SECURITY CAPITAL GROUP INC/
10-Q, 2000-08-14
REAL ESTATE
Previous: SMITH BARNEY DIVERSIFIED FUTURES FUND L P II, 10-Q, EX-27, 2000-08-14
Next: SECURITY CAPITAL GROUP INC/, 10-Q, EX-12.1, 2000-08-14




                          UNITED STATES SECURITIES AND
                               EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


                                    FORM 10-Q


              (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended June 30, 2000
                                       OR

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

                  For the transition period from to __________

                         Commission File Number 1-13355


                       SECURITY CAPITAL GROUP INCORPORATED
             (Exact name of registrant as specified in its charter)


                        Maryland                             36-3692698
            (State or other jurisdiction of                (I.R.S. Employer
            incorporation or organization)                Identification No.)

       125 Lincoln Avenue, Santa Fe, New Mexico                 87501
       (Address of principal executive offices)               (Zip Code)

                                 (505) 982-9292
              (Registrant's telephone number, including area code)

              (Former name, former address and former fiscal year,
                          if changed since last report)

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 for the
past 90 days.
Yes   X       No____

      The number of shares outstanding of the Registrant's common stock as
                             of August 9, 2000 was:
            Class A Common Shares, $.01 par value - 1,102,585 shares
           Class B Common Shares, $.01 par value - 52,710,070 shares
<PAGE>

                       SECURITY CAPITAL GROUP INCORPORATED

                                      INDEX

                                                                         Page
                                                                       Number(s)
PART I.  Financial Information                                         ---------

 Item 1. Consolidated Financial Statements
         Consolidated Balance Sheets - June 30, 2000 (unaudited) and
            December 31, 1999...........................................    1

         Consolidated Statements of Operations and Comprehensive Income -
            Three and six months ended June 30, 2000 and 1999 (unaudited)   2

         Consolidated Statement of Shareholders' Equity - Six months
            ended June 30, 2000 (unaudited)..............................   4

         Consolidated Statements of Cash Flows - Six months ended
            June 30, 2000 and 1999 (unaudited)...........................   5

         Notes to Consolidated Financial Statements (unaudited)..........   7

         Report of Independent Public Accountants........................  20

 Item 2. Management's Discussion and Analysis of Financial Condition
         and Results of Operations ......................................  21

 Item 3. Quantitative and Qualitative Disclosure About Market Risk.......  30

PART II. Other Information

 Item 1. Legal Proceedings...............................................  30

 Item 4. Submission of Matters to a Vote of Security Holders.............  31

 Item 6. Exhibits and Reports on Form 8-K................................  31

<PAGE>

                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)
<TABLE>
<CAPTION>

                                                                                       June 30,        December 31,
                                                                                         2000             1999
                                                                                     -------------   --------------
                                         ASSETS                                       (unaudited)
<S>                                                                                  <C>             <C>
Investments, at equity:
       Archstone Communities Trust                                                   $     807,743   $      826,957
       ProLogis Trust                                                                      574,267          591,449
       Security Capital European Realty                                                    395,365          419,039
       Security Capital Preferred Growth Incorporated                                       83,125           75,504
       Security Capital U.S. Realty                                                        838,471          746,449
       SC-US Real Estate Shares                                                             21,517               --
                                                                                     -------------   --------------
                                                                                         2,720,488        2,659,398
                                                                                     -------------   --------------
Real estate, less accumulated depreciation                                                 985,027        1,073,474
Investments in publicly traded real estate securities, at market value                      10,100           10,505
SC-US Real Estate Shares, at market value                                                       --           49,466
                                                                                     -------------   --------------
                Total real estate investments                                            3,715,615        3,792,843
Cash and cash equivalents                                                                    6,537           30,567
Other assets                                                                               125,228          133,741
                                                                                     -------------   --------------
                Total assets                                                         $   3,847,380   $    3,957,151
                                                                                     =============   ==============

              LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
       Lines of credit                                                               $     260,300   $      216,349
       Mortgage and construction notes payable                                             242,842          237,356
       Long-term debt                                                                      699,641          699,606
       Convertible debentures                                                              230,658          278,951
       Capital lease obligation                                                            138,982          140,854
       Accounts payable and accrued expenses                                               106,648           96,300
       Deferred income taxes                                                                16,190           12,225
                                                                                     -------------   --------------
                Total liabilities                                                        1,695,261        1,681,641

Minority interests                                                                              10           94,723

Shareholders' Equity:
       Class A Common  Shares,  $.01 par value;  20,000,000  shares  authorized;
           1,116,590 and 1,218,411 shares issued and outstanding in
           2000 and 1999, respectively                                                          11               12
       Class B Common Shares, $.01 par value; 229,537,385 shares authorized;
           51,984,350 and 52,695,620 shares issued and outstanding in
           2000 and 1999, respectively                                                         520              527
       Series B Preferred Shares, $.01 par value; 257,642 shares issued and
           outstanding in 2000 and 1999; stated liquidation preference of
           $1,000 per share                                                                257,642          257,642
       Additional paid-in capital                                                        2,215,741        2,308,274
       Accumulated other comprehensive loss                                                (30,067)         (12,020)

       Accumulated deficit                                                                (291,738)        (373,648)
                                                                                     -------------   --------------
                Total shareholders' equity                                               2,152,109        2,180,787
                                                                                     -------------   --------------
                Total liabilities and shareholders' equity                           $   3,847,380   $    3,957,151
                                                                                     =============   ==============
</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      -1-
<PAGE>


                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

         CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
                      (In thousands, except per share data)
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                          Three Months Ended                 Six Months Ended
                                                               June 30,                           June 30,
                                                     ---------------------------        ---------------------------
                                                        2000              1999             2000              1999
                                                     ---------         ---------        ---------         ---------
<S>                                                  <C>               <C>              <C>               <C>
INCOME:
Equity in earnings (loss) of:
       Archstone Communities Trust                   $  30,664         $  19,723        $  46,113         $  34,309
       ProLogis Trust                                    5,968             4,320           19,790             5,325
       Security Capital European Realty                    (95)             (425)             584              (833)
       Security Capital Preferred Growth
          Incorporated                                   7,723             9,545           10,001             5,515
       Security Capital U.S. Realty                    119,036            96,724          119,555            18,758
       SC-US Real Estate Shares                          2,863                --            4,036                --
       Strategic Hotel Capital Incorporated                 --             5,999               --            11,247
Realized capital gains, net                              8,840               482            8,581               894
Change in unrealized gain (loss) on investments            210               859              (45)              946
Financial Services Division revenues from
    related parties                                     19,729            20,557           39,920            39,737
Property revenue                                        70,233            54,954          132,093           104,421
SC-US Real Estate Shares income                             --             9,072               --             6,915
Other income, net                                        1,154             3,320            2,699             4,076
                                                     ---------         ---------        ---------         ---------
                                                       266,325           225,130          383,327           231,310
                                                     ---------         ---------        ---------         ---------
EXPENSES:
Financial Services Division expenses                    16,979            19,742           32,803            39,734
General, administrative and other expenses              10,891            18,053           21,813            34,277
Depreciation and amortization                           11,938            11,357           23,860            22,410
Interest expense                                        31,224            35,082           63,011            66,100
Property expenses                                       28,969            27,397           56,689            51,038
Provision for loss on real estate                       71,000                --           71,000                --
Homestead special charge                                   491            65,296           (1,182)           65,296
Provision for loss on sale of Strategic Hotel               --            55,245               --            55,245
SC-US Real Estate Shares expenses                           --               324               --               118
                                                     ---------         ---------        ---------         ---------
                                                       171,492           232,496          267,994           334,218
                                                     ---------         ---------        ---------         ---------
Earnings (loss) from operations                         94,833            (7,366)         115,333          (102,908)
Provision for income tax expense (benefit):
   Current                                               3,907              (910)           7,301             3,310
   Deferred                                             21,895            30,785           21,108            (4,131)
                                                     ---------        ----------        ---------         ---------
Total income tax expense (benefit)                      25,802            29,875           28,409              (821)
   Minority interests in net (earnings) loss of
       subsidiaries                                     (1,052)           19,049           (2,149)           20,839
                                                     ---------        ----------        ---------         ---------
Earnings (loss) before extraordinary item and
    change in accounting principle                      67,979           (18,192)          84,775           (81,248)
       Extraordinary item - gain on early
           extinguishment of debt, net of tax            6,074                --            6,152                --
       Change in accounting principle - cumulative
           effect on prior years of expensing costs
           of start-up activities, net of minority
           interest                                         --                --               --           (16,136)
                                                     ---------         ---------        ---------         ---------
Net earnings (loss)                                     74,053           (18,192)          90,927           (97,384)
   Less Preferred Share dividends                       (4,508)           (4,508)          (9,017)           (9,017)
                                                     ---------         ---------        ---------         ---------
Net earnings (loss) attributable to common shares    $  69,545         $ (22,700)       $  81,910         $(106,401)
                                                     =========         =========        =========         =========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      -2-
<PAGE>

                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   CONSOLIDATED STATEMENTS OF OPERATIONS AND
                       COMPREHENSIVE INCOME - (Continued)
                     (In thousands, except per share data)
                                  (Unaudited)



<TABLE>
<CAPTION>
                                                         Three Months Ended                  Six Months Ended
                                                               June 30,                           June 30,
                                                     ----------------------------       ---------------------------
                                                       2000               1999             2000              1999
                                                     --------          ----------       ----------        ---------
<S>                                                  <C>               <C>              <C>               <C>
Net earnings (loss) attributable to common shares    $  69,545         $ (22,700)       $  81,910         $(106,401)
Other comprehensive loss:
   Foreign currency translation adjustments             (5,849)           (9,374)         (18,047)          (26,029)
                                                     ---------         ---------        ---------         ---------
Comprehensive income (loss)                          $  63,696         $ (32,074)       $  63,863         $(132,430)
                                                     =========         =========        =========         =========

Weighted-average Class B common shares outstanding:
       Basic                                           107,950            120,402         109,003           120,420
                                                     =========         ==========       =========         =========
       Diluted                                         120,058            120,402         121,101           120,420
                                                     =========         ==========       =========         =========

Earnings (loss) per share:
       Basic earnings (loss) before extraordinary
          item and change in accounting principle    $    0.59         $    (0.19)      $    0.70         $   (0.75)
       Extraordinary item - gain on early
          extinguishment of debt, net of tax              0.05                 --            0.05                --
       Change in accounting principle -
          cumulative effect of expensing
          cost of start-up activities                       --                 --              --             (0.13)
                                                     ---------         ----------       ---------         ---------
       Basic net earnings (loss) attributable to
          common shares                              $    0.64         $    (0.19)      $    0.75         $   (0.88)
                                                     =========         ==========       =========         =========
       Diluted earnings (loss) before extraordinary
          item and change in accounting principle    $    0.55         $    (0.19)      $    0.67         $   (0.75)
       Extraordinary item - gain on early
          extinguishment of debt, net of tax              0.05                 --            0.05                --
       Change in accounting principle -
          cumulative effect of expensing
          cost of start-up activities                       --                 --              --             (0.13)
                                                     ---------         ----------       ---------         ---------
       Diluted net earnings (loss) attributable to
          common shares                              $    0.60         $    (0.19)      $    0.72         $   (0.88)
                                                     =========         ==========       =========         =========
</TABLE>














              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      -3-

<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                         Six Months Ended June 30, 2000
                          (In thousands, except shares)
                                   (Unaudited)



<TABLE>
<CAPTION>



                                              Common Stock
                              --------------------------------------  Series B
                                      Class A            Class B      Preferred              Accumulated
                              ------------------  ------------------  Stock at   Additional     Other                     Total
                                 Shares     Par    Shares       Par  Liquidation  Paid-in   Comprehensive  Accumulated Shareholders'
                              Outstanding  Value Outstanding   Value    Value     Capital       Loss         Deficit      Equity
                              -----------  ----- -----------  ------ ----------- ---------- -------------  ----------- -------------
<S>                           <C>         <C>    <C>          <C>     <C>         <C>        <C>            <C>         <C>
Balances at December 31, 1999   1,218,411  $  12  52,695,620  $  527 $   257,642 $2,308,274 $     (12,020) $ (373,648) $  2,180,787
 Conversion of Class A Shares
   to Class B Shares              (76,213)    (1)  3,810,645      38          --        (37)           --          --            --
 Conversion of Convertible
   Debentures                          --     --      10,699      --          --         252           --          --           252
 Share repurchase program         (29,708)    --  (4,550,700)    (45)         --     (81,199)          --          --       (81,244)
 Issuance of Shares, net            4,100     --      18,086      --          --       2,207           --          --         2,207
 Net earnings                          --     --          --      --          --          --           --      90,927        90,927
 Series B Preferred Share
   dividends                           --     --          --      --          --          --           --      (9,017)       (9,017)
 Effect of affiliate's sale
   of Shares, net of tax               --     --          --      --          --     (13,756)          --          --       (13,756)
 Foreign currency translation
   adjustments                         --     --          --      --          --          --      (18,047)         --       (18,047)
                                ---------  -----  ----------  ------ -----------  ----------  -----------   ---------   -----------
Balances at June 30, 2000       1,116,590  $  11  51,984,350  $  520 $   257,642  $2,215,741  $   (30,067)  $(291,738)  $ 2,152,109
                                =========  =====  ==========  ====== ===========  ==========  ===========   =========   ===========
</TABLE>









              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      -4-
<PAGE>


                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)



<TABLE>
<CAPTION>
                                                                                     Six Months Ended,
                                                                                         June 30,
                                                                                -------------------------
                                                                                   2000            1999
                                                                                ---------        --------
<S>                                                                             <C>              <C>
Operating Activities:
       Net earnings (loss)                                                      $  90,927        $(97,384)
       Adjustments to reconcile net earnings (loss) to cash flows
         provided by operating activities:
           Deferred income tax expense (benefit)                                   21,108          (4,131)
           Minority interests                                                       2,149         (20,839)
           Gain on early extinguishment of debt, net of tax                        (6,152)             --
           Cumulative effect on prior years of expensing costs of
             start-up activities, net of minority interests                            --          16,136
           Equity in earnings of unconsolidated investees                        (200,079)        (67,780)
           Distributions from unconsolidated investees                             78,061          75,131
           Realized capital gains, net                                             (8,581)           (894)
           Change in unrealized (gain) loss on investments                             45            (946)
           Depreciation and amortization                                           23,860          22,410
           Provision for loss on real estate                                       71,000              --
           Homestead special charge                                                    --          51,587
           Provision for loss on sale of Strategic Hotel                               --          55,245
           Other                                                                    1,201           3,039
       (Increase) decrease in other assets                                          1,546          (7,757)
       Increase in accounts payable and accrued expenses                            6,802          13,219
       Net operating cash flows of SC-US Real Estate Shares                            --          (2,110)
                                                                                ---------        --------
                Net cash flows provided by operating activities                    81,887          34,926
                                                                                ---------        --------
Investing Activities:
       Real estate investments                                                    (23,302)        (90,264)
       Proceeds from sale of land                                                  19,622              --
       Purchase of minority interest in Homestead                                 (65,356)             --
       Redemptions from (investments in):
           Security Capital U.S. Realty                                                --          (1,686)
           SC-US Real Estate Shares                                                 7,250              --
           Publicly traded real estate securities, net                                360           5,709
       Other                                                                       (2,402)         (3,461)
       Net investing cash flows of SC-US Real Estate Shares                            --          32,666
                                                                                ---------        --------
                Net cash flows used in investing activities                       (63,828)        (57,036)
                                                                                ---------        --------
</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      -5-

<PAGE>


                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

               CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)
                                 (In thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                    Six Months Ended
                                                                                        June 30,
                                                                             ---------------------------
                                                                                  2000            1999
                                                                             ------------      ---------
<S>                                                                          <C>               <C>
Financing Activities:
       Proceeds from lines of credit                                         $    235,600      $ 323,130
       Payments on lines of credit                                              (191,649)       (368,610)
       Proceeds from mortgage notes                                                 5,486             --
       Proceeds from long-term debt offerings                                          --         85,335
       Payments on capital leases                                                  (1,872)      (122,028)
       Debt issuance costs                                                         (1,556)        (7,071)
       Proceeds from issuance of shares to minority
          interest holders                                                             --          7,732
       Proceeds from issuance of Shares, net                                        2,207          3,060
       Repurchase of common shares                                                (81,244)            --
       Preferred dividends paid                                                    (9,017)        (9,017)
       Sale of real estate, net                                                        --        127,261
       Other                                                                          (44)        (2,357)
       Net financing cash flows of SC-US Real Estate Shares                            --          5,407
                                                                             ------------      ---------
                Net cash flows (used in) provided by financing
                    activities                                                    (42,089)        42,842
                                                                             ------------      ---------
Net increase (decrease) in cash and cash equivalents                              (24,030)        20,732
Cash and cash equivalents, beginning of period                                     30,567         13,209
                                                                             ------------      ---------
Cash and cash equivalents, end of period                                     $      6,537      $  33,941
                                                                             ============      =========
Non-Cash Investing and Financing Activities:
   Conversion of Convertible Debentures                                      $        252      $   2,023
                                                                             ============      =========
   Increase in property and equipment and lease obligation
      from capital lease                                                     $         --      $ 145,000
                                                                             ============      =========

   Effect of affiliate's sale of Shares                                      $     13,756      $      --
                                                                             ============      =========

   Exchange of Convertible Debentures for Archstone shares                   $     42,500      $      --
                                                                             ============      =========
</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      -6-

<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(1)      General

         Security  Capital  Group  Incorporated   ("Security   Capital")  is  an
international real estate research, investment and operating management company.
Its strategy is to create the optimal organization to hold significant ownership
positions in real estate operating companies that generate  substantial internal
growth and  third-party  service income and are able to become market leaders by
creating  brand  value.  Security  Capital  operates  its  business  through two
divisions.  The Capital  Division  provides  operational and capital  deployment
oversight to direct and indirect  investments in real estate  investment  trusts
("REITs") and real estate operating  companies.  The Capital Division  generates
earnings  principally  from its ownership of these  affiliates (see note 2). The
Financial  Services Division  generates fees principally from capital management
and capital markets  activities.  In addition,  corporate  services and research
services  are provided  which  enable  Security  Capital and its  affiliates  to
consolidate  certain  activities  to  benefit  from economies of scale. Security
Capital is a Maryland corporation.

         The accompanying  consolidated financial statements include the results
of Security Capital,  its wholly owned Financial Services Division  subsidiaries
and its majority-owned  Capital Division  investees,  which include Belmont Corp
("Belmont"),  Homestead Village Incorporated  ("Homestead") and Security Capital
European Real Estate Shares ("SC-European Real Estate Shares").  All significant
intercompany accounts and transactions have been eliminated in consolidation.

         In the opinion of management,  the accompanying  unaudited consolidated
financial  statements  contain  all  adjustments,   consisting  only  of  normal
recurring  adjustments,  necessary for a fair presentation of Security Capital's
consolidated  financial  statements for the interim periods  presented.  Certain
reclassifications  have been made in the 1999 consolidated  financial statements
and notes to consolidated  financial  statements in order to conform to the 2000
presentation.  The results of operations for the six-month period ended June 30,
2000,  are not  necessarily  indicative  of the results to be  expected  for the
entire year.

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the  reported  amounts of assets and  liabilities,  the
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements and the reported amounts of revenues and expenses  recognized  during
the reporting period. Actual results could differ from those estimates.

         The  consolidated  financial  statements of Security Capital as of June
30,  2000,  are  unaudited  and,  pursuant  to the rules of the  Securities  and
Exchange  Commission,  certain  information  and footnote  disclosures  normally
included in financial statements have been omitted. While management of Security
Capital  believes that the  disclosures  presented  are adequate,  these interim
consolidated  financial  statements  should be read in conjunction with Security
Capital's 1999 audited  consolidated  financial statements contained in Security
Capital's 1999 Annual Report on Form 10-K.

     Restatement of prior period results:

         In the  fourth  quarter of 1999,  the Board of  Directors  of  Security
Capital European Realty  ("SC-European  Realty")  approved a change in operating
strategy by determining to retain,  in general,  at least an 80% interest in its
investees  and by  becoming  more  active in the  day-to-day  operations  of its
investees.

                                      -7-
<PAGE>
                      SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


         As a result of this change in strategy,  SC-European Realty changed its
basis of accounting from fair value  accounting to historical  cost  accounting.
Under  generally  accepted  accounting  principles  ("GAAP"),  such a change  in
accounting  requires a  restatement  of all prior periods so that the results of
those  periods are reported as if this change had been made  retroactive  to the
entity's inception. Accordingly, Security Capital has restated its June 30, 1999
consolidated financial statements.

         Security Capital  accounts for its investment in SC-European  Realty by
the  equity  method.  The  impact  of this  restatement  on  Security  Capital's
financial  statements  for the six months ended June 30, 1999, is as follows (in
thousands, except per share data):

<TABLE>
<CAPTION>
                                                                        As Previously
                                                                           Reported                    Restated
                                                                      ------------------         ------------------
<S>                                                                   <C>                        <C>
         Consolidated Statement of Operations and
            Comprehensive Income:
               Revenues, including equity in earnings (loss)           $         205,897         $          231,310
               Loss from operations                                             (128,321)                  (102,908)
               Net loss attributable to common shares                           (122,785)                  (106,401)

               Basic loss per Class B Share                            $           (1.02)        $            (0.88)
               Diluted loss per Class B Share                          $           (1.02)        $            (0.88)

</TABLE>

     Real Estate and Depreciation

         Real  estate is stated at cost.  Direct and  certain  related  indirect
costs  associated  with the successful  acquisition  and development of land are
capitalized.  Costs associated with  unsuccessful land acquisitions are expensed
at the time the  pursuit is  abandoned.  Maintenance  and repairs are charged to
operations as incurred.

         Depreciation is computed by the straight-line  method  principally over
the following estimated useful lives:

               Buildings                                20 - 40 years
               Furniture, fixtures and equipment         3 - 10 years

         Properties  under the capital  lease at Homestead are stated at the net
present  value of  minimum  lease  payments,  and are being  amortized  over the
approximate  17  year  lease  term.  Maintenance  and  repairs  are  charged  to
operations as incurred. Renewals and improvements are funded by monies paid into
an escrow account for that purpose,  and, as ownership of the leased  properties
and equipment and the renewals and  improvements  escrow account remain with the
lessor at the end of the lease, no such amounts are capitalized.

                                      -8-
<PAGE>
                      SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


(2)      Real Estate Investments

         Security  Capital held the following  investments  at June 30, 2000 and
December 31, 1999:
<TABLE>
<CAPTION>

                                                                                                Security Capital's
                                                                                                 Net Investments
                                                                  % Ownership as of           (Redemptions) for the
                                                             ---------------------------         Six Months Ended
                                                              June 30,      December 31,           June 30, 2000
                      Investment         Type of Entity         2000            1999               (in thousands)
------------------------------------ ---------------------   ---------     -------------      --------------------------
<S>                                  <C>                     <C>           <C>                <C>
EQUITY-METHOD INVESTEES:

Archstone Communities Trust         Apartment REIT            38.0%(b)          39.2%         $       (32,690)
  ("Archstone")                     (publicly traded)

ProLogis Trust                      Industrial REIT           30.5%             30.8%                      --
  ("ProLogis")                      (publicly traded)

SC-European Realty                  Global real estate        34.6%             34.6%                      11
                                    investments
                                    (private entity)

Security Capital Preferred Growth   Convertible security       9.3%              9.3%                     266
  Incorporated                      investments in real
  ("SC-Preferred Growth")           estate companies
                                    (private REIT)

Security Capital U.S. Realty        U.S. real estate          40.6%             39.6%                      --
  ("SC-U.S. Realty")                investments
                                    (publicly traded)

Security Capital U.S. Real Estate   U.S. real estate          24.4%             51.6%                  (7,250)
  Shares                            securities fund
  ("SC-US Real Estate Shares")(a)   (mutual fund)

CONSOLIDATED INVESTEES:
Belmont                             Senior assisted living    99.9%             100%                   14,857
                                    (private entity)

Homestead                           Extended stay lodging     99.9%(c)          87.0%                  63,735
                                    (private entity)

SC-European Real Estate Shares      European real             99.9%             99.4%                     --
                                    estate securities fund
                                    (mutual fund)
</TABLE>
(a)  During the quarter ended March 31, 2000,  Security  Capital's  ownership in
     SC-US Real Estate  Shares fell below 50%. As a result,  Security  Capital's
     investment  in SC-US Real Estate  Shares is being  accounted  for under the
     equity method in 2000.
(b)  During the second quarter of 2000,  Security  Capital  exchanged  1,589,776
     shares  of  Archstone  for  $42,500,000  face  value  of  6.5%  convertible
     debentures  which reduced its  ownership in Archstone  from 39.2% to 38.0%.
     The gain on the sale of the shares was approximately $8,747,000.
(c)  During the second quarter of 2000, Security Capital acquired  substantially
     all remaining  Homestead  shares it did not  previously  own,  bringing its
     ownership percentage in Homestead from 87.0% to 99.9%.

                                      -9-
<PAGE>
                      SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

          Security Capital received dividends and interest (Strategic Hotel only
in 1999) from its investees as follows (in thousands, except per share amounts):
<TABLE>
<CAPTION>
                                                                         Dividends Received
                                                   -----------------------------------------------------------------
                                                       Three Months Ended                     Six Months Ended
                                                            June 30,                             June 30,
                                                   --------------------------           ----------------------------
                                                      2000            1999                 2000              1999
                                                   ----------      ----------           ----------        ----------
<S>                                                <C>             <C>                  <C>               <C>
Dividends:
         Archstone                                 $   20,386      $   20,180           $   41,384        $   40,360
         Homestead                                     25,000              --               25,000                --
         ProLogis                                      16,718          16,329               33,436            32,213
         SC-European Real Estate Shares                    51             109                   51               143
         SC-Preferred Growth                            1,323           1,298                2,646             2,558
         SC-US Real Estate Shares                         261             559                  595             1,259
                                                   ----------      ----------           ----------        ----------
                                                       63,739          38,475              103,112            76,533
                                                   ----------      ----------           ----------        ----------
Interest:
         Strategic Hotel                                   --           3,271                   --             6,541
                                                   ----------      ----------           ----------        ----------
                                                   $   63,739      $   41,746           $  103,112        $   83,074
                                                   ==========      ==========           ==========        ==========



                                                                   Dividend Amount Per Investee Share
                                                   -----------------------------------------------------------------
                                                       Three Months Ended                     Six Months Ended
                                                            June 30,                              June 30,
                                                   --------------------------           ----------------------------
                                                      2000            1999                 2000              1999
                                                   ----------      ----------           ---------         ----------
Dividends:
         Archstone                                 $   0.3850      $   0.3700           $  0.7700        $    0.7400
         Homestead                                     0.2083              --              0.2083                 --
         ProLogis                                      0.3350          0.3272              0.6700             0.6455
         SC-European Real Estate Shares                0.0501          0.0987              0.0501             0.1335
         SC-Preferred Growth                           0.3350          0.3300              0.6700             0.6500
         SC-US Real Estate Shares                      0.1238          0.1218              0.2487             0.2417
</TABLE>

                                      -10-
<PAGE>
                      SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


     Presented below is summarized  earnings  information for Security Capital's
equity-method  investees  for the six months  ended  June 30,  2000 and 1999 (in
thousands):

Historical cost accounting investees:
<TABLE>
<CAPTION>
                                                                                            SC-European      Strategic
                                                Archstone            ProLogis(a)               Realty          Hotel
                                           --------------------  --------------------  --------------------  ---------
                                             2000       1999       2000        1999       2000     1999(b)    1999(c)
                                           ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Revenues                                   $ 361,829  $ 324,704  $ 316,491  $ 239,375  $  74,777  $  54,758  $ 350,133
Net earnings before extraordinary items
  and change in accounting principle         132,703    100,723     93,082     43,194      1,689     (2,412)    15,462
Net earnings attributable to common shares
  before change in accounting principle      119,902     88,302     64,527     15,256      1,689     (3,329)    15,462
Security Capital share of net earnings
  before change in accounting principle       46,113     34,309     19,790      5,325        584       (833)     4,706
Security Capital interest income from
  affiliate                                       --         --         --         --         --         --      6,541
</TABLE>



Fair value accounting investees:
<TABLE>
<CAPTION>
                                                                                SC-US
                                                                                Real
                                                                                Estate
                                                  SC-Preferred Growth          Shares(d)           SC-U.S. Realty
                                               --------------------------    ------------      ----------------------
                                                 2000            1999            2000            2000          1999
                                               ----------     -----------    ------------      ---------    ---------
<S>                                            <C>            <C>            <C>               <C>          <C>
      Net investment income                    $   26,473     $   27,576     $      1,838      $  35,212    $  28,730
      Realized gains (losses) on investments       (1,964)       (12,332)             130        (83,059)       1,620
      Increase (decrease) in market value of
        investments                                83,337         41,155            9,329        342,759       26,963
      Adjusted net earnings (loss)(e)             107,846         56,399           11,297        294,912       57,313
      Security Capital share of adjusted net
        earnings (loss)                            10,001          5,515            4,036        119,555       18,758
</TABLE>

(a)  Results for 2000 include  Meridian  Industrial  Trust,  Inc. for a full six
     months.  Meridian was  acquired by ProLogis on March 30, 1999.
(b)  1999 amounts have been restated as discussed in Note 1.
(c)  On September 10, 1999, Security Capital sold its entire ownership  position
     in Strategic Hotel.
(d)  During the quarter ended March 31, 2000,  Security  Capital's ownership  in
     SC-US Real Estate Shares fell below 50%.  As  a  result, Security Capital's
     investment in SC-US Real Estate Shares is accounted  for under  the  equity
     method in 2000.
(e)  SC-U.S. Realty's  earnings   are  adjusted  to  exclude  its  realized  and
     unrealized losses on Security Capital securities.

                                      -11-
<PAGE>

                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



    At June 30, 2000 and December 31, 1999, the composition of real estate was:
<TABLE>
<CAPTION>
                                                           June 30,                December 31,
                                                             2000                      1999
                                                     ------------------         -----------------
<S>                                                  <C>                        <C>
Extended stay lodging properties:
    Land                                             $          162,181         $         197,226
    Buildings and improvements                                  495,694                   616,187
    Furniture, fixtures and equipment                            65,418                    88,145
                                                     ------------------         -----------------
Subtotal, owned properties                                      723,293                   901,558
Properties under a capital lease                                145,000                   145,000
                                                     ------------------         -----------------
                                                                868,293                 1,046,558
Less accumulated depreciation                                   (68,227)                  (72,008)
Properties held for sale                                         90,721                    22,960
                                                     ------------------         -----------------
                                                                890,787                   997,510

Senior assisted living properties                                94,240                    75,964
                                                     ------------------         -----------------

                                                     $          985,027         $       1,073,474
                                                     ==================         =================
</TABLE>

    In June 2000, certain extended stay lodging properties  were  classified  as
held for sale and a provision for loss of $71 million was recorded to reduce the
properties'  carrying value to their estimated fair value less cost to sell. The
earnings from  operations for these  properties,  which are included in Security
Capital's  earnings from operations for the three months ended June 30, 2000 and
1999, are $4.3 million and $3.4 million, respectively, and $8.4 million and $6.9
million for the six months ended June 30, 2000 and 1999, respectively.


(3)      Financial Services Division

         Financial  Services  Division  revenues  were earned from the following
sources (in thousands):
<TABLE>
<CAPTION>
                                                          Three Months Ended                  Six Months Ended
                                                               June 30,                           June 30,
                                                     ---------------------------        ---------------------------
                                                        2000              1999             2000              1999
                                                     ---------         ---------        ---------         ---------
<S>                                                  <C>               <C>              <C>               <C>
         Capital Markets Group                       $   2,002         $   3,283        $   5,015         $   4,183
         Global Capital Management Group                14,845            14,528           29,030            28,782
         Corporate Services Group                        3,702             4,128            7,772             9,635
         New Technology Business                            85                31              139                36
         Real Estate Research Group                        118               167              228               396
                                                     ---------         ---------        ---------         ---------
           Total Financial Services
             Division revenues                          20,752            22,137           42,184            43,032
         Less amounts eliminated in
             consolidation                              (1,023)           (1,580)          (2,264)           (3,295)
                                                     ---------         ---------        ---------         ---------
         Consolidated Financial
             Services Division revenues
             from related parties                    $  19,729         $  20,557        $  39,920         $  39,737
                                                     =========         =========        =========         =========

</TABLE>
                                      -12-
<PAGE>
                      SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



(4)      Segment Reporting

         Security   Capital  operates  its  business  based  on  two  reportable
segments.  These  segments  are  managed  separately  due to the nature of their
operations.  The first  segment,  the  Capital  Division,  records  revenues  by
reporting its pro-rata share of its  investees'  earnings  before  depreciation,
amortization and deferred taxes ("EBDADT") and the second segment, the Financial
Services  Division,  records  revenues  based on the  services  provided  to its
customers and includes all revenues received from affiliates. These segments are
described in notes 2 and 3 above.

         Presented  below is a  Statement  of EBDADT by  reportable  segment (in
thousands):
<TABLE>
<CAPTION>
                                                          Three Months Ended,                 Six Months Ended
                                                                June 30,                           June 30,
                                                     ---------------------------        ----------------------------
                                                         2000             1999              2000             1999
                                                     ----------        ---------        ----------        ----------
<S>                                                  <C>               <C>              <C>               <C>
Capital Division:
  Equity in Investees' EBDADT(1)                     $  100,583        $  91,236        $  192,194        $  175,263
  Interest and other income                                 244              901               956             1,342
                                                     ----------        ---------        ----------        ----------
                                                        100,827           92,137           193,150           176,605
                                                     ----------        ---------        ----------        ----------
  Operating expenses(2)                                   5,714           11,937            11,115            20,150
  Interest expense                                       20,845           21,117            41,331            40,948
  Current income tax expense (benefit)                    2,607           (1,130)            5,753             2,739
  Convertible preferred share dividends                   4,508            4,508             9,017             9,017
                                                     ----------        ---------        ----------        ----------
      Capital Division EBDADT(3)                         67,153           55,705           125,934           103,751
                                                     ----------        ---------        ----------        ----------

Financial Services Division:
  Revenues                                               20,752           22,137            42,184            43,032
  Operating expenses(2)                                  16,432           18,342            33,049            38,180
  Current income tax expense                              1,261              220             1,485               571
                                                     ----------        ---------        ----------        ----------
      Financial Services Division EBDADT                  3,059            3,575             7,650             4,281
                                                     ----------        ---------        ----------        ----------

EBDADT before special items                              70,212           59,280           133,584           108,032
   Realized gains (losses)                                  226            1,573              (568)            1,567
   Extraordinary gain on retirement of debt,
       net of tax                                         6,074               --             6,152                --
   Gain on sale of Archstone stock, net of tax            8,747               --             8,747                --
   Homestead special (charge) credit(4)                    (491)         (45,581)            1,182           (45,581)
   Strategic Hotel provision                                 --          (55,288)               --           (55,288)
                                                     ----------        ---------        ----------        ----------
Basic EBDADT                                         $   84,768        $ (40,016)       $  149,097        $    8,730
                                                     ==========        =========        ==========        ==========
</TABLE>

(1)  1999 equity in Capital  Division  EBDADT has been  restated to conform 1999
     results with the new definition of Funds From Operations, which was revised
     by the National  Association  of Real Estate  Investment  Trusts  effective
     January 1, 2000. In addition,  SC-U.S. Realty restated its first and second
     quarter  1999  results to  reflect  discontinued  operations  at one of its
     investees.
(2)  Included   in   operating   expenses   are   allocations   of  general  and
     administrative  expenses  to  each  division  based  on  revenues.  For the
     quarter, prior to such allocation, Capital Division expenses were $1,589 in
     2000 and $5,019 in 1999,  Financial Services Division expenses were $14,582
     in 2000 and $17,711 in 1999 and general and  administrative  expenses  were
     $5,975 in 2000 and $7,549 in 1999.
(3)  For purposes of  calculating  Capital  Division  EBDADT,  Security  Capital
     applies all interest expense, preferred share dividends and similar charges
     for invested capital to the Capital  Division.  Capital Division  operating
     expenses  include  the direct  costs of  personnel  assigned to the Capital
     Division plus a  proportionate  share of general and  administrative  costs
     based on revenues.

                                      -13-
<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



(4)  The special  (charge)  credit in 2000  represents the excess of Homestead's
     1999 original special charge over current estimates.  In the second quarter
     of 2000,  such  credit  was  partially  offset by  non-capitalizable  costs
     incurred in conjunction  with the  acquisition  by Security  Capital of the
     remaining  13% of  Homestead  it did not already  own.  The special  charge
     originally recorded by Homestead in the second quarter of 1999 was for land
     write-downs,  employee severances and other expenses related to terminating
     its development program.



         Presented  below is a  reconciliation  of net earnings (loss) to EBDADT
(in thousands):
<TABLE>
<CAPTION>
                                                          Three Months Ended                  Six Months Ended
                                                               June 30,                           June 30,
                                                     --------------------------         -----------------------------
                                                        2000            1999                2000              1999
                                                     ----------       ---------         -----------      ------------
<S>                                                  <C>              <C>               <C>              <C>
Net earnings (loss) attributable
     to common shares                                $   69,545       $ (22,700)        $    81,910      $   (106,401)
Investee reconciling items:
  Real estate depreciation                               42,163          51,548              84,560            99,705
  Gains on sale of depreciated property                 (14,318)         (5,360)            (17,605)           (7,865)
  Provision for loss on real estate                      71,000              --              71,000                --
  Unrealized gains, including foreign currency         (113,279)       (101,633)           (110,483)           (5,808)
  EBDADT, net of dividends, from strategic
     investees of SC-U.S. Realty                          8,341           7,770              17,702            15,610
  Other                                                  (1,637)             48                 762             2,141
                                                     ----------        --------           ---------      ------------
                                                         (7,730)        (47,627)             45,936           103,783
                                                     ----------        --------           ---------      ------------

Security Capital reconciling items:
  Deferred tax expense (benefit)                         21,895          30,785              21,108            (4,131)
  Change in accounting principle                             --              --                  --            16,136
  Other                                                   1,058            (474)                143              (657)
                                                     ----------        --------           ---------      ------------
                                                         22,953          30,311              21,251            11,348
                                                     ----------        --------           ---------      ------------
Basic EBDADT                                         $   84,768        $(40,016)          $ 149,097      $      8,730
                                                     ==========        ========           =========      ============
</TABLE>






                                      -14-
<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



(5)  INDEBTEDNESS

     Lines of Credit:

         A summary of the lines of credit  borrowings as of June 30, 2000, is as
follows (in thousands):
<TABLE>
<CAPTION>

                                            Security
                                            Capital       Homestead    Combined
                                            ---------     ---------    --------
<S>                                         <C>           <C>          <C>
         Total lines of credit              $ 470,000     $ 110,000    $ 580,000
         Borrowings outstanding at June 30    175,800        84,500      260,300
</TABLE>

         At  June  30,  2000,  Security  Capital  had a  $470,000,000  unsecured
revolving  line of credit  with Wells Fargo Bank,  National  Association  (Wells
Fargo),  as agent for a group of lenders.  Borrowings  accrue  interest at LIBOR
plus a margin (1.3% as of June 30, 2000),  based upon Security  Capital's credit
rating,  or a Base Rate  (defined as the higher of Wells Fargo prime rate or the
Federal Funds rate plus .50%). The agreement is effective through April 6, 2002,
with an option to renew for  successive  one-year  periods  with the approval of
lenders.  Commitment fees on the line range from 0.125% to 0.20% per annum based
on the average  unfunded  line of credit  balance.  The line is guaranteed by SC
Realty Incorporated ("SC Realty") and SC Realty Shares Limited, each of which is
a wholly owned subsidiary of Security Capital.

         On February  29, 2000,  Homestead  entered into an amended and restated
bank credit facility which allows for  $110,000,000 of total borrowings of which
$35,000,000  is available on a revolving  basis.  The amended and restated  line
matures  February 28, 2003,  bears interest at LIBOR plus 2.5%, is secured by 64
operating  properties,  permits payment of dividends up to 50% of free cash flow
(as defined in the  agreement) and requires  maintenance of financial  ratio and
coverage covenants.

         Each  line  of  credit  requires   maintenance  of  certain   financial
covenants.  Security Capital,  SC Realty, SC Realty Shares Limited and Homestead
were in compliance with all such covenants at June 30, 2000.

         During a non-monetary default, no payments other than dividends paid on
Security Capital's Series B Preferred Shares,  are permitted.  Distributions and
dividends  paid,  other  than those on  Security  Capital's  Series B  Preferred
Shares, cannot exceed 50% of the cash flow available for distributions, provided
no event of default has occurred and is  continuing.  In the event of a monetary
default, all distributions are prohibited.


Homestead Convertible Mortgage Notes Payable:

         At June 30, 2000, Homestead had outstanding  convertible mortgage notes
in the principal amount of $221,334,000, all of which were payable to Archstone.
The notes are  collateralized  by 54  Homestead  properties.  On July 24,  2000,
Security  Capital  exchanged  shares  of its  Archstone  stock  for cash and the
convertible mortgage notes with Archstone (See note 9).


                                      -15-
<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



Belmont Construction Notes Payable:

         At  June  30,  2000,   Belmont  had   $63,856,000  in  commitments  for
construction  loans. The loans bear interest at rates of 30-day LIBOR plus 2.65%
during the  construction  period and 30-day LIBOR plus 2.35% after  certain debt
coverage  ratios are  achieved.  The  outstanding  balance and weighted  average
interest rate as of June 30, 2000, was $21,508,000 and 8.86%, respectively.  The
loans have a 3-year  term and are  secured by deeds of trust on land,  building,
furniture and fixtures and assignments of rents and leases.

         The terms of the construction loans require Belmont to maintain certain
financial  ratios.  Belmont was in compliance  with  all such requirements as of
June 30, 2000.


Senior Unsecured Notes:

         Security Capital has the following unsecured long-term debt outstanding
as of June 30, 2000 (in thousands):
<TABLE>
<CAPTION>
             Principal                            Maturity         Semi-annual interest       Balance Outstanding
               Amount        Interest rate         Date                Payment Dates            June 30, 2000
          ---------------    -------------     -------------    -------------------------     ---------------------
<S>                          <C>               <C>              <C>                           <C>
         $        100,000        7.75%           11/15/03       May and November 15           $              99,936
                   14,700        7.66%           12/21/04       March and September 15                       14,702
                    5,000        7.75%           01/11/05       March and September 15                        5,000
                   54,550        7.80%           01/12/05       March and September 15                       54,550
                   25,750        7.80%           01/19/05       March and September 15                       25,750
                  200,000        6.95%           06/15/05       June and December 15                        199,848
                  100,000        7.15%           06/15/07       June and December 15                         99,855
                  200,000        7.70%           06/15/28       June and December 15                        200,000
         ----------------                                                                     ---------------------
         $        700,000                                                                     $             699,641
         ================                                                                     =====================
</TABLE>


         All of the Notes are  redeemable  at any time at the option of Security
Capital,  in whole or in part,  at a  redemption  price  equal to the sum of the
principal  amount of the Notes being redeemed plus accrued  interest  thereon to
the redemption  date plus an adjustment,  if any, based on the yield to maturity
relative to treasury security market yields available at redemption.


Convertible Debentures:

         At June 30, 2000, Security Capital had $230,658,000 of 6.5% convertible
subordinated debentures due 2016 outstanding.  The convertible debentures accrue
interest at 6.5% per annum and pay interest  semi-annually in June and December.
The convertible  debentures are convertible into Class A Shares at $1,153.90 per
share, at the option of the holder.  Security Capital can redeem the convertible
debentures at par plus accrued  interest at any time, upon not less than 60 days
nor more than 90 days prior written notice to the holders.

                                      -16-

<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


         During the second quarter of 2000, Security Capital exchanged,  with an
unaffiliated  party,  1,589,776 shares of Archstone for $42.5 million face value
of convertible  debentures,  resulting in an extraordinary gain of $6.1 million,
net of tax, on the retirement of the convertible debentures.


         Interest:

         Presented below are the interest costs incurred by Security Capital and
its consolidated subsidiaries (in thousands):
<TABLE>
<CAPTION>

                                                         Three Months Ended                  Six Months Ended
                                                              June 30,                            June 30,
                                                     ---------------------------        ---------------------------
                                                       2000              1999              2000              1999
                                                     ---------         ---------        ---------         ---------
<S>                                                  <C>               <C>              <C>               <C>
Total interest incurred                              $  31,806         $  37,266        $  64,146         $  72,724
                                                     =========         =========        =========         =========
Homestead and Belmont capitalized
    interest included in total interest incurred     $     582         $   2,184        $   1,135         $   6,624
                                                     =========         =========        =========         =========
Interest paid in cash                                $  49,063         $  53,653        $  61,891         $  66,802
                                                     =========         =========        =========         =========
Amortization of deferred financing costs
    included in interest expense                     $   1,157         $  1,834         $   2,293         $   3,399
                                                     =========         ========         =========         =========
</TABLE>


(6)  SHAREHOLDERS' EQUITY

     Share Repurchase Program:

         During  1999,  Security  Capital's  Board of Directors  authorized  the
repurchase  of up to  $200,000,000  of Class A  Shares  and  Class B  Shares  of
Security  Capital.  An additional  $100,000,000  repurchase  program for Class A
Shares and Class B Shares was  authorized  on May 10, 2000. As of June 30, 2000,
under the share repurchase  programs,  Security  Capital had repurchased  99,413
Class A Shares and  10,152,247  Class B Shares for a combined  purchase price of
$200,295,000.

     Affiliate Sale of Security Capital Shares:

         In March 2000,  SC-U.S.  Realty sold its holding in Security  Capital's
common stock to an unrelated party at a loss of $52,987,000.  Security Capital's
pro rata  portion of this loss  ($21,163,000)  was  recorded as a  reduction  to
additional paid-in capital.



                                      -17-
<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



Per Share Data:

     The following is a reconciliation  of the numerators and denominators  used
to calculate basic and diluted  earnings per Class B Common Share under SFAS 128
(in thousands, except per share amounts):
<TABLE>
<CAPTION>
                                                            Three Months Ended               Six Months Ended
                                                                  June 30,                        June 30,
                                                          ------------------------     ----------------------------
                                                             2000         1999             2000             1999
                                                          ---------    -----------     -----------       ----------
<S>                                                       <C>          <C>             <C>               <C>
Net income (loss) before extraordinary item
   and change in accounting principle
   attributable to Common Shares-Basic                    $  63,471    $  (22,700)     $    75,758       $  (90,265)
Convertible debenture interest expense, net of tax            2,651            --            5,390               --
                                                          ---------    ----------      -----------       ----------
Net income (loss) before extraordinary item
   and change in accounting principle
   to Common Shares-Diluted                               $  66,122    $  (22,700)     $    81,148       $  (90,265)
                                                          =========    ==========      ===========       ==========
Weighted-average Class B Common
   Shares outstanding-Basic                                 107,950       120,402          109,003          120,420
Increase in shares which would result from:
   Exercise of options and warrants                           1,554            --            1,175               --
   Conversion of convertible debentures                      10,554            --           10,923               --
                                                          ---------    ----------      -----------       ----------
Weighted-average Class B Common
   Shares outstanding-diluted                               120,058       120,402          121,101          120,420
                                                          =========    ==========      ===========      ===========

Per share net earnings (loss) attributable to:
Class B Common Shares before extraordinary
   item and change in accounting principle:
        Basic                                             $    0.59    $    (0.19)     $      0.70      $     (0.75)
                                                          =========    ==========      ===========      ===========
        Diluted                                           $    0.55    $    (0.19)     $      0.67      $     (0.75)
                                                          =========    ==========      ===========      ===========
</TABLE>

         For  the  three  months  and  six  months  ended  June  30,  2000,  the
convertible  debentures are assumed converted as the effect is dilutive. For all
periods,  the  convertible  preferred  shares are not assumed  converted  as the
effects are  anti-dilutive.  For loss periods,  the options and warrants are not
assumed exercised as the effects are anti-dilutive.

(7)      Commitments and Contingencies

         Security  Capital and its  affiliates  have  committed  to invest up to
$518,258,000 in SC-European  Realty. As of June 30, 2000,  $440,542,000 had been
funded by Security Capital and its affiliates.  As of June 30, 2000, $92,909,000
had been funded by Security Capital to Belmont and an additional  $17,046,000 of
unfunded  commitments  remained.  At June 30,  2000,  Belmont had  approximately
$55,075,000 of unfunded commitments for developments under construction.

                                      -18-
<PAGE>
                       SECURITY CAPITAL GROUP INCORPORATED
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



(8)      Homestead Merger

         On June 8, 2000,  Security Capital  completed a cash tender offer and a
merger for  substantially  all the  publicly-held  shares of Homestead's  common
stock and the associated preferred share purchase rights for $4.10 per share. In
connection  therewith,  Security Capital acquired 15,529,803 shares of Homestead
for a total cost of $65,294,000,  including  acquisition-related costs. Security
Capital's ownership in Homestead is now 99.9%.

(9)      Subsequent Events

         On  July  24,  2000,   Security   Capital   exchanged   with  Archstone
approximately  17.5  million  shares of its  Archstone  common shares for $178.7
million in cash and $221.3 million face amount of Homestead convertible mortgage
notes held by Archstone. After completion of  the  transaction, Security Capital
owned approximately 29.1% of Archstone's outstanding common shares.

         Security  Capital  recognized  a gain on the  exchange of the shares of
approximately  $75.0 million and a gain on the extinguishment of the convertible
mortgage notes of $14.7 million, net of tax. Net proceeds of $178.7 million from
the sale were used to repay Security Capital's line of credit.














                                      -19-
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors and Shareholders of
  Security Capital Group Incorporated:

We have reviewed the accompanying consolidated balance sheet of Security Capital
Group  Incorporated and  subsidiaries  (see note 1) as of June 30, 2000, and the
related  consolidated  statements of operations and comprehensive income for the
three month and six month periods ended June 30, 2000 and 1999, the consolidated
statement of shareholders'  equity for the six month period ended June 30, 2000,
and the  consolidated  statements  of cash flows for the six month periods ended
June 30, 2000 and 1999. These financial statements are the responsibility of the
Management  of the  Company.  We  were  furnished  with  the  reports  of  other
accountants   on  their  reviews  of  the  financial   statements  of  Archstone
Communities  Trust  whose  total  assets  represent  21% of the total  assets of
Security  Capital Group  Incorporated  and subsidiaries as of June 30, 2000, and
whose  income  represents  12% and 15% of the total  income in the  consolidated
statements of operations of Security Capital Group Incorporated and subsidiaries
for the six month period ended June 30, 2000 and 1999, respectively.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with  generally  accepted  auditing  standards,  the  objective  of which is the
expression of an opinion  regarding the financial  statements  taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review and the  reports of other  accountants,  we are not aware of
any  material  modifications  that  should be made to the  financial  statements
referred  to  above  for  them  to  be in  conformity  with  generally  accepted
accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards, the consolidated balance sheet of Security Capital Group Incorporated
and  subsidiaries  as of December 31,  1999,  and, in our report dated March 23,
2000, we expressed an unqualified  opinion on that statement  based on our audit
and reports of other auditors.  In our opinion, the information set forth in the
accompanying  consolidated  balance  sheet as of December  31,  1999,  is fairly
stated, in all material respects, in relation to the balance sheet from which it
has been derived.

                                                 ARTHUR ANDERSEN LLP






Chicago, Illinois
August 11, 2000


                                      -20-
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

Forward-Looking Statements

         The statements  contained in this report that are not historical  facts
are  forward-looking  statements  within  the  meaning  of  Section  27A  of the
Securities Act of 1933 and Section 21E of the  Securities  Exchange Act of 1934.
These forward-looking statements are based on current expectations, management's
beliefs,   and  assumptions  made  by  management.   Words  such  as  "expects,"
"anticipates,"  "intends," "plans," "believes," "seeks," "estimates," variations
of  such  words  and  similar   expressions   are  intended  to  identify   such
forward-looking  statements.  These  statements  are not  guarantees  of  future
performance.  Actual  outcomes  and results may differ  materially  from what is
expressed or forecasted in such  forward-looking  statements.  Security  Capital
undertakes no obligation to update any forward-looking statements,  whether as a
result of new information, future events or otherwise.

         See Security Capital's 1999 Annual Report on Form 10-K for a discussion
of various risk factors associated with forward-looking  statements made in this
document.

Overview

         The results of  operations  for each of Security  Capital's  reportable
segments,  the  Capital  Division  and  the  Financial  Services  Division,  are
discussed  below.  These two sections  are followed by a discussion  of Security
Capital's Liquidity and Capital Resources. All three of these sections should be
read in conjunction with the consolidated  financial statements and accompanying
notes thereto and Security Capital's 1999 Annual Report on Form 10-K.

Results of Operations

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

         Capital Division

         Earnings  from the Capital  Division  are  generated  by its  strategic
investments.  The majority of these  investments  are not  consolidated  and the
Capital  Division  reports  its  share  of  their   respective   earnings.   The
consolidated  investments  include Homestead (which is the largest  consolidated
investment),  Belmont  and  SC-European  Real Estate  Shares.  Cash flow for the
Capital Division is generated  through receipt of dividends.  (See note 2 to the
consolidated financial statements for detail of dividends received.)

         Equity in Earnings of Unconsolidated Investees

         The  equity  in  earnings  of  the  Capital  Division's  unconsolidated
investees  includes  changes in unrealized  gains or losses for SC-U.S.  Realty,
SC-Preferred  Growth and SC-US Real  Estate  Shares in 2000.  These  changes are
generated  as a result of  fluctuating  market  prices  for the  shares in their
underlying investments and are reflected in earnings due to these investees' use
of fair value accounting. Fluctuations in market prices do not have an impact on
cash flow.  Declines in real estate equity  security  prices in 1999  materially
adversely  affected  Security  Capital's  equity in earnings  of SC-U.S.  Realty
during  1999 and  rising  security  prices  in 2000 have  materially  positively
affected such equity in earnings.

                                      -21-
<PAGE>
         Presented  below is Security  Capital's  equity in earnings  (loss) and
common share  ownership  interest in  unconsolidated  investees  for the periods
indicated.  Explanations  of  earnings  changes  at the  investee  level,  which
materially  impacted  Security  Capital's  equity in earnings,  follow the table
(dollar amounts in millions).
<TABLE>
<CAPTION>

                                             Equity in Earnings(Loss)
                                   ----------------------------------------------
                                     Three Months Ended       Six Months Ended              % Ownership
                                          June 30,                June 30,                 as of June 30,
                                   ----------------------     -------------------     ------------------------
                                     2000          1999         2000       1999          2000           1999
                                   --------     ---------     --------  ---------     ---------      ---------
<S>                                <C>          <C>         <C>         <C>           <C>            <C>
         Archstone                 $   30.7     $    19.7     $   46.1  $    34.3         38.0%          39.1%
         ProLogis                       6.0           4.3         19.8        5.3         30.5%          30.9%
         SC-European Realty            (0.1)         (0.4)         0.6       (0.8)        34.6%          34.6%
         SC-Preferred Growth            7.7           9.5         10.0        5.5          9.3%           9.7%
         SC-U.S. Realty               119.0          96.7        119.6       18.8         40.6%          37.8%
         SC-US Real Estate
          Shares                        2.9            --          4.0         --         24.4%          75.6%
         Strategic Hotel                 --           6.0           --       11.2            --          30.4%
                                   --------      --------     --------   --------
                                   $  166.2      $  135.8     $  200.1   $   74.3
                                   ========      ========     ========   ========
</TABLE>

         Archstone

         Archstone's  increase in earnings  for the three  months and six months
ended June 30, 2000  compared to the same periods in 1999 were due  primarily to
increases  in  gains  on  dispositions  of  $28.2  million  and  $27.0  million,
respectively.  In  addition,  for the three and six months  ended June 30,  2000
compared to the same periods in 1999, rental revenues increased by $18.4 million
and $33.6 million,  respectively,  which were  partially  offset by increases in
depreciation and interest expense.

         ProLogis

         ProLogis' increase in earnings for the three months ended June 30, 2000
compared  to the same  period in 1999 was due to an  increase in income from its
corporate   distribution   facilities  business  (which  provides  build-to-suit
services),  partially offset by increased  foreign currency  exchange losses. In
March 1999,  ProLogis merged with Meridian  Industrial  Trust.  Security Capital
continues to be ProLogis' largest  shareholder.  ProLogis' improved earnings for
the six  months  ended  June 30,  2000 over the same  period in 1999 were due to
additional  distribution  facilities resulting from the Meridian merger,  higher
occupancy   and  an  increase  in  income   generated  by  ProLogis'   corporate
distribution facilities business.

         SC-European Realty

         SC-European Realty's current investments are primarily in operating and
development companies with significant pre-stabilized assets. The improvement in
earnings for the three months ended June 30, 2000 compared to the same period in
1999 was due to  improved  operating  performance  from its  storage and parking
affiliates  offset by  realized  losses on  investment  securities.  For the six
months ended June 30, 2000 compared to the same period in 1999, the  improvement
in earnings was due primarily to gains on sales of certain  assets  developed by
affiliates. It is expected that earnings for SC-European Realty will increase as
additional properties reach stabilization.


                                      -22-
<PAGE>
         SC-Preferred Growth

         SC-Preferred  Growth's  increase in earnings  for the six months  ended
June 30,  2000 and a decrease in earnings  for the three  months  ended June 30,
2000,  compared to the same  periods in 1999,  were due  primarily to changes in
unrealized  gains or losses on investments as a result of overall changes in the
market prices of its investments.

         SC-U.S. Realty

         SC-U.S.  Realty accounts for its investments at fair value;  therefore,
market value fluctuations affect net income. For the three months ended June 30,
2000,  the increase in market  prices for its investees  were  comparable to the
same period in 1999.  The increase in Security  Capital's  equity in earnings in
SC-U.S.  Realty is due to Security Capital's increased ownership position. As of
June 30, 2000, Security Capital's ownership position in SC-U.S. Realty increased
to 40.6% as SC-U.S.  Realty repurchased  approximately  13.5% of its outstanding
shares since initiating a stock repurchase program in May 1999. SC-U.S. Realty's
increase in net earnings for the six months ended June 30, 2000 compared to 1999
is due to market prices of its  investees  increasing in 2000 and an increase in
dividends.

         SC-US Real Estate Shares

         Effective with the first quarter of 2000,  Security Capital's ownership
of SC-US Real  Estate  Shares  fell below 50% and  therefore  its  earnings  are
recorded on the equity  method in 2000 compared to being  consolidated  in 1999.
The  decrease  in  earnings  for the three and six months  ended  June 30,  2000
compared to the same periods in 1999 were due to Security  Capital's decrease in
ownership.

         Strategic Hotel

         In September 1999,  Security  Capital  sold  its  entire  ownership  in
Strategic Hotel for net proceeds of approximately $329 million.  As a  result of
the  sale, no equity in  earnings  from  Strategic  Hotel  were  recorded  after
the second quarter of 1999.

                                      -23-
<PAGE>
         Consolidated Investments

         Homestead

         The following table sets forth the results of Homestead's operations.
<TABLE>
<CAPTION>
                                                            Homestead Total Portfolio
                                                            -------------------------
                                               Three Months Ended             Six Months Ended
                                                    June 30,                      June 30,
                                            ----------------------      ---------------------------
                                               2000          1999          2000              1999
                                            ----------     --------     ---------         ---------
<S>                                         <C>            <C>          <C>               <C>
   Operating Properties                           136           129          136               129
   Average Occupancy                             81.7%         70.9%        76.9%             66.9%
   Average Weekly Rate                           $349          $352         $349              $352
   Weekly Revenue Per Available Room             $285          $250         $269              $236
   Property Operating Margin*                    61.0%         54.1%        59.3%             54.1%

         *   Management targets an operating margin of 57% to 59%, but there are
             no assurances that such margins will be achieved.
</TABLE>

         Overall  property level results for Homestead are summarized  below (in
millions):
<TABLE>
<CAPTION>
                                  Three Months Ended         Six Months Ended
                                      June 30,                   June 30,
                                ----------------------     ---------------------
                                  2000         1999          2000         1999
                                ---------    ---------     -------      --------
<S>                             <C>          <C>           <C>          <C>
         Total Room Revenue     $    67.3    $    54.3     $ 126.8      $  103.3
         Total Room Expense          26.5         25.5        52.0          47.5
                                ---------    ---------     -------      --------
         Net operating income   $    40.8    $    28.8     $  74.8      $   55.8
                                =========    =========     =======      ========
</TABLE>
         The  increase in net  operating  income from 1999 to 2000 was due to an
increase in  occupancy  and the number of  operating  facilities, as well as the
impact of restructuring operations in 1999.

         Interest Expense

         Consolidated  interest  expense was $31.2 million and $63.0 million for
the three and six months  ended June 30, 2000,  respectively,  compared to $35.1
million  and $66.1  million  for the three and six months  ended June 30,  1999,
respectively.  The decrease is due to a decline in debt to $1.57 billion at June
30, 2000 compared to $1.86 billion at June 30, 1999.

         EBDADT

         Earnings  before  depreciation,  amortization  and deferred  taxes,  or
"EBDADT," is considered  by management to be an additional  measure of operating
performance for Security Capital and its affiliates,  supplementing net earnings
as measured by GAAP. Among other things,  GAAP net earnings  includes the impact
of real  estate  depreciation.  The value of the real  estate  assets  generally
changes in response  to  existing  market  conditions  and does not  necessarily
diminish in  value  predictably  over  time,  as  historical  cost  depreciation


                                      -24-
<PAGE>

implies.  Therefore,  consistent  with  real  estate  industry practice,  EBDADT
adjusts GAAP net earnings  by  eliminating  real  estate  related  depreciation.
EBDADT also involves  certain other  adjustments (as described in  note 4 to the
consolidated  financial  statements),  the most material  being  the omission of
changes  in  unrealized  gains  and  losses  on  real  estate  securities due to
fluctuations in market prices. EBDADT should not be considered as an alternative
to  net  earnings  or  any  other  GAAP  measurement  of  performance  or  as an
alternative to cash flows from operating,  investing or financing activities, or
as a measure of Security Capital's liquidity.

     Capital  Division  EBDADT  reflects  equity in EBDADT before  extraordinary
items from  investees,  less  allocated  general  and  administrative  expenses,
interest expense,  current income taxes and  depreciation.  The Capital Division
earned $67.2 million and $55.7 million in EBDADT for the three months ended June
30, 2000 and 1999,  and earned  $125.9  million  and $103.8  million for the six
months ended June 30, 2000 and 1999.

     Favorable EBDADT performance (before special items) of the Capital Division
for the six months ended June 30, 2000 compared to 1999 is primarily  attributed
to improved  operating  performance by substantially  all investees as described
above.  Security  Capital's  equity in EBDADT from Homestead  increased by $27.9
million to $37.5 million due to  improvement  in  operations  and an increase in
Security  Capital's  ownership  from 87.0% at June 30, 1999 to 99.9% at June 30,
2000. In September 1999,  Security Capital sold its entire ownership position in
Strategic Hotel,  and as a result,  no equity in EBDADT from Strategic Hotel was
recorded after the second  quarter of 1999.  SC-U.S.  Realty's  equity in EBDADT
increased by 23% in 2000 primarily due to increased operating performance of its
investees and as a result of SC-U.S.  Realty's stock repurchases which increased
Security  Capital's  ownership  from 37.8% at June 30, 1999 to 40.6% at June 30,
2000.  Equity in EBDADT for SC-U.S.  Realty differs from GAAP equity in earnings
because  GAAP  equity  in  earnings  reflects  changes  in  the  fair  value  of
investments, whereas EBDADT does not (SC-U.S.  Realty's  EBDADT instead reflects
the EBDADT performance of its investees).

     The special  (charge)  credit in 2000  represents the excess of Homestead's
1999 original  special charge over current  estimates.  In the second quarter of
2000, such credit was partially  offset by  non-capitalizable  costs incurred in
conjunction  with the  acquisition  by Security  Capital of the remaining 13% of
Homestead  it did not already  own. The special  charge  originally  recorded by
Homestead  in the  second  quarter  of 1999 was for land  write-downs,  employee
severances and other expenses  related to terminating its  development  program.


                                      -25-
<PAGE>
Financial Services Division

     The primary  components of the Financial  Services Division are the Capital
Markets Group  (investment  banking and capital  raising) and the Global Capital
Management Group  (management of investments in real estate  securities).  These
two groups are the Financial Services Division's primary earnings generators. In
addition, the Corporate Services Group and the Real Estate Research Group enable
Security Capital and its affiliates to consolidate certain activities to benefit
from economies of scale.  All fees paid by affiliates to the Financial  Services
Division are included for EBDADT purposes.  Revenues for the Financial  Services
Division were earned from the following sources (in millions):
<TABLE>
<CAPTION>

                                                          Three Months Ended                  Six Months Ended
                                                               June 30,                           June 30,
                                                       -------------------------        ---------------------------
                                                         2000             1999             2000              1999
                                                       ---------       ---------        ---------         ---------
<S>                                                    <C>             <C>              <C>               <C>
         Capital Markets Group                         $     2.0       $     3.3        $     5.0         $     4.2
         Global Capital Management Group                    14.8            14.5             29.0              28.8
         Corporate Services Group                            3.7             4.1              7.8               9.6
         New Technology Business                             0.1              --              0.2                --
         Real Estate Research Group                          0.2             0.2              0.2               0.4
                                                         -------       ---------        ---------        ----------
            Total Financial Services
                Division Revenues                           20.8            22.1             42.2              43.0
         Less amounts eliminated in
            consolidation                                   (1.1)           (1.5)            (2.3)             (3.3)
                                                         -------       ---------        ---------        ----------
         Consolidated Financial Services
            Division revenues from related parties       $  19.7       $    20.6        $    39.9        $     39.7
                                                         =======       =========        =========        ==========
</TABLE>

     The decline in real estate security  prices in 1999 adversely  affected the
growth of assets under management and the pace of capital markets  transactions.
These factors moderated revenues for the Global Capital Management Group and the
Capital  Markets  Group and future growth in revenues may be affected by changes
in real estate security prices.

     During the later half of 1999, the Global Capital  Management  Group became
increasingly  successful in adding new investment management clients,  which has
continued in the first six months of 2000.  Assets managed for separate accounts
increased  from $97 million at June 30, 1999 to $764  million at June 30,  2000.
Additionally,  during 2000,  real estate  equity  prices have begun to increase,
modestly  increasing  the  value of the  asset  base on which  fees are  earned,
partially  offset  by  the  sale  of  SC-U.S.   Realty's   special   opportunity
investments.  Assets under management for the Global Capital Management Group as
of June 30, 2000 and 1999 are as follows (in millions):
<TABLE>
<CAPTION>

                                                        2000              1999
                                                     ---------         ---------
<S>                                                  <C>               <C>
         SC-European Realty                          $   1,265         $   1,127
         SC-Preferred Growth                             1,012               878
         SC-U.S. Realty                                  2,590             2,888
         Mutual Funds                                      104                84
         Separate Accounts                                 764                97
                                                     ---------         ---------
                                                     $   5,735         $   5,074
                                                     =========         =========
</TABLE>
                                      -26-
<PAGE>
     Partially offsetting the increase in assets under management,  average fees
earned have declined from 1.21% of assets at June 30, 1999,  with no performance
incentives,  to 1.10% of assets at June 30, 2000, with 5.8% of assets reflecting
additional fee opportunities based on performance.

     EBDADT

     Financial  Services  Division  EBDADT  reflects   allocations  of  Security
Capital's  G&A,  current income taxes and  depreciation.  EBDADT results were as
follows (in millions):
<TABLE>
<CAPTION>
                                                         Three Months Ended                  Six Months Ended
                                                              June 30,                            June 30,
                                                     ---------------------------        ---------------------------
                                                       2000              1999             2000              1999
                                                     --------          ---------        ---------         ---------
<S>                                                  <C>               <C>              <C>               <C>
         Capital Markets Group                       $   (1.2)         $    (0.1)       $    (1.6)        $    (2.8)
         Global Capital Management Group                  7.4                7.0             13.9              12.7
         Corporate Services Group                         0.2               (2.1)             0.1              (3.0)
         New Technology Business                         (1.9)              (0.2)            (2.8)             (0.3)
         Real Estate Research Group                      (0.2)              (0.8)            (0.5)             (1.7)
         Current income tax expense                      (1.2)              (0.2)            (1.5)             (0.6)
                                                     --------          ---------        ---------         ---------
            EBDADT before special items              $    3.1          $     3.6        $     7.6         $     4.3
                                                     ========          =========        =========         =========
</TABLE>

     EBDADT results for the three and six month ended June 30, 2000 and 1999 can
be  attributed  to the same factors that impacted  Financial  Services  Division
revenues and expenses, as discussed above.


Other Items

     The  following  items are not  specific to either the  Capital  Division or
Financial Services Division, but had an impact on operations as a whole.

     General, administrative and other expenses

     General,  administrative  and other expenses decreased during the three and
six months ended June 30, 2000 to $10.9 million and $21.8 million, respectively,
compared  to  $18.1  million  and  $34.3  million  for  same  periods  in  1999,
respectively. For the three and six months ended June 30, 2000, $4.6 million and
$9.4 million, respectively, relate only to Security Capital, excluding Homestead
and Belmont  compared to $9.1 million and $15.8  million for the same periods in
1999.  The  decrease  from  1999  to  2000  resulted  primarily  from  personnel
reductions  resulting  from  automation  of  various  processes  and other  cost
controls by Security Capital.

     Annualized overhead for Security Capital, excluding Homestead,  Belmont and
the New  Technology  Business,  decreased  from $84.7 million as of December 31,
1999 to $76.9 million as of June 30, 2000. The annualized amounts for the second
quarter of 2000 were $1.1 million for the Capital  Division,  $52.9  million for
the   Financial   Services   Division   and  $22.9   million   for  general  and
administrative.

                                      -27-

<PAGE>

     Provision for Income Taxes

     The  effective  tax rate for the first six months of 2000  varied  from the
expected  corporate  tax rate of 35% primarily due to reduction in the valuation
reserve relating to a capital loss carryforward due to a capital gain recognized
in the second and third quarters of 2000 and  non-taxable  earnings of a foreign
subsidiary.

     The  effective  tax rate benefit for the first six months of 1999 was lower
than  the  expected  corporate  tax  rate  of 35%  primarily  due to  losses  in
subsidiaries which are consolidated for financial  reporting  purposes,  but not
for tax purposes.

     Security  Capital's  tax basis in any  investee is  generally  equal to its
original  cost basis for such asset,  reduced by the  portion of the  cumulative
dividends  received from such  investee  which have been  characterized  for tax
purposes as return on capital.

     Security  Capital's basis on which taxes would be calculated upon a sale of
the investments in its strategic  investees at June 30, 2000, was as follows (in
thousands):
<TABLE>
<CAPTION>

<S>               <C>                                                  <C>
                  Archstone(1)                                         $724,085
                  ProLogis                                              635,638
                  SC-European Realty                                    440,548
                  SC-U.S. Realty                                        733,645
                  SC-Preferred Growth                                    78,137
                  Homestead(2)                                          619,341
                  Belmont                                                70,262
</TABLE>

     (1) On June 24,  2000,  Security  Capital  disposed of  approximately  17.5
million  shares of  Archstone  reducing  the tax basis by  approximately  $239.2
million.  See note 9 "Subsequent Events" in the Notes to Consolidated  Financial
Statements.
     (2) Reflects underlying estimated tax basis if assets are sold.


Liquidity and Capital Resources


     Investment Activity

     Security Capital's investment activity primarily consists of allocations to
and redemptions from its capital in its various affiliates.  The following table
summarizes  Security Capital's capital allocations to and (redemptions from) its
primary investments (in thousands):
<TABLE>
<CAPTION>
                                                          Three Months Ended                 Six Months Ended
                                                               June 30,                           June 30,
                                                     ----------------------------       --------------------------
                                                        2000              1999             2000              1999
                                                     ----------        ----------       --------          --------
<S>                                                  <C>               <C>              <C>               <C>
         Archstone                                   $  (32,690)       $       --       $(32,690)         $     --
         SC-US Real Estate Shares                        (6,000)           (6,128)        (7,250)          (32,666)
         SC-European Real Estate Shares                      --            (3,381)            --            (3,381)
         Security Capital U.S.Realty                         --             1,686             --             1,686
         Real estate investments:
            Homestead                                     2,497            28,121          4,055            76,903
            Belmont                                      13,082            10,451         19,247            13,361
         Homestead proceeds from sale of land            (9,626)               --        (19,622)               --
</TABLE>

Real estate investments reflect development activity at Homestead and Belmont.

                                      -28-

<PAGE>

     Financing Activity

     Security Capital decreased its total debt by $0.7 million from December 31,
1999,  as a result of  retirements  of $48.3  million face value of  convertible
debentures  offset by increases of $44.0 million on its lines of credit balances
and  issuance of an  additional  $5.5 million  Belmont  construction  notes.  In
addition, Security Capital repurchased $81.2 million of common stock during 2000
as discussed below.

     On February 29, 2000,  Homestead  entered into an amended and restated bank
credit facility, which allows for $110 million of total borrowings, of which $35
million is available on a revolving basis. The amended and restated line matures
February 28, 2003, bears interest at LIBOR plus 2.5%, is secured by 64 operating
properties,  permits  payment of dividends  based upon a definition of free cash
flow, and requires maintenance of financial ratio and coverage covenants.

     Excluding  Homestead  and  Belmont,   Security  Capital's  June  30,  2000,
debt-to-total-capitalization  ratio was 51%.  The  average  maturity of Security
Capital's  $930.3 million of fixed rate  indebtedness  (excluding  Homestead and
Belmont) is 12.6 years,  at an average fixed rate of 7.2%. The maximum  maturity
in any year is $285 million in 2005.

     Cash from Operations

     Cash  provided by operating  activities  increased by $47.0  million in the
first six months of 2000 compared to the first six months of 1999. This increase
is primarily due to a $23.5  million increase  in Homestead's room revenues, and
reductions in Financial  Services  Division  expenses  as  well  as general  and
administrative  and   other   expenses  of  $6.9  million  and  $12.5   million,
respectively.

     Stock and Debenture Repurchase Programs

     Security Capital's board has authorized a total expenditure of $300 million
for the common  share  repurchase  program  and $60  million  for the  debenture
repurchase  program. As of August 1, 2000, Security Capital had repurchased $200
million of Class B common  stock  equivalents  (comprised  of Class A Shares and
Class B Shares).  As of August 1, 2000,  Security  Capital also  repurchased $60
million of 6.5% convertible  subordinated  debentures  ($80.5 million  principal
amount).

     Derivative Financial Instruments

     As of June 30, 2000 and 1999, Security Capital had no derivative  financial
instruments.

     Future Capital Commitments and Liquidity

     Security Capital and its subsidiaries have a remaining  funding  commitment
of $77.7 million to SC-European Realty, as of June 30, 2000. In addition,  as of
June 30, 2000,  Security  Capital has  committed to invest an  additional  $17.0
million in Belmont.

     Security  Capital  expects  that  cash  flows  from  operations  and  funds
currently  available  under its  revolving  line of credit will be sufficient to
enable  Security  Capital to  satisfy  its  anticipated  cash  requirements  for
operations and currently  committed  investments.  In the longer term,  Security
Capital intends to finance its business activities through the selective sale of
assets,  internally generated cash flow, its line of credit, and future issuance

                                      -29-
<PAGE>

of equity and debt  securities.  The  business  activities  to be  financed  may
include  investments  in new business  initiatives,  additional  investments  in
certain  existing  affiliates and additional  potential  repurchases of Security
Capital securities.

     Homestead  believes it will have adequate cash  resources from cash on hand
and cash flow from operations to fund its future business needs. However, due to
the risks of operation of lodging properties,  including competitive  pressures,
rates,  occupancies,  and  costs of  operation,  there  can be no  assurance  of
adequate future cash flow generation.  In addition,  Homestead may generate cash
flow from the sale of its remaining land sites and properties held for sale, but
no assurance can be given that such sales will occur or provide  significant net
proceeds.


Item 3. Quantitative and Qualitative Disclosure About Market Risk

        See Form 10-K "Item 7A. Quantitative and Qualitative  Disclosures  About
Market Risk" for a more complete  discussion of Security  Capital's  exposure to
interest  rate and equity price risks.  As of June 30, 2000,  there have been no
material changes in the fair values of assets and liabilities disclosed in "Item
7A.  Quantitative  and  Qualitative  Disclosures  About Market Risk" in Security
Capital's 1999 Form 10-K, as compared to their respective book values.


PART II

Item 1. Legal Proceedings

     As a result of the  announcement  on March 23, 2000, of Security  Capital's
proposal to  Homestead  to purchase  all shares of  Homestead  common  stock not
already owned by Security  Capital for $3.40 per share, and before the Homestead
Board of  Directors  took any  action  with  respect  to the  proposal,  several
lawsuits  were  filed  against  Homestead,   Security  Capital  and  Homestead's
directors.  Homestead,  Security  Capital,  and Homestead's  directors have been
named as defendants in four purported stockholder class actions.  Three of these
actions have been filed in the Circuit Court for Baltimore City,  Maryland,  and
are  captioned  Earl Joseph  Maisonneuve  v. Eugene B.  Vesell,  et al.;  Robert
Merritt v. Security  Capital  Group  Incorporated;  and Harold  McClintock v. C.
Ronald  Blankenship,  et al. One of these  actions has been filed in the Circuit
Court for Montgomery County, Maryland, and is captioned Aaron Rubin v. Homestead
Village,  Inc.  et al. The  allegations  in all four cases (the  "Actions")  are
substantially  similar,  and each  complaint  in the  Actions  alleges  that (a)
Security  Capital's proposal of $3.40 in cash per share was unfair, (b) Security
Capital  and  the  Homestead  directors  were  breaching  their  duties  to  the
stockholders  of Homestead not  affiliated  with Security  Capital in connection
with the Homestead  proposal,  and (c) appropriate steps were not being taken to
insure that the  stockholders of Homestead not affiliated with Security  Capital
would  receive fair value for their  Homestead  shares in any  transaction  that
might  occur.  As relief,  the  complaints  in the Actions  sought,  among other
things,  damages in an unspecified amount and rescission of the transaction,  if
effected. In addition, the action brought by Harold McClintock was also filed in
a Georgia court and is captioned Harold McClintock v. C. Ronald Blankenship. The
plaintiff has filed a motion to dismiss the Georgia action;  however,  the court
has not yet granted the motion.

     In May 2000,  Security Capital increased its offer price to $4.10 per share
and Homestead and Security  Capital  executed an agreement of merger.  On May 2,
2000, as the result of negotiations  between counsel for parties in the Actions,
a memorandum  of  understanding  was entered into among  counsel for the parties
providing for the  settlement of the Actions in exchange for payment of fees and
expenses of plaintiffs' counsel, subject to Court approval, among other things.

                                      -30-
<PAGE>

Item 4. Submission of Matters to a Vote of Security Holders

        Security Capital held its annual meeting of shareholders on May 25,2000.
On the record date of March 31, 2000, there were outstanding 1,190,361.5 Class A
Shares,  50,436,681 Class B Shares and 257,642 Series B Preferred  Shares.  Each
Class A Share is entitled to one vote, each Class B Share is entitled to .005 of
a vote,  and each  Series B Preferred  Share is  entitled to .0641 of a vote.  A
total of 746,435 Class A Shares, 38,505,530 Class B Shares, and 257,642 Series B
Preferred Shares were voted, for a total of 955,478 votes.

        The  shareholders  of  Security  Capital  elected  the following Class I
Directors to serve three-year terms expiring in 2003 by the following votes:

  952,651 votes for the election of C. Ronald Blankenship (3,017 votes against);
  951,950 votes for the election of Samuel W. Bodman (3,718 votes against);
  952,676 votes for the election of Hermann Buerger (2,992 votes against); and,
  952,576 votes for the election of John P. Frazee, Jr. (3,092 votes against).


Item 6.  Exhibits and Reports on Form 8-K

     (a) Exhibits

         10.1  Purchase  and Sale  Agreement  dated as of July 19, 2000  between
               Archstone   Communities  Trust  and  Security  Capital  (includes
               Amendment  No.  2 to the  Third  Amended  and  Restated  Investor
               Agreement,   by  and  between  Archstone  Communities  Trust  and
               Security  Capital,  dated as of September 9, 1997, and amended by
               Amendment No. 1, thereto  dated as of July 7, 1999).  (Previously
               filed as  Exhibit 1 to  Schedule  13D  Amendment  No. 29 filed by
               Security  Capital  Group  Incorporated  with respect to Archstone
               Communities Trust on July 24, 2000).

         12.1  Computation of Ratio of Earnings to Fixed Charges

         12.2  Computation  of Ratio of Earnings to Combined  Fixed  Charges and
               Preferred Share Dividends

         15    Letter from Arthur Andersen LLP, dated August 11, 2000, regarding
               unaudited financial information

         27    Financial data schedule

     (b) Reports on Form 8-K

         None



                                      -31-
<PAGE>

                                   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.


                                        SECURITY CAPITAL GROUP INCORPORATED




                                                /s/ Paul E. Szurek
                                        ---------------------------------------
                                        Paul E. Szurek, Chief Financial Officer
                                            (Principal Financial Officer)






                                                /s/ James C. Swaim
                                        ----------------------------------------
                                        James C. Swaim, Senior Vice President
                                            (Principal Accounting Officer)






Date:  August 14, 2000


                                      -32-


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