FIRST UNION REAL ESTATE EQUITY & MORTGAGE INVESTMENTS
10-K405/A, 1999-04-13
REAL ESTATE INVESTMENT TRUSTS
Previous: TRUSTMARK CORP, 8-K, 1999-04-13
Next: FREQUENCY ELECTRONICS INC, 8-K, 1999-04-13



<PAGE>   1
,
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
    
                                FORM 10-K/A
    

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

FOR THE FISCAL YEAR ENDED 12-31-98                 COMMISSION FILE NUMBER 1-6249

             FIRST UNION REAL ESTATE EQUITY AND MORTGAGE INVESTMENTS
             (Exact name of registrant as specified in its charter)

           OHIO                                            34-6513657 
- -------------------------------                        ------------------- 
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                        Identification No.)

     SUITE 1900, 55 PUBLIC SQUARE
           CLEVELAND, OHIO                                 44113-1937
- ----------------------------------------                   ----------
(Address of principal executive offices)                   (Zip Code)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:      (216) 781-4030
                                                         --------------

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                  NAME OF EACH EXCHANGE ON
     TITLE OF EACH CLASS                              WHICH REGISTERED
     -------------------                              ----------------

SHARES OF BENEFICIAL INTEREST
(PAR VALUE $1 PER SHARE)                          NEW YORK STOCK EXCHANGE
- ------------------------                          -----------------------

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: NONE

                                (Title of class)

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 by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

                                Yes [X]   No [ ]

State the aggregate market value of the voting stock held by non-affiliates of
the registrant. The aggregate market value shall be computed by reference to the
price at which the stock was sold, or the average bid and asked prices of such
stock, as of a specified date within 60 days prior to the date of filing.

As of January 31, 1999, 26,069,303 Shares of Beneficial Interest were held by
non-affiliates, and the aggregate market value of such shares was approximately
$130,346,515.

                   (APPLICABLE ONLY TO CORPORATE REGISTRANTS)

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

31,376,105 SHARES OF BENEFICIAL INTEREST WERE OUTSTANDING AS OF JANUARY 31, 1999
- --------------------------------------------------------------------------------

                      DOCUMENTS INCORPORATED BY REFERENCE

List hereunder the following documents if incorporated by reference and the Part
of the Form 10-K into which the document is incorporated: (1) Any annual report
to security holders; (2) Any proxy or information statement; and (3) Any
prospectus filed pursuant to Rule 424(b) or (c) under the Securities Act of
1933. The listed documents should be clearly described for identification
purposes.

                              1999 Proxy Statement

<PAGE>   2




            FIRST UNION REAL ESTATE EQUITY AND MORTGAGE INVESTMENTS
                   CROSS REFERENCE SHEET PURSUANT TO ITEM G,
                       GENERAL INSTRUCTIONS TO FORM 10-K

<TABLE>
<CAPTION>

ITEM OF FORM 10-K                                                              LOCATION
- -----------------                                                              --------
                                                                            (PAGE OR PAGES)

   
                                     PART I

<C>      <S>                                                                  <C>
 1.      Business                                                              3 through 6
 2.      Properties                                                            7 through 12
 3.      Legal Proceedings                                                    13
 4.      Submission of Matters to a Vote of Security Holders                  13

                                     PART II

 5.      Market for Registrant's Common Equity and Related Stockholder
           Matters                                                            13; Exhibit 13, page 1

 6.      Selected Financial Data                                              13; Exhibit 13, page 2

 7.      Management's Discussion and Analysis of Financial Condition
           and Results of Operations                                          13; Exhibit 13, pages 25 through 31

    
 7A.     Quantitative and Qualitative Disclosures Regarding
           Market Risk                                                        13, Exhibit 13, page 28
   
                                                                                                   ---

 8.      Financial Statements                                                 13; Exhibit 13, pages 4 through 7

 9.      Changes in and Disagreements with Accountants on
           Accounting and Financial Disclosure                                13

                                    PART III

10.      Directors and Executive Officers of the Registrant                   14; 1999 Proxy Statement

11.      Executive Compensation                                               14; 1999 Proxy Statement

12.      Security Ownership of Certain Beneficial
           Owners and Management                                              14; 1999 Proxy Statement

13.      Certain Relationships and Related Transactions                       14; 1999 Proxy Statement


                                     PART IV

14.      Exhibits, Financial Statement Schedules, and Reports
           on Form 8-K

         (a) Financial Statements and Financial
                  Statement Schedules                                         14 and 22 through 28;
                                                                              Exhibit 13, pages 4 through 7


         (b) Exhibits                                                         15 through 20;
                                                                              Exhibit Index, pages 29 through 34


         (c) Reports on Form 8-K                                              28
</TABLE>
    



                                       2
<PAGE>   3
                                     PART I

ITEM 1. BUSINESS.

         The registrant is an unincorporated association in the form of a
business trust organized in Ohio under a Declaration of Trust dated August 1,
1961, as amended from time to time through July 25, 1986 (the "Declaration of
Trust"), which has as its principal business activity the ownership and
management of real estate investments. The registrant qualifies as a real estate
investment trust ("REIT") under Sections 856 through 860 of the Internal Revenue
Code (the "Code").

         To encourage efficient operation and management of its property, and
after receiving a ruling from the Internal Revenue Service with respect to the
proposed form of organization and operation, the registrant, in 1971, caused a
management company to be organized pursuant to the laws of the State of Delaware
under the name First Union Management, Inc. (the "Management Company"), to lease
property from the registrant and to operate such property for its own account as
a separate taxable entity. At December 31, 1998, the registrant net leased 47 of
its properties to the Management Company. The shares of the Management Company
are held in trust, with the shareholders of the registrant, as exist from time
to time, as contingent beneficiaries. The Management Company, in April 1997,
acquired voting control of Imperial Parking Limited and its affiliates
("Impark") which is primarily a parking management and transit ticketing
manufacturing company based in Canada. Because the Management Company owns
voting control of Impark, the financial statements of Impark are consolidated
with the Management Company. Additionally, for financial reporting purposes, the
financial statements of the Management Company are combined with those of the
registrant.

         On July 22, 1998, tax legislation was enacted limiting the
"grandfathering rules" applicable to stapled REITS, such as the registrant (the
"Stapled REIT Legislation"). As a result, the income and activities of the
Management Company with respect to any real property interests acquired by the
registrant and the Management Company after March 26, 1998, for which there was
no binding written agreement, public announcement or filing with the Securities
and Exchange Commission on or before March 26, 1998, will be attributed to the
registrant for purposes of determining whether the registrant qualifies as a
REIT under the Code. The registrant terminated its management arrangements with
the Management Company in March 1999, and self-manages its retail, apartment and
office portfolios. The registrant entered into third-party management
arrangements for the parking facilities it owns. Accordingly, the registrant no
longer receives any rents from the Management Company.

         The registrant owns regional enclosed shopping malls, apartment
complexes, large downtown office buildings and parking facilities. The
registrant's portfolio is diversified by type of property, geographical
location, tenant mix and rental market. As of December 31, 1998, the registrant
owned (in fee or pursuant to long-term ground leases under which the registrant
is lessee) 21 shopping malls, 8 apartment complexes, 5 office properties, 7
parking garages and 2 surface parking lots in the United States and 1 parking
garage and 10 surface parking lots in Canada. The registrant also owns 50% of
another mall in a joint venture with an unrelated party.

         All of the registrant's shopping malls compete for tenants on the basis
of the rent charged and location, and encounter competition from other retail
properties in their respective market areas. Some of the registrant's shopping
malls compete with other shopping malls in the environs. However, the principal
competition for the registrant's shopping malls may come from future shopping
malls locating in their market areas. Additionally, the overall economic health
of retail tenants impacts the registrant's shopping malls. Due to the
overbuilding of retail space and a demand for large, open area, administrative
service space in Denver, CO, in 1995, the registrant has repositioned a former
retail mall into an office property and released approximately 64% of the former
mall. Additionally, due to excess mall space in Abilene, TX in 1997, the
registrant demolished its enclosed mall and constructed the first phase of a
strip shopping center which opened in 1998. In February 1999, the registrant
sold its shopping center in Buffalo Grove, IL and signed contracts to sell 8
shopping malls and 1 shopping center.

         The registrant's apartment complexes compete with other apartments and
residential housing in the immediate areas in which they are located and may
compete with apartments and residential housing constructed in the same areas in
the future.

         The registrant's office properties compete for tenants principally with
office buildings throughout the respective areas in which they are located. In
most areas where the registrant's office buildings are located, competition for
tenants has been and continues to be intense on the basis of rent, location and
age of the building. The registrant sold its office building in Shreveport, LA
in March 1999. The registrant currently has its Indianapolis, IN and Marysville,
CA office properties under contract with closings scheduled to occur in April
1999. The registrant plans to hold and redevelop its Cleveland, OH office
building.

         The registrant's parking facilities compete with other parking
facilities in the immediate areas in which they are located and may compete with
new parking facilities constructed in the same areas in the future.

         The registrant's mortgage investments are collateralized by an
apartment complex and the management contract of another apartment complex. The
risks inherent with the registrant's mortgage portfolio relate to the
performance and the value of the apartment complexes that secure the mortgage
investments. These risks may impair the realizability of the mortgage
investments.

         The registrant's segment data may be found in footnote 23 to the
Combined Financial Statements on page 19 to Exhibit 13.

         The registrant has approximately $206 million in debt due in 1999. The
registrant intends to fund the repayment by using cash available at December 31,
1998, a rights offering to shareholders, mortgage financing and the net proceeds
from property sales. The registrant's credit rating, leverage, share price and
liquidity limit the flexibility of the registrant to avail itself of other types
of capital markets transactions at this time.

         Impark operations consist primarily of parking management in Canada.
Impark also has a market presence in Buffalo, NY, Minneapolis, MN, and
Milwaukee, WI. Currently, Impark derives 87%, 12% and 1% of revenue from its
management of facilities in Canada, the United States and Asia, respectively.
Impark's Canadian operations are not hedged against currency fluctuations.
Impark faces competition from local and national parking operators in procuring
management contracts from third party parking lot and garage owners. Transit
ticketing products, manufactured by a wholly-owned subsidiary of Impark, are
targeted to be sold to predominantly U.S. mass transit operators, and the sales
of these products represent approximately 3% of Impark's gross revenues.



                                  RISK FACTORS

         An investment in the registrant's securities involves various risks.
The following factors should be carefully considered in addition to the other
information set forth in this report.


NEW SENIOR MANAGEMENT LACKS PRIOR EXPERIENCE WITH THE REGISTRANT AND IN 
OPERATING PUBLIC COMPANIES OR REITS

         In June 1998, William A. Ackman was elected as Chairman of the Board.
In October 1998, William A. Scully was appointed Vice Chairman of the Board. In
November 1998, the registrant appointed Daniel P. Friedman as its President and
Chief Executive Officer, and David Schonberger and Anne N. Zahner, each as
Executive Vice Presidents. Until their appointments, these individuals had
little, if any, previous working experience or relationships with the registrant
or with the Management Company or with either of their senior management or
other personnel. The failure of the new management team to work effectively with
the registrant's or the Management Company's other senior management could
result in the departure of key personnel or disruptions in the operations of the
registrant, which in turn could have a material adverse effect on the
registrant's or the Management Company's business, financial condition or
results of operations.

         In addition, none of the members of the new management team has ever
operated or served as an executive officer, director or trustee of a public
company or a REIT. The lack of experience with or knowledge of issues that
confront public companies or REITs could have an adverse effect on the ability
of such individuals to effectively manage the operations of the registrant and
thereby could have an adverse effect on the registrant's business, financial
condition or results of operations.


PROPOSED DEPARTURE OF SOME MEMBERS OF SENIOR MANAGEMENT

         Some members of the senior management team that was in place prior to
Mr. Friedman's appointment have expressed a desire to leave the registrant and
are in discussions with the registrant regarding the timing and terms of their
departure. The departure of these individuals could result in the departure of
additional key personnel or disruptions in the operations of the registrant,
which in turn could have a material adverse effect on the registrant's business,
financial condition or results of operations.


DIFFICULTIES IN SERVICING DEBT

         The registrant recently negotiated amendments to its principal credit
facilities, including its senior credit facility (the "FUR Credit Facility"),
the Cdn.$38.8 million credit facility of Impark, an affiliate of the registrant
and subsidiary of the Management Company (the "Impark Credit Facility" and,
together with the FUR Credit Facility, the "Credit Facilities"), and a loan to
the registrant from a syndicate of lenders led by BT Alex.Brown (the "Bridge
Loan") in an original principal amount of $90 million. Among other things, the
amendments, in principle, require the registrant to make significant principal
prepayments in April, May and June 1999. As of March 26, 1999, the registrant
had $167.6 million in principal outstanding under the FUR Credit Facility and
the Bridge Loan and Cdn.$35.4 million in principal outstanding under the Impark
Credit Facility. The upcoming amortization payments require the registrant to
reduce the principal amounts outstanding under the FUR Credit Facility and the
Bridge Loan to $158.9 million in the aggregate in April 1999, $130.0 million in
the aggregate in May 1999 and $100.0 million in the aggregate in June 1999. All
remaining principal under the FUR Credit Facility and the Bridge Loan is due on
August 11, 1999. The registrant is relying on its cash reserves, cash flow from
operations, net proceeds from assets sales, financing assets and net proceeds
from offerings 


                                       3

<PAGE>   4
to make these principal payments, but there can be no assurance that these
sources will provide sufficient funds to enable the registrant to make these
payments.

DEFAULT UNDER THE FUR CREDIT FACILITY, THE IMPARK CREDIT FACILITY AND THE BRIDGE
LOAN

         The registrant and Impark recently negotiated amendments to, and
waivers of any defaults under, the Credit Facilities and the Bridge Loan. The
defaults resulted primarily from the failure to comply with various financial
covenants. Although the defaults have been waived and the debt instruments have
been amended, there can be no assurance that either the registrant or Impark
will satisfy their respective financial covenants or their respective
obligations, including principal and interest repayment obligations, under the
FUR Credit Facility, the Bridge Loan or the Impark Credit Facility. If the
registrant or Impark is unable to satisfy its obligations under either of these
facilities or the Bridge Loan, the lenders may declare all indebtedness
outstanding thereunder, together with any accrued interest thereon, due and
payable immediately and by such action trigger cross-defaults under other debt
instruments. There can be no assurance that the registrant or Impark will be
able to refinance any of such indebtedness.

DEBT COVENANTS RESTRICT OPERATING FLEXIBILITY; FAILURE TO COMPLY WITH DEBT
INSTRUMENTS COULD CAUSE ACCELERATION OF DEBT

         Debt instruments, including the Credit Facilities and the Bridge Loan,
to which either of the registrant or the Management Company is currently a
party, and to which either may become a party in the future, contain and may
contain a number of significant covenants that, among other things, restrict in
varying degrees either of the registrant or the Management Company from selling
assets, incurring additional indebtedness, repaying other indebtedness, paying
dividends, creating liens on assets, entering into leases, making investments,
loans or advances, making acquisitions, engaging in mergers or consolidations,
engaging in certain transactions with affiliates and certain other corporate
activities. Each of the registrant's and the Management Company's ability to
remain in compliance with certain such covenants will depend upon, among other
things, its results of operations and may be affected by events beyond its
control, including economic, financial and industry conditions. Accordingly,
there can be no assurance that either of the registrant or the Management
Company will remain in compliance with such agreements and covenants.

         In the event of a default under such instruments or agreements relating
to any indebtedness of either of the registrant or the Management Company, the
holders of such indebtedness generally will be able to declare all such
indebtedness, together with accrued interest thereon, to be due and payable
immediately and, in the case of collateralized indebtedness, to proceed against
their collateral. In addition, default under one debt instrument could in turn
permit lenders under other debt instruments to declare borrowings outstanding
thereunder to be due and payable pursuant to cross-default clauses. Accordingly,
the occurrence of a default under any debt instrument could have a material
adverse effect on the registrant or the Management Company and may cause the
registrant or the Management Company to seek protection or relief under
applicable bankruptcy laws.

CONTEMPLATED ASSET SALES WILL SHRINK PORTFOLIO AND RETURNS TO SHAREHOLDERS;
REPLACEMENT ASSETS RESULTING FROM OTHER ASSET SALES MAY NOT PROVIDE GREATER
SHAREHOLDER VALUE

         The registrant is in the process of selling various of its residential,
retail, office and parking properties. Because the registrant intends to apply
the net proceeds of these asset sales to repay outstanding indebtedness, its
portfolio of properties will be smaller, less diverse and less valuable and will
generate less revenue for ultimate distribution to its shareholders. In
addition, the registrant may elect in the future to sell other assets. To the
extent that the net proceeds of any of those asset sales are not used to acquire
replacement assets or assets of at least equivalent value, the registrant's
portfolio of properties will be similarly affected. There can be no assurance
that the registrant will be able to sell the properties described above on
advantageous terms, expeditiously or at all. Moreover, if any of these assets
are sold and their net proceeds are applied towards the purchase of replacement
assets, there can be no assurance that the registrant will be able to acquire
replacement assets that will be as valuable as the assets they replace or
provide greater returns to the registrant and its shareholders.


INCOME AND ACTIVITIES OF MANAGEMENT COMPANY MAY BE ATTRIBUTED TO THE REGISTRANT
UNDER RECENT ANTI-STAPLING LEGISLATION AND MAY THREATEN REIT STATUS

         Under the Stapled REIT Legislation, the anti-stapling rules provided in
the Code apply to real property interests acquired or substantially improved
after March 26, 1998 by the registrant or the Management Company, or a
subsidiary or partnership in which a 10% or greater interest is owned by either
the registrant or the Management Company unless:

         -        the real property interests are acquired pursuant to a written
                  agreement that was binding on March 26, 1998 and at all times
                  thereafter or

         -        the acquisition of such real property interests was described
                  in a public announcement or in a filing with the Securities
                  and Exchange Commission on or before March 26, 1998.

Consequently, the income and activities of the Management Company with respect
to any property acquired by the registrant or the Management Company after March
26, 1998, for which there was no binding written agreement, public announcement
or filing with the Securities and Exchange Commission on or before March 26,
1998, will be attributed to the registrant for purposes of determining whether
the registrant qualifies as a REIT under the Code. These attribution rules may
make it more difficult for the registrant to qualify as a REIT and may subject
the registrant to various additional taxes.


IMPROVED PROPERTIES MAY BECOME SUBJECT TO ANTI-STAPLING LEGISLATION UNDER
CERTAIN CIRCUMSTANCES AND MAY THREATEN REIT STATUS

         The Stapled REIT Legislation also provides that a property held by a
stapled REIT but not subject to the anti-stapling rules would become subject to
such rules in the event of either

         -        an improvement placed in service after December 31, 1999 that
                  changes the use of the property and the cost of which is
                  greater than 200% of

                  (1)      the undepreciated cost of the property (prior to the
                           improvement) or

                  (2)      in the case of property acquired where there is a
                           substituted basis, the fair market value of the
                           property on the date it was acquired by the stapled
                           REIT or

         -        an addition or improvement that expands beyond the boundaries
                  of the land included in such property.

The Stapled REIT Legislation contains an exception for improvements placed in
service before January 1, 2004 pursuant to a binding contract in effect on
December 31, 1999 and at all times thereafter.

         If previously exempt property of the registrant or the Management
Company becomes subject to the anti-stapling rules upon the occurrence of any of
the events described above, any income generated by, and activities conducted by
the registrant and the Management Company through, such properties would be
attributed to the registrant for purposes of determining whether the registrant
qualifies as a REIT under the Code. These attribution rules may make it more
difficult for the registrant to qualify as a REIT and may subject the registrant
to various additional taxes.


OTHER LEGISLATION COULD ADVERSELY AFFECT THE REGISTRANT'S REIT QUALIFICATION

         Other legislation (including legislation previously introduced, but not
yet passed), as well as regulations, administrative interpretations or court
decisions, also could change the tax law with respect to the registrant's
qualification as a REIT and the federal income tax consequence of such
qualification. The adoption of any such legislation, regulations or
administrative interpretations or court decisions could have a material adverse
effect on the results of operations, financial condition and prospects of the
registrant and could restrict the registrant's ability to grow.


DEPENDENCE ON QUALIFICATION AS A REIT; TAX AND OTHER CONSEQUENCES IF REIT
QUALIFICATION LOST

         There can be no assurance that the registrant has operated in a manner
to qualify as a REIT for federal income tax purposes in the past or that it will
so qualify in the future. Qualification as a REIT involves the application of
highly technical and complex provisions of the Code, for which there are only
limited judicial or administrative interpretations. The complexity of these
provisions is greater in the case of a stapled REIT such as the registrant.
Qualification as a REIT also involves the determination of various factual
matters and circumstances not entirely within the registrant's control. In
addition, the registrant's ability to qualify as a REIT is dependent upon its
continued exemption from the anti-stapling rules of Section 269B(a)(3) of the
Code, which, if they were to apply, would prevent the registrant from qualifying
as a REIT. The "grandfathering" rules governing Section 269B generally provide,
however, that Section 269B(a)(3) does not apply to a stapled REIT (except with
respect to new real property interests as described above "--Income and
Activities of Management Company May Be Attributable to the Registrant Under
Recent Anti-Stapling Legislation and May Threaten REIT Status.") if the REIT and
its stapled operating company were stapled on June 30, 1983. On June 30, 1983,
the registrant was stapled with the Management Company. There are, however, no
judicial or administrative authorities interpreting this "grandfathering" rule.
Moreover, if for any reason the registrant failed to qualify as a REIT in 1983,
the benefit of the "grandfathering" rule would not be available to the
registrant, in which case the registrant would not qualify as a REIT for any
taxable year from and after 1983. The failure of the registrant to qualify as a
REIT would have a material adverse effect on the registrant's ability to make
dividends to its shareholders and to pay amounts due on its indebtedness.

         If it is determined that the registrant did not qualify as a REIT
during any of the preceding five fiscal years, the registrant potentially could
incur corporate tax with respect to a year that is still open to adjustment by
the Internal Revenue Service ("IRS"). If the registrant were to fail to qualify
as a REIT, it would be subject to federal income tax (including any applicable
alternative minimum tax) on its taxable

                                       4


<PAGE>   5

income at corporate rates. In addition, unless entitled to relief under certain
statutory provisions and subject to the discussion above regarding the impact if
the registrant failed to qualify as a REIT in 1983, the registrant also would be
disqualified from re-electing REIT status for the four taxable years following
the year during which qualification is lost. Failure to qualify as a REIT would
result in additional tax liability to the registrant for the year or years
involved. In addition, the registrant would no longer be required by the Code to
make dividends to its shareholders. To the extent that dividends to shareholders
would have been made in anticipation of the registrant's qualifying as a REIT,
the registrant might be required to borrow funds or to liquidate certain of its
investments on disadvantageous terms to pay the applicable tax.

         The failure to qualify as a REIT would also constitute a default under
certain debt obligations of the registrant, which would generally allow the
holders thereof to demand the immediate repayment of such indebtedness. Any
acceleration of this indebtedness (including through cross-defaults) could have
a material adverse effect on the registrant and its ability to make dividends to
shareholders and to pay amounts due on this and other indebtedness.


ADVERSE EFFECTS OF REIT MINIMUM DIVIDEND REQUIREMENTS

         In order to qualify as a REIT, the registrant is generally required
each year to distribute to its shareholders at least 95% of its taxable income
(excluding any net capital gain). In addition, if the registrant were to dispose
of assets acquired in certain acquisitions during the ten-year period following
the acquisitions, the registrant would be required to distribute at least 95% of
the amount of any "built-in gain" attributable to such assets that the
registrant recognizes in the disposition, less the amount of any tax paid with
respect to such recognized built-in gain. The registrant generally is subject to
a 4% nondeductible excise tax on the amount, if any, by which certain
distributions paid by it with respect to any calendar year are less than the sum
of:

         -        85% of its ordinary income for that year,

         -        95% of its capital gain net income for that year, and

         -        100% of its undistributed income from prior years.

         The registrant intends to make distributions to its shareholders to
comply with the 95% distribution requirement and to avoid the nondeductible
excise tax. Differences in timing between the recognition of taxable income and
the receipt of cash available for distribution could require the registrant to
borrow funds on a short-term basis on disadvantageous terms to meet the 95%
distribution requirement and to avoid the nondeductible excise tax.

         Distributions to shareholders by the registrant are determined by the
registrant's board of trustees ("Board of Trustees") and depend on a number of
factors, including the amount of cash available for distribution, financial
condition, results of operations, any decision by the Board of Trustees to
reinvest funds rather than to distribute such funds, capital expenditures, the
annual distribution requirements under the REIT provisions of the Code and such
other factors as the Board of Trustees deems relevant. For federal income tax
purposes, distributions paid to shareholders may consist of ordinary income,
capital gains, return of capital, or a combination thereof. The registrant will
provide shareholders with annual statements as to the taxability of
distributions.


ABILITY TO OPERATE PROPERTIES DIRECTLY AFFECTS THE REGISTRANT'S FINANCIAL
CONDITION

         The registrant's investments will be subject to the risks inherent in
owning real estate. The underlying value of the registrant's real estate
investments, the results of its operations and its ability to make distributions
to its shareholders and to pay amounts due on its indebtedness will depend on
its ability to operate the registrant's properties in a manner sufficient to
maintain or increase revenues and to generate sufficient revenues in excess of
its operating and other expenses.


ILLIQUIDITY OF REAL ESTATE

         Real estate investments are relatively illiquid. The registrant's
ability to vary its portfolio in response to changes in economic and other
conditions will therefore be limited. If the registrant decides to sell an
investment, no assurance can be given that the registrant will be able to
dispose of it in the time period it desires or that the sales price of any
investment will recoup or exceed the amount of the registrant's investment.


INCREASES IN PROPERTY TAXES COULD AFFECT ABILITY TO MAKE EXPECTED SHAREHOLDER
DISTRIBUTIONS

         The registrant's real estate investments are all subject to real
property taxes. The real property taxes on properties in which the registrant
invests may increase or decrease as property tax rates change and as the value
of the properties are assessed or reassessed by taxing authorities. Increases in
property taxes may have an adverse effect on the registrant and its ability to
make distributions to shareholders and to pay amounts due on its indebtedness.


ENVIRONMENTAL LIABILITIES

         The obligation to pay for the cost of complying with existing
environmental laws, ordinances and regulations, as well as the cost of complying
with future legislation, may affect the operating costs of the registrant. Under
various federal, state and local environmental laws, ordinances and regulations,
a current or previous owner or operator of real property may be liable for the
costs of removal or remediation of hazardous or toxic substances on or under the
property. Environmental laws often impose liability whether or not the owner or
operator knew of, or was responsible for, the presence of such hazardous or
toxic substances and whether or not such substances originated from the
property. In addition, the presence of hazardous or toxic substances, or the
failure to remediate such property properly, may adversely affect the
registrant's ability to borrow by using such real property as collateral.

         Certain environmental laws and common law principles could be used to
impose liability for releases of hazardous materials, including
asbestos-containing materials or "ACMs," into the environment. In addition,
third parties may seek recovery from owners or operators of real properties for
personal injury associated with exposure to released ACMs or other hazardous
materials. Environmental laws may also impose restrictions on the use or
transfer of property, and these restrictions may require expenditures. In
connection with the ownership and operation of any of the registrant's
properties, the registrant, the Management Company and the other lessees of
these properties may be liable for any such costs. The cost of defending against
claims of liability or remediating contaminated property and the cost of
complying with environmental laws could materially adversely affect the
registrant and the Management Company and their ability to pay amounts due on
their indebtedness and with respect to the registrant, to make distributions to
its shareholders.

         Prior to undertaking major transactions, the registrant has hired
independent environmental experts to review specific properties. Thirty-six
properties have been reviewed and no significant environmental hazards have been
uncovered. The registrant has no reason to believe that any environmental
contamination or violation of any applicable law, statute, regulation or
ordinance governing hazardous or toxic substances has occurred or is occurring.
However, no assurance can be given that hazardous or toxic substances are not
located on any of the properties. The registrant will also endeavor to protect
itself from acquiring contaminated properties or properties with significant
compliance problems by obtaining site assessments and property reports at the
time of acquisition when it deems such investigations to be appropriate. There
is no guarantee, however, that these measures will successfully insulate the
registrant from all such liabilities.


COMPLIANCE WITH THE ADA MAY AFFECT EXPECTED DISTRIBUTIONS TO THE REGISTRANT'S
SHAREHOLDERS

         Under the Americans with Disabilities Act of 1990 (the "ADA"), all
public accommodations are required to meet certain federal requirements related
to access and use by disabled persons. A determination that the registrant is
not in compliance with the ADA could also result in the imposition of fines
and/or an award of damages to private litigants. If the registrant were required
to make modifications to comply with the ADA, there could be a material adverse
effect on its ability to pay amounts due on its indebtedness or to make
distributions to its shareholders.


UNINSURED AND UNDERINSURED LOSSES

         The registrant may not be able to insure its properties against losses
of a catastrophic nature, such as earthquakes and floods, because such losses
are uninsurable or not economically insurable. The registrant will use its
discretion in determining amounts, coverage limits and deductibility provisions
of insurance, with a view to maintaining appropriate insurance coverage on its
investments at a reasonable cost and on suitable terms. This may result in
insurance coverage that, in the event of a substantial loss, would not be
sufficient to pay the full current market value or current replacement cost of
the lost investment and also may result in certain losses being totally
uninsured. Inflation, changes in building codes, zoning or other land use
ordinances, environmental considerations, lender imposed restrictions and other
factors also might make it not feasible to use insurance proceeds to replace the
property after such property has been damaged or destroyed. Under such
circumstances, the insurance proceeds, if any, received by the registrant might
not be adequate to restore its economic position with respect to such property.


INABILITY TO REFINANCE

         The registrant is subject to the normal risks associated with debt and
preferred stock financings, including the risk that the registrant's cash flow
will be insufficient to meet required payments of principal and interest and
distributions, the risk that indebtedness on its properties, or unsecured
indebtedness, will not be able to be renewed, repaid or refinanced when due or
that the terms of any renewal or refinancing will not be as favorable as the
terms of such indebtedness. If the registrant were unable to refinance the
indebtedness on acceptable terms, or at all, the registrant might be forced to
dispose of one or more of its properties on disadvantageous terms, which might
result in losses to the registrant, which losses could have a material adverse
effect on the registrant and its ability to make distributions to shareholders
and to pay amounts due on its indebtedness. Furthermore, if a property is
mortgaged to secure payment of indebtedness and the registrant is unable to meet
mortgage payments, the mortgagee could foreclose upon the property, appoint a
receiver and receive an assignment of rents and leases or pursue other remedies,
all with a consequent loss of revenues and asset value to

                                       5
<PAGE>   6


the registrant. Foreclosures could also create taxable income without
accompanying cash proceeds, thereby hindering the registrant's ability to meet
the REIT distribution requirements of the Code.


RISING INTEREST RATES

         The registrant has incurred and expects in the future to incur
indebtedness which bears interest at variable rates. Accordingly, increases in
interest rates would increase the registrant's interest costs (to the extent
that the related indebtedness was not protected by interest rate protection
arrangements), which could have a material adverse effect on the registrant and
its ability to make distributions to shareholders and to pay amounts due on its
indebtedness or cause the registrant to be in default under certain debt
instruments. In addition, an increase in market interest rates may cause holders
to sell their shares of beneficial interest of the registrant ("Common Shares")
and reinvest the proceeds thereof in higher yielding securities, which could
adversely affect the market price for the Common Shares.


IMPACT OF YEAR 2000 ISSUES

         In June 1998, the registrant and the Management Company implemented a
multi-step Year 2000 Compliance Project (the "Project") that was intended to
assess the ability of their computer systems to properly recognize dates prior
to, on, or after January 1, 2000. Any failure by the registrant and the
Management Company to correct a material Year 2000 issue could result in the
interruption or failure of certain normal business activities or operations. The
most reasonable worst case scenarios for the registrant are

         -        a significant number of tenants at shopping centers will not
                  be able to record sales transactions using their automated
                  equipment or accept credit card transactions, and

         -        electric utility companies will not be able to provide power
                  to operate shopping centers, office buildings, apartment
                  complexes or parking facilities.

The most reasonable worst case scenarios for Impark are

         -        its financial reporting system will not work on or after
                  January 1, 2000, and

         -        parking equipment that has been identified as non-compliant
                  will not accept credit cards from parking patrons at the
                  facilities it manages.

         The registrant and the Management Company expect the total cost of
required modifications to achieve Year 2000 compliance to be between $1.0
million and $2.0 million, including enhancements to software programs and
upgrades to hardware. If these most reasonable worst case scenarios occurred,
they could have a material adverse affect on the registrant's and the Management
Company's results of operations, liquidity and financial condition.


EXCHANGE RATE LOSSES

         At December 31, 1998, the Management Company had approximately $157
million of revenues attributable to Impark's Canadian operations, representing
approximately 48% of the registrant's and the Management Company's total
revenues. The registrant does not hedge its foreign currency exposure and does
not currently intend to do so in the future.

         The registrant recognized a $2.2 million charge during 1998 related to
unrealized exchange rate losses on loans to affiliated Canadian companies. As of
December 31, 1998, the registrant also has recorded a $2.1 million loss from the
translation of the Canadian operations as a separate component of shareholders'
equity. There can be no assurance that foreign currency rate fluctuations will
not have a material adverse effect on the registrant's business, financial
condition or results of operations in the future.


RESULTS OF OPERATIONS ADVERSELY AFFECTED BY FACTORS BEYOND THE REGISTRANT'S
CONTROL

         Results of operations of the registrant's properties may also be
adversely affected by, among other things:

         -        changes in national economic conditions, changes in local
                  market conditions due to changes in general or local economic
                  conditions and neighborhood characteristics;

         -        changes in interest rates and in the availability, cost and
                  terms of financing;

         -        the impact of present or future environmental legislation and
                  compliance with environmental laws and other regulatory
                  requirements;

         -        the ongoing need for capital improvements, particularly in
                  older structures;

         -        changes in real estate tax rates and assessments and other
                  operating expenses;

         -        adverse changes in governmental rules and fiscal policies;
         -        adverse changes in zoning and other land use laws; and

         -        earthquakes and other natural disasters (which may result in
                  uninsured losses) and other factors which are beyond its
                  control.


CAUTIONARY STATEMENTS CONCERNING FORWARD-LOOKING STATEMENTS

         Any statements in this report, including any statements in the
documents that are incorporated by reference herein that are not strictly
historical are forward-looking statements within the meaning of the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995. Any such
forward-looking statements contained or incorporated by reference herein should
not be relied upon as predictions of future events. Certain such forward-looking
statements can be identified by the use of forward-looking terminology such as
"believes," "expects," "may," "will," "should," "seeks," "approximately,"
"intends," "plans," "pro forma," "estimates" or "anticipates" or the negative
thereof or other variations thereof or comparable terminology, or by discussions
of strategy, plans, intentions or anticipated or projected events, results or
conditions. Such forward-looking statements are dependent on assumptions, data
or methods that may be incorrect or imprecise and they may be incapable of being
realized. Such forward-looking statements include statements with respect to:

         -        the declaration or payment of distributions by the registrant
                  or the Management Company,

         -        the ownership, management and operation of properties,

         -        potential acquisitions or dispositions of properties, assets
                  or other businesses by the registrant or the Management
                  Company,

         -        the policies of the registrant or the Management Company
                  regarding investments, acquisitions, dispositions, financings
                  and other matters,

         -        the qualification of the registrant as a REIT under the Code
                  and the "grandfathering" rules under Section 269B of the Code,

         -        the real estate industry and real estate markets in general,

         -        the availability of debt and equity financing,

         -        interest rates,

         -        general economic conditions,

         -        supply and customer demand,

         -        trends affecting the registrant or the Management Company,

         -        the effect of acquisitions or dispositions on capitalization
                  and financial flexibility,

         -        the anticipated performance of the registrant or the
                  Management Company and of acquired properties and businesses,
                  including, without limitation, statements regarding
                  anticipated revenues, cash flows, funds from operations,
                  earnings before interest, depreciation and amortization,
                  property net operating income, operating or profit margins and
                  sensitivity to economic downturns or anticipated growth or
                  improvements in any of the foregoing, and

         -        the ability of the registrant or the Management Company and of
                  acquired properties and businesses to grow.

Shareholders are cautioned that, while forward-looking statements reflect the
respective companies' good faith beliefs, they are not guarantees of future
performance and they involve known and unknown risks and uncertainties. Actual
results may differ materially from those in the forward-looking statements as a
result of various factors. The information contained or incorporated by
reference in this prospectus and any accompanying prospectus supplement,
including, without limitation, the information set forth in "Risk Factors" below
or in any risk factors in documents that are incorporated by reference in this
report, identifies important factors that could cause such differences. Neither
the registrant nor Management Company undertakes any obligation to publicly
release the results of any revisions to these forward-looking statements that
may reflect any future events or circumstances.

         The number of persons employed by the registrant is 43.


                                       6
<PAGE>   7


ITEM 2.  PROPERTIES
- -------  ----------
         The following table sets forth certain information relating to the
registrant's investments at December 31, 1998:

<TABLE>
<CAPTION>

                                                                                                                
                                                                                                                
                                                                        Square                Year        Total 
                                                 Date of     Ownership  feet(1)  Occupancy construction    cost 
Direct equity investments      Location        acquisition   percentage  (000)     rate(2)  completed     (000) 
- -------------------------      --------        -----------   ---------- -------  --------- -----------   -------

<S>                          <C>               <C>           <C>        <C>      <C>       <C>          <C>
Shopping Malls:
Eastern
- -------
Mountaineer                  Morgantown, WV       1/29/78      100%      676(4)     87%       1975      $ 33,513
Fingerlakes                  Auburn, NY           9/28/81      100       405        60        1980        27,967
Fairgrounds Square           Reading, PA          9/30/81      100       723(5)     91        1980        42,359
Crossroads                   St. Cloud, MN        1/01/72      100       738(9)     99        1966        35,201
Two Rivers                   Clarksville, TN      9/26/75      100       231(10)    45        1968         8,771
Crossroads                   Fort Dodge, IA       4/22/77      100       429(11)    92        1967        13,748
Kandi                        Willmar, MN          3/12/79      100       448        85        1973        21,009
Woodland Commons(12)         Buffalo Grove, IL    4/03/95      100       170        100       1991        22,204
Westgate Towne Centre        Abilene, TX          4/22/77      100       163(13)    98        1962        16,900
                                                                                                        --------
                                                                                                         221,672
                                                                                                        --------
Western
- -------
Valley North                 Wenatchee, WA        8/30/73      100       267        87        1966         5,262
Mall 205                     Portland, OR         3/01/75      100       432(14)    94        1970        14,371
Plaza 205                    Portland, OR         4/26/78      100       167        100       1970         4,558
Valley                       Yakima, WA           5/01/80      100       390(15)    89        1972        11,737
                                                                                                        --------
                                                                                                          35,928
                                                                                                        --------
Southwestern:
- -------------
Alexandria                   Alexandria, LA      09/01/97      100       898        95        1973        31,681
Brazos                       Lake Jackson, TX    09/01/97      100       707        92        1976        25,938
Killeen                      Killeen, TX         09/01/97      100       579        93        1981        42,625
Mesilla Valley               Las Cruces, NM      09/01/97      100       593        90        1981        40,191
Park Plaza                   Little Rock, AR     09/01/97      100       547        100       1988        64,145
Pecanland                    Monroe, LA          09/01/97      100       923        99        1985        46,462
Shawnee                      Shawnee, OK         09/01/97      100       445        95        1989        19,717
Villa Linda                  Santa Fe, NM        09/01/97      100       569        92        1985        43,978
                                                                                                        --------
                                                                                                         314,737
                                                                                                        --------
                                                                                                         572,337
                                                                                                        --------
Apartments:
Midwestern
- ----------
Somerset Lakes               Indianapolis, IN    11/10/88      100       360 units  93        1975        21,135
Hunter's Creek               Cincinnati, OH      12/11/96      100       146 units  98        1980         5,785
Steeplechase                 Cincinnati, OH      06/30/95      100       272 units  96        1987        12,246
                                                                                                         -------
                                                                                                          39,166
                                                                                                         -------
Southern
- --------
Briarwood                    Fayetteville, NC     6/30/91      100       274 units  95        1968-70      8,425
Woodfield Gardens            Charlotte, NC        6/30/91      100       132 units  90        1974         3,933
Windgate Place               Charlotte, NC        6/30/91      100       196 units  94        1974-78      6,554
Walden Village               Atlanta, GA          6/01/92      100       372 units  96        1973        14,376
Beech Lake                   Durham, NC           8/19/94      100       345 units  94        1986        20,217
                                                                                                         -------
                                                                                                          53,505
                                                                                                         -------
                                                                                                          92,671
                                                                                                         -------

<CAPTION>
 
                                                    Mortgage Loans
                               ----------------------------------------------------------
                                             Balance      Principal
                               Original         at        repayment
                               balance(s)    12/31/98      for 1999  Interest    Year of
Direct Equity Investments        (000)        (000)         (000)      rate      maturity
- -------------------------      ---------    ---------     ---------  --------    --------

<S>                            <C>          <C>           <C>        <C>         <C>  
Shopping Malls:
Eastern
- -------
Mountaineer                    $ 4,600(3)   $ 3,734       $  236      8.250%       2009
Fingerlakes                        ---          ---          ---        ---         ---
Fairgrounds Square                 ---          ---(6)       ---        ---         ---
Crossroads                      49,500(3)    47,528          743      7.485        2002
Two Rivers                         ---          ---          ---        ---         ---
Crossroads                         ---          ---(6)       ---        ---         ---
Kandi                              ---          ---(6)       ---        ---         ---
Woodland Commons(12)            12,000(3)    11,491          256      7.750        2006
Westgate Towne Centre              ---          ---          ---        ---         ---
                               -------      -------       ------
                                66,100       62,753        1,235
                               -------      -------       ------
Western
- -------
Valley North                       ---          ---          ---        ---         ---
Mall 205                           ---          ---(6)       ---        ---         ---
Plaza 205                          ---          ---(6)       ---        ---         ---
Valley                             ---          ---(6)       ---        ---         ---
                                ------       ------        -----
                                   ---          ---          ---
                                ------       ------        -----
Southwestern:
- -------------
Alexandria                      21,463       21,223(7)       199      8.430        2006
Brazos                          15,749       15,573(7)       146      8.430        2006
Killeen                         28,319       28,002(7)       262      8.430        2006
Mesilla Valley                  24,643       24,367(7)       228      8.430        2006
Park Plaza                      37,511       37,091(7)       347      8.430        2006
Pecanland                       39,344       38,711(8)       543     12.250        2017
Shawnee                         11,576       11,447(7)       107      8.430        2006
Villa Linda                     24,692       24,416(7)       228      8.430        2006
                              --------      -------       ------
                               203,297      200,830        2,060
                              --------      -------       ------
                               269,397      263,583        3,295
                              --------      -------       ------
Apartments:
Midwestern
- ----------
Somerset Lakes                  15,000(3)    14,410          254      7.650        2006
Hunter's Creek                   2,738        2,706           24      8.470        2002
Steeplechase                     9,000(3)     8,632          158      7.395        2006
                               -------      -------       ------
                                26,738       25,748          436
                                ------       ------       ------
Southern
- --------
Briarwood                          ---          ---(6)       ---        ---         ---
Woodfield Gardens                  ---          ---(6)       ---        ---         ---
Windgate Place                     ---          ---(6)       ---        ---         ---
Walden Village                     ---          ---(6)       ---        ---         ---
Beech Lake                      12,500(3)    11,984          202      6.869        2005
                                ------       ------        -----
                                12,500       11,984          202
                                ------       ------        -----
                                39,238       37,732          638
                                ------       ------        -----
</TABLE>
<PAGE>   8

<TABLE>
<CAPTION>


ITEM 2.  PROPERTIES
- -------  ----------
           -CONTINUED
                                                                                                                

                                                                                                                
                                                                          Square                 Year        Total 
                                                   Date of    Ownership   feet(1)  Occupancy  construction   cost 
Direct equity investments     Location           acquisition  percentage   (000)    rate(2)    completed     (000) 
- -------------------------     --------           -----------  ----------  -------  ---------  ------------   -----

<S>                          <C>                  <C>         <C>          <C>     <C>        <C>           <C>        
Office Buildings:
Midwestern
- ----------
55 Public Square             Cleveland, OH         01/15/63       100%      396        82%       1959       $ 38,945
Circle Tower                 Indianapolis, IN      10/16/74       100       102        87        1930          4,919
                                                                                                            --------
                                                                                                              43,864
                                                                                                            --------

Southern
- --------
Henry C. Beck(16)            Shreveport, LA        08/30/74       100       185        84        1958         10,196
                                                                                                            --------
                                                                                                              10,196
                                                                                                            --------

Western Redevelopment
- ---------------------
North Valley Tech Center     Denver, CO            12/03/69       100       484        57(17)    1967         28,392
Sutter Buttes Center         Marysville, CA        12/19/79       100       427        54(18)    1972         13,868
                                                                                                            --------
                                                                                                              42,260
                                                                                                            --------
                                                                                                              96,320
                                                                                                            --------

Parking Facilities:
United States
- -------------
Huntington Garage            Cleveland, OH         12/31/75       100     1,100 spcs  ---        1969          8,127
West Third St. lot           Cleveland, OH         09/19/77       100       300 spcs  ---         ---          2,443
5th and Marshall Garage      Richmond, VA          02/24/98       100       793 spcs  ---        1985          9,192
Long Street Garage           Columbus, OH          01/16/98       100       550 spcs  ---        1978          3,928
Madison & Wells Garage       Chicago, IL           01/28/98       100     1,107 spcs  ---        1998         43,184
Magic Mile Lot               Arlington, TX         03/26/98       100     1,000 spcs  ---        1997          3,011
Printer's Alley Garage       Nashville, TN         07/01/98       100       275 spcs  ---        1926          6,650
                                                                                                            --------
                                                                                                              76,535
                                                                                                            --------

Canada:
- -------
10th Ave. Lot                Calgary, Alberta      05/05/97       100        55 spcs  ---         ---            228
1009-9th Ave. Lot            Calgary, Alberta      05/05/97       100       142 spcs  ---         ---            587
Parkade                      Edmonton, Alberta     05/05/97       100       562 spcs  ---        1958          1,241
103 St. Lot                  Edmonton, Alberta     05/05/97       100        61 spcs  ---         ---            310
107th St.                    Edmonton, Alberta     05/05/97       100        --  (18) 100        1973            196
221 9th Ave. Lot             Calgary, Alberta      05/05/97       100       148  (19) ---         ---          1,370
Blanchard St.                Victoria, Br.Columbia 05/05/97       100        --  (19) 100        1982            312
Graham Ave. Lot              Winnipeg, Manitoba    05/05/97       100       175 spcs  ---         ---          1,124
Water Ave. Lot               Winnipeg, Manitoba    05/05/97       100       235 spcs  ---         ---            595
Young St. Lot                Winnipeg, Manitoba    05/05/97       100        40 spcs  ---         ---             98
Broadway Lot                 Winnipeg, Manitoba    05/05/97       100        67 spcs  ---         ---            415
Donald St. Lot               Winnipeg, Manitoba    05/05/97       100        --  (20) ---         ---            113
Broad St. Lot                Regina, Saskatchewan  05/05/97       100        20 spcs  ---         ---             35
Queens Quay                  Toronto, Ontario      05/05/97       100        --  (19) 100        1950          1,206
351 Smith St.                Winnipeg, Manitoba    09/09/97       100       110 spcs  ---         ---            800
                                                                                                            --------
                                                                                                               8,630
                                                                                                            --------
                                                                                                              85,165
                                                                                                            --------
                                                                                                            $846,493
Write-down for unrealized loss on carrying value of real estate (21)                                         (39,634)
Total equity investments                                                                                    --------
                                                                                                            $806,859
                                                                                                            ========

<CAPTION>

                                             Mortgage Loans
                              ---------------------------------------------------------
                                            Balance    Principal
                              Original         at      repayment
                              balance(s)    12/31/98    for 1999    Interest   Year of
Direct equity investments       (000)        (000)       (000)        rate     maturity
- -------------------------     ---------    ---------   ---------    --------   --------

<S>                           <C>          <C>         <C>          <C>        <C>   
Office Buildings:
Midwestern
- ----------
55 Public Square               $   ---      $   ---(6)   $   ---         ---        ---
Circle Tower                       ---          ---          ---         ---        ---
                              --------       ------       ------    
                                   ---          ---          ---
                              --------       ------       ------    

Southern
- --------
Henry C. Beck                      ---          ---          ---         ---        ---
                              --------        -----       ------    
                                   ---          ---          ---
                              --------        -----       ------    

Western Redevelopment
- ---------------------
North Valley Tech Center           ---          ---          ---         ---        ---
Sutter Buttes Center               ---          ---          ---         ---        ---
                              --------        -----        -----   
                                   ---          ---          ---
                              --------        -----        -----   
                                   ---          ---          ---
                              --------        -----        -----   
Parking Facilities:
United States
- -------------
Huntington Garage                9,300(3)     8,201          282       8.550%      2014
West Third St. Garage              ---          ---          ---         ---        ---
5th and Marshall Garage            ---          ---(6)       ---         ---        ---
Long Street Garage               1,602(3)     1,526(21)       93(21)        (21)    ---(21)
Madison & Wells Garage          30,000(3)    30,000          ---      LIBOR+1.75%  2001
Magic Mile Lot                     ---          ---          ---         ---        ---
Printer's Alley Garage           4,468(3)     4,000          ---      LIBOR+1.75%  2001
                               -------       ------      -------
                                45,370       43,727          375
                               -------       ------      -------

Canada:
- -------
10th Ave. Lot                      ---          ---          ---         ---        ---
1009-9th Ave. Lot                  ---          ---          ---         ---        ---
Parkade                            ---          ---          ---         ---        ---
103 St. Lot                        ---          ---          ---         ---        ---
107th St.                          ---          ---          ---         ---        ---
221 9th Ave. Lot                   ---          ---          ---         ---        ---
Blanchard St.                      ---          ---          ---         ---        ---
Graham Ave. Lot                    ---          ---          ---         ---        ---
Water Ave. Lot                     ---          ---          ---         ---        ---
Young St. Lot                      ---          ---          ---         ---        ---
Broadway Lot                       ---          ---          ---         ---        ---
Donald St. Lot                     ---          ---          ---         ---        ---
Broad St. Lot                      ---          ---          ---         ---        ---
Queens Quay                        ---          ---          ---         ---        ---
351 Smith St.                      ---          ---          ---         ---        ---
                              --------      -------      -------
                                   ---          ---          ---
                              --------      -------      -------
                                45,370       43,727          375
                              --------      -------      -------    
                                   ---          ---          ---
                             ---------     --------      -------
                             $ 354,005     $345,042      $ 4,308
                             =========     ========      =======
</TABLE>
<PAGE>   9


(1)      The square footage shown represents gross leasable area for shopping
         malls and net rentable area for office buildings. The apartments are
         shown as number of units. The parking garages and parking facilities
         are shown as number of parking spaces.

(2)      Occupancy rates shown are as of December 31, 1998, and are based on the
         total square feet at each property, except apartments which are based
         on the number of units and occupied at the end of the year.

(3)      The registrant obtained mortgages on the following properties
         subsequent to acquisition: Huntington Parking Garage in the amount of
         $9,300,000 in 1993; Mountaineer Mall in the amount of $4,600,000 in
         1994; Crossroads Shopping Center (St. Cloud, MN) in the amount of
         $49,500,000 in 1995; Woodland Commons in the amount of $12,000,000 in
         1996; Somerset Lakes in the amount of $15,000,000 in 1996; Steeplechase
         in the amount of $9,000,000 in 1996; Beech Lake in the amount of
         $12,500,000 in 1996; Hunter's Creek in the amount of $2.7 million;
         Madison & Wells Garage in the amount of $30,000,000 in 1998. The
         registrant assumed $4,468,000 and $1,602,000 in mortgage debt upon the
         acquisition of the Printer's Alley Garage and the Long Street Garage,
         respectively.

(4)      The total mall contains 676,000 square feet; the registrant owns
         618,000 square feet, the balance being ground leased to Giant Eagle
         Markets, Inc.

(5)      The total mall contains 723,000 square feet; the registrant owns
         537,000 square feet, the balance being separately ground leased to
         Boscov's Department Store, Inc.

(6)      These properties are the collateral for the registrant's $110 million
         revolving line of credit.

(7)      The mortgage secured by these malls requires that all rents and other
         tenant charges be deposited into a bank account which serves as
         additional security for the lender.

(8)      The mortgage loan participates in 55% of revenues, as defined, in
         excess of $5,970,516.

(9)      The total mall contains 738,000 square feet; the registrant owns
         626,000 square feet, the balance being separately owned by Target
         Stores.

(10)     The mall is currently being converted to an office complex in 1998.
         Approximately 58,000 square feet of office space has been leased to an
         office tenant opening in the second quarter of 1999.

(11)     The total mall contains 429,000 square feet; the registrant owns
         332,000 square feet, the balance being separately owned by an unrelated
         third party with Sears, Roebuck and Co. as tenant.

(12)     This property was sold in February 1999 for $21.6 million resulting net
         proceeds of $9.3 million after repayment of debt.

(13)     The mall is currently being redeveloped as a power strip center with
         Winn-Dixie occupying 65,000 square feet in July 1998. Currently, 95,000
         square feet is separately owned by Montgomery Ward & Co., Incorporated.

(14)     The total mall contains 432,000 square feet; the registrant owns
         255,000 square feet, the balance being separately owned by Montgomery
         Ward Development 

                                       9

<PAGE>   10

         Corporation.

(15)     The total mall contains 390,000 square feet; the registrant owns
         272,000 square feet, the balance being separately ground leased to
         Sears, Roebuck and Co.

(16)     The registrant sold this building in March 1999 for $2.1 million 
         resulting in net proceeds of $1.8 million.

(17)     North Valley Technical Center was repositioned from a shopping mall to
         an office complex during 1995. Montgomery Ward vacated the complex in
         1997 allowing the registrant to continue to retenant the former mall as
         an office center.

(18)     The property was inundated by a flood which occurred in February 1986.
         The mall was subsequently rebuilt and re-opened in November 1986. A
         temporary tenant occupied approximately 70,000 square feet as of
         December 31, 1998. The Trust is pursuing a mixed use strategy for this
         former retail facility.

(19)     These properties are general use buildings currently being used as
         regional and city offices by Impark Limited.

(20)     This property is currently demolished and awaiting redevelopment.

(21)     This property has two mortgages. Interest rates are 8.25% and 8.625%.
         The mortgages mature in 2003 and 2009, respectively. The 8.25%
         mortgage, in the principal amount of $863,000 has a principal payment
         for 1999 of $50,000. The 8.625% mortgage, in the principal amount of
         $663,000, has a principal payment for 1999 of $43,000.

(22)     In December 1995, the registrant recorded a $14 million unrealized loss
         on the carrying value of assets identified for disposition. Subsequent
         to the disposition of three office buildings and one shopping mall,
         this reserve was $3,630,000 as of December 31, 1997 after restatement 
         due to the retroactive restatement of depreciation expense. In 
         December 1998, the registrant recorded a $36 million unrealized loss
         on the carrying value of assets identified for disposition. 


         As of December 31, 1998, the registrant owned in fee its interests in
Crossroads Center (St. Cloud, MN), Woodland Commons, Mall 205, Crossroads Mall
(Ft. Dodge, IA), Westgate Towne Centre, Mountaineer Mall, Plaza 205, Valley
Mall, Fingerlakes Mall, Fairgrounds Square Mall, 55 Public Square Building,
Henry C. Beck Building, Sutter Buttes Center, Brazos Mall, Killeen Mall, Mesilla
Valley Mall, Park Plaza Mall, Pecanland Mall, Shawnee Mall, Villa Linda Mall,
Somerset Lakes Apartments, Briarwood Apartments, Woodfield Gardens Apartments,
Windgate Place Apartments, Walden Village Apartments, Beech Lake Apartments,
Steeplechase Apartments, Hunter's Creek Apartments, Parkade, West Third Lot,
10th Avenue, 1009 9th Avenue, 103 St., 107 St., 221 9th Avenue, Graham Ave.,
Water Ave., Young St., Broad St., Broadway, 357 Smith St., Blanchard St., Queens
Quay, Donald St., St. Clair Development Property, Madison & Wells Garage, Long
Street Garage, 5th & Marshall Garage, Magic Mile Lot, Printer's Alley Garage.
The registrant holds a leasehold estate or estates, or a fee interest and one or
more leasehold estates in Valley North Mall, Two Rivers Mall, Kandi Mall,
Alexandria Mall, Circle Tower Building and North Valley Technical Center and the
Huntington Garage.

                                       10

<PAGE>   11


RENTALS FROM NET LEASES

         The registrant leases 47 of its properties to its Management Company.
The Management Company operates these properties and pays the registrant a fixed
based rent and participation rent based on property revenues (Percentage Rents)

         The following table sets forth the rentals paid to the registrant from
the Management Company for the year ended December 31, 1998, under net leases of
the properties indicated:

<TABLE>
<CAPTION>

                                             ANNUAL
PROPERTY                                    BASE RENT             PERCENTAGE RENTS
- --------                                    ---------             ----------------

<S>                                         <C>                   <C>  
SHOPPING MALLS:
EASTERN
- -------
Mountaineer (1)                              $ 755,000                $ 712,000

Fingerlakes (1)(3)                             780,000                  174,000

Fairgrounds Square (1)                       2,850,000                  921,000

Crossroads
(St. Cloud, MN.) (1)(4)                      3,307,500                3,397,000

Two Rivers (1)                                     ---                   32,000

Crossroads
(Ft. Dodge, IA) (1)                            736,000                  809,000

Westgate Towne Centre (1)                          ---                   35,000

Kandi (1)                                      712,000                  545,000

Woodland Commons (1)                         1,600,000                  416,000

WESTERN
- -------
Valley North (1)                               400,000                  142,000

Mall 205 (1)                                 1,232,000                  534,000

Plaza 205 (1)                                  276,000                  272,000

Valley (1)                                     463,000                  472,000

SOUTHWESTERN
- ------------
Alexandria (2)

Brazos (2)

Killeen (2)

Mesilla Valley (2)

Park Plaza (2)

Pecanland (2)

Shawnee (2)

Villa Linda (2)

APARTMENTS:
MIDWESTERN
- ----------
Somerset Lakes (1)                             971,000                1,207,000

Steeplechase (1)                               800,000                  595,000
 
Hunter's Creek (1)                             500,000                   36,000

SOUTHERN
- --------
Briarwood (1)                                  435,000                  232,000

Woodfield Gardens (1)                          100,000                   54,000

</TABLE>

                                       11
<PAGE>   12

<TABLE>
<CAPTION>

<S>                                      <C>                     <C>  
Windgate Place (1)                             235,000                 103,000

Walden Village (1)                             850,000                 568,000

Beech Lake (1)                                 955,000                 722,000

OFFICE BUILDINGS:
MIDWESTERN
- ----------
55 Public Square (1),(5)                    $1,650,000               1,260,000

Circle Tower (1)                               209,000                 134,000
SOUTHERN
- --------
Henry C. Beck (1)                              179,000                 166,000
WESTERN
- -------
North Valley Technical Center (1)              500,000                  57,000

Sutter Buttes Center (1)                       292,000                 271,000

PARKING:
UNITED STATES
- -------------
Huntington Garage (1)                          825,000                 154,000

West Third Lot (1)                             150,000                  74,000

201 West Madison Garage (1)                  2,400,000               1,458,000

60 East Long Street Garage (1)                 400,000                     ---

5th & Marshall Garage (1)                      500,000                  57,000

Magic Mile Lot (1)                                 ---                  92,000

Printer's Alley Garage (1)                     450,000                     ---
CANADIAN
- --------
10th Avenue (1)                                 15,600                     ---

1009 9th Avenue (1)                             39,000                     ---

Parkade (1)                                    130,000                     ---

103 St.(1)                                      27,000                     ---

221 9th Ave. (1)                                95,000                     ---

245 Graham Ave. (1)                             60,000                     ---

168 Water Ave. (1)                              65,000                     ---

336 Young St. (1)                                7,000                     ---

304 Broadway (1)                                 8,000                     ---

1724 Broad St. (1)                               4,000                     ---

351 Smith St. (1)                                3,000                     ---


(1)      Leased to the Management Company.

(2)      The Management Company manages these shopping malls for the registrant
         and receives a management fee of 4% of gross receipts as a management
         fee, as defined, and a leasing fee of 4.5% of base rent, as defined,
         over the term of the lease, for new and renewal tenants, respectively.

(3)      Includes a separate lease for Fingerlakes Storage.

(4)      Includes a separate lease for the Stearns County Building.

(5)      Includes a separate lease for the Illuminating Parking Garage.


                                       12

</TABLE>

<PAGE>   13


ITEM 3. LEGAL PROCEEDINGS.

REGISTRANT VS. THE STATE OF CALIFORNIA

         The registrant has pursued legal action against the State of California
associated with the 1986 flood of Sutter Buttes Center, formerly Peach Tree
Mall. In September 1991, the court ruled in favor of the registrant on the
liability portion of this inverse condemnation suit, which the State of
California appealed. The registrant is proceeding with its damage claim in
Superior Court of the State of California. No recognition of potential income
has been made in the December 31, 1998 Combined Financial Statements.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         None.

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.


         "Market Price and Dividend Record" presented on page 1 of Exhibit 13.

ITEM 6. SELECTED FINANCIAL DATA.

         "Selected Financial Data" presented on page 2 and 3 of Exhibit 13.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS 
        OF OPERATIONS.

         "Management's Discussion and Analysis of Financial Condition and
Results of Operations" presented on pages 25 through 31 of Exhibit 13.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES REGARDING MARKET RISK.

   
        Quantitative and Qualitative disclosures regarding market risk
presented on page 28 of Exhibit 13.
    

ITEM 8. FINANCIAL STATEMENTS.

         The "Combined Balance Sheets" as of December 31, 1998 and 1997, and the
"Combined Statements of Operations, Combined Statements of Comprehensive Income,
Combined Statements of Changes in Cash, Combined Statements of Shareholders'
Equity" for the years ended December 31, 1998, 1997 and 1996, of the registrant,
"Notes to Combined Financial Statements" and "Report of Independent Public
Accountants" are presented on pages 4 through 24 of Exhibit 13.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
        FINANCIAL DISCLOSURE.

         None.
                                                                              13

<PAGE>   14


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         (A) DIRECTORS.

         "Election of Trustees" presented in the registrant's 1999 Proxy
         Statement is incorporated herein by reference.

         (B) EXECUTIVE OFFICERS.
        
         Executive offices as presented in the registrant's 1999 Proxy Statement
         is incorporated by reference.

ITEM 11.  EXECUTIVE COMPENSATION.

         "Compensation of Trustees" and "Executive Compensation", presented in
the registrant's 1999 Proxy Statement are incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         "Security Ownership of Trustees, Officers and Others" presented in the
registrant's 1999 Proxy Statement is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         "Certain Transactions and Relationships" presented in the registrant's 
1999 Proxy Statement is incorporated herein by reference.

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(a) FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES.

         (1) FINANCIAL STATEMENTS:

                  Combined Balance Sheets - December 31, 1998 and 1997 on page 4
                  of Exhibit 13.

                  Combined Statements of Operations - For the Years Ended
                  December 31, 1998, 1997 and 1996 on page 5 of Exhibit 13.

                  Combined Statements of Comprehensive Income - For the Years
                  Ended December 31, 1998, 1997 and 1996 on page 5 of 
                  Exhibit 13.

                  Combined Statements of Changes in Cash - For the Years Ended
                  December 31, 1998, 1997 and 1996 on page 6 of Exhibit 13.

                  Combined Statements of Shareholders' Equity - For the Years
                  Ended December 31, 1998, 1997 and 1996 on page 7 of
                  Exhibit 13.

                  Notes to Combined Financial Statements on pages 8 to 23 of
                  Exhibit 13.

                  Report of Independent Public Accountants on page 24 of
                  Exhibit 13.

         (2) FINANCIAL STATEMENT SCHEDULES:

                  Report of Independent Public Accountants on Financial 
                  Statement Schedules.

                  Schedule III - Real Estate and Accumulated Depreciation.

                  Schedule IV - Mortgage Loans on Real Estate.

                  All Schedules, other than III and IV, are omitted, as the
                  information is not required or is otherwise furnished.


                                       14
<PAGE>   15

(B) EXHIBITS.

<TABLE>
<CAPTION>

EXHIBIT                                                                          INCORPORATED HEREIN BY
NUMBER                         DESCRIPTION                                            REFERENCE TO                         PAGE
- ------                         -----------                                            ------------                         ----
<S>          <C>                                                           <C>                                          <C>
(3)(a)          Declaration of Trust of Registrant dated August 1, 1961,       Registration Statement on Form S-3 No.
                as amended through July 25, 1986                               33-4493
                                                                                                                           ----

(3)(b)          By-laws of Registrant, as amended                              Registration Statement on Form S-3 No.
                                                                               33-4493                                     ----

(3)(c)          By-laws of Registrant, as amended                              March 31, 1997
                                                                               Form 10-Q                                   ----

(3)(d)          By-laws of Registrant as amended                               1998 10-K
                                                                                                                            X 
                                                                                                                           ----
(4)(a)          Form of certificate for Shares of Beneficial Interest          Registration Statement on Form S-3 No.
                                                                               33-2818                                     ----

(4)(b)          Form of Indenture governing Debt Securities, dated             Registration Statement on Form S-3 No.
                February 1, 1983 between Registrant and Ameritrust             2-81605
                Company                                                                                                    ----

(4)(c)          Form of Debt Security                                          Registration Statement on Form S-3 No.
                                                                               33-4493                                     ----

(4)(d)          Form of Indenture governing  Debt Securities, dated            Registration Statement on Form S-3 No.
                October 1, 1993 between Registrant and Society National        33-68002
                Bank                                                                                                       ----

(4)(e)          Form of Note                                                   Registration Statement on Form S-3 No.
                                                                               33-68002                                    ----

(4)(f)          Form of Indenture governing Debt Securities                    Registration Statement  on Form S-3 No.
                                                                               333-00953
                                                                                                                           ----
(4)(g)          Rights Agreement between Registrant and National City          Form 8-A dated March 30, 1990 No. 0-18411
                Bank dated March 7, 1990                                                                                   ----

(4)(h)          Certificate of Designations relating to Registrant's           Form 8-K dated October 24, 1996
                Series A Cumulative Redeemable Preferred Shares of                                                         ----
                Beneficial Interest

(4)(i)          Standby Purchase Agreement between Registrant and Gotham       Schedule 13D dated August 11, 1998
                Partners, L.P. dated August 11, 1998                                                                       ----
                          
(4)(j)          Standby Purchase Agreement between Registrant and Gotham       Schedule 13D dated August 11, 1998
                Partners III, L.P. dated August 11, 1998                                                                   ----
                                                                                                                            X
(4)(l)          Warrant to purchase 500,000 shares of beneficial interest                                                  ----
                of Registrant                                                                             


</TABLE>

                                       15

<PAGE>   16

<TABLE>
<CAPTION>

EXHIBIT                                                                          INCORPORATED HEREIN BY
NUMBER                         DESCRIPTION                                            REFERENCE TO                         PAGE
- ------                         -----------                                            ------------                         ----
<S>             <C>                                                            <C>                                         <C>
(4)(k)          Standby Purchase Agreement between Registrant and              Schedule 13D dated August 11, 1998
                Elliott Associates, L.P. dated August 11, 1998                                                             ----

(10)(a)         Share Purchase Agreement dated as of December 31, 1983         Registration Statement No. 2-88719
                between registrant and First Union Management, Inc.                                                        ----

(10)(b)         First Amendment to Share Purchase Agreement dated as of        Registration Statement No. 33-2818
                December 10, 1985 between registrant and First Union                                                       ----
                Management, Inc.

(10)(c)         Second Amendment to Share Purchase Agreement dated as of       Registration Statement No. 33-11524
                December 9, 1986 between registrant and First Union                                                        ----
                Management, Inc.

(10)(d)         Third Amendment to Share Purchase Agreement dated as of        Registration Statement No. 33-19812
                December 2, 1987 between registrant and First Union                                                        ----
                Management, Inc.

(10)(e)         Fourth Amendment to Share Purchase Agreement dated as of       Registration Statement No. 33-26758
                December 7, 1988 between registrant and First Union                                                        ----
                Management, Inc.

(10)(f)         Fifth Amendment to Share Purchase Agreement dated as of        Registration Statement No. 33-33279
                November 29, 1989 between registrant and First Union
                Management, Inc.                                                                                           ----

(10)(g)         Sixth Amendment to Share Purchase Agreement dated as of        Registration Statement No. 33-38754
                November 28, 1990 between registrant and First Union
                Management, Inc.                                                                                           ----

(10)(h)         Seventh Amendment to Share Purchase Agreement dated as         Registration Statement No. 33-45355
                of November 27, 1991 between registrant and First Union
                Management, Inc.                                                                                           ----

(10)(i)         Eighth Amendment to Share Purchase Agreement dated as of       Registration Statement No. 33-57756
                November 30, 1992 between registrant and First Union
                Management, Inc.                                                                                           ----

(10)(j)         Employment and Consulting Agreement with Donald S.             1991 Form 10-K
                Schofield dated September 1, 1991                                                                          ----
</TABLE>

                                       16
<PAGE>   17

<TABLE>
<CAPTION>

EXHIBIT                                                                          INCORPORATED HEREIN BY
NUMBER                         DESCRIPTION                                            REFERENCE TO                         PAGE
- ------                         -----------                                            ------------                         ----
<S>             <C>                                                            <C>                                         <C>
(10)(k)         Employment Agreement with James C. Mastandrea dated            June 30, 1994 Form 10-Q
                July 13, 1994                                                                                              ----

(10)(l)         Employment Agreement with Gregory D. Bruhn dated               June 30, 1994 Form 10-Q
                July 13, 1994                                                                                              ----

(10)(m)         Credit Agreement with National City Bank dated                 1994 Form 10-K
                December 5, 1994                                                                                           ----

(10)(n)         Credit Agreement with Society National Bank dated              1995 Form 10-K
                March 4, 1996                                                                                              ----

(10)(o)         1981 Employee Share Option Plan                                1992 Proxy Statement                        ----

(10)(p)         1994 Long Term Incentive Performance Plan                      1994 Proxy Statement                        ----

(10)(q)         Bank Credit Agreement dated September 30, 1996                 September 30, 1996 Form 10-Q                ----

(10)(r)         Credit agreement between Imperial Parking Limited and BT       March 31, 1997
                Bank of Canada                                                 Form 10-Q                                   ----

(10)(s)         Put agreement entered into between BT Bank of Canada,          March 31, 1997
                Hong Kong Bank of Canada and First Union Real Estate           Form 10-Q
                Equity and Mortgage Investment                                                                             ----

(10)(t)         Share Purchase Agreement and amendments Impark                 March 31, 1997
                Investments Inc. and First Union Real Estate Equity and        Form 10-Q
                Mortgage Investments                                                                                       ----

(10)(u)         Put agreement entered into between Impark E Investments        March 31, 1997
                Inc., the Onex Associates and First Union Real Estate          Form 10-Q
                Equity and Mortgage Investments                                                                            ----

(10)(v)         Senior subordinated note by 3357392 Canada Inc. to             March 31, 1997
                3006302 Nova Scotia Company                                    Form 10-Q                                   ----

(10)(w)         Senior subordinated note by 504463 N.B. Inc. to 3006302        March 31, 1997
                Nova Scotia Company                                            Form 10-Q                                   ----

(10)(x)         Shareholders Agreement dated April 17, 1997 between            March 31, 1997
                3357392 Canada, Inc. and 3355489 Canada, Inc. and the          Form 10-Q
                individuals and trusts listed on Schedule A.                                                               ----

</TABLE>

                                       17
<PAGE>   18


<TABLE>
<CAPTION>

EXHIBIT                                                                          INCORPORATED HEREIN BY
NUMBER                         DESCRIPTION                                            REFERENCE TO                         PAGE
- ------                         -----------                                            ------------                         ----
<S>             <C>                                                            <C>                                         <C>
(10)(y)         Shareholders Agreement dated  April 17, 1997 between           March 31, 1997
                504308 N.B., Inc. First Union Management, Inc. and the         Form 10-Q
                individuals listed on Schedule A.                                                                          ----

(10)(z)         Assignment dated March 27, 1997 between First Union Real       March 31, 1997
                Estate Equity and Mortgage Investments and First Union         Form 10-Q
                Management, Inc.                                                                                           ----

(10)(aa)        Assignment dated April 16, 1997 between First Union            March 31, 1997
                Management, Inc. and 335489 Canada, Inc.                       Form 10-Q                                   ----

(10)(ab)        Assignment dated April 16, 1997 between 335489 Canada,         March 31, 1997
                Inc. and 3357392 Canada, Inc.                                  Form 10-Q                                   ----

(10)(ac)        Amendment to assignment made May 8, 1997 between First         March 31, 1997
                Union Real Estate Equity and Mortgage Investments and          Form 10-Q
                Imperial Parking Limited.                                                                                  ----

(10)(ad)        Bank credit agreement dated December 5, 1997                   1997 Form 10-K                              ----

(10)(ae)        First amendment to employment agreement of James C.            1997 Form 10-K
                Mastandrea                                                                                                 ----

(10)(af)        Form of charge in control agreement                            1997 Form 10-K/A

(10)(ag)        Fixed Rate Loan Agreement dated as of August 11, 1998 by       Registration Statement on Form S-3 No.
                and among the Registrant, as borrower, Bankers Trust           333-63547                                   ----
                Company, as agent, and Wellsford Capital and BankBoston,
                N.A., as lenders

(10)(ah)        Fixed Rate Loan Agreement dated as of August 11, 1998 by       Registration Statement on Form S-3 No.
                and among the Registrant, as borrower, Bankers Trust           333-63547                                   ----
                Company, as agent, and Gotham Partners, L.P., Gotham
                Partners III, L.P., Elliott Associates, L.P. and
                Blackacre Bridge Capital, L.L.C., as lenders

(10)(ai)        Employment contract for Daniel P. Friedman                                                                  X
                                                                                                                           ----
                                                                                                                               
                                                                                                                            X
(10)(aj)        Employment contract for Anne N. Zahner                                                                     ----
                                                                                                                            X
(10)(ak)        Employment contract for David Schonberger                                                                  ----



</TABLE>
                                       18

<PAGE>   19

<TABLE>
<CAPTION>

EXHIBIT                                                                          INCORPORATED HEREIN BY
NUMBER                         DESCRIPTION                                            REFERENCE TO                         PAGE
- ------                         -----------                                            ------------                         ----
<S>             <C>                                                              <C>                                       <C>
(10)(al)        Amendment No. 2, dated as January 8, 1999, to Amended            Form 8-K dated February 2, 1999.
                and Restated Credit Agreement, dated as of November 1,                                                     ----
                1997, among First Union Real Estate Equity and Mortgage
                Investments, and First Union Management, Inc., as
                borrower, and National City Bank, Bankers Trust Company,
                Key Bank National Associates, The Huntington National
                Bank, Mellon Bank, N.A. and First Merit Bank, as Lenders.

                First Amendment to Fixed Rate Loan Agreement between First Union
                Real Estate Equity and Mortgage Investments, as Borrower; and
                Blackacre Bridge Capital, L.L.C., Gotham Partners, L.P., Gotham
                Partners III, L.P. and Elliott Associates, L.P., as Lenders,
                dated January 8, 1999.

                Letter Agreement between First Union Real Estate Equity
                and Mortgage Investments, as Borrower; and Blackacre
                Bridge Capital, L.L.C. Gotham Partners, L.P., Gotham
                Partners III, L.P. and Elliott Associates, L.P., as
                Lenders, dated January 8, 1999

                First Amendment to Fixed Rate Loan Agreement between First Union
                Real Estate Equity and Mortgage Investments, as Borrower; and
                BankBoston, N.A., Wellsford Capital and Bankers Trust Company,
                as Lenders, dated January 8, 1999.

                Letter Agreement between First Union Real Estate Equity
                and Mortgage Investments, as Borrower; and BankBoston,
                N.A., Wellsford Capital and Bankers Trust Company, as
                Lenders, dated January 8, 1999.

</TABLE>

                                       19

<PAGE>   20

<TABLE>
<CAPTION>

EXHIBIT                                                                          INCORPORATED HEREIN BY
NUMBER                         DESCRIPTION                                            REFERENCE TO                         PAGE
- ------                         -----------                                            ------------                         ----
<S>             <C>                                                              <C>                                       <C>

                Second Amendment, dated as of December 30, 1998, to the Amended
                and Restated Credit Agreement Dated as of April 17, 1997 between
                Imperial Parking Limited, as Borrower, Impark Services Limited,
                as Guarantor, and HongKong Bank of Canada and BT Bank of Canada,
                as Lenders.

(12)            Statements of Ratios of Combined Income from Operations
                and Combined Net Income to Fixed Charges                                                                    X
                                                                                                                           ----

(13)            1998 Annual Report                                                                                          X
                                                                                                                           ----

(23)            Consent of Independent Public Accountants                                                                   X
                                                                                                                           ----

(24)            Powers of Attorney                                                                                          X
                                                                                                                           ----

(27)            Financial Data Schedule                                                                                     X 
                                                                                                                           ----

(C)      REPORTS ON FORM 8-K.
         --------------------

                           None.
</TABLE>

                                       20
<PAGE>   21
                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) 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.

                                         FIRST UNION REAL ESTATE EQUITY AND
                                         MORTGAGE INVESTMENTS

                                         BY: /s/ DANIEL P. FRIEDMAN
                                         --------------------------
                                         Daniel P. Friedman, President
                                          and Chief Executive Officer

         Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>

   
       SIGNATURE                               TITLE                       DATE
       ---------                               -----                       ----
<S>                                     <C>                             <C> 
Principal Executive Officer             President, and Chief            April 12, 1999
                                        Executive Officer
/s/ DANIEL P. FRIEDMAN
- ----------------------
Daniel P. Friedman

Principal Financial Officer             Executive Vice President-       April 12, 1999
                                        Chief Financial Officer
/s/ STEVEN M. EDELMAN
- ---------------------
Steven M. Edelman

Principal Accounting                    Controller                      April 12, 1999
Officer

/s/ GREGORY C. SCOTT
- --------------------
Gregory C. Scott

Trustees:                                                )              Date
     William A. Ackman*                                  )              April 12, 1999
     Daniel J. Altobello*                                )            
     David P. Berkowitz*                                 )
     William E. Conway*                                  )
     Allen H. Ford*                                      )
     Daniel P. Friedman*                                 )
     Stephen J. Garchik*                                 )
     Russell R. Gifford*                                 )
     David S. Klafter*                                   )
     William Scully*                                     )
     Daniel Shuchman*                                    )
     Stephen S. Snider*                                  )
     Mary Ann Tighe*                                     )
     James A. Williams*                                  )

    
                  SIGNATURE                              )
                  ---------                              )
                                                         )
*By: /s/ Paul F. Levin                                   )
                                                         )
Paul F. Levin, Attorney-in-fact                          )

</TABLE>

                                       21

<PAGE>   22



                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON
                   -------------------------------------------

                          FINANCIAL STATEMENT SCHEDULES
                          -----------------------------



To First Union Real Estate Equity
 and Mortgage Investments:


             We have audited in accordance with generally accepted auditing
    standards, the combined financial statements included in the registrant's
    1998 Annual Report, included as Exhibit 13 of this Form 10-K, and have
    issued our report thereon dated March 29, 1999. Our audit was made for the
    purpose of forming an opinion on those combined statements taken as a whole.
    The schedules listed under Item 14(a)(2) on page 14 are the responsibility
    of management and are presented for purposes of complying with the
    Securities and Exchange Commission's rules and are not part of the basic
    combined financial statements. These schedules have been subjected to the
    auditing procedures applied in the audit of the basic combined financial
    statements and, in our opinion, fairly state in all material respects the
    financial data required to be set forth therein in relation to the basic
    combined financial statements taken as a whole.







   
    Cleveland, Ohio,                                Arthur Andersen LLP
    March 29, 1999.
    



                                       22



<PAGE>   1
                                                                      Exhibit 13

                       FIRST UNION REAL ESTATE INVESTMENTS

FINANCIAL HIGHLIGHTS

YEARS ENDED DECEMBER 31, (IN THOUSANDS, EXCEPT PER SHARE DATA AND FOOTNOTE)

<TABLE>
<CAPTION>
                                                                                                            RESTATED
                                                                                              1998            1997
                                                                                              ----            ----

<S>                                                                                        <C>             <C>      
Revenues                                                                                   $ 324,526       $ 235,544

Income (loss) before capital gain, extraordinary loss
  and after minority interest                                                                (91,465)          4,434
Net income (loss) before preferred dividend                                                  (83,518)          5,676

Net income (loss) applicable to shares of                                                    
  beneficial interest                                                                        (86,517)            845

Dividends declared                                                                             3,478          11,651

Per share

     Loss applicable to shares of beneficial interest before
       capital gain, extraordinary loss and after minority interest                        $   (3.07)      $    (.02)

     Net income (loss) applicable to shares of beneficial interest, basic and diluted          (2.81)            .03

     Dividends declared per share of beneficial interest                                         .11             .44
</TABLE>






MARKET PRICE AND DIVIDEND RECORD

<TABLE>
<CAPTION>
                                                                                                            DIVIDENDS
1998 QUARTERS ENDED                                                             HIGH           LOW          DECLARED
                                                                                ----           ---          --------

<S>                                                                          <C>          <C>                <C>
         December 31                                                         $  6 1/8     $  3 7/16           $

         September 30                                                           9 9/16       5 3/16

         June 30                                                               11 7/8        8 3/4

         March 31                                                              16 7/8       11                  .11
                                                                                                              -----
                                                                                                              $ .11
                                                                                                              =====



1997 QUARTERS ENDED

         December 31                                                         $ 16 5/16      $13 5/16          $ .11

         September 30                                                          14 1/8        12 5/8             .11

         June 30                                                               14 1/4        12 3/4             .11

         March 31                                                              14 1/2        11 5/8             .11
                                                                                                              -----
                                                                                                              $ .44
                                                                                                              =====
</TABLE>




The Trust's shares are traded on the New York Stock Exchange (Ticker Symbol:
FUR). As of December 31, 1998, there were 3,500 recordholders of the Trust's
shares of beneficial interest. The Trust estimates the total number of
beneficial owners at approximately 11,000.





                                                                               1
<PAGE>   2





SELECTED FINANCIAL DATA

FOR THE YEARS ENDED DECEMBER 31, (IN THOUSANDS, EXCEPT PER SHARE DATA AND
FOOTNOTES)

<TABLE>
<CAPTION>
                                                           RESTATED(1)    RESTATED(1)     RESTATED(1)    RESTATED(1)
                                                               1994           1995            1996           1997          1998
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>             <C>            <C>            <C>      
OPERATING RESULTS
   Revenues(2)                                             $  76,339       $  79,205       $  81,867      $ 235,544      $ 324,526
   Income (loss) before capital gain, extraordinary
     loss, cumulative effect of accounting change and
     before minority interest(2),(3),(4)                       4,261             881           1,681          3,490        (91,465)
   Unrealized loss on carrying value of assets
     identified for disposition                                              (14,000)
   Capital gains, net                                                         31,577                          1,468         10,346
   Income (loss) before extraordinary loss, cumulative
     effect of accounting change and before minority
     interest(2),(3),(4)                                       4,261          18,458           1,681          4,958        (81,119)
   Extraordinary loss from early extinguishment of
     debt(5)                                                                    (910)           (286)          (226)        (2,399)
   Cumulative effect of change in accounting method(6)                        (4,325)
   Loss allocated to minority interest(2)                                                                       944
   Net income (loss) before preferred dividend                 4,261          13,223           1,395          5,676        (83,518)
   Net income (loss) applicable to shares of beneficial
     interest                                                  4,261          13,223             550            845        (86,517)
Dividends declared for shares of beneficial interest           7,273           7,542           7,684         11,651          3,478


Per share of beneficial interest
   Income (loss) before capital gain, extraordinary
     loss, cumulative effect of accounting change and
     after minority interest(2),(3),(4)                    $     .24       $     .05       $     .05      $    (.02)     $   (3.07)
   Income (loss) before extraordinary loss, cumulative
     effect of accounting change and after minority
     interest(2),(3),(4)                                         .24            1.02             .05            .04          (2.73)
   Extraordinary loss from early extinguishment of
     debt(5)                                                                    (.05)           (.02)          (.01)          (.08)
   Cumulative effect of change in accounting method(6)                          (.24)
   Net income (loss) applicable to shares of beneficial
     interest, basic and diluted                                 .24             .73             .03            .03          (2.81)
Dividends declared per share of beneficial interest              .40             .41             .44            .44            .11


FINANCIAL POSITION AT YEAR END
   Total assets                                            $ 352,005       $ 376,144       $ 413,054      $ 790,226      $ 786,684
   Current portion of debt(7)                                                                                              205,910
   Long-term obligations(8)                                  238,296         258,454         254,868        483,459        383,089
   Total equity                                               78,756          77,500         124,957        235,310        150,696
                                                              

OTHER DATA
   Net cash provided by or (used for)
     Operations                                            $  19,053       $  12,989       $  11,085       $  15,740      $   6,413
     Investing                                               (26,507)        (28,345)        (47,002)       (112,233)       (52,429)
     Financing                                               (28,094)         15,783          35,466         110,406         74,327
</TABLE>





2
<PAGE>   3


This selected financial data should be read in conjunction with the Combined
Financial statements and notes thereto.

(1) As a result of the Trust's review of lives assigned to real estate assets
    for calculation of depreciation expense during the fourth quarter of 1998,
    reduced asset lives have been assigned. Consequently, the Trust has restated
    its Combined Financial Statements for the years 1994 through 1998.
    Shareholders' equity at December 31, 1993 was restated from $103,766,000 to
    $81,806,000.

(2) In September 1997, First Union acquired the interests of its joint venture
    partners in eight shopping malls and 50% of another mall for $88 million in
    cash and the assumption of $203 million of mortgage debt. In April 1997,
    First Union's affiliated management company acquired voting control of
    Impark for $37 million in cash, the assumption of $26 million in debt and
    the issuance of $12 million of stock in Impark to Impark employees and to
    its former owner.

   
(3) In 1998, loss before capital gain, extraordinary loss, cumulative effect of
    accounting change and before minority interest included the following
    expenses related to the proxy contest and the resulting change in the
    composition of the Trust's Board of Trustees:
    

<TABLE>
<CAPTION>

<S>                                                                                         <C>           
                  Litigation and proxy expenses                                             $ 4.8 million 
                  Other professional fees to avoid change in composition of Board             1.5 million
                  Severance expenses for employee change in control agreements
                     and employment contract termination                                      6.1 million
                  Expenses related to termination of First Union's former chairman,
                     president and chief executive officer                                    3.4 million
                  Vesting of restricted stock upon change in composition of Board             4.7 million
                                                                                          ---------------
                                                                                            $20.5 million
                                                                                          ===============
</TABLE>

    In 1995, income before capital gain, extraordinary loss, cumulative
    effect of accounting change and minority interest included $1.6 million of
    litigation and proxy expenses.

(4) In 1998, the Trust recognized $36 million in unrealized losses on the
    carrying value of properties identified for disposition and Impark
    recognized a $15 million reduction of goodwill.

(5) In 1998, the Trust repaid approximately $87.5 million of its 8 7/8% Senior
    Notes resulting in $1.6 million in unamortized issue costs and solicitation
    fees being expensed. Also, in the fourth quarter of 1998, the Trust
    renegotiated its bank agreement and $90 million note payable resulting in
    $.8 million of deferred costs being expensed. In 1997 and 1996, the Trust
    renegotiated its bank credit agreements, resulting in a $226,000 and
    $286,000 charge, respectively, related to the write-off of unamortized
    costs. In November 1995, the Trust repaid approximately $36 million of
    mortgage debt resulting in a $910,000 charge for the write-off of
    unamortized costs and prepayment premiums.

(6) In December 1995, the Trust changed its accounting method to directly
    expense internal leasing costs and recorded a $4.3 million noncash charge
    for the cumulative effect of the accounting change as of the beginning of
    1995. Funds from operations for previous years have been restated for the
    change in accounting method on a basis comparable to 1995.

(7) Included in the current portion of debt for 1998 is the $90 million note
    payable due August 11, 1999, the $101 million bank credit facility due
    August 1999, the $10.6 million deferred obligation, and 1999 mortgage
    principal payments.

(8) Included in long-term obligations are senior notes and mortgage loans. Bank
    loans are classified as long term for 1994 through 1997. Impark's bank loans
    are classified as long term for 1997 and 1998.




                                                                               3
<PAGE>   4


COMBINED BALANCE SHEETS

AS OF DECEMBER 31, (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                                           RESTATED
                                                                                           1998              1997
                                                                                           ----             -------
<S>                                                                                       <C>               <C>     
ASSETS

INVESTMENTS IN REAL ESTATE
  Land                                                                                    $130,340          $109,308
  Buildings and improvements                                                               676,519           647,000
                                                                                          --------          --------
                                                                                           806,859           756,308
  Less - Accumulated depreciation                                                         (165,357)         (142,082)
                                                                                          --------          --------
         Total investments in real estate                                                  641,502           614,226

INVESTMENT IN JOINT VENTURE                                                                  1,722             1,575

MORTGAGE LOANS AND NOTES RECEIVABLE,
  including current portion of $58 and $6,469, respectively                                  5,508            30,686

OTHER ASSETS
  Cash and cash equivalents - unrestricted                                                  28,649             2,582
                            - restricted                                                    16,526            14,282
  Accounts receivable and prepayments, net of allowances of
    $1,395 and $1,462, respectively                                                         21,809            20,070
  Investments                                                                                    5            13,103
  Inventory                                                                                  2,798             3,374
  Goodwill, net                                                                             45,379            66,560
  Management and lease agreements, net                                                       1,852             4,113
  Deferred charges and other, net                                                            6,864             6,300
  Unamortized debt issue costs, net                                                          7,758             7,445
  Other                                                                                      6,312             5,910
                                                                                          --------          --------
         Total assets                                                                     $786,684          $790,226
                                                                                          ========          ========

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
  Mortgage loans, including current portion of $4,308 and $3,877, respectively            $345,042          $313,537
  Notes payable                                                                             94,996
  Senior notes                                                                              12,538           100,000
  Bank loans                                                                               125,821            69,922
  Accounts payable and accrued liabilities                                                  42,659            38,000
  Deferred obligations                                                                      10,602            10,807
  Deferred capital gains and other deferred income                                           3,283            10,646
  Liability to former owner of Impark                                                                         10,957
                                                                                          --------          --------
         Total liabilities                                                                 634,941           553,869
                                                                                          --------          --------

MINORITY INTEREST                                                                            1,047             1,047

SHAREHOLDERS' EQUITY
  Preferred shares of beneficial interest, $25 liquidation preference, 
    2,300,000 shares authorized 1,349,000 shares and 2,300,000
    shares outstanding in 1998 and 1997, respectively                                       31,737            54,109
  Shares of beneficial interest, $1 par, unlimited authorization, outstanding               31,416            28,179
  Additional paid-in capital                                                               190,679           170,567
  Undistributed loss from operations                                                      (115,968)          (25,973)
  Undistributed capital gains                                                               14,949            14,949
  Deferred compensation                                                                                       (5,643)
  Accumulated other comprehensive income
       Available for sale securities                                                                             (66)
       Foreign currency translation adjustment                                              (2,117)             (812)
                                                                                          --------          --------
         Total shareholders' equity                                                        150,696           235,310
                                                                                          --------          --------
                                                                                          $786,684          $790,226
                                                                                          ========          ========
</TABLE>




        The accompanying notes are an integral part of these statements.



4
<PAGE>   5


COMBINED STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                      RESTATED        RESTATED
                                                                                        1998            1997            1996
                                                                                      ---------       ---------       ---------
<S>                                                                                   <C>             <C>             <C>      
REVENUES
  Rents                                                                               $ 320,592       $ 225,388       $  75,555
  Interest - Mortgage loans                                                               1,211           2,907           4,732
           - Short-term investments                                                       1,337           1,525              80
           - Investments                                                                    302             494
  Equity in income from joint venture                                                       148             488             528
  Management fees                                                                           353           2,808             617
  Other income                                                                              583           1,934             355
                                                                                      ---------       ---------       ---------
                                                                                        324,526         235,544          81,867
                                                                                      ---------       ---------       ---------
EXPENSES
  Property operating                                                                    223,667         157,215          25,786
  Real estate taxes                                                                      12,453           9,948           8,297
  Depreciation and amortization                                                          33,389          22,892          15,890
  Interest - Mortgage loans                                                              29,032          15,437           8,877
           - Notes payable                                                                3,757
           - Senior notes                                                                 5,856           8,875           9,090
           - Bank loans and other                                                        12,214           5,552           5,459
  General and administrative                                                             37,577          12,135           6,787
  Litigation and proxy                                                                    4,848
  Foreign currency loss                                                                   2,198
  Unrealized loss on carrying value of assets identified for
   disposition and impaired assets                                                       51,000
                                                                                      ---------       ---------       ---------
                                                                                        415,991         232,054          80,186
                                                                                      ---------       ---------       ---------
INCOME (LOSS) BEFORE CAPITAL GAIN, EXTRAORDINARY LOSS AND
MINORITY INTEREST                                                                       (91,465)          3,490           1,681
  Capital gains, net                                                                     10,346           1,468          
                                                                                      ---------       ---------       ---------
INCOME (LOSS) BEFORE EXTRAORDINARY LOSS AND
  MINORITY INTEREST                                                                     (81,119)          4,958           1,681
  Extraordinary loss from early extinguishment of debt                                   (2,399)           (226)           (286)
  Loss allocated to minority interest                                                                       944             
                                                                                      ---------       ---------       ---------
NET INCOME (LOSS) BEFORE PREFERRED DIVIDEND                                             (83,518)          5,676           1,395
         Preferred dividend                                                              (2,999)         (4,831)           (845)
                                                                                      ---------       ---------       ---------

NET INCOME (LOSS) APPLICABLE TO SHARES OF BENEFICIAL INTEREST                         $ (86,517)      $     845       $     550
                                                                                      =========       =========       =========

PER SHARE DATA
Income (loss) applicable to shares of beneficial
  interest before capital gain, extraordinary
  loss, and after minority interest                                                   $   (3.07)      $    (.02)      $     .05
Income (loss) before extraordinary loss and after minority interest                       (2.73)            .04             .05
Extraordinary loss from early extinguishment of debt                                       (.08)           (.01)           (.02)
                                                                                      ---------       ---------       ---------
NET INCOME (LOSS) APPLICABLE TO SHARES OF BENEFICIAL INTEREST, BASIC AND DILUTED      $   (2.81)      $     .03       $     .03
                                                                                      =========       =========       =========

ADJUSTED SHARES OF BENEFICIAL INTEREST, BASIC                                            30,772          24,537          17,172
ADJUSTED SHARES OF BENEFICIAL INTEREST, DILUTED                                          31,015          25,415          17,706



COMBINED STATEMENTS OF COMPREHENSIVE INCOME

For the years ended December 31, (In thousands)

Net income (loss)                                                                     $ (86,517)      $     845       $     550
     Other comprehensive income
         Available for sale securities                                                       66             (66)
         Foreign currency translation adjustment                                         (1,305)           (812)
                                                                                      ---------       ---------       ---------
Comprehensive income (loss)                                                           $ (87,756)      $     (33)      $     550
                                                                                      =========       =========       =========
</TABLE>


        The accompanying notes are an integral part of these statements.




                                                                               5
<PAGE>   6


COMBINED STATEMENTS OF CHANGES IN CASH

FOR THE YEARS ENDED DECEMBER 31, (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                         RESTATED          RESTATED
                                                                            1998           1997              1996
                                                                         ---------       ---------       ---------
<S>                                                                      <C>             <C>             <C>      
CASH PROVIDED BY (USED FOR) OPERATIONS
  Net income (loss) before preferred dividend                            $ (83,518)      $   5,676       $   1,395
  Adjustments to reconcile net income (loss) before preferred
     dividend to net cash provided by operations
     Depreciation and amortization                                          33,389          22,892          15,890
     Extraordinary loss from early extinguishment of debt                    2,399             226             286
     Capital gains, net                                                    (10,346)         (1,468)
     Unrealized loss on carrying value of assets
       identified for disposition and impaired assets                       51,000
     Vesting of restricted shares                                            4,706
     Foreign currency loss                                                   2,198
     Increase in deferred charges and other, net                            (1,316)         (4,998)           (963)
     Increase in deferred income                                               355           2,073
     Increase in deferred interest on mortgage
       investments                                                              (6)           (122)           (400)
     (Decrease) increase in deferred obligations                               (20)            (18)            155
     Net changes in other assets and liabilities                             7,572          (8,521)         (5,278)
                                                                         ---------       ---------       ---------
           Net cash provided by operations                                   6,413          15,740          11,085
                                                                         ---------       ---------       ---------

CASH PROVIDED BY (USED FOR) INVESTING
  Repayment of mortgage investment and note payable                         25,045          16,200
  Principal received from mortgage investments                                 139             216             176
  Proceeds from sales of properties                                          6,507          18,374           8,825
  Purchase of investments                                                   (1,771)        (12,746)
  Sale of investments                                                       15,141
  Investments in properties                                                (63,022)           (834)         (5,491)
  Acquisition of joint venture interests, net of cash acquired                             (72,900)
  Investment in joint venture                                                                              (30,248)
  Deposit for property acquisitions                                           (170)         (2,315)
  Investment in Impark, net of cash acquired                               (11,195)        (36,574)
  Investments in capital and tenant improvements                           (23,103)        (21,654)        (20,264)
                                                                         ---------       ---------       ---------
           Net cash used for investing                                     (52,429)       (112,233)        (47,002)
                                                                         ---------       ---------       ---------

  CASH PROVIDED BY (USED FOR) FINANCING
  Increase (decrease) in bank loans                                         57,446          19,582         (43,800)
  Issuance of preferred shares of beneficial interest, net of costs                                         54,109
  Increase in notes payable                                                 90,000
  Increase in mortgage loans                                                30,000           2,737          48,500
  Repayment of mortgage loans  - Normal payments                            (3,951)         (2,765)         (3,286)
                               - Balloon payments                             (468)        (13,835)
  Repayment of senior notes                                                (87,462)
  Repayment of medium term notes                                                                            (5,000)
  Proceeds from sale of interest rate cap                                                                    1,025
  Purchase of First Union shares                                            (1,830)                         (7,125)
  Sale of First Union shares                                                 2,996         121,291             252
  Sale of hedge agreement                                                      825
  Debt issue costs paid                                                     (3,320)         (1,261)         (1,414)
  Dividends paid to shares of beneficial interest                           (6,577)        (10,473)         (7,789)
  Dividends paid to preferred shares of beneficial interest                 (3,332)         (4,870)
  Other                                                                                                         (6)
                                                                         ---------       ---------       ---------
           Net cash provided by financing                                   74,327         110,406          35,466
                                                                         ---------       ---------       ---------
  Increase (decrease) in cash and cash equivalents                          28,311          13,913            (451)
  Cash and cash equivalents at beginning of year                            16,864           2,951           3,402
                                                                         ---------       ---------       ---------
  Cash and cash equivalents at end of year                               $  45,175       $  16,864       $   2,951
                                                                         =========       =========       =========
</TABLE>




The accompanying notes are an integral part of these statements.



6
<PAGE>   7


COMBINED STATEMENTS OF SHAREHOLDERS' EQUITY

(IN THOUSANDS, EXCEPT FOOTNOTES)

<TABLE>
<CAPTION>
                                                                            RESTATED
                                          PREFERRED                        UNDISTRIBUTED                        
                                           SHARES     SHARES                  INCOME                             FOREIGN
                                             OF         OF     ADDITIONAL    (LOSS)    UNDISTRIBUTED  DEFERRED CURRENCY  AVAILABLE
                                         BENEFICIAL  BENEFICIAL PAID-IN       FROM        CAPITAL     COMPEN- TRANSLATION  FOR SALE
                                         INTEREST    INTEREST   CAPITAL  OPERATIONS(1)(2)  GAINS      SATION   ADJUSTMENT SECURITIES
                                         --------    --------   -------  ----------------  -------    ------   ---------- ---------
<S>                                       <C>        <C>        <C>       <C>             <C>          <C>      
BALANCE DECEMBER 31, 1995                            $17,485    $55,081   $   16,823      $14,949       $(1,983) 
   Prior period adjustment(1)                                                (24,856)      
                                         --------    -------   --------     ---------     -------   ------------   -------   -----
   Balance December 31, 1995 as restated              17,485     55,081       (8,033)      14,949        (1,983)
                                                     -------   --------     ---------     -------   ------------   
   Net income before preferred dividend
    (restated)                                                                 1,395
   Dividends paid or accrued on shares
    of beneficial interest ($.44/share)                                       (7,684)
   Dividends accrued on preferred shares
    ($.3674/share)                                                              (845)
   Sale of 2,300,000 preferred shares of
    beneficial interest, $25 per share,    
    net                                    $54,109
   Shares sold under long-term incentive
    ownership plan and share option                       
    agreements                                            31        221   
   Restricted shares issued                              142      1,603                                  (1,745)
   Restricted shares forfeited                           (36)      (226)
   Deferred compensation related to                                                                         
    restricted shares                                                                                       499
   Other                                                             (7)
                                           -------   -------   --------     ---------     -------   ------------   -------   -----
BALANCE DECEMBER 31, 1996 (RESTATED)        54,109    17,622     56,672      (15,167)      14,949        (3,229)       --      --
                                                      
   Net income before preferred                                        
    dividend (restated)                                                        5,676
   Dividends paid or accrued on shares
    of beneficial interest ($.44/share)                                      (11,651)
   Dividends accrued on preferred shares
    ($2.10/share)                                                             (4,831)
   Sale of 3,910,000 shares of
    beneficial interest, net                           3,910     42,211
   Sale of 6,325,000 shares of                               
    beneficial interest, net                           6,325     68,139
   Shares sold under long-term incentive                     
    ownership plan and share option                       
    agreements                                            96        611   
   Restricted shares issued                              226      2,934                                  (3,160)
   Deferred compensation related to
    restricted shares                                                                                       746
   Foreign currency translation                                                                                   
    adjustment                                                                                                     $  (812)
   Available for sale securities                                                                                            $ (66)
                                           -------   -------   --------     ---------     -------   ------------   -------   -----
BALANCE DECEMBER 31, 1997 (RESTATED)        54,109    28,179    170,567      (25,973)      14,949        (5,643)      (812)   (66)
                                                                       
   Net loss before preferred                                        
    dividend                                                                 (83,518)
   Dividends paid on shares of
    beneficial interest ($.11/share)                                          (3,478)
   Dividends paid or accrued on
    preferred shares ($2.10/share)                                            (2,999)
   Conversion of preferred shares          (22,372)    3,144     19,228
   Shares sold under long-term incentive
    ownership plan and share option                               
     agreements                                          373      2,623
   Restricted shares issued                              343      4,632                                  (4,975)
   Restricted shares forfeited                          (453)    (5,147)                                  5,600
   Shares purchased                                     (170)    (1,660)
   Issuance of 500,000 stock warrants                               436
   Deferred compensation related to
    restricted shares                                                                                       312
   Vesting of restricted shares                                                                           4,706
   Foreign currency translation adjustment                                                                          (1,305)
   Available for sale securities                                                                                               66
                                           -------   -------   --------     ---------     -------   ------------   -------   -----
BALANCE DECEMBER 31, 1998                  $31,737   $31,416   $190,679(2) $(115,968)(3)  $14,949   $     --       $(2,117) $  --
                                           =======   =======   ========     =========     =======   ============   =======   =====
</TABLE>

(1)  The Trust changed its useful lives for the calculation of depreciation
     expense in 1998 and restated its Combined Financial Statements for the five
     years ended December 31, 1998. The cumulative effect of changing the asset
     lives prior to December 31, 1994 is $24,856,000.

(2)  Includes the balance of cumulative undistributed net loss of First Union
     Management, Inc. of $5,825,000, $6,621,000, $5,497,000 and $36,346,000 as
     of December 31, 1995, 1996, 1997 and 1998, respectively.

(3)  Cumulative distributions in excess of the Trust's net income from inception
     are $11,330,000.

        The accompanying notes are an integral part of these statements.



                                                                               7
<PAGE>   8




NOTES TO COMBINED FINANCIAL STATEMENTS

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                  First Union Real Estate Investments ("Trust") and First Union
         Management Inc. ("Company") are in the real estate, parking management
         and parking and transit ticketing equipment manufacturing industries
         with properties and operations primarily in the United States and
         Canada. The accounting policies of the Trust and Company conform to
         generally accepted accounting principles and give recognition, as
         appropriate, to common practices within the real estate, parking and
         manufacturing industries.

                  Under a trust agreement, the shares of the Company are held
         for the benefit of the shareholders of the Trust. Accordingly, the
         financial statements of the Company and the Trust have been combined.
         Additionally, as the Company owns voting control of Imperial Parking
         Limited ("Impark"), the financial statements of Impark are consolidated
         with those of the Company.

                  The preparation of the financial statements requires
         management to make estimates and assumptions that affect the reported
         amounts of assets, liabilities, revenues and expenses during the
         reporting periods. Actual results could differ from these estimates.

                  The Trust's properties are leased to the Company through
         February 28, 1999. Thereafter, the Trust became self-managed.

                  At December 31, 1998 and 1997, buildings and improvements
         included equipment and appliances of $8.1 million and $7.2 million,
         respectively.

                  Tenant leases generally provide for billings of certain
         operating costs and retail tenant leases generally provide for
         percentage rentals, in addition to fixed minimum rentals. The Trust and
         Company accrue the recovery of operating costs based on actual costs
         incurred and accrue percentage rentals based on current estimates of
         each retail tenant's sales. In July 1998, the Trust adopted the
         Financial Accounting Standards Board's Emerging Issues Task Force
         Bulletin 98-9 (EITF-98-9), "Accounting for Contingent Rent in Interim
         Financial Periods" on a prospective basis. EITF-98-9 requires that
         contingent rental income, such as percentage rent which is dependent on
         sales of retail tenants, be recognized in the period that a tenant
         exceeds its specified sales breakpoint. Consequently, the Trust will
         accrue the majority of percentage rent income in the fourth quarter of
         each year in accordance with EITF-98-9. For the years ended December
         31, 1998, 1997 and 1996, the accrued recovery of operating costs and
         percentage rent income approximated $36.2 million, $21.9 million and
         $15.7 million, respectively. Impark recognizes gross revenue collected
         or due from parking lots which it manages. Deferred revenue is derived
         primarily from revenue received in advance of its due date.

                  Depreciation for financial reporting purposes is computed
         using the straight-line method. Buildings are depreciated over their
         estimated useful lives of 10 to 40 years, based on the property's age,
         overall physical condition, type of construction materials and intended
         use. Improvements to the buildings are depreciated over the remaining
         useful life of the building at the time the improvement is completed.
         Tenant alterations are depreciated over the life of the lease of the
         tenant. The Trust annually reviews its portfolio of properties for any
         impairment as required by Statement of Financial Accounting Standards
         (SFAS) 121 (Accounting for Long-Lived Assets and Long-Lived Assets to
         be Disposed of).

                  The Trust's buildings are depreciated as follows:

<TABLE>
<CAPTION>
                                         LIFE                    BUILDINGS
                                       (IN YEARS)              (IN THOUSANDS)

<S>                                                                <C>     
                                         40                        $669,583
                                         30                           2,042
                                         25                           4,736
                                         10                             158
                                                                   --------
                                                                   $676,519
</TABLE>

   
                  The Trust's useful lives for the calculation of depreciation
         are as follows:

    
<TABLE>
<S>                                                                 <C>
                                      Shopping malls                40
                                      Apartments                    40
                                      Office buildings              40
                                      Parking garages            25 - 40
                                      Parking facilities            10
</TABLE>

                  Equipment and appliances are depreciated over useful lives of
         five to ten years. Parking equipment is depreciated using the declining
         balance method resulting in approximately 20 - 30% of the equipment
         balance being depreciated per year. Parking leasehold improvements are
         depreciated over five years. Routine maintenance and repairs, including
         replacements, are charged to expense; while replacements which improve
         or extend the lives of existing properties are capitalized.


8
<PAGE>   9

                  Goodwill represents the excess of cost over the value assigned
         to the net assets from the purchase of Impark. Goodwill is amortized on
         a straight-line basis over 40 years. Accumulated amortization at
         December 31, 1998 and 1997, was $2.3 million and $.8 million,
         respectively. Impark recorded a U.S. $15 million reduction of goodwill
         in December 1998, in accordance with SFAS 121.

                  Lease and management agreements are recorded at cost and
         represent Impark's investment in parking lot agreements acquired from
         other parking lot management companies. The underlying value of this
         asset is calculated by discounting future cash flows of each agreement
         over its length of term. Management and lease agreements terminated
         before the life of the agreements are expensed. Amortization is
         provided on a straight-line basis over their useful lives of
         approximately three years as of the acquisition in April 1997.
         Accumulated amortization at December 31, 1998 and 1997 was $3.6 million
         and $1.3 million, respectively.

                  Impark's inventory consists of equipment parts and supplies
         and is recorded at the lower of cost determined on a first-in,
         first-out basis, or replacement cost.

                  The Trust accounts for its investment in a joint venture which
         it does not control using the equity method of accounting. This
         investment, which represents a 50% non-controlling ownership interest
         in a shopping mall, was recorded initially at the Trust's cost and
         subsequently adjusted for the Trust's equity in income and cash
         distributions.

                  At December 31, 1998 and 1997, $12.6 million and $14.3 million
         of cash was restricted based on terms of a mortgage. Additionally, $3.9
         million of cash as of December 31, 1998 was classified as restricted as
         it secures benefits under change of control agreements with employees
         of the Trust and Company.

   
                  Investments as of December 31, 1997, consisted of shares of
         beneficial interest of other real estate investment trusts and a U.S.
         Treasury Bill. The shares of beneficial interest were classified as
         securities available for sale and were reported at their fair value in
         the balance sheet. The U.S. Treasury Bill was classified as a
         held-to-maturity security and was recorded at cost plus accrued
         interest. The U.S. Treasury Bill was collateral to secure an obligation
         due to the former owners of Impark. The classification of the U.S.
         Treasury Bill was changed to a security available for sale in 1998
         when the obligation it secured was extinguished and the U.S. Treasury
         Bill was released as collateral. The shares of beneficial interest of
         other real estate investment trusts and the U.S. Treasury Bill were    
         sold in 1998.
    

                  The Trust has calculated earnings per share for 1998 and 1997
         in accordance with SFAS 128 (Earnings Per Share) and restated 1996.
         SFAS 128 requires that common share equivalents be excluded from the
         weighted average shares outstanding for the calculation of basic
         earnings per share. The reconciliation of shares outstanding for the
         basic and fully diluted earnings per share calculation is as follows
         (in thousands):

<TABLE>
<CAPTION>
                                                           1998        1997        1996
                                                         ------      ------      ------

<S>                                                      <C>         <C>         <C>   
                 Basic weighted average shares           30,772      24,537      17,172
                 Stock options, treasury method             243         571         367
                 Restricted shares, treasury method                     307         167
                                                         ------      ------      ------
                 Diluted weighted average shares         31,015      25,415      17,706
                                                         ======      ======      ======
</TABLE>

                  The preferred shares and warrants to purchase shares of
         beneficial interest are anti-dilutive and are not included in the
         weighted average shares outstanding for the diluted earnings per share.

                  The assets and liabilities of the Canadian operations are
         translated into U.S. dollars at the exchange rates in effect at the
         balance sheet date. Income statement accounts are translated at the
         weighted average exchange rates for the year. The gains or losses
         resulting from these translations are recorded in a separate component
         of shareholders' equity. Gains or losses resulting from realized
         foreign currency and intercompany transactions are included in net
         income.

                  Financial instruments held by the Trust and the Company
         include cash and cash equivalents, accounts receivable, mortgage loans
         receivable, accounts payable, revolving credit agreements, long-term
         debt, interest rate caps and a currency swap contract. The Trust and
         the Company do not hold or issue financial instruments or derivative
         financial instruments for trading purposes.

                  During 1998, the Financial Accounting Standards Board ("FASB")
         issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging
         Activities." The statement requires companies to recognize all
         derivatives on the balance sheet as assets or liabilities, measured at
         fair value. Gains or losses resulting from changes in the values of
         those derivatives would be accounted for depending on the use of the
         derivative and whether it qualifies for hedge accounting. This
         statement is effective for fiscal years beginning after June 15, 1999.
         The Trust will adopt this Statement on January 1, 2000, and is in the
         process of determining the effect that adoption will have on its
         financial statements.

                  In March 1998, the American Institute of Certified Public
         Accountants ("AICPA") issued Statement of Position ("SOP") 98-1,
         "Accounting for the Costs of Computer Software Developed or Obtained
         for Internal Use," which is effective for the Trust and Company as of
         January 1, 1999. This SOP requires capitalization of certain
         development costs of software to be used internally.


                                                                               9
<PAGE>   10

                  In April 1998, the AICPA issued SOP 98-5, "Reporting on the
         Costs of Start-Up Activities," which is effective for the Trust as of
         January 1, 1999. This SOP requires start-up and organization costs to
         be expensed as incurred and also requires previously deferred start-up
         costs to be recognized as a cumulative effect adjustment in the
         statement of income upon adoption.

                  These SOPs, which the Trust and Company plan to adopt as of
         January 1, 1999, are not expected to have a material effect on the
         Trust's and Company's financial statements.

                  Certain reclassifications have been made to prior year
         balances so that they are comparable to 1998.

2.       RESTATEMENT OF COMBINED FINANCIAL STATEMENTS

                  The Trust has restated its Combined Financial Statements for
         each of the five years ended December 31, 1998 as a result of changing
         the lives of assets used to calculate depreciation expense. The
         cumulative effect of changing the lives of the assets for years prior
         to 1994 results in a charge to undistributed income as included in
         shareholders equity of approximately $22 million.

                  Net income and net income per share both basic and diluted
         prior to and after the restatement for the change in depreciation lives
         are disclosed in the following table (amounts in thousands except per
         share):

<TABLE>
<CAPTION>
                                                                    CHANGE IN CAPITAL
                                                                      GAINS FOR SOLD
                                  NET INCOME AS      CHANGE IN     PROPERTIES BASED ON
                                    PREVIOUSLY      DEPRECIATION        RESTATED          RESTATED NET
                       YEAR          REPORTED         EXPENSE          DEPRECIATION          INCOME
                       ----          --------         -------          ------------          ------

<S>                                   <C>              <C>                 <C>                 <C>  
                       1997           $ 3,043          $(3,441)            $1,243              $ 845
                       1996             3,291           (2,741)               ---                550
                       1995            13,891           (2,375)             1,707             13,223
                       1994             6,485           (2,224)               ---              4,261
</TABLE>

<TABLE>
<CAPTION>
                                  NET INCOME PER     CHANGE IN                            
                                     SHARE AS       DEPRECIATION                          RESTATED NET   
                                    PREVIOUSLY      EXPENSE PER     CHANGE IN CAPITAL     INCOME (LOSS)  
                       YEAR          REPORTED          SHARE          GAIN PER SHARE        PER SHARE    
                       ----          --------          -----          --------------        ---------    
                                                                                          
<S>                                    <C>             <C>                 <C>                <C> 
                       1997            $.12            $(.14)              $.05               $.03
                       1996             .19             (.16)               ---                .03
                       1995             .77             (.13)               .09                .73
                       1994             .36             (.12)               ---                .24
</TABLE>

3.       LIQUIDITY

                  The Trust has a $90 million note payable due on August 11,
         1999 and the reduction of the availability of its bank loan facility
         commitment during 1999 with the facility to be terminated on August 11,
         1999.

                  As of December 31, 1998, the Trust has $90 million outstanding
         under the notes payable and $101 million outstanding under the bank
         credit facility. The Trust plans to repay the debt in 1999 with a
         combination of property sales, a $50 million rights offering, mortgage
         financing, and cash available.

                  The Trust sold a shopping center and an office building in the
         first quarter of 1999 generating $11.1 million of net proceeds which
         was used to repay a portion of the note payable. Additionally, the
         Trust has entered into contracts to sell six properties to generate
         $45.6 million in net proceeds and obtain $66.4 million in mortgage
         financing on seven properties. The sale of the properties and mortgage
         financing is to be completed throughout the second quarter of 1999. The
         Trust also expects to complete a rights offering of approximately $50
         million in April 1999 pending an effective registration statement. The
         cash generated from these transactions is expected to approximate $162
         million. Additionally, the Trust had $28.6 million of cash at December
         31, 1998.

                  As a contingency to the aforementioned sales transactions, the
         Trust has contracted to sell an additional five shopping malls which is
         anticipated to generate $56.8 million in net proceeds.

                  Although the Trust believes that the transactions listed above
         will occur as planned, there can be no assurance that each transaction
         will be completed or they will occur in the time frame or at the
         anticipated amounts.




                                       10
<PAGE>   11


4.       COMPREHENSIVE INCOME

                  Effective January 1, 1998, the Trust adopted SFAS 130
         (Reporting Comprehensive Income) which requires disclosure of
         comprehensive income and its components in a full set of
         general-purpose financial statements. Comprehensive income is defined
         as changes in shareholders' equity such as foreign currency translation
         adjustments and reserves for the valuation of securities held for sale.
         The adoption of this statement had no impact on the Trust's net income
         or shareholders' equity. Prior year financial statements have been
         reclassified to conform to the requirements of this statement.

5.        WARRANTS TO PURCHASE SHARES OF BENEFICIAL INTEREST

                  The Trust in November 1998 issued 500,000 warrants which allow
         a third party to purchase 500,000 shares of beneficial interest at $10
         per share. The warrants expire in November 2008. The Trust issued the
         warrants to the third party as part of the consideration for various
         services provided to the Trust and recorded $.4 million in expense as a
         measurement of this consideration. The fair value of the consideration
         was determined using the Black-Scholes model with the warrants' term of
         10 years, a 4% dividend yield, a 4% risk free interest rate and a
         volatility factor of 32%.

6.       FINANCIAL INSTRUMENT

                  In 1997, the Trust entered into a foreign currency swap
         agreement maturing in 2009 to reduce the impact of foreign exchange
         rates on intercompany debt. The contract was tied to a $36 million
         Canadian principal, 4% per annum interest obligation with respect to a
         $26 million U.S. principal, 4.065% per annum interest, intercompany
         transaction. Both notional amounts increased by approximately 8% per
         annum. The interest differential paid or received on the swap contract
         was recognized as an adjustment to interest expense. The Trust was
         required to collateralize its position in the swap contract with a $2
         million U.S. interest bearing deposit as of December 31, 1997. The
         collateral amount was not impaired as of December 31, 1997. In June
         1998, the Trust sold the swap agreement for $825,000 in cash and was
         returned its full collateral securing this agreement.

7.       COMBINED STATEMENTS OF CHANGES IN CASH

                  The Trust and the Company consider all highly liquid
         short-term investments with original maturities of three months or less
         to be cash equivalents. The Trust and Company paid interest of $51.4
         million, $29.9 million and $24.1 million in 1998, 1997 and 1996,
         respectively. During 1996, $121,000 of interest related to construction
         projects was capitalized.

8.       UNREALIZED LOSS ON CARRYING VALUE OF ASSETS IDENTIFIED FOR DISPOSITION 
         AND IMPAIRED ASSET

                  Management reviews the net realizable value of the Trust's
         portfolio periodically to determine whether an allowance for possible
         losses is necessary. The carrying value of the Trust's investments in
         real estate is evaluated on an individual property basis in accordance
         with SFAS 121. In December 1998, the Trust recorded $36 million in
         unrealized losses on the carrying value of three shopping centers, two
         office properties and a parking facility which were identified for
         disposition. The Trust determined that these assets, which are actively
         being marketed for sale, were impaired based on the bids received for
         these assets as compared to their net book value. The bids received for
         these assets best represent the cash flow to be realized in accordance
         with SFAS 121. Assets identified for disposition as of December 31,
         1998, had a net book value of $44.2 million, net of the $39.6 million
         balance of the asset reserve as of December 31, 1998.

                  Impark recorded a $15 million U.S. reduction of goodwill in
         December 1998, in accordance with SFAS 121. Management annually
         evaluates the amortization life for goodwill by reviewing the
         recoverability of Impark's assets, including goodwill related to the
         acquisition of Impark. Measurement of the recoverability of the net
         book value of Impark is based on estimated undiscounted future cash
         flows of Impark over a holding period and applying a multiple of
         earnings of similar companies to value the entire operations, including
         goodwill. When the recoverability of Impark's assets, including
         goodwill, is less than its net book value, a discount factor is applied
         to the estimated future cash flows and the resulting amount is then
         compared to the net book value. The difference is recognized as an
         impairment under SFAS 121 by reducing goodwill. The estimates used for
         future cash flows may differ from actual performance due to the number
         of variables having an effect on daily operations and markets in which
         these operations are located.

                  In January 1997, the Trust sold a shopping center for $9
         million in cash. The sale resulted in a capital loss of $4 million
         which was provided for as part of a $14 million noncash, unrealized
         loss on the carrying value of certain assets that was recorded in
         December 1995.

                  In February 1996, the Trust sold two office buildings and an
         attached parking garage in Cleveland, OH for $1.8 million in cash and a
         $7 million, 8% note secured by the properties. The note was repaid in
         June 1996. This sale resulted in a capital loss of $5.5 million which
         was provided for as part of a $14 million noncash, unrealized loss on
         the carrying value of certain assets that was recorded in December
         1995.




                                       11
<PAGE>   12


                  The amount of assets identified for sale, the reserve for loss
         and the losses deducted from the reserve are summarized for the years
         ended December 31 in the following table (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                  RESTATED       RESTATED
                                                                    1998            1997           1996
                                                                   --------       --------       --------  

<S>                                                                <C>            <C>            <C>     
                 Assets identified for sale
                 Net book value of assets identified for sale      $  5,163       $ 27,451       $ 41,527
                 (At historical cost less accumulated
                 depreciation)
                   Additions                                         79,034            808          1,362
                   Depreciation                                        (360)          (387)        (1,312)
                   Sales of assets                                                 (22,709)       (14,126)
                                                                   --------       --------       --------  
                 Net book value of assets identified
                   for sale at year end                            $ 83,837       $  5,163       $ 27,451
                                                                   ========       ========       =======

                 Reserve for loss                                  $  3,630       $  7,605       $ 13,060
                 Additions to reserve                                36,000
                 Losses realized on sale of assets                                  (3,975)        (5,455)
                                                                   --------       --------       --------       
                 Reserve at year end                               $ 39,630       $  3,630       $  7,605
                                                                   ========       ========       =======
</TABLE>

                  Property net operating income which is rents less operating
         expenses for assets identified for disposition are summarized for the
         years ended December 31 in the following table (amounts in thousands):

<TABLE>
<CAPTION>
                                                                    1998             1997          1996
                                                                    -------        -------        -------   
<S>                                                                 <C>            <C>            <C>    
                 Revenues                                           $15,217        $17,145        $20,842
                 Operating expenses                                   7,756          8,456          9,895
                                                                    -------        -------        -------   
                 Property net operating income                      $ 7,461        $ 8,689        $10,947
                                                                    =======        =======        =======
</TABLE>

9.       CAPITAL GAINS AND LOSSES

                  In May 1998, the Trust sold its investment in the land beneath
         the Huntington Building in Cleveland, OH for $6.1 million resulting in
         a capital gain of $1.7 million. Additionally, an $18.8 million mortgage
         investment secured by the Huntington Building was repaid in 1998
         resulting in the recognition of a $7.7 million capital gain which was
         deferred when the building was sold in 1982 since the Trust received
         the mortgage note as consideration. In June 1998, the Trust sold a
         forward exchange agreement resulting in a gain of $.8 million. The
         forward exchange contract was purchased to protect the Trust from
         foreign currency fluctuations resulting from notes issued in
         conjunction with the acquisition of Impark. In December 1998, the Trust
         sold a land parcel in Monroe, LA resulting in a gain of $.1 million.

                  In November 1997, the Trust sold an apartment complex in
         Dayton, OH, for $.7 million in cash, a $2.6 million, 8.75% second
         mortgage, secured by the property, and the assumption by the purchaser,
         of a $7.6 million existing mortgage loan. The capital gain recognized
         was $2.7 million. In December 1997, the Trust sold an office complex in
         Oklahoma City, OK, for $4.7 million in cash resulting in a capital loss
         of $1.2 million.

10.      EXTRAORDINARY LOSS FROM EARLY EXTINGUISHMENT OF DEBT

                  In 1998, the Trust repaid $87.5 million of its 8 7/8% senior
         notes resulting in $1.6 million of unamortized issue costs and
         solicitation fees being expensed. Additionally, the Trust renegotiated
         its bank credit agreement and the terms of the $90 million note payable
         in 1998 resulting in $.8 million of deferred costs related to the bank
         credit agreement and note payable being expensed.

                  In 1997 and 1996, the Trust renegotiated its bank credit
         agreements resulting in $226,000 and $286,000, respectively, of
         deferred costs relating to its prior bank credit agreements being
         expensed.

11.      ACQUISITIONS

                  On April 17, 1997, the Company acquired voting control of
         Impark for $36.6 million in cash, assuming $26 million in debt and
         issuing to its former owners $10.5 million in non-voting stock in
         Impark and issuing to Impark employees $.7 million of non-voting stock,
         $.2 million in voting stock and $1 million in preferred stock of
         Impark. The transaction was recorded using purchase accounting.

                  On September 1, 1997, the Trust purchased the interests of its
         joint venture partners in eight shopping malls and 50% of another mall
         for $88 million in cash and the assumption of $203 million of mortgage
         debt. The transaction was recorded using purchase accounting.

                  The following unaudited pro forma information presents a
         summary of consolidated results of the Trust, the Company and Impark
         and the former joint venture properties as if the acquisitions occurred
         at the beginning of 1996 with pro forma adjustments to give effect to
         the amortization of goodwill, management and lease agreements,
         depreciation of property and interest expense (in thousands, except per
         share data):


12
<PAGE>   13
<TABLE>
<CAPTION>
                                                                               RESTATED        RESTATED
           (UNAUDITED)                                                           1997            1996
                                                                                 ----            ----
<S>                                                                            <C>             <C>     
           Revenue                                                             $323,104        $313,303

           Net income (loss) applicable to shares of beneficial interest            (71)             47

           Net income (loss) applicable to shares of beneficial interest per              
           share                                                                     --              --
</TABLE>

12.      LIABILITY TO FORMER OWNERS OF IMPARK

                  The Company issued $10.5 million in non-voting common stock in
         Impark to its former owners in connection with the acquisition of
         Impark. The purchase price payable under the non-voting common stock
         increased from the aggregate issue price as of April 17, 1997 at an 8%
         per annum rate on the outstanding amount for the first six months and
         compounded by an additional one percentage point per annum each six
         month period thereafter up to a maximum rate of 17% per annum. To
         secure the Trust's obligations under this agreement, the Trust placed
         United States Treasury securities on deposit with a trustee and
         classified these securities as Investments in the December 31, 1997
         Combined Balance Sheets. The non-voting common stock was recorded as an
         Other Liability in the Combined Balance Sheets as of December 31, 1997
         and was being accreted to its final put price as a charge to expense.
         On June 1, 1998 the Company purchased the remaining non-voting common
         stock of Impark that it did not own for $11.2 million and the Trust
         subsequently sold the United States Treasury securities that served as
         collateral.

13.      INVESTMENTS IN MORTGAGE LOANS AND NOTES RECEIVABLE

                  As of December 31, the Trust had the following investments in
         mortgage loans and notes receivable (amounts in thousands):

<TABLE>
<CAPTION>
                                                                             CURRENT
                                                                             RATE ON
                                                                            INVESTMENT          1998            1997
                                                                            ----------          ----            ----

<S>                                                                           <C>                  <C>             <C>  
         First mortgage loan secured by an office building
         in Cleveland, OH, maturing in 2011                                   9.65%                              $18,908

         Mortgage loan secured by a mall in Fairmount, WV,
         maturing in 1998 and partnership units of Crown
         American Properties, L.P.                                               9%                                6,199

         Second mortgage loan secured by
         an apartment complex in Dayton, OH, maturing in 2002                 8.75%                $2,581          2,600

         Note receivable secured by management
         contract on an apartment complex in
         Atlanta, GA, maturing in 2008                                          10%                 1,727          1,779

         Note receivable secured by Temple Mall Company,
         maturing in 2023                                                        6%                 1,200          1,200
                                                                                                   ------        -------
                                                                                                   $5,508        $30,686
                                                                                                   ======        =======
</TABLE>

                  The Cleveland, OH and Fairmont, WV mortgages were paid in full
         in 1998. The book value of mortgage investments approximates fair
         market value as of December 31, 1998 based on current market conditions
         and market interest rates.

14.      BANK LOANS

         TRUST

                  As of December 31, 1998, the Trust has $101 million
         outstanding under a fully secured $110 million credit agreement at a
         weighted interest rate of 8.37% and 8.02% for December 31, 1997. In
         accordance with an agreement in principle subject to final
         documentation; the credit available under this agreement is reduced to
         $80 million on April 30, 1999 and $50 million on June 30, 1999. The
         pending agreement will amend the present commitment reduction dates of
         March 17, 1999 and May 17, 1999, respectively. The Trust expects to pay
         a fee of $.3 million to obtain the additional time period. The
         agreement in principle also provides for a reduction in the total
         credit facility commitment from $110 million. It also requires that $9
         million of proceeds from an anticipated rights offering be used to
         repay exiting borrowings. This credit agreement matures in August
         1999. Interest under this agreement is calculated, at the option of the
         Trust, based on an Eurodollar rate plus 300 basis points or the prime
         rate of the lender plus 50 basis points. The Trust may not use
         borrowings under this credit agreement to repay any other existing debt
         of the Trust, the Company or Impark. Additionally, the Trust has posted
         an $8 million letter of credit as collateral for Impark's credit
         facility, reducing the Trust's available borrowing by this amount. As
         the bank loans are at market interest rates, the fair value is the
         carrying amount of the loans. The weighted average interest rate for
         1998 and 1997 for the credit agreement was 7.9% and 8%, respectively.

                  Commitment fees not greater than 3/8% per annum are payable on
         the unused portion of the revolving credit 
                                       13
<PAGE>   14

         agreement. The agreement contains certain requirements including
         maintaining minimum funds from operations (income from operations plus
         depreciation and amortization), net worth, leverage, debt service and
         interest coverage. The Trust obtained a waiver at September 30, 1998
         for violation of its financial covenants and also obtained modification
         to the debt service, interest coverage and net worth requirements and
         the methodology for calculating net income by excluding certain
         non-recurring or extraordinary charges or expenses through the
         termination of the credit facility. Also, the Trust has received a
         waiver with respect to the change in the majority of the Trust's Board
         of Trustees until June 30, 1999. The waiver and modification of the
         calculation of net income was obtained for an $.8 million fee. The
         Trust is in compliance with the required covenants as of December 31,
         1998.

   
                  The Trust has a rate guarantee contract in the notional amount
         of $63.5 million which is tied to LIBOR increasing to a maximum rate of
         7%. This rate contract is used by the Trust to reduce the impact of
         changes for interest rates on its floating rate bank loans. The
         contract expires in October 2000 and the cost is being amortized over
         the life of the contract.
    

         IMPARK

                  As of December 31, 1998, Impark has $33.8 million Canadian
         outstanding under a secured credit agreement at a weighted average
         interest rate of 7% and 6% for December 31, 1997. The credit agreement
         consists of revolving, acquisition, and term bank commitments of $6.5
         million, $.9 million and $31.4 million Canadian, respectively. The
         revolving, acquisition and term bank facilities have $1.5 million, $.9
         million, and $31.4 million Canadian outstanding, respectively, at
         December 31, 1998. The credit agreement matures in April 2000. The
         weighted average interest rate for the credit agreement was 7% for 1998
         and 5.6% for 1997. As the bank loans are at market interest rates, the
         fair value is the carrying amount of the loans.

                  The Trust for a fee to the bank facility lenders, provided a
         letter of credit for $8 million U.S. to secure a portion of the balance
         outstanding under the bank facility, and has agreed to collateralize,
         on August 11, 1999, the bank facility with $5 million U.S. in
         securities and to allow the bank facility to be put to the Trust in
         November 1999.

                  The revolving and acquisition credit facilities bear interest
         at the lender's prime rate plus 50 basis points and the term facility
         bears interest at the Canadian Bankers Acceptance rate plus 150 basis
         points. Both interest rates increase by 25 basis points after June 30,
         1999. Additionally, Impark will pay a fee of 55 basis points
         retroactive to the bank credit facilities inception date to the lenders
         upon maturity of the credit facility. In exchange for a fee of $.4
         million Canadian, Impark has obtained reduced requirements under its
         interest coverage and leverage financial covenants through September
         30, 1999 and may deduct certain non-recurring or extraordinary charges
         for determining earnings before interest, taxes, depreciation and
         amortization for covenant purposes. The fee also waived Impark's
         non-compliance with its financial covenants at September 30, 1998.
         Impark also received a waiver for the change in the majority of the
         Trust's Board of Trustees through June 30, 1999. Impark was in
         compliance with its bank covenants at December 31, 1998.

15.      MORTGAGE LOANS PAYABLE AND DEFERRED OBLIGATION

                  As of December 31, 1998, the Trust had outstanding $345
         million of mortgage loans due in installments extending to the year
         2018. Interest rates on fixed rate mortgages range from 6.869% to
         12.25% with $34 million of mortgage loans bearing interest based on
         LIBOR. The weighted average interest rate of these mortgages is 7.32%
         at December 31, 1998. Principal payments due during the five years
         following December 31, 1998 are $4.3 million, $4.7 million, $39.1
         million, $52.3 million and $5.6 million, respectively. A $38.7 million
         mortgage at 12.25% requires participation in the cash flow of the
         secured property over predefined levels. An $162.1 million mortgage
         note at 8.43% requires all rents and other tenant charges from the
         seven properties that are security for the mortgage to be directly
         deposited into a bank account which is pledged as additional security
         for the mortgage note and is restricted in use by the lender. The Trust
         also has outstanding a $10.6 million deferred obligation at an interest
         rate of 14.88%, which is due upon demand. The fair value of the
         mortgage loans payable and deferred obligation at December 31, 1998 is
         approximately book value based on current market interest rates and
         market conditions.

16.      SENIOR NOTES

                  In July 1998, the Trust commenced a tender offer to purchase
         for cash all $100 million principal amount of its 8 7/8% Senior Notes
         due 2003 at $970 per $1,000 principal amount of Senior Notes, plus
         accrued and unpaid interest. Concurrent with the tender offer, the
         Trust conducted a consent solicitation and offered a consent payment of
         $30 per $1,000 principal amount of Senior Notes to amend the indenture
         governing the Senior Notes and to terminate listing of the Senior Notes
         on the New York Stock Exchange. In August 1998, pursuant to the tender
         offer and consent solicitation, holders of approximately 88% of the
         outstanding Senior Notes consented to the indenture amendments and
         delisting and the Trust purchased approximately $87.5 million principal
         amount of Senior Notes. The Trust has approximately $12.5 million of 8
         7/8% Senior Notes outstanding at December 31, 1998. The fair value of
         the Senior Notes is approximately $12.4 million based on current market
         quotations.

17.      PREFERRED SHARES OF BENEFICIAL INTEREST

                  In October 1996, the Trust issued $57.5 million of Series A
         cumulative convertible redeemable preferred shares of beneficial
         interest ("Series A Preferred Shares"). The 2,300,000 Series A
         Preferred Shares were issued at a par value of $25 per share and are
         each convertible into 3.31 shares of beneficial interest. The
         distributions on the 


<PAGE>   15
         Series A Preferred Shares are cumulative and equal to the greater of
         $2.10 per share (equivalent to 8.4% of the liquidation preference per
         annum) or the cash distributions on the shares of beneficial interest
         into which the Series A Preferred Shares are convertible (determined on
         each of the quarterly distribution payment dates for the Series A
         Preferred Shares). The Series A Preferred Shares are not redeemable
         prior to October 29, 2001, and at no time will they be redeemable for
         cash. On and after October 29, 2001, the Series A Preferred Shares are
         redeemable at the option of the Trust at the conversion rate of one
         Series A Preferred Share for 3.31 shares of beneficial interest. The
         Trust may exercise its option only if for 20 trading days within any
         period of 30 consecutive trading days, the closing price of the shares
         of beneficial interest on the New York Stock Exchange equals or exceeds
         the conversion price of $7.5625 per share of beneficial interest.

                  In February 1998, 951,000 preferred shares of beneficial
         interest were converted to 3,144,000 shares of beneficial interest.

18.      NOTES PAYABLE

                  The Trust as of December 31, 1998 has notes payable of $90
         million and $4.9 million outstanding.
                
   
                  The $90 million note payable bears interest at 12% and has a
         final maturity of August 11, 1999. The Trust has an agreement in
         principle with the lenders, subject to final documentation, whereby
         the Trust will be required to reduce the outstanding principal balance
         to less than $70 million by May 15, 1999 and to less than $50 million
         by May 31, 1999. Additionally, a fee of 1% of the outstanding balance
         as of February 11, 1999, a fee of 50 basis points of the outstanding
         principal amount of the note on March 31, 1999 if the balance exceeds
         $60 million, and a fee of 50 to 100 basis points of the outstanding
         note balance on May 31, 1999 depending on the balance outstanding is
         required to be paid under the terms of the note. The Trust agreed, in
         principle, to pay a fee of $2.0 million to obtain a stand-by purchase
         commitment from the Gotham entities, who are also shareholders, to
         purchase up to $50 million from a contemplated rights offering. The
         note payable lenders have agreed, in principle, to allow $9.0 million
         of the net proceeds from the rights offering, that would otherwise be
         used to repay a portion of the note payable, to be used to repay the
         bank loans. This $9.0 million portion of the note payable will bear
         interest at 15% annually and matures on August 11, 1999. The Gotham
         entities are  entitled to receive the $2.0 million standby commitment
         fee but agreed to accept $1.8 million. The standby commitment
         fee is payable whether or not the offering is consummated and is
         payable upon the earlier of the closing of the offering or March 31,
         1999. Additionally, if a second rights offering is conducted by the
         Trust, the standby purchasers are entitled to another fee of up to 4%
         of their standby commitment unless the Trust cancels or decreases the
         standby commitment. The standby purchasers possess certain rights to
         terminate their obligation as standby purchasers under both the first
         and second offerings. The standby purchase arrangements with respect
         to the first offering expire on August, 1999 and with respect to the
         second offering expire on August 11, 1999. The note payable requires
         that the Trust and Impark be in compliance with all financial
         covenants under its bank facilities. The note payable lenders granted
         the Trust a waiver under this requirement as of September 30, 1998, in
         exchange for a fee of  $300,000. The Trust is in compliance with the
         note payable covenants as of December 31, 1998. The fair value of the
         note payable is book value based on current market conditions.
    

                  The Trust has a $4.9 million note payable to the trustee of an
         escrow account which secures the change in control agreements entered
         into by the Trust and the Company with their employees. The note is
         payable upon demand by the trustee. The fair value of the note payable
         is book value based on current market conditions.

19.      SHARE OPTIONS

             The Trust has the following share option plans for key personnel.

         1981 STOCK OPTION PLAN

                  This plan provides that option prices be at the fair market
         value of the shares at the date of grant and that option rights granted
         expire 10 years after the date granted. Adopted in 1981, the plan
         originally reserved 624,000 shares for the granting of incentive and
         nonstatutory share options. Subsequently, the shareholders approved
         amendments to the plan reserving an additional 200,000 shares, for a
         total of 824,000 shares, for the granting of options and extending the
         expiration date to December 31, 1996. The amendments did not affect
         previously issued options. In June 1998, a change in the majority of
         the Trust's Board of Trustees resulted in all share options not
         previously vested to become fully vested as of that date.

                  The activity of the plan is summarized for the years ended
December 31 in the following table:
<TABLE>
<CAPTION>
                                               1998     WEIGHTED        1997      WEIGHTED       1996      WEIGHTED
                                              SHARES     AVERAGE       SHARES      AVERAGE      SHARES      AVERAGE
                                              ------     -------       ------      -------      ------      -------
<S>                                         <C>             <C>        <C>          <C>           <C>        <C>  
                           Granted             ---                       ---                     409,500     $7.37
                           Exercised        186,155        $8.51       39,809       $7.64          9,455      9.42
                           Canceled         317,281         8.22       13,590       13.14         96,450     15.84
                           Expired           16,120        17.43       22,880       17.55         21,640     24.76
                           Available           ---                       ---                      23,427
</TABLE>
                                                                              15
<PAGE>   16
                  As of December 31, 1998, the following options were
         outstanding under the 1981 plan:

<TABLE>
<CAPTION>                                                                                                              
                                             Options Outstanding                                    Options Exercisable
                      ------------------------------------------------------------------       ----------------------------
                                                          Weighted
            Year                                           Average          Weighted                           Weighted
          Options         Number          Range of      Remaining Years      Average             Number         Average
          Granted     Outstanding      Exercise Prices    of Options      Exercise Price       Exercisable   Exercise Price
          -------     -----------      ---------------  ---------------   --------------       -----------   --------------
<S>       <C>         <C>              <C>              <C>               <C>                  <C>            <C>   
            1989          31,720         $17.07-18.87       .70              $17.51              31,720         $17.51
                                          
            1990           3,120           11.06           1.80               11.06               3,120          11.06

            1992           2,000           10.00           3.80               10.00               2,000          10.00

            1994           6,250           7.375           5.30               7.375               6,250          7.375

            1996          69,240           7.375           7.20               7.375              69,240          7.375
                         -------                                            -------             -------        -------
                         112,330                                            $10.386             112,330        $10.386
                         =======                                            =======             =======        =======
</TABLE>

                  The weighted average of 631,886 options outstanding on January
         1, 1998 was $ 8.93 per share.

                  Included in the above table are 9,360 shares that the Company
         may purchase from the Trust at prices ranging from $11.06 to $17.07 per
         share to satisfy the Company's obligations to deliver shares to certain
         of its key employees pursuant to options previously granted. The option
         agreements with the Company's employees provide that option prices be
         at the fair market value of the Trust shares at the date of grant and
         that option rights granted expire 10 years after the date granted.

         1994 LONG-TERM INCENTIVE OWNERSHIP PLAN

   
                  This plan, adopted in 1994, reserved 1,629,785 shares for the
         granting of incentive and nonstatutory share options and restricted
         shares. In accordance with the plan, 9% of the shares of beneficial
         interest resulting from the conversion of preferred shares in February
         1998 and the January and June 1997 shares of beneficial interest
         offerings have been reserved and added to the plan for grant. The share
         options expire eight to ten years after being granted. The price of the
         options is the fair market value of the shares at the date of grant
         with the exception of the option grants in November 1998. The stock
         options granted in 1998 were granted at exercise prices exceeding
         market. Additionally, these options have a cost of capital feature
         whereby the exercise price of the options will increase by 10%,
         compounded annually and prorated monthly, beginning in May 2000 and in
         each November thereafter, less the amount of per share dividends or
         other  distributions to shareholders. As the 1998 option grants are
         deemed to be variable, compensation expense will be recorded when the
         market price of shares of beneficial interest exceeds the option price
         for these shares at the date of grant for these options. As of
         December 31, 1998, the option price of shares of beneficial interest
         did not exceed the market price of shares of beneficial interest,
         consequently no compensation expense was recorded for 1998. In June
         1998, a change in the majority of the Trust's Board of Trustees
         occurred resulting in all stock options vesting that had been
         previously granted.
    

                  Since the inception of this plan and prior to the June 1998
         change in the composition of the Board of Trustees, restricted shares
         were issued to key employees. The restricted shares received dividends
         and had voting rights but could not be sold or transferred until the
         restriction period lapsed after eight years from the date of grant, or
         earlier if the Trust's share price equaled or exceeded $21 for 20
         consecutive days, or upon a change in control as defined in the plan.
         Restricted shares were granted when defined levels of funds from
         operations and net capital gains were achieved during any four
         consecutive calendar quarters. Additionally, restricted shares were
         granted in place of share options. These restricted shares received
         dividends and had voting rights but could not be sold or transferred
         for four years or upon a change in control as defined in the plan.
         Beginning in 1998, other restricted shares were granted to plan
         participants based on defined improvements to funds from operations and
         shareholder return. These restricted shares were to vest when funds
         from operations for four consecutive quarters doubled as compared to
         the funds from operations in the quarter the restricted shares were
         granted, or the share price of shares of beneficial interest was 50%
         greater than the share price on the five trading days of the quarter
         immediately preceding the grant date of the shares, or upon a change of
         control as defined in the plan. The restricted shares received
         dividends and were eligible to vote. In June 1998, a change in the
         majority of the Trust's Board of Trustees occurred resulting in all
         restrictions being removed from the restricted shares that had been
         previously granted and a $4.7 million expense was recorded for the
         remaining deferred compensation which had not been expensed as of that
         date. Deferred compensation of $5 million in 1998, $3.2 million in 1997
         and $1.7 million in 1996 was recorded. Amortization of the deferred
         compensation of $312,000, $746,000 and $499,000, respectively, was
         recognized in 1998, 1997 and 1996.

16
<PAGE>   17
                  The activity of this plan is summarized for the years ended
         December 31 in the following table:

<TABLE>
<CAPTION>
                                                         1998   WEIGHTED        1997     WEIGHTED       1996   WEIGHTED
                                                       SHARES    AVERAGE       SHARES     AVERAGE      SHARES   AVERAGE
                                                       -----------------       ------------------      ----------------
<S>                                                   <C>        <C>            <C>       <C>          <C>        <C>  
                Share options granted                 1,800,000  $ 7.50         327,000   $14.19       79,000     $7.38
                Share options canceled                  501,468   10.83           7,102     7.38       18,400      7.37
                Share options exercised                 168,382    7.10          52,754     7.31       10,700      6.84
                Restricted shares granted               343,964                 226,867               142,500
                Restricted shares canceled              606,852                   3,521                37,007
                Shares purchased by employees            18,499                   9,005                11,094
                Additional shares reserved              282,941                 921,150
                Available share options
                    and restricted shares               270,485               1,041,687               672,786
</TABLE>


                  As of December 31, 1998, the 1994 plan had the following
         options outstanding:

<TABLE>
<CAPTION>                                                                                             
                                           Outstanding Options                            Options Exercisable
                     --------------------------------------------------------------------------------------------
                                                    Weighted
          Year                                       Average           Weighted                         Weighted
          Options      Number      Range of       Remaining Years       Average          Number         Average
          Granted    Outstanding Exercise Prices    of Options       Exercise Price   Exercisable   Exercise Price
          -------    ---------------------------    ----------       --------------   -----------   --------------
<S>         <C>           <C>     <C>                 <C>              <C>                <C>             <C>     
            1995          11,003   $ 7.50-7.75        4.40             $ 7.6629           11,003          $ 7.6629

            1996          21,171         7.375        5.20                7.375           21,171             7.375

            1997          60,000  14.125-14.25        6.30              14.1875           60,000           14.1875

            1998       1,800,000     6.50-8.50        9.83                 7.50
                       ---------                                         ------            ------          -------
                       1,892,174                                        $7.7116            92,174         $11.8439
                       =========                                        =======            ======         ========
</TABLE>
   
                  The weighted average price of the 762,024 options outstanding
         as of January 1, 1998 was $10.13 per share.

    
                  The Trust accounts for stock option awards in accordance with
         APB 25 and has adopted the disclosure-only provisions of SFAS 123
         (Accounting for Stock-Based Compensation). Consequently, no
         compensation cost has been recognized for the share option plans. If
         compensation expense for the Trust's two share option plans had been
         recorded based on the fair value at the grant date for awards in 1998,
         1997 and 1996, consistent with SFAS 123, the Trust's net income would
         be adjusted as follows (amounts in thousands, except per share data):

<TABLE>
<CAPTION>
                                                                              Restated     Restated
                                                                 1998            1997        1996
                                                                 ----            ----        ----
<S>                                                            <C>               <C>         <C> 
           Net income  (loss)  applicable to shares of         $(86,517)         $845        $550
             beneficial interest
           Effect of stock options as calculated                   (557)         (569)       (430)
                                                               --------         -----        ----
           Net income (loss) as adjusted                       $(87,074)        $ 276        $120
                                                               ========         =====        ====
           Per share

                Basic and diluted:
                Net income (loss)                               $(2.81)          $.02        $.03
                Effect of stock options as calculated             (.02)          (.02)       (.02)
                                                               --------         -----        ----
                Net income (loss), as adjusted                  $(2.83)          $ --        $.01
                                                               ========         =====        ====
</TABLE>
                  The fair value of each option grant is estimated on the date
         of the grant using the Black-Scholes option pricing model, with the
         following weighted average assumptions used for grants in 1998, 1997
         and 1996.

<TABLE>
<CAPTION>
                                                                 1998            1997        1996
                                                                 ----            ----        ----
<S>                                                             <C>              <C>        <C>  
                          Risk-free interest rate                  5%            5.7%        6.35%
                          Expected option life                    10               4           10
                          Expected volatility                     32%             23%          30%
                          Expected dividend yield                  4%            3.5%         3.5%
</TABLE>

20.      SHAREHOLDER RIGHTS PLAN

                  In March 1990, the Board of Trustees declared a dividend
         consisting of one right to purchase one share of beneficial interest of
         the Trust with respect to each share of beneficial interest. The rights
         may be exercised only if a person or group acquires 15% or more of the
         outstanding shares of beneficial interest, makes a tender offer for at
         least 
                                                                              17
<PAGE>   18
         15% of the outstanding shares of beneficial interest or is declared to
         be an "adverse person." The exercise price of each right is $50. If a
         person or group acquires 15% or more of the outstanding shares of
         beneficial interest (except in a tender offer approved by the Board of
         Trustees), is declared to be an "adverse person" or engages in certain
         self-dealing transactions with the Trust ("flip-in events"), each right
         (other than rights owned by a 15% owner or an "adverse person")
         entitles the holder to purchase one share of beneficial interest of the
         Trust for par value (now $1 per share). The Board of Trustees has
         agreed to increase the 15% threshold for shares of beneficial interest
         acquired through a contemplated rights offering so that a "flip-in"
         event will not occur due to the rights offering. If the Trust is
         acquired in a merger or other business combination ("flip-over
         events"), each right entitles the holder to purchase, for $1, shares of
         the acquiring company having a market value equal to the market value
         of one share of beneficial interest of the Trust. The rights may be
         redeemed by the Trust at a price of $0.01 per right at any time prior
         to the earlier of a "flip-in" or "flip-over" event or the expiration of
         the rights on March 30, 2000.

21.      FEDERAL INCOME TAXES

                  The Trust has made no provision for current or deferred income
         taxes on the basis that it qualified under Sections 856-860 of the
         Internal Revenue Code as a real estate investment trust and has
         distributed all of its taxable income to shareholders. The Trust and
         Company have accrued $.6 million and $1.2 million in taxes relating to
         Canadian operations for 1998 and 1997, respectively.

   
                  The Trust and Company treat certain items of income and
         expense differently in determining net income reported for financial
         reporting and tax purposes. Such items resulted in a net increase in
         income for tax reporting purposes of approximately $72 million in 1998,
         $8 million for 1997, and $1.6 million for 1996.

    
                  As of December 31, 1998, net investments after accumulated
         depreciation in real estate for tax purposes was approximately $655
         million.

                  The 1998 quarterly allocation of cash dividends per share of
         beneficial interest for individual shareholders' income tax purposes
         was as follows:

<TABLE>
<CAPTION>
                                                               LONG-TERM
                                                                CAPITAL             ORDINARY              TOTAL
                            DATE PAID                            GAINS               INCOME               PAID
                            ---------                            -----               ------               ----
<S>                         <C>                                  <C>                  <C>                 <C> 
                            February 2, 1998                     $.1066               $.0034              $.11
                            April 30, 1998                        .1066                .0034               .11
                                                                 ------               ------              ----
                                                                 $.2132               $.0068              $.22
                                                                 ======               ======              ====
</TABLE>
                  For the year ended December 31, 1997, the cash dividends paid
         of $.44 consisted of $.3174 per share of ordinary income and $.1226 per
         share of capital gains, and for the year ended December 31, 1996, $.422
         per share of ordinary income and $.018 per share of capital gains.

                  The 1998 quarterly allocation of cash dividends per share for
         the preferred shares of beneficial interest for individual
         shareholders' income tax purposes was as follows:

<TABLE>
<CAPTION>
                                                               LONG-TERM
                                                                CAPITAL             ORDINARY            TOTAL
                            DATE PAID                            GAINS               INCOME              PAID
                            ---------                          ---------            --------            ------ 
<S>                         <C>                                <C>                  <C>                 <C>  
                            February 2, 1998                     $.5086               $.0164             $.525
                            April 30, 1998                        .5086                .0164              .525
                            July 31, 1998                         .5086                .0164              .525
                            October 30, 1998                      .5086                .0164              .525
                                                                -------               ------             -----
                                                                $2.0344               $.0656             $2.10
                                                                =======               ======             =====
</TABLE>

                  For the year ended December 31, 1997, the cash dividends paid
         of $2.1172 per share for the preferred shares of beneficial interest
         consisted of $1.5272 per share of ordinary income and $.59 of capital
         gain.

22.      LEGAL CONTINGENCY

                  The Trust has pursued legal action against the State of
         California associated with the 1986 flood of Sutter Buttes Center,
         formerly Peach Tree Center. In September 1991, the court ruled in favor
         of the Trust on the liability portion of this inverse condemnation
         suit, which the State of California appealed. The Trust is proceeding
         with its damage claim. No recognition of potential income has been made
         in the accompanying Combined Financial Statements.

18
<PAGE>   19

23.      BUSINESS SEGMENTS

                  In 1998, the Trust and Company adopted SFAS No. 131
         (Disclosures about Segments of an Enterprise and Related Information).
         This statement requires companies to identify segments consistent with
         the manner in which management makes decisions about allocating
         resources to segments and measuring their performance.

   
                  The Trust's and the Company's business segments include
         ownership of shopping centers, apartment complexes, office buildings,
         parking facilities, mortgage investments and parking management
         (Impark). Corporate rent and operating expense consist primarily of
         ground lease income from a property leased to a third party. Rent,
         property operating expense and real estate taxes, interest expense,
         depreciation, capital improvements and identifiable assets for real
         estate assets and for Impark have been identified for each of the
         business segments for the last three years. Impark derives 87% and 88%
         of its rent from Canadian operations for 1998 and 1997, respectively.
         Property net operating income is property rent less property operating
         expense and real estate taxes. Corporate interest expense consists of
         the Trust's non-recourse notes payable, senior notes, and bank loan
         interest expense. Corporate depreciation and amortization consist
         primarily of the amortization of deferred issue costs on non-recourse
         debt and the leasehold improvements for its corporate office. Corporate
         assets consist primarily of cash and cash equivalents, leasehold
         improvements for the corporate office and deferred issue costs for
         non-recourse debt and senior notes. All intercompany transactions
         between segments have been eliminated. (See table of business segments
         on next page.)
    



                                                                              19
<PAGE>   20


<TABLE>
<CAPTION>
                                                                                          RESTATED         RESTATED
                                                                          1998              1997             1996
                                                                          ----              ----             ----
<S>                                                                     <C>             <C>             <C>      
                     Rents
                          Shopping Centers                              $  97,584       $  58,284       $  42,570
                          Apartments                                       17,056          17,835          16,306
                          Office Buildings                                 13,275          13,989          11,794
                          Parking Facilities                               10,805           4,206           3,722
                          Impark                                          180,760         129,918           ---
                          Corporate                                         1,112           1,156           1,163
                                                                        ---------       ---------       ---------
                                                                        $ 320,592       $ 225,388       $  75,555

                     Less - Operating Expenses
                          Shopping Centers                              $  32,433       $  17,182       $  11,911
                          Apartments                                        6,182           6,729           6,105
                          Office Buildings                                  6,069           6,753           6,701
                          Parking Facilities                                2,444           1,017             200
                          Impark                                          175,625         124,624           ---
                          Corporate                                           914             910             869
                                                                        ---------       ---------       ---------
                                                                        $ 223,667       $ 157,215       $  25,786
                     Less - Real Estate Taxes
                          Shopping Centers                              $   8,918       $   6,857       $   5,736
                          Apartments                                          975           1,382           1,234
                          Office Buildings                                    992           1,085             885
                          Parking Facilities                                1,568             624             442
                                                                        ---------       ---------       ---------
                                                                        $  12,453       $   9,948       $   8,297
                     Property Net Operating Income
                          Shopping Centers                              $  56,233       $  34,245       $  24,923
                          Apartments                                        9,899           9,724           8,967
                          Office Buildings                                  6,214           6,151           4,208
                          Parking Facilities                                6,793           2,565           3,080
                          Impark                                            5,135           5,294           ---
                          Corporate                                           198             246             294
                                                                        ---------       ---------       ---------
                                                                        $  84,472       $  58,225       $  41,472
                                                                        ---------       ---------       ---------
                     Less - Depreciation and Amortization
                          Shopping Centers                              $  15,880       $  10,414       $   8,574
                          Apartments                                        2,751           2,952           2,796
                          Office Buildings                                  4,282           3,963           3,410
                          Parking Facilities                                1,604             281             214
                          Impark                                            5,789           4,105           ---
                          Corporate                                         3,083           1,177             896
                                                                        ---------       ---------       ---------
                                                                        $  33,389       $  22,892       $  15,890

                     Less - Interest Expense
                          Shopping Centers                              $  23,832       $  11,224       $   4,693
                          Apartments                                        2,819           3,406           2,951
                          Office Buildings                                  ---                15             143
                          Parking Facilities                                2,381             784             753
                          Impark                                            2,682           2,082           ---
                          Corporate                                        19,145          12,353          14,886
                                                                        ---------       ---------       ---------
                                                                        $  50,859       $  29,864       $  23,426


                     Mortgage Investment Income                         $   1,211       $   2,907       $   4,732

                     Corporate Income (Expense)
                          Short-term investment income                  $   1,337       $   1,525       $      80
                          Other income                                      1,386           5,724           1,500
                          General and administrative                      (37,577)        (12,135)         (6,787)
                          Foreign currency loss                            (2,198)          ---             ---
                          Litigation and proxy costs                       (4,848)          ---             ---
                          Unrealized loss on carrying value of
                             real estate and impaired assets              (51,000)          ---             ---
                                                                        ---------       ---------       ---------
                     Income (loss) before capital gain,                 
                          extraordinary loss and minority interest      $ (91,465)      $   3,490       $   1,681 
                                                                        =========       =========       ========= 
                     Capital expenditures                               
                          Shopping Centers                              $  12,585       $   9,381       $  10,083
                          Apartments                                        2,081           1,497           1,606
                          Office Buildings                                  8,045           9,741           8,444
                          Parking Facilities                                  392           1,035             131
                                                                        ---------       ---------       ---------
                                                                        $  23,103       $  21,654       $  20,264
                                                                        =========       =========       =========
                     Identifiable assets
                          Shopping Centers                              $ 471,996       $ 498,238       $ 179,899
                          Apartments                                       79,011          79,386          89,090
                          Office Buildings                                 45,404          45,412          49,343
                          Parking Facilities                               81,554          17,353           7,238
                          Impark                                           66,169          88,529           ---
                          Mortgages                                         5,508          30,686          42,466
                          Corporate                                        37,042          30,622          45,018
                                                                        ---------       ---------       ---------
                     Total Assets                                       $ 786,684       $ 790,226       $ 413,054
                                                                        =========       =========       =========
</TABLE>


20
<PAGE>   21

24       SUBSEQUENT EVENT

                  The Trust in February 1999 sold a shopping center for $21.6
         million, resulting in net proceeds of $9.3 million after repayment of
         mortgage debt. The Trust in March 1999 sold an office building
         resulting in net proceeds of $1.8 million.

25.      MINORITY INTEREST IN IMPARK

                  The Company owns 76% of the voting common stock of Impark with
         the remainder owned by employees of Impark. Consequently, for financial
         reporting purposes the financial statements of Impark and the Company
         are consolidated with the minority interest's share of the loss
         resulting from Impark being allocated to the employee shareholders. As
         the equity of the minority shareholders was depleted as of December 31,
         1997, no further losses have been allocated to the minority
         shareholders subsequent to 1997.

26.       MINIMUM RENTS

                  The future minimum lease payments that are scheduled to be
         received under noncancellable operating leases are as follows (amounts
         in thousands):

<TABLE>
<S>                                       <C>      
                         1999            $  67,856
                         2000               60,308
                         2001               52,710
                         2002               46,936
                         2003               41,309
                         Thereafter        154,058
                                          --------
                                          $423,177
                                          ========   
</TABLE>

27.       RELATED PARTY TRANSACTIONS

   
                  In connection with the $90 million note payable, the Trust
         paid fees of $1.4 million to the lenders. One of the lenders is Gotham
         Partners, L.P. and another is Gotham Partners III, L.P. ("Gotham")
         which received fees of $.2 million through December 31, 1998. The Trust
         paid interest of $3.7 million to the lenders, of which Gotham received
         $.6 million through December 31, 1998. The fees and interest were
         allocated among the lenders based on the amounts they loaned to the
         Trust. Gotham agreed to provide a stand-by commitment to purchase up
         to $50 million from a contemplated rights offering in exchange for a
         fee of $2.0 million. The Gotham entities are entitled to receive $2.0
         million, but agreed to accept $1.8 million. Gotham  also agreed to
         provide a stand-by commitment for a second rights offering of up to
         $40 million in exchange for a fee of up to 4%. Gotham owns 9.70% of the
         shares of beneficial interest as of December 31, 1998.
    

                  The Trust in 1998 reimbursed Gotham for $3.1 million in proxy
         expenses.

                  The Company has engaged a law firm, that has a partner who is
         a Trustee, to advise it on strategic matters regarding Impark. As of
         December 31, 1998, no payments have been made to this firm.

                  The Company leases four of its parking facilities to a third
         party which is partially owned by an affiliate of a Trust shareholder,
         Apollo Real Estate Investment Fund II, L.P. and Apollo Real Estate
         Advisors. In 1998, the Trust received $.9 million in rent from this
         third party.

                  The Trust in December 1998 engaged a company, a shareholder of
         which is a relative of a principal of Gotham, to provide mortgage
         brokerage services. No fees have been paid to this party through
         December 31, 1998

28.      SEVERANCE ACCRUAL

                  During 1998, the Trust recorded severance expense of $6.1
         million for change in control agreements, other compensation
         arrangements for continuation of employment, and termination of an
         employment contract. At December 31, 1998, the Trust had paid $1.0
         million of these benefits and has a balance of $5.1 million remaining
         to be paid. The Trust recognizes these expenses over the periods that
         employees are required to remain in the employment of the Trust. If an
         employee is terminated without any period of required continuing
         employment, these benefits are expensed if and when paid.

                  The Trust also paid $3.4 million related to the termination of
         employment of its former chairman, president and chief executive
         officer. As a result of the proxy contest in 1998 and the change in the
         composition of the Trust's board of Trustees, restricted stock became
         unrestricted and the Trust recognized $4.7 million of deferred
         compensation as an expense.

29.      CONTINGENCIES

                  The Trust, in exchange for a fee from Impark, has provided
         performance guarantees for the manufacturing and installation of
         transit ticket vending equipment. The guarantees of $5.3 million and
         $6.2 million expire in February 2001 


                                                                              21
<PAGE>   22
         and 2002, respectively. As of December 31, 1998, no amounts have been
         drawn against these guarantees.


30.      QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

                  The following is an unaudited condensed summary of the
         combined results of operations by quarter for the years ended December
         31, 1998 and 1997. In the opinion of the Trust and Company, all
         adjustments (consisting of normal recurring accruals) necessary to
         present fairly such interim combined results in conformity with
         generally accepted accounting principles have been included. The first
         three quarters of 1998 and four quarters of 1997 have been restated to
         reflect the change in the lives of assets used to calculate
         depreciation. Additionally, the third quarter of 1998 has been 
         restated for the reduction of a severance accrual made in the fourth
         quarter of 1998.

<TABLE>
<CAPTION>
                                                                                            QUARTERS ENDED
                                                                        ---------------------------------------------------------
                                                                        RESTATED        RESTATED       RESTATED
                                                                        MARCH 31        JUNE 30       SEPTEMBER 30    DECEMBER 31
                                                                        --------        -------       ------------    -----------
         (IN THOUSANDS, EXCEPT PER SHARE DATA AND FOOTNOTES)
<S>                                                                     <C>             <C>             <C>             <C>     
         1998
         ----
         Revenues                                                       $ 80,354        $ 81,847        $ 78,670        $ 83,655
                                                                        --------        --------        --------        --------
         Loss before preferred dividend and extraordinary
           loss from early extinguishment of debt                         (3,579)        (11,076)         (8,598)        (57,866)
         Extraordinary loss from early extinguishment of debt                                             (1,633)           (766)
                                                                        --------        --------        --------        --------
         Net loss before preferred dividend                               (3,579)(1)     (11,076)(2)     (10,231)(3)     (58,632)(4)
                                                                        --------        --------        --------        --------
         Net loss applicable to shares of beneficial interest           $ (4,454)       $(11,784)       $(10,939)       $(59,340)
                                                                        ========        ========        ========        ======== 
         Comprehensive net loss                                         $ (4,450)       $(12,073)       $(11,276)       $(59,957)
                                                                        ========        ========        ========        ======== 
         Per share
              Loss applicable to shares of beneficial interest
                 before extraordinary loss                              $   (.15)       $   (.38)       $   (.30)       $  (1.87)
              Extraordinary loss from early extinguishment of debt                                          (.05)           (.02) 
                                                                        --------        --------        --------        --------
              Net loss applicable to shares of beneficial
                 interest, basic and diluted                            $   (.15)       $   (.38)       $   (.35)       $  (1.89) 
                                                                        ========        ========        ========        ========  
                  As previously reported:

                      Net loss previously disclosed                     $ (3,272)       $(10,602)       $(11,657)
                           Change in depreciation expense                 (1,182)         (1,182)         (1,182)
                           Change in severance accrual                                                     1,900
                                                                        --------        --------        -------- 
                      Net loss as restated                              $ (4,454)       $(11,784)       $(10,939)
                                                                        ========        ========        ======== 
                      Net loss per share as previously
                        disclosed, basic and diluted                    $  (0.11)       $  (0.34)       $  (0.37)
                      Net loss per share as  restated,  basic and
                      diluted                                              (0.15)          (0.38)          (0.35)
</TABLE>

(1)  Included $.9 million loss U.S. from Impark's manufacturing subsidiary and
     $.9 million in proxy and litigation expenses.

   
(2)  Included $3.4 million expense for the termination of the former chairman,
     president and chief executive officer, $3.9 million in proxy and litigation
     expenses, $4.7 million expense for the vesting of restricted shares, $2.25
     million loss of a property acquisition deposit due to the Trust
     terminating the deal, $1.5 million in professional fees to avoid a change
     in the composition of the Trust's Board, $1.0 million in bank loan waiver
     fees, a $.4 million loss for the termination of a systems project and $1.5 
     million in foreign currency translation loss.

(3)  Included $1.7 million severance accrual, $.8 million in expense for
     terminations of former employees, $1.6 million in legal fees for possible
     corporate and financial transactions of the Trust, $1.1 million in foreign
     currency translation loss for marking an intercompany receivable to the
     spot rate, the reduction in the accrual of percentage rent of $1.5 million
     due to the adoption of EITF 98-9 and a $1.6 million extraordinary loss from
     the repayment of $87.5 of Senior Notes prior to their maturity.

(4)  Included $1.1 million in expense for various services provided to the Trust
     by a third party and warrants issued in connection therewith, $.8 million
     in legal fees for a rights offering and potential acquisitions and sales,
     $.5 million in professional fees resulting from an unsuccessful effort to
     refinance the Trust's bridge and bank loans, $.8 extraordinary loss
     resulting from amendments to the Trust's bank credit facility and $90      
     million note payable, $4.4 million severance accrual offset by $1.5
     million in additional percentage rent accrued due to the prospective
     adoption of EITF 98-9. Also included $51 million unrealized loss on
     carrying value of assets identified for disposition and impaired.
    

(5)  Included a noncash recognition of income from the repayment of a wraparound
     mortgage investment.

(6)  Included recognition of income of $.5 million from a casualty loss.



22
<PAGE>   23

<TABLE>
<CAPTION>
                                                                                              QUARTERS ENDED
                                                                           -----------------------------------------------------
                                                                           RESTATED     RESTATED         RESTATED      RESTATED
                                                                           MARCH 31      JUNE 30       SEPTEMBER 30  DECEMBER 31
                                                                           --------      -------       ------------  -----------

<S>                                                                        <C>           <C>             <C>          <C>     
1997
- ----
         Revenues                                                          $ 22,122      $ 58,946        $ 73,135     $ 81,341
                                                                           --------      --------        --------     --------
   
         Income before preferred dividend, extraordinary                      1,318         1,074           1,086        2,424
           loss from early extinguishment of debt
           and after minority interest
         Extraordinary loss from early extinguishment of debt                                                             (226)
                                                                           --------      --------        --------     --------
         Net income before preferred dividend                                 1,318         1,074           1,086        2,198
                                                                           --------      --------        --------     --------
         Net income applicable to shares of beneficial interest            $    110(5)   $   (135)(6)    $   (123)    $    993
                                                                           ========      ========        ========     ========
         Comprehensive net income (loss)                                   $    114      $   (150)       $   (209)    $    212
                                                                           ========      ========        ========     ========
         Per share
              Loss applicable to shares of beneficial interest
                before extraordinary loss and after minority interest      $    .01      $   (.01)       $   (.01)    $    .05
              Extraordinary loss from early extinguishment of debt                                                        (.01)
                                                                           --------      --------        --------     --------
              Loss applicable to shares of beneficial
                interest - basic and diluted                               $    .01      $   (.01)       $   (.01)    $    .04
                                                                           ========      ========        ========     ========
                  As previously reported:

                     Net income previously disclosed                       $    970      $    727        $    738     $    608
                          Change in depreciation expense                       (860)         (862)           (861)        (860)
                          Change in loss on sale of property                                                             1,245
                                                                           --------      --------        --------     --------
                     Net income (loss) as restated                         $    110      $   (135)       $   (123)    $    993
                                                                           ========      ========        ========     ========

                     Net income per share as previously  disclosed,        $   0.05      $   0.03        $   0.03     $   0.04
                       basic and diluted
                     Net income (loss) per  share as  restated,  
                       basic and diluted                                       0.01         (0.01)         (0.01)         0.04
</TABLE>
    




                                                                              23
<PAGE>   24
 

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

TO THE SECURITYHOLDERS AND TRUSTEES OF FIRST UNION REAL ESTATE EQUITY AND
 MORTGAGE INVESTMENTS:

         We have audited the accompanying combined balance sheets of First Union
Real Estate Equity and Mortgage Investments (an unincorporated Ohio business
trust, also known as First Union Real Estate Investments) and First Union
Management Inc. (a Delaware corporation) and its subsidiaries as of December 31,
1998 and 1997, and the related combined statements of operations, combined
statements of comprehensive income, shareholders' equity and changes in cash for
each of the three years in the period ended December 31, 1998 (1997 and prior as
restated - see note 2). These financial statements are the responsibility of
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

         We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion, the financial statements referred to above present
fairly, in all material respects, the combined financial position of First Union
Real Estate Equity and Mortgage Investments and First Union Management Inc. and
its subsidiaries as of December 31, 1998 and 1997, and the results of their
operations and their changes in cash for each of the three years in the period
ended December 31, 1998, in conformity with generally accepted accounting
principles.





Cleveland, Ohio,
March 29, 1999.                                      ARTHUR ANDERSEN LLP





24
<PAGE>   25


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESTATEMENT OF COMBINED FINANCIAL STATEMENTS
- --------------------------------------------

         The Trust has restated its Combined Financial Statements for each of
the five years ended December 31, 1998 as a result of changing the lives of
assets to calculate depreciation expense.

FINANCIAL CONDITION
- -------------------

         In January 1998, the Trust acquired two parking garages for $44.8
million in cash, the assumption of $.7 million in mortgage debt and the issuance
of a $.9 million mortgage note payable. The parking garages are located in
Chicago, IL, and Columbus, OH. Additionally, in February 1998, the Trust
acquired a parking garage in Richmond, VA for $9.1 million in cash and a
development site in Cleveland, OH for $3.3 million in cash. The development site
is leased on a short-term basis to the former owner until construction of a
parking garage commences. In March 1998, the Trust acquired a surface parking
lot adjacent to the Ballpark at Arlington in Arlington, TX for $3 million in
cash. In July 1998, the Trust acquired a parking garage in Nashville, TN for
$2.1 million in cash and the assumption of a $4.5 million mortgage. During 1998,
the Trust acquired three parcels of land adjacent to two shopping centers that
it owns for $.7 million. The cash required for these acquisitions was funded
with proceeds from the Trust's bank credit facilities.

         The Trust in January 1998 received $6.2 million in cash as full
repayment of a mortgage investment secured by a property in Fairmont, WV. In May
1998, the Trust received $18.8 million in cash as full repayment of a mortgage
investment secured by an office building in Cleveland, OH. The proceeds were
used to repay bank loans under the Trust's bank credit facilities.

         In February 1998, 951,000 preferred shares of beneficial interest were
converted into approximately 3,144,000 shares of beneficial interest.

         The Trust in May 1998, sold its investment in the land beneath an
office building in Cleveland for $6.1 million resulting in a capital gain of
$1.7 million. The proceeds were used to reduce short-term borrowings.

         In May 1998, the Trust obtained a $30 million non-recourse mortgage
secured by its parking garage in Chicago, IL. The mortgage is for three years at
an interest rate of LIBOR plus 175 basis points and is interest only.

         On June 1, 1998, the Trust's affiliated management company purchased
the remaining non-voting common shares of Impark for $11.2 million from Impark's
former owner. The non-voting common stock was recorded as an Other Liability in
the Combined Financial Statements. The Trust, for a fee from the former owner of
Impark, had provided a financial guarantee that the shares would be redeemed.
Upon completion of the redemption, the Trust sold $11.5 million of U.S. Treasury
bills which had collateralized the financial guarantee.

         In July 1998, the Trust commenced a tender offer to purchase for cash
all $100 million principal amount of its 8 7/8% Senior Notes due 2003 at $970
per $1,000 principal amount of Senior Notes, plus accrued and unpaid interest.
Concurrent with the tender offer, the Trust conducted a consent solicitation and
offered a consent payment of $30 per $1,000 principal amount of Senior Notes to
amend the indenture governing the Senior Notes and to terminate listing of the
Senior Notes on the New York Stock Exchange. The purpose of the tender offer and
consent solicitation was (i) to prevent the possibility that the Trust would be
required to purchase the Senior Notes at 101% of their principal amount, an
obligation which the Trust did not have the financial resources to satisfy, and
(ii) to provide the Trust with additional financial and operating flexibility.
Prior to its amendment, the Senior Note indenture required the Trust to offer to
purchase the Senior Notes at 101% of their principal amount if within 90 days
following the date of a "change of control," the rating of the Senior Notes by
both Standard & Poor's Corporation ("S&P") and Moody's Investors Services, Inc.
declined by one or more rating levels. In April 1998, S&P placed the Trust on
Credit Watch and in November 1998, downgraded the Trust's debt rating. In June
1998, Moody's placed the Senior Notes under review for possible downgrade and in
October 1998, downgraded its rating for the Senior Notes.

         In August 1998, pursuant to the tender offer and consent solicitation,
holders of approximately 88% of the outstanding Senior Notes consented to the
indenture amendments and the Senior Notes were delisted from the New York Stock
Exchange. The Trust purchased approximately $87.5 million principal amount of
Senior Notes. The purchase of the Senior Notes was financed with the proceeds of
a $90 million loan (the "Bridge Loan") that matures in August 1999. The lenders
under the Bridge Loan are Bankers Trust, as agent, and BankBoston, N.A.,
Blackacre Bridge Capital, Elliott Associates, Gotham Partners, L.P. and Gotham
Partners III, L.P., and Wellsford Capital, each as an equal participant.

         As a result of legal fees for several matters, accrued severance 
expenses for employee terminations, a new accounting pronouncement requiring the
deferral of percentage rent from tenants, and foreign currency mark-to-market 


                                                                              25
<PAGE>   26
losses, the Trust was not in compliance with the debt service coverage, interest
coverage, leverage ratio and funds from operations covenants under its bank
credit facility for the third quarter of 1998. Additionally, Impark was not in
compliance with covenants relating to the leverage ratio and interest coverage
under its bank credit agreement for the third quarter of 1998. Further, the
lenders under the facilities determined that a change in the majority of the
Trust's Board of Trustees occurred in June 1998. This change in the Board would
have breached covenants under both credit facilities, but the lenders waived
these breaches.

         The lenders under the Trust credit facility agreed to modify the debt
service and interest coverage requirements and the methodology for calculating
net income by excluding certain non-recurring or extraordinary charges or
expenses, including percentage rent on a pro forma basis, and eliminating any
expense or adjustment in any fiscal quarter relating to any non-cash foreign
currency mark-to-market expense or adjustment. In addition, the lenders under
the Trust's credit facility extended the waiver with respect to the Board of
Trustees' change of control until June 30, 1999. In consideration for these
modifications, the Trust paid the lenders an $825,000 fee. Concomitant with the
covenant modifications and the waiver extension, the lenders reduced their
maximum commitment under the Trust credit facility from $125 million to $110
million and will reduce such commitment further to $80 million on March 17, 1999
and to $50 million on May 17, 1999. The lenders have agreed in principle in
March 1999 in exchange for a payment fee of $300,000, extended by 45 days the
reduction of the commitment to April 30, 1999 and June 30, 1999, respectively.
As part of the Amendment to extend the dates of the commitment reduction in
March 1999, the lenders reduced the credit facility commitment by $5 million to
$105 million. Additionally, upon the completion of the rights offering, $9
million of the proceeds will be used to repay the credit facility and the
commitment will be reduced by $9 million to $96 million. The lenders also
increased the interest rate under the facility from the Eurodollar rate plus 200
basis points or the prime rate to the Eurodollar rate plus 300 basis points or
the prime rate plus 50 basis points.

         The lenders under the Impark credit facility agreed to (i) modify the
interest coverage and leverage requirements and the methodology for determining
earnings before interest, taxes, depreciation and amortization by adjusting for
certain non-recurring or extraordinary charges or expenses for each of the
quarters ended September 30, 1998 through September 30, 1999 and (ii) decrease
the margin added to the Canadian Bankers Acceptance interest rate from 175 basis
points to 150 basis points. In addition, the lenders extended the waiver with
respect to the default caused by the change in the majority of the Trust's Board
of Trustees until June 30, 1999. In consideration for these amendments and the
waiver extension, the principal balance under the Impark credit facility was
reduced from Cdn. $50 million to Cdn. $38.8 million, Impark paid the lenders a
fee of Cdn. $388,400, and the Trust issued an $8 million U.S. letter of credit
under the Trust's credit facility as collateral for Impark's obligations and
agreed to provide an additional $5 million U.S. in collateral for such
obligations on August 11, 1999.

         The lenders under the Bridge Loan agreed to extend the maturity of the
loan to August 11, 1999 and incorporate the revised covenants in the Trust's
credit facility. In consideration for these amendments, the Trust paid the
Bridge Loan lenders a fee of $300,000 and agreed, in principle, to (i) reduce
the outstanding principal balance under the Bridge Loan to less than $70 million
by May 15, 1999 (previous reduction date was March 31, 1999) and to less than
$50 million by May 31, 1999, (ii) increase the lenders' interest rate on the
loan from 9.875% to 12% per annum and (iii) pay (A) on February 11, 1999 a fee
of 1% of the outstanding principal amount of the loan on such date, (B) a fee in
an amount equal to 50 basis points of the outstanding principal amount of the
loan on March 31, 1999, if the balance outstanding is greater than $60 million
and (C) a fee in an amount equal to 50 or 100 basis points of the outstanding
principal amount of the loan on May 31, 1999, depending on the loan balance
outstanding at May 31, 1999. The Trust further amended the Bridge Loan, in
principle, to have $9.0 million of proceeds from an anticipated rights offering,
that would otherwise be used to repay a portion of the Bridge Loan, to be used
to repay the Trust's credit facility. This $9.0 million portion of the Bridge
Loan will bear interest at 15% annually.

         In November 1998, in consideration for various services that it had
previously provided to the Trust, a third party was issued ten-year warrants
exercisable for 500,000 shares of beneficial interest at a price of $10 per
share and was paid $750,000. The Trust recorded $436,000 in expense as a
measurement of the consideration represented by the stock warrants based on the
Black-Scholes option pricing model.

         In December 1998, the Trust, and Impark recorded a non-cash charge of
approximately $51 million in accordance with SFAS 121, "Impairment of Long Lived
Assets". The Trust determined that certain real estate assets held for sale are
impaired based on the bids received from purchasers compared to the net book
value of these assets held for sale and recorded a $36 million charge. As the
Trust intends to sell these assets, the bids received best represent the cash
flow to be realized in accordance with SFAS 121. Additionally, Impark recorded a
$15 million U.S. reduction of goodwill. A review for impairment was triggered
based on Impark's operating results being less than the proforma projection used
to purchase Impark. The impairment was indicated by projected undiscounted
future cash flows of Impark being less than the net book value of Impark's
assets, including goodwill related to the acquisition. The impairment amount was
calculated based on discounting projected cash flows of Impark, which showed the
net book value of Impark's assets, including goodwill, would not be realized by
$15 million U.S.

YEAR 2000
- ---------
         In June 1998, the Trust implemented a multi-step Year 2000 Compliance
Project (the "Project"). The Project is addressing the issue of computer systems
and embedded computer chips that may not be able to properly recognize dates
prior to, on, or after January 1, 2000.

         The general phases of the Project are as follows: (1) inventorying
systems and equipment that may be affected by the Year 2000 issue; (2) assigning
priorities to the items identified; (3) evaluating the Year 2000 compliance of
items deemed 

26
<PAGE>   27

to be critical to the Trust's operations; (4) testing critical items; (5)
repairing or replacing critical items that are determined not to be Year 2000
compliant and (6) developing and implementing contingency plans for each
location.

         As of December 31, 1998, the inventory and priority assessment phases
of the Project were completed. Critical items are those believed by the Trust to
involve a risk to the safety of individuals, or that may cause damage to
property, or affect revenues. Testing of critical items is being performed and
is expected to be completed in the first quarter of 1999.

         The Project addresses three main sections: (a) Information Technology
Systems; (b) Process Control and Instrumentation; and (c) Third Party Tenants,
Suppliers and Customers.

         The Information Technology Systems section consists of all computer
hardware and software. These systems are primarily used for accounting and
financial reporting as well as property management purposes throughout the
Trust's operations. Impark uses other systems mainly for revenue control
purposes at the parking facility level. The testing phase is ongoing as hardware
and software are remediated, upgraded or replaced. Currently, Impark's
accounting and financial reporting systems are not Year 2000 compliant; these
systems will be replaced by a new general-purpose financial reporting and
general ledger package by October 31, 1999. Additionally, new hardware and
software are being installed at various properties and subsidiaries, which is
anticipated to be completed by June 30, 1999.

         The Process Control and Instrumentation section includes the hardware,
software and associated embedded computer chips that are used in the operations
of certain facilities owned by the Trust. Testing and repair of this equipment
is in process. The Trust's evaluation of these items and communications with
manufacturers and suppliers revealed that the majority of this equipment is
mechanical in nature and is not date-sensitive, and accordingly will not require
remediation or replacement to function properly in the Year 2000. Contingency
planning is in process, and all repair and testing is expected to be completed
by June 30, 1999.

         The Third Party Tenants, Suppliers and Customers section includes the
process of identifying critical suppliers and customers and obtaining
information from them regarding their plans and progress in addressing the Year
2000 problem. A written notice regarding the Year 2000 problem was sent to all
tenants occupying space at properties owned by the Trust and to landlords of
parking facilities operated by Impark. Additionally, inquiries have been
forwarded to critical third parties (primarily financial institutions and
utility service providers), and responses are currently being obtained and
evaluated. These evaluations will be followed by the development of contingency
plans. All activities for this section are expected to be completed by June 30,
1999.

         The total cost of required modifications to achieve Year 2000
compliance is not expected to be material to the Trust's financial position.
Estimated total costs are expected to be between $1.0 million and $2.0 million,
including enhancements to software programs and upgrades to hardware, some
portion of which would have been done irrespective of the Year 2000 problem.

         The failure to correct a material Year 2000 issue could result in the
interruption or failure of certain normal business activities or operations. The
most reasonable worst case scenarios for the Trust are

         -        A significant number of tenants at shopping centers will not
                  be able to record sales transactions using their automated
                  equipment or accept credit card transactions, and
         -        Electric utility companies will not be able to provide power
                  to operate shopping centers, office buildings, apartment
                  complexes or parking facilities.

         The most reasonable worst case scenarios for Impark are

         -        Its financial reporting system will not work on or after
                  January 1, 2000, and
         -        Parking equipment that has been identified as non-compliant
                  will not accept credit cards from parking patrons at the
                  facilities it manages.

   
         The Trust does not have a contingency plan but is in the process of
developing one upon completion of repairing and  testing equipment used in
operations and based on responses of critical third party tenants, suppliers
and customers.

FEDERAL TAX LEGISLATION
- -----------------------

On July 22, 1998, tax legislation was enacted limiting the "grandfathering
rules" applicable to stapled real estate investment trusts (REITs), such as the
Trust which has a paired management company. The shares of the Trust's
affiliated management company are considered to be "paired" with the shares of
the Trust. As a result of this legislation, the income and activities of the
affiliated management company, with respect to any real property interests
acquired by the Trust and the affiliated management company after March 26,
1998, will be attributed to the Trust for purposes of determining whether it
qualifies as a REIT under the Internal Revenue Code. The Trust terminated the
management arrangements with its affiliated management company in March 1999,
and self manages its retail, apartment and office portfolios. The Trust also
entered into third-party management arrangements for the parking facilities it
owns in the United States. Consequently, the Trust believes that the legislation
will not have a material effect on its operating results or its present
qualification as a REIT.
    
                                                                              27
<PAGE>   28

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

         Net cash provided by operations was $6.4 million as compared to cash
provided by operations of $15.7 million when comparing 1998 to 1997. The
decrease in cash provided from operations is primarily the result of a net loss
before the preferred dividend of $83.5 million. The net loss was primarily
caused by several charges relating to the proxy contest and change in
the Board of Trustees' composition as detailed in the following section "Results
of Operations" and the non cash charge of $51 million for the unrealized loss on
the carrying value of assets held for sale and impaired. The net loss of $83.5
million is offset by the non cash charges of $33.4 million for depreciation and
amortization and the $51 million charge to recognize the unrealized loss on the
carrying value of assets held for sale and impaired. Dividends to shares of
beneficial interest paid in 1998 of $6.6 million represented 103% of net cash
from operations.

         The Trust received $25 million in full repayment of two mortgage
investments secured by a mall in Fairmont, WV and an office building in
Cleveland, OH during 1998. The proceeds were used to repay borrowings under the
Trust's bank credit facilities. Additionally, the Trust in May 1998 sold land in
Cleveland, OH for $6.1 million which was also used to repay bank credit
facilities.

         As noted previously, the Trust acquired five parking facilities and a
development site for $62.3 million in cash. The properties were acquired by
borrowing under the bank credit facilities, assumption of two mortgages totaling
$5.2 million and the issuance of a $.9 million second mortgage.

         The Trust invested $23.1 million in its existing portfolio primarily to
construct the first phase of a shopping center in Abilene, TX and continue to
tenant the former retail center in Denver, CO, which has been converted into an
office technology center.

         As noted previously, the Trust's affiliated management company
purchased the remaining non-voting common stock of Impark in June 1998 for $11.2
million.

         During the second quarter of 1998, the Trust sold $2.1 million of stock
of another REIT and $11.5 in U.S. Treasury bills. The U.S. Treasury bills were
collateral for a financial guarantee that the Trust had made in conjunction with
the Trust's affiliated management company's acquisition of Impark.

         In May 1998, the Trust obtained a $30 million mortgage loan on its
Chicago, IL parking garage. The proceeds were used to repay bank lines of
credit.

         In June 1998, the Trust suspended its quarterly dividend to
shareholders of beneficial interest and adopted a policy of making only the
minimum required distributions to maintain its tax status as a REIT.
Additionally, the Trust has adopted a policy of making dividend distributions on
an annual basis. The Trust, for 1998, has made all distributions required to
maintain its tax status as a REIT.

         As noted previously, the Trust obtained a $90 million Bridge Loan which
was used to repurchase approximately $87.5 million in Senior Notes.

         The Trust in 1999 has the following debt maturities (in thousands of
dollars):

<TABLE>

<S>                                                                     <C>     
         Bank loans                                                     $101,000
         Bridge loan                                                      90,000
         Mortgage principal payments                                       4,308
         Other obligations                                                10,602
                                                                      ----------
                                                                        $205,910
                                                                      ==========
</TABLE>

         The bank loans require paydowns to $80 million and $50 million by April
30, 1999 and June 30, 1999, respectively. The remaining $50 million must be
repaid by August 11, 1999. The Bridge Loan must be paid down to $70 million by
May 15, 1999 and to $50 million on May 31, 1999. The remaining $50 million
must be paid by August 11, 1999. The $10.6 million obligation may be called
during 1999 at the option of the creditor.

         To fund the repayment of these obligations, the Trust intends to sell
certain assets, conduct a rights offering, use cash available of $28.6 million
as of December 31, 1998, refinance certain assets, and use cash from operations.
To facilitate the rights offering, the Trust, in September 1998, filed a
registration statement on Form S-3 with the Securities and Exchange Commission.

   
         If the Trust is not able to meet the deadlines for debt repayment, it
may be forced to seek bankruptcy protection.

QUANTITATIVE AND QUALITATIVE DISCLOSURES OF MARKET RISK 

EXCHANGE RATE RISK

Impark, the affiliated management company's Canadian subsidiary, operates
internationally and enters into transactions denominated mainly in Canadian
currency. As a result, the Trust and its affiliated management company are
subject to the variability that arises from exchange rate movements. The Trust
continually monitors its economic exposure to changes in foreign exchange rates
and in 1997 entered into a foreign exchange forward contract to limit risk
associated with intercompany debt. This contract was cancelled in 1998. The
Trust and its affiliated management company no longer hedge risks in foreign
currency exchange rate movements and do not intend to do so in the foreseeable
future.

The only Canadian denominated debt obligation that is sensitive to foreign
currency exchange rates is the Impark bank loan. The table presents its
principal cash flow and related weighted average interest rate by expected
maturity date. The weighted average variable rate is based on the rate in effect
at December 31, 1998. No assumptions have been made about future interest rates.
The information is presented in U.S. dollar equivalents, which is First Union's
reporting currency.

INTEREST RATE RISK

The Trust and Impark have entered into certain financing arrangements that
require interest payments based on variable interest rates. As such, the
combined financial statements are subject to changes in the market rate of
interest. To reduce the exposure to changes in the market rate of interest, the 
Trust has entered into a rate guarantee contract (also known as an interest
rate cap) for a portion of its floating rate financing arrangements. The Trust
does not enter into rate guarantee contracts for trading purposes.

The table below provides information about the Trust's and its affiliated
management company's derivative financial instruments and other financial
instruments that are sensitive to changes in interest rates, including the
interest rate cap and debt obligations. Weighted average variable rates are
based on the rates in effect at December 31, 1998. No assumptions have been made
about the future interest rates. The Canadian dollar denominated obligation is
presented in U.S. dollar equivalents, which is First Union's reporting currency.

<TABLE>
<CAPTION>
                                                                          As of December 31,1998
                                                   ------------------------------------------------------------------------------
                                                            Expected Maturity Dates (amounts in millions)                   
                                                   -----------------------------------------------------------             Fair
                                                   1999      2000      2001      2002      2003     Thereafter  Total      Value
                                                   ----      ----      ----      ----      ----     ----------  -----      -----
<S>                                                <C>       <C>       <C>       <C>       <C>     <C>        <C>         <C>
LIABILITIES
Bank loans at variable rates
 (See Notes to Combined Financial Statements
 for variable rates)
 --First Union                                    $101.0                                                        $101.0     $101.0
     Weighted average interest rate                 8.37%
 --Impark ($US)                                             $24.8                                                $24.8      $24.8
     Weighted average interest rate                          7.00%

Mortgage loans and deferred obligation      
- -- Fixed rate                                       $4.3     $4.7      $5.1     $52.3      $5.6    $239.0       $311.0     $311.0
     Weighted average interest rate                 8.62%    8.62%     8.40%     8.95%     9.02%     8.80%
- -- Variable rate (based on LIBOR)                                     $34.0                                      $34.0      $34.0
     Weighted average interest rate                                    7.32%

Senior notes      
- -- Fixed rate                                                                             $12.5                  $12.5      $12.4
     Interest rate   
                                                                                          8.875%

Notes payable         
- -- $90 million note payable                        $90.0                                                         $90.0      $90.0
     Interest rate                                    12%

- -- $4.9 million note payable                        $4.9                                                          $4.9       $4.9
     Interest rate                                    12%

INTEREST RATE DERIVATIVES

Rate guarantee contract, purchased cap, in the notional amount of $63.5 million, declining to $33.5 million in 1999, expiring in
2000; tied to LIBOR increasing to more than 7%, at which time the Company would receive a payment under the  contract. 
</TABLE>
    



                                                                              28
<PAGE>   29
RESULTS OF OPERATIONS - 1998 VERSUS 1997
- ----------------------------------------

         Net loss applicable to shares of beneficial interest for 1998 was $86.5
million as compared to net income of $.8 million for 1997. The net loss for 1998
included a $2.25 million loss on a property acquisition deposit that was
approved prior to the change in the majority of the Board of Trustees in June
1998, and which was offset by $200,000 later in 1998 by assigning the contract
to a third party, a $3.4 million payment to the Trust's former chairman and
chief executive officer, a $4.7 million expense due to lifting of restrictions
on restricted shares which followed the change in the majority of the Trust's
Board of Trustees, $1.5 million in other professional fees to avoid a change in
the composition of the Trust's Board, $4.8 million in proxy and litigation
expenses and a $51 million noncash charge to recognize the loss on carrying
value of assets held for sale and impaired assets. Additionally, the Trust
incurred $2.2 million in foreign currency mark-to-market losses, $6.1 million in
accrued severance expenses for change in control agreements and for employee
terminations and $2.6 million in legal fees.

         In February 1998, 951,000 preferred shares of beneficial interest were
converted into common shares of beneficial interest resulting in a decreased
preferred dividend when comparing 1998 to 1997.

         Net loss for 1998 included $10.3 million of capital gains. The Trust
sold its land beneath a building in Cleveland, OH resulting in a capital gain of
$1.7 million. An additional capital gain of $7.7 million was recognized when a
mortgage investment was repaid. This capital gain had been deferred from a
property sale in 1982 since the Trust received the mortgage note as purchase
consideration. The Trust also realized a capital gain from the sale of a forward
exchange contract of $.8 million in the second quarter of 1998. In December
1998, the Trust sold a land parcel in Monroe, LA resulting in a $.1 million
capital gain. Additionally, the net loss for 1998 included $1.6 million of
unamortized Senior Note issue costs and professional fees which were expensed in
the third quarter of 1998 when the Trust repaid approximately $87.5 million of
the Senior Notes prior to their maturity and $.8 million of deferred costs which
were expensed when the Trust renegotiated its bank agreement and $90 million
Bridge Loan.

         Mortgage loan interest income declined by $1.7 million, when comparing
1998 to 1997. The decline in interest income when comparing 1998 to 1997 was
caused by the repayment of a mortgage investment secured by a shopping mall in
Fairmont, WV in January 1998 and the repayment of a mortgage investment secured
by an office building in Cleveland, OH in May 1998.

         The Trust had approximately $11.5 million invested in U.S. Treasury
bills and approximately $2.1 million invested in the stock of another REIT for
the first five months of 1998. The U.S. Treasury bills were purchased in April
1997 to secure the Trust's obligation under an agreement with the former owners
of Impark to collateralize the $10.5 million in non-voting stock and accrued
interest which the former owners of Impark received when the Trust's affiliated
management company purchased voting control of Impark in April 1997. The REIT
stock was acquired in the third and fourth quarters of 1997 as a long-term
investment. As noted previously, the non-voting common stock of Impark was
purchased in June 1998 allowing the Trust to sell the U.S. Treasury bills. The
Trust also sold its holdings in the REIT stock as a result of its change in
investment strategy.

         In September 1996, the Trust invested in a joint venture that owned
eight shopping malls and 50% of another mall. The Trust in September 1997
purchased the interests of its joint venture partners. Consequently, the Trust's
investment income and management fees for the Trust's affiliated management
company declined when comparing 1998 to 1997.

         Property net operating income for 1998 increased $26.2 million when
comparing 1998 to 1997 on a non-comparable basis. The acquisition of the former
joint venture properties in September 1997 and the five parking facilities in
the first three months of 1998 produced $21.8 million and $3.7 million,
respectively, of increased property net operating income when comparing 1998 to
the same period of 1997. These increases were offset by the decrease in property
net operating income of $1.5 million resulting from the sale of an office
building and an apartment complex in the last four months of 1997. Property net
operating income increased by $2.2 million for the comparable portfolio when
comparing 1998 to the same period of 1997. The increase was attributable to the
continued lease-up of the North Valley Tech Center and increased rental rates in
the apartment portfolio.

         Mortgage interest expense increased when comparing 1998 to that of 1997
primarily due to the $203 million in mortgage debt assumed in September 1997 in
conjunction with the purchase of the remaining interest in the Trust's joint
venture and the $30 million mortgage obtained in May 1998.

         Bank loan interest expense increased when comparing 1998 to the prior
year due to increased borrowing, exclusive of the bank debt assumed in the April
1997 acquisition of Impark. The average balance for 1998 outstanding, exclusive
of Impark's bank debt, was $90 million. The average balance outstanding for 1997
was approximately $19 million. The bank loans increased when comparing 1998 to
1997 primarily due to borrowings to fund the parking garage acquisitions and
development site, partially fund the Trust's purchase of its partners' interest
in the joint venture and to fund tenant and capital improvements during 1998 and
1997. Additionally, the bank covenant waiver fees of $.6 million for the second
quarter covenant waivers were recorded as bank loan interest expense in 1998.
Offsetting the increase in the bank credit facilities were the proceeds from
property sales during the last four months of 1997 and in May 1998, the
repayment of mortgage investments in the first and third quarters of 1998 and

                                                                              29
<PAGE>   30

the $30 million mortgage obtained in May 1998. Additionally, the inclusion of
Impark for all of 1998, as compared to eight and a half months in 1997, in the
results of the affiliated management company, resulted in bank interest expense
increasing by $.8 million when comparing 1998 to 1997.

         Depreciation and amortization expense for 1998 increased over 1997
primarily due to the amortization of goodwill and management contracts
associated with the acquisition of Impark in April 1997, the depreciation from
the eight shopping malls acquired in September 1997 when the Trust acquired its
joint venture partners' interest in the malls and the depreciation from the four
parking facilities which were acquired in the first quarter of 1998. 

   
         General and administrative expenses increased when comparing 1998 to
1997 primarily related to several charges as a result of the proxy contest and
the change in the majority of the Board of Trustees. The charges in the second
quarter of 1998 included $4.8 million in proxy and litigation expenses of which
$3.1 million was a reimbursement for Gotham's proxy expenses, $3.4 million
resulting from the termination of the former chairman, president and chief
executive officer, $4.7 million for the vesting of restricted shares which
occurred upon the change in the majority of the Board of Trustees, and $1.5
million in additional professional fees to avoid a change in the composition of
the Trust's Board. Additionally, in the third and fourth quarters of 1998, the
Trust accrued $6.1 million of severance expense for employee termination, change
in control and continuation of employment agreements. During the last six months
of 1998, the Trust incurred approximately $2.6 million in legal fees for
negotiation of the $90 million note payable and credit facilities, potential
sales of properties and corporate acquisitions and corporate due diligence and
preparation of a rights offering. In November 1998, the Trust issued 500,000
ten-year warrants to Enterprise Asset Management Inc. ("Enterprise") and paid
Enterprise $750,000 for consulting services provided to the Trust during the
summer of 1998 when the Trust was evaluating its retail portfolio and marketing
the properties for sale. The Trust recognized total expense of $1.1 million for
the fee paid to Enterprise and the fair values of the warrants based on the
Black-Scholes model. The Trust expensed $.5 million in fees for an unsuccessful
effort to refinance its current debt in December 1998. Impark's general and
administrative expenses increased over 1997 due to its inclusion in results for
a full year in 1998 versus eight and a half months in 1997, and approximately
$2.5 million in expansion costs into U.S. markets incurred in 1998 and a $.4
million expense for the termination of a contract to replace its computer
system. The Trust also recorded a $2.25 million expense when it did not close on
the purchase of a parking facility because the Board of Trustees believed that
the contract, which was approved prior to the change in the majority of the
Board in June 1998, was on disadvantageous terms. First Union partially offset
this loss by assigning the contract to a third party for $200,000.
    


RESULTS OF OPERATIONS - 1997 VERSUS 1996
- ----------------------------------------

         Net income applicable to shares of beneficial interest for 1997 was $.8
million. The net income applicable to shares of beneficial interest for 1997
included a noncash recognition of $700,000 of income from the repayment of a
wraparound mortgage investment, as the proceeds of $18 million exceeded the
Trust's basis in the wraparound investment and the recognition of $500,000 in
income from a casualty loss at one of the Trust's shopping centers. Net income
applicable to shares of beneficial interest for 1997 was after the $4.8 million
preferred dividend for the preferred shares which were issued in October 1996.
In November 1997, the Trust sold an apartment complex in Dayton, OH, resulting
in a capital gain of $2.7 million; while in December 1997, the Trust sold an
office complex in Oklahoma City, OK, resulting in a loss of $1.2 million. The
net capital gain resulting from these transactions was $1.5 million.

         Mortgage investment income declined when comparing 1997 to 1996 due
primarily to the repayment of a wraparound mortgage investment in February 1997,
as noted previously.

         Short-term investment income increased in 1997 as compared to 1996 due
to the Trust having an average of $31 million invested in short-term securities
in 1997 versus minimal short-term investments in 1996.

         Property net operating income was $16.8 million greater when comparing
1997 and 1996. The comparable office property portfolio produced $1.2 million in
increased property net operating income when comparing 1997 and 1996 primarily
due to increased occupancy at a former retail center in Denver, CO, and at
office buildings in Cleveland, OH, and Indianapolis, IN, and a real estate tax
refund in Cleveland, OH. The comparable parking portfolio had a decline of
$500,000 in property net operating income primarily due to increased real estate
tax expense and the expiration of a fixed minimum rent management contract. The
comparable retail portfolio had decreased net operating income of $1.2 million
when comparing 1997 and 1996 due primarily to the recognition of a $1.1 million
termination fee in 1996. The comparable apartment portfolio had increased
property net operating income of $600,000 when comparing 1997 and 1996 primarily
due to the increased occupancy at an apartment complex in Durham, NC, and rent
increases at the Trust's other apartment complexes. The acquisition of Impark in
April 1997 and the Trust's purchase of its partners' interest in the joint
venture in September 1997 produced $17.2 million in property operating income on
a non-comparable basis. The acquisition of an apartment complex in December 1996
and parking facilities in May 1997 partially offset the decline in property net
operating income from the shopping mall, office buildings and apartment complex
sold in January 1997 and last four months of 1997, resulting in a decline of
$400,000 in property net operating income.


                                       30
<PAGE>   31
         Mortgage interest expense increased when comparing 1997 to 1996 due to
the $203 million in mortgage debt assumed in September 1997 in conjunction with
the Trust's purchase of the remaining interest of the joint venture.

         Interest on bank loans decreased when comparing 1997 to the same period
of 1996. In 1997, the Trust had an average of $19 million in bank borrowings
versus $51 million in 1996. The net proceeds from the sale of preferred shares
of beneficial interest in October 1996, the proceeds from a sale of a shopping
mall in January 1997 and a portion of the net proceeds from the sale of shares
of beneficial interest in January 1997 and June 1997 were used to repay
short-term bank loans. However, partially offsetting the decrease in bank loan
interest and other expense is the addition, in April 1997, of approximately $26
million in bank loans assumed in the acquisition of Impark and the accrual of
the liability associated with a put-right which was attached to the Impark
common shares issued to the former owners of Impark as part of the acquisition
consideration.

         Depreciation and amortization expense increased when comparing 1997 to
1996. This increase in depreciation and amortization expense was primarily
attributed to the amortization of goodwill and management contracts related to
the acquisition of Impark, the depreciation of the malls acquired in September
1997, and the Trust's capital improvement program. These increases are partially
offset by the non-recurring, non-cash $680,000 write-off of a tenant allowance
which occurred in the first quarter of 1996 when the Trust replaced an anchor
tenant at one of its malls.
   
    

         General and administrative expenses for 1997 increased when compared to
1996. The increase is mainly attributed to the general and administrative
expenses from the management of the nine properties acquired in a joint venture
for 1997 and the acquisition of Impark in the second quarter of 1997. The
increase in general and administrative expenses for 1997 was partially offset by
a non-recurring, noncash charge of $650,000 in 1996 for the termination of an
employment contract of a former executive.

         Certain statements contained in the annual report that are
forward-looking are based on current expectations that are subject to a number
of uncertainties and risks, and actual results may differ materially. The
uncertainties and risks include, but are not limited to, changes in market
activity, changes in local real estate conditions and markets, actions by
competitors, interest rate movements and general economic conditions. Further
information about these matters can be found in the Trust's Annual Report filed
with the SEC on Form 10K.




                                                                              31

<PAGE>   1


                                                                      EXHIBIT 23

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

         As independent public accountants, we hereby consent to the
incorporation of our reports included in this Form 10-K, into the registrant's
previously filed Registration Statements on Form S-3 (Registration Nos. 2-88719,
33-2818, 33-11524, 33-19812, 33-26758, 33-33279, 33-38754, 33-45355, 33-57756
and 333-953).



   
Cleveland, Ohio,                                   Arthur Andersen LLP
April 9, 1999.
    




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