Subject: Earnings/Dividends (EARN)

November 2, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98FFO$16.4 mln$16.1 mln$48.4 mln$46.2 mlnFFO/shr (diluted)$0.61$0.60$1.80$1.74Extra. Gain/loss    Net Income$13.1 mln$10.5 mln$33.5 mln$30.7 mlnNet/shr$0.41$0.39$1.14$1.16Revenue$26.9 mln$22.0 mln$75.8 mln$61.6 mlnShrs outst.26.8 mln26.8 mln26.8 mln26.6 mln

November 2, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98FFO $11 mln$9.6 mln$30.4 mln$29 mlnFFO/shr (diluted)$0.94$0.81$2.60$2.44Extra. Loss––$0.25 mln$0.33 mlnNet Income $4.1 mln$2.5 mln$8.4 mln$8.6 mlnNet/shr$0.52$0.31$1.06$1.06Revenue$26.9 mln$25.1 mln$76.2 mln$72.2 mlnShrs outst.7.9 mln8.0 mln7.8 mln8.0 mln

November 2, 1999  3rd-Qtr 993rd-Qtr 98 Pro forma9-mos 999-mos 98Pro formaFFO $9.2 mln$3.6 mln$23.1 mln$8.6 mlnFFO/shr (diluted)$0.25$0.15$0.63$0.57Extra. Loss– $0.44 mln–$0.71 mlnNet Income (Loss)$3.1 mln($10.8 mln)$5.1 mln($12.9 mln)Net (Loss)/shr $0.12($0.60)$0.20($1.10)Revenue $24.4 mln$16.2 mln$68.6 mln$37.9 mlnShrs outst.26 mln18.1 mln25.6 mln11.8 mln

November 2, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98FFO $44.1 mln$36.1 mln$127.3 mln$99.9 mlnFFO/shr (diluted) $0.43$0.41$1.26$1.20Extra. Gain (Loss) – $11.8 mln($2 mln)($53.9 mln)Net Income $13.6 mln$3 mln$34.6 mln$94.2 mlnRevenue $120 mln$78.7 mln$372.5 mln$217.3 mlnShrs outst. 74.4 mln74.3 mln74.4 mln73.7 mln

November 2, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98FFO $9.8 mln$10.2 mln$29.6 mln$28.8 mlnFFO/shr (diluted)$0.29$0.30$0.88$0.86Extra. Loss –$0.06 mln–$0.06 mlnNet Income $6.2 mln$7.2 mln$21.3 mln$19.7 mlnNet/shr $0.19$0.22$0.64$0.60Revenue $20.8 mln$20.8 mln$63.3 mln$59.3 mlnShrs outst. 36.6 mln35.7 mln36 mln35.2 mln

November 2, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98FFO $56.7 mln$44 mln$161.6 mln$105.7 mlnFFO/shr (diluted)$0.92$0.77$2.64$2.22Extra. Loss–$4.9 mln –$4.9 mlnNet Income $39 mln$23.4 mln$107.7 mln$66.7 mlnNet/shr$0.64$0.41$1.77$1.40Revenue$106 mln$98.1 mln$325 mln$230.5 mlnShrs outst. 63.9 mln57.3 mln63.7 mln47.7 mln

November 1, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98FFO$51.3 mln$40.1 mln$142.4 mln$112.6 mlnFFO/shr (diluted)$0.91$0.94$2.78$2.70Extra. Loss–––$6.6 mlnNet Income$28.6 mln$22.1 mln$80.9 mln$57.7 mlnNet/shr$0.51$0.52$1.51$1.38Revenue$62.3 mln$45.2 mln$174.6 mln$126.7 mlnShrs outst.56.4 mln42.8 mln51.3 mln41.7 mln

November 1, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98Net Income $2.9 mln$2.0 mln$9.1 mln$12.6 mlnNet/shr$0.58$0.37$1.79$2.37Revenue$14.3 mln$13.9 mln$43.2 mln$43.4 mln

November 1, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98 (Pro forma)FFO $5 mln$3.9 mln$13.9 mln$11.5 mlnFFO/shr (diluted) $0.51$0.40$1.42$1.17Net Income $2.2 mln–$6 mln–Net/shr$0.23–$0.61–Revenue$11.9 mln$8.8 mln$30.5 mln$25.5 mlnShrs outst. 9.8 mln 9.8 mln 9.8 mln 9.8 mln

November 1, 1999  3rd-Qtr 993rd-Qtr 989-mos 999-mos 98FFO$7.5 mln$7.0 mln$23.0 mln$21.7 mlnFFO/shr (diluted)$0.29$0.26$0.88$0.82Extra. Gain/loss ($22.5 mln) ($22.5 mln)Net Income$0.9 mln($15.5 mln)$3.6 mln($12.3 mln)Net/shr    Revenue$38.4 mln$36.0 mln$114.3 mln$105.5 mlnShrs outst.26.2 mln26.4 mln26.2 mln26.5 mln