| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 728.11 | 681.55 | 593.88 | 522.54 | 516.96 | 479.66 | 450.82 |
| Depreciation & Amort ($Mil): | 191.27 | 191.27 | 144.76 | 108.04 | 102.87 | 89.06 | 76.67 |
| Operating Income ($Mil): | 418.06 | 391.95 | 354.71 | 327.76 | 339.08 | 314.51 | 296.32 |
| Net Income ($Mil): | 353.88 | 442.83 | 428.25 | 363.62 | 297.13 | 245.66 | 245.66 |
| Earnings Per Share ($): | 1.23 | 1.65 | 1.70 | 1.52 | 1.25 | 1.31 | 1.07 |
| Dividends ($): | 1.56 | 1.52 | 1.38 | 1.27 | 1.16 | 1.10 | 1.05 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 613.17 | 388.50 | 631.14 | 479.72 | 214.17 | 151.04 | 157.96 |
| Current Liabilities ($Mil): | 363.73 | 519.49 | 621.09 | 2573.63 | 326.06 | 250.99 | 198.40 |
| Long Term Debt ($Mil): | 3625.08 | 3131.76 | 2748.34 | 0.00 | 1608.92 | 1686.25 | 1302.25 |
| Shares Outstanding (000): | 253710 | 252710 | 241370 | 227280 | 224080 | 220830 | 209130 |
| Common Equity ($Mil): | 3861.88 | 3894.57 | 3366.95 | 2387.21 | 2236.40 | 2135.84 | 1907.32 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 48.60 | 64.97 | 72.11 | 69.59 | 57.48 | 64.19 | 54.49 |
| Return on Equity (%): | 8.90 | 11.37 | 12.72 | 15.23 | 13.29 | 14.41 | 12.88 |
| Return on Assets (%): | 4 | 4.87 | 5.44 | 6.57 | 6.26 | 6.69 | 6.54 |
| P/E Ratio: | 16 | 25.52 | 21.23 | 16.36 | 14.98 | 9.47 | 0.00 |
| Price/Book: | 2 | 2.73 | 2.59 | 2.37 | 1.88 | 1.28 | 0.00 |
| Debt Equity: | 0.94 | 0.80 | 0.82 | 0.00 | 0.72 | 0.79 | 0.68 |
| Interest Coverage: | 1.57 | 1.37 | 1.95 | 2.46 | 3.10 | 2.96 | 4.01 |
| Book Value ($): | 15.22 | 15.41 | 13.95 | 10.50 | 9.98 | 9.67 | 9.12 |
| Price/Sales: | 13.50 | 13.17 | 14.67 | 10.81 | 8.12 | 5.71 | 0.00 |
| Dividend Payout (%): | 111.46 | 86.74 | 77.78 | 79.38 | 87.48 | 78.54 | 89.38 |

| HOST HOTELS & R | -30.00 | 14.05 | |
| GEN GROWTH PROP | -49.70 | 25.48 | |
| PROLOGIS SBI | -31.80 | 43.62 | |
| EQUITY RESIDENT | +11.00 | 41.65 | |
| HCP INC. | +20.90 | 34.54 |
