EX-99.2 3 ex99_2.htm SUPPLEMENTAL SCHEDULES 4Q08 EARNINGS RELEASE ex99_2.htm
 
 

 

COMMUNITY STATISTICS  Dollars in thousands except Average Effective Rent
       
                         
                     
Average Effective
     
 As of December 31, 2008
 
 Rent for the
 
             
Percent to
     
Three Months
 
         
Gross
 
Total of
 
 Physical
 
Ended
 
     
Units
 
Real Assets
 
 Gross Assets
 
 Occupancy
 
31-Dec-08
 
                         
Dallas, TX
 
               3,662
 
 $           204,781
 
7.8%
 
94.0%
 
 $             715.55
 
Jacksonville, FL
 
               3,347
 
 $           186,080
 
7.1%
 
93.2%
 
 $             803.87
 
Atlanta, GA
 
               3,253
 
 $           250,437
 
9.6%
 
90.8%
 
 $             800.90
 
Houston, TX
 
               3,191
 
 $           222,457
 
8.5%
 
95.0%
 
 $             824.48
 
Nashville, TN
 
               1,855
 
 $           125,622
 
4.8%
 
94.2%
 
 $             792.47
 
Austin, TX
 
               1,776
 
 $           109,910
 
4.2%
 
91.6%
 
 $             778.67
 
Tampa, FL
 
               1,339
 
 $             91,101
 
3.5%
 
95.6%
 
 $             882.58
 
Raleigh/Durham, NC
 
               1,028
 
 $             87,863
 
3.4%
 
93.7%
 
 $             814.45
 
Phoenix, AZ
 
                  480
 
 $             62,743
 
2.4%
 
85.8%
 
 $             787.94
 
South Florida
 
                  480
 
 $             53,003
 
2.0%
 
94.8%
 
 $          1,257.11
 
Orlando, FL
 
                  288
 
 $             14,642
 
0.6%
 
92.4%
 
 $             777.04
 
 
Primary Markets
 
            20,699
 
 $      1,408,639
 
53.9%
 
93.2%
 
 $           803.15
 
                         
Memphis, TN
 
               4,021
 
 $           206,521
 
7.9%
 
94.4%
 
 $             681.39
 
Columbus, GA
 
               1,509
 
 $             76,820
 
2.9%
 
91.3%
 
 $             735.26
 
Jackson, MS
 
               1,241
 
 $             58,246
 
2.2%
 
95.4%
 
 $             710.21
 
Greenville, SC
 
               1,140
 
 $             50,957
 
1.9%
 
94.7%
 
 $             592.98
 
Lexington, KY
 
                  924
 
 $             60,452
 
2.3%
 
92.3%
 
 $             733.53
 
Little Rock, AR
 
                  808
 
 $             42,320
 
1.6%
 
95.9%
 
 $             667.35
 
Savannah, GA
 
                  526
 
 $             44,081
 
1.7%
 
97.1%
 
 $             863.15
 
All Other Secondary
 
             10,721
 
 $           572,993
 
21.9%
 
92.8%
 
 $             709.94
 
 
Secondary Markets
 
            20,890
 
         1,112,390
 
42.4%
 
93.5%
 
 $           703.16
 
                         
 
Subtotal
 
            41,589
 
 $      2,521,029
 
96.3%
 
93.4%
 
 $           752.93
 
                         
 
Development and Lease-up Properties
                  965
 
 $             99,352
 
3.8%
 
71.4%
 
 $             799.13
 
                         
 
Total Portfolio
 
            42,554
 
         2,620,381
 
100%
 
92.9%
 
 $           753.98
 
                         
                         
                         
NUMBER OF APARTMENT UNITS
                   
                         
     
 2008
 
 2007
 
     
Dec 31
 
Sept 30
 
Jun 30
 
Mar 31
 
Dec 31
 
                         
100% Owned Properties
 
             41,928
 
                41,801
 
             41,007
 
             40,494
 
                40,248
 
Properties in Joint Ventures
 
                  626
 
                     626
 
                  626
 
                  626
 
                        -
 
 
Total Portfolio
 
            42,554
 
               42,427
 
            41,633
 
            41,120
 
              40,248
 
                         

 
 

 


SAME STORE (EXCLUDES 8 FULL RENOVATION AND 3 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 December 31, 2008 unless otherwise noted
               
                                           
         
Three Months Ended December 31, 2008
                 
                     
Average
     
 Quarterly
Twelve
       
                     
Effective
 
Physical
 
Economic
 
Month
       
     
Units
 
Revenue
 
Expense
 
NOI
 
Rent
 
 Occupancy
 Occupancy (1)
Turn Rate
 
     
Primary Markets
                                       
Dallas, TX
 
      3,184
 
 $        6,981
 
 $     3,076
 
 $     3,905
 
 $     700.22
 
94.8%
 
94.1%
 
53.8%
       
Jacksonville, FL
 
      2,611
 
 $        6,429
 
 $     2,576
 
 $     3,853
 
 $     816.42
 
93.0%
 
91.3%
 
61.9%
       
Atlanta, GA
 
      2,543
 
 $        5,678
 
 $     2,460
 
 $     3,218
 
 $     758.01
 
91.0%
 
87.7%
 
60.3%
       
Houston, TX
 
      2,400
 
 $        5,948
 
 $     2,987
 
 $     2,961
 
 $     800.91
 
95.0%
 
93.5%
 
68.5%
       
Nashville, TN
 
      1,569
 
 $        3,897
 
 $     1,416
 
 $     2,481
 
 $     793.50
 
93.9%
 
93.0%
 
58.8%
       
Austin, TX
 
      1,392
 
 $        3,349
 
 $     1,465
 
 $     1,884
 
 $     779.08
 
92.7%
 
92.1%
 
63.7%
       
Tampa, FL
 
      1,120
 
 $        3,040
 
 $     1,257
 
 $     1,783
 
 $     862.37
 
95.4%
 
93.9%
 
51.7%
       
South Florida
 
         480
 
 $        1,861
 
 $        648
 
 $     1,213
 
 $  1,257.11
 
94.8%
 
93.4%
 
46.7%
       
Raleigh/Durham, NC
 
         384
 
 $           847
 
 $        292
 
 $        555
 
 $     705.43
 
94.3%
 
94.7%
 
49.7%
       
 
Subtotal
 
  15,683
 
       38,030
 
    16,177
 
    21,853
 
 $   789.43
 
93.7%
 
92.2%
 
59.4%
       
                                           
Secondary Markets
                                       
Memphis, TN
 
      3,210
 
 $        6,671
 
 $     3,098
 
 $     3,573
 
 $     695.08
 
93.8%
 
91.9%
 
58.1%
       
Columbus, GA
 
      1,509
 
 $        3,371
 
 $     1,363
 
 $     2,008
 
 $     735.26
 
91.3%
 
90.5%
 
82.4%
       
Jackson, MS
 
      1,241
 
 $        2,680
 
 $        971
 
 $     1,709
 
 $     710.21
 
95.4%
 
93.1%
 
63.8%
       
Greenville, SC
 
      1,140
 
 $        2,097
 
 $        840
 
 $     1,257
 
 $     592.98
 
94.7%
 
92.5%
 
55.2%
       
Lexington, KY
 
         924
 
 $        2,085
 
 $        720
 
 $     1,365
 
 $     733.53
 
92.3%
 
94.2%
 
66.9%
       
Little Rock, AR
 
         808
 
 $        1,682
 
 $        657
 
 $     1,025
 
 $     667.35
 
95.9%
 
95.2%
 
58.0%
       
Savannah, GA
 
         526
 
 $        1,441
 
 $        509
 
 $        932
 
 $     863.15
 
97.1%
 
95.4%
 
60.1%
       
All Other Secondary
 
      9,745
 
 $      20,862
 
 $     8,531
 
 $   12,331
 
 $     705.82
 
92.8%
 
91.0%
 
62.5%
       
 
Subtotal
 
  19,103
 
 $    40,889
 
 $ 16,689
 
 $ 24,200
 
 $   703.94
 
93.3%
 
91.8%
 
62.9%
       
                                           
Operating Same Store
  34,786
 
       78,919
 
    32,866
 
    46,053
 
 $   742.48
 
93.5%
 
92.0%
 
61.3%
       
                                           
Revenue Straight-line Adjustment (2)
 $           148
     
 $        148
                       
Total Same Store
     
 $    79,067
     
 $ 46,201
                       
                                           
(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 SEPT 30, 2008 (PRIOR QUARTER) AND QUARTER ENDED DEC 31, 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
Primary Markets
                                       
Dallas, TX
 
-1.3%
 
2.2%
 
-8.9%
 
0.9%
 
5.5%
 
3.3%
 
-2.4%
 
0.3%
 
0.6%
 
2.6%
Jacksonville, FL
 
-0.1%
 
-1.8%
 
0.3%
 
7.7%
 
-0.3%
 
-7.3%
 
-2.6%
 
-0.6%
 
-0.5%
 
-2.0%
Atlanta, GA
 
-2.8%
 
-6.1%
 
-5.6%
 
1.6%
 
-0.6%
 
-11.3%
 
-1.3%
 
-4.1%
 
-0.8%
 
-0.8%
Houston, TX
 
0.6%
 
1.0%
 
-0.3%
 
22.3%
 
1.5%
 
-14.2%
 
-0.6%
 
-0.6%
 
0.2%
 
1.2%
Nashville, TN
 
-1.5%
 
-0.2%
 
-10.0%
 
-1.7%
 
4.2%
 
0.6%
 
-2.1%
 
-3.3%
 
0.4%
 
3.4%
Austin, TX
 
-2.1%
 
1.2%
 
-11.9%
 
0.9%
 
7.1%
 
1.5%
 
-1.6%
 
-3.2%
 
0.6%
 
5.6%
Tampa, FL
 
-0.5%
 
-0.3%
 
-3.7%
 
8.8%
 
1.9%
 
-5.9%
 
-0.9%
 
0.3%
 
-0.2%
 
-1.7%
South Florida
 
-0.4%
 
0.0%
 
-1.2%
 
2.9%
 
0.0%
 
-1.5%
 
-0.4%
 
-2.1%
 
-0.3%
 
0.4%
Raleigh/Durham, NC
 
-1.6%
 
2.5%
 
2.1%
 
1.0%
 
-3.5%
 
3.4%
 
-3.9%
 
-0.5%
 
0.5%
 
1.9%
 
Subtotal
 
-1.0%
 
-0.6%
 
-5.0%
 
5.9%
 
2.1%
 
-5.0%
 
-1.7%
 
-1.4%
 
0.0%
 
0.9%
                                           
Secondary Markets
                                       
Memphis, TN
 
-2.0%
 
-2.3%
 
-2.2%
 
2.1%
 
-1.8%
 
-5.9%
 
-3.0%
 
-2.6%
 
0.2%
 
-0.1%
Columbus, GA
 
-1.8%
 
6.8%
 
-5.3%
 
-0.5%
 
0.7%
 
12.4%
 
-3.3%
 
2.8%
 
0.8%
 
2.1%
Jackson, MS
 
-0.7%
 
0.6%
 
-8.7%
 
7.5%
 
4.6%
 
-2.9%
 
-1.5%
 
-1.8%
 
0.3%
 
3.1%
Greenville, SC
 
-1.0%
 
0.6%
 
-0.6%
 
6.2%
 
-1.3%
 
-2.9%
 
-1.1%
 
-0.8%
 
-0.2%
 
2.3%
Lexington, KY
 
-0.1%
 
4.3%
 
-13.8%
 
-2.0%
 
9.0%
 
8.0%
 
-5.6%
 
-2.7%
 
1.6%
 
3.3%
Little Rock, AR
 
0.1%
 
1.0%
 
-8.1%
 
7.7%
 
6.2%
 
-2.8%
 
-2.0%
 
-0.8%
 
0.4%
 
3.6%
Savannah, GA
 
-2.8%
 
1.1%
 
-3.4%
 
20.6%
 
-2.5%
 
-7.2%
 
-1.8%
 
1.7%
 
0.9%
 
2.0%
All Other Secondary
 
-1.7%
 
-1.1%
 
-7.6%
 
-0.5%
 
2.8%
 
-1.4%
 
-1.5%
 
-1.7%
 
-0.2%
 
0.3%
 
Subtotal
 
-1.5%
 
0.0%
 
-6.4%
 
1.5%
 
2.1%
 
-1.1%
 
-2.1%
 
-1.4%
 
0.2%
 
1.0%
                                           
Operating Same Store
-1.3%
 
-0.3%
 
-5.7%
 
3.6%
 
2.1%
 
-3.0%
 
-1.9%
 
-1.4%
 
0.1%
 
0.9%
                                           
Including revenue straight-line adjustment:
                           
Total Same Store
 
-1.0%
 
0.2%
         
2.6%
 
-2.1%
               

 
 

 

SAME STORE (EXCLUDES 8 FULL RENOVATION AND 3 HELD FOR SALE COMMUNITIES)
   
                       
Dollars in thousands
 
 Three Months Ended December 31,
Percent
       
     
2008
 
2007
 
Change
       
Revenues
                   
 
Operating
 
 $                78,919
 
 $                 79,173
 
-0.3%
       
 
Straight-line adjustment (1)
 
                        148
 
                       (292)
           
 
Total Same Store
 
 $                79,067
 
 $                 78,881
 
0.2%
       
                       
Expense
 
 $                32,866
 
 $                 31,713
 
3.6%
       
                       
NOI
                     
 
Operating
 
 $                46,053
 
 $                 47,460
 
-3.0%
       
 
Straight-line adjustment (1)
 
                        148
 
                       (292)
           
 
Total Same Store
 
 $                46,201
 
 $                 47,168
 
-2.1%
       
                       
(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 December 31,
Percent
       
     
2008
 
2007
 
Change
       
Revenues
                   
 
Operating
 
 $                84,551
 
 $                 84,763
 
-0.3%
       
 
Straight-line adjustment (2)
 
                        141
 
                       (285)
           
 
Total Same Store
 
 $                84,692
 
 $                 84,478
 
0.3%
       
                       
Expense
 
 $                35,184
 
 $                 33,893
 
3.8%
       
                       
NOI
                     
 
Operating
 
 $                49,367
 
 $                 50,870
 
-3.0%
       
 
Straight-line adjustment (2)
 
                        141
 
                       (285)
           
 
Total Same Store
 
 $                49,508
 
 $                 50,585
 
-2.1%
       
                       
(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
   
         
12/31/2008
 
9/30/2008
 
12/31/2007
   
NOI
                     
 
Same store
     
 $                 46,201
 
 $                   45,031
 
 $             47,168
   
 
Non-same store
     
                      8,901
 
                        8,275
 
                  7,514
   
 
Total NOI
     
                    55,102
 
                      53,306
 
                54,682
   
Held for sale NOI included above
     
                       (896)
 
                         (321)
 
                   (768)
   
Management fee income
     
                           59
 
                             58
 
                       -
   
Depreciation
     
                  (23,554)
 
                    (22,628)
 
              (21,466)
   
Property management expense
     
                    (3,924)
 
                      (4,230)
 
                (4,768)
   
General and administrative expense
     
                    (3,090)
 
                      (2,996)
 
                (3,179)
   
Interest and other non-property income
 
                         170
 
                           115
 
                       47
   
Interest expense
     
                  (15,654)
 
                    (15,116)
 
              (16,058)
   
Loss on debt extinguishment
     
                       (113)
 
                             (3)
 
                       -
   
Amortization of deferred financing costs
 
                       (607)
 
                         (586)
 
                   (658)
   
Incentive fees from real estate joint ventures
 
                           -
 
                             -
 
                       -
   
Net casualty gains (loss) and other settlement proceeds
                         340
 
                      (1,131)
 
                     (56)
   
Gains on sale of non-depreciable assets
 
                           -
 
                             -
 
                     279
   
Minority interest in operating partnership income
 
                       (456)
 
                         (321)
 
                   (675)
   
Loss from real estate joint ventures
     
                       (288)
 
                         (274)
 
                       -
   
Discontinued operations
     
                         644
 
                           320
 
                     224
   
Net income
     
 $                   7,733
 
 $                     6,193
 
 $               7,604
   
                       
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
 
 $                      23,278
 
 $                     116
 
 $             23,278
St. Augustine Phase II, Jacksonville, FL
 
                        124
 
                         13,002
 
                        105
 
                11,999
Copper Ridge Phase I, Dallas, TX
 
                        261
 
                         24,610
 
                          94
 
                18,722
 
Total development
 
                        585
 
 $                      60,890
 
 $                     104
 
 $             53,999
                   
                   
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
 
1Q 2009
 
4Q 2008
 
1Q 2010
Copper Ridge Phase I, Dallas, TX
 
3Q 2007
 
4Q 2009
 
2Q 2008
 
2Q 2010
                   
                   
UNITS
 
Actual Units as of December 31, 2008
       
     
Completed
 
Occupied
       
Brier Creek Phase II, Raleigh, NC
 
                        200
 
                              185
       
St. Augustine Phase II, Jacksonville, FL
 
                        104
 
                                23
       
Copper Ridge Phase I, Dallas, TX
 
                        216
 
                              114
       
                   
                   
                   
OPERATING RESULTS (Dollars and shares in thousands except per share data)
       
                   
         
Three Months
       
         
Ended
 
Trailing
   
         
December 31, 2008
 
4 Quarters
   
Net income
     
 $                        7,733
 
 $                30,249
   
Depreciation
     
                         23,554
 
                   90,168
   
Interest expense
     
                         15,654
 
                   62,010
   
Loss on debt extinguishment
     
                              113
 
                        116
   
Amortization of deferred financing costs
     
                              607
 
                     2,307
   
Net casualty loss and other settlement proceeds
 
                            (340)
 
                        247
   
Gain on sale of non-depreciable assets
     
                                 -
 
                            3
   
Gain on dispositions within unconsolidated entities
 
                                 -
 
                         (38)
   
Loss (gain) on sale of discontinued operations
 
                                 -
 
                        120
   
EBITDA
     
 $                      47,321
 
 $              185,182
   
                   
                   
         
Three Months Ended December 31,
   
         
2008
 
2007
   
EBITDA/Debt Service
     
2.90x
 
2.69x
   
Fixed Charge Coverage (1)
     
2.51x
 
2.36x
   
Total Debt as % of Total Gross Assets
     
50%
 
53%
   
                   
(1) Fixed charge coverage represents EBITDA divided by interest expense and preferred dividends.
   
The sector median data provided in the earnings release is as of September 30, 2008.
     

 
 

 


DEBT AS OF DECEMBER 31, 2008
                   
Dollars in thousands
                       
                             
DEBT OUTSTANDING SUMMARIES
       
Average
       
                   
Years to
       
               
Principal
 
Contract
 
Effective
   
               
Balance
 
Maturity
 
Rate
   
   
Conventional - Fixed Rate or Swapped (1)
 
 $    1,018,484
 
                    4.1
 
5.5%
   
   
Tax-free - Fixed Rate or Swapped (1)
 
37,730
 
                    8.3
 
4.7%
   
   
Conventional - Variable Rate
     
179,796
 
                    5.2
 
2.5%
   
   
Tax-free - Variable Rate
     
4,760
 
                  19.4
 
3.9%
   
   
Conventional - Variable Rate - Capped  (2)
 
17,936
 
                    0.9
 
2.8%
   
   
Tax-free - Variable Rate - Capped (2)
 
64,350
 
                    3.2
 
1.8%
   
           
Total Debt Outstanding
 $ 1,323,056
 
                   4.5
 
4.8%
   
                             
   
(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.
                             
               
Line
 
Amount
 
Amount
   
               
Limit
 
 Collateralized
Borrowed
   
       
Fannie Mae Credit Facilities
 
 $    1,044,429
 
 $      1,044,429
 
 $       904,833
   
       
Freddie Mac Credit Facilities
 
          300,000
 
            275,929
 
          275,929
   
       
Regions Credit Facility
 
            50,000
 
              43,863
 
                 661
   
       
Regions Term Loan
 
            38,625
 
              38,625
 
            38,625
   
       
Other Borrowings
 
          103,008
 
            103,008
 
          103,008
   
           
Total Debt
 
 $ 1,536,062
 
 $   1,505,854
 
 $ 1,323,056
   
                             
                             
CONTRACT MATURITIES
                   
       
Line Limit
       
       
Credit Facilities
 
Regions
       
       
Fannie Mae
 
Freddie Mac
 
Regions
 
Term Loan
 
Other
 
Total
   
2009
 
 $                   -
 
 $                      -
 
 $                -
 
 $           38,625
 
 $                -
 
 $         38,625
   
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
 
                   -
 
                      -
 
            18,984
 
          540,220
   
2015
 
            120,000
 
                         -
 
                   -
 
                      -
 
            53,520
 
          173,520
   
Thereafter
 
            240,000
 
                         -
 
                   -
 
                      -
 
            30,504
 
          270,504
   
Total
 
 $   1,044,429
 
 $          300,000
 
 $       50,000
 
 $         38,625
 
 $    103,008
 
 $ 1,536,062
                             
                             
SWAPS AND FIXED RATE MATURITIES
               
                             
       
Swap Balances
     
 Temporary
 
Total
           
SIFMA
 
Fixed Rate
 
Fixed Rate
     
Contract
       
 LIBOR
 
(formerly BMA)
Balances
 
Balances (1)
 
Balance
 
 Rate
   
2009
 
 $           25,000
 
 $                      -
 
 $                -
 
 $           65,000
 
 $         90,000
 
6.9%
   
2010
 
            140,000
 
                   8,365
 
                   -
 
                      -
 
          148,365
 
5.7%
   
2011
 
            158,000
 
                         -
 
                   -
 
                      -
 
          158,000
 
5.2%
   
2012
 
            150,000
 
                 17,800
 
                   -
 
                      -
 
          167,800
 
5.1%
   
2013
 
            190,000
 
                         -
 
                   -
 
                      -
 
          190,000
 
5.2%
   
2014
 
            144,000
 
                         -
 
            18,984
 
                      -
 
          162,984
 
5.7%
   
2015
 
              75,000
 
                         -
 
            38,321
 
                      -
 
          113,321
 
5.6%
   
Thereafter
 
                      -
 
                         -
 
            25,744
 
                      -
 
            25,744
 
5.6%
   
Total
 
 $       882,000
 
 $            26,165
 
 $       83,049
 
 $         65,000
 
 $ 1,056,214
 
5.5%
                             
   
(1)  Represents a $65 million fixed rate FNMA borrowing that converts to a variable rate on December 1, 2009.

 
 

 


OTHER DATA
               
                     
                     
PER SHARE DATA
   Three Months Ended December 31,
 
  Twelve Months Ended December 31,
       
2008
 
2007
 
2008
 
2007
 
Dividend paid per common share
 
$0.615
 
$0.605
 
$2.460
 
$2.420
                     
                     
                     
DIVIDEND INFORMATION (latest declaration)
           
       
Payment
 
Payment
 
Record
   
       
per Share
 
Date
 
Date
   
 
Common - quarterly
 
$0.6150
 
1/30/2009
 
1/15/2009
   
 
Preferred Series H - quarterly
 
$0.51875
 
12/23/2008
 
12/12/2008
   
                     
                     
                     
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