|

CONSOLIDATED BALANCE SHEETS
As of December 31, 2003 and December 31, 2002
(dollars in thousands, except per share amounts)
|
 |

2003 |

2002 |
 |
| ASSETS |
|
|
| Real estate, at cost: |
|
|
| Land |
$ 557,288 |
$ 467,488 |
| Buildings and improvements |
975,894 |
818,412 |
 |
|
1,533,182 |
1,285,900 |
Less accumulated depreciation
and amortization |
(272,647) |
(254,250) |
 |
| Net real estate held for investment |
1,260,535 |
1,031,650 |
| Real estate held for sale, net |
60,110 |
6,528 |
 |
| Net real estate |
1,320,645 |
1,038,178 |
| Cash and cash equivalents |
4,837 |
8,921 |
| Accounts receivable |
3,950 |
4,408 |
| Goodwill, net |
17,206 |
17,206 |
| Other assets |
13,619 |
11,517 |
 |
|   Total assets |
$ 1,360,257 |
$ 1,080,230 |
 |
| LIABILITIES AND STOCKHOLDERS' EQUITY |
| Distributions payable |
$ 7,582 |
$ 6,801 |
| Accounts payable and accrued expenses |
11,479 |
5,047 |
| Other liabilities |
7,030 |
6,227 |
| Line of credit payable |
26,400 |
109,700 |
| Notes payable |
480,000 |
230,000 |
 |
| Total liabilities |
532,491 |
357,775 |
 |
Stockholders equity:
Preferred stock and paid in capital, par
value $1.00 per share, 20,000,000
shares authorized, 4,125,700 shares
issued and outstanding |
99,368 |
99,368 |
Common stock and paid in capital, par
value $1.00 per share, 100,000,000
shares authorized, 37,909,086 and
34,874,827 shares issued and
outstanding in 2003 and 2002,
respectively |
969,030 |
855,818 |
| Distributions in excess of net income |
(240,632) |
(232,731)
|
 |
| Total stockholders equity |
827,766 |
722,455 |
 |
| Total liabilities and stockholders equity |
$ 1,360,257 |
$ 1,080,230 |
 |
|