AMRESCO CAPITAL TRUST
10-Q, 2000-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: SAN DIEGO SOCCER DEVELOPMENT CORP, 10QSB, EX-27, 2000-08-14
Next: AMRESCO CAPITAL TRUST, 10-Q, EX-27, 2000-08-14



<PAGE>   1


                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-Q

(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
              OF THE SECURITIES EXCHANGE ACT OF 1934


                  For the quarterly period ended June 30, 2000

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
              OF THE SECURITIES EXCHANGE ACT OF 1934


                         Commission File Number 1-14029

                             AMRESCO CAPITAL TRUST
             (Exact name of Registrant as specified in its charter)


               TEXAS                                        75-2744858
  (State or other jurisdiction of                         (I.R.S. Employer
   incorporation or organization)                        Identification No.)


       700 N. PEARL STREET, SUITE 1900, LB 342,
                DALLAS, TEXAS                                 75201-7424
      (Address of principal executive offices)                (Zip Code)


       Registrant's telephone number, including area code: (214) 953-7700


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.


                        Yes  X    No
                            ---       ---


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:


 10,015,111 shares of common stock, $.01 par value per share, as of August 1,
2000.



<PAGE>   2

                             AMRESCO CAPITAL TRUST

                                     INDEX

<TABLE>
<CAPTION>
                                                                                                    Page No.
                                                                                                    --------
<S>                                                                                                    <C>
PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

   Consolidated Balance Sheets - June 30, 2000 and December 31, 1999 ...............................   3

   Consolidated Statements of Income - For the Three and Six Months Ended June 30, 2000 and 1999 ...   4

   Consolidated Statement of Changes in Shareholders' Equity - For the Six Months Ended
     June 30, 2000 .................................................................................   5

   Consolidated Statements of Cash Flows - For the Six Months Ended June 30, 2000 and 1999 .........   6

   Notes to Consolidated Financial Statements ......................................................   7

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations .....  13

Item 3.  Quantitative and Qualitative Disclosures About Market Risk ................................  25

PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K ..........................................................  25

SIGNATURE ..........................................................................................  26
</TABLE>





                                       2
<PAGE>   3


                         PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                             AMRESCO CAPITAL TRUST
                          CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                                                          June 30,
                                                                                            2000        December 31,
                                                                                         (unaudited)        1999
                                                                                        -------------   -------------
<S>                                                                                     <C>             <C>
ASSETS

   Mortgage loans held for investment, net ...........................................  $      97,449   $      96,032

   Acquisition, development and construction loan arrangements accounted for as real
      estate or investments in joint ventures ........................................         39,417          44,097
                                                                                        -------------   -------------
   Total loan investments ............................................................        136,866         140,129

   Allowance for loan losses .........................................................         (5,978)         (4,190)
                                                                                        -------------   -------------
   Total loan investments, net of allowance for losses ...............................        130,888         135,939

   Commercial mortgage-backed securities - available for sale (at fair value) ........         20,500          24,569
   Real estate, net of accumulated depreciation of $0 and $866, respectively .........             --          50,376
   Investments in unconsolidated partnerships and subsidiary .........................          6,342          11,765
   Receivables and other assets ......................................................          2,776           3,991
   Cash and cash equivalents .........................................................          3,892           4,604
                                                                                        -------------   -------------
      TOTAL ASSETS ...................................................................  $     164,398   $     231,244
                                                                                        =============   =============

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
  Accounts payable and other liabilities .............................................  $       1,062   $       2,697
  Amounts due to manager .............................................................            485             566
  Repurchase agreement ...............................................................             --           9,856
  Line of credit .....................................................................         42,600          60,641
  Non-recourse debt on real estate ...................................................             --          34,600
  Dividends payable ..................................................................             --           4,407
                                                                                        -------------   -------------

      TOTAL LIABILITIES ..............................................................         44,147         112,767
                                                                                        -------------   -------------

  Minority interests .................................................................            300             526
                                                                                        -------------   -------------

COMMITMENTS AND CONTINGENCIES (NOTE 3)

SHAREHOLDERS' EQUITY:
  Preferred stock, $.01 par value, 49,650,000 shares authorized, no shares issued ....             --              --
  Series A junior participating preferred stock, $.01 par value, 350,000 shares
      authorized, no shares issued ...................................................             --              --
  Common stock, $.01 par value, 200,000,000 shares authorized, 10,015,111 shares
      issued and outstanding .........................................................            100             100
  Additional paid-in capital .........................................................        140,481         140,998
  Unearned stock compensation ........................................................            (19)           (282)
  Accumulated other comprehensive income (loss) ......................................        (11,092)        (10,812)
  Distributions in excess of accumulated earnings ....................................         (9,519)        (12,053)
                                                                                        -------------   -------------

      TOTAL SHAREHOLDERS' EQUITY .....................................................        119,951         117,951
                                                                                        -------------   -------------

      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY .....................................  $     164,398   $     231,244
                                                                                        =============   =============
</TABLE>

See notes to consolidated financial statements.





                                      3
<PAGE>   4


                             AMRESCO CAPITAL TRUST
                       CONSOLIDATED STATEMENTS OF INCOME
                (UNAUDITED; IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                        Three Months Ended           Six Months Ended
                                                                             June 30,                    June 30,
                                                                   ---------------------------  ---------------------------
                                                                        2000          1999          2000           1999
                                                                   ------------   ------------  ------------   ------------
<S>                                                                <C>            <C>           <C>            <C>
REVENUES:
  Interest income on mortgage loans .............................  $      3,005   $      3,878  $      6,007   $      6,935
  Income from commercial mortgage-backed securities .............           848            934         1,699          1,848
  Operating income from real estate .............................         2,049            831         4,358          1,177
  Equity in earnings (losses) of unconsolidated subsidiary,
    partnerships and other real estate venture...................          (481)            64          (863)           134
  Interest income from short-term investments ...................            79             36           139            122
                                                                   ------------   ------------  ------------   ------------
    TOTAL REVENUES ..............................................         5,500          5,743        11,340         10,216
                                                                   ------------   ------------  ------------   ------------

EXPENSES:
  Interest expense ..............................................         1,705          1,069         3,673          1,658
  Management fees ...............................................           176            415           737          1,003
  General and administrative ....................................           616            259           842            782
  Depreciation ..................................................           415            211           975            297
  Participating interest in mortgage loans ......................            --            644            --            829
  Provision for loan losses .....................................            --            438         1,788          1,180
                                                                   ------------   ------------  ------------   ------------
    TOTAL EXPENSES ..............................................         2,912          3,036         8,015          5,749
                                                                   ------------   ------------  ------------   ------------

INCOME BEFORE GAINS (LOSSES) AND MINORITY INTERESTS .............         2,588          2,707         3,325          4,467

   Loss on sale of commercial mortgage-backed security ..........            --             --          (130)            --
   Gain associated with repayment of ADC loan arrangements ......            --             --           637            584
   Gain on sale of real estate ..................................         1,485             --         1,485             --
   Gain on sale of unconsolidated partnership investments .......           674             --           674             --
                                                                   ------------   ------------  ------------   ------------

INCOME BEFORE MINORITY INTERESTS ................................         4,747          2,707         5,991          5,051

   Minority interests ...........................................            45             --            52             --
                                                                   ------------   ------------  ------------   ------------

NET INCOME ......................................................  $      4,702   $      2,707  $      5,939   $      5,051
                                                                   ============   ============  ============   ============

EARNINGS PER COMMON SHARE:
   Basic ........................................................  $       0.47   $       0.27  $       0.59   $       0.50
                                                                   ============   ============  ============   ============
   Diluted ......................................................  $       0.47   $       0.27  $       0.59   $       0.50
                                                                   ============   ============  ============   ============
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
   Basic ........................................................        10,000         10,000        10,000         10,000
                                                                   ============   ============  ============   ============
   Diluted ......................................................        10,026         10,012        10,023         10,009
                                                                   ============   ============  ============   ============
</TABLE>

See notes to consolidated financial statements.



                                       4
<PAGE>   5


                             AMRESCO CAPITAL TRUST
           CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                     FOR THE SIX MONTHS ENDED JUNE 30, 2000
                  (UNAUDITED; IN THOUSANDS, EXCEPT SHARE DATA)


<TABLE>
<CAPTION>
                                                     Common Stock
                                                    $.01 Par Value
                                            -----------------------------       Additional      Unearned
                                              Number of                          Paid-in          Stock
                                               Shares          Amount            Capital       Compensation
                                            ------------     ------------     ------------     ------------
<S>                                           <C>            <C>              <C>              <C>
Balance, beginning of period ...........      10,015,111     $        100     $    140,998     $       (282)

Decrease in fair value of compensatory
    options ............................                                             (517)              517

Total nonowner changes in equity:

     Net income ........................

     Unrealized losses on securities
       available for sale:

      Unrealized holding losses ........

      Reclassification adjustment for
        losses included in net income...

Comprehensive income ...................

Amortization of unearned trust manager
 compensation ..........................                                                                 34

Amortization of compensatory options ...                                                               (288)

Dividends declared ($0.34 per
  common share) ........................
                                            ------------     ------------     ------------     ------------
Balance, end of period .................      10,015,111     $        100     $    140,481     $        (19)
                                            ============     ============     ============     ============
</TABLE>


<TABLE>
<CAPTION>
                                            Accumulated     Distributions       Total
                                               Other         in Excess of      Nonowner         Total
                                            Comprehensive    Accumulated        Changes       Shareholders'
                                            Income (Loss)      Earnings        in Equity         Equity
                                            ------------     ------------     ------------    ------------
<S>                                         <C>              <C>              <C>             <C>
Balance, beginning of period ...........    $    (10,812)    $    (12,053)                    $    117,951

Decrease in fair value of compensatory
    options ............................

Total nonowner changes in equity:

     Net income ........................                            5,939     $      5,939          5,939

     Unrealized losses on securities
       available for sale:

      Unrealized holding losses ........            (550)                             (550)          (550)

      Reclassification adjustment for
        losses included in net income...             270                               270            270
                                                                              ------------
Comprehensive income ...................                                      $      5,659
                                                                              ============
Amortization of unearned trust manager
 compensation ..........................                                                               34

Amortization of compensatory options ...                                                             (288)

Dividends declared ($0.34 per
  common share) ........................                           (3,405)                         (3,405)
                                            ------------     ------------                     ------------
Balance, end of period .................    $    (11,092)    $     (9,519)                   $    119,951
                                            ============     ============                     ============
</TABLE>


See notes to consolidated financial statements.


                                       5
<PAGE>   6


                             AMRESCO CAPITAL TRUST
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (UNAUDITED, IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                                         Six Months Ended
                                                                                                             June 30,
                                                                                                     ---------------------------
                                                                                                        2000            1999
                                                                                                     -----------     -----------
<S>                                                                                                  <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income ...................................................................................    $     5,939     $     5,051
   Adjustments to reconcile net income to net cash provided by operating activities:
      Provision for loan losses .................................................................          1,788           1,180
      Depreciation ..............................................................................            975             297
      Gain associated with repayment of ADC loan arrangements ...................................           (637)           (584)
      Loss on sale of commercial mortgage-backed security .......................................            130              --
      Gain on sale of unconsolidated partnership investments ....................................           (674)             --
      Gain on sale of real estate ...............................................................         (1,485)             --
      Amortization of prepaid assets ............................................................            117             117
      Discount amortization on commercial mortgage-backed securities ............................           (196)           (170)
      Amortization of compensatory stock options and unearned trust manager compensation ........           (254)             70
      Amortization of loan commitment and extension fees ........................................           (375)           (324)
      Receipt of loan commitment and extension fees .............................................            450             186
      Increase in receivables and other assets ..................................................           (282)         (1,191)
      Decrease (increase) in interest receivable related to commercial mortgage-backed securities            (57)              4
      Increase (decrease) in accounts payable and other liabilities .............................         (1,079)          1,162
      Decrease in minority interests ............................................................            (26)             --
      Increase (decrease) in amounts due to manager and affiliates ..............................            (81)            984
      Equity in losses (earnings) of unconsolidated subsidiary, partnerships and
            other real estate venture ...........................................................            863            (134)
      Distributions from unconsolidated subsidiary, partnership and other real estate venture ...             23             201
                                                                                                     -----------     -----------

           NET CASH PROVIDED BY OPERATING ACTIVITIES ............................................          5,139           6,849
                                                                                                     -----------     -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Investments in mortgage loans ................................................................         (5,138)        (31,778)
   Investments in ADC loan arrangements .........................................................           (638)        (15,191)
   Sale of mortgage loan to affiliate ...........................................................             --           4,585
   Principal collected on mortgage loans ........................................................          3,646           8,072
   Principal and interest collected on ADC loan arrangements ....................................          5,279          11,513
   Proceeds from sale of real estate, net of cash on hand .......................................         17,938              --
   Proceeds from sale of unconsolidated partnership investments .................................          2,126              --
   Proceeds from sale of commercial mortgage-backed security ....................................          3,784              --
   Investments in real estate ...................................................................           (350)        (30,191)
   Investments in unconsolidated partnerships and subsidiary ....................................           (282)         (2,334)
   Distributions from unconsolidated subsidiary and partnerships ................................          3,493              --
                                                                                                     -----------     -----------
           NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES ..................................         29,858         (55,324)
                                                                                                     -----------     -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from borrowings under line of credit ................................................             --          20,000
   Proceeds from borrowings under repurchase agreement ..........................................             --          11,795
   Repayment of borrowings under repurchase agreement ...........................................         (9,856)         (1,402)
   Repayment of borrowings under line of credit .................................................        (18,041)             --
   Proceeds from financing provided by affiliate ................................................             --             725
   Proceeds from non-recourse debt on real estate ...............................................             --          19,498
   Deferred financing costs associated with line of credit ......................................             --            (120)
   Deferred financing costs associated with non-recourse debt on real estate ....................             --            (436)
   Dividends paid to common shareholders ........................................................         (7,812)         (7,604)
                                                                                                     -----------     -----------
           NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES ..................................        (35,709)         42,456
                                                                                                     -----------     -----------

NET DECREASE IN CASH AND CASH EQUIVALENTS .......................................................           (712)         (6,019)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD ..................................................          4,604           9,789
                                                                                                     -----------     -----------
CASH AND CASH EQUIVALENTS, END OF PERIOD ........................................................    $     3,892     $     3,770
                                                                                                     ===========     ===========

SUPPLEMENTAL INFORMATION:
   Interest paid, net of amount capitalized .....................................................    $     3,520     $     1,369
                                                                                                     ===========     ===========
   Income taxes paid ............................................................................    $        --     $        25
                                                                                                     ===========     ===========
   Minority interest distributions associated with ADC loan arrangements ........................    $       200     $     2,111
                                                                                                     ===========     ===========
   Debt and other liabilities assumed by buyer in connection with sale of real estate ...........    $    35,156     $        --
                                                                                                     ===========     ===========
   Receivables and other assets transferred to buyer in connection with sale of real estate .....    $     1,380     $        --
                                                                                                     ===========     ===========
   Receivables transferred in satisfaction of amounts due to affiliate ..........................    $        --     $       280
                                                                                                     ===========     ===========
   Amounts due to affiliate discharged in connection with sale of mortgage loan .................    $        --     $     1,729
                                                                                                     ===========     ===========
   Issuance of warrants in connection with line of credit .......................................    $        --     $       400
                                                                                                     ===========     ===========
</TABLE>

See notes to consolidated financial statements.




                                       6
<PAGE>   7

                             AMRESCO CAPITAL TRUST
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000
                                  (UNAUDITED)

1. ORGANIZATION AND RELATIONSHIPS

AMRESCO Capital Trust (the "Company"), a real estate investment trust ("REIT"),
was organized under the laws of the State of Texas. The Company was formed to
take advantage of certain mid- to high-yield lending and investment
opportunities in real estate related assets, including various types of
commercial mortgage loans (including, among others, participating loans,
mezzanine loans, acquisition loans, construction loans, rehabilitation loans
and bridge loans), commercial mortgage-backed securities ("CMBS"), commercial
real estate, equity investments in joint ventures and/or partnerships, and
certain other real estate related assets. The Company was initially capitalized
on February 2, 1998 and commenced operations on May 12, 1998, concurrent with
the completion of its initial public offering ("IPO") of 9,000,000 common
shares and private placement of 1,000,011 common shares.

Pursuant to the terms of a Management Agreement dated as of May 12, 1998, as
amended, and subject to the direction and oversight of the Board of Trust
Managers, the Company's day-to-day operations are managed by AMREIT Managers,
L.P. (the "Manager"), an affiliate of AMRESCO, INC. (together with its
affiliated entities, the "AMRESCO Group"). For its services during the period
from May 12, 1998 (the Company's inception of operations) through March 31,
2000, the Manager was entitled to receive a base management fee equal to 1% per
annum of the Company's Average Invested Non-Investment Grade Assets, as
defined, and 0.5% per annum of the Company's Average Invested Investment Grade
Assets, as defined. In addition to the base management fee, the Manager was
entitled to receive incentive compensation for each fiscal quarter in an amount
equal to 25% of the dollar amount by which Funds From Operations (as defined by
the National Association of Real Estate Investment Trusts), as adjusted,
exceeded a certain threshold. In addition to the fees described above, the
Manager was also entitled to receive reimbursement for its costs of providing
certain due diligence and professional services to the Company. On March 29,
2000, the Company's Board of Trust Managers approved certain modifications to
the Manager's compensation effective as of April 1, 2000. In addition to its
base management fee, the Manager is entitled to receive reimbursements for its
quarterly operating deficits, if any, beginning April 1, 2000. These
reimbursements are equal to the excess, if any, of the Manager's operating
costs (including principally personnel and general and administrative expenses)
over the sum of its base management fees and any other fees earned by the
Manager from sources other than the Company. Pursuant to the First Amendment to
Management Agreement, the Manager is no longer entitled to receive incentive
compensation and/or a termination fee in the event that the Management
Agreement is terminated. During the three and six months ended June 30, 2000,
base management fees charged to the Company totaled $485,000 and $998,000,
respectively. Reimbursable expenses charged to the Company during these periods
totaled $0 and $20,000, respectively. No operating deficit reimbursements were
charged to the Company during the three months ended June 30, 2000. During the
three and six months ended June 30, 1999, base management fees charged to the
Company totaled $511,000 and $958,000, respectively; reimbursable expenses
charged to the Company during these periods totaled $70,000 and $104,000,
respectively. During the period from its inception through March 31, 2000, no
incentive fees were charged to the Company. The base management fee and
reimbursements, if any, are payable quarterly in arrears. Immediately after the
closing of the IPO, the Manager was granted options to purchase 1,000,011
common shares; 70% of the options are exercisable at an option price of $15.00
per share and the remaining 30% of the options are exercisable at an option
price of $18.75 per share. During the three and six months ended June 30, 2000,
management fees included compensatory option charges (credits) totaling
$(309,000) and $(261,000), respectively. During the three and six months ended
June 30, 1999, management fees included compensatory option charges (credits)
totaling $(96,000) and $45,000, respectively.

2. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Article 10,
Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the
information and disclosures required by generally accepted accounting
principles for complete financial statements. The consolidated financial
statements include the accounts of the Company, its wholly-owned subsidiaries
and, prior to June 14, 2000, a majority-owned partnership. The Company accounts
for its investment in AMREIT II, Inc., a taxable subsidiary, using the equity
method of accounting, and thus reports its share of income or loss based on its
ownership interest. The Company uses the equity method of accounting due to the
non-voting nature of its ownership interest and because the Company is entitled
to substantially all of the economic



                                       7
<PAGE>   8


benefits of ownership of AMREIT II, Inc. As more fully described in Note 5, the
Company sold its non-controlling interests in two partnerships during the three
months ended June 30, 2000; prior to their disposition, the Company accounted
for these investments using the equity method of accounting and thus reported
its share of income or loss based on its ownership interests. The accompanying
financial statements should be read in conjunction with the Company's
consolidated financial statements and notes thereto included in the Company's
Annual Report on Form 10-K for the year ended December 31, 1999, as amended
(the "10-K"). The notes to the financial statements included herein highlight
significant changes to the notes included in the 10-K.

In the opinion of management, the accompanying consolidated financial
statements include all adjustments (consisting of normal and recurring
accruals) necessary for a fair presentation of the interim financial
statements. Operating results for the periods presented are not necessarily
indicative of the results that may be expected for the entire fiscal year or
any other interim period.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of certain assets and liabilities at the date
of the financial statements and revenues and expenses for the reporting period.
Significant estimates include the valuation of commercial mortgage-backed
securities, the allowance for loan losses and the determination of the fair
value of certain share option awards and warrants. Actual results may differ
from those estimates.

3. LOAN INVESTMENTS

As of June 30, 2000, the Company's loan investments are summarized as follows
(dollars in thousands):

<TABLE>
<CAPTION>
                                                                                                                Interest  Interest
 Date of Initial      Scheduled                                           Collateral   Commitment      Amount     Pay     Accrual
   Investment         Maturity           Location        Property Type     Position      Amount     Outstanding   Rate    Rate
---------------    ---------------     -------------     --------------   ----------   ----------   -----------   -----  -------
<S>                <C>                 <C>               <C>              <C>           <C>         <C>            <C>   <C>
May 12, 1998       March 31, 2001      Richardson, TX    Office           Second Lien   $ 14,700      $ 14,421    10.0%   12.0%
June 1, 1998       June 1, 2001        Houston, TX       Office           First Lien      11,800        11,520    12.0%   12.0%
June 22, 1998      June 19, 2001       Wayland, MA       Office           First Lien      45,000        39,960    10.5%   10.5%
July 2, 1998       July 17, 2000       Washington, D.C.  Office           First Lien       7,000         6,697    10.5%   10.5%
July 10, 1998      September 30, 2000  Pasadena, TX      Apartment        First Lien       3,350         2,993    10.0%   14.0%
May 18, 1999       May 19, 2001        Irvine, CA        Office           First Lien      15,260        13,886    10.0%   12.0%
July 29, 1999      July 28, 2001       Lexington, MA     R&D/Bio-Tech     First Lien       5,213         3,098    11.7%   14.7%
August 19, 1999    August 15, 2001     San Diego, CA     Medical Office   First Lien       5,745         5,654    11.7%   11.7%
                                                                                       ----------   -----------
Mortgage loans held for investment                                                        108,068        98,229
                                                                                       ----------   -----------

June 12, 1998      August 31, 2000     Pearland, TX      Apartment        First Lien       12,827        12,302    10.0%   11.5%
June 19, 1998      September 30, 2000  Houston, TX       Office           First Lien       24,000        22,413    12.0%   12.0%
July 1, 1998       July 1, 2001        Dallas, TX        Office          Ptrshp Interests  10,068         8,569    10.0%   15.0%
                                                                                       ----------   -----------
ADC loan arrangements                                                                      46,895        43,284
                                                                                       ----------   -----------
Total loan investments                                                                 $  154,963   $   141,513
                                                                                       ==========   ===========
</TABLE>

At June 30, 2000, amounts outstanding under acquisition/rehabilitation loans,
construction loans and acquisition loans totaled $51,705,000, $49,136,000 and
$40,672,000, respectively.


                                       8
<PAGE>   9


Three of the 11 loan investments provide the Company with the opportunity for
profit participation in excess of the contractual interest accrual rates. The
loan investments are classified as follows (in thousands):

<TABLE>
<CAPTION>
                                                               Loan Amount      Balance Sheet
                                                              Outstanding at      Amount at
                                                               June 30, 2000    June 30, 2000
                                                               -------------    -------------
<S>                                                             <C>              <C>
Mortgage loans held for investment, net ....................    $     98,229     $     97,449

Real estate, net ...........................................          34,715           32,439
Investment in real estate venture ..........................           8,569            6,978
                                                                ------------     ------------
   Total ADC loan arrangements .............................          43,284           39,417
                                                                ------------     ------------

Total loan investments .....................................    $    141,513          136,866
                                                                ============

Allowance for loan losses ..................................                           (5,978)
                                                                                 ------------

Total loan investments, net of allowance for losses ........                     $    130,888
                                                                                 ============
</TABLE>

The differences between the outstanding loan amounts and the balance sheet
amounts are due primarily to loan commitment fees, interest fundings, minority
interests, capitalized interest and accumulated depreciation.

ADC loan arrangements accounted for as real estate consisted of the following
at June 30, 2000 (in thousands):

<TABLE>
<S>                                                                 <C>
Land ...........................................................    $       3,743
Buildings and improvements .....................................           29,454
                                                                    -------------
   Total .......................................................           33,197
Less: Accumulated depreciation .................................             (758)
                                                                    -------------
                                                                    $      32,439
                                                                    =============
</TABLE>

A summary of activity for mortgage loans and ADC loan arrangements accounted
for as real estate or investments in joint ventures for the six months ended
June 30, 2000 is as follows (in thousands):

<TABLE>
<CAPTION>
                                                   Mortgage           ADC Loan
                                                     Loans          Arrangements         Total
                                                 -------------     -------------     -------------
<S>                                              <C>               <C>               <C>
Balance, beginning of period ................    $      96,737     $      46,907     $     143,644
Investments in loans ........................            5,138             1,141             6,279
Collections of principal ....................           (3,646)           (4,764)           (8,410)
                                                 -------------     -------------     -------------

Balance, end of period ......................    $      98,229     $      43,284     $     141,513
                                                 =============     =============     =============
</TABLE>

During the six months ended June 30, 2000, the activity in the allowance for
loan losses was as follows (in thousands):

<TABLE>
<S>                                                                      <C>
Balance, beginning of period ......................................      $4,190
Provision for losses ..............................................       1,788
Charge-offs .......................................................          --
Recoveries ........................................................          --
                                                                         ------
Balance, end of period ............................................      $5,978
                                                                         ======
</TABLE>

As of June 30, 2000, the Company had outstanding commitments to fund
approximately $13,450,000 under 11 loans. The Company is obligated to fund
these commitments to the extent that the borrowers are not in violation of any
of the conditions established in the loan agreements. Commitments generally
have fixed expiration dates or other termination clauses and may require the
payment of a fee if amounts are repaid to the Company during certain prepayment
lock-out periods. A portion of the commitments could expire without being drawn
upon and therefore the total commitment amounts do not necessarily represent
future cash requirements.


                                       9


<PAGE>   10


4. COMMERCIAL MORTGAGE-BACKED SECURITIES

As of June 30, 2000, the Company held four commercial mortgage-backed
securities which were acquired at an aggregate purchase price of $30,574,000.
The Company's CMBS available for sale are carried at estimated fair value. At
June 30, 2000, the aggregate amortized cost and estimated fair value of CMBS,
by underlying credit rating, were as follows (in thousands):

<TABLE>
<CAPTION>
                Aggregate     Aggregate      Aggregate     Aggregate
Security        Amortized    Unrealized     Unrealized        Fair
 Rating           Cost         Gains           Losses        Value
--------       ----------    ----------     ----------     ----------
<S>            <C>           <C>            <C>            <C>
BB-            $    4,293    $       --     $   (1,217)    $    3,076
B                  15,828            --         (5,093)        10,735
B-                 11,471            --         (4,782)         6,689
               ----------    ----------     ----------     ----------

               $   31,592    $       --     $  (11,092)    $   20,500
               ==========    ==========     ==========     ==========
</TABLE>

5. ASSET DISPOSITIONS

On January 11, 2000, the Company sold one of its CMBS holdings (the "B-2A"
security). Additionally, on March 21, 2000, the Company's unconsolidated
taxable subsidiary sold its only CMBS (the "B-3A" security). The total
disposition proceeds and the gross realized loss for each bond were as follows
(in thousands):

<TABLE>
<CAPTION>
                  Total                       Gross
               Disposition   Amortized       Realized
Security        Proceeds        Cost           Loss
--------       ----------    ----------     ----------
<S>            <C>           <C>            <C>
B-2A           $    3,784    $    3,914     $     (130)

B-3A           $    3,341    $    3,481     $     (140)
</TABLE>

In computing the gross realized loss for each security, the amortized cost was
determined using a specific identification method. The Company's share of the
gross realized loss from the sale of the B-3A security is included in equity in
losses from unconsolidated subsidiary, partnerships and other real estate
venture.

On April 3, 2000, the Company sold its 49% limited partner interest in a
suburban office building for $1,800,000. In connection with this sale, the
Company realized a gain of $662,000.

On June 14, 2000, the Company sold its 99.5% ownership interest in five
grocery-anchored shopping centers in the Dallas/Fort Worth area for
$18,327,000. The sale generated a gain of $1,485,000. In connection with the
sale, the buyer assumed five non-recourse loans and other partnership
liabilities aggregating $34,600,000 and $556,000, respectively. Additionally,
partnership receivables and other assets totaling $1,380,000 were transferred
to the buyer.

On June 30, 2000, the Company sold its 5% ownership interest in a partnership
that owns several classes of subordinated CMBS for $326,000. The Company
realized a gain of $12,000 in connection with this sale.


                                      10
<PAGE>   11


6. STOCK-BASED COMPENSATION

As of June 30, 2000, the estimated fair value of the options granted to the
Manager and certain employees of the AMRESCO Group approximated $0.07 per
share. The fair value of those options that were remeasured was estimated at
June 30, 2000 using the Cox-Ross-Rubinstein option pricing model with the
following assumptions: risk free interest rate of 6.35%; expected life of three
years; expected volatility of 20%; and dividend yield of 12%. During the three
months ended June 30, 2000, compensation cost associated with those options
that had not previously vested was adjusted to reflect the decline in fair
value (from December 31, 1999) of approximately $0.64 per share. During the
three and six months ended June 30, 2000 and 1999, compensatory option charges
(credits) included in management fees and general and administrative expenses
were as follows (in thousands):


<TABLE>
<CAPTION>
                                                       Three Months Ended                Six Months Ended
                                                            June 30,                         June 30,
                                                 -----------------------------     -----------------------------
                                                     2000             1999             2000             1999
                                                 ------------     ------------     ------------     ------------
<S>                                              <C>              <C>              <C>              <C>
Management fees .............................    $       (309)    $        (96)    $       (261)    $         45
General and administrative expenses .........             (33)             (47)             (27)             (20)
                                                 ------------     ------------     ------------     ------------

                                                 $       (342)    $       (143)    $       (288)    $         25
                                                 ============     ============     ============     ============
</TABLE>

At June 30, 2000, 569,756 shares were available for grant in the form of
restricted common shares or options to purchase common shares.

7. COMMON STOCK

On July 5, 2000, AMRESCO, INC. and AMREIT Holdings, Inc. (a wholly-owned
subsidiary of AMRESCO, INC.) sold 1,500,111 shares of the Company's outstanding
common stock to affiliates of Farallon Capital Management, L.L.C. for
$12,521,000, net of an illiquidity discount of $230,000. As additional
consideration for these shares, the sellers are entitled to receive 90% of
future distributions paid on or with respect to these shares, but only after the
purchasers have received $12,751,000 and a return on this amount, as adjusted,
equal to 16% per annum. As a result of this sale, AMRESCO, INC. and AMREIT
Holdings, Inc. no longer own any of the Company's outstanding common shares.

8. EARNINGS PER SHARE

A reconciliation of the numerator and denominator used in computing basic
earnings per share and diluted earnings per share for the three and six months
ended June 30, 2000 and 1999 is as follows (in thousands, except per share
data):

<TABLE>
<CAPTION>
                                                                 Three Months Ended             Six Months Ended
                                                                      June 30,                       June 30,
                                                           ----------------------------    ----------------------------
                                                               2000            1999            2000             1999
                                                           ------------    ------------    ------------    ------------
<S>                                                        <C>             <C>             <C>             <C>
Net income available to common shareholders ...........    $      4,702    $      2,707    $      5,939    $      5,051
                                                           ============    ============    ============    ============
Weighted average common shares outstanding ............          10,000          10,000          10,000          10,000
                                                           ============    ============    ============    ============

Basic earnings per common share .......................    $       0.47    $       0.27    $       0.59    $       0.50
                                                           ============    ============    ============    ============

Weighted average common shares outstanding ............          10,000          10,000          10,000          10,000
Effect of dilutive securities:
   Restricted shares ..................................              15              11              15               8
   Net effect of assumed exercise of warrants .........              10              --               7              --
   Net effect of assumed exercise of stock options ....               1               1               1               1
                                                           ------------    ------------    ------------    ------------
Adjusted weighted average shares outstanding ..........          10,026          10,012          10,023          10,009
                                                           ============    ============    ============    ============

Diluted earnings per common share .....................    $       0.47    $       0.27    $       0.59    $       0.50
                                                           ============    ============    ============    ============
</TABLE>

At June 30, 2000 and 1999, options to purchase 1,415,261 and 1,479,511 common
shares, respectively, and warrants to purchase 250,002 common shares were
outstanding. For the three and six months ended June 30, 2000, options related
to 1,411,261 shares were not included in the computations of diluted earnings
per share because the exercise prices related




                                      11
<PAGE>   12
thereto were greater than the average market price of the Company's common
shares. For the three and six months ended June 30, 1999, options related to
1,473,511 shares and the warrants were not included in the computations of
diluted earnings per share because the exercise prices related thereto were
greater than the average market price of the Company's common shares.

9. COMPREHENSIVE INCOME

Comprehensive income is defined as the change in equity of a business
enterprise during a period from transactions and other events and circumstances
except those resulting from investments by, and distributions to, its owners.
Other comprehensive income includes unrealized gains and losses on marketable
securities classified as available-for-sale. Comprehensive income during the
three and six months ended June 30, 2000 and 1999, was as follows (in
thousands):

<TABLE>
<CAPTION>
                                                      Three Months Ended     Six Months Ended
                                                            June 30,            June 30,
                                                      ------------------    ------------------
                                                        2000     1999         2000      1999
                                                      -------  ---------    -------    -------
<S>                                                   <C>        <C>        <C>        <C>
Net income ........................................   $ 4,702    $ 2,707    $ 5,939    $ 5,051
Unrealized losses on securities available for sale:
   Unrealized holding losses ......................      (999)    (1,918)      (550)    (2,821)
   Reclassification adjustment for
      losses included in net income ...............        --         --        270         --
                                                      -------    -------    -------    -------
Comprehensive income ..............................   $ 3,703    $   789    $ 5,659    $ 2,230
                                                      =======    =======    =======    =======
</TABLE>

10. SEGMENT INFORMATION

The Company, as an investor in real estate related assets, operates in only one
reportable segment. Within this segment, the Company makes asset allocation
decisions based upon its diversification strategies and changes in market
conditions. The Company does not have, nor does it rely upon, any major
customers. All of the Company's investments are secured directly or indirectly
by real estate properties located in the United States; accordingly, all of its
revenues were derived from U.S. operations.

11. RECENTLY ISSUED ACCOUNTING STANDARDS

In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities" ("SFAS No.
133"). SFAS No. 133 requires that an entity recognize all derivatives as either
assets or liabilities in its balance sheet and that it measure those
instruments at fair value. The accounting for changes in the fair value of a
derivative (that is, gains and losses) is dependent upon the intended use of
the derivative and the resulting designation. SFAS No. 133 generally provides
for matching the timing of gain or loss recognition on the hedging instrument
with the recognition of (1) the changes in the fair value of the hedged asset
or liability that are attributable to the hedged risk or (2) the earnings
effect of the hedged forecasted transaction. In June 1999, the FASB issued SFAS
No. 137, "Accounting for Derivative Instruments and Hedging Activities -
Deferral of the Effective Date of FASB Statement No. 133" ("SFAS No. 137").
SFAS No. 137 deferred the effective date of SFAS No. 133 such that it is now
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000, although earlier application is encouraged. The Company has not yet
assessed the impact that SFAS No. 133 will have on its financial condition or
results of operations.

12. SUBSEQUENT EVENTS

On July 17, 2000, one of the Company's loan investments was fully repaid. At
June 30, 2000, the amount outstanding under this loan totaled $6,697,000.

On July 21, 2000, the Company repaid $6,600,000 of outstanding borrowings under
its line of credit facility.


                                       12
<PAGE>   13

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

OVERVIEW

AMRESCO Capital Trust (the "Company") is a real estate investment trust
("REIT") which was formed in early 1998 to take advantage of certain mid- to
high-yield lending and investment opportunities in real estate related assets,
including various types of commercial mortgage loans (including, among others,
participating loans, mezzanine loans, acquisition loans, construction loans,
rehabilitation loans and bridge loans), commercial mortgage-backed securities
("CMBS"), commercial real estate, equity investments in joint ventures and/or
partnerships, and certain other real estate related assets. Subject to the
direction and oversight of the Board of Trust Managers, the Company's
day-to-day operations are managed by AMREIT Managers, L.P. (the "Manager"), an
affiliate of AMRESCO, INC. (together with its affiliated entities, the "AMRESCO
Group").

The Company commenced operations on May 12, 1998 concurrent with the completion
of its initial public offering of 9,000,000 common shares and private placement
of 1,000,011 common shares with AMREIT Holdings, Inc., a wholly-owned
subsidiary of AMRESCO, INC. From inception through July 5, 2000, AMRESCO, INC.
and AMREIT Holdings, Inc. collectively owned 1,500,111 shares, or approximately
15%, of the Company's outstanding common stock. On July 5, 2000, all of these
common shares were sold to affiliates of Farallon Capital Management, L.L.C. To
date, the Company's investment activities have been focused in three primary
areas: loan investments, CMBS and equity investments in real estate.

The Company may experience high volatility in financial statement net income
and tax basis income from quarter to quarter and year to year, primarily as a
result of the size of its investment portfolio, fluctuations in interest rates,
borrowing costs, prepayment rates and favorable and unfavorable credit related
events such as profit participations or credit losses. The operating results of
the Company will depend, in part, upon the ability of the Company to manage its
interest rate, prepayment and credit risks, while maintaining its status as a
REIT. Additionally, the Company's accounting for some real estate loan
arrangements as either real estate or joint venture investments may contribute
to volatility in financial statement net income.

In early 2000, the Board of Trust Managers approved a course of action to
market and sell the Company's non-core assets, including its CMBS holdings and
its equity investments in real estate. To date, the Company has sold one of its
CMBS investments, its 49% limited partner interest in a suburban office
building, its majority ownership interest in five grocery-anchored shopping
centers and its minority ownership interest in a partnership that owns CMBS.
Additionally, in March 2000, the Company's unconsolidated taxable subsidiary
sold its only CMBS investment. Currently, the Company's non-core asset
portfolio is comprised of four commercial mortgage-backed securities which
management is marketing for sale. The sales of these securities, should they
occur, are expected to contribute significantly to volatility in the Company's
future financial statement earnings and tax basis income. As of June 30, 2000,
cumulative unrealized losses associated with the Company's CMBS portfolio
totaled $11.1 million. Also, the Board of Trust Managers has approved a Plan of
Liquidation and Dissolution which provides for the complete liquidation of the
Company. The liquidation and dissolution of the Company requires the
affirmative vote of holders of at least two-thirds of the Company's outstanding
common shares. The Company plans to submit this matter to its shareholders at
its Annual Meeting which is scheduled to be held on September 26, 2000.
Shareholders of record at the close of business on August 21, 2000 will be
entitled to vote at the meeting. If the liquidation and dissolution receives
shareholder approval at the Annual Meeting, the Company will adopt liquidation
basis accounting immediately thereafter. Under liquidation basis accounting,
the Company's assets would be adjusted to their net realizable values and the
Company's liabilities would be adjusted to their expected settlement amounts.

A majority of the Company's loans are expected to be fully repaid at or prior
to their scheduled maturities (including extension options) in accordance with
the terms of the underlying loan agreements. Initially, the Company intends to
use the proceeds from loan repayments and the asset sales described above to
repay its credit facilities. During the six months ended June 30, 2000, the
Company reduced the outstanding borrowings under its line of credit by $18.0
million, from $60.6 million to $42.6 million, and it fully repaid its
repurchase agreement indebtedness of $9.8 million. After the line of credit has
been fully repaid and assuming that the liquidation and dissolution has
received shareholder approval, the Company intends to make liquidating
distributions to its shareholders as, and when, additional loans are repaid and
assets are sold, provided that the Board of Trust Managers believes that
adequate reserves are available for the payment of the Company's liabilities
and expenses. Given the short duration of the Company's loans and the quality
of most of its assets,


                                       13
<PAGE>   14

the Company believes that the liquidation process will be completed within 18 to
24 months from the date that shareholders approve the liquidation, although
there can be no assurances that this time table will be met or that the
anticipated proceeds from the liquidation will be achieved.

RESULTS OF OPERATIONS

The following discussion of results of operations should be read in conjunction
with the consolidated financial statements and notes thereto included in "Item
1. Financial Statements".

Under generally accepted accounting principles, net income for the three and
six months ended June 30, 2000 was $4,702,000 and $5,939,000, respectively, or
$0.47 and $0.59 per common share, respectively. The Company's primary sources
of revenue for the three and six months ended June 30, 2000, totaling
$5,500,000 and $11,340,000, respectively, were as follows:

o    $3,978,000 and $7,978,000, respectively, from loan investments. As some of
     the Company's loan investments are accounted for as either real estate or
     joint venture investments for financial reporting purposes, these revenues
     are included in the consolidated statements of income for the three and
     six months ended June 30, 2000 as follows: interest income on mortgage
     loans of $3,005,000 and $6,007,000, respectively; and operating income
     from real estate of $973,000 and $1,971,000, respectively.

o    $848,000 and $1,699,000, respectively, from investments in CMBS.

o    $1,076,000 and $2,387,000, respectively, of operating income from real
     estate previously owned by the Company (through a majority-owned
     partnership).

o    $(481,000) and $(863,000), respectively, of equity in losses from its
     unconsolidated subsidiary, partnerships and other real estate venture,
     including the Company's share of the loss realized in connection with the
     sale of the subsidiary's CMBS investment.

o    $79,000 and $139,000, respectively, of interest income from short-term
     investments.

Additionally, the Company realized a gain of $637,000 during the six months
ended June 30, 2000 in connection with the repayment of an ADC loan
arrangement. The repayment occurred in March 2000. The gain was comprised
principally of the incremental interest income earned on the loan investment,
the recapture of previously recorded depreciation and the recognition (in
earnings) of the loan commitment fee which had been received by the Company at
the time the loan was originated. During the three and six months ended June
30, 2000, the Company realized gains of $1,485,000 and $674,000 in connection
with the sale of real estate and two unconsolidated partnership investments,
respectively. The real estate disposition was effected by a sale of the
Company's 99.5% interest in a master partnership that, through individual
subsidiary partnerships, owns five grocery-anchored shopping centers.

The Company incurred expenses of $2,912,000 and $8,015,000, respectively,
during the three and six months ended June 30, 2000. These expenses are set
forth below.

o    $1,705,000 and $3,673,000, respectively, of interest expense associated
     with the Company's credit facilities and five non-recourse loans secured
     by real estate.

o    $176,000 and $737,000, respectively, of management fees, including
     $485,000 and $998,000, respectively, of base management fees payable to
     the Manager pursuant to the Management Agreement, as amended, and
     $(309,000) and $(261,000), respectively, of credits associated with
     compensatory options granted to the Manager. No incentive fees were
     incurred during either period.


                                       14
<PAGE>   15

o    $616,000 and $842,000, respectively, of general and administrative costs,
     including $558,000 and $633,000, respectively, for professional services
     (including a financial advisor's fee), $58,000 and $117,000, respectively,
     for directors and officers' insurance, $0 and $20,000, respectively, of
     reimbursable costs pursuant to the amended Management Agreement, $(33,000)
     and $(27,000), respectively, related to compensatory options granted to
     certain members of the AMRESCO Group, $3,000 and $7,000, respectively, of
     fees paid to the Company's Independent Trust Managers for their
     participation at special meetings of the Board of Trust Managers, $15,000
     and $15,000, respectively, of fees paid to the Company's Chairman of the
     Board of Trust Managers and Chief Executive Officer for his services to the
     Company, $11,000 and $34,000, respectively, related to restricted stock
     awards to the Company's Independent Trust Managers, and $2,000 and $14,000,
     respectively, of travel costs. These categories do not represent all
     general and administrative expenses.

o    $415,000 and $975,000 of depreciation expense, including $194,000 and
     $499,000, respectively, related to five grocery-anchored shopping centers
     and $221,000 and $476,000, respectively, related to loan investments
     accounted for as real estate.

o    $0 and $1,788,000, respectively, of provision for loan losses.

Additionally, the Company realized a loss of $130,000 during the six months
ended June 30, 2000 in connection with the sale of one of its CMBS holdings.
The sale occurred in January 2000.

During the three and six months ended June 30, 2000, minority interest in a
subsidiary partnership's net income totaled $45,000 and $52,000, respectively.

Three Months Ended June 30, 2000 Compared to Three Months Ended June 30, 1999

The Company's revenues decreased by $243,000 (or 4%), from $5,743,000 to
$5,500,000, due to declines in interest income on mortgage loans of $873,000,
income from commercial mortgage-backed securities of $86,000 and equity in
earnings/losses of unconsolidated subsidiary, partnerships and other real
estate venture of $545,000. Interest income on mortgage loans declined as a
result of the fact that the Company had lower average outstanding balances
during the current period as compared to the prior period. Additionally, during
the three and six months ended June 30, 1999, the Company received a profit
participation of approximately $432,000; during the three and six months ended
June 30, 2000, no profit participations were received. The decline in income
from commercial mortgage-backed securities (from the prior period) was
attributable to the sale (in January 2000) of one of the Company's CMBS
holdings. Equity in earnings/losses of unconsolidated subsidiary, partnerships
and other real estate venture declined as a result of the sale of the
subsidiary's CMBS investment in March 2000 and less favorable operating results
from the partnership that the Company assumed control of on February 25, 1999.
During the three and six months ended June 30, 2000, the partnership's
operating results included $346,000 of costs associated with a settlement of
alleged defaults under the partnership's first lien mortgage.

The lower revenues described above were offset by an increase in operating
income from real estate. The increase in operating income from real estate,
totaling $1,218,000, was attributable to the following:

o    acquisitions of real estate that occurred on April 30, 1999 and August 25,
     1999; and

o    the properties underlying two of the Company's ADC loan arrangements
     accounted for as real estate were substantially completed on July 1, 1999
     and October 1, 1999, respectively, and began producing operating income
     thereafter.


                                       15
<PAGE>   16

The Company's aggregate expenses decreased by $124,000 (or 4%), from $3,036,000
to $2,912,000. The changes in the component expenses were as follows (in
thousands):

<TABLE>
<CAPTION>
                                                 Increase/
                                                (Decrease)
                                                ---------
<S>                                             <C>
Interest expense ..............................  $   636
Management fees ...............................     (239)
General and administrative ....................      357
Depreciation ..................................      204
Participating interest in mortgage loans ......     (644)
Provision for loan losses .....................     (438)
                                                    ----

   Total net decrease in expenses .............  $  (124)
                                                    ====
</TABLE>

Interest expense increased primarily as a result of higher average non-recourse
debt balances (these fixed rate borrowings were incurred in connection with the
acquisitions of real estate described above) and higher interest rates related
to the Company's two floating rate credit facilities (at June 30, 2000 and
1999, the Company's weighted average borrowing rate under these facilities was
7.9% [excluding the effect of its interest rate cap agreement] and 6.2%,
respectively). Additionally, during the prior period, a portion of the
Company's interest costs ($235,000) was capitalized; during the current period,
no interest costs were capitalized.

The Company's base management fees decreased by $26,000, from $511,000 to
$485,000, as a result of the fact that the Company's average asset base (upon
which the fee is calculated) was smaller in the current period (as compared to
the prior period) while compensatory option charges (included in management
fees) declined by $213,000, from $(96,000) to $(309,000), as a result of a
decrease in the value of the options.

The increase in general and administrative expenses was due primarily to the
fact that the Company incurred higher professional fees during the current
period as compared to the prior period. These fees were related to financial
advisory and legal services associated with the Company's consideration of
various strategic alternatives and the preparation of materials related to the
Plan of Liquidation and Dissolution. No such costs were incurred by the Company
during the three months ended June 30, 1999. The increase in depreciation
expense was attributable to the real estate acquisitions and ADC loan
arrangements described above. The Company incurred no participating interest in
mortgage loans during the three months ended June 30, 2000 as the financing
arrangement giving rise to such costs was fully extinguished on November 1,
1999. The decrease in the Company's provision for loan losses was attributable
to the fact that the Company's current allowance for loan losses was deemed to
be adequate.

For the reasons cited above, income before gains (losses) and minority
interests decreased by $119,000 (or 4%), from $2,707,000 to $2,588,000. Net
income increased by $1,995,000 (or 74%), from $2,707,000 to $4,702,000
primarily as a result of sale-related gains in the current period totaling
$2,159,000.


                                       16
<PAGE>   17

Six Months Ended June 30, 2000 Compared to Six Months Ended June 30, 1999

The Company's revenues increased by $1,124,000 (or 11%), from $10,216,000 to
$11,340,000, and its expenses increased by $2,266,000 (or 39%), from $5,749,000
to $8,015,000. The changes in the component revenues and expenses were as
follows (dollars in thousands):


<TABLE>
<CAPTION>
                                                            Increase/
                                                           (Decrease)
                                                           ---------
<S>                                                         <C>
Interest income on mortgage loans .......................   $  (928)
Income from commercial mortgage-backed securities .......      (149)
Operating income from real estate .......................     3,181
Equity in earnings (losses) of unconsolidated subsidiary,
    partnerships and other real estate venture ..........      (997)
Interest income from short-term investments .............        17
                                                            -------

    Total net increase in revenues ......................   $ 1,124
                                                            =======

 Interest expense .......................................   $ 2,015
 Management fees ........................................      (266)
 General and administrative .............................        60
 Depreciation ...........................................       678
 Participating interest in mortgage loans ...............      (829)
 Provision for loan losses ..............................       608
                                                            -------

    Total net increase in expenses ......................   $ 2,266
                                                            =======
</TABLE>

For the most part, the changes in the six-month component revenues were
attributable to the same factors cited above under the sub-heading "Three
Months Ended June 30, 2000 Compared to Three Months Ended June 30, 1999." The
decrease in equity in earnings/losses of unconsolidated subsidiary,
partnerships and other real estate venture was due, in part, to the fact that
the current period revenues include the Company's share of the loss realized in
connection with the sale of the unconsolidated subsidiary's CMBS investment in
March 2000.

Interest expense increased primarily as a result of higher average debt
balances under the Company's two credit facilities, higher interest rates
related to these facilities and higher average non-recourse debt balances.
Additionally, $386,000 of interest costs were capitalized during the six months
ended June 30, 1999; in contrast, no interest costs were capitalized during the
six months ended June 30, 2000. The Company's base management fees increased by
$40,000, from $958,000 to $998,000, as a result of the fact that the Company's
average asset base (upon which the fee is calculated) was larger during the
current period (as compared to the prior period) while compensatory option
charges (included in management fees) declined by $306,000, from $45,000 to
$(261,000), as a result of a decrease in the value of the options. The increase
in depreciation expense and the decrease in participating interest in mortgage
loans were attributable to the same factors cited above under the sub-heading
"Three Months Ended June 30, 2000 Compared to Three Months Ended June 30,
1999." The increase in the Company's provision for loan losses was attributable
to one investment, an ADC loan arrangement, that was initially deemed to be
impaired as of December 31, 1999. As discussed below under the sub-heading
"Loan Investments", this loan was deemed to be further impaired as of March 31,
2000.

For the reasons cited above, income before gains (losses) and minority
interests decreased by $1,142,000 (or 26%), from $4,467,000 to $3,325,000. Net
income increased by $888,000 (or 18%), from $5,051,000 to $5,939,000. In
addition to the factors cited above, minority interest in a subsidiary
partnership's net income, dissimilar gains from repayments of ADC loan
arrangements (in 1999 and 2000), a loss from the sale of CMBS (in 2000) and
gains from the sales of real estate and two unconsolidated partnership
investments (in 2000) contributed to the net income variance from period to
period.

Distributions

The Company's policy is to distribute at least 95% of its REIT taxable income
to shareholders each year; to that end, dividends have historically been paid
quarterly. Tax basis income differs from income reported for financial
reporting purposes due primarily to differences in methods of accounting for
ADC loan arrangements, stock-based compensation


                                       17
<PAGE>   18
awards and the Company's investment in its taxable subsidiary and the
nondeductibility, for tax purposes, of the Company's loan loss reserve
(for a discussion of ADC loan arrangements, see the notes to the consolidated
financial statements included in the Company's Annual Report on Form 10-K for
the year ended December 31, 1999, as amended). As a result of these accounting
differences, net income under generally accepted accounting principles is not
necessarily an indicator of distributions to be made by the Company. On April
25, 2000, the Company declared its first quarter dividend; the dividend,
totaling $0.34 per share, was paid on May 15, 2000 to shareholders of record on
May 4, 2000. For federal income tax purposes, this dividend will likely be
treated as ordinary income to the Company's shareholders. Currently, the Board
of Trust Managers plans to determine the timing and amount of the Company's next
dividend distribution subsequent to the 2000 Annual Meeting of Shareholders.

Loan Investments

During the three months ended June 30, 2000, one of the Company's loans with an
outstanding balance of $2.2 million was fully repaid. During the six months
ended June 30, 2000, two of the Company's loans were fully repaid, one of which
was an ADC loan arrangement. Proceeds from the repayment of the ADC loan
arrangement totaled $5.1 million, including accrued interest of approximately
$350,000. Principal collections on the Company's other loan investments totaled
approximately $43,000 and $1.47 million during the three and six months ended
June 30, 2000, respectively. During the three and six months ended June 30,
2000, the Company advanced a total of $3.06 million and $6.28 million,
respectively, under its loan commitments. A portion of the commitments may
expire without being drawn upon and therefore the total commitment amounts do
not necessarily represent future cash requirements.

Based upon the amounts outstanding under these facilities, the Company's
portfolio of commercial mortgage loans had a weighted average interest pay rate
of 10.8% and a weighted average interest accrual rate of 11.5% as of June 30,
2000. These weighted average interest rates exclude the loan which was deemed to
be impaired as of December 31, 1999 (see note [c] accompanying the table below).
Three of the 11 loans provide the Company with the opportunity for profit
participation above the contractual accrual rate; one of these three loans was
deemed to be impaired as of December 31, 1999 (see note [c] accompanying the
table below). As of June 30, 2000, the Company's loan investments are summarized
as follows (dollars in thousands):

<TABLE>
<CAPTION>

Date of Initial       Scheduled                                           Collateral
  Investment          Maturity             Location      Property Type     Position
---------------    ------------------  ----------------  --------------  ---------------
<S>                <C>                 <C>               <C>             <C>
May 12, 1998       March 31, 2001      Richardson, TX    Office          Second Lien
June 1, 1998       June 1, 2001        Houston, TX       Office          First Lien
June 22, 1998      June 19, 2001       Wayland, MA       Office          First Lien
July 2, 1998       July 17, 2000       Washington, D.C.  Office          First Lien
July 10, 1998      September 30, 2000  Pasadena, TX      Apartment       First Lien
May 18, 1999       May 19, 2001        Irvine, CA        Office          First Lien
July 29, 1999      July 28, 2001       Lexington, MA     R&D/Bio-Tech    First Lien
August 19, 1999    August 15, 2001     San Diego, CA     Medical Office  First Lien

Mortgage loans held for investment

June 12, 1998      August 31, 2000     Pearland, TX      Apartment       First Lien
June 19, 1998      September 30, 2000  Houston, TX       Office          First Lien
July 1, 1998       July 1, 2001        Dallas, TX        Office          Ptrshp Interests

ADC loan arrangements


Total loan investments

</TABLE>


<TABLE>
<CAPTION>
                                                                    Interest    Interest
Date of Initial       Scheduled         Commitment      Amount         Pay       Accrual
  Investment          Maturity            Amount     Outstanding      Rate        Rate
---------------    ------------------   -----------  ------------   --------    --------
<S>                <C>                  <C>          <C>              <C>        <C>
May 12, 1998       March 31, 2001        $14,700     $ 14,421         10.0%      12.0%
June 1, 1998       June 1, 2001           11,800       11,520         12.0%      12.0%
June 22, 1998      June 19, 2001          45,000       39,960         10.5%      10.5%
July 2, 1998       July 17, 2000           7,000        6,697(a)      10.5%      10.5%
July 10, 1998      September 30, 2000      3,350        2,993         10.0%      14.0%
May 18, 1999       May 19, 2001           15,260       13,886         10.0%      12.0%
July 29, 1999      July 28, 2001           5,213        3,098         11.7%      14.7%
August 19, 1999    August 15, 2001         5,745        5,654         11.7%      11.7%
                                        --------     --------
Mortgage loans held for investment       108,068       98,229
                                        --------     --------
June 12, 1998      August 31, 2000        12,827       12,302(b)      10.0%      11.5%
June 19, 1998      September 30, 2000     24,000       22,413(b)      12.0%      12.0%
July 1, 1998       July 1, 2001           10,068        8,569(c)      10.0%      15.0%
                                        --------     --------
ADC loan arrangements                     46,895       43,284
                                        --------     --------

Total loan investments                  $154,963(d)  $141,513(d)
                                        ========     ========
</TABLE>


(a)  Loan was fully repaid on July 17, 2000.

(b)  Accounted for as real estate for financial reporting purposes.

(c)  Accounted for as investment in joint venture for financial reporting
     purposes. Loan was deemed to be impaired as of December 31, 1999.

(d)  Amounts exclude the loan which was reclassified to investment in
     unconsolidated subsidiary during the three months ended March 31, 1999.

The Company provides financing through certain real estate loan arrangements
that, because of their nature, qualify either as real estate or joint venture
investments for financial reporting purposes. For a discussion of these loan
arrangements, see the Company's consolidated financial statements and notes
thereto included in the Company's Annual Report on Form 10-K for the year ended
December 31, 1999, as amended.


                                       18
<PAGE>   19


Pursuant to the terms of the underlying loan agreements, extension options are
available to many of the Company's borrowers provided that such borrowers are
not in violation of any of the conditions established in the loan agreements.
Generally, the loans provide for an extension fee to be paid to the Company at
the time the extension option is exercised by the borrower. Typically, extension
fees range from 0.5% to 1% of the loan commitment amount, depending upon the
length of the extension option. The following table summarizes the extension
options currently available to the Company's borrowers under the terms of their
respective loan agreements (dollars in thousands):

<TABLE>
<CAPTION>
                                     Amount
                                 Outstanding at
   Scheduled        Commitment      June 30,           Extension Options
   Maturity           Amount          2000           Available to Borrower
---------------     ----------   --------------   ---------------------------
<S>                 <C>          <C>              <C>
August 31, 2000     $   12,827     $   12,302     One 4-Month Option Followed
                                                  by One 6-Month Option

March 31, 2001          14,700         14,421     Two 1-Year Options

May 19, 2001            15,260         13,886     One 6-Month Option

July 28, 2001            5,213          3,098     One 6-Month Option
                    ----------     ----------

                    $   48,000     $   43,707
                    ==========     ==========
</TABLE>

Additionally, the Company has, by agreement, extended the maturity dates of its
$24 million Houston office loan and its $3.35 million Pasadena apartment loan to
September 30, 2000. As of June 30, 2000, $22.413 million and $2.993 million,
respectively, was outstanding under these facilities. Under the terms of the
extension agreements, each of the borrowers will be entitled to an additional
30-day extension (to October 30, 2000) if their respective property is under
contract to be sold to a third party purchaser and certain other conditions are
met.

During the three months ended June 30, 2000, the maturity date of the Company's
$45 million Wayland office loan was extended to June 19, 2001 under a 1-year
extension option that the borrower elected to exercise. Additionally, the
Company approved an extension (from June 30, 2000 to August 31, 2000) of its
$12.827 million Pearland apartment loan; the first of two 6-month options was
reduced to a 4-month option in connection with this extension (see table above).
At June 30, 2000, $39.960 million and $12.302 million, respectively, was
outstanding under these facilities.

A mezzanine loan with an outstanding balance of $8,569,000 and a recorded
investment of $6,978,000 was impaired as of December 31, 1999. The allowance for
loan losses related to this investment, which is secured by partnership
interests in the borrower, totaled $5,978,000 at June 30, 2000. In addition to
the Company's mortgage, the property is encumbered by a $45.5 million first lien
mortgage provided by an unaffiliated third party, of which $44 million is
currently outstanding. The first lien mortgage, which matures on June 30, 2001,
required interest only payments through June 30, 2000. In addition to interest,
the first lien mortgage also requires monthly principal reductions of
approximately $42,000 from July 1, 2000 through maturity. Through March 2000,
all interest payments were made in accordance with the terms of the first lien
mortgage and the Company's loan. On February 15, 2000, the Company entered into
a Conditional Agreement with the borrower. Under the terms of the Conditional
Agreement, which was subject to approval by the first lien lender, the Company
agreed to accept $3,000,000 in complete satisfaction of all amounts owed to it
by the borrower provided that such payment was received by the Company on or
before May 15, 2000. On May 10, 2000, the borrower notified the Company that it
would be unable to make the $3,000,000 payment called for under the terms of the
Conditional Agreement. At this time, the borrower also informed the Company that
it would not make the April 2000 interest payment to the first lien lender
before the grace period for such payment expired. After the grace period
elapsed, the first lien lender served a default notice to the borrower for its
failure to make this interest payment. Concurrently, the Company served a
default notice to the borrower for its failure to pay interest due under the
terms of the mezzanine loan. Effective as of May 15, 2000, the Company entered
into an Agreement for DPO (or discounted payoff) with the borrower (the "DPO
Agreement"). Under the terms of the DPO Agreement, the Company has now agreed to
accept $1,250,000 (the "DPO Amount") in complete satisfaction of all amounts
owed to it by the borrower provided that certain conditions are met. On or
before May 31, 2000, the borrower was required to pay $250,000 of the DPO Amount
to the Company. The recorded investment of this loan was reduced by $250,000
upon receipt of this payment on May 31, 2000. The balance of the DPO Amount (or
$1,000,000) must be received on or before October 31, 2000. On May 16, 2000, the
borrower cured the default on the first lien mortgage by making the April 2000
interest payment. The borrower's ability


                                       19
<PAGE>   20


to fully satisfy the loan pursuant to the DPO Agreement is further conditioned
upon there being no subsequent defaults under the first lien mortgage. Through
July 2000, all debt service payments have been made in accordance with the terms
of the first lien mortgage. If the balance of the DPO Amount is not received on
or before October 31, 2000, the Company could assume control of the borrower (a
partnership) through foreclosure of the partnership interests. As a result of
the events described above, the Company recorded an additional loan loss
provision of $1,788,000 during the three months ended March 31, 2000. The
allowance for loan losses related to this investment, totaling $5,978,000,
represents management's estimate of the amount of the expected loss which could
result upon a final settlement of this loan in accordance with the terms of the
DPO Agreement.

On February 25, 1999, an unconsolidated taxable subsidiary of the Company
assumed control of a borrower (a partnership) through foreclosure of the
partnership interests. In addition to the second lien mortgage, the 909,000
square foot mixed-use property is encumbered by a $17 million first lien
mortgage provided by an unaffiliated third party. The first lien mortgage, which
matures on March 1, 2001, requires interest only payments throughout its term.
On March 11, 1999, the first lien lender notified the Company that it considered
the first lien loan to be in default because of defaults under the Company's
mezzanine loan; however, it did not give notice of an intention to accelerate
the balance of the first lien loan at that time. On September 21, 1999, a
subsidiary of the Company entered into a non-binding letter agreement with a
prospective investor who intends to make a substantial equity commitment to the
project. Under the terms of the agreement, the Company would continue to have an
interest in the project as an equity owner. On March 16, 2000, the first lien
lender gave notice to the partnership of its intention to accelerate the first
lien loan in the event that certain alleged non-monetary events of default were
not cured. In addition to the alleged default described above, the first lien
lender asserted that the borrower permitted a transfer of a beneficial interest
in the partnership in violation of the loan agreement and that it had failed to
perform certain obligations under the Intercreditor Agreement. The notice also
specified that, as a result of the alleged defaults, interest had accrued at the
default rate from the date of the earliest event of default. To date, all
interest payments at the stated rate have been made in accordance with the terms
of the first lien mortgage. Under the terms of a negotiated settlement, the
borrower paid $250,000 of default interest to the first lien lender.
Additionally, the borrower reimbursed the first lien lender for its legal fees
and other costs incurred in connection with the negotiation and closing of the
settlement. These fees and other costs totaled approximately $96,000. Following
the payment of these amounts on May 19, 2000, all of the alleged defaults under
the first lien mortgage were cured. Furthermore, the first lien lender has
indicated a willingness to permit the to-be-formed investment partnership to
assume the first lien mortgage, although it is under no obligation to do so as
part of the negotiated settlement. To this end, an assumption agreement is
currently being finalized. Currently, the Company expects to close the proposed
transaction with the prospective investor in August 2000, although there can be
no assurances that this transaction will be consummated. The prospective
investor is also negotiating with other lenders in an effort to secure take-out
financing for the first lien mortgage; however, there can be no assurances that
such financing will be obtained. During the first quarter of 1999, the Company
charged-off $500,000 against the allowance for losses related to this investment
which amount represented management's estimate at that time of the amount of the
expected loss which could result upon a disposition of the collateral. If the
proposed transaction with the prospective investor is consummated, the Company
currently believes that it will fully recover its original investment, although
there can be no assurances that this will be the case. Aside from the $500,000
charge-off described above, no additional impairment losses have been recognized
on this investment.

At June 30, 2000, the Company's commercial mortgage loan commitments were
geographically dispersed as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                               Percentage
                                                of Total
                    Committed    Loan Amount    Committed
                      Amount     Outstanding     Amount
                    ---------    -----------   ----------
<S>                 <C>          <C>           <C>
Texas                $ 76,745     $ 72,218            50%
Massachusetts          50,213       43,058            32
California             21,005       19,540            14
Washington, D.C         7,000        6,697             4
                     --------     --------      --------

                     $154,963     $141,513           100%
                     ========     ========      ========
</TABLE>


                                       20
<PAGE>   21


At June 30, 2000, the Company's loan investments were collateralized by the
following product types (dollars in thousands):

<TABLE>
<CAPTION>
                                             Percentage
                                              of Total
                  Committed   Loan Amount     Committed
                    Amount    Outstanding      Amount
                  ---------   -----------    ----------
<S>               <C>         <C>            <C>
Office             $127,828     $117,466            83%
Multifamily          16,177       15,295            10
Medical Office        5,745        5,654             4
R&D/Bio-Tech          5,213        3,098             3
                   --------     --------      --------

                   $154,963     $141,513           100%
                   ========     ========      ========
</TABLE>


At June 30, 2000, the Company's loan investments were collateralized by the
following loan types (dollars in thousands):

<TABLE>
<CAPTION>
                                                         Percentage
                                                          of Total
                              Committed   Loan Amount     Committed
                                Amount    Outstanding      Amount
                              ---------   -----------    ----------
<S>                           <C>         <C>            <C>
Acquisition/Rehabilitation     $ 59,308     $ 51,705            38%
Construction                     51,527       49,136            33
Acquisition                      44,128       40,672            29
                               --------     --------      --------

                               $154,963     $141,513           100%
                               ========     ========      ========
</TABLE>

The three properties underlying the Company's construction loans were
substantially completed during 1999. As of June 30, 2000, these properties were
99%, 94% and 93% leased, respectively.

Eighty-four percent of the portfolio is comprised of first lien loans while the
balance of the portfolio (16%) is secured by second liens and/or partnership
interests. The percentages reflected above exclude the loan that was
reclassified to investment in unconsolidated subsidiary during the first quarter
of 1999.

As the loan investment portfolio is expected to contract as a result of
repayments, geographic and product type concentrations will persist. Geographic
and product type concentrations present additional risks, particularly if there
is a deterioration in the general condition of the real estate market or in the
sub-market in which the loan collateral is located, or if demand for a
particular product type does not meet expectations due to adverse market
conditions that are different from those projected by the Company.

Commercial Mortgage-backed Securities

On January 11, 2000, the Company sold one of its CMBS holdings (the "B-2A"
security). Additionally, on March 21, 2000, the Company's unconsolidated taxable
subsidiary sold its only CMBS (the "B-3A" security). The total disposition
proceeds and the gross realized loss for each bond were as follows (in
thousands):

<TABLE>
<CAPTION>
                 Total                           Gross
              Disposition      Amortized        Realized
 Security       Proceeds         Cost             Loss
----------    -----------      ---------    --------------
<S>           <C>              <C>          <C>
   B-2A          $3,784         $3,914          $(130)

   B-3A          $3,341         $3,481          $(140)
</TABLE>

The Company's share of the gross realized loss from the sale of the B-3A
security is included in equity in losses from unconsolidated subsidiary,
partnerships and other real estate venture.


                                       21
<PAGE>   22


As of June 30, 2000, the Company held four commercial mortgage-backed securities
which were acquired at an aggregate purchase price of $30.6 million. During the
six months ended June 30, 2000, the value of these securities declined by
$745,000 due to the widening of spreads in the CMBS market during the latter
half of the period. As these securities are classified as available for sale,
the unrealized loss was reported as a component of accumulated other
comprehensive income (loss) in shareholders' equity for financial reporting
purposes. During the three and six months ended June 30, 2000, the changes in
accumulated other comprehensive income (loss) were as follows:

<TABLE>
<CAPTION>
                                                     Three Months   Six Months
                                                        Ended         Ended
                                                       June 30,      June 30,
                                                         2000          2000
                                                     ------------   ----------
<S>                                                  <C>            <C>
Balance, beginning of period .....................     $(10,093)     $(10,812)

Unrealized gains associated with
   securities sold during the period .............           --           195

Reclassification adjustment for
   realized losses included in net income ........           --           270

Unrealized losses associated
   with retained securities ......................         (999)         (745)
                                                       --------      --------
Balance, end of period ...........................     $(11,092)     $(11,092)
                                                       ========      ========
</TABLE>


As of June 30, 2000, the Company's CMBS investments are summarized as follows
(dollars in thousands):

<TABLE>
<CAPTION>
              Aggregate      Aggregate    Aggregate     Percentage of
Security      Amortized     Unrealized      Fair        Total Based on
 Rating         Cost          Losses        Value         Fair Value
--------      ---------     ----------    ---------     --------------
<S>           <C>           <C>           <C>           <C>
BB-           $  4,293      $ (1,217)     $  3,076            15%
B               15,828        (5,093)       10,735            52%
B-              11,471        (4,782)        6,689            33%
                ------        ------         -----            --

              $ 31,592      $(11,092)     $ 20,500           100%
              ========      ========      ========           ===
</TABLE>

While management believes that the fundamental value of the real estate
mortgages underlying its bonds has been largely unaffected to date, the
combination of increasing spreads and comparable-term U.S. Treasury rates during
1998, 1999 and the six months ended June 30, 2000 have caused the current fair
value of these securities to decline. In the absence of dramatic declines in
spreads and/or comparable-term U.S. Treasury rates in the near term, management
expects to realize losses in connection with the planned sales of these
securities, should they occur. If realized, these losses would adversely impact
the Company's earnings and tax basis income.

On June 30, 2000, the Company sold its 5% ownership interest in a partnership
that owns several classes of subordinated CMBS for $326,000. The gain associated
with this transaction totaled $12,000.

Equity Investments in Real Estate

On April 3, 2000, the Company sold its 49% limited partner interest in a
suburban office building for $1.8 million. The gain associated with this
transaction totaled $662,000.

On June 14, 2000, the Company sold its 99.5% ownership interest in five
grocery-anchored shopping centers in the Dallas/Fort Worth area for $18.327
million. The gain associated with this transaction totaled $1,485,000.

The Company's unconsolidated taxable subsidiary holds interests (indirectly) in
a partnership which owns a 909,000 square foot mixed-use property in Columbus,
Ohio. This investment is described above under the sub-heading "Loan
Investments".


                                       22
<PAGE>   23


LIQUIDITY AND CAPITAL RESOURCES

The following discussion of liquidity and capital resources should be read in
conjunction with the consolidated financial statements and notes thereto
included in "Item 1. Financial Statements".

The Company's principal demands for liquidity are cash for operations, including
funds which are required to satisfy its obligations under existing loan
commitments, interest expense associated with its indebtedness, management fees,
general and administrative expenses, debt repayments and distributions to its
shareholders. In the near term, the Company's principal source of liquidity is
the funds available to it under its Line of Credit.

At June 30, 2000, amounts outstanding under the Line of Credit totaled $42.6
million. During the three and six months ended June 30, 2000, the Company
reduced the outstanding borrowings under this facility by $9.3 million and $18.0
million, respectively. At June 30, 2000, the weighted average interest rate
under the Line of Credit was 7.90%. In July 2000, the Company repaid an
additional $6.6 million under its Line of Credit, thereby reducing the amounts
outstanding under this facility from $42.6 million to $36.0 million.

In June 2000, the Company fully repaid its Repurchase Agreement indebtedness of
$9.8 million. This borrowing facility matured on June 30, 2000.

During the six months ended June 30, 2000, amounts due from the counterparty
under the terms of the Company's $59 million (notional) interest rate cap
agreement totaled $22,000 as one-month LIBOR exceeded 6.25% during the latter
part of this period. On August 4, 2000, the Company terminated a portion of its
interest rate cap agreement. The proceeds from this transaction totaled $30,000.
The revised agreement, which more closely matches the borrowings currently
outstanding under the Company's Line of Credit, has a notional amount of $30
million. Until its expiration on November 1, 2000, the revised agreement
entitles the Company to receive from the counterparty the amounts, if any, by
which one-month LIBOR exceeds 6.25%.

At the date of this report, the Company expects that proceeds generated from
scheduled loan repayments and sales of its CMBS should be sufficient to fully
repay its Line of Credit on or before its scheduled maturity date (November 3,
2000); at the same time, these sales and anticipated repayments are also
expected to provide the Company with sufficient funds to meet its other
liquidity needs, including those described above. However, there can be no
assurances that this will be the case. The Company's other liquidity needs
include, but are not limited to, the availability of funds which should enable
it to make distributions that will allow it to continue to qualify as a REIT. A
loan with a current maturity date of August 31, 2000 and an outstanding balance
of $12.3 million has an extension option (beyond November 3, 2000) which the
borrower may elect to exercise. While management does not currently believe that
this loan will be repaid on or before August 31, 2000, it does expect that such
loan will be repaid prior to the scheduled maturity of its Line of Credit
although there can be no assurances that this will be the case. Additionally,
two of the Company's borrowers are actively marketing their respective
properties in an effort to have them under contract to be sold by no later than
September 30, 2000 (with closings on or before October 30, 2000). Proceeds from
these sales would be used to repay the Company's loans; at June 30, 2000, the
amounts outstanding under these loans totaled $25.4 million. There can be no
assurances, however, that these borrowers will be successful in completing their
sales on or prior to October 30, 2000. Finally, there can be no assurances that
the Company's CMBS holdings will be sold prior to the maturity date of the Line
of Credit or that they will be sold on terms favorable to the Company. In the
event that the anticipated loan repayments and/or the CMBS sales are delayed
beyond November 3, 2000, the Company believes that its Line of Credit lender
would be willing to consider an extension of the maturity date. However, there
can be no assurances that the Company would be able to obtain this extension or
that such an extension would be available to the Company at a reasonable cost.
If the Company's lender was unwilling to extend the maturity date of its credit
facility or it was unwilling to grant an extension on acceptable terms, then the
Company would endeavor, if necessary, to obtain replacement financing from other
sources, including banks and other financial institutions which lend to entities
that have assets similar to those held by the Company. While management believes
that it could obtain replacement financing, there can be no assurances that such
financing would be available or that it would be available at a reasonable cost.
In the event that the Company has debt outstanding subsequent to November 1,
2000, its cost of borrowing may increase (based on current LIBOR rates) as it
has not entered into any derivative financial instruments which would mitigate
this market risk exposure beyond that date. Beyond the date that the Line of
Credit (or a replacement facility, if necessary) is fully repaid, the Company
believes that its cash flow from operations and the proceeds from loan
repayments and asset sales should be sufficient to meet the Company's currently
expected liquidity and capital requirements.


                                       23
<PAGE>   24


REIT STATUS

Management believes that the Company is operated in a manner that will enable it
to continue to qualify as a REIT for federal income tax purposes. As a REIT, the
Company will not pay income taxes at the trust level on any taxable income which
is distributed to its shareholders, although AMREIT II, Inc., its "non-qualified
REIT subsidiary", may be subject to tax at the corporate level. Qualification
for treatment as a REIT requires the Company to meet specified criteria,
including certain requirements regarding the nature of its ownership, assets,
income and distributions of taxable income. The Company may, however, be subject
to tax at normal corporate rates on any ordinary income or capital gains not
distributed.

YEAR 2000 ISSUE

All of the Company's information technology infrastructure is provided by the
Manager, and the Manager's systems are supplied by AMRESCO, INC. To date,
AMRESCO, INC. has not experienced any material difficulties with respect to its
internal business-critical systems used in connection with the operations of the
Manager or the Company, nor does it anticipate any material difficulties in the
future. Additionally, the Company has not experienced any adverse effects or had
any material difficulties relating to the Year 2000 issue as a result of any
failures or interruptions in the business or operations of any borrower or other
third party having a material contract with the Company. Under the terms of the
Company's Management Agreement, as amended, all of the costs associated with
addressing the Company's Year 2000 issue are to be borne by the Manager. As a
result, the Company did not incur, nor would it expect to incur, any
expenditures in connection with modifications associated with the Year 2000
issue.

FORWARD-LOOKING STATEMENTS

Certain statements contained in this Form 10-Q are not based on historical facts
and are "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. The Company intends that
forward-looking statements be subject to such Act and any similar state or
federal laws. Forward-looking statements, which are based on various
assumptions, include statements regarding the intent, belief or current
expectations of the Company, its Manager, and their respective Trustees or
directors and officers, and may be identified by reference to a future period or
periods or by use of forward-looking terminology such as "intends," "may,"
"could," "will," "believe," "expect," "anticipate," "plan," or similar terms or
variations of those terms or the negative of those terms. Actual results could
differ materially from those set forth in forward-looking statements due to
risks, uncertainties and changes with respect to a variety of factors,
including, but not limited to, changes in international, national, regional or
local economic environments, changes in prevailing interest rates, credit and
prepayment risks, basis and asset/liability risks, spread risk, event risk,
conditions which may affect public securities and debt markets generally or the
markets in which the Company operates, the Year 2000 issue, the availability of
and costs associated with obtaining adequate and timely sources of liquidity,
dependence on existing sources of funding, the size and liquidity of the
secondary market for commercial mortgage-backed securities, geographic or
product type concentrations of assets (temporary or otherwise), hedge mismatches
with liabilities, other factors generally understood to affect the real estate
acquisition, mortgage and leasing markets and securities investments, changes in
federal income tax laws and regulations, and other risks described from time to
time in the Company's SEC reports and filings, including its registration
statement on Form S-11 and periodic reports on Form 10-Q, Form 8-K and Form
10-K.


                                       24
<PAGE>   25


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is a party to various financial instruments which are subject to
market risk. These instruments include mortgage loan investments, investments in
commercial mortgage-backed securities ("CMBS") and the Company's borrowing
facility. The Company is also a party to an interest rate cap agreement which it
entered into in order to mitigate the market risk exposure associated with its
credit facility. The Company's financial instruments involve, to varying
degrees, elements of interest rate risk. Additionally, the Company's investment
portfolio, which is comprised of both financial instruments (mortgage loans and
CMBS) and equity investments in real estate (indirectly, through its
unconsolidated taxable subsidiary), is subject to real estate market risk. The
Company is a party to certain other financial instruments, including trade
receivables and payables and amounts due to its manager which, due to their
short-term nature, are not subject to market risk. For a discussion of market
risk exposures, reference is made to Item 7A. "Quantitative and Qualitative
Disclosures About Market Risk" in the Company's Annual Report on Form 10-K for
the year ended December 31, 1999, as amended. The market risk exposures
described therein have not materially changed since December 31, 1999;
accordingly, no additional discussion or analysis is provided in this Form 10-Q.


                           PART II. OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits and Exhibit Index

          Exhibit No.

          10.1      First Amendment to Management Agreement dated as of April 1,
                    2000, by and between AMRESCO Capital Trust and AMREIT
                    Managers, L.P. (filed as Exhibit 10.1 to the Registrant's
                    Quarterly Report on Form 10-Q for the quarterly period ended
                    March 31, 2000, which exhibit is incorporated herein by
                    reference).

          27        Financial Data Schedule.

          99.1      Termination Agreement, dated January 4, 2000, between
                    AMRESCO Capital Trust and Impac Commercial Holdings, Inc.
                    (filed as Exhibit 99.1 to the Registrant's Current Report on
                    Form 8-K dated January 4, 2000 and filed with the Commission
                    on January 6, 2000, which exhibit is incorporated herein by
                    reference).

          99.2      Form of REIT Agreement, dated as of July 5, 2000, among
                    AMRESCO Capital Trust and Farallon Capital Partners, L.P.,
                    Farallon Capital Institutional Partners, L.P., Farallon
                    Capital Institutional Partners II, L.P., Farallon Capital
                    Institutional Partners III, L.P. and RR Capital Partners,
                    L.P. (filed as Exhibit 99.1 to the Registrant's Current
                    Report on Form 8-K dated July 5, 2000 and filed with the
                    Commission on July 6, 2000, which exhibit is incorporated
                    herein by reference).

          99.3      Form of Amendment No. 1 to Rights Agreement, dated as of
                    June 29, 2000, between AMRESCO Capital Trust and The Bank of
                    New York (filed as Exhibit 99.2 to the Registrant's Current
                    Report on Form 8-K dated July 5, 2000 and filed with the
                    Commission on July 6, 2000, which exhibit is incorporated
                    herein by reference).


     (b)  Reports on Form 8-K. The following reports on Form 8-K were filed with
          respect to events occurring during the quarterly period for which this
          report is filed:

          None.


                                       25
<PAGE>   26


                                    SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                    AMRESCO CAPITAL TRUST
                                    Registrant


Date: August 14, 2000               By: /s/Thomas R. Lewis II
                                        ----------------------------------------
                                    Thomas R. Lewis II
                                    Senior Vice President, Chief Financial
                                    and Accounting Officer & Controller
                                    (Principal Financial and Accounting Officer)


                                       26
<PAGE>   27


                                 EXHIBIT INDEX


<TABLE>
<CAPTION>
EXHIBIT
NUMBER         DESCRIPTION
------         -----------
<S>            <C>
27             Financial Data Schedule
</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission