter
 
Year
 
Quarter
 
Year
 
Quarter
 
Year
 
Quarter
 
Year
 
Quarter
 
Year
High Growth Markets
                                   
Dallas, TX
 
2.4%
 
5.5%
 
5.5%
 
9.0%
 
-0.3%
 
2.5%
 
1.3%
 
0.6%
 
1.1%
 
3.1%
Atlanta, GA
 
-1.1%
 
-3.1%
 
10.2%
 
3.6%
 
-8.7%
 
-7.9%
 
-0.3%
 
-3.3%
 
-0.1%
 
0.3%
Houston, TX
 
-0.4%
 
1.2%
 
12.4%
 
12.9%
 
-10.9%
 
-8.6%
 
0.7%
 
0.2%
 
0.4%
 
2.6%
Nashville, TN
 
0.6%
 
2.3%
 
8.6%
 
2.7%
 
-4.1%
 
2.1%
 
0.8%
 
-3.5%
 
0.7%
 
5.4%
Raleigh, NC
 
0.9%
 
5.3%
 
-3.4%
 
-16.4%
 
3.2%
 
20.8%
 
1.6%
 
0.8%
 
0.7%
 
3.7%
Tampa, FL
 
0.0%
 
0.8%
 
3.1%
 
11.3%
 
-2.1%
 
-5.9%
 
1.9%
 
0.3%
 
-0.8%
 
-2.0%
All Other
 
0.8%
 
0.0%
 
3.4%
 
6.3%
 
-1.0%
 
-4.0%
 
-0.2%
 
-2.0%
 
0.7%
 
0.8%
 
Subtotal
 
0.5%
 
1.2%
 
6.9%
 
7.0%
 
-4.1%
 
-3.0%
 
0.6%
 
-1.2%
 
0.4%
 
1.8%
                                           
Growth plus Income Markets
                                   
Memphis, TN
 
0.2%
 
0.2%
 
1.6%
 
3.0%
 
-1.0%
 
-2.0%
 
0.4%
 
-0.7%
 
-0.1%
 
1.1%
Jacksonville, FL
 
-0.8%
 
-4.9%
 
-0.5%
 
8.9%
 
-1.0%
 
-12.3%
 
1.1%
 
0.4%
 
0.3%
 
-2.5%
Austin, TX
 
0.6%
 
4.6%
 
9.7%
 
7.5%
 
-6.7%
 
2.0%
 
-1.0%
 
-3.3%
 
2.0%
 
6.9%
Jackson, MS
 
-0.6%
 
1.0%
 
16.2%
 
11.2%
 
-9.2%
 
-4.7%
 
1.7%
 
0.2%
 
1.0%
 
3.1%
Chattanooga, TN
 
-0.1%
 
2.0%
 
3.2%
 
6.0%
 
-2.6%
 
-1.0%
 
3.4%
 
-2.2%
 
-0.6%
 
3.1%
Augusta, GA/Aiken, SC
-1.7%
 
-1.0%
 
12.2%
 
8.6%
 
-10.6%
 
-7.6%
 
-2.9%
 
0.6%
 
0.5%
 
-0.5%
All Other
 
2.1%
 
3.0%
 
5.9%
 
10.7%
 
-0.6%
 
-2.1%
 
0.9%
 
-0.8%
 
0.5%
 
2.0%
 
Subtotal
 
0.3%
 
0.3%
 
4.9%
 
7.6%
 
-3.1%
 
-4.7%
 
0.7%
 
-0.7%
 
0.4%
 
1.3%
                                           
Stable Income Markets
                                   
Columbus, GA
 
2.9%
 
5.7%
 
4.9%
 
-1.4%
 
1.5%
 
11.5%
 
-1.8%
 
0.6%
 
2.3%
 
2.4%
Lexington, KY
 
3.8%
 
4.1%
 
2.1%
 
18.1%
 
4.9%
 
-3.5%
 
1.5%
 
0.7%
 
0.7%
 
4.1%
All Other
 
-0.2%
 
-0.5%
 
6.4%
 
5.1%
 
-4.4%
 
-4.2%
 
0.0%
 
-1.8%
 
0.6%
 
0.9%
 
Subtotal
 
1.0%
 
1.5%
 
5.4%
 
5.0%
 
-1.8%
 
-0.9%
 
-0.2%
 
-0.9%
 
1.0%
 
1.7%
                                           
Operating Same Store
 
0.5%
 
0.9%
 
5.9%
 
6.9%
 
-3.3%
 
-3.3%
 
0.4%
 
-1.0%
 
0.5%
 
1.6%
                                           
Including revenue straight-line adjustment:
                           
Total Same Store
 
0.6%
 
1.4%
         
-3.1%
 
-2.4%
               
 

SAME STORE (EXCLUDES 8 FULL RENOVATION AND 4 HELD FOR SALE COMMUNITIES)
   
                       
Dollars in thousands
   Three Months Ended September 30,
 
Percent
       
     
2008
 
2007
 
Change
       
Revenues
                   
 
Operating
 
 $                79,183
 
 $                 78,482
 
0.9%
       
 
Straight-line adjustment (1)
 
                         (66)
 
                       (467)
           
 
Total Same Store
 
 $                79,117
 
 $                 78,015
 
1.4%
       
                       
Expense
 
 $                34,472
 
 $                 32,257
 
6.9%
       
                       
NOI
                     
 
Operating
 
 $                44,711
 
 $                 46,225
 
-3.3%
       
 
Straight-line adjustment (1)
 
                         (66)
 
                       (467)
           
 
Total Same Store
 
 $                44,645
 
 $                 45,758
 
-2.4%
       
                       
(1) Represents the aggregate adjustment necessary to record cash concessions and certain fee revenues on a straight-line basis.
                       
SAME STORE PLUS EIGHT EXCLUDED RENOVATION COMMUNITIES (Dollars in thousands)
   
Includes the eight full renovation communities (2,384 units).
           
                       
     

Three Months Ended September 30,
Percent
       
     
2008
 
2007
 
Change
       
Revenues
                   
 
Operating
 
 $                84,807
 
 $                 84,186
 
0.7%
       
 
Straight-line adjustment (2)
 
                         (36)
 
                       (523)
           
 
Total Same Store
 
 $                84,771
 
 $                 83,663
 
1.3%
       
                       
Expense
 
 $                37,111
 
 $                 34,549
 
7.4%
       
                       
NOI
                     
 
Operating
 
 $                47,696
 
 $                 49,637
 
-3.9%
       
 
Straight-line adjustment (2)
 
                         (36)
 
                       (523)
           
 
Total Same Store
 
 $                47,660
 
 $                 49,114
 
-3.0%
       
                       
(2) Represents the aggregate adjustment necessary to record cash concessions and certain fee revenues on a straight-line basis.
                       
NOI BRIDGE (Dollars in thousands)
                   
                       
         
Three Months Ended
   
         
9/30/2008
 
6/30/2008
 
9/30/2007
   
NOI
                     
 
Same store
     
 $                 44,645
 
 $                   46,072
 
 $             45,758
   
 
Non-same store
     
                      8,661
 
                        8,021
 
                  7,184
   
 
Total NOI
     
                    53,306
 
                      54,093
 
                52,942
   
Held for sale NOI included above
     
                       (693)
 
                         (781)
 
                   (924)
   
Management fee income
     
                           58
 
                             61
 
                       -
   
Depreciation
     
                  (22,558)
 
                    (21,984)
 
              (21,525)
   
Property management expense
     
                    (4,230)
 
                      (4,387)
 
                (4,357)
   
General and administrative expense
     
                    (2,996)
 
                      (2,831)
 
                (2,401)
   
Interest and other non-property income
 
                         115
 
                           116
 
                         4
   
Interest expense
     
                  (15,004)
 
                    (15,007)
 
              (15,887)
   
Loss on debt extinguishment
     
                           (3)
 
                             -
 
                     (71)
   
Amortization of deferred financing costs
 
                       (586)
 
                         (486)
 
                   (614)
   
Incentive fees from real estate joint ventures
 
                           -
 
                             -
 
                       -
   
Net casualty (loss) gains and other settlement proceeds
                    (1,131)
 
                           416
 
                   (197)
   
Loss on sale of non-depreciable assets
   
                           -
 
                             -
 
                       29
   
Minority interest in operating partnership income
 
                       (321)
 
                         (513)
 
                (1,034)
   
(Loss) gains from real estate joint ventures
 
                       (274)
 
                         (199)
 
                         1
   
Discontinued operations
     
                         510
 
                           146
 
                  5,934
   
Net income
     
 $                   6,193
 
 $                     8,644
 
 $             11,900
   
                       
Net Operating Income (NOI)
                   
 
Net operating income represents total property revenues less total property operating expenses, excluding depreciation, for all
 
properties held during the period, regardless of their status as held for sale. We believe NOI by market is a helpful tool in evaluating
 
the operating performance within our markets because it measures the core operations of property performance by excluding corporate
 
level expenses and other items not related to property operating performance.
       
 
 

DEVELOPMENT (Dollars in thousands)
                 
                     
                     
EXPENDITURES
     
Current
 
Estimated
     
     
Total
 
Estimated
 
Cost
 
Cost
 
     
Units
 
Cost
 
per Unit
 
to Date
 
Brier Creek Phase II, Raleigh, NC
 
                        200
 
 $                      23,274
 
 $                     116
 
 $             23,274
 
St. Augustine Phase II, Jacksonville, FL
 
                        124
 
                         12,967
 
                        105
 
                  8,379
 
Copper Ridge Phase I, Dallas, TX
 
                        216
 
                         19,232
 
                          89
 
                18,084
 
 
Total development
 
                        540
 
 $                      55,473
 
 $                     103
 
 $             49,737
 
                     
                     
ESTIMATED TIMELINE
 
Construction
 
Initial
     
     
Start
 
Finish
 
Occupancy
 
Stabilization
 
Brier Creek Phase II, Raleigh, NC
 
2Q 2006
 
4Q 2007
 
2Q 2007
 
4Q 2008
 
St. Augustine Phase II, Jacksonville, FL
 
3Q 2007
 
4Q 2008
 
4Q 2008
 
4Q 2009
 
Copper Ridge Phase I, Dallas, TX
 
3Q 2007
 
4Q 2008
 
2Q 2008
 
3Q 2009
 
                     
                     
UNITS
 
Actual Units as of September 30, 2008
         
     
Completed
 
Occupied
         
Brier Creek Phase II, Raleigh, NC
 
                        200
 
                              193
         
St. Augustine Phase II, Jacksonville, FL
 
                           -
 
                                 -
         
Copper Ridge Phase I, Dallas, TX
 
                        141
 
                                66
         
                     
                     
                     
OPERATING RESULTS (Dollars and shares in thousands except per share data)
         
                     
         
Three Months
         
         
Ended
 
Trailing
     
         
September 30, 2008
 
4 Quarters
     
Net income
     
 $                        6,193
 
 $                30,120
     
Depreciation
     
                         22,558
 
                   87,754
     
Interest expense
     
                         15,004
 
                   62,192
     
Loss on debt extinguishment
     
                                  3
 
                            3
     
Amortization of deferred financing costs
     
                              586
 
                     2,358
     
Net casualty loss and other settlement proceeds
 
                           1,131
 
                        643
     
Gain on sale of non-depreciable assets
     
                                 -
 
                       (276)
     
Gain on dispositions within unconsolidated entities
 
                                 -
 
                         (38)
     
Loss (gain) on sale of discontinued operations
 
                                 -
 
                        113
     
EBITDA
     
 $                      45,475
 
 $              182,869
     
                     
         
Three Months Ended September 30,
     
         
2008
 
2007
     
EBITDA/Debt Service
     
2.88x
 
2.68x
     
Fixed Charge Coverage (1)
     
2.50x
 
2.29x
     
Total Debt as % of Total Gross Assets
     
51%
 
52%
     
                     
(1) Fixed charge coverage represents EBITDA divided by interest expense and preferred dividends.
     

DEBT AS OF SEPTEMBER 30, 2008
                     
Dollars in thousands
                         
           
Average
                 
           
Years to
                 
       
Principal
 
Contract
 
Effective
             
       
Balance (3)
 
Maturity (3)
 
Rate (3)
             
Conventional - Fixed Rate or Swapped (1)
 $       880,324
 
                    4.1
 
5.6%
             
Tax-free - Fixed Rate or Swapped (1)
37,885
 
                    8.6
 
4.7%
             
Conventional - Variable Rate
 
350,945
 
                    5.6
 
3.5%
             
Tax-free - Variable Rate
 
19,040
 
                    9.0
 
6.3%
             
Conventional - Variable Rate - Capped  (2)
17,936
 
                    1.1
 
3.4%
             
Tax-free - Variable Rate - Capped (2)
50,070
 
                    3.5
 
6.7%
             
 
Total Debt Outstanding
 
 $  1,356,200
 
                   4.8
 
5.0%
             
                               
(1)  Maturities on existing swapped balances are calculated using the life of the underlying variable debt.
 
(2)  When the capped rates of 6.0% and 6.5% are not reached, the average rate represents the rate on the underlying variable debt.
(3)  Table does not include $115 million of forward interest rate swaps entered into as of September 30, 2008; $65 million of which became effective on
 
October 1, 2008 and $50 million of which becomes effective on December 1, 2008.
         
                               
                               
       
Line
 
Amount
 
Amount
             
       
Limit
 
 Collateralized
 
Borrowed
             
Fannie Mae Credit Facilities
 
 $    1,044,429
 
 $      1,027,749
 
 $       974,833
             
Freddie Mac Credit Facilities
 
          300,000
 
            275,929
 
          275,929
             
Regions Credit Facility
 
            50,000
 
              43,863
 
              1,754
             
Regions Term Loan
 
            38,880
 
              38,880
 
            38,880
             
Other Borrowings
 
            64,804
 
              64,804
 
            64,804
             
 
Total Debt
 
 $  1,498,113
 
 $   1,451,225
 
 $ 1,356,200
             
                               
                               
CONTRACT MATURITIES
                         
       
Credit Facilities
 
Regions
         
       
Fannie Mae
 
Freddie Mac
 
Regions
 
Term Loan
 
Other
 
Total
 
   
2008
 
 $                 -
 
 $                   -
 
 $                -
 
 $             -
 
 $            -
 
 $                 -
 
   
2009
 
                    -
 
                      -
 
                   -
 
        38,880
 
               -
 
            38,880
 
   
2010
 
                    -
 
                      -
 
            50,000
 
                -
 
               -
 
            50,000
 
   
2011
 
            80,000
 
            100,000
 
                   -
 
                -
 
               -
 
          180,000
 
   
2012
 
            80,000
 
                      -
 
                   -
 
                -
 
               -
 
            80,000
 
   
2013
 
          203,193
 
                      -
 
                   -
 
                -
 
               -
 
          203,193
 
   
2014
 
          321,236
 
            200,000
 
                   -
 
                -
 
       19,135
 
          540,371
 
   
2015
 
          120,000
 
                      -
 
                   -
 
                -
 
       14,972
 
          134,972
 
   
Thereafter
 
          240,000
 
                      -
 
                   -
 
                -
 
       30,697
 
          270,697
 
   
Total
 
 $  1,044,429
 
 $       300,000
 
 $       50,000
 
 $   38,880
 
 $  64,804
 
 $ 1,498,113
 
                               
                               
FIXED RATE MATURITIES
                         
Includes forward swaps
     
Contract
                 
       
 Balance
 
 Rate
                 
   
2008
 
 $                 -
 
0.0%
                 
   
2009
 
            90,000
 
6.9%
                 
   
2010
 
          148,365
 
5.7%
                 
   
2011
 
          158,000
 
5.2%
                 
   
2012
 
          142,800
 
5.1%
                 
   
2013
 
          190,000
 
5.2%
                 
   
2014
 
          188,135
 
5.6%
                 
   
2015
 
            89,972
 
5.5%
                 
   
Thereafter
 
            25,937
 
5.6%
                 
   
Total
 
 $  1,033,209
 
5.5%
                 
 
 

OTHER DATA
               
                     
                     
PER SHARE DATA
   Three Months Ended September 30,
Nine Months Ended September 30,
       
2008
 
2007
 
2008
 
2007
 
Dividend paid per common share
 
$0.615
 
$0.605
 
$1.845
 
$1.815
                     
                     
                     
DIVIDEND INFORMATION (latest declaration)
           
       
Payment
 
Payment
 
Record
   
       
per Share
 
Date
 
Date
   
 
Common - quarterly
 
$0.6150
 
10/31/2008
 
10/15/2008
   
 
Preferred Series H - quarterly
 
$0.51875
 
9/23/2008
 
9/12/2008
   
                     
                     
                     
PREFERRED STOCK
 
Number of
 
Liquidation
 
Total
 
Earliest
       
Shares Issued
 
Preference
 
Liquidation
 
Optional
       
 and Outstanding
 
per Share
 
Value
 
Call Date
 
8.30% Series H Cumulative Redeemable
           
   
Preferred Stock
 
            6,200,000
 
 $                25.00
 
 $     155,000,000
 
8/11/2008