-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, HrInJnM9G8xh/XFACXMtLyaG/utR32N+qrFYj60Q1Pqhx1539LFwARzceqR5H5l0 mjWRjlVw5aFEnS4ebpNbcg== 0001035704-05-000054.txt : 20050201 0001035704-05-000054.hdr.sgml : 20050201 20050201110950 ACCESSION NUMBER: 0001035704-05-000054 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20050131 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050201 DATE AS OF CHANGE: 20050201 FILER: COMPANY DATA: COMPANY CONFORMED NAME: UNITED DOMINION REALTY TRUST INC CENTRAL INDEX KEY: 0000074208 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 540857512 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10524 FILM NUMBER: 05564374 BUSINESS ADDRESS: STREET 1: 400 EAST CARY STREET CITY: RICHMOND STATE: VA ZIP: 23219-3802 BUSINESS PHONE: 8047802691 MAIL ADDRESS: STREET 1: 400 EAST CARY STREET CITY: RICHMOND STATE: VA ZIP: 23219-3802 FORMER COMPANY: FORMER CONFORMED NAME: OLD DOMINION REAL ESTATE INVESTMENT TRUST DATE OF NAME CHANGE: 19850110 FORMER COMPANY: FORMER CONFORMED NAME: OLD DOMINION REIT ONE DATE OF NAME CHANGE: 19770921 FORMER COMPANY: FORMER CONFORMED NAME: OLD DOMINION REAL ESTATE INVESTMENT TRUS DATE OF NAME CHANGE: 19741216 8-K 1 d22043e8vk.htm FORM 8-K e8vk
Table of Contents



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): January 31, 2005

UNITED DOMINION REALTY TRUST, INC.


(Exact name of Registrant as specified in its charter)
         
Maryland   1-10524   54-0857512

 
 
(State or Other
Jurisdiction of
Incorporation)
  (Commission File Number)   (IRS Employer Identification
No.)

1745 Shea Center Drive, Suite 200, Highlands Ranch, Colorado 80129


(Address of principal executive offices)(Zip Code)

Registrant’s telephone number, including area code: (720) 283-6120

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.
ITEM 9.01. Financial Statements and Exhibits.
Signatures
Exhibit Index
Press Release


Table of Contents

ITEM 2.02. Results of Operations and Financial Condition.

     On January 31, 2005, United Dominion Realty Trust, Inc. issued a press release announcing its financial results for the quarter and year ended December 31, 2004. A copy of the press release is furnished as Exhibit 99.1 to this report. This Form 8-K and the attached exhibit are furnished to, but not filed with, the Securities and Exchange Commission.

ITEM 9.01. Financial Statements and Exhibits.

     (c) Exhibits

     
Exhibit No.   Description

 
99.1   Press Release dated January 31, 2005

 


Table of Contents

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.

         
    UNITED DOMINION REALTY TRUST, INC.
 
 
Date: January 31, 2005   By:   /s/ Scott A. Shanaberger

Name:   Scott A. Shanaberger
Title:     Senior Vice President and
              Chief Accounting Officer

 


Table of Contents

Exhibit Index

     
Exhibit No.   Description

 
99.1   Press Release dated January 31, 2005

  EX-99.1 2 d22043exv99w1.htm PRESS RELEASE exv99w1

 

Exhibit 99.1

For details contact:
Larry Thede
Phone (720)283-2450
E-mail: ir@udrt.com
www.udrt.com

(UNITED DOMINION Realty Trust LOGO)

PRESS RELEASE
For Immediate Release

UNITED DOMINION REALTY TRUST, INC. ANNOUNCES

FOURTH QUARTER RESULTS

RICHMOND, VA. (January 31, 2005) United Dominion Realty Trust, Inc. (NYSE: UDR) today reported Funds From Operations (“FFO”) of $57.5 million, or $0.39 per share (diluted), for the quarter ended December 31, 2004. For the same period a year ago, the Company reported FFO of $53.8 million, or $0.37 per share (diluted). FFO for the twelve months ended December 31, 2004 was $219.6 million, or $1.51 per share (diluted). For the same period a year ago, the Company reported FFO of $208.4 million, or $1.52 per share (diluted).

“I’m pleased to report that we continued to gain traction in our operations with growth in rent and Net Operating Income (“NOI”) during the fourth quarter,” stated Thomas W. Toomey, President and Chief Executive Officer. “Throughout 2004, we registered sequential quarterly improvement in year over year comparisons for rent and net operating income. The 2.1% growth in NOI for the fourth quarter was our best performance in over two years. These improvements in overall operating results, combined with our recent $1.3 billion in acquisitions and sales afford us an excellent base to build from for 2005.”

Highlights

  •   Acquired 11 communities for $529 million
 
  •   Sold 9 communities for $112 million
 
  •   Issued $100 million of 5.00% senior unsecured notes due January 2012
 
  •   Issued $25 million of 4.30% senior unsecured notes due July 2007
 
  •   Issued $100 million of 5.25% senior unsecured notes due January 2015
 
  •   Issued 4.5 million shares of common stock for net proceeds of $91.3 million
 
  •   Redeemed 2 million shares of Series D Cumulative Convertible Redeemable Preferred Stock

Portfolio Operating Performance and Same Community Results

During the fourth quarter, 64,177 apartment homes, or 81% of total apartment homes, were classified as Same Community. The Company defines Same Community as all multifamily communities owned and stabilized for at least one year as of the beginning of the most recent quarter.

 


 

Same Community Results, Year/Year
($ in thousands, except monthly rent)

                         
    4th Qtr '04     4th Qtr '03     % Change  
Rent and other income
  $ 138,897     $ 136,096       2.1 %
Concessions
    4,085       3,928       4.0  
Bad debt
    729       656       11.1  
Total income
    134,083       131,512       2.0  
Expenses
    51,373       50,483       1.8  
Net operating income
    82,710       81,029       2.1  
 
Avg. monthly collections per occupied home
  $ 710     $ 707       0.4 %
Avg. monthly reimbursements per occupied home
    30       27       11.1  
                       
Avg. physical occupancy
    94.1 %     92.9 %   120 bps
Operating margin
    61.7       61.6     10 bps
Annualized resident turnover rate
    59.5       62.4     -290 bps
Resident credit loss, % of effective rent
    0.5       0.5     0 bps

Same Community represents 41 markets, of which 28 markets, or 68%, generated positive Same Community revenue growth and 25 markets, or 61%, generated positive Same Community NOI when compared to the prior year.

Same Community Results, Quarter/Quarter
($ in thousands, except monthly rent)

                         
    4th Qtr '04     3rd Qtr '04     % Change  
Rent and other income
  $ 138,897     $ 138,641       0.2 %
Concessions
    4,085       4,058       0.7  
Bad debt
    729       634       15.0  
Total income
    134,083       133,949       0.1  
Expenses
    51,373       52,399       -2.0  
Net operating income
    82,710       81,550       1.4  
 
Avg. monthly collections per occupied home
  $ 710     $ 709       0.1 %
Avg. monthly reimbursements per occupied home
    30       29       3.4  
                   
Avg. physical occupancy
    94.1 %     94.2 %   -10 bps
Operating margin
    61.7       60.9     80 bps
Annualized resident turnover rate
    59.5       73.4     -1390 bps
Resident credit loss, % of effective rent
    0.5       0.5     0 bps

Same Community represents 41 markets, of which 19 markets, or 46%, generated positive Same Community revenue growth and 24 markets, or 59%, generated positive Same Community NOI growth when compared to the prior quarter.

Non-Mature Properties

2


 

The composition of the Company’s portfolio has changed significantly over the past three years. Currently, 19% of the portfolio is considered ‘non-mature’, meaning that the communities have not been owned or stabilized for at least one year. In the coming quarters, the Same Community portfolio will benefit from an influx of acquired properties currently considered non-mature in California, Metropolitan Washington D.C. and Florida, which are high rent and high occupancy markets. These high barrier markets comprise approximately 76% of non-mature NOI. The overall average monthly rental rate of our non-mature assets is approximately $300 above the current mature portfolio.

Portfolio Repositioning

As previously announced, the Company acquired 11 communities with 3,761 apartment homes for a total purchase price of $529 million (averaging $140,500 per home) during the quarter, which included seven communities in the Essex transaction. These transactions represent a blended capitalization rate of 5.6% using forward twelve months of operations and a reserve for capital expenditures ranging from $270 to $450 per home.

During the fourth quarter, the Company announced sales totaling $112 million (averaging $48,000 per home) at a blended capitalization rate of 8.7% using trailing twelve months of operations less an actual capital expenditure reserve of $470 per home and an implied management fee of 2.75%. The sales include eight communities in Michigan with 1,970 apartment homes for a total of $91.5 million (averaging $46,400 per home), and one community in Louisville, Kentucky for $20.1 million (averaging $56,600 per home). In addition, the Company sold nine acres of land in Texas for $0.8 million. The Company recognized $17.7 million in gains on the sales in the fourth quarter. The Company is under contract to sell 11 communities consisting of 2,623 units for $169 million at a blended cap rate of 5.5%. The communities are located in Houston, Anaheim and Phoenix.

For more details on the Company’s acquisition and disposition activities, see our press release dated December 13, 2004.

“These transactions continue to move us forward on two fronts. Approximately 50% of our projected 2005 NOI is expected to come from California, Florida and the Metro D.C. area, and we have exited two additional markets, bringing our total to 43,” stated W. Mark Wallis, Senior Executive Vice President, Strategy, Legal, Acquisitions, Dispositions & Development.

Financing Activities

In October, the Company issued $100 million of 5.00% senior unsecured notes due January 15, 2012 at spread of 123 basis points. Also in October, the Company issued $25 million of 4.30% senior unsecured notes due July 1, 2007 at spread of 100 basis points. These notes represent a re-opening of the 4.30% senior notes issued on June 25, 2004. These additional notes will constitute a single series of notes, bringing the aggregate principal amount outstanding of the 4.30% senior notes to $75 million. In November, the Company issued $100 million of 5.25% senior unsecured notes due January 15, 2015 at a spread of 127 basis points. During the quarter, the Company issued 4.5 million shares of common stock at a price of approximately $20.48 per share and received net proceeds of $91.3 million.

3


 

eBay Purchase of Rent.com

On December 16, 2004, eBay (Nasdaq: EBAY) announced that it had agreed to acquire privately held Rent.com, a leading Internet listing web site in the apartment and rental housing industry, for approximately $415 million plus acquisition costs, net of Rent.com’s cash on hand. United Dominion owns shares in Rent.com. The acquisition, which is subject to various regulatory approvals and approval of Rent.com’s stockholders, is expected to close in the first quarter of 2005.

If the closing occurs, the Company expects to record a one-time pre-tax gain of between $12 and $14 million. There is no assurance that the Rent.com transaction will close, or if it does, whether the Company will realize the anticipated gain. The Company is considering, among other things, utilizing a portion of the gain to offset prepayment penalties we may elect to incur by prepaying certain secured debt. The earnings guidance shown below does not include the possible effects of the Rent.com transaction.

Earnings Guidance

United Dominion believes that the financial results for 2005 will be affected by international, national and regional economic trends and events, the acquisition and/or disposition of apartment communities and other factors. The Company’s guidance for the first quarter 2005 FFO is $0.37 to $0.39 per share (diluted) and $1.57 to $1.70 per share (diluted) for the full year 2005. All guidance is based on the current expectations and judgment of the Company’s management team.

Detailed assumptions for the Company’s 2005 guidance can be found on our website at:
http://media.corporate-ir.net/media_files/irol/11/112440/guidance/guidance2005.pdf

A reconciliation of the range provided for projected 2005 FFO per share for the full year to Earnings Per Share (“EPS”) for the full year is as follows:

                 
    2005  
    High-end     Low-end  
Funds From Operations(1)
  $ 1.70     $ 1.57  
Conversion to GAAP Share Count (2)
    0.22       0.21  
Minority Interest of OP Unit Holders (2)
    (0.02 )     (0.04 )
Depreciation (3)
    (1.58 )     (1.48 )
Gains (3)
    0.15       0.30  
Preferred Dividends
    (0.07 )     (0.07 )
Expected Earnings Per Share
  $ 0.40     $ 0.49  

(1) The National Association of Real Estate Investment Trusts (“NAREIT”) defines funds from operations (“FFO”) (April 2002 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (GAAP)), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. The Company believes that

4


 

FFO is helpful to investors as a supplemental measure of the operating performance of a real estate company because it provides investors an understanding of the ability of the Company to incur and service debt and to make capital expenditures. FFO in and of itself does not represent net income or net cash flows from operating activities in accordance with GAAP. Therefore, FFO should not be exclusively considered as an alternative to net income or to net cash flows from operating activities as determined by GAAP or as a measure of liquidity.
(2) Operating Partnership units are not considered to be common stock equivalents for GAAP purposes.
(3) Due to the uncertain timing and extent of property dispositions and acquisitions, actual results could differ materially from expected EPS.

Supplemental Information

The Company offers Supplemental Information that provides information regarding the financial position and operating results of the Company. This Supplemental Information is available on the Company’s website at: www.udrt.com/resources/files/Investor_Relations/4Q2004.pdf

Conference Call Information

Date: February 1, 2005
Time:1:00 p.m. Eastern Time

To Participate in the Telephone Conference Call:

Dial in at least five minutes prior to start time.
Domestic: 800-218-0530
International: 303-262-2125
If you have any questions, please contact: Karen Droba
Phone: 312-640-6770
E-mail: kdroba@financialrelationsboard.com

Conference Call Playback:
Domestic: 800-405-2236
International: 303-590-3000
Passcode: 11019477
The playback can be accessed until March 15, 2005 at midnight EST.

Webcast:
The conference call will also be available on UDR’s website at www.udrt.com and at www.ccbn.com. To listen to a live broadcast, go to one of these sites at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software. A replay will also be available for 90 days on UDR’s website and also on CCBN’s website.

About United Dominion Realty Trust, Inc.

United Dominion is the fourth largest apartment REIT, owning and operating apartment communities nationwide. The Company has a 32-year history during which it has raised the dividend each of the last 28 years. United Dominion is included in the S&P MidCap 400 Index.

5


 

The Company currently owns 78,855 apartment homes and has 1,311 homes currently under development. Additional information about United Dominion may be found on its Web site at www.udrt.com.

Statements contained in this press release, which are not historical facts, are forward-looking statements, as the term is defined in the Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by the Company’s use of words such as, “expects,” “plans,” “estimates,” “projects,” “intends,” “believes,” and similar expressions that do not relate to historical matters. Such forward-looking statements are subject to risks and uncertainties which can cause actual results to differ materially from those currently anticipated, due to a number of factors, which include, but are not limited to, unfavorable changes in the apartment market, changing economic conditions, the impact of competition and competitive pricing, acquisitions or new developments not achieving anticipated results, the expectation that approximately 50% of projected 2005 net operating income will come from California, Florida and Metropolitan Washington D.C., delays in completing developments and lease-ups on schedule, difficulties in selling existing apartment communities, and other risk factors discussed in documents filed by the Company with the Securities and Exchange Commission from time to time including the Company’s Annual Report on Form 10-K and the Company’s Quarterly Reports on Form 10-Q. All forward-looking statements in this press release are made as of today, based upon information known to management as of the date hereof. The Company assumes no obligation to update or revise any of its forward-looking statements even if experience or future changes show that indicated results or events will not be realized.

6


 



Attachment 1

UNITED DOMINION REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
In thousands, except per share amounts   2004     2003     2004     2003  
Rental income
  $ 163,832     $ 138,732     $ 604,270     $ 542,894  
 
Rental expenses:
                               
Real estate taxes and insurance
    18,660       15,782       71,055       62,329  
Personnel
    17,387       14,310       63,878       55,252  
Utilities
    9,457       8,062       36,625       32,244  
Repair and maintenance
    10,012       9,785       38,409       34,909  
Administrative and marketing
    5,816       5,151       21,299       19,793  
Property management
    4,717       4,242       17,881       16,873  
Other operating expenses
    375       293       1,226       1,205  
 
                           
 
 
    66,424       57,625       250,373       222,605  
Non-property income
    395       365       2,608       1,068  
 
Other expenses:
                               
Real estate depreciation and amortization
    49,228       39,106       171,781       145,706  
Interest
    35,847       28,444       124,087       117,457  
General and administrative
    6,081       4,493       19,316       20,626  
Hurricane related expenses
                5,503        
Impairment loss on investments
                      1,392 (B)
Other depreciation and amortization
    809       869       3,372       3,087  
 
                           
 
    91,965       72,912       324,059       288,268  
 
Income before minority interests and discontinued operations
    5,838       8,560       32,446       33,089  
Minority interests of outside partnerships
    (15 )           (182 )     (614 )
Minority interests of unitholders in operating partnerships
    (3 )     588       (443 )     874  
 
                           
Income before discontinued operations, net of minority interests
    5,820       9,148       31,821       33,349  
Income from discontinued operations, net of minority interests (including gain on sales) (A)
    19,693       11,887       65,331       37,055  
 
                           
Net income
    25,513       21,035       97,152       70,404  
Distributions to preferred stockholders — Series B
    (2,911 )     (2,911 )     (11,644 )     (11,645 )
Distributions to preferred stockholders — Series D (Convertible)
    (348 )     (1,696 )     (3,473 )     (12,178 )
Distributions to preferred stockholders — Series E (Convertible)
    (1,000 )     (1,138 )     (4,414 )     (2,503 )
Premium on preferred stock conversions
    (1,042 )     (921 )     (5,729 )     (19,271 )
 
                           
Net income available to common stockholders
  $ 20,212     $ 14,369     $ 71,892     $ 24,807  
 
                           
 
Earnings per weighted average common share — basic:
                               
Income/(loss) from continuing operations available to common stockholders, net of minority interests
  $ 0.00     $ 0.02     $ 0.05       ($0.10 )
Income from discontinued operations, net of minority interests
  $ 0.15     $ 0.10     $ 0.51     $ 0.32  
Net income available to common stockholders
  $ 0.15     $ 0.12     $ 0.56     $ 0.22  
 
Earnings per weighted average common share — diluted:
                               
Income/(loss) from continuing operations available to common stockholders, net of minority interests
  $ 0.00     $ 0.02     $ 0.05       ($0.10 )
Income from discontinued operations, net of minority interests
  $ 0.15     $ 0.10     $ 0.51     $ 0.32  
Net income available to common stockholders
  $ 0.15     $ 0.12     $ 0.56     $ 0.22  
 
Common distributions declared per share
  $ 0.2925     $ 0.2850     $ 1.1700     $ 1.1400  
 
Weighted average number of common shares outstanding — basic
    131,136       121,854       128,097       114,672  
Weighted average number of common shares outstanding — diluted
    132,172       122,846       129,080       114,672  

(A)   Discontinued operations represents all properties sold since January 1, 2002 and properties that are currently classified as held for disposition at December 31, 2004.
 
(B)   Represents the write-off of the Company’s investment in Realeum, Inc., an unconsolidated development joint venture created to develop web-based solutions for multifamily property and portfolio management.



 


 



Attachment 2

UNITED DOMINION REALTY TRUST, INC.
FUNDS FROM OPERATIONS
(Unaudited)

                                 
    Three Months Ended   Twelve Months Ended  
    December 31,   December 31,  
In thousands, except per share amounts   2004     2003     2004     2003  
Net income
  $ 25,513     $ 21,035     $ 97,152     $ 70,404  
Adjustments:
                               
Distributions to preferred stockholders
    (4,259 )     (5,745 )     (19,531 )     (26,326 )
Real estate depreciation and amortization, net of outside partners’ interest in 2003
    49,228       39,106       171,781       145,271  
Minority interests of unitholders in operating partnership
    3       (588 )     443       (874 )
Real estate depreciation related to unconsolidated entities
    72       60       279       196  
Discontinued Operations:
                               
Real estate depreciation
    769       4,100       8,847       17,687  
Minority interests of unitholders in operating partnership
    1,326       809       4,400       2,521  
Net gain on sale of depreciable property
    (17,664 )     (7,793 )     (52,903 )     (15,941 )
 
                       
Funds from operations (“FFO”) — basic
  $ 54,988     $ 50,984     $ 210,468     $ 192,938  
 
                       
 
Distribution to preferred stockholders — Series D and E (Convertible)
    1,348       2,834       7,887       14,681  
 
                       
Funds from operations — diluted
  $ 56,336     $ 53,818     $ 218,355     $ 207,619  
 
                       
Gains on the disposition of real estate developed for sale (A)
    1,202             1,202       812  
 
                       
FFO with gains on the disposition of real estate developed for sale — diluted
  $ 57,538     $ 53,818     $ 219,557     $ 208,431  
 
                       
 
Weighted average number of common shares and OP Units outstanding — basic
    139,882       130,565       136,852       122,589  
Weighted average number of common shares, OP Units, and common stock equivalents outstanding — diluted
    148,302       144,440       145,842       136,975  
 
FFO per common share — basic
  $ 0.39     $ 0.39     $ 1.54     $ 1.57  
 
                       
FFO per common share — diluted
  $ 0.39     $ 0.37     $ 1.51     $ 1.52  
 
                       

FFO is defined as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable property, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. This definition conforms with the National Association of Real Estate Investment Trust’s definition issued in April 2002. United Dominion considers FFO in evaluating property acquisitions and its operating performance and believes that FFO should be considered along with, but not as an alternative to, net income and cash flows as a measure of United Dominion’s activities in accordance with generally accepted accounting principles and is not necessarily indicative of cash available to fund cash needs.

For the three months ended December 31, 2004 and 2003, distributions to preferred stockholders exclude $1.0 million and $0.9 million, respectively, related to premiums on preferred stock conversions. For the twelve months ended December 31, 2004 and 2003, distributions to preferred stockholders exclude $5.7 million and $19.3 million, respectively, related to premiums on preferred stock conversions.

(A)See Attachment 2(A) for further discussion.



 


 



Attachment 2(A)

UNITED DOMINION REALTY TRUST, INC.
FUNDS FROM OPERATIONS (continued)
(Unaudited)

The following is a reconciliation of GAAP gains from the disposition of real estate developed for sale to gross gains from the disposition of real estate developed for sale.

                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
In thousands   2004     2003     2004     2003  
GAAP gains from the disposition of real estate developed for sale
  $ 1,278     $     $ 1,278     $ 1,249  
Less: accumulated depreciation
    (76 )           (76 )     (437 )
 
                       
Gains from the disposition of real estate developed for sale
  $ 1,202     $     $ 1,202     $ 812  
 
                       

Gains from the disposition of real estate investments developed for sale is defined as net sales proceeds less a tax provision (such development by REITs must be conducted in a TRS) and the gross investment basis of the asset before accumulated depreciation. We consider FFO with gains/losses on real estate developed for sale to be a meaningful supplemental measure of performance because the short-term use of funds produce a profit which differs from the traditional long-term investment in real estate for REITs.



 


 



Attachment 3

UNITED DOMINION REALTY TRUST, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)

                 
    December 31,     December 31,  
In thousands, except share and per share amounts   2004     2003  
ASSETS
               
Real estate owned:
               
Real estate held for investment
  $ 5,029,516     $ 3,900,573  
Less: accumulated depreciation
    (978,651 )     (809,524 )
 
           
 
    4,050,865       3,091,049  
Real estate under development
    65,758       29,715  
Real estate held for disposition (net of accumulated depreciation of $29,236 and $87,106)
    118,786       334,157  
 
           
Total real estate owned, net of accumulated depreciation
    4,235,409       3,454,921  
Cash and cash equivalents
    7,904       4,824  
Restricted cash
    6,086       7,540  
Deferred financing costs, net
    25,151       21,425  
Investment in unconsolidated development joint venture
    458       1,673  
Funds held in escrow from 1031 exchanges pending the acquisition of real estate
    17,039       14,447  
Notes receivable
    5,000       13,000  
Other assets
    34,347       25,247  
Other assets — real estate held for disposition
    607       566  
 
           
Total assets
  $ 4,332,001     $ 3,543,643  
 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Secured debt
  $ 1,197,924     $ 1,018,028  
Unsecured debt
    1,682,058       1,114,009  
Real estate taxes payable
    31,356       29,776  
Accrued interest payable
    18,773       12,892  
Security deposits and prepaid rent
    25,168       21,412  
Distributions payable
    44,624       40,623  
Accounts payable, accrued expenses, and other liabilities
    50,217       44,749  
Other liabilities — real estate held for disposition
    2,837       4,512  
 
           
Total liabilities
    3,052,957       2,286,001  
Minority interests
    83,593       94,206  
Stockholders’ equity
               
Preferred stock, no par value; $25 liquidation preference,
               
25,000,000 shares authorized; 5,416,009 shares of 8.60% Series B Cumulative Redeemable issued and outstanding (5,416,009 shares in 2003)
    135,400       135,400  
0 shares of 7.50% Series D Cumulative Convertible Redeemable issued and outstanding (2,000,000 shares in 2003)
          44,271  
2,803,812 shares of 8.00% Series E Cumulative Convertible issued and outstanding (3,425,217 shares in 2003)
    46,571       56,893  
Common stock, $1 par value; 250,000,000 shares authorized 136,429,592 shares issued and outstanding (127,295,126 shares in 2003)
    136,430       127,295  
Additional paid-in capital
    1,614,916       1,458,983  
Distributions in excess of net income
    (731,808 )     (651,497 )
Deferred compensation — unearned restricted stock awards
    (6,058 )     (5,588 )
Notes receivable from officer-stockholders
          (459 )
Accumulated other comprehensive loss, net
          (1,862 )(A)
 
           
Total stockholders’ equity
    1,195,451       1,163,436  
 
           
Total liabilities and stockholders’ equity
  $ 4,332,001     $ 3,543,643  
 
           

(A)   Represents net unrealized loss on derivative instrument transactions.

 

GRAPHIC 3 d22043uniteddom.gif GRAPHIC begin 644 d22043uniteddom.gif M1TE&.#EA"0%0`/<``````(````"``("`````@(``@`"`@,#`P,#X2$A(R,C)24E)RWN?GY^_O[_?W M]____P`````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`````````````````````````````````````````/_[\*"@I("`@/\```#_ M`/__````__\`_P#______R'Y!```````+``````)`5``AP```(````"``("` M````@(``@`"`@,#`P,#X2$A(R,C)24E)RWN?GY^_O[_?W]____P`````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`````````/_[\*"@I("`@/\```#_`/__````__\`_P#______PC^`%,('$BP MH,&#"!,J7,BPH<.'$"-*G$BQHL6+&#-JW,BQH\>/($.*'$FRI,F3*%.J7,FR MI$)4*7*`B:LP>"("R$GDT[PP6Y`SUPUK"A-X??''R+)3@"N''@'\8:],"U M@\(#&RY8N*#AP//?'3Q@)OVANW6")KK^=]]^H#L(Y09)B,>,X@`($"%,/.^0 M04.'`]L+CCC`7_[!_0=4E5`)7'V77H$%@<`5!0B9L!4#`@Y$X%:O#?3!5QAN MI0%!6F7HU0@$D>#A5@M(,!I!#VPE`4(@2(`A!*<=I.!6$R14`5<5#H2"7@#P M51`&7.%FT(4`3+`=D`!$$&%!>7T%@9`&44`B>C\"X(!_"*$@V`)8%J0E`%P6 M1,("S1WTY65>5F9@"D2.R-6&`V7@)E<@ZLC`G`!L4-`&4QJ$I(<7_,>5`TOJ MF.)6:PK4H7-[ M=,*6JQ%')HG^B:9PYG9?`G!B"B!0I\&N&+Q*'0:<6<"H0'):IL%L&`";;`5U M"G3"G0!8D.RT%_"X%6,#C4EA0<6":0$''G1@`;31&C3"JP`,2Q"I"!:TJ$&6 MJIB?MI0.9*FH!9U@;0,5'&O!6ULI:1"H7.EI$`=%+H2JI\[>N4"K`YW;50,0 M"S1KFH@"99##%G(#&TF;/L%>$_+]YTRPM@*]", M1Z=@Z=%(1J`0CX1-73+D`$"P).8*9XW0JF!Z3B9AFVI(MF6D7VLVVJI_O!4% M)YQ@POLGE!!KPR47NBZ-!&FPE0.0L=NW0GDSF$`D]J_;S8@"9?-9NH3W`;E1 M;"#($UZ]4-"R'!T$^A*`N M;0KY$P-F2,,%R(X@)(-00D(0,,D(3H?^LTO:0I`D.XEMH%@?=-$"4I8[107/ M<,YAE]YPQ;A*53$%;Y.9?BJ'&5"%J68`@%,*0B@R[:F*:ZYJV@"AQ0`0K7!\ M`)C?0%Z8OH'\"4,W'$@.[3<0'H)%,D1B@'^*)4:$6*J(9-+`"\?B1PJ@`%K` M6R`4!?*GMD70Y>9!_D!2]A'00D6&LF^+"%X)'-C$%A;.B M)%&0MV1>4IJ91-LF9^9)#?IG!&P<"Y!(:293%L0$'#-A_A:$@K>,S6();!#Z M9@D`1Q+%!'+^W&-"B&0J$.X/,AUDD$+L5B]))=./#?``F59$,E@J$&C*>V(* M3``P6QDT>L`KVI`!S%Z MQ13P"*+KO)M`I#1"GH8*5.0D83RW6#)(2>QH)VB9H\IGJUC"D*8>M&G]$A)` M]25)CY41H-7*FD8X"6XK:&IHK&K65(D*Y*^OHJK+"%*L#*H*8'I-`5EVDSL6?0SY@`0C0D`$/J$`'4MLB"5P@M2&(@`0HT+$#3$`"$H*`:A7_0`'K!H"%0"<0`ZEV<`A$&T,F(!V M'G=+"TAF!(4<02X36I`2&%J7V[G`#`OIKAGN%(L4*#'[6#2!##.@`OEDI@K*0^`&%*$1)"/4XZJSS!E6/TSV5N`N% M`G%[:M\B:Q^D4%""]YF`W"8(@0<^<(!MHH`$YKVW>?.;F920`%I.KKC&'4," M@!%JXR!O#`K^.%`9!L@QY"B_"0G>P_+WA.#E!PC!!\3%LP:(-N4XM\D=\51/ M+>;\YS.AG)L<8(&;`_WH,#G`<;!SG`:2&^E0C[K4IT[UJEO]ZE$WP0A&P##I M?N3I6)]Z7M#E@`ILX`,@X`"P-'#OB9S@6)ZN"`H\L.0)7*`#(Z!5V*U",PE@ MH`,RU=P@(-&V""%`)G7Z>R`;^1QP+/B0U"RG!`X+^OQ'()S\C M''C=5F^HE9-#I)W%M)@%(H^:N!>$`JCOR`>L_WV*;("/((!;,(U/$04EBCX4 M$1[/L0#P#`10$H7(C`900$?I2/.5Q'>AQ`2,&4:H78)B!$D M0'\\I!W4I145P'X.<39'HP&])Q$']QES,Q(GX`#FUX$.,7H$00$,4&45,!U& MYSX202JW`E6:AA$5@%,?46@TZ!$B(BH,$']LD@'5MDM*MP$=8#H2,(&X(A@< ML"34!1X%>!"=Y&1<=P(@D"C;P84+QQY`4H))R!%`XAD-"(9200(G,`$;!!L9 M6(4,@(4$4B\7YV:080(=\`!"@@).(Q'^^F,@'R`!]T5W`%`A))`!`H,"(2`5 M.D(!]!$!6-)\34-O;6A3#R`0%8"%`M%Q`B1I4Q,7(I5B"+,FPY4C*,`G6)@! MH*\\260TC-2&8+0.A;!&B`3"9DPU1`G1C`C96*$2' M*ZNA(-_F+!]0%"+23S="AP*B(/7"`=V8`B+B'"?``8BV$!X@6A;P8O9BA*7H M6]8(&:NB''P28!$P@V#)&G^I=(Z6'[T">)`!*@YP+!E@()MB=H35`0A!(!J`%\C8;AH``D-I`B!``130)<-U)?;S++YF`F!%$!-P<7 M,EXI>X_Y$.'!`1VP>;'(`9@!`AAP=TLR$>4KT<2P:8#HA8`$50`$:('Z5F`'T09LY8@(;H`$6H`&0<7NE1GS% M>10\A),*DR4.$2'L!A[(UY]8$0'CB:#%22KOR*#]N2K`!*$0"BJ.2:%MJ"!6 MB:%MB!D75VL
-----END PRIVACY-ENHANCED MESSAGE-----