-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
C/3lVeZvr0w94j0CK/eAX6yMgFrNmQOIkyBgIuc+kRfjlo1/f+7UZIP5VNO4xRdf
0CX0AOz4aZhiHLtVkWDP/w==
UNITED STATES FORM 8-K
Current Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
April 30, 2003
Essex Property Trust, Inc.
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
(Exact name of registrant as specified in its charter)
Commission file number 001-13106
|
|
|
|
925 East Meadow Drive
Palo Alto, California 94303
(650) 494-3700
Not Applicable
Item 7. Financial Statements and Other Exhibits
(c) Exhibits
The exhhibit listed below is being furnished with this Form 8-K.
Exhibit Number |
Description |
99.1 |
Press Release issued by Essex Property Trust, Inc. |
Item 9. Regulation FD Disclosure
This information, furnished under this "Item 9. Regulation FD Disclosure," is intended to be furnished under "Item 12. Disclosure of Results of Operations and Financial Condition" in accordance with the Securities and Exchange Commission Release No. 33-8216.
On April 30, 2003, Essex Property Trust, Inc. issued a press release announcing earnings results for the quarter ended March 31, 2003. A copy of the press release is attached as Exhibit 99.1.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned therunto duly authorized.
Date: April 30, 2003
Essex Property Trust, Inc. |
By: | /s/ Michael J. Schall |
| |
Michael J. Schall | |
Chief Financial Officer |
EXHIBIT INDEX
|
Description |
|
* Also provided in PDF format as a courtesy.
Exhibit 99.1
FOR IMMEDIATE RELEASE
Michael J. Schall, Chief Financial Officer, (650) 849-1600
Mary C. Jensen, Director of Investor Relations, (650) 849-1656 Essex Announces
First Quarter 2003 Results 4.4% Decrease in FFO Per Share Palo Alto, California-April 30, 2003-Essex Property Trust, Inc. (NYSE:ESS), a
Real Estate Investment Trust (REIT) with apartment communities located in
targeted West Coast markets, today reported operating results for the
first quarter 2003. Net Income for the quarter ended March 31, 2003 totaled
$10.2 million, or $0.48 per diluted share, as compared with $11.3 million, or
$0.61 per diluted share for the quarter ended March 31, 2002, representing a 9.4
percent decrease in net income or 21.3 percent decrease in net income per
share. Funds From Operations (FFO) for the quarter ended March 31, 2003 amounted to
$25.3 million, or $1.08 per diluted share, compared to $23.7 million, or $1.13
per diluted share, for the quarter ended March 31, 2002, representing a 6.8%
increase in FFO and a 4.4 percent reduction in FFO per share. FFO was
negatively impacted by a $446,000 decrease in miscellaneous non-recurring
income, which decreased from $688,000, or $0.03 per diluted share in the quarter
ended March 31, 2002 to $242,000 or $0.01 per diluted share in the quarter ended
March 31, 2003. FFO is a supplemental financial measurement used by real estate investment
trusts to measure and compare operating performance. A reconciliation of FFO to
net income (the most directly comparable GAAP measure) is included in the
financial data accompanying this press release. For a more comprehensive
definition of FFO please refer the last page of this press release. The Company's financial results are summarized as follows: Portfolio Composition The following table compares Essex's regional concentrations for its multifamily
portfolio as of March 31, 2003 and March 31, 2002. Property Operations The following operating results omit properties in development or lease-up,
properties owned less than a year, and properties that are accounted for under
the equity method of accounting. A breakdown of the same-property net operating income results compared
to the quarter ended March 31, 2002 for Essex's multifamily properties is as
follows: Quarter Ended March 31, 2003
Quarter Ended March 31,
------------------------------------------------
Percent
2003 2002 Change
------------------------------------------------
(Dollars in thousands, except per share amounts)
Revenues $ 58,995 $ 49,412 19.4%
Funds From Operations (FFO) $ 25,298 $ 23,683 6.8%
Net Income $ 10,231 $ 11,296 -9.4%
Per Diluted Share:
FFO Per Share $ 1.08 $ 1.13 -4.4%
Net Income Per Share $ 0.48 $ 0.61 -23.1%
As of As of
March 31, 2003 March 31, 2002
------------------------------------------------
Number of Number of
Apartment Homes % Apartment Homes %
------------------------------------------------
Southern California 13,654 57 11,295 54
San Francisco Bay Area 4,293 18 4,023 19
Seattle Metro. Area 4,073 17 4,073 20
Portland Metro. Area 1,371 6 1,371 7
Other 578 2 - -
------------------------------------------------
Total 23,969 100 20,762 100
================================================
|
Revenues |
Operating Expenses |
Net Operating Income |
Southern California |
7.2% |
4.3% |
8.4% |
San Francisco Bay Area |
-10.2% |
13.2% |
-17.0% |
Pacific Northwest |
-3.0% |
7.6% |
-7.9% |
Same-Property Average |
-1.5% |
7.8% |
-5.1% |
A breakdown of the same-property financial occupancies for Essex's multifamily properties is as follows:
For the Quarters Ended |
|||
3/31/2003 |
12/31/2002 |
3/31/2002 |
|
Southern California |
95.2% |
96.0% |
92.0% |
San Francisco Bay Area |
95.8% |
96.5% |
95.2% |
Pacific Northwest |
94.5% |
93.8% |
90.8% |
Same-Property Average |
95.2% |
95.6% |
92.8% |
A breakdown of same-property concessions for Essex's multifamily properties is as follows:
For the Quarters Ended |
|||
(in thousands) |
|||
3/31/2003 |
12/31/2002 |
3/31/2002 |
|
Southern California |
$ 125.3 |
$ 146.3 |
$ 407.3 |
San Francisco Bay Area |
176.6 |
198.4 |
255.3 |
Pacific Northwest |
297.1 |
323.2 |
312.7 |
Same-Property Average |
$ 599.0 |
$ 667.9 |
$ 975.3 |
Total concessions, for the Company's consolidated portfolio, increased to $801,800 for the quarter ended March 31, 2003, as compared to $741,600 for the quarter ended December 31, 2002. Total concessions for the quarter ended March 31, 2002 were $1,023,400.
The following is the sequential percentage change in same-property revenues for the quarter ended March 31, 2003 versus the quarter ended December 31, 2002:
Revenues |
|
Southern California |
-0.1% |
San Francisco Bay Area |
-1.8% |
Pacific Northwest |
0.8% |
Same-Property Average |
-0.4% |
Same-property operating expenses increased 7.8 percent compared to the quarter ended March 31, 2002. The Company expects same-property operating expenses for the year to increase in the range of 2.5 to 3.5 percent as previously disclosed.
Development
As of March 31, 2003, the Company had ownership interests in development communities, which have a combined estimated construction cost of approximately $104.0 million. These projects exclude development projects owned by the Essex Apartment Value Fund, L.P., which are described in the following section.
During the quarter, the Company's 270-unit high-rise luxury apartment community - The Essex on Lake Merritt - located on the shores of Lake Merritt in Oakland, California, received the prestigious Pillars of the Industry Award from the National Association of Home Builders' for the "Best High Rise Design, Architecture and Construction". This is the 11th significant award bestowed upon the Company since it began developing multifamily properties in 1985.
Financing & Other Activities
On June 14, 2000 the Company acquired Waterford Place, a 238-unit apartment community located in San Jose, California for a contract price of $35 million, which excluded a contingent payment to be paid by the Company pursuant to the terms of the agreement. The amount of the contingent payment was disputed, and submitted to binding arbitration. In connection with that arbitration, the Company was directed to issue an additional 109,875 operating partnership units to the seller. As a result, the Company has increased its capitalized acquisition cost of this asset by approximately $6.2 million.
On January 15, 2003, the Company repaid a non-recourse mortgage that matured in the amount of $18.1 million. The interest rate on this loan was 7.60 percent.
Essex Apartment Value Fund, L.P.
The Fund was organized to add value through rental growth and asset appreciation and to utilize the Company's development, redevelopment and asset management capabilities.
The Fund completed its final closing on February 15, 2002 with total equity commitments of approximately $250 million. An affiliate of the Company, Essex VFGP, L.P. ("VFGP"), is the Fund's one percent general partner and is a 20.4 percent limited partner. Essex Portfolio, L.P. (the "Operating Partnership") owns a 99 percent limited partnership interest in VFGP. At March 31, 2003, the Fund has approximately $400 million of investment capacity.
On January 30, 2003, the Fund obtained a non-recourse mortgage on a previously unencumbered property in the amount of $23.2 million, with a 5.16 percent fixed interest rate, which matures in February 2010.
Other Company Information
Essex's total market capitalization at March 31, 2003 was approximately $2.3 billion. The Company's mortgage notes payable had an average maturity of 8.7 years and an average interest rate of 6.8 percent. As of March 31, 2003, the Company's debt-to-total-market-capitalization ratio was 36.0 percent and interest coverage before minority interest for the first quarter of 2003 was 3.6 times EBITDA.
During the quarter, the Company's Board of Directors increased its regular quarterly cash dividend to $0.78 per common share or $3.12 per common share on an annualized basis. The dividend was payable on April 15, 2003 to shareholders of record as of March 31, 2003.
The Company's Annual Meeting of Stockholders is being held on Tuesday, May 13, 2003 at 1:00 p.m. at the Stanford Park Hotel, located at 100 El Camino Real in Menlo Park, California. At the meeting, Keith R. Guericke, President and Chief Executive Officer, and Michael J. Schall, Senior Executive Vice President and Chief Financial Officer will discuss the Company's achievements and operating results for 2002.
The Company reiterates its previous guidance for estimated FFO per diluted share of $4.33 to $4.45 per share for calendar year 2003.
Conference Call with Management
The Company will host an earnings conference call with management, which is scheduled for tomorrow, Thursday, May 1, 2003, at 11:00 a.m. PDT - 2:00 p.m. EDT. The call will be broadcast live via the Internet at www.essexpropertytrust.com, and accessible via phone by dialing (800) 231-9012 - a passcode is not required. A replay of the call is also available via the Internet for two weeks following the live call. You can access the rebroadcast via the Internet at www.essexpropertytrust.com.
This press release and the accompanying supplemental financial information have been filed electronically on Form 8-K and are available on the Company's Web site at www.essexpropertytrust.com. If you are unable to access the information via the Web, please contact the Investor Relations department at investors@essexpropertytrust.com or by calling (650) 849-1600.
Essex Property Trust, Inc., located in Palo Alto, California and traded on the New York Stock Exchange (ESS), is a fully integrated real estate investment trust (REIT) that acquires, develops, redevelops, and manages multifamily residential properties in selected West Coast communities. Essex currently has ownership interests in 113 multifamily properties (23,969 units), and has 1,248 units in various stages of development. Additional information about Essex can be found on the Company's web site at www.essexpropertytrust.com. If you would like to receive future press releases via e-mail-please send a request to investors@essexpropertytrust.com.
Funds from Operations
Funds from Operations, as defined by the National Association of Real Estate Investment Trusts ("NAREIT") is generally considered by industry analysts as an appropriate measure of performance of an equity REIT. Generally, Funds from Operations adjusts the net income of equity REITS for non- cash charges such as depreciation and amortization of rental properties, gains/ losses on sales of real estate and extraordinary items. Management considers Funds from Operations to be a useful financial performance measurement of an equity REIT because, together with net income and cash flows, Funds from Operations provides investors with an additional basis to evaluate the performance of a REIT to incur and service debt and to fund acquisitions and other capital expenditures. Funds from Operations does not represent net income or cash flows from operations as defined by generally accepted accounting principles (GAAP) and is not intended to indicate whether cash flows will be sufficient to fund cash needs. It should not be considered as an alternative to net income as an indicator of the REIT's operating performance or to cash flows as a measure of liquidity. Funds from Operations does not measure whether cash flow is sufficient to fund all cash needs including principal amortization, capital improvements and distributions to shareholders. Funds from Operations also does not represent cash flows generated from operating, investing or financing activities as defined under GAAP. Further, Funds from Operations as disclosed by other REITs may not be comparable to the Company's calculation of Funds from Operations.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995:
This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward- looking statements include statements regarding FFO per diluted share estimates, statements regarding expected same-property operating expenses, our portfolio allocations, statements regarding when property developments and redevelopments will be finished and stabilized, statements regarding future leasing activities, statements regarding future construction costs, and statements regarding estimated values of properties. The Company's actual results may differ materially from those projected in such forward-looking statements. Factors that might cause such a difference include, but are not limited to, changes in market demand for rental units and the impact of competition and competitive pricing, changes in economic conditions, unexpected delays in the development and stabilization of development and redevelopment projects, unexpected difficulties in leasing of development and redevelopment projects, total costs of renovation investments exceeding our projections and other risks detailed in the Company's filings with the Securities and Exchange Commission (SEC). The Company assumes no obligation to update this information. For more details relating to risk and uncertainties that could cause actual results to differ materially from those anticipated in our forward-looking statements, and risks to our business in general, please refer to our SEC filings, including our most recent Report on Form 10-K for the year ended December 31, 2002.
###
See Company's 10-K and 10-Q for additional disclosures
F-1
See Company's 10-K and 10-Q for additional disclosures
F-2
See Company's 10-K and 10-Q for additional disclosures
F-3
See Company's 10-K and 10-Q for additional disclosures
F-4
See Company's 10-K and 10-Q for additional disclosures
F-5
See Company's 10-K and 10-Q for additional disclosures
F-6
Reconciliation of apartment units at end of period
Same property consolidated apartment units 4,869 4,869 3,597 3,597 4,402 4,402 -- -- 12,868 12,868
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
Consolidated Apartment Units 8,143 5,405 4,007 3,737 4,402 4,402 578 -- 17,130 13,544
Down REIT 1,360 1,360 170 170 301 301 -- -- 1,831 1,831
Joint Venture 4,151 4,530 116 116 741 741 -- -- 5,008 5,387
Under Development 686 692 562 832 -- -- -- -- 1,248 1,524
-------- -------- -------- -------- -------- -------- -------- -------- -------- --------
Total apartment units at end of period 14,340 11,987 4,855 4,855 5,444 5,444 578 -- 25,217 22,286
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
Percentage of total 57% 54% 19% 22% 22% 24% 2% 0% 100% 100%
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
Average same property financial occupancy 95.2% 92.0% 95.8% 95.2% 94.5% 90.8% 0.0% 0.0% 95.2% 92.8%
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
See Company's 10-K and 10-Q for additional disclosures
F-7
See Company's 10-K and 10-Q for additional disclosures
F-8
See Company's 10-K and 10-Q for additional disclosures
F-9
See Company's 10-K and 10-Q for additional disclosures
F-10
F-11
New Residential Supply: Permits as % of Current Stock
12 Month Permit Period: March 2002 through March 2003 (inclusive)
F-12
E S S E X P R O P E R T Y T R U S T, I N C.
Operating Results Three Months Ended
(Dollars in thousands, except per share amounts) March 31,
- ------------------------------------------------------------------------------ ----------------
2003 2002
---------------- ----------------
Revenues:
Rental $ 54,162 $ 42,119
Other property 1,734 1,316
---------------- ----------------
Total property revenues 55,896 43,435
Interest and other 3,099 5,977
---------------- ----------------
58,995 49,412
---------------- ----------------
Expenses:
Property operating 18,447 12,581
Depreciation and amortization 11,609 8,986
Interest 10,799 8,789
Amortization of deferred financing costs 174 148
General and administrative 1,838 1,700
---------------- ----------------
Total expenses 42,867 32,204
---------------- ----------------
Income from continuing operations before minority interests
and discontinued operations 16,128 17,208
Minority interests (5,897) (6,064)
---------------- ----------------
Income from continuing operations 10,231 11,144
Discontinued operations (net of minority interests):
Operating income from real estate sold -- 152
---------------- ----------------
Net income available to common stockholders $ 10,231 $ 11,296
================ ================
Net income per share - basic $ 0.49 $ 0.61
================ ================
Net income per share - diluted $ 0.48 $ 0.61
================ ================
E S S E X P R O P E R T Y T R U S T, I N C.
Operating Results
Selected Line Item Detail Three Months Ended
(Dollars in thousands) March 31,
- ---------------------------------------------------------------------------------- ----------------
2003 2002
---------------- ----------------
Interest and other
Interest income $ 225 $ 1,769
Equity income in co-investments 1,801 2,501
Fee income 831 1,019
Miscellaneous - non-recurring 242 688
---------------- ----------------
Interest and other $ 3,099 $ 5,977
================ ================
Property operating expenses
Maintenance and repairs $ 3,873 $ 2,809
Real estate taxes 4,376 3,150
Utilities 2,637 2,031
Administrative 5,985 3,626
Advertising 860 622
Insurance 716 343
---------------- ----------------
Property operating expenses $ 18,447 $ 12,581
================ ================
General and administrative
Total general and administrative $ 3,254 $ 3,422
Allocated to property operating expense - administrative (670) (582)
Allocated to Essex Management Corporation (600) (770)
Capitalized and incremental to real estate under development (146) (370)
---------------- ----------------
Net general and administrative $ 1,838 $ 1,700
================ ================
Minority interests
Limited partners of Essex Portfolio, L.P. $ 1,111 $ 1,371
Perpetual preferred distributions 4,580 4,580
Series Z incentive units 175 81
Third party ownership interests 31 32
---------------- ----------------
Minority interests $ 5,897 $ 6,064
================ ================
E S S E X P R O P E R T Y T R U S T, I N C.
Funds From Operations Three Months Ended
(Dollars in thousands, except per share amounts) March 31,
- --------------------------------------------------------------------------- ----------------
2003 2002
---------------- ----------------
Funds From Operations
Income from continuing operations before
minority interests and discontinued operations $ 16,128 $ 17,208
Adjustments:
Depreciation and amortization 11,609 8,986
Depr. and amort. - unconsolidated co-investments 2,172 1,830
Minority interests (4,611) (4,587)
Income from discontinued operations -- 152
Depreciation - discontinued operations -- 94
---------------- ----------------
Funds from operations $ 25,298 $ 23,683
================ ================
Components of the change in FFO
Same property NOI $ (1,537)
Non-same property NOI 8,132
Income and depreciation from discontinued operations (246)
Other - corporate and unconsolidated co-investments (2,536)
Interest expense and amortization of deferred financing (2,036)
General and administrative (138)
Minority interests (24)
----------------
Funds from operations $ 1,615
================
Funds from Operations Per Share - Diluted $ 1.08 $ 1.13
================ ================
Percentage Increase -4.4%
================
Weighted average number of shares outstanding diluted (1) 23,494,051 21,006,678
================ ================
(1) Assumes conversion of all outstanding operating partnership interests in the Operating Partnership into
shares of the Company's common stock.
E S S E X P R O P E R T Y T R U S T, I N C.
Balance Sheet
(Dollars in thousands)
March 31, 2003 December 31, 2002
- --------------------------------------------------------------------------- -------------------
Real Estate:
Land and land improvements $ 391,944 $ 368,712
Buildings and improvements 1,204,802 1,147,244
------------------- -------------------
1,596,746 1,515,956
Less: accumulated depreciation (203,429) (191,821)
------------------- -------------------
1,393,317 1,324,135
Investments 62,780 61,212
Real estate under development 80,641 143,756
------------------- -------------------
1,536,738 1,529,103
Cash and cash equivalents 20,295 17,827
Other assets 65,837 66,532
Deferred charges, net 6,064 6,272
------------------- -------------------
Total assets $ 1,628,934 $ 1,619,734
=================== ===================
Mortgage notes payable $ 658,896 $ 677,563
Lines of credit 153,000 126,500
Other liabilities 63,702 61,827
------------------- -------------------
875,598 865,890
Minority interests 264,742 262,530
Stockholders' Equity:
Convertible preferred stock -- --
Common stock 2 2
Cumulative redeemable preferred stock -- --
Additional paid-in-capital 538,560 535,125
Distributions in excess of accumulated earnings (49,968) (43,813)
------------------- -------------------
Total liabilities and stockholders' equity $ 1,628,934 $ 1,619,734
=================== ===================
E S S E X P R O P E R T Y T R U S T, I N C.
Debt Summary - March 31, 2003
(Dollars in thousands)
Percentage of Weighted Weighted
Total Balance Average Average Maturity
Debt Outstanding Interest Rate (1) In Years
---------- ------------- ---------------- --------------
Mortgage notes payable
Fixed rate - secured 74% $ 598,527 6.9% 7.4
Tax exempt variable (2) 7% 60,369 5.1% 21.7
-------------- ---------------- --------------
Total mortgage notes payable 658,896 6.8% 8.7
==============
Lines of credit (3) 19% 153,000 2.6%
---------- -------------- ----------------
Total debt 100% $ 811,896 6.0%
========== ============== ================
Scheduled principal payments (excludes lines of credit)
2003 $ 5,192
2004 7,091
2005 41,003
2006 20,397
2007 63,130
Thereafter 522,083
--------------
Total $ 658,896
==============
Interest expense coverage is 3.6 times earnings before gain, interest, taxes, depreciation and amortization.
Capitalized interest for the quarter ended March 31, 2003 was $902.
(1) Weighted average interest rate for variable rate debt are approximate current values.
(2) Interest rate protection agreements cap the total all in interest rate at a range of 7.1% to 7.3%.
These agreements expire between 2003 and 2004.
(3) One line of credit commitment is $165 million and matures in May 2004. A second line of credit commitment is $30 million
and matures in December 2003.
Interest on these lines is based on a tiered rate structure tied to the Company's corporate ratings and is currently at LIBOR plus 1.10%.
E S S E X P R O P E R T Y T R U S T, I N C.
Capitalization - March 31, 2003
(Dollars in thousands, except per share data)
Total debt $ 811,896
==============
Common stock and potentially dilutive securities
Common stock outstanding 21,008
Limited partnership units (1) 2,435
Options-treasury method 157
--------------
Total common stock and potentially dilutive securities 23,600 shares
Common stock price per share as of March 31, 2003 $ 52.250
--------------
Market value of common stock and potentially dilutive securities $ 1,233,100
Perpetual preferred units $ 210,000 8.723% weighted average pay rate
--------------
Total equity capitalization $ 1,443,100
--------------
Total market capitalization $ 2,254,996
==============
Ratio of debt to total market capitalization 36.0%
==============
(1)Assumes conversion of all outstanding operating partnership interests in the
Operating Partnership into shares of the Company's common stock.
E S S E X P R O P E R T Y T R U S T, I N C.
Property Operating Results - Quarter ended March 31, 2003 and 2002
(Dollars in thousands)
Southern California Northern California Pacific Northwest Other real estate assets(1) Total
------------------------- ------------------------- ------------------------- ------------------------- -------------------------
2003 2002 % Change 2003 2002 % Change 2003 2002 % Change 2003 2002 % Change 2003 2002 % Change
-------- -------- ------- -------- -------- ------- -------- -------- ------- -------- -------- ------- -------- -------- -------
Revenues:
Same property revenues $17,470 $16,294 7.2% $13,151 $14,638 -10.2% $10,321 $10,645 -3.0% $ -- $ -- n/a $40,942 $41,577 -1.5%
Non same property revenues(2) 8,936 1,124 2,453 593 -- -- 3,565 141 14,954 1,858
-------- -------- -------- -------- -------- -------- -------- -------- -------- --------
Total Revenues $26,406 $17,418 $15,604 $15,231 $10,321 $10,645 $ 3,565 $ 141 $55,896 $43,435
-------- -------- -------- -------- -------- -------- -------- -------- -------- --------
Property operating expenses:
Same property operating expenses $ 5,055 $ 4,845 4.3% $ 3,762 $ 3,324 13.2% $ 3,591 $ 3,337 7.6% $ -- $ -- n/a $12,408 $11,506 7.8%
Non same property operating expenses(2) 3,294 618 952 349 -- -- 1,793 108 6,039 1,075
-------- -------- -------- -------- -------- -------- -------- -------- -------- --------
Total property operating expenses $ 8,349 $ 5,463 $ 4,714 $ 3,673 $ 3,591 $ 3,337 $ 1,793 $ 108 $18,447 $12,581
-------- -------- -------- -------- -------- -------- -------- -------- -------- --------
Net operating income:
Same property net operating income $12,415 $11,449 8.4% $ 9,389 $11,314 -17.0% $ 6,730 $ 7,308 -7.9% $ -- $ -- n/a $28,534 $30,071 -5.1%
Non same property operating income(2) 5,642 506 1,501 244 -- -- 1,772 33 8,915 783
-------- -------- -------- -------- -------- -------- -------- -------- -------- --------
Total net operating income $18,057 $11,955 $10,890 $11,558 $ 6,730 $ 7,308 $ 1,772 $ 33 $37,449 $30,854
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
Same property operating margin 71% 70% 71% 77% 65% 69% n/a n/a 70% 72%
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
Same property turnover percentage 53% 47% 56% 57% 51% 60% n/a n/a 53% 55%
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
Net operating income percentage of total 48% 39% 29% 37% 18% 24% 5% 0% 100% 100%
======== ======== ======== ======== ======== ======== ======== ======== ======== ========
Loss to lease(3) $ 7,517 $ (561) $ (897) $ n/a $ 6,059
======== ======== ======== ======== ========
Loss to lease as a percentage 6.5% -0.9% -1.8% n/a 3.0%
of rental income ======== ======== ======== ======== ========
(1) Includes apartment communities located in other geographic areas, other rental properties and commercial properties.
(2) Includes properties which subsequent to December 31, 2001, were either acquired, disposed, in a stage of developmentor redevelopment without stabilized operations.
(3) Loss to lease represents the annualized difference between market rents (without considering the impact of rental concessions)
and contractual rents. These numbers include the Company's pro-rata interest in unconsolidated properties.
E S S E X P R O P E R T Y T R U S T, I N C.
Development Communities - March 31, 2003
(Dollars in millions)
Total Estimated
Estimated Incurred Remaining Initial Stabilized % %
Project Name Location Units Cost to Date Cost Occupancy Operations Leased Occupied
- ------------------------------------------- ------------------- ------- ------------ ---------- ---------- ----------- ----------- -------- ----------
Development Communities
- -------------------------------------------
Direct Development - Consolidated
The San Marcos (formerly Vista del Mar) Richmond, CA 312 $ 50.9 $ 49.8 $ 1.1 Jul-02 Sep-03 59% 48%
Hidden Valley-Parker Ranch(1) Simi Valley, CA 324 46.0 23.7 22.3 Nov-03 Sep-04 n/a n/a
Pre-development (3) 7.1 7.1 --
------- ------------- ----------- -----------
Subtotal - direct development 636 $ 104.0 $ 80.6 $ 23.4
Joint Venture Transactions - Unconsolidated(2)
Kelvin Avenue Irvine, CA 132 $ 22.4 $ 5.6 $ 16.8 Aug-04 Mar-05 n/a n/a
Chesapeake San Diego, CA 230 44.9 17.9 27.0 Apr-04 Dec-04 n/a n/a
River Terrace Santa Clara, CA 250 55.0 19.9 35.1 May-04 Mar-05 n/a n/a
------- ------------- ----------- -----------
Total - development 1,248 $ 226.3 $ 124.0 $ 102.3
======= ============= =========== ===========
Stabilized Communities - First Quarter 2003
- -------------------------------------------
The Essex on Lake Merritt Oakland, CA 270 $ 72.7 $ 72.7 $ -- Jun-02 Jan-03 97% 94%
(1)The Company acquired bond financing which closed in December 2002. The Company has a 75% interest in this development project.
(2)The Company has a 21.4% interest in development projects owned by the Fund.
(3)This land is expected to be developed into phase II of The San Marcos.
E S S E X P R O P E R T Y T R U S T, I N C.
Redevelopment Communities - March 31, 2003
(Dollars in thousands)
Total Estimated
Estimated incurred Remaining Redevelopment Restabilized
Project Name Units Cost to date Cost Start Operations (1)
- ------------------------------------------ ------- ---------- ---------- ---------- ------------- ---------------
None
Re-stabilized Communities - First Quarter 2003
- ------------------------------------------
None
(1)Restabilized operations is defined as the month that the property reaches at least 95% occupancy after
completion of the redevelopment project.
E S S E X P R O P E R T Y T R U S T, I N C.
Investments - March 31, 2003 Debt $52.250
------------------------------------- Down Value of Essex
(Dollars in thousands) Book Estimated Interest Maturity REIT Down REIT Equity
Value Value(1) Amount Type Rate Date Units Unit Value(2)
- --------------------------------------------------------------- --------- ------------------------------------- -------- --------- ---------
Down REIT's
Highridge, Rancho Palos Verde, CA $ 19,934 Fixed 6.26% Jun-07
Anchor Village, Mukilteo, WA 10,750 Var/bonds 5.50% Dec-27
Barkley Apartments, Anaheim, CA 5,314 Fixed 6.63% Feb-09
Brookside Oaks, Sunnyvale, CA 15,006 Fixed 7.90% Oct-10
Capri at Sunny Hills, Fullerton, CA 12,376 Fixed 5.37% Aug-07
Hearthstone, Santa Ana, CA 10,020 Fixed 7.01% Jun-08
Montejo, Garden Grove, CA 6,176 Fixed 6.98% Feb-11
Treehouse, Santa Ana, CA 8,315 Fixed 6.98% Feb-11
Valley Park, Fountain Valley, CA 10,534 Fixed 6.98% Feb-11
Villa Angelina, Placentia, CA 14,245 Fixed 6.98% Feb-11
--------
$ 12,085 $ 213,961 112,670 1,475 $ 77,069 $ 24,222
Value of Company
Joint Ventures Equity Ownership
Essex Apartment Value Fund, L.P. -------- ---------
Andover Park, Beaverton, OR 12,345 Fixed 6.60% Oct-11
Vista Del Rey (El Encanto), Tustin, CA 7,945 Fixed 6.95% Feb-11
Rosebeach, La Mirada, CA 8,385 Fixed 7.09% Feb-11
Hunt Club, Lake Oswego, CA 11,623 Fixed 7.05% Feb-11
The Crest, Pomona, CA 35,648 Fixed 7.99% Jul-05
Foxborough (Woodland), Orange, CA 4,881 Fixed 7.84% Jul-09
The Arboretum at Lake Forest, Lake Forest, CA 23,206 Fixed 5.16% Feb-10
Ocean Villas, Oxnard, CA --
Villas at Carlsbad, Carlsbad, CA --
Kelvin Avenue, Irvine, CA (development) --
Chesapeake, San Diego, CA (development) --
Rivermark, Santa Clara, CA (development) 10,500 Fixed 8.00% Jan-04
Line of credit 71,260 Var. LIBOR+.875 Dec-03
--------
19,591 236,258 185,793 $ 50,465 21.4% 10,800
AEW
The Pointe at Cupertino, Cupertino, CA --
Tierra Vista, Oxnard, CA 37,707 Fixed 5.93% Jun-07
--------
7,280 76,173 37,707 38,466 20.0% 7,693
Lend Lease
Coronado at Newport - North, CA 56,646 Fixed 5.30% Dec-12
Coronado at Newport - South, CA (rehab not yet started) 49,879 Fixed 5.30% Dec-12
--------
12,815 153,147 106,525 46,622 49.9% 23,264
Other Joint Ventures
Park Hill Apartments, Issaquah, WA 5,656 27,751 21,602 Fixed 6.90% Aug-29 6,149 45.0%(3) 5,656
Other 5,353 5,353
--------- ----------
$ 62,780 $ 76,988
========= ==========
(1)Estimated value based on estimated 2003 net operating income applying capitalization rates ranging from 7.25% to 7.75% on stabilized
multifamily properties. Other properties, either in development, redevelopment or acquired less than 12 months ago are valued at cost.
(2)Although the Company generally intends to hold these properties for use, the Company equity value assumes liquidation at March 31, 2003.
(3)The Company's 45% ownership interest receives a cumulative preferred return.
ESSEX PROPERTY TRUST, INC.
REAL ESTATE INFORMATION
31-Mar-03
Square Year Year
Property Name Address City State Units Footage Acquired Built
---------------------------------------------------------------------------------------------------------------------------------------
MULTIFAMILY COMMUNITIES
---------------------------------------------------------------------------------------------------------------------------------------
SAN FRANCISCO BAY AREA
---------------------------------------------------------------------
Santa Clara County
---------------------------------------
1 Pointe at Cupertino, The (Westwood) 19920 Olivewood Street Cupertino CA 116 135,288 1998 1963
1 Carlyle, The 2909 Nieman Boulevard San Jose CA 132 129,216 2000 2000
1 Waterford, The 1700 N. First Street San Jose CA 238 219,642 2000 2000
1 Le Parc (Plumtree) 440 N. Winchester Avenue Santa Clara CA 140 113,260 1994 1975
1 Marina Cove 3480 Granada Avenue Santa Clara CA 292 250,294 1994 1974
River Terrace N.E. corner Montague/Agnew Santa Clara CA 250 223,880
1 Bristol Commons 732 E. Evelyn Avenue Sunnyvale CA 188 142,668 1995 1989
1 Brookside Oaks 1651 Belleville Way Sunnyvale CA 170 119,980 2000 1973
1 Oak Pointe 450 N. Mathilda Avenue Sunnyvale CA 390 294,180 1988 1973
1 Summerhill Park 972 Corte Madera Avenue Sunnyvale CA 100 78,584 1988 1988
1 Windsor Ridge 825 E. Evelyn Avenue Sunnyvale CA 216 161,892 1989 1989
----------------------------
8% 1,982 1,645,004
Alameda County
---------------------------------------
1 Stevenson Place (The Apple) 4141 Stevenson Blvd. Fremont CA 200 146,296 1983 1971
1 Treetops 40001 Fremont Blvd. Fremont CA 172 131,270 1996 1978
1 Wimbeldon Woods 25200 Carlos Bee Blvd. Hayward CA 560 462,400 1998 1975
1 Summerhill Commons 36826 Cherry Street Newark CA 184 139,012 1987 1987
1 Essex at Lake Merritt, The 108-116 17th Street Oakland CA 270 258,967 2003 2003
----------------------------
6% 1,386 1,137,945
Contra Costa County
---------------------------------------
San Marcos (Vista del Mar) Hilltop Drive at Richmond PkwyRichmond CA 312 292,716
1 Bel Air (The Shores) 2000 Shoreline Drive San Ramon CA 462 391,136 1995 1988 114 units 2000
1 Eastridge Apartments 235 East Ridge Drive San Ramon CA 188 174,104 1996 1988
1 Foothill Gardens 1110 Harness Drive San Ramon CA 132 155,100 1997 1985
1 Twin Creeks 2711-2731 Morgan Drive San Ramon CA 44 51,700 1997 1985
----------------------------
3% 826 772,040
San Francisco County
---------------------------------------
1 Mt. Sutro Terrace Apartments 480 Warren Drive San Francisco,CA 0% 99 64,095 1999 1973
--------------------------------------- ----------------------------
20 Total San Francisco Bay Area 18% 4,293 3,619,084
SOUTHERN CALIFORNIA
---------------------------------------------------------------------
Los Angeles County
---------------------------------------
1 Hampton Court (Columbus) 1136 N. Columbus Avenue Glendale CA 83 71,573 1999 1974
1 Hampton Place (Loraine) 245 W. Loraine Street Glendale CA 132 141,591 1999 1970
1 Rosebeach 16124 E. Rosecrans Ave. La Mirada CA 174 172,202 2000 1970
1 Marbrisa 1809 Termino Ave. Long Beach CA 202 122,870 2002 1987
1 Pathways 5945 E. Pacific Coast Hwy. Long Beach CA 296 197,720 1991 1975
1 Bunker Hill 222 and 234 S. Figueroa St. Los Angeles CA 456 346,672 1998 1968
1 City Heights 209 S. Westmoreland Los Angeles CA 687 424,170 2000 1968
1 Cochran Apartments 612 South Cochran Los Angeles CA 58 51,468 1998 1989
1 Kings Road 733 North Kings Road Los Angeles CA 196 132,112 1997 1979
1 Park Place 400 S. Detroit Street Los Angeles CA 60 48,000 1997 1988
1 Windsor Court 401 S. Detroit Street Los Angeles CA 58 46,600 1997 1988
1 Mirabella (Marina View) 13701 Marina Point Drive Marina Del Rey CA 188 176,860 2000 2000
1 Hillcrest Park (Mirabella) 1800 West Hillcrest Drive Newbury Park CA 608 521,968 1998 1973
1 Monterra del Mar (Windsor Terrace) 280 E. Del Mar Boulevard Pasadena CA 123 74,475 1997 1972
1 Monterra del Rey (Glenbrook) 350 Madison Pasadena CA 84 73,101 1999 1972
1 Monterra del Sol (Euclid) 280 South Euclid Pasadena CA 85 69,295 1999 1972
1 Crest, The 400 Appian Way Pomona CA 501 498,036 2000 1986
1 Highridge 28125 Peacock Ridge Drive Rancho Palos Verde CA 255 290,250 1997 1972
1 Avondale at Warner Center 22222 Victory Blvd. Woodland Hills CA 446 331,072 1999 1970
----------------------------
20% 4,692 3,790,035
Ventura County
---------------------------------------
1 Camarillo Oaks 921 Paseo Camarillo Camarillo CA 564 459,072 1996 1985
1 Mariner's Place 711 South B Street Oxnard CA 105 77,254 2000 1987
1 Ocean Villa 4202-4601 Dallas Drive Oxnard CA 119 108,900 2002 1974
1 Tierra Vista Rice and Gonzales Oxnard CA 404 387,144 2001 2001
1 Village Apartments 1040 Kelp Lane Oxnard CA 122 122,120 1997 1974
1 Meadowood 1733 Cochran Street Simi Valley CA 320 264,568 1996 1986
Parker Ranch Los Angeles and Stearns Simi Valley CA 324 310,938
1 Villa Scandia 1021 Scandia Avenue Ventura CA 118 71,160 1997 1971
----------------------------
7% 1,752 1,490,218
Orange County
---------------------------------------
1 Barkley Apartments 2400 E. Lincoln Ave. Anahiem CA 161 139,835 2000 1984
1 Vista Pointe 175-225 S. Rio Vista Anahiem CA 286 242,410 1985 1968
1 Valley Park Apartments 17300 Euclid Ave. Fountain Valley CA 160 169,788 2001 1969
1 Capri at Sunny Hills 2341 Daphne Place Fullerton CA 100 128,100 2001 1961
1 Wilshire Promenade 141 West Wilshire Avenue Fullerton CA 149 128,130 (1) 1997 1992
1 Montejo Apartments 12911 Dale St. Garden Grove CA 124 103,280 2001 1974
1 Huntington Breakers 21270 Beach Boulevard Huntington Beach CA 342 241,763 1997 1984
Irvine development 2552 Kelvin Ave. Irvine CA 132 122,456
1 Hillsborough Park 1501 South Beach Boulevard La Habra CA 235 215,510 1999 1999
1 Arboretum at Lake Forest 22700 Lake Forest Drive Lake Forest CA 225 215,319 2002 1970
1 Trabuco Villas 25362 Mosswood Way Lake Forest CA 132 131,032 1997 1985
1 Coronado At Newport-North 880 Irvine Avenue Newport Beach CA 732 459,677 1999 1968
1 Coronado At Newport-South 1700 16th Street Newport Beach CA 715 498,716 1999 1969
1 Fairways Apartments 2 Pine Valley Lane Newport Beach CA 74 107,160 1999 1972
1 Woodland Apartments 501 East Katella Ave. Orange CA 90 108,000 2000 1969
1 Villa Angelina 201 E. Chapman Ave. Placentia CA 256 217,600 2001 1970
1 Hearthstone Apartments 2301 E. Santa Clara Ave. Santa Ana CA 140 154,820 2001 1970
1 Treehouse Apartments 2601 N. Grand Ave. Santa Ana CA 164 135,762 2001 1970
1 El Encanto 1151 Walnut Ave. Tustin CA 116 92,760 2000 1969
----------------------------
18% 4,201 3,489,662
San Diego County
---------------------------------------
1 Alpine Country 2660 Alpine Blvd. Alpine CA 108 81,900 2002 1986
1 Alpine Village 2055 Arnold Way Alpine CA 306 254,424 2002 1971
1 Bonita Cedars 5155 Cedarwood Rd. Bonita CA 120 120,824 2002 1983
1 Villas at Carlsbad 2600 Kremeyer Circle Carlsbad CA 102 72,960 2002 1965
1 Cambridge 660 F. St. Chula Vista CA 40 22,140 2002 1965
1 Woodlawn Colonial 245-255 Woodlawn Ave. Chula Vista CA 159 104,583 2002 1974
1 Mesa Village 5265 Clairemont Mesa Blvd. Clairemont CA 133 43,696 2002 1963
1 Casa Tierra 355 Orlando St. El Cajon CA 40 28,730 2002 1972
1 Coral Gardens 425 East Bradley El Cajon CA 200 182,000 2002 1976
1 Tierra del Sol/Norte 989 Peach Ave. El Cajon CA 156 117,000 2002 1969
1 Grand Regacy 2050 E. Grand Ave. Escondido CA 60 42,432 2002 1967
1 Mira Woods Villa 10360 Maya Linda Rd. Mira Mesa CA 355 262,630 2002 1982
1 Country Villas 283 Douglas Drive Oceanside CA 180 179,764 2002 1976
1 Bluffs II, The 6466 Friars Road San Diego CA 224 126,744 1997 1974
Chesapeake Front at Beech St. San Diego CA 230 147,480
1 Emerald Palms 2271 Palm Ave. San Diego CA 152 133,000 2002 1986
1 Summit Park 8563 Lake Murray Blvd. San Diego CA 300 229,400 2002 1972
1 Vista Capri - East 4666 63rd St. San Diego CA 26 16,890 2002 1967
1 Vista Capri - North 3277 Berger Ave. San Diego CA 106 51,840 2002 1975
1 Carlton Heights 9705 Carlton Hills Blvd. Santee CA 70 48,440 2002 1979
1 Shadow Point 9830 Dale Ave. Spring Valley CA 172 131,260 2002 1983
----------------------------
13% 3,009 2,250,657
--------------------------------------- ----------------------------
64 Total Southern California 57% 13,654 11,020,572
SEATTLE METROPOLITAN AREATotal Seattle Metropolitan Area 17% 4,073 3,397,634
PORTLAND METROPOLITAN AREA
---------------------------------------------------------------------
1 Andover Park 15282 SW Teal Blvd. Beaverton OR 240 227,804 2001 1992
1 Jackson School Village 300 NE Autumn Rose Way Hillsboro OR 200 196,896 1996 1996
1 Landmark Apartments 3120 NW John Olsen Ave. Hillsboro OR 285 282,934 1996 1990
1 Hunt Club 6001 SW Bonita Road Lake Oswego OR 256 198,056 2000 1985
1 Meadows @ Cascade Park 314 SE 19th Street Vancouver WA 198 199,377 1997 1989
1 Village @ Cascade Park 501 SE 123rd Avenue Vancouver WA 192 178,144 1997 1989
--------------------------------------- ----------------------------
6 Total Portland Metropolitan Area 6% 1,371 1,283,211
OTHER AREAS
---------------------------------------------------------------------
1 Devonshire Apartments 2770 West Devonshire Ave. Hemet CA 276 207,220 2002 1988
1 St. Cloud Apartments 6525 Hilcroft Houston TX 302 306,869 2002 1968
----------------------------
2 2% 578 514,089
----------------------
113 Multifamily Properties 23,969 19,834,590 1998 1980
6 Multifamily Properties Under Construction 1,248 1,097,470
======================
Avg. square footage 828
Avg. units per property 212
Avg. age of property 22
(1) Also has 11,836 square feet of commercial/retail space.
(2) Also has 9,512 square feet of commercial space.
OTHER REAL ESTATE ASSETS
---------------------------------------------------------------------
Manufactured Housing Communities
---------------------------------------
Green Valley 2130 Sunset Dr. Vista CA 157 pads 2002 1973
Riviera 2038 Palm St. Las Vegas NV 450 pads 2002 1969
Recreational Vehicle Parks
---------------------------------------
Circle RV 1835 E. Main St. El Cajon CA 179 spaces 2002 1977
Vacationer 1581 E. Main St. El Cajon CA 159 spaces 2002 1973
Diamond Valley 344 N. State St. Hemet CA 224 spaces 2002 1974
Golden Village 3600 W. Florida Ave. Hemet CA 1019 spaces 2002 1972
Riviera RV 2200 Palm St. Las Vegas NV 136 spaces 2002 1969
Office Buildings
---------------------------------------
Essex Corporate Headquarter Bldg. 925 E. Meadow Dr. Palo Alto CA 17,400 1997 1988
Valley Financial Office Building 2399 Camino Del Rio South San Diego CA 5,200 2002 1978
Moore Street Office Building 3205 Moore St. San Diego CA 2,000 2002 1957
Essex Southern Cal. Office Building 22110-22120 Clarendon St. Woodland Hills CA 38,940 2001 1982
RG7HC0
MS<4SC-0_N4#/_G6)4>K%ZO,M?$8W&3K#'DGTEWMTBGY"-_]]1DF$U.*%^W"F
MOIS%F'@T['^G1!N+XFX!PV^:[OTQ-Q-$[#:X^N#.,[57'S!V.I?=>N*KPV Q ]7Y?)?F!#H@Y@+$L/^!7$\53N+T0?7*-_>YP2KV2:H+J3M.$RIM3VB2G
M;DO5D>+(AZ(XVX>6X.0)P7&157$23.'I/,$'IGHD.4\Z=U<.KC'*U=^;X*8Z
M7O+YOS%4,\_E5C):R`-:ZX(%\BK75C"7#0=8>AB%Q&K)/B-QB)>$P>AV&.V)*Y-?"CC)KZQM8L/XP&QH75"]'2^
M2QX8+MPQ7,8AYFXX$V\-1W]MAL-?AX:+$X9S?4*,1DJ#'&\-]T_I`!B,=7O#
MS"9P]1MW.N+Y,UK]QB80(YC1ZC<./K%L"$75]%7_HZ`X^2;8)S';F$U5\3S'
M?2WJA>",MHASYEFL7$(Q21;#(]]9.3"R%FOV\+4&%ZP
G3B.8?2[3=,0_<#F)4;O1&'YR\N,8[W2-\;:V>B1KC/M$-Y\6/9GQP05-
M%/J;Y1B:5,UH5XS'BI,MDDJ[6N]\4Z/72[2')M2G2R@2.K7,2_H^$MYB25$]
M>:(SCB3EJ-8ST[ZN'=1[8CH?EQ335A6[]F%POVG!V>`XYRH[H:')D4M5?9<)
MMQ0]U9Y7WV7R2Z>MOK9'-GH6F1WTY^Y.?VYS[?&QN]Z?QUU_3G\-R]:?X[^(
M_;F7^O.M=PO>5.NL`JK-]_T6#ML)B"#7^O-OI"-@$*IS+,:G,>KA?,]!]2@W
MS@37WQT-O;K#>X6%G#.W7V+K0RBZ+Q,-W:ZV!5@<(J/]OCPK"T/74`TM_-N*
MUI8V\3SD2QF?-][2,7EZ_N]/VF^PQY(2_=Z+QH:C#9G8%XU%\QO8#>>#KY^P:[.2G>J'K^I\%I]EACMITY(<_*AJ&W;["CR'';F6%;$3D.
M-Z\*JT51:-XQ7G=+L?*83$DQ_U^9#K,-O),\B+16,P0L;$N@@OBGP+N46$]*
M!XJ=)>KKU+-6C3>&HO/&\UH^C76S=JQI\FDLY46[C6]D,2PK76]=:SBM:_GK_A2[+>]?+%:B_N3]RP_7KP,8,H'[90?2]9@5
MATVW6@DVO=$)\WDYL"!#FJ9Y2KF3+\6D.*_(IF?\@]C)SJ/S@U=C5U]I9#PY
M9PY6G0,3X&@4'&\$."8$B#P_]7A^5GB=GW8L>`7.\]./%:;"Z_R,&R.O\U.-
MYV>!\_S,\.U',7:><_G44W=V53JUJ=C5Q0+S[(KC&=IH0[,\G^2U3*."D\M/
MTRW)2J]3T=KQ5&PTJ3_/HNY4K/0Z%76NJ'OQX?.@X[U%3B'D#_HBV)!*&THX
M#Z)?-N#DO3/][OZ;?!@'*\]N\JX[%1KMB>8)+;::0F.F\J`O9#I2\"P#TV]R
MOZF`^>_9@^Z[0[KBZ*+@V5C>_DO$$Y917]RBV*(J><(W=K]>:+VQVPH&TC8;
M7;(NTQ;[6*Z`_\EPPCG86HHMI]%RL1Q$/C;&UU)4J+M#51HMAX5O:TJT04IB
MKMM;L5(T6LYH'E]R<&JY96M.C*.3Y)Q\_.VO3\Q<=W0Y\D*Q>+B<)9NZWU;P
MU3C-AJ7OXBJ>
M79P:N[A"9Q?';="U<8U>;9P2;%S%LXVS8QO7Z-7&V;&-JW2V<5&P<17/-BX*
M-J[AJXT;N[@*9Q>GFXMK;?`+5:WKEH2UL]+XJ%.<363#V_W"0AO(HO)+.+"-
M0QIN,R1A16MTI-A^W#J55FI.AE]!=>NGXL[.H7B_#3@J7RN?$VODHV.,5EQ.
M8E`THH7-K='87)4U8XTHM$420S!"_50:2F@3*V&W31J-<1M4&.^GC4ZX)9>*
MF,%5-DML\7E6W70LR=K]((6\R!R+8.88\='C+L&:','V+U-P;6<-01$N4VD_
M.VVTD*A"FX5B7%3DWT,WWY\'EG;8#GFV@8V`GMK[%+S;"7C_O=
M^?/R5\B(Y[]"'[`E\)_7[WC;XFN.OTSTL\8_OWE2T_AG*FH4/HV'XQ8'IXDT
MSV96@#==X\5DQ#ZG\UMTS7Q&Z2J
?92U?J-AH4ECK#G\
MK6"C0=Q((W1%D1"WIG#[1V+27AGS#!TQQ&V$+>I8+G=WU/H8.BWY
MH9WK#`2TDW&^.?Y/0X>B?6HQ+I0L'#9I\+[RU5%;8XXL0HL'G10"*&K8-@VF
MW9`R1-@0$189O895YL,YOX95%JG#THU-4R@D[[A(1I%A]]K5,,^9@A_J3>V6ANQRQ_FO57DQ*NS%D*5;>4"D8*R\FT=Q*#['E$K>.4E2NQQ"F
M.?O:%M&_T&*C[6/R8]*4&2(D!DE:F1)F4)P3HM4JA^4$9JET>*&H?X9A,RQ6
MX=BLH:W6<]<5,E:5;W2GDB-C`6%9B=JY*N!WYX=W'\X.)Q^_7MQ=3Z]>G7PX
M>_]VXCB]?GWZ]NQ@I_(S?;^\/7A3&&V"W(703*``F)82]/[ZE[(Z
P'S^F
M7K"C#_Z,=CR!3>8&ZHMXI*$`BW%4GI9_-V]2$2V$0`8*,0-'Y$U<($6,MZ7:
MEIBYL"$6?T2[F,:XD]`/HS$%I:AB3'L9ZSNX2-FV`O,27/!@)GMNQGKLQ!G:
M(&K%,V*7/&V;;6XQV0M_*099*,)