EXHIBIT 99.1
FOR MORE INFORMATION, CONTACT:
David H. Hoster II, President and Chief Executive Officer
N. Keith McKey, Chief Financial Officer
(601) 354-3555


                         EASTGROUP PROPERTIES ANNOUNCES
                      FOURTH QUARTER AND YEAR 2006 RESULTS

                           FOURTH QUARTER 2006 RESULTS
o    Funds from  Operations of $17.0  Million or $.72 Per Share,  an Increase of
     5.9%
o    Net Income  Available to Common  Stockholders  of $10.9 Million or $.46 Per
     Share
o    Same   Property  Net  Operating   Income   Growth  of  6.0%,   7.9%  Before
     Straight-Line Rent Adjustments
o    Percentage Leased 96.6%, Occupancy 95.9% - Highest Levels Since 2000
o    Paid 108th Consecutive Quarterly Dividend - $.49 Per Share
o    $50 Million Invested in Acquisitions and Development

                                YEAR 2006 RESULTS
o    Total  Shareholder  Return of 23% for 2006 and Average Annual Total Returns
     of 24% for 3 Years, 25% for 5 Years, 20% for 10 Years and 22% for 15 Years
o    Funds from  Operations of $63.7 Million or $2.81 Per Share,  an Increase of
     6.4%
o    Net Income  Available to Common  Stockholders of $26.6 Million or $1.17 Per
     Share
o    Same   Property  Net  Operating   Income   Growth  of  4.7%,   6.1%  Before
     Straight-Line Rent Adjustments
o    Paid Annual  Dividends of $1.96 Per Share - Fourteenth  Consecutive Year of
     Dividend Growth With Average Annual Increase of 4.9%
o    $97 Million Invested in Acquisitions and Development During the Year
o    Nineteen  Development  Projects with Projected  Costs of $108 Million Under
     Construction or In Lease-Up at Year End
o    Debt-to-Total Market Capitalization of 25.5% at Year End
o    Interest Coverage of 3.7x and Fixed Charge Coverage of 3.3x

JACKSON, MISSISSIPPI,  February 14, 2007 - EastGroup Properties, Inc. (NYSE-EGP)
announced  today the  results of its  operations  for the three  months and year
ended December 31, 2006.

FUNDS FROM OPERATIONS

For the quarter ended December 31, 2006,  funds from  operations  (FFO) was $.72
per share  compared  with $.68 for the same period of 2005,  an increase of 5.9%
per share.  The increase in FFO was mainly due to higher  property net operating
income (PNOI) of $2,588,000 (an 11.7%  increase in PNOI).  This increase in PNOI
was primarily  attributable  to $1,327,000 from same property  growth,  $917,000
from newly developed properties and $253,000 from 2005 and 2006 acquisitions.

                                     -MORE-
       P.O.Box 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



For the year ended  December 31,  2006,  FFO was $2.81 per share  compared  with
$2.64 per share for 2005, an increase of 6.4% per share. The increase in FFO for
2006 was primarily due to higher PNOI of $9,576,000 (an 11.1% increase in PNOI).
The increase in PNOI resulted mainly from $3,795,000 from same property  growth,
$3,148,000 from newly developed  properties and $2,455,000  attributable to 2005
and 2006 acquisitions.

PNOI from same properties  increased 6.0% for the quarter.  Before straight-line
rent  adjustments,  the  increase  was 7.9%.  Rental rate  increases  on new and
renewal  leases (5.2% of total square  footage)  averaged 10.8% for the quarter.
Before straight-line rent adjustments,  rental rate increases on new and renewal
leases averaged 5.8%.

For the year, PNOI from same properties  increased  4.7%.  Before  straight-line
rent  adjustments,  the  increase  was 6.1%.  Rental rate  increases  on new and
renewal leases (21.9% of total square footage) averaged 11.2% for the year, and,
before straight-line rent adjustments,  rental rate increases on new and renewal
leases averaged 4.2%.

FFO  and  PNOI  are  non-GAAP  financial  measures,   which  are  defined  under
Definitions  later  in this  release.  Reconciliations  of FFO  and  PNOI to Net
Income, the most directly  comparable GAAP financial  measure,  are presented in
the  attached  schedule  "Reconciliations  of Other  Reporting  Measures  to Net
Income."

David  H.  Hoster  II,  President  and CEO,  stated,  "We are  pleased  with our
increased  occupancy  of 95.9%  at  December  31,  2006,  which  is the  highest
occupancy  level since the third  quarter of 2000.  In addition,  we continue to
experience  growth in FFO per share with the fourth quarter of 2006 representing
our  tenth  consecutive  quarter  of  increased  FFO per share  compared  to the
previous  year's  quarter.  It was also the  fourteenth  consecutive  quarter of
positive  same  property  results both with and without the  straight-lining  of
rents, which illustrates the ongoing strength of our property operations."

Mr. Hoster added, "We are proud of our consistent track record of creating value
for our  shareholders  over  both the  short and  long-term.  Total  shareholder
returns for the one,  three,  five, ten and fifteen year periods all average 20%
or greater per year."

EARNINGS PER SHARE

On a diluted per share  basis,  earnings per common share (EPS) was $.46 for the
three  months  ended  December  31, 2006  compared to $.19 per share in the same
period of 2005.  Gain on sales of real  estate  was $.20 per share in the fourth
quarter of 2006  compared  to zero in the same  period of 2005.  Diluted EPS was
$1.17 in 2006 compared to $.89 in 2005 with  increased gain on the sales of real
estate of $.21 per share in 2006.

DEVELOPMENT

During the fourth  quarter,  the Company  acquired 5.1 acres of land in Houston,
Texas for future  development for $835,000.  This land is located in EastGroup's
World Houston  International  Business  Center and will  complement  EastGroup's
existing presence there.

The Company also purchased the remaining 20 acres of SunCoast Commerce Park land
in Fort  Myers,  Florida  that had been under  contract  since 2005 as part of a
total  30-acre  purchase.  The 20 acres  was  purchased  for  $3,126,000  and is
adjacent to a 10-acre tract of land that the Company  purchased for  development
in 2005. Construction on the first two SunCoast Commerce Park buildings (126,000
square feet) began in September.

Also during the quarter,  EastGroup  purchased 35 additional  acres of land with
extensive  frontage on I-75 in Fort Myers for $9,310,000 which is located in the
same  submarket  as  our  existing   SunCoast   Commerce  Park.  Fort  Myers  is
strategically  located to serve the  distribution  requirements  in southwestern
Florida between Sarasota and Naples along the I-75 corridor.

                                     -MORE-
       P.O.Box 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



During the fourth quarter, EastGroup transferred two Houston properties (168,000
square feet; one 100% and one 54% leased) and one San Antonio  property  (66,000
square feet and 100%  leased) to the  portfolio  with a combined  investment  of
$12,617,000.  In January  2007,  the Company  transferred  a  Chandler,  Arizona
property  (85,000  square  feet  and  100%  leased)  to the  portfolio  with  an
investment of $5,501,000.

At  December  31,  2006,  EastGroup  had 19  development  properties  containing
1,451,000 square feet with a projected total cost of approximately  $108 million
either in lease-up or under construction. These properties were collectively 39%
leased at December 31, 2006 and 42% at February 13, 2007.

Mr. Hoster stated, "We are continuing to expand EastGroup's  development program
to reflect both the strong leasing  activity at our  development  properties and
the overall firming of our development  submarkets.  Our development program has
been and, we believe,  will continue to be a creator of shareholder  value and a
major contributor to our future growth in FFO."

PROPERTY ACQUISITIONS

In mid-December 2006, EastGroup acquired four business distribution buildings in
Charlotte,  North Carolina for a purchase price of  $19,510,000.  The buildings,
which were  constructed in 1987 through 1989,  contain a total of 322,000 square
feet and are located in the NorthPark Business Park. The multi-tenant properties
are currently  93.4% leased to 18 customers and are projected to generate a 7.0%
stabilized unleveraged cash yield at 95% occupancy.

David H. Hoster II, President and CEO stated,  "This acquisition is our first in
Charlotte and  represents  EastGroup's  entry into our third new market over the
past three years.  As a growth  Sunbelt market with a good  industrial  base, we
believe  Charlotte  offers an excellent  fit with our  investment  and operating
strategies.  The NorthPark buildings are high quality distribution properties in
Charlotte's strongest industrial submarket and give us a good base from which to
expand our ownership in the market."

In January 2007, EastGroup continued its expansion into the Charlotte market and
acquired three additional business  distribution  buildings there for a purchase
price of $9,300,000.  Westinghouse Distribution Center, which was constructed in
1983,  contains  104,000  square  feet and is 100%  leased  to three  customers.
Lindbergh  Business  Park I and II, built in 2001 and 2003,  have 77,000  square
feet in two  buildings  and are 69%  leased to five  customers.  In  total,  the
buildings  are 87% leased  and are  projected  to  generate  an 8.1%  stabilized
unleveraged cash yield at 95% occupancy.

Mr. Hoster stated,  "The purchase of  Westinghouse  and Lindbergh is EastGroup's
second  acquisition in Charlotte since  mid-December and increases our ownership
to 503,000 square feet in seven buildings.  Charlotte is an attractive market in
which  we plan to grow to over  one  million  square  feet in the  next 12 to 24
months."

Also in January 2007,  the Company  purchased  North Stemmons III (60,000 square
feet) in Dallas for  $2,850,000.  North  Stemmons  III is located in an existing
EastGroup  submarket in Dallas and will complement  EastGroup's current presence
there.  The  building  is  100%  leased  and is  projected  to  generate  a 7.8%
unleveraged cash yield.

EastGroup is currently  under  separate  contracts to purchase  properties  with
231,000  square  feet in San Antonio  and 68,000  square  feet in Denver.  These
acquisitions are expected to close during the first quarter of 2007.

PROPERTY SALES

In  December,  EastGroup  sold two  properties  in  separate  transactions.  The
Company's  Auburn  Hills  building   (114,000  square  feet),  a  single  tenant
office/R&D facility located in the Detroit,  Michigan metro area, was sold for a
price of  $17,850,000.  The sale  generated a gain of $4,224,000  and a deferred
gain of $329,000 which we expect to realize in the first quarter of 2007.

                                     -MORE-
       P.O.Box 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



Also in December,  EastGroup  sold its  Crowfarn  Distribution  Center  (106,000
square feet) in Memphis for $2,750,000 which generated a gain of $387,000.  This
transaction  reduced the Company's  ownership in Memphis to 264,000  square feet
with a net investment of less than $5,000,000.

David H. Hoster II,  President  and CEO stated,  "The sales of Auburn  Hills and
Crowfarn  are part of our  ongoing  strategy  to dispose of  non-core  assets as
market  conditions  permit.  Both of these  properties were originally  acquired
through a merger,  and the sale proceeds  will be reinvested in new  development
and core market acquisitions."

In addition, the Company sold a small portion of its Sun Coast land for $270,000
to the City of Fort Myers for right of way  purposes in lieu of eminent  domain.
The sale generated a gain of $123,000.

DIVIDENDS

EastGroup paid dividends of $.49 per share of common stock in the fourth quarter
of 2006, which was the 108th consecutive  quarterly  distribution to EastGroup's
common stockholders. The annualized dividend rate of $1.96 per share yields 3.4%
on the closing stock price of $57.23 on February 13, 2007.

EastGroup  also paid  quarterly  dividends  of $.4969  per share on its Series D
Preferred Stock on January 15, 2007 to stockholders of record as of December 29,
2006.

STRONG FINANCIAL POSITION

EastGroup's balance sheet continues to be strong and flexible with debt-to-total
market  capitalization  of 25.5% at December 31, 2006. For the year, the Company
had an interest  coverage  ratio of 3.7x and a fixed  charge  coverage  ratio of
3.3x. Total debt at December 31, 2006 was $446.5 million with floating rate bank
debt comprising $29.1 million of that total.

As  previously  announced,  in  October,  the Company  closed on a $78  million,
nonrecourse  first  mortgage  loan secured by  properties  containing  1,316,000
square feet. The loan has a fixed interest rate of 5.97%, a ten-year term and an
amortization schedule of 20 years. The proceeds of the note were used to repay a
maturing $20.5 million mortgage and to reduce floating rate bank borrowings.

OUTLOOK FOR 2007

EastGroup  confirms its previously issued FFO guidance for the first quarter and
the year 2007.  FFO per share for 2007 is  estimated to be in the range of $2.93
to  $3.03.  Diluted  EPS for 2007 is  estimated  to be in the  range of $1.12 to
$1.22. The table below reconciles projected net income to projected FFO.


                                                                      Low Range                  High Range
                                                                Q1 2007       Y/E 2007     Q1 2007        Y/E 2007
                                                             ------------------------------------------------------
                                                                                                 
Net income                                                   $    6,710         29,262       7,186          31,638
Dividends on preferred shares                                      (656)        (2,624)       (656)         (2,624)
                                                             ------------------------------------------------------
Net income available to common stockholders                       6,054         26,638       6,530          29,014
Depreciation and amortization                                    10,747         42,963      10,747          42,963
                                                             ------------------------------------------------------
Funds from operations available to common stockholders       $   16,801         69,601      17,277          71,977
                                                             ======================================================

Diluted shares                                                   23,754         23,758      23,754          23,758

Per share data (diluted):
Net income available to common stockholders                  $     0.25           1.12        0.27            1.22
Funds from operations available to common stockholders       $     0.71           2.93        0.73            3.03



                                     -MORE-
       P.O.Box 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



The following assumptions were used:

o    Average occupancy of 94.0% to 96.5%.
o    Same property NOI increase of 1% to 4%.
o    Non-same property NOI:
     o    Development  properties not transferred to the portfolio as of January
          1, 2006 contributing PNOI of $.37 per share.
     o    Dispositions of operating  properties  totaling $10 million on July 1,
          2007.
     o    Operating property acquisitions of $19 million in December 2006 and $9
          million in January 2007, which have closed.
     o    Additional  operating property  acquisitions of $50 million on July 1,
          2007.
o    No lease termination fees.
o    No sales of nondepreciable real estate.
o    Floating rate bank debt at an average rate of 6%.
o    New fixed rate debt of $50 million on August 15, 2007 at 5.7%.

DEFINITIONS

The  Company's  chief  decision  makers use two primary  measures  of  operating
results in making  decisions:  property net operating income (PNOI),  defined as
income from real estate  operations  less property  operating  expenses  (before
interest expense and depreciation and  amortization),  and funds from operations
available to common  stockholders  (FFO).  EastGroup defines FFO consistent with
the National  Association of Real Estate Investment Trusts'  definition,  as net
income (loss) computed in accordance  with U.S.  generally  accepted  accounting
principles  (GAAP),  excluding  gains or losses from sales of  depreciable  real
estate property,  plus real estate related  depreciation and  amortization,  and
after  adjustments for  unconsolidated  partnerships and joint ventures.  FFO as
defined by the Company  refers to FFO  available  to common  stockholders  as it
excludes dividends on preferred stock.

PNOI and FFO are supplemental  industry reporting  measurements used to evaluate
the  performance  of the  Company's  investments  in real estate  assets and its
operating  results.  The Company believes that the exclusion of depreciation and
amortization   in  the  industry's   calculations   of  PNOI  and  FFO  provides
supplemental  indicators of the properties' performance since real estate values
have  historically  risen or  fallen  with  market  conditions.  PNOI and FFO as
calculated  by the  Company  may  not be  comparable  to  similarly  titled  but
differently  calculated measures for other REITs. Investors should be aware that
items  excluded  from  or  added  back  to FFO  are  significant  components  in
understanding and assessing the Company's financial performance.

CONFERENCE CALL

EastGroup will host a conference  call and webcast to discuss the results of its
fourth quarter and review the Company's current operations on Thursday, February
15, 2007, at 11:00 A.M. Eastern Time. A live broadcast of the conference call is
available by dialing  1-800-795-1259  (conference  ID  EastGroup)  or by webcast
through a link on the Company's website at www.eastgroup.net.  If you are unable
to listen to the live  conference  call, a telephone and webcast  replay will be
available on Thursday, February 15, 2007. The telephone replay will be available
until   Thursday,   February   22,   2007,   and  can  be  accessed  by  dialing
1-888-219-1269.  Also, the replay of the webcast can be accessed  through a link
on the  Company's  website  at  www.eastgroup.net  and will be  available  until
Thursday, February 22, 2007.

SUPPLEMENTAL INFORMATION

Supplemental  financial  information  is  available  by request  by calling  the
Company at  601-354-3555,  or by accessing the report in the reports  section of
the Company's website at www.eastgroup.net.

                                     -MORE-
       P.O.Box 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



COMPANY INFORMATION

EastGroup Properties,  Inc. is a self-administered equity real estate investment
trust  focused on the  development,  acquisition  and  operation  of  industrial
properties  in major  Sunbelt  markets  throughout  the  United  States  with an
emphasis in the states of Florida,  Texas, California and Arizona. The Company's
goal is to  maximize  shareholder  value by being the  leading  provider  in its
markets of functional,  flexible,  and quality business  distribution  space for
location sensitive customers primarily in the 5,000 to 50,000 square foot range.
The Company's strategy for growth is based on ownership of premier  distribution
facilities   generally   clustered   near  major   transportation   features  in
supply-constrained  submarkets.  EastGroup's  portfolio  currently includes 22.1
million square feet with an additional 1,458,000 square feet of properties under
development. EastGroup Properties, Inc. press releases are also available on the
Company's website.

FORWARD-LOOKING STATEMENTS

The Company's  assumptions  and financial  projections in this release are based
upon  "forward-looking"  information  and are being  made  pursuant  to the safe
harbor  provisions  of the  Private  Securities  Litigation  Reform Act of 1995.
Forward-looking statements are inherently subject to known and unknown risks and
uncertainties,  many of which the Company  cannot  predict,  including,  without
limitation:

o    changes in general economic conditions;
o    the extent of tenant defaults or of any early lease terminations;
o    the Company's  ability to lease or re-lease space at current or anticipated
     rents;
o    changes in the supply of and demand for industrial/warehouse properties;
o    increases in interest rate levels;
o    increases in operating costs;
o    the availability of financing;
o    natural disasters and the Company's ability to obtain adequate insurance;
o    changes in governmental regulation, tax rates and similar matters; and
o    other risks  associated with the development and acquisition of properties,
     including risks that development  projects may not be completed on schedule
     or that development or operating costs may be greater than anticipated.

Although  the  Company   believes  that  the   expectations   reflected  in  the
forward-looking  statements  are based upon  reasonable  assumptions at the time
made, the Company can give no assurance that such expectations will be achieved.
The Company  assumes no obligation  whatsoever to publicly  update or revise any
forward-looking statements.

                                     -MORE-
       P.O.Box 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



                           EASTGROUP PROPERTIES, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)



                                                                                   Three Months Ended         Twelve Months Ended
                                                                                      December 31,                December 31,
                                                                                ----------------------------------------------------
                                                                                   2006          2005          2006          2005
                                                                                ----------------------------------------------------
                                                                                                                  
REVENUES
Income from real estate operations                                              $ 34,503         31,141      133,144        120,710
Equity in earnings of unconsolidated investment                                       74             73          287            450
Other income (loss)                                                                  (73)           269          182            413
                                                                                ----------------------------------------------------
                                                                                  34,504         31,483      133,613        121,573
                                                                                ----------------------------------------------------
EXPENSES
Expenses from real estate operations                                               9,719          8,945       37,354         34,496
Depreciation and amortization                                                     10,589         10,476       41,525         37,871
General and administrative                                                         1,967          1,608        7,401          6,874
Minority interest in joint ventures                                                  148            126          600            484
                                                                                ----------------------------------------------------
                                                                                  22,423         21,155       86,880         79,725
                                                                                ----------------------------------------------------


OPERATING INCOME                                                                  12,081         10,328       46,733         41,848

OTHER INCOME (EXPENSE)
  Gain on sale of nonoperating real estate                                           123              -          123              -
  Interest income                                                                     31             12          142            247
  Interest expense                                                                (5,570)        (5,936)     (24,616)       (23,444)
                                                                                ----------------------------------------------------
INCOME FROM CONTINUING OPERATIONS                                                  6,665          4,404       22,382         18,651
                                                                                ----------------------------------------------------

DISCONTINUED OPERATIONS
  Income from real estate operations                                                 276            516        1,125          2,376
  Gain on sale of real estate investments                                          4,636              -        5,727          1,164
                                                                                ----------------------------------------------------
INCOME FROM DISCONTINUED OPERATIONS                                                4,912            516        6,852          3,540
                                                                                ----------------------------------------------------

NET INCOME                                                                        11,577          4,920       29,234         22,191

Preferred dividends-Series D                                                         656            656        2,624          2,624
                                                                                ----------------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                                     $ 10,921          4,264       26,610         19,567
                                                                                ====================================================

BASIC PER COMMON SHARE DATA
  Income from continuing operations                                             $   0.26           0.17         0.88           0.74
  Income from discontinued operations                                               0.21           0.03         0.31           0.17
                                                                                ----------------------------------------------------
  Net income available to common stockholders                                   $   0.47           0.20         1.19           0.91
                                                                                ====================================================

  Weighted average shares outstanding                                             23,425         21,811       22,372         21,567
                                                                                ====================================================

DILUTED PER COMMON SHARE DATA
  Income from continuing operations                                             $   0.25           0.17         0.87           0.73
  Income from discontinued operations                                               0.21           0.02         0.30           0.16
                                                                                ----------------------------------------------------
  Net income available to common stockholders                                   $   0.46           0.19         1.17           0.89
                                                                                ====================================================

  Weighted average shares outstanding                                             23,749         22,147       22,692         21,892
                                                                                ====================================================

Dividends declared per common share                                             $  0.490          0.485        1.960          1.940



                           EASTGROUP PROPERTIES, INC.
            RECONCILIATIONS OF OTHER REPORTING MEASURES TO NET INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)



                                                                                   Three Months Ended         Twelve Months Ended
                                                                                      December 31,                December 31,
                                                                                ----------------------------------------------------
                                                                                   2006          2005          2006          2005
                                                                                ----------------------------------------------------
                                                                                                                  
RECONCILIATIONS OF OTHER REPORTING MEASURES TO NET INCOME:

Income from real estate operations                                              $  34,503       31,141        133,144       120,710
Expenses from real estate operations                                               (9,719)      (8,945)       (37,354)      (34,496)
                                                                                ----------------------------------------------------

PROPERTY NET OPERATING INCOME (PNOI)                                               24,784       22,196         95,790        86,214

Equity in earnings of unconsolidated investment
    (before interest and depreciation)                                                195          196            773           798
Interest income                                                                        31           12            142           247
Other income (loss)                                                                   (73)         269            182           413
General and administrative expense                                                 (1,967)      (1,608)        (7,401)       (6,874)
                                                                                ----------------------------------------------------

EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA)            22,970       21,065         89,486        80,798


Income from discontinued operations (before depreciation and amortization) (1)        401          883          1,817         3,811
Interest expense (2)                                                               (5,570)      (5,936)       (24,616)      (23,444)
Interest expense from unconsolidated investment                                       (88)         (90)          (354)         (216)
Minority interest in earnings (before depreciation and amortization)                 (186)        (162)          (751)         (625)
Gain on sale of nondepreciable real estate                                            129            -            791            33
Dividends on Series D preferred shares                                               (656)        (656)        (2,624)       (2,624)
                                                                                ----------------------------------------------------

FUNDS FROM OPERATIONS (FFO) AVAILABLE TO COMMON STOCKHOLDERS                       17,000       15,104         63,749        57,733

Depreciation and amortization from continuing operations                          (10,589)     (10,476)       (41,525)      (37,871)
Depreciation and amortization from discontinued operations                           (125)        (367)          (692)       (1,435)
Depreciation from unconsolidated investment                                           (33)         (33)          (132)         (132)
Minority interest depreciation and amortization                                        38           36            151           141
Gain on sale of depreciable real estate investments                                 4,630            -          5,059         1,131
                                                                                ----------------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                                        10,921        4,264         26,610        19,567

Dividends on preferred shares                                                         656          656          2,624         2,624
                                                                                ----------------------------------------------------

NET INCOME                                                                      $  11,577        4,920         29,234        22,191
                                                                                ====================================================

DILUTED PER COMMON SHARE DATA: (3)
Income from continuing operations                                               $    0.25         0.17           0.87          0.73
Income from discontinued operations                                                  0.21         0.02           0.30          0.16
                                                                                ----------------------------------------------------
Net income available to common stockholders                                     $    0.46         0.19           1.17          0.89
                                                                                ====================================================

Funds from operations available to common stockholders                          $    0.72         0.68           2.81          2.64
                                                                                ====================================================

Weighted average shares outstanding for EPS and FFO purposes                       23,749       22,147         22,692        21,892
                                                                                ====================================================


(1) Includes no interest expense for 2006 and zero and $64,000 for the three and
twelve months ended December 31, 2005, respectively.

(2) Net of capitalized  interest of $1,240,000 and $806,000 for the three months
ended  December 31, 2006 and 2005,  respectively;  and $4,336,000 and $2,485,000
for the twelve months ended December 31, 2006 and 2005, respectively.

(3) Assumes dilutive effect of common stock equivalents.