Exhibit 99.1
SELECTED COMPANY FINANCIAL AND OTHER DATA (1)
     The following table sets forth selected consolidated historical financial and other data for AMB Property Corporation on a historical basis as of and for the years ended December 31:
                                         
    2005(4)   2004   2003   2002   2001
    (Dollars in thousands, except per share amounts)
Operating Data
                                        
Total revenues
   $ 676,149     $ 592,429     $ 517,002     $ 497,453     $ 450,478  
Income before minority interests and discontinued operations
     209,947       118,871       115,041       118,831       154,241  
Income from continuing operations
     134,921       65,593       58,599       74,802       104,564  
Income from discontinued operations
     122,886       59,878       70,529       46,317       31,636  
Net income
     257,807       125,471       129,128       121,119       136,200  
Net income available to common stockholders
     250,419       118,340       116,716       113,035       120,100  
Income from continuing operations per common share:
                                        
Basic (2)
     1.52       0.71       0.57       0.80       1.05  
Diluted (2)
     1.45       0.69       0.56       0.78       1.04  
Income from discontinued operations per common share:
                                        
Basic (2)
     1.46       0.73       0.87       0.56       0.38  
Diluted (2)
     1.40       0.70       0.85       0.55       0.37  
Net income available to common stockholders per common share:
                                        
Basic (2)
     2.98       1.44       1.44       1.36       1.43  
Diluted (2)
     2.85       1.39       1.41       1.33       1.41  
Dividends declared per common share
     1.76       1.70       1.66       1.64       1.58  
 
                                        
Other Data
                                        
Funds from operations
   $ 254,363     $ 207,314     $ 186,666     $ 215,194     $ 186,707  
Funds from operations per common share and unit:
                                        
Basic
     2.87       2.39       2.17       2.44       2.09  
Diluted
     2.75       2.30       2.13       2.40       2.07  
Cash flows provided by (used in):
                                        
Operating activities
     295,815       297,349       269,808       297,723       293,903  
Investing activities
     (60,407 )     (731,402 )     (346,275 )     (253,312 )     (368,493 )
Financing activities
     (101,856 )     409,705       112,022       (28,150 )     127,303  
 
                                        
Balance Sheet Data
                                        
Investments in real estate at cost
   $ 6,798,294     $ 6,526,144     $ 5,491,707     $ 4,922,782     $ 4,527,511  
Total assets
     6,802,739       6,386,943       5,409,559       4,983,629       4,763,614  
Total consolidated debt
     3,401,561       3,257,191       2,574,257       2,235,361       2,143,714  
Our share of total debt (3)
     2,601,878       2,395,046       1,954,314       1,691,737       1,655,386  
Stockholders’ equity
     1,916,299       1,671,140       1,657,137       1,676,079       1,747,389  
 
(1)   Certain items in the consolidated financial statements for prior periods have been reclassified to conform with current classifications with no effect on net income or stockholders’ equity.
 
(2)   Basic and diluted net income per weighted average share equals the net income available to common stockholders divided by 84,048,936 and 87,873,399 shares, respectively, for 2005; 82,133,627 and 85,368,626 shares, respectively, for 2004; 81,096,062 and 82,852,528 shares, respectively, for 2003; 83,310,885 and 84,795,987 shares, respectively, for 2002; 84,174,644 and 85,214,066 shares, respectively, for 2001.
 
(3)   Our share of total debt is the pro rata portion of the total debt based on our percentage of equity interest in each of the consolidated ventures holding the debt. We believe that our share of total debt is a meaningful supplemental measure, which enables both management and investors to analyze our leverage and to compare our leverage to that of other companies. In addition, it allows for a more meaningful comparison of our debt to that of other companies that do not consolidate their joint ventures. Our share of total debt is not intended to reflect our actual liability should there be a default under any or all of such loans or a liquidation of the joint ventures. For a reconciliation of our share of total debt to total consolidated debt, a GAAP financial measure, please see the table of debt maturities and capitalization in Part II, Item 7: “Management Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital Resources — Capital Resources.”
 
(4)   For the year ended December 31, 2005, we reclassified to discontinued operations the results of properties that we intended to sell or had sold as of March 31, 2006. See Note 17 to our consolidated financial statements.

1