|

CONSOLIDATED STATEMENTS OF INCOME |
For the three months and years ended December 31, 2004 and 2003
(dollars in thousands, except per share amounts)
|
 |
 Three Months Ended 12/31/04 (unaudited) |
 Three Months Ended 12/31/03 |
 Year Ended 12/31/04 (unaudited) |
 Year Ended 12/31/03 |
 |
| REVENUE |
| Rental |
$ 45,340 |
$ 39,711 |
$ 174,446 |
$ 144,703 |
| Other |
429 |
275 |
1,109 |
590 |
 |
| |
45,769 |
39,986 |
175,555 |
145,293 |
 |
| EXPENSES |
| Interest |
8,599 |
7,402 |
34,132 |
26,413 |
Depreciation and
amortization |
10,411 |
8,946 |
40,339 |
32,676 |
General and
administrative |
3,496 |
2,861 |
13,119 |
10,616 |
| Property |
922 |
689 |
3,168 |
2,461 |
| Income taxes |
178 |
116 |
699 |
501 |
 |
| |
23,606 |
20,014 |
91,457 |
72,667 |
 |
Income from
continuing operations |
22,163 |
19,972 |
84,098 |
72,626 |
 |
Income from
discontinued operations: |
|
|
|
|
Real estate acquired
for resale by Crest |
598 |
4,121 |
7,847 |
4,588 |
Real estate held for
investment |
3,795 |
3,391 |
11,452 |
9,221 |
 |
| |
4,393 |
7,512 |
19,299 |
13,809 |
 |
| Net income |
26,556 |
27,484 |
103,397 |
86,435 |
Preferred stock
cash dividends |
(2,244) |
(2,428) |
(9,455) |
(9,713) |
Excess of redemption value
over carrying value of
preferred shares
redeemed |
-- |
-- |
(3,774) |
-- |
 |
Net income available to common stockholders |
$ 24,312 |
$ 25,056 |
$ 90,168 |
$ 76,722 |
 |
Funds from operations available to common stockholders (FFO) |
$ 28,792 |
$ 31,305 |
$ 118,181 |
$ 103,366 |
|
After the market close on December 31, 2004, a 2-for-1 stock split declared on November
17, 2004 became effective. Shareholders received an additional share of common stock for each share they owned. The
increase in the number of shares outstanding after the stock split is reflected in all periods presented, and
all per share data has been adjusted for the stock split. |
Per share information for common stockholders: |
|
|
|
|
Income from continuing
operations: |
|
|
|
|
| Basic |
$ 0.25 |
$ 0.24 |
$ 0.90 |
$ 0.89 |
| Diluted |
$ 0.25 |
$ 0.24 |
$ 0.90 |
$ 0.88 |
Net income, basic
and diluted |
$ 0.31 |
$ 0.34 |
$ 1.15 |
$ 1.08 |
| FFO, basic from: |
|
|
|
|
FFO before Crest Net contribution |
$ 0.36 |
$ 0.36 |
$ 1.41 |
$ 1.39 |
| Crest Net Lease |
0.01 |
0.06 |
0.10 |
0.06 |
| Total FFO |
0.36 |
0.42 |
1.51 |
1.45 |
| FFO, diluted from: |
|
|
|
|
FFO before Crest Net contribution |
$ 0.36 |
$ 0.36 |
$ 1.40 |
$ 1.39 |
| Crest Net Lease |
0.01 |
0.06 |
0.10 |
0.06 |
| Total FFO |
0.36 |
0.42 |
1.50 |
1.45 |
| Cash dividends paid |
$ 0.328 |
$ 0.298 |
$ 1.241 |
$ 1.181 |
 |
|