|

CONSOLIDATED BALANCE SHEETS
As of December 31, 2004 and 2003
(dollars in thousands, except per share data)
|
 |

2004 |

2003 |
 |
| ASSETS |
|
|
| Real estate, at cost: |
|
|
| Land |
$ 624,558 |
$ 557,288 |
| Buildings and improvements |
1,066,725 |
975,894 |
 |
|
1,691,283 |
1,533,182 |
Less accumulated depreciation
and amortization |
(301,728) |
(272,647) |
 |
| Net real estate held for investment |
1,389,555 |
1,260,535 |
| Real estate held for sale, net |
17,155 |
60,110 |
 |
| Net real estate |
1,406,710 |
1,320,645 |
| Cash and cash equivalents |
2,141 |
4,837 |
| Accounts receivable |
4,075 |
3,950 |
| Goodwill |
17,206 |
17,206 |
| Other assets |
12,183 |
13,619 |
 |
|   Total assets |
$1,442,315 |
$1,360,257 |
 |
| LIABILITIES AND STOCKHOLDERS' EQUITY |
| Distributions payable |
$ 9,115 |
$ 7,582 |
| Accounts payable and accrued expenses |
9,579 |
11,479 |
| Other liabilities |
6,286 |
7,030 |
| Line of credit payable |
23,600 |
26,400 |
| Notes payable |
480,000 |
480,000 |
 |
| Total liabilities |
528,580 |
532,491 |
 |
Stockholders equity:
Preferred stock and paid in capital, par
value $1.00 per share, 20,000,000 shares
authorized, 5,100,000 and 4,125,700
shares issued and outstanding
in 2004 and 2003, respectively |
123,787 |
99,368 |
Common stock and paid in capital, par
value $1.00 per share, 100,000,000 shares
authorized, 79,301,630 and 75,818,172
shares issued and outstanding in
2004 and 2003, respectively |
1,038,973 |
969,030 |
| Distributions in excess of net income |
(249,025) |
(240,632)
|
 |
| Total stockholders equity |
913,735 |
827,766 |
 |
| Total liabilities and stockholders equity |
$1,442,315 |
$1,360,257 |
 |
|