Saul Centers
BFS
#5755
Rank
โ‚น109.11 B
Marketcap
โ‚น3,162
Share price
0.62%
Change (1 day)
13.75%
Change (1 year)

Saul Centers - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q

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

FOR QUARTER ENDED March 31, 1999

COMMISSION FILE NUMBER 1-12254

SAUL CENTERS, INC.
------------------
(Exact name of registrant as specified in its charter)

Maryland 52-1833074
--------------------------------- --------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification Number
incorporation or organization)

8401 Connecticut Avenue, Chevy Chase, Maryland 20815
- --------------------------------------------------------------------------------
(Address of principal executive office) (Zip Code)

Registrant's telephone number, including area code (301) 986-6200
--------------

Number of shares outstanding of each of the registrant's classes
of common stock, as of May 7, 1999:

Common Stock par value $0.01 per share: 13,074,000
- --------------------------------------------------------------------------------

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 requirement for the past 90 days.

YES |X| NO |_|
SAUL CENTERS, INC.

PART I. FINANCIAL INFORMATION Page
----
Item 1. Financial Statements (Unaudited)

(a) Consolidated Balance Sheets as of March 31, 1999 and
December 31, 1998........................................... 4

(b) Consolidated Statements of Operations for the three months
ended March 31, 1999 and 1998............................... 5

(c) Consolidated Statements of Stockholders' Equity as of
March 31, 1999 and December 31, 1998........................ 6

(d) Consolidated Statements of Cash Flows for the three months
ended March 31, 1999 and 1998............................... 7

(e) Notes to Consolidated Financial Statements................. 8

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

(a) Liquidity and Capital Resources............................ 16

(b) Results of Operations

Three months ended March 31, 1999 compared to three months
ended March 31, 1998........................................ 21


PART II. OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders........... 24

Item 6. Exhibits and Reports on Form 8-K.............................. 24


2
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Basis of Presentation

In the opinion of management, the accompanying consolidated financial
statements reflect all adjustments necessary for fair presentation of the
financial position and results of operations of Saul Centers, Inc. All such
adjustments are of a normal recurring nature. These consolidated financial
statements and the accompanying notes should be read in conjunction with the
audited consolidated financial statements of Saul Centers, Inc. for the year
ended December 31, 1998, which are included in its Annual Report on Form 10-K.
The results of operations for interim periods are not necessarily indicative of
results to be expected for the year.


3
Saul Centers, Inc.
CONSOLIDATED BALANCE SHEETS
(Unaudited)

<TABLE>
<CAPTION>
March 31, December 31,
(Dollars in thousands) 1999 1998
- -------------------------------------------------------------------------------------

<S> <C> <C>
Assets

Real estate investments
Land $ 63,795 $ 64,339
Buildings and equipment 286,654 283,722
--------- ---------
350,449 348,061
Accumulated depreciation (104,472) (101,910)
--------- ---------
245,977 246,151
Construction in progress 8,941 4,506
Cash and cash equivalents 2,061 2,395
Accounts receivable and accrued income, net 5,661 6,347
Prepaid expenses 6,600 6,873
Deferred debt costs, net 3,510 3,604
Other assets 2,494 1,158
--------- ---------
Total assets $ 275,244 $ 271,034
========= =========

Liabilities

Notes payable $ 291,781 $ 290,623
Accounts payable, accrued expenses and other liabilities 16,423 14,856
Deferred income 2,794 2,839
--------- ---------
Total liabilities 310,998 308,318
--------- ---------

Minority interests -- --
--------- ---------

Stockholders' equity (deficit)

Common stock, $0.01 par value, 30,000,000 shares
authorized, 12,957,468 and 12,836,378 shares issued and
outstanding, respectively 130 129
Additional paid-in capital 35,451 31,967
Accumulated deficit (71,335) (69,380)
--------- ---------
Total stockholders' equity (deficit) (35,754) (37,284)
--------- ---------
Total liabilities and stockholders' equity $ 275,244 $ 271,034
========= =========
</TABLE>

The accompanying notes are an integral part of these statements


4
Saul Centers, Inc.
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)

<TABLE>
<CAPTION>
For the Three Months
Ended March 31,
(Dollars in thousands, except per share amounts) 1999 1998
- -------------------------------------------------------------------------------------

<S> <C> <C>
Revenue

Base rent $ 14,333 $ 13,471
Expense recoveries 2,448 2,320
Percentage rent 780 799
Other 403 553
--------- ---------
Total revenue 17,964 17,143
--------- ---------

Operating expenses
Property operating expenses 1,936 1,971
Provision for credit losses 61 40
Real estate taxes 1,534 1,422
Interest expense 5,530 5,604
Amortization of deferred debt expense 103 101
Depreciation and amortization 2,897 2,725
General and administrative 862 802
--------- ---------
Total operating expenses 12,923 12,665
--------- ---------
Net income before minority interests 5,041 4,478
--------- ---------

Minority interests
Minority share of income (1,381) (1,012)
Distributions in excess of earnings (540) (701)
--------- ---------
Total minority interests (1,921) (1,713)
--------- ---------
Net income $ 3,120 $ 2,765
========= =========

Net income per share (basic and dilutive)

Net income before minority interests $ 0.28 $ 0.27
========= =========

Net income $ 0.24 $ 0.22
========= =========
</TABLE>

The accompanying notes are an integral part of these statements


5
Saul Centers, Inc.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(Unaudited)

<TABLE>
<CAPTION>
Additional
Common Paid-in Accumulated
(Dollars in thousands, except per share amounts) Stocks Capital Deficit Total
- -------------------------------------------------------------------------------------------------

<S> <C> <C> <C> <C>
Stockholders' equity (deficit):

Balance, December 31, 1997 $ 124 $ 20,447 $ (58,625) $ (38,054)

Issuance of 408,233 shares of
common stock 5 6,629 -- 6,634
Issuance of 405,532 convertible
limited partnership units in the
Operating Partnership -- 4,891 -- 4,891
Net income -- -- 9,129 9,129
Distributions ($1.17 per share) -- -- (14,899) (14,899)
Distributions payable ($.39 per share) -- -- (4,985) (4,985)
--------- --------- --------- ---------

Balance, December 31, 1998 129 31,967 (69,380) (37,284)

Issuance of 121,090 shares of
common stock 1 1,702 -- 1,703
Issuance of 126,702 convertible
limited partnership units in the
Operating Partnership -- 1,782 -- 1,782
Net income -- -- 3,120 3,120
Distributions payable ($.39 per share) -- -- (5,075) (5,075)
--------- --------- --------- ---------

Balance, March 31, 1999 $ 130 $ 35,451 $ (71,335) $ (35,754)
========= ========= ========= =========
</TABLE>

The accompanying notes are an integral part of these statements


6
Saul Centers, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

<TABLE>
<CAPTION>
For the Three Months
Ended March 31,
(Dollars in thousands) 1999 1998
- -------------------------------------------------------------------------------------

<S> <C> <C>
Cash flows from operating activities:
Net income $ 3,120 $ 2,765
Adjustments to reconcile net income to net cash
provided by operating activities:
Minority interests 1,921 1,713
Depreciation and amortization 3,000 2,826
Provision for credit losses 61 40
Decrease (increase) in accounts receivable 625 (334)
Decrease (increase) in prepaid expenses (62) 122
Increase in other assets (1,336) (1,508)
Increase in accounts payable and other liabilities 1,567 1,146
Increase (decrease) in deferred income (45) 592
--------- ---------
Net cash provided by operating activities 8,851 7,362
--------- ---------

Cash flows from investing activities:
Additions to real estate investments (2,932) (1,412)
Additions to construction in progress (3,891) (794)
--------- ---------
Net cash used in investing activities (6,823) (2,206)
--------- ---------

Cash flows from financing activities:
Proceeds from notes payable 5,808 4,500
Repayments on notes payable (4,650) (3,280)
Additions to deferred debt expense (9) (13)
Proceeds from the issuance of common stock and
convertible limited partnership units in
the Operating Partnership 3,485 1,591
Distributions to common stockholders and holders
of convertible limited partnership units in
the Operating Partnership (6,996) (6,582)
--------- ---------
Net cash used in financing activities (2,362) (3,784)
--------- ---------

Net increase (decrease) in cash (334) 1,372
Cash, beginning of period 2,395 688
--------- ---------
Cash, end of period $ 2,061 $ 2,060
========= =========
</TABLE>

The accompanying notes are an integral part of these statements


7
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

1. Organization, Formation and Structure

Organization

Saul Centers, Inc. ("Saul Centers") was incorporated under the Maryland
General Corporation Law on September 10, 1993. The authorized capital stock of
Saul Centers consists of 30,000,000 shares of common stock, having a par value
of $0.01 per share and 1,000,000 shares of preferred stock. Each holder of
common stock is entitled to one vote for each share held. Saul Centers, together
with its wholly owned subsidiaries and the limited partnerships of which Saul
Centers or one of its subsidiaries is the sole general partner, are referred to
collectively as the "Company". Saul Centers operates as a real estate investment
trust under the Internal Revenue Code of 1986, as amended (a "REIT").

Formation and Structure of Company

Saul Centers was formed to continue and expand the shopping center
business previously owned and conducted by the B.F. Saul Real Estate Investment
Trust, the B.F. Saul Company, Chevy Chase Bank, F.S.B. and certain other
affiliated entities (collectively, "The Saul Organization"). On August 26, 1993,
The Saul Organization transferred to Saul Holdings Limited Partnership, a newly
formed Maryland limited partnership (the "Operating Partnership"), and two newly
formed subsidiary limited partnerships (the "Subsidiary Partnerships") 26
shopping center properties, one office property, one research park and one
office/retail property and the management functions related to the transferred
properties. Since its formation, the Company has purchased three additional
community and neighborhood shopping center properties, an office property and
purchased a land parcel which it developed into a community shopping center. The
Company is currently in the predevelopment and approval process of converting an
under-performing shopping center to an industrial / warehouse use. Therefore, as
of March 31, 1999, the Company's properties (the "Current Portfolio Properties")
consisted of 29 operating shopping center properties (the "Shopping Centers"), a
property planned to be converted to an industrial / warehouse facility (the
"Industrial Property") and four predominantly office properties (the "Office
Properties"). To facilitate the placement of collateralized mortgage debt, the
Company established Saul QRS, Inc. and SC Finance Corporation, each of which is
a wholly owned subsidiary of Saul Centers. Saul QRS, Inc. was established to
succeed to the interest of Saul Centers as the sole general partner of Saul
Subsidiary I Limited Partnership.

As a consequence of the transactions constituting the formation of the
Company, Saul Centers serves as the sole general partner of the Operating
Partnership and of Saul Subsidiary II Limited Partnership, while Saul QRS, Inc.,
Saul Centers' wholly owned subsidiary, serves as the sole general partner of
Saul Subsidiary I Limited Partnership. The remaining limited partnership
interests in Saul Subsidiary I Limited Partnership and Saul Subsidiary II
Limited Partnership are held by the Operating Partnership as the sole limited
partner. Through this structure, the Company owns 100% of the Current Portfolio
Properties.


8
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

2. Summary of Significant Accounting Policies

Nature of Operations

The Company, which conducts all of its activities through its
subsidiaries, the Operating Partnership and Subsidiary Partnerships, engages in
the ownership, operation, management, leasing, acquisition, renovation,
expansion, development and financing of community and neighborhood shopping
centers and office properties, primarily in the Mid-Atlantic region.

A majority of the Shopping Centers are anchored by several major tenants.
Eighteen of the 29 Shopping Centers are anchored by a grocery store and offer
primarily day-to-day necessities and services. As of December 1998, no single
shopping center accounted for more than 11.4% of the total shopping center gross
leasable area. Only one retail tenant, Giant Food at 7.1%, accounted for more
than 1.7% of the Company's 1998 total revenues. No office tenant other than the
United States General Service Administration, at 10.4%, accounted for more than
1.8% of 1998 total revenues.

Principles of Consolidation

The accompanying consolidated financial statements of the Company include
the accounts of Saul Centers, its subsidiaries, and the Operating Partnership
and Subsidiary Partnerships which are majority owned by Saul Centers. All
significant intercompany balances and transactions have been eliminated in
consolidation.

Real Estate Investment Properties

Real estate investment properties are stated at the lower of depreciated
cost or fair value less cost to sell. Management believes that these assets have
generally appreciated in value and, accordingly, the aggregate current value
exceeds their aggregate net book value and also exceeds the value of the
Company's liabilities as reported in these financial statements. These financial
statements are prepared in conformity with generally accepted accounting
principles, and accordingly, do not report the current value of the Company's
real estate assets. Real estate investment properties are reviewed for potential
impairment losses whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. If the sum of an individual
property's undiscounted expected future cash flows is less than its carrying
amount, the Company's policy is to recognize an impairment loss measured by the
amount the depreciated cost of the property exceeds its fair value. Fair value
is calculated as the present value of expected future cash flows.

Interest, real estate taxes and other carrying costs are capitalized on
projects under development and construction. Once construction is substantially
completed and the assets are placed in service, their rental income, direct
operating expenses and depreciation are included in


9
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

current operations. Expenditures for repairs and maintenance are charged to
operations as incurred. Interest expense capitalized during the three month
periods ended March 31, 1999 and 1998, was $133,000 and $34,000, respectively.

A project is considered substantially complete and available for occupancy
upon completion of tenant improvements, but no later than one year from the
cessation of major construction activity. Substantially completed portions of a
project are accounted for as separate projects. Depreciation is calculated using
the straight-line method and estimated useful lives of 33 to 50 years for
buildings and up to 20 years for certain other improvements. Leasehold
improvements are amortized over the lives of the related leases using the
straight-line method.

Accounts Receivable and Accrued Income

Accounts receivable primarily represent amounts currently due from tenants
in accordance with the terms of the respective leases. In addition, at March 31,
1999 accounts receivable included $1,472,000, representing minimum rental income
accrued on a straight-line basis to be paid by tenants over the terms of the
respective leases. Receivables are reviewed monthly and reserves are established
when, in the opinion of management, collection of the receivable is doubtful.
Accounts receivable in the accompanying financial statements are shown net of an
allowance for doubtful accounts of $718,000 at March 31, 1999.

Deferred Debt Costs

Deferred debt costs consist of financing fees and costs incurred to obtain
long-term financing. These fees and costs are being amortized over the terms of
the respective loans or agreements. Deferred debt costs in the accompanying
financial statements are shown net of accumulated amortization of $693,000 at
March 31, 1999.

Revenue Recognition

Rental and interest income is accrued as earned except when doubt exists
as to collectibility, in which case the accrual is discontinued. When rental
payments due under leases vary from a straight-line basis because of free rent
periods or stepped increases, income is recognized on a straight-line basis in
accordance with generally accepted accounting principles. Expense recoveries
represent property operating expenses billed to the tenants, including common
area maintenance, real estate taxes and other recoverable costs. Expense
recoveries are recognized in the period the expenses are incurred. Additional
rental income based on tenant's revenues ("percentage rent") is accrued at the
time a tenant reports sales exceeding a specified breakpoint.


10
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

Income Taxes

The Company made an election to be treated, and intends to continue
operating so as to qualify as a REIT under sections 856 through 860 of the
Internal Revenue Code of 1986, as amended, commencing with its taxable year
ending December 31, 1993. A REIT generally will not be subject to federal income
taxation on that portion of its income that qualifies as REIT taxable income to
the extent that it distributes at least 95% of its REIT taxable income to
stockholders and complies with certain other requirements. Therefore, no
provision has been made for federal income taxes in the accompanying financial
statements.

Per Share Data

Per share data is calculated in accordance with SFAS No. 128, "Earnings
Per Share." The Company has no dilutive securities; therefore, basic and diluted
earnings per share are identical. Net income before minority interests is
presented on a fully converted basis, that is, assuming the limited partners
exercise their right to convert their partnership ownership into shares of Saul
Centers, and is computed using weighted average shares of 17,800,000 and
16,887,000, for the quarters ended March 31, 1999 and 1998, respectively. Per
share data relating to net income after minority interests is computed using
weighted average shares of 12,917,000 and 12,494,000, for the quarters ended
March 31, 1999 and 1998, respectively.

Reclassifications

Certain reclassifications have been made to the prior year financial
statements to conform to the current year presentation. The reclassifications
have no impact on operating results previously reported.

Minority Interests - Holders of Convertible Limited Partner Units in the
Operating Partnership

The Saul Organization has a 27.5% limited partnership interest,
represented by 4,925,000 convertible limited partnership units in the Operating
Partnership, as of March 31, 1999. These Convertible Limited Partnership Units
are convertible into shares of Saul Centers' common stock on a one-for-one
basis, provided the rights may not be exercised at any time that The Saul
Organization owns, directly or indirectly, in the aggregate more than 24.9% of
the outstanding equity securities of Saul Centers. The impact of The Saul
Organization's 27.5% limited partnership interest in the Operating Partnership
is reflected as minority interests in the accompanying financial statements.


11
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

Deferred Compensation and Stock Plan for Directors

Saul Centers has established a Deferred Compensation and Stock Plan for
Directors (the "Plan"), for the benefit of its directors and their
beneficiaries. A director may elect to defer all or part of his or her
director's fees to be earned subsequent to the election. A director has the
option to have deferred director's fees paid in cash, in shares of common stock
or in a combination of cash and shares of common stock. If the director elects
to have the deferred fees paid in stock, the number of shares allocated to the
director is determined based on the market value of the common stock on the day
the deferred director's fee was earned. The Company has registered 70,000
shares for use under the Plan, all of which were authorized at March 31, 1999.
As of March 31, 1999, 59,000 shares had been credited to the directors' deferred
fee accounts.

Each director that served on the Board of Directors of the Company as of
February 22, 1999, the record date for the Company's Annual Meeting of
Stockholders, received as additional compensation, an award of 100 shares of the
Company's common stock on April 23, 1999. These shares may not be deferred and
are restricted from transfer by the directors for a period of twelve months
following the award date.

New Accounting Pronouncements

In September 1997, the Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 130 "Reporting
Comprehensive Income" which establishes standards for the reporting and display
of comprehensive income in the Company's financial statements. The Company
adopted this standard in the first quarter of 1998. The Company had no
comprehensive income during the three month period ended March 31, 1999.

In September 1997, the FASB issued SFAS No. 131 "Disclosures about
Segments of an Enterprise and Related Information" which establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements and requires that those enterprises
report selected information about operating segments in interim financial
reports issued to shareholders. It also established standards for related
disclosures about products and services, geographic areas, and major customers.
Disclosures required by this new standard are presented in Note 6.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities" which establishes accounting and reporting
standards for derivative instruments and hedging activities. It requires that an
entity recognize all derivatives as either assets or liabilities in the balance
sheet and measure those instruments at fair value. SFAS 133 is effective for
fiscal years beginning after June 15, 1999. The Company doesn't own derivative
instruments nor does it engage in hedging activities, and therefore expects that
SFAS 133 will not have an impact on the Company's financial condition or its
results of operations.


12
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

Change In Accounting Method

On May 21, 1998, the EITF discussed Issue 98-9 "Accounting for Contingent
Rent In Interim Financial Periods" and reached a consensus that lessors should
defer the accounting recognition of contingent rent, such as percentage rent,
until the specific tenant sales breakpoint is achieved. The Company's prior
accounting method, which was permitted under generally accepted accounting
principles, recognized percentage rent when a tenant's achievement of its sales
breakpoint was considered probable. This EITF consensus was implemented
retroactively to January 1, 1998, as a change in accounting method. The new
accounting method is not expected to materially affect the amount of percentage
rent income reported on an annual basis, but is expected to have an impact on
the recognition of percentage rent income reported on a quarterly basis by
increasing revenues the Company reports in the first and fourth quarters and
decreasing revenues reported in the second and third quarters. The change in
accounting method has no impact on the Company's cash flows. The comparative
three month period financial statements ending March 31, 1998 have not been
restated. Had the accounting method been retroactively applied, net income for
the three month period ended March 31, 1998 would have been $2,179,000.

3. Construction In Progress

Construction in progress includes the costs of active development projects
and other predevelopment project costs. Development costs include direct
construction costs and indirect costs such as architectural, engineering,
construction management and carrying costs consisting of interest, real estate
taxes and insurance. Construction in progress balances as of March 31, 1999 and
December 31, 1998 are as follows:

Construction in Progress
------------------------
(In thousands) March 31, 1999 December 31, 1998
-------------- -----------------

Avenel Business Park V ............... $3,371 $2,800
North WashingtonSt ................... 2,361 --
Shops At Fairfax ..................... 2,091 702
French Market ........................ 980 949
Other ................................ 138 55
------ ------
Total ................................ $8,941 $4,506
====== ======

4. Notes Payable

Notes payable totaled $291.8 million at March 31, 1999, of which $271.2
million (92.9%) was fixed rate debt and $20.8 million (7.1%) was floating rate
debt. As of March 31, 1999, the Company had a $60 million unsecured revolving
credit facility with outstanding borrowings of $19.5 million and additional
borrowing availability of $40.5 million. The facility requires monthly interest
payments at a rate of LIBOR plus 1.5%.


13
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

As of March 31, 1999, the Company had a $38.0 million construction loan
secured by the new North Washington Street development in Alexandria, Virginia,
with outstanding borrowings of $1.3 million. The facility requires monthly
interest payments at a rate of LIBOR plus 1.9%.

As of March 31, 1999, the scheduled maturities of all debt for years
ending December 31, were as follows:

Debt Maturity Schedule
----------------------
(In thousands)

April 1 through December 31, 1999................ $ 3,606
2000............................................. 25,148
2001............................................. 6,057
2002............................................. 7,043
2003............................................. 6,215
2004............................................. 16,078
Thereafter....................................... 227,634
--------
Total............................................. $291,781
========

5. Shareholders' Equity and Minority Interests

These financial statements are prepared in conformity with generally
accepted accounting principles and accordingly do not report the current value
of the Company's real estate assets. The Shareholders' Equity reported on the
Consolidated Balance Sheets does not reflect any increase in the value resulting
from the difference between the current value and the net book value of the
Company's assets. Therefore, Shareholders' Equity reported on the Consolidated
Balance Sheets does not reflect the market value of stockholders' investment in
the Company.

The Consolidated Statement of Operations for the three months ended March
31, 1999 includes a charge for minority interests of $1,921,000 consisting of
$1,381,000 related to The Saul Organization's share of the net income for the
1999 quarter and $540,000 related to distributions to minority interests in
excess of allocated net income for the 1999 quarter. The charge for the three
month period ended March 31, 1998 of $1,713,000 consists of $1,012,000 related
to The Saul Organization's share of net income for the 1998 quarter, and
$701,000 related to distributions to minority interests in excess of allocated
net income for the 1998 quarter.


14
Saul Centers, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

6. Business Segments

The company has two reportable business segments: Shopping Centers and Office
Properties. The accounting policies of the segments presented below are the same
as those described in the summary of significant accounting policies (see Note
1). The Company evaluates performance based upon income train real estate for
the combined properties in each segment.

<TABLE>
<CAPTION>
(Dollars in thousands) Shopping Office Corporate Consolidated
Centers Properties and Other(1) Totals
------- ---------- ------------ ------
<S> <C> <C> <C> <C>
Quarter ended March 31, 1999
Real estate rental operations:
Revenues .................................... $ 13,397 $ 4,566 $ 1 $ 17,964
Expenses .................................... (2,408) (1,121) (2) (3,531)
--------- --------- --------- ---------
Income from Real Estate ....................... 10,989 3,445 (1) 14,433
Interest expense & amortization of debt costs (5,633) (5,633)
General and administrative .................. (862) (862)
--------- --------- --------- ---------
Subtotal ...................................... 10,989 3,445 (6,496) 7,938
Depreciation and amortization ............... (2,004) (871) (22) (2,897)
Minority interests .......................... (1,921) (1,921)
--------- --------- --------- ---------
Net income .................................... $ 8,985 $ 2,574 (8,439) $ 3,120
========= ========= ========= =========
Capital investment ............................ $ 5,420 $ 1,298 $ 105 $ 6,823
========= ========= ========= =========
Total assets .................................. 182,210 $ 70,609 $ 22,425 $ 275,244
========= ========= ========= =========

Quarter ended March 31, 1998
Real estate rental operations:
Revenues ................................... $ 12,668 $ 4,417 $ 58 $ 17,143
Expenses ................................... (2,374) (1,058) (1) (3,433)
========= ========= ========= =========
Income from Real Estate 10,294 3,359 57 13,710
Interest expense & amortization of debt
costs ..................................... (5,705) (5,705)
General and administrative ................. (802) (802)
--------- --------- --------- ---------
Subtotal ...................................... 10,294 3,359 (6,450) 7,203
Depreciation and amortization .............. (1,823) (869) (33) (2,725)
Minority interests ......................... (1,713) (1,713)
--------- --------- --------- ---------
Net income .................................... $ 8,471 $ 2,490 $ (8,196) $ 2,765
========= ========= ========= =========
Capital investment ............................ $ 1,241 $ 945 $ 20 $ 2,206
========= ========= ========= =========
Total Assets .................................. $ 174,218 $ 67,092 $ 22,077 $ 263,387
========= ========= ========= =========
</TABLE>

(1) Includes the Industrial Property, Crosstown


15
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

General

The following discussion is based primarily on the consolidated financial
statements of Saul Centers, Inc. ("Saul Centers") and, together with its wholly
owned subsidiaries and the limited partnerships of which it or one of its wholly
owned subsidiaries is the sole general partner (the "Company"), as of March 31,
1999 and for the three month period ended March 31, 1999.

Liquidity and Capital Resources

The Company's principal demands for liquidity are expected to be
distributions to its stockholders, debt service and loan repayments, expansion,
renovation, and redevelopment of the Current Portfolio Properties and selective
acquisition and development of additional properties. In order to qualify as a
REIT for federal income tax purposes, the Company must distribute to its
stockholders at least 95% of its "real estate investment trust taxable income,"
as defined in the Internal Revenue Code of 1986, as amended. The Company
anticipates that operating revenues will provide the funds necessary for
operations, debt service, distributions, and required recurring capital
expenditures. Balloon principal repayments are expected to be funded by
refinancings.

Management anticipates that during the current year the Company may: 1)
redevelop certain of the Shopping Centers, 2) develop additional freestanding
outparcels or expansions within certain of the Shopping Centers, 3) acquire
existing neighborhood and community shopping centers and/or office properties
and 4) develop new shopping center or office sites. Acquisition and development
of properties are undertaken only after careful analysis and review, and
management's determination that such property is expected to provide long-term
earnings and cash flow growth. During the current year, any developments,
redevelopments, expansions or acquisitions are expected to be funded with bank
borrowings from the Company's credit line, construction financing, proceeds from
the operation of the Company's dividend reinvestment plan or other external
capital resources available to the Company.

The Company expects to fulfill its long range requirements for capital
resources in a variety of ways, including undistributed cash flow from
operations, secured or unsecured bank and institutional borrowings, private or
public offerings of debt or equity securities and proceeds from the sales of
properties. Borrowings may be at the Saul Centers, Operating Partnership or
Subsidiary Partnership level, and securities offerings may include (subject to
certain limitations) the issuance of additional limited partnership interests in
the Operating Partnership which can be converted into shares of Saul Centers
common stock.

Management believes that the Company's current capital resources, which
includes the Company's credit line of which $40,500,000 was available for
borrowing as of March 31, 1999, will be sufficient to meet its liquidity needs
for the foreseeable future.


16
Financial Information

For the first quarter of 1999, the Company reported Funds From Operations
("FFO") of $7,938,000. This represents an 7.4% increase over the comparable 1998
period's FFO of $7,388,000. FFO is presented on a fully converted basis and as
the most widely accepted measure of operating performance for REITs is defined
as net income before extraordinary and nonrecurring items and before real estate
depreciation and amortization. The following table represents a reconciliation
from net income before minority interests to FFO:

<TABLE>
<CAPTION>
Funds From Operations Schedule
- ------------------------------
(In thousands)
For the Three Months Ended March 31,
------------------------------------
1999 1998
---- ----
<S> <C> <C>
Net income before minority interests....................... $5,041 $4,478
Add:
Depreciation and amortization of real property......... 2,897 2,725
------ ------
7,938 7,203
Retroactive impact of change in accounting method (1).. - 185
------ ------

Funds From Operations...................................... $7,938 $7,388
====== ======
</TABLE>

(1) Retroactive to January 1, 1998, the Company began recognition of
percentage rental income in accordance with a new accounting
pronouncement. The 1998 first quarter FFO amounts previously
reported have been increased $185,000 to provide comparability.

FFO, as defined by the National Association of Real Estate Investment
Trusts, is calculated as net income excluding gains or losses from debt
restructuring and sales of property, plus depreciation and amortization, and
after adjustments for unconsolidated partnerships and joint ventures. FFO does
not represent cash generated from operating activities in accordance with
generally accepted accounting principles and is not necessarily indicative of
cash available to fund cash needs, which is disclosed in the Consolidated
Statements of Cash Flows for the applicable periods. There are no material legal
or functional restrictions on the use of FFO. FFO should not be considered as an
alternative to net income, as an indicator of the Company's operating
performance, or as an alternative to cash flows as a measure of liquidity.
Management considers FFO a supplemental measure of operating performance and
along with cash flow from operating activities, financing activities and
investing activities, it provides investors with an indication of the ability of
the Company to incur and service debt, to make capital expenditures and to fund
other cash needs. FFO may not be comparable to similarly titled measures
employed by other REITs.


17
Cash flow from operating activities, financing activities and investing
activities for the three months ended March 31, 1999 and 1998 are as follows:

Cash Flow provided by (used in):
- --------------------------------
(In thousands)
For the Three Months Ended March 31,
------------------------------------

1999 1998
---- ----
Operating activities................................... $8,851 $7,362

Investing activities................................... -6,823 -2,206

Financing activities................................... -2,362 -3,784

Capital Strategy and Financing Activity

The Company's capital strategy is to maintain a ratio of total debt to
total asset value of 50% or less, and to actively manage the Company's leverage
and debt expense on an ongoing basis in order to maintain prudent coverage of
fixed charges. Management believes that current total debt remains less than 50%
of total asset value.

In January 1999, the Company closed a $38 million construction loan, which
is anticipated to fully fund the development costs associated with the 230,000
square foot North Wasington Street mixed-use office/retail complex, which the
Company is constructing in Old Town Alexandria, Virginia. The loan has an
initial three year term with an interest rate of LIBOR plus 1.90%, with the
spread over LIBOR declining as leasing of the office and retail space proceeds.
As of April 30, 1999, outstanding borrowings on this construction loan totaled
$1.8 million.

As of April 30, 1999, outstanding borrowings on the Company's $60 million
unsecured credit line totaled $21.5 million, leaving $38.5 million of credit
availability. The Company has fixed interest rates on approximately 92% of its
total debt outstanding, which now has a weighted remaining term of approximately
12 years.


18
Redevelopment, Renovations and Acquisitions

The Company has been selectively involved in redevelopment, renovation and
acquisition activities. It continues to evaluate land parcels for retail and
office development and potential acquisitions of operating properties for
opportunities to enhance operating income and cash flow growth. The Company also
continues to take advantage of redevelopment, renovation and expansion
opportunities within the portfolio, as demonstrated by its activities at French
Market, Beacon Center, Shops at Fairfax, Avenel, and North Washington Street.

The Company has completed construction on a facade renovation and is
retenanting a 103,000 square foot anchor space at the 213,000 square foot French
Market center in Oklahoma City, Oklahoma. Leasing and occupancy of the first
three new spaces, a 41,000 square foot Bed, Bath and Beyond, an 8,000 square
foot Lakeshore Learning, a children's educational toy store and an 8,000 square
foot BridesMart formal wear retailer were completed in 1998. During the first
quarter of 1999, the Company signed a lease with a 25,000 square foot Staples
office supply store, which leaves only 21,000 square feet remaining to lease.
Staples is scheduled to open in late summer of 1999.

The Company is redeveloping the Beacon Center, located along Route 1 in
Alexandria, Virginia. Beacon Center's central enclosed mall area was demolished
and construction has commenced on a 148,000 square foot Lowe's home improvement
and garden center store, which is scheduled to open in the summer of 1999. The
center's other tenants include anchors Giant Food, Marshalls and Office Depot,
with a complement of small shop space and restaurants. The 356,000 square feet
Beacon Center is now 100% leased. In addition to the new home improvement store,
8,000 square feet of new small shop space adjacent to Lowe's and Giant was
constructed in late 1998 and is fully occupied.

The Company commenced another significant redevelopment during 1998 when
it signed a lease with SuperFresh for a new 53,000 square foot grocery store at
the Shops at Fairfax, located in Fairfax, Virginia. A portion of the shopping
center which includes a small enclosed mall was demolished to allow SuperFresh
to occupy a new building, with construction projected to be completed in the
fall of 1999. An additional 7,500 square feet of shop space is being constructed
adjacent to the supermarket. The facade of the adjacent Boulevard shopping
center, also owned by the Company, is being renovated and modernized. This
renovation was driven by a new 12,000 square foot lease with Party City,
scheduled to open during May 1999, which replaced a previous lease with below
market rents. Redevelopment plans also include new landscaping and a more
efficient parking scheme, which should enhance the property as a desirable
neighborhood shopping center.

Office development and acquisition activities will be an integral part of
the Company's focus during 1999. In July 1998, the Company began development of
approximately 27,000 square feet of additional office / flex space at Avenel
Business Park on excess land that it owns. Construction of this new project
(Avenel V) was substantially completed during January 1999. Approximately 46% of
the space is leased, while leases are in negotiation for a portion of the
remaining space. Including this new development, Avenel Business Park is
currently over 95% leased.

In February 1999, the Company announced the development of a new 230,000
square foot Class A mixed-use office / retail complex along North Washington
Street in historic Old Town Alexandria in Northern Virginia. The project is well
located on a two-acre site along Alexandria's main street. Demolition of the
Company's existing 41,500 square foot building, formerly leased to Mastercraft
furniture, was completed in March 1999. Site

19
excavation is currently in progress. Construction is scheduled to be completed
by the summer of 2000. Two twin four-story buildings will feature a brick and
cast stone exterior facade with a glass curtain wall overlooking a spacious
courtyard. Amenities will include 3-story atrium lobbies, a fitness center,
concierge service, a 600 space parking structure and the latest computerized
energy management system. The street level will have 45,000 square feet of
retail space. Office space totals approximately 185,000 square feet, with the
top floor containing walkout terraces.

Portfolio Leasing Status

At March 31, 1999, the portfolio consisted of twenty-nine Shopping
Centers, four Office Properties and one Industrial Property, all of which are
located in seven states and the District of Columbia. The Office Properties
consist of one office property and one office/retail property, both located in
the District of Columbia, and one research park located in a Maryland suburb of
Washington, D.C.

At March 31, 1999, 91.5 % of the Company's 5.9 million square feet of
leasable space was leased to tenants, as compared to 89.2 % at March 31, 1998.
The shopping center portfolio was 94.5 % leased at March 31, 1999 versus 91.8 %
as of March 31, 1998. The Office Properties were 95.6 % leased at March 31, 1999
compared to 94.0 % as of March 31, 1998. The overall improvement in the 1999
leasing was primarily caused by the Company's successful leasing at recently
renovated shopping centers: Seven Corners, Great Eastern and Beacon Center as
well as improved leasing at the Van Ness Square office property.


20
Results of Operations

The following discussion compares the results of the Company for the three
month periods ended March 31, 1999 and 1998, respectively. This information
should be read in conjunction with the accompanying consolidated financial
statements and the notes related thereto. These financial statements include all
adjustments (consisting solely of normal recurring adjustments) which are, in
the opinion of management, necessary for a fair presentation of the interim
periods presented.

Three Months Ended March 31, 1999 Compared to Three Months Ended March 31, 1998

Revenues for the three month period ended March 31, 1999 (the "1999
Quarter"), totaled $17,964,000 compared to $17,143,000 for the comparable
quarter in 1998 (the "1998 Quarter"). Had the Company retroactively applied the
change in accounting method required by EITF 98-9, total revenues for the 1998
Quarter would have been $17,328,000. The 1999 Quarter's increase on this
comparable basis was $636,000 (3.7%).

Base rent was $14,333,000 for the 1999 Quarter, compared to $13,471,000
for the 1998 Quarter, representing an increase of $862,000 (6.4%). The increase
in base rent resulted primarily from new leases at Seven Corners, Ravenwood and
Avenel IV (which was acquired in April 1998) for the 1999 Quarter that were not
present during the 1998 Quarter.

Expense recoveries were $2,448,000 for the 1999 Quarter compared to
$2,320,000 for the comparable 1998 Quarter, representing an increase of $128,000
(5.5%). Recovery income increased primarily as a result of new leases in place
during 1999 at Seven Corners, Beacon Center, Southside and Avenel IV.

Percentage rent was $780,000 in the 1999 Quarter, compared to $799,000 in
the 1998 Quarter. Had the Company retroactively applied the change in accounting
method required by EITF 98-9, percentage rent for the 1998 Quarter would have
been $984,000. The 1999 Quarter's decrease would have been $204,000 (20.7%). The
decrease in percentage rent resulted primarily from the rollover of a Ravenwood
anchor lease into higher paying base rent in lieu of percentage rent.

Other income, which primarily consists of parking income, kiosk and
temporary leasing, and fees associated with early termination of leases, was
$403,000 in the 1999 Quarter, compared to $553,000 in the 1998 Quarter,
representing a decrease of $150,000 (27.1%). The decrease in other income
resulted primarily from a lease termination payment collected at Avenel
Business Park during the 1998 Quarter.

Operating expenses, consisting primarily of repairs and maintenance,
utilities, payroll, insurance and other property related expenses, decreased
$35,000 (1.8%) to $1,936,000 in the 1999 Quarter from $1,971,000 in the 1998
Quarter. The expense decrease resulted in part from reduced property payroll
expense due to the elimination of maintenance positions associated with former
shopping mall space converted into strip shopping area and reduced legal
expenses connected with collections of tenant receivables.


21
The provision for credit losses increased $21,000 (52.5%) to $61,000 in
the 1999 Quarter from $40,000 in the 1998 Quarter.

Real estate taxes increased $112,000 (7.9%) to $1,534,000 in the 1999
Quarter from $1,422,000 in the 1998 Quarter. The increase resulted from higher
taxes imposed primarily upon Seven Corners and to a lesser extent several of the
Company's other Virginia properties.

Interest expense of $5,530,000 for the 1999 Quarter represented a decrease
of $74,000 (1.3 %) from $5,604,000 reported for the 1998 Quarter.

Amortization of deferred debt expense increased $2,000 (2.0%) to $103,000
in the 1999 Quarter from $101,000 in the 1998 Quarter.

Depreciation and amortization expense increased $172,000 (6.3%) from
$2,725,000 in the 1998 Quarter to $2,897,000 in the 1999 Quarter, primarily as a
result of depreciation attributable to recently completed redevelopments and
renovations.

General and administrative expense, which consists of payroll,
administrative and other overhead expense, was $862,000 for the 1999 Quarter, an
increase of $60,000 (7.5%) over the 1998 Quarter. The increase in 1999 expenses
compared to 1998 resulted from increases in payroll and state income tax
expenses.

Year 2000 Issue

The year 2000 issue relates to whether computer systems will properly
recognize date sensitive information to allow accurate processing of
transactions and data relating to the year 2000 and beyond. In addition, the
year 2000 issue relates to whether non-Information Technology (IT) systems that
depend upon embedded electronic technology will recognize the year 2000. Systems
that do not properly recognize such information could generate erroneous
information or fail.

In 1995, the Company contracted to replace virtually all of its management
information and accounting systems and install a local area network (LAN). One
of the selection criteria of the new software and hardware was that they be
fully year 2000 compliant. The new LAN and management and accounting information
systems have been installed . Therefore, the Company's management information
and accounting systems are fully year 2000 compliant. As a result of its
efforts, the Company does not expect to incur any additional expense for its
information systems related to the year 2000 issue.


22
The Company's property management staff has conducted a comprehensive
review of its non-IT systems at its shopping centers and office buildings to
determine whether any computer hardware and software in mechanical systems (i.e.
escalators, elevators, security, heating, ventilating and air conditioning
systems, etc.) are not year 2000 compliant. Work has commenced on repairs and
replacements required to make the Company's non-IT systems year 2000 compliant.
Management has determined that the costs will be less than $100,000 and will be
completed prior to July 1999.

The Company believes there is risk that its operations may be affected by
vendors and tenants who are unable to perform as contracted due to their own
year 2000 exposure. It is very difficult to identify "the most reasonably likely
worst case scenario" at this time. The Company's potential exposure is wide
spread; however there is no known or expected major direct exposure. The Company
believes that the most likely worst case exposure is at this indirect level
where vendors and tenants fail to perform their obligations to the Company. For
example, the Company believes it is possible that certain tenants' information
systems may fail, which may delay the payment of rents. To help minimize this
risk, the Company sent a letter to each tenant prior to January 1, 1999 advising
the tenant that rent payments due January 1, 2000 must be paid on-time. These
reminders will be sent twice again later in 1999. The Company's leases contain
provisions empowering it to take certain actions to enforce it's right to the
timely payment of rent, regardless of the tenant's year 2000 exposure. While it
is not possible at this time to determine the likely impact of these potential
problems, the Company will continue to evaluate these areas and develop
contingency plans, as appropriate.


23
PART II. OTHER INFORMATION

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

On April 23, 1999, the Company held its Annual Meeting of
Stockholders, at which Messrs. B. Francis Saul II, Mark Sullivan III,
James W. Symington and John R Whitmore were reelected to the Board of
Directors, for three year terms expiring at the 2002 Annual Meeting, each
receiving in excess of 90% of the votes of the approximately 12,957,000
shares outstanding and eligible to vote at the meeting. The terms of the
remaining Board members did not expire as of the April 23, 1999 meeting
and such individuals continue as directors of the Company.

Item 6. Exhibits and Reports on Form 8-K

Exhibits

3.(a) First Amended and Restated Articles of Incorporation of Saul
Centers, Inc. filed with the Maryland Department of Assessments and
Taxation on August 23, 1994 and filed as Exhibit 3.(a) of the 1993
Annual Report of the Company on Form 10-K is hereby incorporated by
reference.

(b) Amended and Restated Bylaws of Saul Centers, Inc. as in effect at
and after August 24, 1993 and as of August 26, 1993 and filed as
Exhibit 3 (b) of the 1993 Annual Report of the Company on Form 10-K
is hereby incorporated by reference. The First Amendment to the
First Amended and Restated Agreement of Limited Partnership of Saul
Subsidiary I Limited Partnership, the Partnership of Saul Subsidiary
I Limited Partnership, the Third Amendment to the First Amended and
Restated Agreement of Limited Partnership of Saul Subsidiary I
Limited Partnership and the Fourth Amendment to the First Amended
and Restated Agreement of Limited Partnership of Saul Subsidiary I
Limited Partnership as filed as Exhibit 3.(b) of the 1997 Annual
Report of the Company on Form 10-K is hereby incorporated by
reference.

10.(a) First Amended and Restated Agreement of Limited Partnership of Saul
Holdings Limited Partnership filed as Exhibit No. 10.1 to
Registration Statement No. 33-64562 is hereby incorporated by
reference. The First Amendment to the First Amended and Restated
Agreement of Limited Partnership of Saul Holdings Limited
Partnership, the Second Amendment to the First Amended and Restated
Agreement of Limited Partnership of Saul Holdings Limited
Partnership, and the Third Amendment to the First Amended and
Restated Agreement of Limited Partnership of Saul Holdings Limited
Partnership filed as Exhibit 10.(a) of the 1995 Annual Report of the
Company on Form 10-K is hereby incorporated by reference. The Fourth
Amendment to the First Amended and Restated Agreement of Limited
Partnership of Saul Holdings Limited Partnership


24
filed as Exhibit 10.(a) of the March 31, 1998 Quarterly Report of
the Company is hereby incorporated by reference.

(b) First Amended and Restated Agreement of Limited Partnership of Saul
Subsidiary I Limited Partnership and Amendment No. 1 thereto filed
as Exhibit 10.2 to Registration Statement No. 33-64562 are hereby
incorporated by reference. The Second Amendment to the First Amended
and Restated Agreement of Limited Partnership of Saul Subsidiary I
Limited Partnership, the Third Amendment to the First Amended and
Restated Agreement of Limited Partnership of Saul Subsidiary I
Limited Partnership and the Fourth Amendment to the First Amended
and Restated Agreement of Limited Partnership of Saul Subsidiary I
Limited Partnership as filed as Exhibit 10.(b) of the 1997 Annual
Report of the Company on Form 10-K is hereby incorporated by
reference.

(c) First Amended and Restated Agreement of Limited Partnership of Saul
II Subsidiary Partnership and Amendment No. 1 thereto filed as
Exhibit 10.3 to Registration Statement No. 33-64562 are hereby
incorporated by reference.

(d) Property Conveyance Agreement filed as Exhibit 10.4 to Registration
Statement No. 33-64562 is hereby incorporated by reference.

(e) Management Functions Conveyance Agreement filed as Exhibit 10.5 to
Registration Statement No. 33-64562 is hereby incorporated by
reference.

(f) Registration Rights and Lock-Up Agreement filed as Exhibit 10.6 to
Registration Statement No. 33-64562 is hereby incorporated by
reference.

(g) Exclusivity and Right of First Refusal Agreement filed as Exhibit
10.7 to Registration Statement No. 33-64562 is hereby incorporated
by reference.

(h) Saul Centers, Inc. 1993 Stock Option Plan filed as Exhibit 10.8 to
Registration Statement No. 33-64562 is hereby incorporated by
reference.

(i) Agreement of Assumption dated as of August 26, 1993 executed by Saul
Holdings Limited Partnership and filed as Exhibit 10. (I) of the
1993 Annual Report of the Company on Form 10-K is hereby
incorporated by reference.

(j) Saul Centers, Inc. 1995 Dividend Reinvestment and Stock Purchase
Plan as filed with the Securities and Exchange Commission as File
No. 33-80291 is hereby incorporated by reference.

(k) Deferred Compensation Plan for Directors dated as of December 13,
1993 as filed as Exhibit 10.(r) of the 1995 Annual Report of the
Company on Form 10-K, as amended and restated by the Deferred
Compensation and Stock Plan for Directors, dated as of March 18,
1999, filed herewith.



25
(l)   Deed of Trust, Assignment of Rents, and Security Agreement dated as
of September 9, 1994 by and between Saul Holdings Limited
Partnership and Ameribanc Savings Bank, FSB as filed as Exhibit
10.(t) of the 1995 Annual Report of the Company on Form 10-K is
hereby incorporated by reference.

(m) Deed of Trust Note dated as of January 22, 1996 by and between Saul
Holdings Limited Partnership and Clarendon Station Limited
Partnership, filed as Exhibit 10.(s) of the March 31, 1998 Quarterly
Report of the Company, is hereby incorporated by reference.

(n) Loan Agreement dated as of November 7, 1996 by and among Saul
Holdings Limited Partnership, Saul Subsidiary II Limited Partnership
and PFL Life Insurance Company, c/o AEGON USA Realty Advisors, Inc.,
filed as Exhibit 10.(t) of the March 31, 1998 Quarterly Report of
the Company, is hereby incorporated by reference.

(o) Promissory Note dated as of January 10, 1997 by and between Saul
Subsidiary II Limited Partnership and The Northwestern Mutual Life
Insurance Company, filed as Exhibit 10.(z) of the March 31, 1998
Quarterly Report of the Company, is hereby incorporated by
reference.

(p) Loan Agreement dated as of October 1, 1997 between Saul Subsidiary I
Limited Partnership, as Borrower and Nomura Asset Capital
Corporation, as Lender, is as filed as Exhibit 10.(p) of the 1997
Annual Report of the Company on Form 10-K is hereby incorporated by
reference.

(q) Revolving Credit Agreement dated as of October 1, 1997 by and
between Saul Holdings Limited Partnership and Saul Subsidiary II
Limited Partnership, as Borrower and U.S. Bank National Association,
as agent, is as filed as Exhibit 10.(q) of the 1997 Annual Report of
the Company on Form 10-K is hereby incorporated by reference.

(r) Construction Loan Agreement dated as of January 11, 1999 by and
between Saul Holdings Limited Partnership and Saul Centers, Inc. as
Borrower and Wells Fargo Bank, National Association, as Lender, is
filed herewith.

(s) Promissory Note dated as of January 11, 1999 by and between Saul
Holdings Limited Partnership and Saul Centers, Inc. as Borrower and
Wells Fargo Bank, National Association, as Lender, is filed
herewith.

27. Financial Data Schedule

99. Schedule of Portfolio Properties

Reports on Form 8-K

None.


26
SIGNATURES

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

SAUL CENTERS, INC.
(Registrant)


Date: May 11, 1999 /s/ Philip D. Caraci
---------------------- ---------------------------------------
Philip D. Caraci, President


Date: May 11, 1999 /s/ Scott V. Schneider
---------------------- ---------------------------------------
Scott V. Schneider
Senior Vice President, Chief Financial
Officer