|

CONSOLIDATED STATEMENTS OF INCOME |
For the three months and years ended December 31, 2003 and 2002
(dollars in thousands, except per share amounts)
|
 |
 Three Months Ended 12/31/03 |
 Three Months Ended 12/31/02 |
 Year Ended 12/31/03 |
 Year Ended 12/31/02 |
 |
| REVENUE |
| Rental |
$ 41,607 |
$ 35,576 |
$ 149,279 |
$ 133,891 |
Gain on sales of real estate
aquired for resale |
5,329 |
1,035 |
6,217 |
3,495 |
| Interest and other |
293 |
41 |
618 |
336 |
 |
| |
47,229 |
36,652 |
156,114 |
137,722 |
 |
| EXPENSES |
| Interest |
7,732 |
6,209 |
26,974 |
23,536 |
| Depreciation and amortization |
9,147 |
7,912 |
33,465 |
30,113 |
| General and administrative |
3,090 |
2,405 |
11,182 |
9,454 |
| Property |
704 |
615 |
2,581 |
2,504 |
| Income taxes |
2,044 |
354 |
2,703 |
1,743 |
 |
| |
22,717 |
17,495 |
76,905 |
67,350 |
 |
| Income from operations |
24,512 |
19,157 |
79,209 |
70,372 |
Gain on sales of
investment properties |
-- |
-- |
-- |
340 |
 |
Income from
continuing operations |
24,512 |
19,157 |
79,209 |
70,712 |
Income from
discontinued operations |
2,972 |
950 |
7,226 |
7,955 |
 |
| Net income |
27,484 |
20,107 |
86,435 |
78,667 |
| Preferred stock dividends |
(2,428) |
(2,428) |
(9,713) |
(9,713) |
 |
Net income available to common stockholders |
$ 25,056 |
$ 17,679 |
$ 76,722 |
$ 68,954 |
 |
Funds from operations available to common stockholders (FFO) |
$ 31,545 |
$ 24,954 |
$ 104,038 |
$ 93,748 |
Per share information for common stockholders: |
|
|
|
|
| FFO, basic from: |
|
|
|
|
FFO before Crest Net contribution |
$ 0.74 |
$ 0.69 |
$ 2.80 |
$ 2.68 |
| Crest Net Lease |
0.11 |
0.02 |
0.13 |
0.08 |
| Total FFO |
0.85 |
0.72 |
2.93 |
2.76 |
| FFO, diluted from: |
|
|
|
|
FFO before Crest Net contribution |
$ 0.74 |
$ 0.69 |
$ 2.79 |
$ 2.68 |
| Crest Net Lease |
0.11 |
0.02 |
0.13 |
0.08 |
| Total FFO |
0.85 |
0.71 |
2.92 |
2.76 |
| Income from operations |
|
|
|
|
| Basic |
$ 0.59 |
$ 0.48 |
$ 1.95 |
$ 1.79 |
| Diluted |
0.59 |
0.48 |
1.95 |
1.78 |
| Net income |
|
|
|
|
| Basic |
$ 0.67 |
$ 0.51 |
$ 2.16 |
$ 2.03 |
| Diluted |
0.67 |
0.51 |
2.15 |
2.03 |
| Cash dividends paid |
0.596 |
0.581 |
2.363 |
2.303 |
|