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
February 21, 2012
(Date of Report (Date of Earliest Event Reported))
EXTRA SPACE STORAGE INC.
(Exact Name of Registrant as Specified in Its Charter)
Maryland |
|
001-32269 |
|
20-1076777 |
(State or Other Jurisdiction |
|
(Commission File Number) |
|
(IRS Employer |
2795 East Cottonwood Parkway, Suite 400
Salt Lake City, Utah 84121
(Address of Principal Executive Offices)
(801) 365-4600
(Registrants 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 (see General Instruction A.2. below):
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 February 21, 2012, Extra Space Storage Inc. (the Company) issued a press release announcing its financial results for the three months and year ended December 31, 2011. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated by reference herein.
The information contained in this Item 2.02, including the exhibit referenced herein, is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. Such information shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
ITEM 5.02 DEPARTURE OF DIRECTORS OR CERTAIN OFFICERS; ELECTION OF DIRECTORS; APPOINTMENT OF CERTAIN OFFICERS; COMPENSATORY ARRANGEMENTS OF CERTAIN OFFICERS.
On February 21, 2012, the Company entered into a retention agreement (the Retention Agreement) with Karl Haas, the Companys Executive Vice President and Chief Operating Officer. The Retention Agreement provides that the Company will pay Mr. Haas a retention bonus of $1.2 million if he remains actively employed by the Company on a full-time basis on December 31, 2013, or if Mr. Haas employment is earlier terminated by the Company other than for cause or by Mr. Haas for good reason (as such terms are defined in the Retention Agreement). Mr. Haas may elect to receive the retention bonus in cash or in shares of the Companys common stock.
Mr. Haas continues to be an important part of the Companys management team. The Company entered into the Retention Agreement to incentivize him to remain with the Company for the next two years. The Company intends to discuss potential extensions of Mr. Haas employment as the Retention Agreement nears completion.
The foregoing description of the Retention Agreement does not purport to be complete and is qualified in its entirety by reference to the complete text of the Retention Agreement, which is filed as Exhibit 10.1 hereto and is incorporated by reference herein.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS
(d) The following exhibits are filed herewith:
Exhibit |
|
Description of Exhibit |
10.1 |
|
Retention Agreement, dated February 21, 2012, by and between Extra Space Storage Inc. and Karl Haas. |
99.1 |
|
Press Release dated February 21, 2012. |
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.
|
EXTRA SPACE STORAGE INC. | ||
|
| ||
Date: February 21, 2012 |
By |
/s/ P. Scott Stubbs | |
|
|
Name: |
P. Scott Stubbs |
|
|
Title: |
Executive Vice President and Chief Financial Officer |
Exhibit 10.1
February 21, 2012
Karl Haas
Chief Operating Officer
Extra Space Storage L.P.
RE: Retention Bonus
Dear Karl:
To incentivize you to remain with and committed to the success of Extra Space Storage Inc., Extra Space Storage L.P. and Extra Space Management Inc. (collectively the Company), Extra Space Management Inc. will pay you a retention bonus of $1,200,000 (the Retention Bonus) if you are actively employed by the Company on a full-time basis on December 31, 2013 (the Payment Date), or if your employment is terminated prior to the Payment Date for one of the following reasons: (A) by the Company other than for Cause, or (B) by you for Good Reason (each of these events being a Qualifying Termination).
You will not receive any portion of the Retention Bonus if prior to the Payment Date your employment with the Company terminates for any reason other than a Qualifying Termination. However, in the event of your death prior to December 31, 2013, but while you remain employed by the Company, the Company will pay your estate $600,000 in cash in lieu of the Retention Bonus.
The Company will pay the Retention Bonus in a lump sum on the earlier of the Payment Date or, if such termination is as a result of a Qualifying Termination, as part of your final paycheck. The Retention Bonus will be paid in cash. However, you may elect to receive the Retention Bonus in the form of Extra Space Storage Inc. common stock (ESSI Shares) with a fair market value equal to the Retention Bonus; provided ESSI Shares are publicly traded on the date of payment and that the Company may issue the ESSI Shares without obtaining Shareholder approval. An election to receive the Retention Bonus in the form of ESSI Shares may be made at any time prior to payment, provided such election is made during a period in which you are not prohibited from trading in ESSI Shares under the Companys insider trading policy, or otherwise prohibited by law from trading in ESSI Shares. The number of ESSI Shares payable shall be determined by dividing $1,200,000, by the average closing price of the ESSI Shares for the ten trading days ending immediately prior to the date on which payment of the Retention Bonus is due, rounded down to the nearest whole share.
All payments due hereunder shall be less required tax withholdings. If you elect to receive your Retention Bonus in the form of ESSI Shares, then the Company shall withhold ESSI Shares with a fair market value (based on the average closing price of an ESSI Share for the ten trading days ending immediately prior to the payment date) equal to the value of the taxes to be withheld, rounded up to the nearest whole share.
This letter does not confer upon you any right to continue in the employment of the Company for any period or interfere with or otherwise restrict in any way the rights of the Company or you to terminate your employment at any time for any reason whatsoever, with or without Cause.
For purposes of this agreement the following definitions shall apply:
Cause shall mean: (1) your commission of and indictment for, or formal admission to a felony, a crime of moral turpitude, dishonesty, breach of trust or unethical business conduct, or any crime involving the Company; (2) in connection with the performance of your duties to the Company, or otherwise to the material and demonstrable detriment of the Company, your engaging in willful misconduct, willful or gross neglect, fraud, misappropriation or embezzlement; (3) repeated failure to adhere to the directions of the Board of Directors of the Company, to the Companys policies and practices or to devote substantially all of your business time and efforts to the Company; (4) willful and continued failure to substantially perform your duties properly assigned to you (other than any such failure resulting from disability) after demand for substantial performance is delivered by the Company specifically identifying the manner in which the Company believes you have not substantially performed such duties; (5) violation of any restrictive covenants regarding noncompetition, nonsolicitation or confidential information to which you are subject as an employee of the Company; (6) habitual absenteeism; or (7) your failure to perform the duties and responsibilities of your position in a competent and workman like manner, as determined by the Board of Directors of the Company in its sole discretion. Provided that the Company shall not be permitted to terminate you for Cause, except after delivering written notice to you of such events constituting Cause, with such notice being delivered at any time with respect to events under items (1), (2) or (5) above and no more than 30 days following the occurrence of any of the events set forth in items (3), (4), (6) or (7) above. No Cause termination shall be effective unless you have been provided with the opportunity (with the counsel of your choice) to contest the determination at a meeting of the Board of Directors of the Company.
Disability shall mean your qualification for benefits under the Companys long-term disability plan.
Good Reason shall mean: (i) the material reduction of your authority, duties and responsibilities, or the assignment to you of duties materially inconsistent with your position or positions with the Company; (ii) a material reduction in your annual salary; or (iii) the Company requests that you relocate your employment with the Company to another work site that is more than fifty (50) miles from Salt Lake City, Utah. Good Reason shall not be deemed to exist unless (A) you give the Company written notice of the Good Reason event no later than 30 days after the time at which the event or condition purportedly giving rise to Good Reason
first occurs or arises and (B) the Company shall have 30 days from the date such notice is given to cure such event or condition and, if the Company does so, such event or condition shall not constitute Good Reason.
Please indicate your acceptance of the provisions of this agreement by signing the enclosed copy of this letter agreement and returning it to my attention.
|
|
Very truly yours, |
|
|
|
|
|
|
|
|
/s/ Spencer F. Kirk |
|
|
|
|
|
Spencer F. Kirk |
|
|
|
Agreed and Accepted. |
|
|
|
|
|
/s/ Karl Haas |
|
|
Karl Haas |
|
|
February 21, 2012 |
|
|
Date |
|
|
Exhibit 99.1
|
|
Extra Space Storage Inc. |
FOR IMMEDIATE RELEASE
Extra Space Storage Inc. Reports 2011 Fourth Quarter and Year End Results
~ Achieves $0.35 FFO Per Share for the Quarter and $1.20 for the Year ~
~ Same-Store NOI Increases 9.3% for the Quarter and 7.6% for the Year ~
~ Year-Over-Year Same-Store Occupancy Increases 310 Basis Points ~
~ First Quarter 2012 Dividend Increases by 42.9% ~
SALT LAKE CITY, UTAH, February 21, 2012 Extra Space Storage Inc. (NYSE: EXR) (the Company), a leading owner and operator of self-storage properties in the United States, announced operating results for the three months and year ended December 31, 2011.
Highlights for the Three Months Ended December 31, 2011:
· Achieved funds from operations (FFO) of $0.35 per diluted share including lease up dilution of $0.01 per share, resulting in 34.6% quarter-over-quarter growth compared to 2010.
· Increased same-store revenue and net operating income (NOI) by 5.8% and 9.3%, respectively, as compared to the same period in 2010.
· Grew same-store occupancy by 310 basis points to 87.8% at December 31, 2011, compared to 84.7% as of December 31, 2010.
· Acquired 28 properties for a purchase price of $189.9 million.
· Increased the Companys third-party management program to 185 properties.
· Paid a quarterly dividend of $0.14 per share.
Spencer F. Kirk, Chairman and CEO of Extra Space Storage Inc., commented: With strong property performance and robust acquisition activity we produced 32% annual growth in our FFO per share over 2010 and delivered an excellent return to our stockholders. We are intensley focused on the fundamentals that drive our business. Strong execution on the basics and continued innovation will drive our success and allow us to capitalize on an environment marked by higher occupancy, stronger pricing and limited supply.
FFO Per Share:
The following table outlines the Companys FFO and FFO as adjusted for the three months and years ended December 31, 2011 and 2010. The tables also provide a reconciliation to GAAP net income per diluted share for each period presented (amounts shown in thousands, except share data - unaudited):
|
|
For the Three Months Ended December 31, |
|
For the Year Ended December 31, |
| ||||||||||||||||||||
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||||||||||||||
|
|
|
|
(per share) |
|
|
|
(per share) |
|
|
|
(per share) |
|
|
|
(per share) |
| ||||||||
Net income attributable to common stockholders |
|
$ |
16,278 |
|
$ |
0.17 |
|
$ |
8,916 |
|
$ |
0.10 |
|
$ |
50,449 |
|
$ |
0.54 |
|
$ |
26,331 |
|
0.30 |
| |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Real estate depreciation |
|
14,647 |
|
0.14 |
|
12,195 |
|
0.13 |
|
52,647 |
|
0.54 |
|
47,063 |
|
0.50 |
| ||||||||
Amortization of intangibles |
|
1,004 |
|
0.01 |
|
251 |
|
|
|
2,375 |
|
0.02 |
|
650 |
|
|
| ||||||||
Joint venture real estate depreciation and amortization |
|
1,820 |
|
0.02 |
|
2,088 |
|
0.02 |
|
7,931 |
|
0.08 |
|
8,269 |
|
0.09 |
| ||||||||
Joint venture loss on sale of properties |
|
3 |
|
|
|
|
|
|
|
185 |
|
|
|
65 |
|
|
| ||||||||
Distributions paid on Preferred Operating Partnership units |
|
(1,437 |
) |
(0.01 |
) |
(1,437 |
) |
(0.01 |
) |
(5,750 |
) |
(0.06 |
) |
(5,750 |
) |
(0.06 |
) | ||||||||
Income allocated to Operating Partnership noncontrolling interests |
|
2,132 |
|
0.02 |
|
1,879 |
|
0.02 |
|
7,978 |
|
0.08 |
|
7,096 |
|
0.08 |
| ||||||||
Funds from operations |
|
$ |
34,447 |
|
$ |
0.35 |
|
$ |
23,892 |
|
$ |
0.26 |
|
$ |
115,815 |
|
$ |
1.20 |
|
$ |
83,724 |
|
$ |
0.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Non-cash interest expense related to amortization of discount on exchangeable senior notes |
|
453 |
|
|
|
428 |
|
|
|
1,761 |
|
0.01 |
|
1,664 |
|
0.02 |
| ||||||||
Unrecovered development and acquisition costs |
|
731 |
|
0.01 |
|
812 |
|
0.01 |
|
2,896 |
|
0.03 |
|
1,235 |
|
0.01 |
| ||||||||
Loss on sublease |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,000 |
|
0.02 |
| ||||||||
Net effect of prior periods asset management fee from joint venture |
|
(3,319 |
) |
(0.03 |
) |
|
|
|
|
(3,319 |
) |
(0.03 |
) |
|
|
|
| ||||||||
Severance costs |
|
2,137 |
|
0.02 |
|
|
|
|
|
2,137 |
|
0.02 |
|
|
|
|
| ||||||||
Funds from operations - adjusted |
|
$ |
34,449 |
|
$ |
0.35 |
|
$ |
25,132 |
|
$ |
0.27 |
|
$ |
119,290 |
|
$ |
1.23 |
|
$ |
88,623 |
|
$ |
0.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average number of shares - diluted |
|
99,085,766 |
|
|
|
92,348,254 |
|
|
|
96,683,508 |
|
|
|
92,050,453 |
|
|
|
FFO and FFO as adjusted include the dilutive impact from lease-up properties of $0.01 and $0.07 per diluted share, respectively, for the three months and year ended December 31, 2011, compared to $0.03 and $0.12 for the same periods in 2010.
Included in operating results for the three months and year ended December 31, 2011, is a severance charge of $0.02 per diluted share related to the departure of Kent W. Christensen, Chief Financial Officer, in December 2011. Included in the general and administrative expenses for the three months and year ended December 31, 2011, is a non-recurring expense of $0.02 per diluted share related to litigation matters. Included in management and franchise fees is joint-venture asset management fee income of $0.04 per diluted share related to prior periods.
Operating results for the three months and year ended December 31, 2010, included a one-time charge of $0.02 per diluted share related to the bankruptcy of a tenant sub-leasing office space in Memphis, TN from the Company under a long-term lease assumed in the 2005 Storage USA acquisition.
Operating Results and Same-Store Property Performance:
The following table outlines the Companys same-store property performance for the three months and years ended December 31, 2011 and 2010 (amounts shown in thousands, except property count data - unaudited):
|
|
For the Three Months |
|
Percent |
|
For the Year Ended |
|
Percent |
| ||||||||
|
|
2011 |
|
2010 |
|
Change |
|
2011 |
|
2010 |
|
Change |
| ||||
Same-store rental and tenant reinsurance revenues |
|
$ |
61,395 |
|
$ |
58,026 |
|
5.8% |
|
$ |
241,001 |
|
$ |
229,785 |
|
4.9% |
|
Same-store operating and tenant reinsurance expenses |
|
19,387 |
|
19,593 |
|
(1.1)% |
|
78,892 |
|
79,098 |
|
(0.3)% |
| ||||
Same-store net operating income |
|
$ |
42,008 |
|
$ |
38,433 |
|
9.3% |
|
$ |
162,109 |
|
$ |
150,687 |
|
7.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non same-store rental and tenant reinsurance revenues |
|
$ |
20,357 |
|
$ |
9,062 |
|
124.6% |
|
$ |
58,905 |
|
$ |
28,590 |
|
106.0% |
|
Non same-store operating and tenant reinsurance expenses |
|
$ |
7,318 |
|
$ |
4,430 |
|
65.2% |
|
$ |
22,732 |
|
$ |
13,572 |
|
67.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total rental and tenant reinsurance revenues |
|
$ |
81,752 |
|
$ |
67,088 |
|
21.9% |
|
$ |
299,906 |
|
$ |
258,375 |
|
16.1% |
|
Total operating and tenant reinsurance expenses |
|
$ |
26,705 |
|
$ |
24,023 |
|
11.2% |
|
$ |
101,624 |
|
$ |
92,670 |
|
9.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same-store square foot occupancy as of quarter end |
|
87.8 |
% |
84.7 |
% |
|
|
87.8 |
% |
84.7 |
% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Properties included in same-store |
|
253 |
|
253 |
|
|
|
253 |
|
253 |
|
|
|
Occupancy increased 310 basis points over the prior year. Street rates to new tenants increased by approximately 4.5% while discounts decreased 1.0% during the quarter. Expenses for the three months ended December 31, 2011, were lower primarily due to lower utility costs, a decrease in advertising and lower snow removal expenses.
The Companys major markets with revenue growth above the portfolio average for the three months ended December 31, 2011, were Boston, New Jersey, New York, Philadelphia, San Francisco and Washington, D.C. Markets performing below the Companys portfolio average included Houston, Las Vegas and San Diego.
Acquisition and Third-Party Management Activity:
During the quarter, the Company purchased 28 properties for approximately $189.9 million. The properties are located in California, Florida, Illinois, Massachusetts, New Jersey, New York and Rhode Island. Of the 28 properties purchased, 19 came from a previously announced portfolio acquisition located in California. An additional six properties were added as the Company purchased its partners 90% equity interest in an existing joint venture.
During the quarter, the Company increased its third-party management program by seven properties. As of December 31, 2011, the Company managed a total of 185 properties for third-party owners. Including 341 properties owned in joint ventures, the Company has a total of 526 properties under management. The Company continues to be the largest self-storage management company in the United States.
Balance Sheet:
As of December 31, 2011, the Companys percentage of fixed-rate debt to total debt was 75.5%. The weighted average interest rate on the Companys debt was 5.3% for fixed-rate debt and 2.7% for variable-rate debt. The combined weighted average interest rate was 4.7% with a weighted average maturity of approximately 5.5 years.
Dividends:
The Company paid a fourth quarter dividend of $0.14 per share on the common stock of the Company on December 31, 2011, to stockholders of record at the close of business on December 9, 2011.
On February 16, 2012, the Companys Board of Directors declared a first quarter 2012 dividend of $0.20 per share on the common stock of the Company, an increase of 42.9% over the fourth quarter of 2011. The dividend will be paid on March 30, 2012 to stockholders of record at the close of business on March 15, 2012.
Outlook:
The Company currently estimates that FFO per diluted share for the quarter ending March 31, 2012, will be between $0.31 and $0.33 and will be between $1.37 and $1.45 for the full year ending December 31, 2012. FFO estimates for the year are fully diluted
for an estimated average number of shares and Operating Partnership units (OP units) outstanding during the year. The Companys estimates are forward-looking and based on managements view of current and future market conditions.
The Companys actual results may differ materially from these estimates, which include the following annual assumptions:
· Same-store property revenue growth, including tenant reinsurance, between 3.5% and 5.0%.
· Same-store property expense increase, including tenant reinsurance, between 3.0% and 4.0%.
· Same-store property NOI growth, including tenant reinsurance, between 3.0% and 6.0%.
· Net tenant reinsurance income between $25.0 million and $26.0 million.
· General and administrative expenses between $51.0 million and $53.0 million, including non-cash compensation expense of approximately $5.5 million.
· Average monthly cash balance of approximately $15.0 million.
· Equity in earnings of real estate ventures between $9.0 million and $10.0 million.
· Acquisition activity of approximately $100.0 million.
· Interest expense between $70.0 million and $72.0 million.
· Weighted average LIBOR of 0.5%.
· Weighted average number of outstanding shares, including OP units, of approximately 99.8 million.
· Dilution associated with the Companys lease-up properties of approximately $2.0 million.
· Taxes associated with the Companys taxable Real Estate Investment Trust (REIT) subsidiary between $2.5 million and $3.5 million, inclusive of approximately $6.0 million in solar tax credits.
· Unrecovered development and acquisition costs of approximately $1.2 million.
· Non-cash interest charges associated with exchangeable senior notes of approximately $0.5 million.
Supplemental Financial Information:
Supplemental unaudited financial information regarding the Companys performance can be found on the Companys website at www.extraspace.com. Click on the Investor Relations link at the bottom of the home page, then on Financial & Stock Info, then on Quarterly Earnings on the left of the page. This supplemental information provides additional detail on items that include property occupancy and financial performance by portfolio and market, debt maturity schedules and performance and progress of property development.
Conference Call:
The Company will host a conference call at 1:00 p.m. Eastern Time on Wednesday, February 22, 2012, to discuss its financial results. To participate in the conference call, please dial 866-700-6979 or 617-213-8836 for international participants, conference ID: 11461378. The conference call will also be available on the Companys website at www.extraspace.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software. A replay of the call will be available for 30 days on the Companys website in the Investor Relations section.
A replay of the call will also be available by telephone, from 3:00 p.m. Eastern Time on February 22, 2012, until midnight Eastern Time on March 22, 2012. The replay dial-in numbers are 888-286-8010 or 617-801-6888 for international callers, conference ID: 84857761.
Forward-Looking Statements:
Certain information set forth in this release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, plans or intentions relating to acquisitions and other information that is not historical information. In some cases, forward-looking statements can be identified by terminology such as believes, estimates, expects, may, will, should, anticipates, or intends, or the negative of such terms or other comparable terminology, or by discussions of strategy. We may also make additional forward-looking statements from time to time. All such subsequent forward-looking statements, whether written or oral, by us or on our behalf, are also expressly qualified by these cautionary statements. There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in or contemplated by this release. Any forward-looking statements should be considered in light of the risks referenced in the Risk Factors section included in our most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Such factors include, but are not limited to:
· changes in general economic conditions, the real estate industry and the markets in which we operate;
· the effect of competition from new and existing self-storage facilities or other storage alternatives, which could cause rents and occupancy rates to decline;
· difficulties in our ability to evaluate, finance, complete and integrate acquisitions and developments successfully and to lease up those properties, which could adversely affect our profitability;
· potential liability for uninsured losses and environmental contamination;
· the impact of the regulatory environment as well as national, state, and local laws and regulations including, without limitation, those governing REITs, which could increase our expenses and reduce our cash available for distribution;
· disruptions in credit and financial markets and resulting difficulties in raising capital or obtaining credit at reasonable rates or at all, which could impede our ability to grow;
· increased interest rates and operating costs;
· reductions in asset valuations and related impairment charges;
· the failure to maintain our REIT status for federal income tax purposes;
· economic uncertainty due to the impact of war or terrorism, which could adversely affect our business plan; and
· our ability to attract and retain qualified personnel and management members.
All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for them, but there can be no assurance that managements expectations, beliefs and projections will result or be achieved. All forward-looking statements apply only as of the date made. We undertake no obligation to publicly update or revise forward-looking statements which may be made to reflect events or circumstances after the date made or to reflect the occurrence of unanticipated events.
Notes to Financial Information:
The Company operates as a self-managed and self-administered REIT. Readers are encouraged to find further detail regarding Extra Space Storages organizational structure in its most recent Annual Report on Form 10-K as filed with the SEC.
Definition of FFO:
FFO provides relevant and meaningful information about the Companys operating performance that is necessary, along with net income and cash flows, for an understanding of the Companys operating results. The Company believes FFO is a meaningful disclosure as a supplement to net earnings. Net earnings assume that the values of real estate assets diminish predictably over time as reflected through depreciation and amortization expenses. The values of real estate assets fluctuate due to market conditions and the
Company believes FFO more accurately reflects the value of the Companys real estate assets. FFO is defined by the National Association of Real Estate Investment Trusts, Inc. (NAREIT) as net income computed in accordance with U.S. generally accepted accounting principles (GAAP), excluding gains or losses on sales of operating properties and impairment write-downs of depreciable real estate assets, plus depreciation and amortization and after adjustments to record unconsolidated partnerships and joint ventures on the same basis. The Company believes that to further understand the Companys performance, FFO should be considered along with the reported net income and cash flows in accordance with GAAP, as presented in the Companys consolidated financial statements.
For informational purposes, the Company provides FFO as adjusted for the exclusion of gains from early extinguishment of debt, non-recurring revenues and expenses, unrecovered acquisition and development costs and non-cash interest charges related to ASC 470-20. Although the Companys calculation of FFO as adjusted differs from NAREITs definition of FFO and may not be comparable to that of other REITs and real estate companies, the Company believes it provides a meaningful supplemental measure of operating performance. The Company believes that by excluding gains from early extinguishment of debt, non-recurring revenues and expenses, the costs related to acquiring properties and non-cash charges related to ASC 470-20, stockholders and potential investors are presented with an indicator of its operating performance that more closely achieves the objectives of the real estate industry in presenting FFO. FFO as adjusted by the Company should not be considered a replacement of the NAREIT definition of FFO and may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently. FFO does not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to net income as an indication of the Companys performance, as an alternative to net cash flow from operating activities, as a measure of liquidity, or as an indicator of the Companys ability to make cash distributions.
Definition of Same-Store Properties:
The Companys same-store properties for the three months and year ended December 31, 2011, consisted of 253 properties that were wholly-owned and operated and that were stabilized by the first day of each period. The Company considers a property to be stabilized once it has been open three years or has sustained average square foot occupancy of 80.0% or more for one calendar year. Same-store results provide information relating to property operations without the effects of acquisitions or completed developments and should not be used as a basis for future same-store performance or for the performance of the Companys properties as a whole.
About Extra Space Storage Inc.:
Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a self-administered and self-managed REIT that owns and/or operates 882 self-storage properties in 34 states and Washington, D.C. The Companys properties comprise approximately 585,000 units and approximately 64 million square feet of rentable space, offering customers a wide selection of conveniently located and secure storage solutions across the country, including boat storage, RV storage and business storage. The Company is the second largest owner and/or operator of self-storage properties in the United States and is the largest self-storage management company in the United States.
###
For Information:
Clint Halverson
Extra Space Storage Inc.
(801) 365-4597
Financial Tables Follow
Extra Space Storage Inc.
Consolidated Balance Sheets
(In thousands, except share data)
|
|
December 31, 2011 |
|
December 31, 2010 |
| ||
|
|
|
|
|
| ||
Assets: |
|
|
|
|
| ||
Real estate assets: |
|
|
|
|
| ||
Net operating real estate assets |
|
$ |
2,254,429 |
|
$ |
1,935,319 |
|
Real estate under development |
|
9,366 |
|
37,083 |
| ||
Net real estate assets |
|
2,263,795 |
|
1,972,402 |
| ||
|
|
|
|
|
| ||
Investments in real estate ventures |
|
130,410 |
|
140,560 |
| ||
Cash and cash equivalents |
|
26,484 |
|
46,750 |
| ||
Restricted cash |
|
25,768 |
|
30,498 |
| ||
Receivables from related parties and affiliated real estate joint ventures |
|
18,517 |
|
10,061 |
| ||
Other assets, net |
|
51,276 |
|
49,549 |
| ||
Total assets |
|
$ |
2,516,250 |
|
$ |
2,249,820 |
|
|
|
|
|
|
| ||
Liabilities, Noncontrolling Interests and Equity: |
|
|
|
|
| ||
Notes payable |
|
$ |
937,001 |
|
$ |
871,403 |
|
Notes payable to trusts |
|
119,590 |
|
119,590 |
| ||
Exchangeable senior notes |
|
87,663 |
|
87,663 |
| ||
Premium (discount) on notes payable |
|
4,402 |
|
(2,205 |
) | ||
Lines of credit |
|
215,000 |
|
170,467 |
| ||
Accounts payable and accrued expenses |
|
45,079 |
|
35,242 |
| ||
Other liabilities |
|
33,754 |
|
28,589 |
| ||
Total liabilities |
|
1,442,489 |
|
1,310,749 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Equity: |
|
|
|
|
| ||
Extra Space Storage Inc. stockholders equity: |
|
|
|
|
| ||
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued or outstanding |
|
|
|
|
| ||
Common stock, $0.01 par value, 300,000,000 shares authorized, 94,783,590 and 87,587,322 shares issued and outstanding at December 31, 2011 and December 31, 2010, respectively |
|
948 |
|
876 |
| ||
Paid-in capital |
|
1,290,021 |
|
1,148,820 |
| ||
Accumulated other comprehensive deficit |
|
(7,936 |
) |
(5,787 |
) | ||
Accumulated deficit |
|
(264,086 |
) |
(262,508 |
) | ||
Total Extra Space Storage Inc. stockholders equity |
|
1,018,947 |
|
881,401 |
| ||
Noncontrolling interest represented by Preferred Operating Partnership units, net of $100,000 note receivable |
|
29,695 |
|
29,733 |
| ||
Noncontrolling interests in Operating Partnership |
|
24,018 |
|
26,803 |
| ||
Other noncontrolling interests |
|
1,101 |
|
1,134 |
| ||
Total noncontrolling interests and equity |
|
1,073,761 |
|
939,071 |
| ||
Total liabilities, noncontrolling interests and equity |
|
$ |
2,516,250 |
|
$ |
2,249,820 |
|
Consolidated Statement of Operations for the Three Months Ended December 31, 2011 and 2010 Unaudited
(In thousands, except share data)
|
|
Three Months Ended December 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
Revenues: |
|
|
|
|
| ||
Property rental |
|
$ |
73,460 |
|
$ |
60,186 |
|
Management and franchise fees |
|
11,460 |
|
6,066 |
| ||
Tenant reinsurance |
|
8,292 |
|
6,902 |
| ||
Total revenues |
|
93,212 |
|
73,154 |
| ||
|
|
|
|
|
| ||
Expenses: |
|
|
|
|
| ||
Property operations |
|
25,155 |
|
21,934 |
| ||
Tenant reinsurance |
|
1,550 |
|
2,089 |
| ||
Unrecovered development and acquisition costs |
|
731 |
|
812 |
| ||
Severance costs |
|
2,137 |
|
|
| ||
General and administrative |
|
13,287 |
|
11,525 |
| ||
Depreciation and amortization |
|
15,973 |
|
13,209 |
| ||
Total expenses |
|
58,833 |
|
49,569 |
| ||
|
|
|
|
|
| ||
Income from operations |
|
34,379 |
|
23,585 |
| ||
|
|
|
|
|
| ||
Interest expense |
|
(17,870 |
) |
(14,907 |
) | ||
Non-cash interest expense related to amortization of discount on exchangeable senior notes |
|
(453 |
) |
(428 |
) | ||
Interest income |
|
471 |
|
184 |
| ||
Interest income on note receivable from Preferred Operating Partnership unit holder |
|
1,212 |
|
1,212 |
| ||
Income before equity in earnings of real estate ventures and income tax expense |
|
17,739 |
|
9,646 |
| ||
|
|
|
|
|
| ||
Equity in earnings of real estate ventures |
|
1,227 |
|
1,957 |
| ||
Income tax expense |
|
(552 |
) |
(815 |
) | ||
Net income |
|
18,414 |
|
10,788 |
| ||
Net income allocated to Preferred Operating Partnership noncontrolling interests |
|
(1,607 |
) |
(1,538 |
) | ||
Net income allocated to Operating Partnership and other noncontrolling interests |
|
(529 |
) |
(334 |
) | ||
Net income attributable to common stockholders |
|
$ |
16,278 |
|
$ |
8,916 |
|
|
|
|
|
|
| ||
Net income per common share |
|
|
|
|
| ||
Basic |
|
$ |
0.17 |
|
$ |
0.10 |
|
Diluted |
|
$ |
0.17 |
|
$ |
0.10 |
|
|
|
|
|
|
| ||
Weighted average number of shares |
|
|
|
|
| ||
Basic |
|
94,530,814 |
|
87,565,487 |
| ||
Diluted |
|
99,085,766 |
|
92,348,254 |
| ||
|
|
|
|
|
| ||
Cash dividends paid per common share |
|
$ |
0.14 |
|
$ |
0.10 |
|
Consolidated Statement of Operations for the Years Ended December 31, 2011 and 2010
(In thousands, except share data)
|
|
For the Year Ended December 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
Revenues: |
|
|
|
|
| ||
Property rental |
|
$ |
268,725 |
|
$ |
232,447 |
|
Management and franchise fees |
|
29,924 |
|
23,122 |
| ||
Tenant reinsurance |
|
31,181 |
|
25,928 |
| ||
Total revenues |
|
329,830 |
|
281,497 |
| ||
|
|
|
|
|
| ||
Expenses: |
|
|
|
|
| ||
Property operations |
|
95,481 |
|
86,165 |
| ||
Tenant reinsurance |
|
6,143 |
|
6,505 |
| ||
Unrecovered development and acquisition costs |
|
2,896 |
|
1,235 |
| ||
Loss on sublease |
|
|
|
2,000 |
| ||
Severance costs |
|
2,137 |
|
|
| ||
General and administrative |
|
49,683 |
|
44,428 |
| ||
Depreciation and amortization |
|
58,014 |
|
50,349 |
| ||
Total expenses |
|
214,354 |
|
190,682 |
| ||
|
|
|
|
|
| ||
Income from operations |
|
115,476 |
|
90,815 |
| ||
|
|
|
|
|
| ||
Interest expense |
|
(67,301 |
) |
(64,116 |
) | ||
Non-cash interest expense related to amortization of discount on exchangeable senior notes |
|
(1,761 |
) |
(1,664 |
) | ||
Interest income |
|
1,027 |
|
898 |
| ||
Interest income on note receivable from Preferred Operating Partnership unit holder |
|
4,850 |
|
4,850 |
| ||
Income before equity in earnings of real estate ventures and income tax expense |
|
52,291 |
|
30,783 |
| ||
|
|
|
|
|
| ||
Equity in earnings of real estate ventures |
|
7,287 |
|
6,753 |
| ||
Income tax expense |
|
(1,155 |
) |
(4,162 |
) | ||
Net income |
|
58,423 |
|
33,374 |
| ||
Net income allocated to Preferred Operating Partnership noncontrolling interests |
|
(6,289 |
) |
(6,048 |
) | ||
Net income allocated to Operating Partnership and other noncontrolling interests |
|
(1,685 |
) |
(995 |
) | ||
Net income attributable to common stockholders |
|
$ |
50,449 |
|
$ |
26,331 |
|
|
|
|
|
|
| ||
Net income per common share |
|
|
|
|
| ||
Basic |
|
$ |
0.55 |
|
$ |
0.30 |
|
Diluted |
|
$ |
0.54 |
|
$ |
0.30 |
|
|
|
|
|
|
| ||
Weighted average number of shares |
|
|
|
|
| ||
Basic |
|
92,097,008 |
|
87,324,104 |
| ||
Diluted |
|
96,683,508 |
|
92,050,453 |
| ||
|
|
|
|
|
| ||
Cash dividends paid per common share |
|
$ |
0.56 |
|
$ |
0.40 |
|
Reconciliation of the Range of Estimated Fully Diluted Net Income Per Share to Estimated Fully Diluted FFO Per Share for the Three Months Ending March 31, 2012 and the Year Ending December 31, 2012 Unaudited
|
|
For the Three Months Ending |
|
For the Year Ending |
| ||||||||
|
|
Low End |
|
High End |
|
Low End |
|
High End |
| ||||
Net income attributable to common stockholders per diluted share |
|
$ |
0.13 |
|
$ |
0.15 |
|
$ |
0.63 |
|
$ |
0.71 |
|
Income allocated to noncontrolling interest - Preferred Operating Partnership and Operating Partnership |
|
0.02 |
|
0.02 |
|
0.10 |
|
0.10 |
| ||||
Fixed component of income allocated to non-controlling interest - Preferred Operating Partnership |
|
(0.01 |
) |
(0.01 |
) |
(0.06 |
) |
(0.06 |
) | ||||
Net income for diluted computations |
|
0.14 |
|
0.16 |
|
0.67 |
|
0.75 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Real estate depreciation |
|
0.14 |
|
0.14 |
|
0.59 |
|
0.59 |
| ||||
Amortization of intangibles |
|
0.01 |
|
0.01 |
|
0.03 |
|
0.03 |
| ||||
Joint venture real estate depreciation and amortization |
|
0.02 |
|
0.02 |
|
0.08 |
|
0.08 |
| ||||
Diluted funds from operations per share |
|
$ |
0.31 |
|
$ |
0.33 |
|
$ |
1.37 |
|
$ |
1.45 |
|
(?[!)Y'3.:XJBI:.B&(E"*BEL[G87.KV<7CVVO+746 M-L2@GE\QBGN,G^&LG4=3M;C4-5>XB-ZTS%;68R'$0W'!'J/:L6I;:VGO+F.V MMHFEFE;:B(,DFA(4J\IZ6W=_O.FGUB)K;PNXO(WGM&/G&0EO+^88W?@/TJ[X MJUFQO9].M-.U`+(D[2/OZP-3\16L M-I?F&VM`L,5UO(Q_>?/7_P#553Q9JR:IJHCMY3):VB"*%B<[\=6_$UAT4K'+ M.O*2:?4****HP"BBB@!R,T;;D8J?53@UIVGB;6[''D:E/@?PNV\?K6512L7& M7G]*X*K M-C927]TL$;HF069W.%51U)I-(ZHXNL_=?O>IV 'O%]Q'9ZCI?E7DO",!G)] MG&"/QKF=0TR#2/&L5C;EVBCN(BN\Y/)!JU-FO/4IQ4E)2C>WF>\T445L>@>) M>%?^2A-_UUG_`*UF^+_^1LU'_KK_`$%:7A7_`)*$W_76?^M9OB__`)&S4?\` MKK_05S]3QY_[K_V]^AC44451PGI/P>_UVK?[L7_L]:7C#XIP>$=>.DOH\]XP MB64R1R`#G/&,>U9OP>_UVK?[L7_L]=7K<_@N#4S_`&W)I27IC7/VDIO*\XZ\ MXZUI'8]O"W]@K?UJELGA^SR&;[(5P&W+C./QJ M]\)_$+:;K AZNS)FXU*GLJB]"CX=\`:GXBL MI+N.:*U1)#&!,IRQ'7IZ'BM;P!X9?_A*9[R"_MYXM(N6MY2BGYVV<[?H3C\* MZKXB>)%\(>$II+-0EY=L8;4(.CMDEOPY/UQ7G/POO-6TWQ%8:5:W(%G=.SWB M,H)=MAP02,__`*J5DB?84:3BGN>B^/O"=YXG6R>UN885LQ*7$N?FR%QC'TK@ M/#O@'4/$FE#4;6\MHHV=E"R;L\?05UOQ7\0Z[H<6F1Z'=+;M ^$Z,G@:!&QN65P<>N:&DV:5:5.I55]SA-6\`ZCHGA]]5O[B)&5E7R$ MRQY..3TJSHOPRUG5+5+JXEBL8Y!E5D!9R/7`Z?C5/Q?\1M6UZ_O-(MK*.VTR M* (_A]JOAZT:],D=W;)]]X@04]R#VK4^$<,$FNWLK@&:*W'EY[ M`GDC]!^->@K8W4/A"2QU6Z%]<+:.DT^S;YAVGG%>#:?J^I:#?P:KI3+]H@SF M-ONRH?O*?\]J+),B5*%&M%]#TCXD:_X[T35HY=#A1=*6(%I/)5]SY.0Q/3MZ M?6L[4?C'H&H>&5L[S3;BYOKF'9<6T:[4C?\`WC[\C`-;WAOXN^'- *_AYI>JVDU_I5M#:ZA@R!HE`6?CH0.Y]:IG=/F2;2O MY'!^&O`U_P")[![RVNK>%8Y/+*R[LYP#V'O6S#\(]5>)FFU"UBDS\J@,P/U/ M:M_X2Y'ANZ!]K;C_@*URU]XX\4:?\`$:57ODDTN._^SM:!``(MVW.<9SCG M.:A)6U.*G0H\D93W9S>M:)?:!J#65_%LD`W*RG*NOJ#6SX>^'^K^(+9;L&.T MM6^Y)-G+^X4=O>NT^+-A'-X=@O=H\VWG"AO]EA@C\\5S7A:\^)6L^&?[*M!# M;1(P6+5YSAO+'\*C!W?[V/UH4=2886'M7%O0CUKX8ZMI=G)=V\\5['$-SJBE M7`[D#O7*:?876J7L5G90F:>4X51_,^@KW?POINK:7HJVFMZI_:ET'),^S'RG MHOOCGFN3^&FFP1:SK]PJC=!<&W3C[JY)/]/RIN.I53"1YXJ.S,N/X1:FUMN? M4K9)B/N!6('MG_ZU<=K.BW^@WS6>H0^7(!E2#E7'J#W%=%XO^(/B;1/'<\EO M.O\`95E,L;6@4'S%P-Q)QG)R<<\<4V[\9CX@>)-)LGT@6ED+M%1Y6S+(">0> MP&!TY^M#2Z"J8:DX^X]=@T'X;ZOK5HEY++'902# 6HRCNH)7!XPP[`^M>H>*-,UG5-+6TT/5ETF7>"\WE;CM`^Z/3G'-+ MI^DW[>%SI6O7D>H7#1M').J;=X.<$CU`Q^5'(C;ZG!1]W?N>*:KK NTD4E9I6/)E)R=Y&WX-_Y&W3_P#KH?\`T$UH M>)?^2BK_`-=X/_9:S_!O_(VZ?_UT/_H)K0\2_P#)15_Z[P?^RTNIUP_W7_M[ M]#VVBBBN@]@\2\*_\E";_KK/_6LWQ?\`\C9J/_77^@K2\*_\E";_`*ZS_P!: MS?%__(V:C_UU_H*Y^IX\_P#=?^WOT,:BBBJ.$])^#W^NU;_=B_\`9ZG\:_#& M\\5>*'U5+BT6)H$C5)=VX% 7-O)!)+8%)4*-B(= M",&H4\>>-5TM=+CFLK>U$/D#RH@&1,8X/KBC2XTL/&:GS;>9[!>II'Q`\,7, M5K*DT:RND9>"(I++Q_96]RICECE>-U/9MI&*P=%\0>(? M";3Q^'YH4@N=I>.90P#`8R,^HZTMUJ6NW]^^J:DHMKQF5DGMX]F&'1OKP*3: MW,Z\Z<^6HGJCUCXB^%M2\2-IKV'D[+7S3*9'VX!"XQQST-3?"TAO!D9'0SR? MSKS9OBEX[6W-N5T^7Y=OG&+EO?&O M-5I>YNZE+VBGS%K2H;:;QQ##=!?(?42'#=#\YX/U->K^.+?Q3=Z5#;>%)XK> M>27$\K$!D3'\.??\:\,=IKE6>X;$TN6=DXPQY)'XUN0_$WQY:6BVBRV=SM&U M;F6/+X]3R`3]12BS'#58)R3=M3V+3["\TSP<++4+QKV[BM7$MPQ)+M@G.3SW MKR_X;V_A_4-::QU>$279026JR-\DF/O#' F^+OA)_:VJ276 MF&V2*8Y:*3*^6>^T@=/:NMT2S7P/X'C@U&^\Y-.A=I)F/&,DX&>PS@5Y)9_$ MOQYIT(@,UI?JO"R3Q_-CW((S^-9^L>(_$OBDHNN7R_948.+6!=J$CIG'7\2: M=TC95:--.2E\CU3X42&;P_>2D8,EXS8],JIJA/\`#K4;KQO)J,TL'V![K[02 M&.[&[=MQCK5[X2?\BW=?]?9_]!6N0UWXB>-=)\0ZKI]H]I+;QW [U6Z>[N[D8ED;T[*!V`]*U M-)^('C;0;!-.MY;:\@B&V)[A-S(HZ#.1^N:::N%/$4Y3D[V/9O!NEZQI.A>1 MKNHM?WKRM(TC,6V@XPN3Z8[< *#QOXDT:5PLES<&X@!/WMI*L!^A_ M.N,B^(WC^!Y6^W6LWFMN^>)<)QT4<8%8M[+?7=\NJI<_9M360S":'Y`'/)QC MH,T70Y8BFI1=[GJ/B#X;ZAJWBZ6\BGA6QNG#R.Q^9.!D`=^G%8GC31]*\!^( M-%U6TNG*+>)+):M\Q2,<,P/ISWK(A^*7CV.`0-]@=@,>>\0W?7@X_2L.]ENM M6DGN-5NGN[FX_P!9*WZ`#L!V`I:(RG.A3?,M7<]O\:Z5K/B#08&\,ZP]E QDN5^T-Y(C`Y!;J#UYZ5PF@^,O M&/A6V%CI]Q#=V:?ZN.X7<$'MR"/IG%3ZKXO\4>(XQ%J]Y'':@Y^RVR[5<]MQ MZGZ9Q3;1T3Q%-1YN8S3]X\YYZ^M)1169X9M^#?\`D;=/_P"NA_\`036AXE_Y M**O_`%W@_P#9:S_!O_(VZ?\`]=#_`.@FM#Q+_P`E%7_KO!_[+4]3MA_NO_;W MZ'MM%%%=![!XEX5_Y*$W_76?^M9OB_\`Y&S4?^NO]!6EX5_Y*$W_`%UG_K6; MXO\`^1LU'_KK_05S]3QY_P"Z_P#;WZ&-1115'"%%%%`!1110!W7AZ'3_``YX M0G\4WL`GE52R*1D@9V@+GH2>]4K'XJ7%S 8P>Y4]1Z]*3 MP]XHTE=+;P[XD"K92\13/G9USM8CISR#5V_^'J7$)NM#OXYXFY5'8,#]''!_ M&HT6Y[T)5(T8N@DUU,SQKH5MI.HPRV)'D7:EEC4YVGV]CD8J]9Z/$/AW?7$N MFC[P\4ZS<>`K_7 M;F*V6]@9A$J`["!MQGG/<]Z'>VAC0C1G6F]M-OS/.9898'V31O&W7:ZD']:= M%;7$X)AMY90.I1"V/RK6TR34/&GBJ$ZND4;28#B#.-BC)[GDUL>)/'6HZ)K$ MFC>'-/M$@LL)(\H."V,E0`1T!%5K>QS0PL) 3FTM=,\XDMIXHQ))!*B-T9D(!_&B&VG MN,^1!++CKL0MC\JU-5\<77B`)'J]@MEIT,HES"2\NWH1R<9P?:M>\\>72RII MW@72X9[6)1F=HV( A!K72-0^Q0L=[Q/ M$"=WKRI[`55EN+F\F:XO)/-N9FW2N!C #S5/P;;VMCH6I>(I;?[5-:!A''C)&%!X]SD %)IK:6*.0X1W0@-],UTVB_$?7;O7[6U MU6PL_L=W,(?W6=T9;@=2 $VF4:U"KA@6N/?FEK )?^2BK M_P!=X/\`V6L_P;_R-NG_`/70_P#H)K0\2_\`)15_Z[P?^RU/4[H?[K_V]^A[ M;11170>P>)^%?^2A/_UUG_K53QGI]Y#XBO;J2VD6"63 J3:E:1O*AE:1)K0DLH))Y'7O\`2C3_`(B7\`\C5+:.[CZ.<;'_`!'0_E7. MTTSRER>S]E5O'6]SCJ*[[9X(\1 #[CO6F?'O@2"07<&A7'VI3E4^S@$'\ M\"DN8]:E34TIT9 ?_T) M:Y'6/$-_XJU4:A=P_9K>%2EM;YR5!ZL3W)K4T?QE!HFERZ9J>E/?V$I+8BQD M$]0P/4<"ERM*Q?M*;Q;L]U;YDO@.XC@\60>80/,1XU_WB.*I^*[22S\4Z@)% M*^;,95/]Y6Y!_P`^E4M2UJWUC4FO=)LY-+CC""%<`%67G<,>^*W?^%D6-Q#& MOB7PRUS XSTSZ4[,RA34J;H.5FG^2$ M&/UI8HEE^$ 6,MNZ?I2LS7GA&3@GM%HJ^'].CU;7+6RF;;'*_P`^ M#R0!DC\<5T?B+QE/X;O'T#PSI%M;BV`$DT@P@)&WX4[:D8*25)\K2E?K MV-:2\U._^%D]SJSE[MV^9BFS*^8-N!CIBJW@&.:UTO5[R[99-*-"J%Y-P7 M#8`[$$<5F7WQ%DUK1[C2[S19H)IS\LD;YC1001G/7IS6SX7,^C>";O5]+@DU M&[GES]E+X12IVY`'/3D]S4M.VIU)J6)33NE$KQWO@;1YAJ-M'J%S-&=T4'V: M4[6[8W*!GZFN _OFI+[QX;W3FTW0M);2K-P M1)(^`Y!ZA0.F>YIV:6QM.O;W^= V1@Y.:;115'SP445H6.@ZMJ./L MEA/(I_BVX7\SQ2'&,I.T5 "/#GWF M%_ O;VH2;9H^3D5*E>6M[GLM%%%=!ZH5DZMX7T76P3?6$3N?^6JC: MX_X$.:UJ*!.*DK-'FFJ?")#N?2=1*^D5RN1_WT/\*YN7P]XR\,L7AANEC7J] MLWF(?P']17M]%2XIG++"0O>.C\CQ:S^(NKVC&.]@AN<<$,I1OT_PJ]_PD_A+ M5AC4](\ASU<1AOU7!KTZ^T;3-34K?6%O<9[R1@G\^MV]2OZC(K0O?A! E9:U1V`[VMS_3(-+EDC M"27VZ7W&?/X&\0P=+(2C_IE(#6;/HNJVQS/IMRGN8C_.MUM6\<:2,7"7P5?^ M>]ON'YXJ2+XD:S`=L]O;2'OE60_SI:HQ<,,^LE\CDF5D.'5E/^T,4W/O7=)\ M28I,_\`;447%]572I'[SA**[HVGP];I=R+_`,#?_"E_ ML[X??]!!_P#OXW^%%Q_4W_/'[SA*6NZ_L[X??]!!_P#OXW^%(+3X>J.;J1OJ M[_X47#ZH^LX_><+4^F:[K_AV:5]'N8S!,V^2VG&Y"WJ/0UVF[X=Q?PO)^$IH M&K>`8!E-,>0^\)/\S1?R-*5)TI XO-3 MU:X:ZU"X>[N'XR%^51_=4#H*[4>,/"UNI%MX?R?^N2#]::_Q)CB&+71D3'0M M(!_(47[(VJU(U%RSJJWDFE M^)&M3G;;VULA]D9S_.F#5/'6K<01WQ4_\\;?8/SQ1J CZ*H^P6$ M43`?ZS&YS_P(\UJ4451TI)*R"BBB@84444`%%%%`!1110`4444`%036-I ''SL-Y'_`+LP/\P:K/\`"/1C]R^O5^I4_P!***.5$/#T MG]DA;X06'.W5KD?6-33?^%/V?_08N/\`OTM%%+E0OJM'^4/^%/V?_08N/^_2 MTY?A!8<;M6NCZXC4444 C#[]]>M]"H_I5F/X5^'$^\;R3_>F M_P``***?*AK#TE]DN0_#CPM#UTXR?]=)7/\`6M"#PCX=ML>5HUIQ_>B#?SHH MHLBU2IK:*-&&SM;;_46T,7^X@7^53T44S2U@HHHH`****`"BBB@`HHHH`*** $*`/_V3\_ ` end