0001045450-14-000039.txt : 20140429 0001045450-14-000039.hdr.sgml : 20140429 20140429160017 ACCESSION NUMBER: 0001045450-14-000039 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20140429 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20140429 DATE AS OF CHANGE: 20140429 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EPR PROPERTIES CENTRAL INDEX KEY: 0001045450 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 431790877 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13561 FILM NUMBER: 14793794 BUSINESS ADDRESS: STREET 1: 909 WALNUT STREET STREET 2: SUITE 200 CITY: KANSAS CITY STATE: MO ZIP: 64106 BUSINESS PHONE: 8164721700 MAIL ADDRESS: STREET 1: 909 WALNUT STREET STREET 2: SUITE 200 CITY: KANSAS CITY STATE: MO ZIP: 64106 FORMER COMPANY: FORMER CONFORMED NAME: ENTERTAINMENT PROPERTIES TRUST DATE OF NAME CHANGE: 19970904 8-K 1 epr-33120148xkforearningsr.htm 8-K EPR-3.31.2014 8-K for earnings release


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
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 29, 2014
 
EPR Properties
(Exact name of registrant as specified in its charter)
 
 
 
 
 
 
Maryland
 
001-13561
 
43-1790877
(State or other jurisdiction of
incorporation)
 
(Commission
File Number)
 
(I.R.S. Employer
Identification No.)
909 Walnut Street, Suite 200
Kansas City, Missouri 64106
(Address of principal executive office)(Zip Code)
(816) 472-1700
(Registrant’s telephone number, including area code)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))






Item 2.02 Results of Operations and Financial Condition.
On April 29, 2014, EPR Properties (the “Company”) announced its results of operations and financial condition for the first quarter ended March 31, 2014. The public announcement was made by means of a press release, the text of which is set forth in Exhibit 99.1 hereto and is hereby incorporated by reference herein.
In addition, on April 29, 2014, the Company made available on its website supplemental operating and financial data for the first quarter ended March 31, 2014, the text of which is set forth in Exhibit 99.2 hereto and is hereby incorporated by reference herein.
The information set forth in Item 2.02 of this current report on Form 8-K, including Exhibits 99.1 and 99.2, is being “furnished” and shall not be deemed “filed” for the purposes of or otherwise subject to liabilities under Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be deemed to be incorporated by reference into the filings of the Company under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
Item 9.01 Financial Statements and Exhibits.
 
 
 
 
Exhibit
No.
  
Description
  
99.1
  
Press Release dated April 29, 2014 issued by EPR Properties announcing its results of operations and financial condition for the first quarter ended March 31, 2014.
 
 
99.2
  
Supplemental Operating and Financial Data for the first quarter ended March 31, 2014, made available by EPR Properties on April 29, 2014.







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 hereunto duly authorized.
 
 
 
 
 
 
EPR PROPERTIES
 
 
 
 
By:
 
/s/ Mark A. Peterson
 
 
 
Mark A. Peterson
 
 
 
Senior Vice President, Treasurer and Chief Financial
Officer
Date: April 29, 2014


























































INDEX TO EXHIBITS
 
 
 
 
Exhibit
No.
  
Description
  
99.1
  
Press Release dated April 29, 2014 issued by EPR Properties announcing its results of operations and financial condition for the first quarter ended March 31, 2014.
 
 
99.2
  
Supplemental Operating and Financial Data for the first quarter ended March 31, 2014, made available by EPR Properties on April 29, 2014.



EX-99.1 2 ex991-eprx3312014earningsr.htm PRESS RELEASE Ex 99.1-EPR-3.31.2014 earnings release


Exhibit 99.1
EPR PROPERTIES REPORTS FIRST QUARTER RESULTS
Company Reports Record Quarterly Revenue and
Announces Acquisition of $118 Million Theatre Portfolio

Kansas City, MO, April 29, 2014 -- EPR Properties (NYSE:EPR) today announced operating results for the first quarter ended March 31, 2014.

Total revenue was $89.9 million for the first quarter of 2014, representing an 8% increase from $83.0 million for the same quarter in 2013.
Net income available to common shareholders was $37.6 million, or $0.71 per diluted common share, for the first quarter of 2014 compared to $35.3 million, or $0.75 per diluted common share, for the same quarter in 2013.
Funds From Operations (FFO) for the first quarter of 2014 was $52.7 million, or $1.00 per diluted common share, compared to $48.3 million, or $1.03 per diluted common share, for the same quarter in 2013.
FFO as adjusted for the first quarter of 2014 was $49.6 million, or $0.94 per diluted common share, compared to $44.1 million, or $0.94 per diluted common share, for the same quarter in 2013.

David Brain, President and CEO, commented, “I am pleased to announce another quarter of growing revenues driven by our ever-expanding portfolio of specialty real estate, including the $118 million acquisition of an 11 theatre portfolio subsequent to quarter-end. We have ample capacity to fund our growing pipeline of investments with our newly expanded and fully available credit facility, and remain on track for another year of strong growth with investments in each of our primary segments.”
 
A reconciliation of FFO to FFO as adjusted follows (unaudited, dollars in thousands, except per share amounts):
 
 
Three Months Ended March 31,
 
 
2014
 
2013
 
 
Amount
 
FFO/share
 
Amount
 
FFO/share
 
 
 
 
 
 
 
 
 
FFO
$
52,684

 
$
1.00

 
$
48,314

 
$
1.03

 
Transaction costs (benefit)
(3,180
)
 
(0.06
)
 
318

 
0.01

 
Gain on early extinguishment of debt

 

 
(4,539
)
 
(0.10
)
 
Gain on sale of land
(330
)
 
(0.01
)
 

 

 
Deferred income tax expense
407

 
0.01

 

 

FFO as adjusted
$
49,581

 
$
0.94

 
$
44,093

 
$
0.94

 
 
 
 
 
 
 
 
 
Dividends declared per common share
 
 
$
0.86

 
 
 
$
0.79

FFO as adjusted payout ratio
 
 
91
%
 
 
 
84
%
         
Portfolio Update

The Company's investment portfolio consisted of the following at March 31, 2014:

The Entertainment segment included investments in 113 megaplex theatre properties, nine entertainment retail centers (which include eight additional megaplex theatre properties) and six family entertainment centers. The Company’s portfolio of owned entertainment properties consisted of 11.1 million square feet and was 99% leased, including megaplex theaters that were 100% leased.
The Education segment included investments in 56 public charter school properties and two early education centers. The Company’s portfolio of owned education properties consisted of 2.9 million square feet and was 100% leased.



The Recreation segment included investments in 14 metropolitan ski areas, four waterparks and five golf entertainment complexes. The Company’s portfolio of owned recreation properties was 100% leased.
The Other segment consisted primarily of the land held for development in Sullivan County, New York.

The combined owned portfolio consisted of 14.6 million square feet and was 99% leased. As of March 31, 2014, the Company also had invested approximately $138.6 million in property under development.

Investment Update

The Company's investment spending during the three months ended March 31, 2014 totaled $68.5 million, and included investments in each of its four operating segments:

Entertainment investment spending totaled $10.3 million, and was related primarily to investments in build-to-suit construction of four megaplex theatres, redevelopment of two existing megaplex theatres and two family entertainment centers that are subject to long-term triple net leases or long-term mortgage agreements.

Education investment spending totaled $36.3 million, and was related to investments in build-to-suit construction of 14 public charter schools, three private schools and six early childhood education centers, as well as the acquisition of one early childhood education center located in Mesa, Arizona, each of which is subject to a long-term triple net lease or long-term mortgage agreement.
 
Recreation investment spending totaled $20.7 million, and was related to build-to-suit construction of nine TopGolf golf entertainment facilities, as well as funding improvements at the Company's ski property located in Maryland.

Other investment spending totaled $1.2 million, and was related to the land held for development in Sullivan County, New York.

Subsequent Events

Theatre portfolio acquisition
In addition, on April 21, 2014, the Company acquired 11 theatre properties for a total purchase price of approximately $117.7 million including the assumption of a mortgage loan of $90.3 million, which will be booked at fair value. The properties are located in Georgia, Illinois, Indiana, Kentucky, Missouri, Pennsylvania and Tennessee and contain an aggregate of approximately 139 screens. The theatre properties are leased on a triple net basis under a master lease agreement to a subsidiary of Regal Cinemas, Inc. with a remaining initial lease term of approximately 13 years.

Sale of four public charter schools
On April 2, 2014, the Company completed the sale of four public charter school properties located in Florida and leased to affiliates of Imagine Schools, Inc. for net proceeds of $46.1 million. Accordingly, the Company reduced its investment in a direct financing lease, net, by $45.9 million which included $41.5 million in original acquisition cost. A gain of $0.2 million will be recognized during the three months ended June 30, 2014. This transaction, along with the above announced investments, demonstrates the Company’s ongoing strategy to diversify its public charter school tenant base.




Other Gains

During the quarter, the Company reversed a liability that had been recorded in connection with the acquisition of Toronto Dundas Square in 2010 as the related payment was no longer expected to occur. This liability, totaling $3.4 million, was reversed to transaction (costs) benefit where it was originally recorded.

Additionally, during the quarter, the Company sold a parcel of land adjacent to one of its public charter school developments in Queen Creek, Arizona for net proceeds of $915 thousand and recognized a gain of $330 thousand.

Both of the above gains have been excluded from FFO as adjusted.

Balance Sheet Update

The Company's balance sheet remains strong with a debt to gross assets ratio (defined as total debt to total assets plus accumulated depreciation) of 39% at March 31, 2014.

On March 26, 2014, the Company increased the size of its unsecured revolving credit facility from $475.0 million to $535.0 million and increased the size of its unsecured term loan facility from $265.0 million to $275.0 million, both pursuant to accordion features in the underlying loan agreements. As of March 31, 2014, the Company had $20.4 million of unrestricted cash on hand and no debt outstanding under its unsecured revolving credit facility.

During the three months ended March 31, 2014, the Company issued 1,563,709 million common shares under the direct share purchase component of its Dividend Reinvestment and Direct Share Purchase Plan for total net proceeds after expenses of $79.5 million.

Dividend Information

The Company declared regular monthly cash dividends during the first quarter of 2014 totaling $0.855 per common share. This dividend represents an annualized dividend of $3.42, an 8.2% increase over the prior year.

The Company also declared first quarter cash dividends of $0.359375 per share on its 5.75% Series C cumulative convertible preferred shares, $0.5625 per share on its 9.00% Series E cumulative convertible preferred shares and $0.4140625 per share on its 6.625% Series F cumulative redeemable preferred shares.

Guidance

The Company is confirming its 2014 investment spending guidance in a range of $500 million to $550 million and revising its 2014 guidance for FFO as adjusted per diluted share from a range of $4.12 to $4.22 to a range of $4.00 to $4.10, primarily due to the sale of the public charter schools in April 2014 and the additional common share issuance in the first quarter.

Quarterly Supplemental

The Company's supplemental information package for the first quarter ended March 31, 2014 is available on the Company's website at http://eprkc.com/earnings-releases-supplemental.




EPR Properties
Consolidated Statements of Income
(Unaudited, dollars in thousands except per share data)

 
Three Months Ended March 31,
 
2014
 
2013
Rental revenue
$
66,431

 
$
60,388

Tenant reimbursements
4,588

 
4,744

Other income
174

 
24

Mortgage and other financing income
18,664

 
17,795

Total revenue
89,857

 
82,951

Property operating expense
6,449

 
7,035

Other expense
98

 
149

General and administrative expense
7,462

 
6,652

Gain on early extinguishment of debt

 
(4,539
)
Interest expense, net
19,899

 
19,989

Transaction costs
196

 
318

Depreciation and amortization
15,327

 
12,822

Income before equity in income from joint ventures and other items
40,426

 
40,525

Equity in income from joint ventures
311

 
351

Gain on sale of land
330

 

Income before income taxes
41,067

 
40,876

Income tax expense
925

 

Income from continuing operations
$
40,142

 
$
40,876

Discontinued operations:
 
 
 
Income (loss) from discontinued operations
15

 
(235
)
Transaction (costs) benefit
3,376

 

Gain on sale of real estate

 
565

Net income attributable to EPR Properties
43,533

 
41,206

Preferred dividend requirements
(5,952
)
 
(5,952
)
Net income available to common shareholders of EPR Properties
$
37,581

 
$
35,254

Per share data attributable to EPR Properties common shareholders:
 
 
 
Basic earnings per share data:
 
 
 
Income from continuing operations
$
0.65

 
$
0.74

Income from discontinued operations
0.07

 
0.01

Net income available to common shareholders
$
0.72

 
$
0.75

Diluted earnings per share data:
 
 
 
Income from continuing operations
$
0.65

 
$
0.74

Income from discontinued operations
0.06

 
0.01

Net income available to common shareholders
$
0.71

 
$
0.75

Shares used for computation (in thousands):
 
 
 
Basic
52,541

 
46,854

Diluted
52,719

 
47,047










EPR Properties
Reconciliation of Net Income Available to Common Shareholders
to Funds From Operations (FFO) (A)
(Unaudited, dollars in thousands except per share data)
 
Three Months Ended March 31,
 
2014
 
2013
FFO:
 
 
 
Net income available to common shareholders of EPR Properties
$
37,581

 
$
35,254

Gain on sale of real estate

 
(565
)
Real estate depreciation and amortization
15,049

 
13,468

Allocated share of joint venture depreciation
54

 
157

FFO available to common shareholders of EPR Properties
$
52,684

 
$
48,314

 
 
 
 
FFO per common share attributable to EPR Properties:
 
 
 
Basic
$
1.00

 
$
1.03

Diluted
1.00

 
1.03

Shares used for computation (in thousands):
 
 
 
Basic
52,541

 
46,854

Diluted
52,719

 
47,047

 
 
 
 
Other financial information:
 
 
 
Straight-lined rental revenue
$
1,111

 
$
1,214

Dividends per common share
$
0.86

 
$
0.79


(A)
The National Association of Real Estate Investment Trusts (“NAREIT”) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP and management provides FFO herein because it believes this information is useful to investors in this regard. FFO is a widely used measure of the operating performance of real estate companies and is provided here as a supplemental measure to GAAP net income available to common shareholders and earnings per share. Pursuant to the definition of FFO by the Board of Governors of NAREIT, we calculate FFO as net income available to common shareholders, computed in accordance with GAAP, excluding gains and losses from sales or acquisitions of depreciable operating properties and impairment losses of depreciable real estate, plus real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships, joint ventures and other affiliates. Adjustments for unconsolidated partnerships, joint ventures and other affiliates are calculated to reflect FFO on the same basis. We have calculated FFO for all periods presented in accordance with this definition. FFO is a non-GAAP financial measure. FFO does not represent cash flows from operations as defined by GAAP and is not indicative that cash flows are adequate to fund all cash needs and is not to be considered an alternative to net income or any other GAAP measure as a measurement of the results of our operations or our cash flows or liquidity as defined by GAAP. It should also be noted that not all REITs calculate FFO the same way so comparisons with other REITs may not be meaningful. In addition to FFO, we present FFO as adjusted. Management believes it is useful to provide it here as a supplemental measure to GAAP net income available to common shareholders and earnings per share. FFO as adjusted is FFO plus provision for loan losses, costs (gain) associated with loan refinancing or payoff, net, preferred share redemption costs and transaction costs (benefit), less gain on early extinguishment of debt, gain (loss) on sale of land and deferred tax benefit (expense). FFO as adjusted is a non-GAAP financial measure. FFO as adjusted does not represent cash flows from operations as defined by GAAP and is not indicative that cash flows are adequate to fund all cash needs and is not to be considered an alternative to net income or



any other GAAP measure as a measurement of the results of the Company's operations, cash flows or liquidity as defined by GAAP.

The additional 1.9 million common shares that would result from the conversion of the Company's 5.75% Series C cumulative convertible preferred shares and the additional 1.6 million common shares that would result from the conversion of the Company's 9.00% Series E cumulative convertible preferred shares and the corresponding add-back of the preferred dividends declared on those shares are not included in the calculation of diluted earnings per share and FFO per share for the three months ended March 31, 2014 and 2013 because the effect is not-dilutive.

EPR Properties
Condensed Consolidated Balance Sheets
(Unaudited, dollars in thousands)
 
 
 
March 31, 2014
 
December 31, 2013
Assets
 
 
 
Rental properties, net of accumulated depreciation of $422,463 and $409,643 at March 31, 2014 and December 31, 2013, respectively
$
2,089,933

 
$
2,104,151

Land held for development
202,552

 
201,342

Property under development
138,586

 
89,473

Mortgage notes and related accrued interest receivable
490,840

 
486,337

Investment in a direct financing lease, net
242,905

 
242,212

Investment in joint ventures
5,586

 
5,275

Cash and cash equivalents
20,406

 
7,958

Restricted cash
19,568

 
9,714

Deferred financing costs, net
22,778

 
23,344

Accounts receivable, net
41,616

 
42,538

Other assets
64,343

 
59,932

Total assets
$
3,339,113

 
$
3,272,276

Liabilities and Equity
 
 
 
Accounts payable and accrued liabilities
$
47,526

 
$
72,327

Dividends payable
21,184

 
19,553

Unearned rents and interest
27,281

 
17,046

Debt
1,482,608

 
1,475,336

Total liabilities
1,578,599

 
1,584,262

EPR Properties shareholders’ equity
1,760,137

 
1,687,637

Noncontrolling interests
377

 
377

Total equity
1,760,514

 
1,688,014

Total liabilities and equity
$
3,339,113

 
$
3,272,276


About EPR Properties
EPR Properties is a specialty real estate investment trust (REIT) that invests in properties in select market segments which require unique industry knowledge, while offering the potential for stable and attractive returns. Our total investments exceed $3.6 billion and our primary investment segments are Entertainment, Recreation and Education. We adhere to rigorous underwriting and investing criteria centered on key industry and property level cash flow standards. We believe our focused niche approach provides a competitive advantage, and the potential for higher growth and better yields. Further information is available at www.eprkc.com.




CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

With the exception of historical information, certain statements contained or incorporated by reference herein may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as those pertaining to our acquisition or disposition of properties, our capital resources, future expenditures for development projects, and our results of operations and financial condition. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of actual events. There is no assurance the events or circumstances reflected in the forward-looking statements will occur. You can identify forward-looking statements by use of words such as “will be,” “intend,” “continue,” “believe,” “may,” “expect,” “hope,” “anticipate,” “goal,” “forecast,” “pipeline,” “anticipates,” “estimates,” “offers,” “plans,” “would” or other similar expressions or other comparable terms or discussions of strategy, plans or intentions contained or incorporated by reference herein. While references to commitments for investment spending are based on present commitments and agreements of the Company, we cannot provide assurance that these transactions will be completed on satisfactory terms. In addition, references to our budgeted amounts and guidance are forward-looking statements.  Forward-looking statements necessarily are dependent on assumptions, data or methods that may be incorrect or imprecise. These forward-looking statements represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Many of the factors that will determine these items are beyond our ability to control or predict. For further discussion of these factors see “Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K and, to the extent applicable, our Quarterly Reports on Form 10-Q.
 
For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date hereof or the date of any document incorporated by reference herein. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances after the date hereof.


EPR Properties
Brian Moriarty, 888-EPR-REIT
www.eprkc.com




EX-99.2 3 exhibit992-eprx33114supple.htm SUPPLEMENTAL OPERATING AND FINANCIAL DATA Exhibit 99.2-EPR-3.31.14 Supplemental

Exhibit 99.2






















Supplemental Operating and Financial Data
First Quarter Ended March 31, 2014






EPR Properties
Supplemental Operating and Financial Data
First Quarter Ended March 31, 2014
 
 
 
 
 
 
 
 
 
Table of Contents
 
 
 
 
 
 
 
 
 
Section
 
 
 
 
 
 
 
Page
 
 
 
 
 
 
 
 
 
Company Profile
Investor Information
Selected Financial Information
Selected Balance Sheet Information
Selected Operating Data
Funds From Operations and Funds From Operations as Adjusted
Adjusted Funds From Operations
Capital Structure
Summary of Ratios
Capital Spending and Disposition Summaries
Property Under Development - Investment Spending Estimates
Financial and Investment Information by Segment
Lease Expirations
Top Ten Customers by Revenue from Continuing Operations
Summary of Mortgage Notes Receivable
Summary of Notes Receivable
Definitions-Non-GAAP Financial Measures


2




CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

With the exception of historical information, certain statements contained or incorporated by reference herein may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as those pertaining to our acquisition or disposition of properties, our capital resources, future expenditures for development projects, and our results of operations and financial condition. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of actual events. There is no assurance the events or circumstances reflected in the forward-looking statements will occur. You can identify forward-looking statements by use of words such as “will be,” “intend,” “continue,” “believe,” “may,” “expect,” “hope,” “anticipate,” “goal,” “forecast,” “pipeline,” “anticipates,” “estimates,” “offers,” “plans,” “would,” or other similar expressions or other comparable terms or discussions of strategy, plans or intentions contained or incorporated by reference herein. In addition, references to our budgeted amounts and guidance are forward-looking statements. Forward-looking statements necessarily are dependent on assumptions, data or methods that may be incorrect or imprecise. These forward-looking statements represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Many of the factors that will determine these items are beyond our ability to control or predict. For further discussion of these factors see “Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K and, to the extent applicable, our Quarterly Reports on Form 10-Q.

For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date hereof or the date of any document incorporated by reference herein. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances after the date hereof.

NON-GAAP INFORMATION

This document contains certain non-GAAP measures. These non-GAAP measures, as calculated by the Company, are not necessarily comparable to similarly titled measures reported by other companies. Additionally, these non-GAAP measures are not measurements of financial performance or liquidity under GAAP and should not be considered alternatives to the Company's other financial information determined under GAAP. See pages 29 through 30 for definitions of certain non-GAAP financial measures used in this document.


3




EPR Properties
Company Profile


The Company

EPR Properties (“EPR” or the “Company”) is a self administered and self-managed real estate investment trust. EPR was formed in August 1997 as a Maryland real estate investment trust (“REIT”), and an initial public offering was completed on November 18, 1997.

Since that time, the Company has grown into a leading specialty real estate investment trust with an investment portfolio that includes entertainment, education, recreation and other specialty investments.

Company Strategy

EPR’s primary business objective is to enhance shareholder value by achieving predictable and increasing Funds from Operations (“FFO”) and dividends per share. Our prevailing strategy is to focus on long-term investments in a limited number of categories in which we maintain a depth of knowledge and relationships, and which we believe offer sustained performance throughout all economic cycles. We believe our focused niche approach provides a competitive advantage, and the potential for higher growth and better yields.

We also adhere to rigorous underwriting and investing criteria, centered on key industry and property level cash flow criteria. As part of our growth strategy we will consider acquiring, developing or financing additional properties which are consistent with our overall strategy and meet our underwriting and investing criteria. In executing our growth strategy, we will employ moderate leverage. We have historically paid out approximately 80% of our FFO as adjusted in the form of dividends. This allows investors to realize a portion of their returns on a current basis.

Following are the key criteria against which our investments are evaluated:

Inflection Opportunity - Renewal or restructuring in an industry’s properties

Enduring Value - Real estate devoted to and improving long-lived activities

Excellent Execution - Market-dominant performance that creates value beyond tenant credit

Attractive Economics - Accretive initial returns along with growth in yield

Advantageous Position - Sustainable competitive advantages



4



EPR Properties
Investor Information

Senior Management
 
 
 
David Brain
 
Greg Silvers
President and Chief Executive Officer
 
Executive Vice President and Chief Operating Officer
 
 
 
Mark Peterson
 
Jerry Earnest
Senior Vice President and Chief Financial Officer
 
Senior Vice President and Chief Investment Officer
 
 
 
Neil Sprague
 
Mike Hirons
Senior Vice President and General Counsel
 
Vice President - Strategic Planning

Company Information
 
 
 
Corporate Headquarters
 
Trading Symbols
909 Walnut Street, Suite 200
 
Common Stock:
Kansas City, MO 64106
 
EPR
888-EPR-REIT
 
Preferred Stock:
www.eprkc.com
 
EPR-PrC
 
 
EPR-PrE
Stock Exchange Listing
 
EPR-PrF
New York Stock Exchange
 
 
Equity Research Coverage
 
 
 
BMO Capital Markets
Paul Adornato
212-885-4170
Citi Global Markets
Michael Bilerman/Nick Joseph
212-816-4471
FBR Capital Markets & Co.
Daniel Altscher
703-312-1651
Goldman Sachs
Andrew Rosavich
212-902-2796
J.P. Morgan
Anthony Paolone
212-622-6682
Kansas City Capital Associates
Jonathan Braatz
816-932-8019
Keybanc Capital Markets
Jordan Sadler/Craig Mailman
917-368-2280
Ladenburg Thalmann
Daniel Donlan
214-409-2056
RBC Capital Markets
Richard Moore
440-715-2646
Stifel
Simon Yarmak
443-224-1345

EPR Properties is followed by the analysts identified above.  Please note that any opinions, estimates, forecasts or recommendations regarding EPR Properties’ performance made by these analysts are theirs alone and do not represent opinions, estimates, forecasts or recommendations of EPR Properties or its management.  EPR Properties does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

5



EPR Properties
Selected Financial Information
(Unaudited, dollars and shares in thousands)
 
 
 
 
 
Three months ended March 31,
Operating Information:
2014
 
2013
Revenue (1)
89,857

 
82,951

Net income available to common shareholders of
 
 
 
EPR Properties
37,581

 
35,254

Earnings before interest, taxes, depreciation and amortization
 
 
 
(EBITDA) - continuing operations (2)
75,652

 
68,797

Earnings before interest, taxes, depreciation and amortization
 
 
 
(EBITDA) - discontinued operations (2)
3,391

 
688

Adjusted EBITDA - continuing operations (2)
75,848

 
69,115

Adjusted EBITDA - discontinued operations (2)
15

 
688

Interest expense, net (1)
19,899

 
19,989

Recurring principal payments
2,728

 
4,303

Capitalized interest
1,287

 
344

Straight-lined rental revenue
1,111

 
1,214

Dividends declared on preferred shares
5,952

 
5,952

Dividends declared on common shares
45,360

 
37,161

General and administrative expense
7,462

 
6,652

 
 
 
 
Balance Sheet Information:
March 31,
 
2014
 
2013
Total assets
3,339,113

 
2,951,792

Accumulated depreciation
422,463

 
383,651

Total assets before accumulated depreciation (gross assets)
3,761,576

 
3,335,443

Unencumbered real estate assets (3)
 
 
 
Number
182

 
159

Gross book value
2,741,936

 
2,095,661

Annualized stabilized NOI
275,032

 
213,501

Total debt
1,482,608

 
1,383,392

Equity
1,760,514

 
1,457,505

Common shares outstanding
53,448

 
47,039

Total market capitalization (using EOP closing price)
4,682,422

 
4,178,027

Debt/total assets
44
%
 
47
%
Debt/total market capitalization
32
%
 
33
%
Debt/gross assets
39
%
 
41
%
Debt/Adjusted EBITDA - continuing operations (1)(4)
4.89

 
5.00

Debt/Adjusted EBITDA - continuing and discontinued operations (4)
4.89

 
4.95

 
 
 
 
(1) Excludes discontinued operations.
 
 
 
(2) See pages 29 through 30 for definitions.
 
 
 
(3) Includes unencumbered rental properties, gross, direct financing lease, net and mortgage notes receivable; excludes property under development and undeveloped land.
(4) Adjusted EBITDA is for the quarter annualized. See pages 29 through 30 for definitions.

6



EPR Properties
Selected Balance Sheet Information
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
4th Quarter 2012
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Rental properties: (1)
 
 
 
 
 
 
 
 
 
 
 
 
Entertainment
 
$
2,143,392

 
$
2,152,138

 
$
2,065,181

 
$
2,023,640

 
$
2,017,909

 
$
2,020,348

Education
 
199,580

 
193,372

 
184,728

 
120,468

 
112,193

 
102,311

Recreation
 
159,334

 
158,194

 
70,955

 
70,961

 
70,961

 
69,804

Other
 
10,090

 
10,090

 
14,062

 
43,580

 
43,580

 
71,421

Less: accumulated depreciation
 
(422,463
)
 
(409,643
)
 
(398,356
)
 
(395,191
)
 
(383,651
)
 
(376,003
)
Land held for development
 
202,552

 
201,342

 
200,325

 
199,001

 
197,740

 
196,177

Property under development
 
138,586

 
89,473

 
86,048

 
77,492

 
38,369

 
29,376

Mortgage notes receivable: (2)
 


 


 
 
 
 
 
 
 
 
Entertainment
 
58,220

 
58,220

 
91,309

 
77,464

 
77,464

 
76,199

Education
 
61,027

 
56,505

 
55,412

 
42,647

 
35,904

 
28,945

Recreation
 
366,561

 
366,580

 
364,829

 
359,630

 
352,668

 
348,091

    Other
 
5,032

 
5,032

 
2,521

 
2,521

 
2,521

 
2,517

Investment in a direct financing lease, net
 
242,905

 
242,212

 
240,990

 
239,803

 
235,302

 
234,089

Investment in joint ventures
 
5,586

 
5,275

 
13,683

 
12,962

 
12,287

 
11,971

Cash and cash equivalents
 
20,406

 
7,958

 
24,141

 
20,030

 
11,763

 
10,664

Restricted cash
 
19,568

 
9,714

 
18,110

 
17,030

 
32,614

 
23,991

Accounts receivable, net
 
41,616

 
42,538

 
40,326

 
39,354

 
38,246

 
38,738

Other assets
 
87,121

 
83,276

 
61,009

 
64,893

 
55,922

 
58,091

Total assets
 
$
3,339,113

 
$
3,272,276

 
$
3,135,273

 
$
3,016,285

 
$
2,951,792

 
$
2,946,730

 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Equity
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
 
$
47,526

 
$
72,327

 
$
58,273

 
$
51,722

 
$
47,798

 
$
65,481

Common dividends payable
 
15,232

 
13,601

 
12,636

 
12,418

 
37,161

 
35,165

Preferred dividends payable
 
5,952

 
5,952

 
5,951

 
5,952

 
5,952

 
6,021

Unearned rents and interest
 
27,281

 
17,046

 
18,979

 
16,821

 
19,984

 
11,333

Line of credit
 

 

 
68,000

 
24,000

 
59,000

 
39,000

Debt
 
1,482,608

 
1,475,336

 
1,477,973

 
1,450,735

 
1,324,392

 
1,329,832

Total liabilities
 
1,578,599

 
1,584,262

 
1,641,812

 
1,561,648

 
1,494,287

 
1,486,832

Equity:
 

 
 
 
 
 
 
 
 
 
 
Common stock and additional paid-in- capital
 
2,090,420

 
2,004,397

 
1,825,790

 
1,784,123

 
1,775,653

 
1,769,711

Preferred stock at par value
 
139

 
139

 
139

 
139

 
139

 
139

Treasury stock
 
(65,857
)
 
(62,177
)
 
(62,177
)
 
(62,169
)
 
(61,227
)
 
(55,308
)
Accumulated other comprehensive income
 
15,129

 
17,193

 
17,536

 
20,392

 
20,114

 
20,622

Distributions in excess of net income
 
(279,694
)
 
(271,915
)
 
(288,204
)
 
(288,225
)
 
(277,551
)
 
(275,643
)
EPR Properties shareholders' equity
 
1,760,137

 
1,687,637

 
1,493,084

 
1,454,260

 
1,457,128

 
1,459,521

Noncontrolling interests
 
377

 
377

 
377

 
377

 
377

 
377

Total equity
 
1,760,514

 
1,688,014

 
1,493,461

 
1,454,637

 
1,457,505

 
1,459,898

Total liabilities and equity
 
$
3,339,113

 
$
3,272,276

 
$
3,135,273

 
$
3,016,285

 
$
2,951,792

 
$
2,946,730

 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes rental properties held for sale.
(2) Includes related accrued interest receivable.

7



EPR Properties
Selected Operating Data
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
4th Quarter 2012
Rental revenue and tenant reimbursements:

 
 
 
 
 
 
 
 
 
 
Entertainment
$
61,410

 
$
61,373

 
$
59,352

 
$
58,974

 
$
59,727

 
$
60,180

Education
5,478

 
5,198

 
4,422

 
3,152

 
3,157

 
2,921

Recreation
3,846

 
3,751

 
2,682

 
1,782

 
1,909

 
1,502

Other
285

 
283

 
305

 
704

 
339

 
331

Mortgage and other financing income:


 
 
 
 
 
 
 
 
 
 
Entertainment
1,723

 
1,761

 
2,258

 
2,223

 
2,204

 
1,936

Education (1)
8,778

 
8,666

 
8,507

 
8,145

 
7,957

 
7,724

Recreation
8,066

 
8,081

 
8,807

 
7,789

 
7,555

 
7,423

Other
97

 
94

 
67

 
79

 
79

 
34

Other income (loss)
174

 
145

 
1,441

 
125

 
(29
)
 
400

Total revenue
$
89,857

 
$
89,352

 
$
87,841

 
$
82,973

 
$
82,898

 
$
82,451

 


 
 
 
 
 
 
 
 
 
 
Property operating expense
6,449

 
6,413

 
6,579

 
5,990

 
7,034

 
6,915

Other expense
98

 
150

 
204

 
208

 
96

 
334

General and administrative expense
7,462

 
6,146

 
6,764

 
6,051

 
6,652

 
5,396

Costs associated with loan refinancing or payoff

 

 
223

 
5,943

 

 
150

Gain on early extinguishment of debt

 

 

 

 
(4,539
)
 

Interest expense, net
19,899

 
20,632

 
20,435

 
20,000

 
19,989

 
20,062

Transaction costs
196

 
1,096

 
317

 
224

 
318

 
31

Impairment charges

 

 

 

 

 
1,160

Depreciation and amortization
15,327

 
14,807

 
13,141

 
13,176

 
12,822

 
12,201

Income before equity in income in joint ventures and other items
40,426

 
40,108

 
40,178

 
31,381

 
40,526

 
36,202

Equity in income from joint ventures
311

 
230

 
351

 
466

 
351

 
358

Gain on sale or acquisiton, net
330

 
3,017

 

 

 

 

Gain on previously held equity interest

 
4,853

 

 

 

 

Income tax benefit (expense)
(925
)
 
14,176

 

 

 

 

Income from continuing operations
40,142

 
62,384

 
40,529

 
31,847

 
40,877

 
36,560

Discontinued operations:


 
 
 
 
 
 
 
 
 
 
Income (loss) from discontinued operations
15

 
135

 
(195
)
 
629

 
(236
)
 
287

Impairment charges

 

 

 

 

 
(6,819
)
Transaction (costs) benefit
3,376

 

 

 





Gain (loss) on sale of real estate

 
523

 
3,168

 

 
565

 
(747
)
Net income
43,533

 
63,042

 
43,502

 
32,476

 
41,206

 
29,281

Net income attributable to noncontrolling interests

 

 

 

 

 
(47
)
Preferred dividend requirements
(5,952
)
 
(5,951
)
 
(5,951
)
 
(5,952
)
 
(5,952
)
 
(6,503
)
Preferred share redemption costs

 

 

 

 

 
(3,888
)
Net income available to common shareholders of EPR Properties
$
37,581

 
$
57,091

 
$
37,551

 
$
26,524

 
$
35,254

 
$
18,843

 
 
 
 
 
 
 
 
 
 
 
 
(1) Represents income from owned assets under a direct financing lease, eight mortgage notes receivable and two notes receivable.

8



EPR Properties
Funds From Operations and Funds From Operations as Adjusted
(Unaudited, dollars in thousands except per share information)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
4th Quarter 2012
 
Funds From Operations ("FFO") (1):
 

 
 
 
 
 
 
 
 
 
 
 
Net income available to common shareholders of EPR Properties
 
$
37,581

 
$
57,091

 
$
37,551

 
$
26,524

 
$
35,254

 
$
18,843

 
(Gain) loss on sale or acquisition of real estate
 

 
(3,540
)
 
(3,168
)
 

 
(565
)
 
747

 
Gain on previously held equity interest
 

 
(4,853
)
 

 

 

 

 
Real estate depreciation and amortization
 
15,049

 
14,528

 
13,069

 
13,498

 
13,468

 
13,318

 
Allocated share of joint venture depreciation
 
54

 
64

 
164

 
162

 
157

 
150

 
Impairment charges
 

 

 

 

 

 
7,979

 
FFO available to common shareholders of EPR Properties
 
$
52,684

 
$
63,290

 
$
47,616

 
$
40,184

 
$
48,314

 
$
41,037

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO available to common shareholders of EPR Properties
 
$
52,684

 
$
63,290

 
$
47,616

 
$
40,184

 
$
48,314

 
$
41,037

 
Add: Preferred dividends for Series C preferred shares
 

 
1,941

 

 

 

 

 
Diluted FFO available to common shareholders
 
$
52,684

 
$
65,231

 
$
47,616

 
$
40,184

 
$
48,314

 
$
41,037

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds From Operations as adjusted (1):
 


 
 
 
 
 
 
 
 
 
 
 
FFO available to common shareholders of EPR Properties
 
$
52,684

 
$
63,290

 
$
47,616

 
$
40,184

 
$
48,314

 
$
41,037

 
Costs associated with loan refinancing or payoff
 

 

 
223

 
5,943

 

 
150

 
Transaction costs (benefit)
 
(3,180
)
 
1,096

 
317

 
224

 
318

 
31

 
Gain on early extinguishment of debt
 

 

 

 

 
(4,539
)
 

 
Preferred share redemption costs
 

 

 

 

 

 
3,888

 
Gain on sale of land
 
(330
)
 

 

 

 

 

 
Deferred income tax expense (benefit)
 
407

 
(14,787
)
 

 

 

 

 
FFO as adjusted available to common shareholders of EPR Properties
 
$
49,581

 
$
49,599

 
$
48,156

 
$
46,351

 
$
44,093

 
$
45,106

 
 
 


 
 
 
 
 
 
 
 
 
 
 
FFO per common share attributable to EPR Properties:
 


 
 
 
 
 
 
 
 
 
 
 
Basic
 
$
1.00

 
$
1.25

 
$
1.01

 
$
0.85

 
$
1.03

 
$
0.88

 
Diluted
 
1.00

 
1.23

 
1.00

 
0.85

 
1.03

 
0.87

 
FFO as adjusted per common share attributable to EPR Properties:
 


 
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.94

 
$
0.98

 
$
1.02

 
$
0.98

 
$
0.94

 
$
0.96

 
Diluted
 
0.94

 
0.97

 
1.01

 
0.98

 
0.94

 
0.96

 
Shares used for computation (in thousands):
 


 
 
 
 
 
 
 
 
 
 
 
Basic
 
52,541

 
50,792

 
47,349

 
47,081

 
46,854

 
46,850

 
Diluted
 
52,719

 
52,933

 
47,524

 
47,294

 
47,047

 
47,090

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average shares outstanding-diluted EPS
 
52,719

 
50,959

 
47,524

 
47,294

 
47,047

 
47,090

 
Effect of dilutive Series C preferred shares
 

 
1,974

 

 

 

 

 
Adjusted weighted-average shares outstanding-diluted
 
52,719

 
52,933

 
47,524

 
47,294

 
47,047

 
47,090

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) See pages 29 through 30 for definitions.
 
 
 
 
 
 
 
 
 
 
 
 
 

9




EPR Properties
Adjusted Funds From Operations
(Unaudited, dollars in thousands except per share information)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
4th Quarter 2012
Adjusted Funds from Operations ("AFFO") (1):
 

 
 
 
 
 
 
 
 
 
 
FFO available to common shareholders of EPR Properties
 
$
52,684

 
$
63,290

 
$
47,616

 
$
40,184

 
$
48,314

 
$
41,037

Adjustments:
 


 
 
 
 
 
 
 
 
 
 
Amortization of above market leases, net
 
48

 
48

 

 

 

 

Transaction costs (benefit)
 
(3,180
)
 
1,096

 
317

 
224

 
318

 
31

Non-real estate depreciation and amortization
 
278

 
278

 
277

 
277

 
277

 
276

Deferred financing fees amortization
 
1,015

 
1,044

 
1,010

 
988

 
999

 
994

Costs associated with loan refinancing or payoff
 

 

 
223

 
5,943

 

 
150

Share-based compensation expense to management and trustees
 
2,328

 
1,690

 
1,659

 
1,618

 
1,548

 
1,417

Maintenance capital expenditures (2)
 
(1,154
)
 
(2,627
)
 
(619
)
 
(279
)
 
(525
)
 
(2,622
)
Straight-lined rental revenue
 
(1,111
)
 
(1,575
)
 
(1,350
)
 
(707
)
 
(1,214
)
 
(927
)
Non-cash portion of mortgage and other financing income
 
(1,286
)
 
(1,288
)
 
(1,329
)
 
(1,393
)
 
(1,265
)
 
(1,253
)
Gain on early extinguishment of debt
 

 

 

 

 
(4,539
)
 

Preferred share redemption costs
 

 

 

 

 

 
3,888

Gain on sale of land
 
(330
)
 

 

 

 

 

Deferred income tax expense (benefit)
 
407

 
(14,787
)
 

 

 

 

AFFO available to common shareholders of EPR Properties
 
$
49,699

 
$
47,169

 
$
47,804

 
$
46,855

 
$
43,913

 
$
42,991

 
 


 
 
 
 
 
 
 
 
 
 
Weighted average diluted shares outstanding (in thousands)
 
52,719

 
50,959

 
47,524

 
47,294

 
47,047

 
47,090

 
 


 
 
 
 
 
 
 
 
 
 
AFFO per diluted common share
 
$
0.94

 
$
0.93

 
$
1.01

 
$
0.99

 
$
0.93

 
$
0.91

 
 


 
 
 
 
 
 
 
 
 
 
Dividends declared per common share
 
$
0.86

 
$
0.79

 
$
0.79

 
$
0.79

 
$
0.79

 
$
0.75

 
 


 
 
 
 
 
 
 
 
 
 
AFFO payout ratio (3)
 
91
%
 
85
%
 
78
%
 
80
%
 
85
%
 
82
%
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) See pages 29 through 30 for definitions.
(2) Includes maintenance capital expenditures and certain second generation tenant improvements and leasing commissions.
(3) AFFO payout ratio is calculated by dividing dividends declared per common share by AFFO per diluted common share.


10



EPR Properties
Capital Structure at March 31, 2014
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal Payments Due on Debt:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgages
 
 
 
 
Unsecured Credit Facility (2)
 
Unsecured Senior Notes
 
 
 
 
Year
 
Amortization
 
Maturities
 
 
Bond/Term Loan (1)
 
 
 
Total
 
Weighted Avg Interest Rate
2014
 
$
8,183

 
$

 
 
$

 
$

 
$

 
$
8,183

 
6.07%
2015
 
10,951

 
95,497

 
 

 

 

 
106,448

 
5.73%
2016
 
6,767

 
96,144

 
 

 

 

 
102,911

 
6.08%
2017
 
3,588

 
73,102

 
 

 

 

 
76,690

 
5.91%
2018
 
919

 
12,462

 
 
275,000

 

 

 
288,381

 
2.60%
2019
 

 

 
 

 

 

 

 
—%
2020
 

 

 
 

 

 
250,000

 
250,000

 
7.75%
2021
 

 

 
 

 

 

 

 
—%
2022
 

 

 
 

 

 
350,000

 
350,000

 
5.75%
2023
 

 

 
 

 

 
275,000

 
275,000

 
5.25%
2024
 

 

 
 

 

 

 

 
—%
Thereafter
 

 

 
 
24,995

 

 

 
24,995

 
0.06%
 
 
$
30,408

 
$
277,205

 
 
$
299,995

 
$

 
$
875,000

 
$
1,482,608

 
5.32%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance
 
 
Weighted Avg Interest Rate
 
Weighted Avg Maturity
 
 
 
 
 
 
Fixed rate secured debt
 
$
307,613

 
 
5.93
%
 
2.35

 
 
 
 
 
 
Fixed rate unsecured debt (1)
 
1,115,000

 
 
5.38
%
 
7.26

 
 
 
 
 
 
Variable rate secured debt
 
24,995

 
 
0.06
%
 
23.50

 
 
 
 
 
 
Variable rate unsecured debt
 
35,000

 
 
1.75
%
 
0.14

 
 
 
 
 
 
     Total
 
 
 
$
1,482,608

 
 
5.32
%
 
6.44

 
 
 
 
 
 
 
(1) Includes $240 million of term loan that has been fixed through interest rate swaps through July 5, 2017.
 
(2) Unsecured Credit Facility Summary:
 
 
 
 
 
Balance
 
 
 
 
Rate
 
 
 
 
 
 
 
 
Commitment
 
at 3/31/2014
 
 
Maturity
 
at 3/31/2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
535,000

 
$

 
 
July 23, 2017
 
1.55%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: This facility has a one year extension available at the Company's option and includes an accordion feature in which the facility can be increased to up to $600 million, in each case, subject to certain terms and conditions.
 
 
 
 
 
 

11



EPR Properties
Capital Structure at March 31, 2014 and December 31, 2013
(Unaudited, dollars in thousands)
 
 
 
 
 
Consolidated Debt (continued)
 
 
 
 
 
Summary of Debt:
 
 
 
 
 
 
March 31, 2014
 
December 31, 2013
 
 
 
 
 
Mortgage note payable, 5.56%, due June 5, 2015
 
$
31,052

 
$
31,235

Mortgage note payable, 5.39%, due November 1, 2015
 
5,196

 
5,274

Mortgage notes payable, 5.77%, due November 6, 2015
 
64,512

 
65,070

Mortgage notes payable, 5.84%, due March 6, 2016
 
36,421

 
36,724

Mortgage notes payable, 6.37%, due June 30, 2016
 
26,206

 
26,406

Mortgage notes payable, 6.10%, due October 1, 2016
 
23,539

 
23,719

Mortgage notes payable, 6.02%, due October 6, 2016
 
17,728

 
17,866

Mortgage note payable, 6.06%, due March 1, 2017
 
9,912

 
9,986

Mortgage note payable, 6.07%, due April 6, 2017
 
10,208

 
10,284

Mortgage notes payable, 5.73%-5.95%, due May 1, 2017
 
33,409

 
33,660

Mortgage note payable, 5.29%, due July 1, 2017
 
3,711

 
3,746

Unsecured revolving variable rate credit facility, LIBOR + 1.40%, due July 23, 2017
 

 

Mortgage notes payable, 5.86% due August 1, 2017
 
24,210

 
24,387

Mortgage note payable, 6.19%, due February 1, 2018
 
14,327

 
14,486

Mortgage note payable, 7.37%, due July 15, 2018
 
7,182

 
7,498

Unsecured term loan payable, LIBOR + 1.60%, fixed through interest rate swaps at 2.51% through January 5, 2016 and 2.38% from January 5, 2016 to July 5, 2017, due July 23, 2018
 
275,000

 
265,000

Senior unsecured notes payable, 7.75%, due July 15, 2020
 
250,000

 
250,000

Senior unsecured notes payable, 5.75%, due August 15, 2022
 
350,000

 
350,000

Senior unsecured notes payable, 5.25%, due July 15, 2023
 
275,000

 
275,000

Bonds payable, variable rate, due October 1, 2037
 
24,995

 
24,995

Total
 
$
1,482,608

 
$
1,475,336

 
 
 
 
 
 



12



EPR Properties
Capital Structure
Senior Notes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior Debt Ratings as of March 31, 2014
 
 
 
 
 
 
 
 
Moody's
 
Baa2 (stable)
 
 
 
 
 
Fitch
 
BBB- (stable)
 
 
 
 
 
Standard and Poor's
 
BB+ (positive)
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Covenants
 
 
 
 
 
 
 
 
The Company's outstanding senior unsecured notes have fixed interest rates of 5.25%, 5.75% and 7.75%. Interest on the senior unsecured notes is paid semiannually. The senior unsecured notes contain various covenants, including: (i) a limitation on incurrence of any debt that would cause the Company's debt to adjusted total assets ratio to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause the Company’s secured debt to adjusted total assets ratio to exceed 40%; (iii) a limitation on incurrence of any debt which would cause the Company’s debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of total unencumbered assets not less than 150% of the Company’s outstanding unsecured debt.
 
 
 
 
 
 
 
 
 
The following is a summary of the key financial covenants for the Company's 5.25%, 5.75% and 7.75% senior unsecured notes, as defined and calculated per the terms of the notes. These calculations, which are not based on U.S. generally accepted accounting principles, or GAAP, measurements, are presented to investors to show the Company's ability to incur additional debt under the terms of the senior unsecured notes only and are not measures of the Company's liquidity or performance.  The actual amounts as of March 31, 2014 and December 31, 2013 are:
 
 
 
 
 
Actual
 
Actual
 
Note Covenants
 
Required
 
1st Quarter 2014 (1)
 
4th Quarter 2013
 
Limitation on incurrence of total debt (Total Debt/Total Assets)
 
≤ 60%
 
40%
 
41%
 
Limitation on incurrence of secured debt (Secured Debt/Total Assets)
 
≤ 40%
 
9%
 
9%
 
Debt service coverage (Consolidated Income Available for Debt Service/Annual Debt Service)
 
≥ 1.5 x
 
3.7x
 
3.7x
 
Maintenance of total unencumbered assets (Unencumbered Assets/Unsecured Debt)
 
≥ 150% of unsecured debt
 
265%
 
262%
 
 
 
 
 
 
 
 
 
(1) See page 14 for detailed calculations.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



13



EPR Properties
Capital Structure
Senior Notes
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
Covenant Calculations
 
 
 
 
 
 
 
 
 
 
 
Total Assets:
 
March 31, 2014
 
 
 
Total Debt:
 
 
 
March 31, 2014
Total Assets
 
$
3,339,113

 
 
 
Secured debt obligations
 
$
332,608

Add: accumulated depreciation
 
422,463

 
 
 
Unsecured debt obligations:
 
 
Less: intangible assets
 
(6,336
)
 
 
 
Unsecured debt
 
1,150,000

Total Assets
 
$
3,755,240

 
 
 
Outsanding letters of credit
 

 
 
 
 
 
 
Guarantees
 
20,430

 
 
 
 
 
 
Derivatives at fair market value, net, if liability
 

Total Unencumbered Assets:
 
March 31, 2014
 
 
 
Total unsecured debt obligations:
 
1,170,430

Unencumbered real estate assets, gross
 
$
2,741,936

 
 
 
Total Debt
 
$
1,503,038

Cash and cash equivalents
 
20,406

 
 
 
 
 
 
 
 
Land held for development
 
202,552

 
 
 
 
 
 
 
 
Property under development
 
138,586

 
 
 
 
 
 
 
 
Total Unencumbered Assets
 
$
3,103,480

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Income Available for Debt Service:
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
Trailing Twelve Months
Adjusted EBITDA
 
$
75,848

 
$
76,643

 
$
74,294

 
$
70,724

 
$
297,509

Add: Adjusted EBITDA of discontinued operations
 
15

 
135

 
10

 
1,201

 
1,361

Less: straight-line rental revenue
 
(1,111
)
 
(1,575
)
 
(1,350
)
 
(707
)
 
(4,743
)
Consolidated Income Available for Debt Service
 
$
74,752

 
$
75,203

 
$
72,954

 
$
71,218

 
$
294,127

 
 
 
 
 
 
 
 
 
 
 
Annual Debt Service:
 
 
 
 
 
 
 
 
 
 
Interest expense, gross
 
$
21,190

 
$
21,416

 
$
21,460

 
$
20,632

 
$
84,698

Less: deferred financing fees amortization
 
(1,015
)
 
(1,044
)
 
(1,010
)
 
(988
)
 
(4,057
)
Annual Debt Service
 
$
20,175

 
$
20,372

 
$
20,450

 
$
19,644

 
$
80,641

 
 
 
 
 
 
 
 
 
 
 
Debt Service Coverage
 
3.7

 
3.7

 
3.6

 
3.6

 
3.6

 
 
 
 
 
 
 
 
 
 
 



14



EPR Properties
Capital Structure at March 31, 2014
(Unaudited, dollars in thousands except share information)
 
 
 
 
 
 
 
 
 
 
 
Equity
 
 
 
 
 
 
 
 
 
 
 
Security
 
Shares Issued and Outstanding
 
Price per share at March 31, 2014
 
Liquidation Preference
 
Dividend Rate
 
Convertible
 
 
 
 
 
 
 
 
 
 
 
Common shares
 
53,447,544

 
$
53.39

 
          N/A
 
(1)
 
N/A
Series C
 
5,400,000

 
$
21.50

 
$
135,000

 
5.750%
 
Y
Series E
 
3,450,000

 
$
30.50

 
$
86,250

 
9.000%
 
Y
Series F
 
5,000,000

 
$
23.80

 
$
125,000

 
6.625%
 
N
 
 
 
 
 
 
 
 
 
 
 
Calculation of Total Market Capitalization:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding at March 31, 2014 multiplied by closing price at March 31, 2014
 
$
2,853,564

 
 
Aggregate liquidation value of Series C preferred shares (2)
 
135,000

 
 
Aggregate liquidation value of Series E preferred shares (2)
 
86,250

 
 
Aggregate liquidation value of Series F preferred shares (2)
 
125,000

 
 
Total debt at March 31, 2014
 
1,482,608

 
 
Total consolidated market capitalization
 
$
4,682,422

 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Total monthly dividends declared in the first quarter of 2014 were $0.855 per share.
(2) Excludes accrued unpaid dividends at March 31, 2014



15



EPR Properties
Summary of Ratios
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
4th Quarter 2012
 

 
 
 
 
 
 
 
 
 
 
Debt to total assets (book value)
44%
 
45%
 
49%
 
49%
 
47%
 
46%
 

 
 
 
 
 
 
 
 
 
 
Debt to total market capitalization
32%
 
34%
 
37%
 
35%
 
33%
 
35%
 

 
 
 
 
 
 
 
 
 
 
Debt to gross assets
39%
 
40%
 
44%
 
43%
 
41%
 
41%
 

 
 
 
 
 
 
 
 
 
 
Debt/Adjusted EBITDA - continuing operations (1)
4.89
 
4.81
 
5.20
 
5.21
 
5.00
 
4.90
 

 
 
 
 
 
 
 
 
 
 
Debt/Adjusted EBITDA - continuing and discontinued operations (1)
4.89
 
4.80
 
5.20
 
5.13
 
4.95
 
4.79
 

 
 
 
 
 
 
 
 
 
 
Secured debt to secured assets
66%
 
67%
 
63%
 
65%
 
55%
 
56%
 

 
 
 
 
 
 
 
 
 
 
Unencumbered real estate assets to total real estate assets (2)
84%
 
84%
 
83%
 
83%
 
71%
 
70%
 

 
 
 
 
 
 
 
 
 
 
Interest coverage ratio (3)
3.6
 
3.6
 
3.5
 
3.6
 
3.5
 
3.5
 

 
 
 
 
 
 
 
 
 
 
Fixed charge coverage ratio (3)
2.8
 
2.8
 
2.7
 
2.8
 
2.7
 
2.7
 

 
 
 
 
 
 
 
 
 
 
Debt service coverage ratio (3)
3.2
 
3.2
 
3.1
 
3.0
 
2.9
 
2.9
 

 
 
 
 
 
 
 
 
 
 
FFO payout ratio (4)
86%
 
64%
 
79%
 
93%
 
77%
 
86%
 

 
 
 
 
 
 
 
 
 
 
FFO as adjusted payout ratio (5)
91%
 
81%
 
78%
 
81%
 
84%
 
78%
 

 
 
 
 
 
 
 
 
 
 
AFFO payout ratio (6)
91%
 
85%
 
78%
 
80%
 
85%
 
82%
 
 
 
 
 
 
 
 
 
 
 
 
(1) Adjusted EBITDA is for the quarter annualized. See pages 29 through 30 for definitions.
(2) Total real estate assets includes rental properties, gross, direct financing lease, net and mortgage notes receivable; excludes property under development and land held for development.
(3) See page 17 for detailed calculation.
(4) FFO payout ratio is calculated by dividing dividends declared per common share by FFO per diluted common share.
(5) FFO as adjusted payout ratio is calculated by dividing dividends declared per common share by FFO as adjusted per diluted common share.
(6) AFFO payout ratio is calculated by dividing dividends declared per common share by AFFO per diluted common share.

16



EPR Properties
Calculation of Interest, Fixed Charge and Debt Service Coverage Ratios
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
4th Quarter 2012
Interest Coverage Ratio (1):

 
 
 
 
 
 
 
 
 
 
Net income
$
43,533

 
$
63,042

 
$
43,502

 
$
32,476

 
$
41,206

 
$
29,281

 Impairment charges

 

 

 

 

 
7,979

Transaction costs (benefit)
(3,180
)
 
1,096

 
317

 
224

 
318

 
31

Interest expense, gross
21,190

 
21,416

 
21,460

 
20,632

 
20,335

 
20,445

Depreciation and amortization
15,327

 
14,807

 
13,346

 
13,776

 
13,745

 
13,594

Share-based compensation expense


 
 
 
 
 
 
 
 
 
 
to management and trustees
2,328

 
1,690

 
1,659

 
1,618

 
1,548

 
1,417

Costs associated with loan refinancing


 
 
 
 
 
 
 
 
 
 
or payoff

 

 
223

 
5,943

 

 
150

Interest cost capitalized
(1,287
)
 
(779
)
 
(1,014
)
 
(626
)
 
(344
)
 
(380
)
Straight-line rental revenue
(1,111
)
 
(1,575
)
 
(1,350
)
 
(707
)
 
(1,214
)
 
(927
)
Gain on early extinguishment of debt

 

 

 

 
(4,539
)
 

(Gain) loss on sale or acquisition of real estate
(330
)
 
(3,540
)
 
(3,168
)
 

 
(565
)
 
747

Gain on previously held equity interest

 
(4,853
)
 

 

 

 

Deferred income tax expense (benefit)
407

 
(14,787
)
 

 

 

 

Interest coverage amount
$
76,877

 
$
76,517

 
$
74,975

 
$
73,336

 
$
70,490

 
$
72,337

 


 
 
 
 
 
 
 
 
 
 
Interest expense, net
$
19,899

 
$
20,632

 
$
20,435

 
$
19,972

 
$
19,989

 
$
20,062

Interest income
4

 
5

 
11

 
34

 
2

 
3

Interest cost capitalized
1,287

 
779

 
1,014

 
626

 
344

 
380

Interest expense, gross
$
21,190

 
$
21,416

 
$
21,460

 
$
20,632

 
$
20,335

 
$
20,445

 


 
 
 
 
 
 
 
 
 
 
Interest coverage ratio
3.6

 
3.6

 
3.5

 
3.6

 
3.5

 
3.5

 


 
 
 
 
 
 
 
 
 
 
Fixed Charge Coverage Ratio (1):


 
 
 
 
 
 
 
 
 
 
Interest coverage amount
$
76,877

 
$
76,517

 
$
74,975

 
$
73,336

 
$
70,490


$
72,337

 


 
 
 
 
 
 
 
 
 
 
Interest expense, gross
$
21,190

 
$
21,416

 
$
21,460

 
$
20,632

 
$
20,335

 
$
20,445

Preferred share dividends
5,952

 
5,951

 
5,951

 
5,952

 
5,952

 
6,503

Fixed charges
$
27,142

 
$
27,367

 
$
27,411

 
$
26,584

 
$
26,287

 
$
26,948

 


 
 
 
 
 
 
 
 
 
 
Fixed charge coverage ratio
2.8

 
2.8

 
2.7

 
2.8

 
2.7

 
2.7

 


 
 
 
 
 
 
 
 
 
 
Debt Service Coverage Ratio (1):


 
 
 
 
 
 
 
 
 
 
Interest coverage amount
$
76,877

 
$
76,517

 
$
74,975

 
$
73,336

 
$
70,490


$
72,337

 


 
 
 
 
 
 
 
 
 
 
Interest expense, gross
$
21,190

 
$
21,416

 
$
21,460

 
$
20,632

 
$
20,335

 
$
20,445

Recurring principal payments
2,728

 
2,637

 
2,472

 
4,141

 
4,303

 
4,171

Debt service
$
23,918

 
$
24,053

 
$
23,932

 
$
24,773

 
$
24,638

 
$
24,616

 


 
 
 
 
 
 
 
 
 
 
Debt service coverage ratio
3.2

 
3.2

 
3.1

 
3.0

 
2.9

 
2.9

 
 
 
 
 
 
 
 
 
 
 
 
(1) See pages 29 through 30 for definitions. Amounts above include the impact of discontinued operations, which is separately classified in the income statement.

17



EPR Properties
Reconciliation of Interest Coverage Amount to Net Cash Provided by Operating Activities
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
The interest coverage amount per the table on the previous page is a non-GAAP financial measure and should not be considered an alternative to any GAAP liquidity measures. It is most directly comparable to the GAAP liquidity measure, “Net cash provided by operating activities,” and is not directly comparable to the GAAP liquidity measures, “Net cash used in investing activities” and “Net cash provided by financing activities.” The interest coverage amount can be reconciled to “Net cash provided by operating activities” per the consolidated statements of cash flows as follows:
 
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
4th Quarter 2012
 
 

 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
41,530

 
$
75,745

 
$
45,649

 
$
72,554

 
$
40,172

 
$
62,002

 
 

 
 
 
 
 
 
 
 
 
 
Equity in income from joint ventures
 
311

 
230

 
351

 
466

 
351

 
358

Distributions from joint ventures
 

 
(355
)
 
(216
)
 
(191
)
 
(223
)
 
(219
)
Amortization of deferred financing costs
 
(1,015
)
 
(1,044
)
 
(1,010
)
 
(988
)
 
(999
)
 
(994
)
Amortization of above market leases, net
 
(48
)
 
(48
)
 

 

 

 

Increase (decrease) in mortgage notes and related accrued interest receivable
 
107

 
(783
)
 
2,868

 
(1,664
)
 
36

 
(419
)
Increase (decrease) in restricted cash
 
3,425

 
135

 
(565
)
 
(10,234
)
 
(2,946
)
 
3,984

Increase (decrease) in accounts receivable, net
 
(543
)
 
2,540

 
1,539

 
1,480

 
339

 
3,149

Increase in direct financing lease receivable
 
694

 
1,222

 
1,186

 
1,240

 
1,212

 
1,234

Increase (decrease) in other assets
 
2,039

 
(1,172
)
 
(2,842
)
 
1,810

 
(139
)
 
(1,682
)
Decrease (increase) in accounts payable and accrued liabilities
 
18,151

 
(17,159
)
 
9,066

 
(8,493
)
 
10,520

 
(11,276
)
Decrease (increase) in unearned rents
 
(3,793
)
 
(2,952
)
 
(464
)
 
(2,167
)
 
3,072

 
(2,969
)
Straight-line rental revenue
 
(1,111
)
 
(1,575
)
 
(1,350
)
 
(707
)
 
(1,214
)
 
(927
)
Interest expense, gross
 
21,190

 
21,416

 
21,460

 
20,632

 
20,335

 
20,445

Interest cost capitalized
 
(1,287
)
 
(779
)
 
(1,014
)
 
(626
)
 
(344
)
 
(380
)
Transaction costs (benefit)
 
(3,180
)
 
1,096

 
317

 
224

 
318

 
31

Deferred income tax expense
 
407

 

 

 

 

 

Interest coverage amount (1)
 
$
76,877

 
$
76,517

 
$
74,975

 
$
73,336

 
$
70,490

 
$
72,337

 
 
 
 
 
 
 
 
 
 
 
 
 
(1) See pages 29 through 30 for definitions. Amounts above include the impact of discontinued operations, which is separately classified in the income statement.



18



EPR Properties
Capital Spending and Disposition Summaries
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
2014 Capital Spending:
 
 
 
 
 
 
Description
 
Location
 
Operating Segment
 
Capital Spending Three Months Ended March 31, 2014
Development of megaplex theatres
 
various
 
Entertainment
 
$
8,450

Development of other entertainment and retail projects
 
various
 
Entertainment
 
357

Investment in note receivable secured by partnership interest in theatre operations
 
China
 
Entertainment
 
1,486

Investment in mortgage notes receivable for public charter schools
 
various
 
Education
 
5,217

Acquisition and development of early childhood education centers
 
various
 
Education
 
15,197

Development of public charter school properties
 
various
 
Education
 
5,513

Acquisition and development of private schools
 
various
 
Education
 
10,332

Improvements at Wisp ski resort
 
McHenry, MD
 
Recreation
 
799

Development of TopGolf golf entertainment facilities
 
various
 
Recreation
 
19,896

Investment in casino and resort project
 
Sullivan County, NY
 
Other
 
1,209

Total investment spending
 
 
 
 
 
$
68,456

Other capital acquisitions, net
 
various
 
 
 
1,108

Total capital spending
 
 
 
 
 
$
69,564

 
 
 
 
 
 
 
2014 Dispositions:
 
 
 
 
 
 
Description
 
Location
 
Date of Disposition
 
Net Sales Proceeds
Sale of land adjacent to a public charter school investment
 
Queen Creek, AZ
 
January 2014
 
$
915


 

 

 




19



EPR Properties
Property Under Development - Investment Spending Estimates at March 31, 2014 (1)
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
March 31, 2014
 
Owned Build-to-Suit Spending Estimates
 
 
 
 
 
Property Under Development
 
# of Projects
 
2nd Quarter 2014
3rd Quarter 2014
4th Quarter 2014
1st Quarter 2015
 
Remainder 2015
 
Total Expected Cost (2)
% Leased
Entertainment
$
21,287

 
6
 
$
4,977

$
9,346

$
6,396

$
7,401

 
$
14,127

 
$
63,534

100%
Education
62,549

 
14
 
37,383

37,461

38,061

21,669

 
40,107

 
237,230

100%
Recreation
43,144

 
6
 
12,917

15,555

9,743

9,279

 
11,632

 
102,270

100%
Total Build-to-Suit
126,980

 
26
 
$
55,277

$
62,362

$
54,200

$
38,349

 
$
65,866

 
$
403,034

 
Non Build-to-Suit Development
11,606

 
 
 
 
 
 
 
 
 
 
 
 
Total Property Under Development
$
138,586

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2014
 
Owned Build-to-Suit In-Service Estimates
 
 
 
 
 
 
 
# of Projects
 
2nd Quarter 2014
3rd Quarter 2014
4th Quarter 2014
1st Quarter 2015
 
Remainder 2015
 
Total In-Service (2)
 
Entertainment
 
 
6
 
$

$
10,757

$
19,279

$
7,500

 
$
25,998

 
$
63,534

 
Education
 
 
14
 
18,841

69,045

73,673


 
75,671

 
237,230

 
Recreation
 
 
6
 
52,900


29,500

19,870

 

 
102,270

 
Total Build-to-Suit
 
 
26
 
$
71,741

$
79,802

$
122,452

$
27,370

 
$
101,669

 
$
403,034

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2014
 
Mortgage Build-to-Suit Spending Estimates
 
 
 
 
 
Mortgage Notes Receivable
 
# of Projects
 
2nd Quarter 2014
3rd Quarter 2014
4th Quarter 2014
1st Quarter 2015
 
Remainder 2015
 
Total Expected Cost (2)
 
Entertainment
$

 
 
$

$

$

$

 
$

 
$

 
Education
7,870

 
1
 
2,337

1,710

570


 

 
12,487

 
Recreation (3)
1,139

 
1
 
13,000

37,500

37,500

20,838

 
798

 
110,775

 
Total Build-to-Suit Mortgage Notes
9,009

 
2
 
$
15,337

$
39,210

$
38,070

$
20,838

 
$
798

 
$
123,262

 
Non Build-to-Suit Mortgage Notes
481,831

 
 
 
 
 
 
 
 
 
 
 
 
Total Mortgage Notes Receivable
$
490,840

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) This schedule includes only those properties for which the Company has closed on a contract (lease or mortgage) and commenced construction as of March 31, 2014.
(2) "Total Expected Cost" and "Total In-Service" each reflect the total capital costs expected to be funded by the Company through completion (including capitalized interest or accrued interest as applicable).
(3) Certain of these mortgage agreements contain provisions that allow for a conversion to a lease structure.
Note: This schedule includes future estimates for which the Company can give no assurance as to timing or amounts. Development projects have risks. See Item 1A - "Risk Factors" in the Company's Annual Report on Form 10-K.

20



EPR Properties
Financial Information by Asset Type
For the Three Months Ended March 31, 2014
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
Entertainment
Education
Recreation
Other
Subtotal
Corporate/Unallocated
Consolidated
Rental revenue
 
$
56,822

$
5,478

$
3,846

$
285

$
66,431

$

$
66,431

Tenant reimbursements
 
4,588




4,588


4,588

Other income
 
1




1

173

174

Mortgage and other financing income
 
1,723

8,778

8,066

97

18,664


18,664

Total revenue
 
63,134

14,256

11,912

382

89,684

173

89,857

 
 
 
 
 
 
 
 
 
Property operating expense
 
6,273



176

6,449


6,449

Other expense
 



98

98


98

Total investment expenses
 
6,273



274

6,547


6,547

General and administrative expense
 





7,462

7,462

Transaction costs
 





196

196

EBITDA - continuing operations
 
$
56,861

$
14,256

$
11,912

$
108

$
83,137

$
(7,485
)
$
75,652

 
 
69
%
17
%
14
%
%
100
%
 
 
 
 
 
 
 
 
 
 
 
Add: transaction costs
 
 
 
 
 
 
196

196

Adjusted EBITDA - continuing operations
 
 
 
 
 
75,848

 
 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
 
Interest expense, net
 
 
 
 
 
 
(19,899
)
(19,899
)
Transaction costs
 
 
 
 
 
 
(196
)
(196
)
Depreciation and amortization
 
 
 
 
 
 
(15,327
)
(15,327
)
Equity in income from joint ventures
 
 
 
 
311

311

Gain on sale of land
 
 
 
 
 
 
330

330

Income tax expense
 
 
 
 
 
 
(925
)
(925
)
Discontinued operations:
 
 
 
 
 
 
 
 
Income from discontinued operations
 
 
 
 
15

15

Transaction (costs) benefit
 
 
 
 
3,376

3,376

Net income attributable to EPR Properties
 
 
 
 
 
43,533

Preferred dividend requirements
 
 
 
 
 
 
(5,952
)
(5,952
)
Net income available to common shareholders of EPR Properties
 
 
 
$
37,581

 
 
 
 
 
 
 
 
 

21



EPR Properties
Financial Information by Asset Type
For the Three Months Ended March 31, 2013
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
Entertainment
Education
Recreation
Other
Subtotal
Corporate/Unallocated
Consolidated
Rental revenue
 
$
54,983

$
3,157

$
1,909

$
339

$
60,388

$

$
60,388

Tenant reimbursements
 
4,744




4,744


4,744

Other income
 
23



1

24


24

Mortgage and other financing income
 
2,204

7,957

7,555

79

17,795


17,795

Total revenue
 
61,954

11,114

9,464

419

82,951


82,951

 
 
 
 
 
 
 
 
 
Property operating expense
 
7,135



(100
)
7,035


7,035

Other expense
 



96

96

53

149

Total investment expenses
 
7,135



(4
)
7,131

53

7,184

General and administrative expense
 





6,652

6,652

Transaction costs
 





318

318

EBITDA - continuing operations
 
$
54,819

$
11,114

$
9,464

$
423

$
75,820

$
(7,023
)
$
68,797

 
 
72
%
15
%
12
%
1
%
100
%
 
 
 
 
 
 
 
 
 
 
 
Add: transaction costs
 
 
 
 
 
 
318

318

Adjusted EBITDA - continuing operations
 
 
 
 
 
69,115

 
 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
 
Gain on early extinguishment of debt
 
 
 
 
4,539

4,539

Interest expense, net
 
 
 
 
 
 
(19,989
)
(19,989
)
Transaction costs
 
 
 
 
 
 
(318
)
(318
)
Depreciation and amortization
 
 
 
 
 
 
(12,822
)
(12,822
)
Equity in income from joint ventures
 
 
 
 
351

351

Discontinued operations:
 
 
 
 
 
 
 
 
Loss from discontinued operations
 
 
 
 
(235
)
(235
)
Gain on sale of real estate
 
 
 
 
565

565

Net income attributable to EPR Properties
 
 
 
 
 
41,206

Preferred dividend requirements
 
 
 
 
 
 
(5,952
)
(5,952
)
Net income available to common shareholders of EPR Properties
 
 
 
$
35,254


22



EPR Properties
Financial Information by Segment - Discontinued Operations
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
For the Three Months Ended March 31, 2014
 
 
Entertainment (1)
Other (2)
Consolidated
Rental revenue
 
$
3

$

$
3

Total revenue
 
3


3

 
 
 
 
 
Property operating expense
 
6


6

Other expense (benefit)
 

(18
)
(18
)
Total investment expenses
 
6

(18
)
(12
)
Transaction costs (benefit)
 
(3,376
)

(3,376
)
EBITDA - discontinued operations
 
$
3,373

$
18

$
3,391

 
 
 
 
 
Add: transaction costs (benefit)
 
 
 
(3,376
)
Adjusted EBITDA - discontinued operations
 
 
 
$
15

Reconciliation to Consolidated Statements of Income:
 
Transaction costs (benefit)
 
 
 
3,376

Income from discontinued operations
 
$
3,391

 
 
 
 
 
 
 
For the Three Months Ended March 31, 2013
 
 
Entertainment (1)
Other (2)
Consolidated
Rental revenue
 
$

$
746

$
746

Total revenue
 

746

746

 
 
 
 
 
Property operating expense (benefit)
 
21

(30
)
(9
)
Other expense
 

67

67

Total investment expenses
 
21

37

58

EBITDA and Adjusted EBITDA- discontinued operations
 
$
(21
)
$
709

$
688

 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
Depreciation and amortization
 
 
 
(923
)
Gain on sale or acquisition of real estate, net
 
 
 
565

Loss from discontinued operations
 
$
330


(1) For each of the three months ended March 31, 2014 and 2013, consists of certain operations that primarily related to the settlement of escrow reserves and post closing adjustments associated with the sale of Toronto Dundas Square. Additionally, for the three months ended March 31, 2014, transaction costs (benefit) consists of a reversal of a liability that was established with the March 4, 2010 acquisition of Toronto Dundas Square. This liability was reversed as the related payment is not expected to occur.

(2) For the three months ended March 31, 2014, consists of a tax refund received on a vineyard and winery property sold in 2013. For the three months ended March 31, 2013, consists of the operations of five vineyard and winery properties that were sold during 2013.

23



EPR Properties
Investment Information by Asset Type
As of March 31, 2014 and December 31, 2013
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
As of March 31, 2014
 
 
Entertainment
Education
Recreation
Other
Consolidated
Rental properties, net of accumulated depreciation
$
1,736,671

$
193,294

$
152,460

$
7,508

$
2,089,933

Add back accumulated depreciation on rental properties
406,721

6,286

6,874

2,582

422,463

Land held for development
4,457



198,095

202,552

Property under development
32,335

63,107

43,144


138,586

Mortgage notes and related accrued interest receivable, net
58,220

61,027

366,561

5,032

490,840

Investment in a direct financing lease, net

242,905



242,905

Investment in joint ventures
5,586




5,586

Intangible assets, gross (1)
17,922




17,922

Notes receivable and related accrued interest receivable, net (1)
1,508

5,814



7,322

 
Total investments (2)
$
2,263,420

$
572,433

$
569,039

$
213,217

$
3,618,109

 
% of total investments
63
%
16
%
16
%
5
%
100
%
 
 
 
 
 
 
 
 
 
As of December 31, 2013
 
 
Entertainment
Education
Recreation
Other
Consolidated
Rental properties, net of accumulated depreciation
$
1,755,433

$
188,387

$
152,694

$
7,637

$
2,104,151

Add back accumulated depreciation on rental properties
396,705

4,985

5,500

2,453

409,643

Land held for development
4,457



196,885

201,342

Property under development
23,686

40,821

24,966


89,473

Mortgage notes and related accrued interest receivable, net
58,220

56,505

366,580

5,032

486,337

Investment in a direct financing lease, net

242,212



242,212

Investment in joint ventures
5,275




5,275

Intangible assets, gross (1)
18,444




18,444

Notes receivable and related accrued interest receivable, net (1)

4,992



4,992

 
Total investments (2)
$
2,262,220

$
537,902

$
549,740

$
212,007

$
3,561,869

 
% of total investments
64
%
15
%
15
%
6
%
100
%
 
(1) Included in other assets in the consolidated balance sheets as of March 31, 2014 and December 31, 2013 in the Company's Quarterly Report on Form 10-Q. Reconciliation is as follows:
 
 
 
 
 
 
 
 
 
3/31/2014
12/31/2013
 
 
 
Intangible assets, gross
$
17,922

$
18,444

 
 
 
Less: accumulated amortization on intangible assets
(11,586
)
(11,633
)
 
 
 
Notes receivable and related accrued interest receivable, net
7,322

4,992

 
 
 
Prepaid expenses and other current assets
50,685

48,129

 
 
 
Total other assets
$
64,343

$
59,932

 
 
 
 
(2) See pages 29 and 30 for definitions.

24



EPR Properties
Lease Expirations
As of March 31, 2014
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Megaplex Theatres
 
Public Charter Schools
 
Year
 
Total Number of Properties
 
Rental Revenue for the Trailing Twelve Months Ended March 31, 2014 (1)
 
% of Total Revenue
 
Total Number of Properties
 
Financing Income/Rental Revenue for the Trailing Twelve Months Ended March 31, 2014
 
% of Total Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
 
$

 

 
 
$

 

 
2015
 
3
 
9,657

 
3
%
 
 

 

 
2016
 
4
 
9,386

 
3
%
 
 

 

 
2017
 
4
 
7,397

 
2
%
 
1
 
710

 
%
 
2018
 
19
 
31,818

 
9
%
 
 

 

 
2019
 
8
 
23,195

 
7
%
 
 

 

 
2020
 
7
 
9,150

 
2
%
 
 

 

 
2021
 
6
 
10,031

 
3
%
 
 

 

 
2022
 
12
 
22,201

 
6
%
 
 

 

 
2023
 
5
 
10,434

 
3
%
 
 

 

 
2024
 
10
 
16,828

 
5
%
 
 

 

 
2025
 
6
 
12,495

 
4
%
 
 

 

 
2026
 
4
 
5,671

 
1
%
 
 

 

 
2027
 
2
 
3,384

 
1
%
 
 

 

 
2028
 
2
 
1,504

 
%
 
 

 

 
2029
 
15
(2)
14,125

 
4
%
 
 

 

 
2030
 
 

 

 
 

 

 
2031
 
4
 
3,772

 
1
%
 
11
(4)
10,135

 
3
%
 
2032
 
3
(3)
2,039

 
1
%
 
13
(5)
14,315

 
4
%
 
2033
 
6
 
2,787

 
1
%
 
18
(6)
14,718

 
4
%
 
Thereafter
 
1
 
59

 

 
7
 
7,041

 
2
%
 
 
 
121
 
$
195,933

 
56
%
 
50
 
$
46,919

 
13
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: This schedule relates to consolidated megaplex theatres and public charter schools only, which together represent approximately 69% of total revenue for the trailing twelve months ended March 31, 2014. This schedule excludes properties under construction.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Consists of rental revenue and tenant reimbursements.
(2) All of these theatre properties are leased under a master lease.
(3) All of these threatre properties are leased under a master lease.
(4) Five of these public charter school properties are leased under a master lease to Imagine.
(5) Six of these public charter school properties are leased under a master lease to Imagine.
(6) Sixteen of these public charter school properties are leased under a master lease to Imagine.

25




EPR Properties
Top Ten Customers by Revenue from Continuing Operations
(Unaudited, dollars in thousands)
 
 
 
 
 
 
 
 
 
Total Revenue For The
 
 
 
 
 
Three Months Ended
 
Percentage of
 
Customers
Asset Type
March 31, 2014
 
Total Revenue
 
 
 
 
 
 
1.
American Multi-Cinema, Inc.
Entertainment
$
21,745

 
24%
2.
Cinemark USA, Inc.
Entertainment
8,281

 
9%
3.
Imagine Schools, Inc.
Education
7,301

 
8%
4.
Regal Cinemas, Inc.
Entertainment
6,912

 
8%
5.
Peak Resorts, Inc.
Recreation
4,691

 
5%
6.
Carmike Cinemas, Inc.
Entertainment
4,241

 
5%
7.
SVVI, LLC
Recreation
3,308

 
4%
8.
Southern Theatres, LLC
Entertainment
3,014

 
3%
9.
Landmark Cinemas
Entertainment
1,898

 
2%
10.
Cineplex, Inc.
Entertainment
1,811

 
2%
 
 
 
 
 
 
 
Total
 
$
63,202

 
70%



26



EPR Properties
Summary of Mortgage Notes Receivable
(Unaudited, dollars in thousands)
 
 
 
 
 
Summary of Mortgage Notes Receivable
 
 
 
 
 
 
 
March 31, 2014
 
December 31, 2013
Mortgage note, 9.00%, due June 19, 2014
 
$
1,063

 
$

Mortgage note, 10.00%, due April 1, 2016
 
42,907

 
42,907

Mortgage note receivable and related accrued interest receivable, 5.50%, due November 1, 2016
 
2,511

 
2,511

Mortgage note and related accrued interest receivable, 10.00%, due November 1, 2017
 
2,521

 
2,521

Mortgage notes, 7.00% and 10.00%, due May 1, 2019
 
183,465

 
183,465

Mortgage note and related accrued interest receivable, 10.00%, due November 1, 2020
 
1,139

 
1,112

Mortgage note, 10.11%, due March 10, 2027
 
10,972

 
10,972

Mortgage notes, 10.77%, due April 3, 2027
 
63,500

 
63,500

Mortgage note, 9.98%, due October 30, 2027
 
47,029

 
47,029

Mortgage note and related accrued interest receivable, 10.65%, due June 28, 2032
 
36,032

 
36,032

Mortgage note and related accrued interest receivable, 9.50%, due September 1, 2032
 
19,692

 
19,659

Mortgage note and related accrued interest receivable, 10.25%, due October 31, 2032
 
22,188

 
22,188

Mortgage note, 10.20%, due December 19, 2032
 
4,509

 
4,509

Mortgage note and related accrued interest receivable, 9.00%, due December 31, 2032
 
5,688

 
5,717

Mortgage note and related accrued interest receivable, 9.50%, due January 31, 2033
 
7,870

 
6,872

Mortgage notes and related accrued interest receivable, 9.50%, due April 30, 2033
 
23,255

 
20,802

Mortgage note and related accrued interest receivable, 10.25%, due June 30, 2033
 
3,459

 
3,455

Mortgage note, 11.31%, due July 1, 2033
 
13,040

 
13,086

Total mortgage notes and related accrued interest receivable
 
$
490,840

 
$
486,337

 
 
 
 
 
Payments Due on Mortgage Notes Receivable
 
 
 
 
 
 
 
As of March 31, 2014
 
 
Year:
 
 
 
 
2014
 
$
1,804

 
 
2015
 
878

 
 
2016
 
46,297

 
 
2017
 
1,154

 
 
2018
 
168

 
 
Thereafter
 
440,539

 
 
Total
 
$
490,840

 
 
 
 
 
 
 


27



EPR Properties
 Summary of Notes Receivable
(Unaudited, dollars in thousands)
 
 
 
 
 
Summary of Notes Receivable (1)
 
 
 
 
 
 
 
March 31, 2014
 
December 31, 2013
Note and related accrued interest receivable, 10.00%,
 
 
 
 
due July 19, 2014
 
$
2,038

 
$
1,300

Note and related accrued interest receivable, 9.23%,
 
 
 
 
due August 31, 2015
 
3,776

 
3,692

Note and related accrued interest receivable, 12.50%,
 
 
 
 
due March 1, 2024
 
1,508

 

Total notes and related accrued interest receivable
 
$
7,322

 
$
4,992

 
 
 
 
 
(1) Included in other assets in the consolidated balance sheets as of March 31, 2014 and December 31, 2013 in the Company's Quarterly Report on Form 10-Q.
 
Payments due on Notes Receivable
 
 
 
 
 
 
 
As of March 31, 2014
 
 
Year:
 
 
 
 
2014
 
$
2,233

 
 
2015
 
3,581

 
 
2016
 

 
 
2017
 

 
 
2018
 

 
 
Thereafter
 
1,508

 
 
Total
 
$
7,322

 
 



28



EPR Properties
Definitions-Non-GAAP Financial Measures

EBITDA AND ADJUSTED EBITDA
EBITDA is a widely used financial measure in many industries, including the REIT industry, and is presented to assist investors and analysts in analyzing the performance of the Company. Management uses EBITDA in its analysis of the business and operations of the Company and believes it is useful to investors because it excludes various items included in net income that are not indicative of operating performance, such as gains (or losses) from sales of property and depreciation and amortization and is used in computing various financial ratios as a measure of operational performance. The Company computes EBITDA - continuing operations as the sum of net income plus costs (gain) associated with loan refinancing or payoff, net, interest expense (net), depreciation and amortization, less gain on sale or acquisition of real estate, gain on early extinguishment of debt, equity in income from joint ventures, gain on previously held equity interest, income tax expense or benefit and discontinued operations. EBITDA - discontinued operations is computed in the same manner but only as it relates to discontinued operations. Adjusted EBITDA - continuing operations is presented to also add back the effect of non-cash impairment charges, the provision for loan losses and transaction costs (benefit). Adjusted EBITDA - discontinued operations is computed in the same manner but only as it relates to discontinued operations.

The Company’s method of calculating EBITDA and Adjusted EBITDA may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDA and Adjusted EBITDA do not represent cash generated from operations as defined by U.S. generally accepted accounting principles (“GAAP”) and are not indicative of cash available to fund all cash needs, including distributions. These measures should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity.

FUNDS FROM OPERATIONS (“FFO”) AND FFO AS ADJUSTED
The National Association of Real Estate Investment Trusts (“NAREIT”) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP and management provides FFO herein because it believes this information is useful to investors in this regard. FFO is a widely used measure of the operating performance of real estate companies and is provided here as a supplemental measure to GAAP net income available to common shareholders and earnings per share. Pursuant to the definition of FFO by the Board of Governors of NAREIT, we calculate FFO as net income available to common shareholders, computed in accordance with GAAP, excluding gains and losses from sales or acquisitions of depreciable operating properties and impairment losses of depreciable real estate, plus real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships, joint ventures and other affiliates. Adjustments for unconsolidated partnerships, joint ventures and other affiliates are calculated to reflect FFO on the same basis. We have calculated FFO for all periods presented in accordance with this definition. In addition, we present FFO as adjusted by adding to FFO costs (gains) associated with loan refinancing or payoff, net, transaction costs (benefit), provision for loan losses and preferred share redemption costs and by subtracting gain on early extinguishment of debt, gain (loss) on sale of land and deferred income tax benefit (expense). FFO and FFO as adjusted are a non-GAAP financial measures. FFO and FFO as adjusted do not represent cash flows from operations as defined by GAAP and are not indicative that cash flows are adequate to fund all cash needs and are not to be considered an alternative to net income or any other GAAP measure as a measurement of the results of our operations or our cash flows or liquidity as defined by GAAP. It should also be noted that not all REITs calculate FFO and FFO as adjusted the same way so comparisons with other REITs may not be meaningful.

ADJUSTED FUNDS FROM OPERATIONS (“AFFO”)
In addition to FFO, we present AFFO by adding to FFO provision for loan losses, transaction costs (benefit), non-real estate depreciation and amortization, deferred financing fees amortization, costs (gain) associated with loan refinancing or payoff, net, share-based compensation expense to management and trustees, amortization of above market leases, net and preferred share redemption costs; and subtracting maintenance capital expenditures (including second generation tenant improvements and leasing commissions), straight-lined rental revenue, the non-cash portion of mortgage and other financing income and gain on early extinguishment of debt, gain (loss) on sale of land and

29



deferred income tax benefit (expense). AFFO is a widely used measure of the operating performance of real estate companies and is provided here as a supplemental measure to GAAP net income available to common shareholders and earnings per share and management provides AFFO herein because it believes this information is useful to investors in this regard. AFFO is a non-GAAP financial measure. AFFO does not represent cash flows from operations as defined by GAAP and is not indicative that cash flows are adequate to fund all cash needs and is not to be considered an alternative to net income or any other GAAP measure as a measurement of the results of our operations or our cash flows or liquidity as defined by GAAP. It should also be noted that not all REITs calculate AFFO the same way so comparisons with other REITs may not be meaningful.

INTEREST COVERAGE RATIO
The interest coverage ratio is calculated as the interest coverage amount divided by interest expense, gross. We calculate the interest coverage amount by adding to net income impairment charges, provision for loan losses, transaction costs (benefit), interest expense, gross (including interest expense in discontinued operations), depreciation and amortization, share-based compensation expense to management and trustees and costs (gain) associated with loan refinancing or payoff, net; subtracting interest cost capitalized, straight-line rental revenue, gain on early extinguishment of debt, gain (loss) on sale or acquisition of real estate from continuing and discontinued operations, gain on previously held equity interest and deferred income tax benefit (expense). We calculated interest expense, gross, by adding to interest expense, net, interest income and interest cost capitalized. We consider the interest coverage ratio to be an appropriate supplemental measure of a company’s ability to meet its interest expense obligations and management believes it is useful to investors in this regard. Our calculation of the interest coverage ratio may be different from the calculation used by other companies, and therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

FIXED CHARGE COVERAGE RATIO
The fixed charge coverage ratio is calculated in exactly the same manner as the interest coverage ratio, except that preferred share dividends are also added to the denominator. We consider the fixed charge coverage ratio to be an appropriate supplemental measure of a company’s ability to make its interest and preferred share dividend payments and management believes it is useful to investors in this regard. Our calculation of the fixed charge coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

DEBT SERVICE COVERAGE RATIO
The debt service coverage ratio is calculated in exactly the same manner as the interest coverage ratio, except that recurring principal payments are also added to the denominator. We consider the debt service coverage ratio to be an appropriate supplemental measure of a company’s ability to make its debt service payments and management believes it is useful to investors in this regard. Our calculation of the debt service coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

TOTAL INVESTMENTS
Total investments is a non-GAAP financial measure defined as the sum of the carrying values of rental properties (before accumulated depreciation), rental properties held for sale (before accumulated depreciation), land held for development, property under development, mortgage notes receivable (including related accrued interest receivable), investment in a direct financing lease, net, investment in joint ventures, intangible assets, gross (included in other assets) and notes receivable and related accrued interest receivable, net (included in other assets). Total investments is a useful measure for management and investors as it illustrates across which asset categories the Company's funds have been invested.

30
GRAPHIC 4 eprlogoa01a01.jpg begin 644 eprlogoa01a01.jpg M_]C_X0`817AI9@``24DJ``@``````````````/_L`!%$=6-K>0`!``0```!D M``#_[@`.061O8F4`9,`````!_]L`A``!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`@("`@("`@("`@(#`P,#`P,#`P,#`0$! M`0$!`0(!`0("`@$"`@,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#`P,#`P,#`P/_P``1"`$)`PP#`1$``A$!`Q$!_\0`_0`!``$% M`0$!`0$```````````D&!P@*"P4#!`(!`0$``04!`0$`````````````!P,$ M!08("0(!$```!@(!`@,#`PH*$1$%"0```0(#!`4&!P@1"2$2$S$4"D$B%5%Q M,A87MUAX.1KP88&QP2-VE]>XH>%"4G*R,R2UU3:VUE>G.)B1T6+"TH.4)2=W MAQB(J-@968)#-"8WHK-TM'661R@Z$0`"`@$"!`($!@T(!`D+!0```0(#!!$% M(1(&!S%!46$B$W$R%*05"/"!D<%"4M.$M-15%S>AL=%R(S,D=.%BLQ:"4W.# ME)6U5G;QHK)#8^,E-74V.)*3-&0G_]H`#`,!``(1`Q$`/P#?X``````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M``````````````````!C9RBY1:SXGZTF[#V).]62]Z\+$,0@OM)R#-;Y#/J- MU-2RLEFU'9\R5S)BTFQ#9/S+ZJ4VVYNW0'0.^]Q-^ALNR0TK6DKKI)^[HKUT MY-NFJKK3\$N#LL M:Y:X\7JW&,M9"^[LO.7(,BN+:DVG7X=36-C(E5>*5&O-:V==0075]8U9%LLC MPRXO9S<5OH1NRI+KKBNIF9=227>>#]7/M/AX56-E;?/*R802G=/)RHRLDO&3 MC7="N+;\HQ22^Z>8&Y?6W[Z9^Y79>#NM>%AV3A.?5+[F6GT_P!+K[P"SL#VBCP6TV7QMZU7^3P/U M4P:V=W8>YYJZZ539#O\`]'UDN/U=DUJ#1JJ^YAI,B3)@/+UAT4I'F(G6C/U& M5GY5%[#/X78[M9/XNU_. MCR22CI["^X]H-1_)_/:L,5X]B.UKX/:^/^9R_P!8/J?UB>[T=?\`XO\`-<+] M6*&G=];N>-]?0Y-$@OJ_<7X]J_D*U.8J+L1VI2]K:_G.9^L%./UAN\MDM(;O MP_RF%^K%-R>^]W34*/RU$?#:_G.9^L&5Q> M^O>6[X^[\/\`*87ZL9@\0.Z/W5-V74_,,PY,R"U;B[RX4EI.EN/D1>69"IGS M)HX3IUZ%]SO4Z_ MD+I]G@BC^49#'[$=J9Z:[5K^!^JEHKGNG<\(BU MIC[U],D]>G76.FU?+T\35KQ7M&9I^K[VAEIS;1\ZS?UDUJ_ZUG?N$M%OVB_R M6W?JA;*U[M_<(C>;T>0/DZ>S_DITBKZG\_K90R=?U=>SDE[6S_.\[]9+"7UL MOK`)\.H.'^1VW]3+=3N\9W'65K)KD7Y2+V?\D6B5?+T]JM7G[!>KZM_9=KCL MWSO._6BA7];7ZP4I:/J#A_D=M_4RTFP.^GW$\$K?>Y?),G9L@EIK*MO4.@O> M9SQ=2ZGYM6*-B(T?]4=,NA>PNJC(AC]Q[`]D-MI]Y9LVMC^+'Y9G:R?_`$K@ MO2_OF^](_6#^L5U5F_)\;?>7%AH[;7@[=RP7_1%S3?X,5Q?B]$FS$=[X@?NX M.O.NHY7M1D..+6B,SHCC6IEA"C,R9;5(T[(D*0V7@1K6I1_*8T:79'M;*3DM MJ44WX+)S-%ZEKD-_=9T)5W>[DUUQA+'XR_P`#`^?W'=L/V9\YR_RY]?OA[C?M)_\`1\7\@?Y^ZLK*E MPVNUW4XI52I3CL"@KK/6.%Y'91:N*H_2BMSKVWDRGC27F<==,U&?1)%Z5_5T MP<+#[2[?EXU4(965/)G;-)*5DHY5]<7-^+Y:X1BM?!+@>.OUN-SW'.[Z;K@9 M=]EF%A5XE=$)2;C5">%C73C"/A%2MLG.6GC*7'RTP%K8:C-/@7R?K?7^4319 M/3BSG6FK66A<&LA]?+X'\GL/K_K#&76_9]G\AG,>G3X2XE7!^Q\/J>TOY'48 MVVS34S>/5X<"X5;"Z^7P+IX=?D]OR#%W6_=,Y17I[1]LUU7BFU<6EXCF-=[U M724FY&E,&EFSIYY(4EBTJ)GE4J+-CG^DIMQ/5#B5(,R%FKYT2YX?&_G+ZMN/ MM)D#7)GC_G_'C)&X60H*,MB8ORIZQ>K\UZ/]'_`)/AQ,DV!^/CT_3Z M_7^M[!\V7^/$VO!V?71Z%S=!Z:RKD5LZHUUBYKC,N).TRO(#;]:+B>+1GFV[ M*ZE$9I)QXU.)8B,]>K\MU"/!/F4G'79&B;^QLSN5\CV7">9D<9+A&/G*7DOO MOT+4V0*C!\:UKA]%@F'5Z:O&\9@-5U9&)7J/&A"E./S)KY_/E6$^0M3TAY75 M3CJS/ZA%3I;Y]?-D19V1=EVV9-[UMF]7_0O0EX)%J\G]BOK'_2H&QXOQ5]GI M-*S_``?PLL'D/]5=_HC_`*<;#C^"^V:;D_&^W]\LU=_S7US_`%R&8Q_BKX/O MLQEGQV8O;9V13:]KSGSN.ZT;91S2]J]_%CZ?6_1%>;^TC:>B>C-RZOW%UT)U[;4U[VYKA%?BQ_& ML:^+'P7C+1>,=&09!;91:R;JZE*ESI*O$_L&8[)?U*+&9+YC$9DO!*4_7/J9 MF9QQDY5^9=+(R'S6/[B7DDO)([!VC:-OV/`AMNV05>+!?"Y/SE)^,I/S;^!: M))'D"F9,```*PU[L+.-3YSBNR];91<87GN$74'(L4RJAEKA6U)<5SI/1ID5] M'4C(C(TN-K)33S2E-N)4A2DG8Y^!A[GAV;?N%<+L.Z#C.$EK&47XIK^9^*?% M:-%QA9N5MV57G85DJLNJ:E"<7HXR7@U]FC7!\#L+CRM/2<`````````````` M```````````````````````````````````````````````````````````` M````````````````````````````````````````````````````````T\^Z M-&]7GQO=73KU/5_L+J?AIK79?LCTP^K\].T&T?G7Z;DGC;]:F/-W^W[\Q_[. MPS#2MA="270ODZ^'\OR^'42M=9XD(8U/AJBX-7"(_+T277PZ>/['M&-MGIQ9 MG<>KP+B5L'IY?`SZ]/D_^T,7=9XZLS>/5X%P*V%T\J>GCX="^K^JGJ?08V1DHQ7_!+@5L'H2?`^OA]<65L]==&5XQ-FUY"?.]+(K5KU+Q:]7\Q*>R[U MA9F.W:X4Y%<=9IO1:+QE'7Q7^JO:7K)L>)_%FJXK:AB8U(]TL-D9,46[V?D4 M?HXF7>DT9Q\?K7^JC^@,79>5&C^4_*^[ZL@_%WHFSE<\BWF_`7A_3]LT#?\` M=9[KERM6JQH<(1]"]+]A2YX-H\4%:6QH/SQJUM9?-+P7^*_3_K157J1>SZA_RO:,9=9XF;QZ=-.'$N#6PNG0S3X^' M0B]O3ZGU_`8RRSF>B\#,5PY5R^97U;"\4GT3_J?RQ96S26A<):+0N#60OL?! M/R?(,?;-_;+F,>3X2OZ^*DB)2NA)(NJC/J73I]51]"]@L9R?A'XQ56D5S,E8 MXD<<*YG'GMB;$I(\^1E-:[#QW'[6(AZ/#QR>UY7K27%>\Z53;QA?1LE))3,; MQ+YSIDGESNWW'R)[A'IWIV^5=6+:I76URTUH])3]4%KW%]7 MOLQAU[1+K+K'%A=?GT.&/1;%2C#&L6DK9QEPY[XO2*:UA5Q\;'RXEG1OVR5982MQ7V$]7SW9>/>8NCUO=; M%ZI5>R;W*%/4:6D7PC#(T\X^4;?36OC<90\XJ)N]G8C-Z%G;U)TS&S(Z.D]9 MQXRLP]?*?BYT:_%M?&'"-GE.45>1_P`U_1?LCH2CX_V>HYBN\&6`R?V*^L?] M*@;%B_%7V>DU#/\`!_"R//DYR%I-11'*:L.)<;!L8YK@4YK]2/2QWB/TKB_) MM7F;9/P4Q&ZICUO[R\R_P"D.A,KJO*63D\U M6Q5RTG/PE8T^-=6OG^-/BH>N6B(;KR[M\EMI][?6$FTM[-\Y,Z?,7ZCS[JO# MI\B6VFDD26VTD2&T$24D1$1#6;+++;'98W*;?%LZ>P<'$VS$KP<"N-6)7'2, M8\$E]]OQ;?%OBWJ>8/TNP````#ZM-*6HO#P%)MQ>B\#]*AB1.G3P^K\OB9_5 M/_9?K"FVDM6#L0CRH/2X```````````````````````````````````````` M```````````````````````````````````````````````````````````` M``````````````````````````````U-NY/&)WG'N]PC)71>MVU^4R/RJ^Y! MK]1(7TZ^51H,CZ'T/H9'[#'H[V'EIVEVE?YK],R#R*^LY7KWVWQ^GY%_V?B( MQ/K(/3R^!^TNA'\HD^VQK5$-8]/AJBX59"\QI\"Z%T]I=.O^J,7;;Q,W37RK MF97U="^Q+IX>TSZ"QG/E+N'I+@UL'KY"Z>'4NOR?ZPL+9^)F'XD9&AK_WBO+#7=CK[_=;;?HO;I_\`Q_+@]&O&FIZIV?UI<8U_;G^" MM>ANP?:=]>[Y]/;U6WTE@6+F3\,F]:2C2O3"&JG<_-0TXQ(C MOMH>8?8>0;;K+S3A*;=:=;4:5)41DHCZ'X#\A.R%BLK;C9%IIIZ--<4TUQ33 M\&?-E==UG8^T@E+?B%YGH22-3?F9(TL]A=I>]-6Z2JZ; MZNLC#='I&G)DTHW/P4+7X1M?A&?"-CX2TGQEP+WT^KQ?L<+^K^@:I6;*DYY& M)%.4Z%XRLH7%RI7%SKXRJ7&.L.$-6[F'RPI=-1I&'8D]#N]I6,4EMQ^K6$NUN+64[-L;*<\;T MN7*>5U<>?=69F9G["(NB4I(DI(DD1%9-RDW*7&3\2=<>BC%HABXT(UX]<5&, M8K1)+R2^QM\7Q/PC[*P````!]6FE+47AX"DVXO1>!^E0Q(G3IX?5^7Q,_JG_ M`++]84VTEJP5+&C].AF7US^H*$8ZRT?@4;+%!>LZ_@\KSTT````````````` M```````````````````````````````````````````````````````````` M`````````````````````````````````````````````````````````.=+ MWJML;$U5WA^6UI@6565"XZYH-4R$VX4JFLTM<9]+&EJTII27:Z:@R\.JD>H1 M'\U1#T$[(6SAVQVSE;7_`/)_2[S@GOIL^V;OW!W&K<*86)>XT?A*/^%H^+): M27W=/4>/I'N"XC<>Z5&X:4\.L5&2#RVA9E6.+NJ\/(N=5$I:>FMJUBI>W M=;IK&BE-*=C\$WQ481U]N;2\-6IX\.Q*CP7&:?$L;B%"IJ2*B)$9ZFIQ70S6 M](D.&1&]*EOK4ZZL_%;BS/Y1PEO&[YN^[G=NVY3Y\R^?-)^7H44O*,4E&*\D MDCU5ZVKI39,;I_9:U5MN+6H07BWYRE)^,9Y+7E'SC4GPE/QEQC!ZZRCS'WS[]8W0]5G M2_2LX7=83CI.?"4,-2\Y>4KVN,*_"'"=BTTC/1ZYP<)Y>76V3;NU*P_,RZWF MV&1;!PWS&Z]E%E->7-MLIQSS&2BO9;ZW'I<+KY92U>:.25]6U]QTTPA3&JA* M-<(J*BO!))))?`N!P]T_UM-7?(M_LLTS_L?TB+H9>WY3\?`74(+3U&"RLKSU MX'7F'E*>J(`````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````!S8^_=^5TY:_7T1_%DTR/0+LC_##;/SG]+O.&N\/\ M2-Q_-_T6HBTB?8E_O?ZPE>CXI"^[>?P?T%\M4[8V)J2X1K3VOIFKHW;TL@G:RT:,NI?MS2E$1_-,C\1DO<57PY;4FB.=S:5#!YEC$>1/H)3QJ)/JVE"7JVE.DTGYE+CKEMD9' M\Q!>!83+VFV/M8TN9>A^/VGX/^0Q$80E\5$NFNY57L:/42M?V-?FC%[,CU]. M_CBN+2B2IQ9$IM?E6CKU41$1C4\^ZK;ZK,G.DJ:*H.<].%47_Q=*;C'\9\UC2<]%?X:&2R`!&[S%YFM:Y8L]9:IL&9.?K; M=B9#DS!HD1,(2M)IJED>B4O.-/\MGEI'B^4N^G?VKI:-O2'1=D;.IGK"_(6DHXFOC&/BI9 M/JXQI\9:STBH&+Z1(ER)4J7(?F3)4M^1(?=4: MEK69J4HS,S,QV91"%5<::E&-44E&*22BEP227!)+@DN"1Y]7V6W63NNE*=]C MTC&7Q_OHPF1Y_9Z"+[EM MP]K-F*L-@:VB1*?8Q)7)MZA/I1*K.?*753BS^8Q79.:2^;(/HW+,O*]T69.B MZLQ?>^U7_>?S_P"DV?I3KJ>SSCMN[RE/:==(SXN5/WY5^F/C'QCPX$+D^#.J MITRLM(4JMLJ^2[$GU\YA<6;"E,*-#\>3&>2AYB0THNBDJ(C(8]IZZ/A)$YUV M5W5QNIE&=,XIQE%ZQDGX--<&F?F'V5#ZM-*6HO#P%)MQ>B\#]*AB1.G3P^K\ MOB9_[K]8?`*EC1O+T,R^N?R=/;\O@9&7^J*$(S]3V? M*?B?CX"[A#S9@\K*\4GP/399]AF0NX0__4:_DY.FK;XG72'DP>N````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`!S8^_=^5TY:_7T1_%DTR/0+LC_##;/SG]+O.&N\/\2-Q_-_T6HBTB?8E_O? MZPE>CXI"^[>?P?T%7P/:CZQ?LC+U??(YW/X\OA9=?'?YCZY_K*"[[YBZO`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`MI>7P%L MKC[%7UO]L8RV/]]&(R//[/06NN?YOZQ?KC+T_>->RO/X#`_DUQKHMP1GL@HR MB46QH4?TXUJ:?2@Y"RR75JLR`FT'U623,F)A)-YH^B5^9HNB:^1@1RH\T>&0 MO/T^I_T^1L'2'7F7TO>L3*YKMCG+VH>,JV_&=>O_`)T-=)>*TEQ<.%SC5WC= MU88]D59*J+JK?.-/KYB30\RX7BD^A&;;K+S9DIMQ!J;<09*29D?4:W;&=4W7 M8FIKQ1TIA9V'N6+#.P+(VXED=8RCX-?SIKP:>C3X-:GZHD3IT\/J_+XF?U3_ M`-E^L*+:2U9>%2QH_3H9E]<_J"A&.LM'X%&RQ07K/7::^Q\/YWH7M^0_$_$7 MD(>;,'E97BD^!Z3+/7Z_A\GZ/Y0NXQY?A-?RO3P_4_E?5%Q&/ M+\)KV3D-R?$ZWP\D#V1```"W-[M_4V+VLNBR;:.N\=O('H>_4][FV-4]K#]Z MCLS(WO5=86<>7']XB2&W6_.@O.VM*BZI41F!Y7W?M$?XZ]2?OCX=_;D`/N_: M(_QUZD_?'P[^W(`?=^T1_CKU)^^/AW]N0!]8V]M(S),>'$W)JJ5+EOLQ8D6/ ML/$7Y$F5)<2S'C1V&K=3KS[[RR0A"2-2E&1$1F8`NL`+6SMX:6K)LRLLMOZN MK[&NE/PI\"=L#$XDZ#-BN+8E1)D5^V;?C2HSR%(<;6E*T*(R,B,@!^;[OVB/ M\=>I/WQ\._MR`/M'WMI"6\W&B[DU5)D.J)#3$?8>(O/.J/V);:;MU+6H^GL( MC,`7*@SX%G&;FULV)80W2ZM2X,AF7&=(OE;?CK<:61?I&8`_6`/X6M#:%..* M2AM"5+6M:B)"4$1J4M:E&24I2DNIF?@1`"T_W?M$?XZ]2?OCX=_;D`/N_:(_ MQUZD_?'P[^W(`_TM^Z),R(MU:E,S,B(BV/AQF9F?0B(OIGQ,S`%PJ?(*'(HY MR\?NZB\BETZR:>RA6<J4D7B?L(`58```````````````````````````````` M``````````````/SR9,:'&D39LAB)#B,.R94J2ZVQ&BQF&U.OR)#[JD-,L,M M(-2UJ,DI21F9]`!36*Y]@N=(FN81FF)9BU7*CIL7,5R.GR%$!4M+JXJ9JZB9 M+3%5*2PLVR7Y?.2%&77H8`JT```````````````````````````````````` MP;77+R\B(Y+S* M4EQO,9D1=3/]+V_J'U%S&33U7B4+/)OXICM-YS;@X]Y1/:XO[3RG7>0.).!E M&58G;+8@V4=*R]6B77+)^GO6"6GHZ[)9>0@_!KHHO.4>];4]/]240VW<<3&S M(534E*V$9\DHO5>[;6L7P]IIZ->SQ6IT[V9Z9F8,,FF4(X]5LZ MG97.+7->HR6JT>M=;XJ6DWHTD9OZ![Q];;)A8WR9Q!-+*6I+'W2]?0GWZ?R^ MF1>\9%A:W9-C$6MU/5QZM=?1\[J49)$-.LVN4'S4/5>A_>9M6Y=&R2=NU3U7 M_%S?'_@S\'_PM&_22LXQL+!MH8['RW7>6T.9XY-;0XS:X_8LSV6S=2I26)S* M%%*K):/*9*8DMLOH,C)2",C%*,90ERR34C1,S&R,2SW&57*NU/PDM/N>GX5P M/$M/L5_7_9(7Z\"PEY?`6RN/L5?6_P!L8RV/]]&(R//[/06NN?YOZQ?KC+T_ M>->RO/X"U]S_`#7UB_7&8J\#7K_C?9ZS%O=FF<MNUV2_M:6^#\/:@WPC8EX/P?A)-:-1@W^'7>'7,JAR&"Y"L(A]>G MV<>2P9_M4N$^1$F3#?+Q2M/R^!]%$9%I&1C9&-:Z;HZ6+^7UI^:.J-KWW;=[ MV^&Y;78K,::^!QEYQFO&,EYI_"M4TW^=IKP^QZ_4+V=?$_$_'P"$/N%OE97B MDSTV6?8?3K_*_2(7L8\OPFOY.3IJV^)ZK+/7IX?6\!<1CR_":]DY+DV>U&CF M9D1%U,Q72T,398Y/1>)UI!Y$GM.```'(%^*._+K\YO\`LS?Q/./H`A2P_2&Z M=AU"K_`-0[0SFB;F/5R[K#\`RO)JE%A':9>D0%V-+4S8:9;#4EM2VC7YTI<2 M9D1*+J!5/_56Y/\`X.&^OWG]A?X.@!_U5N3_`.#AOK]Y_87^#H`R/X=<9.25 M9RYXKV-EQ[WA7U\'D?HV7/G3M3Y[%APXD?9V+O2)4J3(H&V8\=AI!J6M:B2E M)&9F1`#MW@#AS]S7\I!S_P#QU.4?W[LW`&+E3JW9U_71K>AUSGEU4S4K7#M* MG$,@LJZ6AIUQAQ4:;#KGHSZ6WVE(4:%&1+29'XD8`^EAJ7:M3#?L;76>P:VO MBH-R3.L,,R.'#C-E[7'Y,BN;9907U5*(@!>WC#SGY@\+\G9R[BWR-VQI6T0^ MR_*AX=EME&Q>[]!:'&X^385+=F8?E4(E-EU8LH,IDR]J0!TK/A]/B'Z[N@%* MXQ\F*O&\!YG8GCDG(*B=C$6168/OW$Z5!G>7N.5;[TQ.,9WCD7TY%M4D^IB4 MPIR;`2B.U)C0@-F[8?\`7$U9L>5$EL,R MHLJ-@^3/QY,:0VEZ/(COM5:VWF7VEDI"TF:5),C(S(P!]%Z7W"VA3CFI]EH0 MA*EK6O!,I2A"$EYE*4I541$E)%U,S\"(`>GJ+>N]>..:1,WT=MG9VE,\I9/F MCY%KG,LDP6_B/QW.JH[TJAG5TEQHUI\KK#OF;<+JE:3(S(`;Z/P_GQ/VQ=U; M4P'@[W'+RHOV+5 M.HG8]:;'I\4S6(Q.C*2N.35QKAG3^0TBR67A*:5)6T?SB:5TZ`#&3!^Y=WAO MAZN16`Z`[L\F\Y=<)M@W#E1AV_D6T[/\HBT->N/"EY)K79]JW$RJYM,;AO,R MK3#,P;.R<801P7HS;B9,@#?6UYL+"MLX%ANT-;9+59EK_86,4F9X5EE)(*54 M9%C&1US%M27%<^1)-R+/KY3;B?,25$2NBB)1&1`5D``````````````````` M```````````````````U]/B:.3F_>(_:ZRC<7&S:F5:D1Y2/=K!ME*7"\OSB3T]G4`2"]J#9V?[I[:?!K;6UN,ER6ZQ6!-M;FR=9;:;LDNN(09 M*4A)D1D9@"#+L`]E;9?9PQWE#3;'W=@VYWM_7.H[2J>PG&[_`!YK'F];P=AQ M9K5@5[(?5+59+S9LVC;\I()A7F^R+H!L1``````````````````````````` M`````````#FQ]^[\KIRU^OHC^+)ID>@79'^&&V?G/Z7><-=X?XD;C^;_`*+4 M1:1/L2_WO]82O1\4A?=O/X/Z"\FK\&MMAY-"QVI2:"61RK.>:#6S5U;*TIE3 MGBZI)1I\Y);1U(W'5)27M,RS.+6[9*"_\A%O4>=3MV//)L>NG"*\Y2?@OZ7Y M(E`KL:K<;J(-%41RCU];'3'CM^!K7TZJ=??69]7),AU1K6H_:HS&T4J-<5&M M:)$#9E]V7D2R,AZW3>K?\R7J2X+U'E3(Y$2C\"2E*E+-1$E*$I(_,I2C,DI) M"2ZF9F1$7M%Y"3?PHL)1UX)<7]FA&]R!Y#)LW)N$:]FG]&$;D6^R>(X:561] M3;?K*1Y/12*[P-+LE)^9_P`4MF3?52]G-2Q,.7L>$I+S]4?5Z7Y^7`Z" M[==L8XSKZ@ZEKURN$J:)+A#S5EJ\Y^<8/A'QE[6B6%_L\"Z%T+P+ZO\`*&N$ M[']`"N==[/V'J6^1DVMA MMJV#@T17I+,S+TW+K#37U9\/!;U>\9?*48O$471IX>!HFZ=#9I1]/5C.&1>HRH_(LOJ*(E%]9>WT9]7N[O MC+XLO.+_`*/2O,R_3W4VY],9ORO`EK5+A96V^2Q+TKRDOP9+BO6M4\`LFPNW MPVU55V[)>)J5$FM$HX=A'(^A/QG#+V].GG0?SVU'T5\AGIF3@WX5GN[E\#7A M)>E??7D=![9U+@=087RW"EZI0?QX2]$E_-+PDN*]7F,L]>GAXA&.G!%#)R7) MGM1X_L(B\3%9+0Q%MC;T15=?7EX&9=3^L?Z.@^)2U^`^(PT>K\3J\CR,/:H` M``.0+\4=^77YS?\`9F_B>XM>8VI5QLBJV%0T<.+67>2U>+E,M:^X]#Z54_"3$=>3\1N5O'GDSA\R5$O-);DK:,E.5N3X MVJ772VCZI>BRG&U$:5&1@=R3,+&);ZNRBV@.>M!L\"N[&$\1=/5B3<>E28SA M%X]/.RZ1_J@#@B@#NF\$O\R#AM^*IQY^]%B``RK`$*W=][,O%;N5<==I1[#4 MN$8SRCK<1O[W36^<:QVIH-@1<_JJJ1*QNCR_(JR)'GYC@M[8,(A3Z^R5*;:8 MD+?BDS*0T\D#CA1Y%IC]LS*B2)M3=TEBW(C2HKSL2PJ[2MDI<9D1Y#*D/19D M*6P2D+0HE(6DC(R,@!W,>!6\Y_)KA)Q(Y"W!&F\W1QTT[L;($GU/RY'E6!45 MKD24FHS4:$W"\J.T[S1Q+-*1BUL-;:6SC?VNIZB)$[&]CZ2QF MWSS'[:KD_91G9L:KE5DKI_5JZPDLG\UPP!'?\(7OG(]P]HVLPG)93\U7'/?N MT=.8[(D&:U_:C+A8IMFIBF\9FI:*V;LZ7%:2?]3CLMH+YJ2(@)6^37=DXI<3 M.9W&K@AM?[I?W=.5JL+^Y8>,X=&N<,+[?,^M=;T'VRY`[>P'ZCS9)3/$]Y(L MCTF/*YX]?*0&9^^N0VC>+FL[S=,X?R5VQ:;:VQA M&I:7/X.`8SAV!QK//,OJ\/J+MPLVS:DS9RH:F6K;[I*I6I!,$?1LU_,`&T>` M(W.?7=JX%]M.ECR^56\Z7&LPM(;4_'-0XLP[FFXLFA/NO,L6%;@-(;UG`HW7 M8[J$VEF<"J]1M3?O/J=$&!KNY/\`&I\06[FP3KGA=RHS?#:Z2MM_*K2PUUBL MGW9"^GO:J6!E+TYI70R\WE/KT`D3X4?%'=JGF1E-'KRPV%EW%[ M8M_Z4:KI.2]11X9BUI;.O)814UVSJ3(\DP"/*D.+24=-I.JW)2E$VTA3I^F` M-BY"T.H0ZTM#C;B$K;<0HEH6A9$I"T+29I6A:3ZD9>!D`/H`(UN!7=7XL=QO M-^2>O^.Q;)+(.*N5U6&[3+/DA*QN5&O+@[>(J9@$\U+6EA2 M4>D9IZK,D@8W=P[X@SMK]MS)K#6NV=H7.T-VU27TW&E-"U5=G^:XO*;CH?9@ MYS/E7=#AF#64@GFS3!L[2/9>DXEXHQM&2S`AGH_C8>'3N00VLLX9\HL/P'S:0?F6VU:K,NG0C48`V(NW_W>.!'JA/6&0Z;S*,K"=R8_7QW6F7[25@MNZ4NWHF')+27+.I#Q9/4#6]R?XT;B,5W8_O,.R;.Z*M^0_&4L\+7U)L: M^U=/3L3&8^)WR,HQVCQC(;$FJV+<7;3E?]'Y=$]-XGOG+\Z?*7EZF!BGS^[^ MW;.[[2UWC.LMHN:NL(&UXV)Q+NT MLDXO0Y6BTAQ\1R?*H35>N#D#3?E)EF.K(6/ M8WZV,8AD&;V?TG<-9?9.0T?0F-2?3,F'/.]Y4>'FZD!/K93V*JNGVDKS^ZUL M*5/D^DGSN>A$8A$9@2-@"P7) M/E)QYX>ZMN-U\F]NX5IC6-(XB-)RC-;9N`U.LW6)$F+0X_6M)?NQ$=5 M&K*V/+L))-J])E?E/H!JX[3^,PX*5&2OX]Q_XTHO-T-)&1D`+^<3/BWNU]R'RVHU]ME.V>(&6 MV]A]%-V>\:&D>UA&L%=$LLV>Q,0O+I&-QUO=4.2[JOJH, MXJ6F/,SZZLQ&EFDRHHTF[G5K4TR448WO(YY0(*X'QKW`AV^1'L^*G+RNQ-V4 M3*,C:B:AFV7H>F^1 ME5B.U+:J>H M$KFP\LOL*QB3?8WK+.-NVK$F&PUA.O)^MJS)YK4E]+3TR-+VQL+6&&)C5[9^ MJ\3UNT\I!&32'5]$&!A14=R/5):QXU[CV)JS=NE]=.'$DRK8HDNNG2V#F16(A2)4<#(C7')_ M5>V-[;]X]81+N;7->-E5JJPV9:?1A-8>U.VVYL1%-C>/WYR3^GK_`!W[FLQ- MVAEGW:O??9C&\N6B9'B`9#@```````````````#FQ]^[\KIRU^OHC^+)ID>@ M79'^&&V?G/Z7><-=X?XD;C^;_HM1%]1U\ZTG0*NLAOS[*QE1H4&%&;-R1+F2 MGDLQX[*"/JI;CJR(OD+VGX"6<=-\%XD*;U.-4)6V-1KC'5M^"27%DT&FM+Q= M1X6S7/DS(RFV3'G958M_/2J:2#]*KBN=#ZU]23AMH,NA.K\SAE\XNFRX:54- M/PO,YKZEW*>[YKN6JQHZJ"]7XS]E^2(L M^1W(1W*SGX/@$MQC%B-<>ZOHYJ:?R4TJ,EQ("RZ.L4)]/%9&EI?ZO\_P`!T#V_[<0VKDWW?X*6Z>-=3XJGT2FO!V^A<57Z MY<5@JZP;1^!=$GTZ%]3I]0O#P&%C+3@_`F9^D^8JGX`````51AV8DF_< MXTIQN*YT;/JMR$ML^I>#!]1?49G(U[QPG(ZK):LS\JY%9()QR,YT(S9FPW$HFU[Q$HNJ'FT M*_2&Q8MU=L>:N2:(*WG:]QV?)^2[G191?Y*2T37IB_"2]:;/&L/8K]3_`&PR ME7BO@->L\_ZQ0-G\OZHOH?%+:1:[+:*MR&"]76D8GF5?/:<+H3\5\BZ(D1G> MG5MY)_\`LJ+P41EX#[MQJ+WB&XH_0. MP\NM-[YWM5J^UC%UR]C;=-E6,8#1PJ]Q>59WCEG])L2,3?6Z11S:)#B/*M1^ M8D@32_GLW;^_!5YB_P#`-*?PL@!^>S=O[\%7F+_P#2G\+(`F#[2/?,X[]X+( M-X8[HW4NZ-9RM%4^"761/[8CX.Q'MX^?3,/PF%*(C/HHVF"Z_I@#@H`#NF\$O\R#AM^*IQY^]%B`` MRK`$2G=V[KO'CM@<8]AYKG.?XX[OJ^PW(J[06F(=A"L,ZSC/YE[C;< MI$Z!@U!;3&)=Q:2":C,0VU-MJ=E.1X[P'&3IZ?(\ZRFKH**NL\7. M.;SB'I>C]`:EU=9R&U>=N7```:Y'Q77Y$ M?DM^[GCK]_G``!E-\/E^1C[??_,DK^_7+0!,B```U]/B4NX#K+A9VS-Z8!;7 MT%S=/+7`,PT!J#!F9S"+ZQAYQ4KQS8F;JADLY;..8+A]R^Z[*\AM'8R(44S) M4DC(#SOA>^(64\1NTGJ%O/J2PQO/.1&69=R4R"AMHCL*SJ:S/&J:AU^S,C/I M0^PY9:TP^GLO3<2EQHYQH41*29$!"+\0[L?"].?$2]G[;>R+R-C.O=7X=HG8 M><9#+):X]+B6&0OQ M1?(*YY[>U!VV>*M?2P]%\*>/&(3<>FP;*IRR?KFDS M?8<:TK)#?']F5=?W)>[_`!+/E'RLY"/0]MT>J]O37\BQ7!JS(?0N M*&^VI1ON'!SG/+BL4RXFCG(708_`<;A'!7):_K4#<,QS`<%P^D;QK$L*Q+%L M<::-AK'\=QRGI*1I@T$WZ+=560XL!#7ID2?*3?3H70`0W]S?L%#7-C,.POW'[BPLK_$K2SH.+N;W$U^[55V,*I3E=+K^N MR:2AN9=:JV/@RE7.(R)9G(KG5(K/*VA]B+"`WF`!RA^W_P`U.5^G-^=RC@UP M"QVS>YI]QCEI5:OUGL=IUN'6:;P;"\WY!R=GY\FS1[Q*IK^NJ[?V,5&6YI@V/\I>6EJR[;;'Y';GI6MTFIJ&W;^6AQ9S)SI.>F@":S(]6:QS"@5B>6ZYP/* M<57'5$7C.1XAC]WCZHJT&RN,JFLZZ57*CK:4:30;?E-/ATZ`#2][W?P^]%QR MH+7NB=HAJ\XU;VXWR)&X,[U)JJ;/K:&PQ[&SD761[`T_5M.2$XCD6*0&W)$_ M&XR?H"VIFGVF(C+R#CSP)V^Q-W48?==X14>VYN6 MF;16[J3@],U5:\P]:GT'G>U0]8R$?.B5<>2^1*-L MDF!JD]E#L_WO=+R:U[S'>$=D\@+O>5W-N]":1RY4QC!9>+T]H]7UF997BJ%, M1_N>U[T!<+$L4)1TSE6V$X?BV'8M$8*-$QK% ML?JR"4E$8K=^.[;TRC0 M]'>4RAZ)(`Q3^%\[I>U^4FL-L\!>7EK:2N7'"1]RC*SRJ2KQ6>8:?RV.U164U3BG9D677N.J>D^\R'`-BOF;_F?ORD`+W5/+C,6&D]1*UGI2GO-A)GK>(L M7O[AZOG(A6S[9L4U966EEYVGXL58`VI.W=\+1P&XN8Q5YGRTQ:NYR<@Y-S7XAK2?)149'5'8O+6NQREBULI[Q'(\L,G/=FP-BW5 MVE].Z/HY.,:6U1K74&-S)A6,S'M78)BV`4J MILU^FVE/7RI(B`U;/BPN/>@M=]H_--^A'USTJ?9VMACTB=/FRGEFMQUUQ;BU&9J,S,`2EXGQD MXVX%D%=EN#<>]'X7E50M]=3DV)ZGP+'<@JURXK\&4NNN:>@AV,)FM:[`V[LB[CXUK[5^&9/L'-\@EDM<>DQ/#Z69?W]FZVTE;KJ857`=<\B" M4M9I\J2-1D0`T"^'>@MM_%3<\MH\T.8MGEN*=MGC7F"\*T[HFHN)=/'R!\SB M6M?K.%/JW8[L.QG8\N-;Y[D+#A6CKUA%@0'6͙`;Y&C^.>AN-&%5&N>/V MGM=:=PJBKXU778_K[$Z?&HA18J"2VJ:Y71695K-=5U6])E./29#JE..N+<4I M1@8;]P?M*<(>Y1K#(,%W_IW%VOI#EK#@+-2:G(65Q&R)V7((@-TSD!M M`M(:'W9N@ZWZ9+4.H]D;0.H-9M%:E@&&W.5G6FZ1DIOW[Z)]+S$?4O-U`&CY M\+_P]KR0ML4PNJV.EO*L5Q+*&<U=R[S/&MCP-.'QNSFLSBARC M+)_'=Y.`8UL>C@6L2;?XCDN!P";Q&I3D<)IYH[:BBU-PP^]ZYR'33Z9@3^TU M/6X]3U5!3140*>CK8-/506U.N-PZRLBM0H,1M;RW'5HCQ64H(U*4HR+Q,S\0 M!@;2<(FG="@C<+=M<5,AJ8==+\WHU MUY,V2F:MN61D<%IQI7[8I(`N3Q_XEXIQPV9F%YKGT:W7-OH'0.GJ+')4VZO, MI3>:GV9RHV/F&;Y=EE],L+7+;_85KR*3,G6,U^193[5J9+ENN.R/.8&7@``` M`````````````YL/?N\.[KRV4?@2?N#F:B]I_P#]9=+CT"[(_P`,-L_.?TN\ MX:[P_P`2-Q_-_P!%J/W<)>.#E#2QMT9G!)%U=Q%G@59(;,G:FDE-FA>2O-JZ M+:L+IE:FXR5$2FHAFOVO%Y9@Q%R)3EXG*/7N]?*KGM.*_P"Q@_[1K\*2_`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```Y`OQ1WY=?G-_V9OXGG'T`55VL M/AQ.2O=;XT6?)O4F^M&ZUQ>KVEE.JGL=V*QGSE^Y;8K28I=R[)M6,XS<5WT= M(8RME#9&Z3OG:7YDD7E,P))?S)/G+^%WQ0_X)M__``$`#\R3YR_A=\4/^";? M_P`!`!L8_#U]C#?79ZR_E%D6YMQ:AVG%WOC>J:6@8UBUF33],_@-GG5LDSZ"G#ZMK\Q)+R]0-GH`<.?N:_E(.?\`^.IRC^_=FX`R/XZ] M]?NL<3=+X/QZX^RI!G(E/*2;OE29(2E)`79N/B3.]K=UTJKE\\ MX/SOQ$L2VU75+R^.>@+QB))O]=*R"M7&F;1V?$<2\5%GOT3-!65576QFH5=6UT")EC46%`@0XZ&F66D);::0E*2))$0`_6[SNYP/- MN,O;&[*K M5.D,&SW?N\L]>FS8M'6.NWF26Q1&O>;:ZN;BYF-L0JVNCD;LRPGRF8T9HC6\ MZA)&8`Z'?83^&#?X4[`Q/F9SRG8SEG(W$UIM-0Z2QB;'R#"M+7Y*=2QF^5Y/ M&4JNS;8\!HR^CFH/GJ:9XU2$/S97N[L(#.OW^<` M`&OEVT_B&N8_%'@?QEX\:^[-_(#?N&ZKUZK'*#TX^/;#A?;%>V'T[3L M4G&_*ZIJ*3TU4*#`%S^#OPW/(WD#R0KN>_?H]4U$U;9NMPK/87)W9>)0ICK23(UM19%NEQ1=2^:D_$` M=!G1^G<&X\Z8A5QH\>,B/18G31*:"MY$5MEER;*:B M>M)=\I*>D.+<5U4HS,"Z@`T%.\=62^;/Q1O;FX:YP\U;ZAU;!TS<2,.F-HDU M,^.[99-OK9[4V)(]2.ZO-,6PROK)1*3T"2\I@;Y=!<1X[W9.4]U&;E9+I_8-YJ+!S=)2BK5;CVQLZ_P`NM64F7D1.*NUA#B-N M?9$Q,D)]BS`&_"```^$B.Q+8?B2V&9,62RY'DQI#:'V)##Z%-O,/LN)4VZPZ MVHTJ2HC2I)F1ET`&@_\`#=4Z>(/?@[M/!"BE/M:^B0=M2\9JV5FU`]TTKO\` MJ:G`'G(23)@I,3!=I2&B6DB-/F4DB))]"`KOXV/:=@UA_;MX]S,F>Q[7^?[) MW!LG.5H1(DQVW\#@ZVQ#'[V5`B(=DS2QVKV9=.(;0A:EF\9)2:B(`2RZR^)2 M[#6H=;Z_U/AO+B;#Q#6.$XKKW%HC/'OD:TU&QW#**#CE*PVVG4K26T-5M:T1 M$24].GL(`5Q^=+=C[\,&Q_T?N1W\%``?G2W8^_#!L?\`1^Y'?P4`#6)X;\S^ M.V8_%OL;QX49JG+^.W,=_(<4O+6-C>582WR& MI]]R7$W\8XY:OLWDH5'ITWE>G/-K/14F9^6UE0BQIA+I$2FXSKZ",TOK(`=! M0``!J_\`Q>GY&[,?Q@M%?V9MP!)_V4/R1W;E_%"TE_>76@"4$`4QFW]QF7?N M8O\`^Q4L`::GP2W^97S'_&JK/O3XD`)&_BKMQ91J/LS;WAXK.=K)6WLYU-IV MWFQU*1(+%\CRYB^R6"VM/0T-7=/BSL!\O8N-*<0?@H`1L]E?OD=F#@+VS>+G M&S/.3SF+[5QW$K7*=PU,/1>][5R-L[/LGNLOR>#-NJ'6=A37;Z0FXK"V79QM>;#UY817-;[BI\UP*'8NY[B>* MN9`Q5 MYO=K?'V'N^)55N_X&U^(.;RY34*?&S3&YNS==1Y#Q^5#L+/\` M7%?.N%P$+/RNO6./U1-'XF7D(UD!LKZ0Y#:'Y+X7'V+QYW'K/=N"R%MLEE.K MLUQ[-J:/+<8;D_1\^7C]A.166C;#R5.1)'I26NO1:$GX`"\8```````````` M`````````T3.XAQ8D;T[T7+K,\M@.?PA+],V].7Q.2+JFWPXM_;(5^3/)&=M:9)Q3$%R:S7,2 M1\XU$MB=E[S"NJ)UFV?1;%4E:?-'B*^H3CI&ORI;R7*^721F-IPJL*:OL2EE M?=4?@]?I?VD87O,^W]3Y>GR^`HSA]PW7%RN;3C[1Y;S/7KX>/]#UZ^(LYP>O MK-AQPOE_1_+%4N M2G7FE-F9=.I?H\/U1]IN3T?@#YBJ?@````````>A3W%O03VK2BLYU/9,^")M M?*=B2/+\J%+:,O4:5\J%=4G\I!7;91/WE,G&Q>:>C+3.P<+XTUWXLO& M$XJ4?AT?@_6M&O291X=RCLVR:@;`K4V;'S$?3M.TU&GMIZ$GU)M;U3$F'YBZ MJ4R;*O;\U1C9\#J6<-*\Z/,OQH\']M>#^UH0CU/V4Q;U+)Z6N]S;Q?N;6Y0; M]$+.,H>A*2FO6C)"DRO'@ MB,_89C;\;,QLV/O,::G'3[:^%>*^V0?N?3^\]/9/R7><>RBWP3:UA+UPFM8R M7P-^O02/8?U_V2%>R$+*W7.*E!K1I^#/K%MLHLC;3)QLB]4UP:9^RJ=8?<*. MLR;>,_F=?`G3ZGX)/^>+Y"^7Y!HF[;+/!;OQ]98C^['X?2O0_N^DE;9^H8Y] M2HR-(YB7P*?K7H?I7W/0NGP/'T]P````Y`OQ1WY=?G-_V9OXGG'T`;FOP:OY M)3+OQQ]Q?>^TN`-L4``````<.?N:_E(.?_XZG*/[]V;@#>X[(?8$[47,#M9\ M2N1_(3C&_G6XMG8WL&?FN6(W'O'&DW,NCW'L7%:QTJ/%=CTV/P/=J*ABL>6- M%92OTO.HC6I2C`EC@_"]=CV#+8EIX7E+-AQ+A1YV^.2$J(Z:3ZDE^.K;A(>; M/Y4GX&`)..-/;YX0<.6FBXP\5M(:8L&FGF59-AV`TZ1IZD?@9@#,4`4?L/^X#./W'Y-_86:`.!N`.UWPEX;<0;OAEQ M&N;GBIQNM[>VXQ:"LK2UL]&ZPGV5E8SM4XG)F3["=*Q=V5,FRY+BG'77%*6X MM1J49F9F`,#N][V)M$\].&U_3<;=.:BU!RAU$=CL'2ES@>#8MKZ-FMA'A%]L M&JDA%.JLYK8I-P7'R,H-RS$>-:(_O27`.5II7<>\N%?(S#=OZULK_5F M^-`;"*R@%/B3:RUQ_*\6L7:^]Q;*:21[I)5:T@ M#LM=JWN0:G[HW#_`.2^N'8=3D;[*,6W-K=$QJ1::MVU41(QY/B\QI,A^3]#R MU/HL*62[Y5SJ>7&>4E#JG&FP)'P````:Y'Q77Y$?DM^[GCK]_G``!E-\/EX] MF/M]]?\`$DK^1FF6$7\@`3(@`````#19[[45B9\3-V08\II#S"G>+BU-K+JD MU,\P<^>;-1?[%UM)E^F0`WI@``&@#WP;N=P+^)>[=?/'-4L5&E\^KM/1[G,9 M2E,5E;78W?7^F]T>^2%MDVE[$-=YK`LW>AJZ,2V_E\`!O[QY$>5'8E17V9,2 M2RU(C28[J'H\B.\A+K+[#S2E-NLNMJ)25),TJ29&1]`!]P``&A/\7/E\WE-S M#[9/;1U8PG)=DY#D\W*[VEJY"94V'8[NRS%=::_B3V(INOU9LU^,W,]]3Q(] M."ZV^?[7\X`;XU/5Q*.IJZ6`@VX-170JN&V9]31$@1FHD9)F?B9I9920`T%O MA3N3F-X7W-^ZAQ/OI3,.XWMG.5;3P-3QFCZ1M]([7V56Y+0QUFKH[82LLENZZL7-ETF)7B&S7 M6$UO#?$;)L,A)G%YF'YQX#JE2UH;4KRI62C/HI!J`K[XUK4]_P#<[[?')Z+C M3.28=J3:^T->9DQ/AJF5"IFQ*[`,S8.FL"E1G:;-:"!D,!*'XE>J M,I3+%@2%D@^B5I-/0C+H`+I?^2AVCO\`TY>(7[R6%_VM`#_R4.T=_P"G+Q"_ M>2PO^UH`N!JKM4=MG1FPL6VQIW@_QHUILS"9[EIB.=8;JC%J/)LU3M* M4TRVB1,YK;4]Y=2DBGQ(`26_%.:1RG=?9HY"/8C"P?P0[4O-SM5<6=P9EP2PO\`M:`'_DH=H[_TY>(7[R6%_P!K0!]HW99[2L.3'EQ> MW7Q&CRHC[,F,^UI3#$.L2&'$NLO-K36]4K;<01D?R&0`DZ(B(B(BZ$7@1%[" M(`?Z`(VN5G:"[:G-6+.+D+P]TYDU_/^>IN1->96KQ6A74^H&EEW,.UAR)^'`SG#>Y;VP.0VP#T,C8E'BVS=89S M.9L)&.-WDF2K'\5V`Q"^CJ3<&HC.-/.27$3XX&_+Q!Y# MTG+7BQQYY.8]!^B:K?&G=?;2:IC=7(512SHX\=?6*[)9F^Y%W<+I=3NW/ MDA\JQ^,I3C5"-<;:5X\T(1BIU+XR7/'V^93THN3G(:YW-/'YE-L="6KJZ?5/:.+1&A:OC9Y_Z#AA4\G]8 MPGEQ#29ETZE^S_KB^>C6OD?L)N#T9X+['M\/']'^KU%-K[AE,?(<'JO`\AYD MO'P^OU/V_6_3Z"VLKTTX\#8<;)4DN/V?9]GH\MYGKUZ^WQ^0R(RZ?)^F+2<' MKZS8,7*T^`\B1')1'X>/Z/K>'@+1IUO5>!GZ;E->LIB9#]O@7L+Y?T?RQ5+D MIUUDVU'U+P/]'C]4?:;D]'X`^8JGX``````````?IK[&?52VYU7-F5LUH^K< MN$^[&D(Z&1]"<;4E1H,R\4GU2?RD/RJRRF?O*9.-B\T]'_(6V7AX>?CO%SJJ M[L67C&<5*+^T]>/K\5Y&06*\@[2,3<3,816S'7RG;5Z&HUBVDRZ$;\,B;A2^ MGRFDVE'^F8VG!ZHN@_=Y\>>O\:/"7VUX/^0B+?\`M%@7:Y'3EKQ[?^*L;E6_ MZL^,X?`^=?`;#':=[:%CSNMJO=>=E:47%N@M$F_9)1-J+G:MQ63#1-P_%WE- ML28M3!D1U,6]HTHC8,SCQ5')\[D:)^]/?G:^AML>T].3AD]6Y-;Y4UK'%BUI M[RZ+X.;UUKJ::EIS3]C13W[L7]6S?>M=[^D>L*K,3H_#M7,T])9[%E4UUJ?6^;3%Y5D5;15-K-*XRS&[6T0R_!QN(E+ M).DT@T&:4D:E=0,Q_P`[![VGX1>OO]'C2/\`@2`'YV#WM/PB]??Z/&D?\"0! M4&)?%7]ZJWRO&*J;R*P!<*SR*D@S$(X]Z2;6Y%F6<:/(:2M.$^=LW&7%)\R> MBBZ]2,CZ&`.LR`.'/W-?RD'/_P#'4Y1_?NS<`=4KX:K\B%P,_G\6[ MV9BQFWF]U#C?BJRH,BG0:SF'B=%"93'IQ)W<,L[3_+ZKRZ\FV]IQ>W`[385R6P>$B38']K2)RO MHC9V.U#3S:'\XUH_,>D1B(C7,KGYL$NBI*'&P.PSAN88ML+$L9SS!K^JRO#, MSH*G*,3R>BF,V%-D&.WT%BSI[FJG,*<9EU]E`DMO-.),R4A9&`*E```:Y'Q7 M7Y$?DM^[GCK]_G``!E-\/E^1C[??_,DK^_7+0!,B``````-&#OI?_P"FSL?_ M`-'Q@_C>;!`&\^```AE[Y':AQSNR\-K355<_4X[R!UA.F["XXYQ;>HU`K,U3 M!]VM<-R"4PE;[&';'K6409RTI<]TDMQ)WINJAI:6!KW]H#X@ZXX.E&[7G>GI M`[TS>@NK)IC%Z7V_.ZI,C(^AD8`AY[F7Q'7;YX`83E55A>TL0Y2\F&H3T3#M'::R.)E MD!G(7VW6X;NS-A8_]*8I@U+72B0J;&.2_>K0HB8@N>8UM@1F=@GMA;VC88M(44C#:JHP'RX_AM1*1 M[VS5+H=VRI.#8999A6)*)?VK.RU3Y=R.V[R-9DZWV+O M'":JQJL=@X3=-KKY8_44RWEQI+YO%,A`;#_9 M>[8&*]J/A1B6@(\^!DVVLHL7MD<@,\KTNE"RC:-W#AQ),*D.0EN0G%,-IH,6 MHK24EM3[454M;;;TIU)`9+=PKA%K+N)<0]R\2]JFJ%2[-QU2,>RF/'3)LCR6VI#"R-#B$J(R(#!/G9WW.VCP#Q.YL-DT^SMG9'8(1_6=9)BX[/E46#-S7#^;+R&;5Q3;2I2%.*(D*`Q4[%O/ M3N?=QG)>0_)ODSH_!M,\$\[DPI/$:IEPK.JV4R]7OQ*EV+CTIZ,T[L+7LFH@ MOR[7(+)J(3^0O^2H)4$GHT$"9[F;_F?ORD`:W/P8WY*'97XZVVO MO4:&`&VT```@Y^(RXH9OS![1_)S7VLJJ=?[#P>+B>[L5QRLA/V-GD:M39'!R M7):2L@14N3)MO/PANT3"890MU^9Z3:4F:^@`P2^&[[Q/#G;';]X_<5-D;PU[ MJ'DEQKPEO5-Q@.S\GI<$98S:MJ=K,AQ;* M*N527])8-H6VM<*TJIKK#I)4E1H6?0R/Q`'/>UOFO)CX2CG?L'!-EX-FN[>T M]RHR]5KBN:8W$9EV50[&2?T'<54R4^S60=U:_HW3J[RCGR8+64UL9$V.M!-Q MU,`;KW&?N<<`N7^%0\\X^\L]*9O524(5*J9&:U6)YM1NJ02SBY-K[,GJ#-\: MDD1^"9L!DG"(U-FM/S@!YG*#NG=O/AOB$K,N07+?2V(QF6W5P\ MN-H4KW?'==8.[D6;72_,1)4MB"IADU$;JVTGY@!!AVY>\WW".[+W(7KSBEQV MJ,%[3VLZ>YQ/9>:;FJG(&59!;24L3JS**3*Z=V6R>VUSH;;$'%JYR?50*:5( M=MGO>'HFKS)6#]RMY.-[#*$\6$16YS*UO0,# M8;K.7?$^[H6\IIN3W'JUQEV*4]O(JW=&MYM&N":#<]\3;1LE<@G%],C5ZGJ> M7H77J`-,OXC7NM:C[AN*:Y[0G;7&X]V[HPHM@Y/JY+V08+5.XC<^_8[A MF+9=%\M%D\^9D3;-E;7,-Z114M17N*>E&I;IQ`-QCA'QV9XC\/>,O&-N8U9/ M:*T?K;6=I:1W%NQK:^Q;%JVNR.WC+=9C.'&M;YJ3(;)3:#)#A$:2Z=`!E(`` M```````````````````(W-B=HOMV;4S3(]@9KQNJYN59;:2+K()E/G^V\0KY MUI*,ES)K6/X=GU#CE>],>ZNO>[1&2=>6IQ9&XM2CDW;>\OBT2X)(B;=>QG:K>MPMW3<-HA+-OFYS<+\FJ+ MD_%\E5T*XMOB^6*U>K?%ME!N=CWM=.]?4XP$KK[?^6GD,7]+MDAD%WW[K+PW M7YMA_JYC7]7;LX_'9_G>=^LGY%]C#M8K^RXN$?\`TVCX;/\`.\[]9/@KL3]JM7MXL_Y;N1O[&WA^?OV[J>>Z?-L/]7*\ M>P':2'Q-IT_.LW]9/DKL0=J97MXK_P"7#D>7ZVWQ3_?CW1_:GS;$_(%Q'L7V MKA\7:_G.9^L'R5V&NU$KV\53/_IRY(_L[A'X^]_=!^.Y_-L3\@7,.RW;.'Q= MMT_.,O\`+GP7V$>TTY]GQ1(_^G/DF7ZVXB'S^^WN?^T_F^)^0*O[G>W/[.?_ M`$C*_+GY5]@3M(N?9\3>O_3OR7+];[<_L[YQE M?ECX_F_G:,_!*_R\W/[.^<97Y.3/\,P?OP[H_M3YMB?D!^YW MMS^SOG&5^7"?A_>T:A25%Q*29I4E1$K>W)A:3-)ET\R%[F4A9?5(R,C^4?C[ MW]T&M/I/YMB?D#Z_<]VY_9WSC*_+$M&%X5B6N<2QO`L#QVHQ'"\/I:_'<7QB M@@L5M+14E5&;AUU9608Z$,1XL6,VE*4D7R=3ZF9F(OS,S*SLJS-S;)VY=LW* MK;;\6V2'BXN-A8U>'B0C7BU1481BM(QBEHDDO!)%5"@7````1`P#'/\`YQ1^`S_`-YGF'_X@@`_-<>Q1^`S M_P!YGF'_`.((`/S7'L4?@,_]YGF'_P"((`?KK_A@>QG5SX5G`X/^A.KID:?" M?_ZRO+YWT9<-]$B.[Z3N_P!QESTWFR/RK2I)].AD9>``GS`$'&S?AN>RWN/9 M.P-N;'X9_;'L+:.:Y3L3.\@/D1RNJ/IW,'&CQ6?/Y&FD-DE)`2I\:N->E.(&D,"XX<=<+^YYIC6,.V@8/AOVQY9EOT)$ MO,AM\JM&CR'.;[)LKLO>K^^EO^:9.D*1ZOD0:6TH0D"^@````/Q6-?$M:^?5 MSVO7@64.57S6/4=:]:),97&DM>JRXV\WZC+BB\R%)477J1D?B`(#OS7'L4?@ M,_\`>9YA_P#B"`$Z6"81C&L\(PW6^$5GT)A>O\3QW",1IO?;"R^B,8Q2HAT- M!6?2-O+GVL_W"I@-->M*?>D.^3S..+6:E&!5@`I/.\'Q#9V%9=KC8..U>78) MGN-WF'9GBUY&3,I\CQ?)*R347E):15_-?@6=9,=9=3X=4+/Q(P!!;^:X]BC\ M!G_O,\P__$$`)?>,/%W27#;2^*<>N.N+W.$Z?P8[).'XA<;"V1LLL<&D5;#_`)6)S2'? M3\CA+;4I!@55Q\X_:BXK:8U]Q[T-B7VB:@U92'CF!XC]/9-E'T%3'-EV/N7T M_F5UD646?]>3G5^I,FR'?G=/-Y2(B`O*``````,%MZ=M;A5R5Y-Z/YC;LTO] MNO(_C@>+GIC8WW1MLXY]IIX9E]AGN-?_`"AB>=T.!Y%]&Y9:OR_^-:N=ZWJ> MD[YV4I;(#.D````&"W-GMK<).XABT;&>7/'_``O:8T<)-V5)M3F3B M55YR4_CM=LO6%G#-'4S]*-.OM,V=LPWT\.JWWE?I@"2GA+\._P!JS@AEE?L; M6>@E;*VG2S8=CCVR^0%W]U;(L6L*]PGX5GBE3/@U^"XS=PY22=:L8-.Q8M.$ M7D?21$1`3?```-(/X1__`#I^]Y^,!KK[XO*0`;!G/GL==MON/VSN9=LS5\*$DC/J3+]G4:7@7+S22/H7D>:7X> M*@!L!<)>VWPH[=V(/XCQ'T'AVK56D*-`RC,VF9%_LS-FHKIR&BS+8^0OV>7W M\=$Q:GFHCLLH,9:S]W8:3T20&[<,;@3&U)6<_P"Y[`I,7US: MRE+21I.QJ9I,&1*:)"OG`#82BQ8L&+'@P8\>'"AQV8L.'%9;CQ8L6.VEF/'C MQV4H:8CL-()*$)(DI21$1$1`#PLSQ#'=A8?EF`Y?7?2^)9QC5[A^457OKKC-K;8MCC'V[[&S[WC,;VIH:.UN/IK9^7YID+/O57C$%KW=N6F*CT M/,AI*UN*6!EN````#7XY@?#(]IGF/LFYVWD6HI&1@##7A+V[^'?;GPK,M=\-=/_<=P[8&5-9MEU/\`=`VCL+Z7R=FI MB4;=G](;4S;.+2!Y:N"TUZ,9]F.?D\QM^TK(N&[%G*N8$&`E1J701MP8*Y6N>/4D>\S M-02KI#9$7CTE>8_YX`3+<".T1P![:T*2YQ6T/28YF]G">KKW;^62I6<[?NX, MA3*Y-:]G>0JE6-/22E1VE.UM45?6N+;2M47MJ\Q.!.^>Z)G/*'6 M=;@&-RJ'R5^;UKB6YZ(SJO7- M))\S;A)`VC`````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M````````````````````````````````````!!O=9[W`.0G<#YN<>]#\M<1T M!KCC3"X[3*&KO./N#[4D67W7=14^4VC9VEI(J+1GW:^BS'NKSTGJF4EM!(0V M1#HK'VWMCTOVPZ=ZHZEV._<]UW>6:-MVO:HX3A&>'5D.7RG&C9+VI.,EI-2?%R^,DM$B\) M\:.[07B7[LE_W/R_^MK_ M`,F9O_=7O-_WKQ/^JZ?RA;2?RYYM\#LNPV)W"*_5.V^-F>9A787&Y8Z7KK'$ MIVL+J\5Z-,O<6O)K7N$:@FRNJ3F5_D:BM(69NR7C;CJRU70W;SN5@7S[72S< M#JW&HE:]MRY1M61"'&?R6]<7-+\&>KDVN$(ZR6+LZTZ^[=YM%?9<0XTXA+C3K:DK;<;6D ME(<;6DS2I"DF1D9&9&1CGSBFXR6DD3PFI+FCQ3/J!^@`82=P[D]E?#OB?L/D M#A6/8_E&1X?:Z\KX5)E)V*:24WF.Q,7PZ8N4=3,@SO4BPKUQUKR.I+U4)\W5 M/4CD'M;T?A=>=;8G2^XVVTXE\+Y.=?+SKW5%EJTYDUQ<$GJO!O3B:%W,ZMS> MA^C,GJ7`JJNRJ)TI0LYN5^]NKJ>O*T^"FVM'XI&:D9TWX[#QET-UEITR^0C< M0E9D7UC,:!*/+)Q]#9O<7S13]*/N/D^@``````````````````````````(W M,^Y"[6HNZ/H;C-69!%8T[F_%[8FRLEQI5)2O2YV84633ZZJM$7[T%=Y#:BPX MB4>[LR&XZ^IFM"CZ&4L;;TMLN5V:W/K"ZIO?<;>:,>NSGFDJIUQE*/(GR/5O M7F<7)>31%NY=2[SC]W=NZ4JM2V/(VBZ^<.2+;MA9*,9<[7.M$O!22?FF21B) MR4@````````Q.XZZUY*X)GG(VYWONNLVIA>>;,>R#0V-0*MNO?U3KYR7?.LX MC8/HIZSW^0W%FPFO4-R5U.*9^IU4?7=>JMWZ2W+;MJQ^F]NGA;AC8:AF62ES M+)OT@G;%Y%FN:8?L?MM1,2RW)L7B9AS]U3BV6QL=OK M2ECY1C,^ER9<['ED')/DFO*4=)+R9$/=+/SL+=.EH85]M,;^H\>NQ0G* M*LK<9ZPFHM<\'YQEJGZ"4X0V2\`!A]SWY$91Q.XB[IY"X91T.1Y/K2CI+*HI M=*-4[/9YE*.K<$N*?!FD]QNI\OHWHK/ZFP:Z[4BZF9C4MSQ8X&Y9&%6VX4WV03?BU"3BF]/-Z<3:=N MR99NWT9DTE.VF$VEX)RBI-+U+4J\69>@```````````````````````````` M```````````````````````````````````````````````````````````` M````!#MQ%_*Z]W?_`/1."_W@B$[=<_P/Z&_Y3>/TTA#HK^-76O\`R>T_H9,2 M())O(@.];LG$:_A9F7']##.7;HY-6N':QTIJRM]"=E>4Y5+S;'K!-K74Y+5, M37X^BN-U4SR$RW+-AHUI6\@3G]7S:,ZWN!C]3MNCI_:*[:6FD60IWYW7"KZ$OZ;25^^[M.JC%QXZ.RRQVP?-&/CRPY=>; M312Y8ZZR1E-OSD=C/`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`_%6Z9^5PUH+RB7.A^F=DW?MWU;OFXT*S=-MHPI8 MT^::]V[;YPL?+&2C+FBDO;C)+RT?$BGK3J/>=JZ^Z5V;;[O=[;N-^9'(ARP? MO%53"4%S2BY1Y9-OV'%OSU7`^?*8[I]4[CTK]!7X>3'&P\G?L M>G)E)0<7C2C9*U2%7B&Y*G&<4QRTR7<-)`PJ:^_C=37VD&<=/:9;D+#?HG!>C.M//)23OD M(R/'=H>AMG[BY'46)?355=7MTK<65EED:\6=232UTU,CW M7ZTW;H"G8,JJVVRFS<(UY,:ZX2GDP53;A&,D^65DTM.1Q:;TUT/9QWCKW(MZ MPCV-NSFO8\7+/(HS,^BT!QUUQK^[I-:1GV_7AU65;"SNNN[S.%13.%"?%1LNNC.=LUX3TTAS)\KY=" MF].<@.6/%;E=KOASS7SC'=Z85R"AY0]QJY15&*U^!7UIE&)L'8V^L-FXM3+^ MU^-]O<>W;=QVN5:S]NE9*Z M$:['RQR,>R?MN'-S<\9/@HR?+#E7O+78^I.LND.L<7H?KW(JW#`W*-CP<^-< M:9RLK7-*B^N/L*7+IRN*XMI6O.->GL]WCM6V538)KNC M=NKJ4TRN3-DK6\S!JZ>KB(^=+N+VWEL0HC75)+D/H)2DIZJ+.=-=.;KU=OV- MTYLD/>;EE6[Y7:+MW;/I M["VS_>;?Z)PL%],]:VIK&G"ZR_"R+?P:K(V:R,H5QN2 MAS?C#D6^-/9/&MJ*\TKD>Q]>Y3$80XVXV>'6%W1V!P+!A1(?BR&T>K&DM>9M MU"FG4$I*DB'*.G\K;NL:NFM^J<,FO<*Z+ZV__:QA..L7X-:Z2B^*:<7X,EN_ M?HMCM4\>S`G?38E_[)SA+22\4]-8R7!IIKQ1#'PFWMW#^XSQ^UC)P MSILR&X8$MTW*^SGQ=OC?;7C8F.XQ4+,FU.5 MUEMDE.<*E/10TI MJ--=5<7&,[7'5SU4%[,B\>]L.[C_``=Q6WY(:[Y66G,S66MZU_(]MZ!W3KK# M*/*++!ZY2).3Y!@&=Z^J*R>S>4-0EZ4F.\TEAMEE:S1+-*8R\!TWN':?N+FU M]);KLL.G]WRYJO&S<2^V=<;I<*X74WRDG")[[M.+%SR\K8-S26?AWSJGH]5S0;6L7YQDN,7YIHF?8=YPNHMFQ=\V]MX.71" MV&JT>DTGHUY27@UY-,NB,098ARVK^7#XK_B1[<_OSN1/&R__`([;S_XAQO\` M90(/WC^/^S__`$#)_P!K(J'NV1"$(3G;C\ED[*HJ<7I*?*DG'EEKIHT?YC.A^X]R(BGL[<7+ZUXB-9+ M'18XIQUT)KO`[]W7-5)-4FK@[#V/GM;=6>5YLB$XVFV:B-LUS[H M]3P^EM\WN>R1M7-7A8=-,W3%\8JZ^Z,I66Z:>\44H*6O+PX*E=;;TY>4V MJ>+?,O8-!R'U%R1E7E+H#DY7XA5Z_P`NK-BU+*Y[>L-I8Y1N(H%/6L)+;==) MC-K=?D2&_P!N>3Z[<.]W?IOH;KOHO-ZRZ!Q;=JWS:5">;M\K97U2HD^7Y1CV M3]O2+UY[+NCG'#SU7&FR-T5K\GR( M0]C62T4)16KE)>U+VE7D?W">5>P...%ZDPS2%)CE[R$Y-[AQG16G4YG[S]IN M.W61K_XSS;*6XCS$J54XQ$4A7H-J-2WWFS4AQM"VU:GVNZ+VOJS<,[<.HK+: M^EMGP+,S*]UI[V<*_BTUZII2L>O%^"3XIM-;1W+ZPW/I?`PL'I^NJSJ;=LZO M$QO>Z^ZA*?QK;-&FXUK3@O%M<&DT[).\,NY1'HH]W7=UC)7MGI)N?*K[3C3I M]W54J>?1YVF:I6(J;B%3$LS9*22W'C;(E^BE1^4MA77_`&EED/'MZ*I6S?%4 MHY^5\I4?#GYV^5S\^71+7AS:<3`/H7NG''615UC:]V\7&6#C?)V_'EY4N91\ MN;5O3CRZ\#.7B^]RE7K>1%Y>0]2-;4J\HN:J)::8?OU8EE&(P4Q&:3*GX.1> M:=3V]V[Z[CT0C\C2/3/R-*4II$<]8QZ,6[1ET++.>RSIA)QRU#WM=KU;WB]Q\#>[**%RPC[NJ*X0UC&+EIZ9N4O645R-Y M:\AMF9?CQG$RHK2%^5QE9(ENP;_I/HCI;9^DZ^XO#A4-0NS90>DYR MG_ZO'@TXRDN63:U4EK!66'5'6?4VZ]43[?\`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````````````````````````````` M```````````````````````````````````````````````````````````` M```#7$J>,61\DN[5W0H^/\G.1?&\\1J^&STJ1Q^S.%B#V7%>[>G;$Y65^I/_`',^=-WM^LI)%CA./[#W(VK$\DL8)>\KQN?( MIJVAG5LF]CMJC19?O),QI+B%O)4T2^FN]-]X.B[=\QJNI^D.FZ]BG8HVSHQ? M[2N+X>\2G*:DH/24H\NLHIJ+3T,_U#VFZQKV7(MZ;ZKZALWN%;E5"[)_LYR7 M'D;C&#BYKV8RYM(R:ZY+QFBM_2DJA/Q8L1]^*IR*\M3D=]IOX[Y;IUOL^;' MI2V['KZ!OBK\*.#3#&Q,BB>DH3<:EI9./L\ZE*24M)Q24HR=3LOMO1F[8L917X.[K8[':Y$]KBJ MP#`L:V=+_P"L+L'*JC!,UR9O#<1R+8^(8C12]>L6V3O0+5JJD0W9T^1$ZQW3 M>D-$V23-0J=C:MJ?2O65VZ95V''Z+HKE=57[VV%%MLU>XUJ47)/2$9>TM(O7 M7@4N]-FZ+J?I&G;<:K+G])W61JML]U7.^NN#I4K&I/$ MR<[XQK/MG;N-TB2X>1Z,-Q)'U22_NY:Y)9)]O4B5[!I_U=.7][NW:?%]UF?H MEYMGU@?X4[AK_P`;B?I=!+1`_P#@87_X./\`_Z)_K[C^C1)FQ`1.A#=SS4G_S)^STGJ7F^WWE.KIU+KY?N5XP77I[>G43 MUVU_A+UW_EMN_2;"#NXK_P#]2Z(7G\IW#]'K*&[Y6NH.X,"X,ZGM/-]%;,Y_ MZ5P2U-!DE156446;U%FM!F1_MB:^4X:?TQD?JY[K9L6Y]1[Y1_?8?3&7='^M M7.F4?_.2,?\`6"VNO>]NZ>V:W^YR^I,6F7]6R%L9?R-DWE?`@U4&%65L2/7U MU;$C0*^!#9;CQ(4&&RB-$B18[24M1X\=AM*$(21)0E)$1="'.UMMMUDKKFY6 MSDY2;>K;;U;;?BV^+9/U5==-<::HJ-4(I126B22T22\DEP2(B.Z!!AV.]^U3 M%GQF9<8^=^)R#8?;2ZTIZ%C\Z;%<4VLE)4;,J.A:>I>"TD8G/LY995TWUK.J M3C9_NW8M5P>CFD_NIM$*]VJX6]0]'PL2E'_>*MZ/TJ#:^XTF3"B"B;2&ONNM M-M[5[5]BA"$3X_<1U)"8F$7ED,Q+!F8**6\='VI?VBZGQDGYI23U7P/1:_`3 M*"!2<2$GO9O^^X1PBPG()+D756?\^=#8_M=2B,JZ7C!/74HJ^X=,O(FN<6VM M\TK,D&Y&0KVH+IT)]7F+KW#J+<<:*EO6+TSF3QOQE9["YHK\;P7#CI)KS(#[ M^2]YM^P8&3)QV?)ZCQ(9'H=?MO23_%\7QX:Q3\B;4B(B(B+H1>!$7L(ASV3X M>1?5E3=TES37T:-,HK>KL*RZAS4-N0Y=5/B/1;&-+;>)32XS\-U:7"41I-!G MU\!6QKK\;(KR,5N.37.,H->*E%IQ:TXZII:>LHY%-.1CV49"4L><)1DGX.+3 M4D]>&C3>I`UVF[.WF=H/:M7+ES+#&,4>Y7XUK>=-<=>.3@<./?3(*V''34:H MR+NPL$)))FE)I-)="+H72G>VFBOOIA7PC&&9>MMLO2X:7-P3U]?)&#?I\3G7 MLY;?9V3S:9R4U_(9@]FJKKZKMF\3V:Z(Q$:EX7?VD MA++:6_7L+3/LNG3Y3QI(C6_)E/J4I1]3/KT]A$-$[^76W]WM[E=)RYI)&\=C:JJ>U.SQJBHIT3D]/.4KK&V_6VR0G8<6/,P#.8LIEN1%E8? MDT:3'>0EQE]A^EFM.LNH41H6VZVHTJ(R,C(^@B[:IRKW3&G!N,XWUM->*:FM M&B2MSC&>VY$)I.#HL33\&G%ZID>O9F=<>[97$U;SBW5IPW*&TJ<4:U$TSLK- MF&&R-1FHD,LM)0DO8E*2(O`A*/?R*7=_>U%:+Y16_NT5-_=?$C3L8Y2[4;,Y M<7[BS^2^U+[BX$GHB`EDARVK^7#XK_B1[<_OSN1/&R__`([;S_XAQO\`90(/ MWC^/^S__`$#)_P!K(_%W@8T>;9]M&)+9;D1I'KIP;4UTCG:/T<:RGWMA&R[I2$UK!]5X6J_\`W"9H0&3H M0Q=X]I#4/MV6K75JRK^Y?QI9A3&U*0_';FGE7O2&W4]%$A[W9OS%[#\A?4$^ M=A9-V=54/C5+I'/;7D]/=Z?9G4;,TUMW$4H7DFM]BT'J_15Y&CG(@JL:]9.F4F* MF1&6YY4+;>:>:;<3H';OK[,Z`WBS.KQZLS:\K'ECY6-;_=WT3TYH-Z/EEP]F M7+)+BG&46T]ZZ_Z&Q.N]HKPIWVXFYXM\;\;)K^/1?#7EFEJN:/'VHZQ;X-24 MDFL)ONH]XCBQ$G%L[1NH.?&O,?CM*1F>CK][5N[I]9';2V[866OK6!.J\@O? M(WYU5]+`<6XXKHVZOY)#6S=A^LYQ>S[CG=,[K:_[K+@LC$4G^#&^,E*$/+GM MFDDN,4:%]+][^D(2^EMOPNH]LJ7][B3>/E.*\Y4RBXSGY\E4&V_!LD%XE6VJ6BUB]&N*337%> M#3_[:Z*_\-4_SD>]HO_N#K'_Q)=_,>#VI)*X&_P#NL8MF M$EC[K3'-_*7K">32DHDJH':UF3[BKH;26U]$]/-XW'>J M"LZ9Z+S,!/Z$?3M=<&OB*^#7RA>CGYG'G\VUQ\"V[.S=?4G6&)G-?3*W^RXFG[A^GDY5+D\M/`FL'/Q/!"#S1M<0?[P/:LI$:5;U=M[J:^B#4V_P"7Q\PZ&[?T9T.Q/6V18I+;9SV^ M,&T^5VQR(NSE?AJHRKYM./&.OD0%UW=@R[V]&T0:>XQAGRFDUJJY425?,O'1 MRC9R^7"6GF5UW6:NNNM@]K^LM8C,^!*[C6F?>(PBYFF:RAPO'TY M),(\Z?8KR)Z^PA-_9:4ODW5U7_JY=(9[:\FXNK1_"M7I\)#'>",?E/2EK7MQ MZLP4GYI-6ZK[>BU^`JWO0_DQ>67[DL/^^E@HLNP'\8-D_P"7M_1[B\[Z_P`* M-Y_Y&K](J,]M*_\`TWQJ[K,1S=S%])%4Y.WB&2S83--DJ\=M/ZVG%">>. M)(_:W?(OP$S]8[KMF5V^O;LF&V>YME7*-=ON\7EL]W-I1GR2]F?*WRO M@]&2LB&"82%CF;H/;W&/D70]QWAG@.09[>V*ZO#>8G';!8$VQMM[ZY?D1(L3 M-L6QRO;E.3MEXD;3?E5'CKD.DE#YD;:9Z94_]`=3[%UATK9VHZ^R:L;'@I6[ M7G7248X=Z3;ILLEIICV\?C245QCXNIP@CKKIS>ND^IZ^Z'0V-;DY,G&KC2G"49:36L>9_8]E>9A66PG5.J^'&,;82BIPU3<)Q<=8O27*^71XX8OW?<2U'6 M0L*[@.EMS\6-UT\9,'('DZQRO/-29M915*C/7>K\RPB-DQVU-:NM>JAM:%(C M&YZ129'E-U6V9G8G.WNZ6X=L-PV_>>GK'K#_`!%=.35%\5#(JN=?+.*X-IZR MTYN2.NAJV)WLP]EJC@=R,#/VC?8+2;]Q9=C6R7#GHMJ4^:,GQ2:TCKR\\M-2 MM]?(''O+L;X\5F41+;<_)'DGB-S@6.Y#A4)]"+#%-(8J>RR2?";TC%K24='J7J[GW'O.>4'!S>NGM9M1Y.P+:KQK)<1K9+J&6[ MJYP#-,CNXVV[]O#:V MN$[*[9+CR0NJG2YZ>.D.=2EIQY4]$WHC.]VNFMPZN[?;CL>TZ/ M5-L+E#7PUGR.,=>',UJTM68^ZD[OVG M_:T.76$F!374TK=33-&6%U=@^Y).=(D1WRKFS=5'2O\`:QM&^=B=^PED[QMV MX;/D=)PC9;7EK,J49U14I07+QG[V44H\D8R7.^52:XFM;+WLV/+>-L^=@;O1 MU1.5=5F+\DLVZ*U]Q;&7-1>UYQA)RYN#\4W[*9D^ZO36][E M3MW5/2U<+NI=CR_E%=4GI[^J4>6^E/RE.*CIQ7@TO::+;U7>UXD-0T4^P<2Y M(ZPW$R@HEAH3)-`;%F[(;R!M*$/4='<[^?SA'EBX/CPBW*.OBU'P,2LAI^9'([N3=OKE=G.B-DZTT+6 M9/N.AP'7%GB-M9Y;JK#8VOWR=V=R$L*:)-HM:Y#M^[MX\>!4RY76+'J4-&M; MOF6YO&+?T'TGVEZHZ*VS3:[U_A\*,VIY$,:$92G;&/M M2LI4O^WS)13A1/)G)*%< MI>RJTM7+5O._N::^SW/;[MY/X-@^7YHSA/CT1(?=?;-QW+)Z9EM^/??''ZFQ+;?=URG[NJ M*LYK+.5/DKCJN:#<]]2YCFTO$\8N\CC8?B-:S8E8Y5E+]/`F-8_CD!2TD].EFS%:ZEYEEU$U= MH-UVK;-LZLJW+)Q\>S)Z9R:JE;9"MVVR<>6NM2:Y[)>4(ZR?DB'>Z^V;EN.Y M=+3V_&OOAC]1XUMKKKG-55Q4N:RQQ3Y(+SG+2*\V2P"%28C$_FQQ6QKF9QRS MS1&0V;V.R[UNONL+S&(TIR?A.>XU-:M\4R>&3:VGND.P8)J2AM;;CT%]]I*T M&OS%NG;WK7+Z`ZLQNI,6"MA7S0MJ?Q;J;%RV5OQ7&+UBVFE-1;3TT-.Z\Z/Q M.N>E\CIW*DZK+$I56KQJN@^:NQ>?"2TEHTW!R2:UU([]=]S7/.*6/UNH^YWI M_:^N<_PYI./(Y(8+@E[LG1&Y8%0PW%C9G#R'$X#UG59'>-H)^7`^CNJ%K]1: M(BEG%9E+=>T&V]:94M[[/Y^%E[9D/G^0770Q\S%L,+M8JV,CL,*.]:C9-EV M=/5SCD>,PQ$8?AN.I>;2HR)UFMLO;G8NV>;7U/W6S,.5N*U93M>-;#(R]*<:8;/SR9)I0GV$(MR>JLOJKN)#JS>YPA?D[G5 M;-MZ0K@K(:1UD^$*JXJ*;?",=6R2L?IC%Z8Z`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`X7`[9VF]N8G6:V:$ORK(D))1FXT;I-O>HRUB^[V_P"QYMNT=+].Y'R[;MBVR.*\ MK32-]O,Y62K\7[J/"->OH>FL=)2R7:G8]ZPJMUZEW_'^1;AO>XRR5C:ZRHKY M5&N-G@O>RXRGIZ5KI+6*\+MO:ZV#@VYNYC:9M@N98?69YS=S?+,&L+2X:4Q,'F?PCV?0Z3Y61,>8Q+-ZS,:Z59Z=Y`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```````````````````````````````````````````````````````` M````````````````````````````````````````````#^5)2HNBDI474CZ* M(C+KUZD?0_TQ^IM>`TU/Z'X`````#^32DU$HTEYB(R)73YQ$?M(C]I$8:O33 MR!_0````````````#^5))1&E1$I)ET,C+J1EX]2,CZD9`#_2(B(B(NA%X$1> MPB`'^@````````````````````"-/D9K7N+8GN.VWGQ%W)KK8F'6U!35=WQ- MWY6O5.(QGZ9I##EMK+/,7;B6=/?6WG<==39.HCJ?6HWGGFDQV8\M=*;OVJS= MAKZO+D4V:QE"/!+W:^3 MZAZ*SL7*P9UQC/;LR+C6G'AS475Z2C.7%OG>FK]J4DHQC0TGD[W7)E0=96=L M'"Z;*W4>[MY1>\S=3VF#09*NJ"LI%'3U\;+9D!M71:HS;C3RD]4DYUZ&>2AT M=V5KO]]=UCD682>ONX;5DQN:_%4Y-U)^7,TUYZ&/GU9WCG1[JKI/'KS&M/>3 MW/'E4G^,X12L:\^5-/RU*[X?<,]EX+MS87,#EOG>-;2Y:[1H(6%H5A,"9`UC MI764.2BPCZSUC'M$-VK\-V>A#DR?*2F1(6V7V3CDJ1+QG7G7VT[CL>+T)T/C M78?1&':[?[62>1EY#7*\C(