|

CONSOLIDATED STATEMENTS OF INCOME |
For the three months and years ended December 31, 2002 and 2001
(dollars in thousands, except per share amounts)
|
 |
 Three Months Ended 12/31/02 |
 Three Months Ended 12/31/01 |
 Year Ended 12/31/02 |
 Year Ended 12/31/01 |
 |
| REVENUE |
| Rental |
$ 36,188 |
$ 32,116 |
$ 137,138 |
$ 119,713 |
Gain on sales of
real estate aquired
for resale |
1,035 |
1,001 |
3,495 |
3,374 |
| Interest and other |
41 |
107 |
347 |
822 |
 |
| |
37,264 |
33,224 |
140,980 |
123,909 |
 |
| EXPENSES |
| Interest |
6,209 |
5,740 |
23,536 |
26,466 |
Depreciation and
amortization |
8,097 |
7,353 |
30,833 |
28,447 |
General and
administrative |
2,405 |
2,020 |
9,454 |
7,840 |
| Property |
699 |
669 |
2,676 |
2,381 |
| Other |
354 |
479 |
1,744 |
1,792 |
Provision for
impairment losses |
-- |
330 |
-- |
1,380 |
 |
| |
17,764 |
16,591 |
68,243 |
68,306 |
 |
Income from
operations |
19,500 |
16,633 |
72,737 |
55,603 |
Gain on sales of
investment
properties |
-- |
1,556 |
340 |
10,478 |
 |
Income from
continuing
operations |
19,500 |
18,189 |
73,077 |
66,081 |
Income from
discontinued
operations |
607 |
234 |
5,590 |
1,477 |
 |
| Net Income |
20,107 |
18,423 |
78,667 |
67,558 |
| Preferred stock dividends |
(2,428) |
(2,428) |
(9,713) |
(9,712) |
 |
| Net income available to common stockholders |
$ 17,679 |
$ 15,995 |
$ 68,954 |
$ 57,846 |
 |
Funds from operations (FFO) |
$ 25,294 |
$ 22,331 |
$ 95,068 |
$ 77,828 |
| Per share information for common stockholders: |
|
|
|
|
| FFO |
|
|
|
|
| Basic |
$ 0.73 |
$ 0.70 |
$ 2.80 |
$ 2.66 |
| Diluted |
0.72 |
0.70 |
2.80 |
2.66 |
| Income from operations |
|
|
|
|
| Basic and diluted |
0.49 |
0.44 |
1.86 |
1.57 |
| Net Income |
|
|
|
|
| Basic and diluted |
0.51 |
0.50 |
2.03 |
1.98 |
| Cash dividends paid |
0.581 |
0.566 |
2.303 |
2.243 |
 |
|