Exhibit 99.2

SELECTED FINANCIAL DATA

The following table sets forth selected consolidated financial and operating data on an historical basis for our company and on a combined historical basis for our company’s Predecessor. The Predecessor is comprised of the real estate activities and holdings of GI Partners related to the properties in our portfolio. We have not presented historical information for our company for periods prior to the consummation of our initial public offering because we did not have any corporate activity until the completion of our initial public offering other than the issuance of shares of common stock in connection with the initial capitalization of our company, and because we believe that a discussion of the results of our company would not be meaningful. The Predecessor’s combined historical financial information includes:

 

    the wholly owned real estate subsidiaries and majority-owned real estate joint ventures that GI Partners contributed to our operating partnership in connection with our initial public offering;

 

    an allocation of GI Partners’ line of credit to the extent that borrowings and related interest expense relate to (1) borrowings to fund acquisitions of the properties in our portfolio and (2) borrowings to pay asset management fees paid by GI Partners that were allocated to the properties in our portfolio; and

 

    an allocation of the asset management fees paid to a related party and incurred by GI Partners, along with an allocation of the liability for any such fees that were unpaid as of December 31, 2003 and an allocation of GI Partners’ general and administrative expenses.

The following data should be read in conjunction with our financial statements and notes thereto and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included as Exhibit 99.3 to this Current Report on Form 8-K. Certain prior year amounts have been reclassified to conform to the current year presentation.

 

1


    The Company     The Predecessor  
    Year Ended
December 31,
2005
    Period from
November 3,
2004 to
December 31,
2004
    Period from
January 1,
2004 to
November 2,
2004
   

Year ended

December 31,

   

Period from
February 28, 2001
(inception) through
December 31,

2001

 
          2003     2002    
    (revised)     (revised)     (revised)     (revised)              

Statement of Operations Data:

           

Revenues:

           

Rental

  $ 158,428     $ 20,121     $ 63,748     $ 48,673     $ 21,203     $ —    

Tenant reimbursements

    37,174       3,992       12,012       8,632       3,894       —    

Other

    7,103       30       71       4,328       458       12  
                                               

Total revenues

    202,705       24,143       75,831       61,633       25,555       12  

Expenses:

           

Rental property operating and maintenance

    41,030       4,790       12,291       8,205       4,997       —    

Property taxes

    20,992       1,959       6,642       4,479       2,755       —    

Insurance

    2,728       455       1,296       597       83       —    

Interest

    37,724       5,316       17,786       10,022       5,249       —    

Asset management fees to related party

    —         —         2,655       3,185       3,185       2,663  

Depreciation and amortization

    59,616       6,983       21,806       15,637       7,659       —    

General and administrative

    12,615       20,766       223       312       249       —    

Loss from early extinguishment of debt

    1,021       283       —         —         —         —    

Other

    1,635       57       1,021       2,459       1,249       107  
                                               

Total expenses

    177,361       40,609       63,720       44,896       25,426       2,770  
                                               

Income (loss) from continuing operations before minority interests

    25,344       (16,466 )     12,111       16,737       129       (2,758 )

Minority interests in consolidated joint ventures of continuing operations

    —         (20 )     14       (149 )     (190 )     —    

Minority interests in continuing operations of operating partnership

    (8,818 )     10,274       —         —         —         —    
                                               

Income (loss) from continuing operations

    16,526       (6,212 )     12,125       16,588       (61 )     (2,758 )

(Loss) income from discontinued operations before minority interests

    (987 )     96       (1,422 )     54       —         —    

Minority interests attributable to discontinued operations

    562       (53 )     23       —         —         —    
                                               

(Loss) income from discontinued operations

    (425 )     43       (1,399 )     54       —         —    
                                               

Net income (loss)

    16,101       (6,169 )   $ 10,726     $ 16,642     $ (61 )   $ (2,758 )
                                   

Preferred stock dividends

    (10,014 )     —            
                       

Net income (loss) available to common stockholders

  $ 6,087     $ (6,169 )        
                       

Per Share Data:

           

Basic income (loss) per share available to common stockholders

  $ 0.25     $ (0.30 )   $ —       $ —       $ —       $ —    

Diluted income (loss) per share available to common stockholders

  $ 0.25     $ (0.30 )   $ —       $ —       $ —       $ —    

Cash dividend per common share

  $ 1.00     $ 0.16     $ —       $ —       $ —       $ —    

Weighted average common shares outstanding:

           

Basic

    23,986,288       20,770,875       —         —         —         —    

Diluted

    24,221,732       20,770,875       —         —         —         —    

 

2


     The Company    The Predecessor     
     December 31,    December 31,
     2005    2004    2003    2002    2001

Balance Sheet Data:

              

Net investments in real estate

   $ 1,194,106    $ 787,412    $ 391,737    $ 217,009    $ —  

Total assets

     1,529,170      1,013,287      479,698      269,836      1,893

Notes payable under line of credit

     181,000      44,000      44,436      53,000      —  

Mortgages and other secured loans

     568,067      475,498      253,429      103,560      —  

Total liabilities

     880,228      584,229      328,303      183,524      903

Minority interests in consolidated joint ventures

     206      997      3,444      3,135      —  

Minority interests in operating partnership

     262,239      254,862      —        —        —  

Total stockholders’/owner’s equity

     386,497      173,199      147,951      83,177      990

Total liabilities and stockholders’/owner’s equity

   $ 1,529,170    $ 1,013,287    $ 479,698    $ 269,836    $ 1,893

 

    The Company     The Company
and the
Predecessor
    The Predecessor  
    Year Ended
December 31,
2005
    Year ended December 31,     Period from
February 28, 2001
(inception) through
December 31, 2001
 
      2004     2003     2002    

Cash flows from (used in):

         

Operating activities

  $ 82,848     $ 44,638     $ 27,628     $ 9,645     $ (1,867 )

Investing activities

    (480,815 )     (371,277 )     (213,905 )     (164,755 )     (1,881 )

Financing activities

    404,340       326,022       187,873       158,688       3,748  

 

3