SECURITIES AND EXCHANGE COMMISSION
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland | 20-3126457 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) | |
4401 Barclay Downs Drive, Suite 300 | ||
Charlotte, North Carolina | 28209 | |
(Address of principal executive offices) | (Zip code) |
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Large accelerated filero | Accelerated filerþ | Non-accelerated filero | Smaller reporting companyo | |||
(Do not check if a smaller reporting company) |
Page | ||||
3 | ||||
30 | ||||
45 | ||||
45 | ||||
45 | ||||
46 | ||||
46 | ||||
46 | ||||
46 | ||||
46 | ||||
46 | ||||
2
ITEM 1. | FINANCIAL STATEMENTS |
June 30, 2011 | December 31, 2010 | |||||||
Assets | ||||||||
Real estate properties: | ||||||||
Land | $ | 41,687 | $ | 37,269 | ||||
Buildings and improvements | 636,193 | 597,022 | ||||||
Less: Accumulated depreciation | (132,198 | ) | (119,141 | ) | ||||
Net operating real estate properties | 545,682 | 515,150 | ||||||
Construction in progress | 45,010 | 22,243 | ||||||
Net real estate properties | 590,692 | 537,393 | ||||||
Cash and cash equivalents | 16,383 | 12,203 | ||||||
Restricted cash | 4,241 | 6,794 | ||||||
Tenant and accounts receivable, net of allowance of $3,104 in 2011 and $3,010 in 2010 | 12,368 | 11,383 | ||||||
Goodwill | 22,882 | 22,882 | ||||||
Intangible assets, net of accumulated amortization of $51,382 in 2011 and $49,287 in 2010 | 22,249 | 18,601 | ||||||
Other assets | 27,551 | 23,684 | ||||||
Total assets | $ | 696,366 | $ | 632,940 | ||||
Liabilities and equity | ||||||||
Mortgage notes payable | $ | 325,644 | $ | 317,303 | ||||
Revolving credit facility | 95,000 | 45,000 | ||||||
Accounts payable | 15,315 | 11,368 | ||||||
Billings in excess of costs and estimated earnings on uncompleted contracts | 2,432 | 1,930 | ||||||
Other liabilities | 52,707 | 39,819 | ||||||
Total liabilities | 491,098 | 415,420 | ||||||
Commitments and contingencies | ||||||||
Equity: | ||||||||
Cogdell Spencer Inc. stockholders’ equity: | ||||||||
Preferred stock, $0.01 par value; 50,000 shares authorized: | ||||||||
8.5000% Series A Cumulative Redeemable Perpetual Preferred Shares (liquidation preference $25.00 per share), 2,940 and 2,600 shares issued and outstanding in 2011 and 2010, respectively | 73,500 | 65,000 | ||||||
Common stock, $0.01 par value; 200,000 shares authorized, 51,080 and 50,870 shares issued and outstanding in 2011 and 2010, respectively | 511 | 509 | ||||||
Additional paid-in capital | 418,553 | 417,960 | ||||||
Accumulated other comprehensive loss | (3,772 | ) | (3,339 | ) | ||||
Accumulated deficit | (306,022 | ) | (287,798 | ) | ||||
Total Cogdell Spencer Inc. stockholders’ equity | 182,770 | 192,332 | ||||||
Noncontrolling interests: | ||||||||
Real estate partnerships | 6,756 | 6,452 | ||||||
Operating partnership | 15,742 | 18,736 | ||||||
Total noncontrolling interests | 22,498 | 25,188 | ||||||
Total equity | 205,268 | 217,520 | ||||||
Total liabilities and equity | $ | 696,366 | $ | 632,940 | ||||
3
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
Revenues: | ||||||||||||||||
Rental revenue | $ | 23,136 | $ | 20,995 | $ | 46,190 | $ | 42,240 | ||||||||
Design-Build contract revenue and other sales | 17,641 | 15,236 | 32,881 | 50,672 | ||||||||||||
Property management and other fees | 760 | 761 | 1,536 | 1,578 | ||||||||||||
Development management and other income | 41 | 17 | 115 | 120 | ||||||||||||
Total revenues | 41,578 | 37,009 | 80,722 | 94,610 | ||||||||||||
Expenses: | ||||||||||||||||
Property operating and management | 9,824 | 8,387 | 19,111 | 16,585 | ||||||||||||
Design-Build contracts and development management | 15,977 | 11,407 | 28,990 | 36,026 | ||||||||||||
Selling, general, and administrative | 6,822 | 9,345 | 13,029 | 15,165 | ||||||||||||
Depreciation and amortization | 7,986 | 8,182 | 15,816 | 16,266 | ||||||||||||
Impairment charges | — | 13,635 | — | 13,635 | ||||||||||||
Total expenses | 40,609 | 50,956 | 76,946 | 97,677 | ||||||||||||
Income (loss) from continuing operations before other income (expense) and income tax benefit (expense) | 969 | (13,947 | ) | 3,776 | (3,067 | ) | ||||||||||
Other income (expense): | ||||||||||||||||
Interest and other income | 159 | 134 | 337 | 294 | ||||||||||||
Interest expense | (5,027 | ) | (5,393 | ) | (9,877 | ) | (10,481 | ) | ||||||||
Interest rate derivative expense | — | (9 | ) | — | (25 | ) | ||||||||||
Equity in earnings of unconsolidated real estate partnerships | 5 | — | 12 | 3 | ||||||||||||
Total other income (expense) | (4,863 | ) | (5,268 | ) | (9,528 | ) | (10,209 | ) | ||||||||
Loss from continuing operations before income tax benefit (expense) | (3,894 | ) | (19,215 | ) | (5,752 | ) | (13,276 | ) | ||||||||
Income tax benefit (expense) | (19 | ) | 5,174 | (37 | ) | 3,448 | ||||||||||
Net loss from continuing operations | (3,913 | ) | (14,041 | ) | (5,789 | ) | (9,828 | ) | ||||||||
Discontinued operations: | ||||||||||||||||
Income from discontinued operations | — | 24 | — | 6 | ||||||||||||
Gain on sale of discontinued operations | — | 264 | — | 264 | ||||||||||||
Total discontinued operations | — | 288 | — | 270 | ||||||||||||
Net loss | (3,913 | ) | (13,753 | ) | (5,789 | ) | (9,558 | ) | ||||||||
Net income attributable to the noncontrolling interest in real estate partnerships | (235 | ) | (177 | ) | (435 | ) | (489 | ) | ||||||||
Net loss attributable to the noncontrolling interest in operating partnership | 724 | 1,909 | 1,232 | 1,311 | ||||||||||||
Dividends on preferred stock | (1,562 | ) | — | (3,124 | ) | — | ||||||||||
Net loss attributable to Cogdell Spencer Inc. common stockholders | $ | (4,986 | ) | $ | (12,021 | ) | $ | (8,116 | ) | $ | (8,736 | ) | ||||
Per share data — basic and diluted: | ||||||||||||||||
Loss from continuing operations attributable to Cogdell Spencer Inc. common stockholders | $ | (0.10 | ) | $ | (0.27 | ) | $ | (0.16 | ) | $ | (0.20 | ) | ||||
Income from discontinued operations attributable to Cogdell Spencer Inc. common stockholders | — | 0.01 | — | — | ||||||||||||
Net loss per share attributable to Cogdell Spencer Inc. common stockholders | $ | (0.10 | ) | $ | (0.26 | ) | $ | (0.16 | ) | $ | (0.20 | ) | ||||
Weighted average common shares — basic and diluted | 51,058 | 46,111 | 51,033 | 44,449 | ||||||||||||
Net income (loss) attributable to Cogdell Spencer Inc. common stockholders: | ||||||||||||||||
Continuing operations, net of tax | $ | (4,986 | ) | $ | (12,267 | ) | $ | (8,116 | ) | $ | (8,967 | ) | ||||
Discontinued operations | — | 246 | — | 231 | ||||||||||||
Net loss attributable to Cogdell Spencer Inc. common stockholders | $ | (4,986 | ) | $ | (12,021 | ) | $ | (8,116 | ) | $ | (8,736 | ) | ||||
4
Cogdell Spencer Inc. Stockholders | ||||||||||||||||||||||||||||||||||||
Series A | ||||||||||||||||||||||||||||||||||||
Accumulated | Cumulative | Noncontrolling | Noncontrolling | |||||||||||||||||||||||||||||||||
Other | Redeemable | Additional | Interests in | Interests in | ||||||||||||||||||||||||||||||||
Total | Comprehensive | Accumulated | Comprehensive | Perpetual | Common | Paid-in | Operating | Real Estate | ||||||||||||||||||||||||||||
Equity | Loss | Deficit | Loss | Preferred Shares | Stock | Capital | Partnership | Partnerships | ||||||||||||||||||||||||||||
Balance at December 31, 2010 | $ | 217,520 | $ | (287,798 | ) | $ | (3,339 | ) | $ | 65,000 | $ | 509 | $ | 417,960 | $ | 18,736 | $ | 6,452 | ||||||||||||||||||
Comprehensive loss: | ||||||||||||||||||||||||||||||||||||
Net income (loss) | (5,789 | ) | $ | (5,789 | ) | (4,992 | ) | — | — | — | — | (1,232 | ) | 435 | ||||||||||||||||||||||
Unrealized loss on derivative financial instruments | (508 | ) | (508 | ) | — | (400 | ) | — | — | — | (33 | ) | (75 | ) | ||||||||||||||||||||||
Comprehensive loss | (6,297 | ) | $ | (6,297 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Issuance of preferred stock, net of costs | 8,204 | — | — | 8,500 | — | (296 | ) | — | — | |||||||||||||||||||||||||||
Conversion of operating partnership units to common stock | — | — | (33 | ) | — | 2 | 516 | (485 | ) | — | ||||||||||||||||||||||||||
Restricted stock and LTIP unit grants | 611 | — | — | — | — | 228 | 383 | — | ||||||||||||||||||||||||||||
Amortization of restricted stock grants | 145 | — | — | — | — | 145 | — | — | ||||||||||||||||||||||||||||
Dividends on common stock | (10,108 | ) | (10,108 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||||
Dividends on preferred stock | (3,124 | ) | (3,124 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||||
Distributions to noncontrolling interests | (1,931 | ) | — | — | — | — | — | (1,627 | ) | (304 | ) | |||||||||||||||||||||||||
Contributed equity in real estate partnership | 248 | — | — | — | — | — | — | 248 | ||||||||||||||||||||||||||||
Balance at June 30, 2011 | $ | 205,268 | $ | (306,022 | ) | $ | (3,772 | ) | $ | 73,500 | $ | 511 | $ | 418,553 | $ | 15,742 | $ | 6,756 | ||||||||||||||||||
5
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(In thousands)
(unaudited)
Cogdell Spencer Inc. Stockholders | ||||||||||||||||||||||||||||||||
Accumulated | Noncontrolling | Noncontrolling | ||||||||||||||||||||||||||||||
Other | Additional | Interests in | Interests in | |||||||||||||||||||||||||||||
Total | Comprehensive | Accumulated | Comprehensive | Common | Paid-in | Operating | Real Estate | |||||||||||||||||||||||||
Equity | Income (Loss) | Deficit | Loss | Stock | Capital | Partnership | Partnerships | |||||||||||||||||||||||||
Balance at December 31, 2009 | $ | 247,780 | $ | (164,321 | ) | $ | (1,861 | ) | $ | 427 | $ | 370,593 | $ | 37,722 | $ | 5,220 | ||||||||||||||||
Comprehensive income (loss): | ||||||||||||||||||||||||||||||||
Net income (loss) | (9,558 | ) | $ | (9,558 | ) | (8,736 | ) | — | — | — | (1,311 | ) | 489 | |||||||||||||||||||
Unrealized loss on derivative financial instruments, net of tax | (4,396 | ) | (4,396 | ) | — | (2,970 | ) | — | — | (493 | ) | (933 | ) | |||||||||||||||||||
Comprehensive loss | (13,954 | ) | $ | (13,954 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Issuance of common stock, net of costs | 47,115 | — | — | 71 | 47,044 | — | — | |||||||||||||||||||||||||
Conversion of operating partnership units to common stock | — | — | (12 | ) | 1 | 357 | (346 | ) | — | |||||||||||||||||||||||
Restricted stock and LTIP unit grants | 1,467 | — | — | 1 | 200 | 1,266 | — | |||||||||||||||||||||||||
Dividends on common stock | (9,275 | ) | (9,275 | ) | — | — | — | — | — | |||||||||||||||||||||||
Distributions to noncontrolling interests | (2,505 | ) | — | — | — | — | (1,539 | ) | (966 | ) | ||||||||||||||||||||||
Balance at June 30, 2010 | $ | 270,628 | $ | (182,332 | ) | $ | (4,843 | ) | $ | 500 | $ | 418,194 | $ | 35,299 | $ | 3,810 | ||||||||||||||||
6
For the Six Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Operating activities: | ||||||||
Net loss | $ | (5,789 | ) | $ | (9,558 | ) | ||
Adjustments to reconcile net loss to cash provided by operating activities: | ||||||||
Depreciation and amortization | 15,816 | 16,266 | ||||||
Amortization of acquired above market leases and acquired below market leases, net | (204 | ) | (233 | ) | ||||
Straight-line rental revenue | (929 | ) | (452 | ) | ||||
Amortization of deferred finance costs and debt premium | 755 | 774 | ||||||
Provision for bad debts | 95 | (193 | ) | |||||
Deferred income taxes | — | (2,589 | ) | |||||
Deferred tax expense on intersegment profits | 35 | (1,078 | ) | |||||
Equity-based compensation | 755 | 1,162 | ||||||
Equity in earnings of unconsolidated real estate partnerships | (12 | ) | (3 | ) | ||||
Change in fair value of interest rate swap agreements | — | (536 | ) | |||||
Debt extinguishment and interest rate derivative expense | — | 25 | ||||||
Impairment of goodwill, trade names and trademarks and intangible assets | — | 13,635 | ||||||
Gain on sale of real estate property | — | (264 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Tenant and accounts receivable and other assets | (2,014 | ) | 5,829 | |||||
Accounts payable and other liabilities | 13,952 | (3,175 | ) | |||||
Billings in excess of costs and estimated earnings on uncompleted contracts | 502 | (8,532 | ) | |||||
Net cash provided by operating activities | 22,962 | 11,078 | ||||||
Investing activities: | ||||||||
Investment in real estate properties | (69,679 | ) | (22,023 | ) | ||||
Proceeds from sales-type capital lease | 153 | 153 | ||||||
Proceeds from disposal of discontinued operations | — | 2,481 | ||||||
Purchase of corporate property, plant and equipment | (493 | ) | (287 | ) | ||||
Distributions received from unconsolidated real estate partnerships | 4 | 4 | ||||||
Decrease (increase) in restricted cash | 2,553 | (4,828 | ) | |||||
Net cash used in investing activities | (67,462 | ) | (24,500 | ) | ||||
Financing activities: | ||||||||
Proceeds from mortgage notes payable | 10,833 | 14,047 | ||||||
Repayments of mortgage notes payable | (2,480 | ) | (5,948 | ) | ||||
Proceeds from revolving credit facility | 50,000 | 4,000 | ||||||
Repayments to revolving credit facility | — | (29,000 | ) | |||||
Net proceeds from sale of common stock | — | 47,115 | ||||||
Net proceeds from sale of preferred stock | 8,204 | — | ||||||
Dividends on common stock | (10,100 | ) | (8,545 | ) | ||||
Dividends on preferred stock | (2,794 | ) | — | |||||
Distributions to noncontrolling interests in Operating Partnership | (1,697 | ) | (1,628 | ) | ||||
Distributions to noncontrolling interests in real estate partnerships | (304 | ) | (966 | ) | ||||
Equity contributions by partners in consolidated real estate partnerships | 248 | — | ||||||
Payment of financing costs | (3,230 | ) | (371 | ) | ||||
Net cash provided by financing activities | 48,680 | 18,704 | ||||||
Increase in cash and cash equivalents | 4,180 | 5,282 | ||||||
Balance at beginning of period | 12,203 | 25,914 | ||||||
Balance at end of period | $ | 16,383 | $ | 31,196 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for interest, net of capitalized interest | $ | 9,677 | $ | 10,831 | ||||
Cash paid for income taxes | $ | — | $ | 73 | ||||
Non-cash investing and financing activities: | ||||||||
Investment in real estate properties included in accounts payable and other liabilities | $ | 1,503 | $ | 717 | ||||
Accrued dividends and distributions | 6,384 | 5,781 | ||||||
Operating Partnership Units converted into common stock | 485 | 357 | ||||||
Equity-based compensation capitalized in real estate properties | — | 305 |
7
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
8
As of | As of | |||||||
June 30, 2011 | June 30, 2010 | |||||||
Customer balances greater than 10% of tenants and accounts receivable | Two | Two |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
Customer revenues greater than 10% of total revenue | One | One | One | Two |
9
Real Estate Entity | Entity Holdings | Year Founded | Our Ownership | |||||||||
Consolidated | ||||||||||||
Anchor Cogdell, LLC | three properties | 2011 | 98.3 | % | ||||||||
Bonney Lake MOB Investors, LLC | one property (under construction) | 2009 | 61.7 | % | ||||||||
Genesis Property Holdings, LLC | one property | 2007 | 40.0 | % | ||||||||
Cogdell Health Campus MOB, LP | one property | 2006 | 80.9 | % | ||||||||
Mebane Medical Investors, LLC | one property | 2006 | 35.1 | % | ||||||||
Rocky Mount MOB, LLC | one property | 2002 | 34.5 | % | ||||||||
Unconsolidated | ||||||||||||
Cogdell Spencer Medical Partners LLC | no assets or liabilities | 2008 | 20.0 | % | ||||||||
BSB Health/MOB Limited Partnership No. 2 | nine properties | 2002 | 2.0 | % | ||||||||
Shannon Health/MOB Limited Partnership No. 1 | ten properties | 2001 | 2.0 | % | ||||||||
McLeod Medical Partners, LLC | three properties | 1982 | 1.1 | % |
10
As of | As of | |||||||
June 30, 2011 | December 31, 2010 | |||||||
Financial position: | ||||||||
Total assets | $ | 53,695 | $ | 53,755 | ||||
Total liabilities | 46,914 | 47,272 | ||||||
Member’s equity | 6,780 | 6,483 |
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
Results of operations: | ||||||||||||||||
Total revenues | $ | 3,102 | $ | 3,072 | $ | 6,445 | $ | 6,197 | ||||||||
Operating and general and administrative expenses | 1,455 | 1,460 | 2,925 | 2,922 | ||||||||||||
Net income | 276 | 229 | 778 | 500 |
11
Land | $ | 4,418 | ||
Building and improvements | 32,101 | |||
Acquired in place lease value and deferred leasing costs | 4,476 | |||
Acquired above market leases | 912 | |||
Acquired below market leases | (1,312 | ) | ||
Acquired below market ground lease | 355 | |||
Total purchase price allocated | $ | 40,950 | ||
12
13
Design-Build | ||||||||||||||||||||
Property | and | Intersegment | Unallocated | |||||||||||||||||
Three months ended June 30, 2011 | Operations | Development | Eliminations | and Other | Total | |||||||||||||||
Revenues: | ||||||||||||||||||||
Rental revenue | $ | 23,136 | $ | — | $ | — | $ | — | $ | 23,136 | ||||||||||
Design-Build contract revenue and other sales | — | 31,744 | (14,103 | ) | — | 17,641 | ||||||||||||||
Property management and other fees | 760 | — | — | — | 760 | |||||||||||||||
Development management and other income | — | 571 | (530 | ) | — | 41 | ||||||||||||||
Total revenues | 23,896 | 32,315 | (14,633 | ) | — | 41,578 | ||||||||||||||
Certain operating expenses: | ||||||||||||||||||||
Property operating and management | 9,426 | — | — | — | 9,426 | |||||||||||||||
Design-Build contracts and development management | — | 30,009 | (14,032 | ) | — | 15,977 | ||||||||||||||
Selling, general, and administrative | — | 4,887 | — | — | 4,887 | |||||||||||||||
Total certain operating expenses | 9,426 | 34,896 | (14,032 | ) | — | 30,290 | ||||||||||||||
14,470 | (2,581 | ) | (601 | ) | — | 11,288 | ||||||||||||||
Interest and other income | 144 | 8 | — | 7 | 159 | |||||||||||||||
Corporate general and administrative expenses | — | — | — | (1,935 | ) | (1,935 | ) | |||||||||||||
Interest expense | — | — | — | (5,027 | ) | (5,027 | ) | |||||||||||||
Income tax expense applicable to funds from operations modified | — | — | — | (19 | ) | (19 | ) | |||||||||||||
Non-real estate related depreciation and amortization | — | (278 | ) | — | (44 | ) | (322 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships, before real estate related depreciation and amortization | 8 | — | — | — | 8 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | (526 | ) | — | — | — | (526 | ) | |||||||||||||
Dividends on preferred stock | — | — | — | (1,562 | ) | (1,562 | ) | |||||||||||||
Funds from operations modified (FFOM) | 14,096 | (2,851 | ) | (601 | ) | (8,580 | ) | 2,064 | ||||||||||||
Amortization of intangibles related to purchase accounting | (42 | ) | (189 | ) | — | — | (231 | ) | ||||||||||||
Funds from operations (FFO) | 14,054 | (3,040 | ) | (601 | ) | (8,580 | ) | 1,833 | ||||||||||||
Real estate related depreciation and amortization | (7,436 | ) | — | — | — | (7,436 | ) | |||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | 526 | — | — | — | 526 | |||||||||||||||
Acquisition-related expenses | (398 | ) | — | — | — | (398 | ) | |||||||||||||
Dividends on preferred stock | — | — | — | 1,562 | 1,562 | |||||||||||||||
Net income (loss) | $ | 6,746 | $ | (3,040 | ) | $ | (601 | ) | $ | (7,018 | ) | $ | (3,913 | ) | ||||||
Total assets | $ | 640,452 | $ | 55,668 | $ | — | $ | 246 | $ | 696,366 | ||||||||||
14
Design-Build | ||||||||||||||||||||
Property | and | Intersegment | Unallocated | |||||||||||||||||
Three months ended June 30, 2010 | Operations | Development | Eliminations | and Other | Total | |||||||||||||||
Revenues: | ||||||||||||||||||||
Rental revenue | $ | 21,018 | $ | — | $ | (23 | ) | $ | — | $ | 20,995 | |||||||||
Design-Build contract revenue and other sales | — | 24,229 | (8,993 | ) | — | 15,236 | ||||||||||||||
Property management and other fees | 761 | — | — | — | 761 | |||||||||||||||
Development management and other income | — | 2,266 | (2,249 | ) | — | 17 | ||||||||||||||
Total revenues | 21,779 | 26,495 | (11,265 | ) | — | 37,009 | ||||||||||||||
Certain operating expenses: | ||||||||||||||||||||
Property operating and management | 8,387 | — | — | — | 8,387 | |||||||||||||||
Design-Build contracts and development management | — | 20,940 | (9,533 | ) | — | 11,407 | ||||||||||||||
Selling, general, and administrative | — | 4,606 | (23 | ) | — | 4,583 | ||||||||||||||
Impairment charges | — | 13,635 | — | — | 13,635 | |||||||||||||||
Total certain operating expenses | 8,387 | 39,181 | (9,556 | ) | — | 38,012 | ||||||||||||||
13,392 | (12,686 | ) | (1,709 | ) | — | (1,003 | ) | |||||||||||||
Interest and other income | 134 | — | — | — | 134 | |||||||||||||||
Corporate general and administrative expenses | — | — | — | (4,762 | ) | (4,762 | ) | |||||||||||||
Interest expense | — | — | — | (5,393 | ) | (5,393 | ) | |||||||||||||
Interest rate derivative expense | — | — | — | (9 | ) | (9 | ) | |||||||||||||
Income tax benefit applicable to funds from operations modified | — | — | — | 4,935 | 4,935 | |||||||||||||||
Non-real estate related depreciation and amortization | — | (237 | ) | — | (60 | ) | (297 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships, before real estate related depreciation and amortization | 3 | — | — | — | 3 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | (479 | ) | — | — | — | (479 | ) | |||||||||||||
Income from discontinued operations before gain on sale | (7 | ) | — | — | 31 | 24 | ||||||||||||||
Funds from operations modified (FFOM) | 13,043 | (12,923 | ) | (1,709 | ) | (5,258 | ) | (6,847 | ) | |||||||||||
Amortization of intangibles related to purchase accounting | (42 | ) | (571 | ) | — | 239 | (374 | ) | ||||||||||||
Funds from operations (FFO) | 13,001 | (13,494 | ) | (1,709 | ) | (5,019 | ) | (7,221 | ) | |||||||||||
Real estate related depreciation and amortization | (7,275 | ) | — | — | — | (7,275 | ) | |||||||||||||
Gain on sale of real estate property | 264 | — | — | — | 264 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | 479 | — | — | — | 479 | |||||||||||||||
Net income (loss) | $ | 6,469 | $ | (13,494 | ) | $ | (1,709 | ) | $ | (5,019 | ) | $ | (13,753 | ) | ||||||
Total assets | $ | 577,286 | $ | 166,607 | $ | — | $ | 338 | $ | 744,231 | ||||||||||
15
Design-Build | ||||||||||||||||||||
Property | and | Intersegment | Unallocated | |||||||||||||||||
Six months ended June 30, 2011 | Operations | Development | Eliminations | and Other | Total | |||||||||||||||
Revenues: | ||||||||||||||||||||
Rental revenue | $ | 46,190 | $ | — | $ | — | $ | — | $ | 46,190 | ||||||||||
Design-Build contract revenue and other sales | — | 55,527 | (22,646 | ) | — | 32,881 | ||||||||||||||
Property management and other fees | 1,536 | — | — | — | 1,536 | |||||||||||||||
Development management and other income | — | 1,450 | (1,335 | ) | — | 115 | ||||||||||||||
Total revenues | 47,726 | 56,977 | (23,981 | ) | — | 80,722 | ||||||||||||||
Certain operating expenses: | ||||||||||||||||||||
Property operating and management | 18,629 | — | — | — | 18,629 | |||||||||||||||
Design-Build contracts and development management | — | 51,496 | (22,506 | ) | — | 28,990 | ||||||||||||||
Selling, general, and administrative | — | 8,663 | — | — | 8,663 | |||||||||||||||
Total certain operating expenses | 18,629 | 60,159 | (22,506 | ) | — | 56,282 | ||||||||||||||
29,097 | (3,182 | ) | (1,475 | ) | — | 24,440 | ||||||||||||||
Interest and other income | 308 | 16 | — | 13 | 337 | |||||||||||||||
Corporate general and administrative expenses | — | — | — | (4,366 | ) | (4,366 | ) | |||||||||||||
Interest expense | — | — | — | (9,877 | ) | (9,877 | ) | |||||||||||||
Income tax expense applicable to funds from operations modified | — | — | — | (37 | ) | (37 | ) | |||||||||||||
Non-real estate related depreciation and amortization | — | (556 | ) | — | (87 | ) | (643 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships, before real estate related depreciation and amortization | 18 | — | — | — | 18 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | (1,024 | ) | — | — | — | (1,024 | ) | |||||||||||||
Dividends on preferred stock | — | — | — | (3,124 | ) | (3,124 | ) | |||||||||||||
Funds from operations modified (FFOM) | 28,399 | (3,722 | ) | (1,475 | ) | (17,478 | ) | 5,724 | ||||||||||||
Amortization of intangibles related to purchase accounting | (85 | ) | (378 | ) | — | — | (463 | ) | ||||||||||||
Funds from operations (FFO) | 28,314 | (4,100 | ) | (1,475 | ) | (17,478 | ) | 5,261 | ||||||||||||
Real estate related depreciation and amortization | (14,716 | ) | — | — | — | (14,716 | ) | |||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | 1,024 | — | — | — | 1,024 | |||||||||||||||
Acquisition-related expenses | (482 | ) | — | — | — | (482 | ) | |||||||||||||
Dividends on preferred stock | — | — | — | 3,124 | 3,124 | |||||||||||||||
Net income (loss) | $ | 14,140 | $ | (4,100 | ) | $ | (1,475 | ) | $ | (14,354 | ) | $ | (5,789 | ) | ||||||
Total assets | $ | 640,452 | $ | 55,668 | $ | — | $ | 246 | $ | 696,366 | ||||||||||
16
Design-Build | ||||||||||||||||||||
Property | and | Intersegment | Unallocated | |||||||||||||||||
Six months ended June 30, 2010 | Operations | Development | Eliminations | and Other | Total | |||||||||||||||
Revenues: | ||||||||||||||||||||
Rental revenue | $ | 42,286 | $ | — | $ | (46 | ) | $ | — | $ | 42,240 | |||||||||
Design-Build contract revenue and other sales | — | 63,429 | (12,757 | ) | — | 50,672 | ||||||||||||||
Property management and other fees | 1,578 | — | — | — | 1,578 | |||||||||||||||
Development management and other income | — | 3,152 | (3,032 | ) | — | 120 | ||||||||||||||
Total revenues | 43,864 | 66,581 | (15,835 | ) | — | 94,610 | ||||||||||||||
Certain operating expenses: | ||||||||||||||||||||
Property operating and management | 16,585 | — | — | — | 16,585 | |||||||||||||||
Design-Build contracts and development management | — | 49,588 | (13,562 | ) | — | 36,026 | ||||||||||||||
Selling, general, and administrative | — | 8,495 | (46 | ) | — | 8,449 | ||||||||||||||
Impairment charges | — | 13,635 | — | — | 13,635 | |||||||||||||||
Total certain operating expenses | 16,585 | 71,718 | (13,608 | ) | — | 74,695 | ||||||||||||||
27,279 | (5,137 | ) | (2,227 | ) | — | 19,915 | ||||||||||||||
Interest and other income | 280 | 3 | — | 11 | 294 | |||||||||||||||
Corporate general and administrative expenses | — | — | — | (6,716 | ) | (6,716 | ) | |||||||||||||
Interest expense | — | — | — | (10,481 | ) | (10,481 | ) | |||||||||||||
Interest rate derivative expense | — | — | — | (25 | ) | (25 | ) | |||||||||||||
Income tax benefit applicable to funds from operations modified | — | — | — | 2,970 | 2,970 | |||||||||||||||
Non-real estate related depreciation and amortization | — | (457 | ) | — | (118 | ) | (575 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships, before real estate related depreciation and amortization | 9 | — | — | — | 9 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | (1,094 | ) | — | — | — | (1,094 | ) | |||||||||||||
Income from discontinued operations before gain on sale | 9 | — | — | (3 | ) | 6 | ||||||||||||||
Funds from operations modified (FFOM) | 26,483 | (5,591 | ) | (2,227 | ) | (14,362 | ) | 4,303 | ||||||||||||
Amortization of intangibles related to purchase accounting | (85 | ) | (1,141 | ) | — | 478 | (748 | ) | ||||||||||||
Funds from operations (FFO) | 26,398 | (6,732 | ) | (2,227 | ) | (13,884 | ) | 3,555 | ||||||||||||
Real estate related depreciation and amortization | (14,471 | ) | — | — | — | (14,471 | ) | |||||||||||||
Gain on sale of real estate property | 264 | — | — | — | 264 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | 1,094 | — | — | — | 1,094 | |||||||||||||||
Net income (loss) | $ | 13,285 | $ | (6,732 | ) | $ | (2,227 | ) | $ | (13,884 | ) | $ | (9,558 | ) | ||||||
Total assets | $ | 577,286 | $ | 166,607 | $ | — | $ | 338 | $ | 744,231 | ||||||||||
17
June 30, 2011 | December 31, 2010 | |||||||
Costs and estimated earnings on uncompleted contracts | $ | 75,007 | $ | 48,394 | ||||
Billings to date | (75,363 | ) | (49,336 | ) | ||||
Net billings in excess of costs and estimated earnings | $ | (356 | ) | $ | (942 | ) | ||
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
Costs and estimated earnings in excess of billings(1) | $ | 2,076 | $ | 988 | ||||
Billings in excess of costs and estimated earnings | (2,432 | ) | (1,930 | ) | ||||
Net billings in excess of costs and estimated earnings | $ | (356 | ) | $ | (942 | ) | ||
(1) | Included in “Other assets” in the consolidated balance sheet |
18
Accumulated | Net | |||||||||||
Gross Amount | Impairment | Carrying Value | ||||||||||
Goodwill | $ | 180,438 | $ | (157,556 | ) | $ | 22,882 | |||||
Trademarks and tradenames | 75,968 | (75,968 | ) | — |
Net | ||||||||||||
Accumulated | Carrying | |||||||||||
Amount | Amortization | Value | ||||||||||
In place lease value and deferred leasing costs | $ | 47,760 | $ | (32,212 | ) | $ | 15,548 | |||||
Ground leases | 4,132 | (724 | ) | 3,408 | ||||||||
Above market tenant leases | 2,471 | (1,202 | ) | 1,269 | ||||||||
Property management contracts | 2,097 | (848 | ) | 1,249 | ||||||||
Design-build customer relationships | 1,789 | (1,014 | ) | 775 | ||||||||
Design-build signed contracts | 13,253 | (13,253 | ) | — | ||||||||
Design-build proposals | 2,129 | (2,129 | ) | — | ||||||||
Total amortizing intangible assets | $ | 73,631 | $ | (51,382 | ) | $ | 22,249 | |||||
19
Fair Value Measurement | ||||||||||||||||||||
Description | Recorded Value | Level 1 | Level 2 | Level 3 | Total Losses | |||||||||||||||
Goodwill | $ | 22,882 | $ | — | $ | — | $ | 22,882 | $ | (85,801 | ) | |||||||||
Design-build customer relationships | 1,153 | — | — | 1,161 | — | |||||||||||||||
Trade names and trademarks | — | — | — | — | (41,240 | ) | ||||||||||||||
Design-build signed contracts | — | — | — | 2,130 | — | |||||||||||||||
Design-build proposals | — | — | — | 938 | — | |||||||||||||||
$ | 24,035 | $ | — | $ | — | $ | 27,111 | $ | (127,041 | ) | ||||||||||
Recorded Value as | Fair Value Measurement as of June 30, 2010 | |||||||||||||||||||
Description | of June 30, 2010 | Level 1 | Level 2 | Level 3 | Total Losses | |||||||||||||||
Goodwill | $ | 102,195 | $ | — | $ | — | $ | 102,195 | $ | (6,488 | ) | |||||||||
Trade names and trademarks | 34,093 | — | — | 34,093 | (7,147 | ) | ||||||||||||||
Signed contracts | — | — | — | 4,736 | — | |||||||||||||||
Proposals | 895 | — | — | 1,101 | — | |||||||||||||||
Customer relationships | 1,399 | — | — | 2,475 | — | |||||||||||||||
$ | 138,582 | $ | — | $ | — | $ | 144,600 | $ | (13,635 | ) | ||||||||||
Recorded Value | Amortization for the | Impairment Charges | Recorded Value | |||||||||||||||||
as of | Six Months Ended | Recorded as of | as of | |||||||||||||||||
Location of Asset | June 30, 2010 | December 31, 2010 | December 31, 2010 | December 31, 2010 | ||||||||||||||||
Goodwill | Goodwill | $ | 102,195 | n/a | $ | (79,313 | ) | $ | 22,882 | |||||||||||
Trade names and trademarks | Trade names and trademarks | 34,093 | n/a | (34,903 | ) | — | ||||||||||||||
Acquired proposals | Intangible assets | 895 | $ | (895 | ) | — | — | |||||||||||||
Acquired customer relationships | Intangible assets | 1,399 | (246 | ) | — | 1,153 | ||||||||||||||
$ | 138,582 | $ | (1,141 | ) | $ | (114,216 | ) | $ | 24,035 | |||||||||||
20
Future | ||||
Amortization | ||||
For the year ending: | Expense | |||
Remainder of 2011 | $ | 2,394 | ||
2012 | 3,786 | |||
2013 | 2,742 | |||
2014 | 2,512 | |||
2015 | 2,029 | |||
Thereafter | 8,786 | |||
$ | 22,249 | |||
21
On August 2, 2011, we closed on an $80.8 million Term Loan Facility, dated as of August 2, 2011, among us, as a Guarantor, the Operating Partnership, as Borrower, Bank of America, N.A., as administrative agent, and the other lenders from time to time party thereto. Merrill Lynch, Pierce, Fenner & Smith Incorporated is acting as sole lead arranger and sole bookrunner for the Term Loan Facility.
We used the proceeds of the Term Loan Facility to refinance $58.6 million of certain mortgages that mature in 2011 and 2012 and to pay down $22.2 million of our $200 million secured Credit Facility. The Term Loan Facility matures on the third anniversary of its closing, subject to a one-year extension at our option conditioned upon continued compliance with the representations, warranties and covenants, and payment of a fee to the lenders. The Term Loan Facility also contains an accordion feature, which permits us to request the lenders, from time to time, to increase the facility to a total borrowing amount of $130.8 million, subject to continued compliance with the representations and warranties and covenants.
Borrowings under the Term Loan Facility bear interest at (1) LIBOR plus a margin based on total leverage ratio (ranging from 3.25% to 4.00%) as described in the pricing grid provided therein or (2) at our option, a base rate plus a margin based on total leverage ratio (ranging from 2.25% to 3.00%) as described in the pricing grid provided therein. We expect the initial spread over LIBOR to be 3.50%.
The Term Loan Facility is secured by a pledge of our ownership interests in certain of our property-owning subsidiaries; provided however, that we would be required to deliver mortgages on the borrowing base properties if we exceed a specified leverage ratio or fail to meet a specified fixed charge ratio. The Term Loan Facility is guaranteed by us and certain of our subsidiaries.
We are subject to customary covenants substantially similar to those for the Credit Facility including, but not limited to, (1) affirmative covenants relating to our corporate structure and ownership, maintenance of insurance, compliance with environmental laws and preparation of environmental reports, (2) negative covenants relating to restrictions on liens, indebtedness, certain investments (including loans and certain advances), mergers and other fundamental changes, sales and other dispositions of property or assets and transactions with affiliates, maintenance of our REIT qualification and listing on the NYSE or NASDAQ, and (3) financial covenants to be met by us at all times including a maximum total leverage ratio (65% through March 31, 2013, and 60% thereafter), maximum secured recourse indebtedness ratio, excluding the indebtedness under the Term Loan Facility and the Credit Facility (15%), minimum fixed charge coverage ratio (1.35 to 1.00 through March 31, 2013, and 1.50 to 1.00 thereafter), and minimum consolidated tangible net worth ($237.1 million plus 80% of the net proceeds of equity issuances occurring after the closing date of the Term Loan Facility). In addition to the covenants above, we are also subject to a debt service coverage ratio (1.30 to 1.00 or greater), which is based on our net operating income attributable to the borrowing base properties.
22
For the year ending: | Total | |||
Remainder of 2011 | $ | 62,751 | ||
2012 | 32,231 | |||
2013 | 15,871 | |||
2014 | 159,135 | |||
2015 | 17,310 | |||
Thereafter | 133,295 | |||
$ | 420,593 | |||
23
As of June 30, 2011 | June 30, 2011 | December 31, 2010 | ||||||||||||||||||||||||||||||||||
Notional | Effective | Expiration | ||||||||||||||||||||||||||||||||||
Entity/Property | Amount | Receive Rate | Pay Rate | Date | Date | Asset | Liability | Asset | Liability | |||||||||||||||||||||||||||
Beaufort Medical Plaza | $ | 4,573 | 1 Month LIBOR | 3.80 | % | 8/18/2008 | 8/18/2011 | $ | — | $ | 27 | $ | — | $ | 107 | |||||||||||||||||||||
East Jefferson Medical Plaza | 11,600 | 1 Month LIBOR | 1.80 | % | 1/15/2009 | 12/23/2011 | — | 96 | — | 173 | ||||||||||||||||||||||||||
River Hills Medical Plaza | 3,119 | 1 Month LIBOR | 1.78 | % | 1/15/2009 | 1/31/2012 | — | 29 | — | 50 | ||||||||||||||||||||||||||
HealthPartners Medical Office Building | 11,687 | 1 Month LIBOR | 3.55 | % | 6/1/2010 | 11/1/2014 | — | 917 | — | 899 | ||||||||||||||||||||||||||
Lancaster ASC MOB | 10,266 | 1 Month LIBOR | 4.03 | % | 3/14/2008 | 3/2/2015 | — | 961 | — | 938 | ||||||||||||||||||||||||||
Bonney Lake MOB Investors LLC | 11,505 | 1 Month LIBOR | 3.19 | % | 10/1/2011 | 10/1/2016 | — | 564 | — | — | ||||||||||||||||||||||||||
Woodlands Center for Specialized Medicine | 16,461 | 1 Month LIBOR | 4.71 | % | 4/1/2010 | 10/1/2018 | — | 2,318 | — | 2,200 | ||||||||||||||||||||||||||
Medical Center Physicians Tower | 14,580 | 1 Month LIBOR | 3.69 | % | 9/1/2010 | 3/1/2019 | — | 1,052 | — | 921 | ||||||||||||||||||||||||||
University Physicians — Grants Ferry | 10,314 | 1 Month LIBOR | 3.70 | % | 10/1/2010 | 4/1/2019 | — | 746 | — | 654 | ||||||||||||||||||||||||||
Cogdell Spencer LP(1) | n/a | n/a | n/a | n/a | n/a | — | — | — | 162 | |||||||||||||||||||||||||||
St. Francis Community MOB LLC(1) | n/a | n/a | n/a | n/a | n/a | — | — | — | 102 | |||||||||||||||||||||||||||
St. Francis Medical Plaza (Greenville)(1) | n/a | n/a | n/a | n/a | n/a | — | — | — | 109 | |||||||||||||||||||||||||||
$ | — | $ | 6,710 | $ | — | $ | 6,315 | |||||||||||||||||||||||||||||
(1) | Interest rate swap agreement expired in 2011. |
As of June 30, 2011 | June 30, 2011 | December 31, 2010 | ||||||||||||||||||||||||||||||||||
Notional | Effective | Expiration | ||||||||||||||||||||||||||||||||||
Entity/Property | Amount | Reference Rate | Cap Rate | Date | Date | Asset | Liability | Asset | Liability | |||||||||||||||||||||||||||
Rocky Mount Medical Park LP | $ | 10,193 | 1 Month LIBOR | 3.00 | % | 2/1/2011 | 10/22/2014 | $ | 50 | — | — | — |
Location of Gain or | Gain or (Loss) | |||||||||||||||||||
(Loss) Reclassified | Reclassified from | |||||||||||||||||||
Gain or (Loss) | from AOCI, | AOCI, | ||||||||||||||||||
Recognized in AOCI, | Noncontrolling | Noncontrolling | ||||||||||||||||||
Noncontrolling | Interests in | Interests in | ||||||||||||||||||
Interests in | Operating | Operating | Location of Gain or | Gain or (Loss) | ||||||||||||||||
Operating | Partnership, and | Partnership, and | (Loss) Recognized – | Recognized – | ||||||||||||||||
Partnership, and | Noncontrolling | Noncontrolling | Ineffective Portion | Ineffective Portion | ||||||||||||||||
Noncontrolling | Interests in Real | Interests in Real | and Amount | and Amount | ||||||||||||||||
Interests in Real | Estate Partnerships | Estate Partnerships | Excluded from | Excluded from | ||||||||||||||||
Estate Partnerships – | into Income – | into Income – | Effectiveness | Effectiveness | ||||||||||||||||
Effective Portion (1) | Effective Portion | Effective Portion(1) | Testing | Testing | ||||||||||||||||
For the three months ended: | ||||||||||||||||||||
June 30, 2011 | $ | (1,467 | ) | Interest Expense | $ | (794 | ) | Interest rate derivative expense | $ | — | ||||||||||
June 30, 2010 | $ | (2,932 | ) | Interest Expense | $ | (1,741 | ) | Interest rate derivative expense | $ | (10 | ) | |||||||||
For the six months ended: | ||||||||||||||||||||
June 30, 2011 | $ | (508 | ) | Interest Expense | $ | (1,752 | ) | Interest rate derivative expense | $ | — | ||||||||||
June 30, 2010 | $ | (4,396 | ) | Interest Expense | $ | (1,995 | ) | Interest rate derivative expense | $ | (25 | ) |
(1) | Refer to the Condensed Consolidated Statement of Changes in Equity, which summarizes the activity in unrealized gain (loss) on derivative financial instruments, net of tax related to the interest rate swap and interest rate cap agreements. |
24
Fair Value Measurements as of | ||||||||||||||||
June 30, 2011 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets- | ||||||||||||||||
Interest rate cap agreement | $ | — | $ | — | $ | 50 | $ | — | ||||||||
Liabilities- | ||||||||||||||||
Interest rate swap agreements | $ | — | $ | — | $ | (5,964 | ) | $ | — |
Fair Value Measurements as of | ||||||||||||||||
December 31, 2010 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Liabilities- | ||||||||||||||||
Interest rate swap agreements | $ | (6,315 | ) | $ | — | $ | (6,315 | ) | $ | — |
25
For the Six Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Preferred shares at beginning of period | 2,600 | — | ||||||
Issuance of preferred shares | 340 | — | ||||||
Preferred shares at end of period | 2,940 | — | ||||||
For the Six Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Common shares at beginning of period | 50,870 | 42,729 | ||||||
Issuance of common shares | — | 7,133 | ||||||
Conversion of OP Units to common stock | 172 | 65 | ||||||
Restricted stock grants | 38 | 35 | ||||||
Common shares at end of period | 51,080 | 49,962 | ||||||
26
For the Six Months Ended | ||||||||
June 30, | June 30, | |||||||
2011 | 2010 | |||||||
Net loss attributable to Cogdell Spencer Inc. | $ | (8,116 | ) | $ | (8,736 | ) | ||
Increase in Cogdell Spencer Inc. additional paid-in capital for the conversion of OP units into common stock | 516 | 357 | ||||||
Change from net loss attributable to Cogdell Spencer Inc. and transfers from noncontrolling interests | $ | (7,600 | ) | $ | (8,379 | ) | ||
27
Weighted | ||||||||||||
Restricted | Average | |||||||||||
Stock | LTIP Units | Grant Price | ||||||||||
Unvested balance at January 1, 2011 | 75 | 65 | $ | 10.69 | ||||||||
Granted | 464 | 54 | 5.99 | |||||||||
Vested | (17 | ) | (38 | ) | 6.07 | |||||||
Unvested balance at June 30, 2011 | 522 | 81 | $ | 7.07 | ||||||||
28
29
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
• | our business strategy; | ||
• | our ability to comply with financial covenants in our debt instruments; | ||
• | our access to capital; | ||
• | our ability to obtain future financing arrangements, including refinancing existing arrangements; | ||
• | estimates relating to our future distributions; | ||
• | our understanding of our competition; | ||
• | our ability to renew our ground leases; | ||
• | legislative and regulatory changes (including changes to laws governing the taxation of REITs and individuals); | ||
• | increases in costs of borrowing as a result of changes in interest rates; | ||
• | our ability to maintain our qualification as a REIT due to economic, market, legal, or tax considerations; | ||
• | changes in the reimbursement available to our tenants by government or private payors; | ||
• | our tenants’ ability to make rent payments; | ||
• | defaults by tenants and customers; | ||
• | access to financing by customers; | ||
• | delays in project starts and cancellations by customers; | ||
• | our ability to convert design-build project opportunities into new engagements for us; | ||
• | market trends; and | ||
• | projected capital expenditures. |
30
31
Net Rentable | ||||||||||||
Number of | Square Feet | Percentage | ||||||||||
Properties | (in millions) | Leased | ||||||||||
Stabilized properties: | ||||||||||||
Wholly-owned | 61 | 3.33 | ||||||||||
Consolidated joint venture | 5 | 0.34 | ||||||||||
Total stabilized properties | 66 | 3.67 | 91.2 | % | ||||||||
Fill-up properties(1): | ||||||||||||
Medical Center Physician’s Tower(2) | 1 | 0.11 | 75.0 | % | ||||||||
St. Elizabeth Forence MOB | 1 | 0.05 | 76.1 | % | ||||||||
St. Elizabeth Covington | 1 | 0.06 | 57.8 | % | ||||||||
Total consolidated properties | 69 | 3.89 | ||||||||||
Unconsolidated joint venture properties | 3 | 0.21 | ||||||||||
Properties managed for third parties | 44 | 1.99 | ||||||||||
Total portfolio | 116 | 6.09 | ||||||||||
(1) | Fill-up is the time period for a newly available property to attract tenants and reach stabilized occupancy. | |
(2) | The remaining 25.0% is leased and under construction. Date of occupancy is scheduled for third quarter 2011. |
32
33
34
35
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
Properties at beginning of the period | 67 | 63 | 66 | 62 | ||||||||||||
Acquisitions (including fill-up properties) | 2 | — | 3 | — | ||||||||||||
Developments (including fill-up properties) | — | 2 | — | 3 | ||||||||||||
Properties at end of the period | 69 | 65 | 69 | 65 | ||||||||||||
Year Ended | ||||
December 31, | ||||
2010 | ||||
Properties at January 1 | 62 | |||
Acquisitions (including fill-up properties) | 1 | |||
Developments (including fill-up properties) | 3 | |||
Properties at December 31 | 66 | |||
36
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
FFOM attributable to: | ||||||||||||||||
Property operations | $ | 14,096 | $ | 13,043 | $ | 28,399 | $ | 26,483 | ||||||||
Design-Build and development, excluding litigation provision, impairment charges, and CEO retirement expense | (1,051 | ) | 712 | (1,922 | ) | 8,044 | ||||||||||
Intersegment eliminations | (601 | ) | (1,709 | ) | (1,475 | ) | (2,227 | ) | ||||||||
Unallocated and other, excluding litigation provision, impairment charges, and CEO retirement expense | (8,580 | ) | (5,500 | ) | (17,478 | ) | (14,604 | ) | ||||||||
FFOM, excluding litigation provision, impairment charges, and CEO retirement expense | 3,864 | 6,546 | 7,524 | 17,696 | ||||||||||||
Impact of litigation provision, impairment charges, and CEO retirement expense: | ||||||||||||||||
Litigation provision | (1,800 | ) | — | (1,800 | ) | — | ||||||||||
Goodwill and intangible asset impairment charges, net of tax benefit | — | (10,848 | ) | — | (10,848 | ) | ||||||||||
CEO retirement compensation expense, net of tax benefit | — | (2,545 | ) | — | (2,545 | ) | ||||||||||
FFOM | $ | 2,064 | $ | (6,847 | ) | $ | 5,724 | $ | 4,303 | |||||||
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
Net loss | $ | (3,913 | ) | $ | (13,753 | ) | $ | (5,789 | ) | $ | (9,558 | ) | ||||
Add: | ||||||||||||||||
Real estate related depreciation and amortization: | ||||||||||||||||
Wholly-owned and consolidated properties | 7,433 | 7,272 | 14,710 | 14,465 | ||||||||||||
Unconsolidated real estate partnerships | 3 | 3 | 6 | 6 | ||||||||||||
Acquisition-related expenses | 398 | — | 482 | — | ||||||||||||
Less: | ||||||||||||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | (526 | ) | (479 | ) | (1,024 | ) | (1,094 | ) | ||||||||
Dividends on preferred stock | (1,562 | ) | — | (3,124 | ) | — | ||||||||||
Gain on sale of real estate property | — | (264 | ) | — | (264 | ) | ||||||||||
Funds from Operations (FFO) | 1,833 | (7,221 | ) | 5,261 | 3,555 | |||||||||||
Amortization of intangibles related to purchase accounting, net of income tax benefit | 231 | 374 | 463 | 748 | ||||||||||||
Funds from Operations Modified (FFOM) | $ | 2,064 | $ | (6,847 | ) | $ | 5,724 | $ | 4,303 | |||||||
37
For the Three Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Rental revenue, net of intersegment eliminations of $0 in 2011 and $23 in 2010 | $ | 23,136 | $ | 20,995 | ||||
Property management and other fee revenue | 760 | 761 | ||||||
Property operating and management expenses | (9,426 | ) | (8,387 | ) | ||||
Interest and other income | 144 | 134 | ||||||
Earnings (loss) from unconsolidated real estate partnerships, before real estate related depreciation and amortization | 8 | 3 | ||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | (526 | ) | (479 | ) | ||||
Loss from discontinued operations, before gain on sale | — | (7 | ) | |||||
FFOM, net of intersegment eliminations | 14,096 | 13,020 | ||||||
Intersegment eliminations | — | 23 | ||||||
FFOM | $ | 14,096 | $ | 13,043 | ||||
For the Six Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Rental revenue, net of intersegment eliminations of $0 in 2011 and $46 in 2010 | $ | 46,190 | $ | 42,240 | ||||
Property management and other fee revenue | 1,536 | 1,578 | ||||||
Property operating and management expenses | (18,629 | ) | (16,585 | ) | ||||
Interest and other income | 308 | 280 | ||||||
Earnings (loss) from unconsolidated real estate partnerships, before real estate related depreciation and amortization | 18 | 9 | ||||||
Noncontrolling interests in real estate partnerships, before real estate related depreciation and amortization | (1,024 | ) | (1,094 | ) | ||||
Income from discontinued operations, before gain on sale | — | 9 | ||||||
FFOM, net of intersegment eliminations | 28,399 | 26,437 | ||||||
Intersegment eliminations | — | 46 | ||||||
FFOM | $ | 28,399 | $ | 26,483 | ||||
38
For the Three Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Design-Build contract revenue and other sales, net of intersegment eliminations of $14,103 in 2011 and $8,993 in 2010 | $ | 17,641 | $ | 15,236 | ||||
Development management and other income, net of intersegment eliminations of $530 in 2011 and $2,249 in 2010 | 41 | 17 | ||||||
Design-Build contract and development management expenses, net of intersegment eliminations of $14,032 in 2011 and $9,533 in 2010 | (15,377 | ) | (11,407 | ) | ||||
Selling, general, and administrative expenses, net of intersegment eliminations of $0 in 2011 and $23 in 2010 | (3,687 | ) | (4,583 | ) | ||||
Interest and other income | 8 | — | ||||||
Depreciation and amortization | (278 | ) | (237 | ) | ||||
FFOM, excluding litigation provision and impairment charges, net of intersegment eliminations | (1,652 | ) | (974 | ) | ||||
Intersegment eliminations | 601 | 1,686 | ||||||
FFOM, excluding litigation provision and impairment charges | (1,051 | ) | 712 | |||||
Impact of litigation provision and impairment charges: | ||||||||
Litigation accrual | (1,800 | ) | — | |||||
Goodwill and intangible asset impairment charges | — | (13,635 | ) | |||||
FFOM | $ | (2,851 | ) | $ | (12,923 | ) | ||
For the Six Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Design-Build contract revenue and other sales, net of intersegment eliminations of $22,646 in 2011 and $12,757 in 2010 | $ | 32,881 | $ | 50,672 | ||||
Development management and other income, net of intersegment eliminations of $1,335 in 2011 and $3,032 in 2010 | 115 | 120 | ||||||
Design-Build contract and development management expenses, net of intersegment eliminations of $22,506 in 2011 and $13,562 in 2010 | (28,390 | ) | (36,026 | ) | ||||
Selling, general, and administrative expenses, net of intersegment eliminations of $0 in 2011 and $46 in 2010 | (7,463 | ) | (8,449 | ) | ||||
Interest and other income | 16 | 3 | ||||||
Depreciation and amortization | (556 | ) | (457 | ) | ||||
FFOM, excluding litigation provision and impairment charges, net of intersegment eliminations | (3,397 | ) | 5,863 | |||||
Intersegment eliminations | 1,475 | 2,181 | ||||||
FFOM, excluding litigation provision and impairment charges | (1,922 | ) | 8,044 | |||||
Impact of litigation provision and impairment charges: | ||||||||
Litigation provision | (1,800 | ) | — | |||||
Goodwill and intangible asset impairment charges | — | (13,635 | ) | |||||
FFOM | $ | (3,722 | ) | $ | (5,591 | ) | ||
39
40
For the Six Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Net loss plus non-cash adjustments | $ | 10,522 | $ | 16,956 | ||||
Changes in operating assets and liabilities | 12,440 | (5,878 | ) | |||||
Net cash provided by operating activities | $ | 22,962 | $ | 11,078 | ||||
For the Six Months Ended | ||||||||
June 30, 2011 | June 30, 2010 | |||||||
Development, redevelopment, and acquisitions | $ | 63,892 | $ | 20,660 | ||||
Second generation tenant improvements | 4,911 | 1,321 | ||||||
Recurring property capital expenditures | 876 | 42 | ||||||
Investment in real estate properties | $ | 69,679 | $ | 22,023 | ||||
41
Estimated | Net | Estimated | ||||||||||||||||
Completion | Rentable | Investment | Total | |||||||||||||||
Property | Location | Date | Square Feet | to Date(1) | Investment | |||||||||||||
Good Sam MOB Investors, LLC | Puyallup, WA | 4Q 2011 | 80,000 | $ | 15,894 | $ | 24,700 | |||||||||||
Bonney Lake MOB Investors, LLC(2) | Bonney Lake, WA | 3Q 2011 | 56,000 | 14,550 | 17,700 | |||||||||||||
St. Lukes Medical Office Building | Duluth, MN | 3Q 2012 | 176,000 | 3,498 | 27,800 |
(1) | Represents our investment in the project before intersegment eliminations. | |
(2) | We had a 61.7% ownership interest at June 30, 2011. |
42
Financial Covenant | June 30, 2011 | |||
Maximum total leverage ratio (0.65 to 1.00 through March 31, 2013, and 0.60 to 1.00 thereafter) | 0.52 to 1.00 | |||
Maximum secured recourse indebtedness ratio (0.20 to 1.00) | 0.06 to 1.00 | |||
Minimum fixed charge coverage ratio (1.35 to 1.00 through March 31, 2012, and 1.50 to 1.00 thereafter) | 1.51 to 1.00 | |||
Minimum consolidated tangible net worth ($237,106 plus 80% of the net proceeds of equity issuance after March 1, 2011) | $ | 285,578 | ||
Minimum facility interest coverage ratio (1.50 to 1.00) | 9.62 to 1.00 |
43
Remainder | ||||||||||||||||||||||||||||
of 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | ||||||||||||||||||||||
Obligation: | ||||||||||||||||||||||||||||
Long-term debt principal payments and maturities(1) | $ | 62,751 | $ | 32,231 | $ | 15,871 | $ | 159,135 | $ | 17,310 | $ | 133,296 | $ | 420,594 | ||||||||||||||
Standby letters of credit(2) | 8,128 | — | — | — | — | — | 8,128 | |||||||||||||||||||||
Interest payments(3) | 8,855 | 15,814 | 14,922 | 10,624 | 7,209 | 13,518 | 70,942 | |||||||||||||||||||||
Ground and air rights leases(4) | 481 | 1,059 | 1,059 | 1,060 | 1,060 | 25,581 | 30,300 | |||||||||||||||||||||
Operating leases(5) | 2,671 | 5,079 | 4,036 | 3,540 | 3,508 | 21,008 | 39,842 | |||||||||||||||||||||
Total | $ | 82,886 | $ | 54,183 | $ | 35,888 | $ | 174,359 | $ | 29,087 | $ | 193,403 | $ | 569,806 | ||||||||||||||
(1) | Includes notes payable under the Credit Facility. | |
(2) | As collateral for performance, we are contingently liable under standby letters of credit, which also reduces the availability under the Credit Facility. | |
(3) | Assumes one-month LIBOR of 0.19% and a Prime Rate of 3.25%, which were the rates as of June 30, 2011. | |
(4) | Substantially all of the ground and air rights leases effectively limit our control over various aspects of the operation of the applicable property, restrict our ability to transfer the property and allow the lessor the right of first refusal to purchase the building and improvements. All of the ground leases provide for the property to revert to the lessor for no consideration upon the expiration or earlier termination of the ground or air rights lease. | |
(5) | Payments under operating lease agreements relate to equipment and office space leases. The future minimum lease commitments under these leases are as indicated. |
44
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
ITEM 4. | CONTROLS AND PROCEDURES |
ITEM 1. | LEGAL PROCEEDINGS |
45
ITEM 1A. | RISK FACTORS |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
ITEM 4. | [REMOVED AND RESERVED] |
ITEM 5. | OTHER INFORMATION |
ITEM 6. | EXHIBITS |
10.1 | Credit Agreement, dated August 2, 2011, among the Company, as a Guarantor, Cogdell Spencer LP, as Borrower, and Bank of America, N.A., as Administrative Agent, and the other lenders thereto. | |||
10.2 | Guaranty Agreement, dated as of August 2, 2011, among the Guarantors named therein and Bank of America, N.A., as Administrative Agent for the benefit of the Lenders. | |||
10.3 | Securities Pledge Agreement, dated as of August 2, 2011, among Cogdell Spencer LP and Cogdell Spencer Advisors Management, LLC, as Pledgors, and Bank of America, N.A., as Administrative Agent for each of the Secured Parties. | |||
10.4 | Amendment No. 1 to Amended and Restated Credit Agreement, dated as of June 16, 2011, among the Company, as a Guarantor, Cogdell Spencer LP, as Borrower, and Bank of America, N.A., as Administrative Agent, Swing Line Lender and L/C Issuer, and the other lenders thereto. | |||
10.5 | Amendment No. 2 to Amended and Restated Credit Agreement, dated as of August 1, 2011, among the Company, as a Guarantor, Cogdell Spencer LP, as Borrower, and Bank of America, N.A., as Administrative Agent, Swing Line Lender and L/C Issuer, and the other lenders thereto. | |||
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002. | |||
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002. | |||
32.1 | Certification of Chief Executive and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adapted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||
101 | The following financial information from Cogdell Spencer Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 filed with the SEC on August 8, 2011, formatted in XBRL includes: (i) Condensed Consolidated Income Statements for the fiscal periods ended June 30, 2011 and June 30, 2010, (ii) Condensed Consolidated Balance Sheets at June 30, 2011 and December 31, 2010, (iii) Condensed Consolidated Cash Flow Statements for the fiscal periods ended June 30, 2011 and June 30, 2010, and (iv) the Notes to the Condensed Consolidated Financial Statements.* | |||
* Submitted electronically herewith. Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. |
COGDELL SPENCER INC. Registrant | ||||
Date: August 8, 2011 | /s/ Raymond W. Braun | |||
Raymond W. Braun | ||||
President and Chief Executive Officer | ||||
Date: August 8, 2011 | /s/ Charles M. Handy | |||
Charles M. Handy | ||||
Executive Vice President and Chief Financial Officer |
46