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)
|
Page
|
||
|
||
PART I |
FINANCIAL
INFORMATION
|
|
Item 1
|
Financial
Statements
|
1 |
Item 2
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
19 |
Item
3
|
Quantitative
and Qualitative Disclosures about Market Risk
|
33
|
Item 4
|
Controls
and Procedures
|
33 |
PART II
|
OTHER
INFORMATION
|
|
Item 1
|
Legal
Proceedings
|
33
|
Item 1A
|
Risk
Factors
|
33
|
Item 2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
34
|
Item 3
|
Defaults
Upon Senior Securities
|
34
|
Item 4
|
Removed
and Reversed
|
34
|
Item 5
|
Other
Information
|
34
|
Item 6
|
Exhibits
|
34
|
SIGNATURES |
|
35 |
March
31, 2010
|
December
31, 2009
|
|||||||
Assets
|
||||||||
Real
estate properties:
|
||||||||
Land
|
$ | 33,139 | $ | 33,139 | ||||
Buildings
and improvements
|
548,911 | 527,985 | ||||||
Less:
Accumulated depreciation
|
(99,544 | ) | (93,247 | ) | ||||
Net
operating real estate properties
|
482,506 | 467,877 | ||||||
Construction
in progress
|
29,401 | 43,338 | ||||||
Net
real estate properties
|
511,907 | 511,215 | ||||||
Cash
and cash equivalents
|
18,544 | 25,914 | ||||||
Restricted
cash
|
3,215 | 3,060 | ||||||
Tenant
and accounts receivable, net of allowance of $2,702 in 2010 and $2,817 in
2009
|
11,502 | 12,993 | ||||||
Goodwill
|
108,683 | 108,683 | ||||||
Trade
names and trademarks
|
41,240 | 41,240 | ||||||
Intangible
assets, net of accumulated amortization of $44,870 in 2010 and $43,313 in
2009
|
20,185 | 21,742 | ||||||
Other
assets
|
24,724 | 25,599 | ||||||
Other
assets - held for sale
|
2,243 | 2,217 | ||||||
Total
assets
|
$ | 742,243 | $ | 752,663 | ||||
Liabilities
and equity
|
||||||||
Mortgage
notes payable
|
$ | 286,295 | $ | 280,892 | ||||
Revolving
credit facility
|
80,000 | 80,000 | ||||||
Term
loan
|
50,000 | 50,000 | ||||||
Accounts
payable
|
9,838 | 15,293 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
5,353 | 13,189 | ||||||
Deferred
income taxes
|
15,688 | 15,993 | ||||||
Other
liabilities
|
47,879 | 47,312 | ||||||
Other
liabilities - held for sale
|
2,206 | 2,204 | ||||||
Total
liabilities
|
497,259 | 504,883 | ||||||
Commitments
and contingencies
|
||||||||
Equity:
|
||||||||
Cogdell
Spencer Inc. stockholders' equity:
|
||||||||
Preferred
stock, $0.01 par value; 50,000 shares authorized, none issued or
outstanding
|
- | - | ||||||
Common
stock, $0.01 par value; 200,000 shares authorized, 42,793 and 42,729
shares
|
||||||||
issued
and outstanding in 2010 and 2009, respectively
|
428 | 427 | ||||||
Additional
paid-in capital
|
370,951 | 370,593 | ||||||
Accumulated
other comprehensive loss
|
(2,868 | ) | (1,861 | ) | ||||
Accumulated
deficit
|
(165,314 | ) | (164,321 | ) | ||||
Total
Cogdell Spencer Inc. stockholders' equity
|
203,197 | 204,838 | ||||||
Noncontrolling
interests:
|
||||||||
Real
estate partnerships
|
4,437 | 5,220 | ||||||
Operating
partnership
|
37,350 | 37,722 | ||||||
Total
noncontrolling interests
|
41,787 | 42,942 | ||||||
Total
equity
|
244,984 | 247,780 | ||||||
Total
liabilities and equity
|
$ | 742,243 | $ | 752,663 | ||||
See
notes to condensed consolidated financial statements.
|
For
the Three Months Ended
|
|||||||
March
31, 2010
|
March
31, 2009
|
||||||
Revenues:
|
|||||||
Rental
revenue
|
$ | 21,245 | $ | 19,577 | |||
Design-Build
contract revenue and other sales
|
35,436 | 46,390 | |||||
Property
management and other fees
|
818 | 850 | |||||
Development
management and other income
|
103 | 2,799 | |||||
Total
revenues
|
57,602 | 69,616 | |||||
Expenses:
|
|||||||
Property
operating and management
|
8,198 | 7,865 | |||||
Design-Build
contracts and development management
|
24,619 | 40,165 | |||||
Selling,
general, and administrative
|
5,820 | 6,667 | |||||
Depreciation
and amortization
|
8,085 | 10,076 | |||||
Impairment
charges
|
- | 120,920 | |||||
Total
expenses
|
46,722 | 185,693 | |||||
Income
(loss) from continuing operations before other income (expense)
and
income
tax benefit (expense)
|
10,880 | (116,077 | ) | ||||
Other
income (expense):
|
|||||||
Interest
and other income
|
160 | 155 | |||||
Interest
expense
|
(5,089 | ) | (5,991 | ) | |||
Interest
rate derivative expense
|
(15 | ) | - | ||||
Equity
in earnings of unconsolidated real estate partnerships
|
3 | 6 | |||||
Total
other income (expense)
|
(4,941 | ) | (5,830 | ) | |||
Income
(loss) from continuing operations before income tax benefit
(expense)
|
5,939 | (121,907 | ) | ||||
Income
tax benefit (expense)
|
(1,726 | ) | 19,626 | ||||
Net
income (loss) from continuing operations
|
4,213 | (102,281 | ) | ||||
Loss
from discontinued operations
|
(18 | ) | (43 | ) | |||
Net
income (loss)
|
4,195 | (102,324 | ) | ||||
Net
loss (income) attributable to the noncontrolling interest
in:
|
|||||||
Real
estate partnerships
|
(311 | ) | (92 | ) | |||
Operating
partnership
|
(598 | ) | 32,198 | ||||
Net
income (loss) attributable to Cogdell Spencer Inc.
|
$ | 3,286 | $ | (70,218 | ) | ||
Per
share data - basic and diluted:
|
|||||||
Income
(loss) from continuing operations attributable to Cogdell Spencer
Inc.
|
$ | 0.08 | $ | (3.90 | ) | ||
Income
(loss) from discontinued operations attributable to Cogdell Spencer
Inc.
|
(0.00 | ) | (0.00 | ) | |||
Net
income (loss) per share attributable to Cogdell Spencer
Inc.
|
$ | 0.08 | $ | (3.90 | ) | ||
Weighted
average common shares - basic and diluted
|
42,768 | 17,995 | |||||
Net
income (loss) attributable to Cogdell Spencer Inc.:
|
|||||||
Income
(loss) from continuing operations, net of tax
|
$ | 3,301 | $ | (70,189 | ) | ||
Discontinued
operations
|
(15 | ) | (29 | ) | |||
Net
income (loss) attributable to Cogdell Spencer Inc.
|
$ | 3,286 | $ | (70,218 | ) | ||
See
notes to condensed consolidated financial statements.
|
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:
|
||||||||||||||||||||||||||||
Net
income
|
4,195 | $ | 4,195 | 3,286 | - | - | - | 598 | 311 | |||||||||||||||||||
Unealized loss on interest rate swaps, net of tax | (1,464 | ) | (1,464 | ) | - | (1,002 | ) | - | - | (184 | ) | (278 | ) | |||||||||||||||
Comprehensive
income
|
2,731 | $ | 2,731 | - | - | - | - | - | - | |||||||||||||||||||
Conversion
of operating partnership units to
common stock
|
- | - | (5 | ) | - | 158 | (153 | ) | - | |||||||||||||||||||
Restricted
stock and LTIP unit grants
|
333 | - | - | 1 | 200 | 132 | - | |||||||||||||||||||||
Dividends
and distributions
|
(5,860 | ) | (4,279 | ) | - | - | - | (765 | ) | (816 | ) | |||||||||||||||||
Balance
at March 31, 2010
|
$ | 244,984 | $ | (165,314 | ) | $ | (2,868 | ) | $ | 428 | $ | 370,951 | $ | 37,350 | $ | 4,437 | ||||||||||||
See notes to condensed consolidated financial statements. |
Cogdell
Spencer Inc. Stockholders
|
||||||||||||||||||||||||||||
Accumulated
|
Noncontrolling
|
Noncontrolling
|
||||||||||||||||||||||||||
Other
|
Additional
|
Interests
in
|
Interests
in
|
|||||||||||||||||||||||||
Total
|
Comprehensive
|
Accumulated
|
Comprehensive
|
Common
|
Paid-in
|
Operating
|
Real
Estate
|
|||||||||||||||||||||
Equity
|
Loss
|
Deficit
|
Loss
|
Stock
|
Capital
|
Partnership
|
Partnerships
|
|||||||||||||||||||||
Balance
at December 31, 2008
|
$ | 282,994 | $ | (77,438 | ) | $ | (5,106 | ) | $ | 177 | $ | 275,380 | $ | 85,324 | $ | 4,657 | ||||||||||||
Comprehensive
loss:
|
||||||||||||||||||||||||||||
Net
income (loss)
|
(102,324 | ) | $ | (102,324 | ) | (70,218 | ) | - | - | - | (32,198 | ) | 92 | |||||||||||||||
Urealized gain on interest rate swaps, net of tax | (164 | ) | (164 | ) | - | (236 | ) | - | - | (108 | ) | 180 | ||||||||||||||||
Comprehensive
loss
|
(102,488 | ) | $ | (102,488 | ) | |||||||||||||||||||||||
Conversion
of operating partnership units to
common stock
|
- | - | (464 | ) | 18 | 17,496 | (17,050 | ) | - | |||||||||||||||||||
Restricted
stock and LTIP unit grants
|
817 | - | - | - | 79 | 738 | - | |||||||||||||||||||||
Amorization
of restricted stock grants
|
25 | - | - | - | 16 | 9 | - | |||||||||||||||||||||
Dividends
and distributions
|
(6,337 | ) | (4,386 | ) | - | - | - | (1,680 | ) | (271 | ) | |||||||||||||||||
Balance
at March 31, 2009
|
$ | 175,011 | $ | (152,042 | ) | $ | (5,806 | ) | $ | 195 | $ | 292,971 | $ | 35,035 | $ | 4,658 |
See notes to condensed consolidated financial statements. |
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Operating
activities:
|
||||||||
Net income (loss)
|
$ | 4,195 | $ | (102,324 | ) | |||
Adjustments to reconcile net loss to cash
|
||||||||
provided by operating activities:
|
||||||||
Depreciation
and amortization (including amounts in discontinued
operations)
|
8,083 | 10,111 | ||||||
Amortization
of acquired above market leases and acquired below market
leases,
net (including amounts in discontinued operations)
|
(110 | ) | (131 | ) | ||||
Straight-line
rental revenue
|
(221 | ) | (118 | ) | ||||
Amortization
of deferred finance costs and debt premium
|
392 | 423 | ||||||
Provision
for bad debts
|
(116 | ) | 10 | |||||
Deferred
income taxes
|
(311 | ) | (19,572 | ) | ||||
Deferred
tax expense on intersegment profits
|
(165 | ) | (94 | ) | ||||
Equity-based
compensation
|
260 | 842 | ||||||
Equity
in earnings of unconsolidated real estate partnerships
|
(3 | ) | (6 | ) | ||||
Change
in fair value of interest rate swap agreements
|
(274 | ) | - | |||||
Interest
rate derivative expense
|
15 | - | ||||||
Impairment
of goodwill, trade names and trademarks and intangible
assets
|
- | 120,920 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Tenant
and accounts receivable and other assets
|
1,695 | 7,109 | ||||||
Accounts
payable and other liabilities
|
(2,836 | ) | (17,123 | ) | ||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(7,836 | ) | 2,098 | |||||
Net
cash provided by operating activities
|
2,768 | 2,145 | ||||||
Investing
activities:
|
||||||||
Investment
in real estate properties
|
(9,393 | ) | (7,048 | ) | ||||
Proceeds from sales-type capital lease
|
76 | 76 | ||||||
Purchase of corporate property, plant and
equipment
|
(126 | ) | (1,020 | ) | ||||
Distributions received from unconsolidated real estate
partnerships
|
4 | 5 | ||||||
Decrease (increase) in restricted cash
|
(155 | ) | 278 | |||||
Net
cash used in investing activities
|
(9,594 | ) | (7,709 | ) | ||||
Financing
activities:
|
||||||||
Proceeds
from mortgage notes payable
|
6,424 | 3,309 | ||||||
Repayments of mortgage notes payable
|
(1,031 | ) | (997 | ) | ||||
Repayments to revolving credit facility
|
- | (12,500 | ) | |||||
Dividends and distributions
|
(5,041 | ) | (6,022 | ) | ||||
Distributions to noncontrolling interests in real estate
partnerships
|
(816 | ) | (271 | ) | ||||
Payment of financing costs
|
(80 | ) | (223 | ) | ||||
Net
cash used in financing activities
|
(544 | ) | (16,704 | ) | ||||
Decrease
in cash and cash equivalents
|
(7,370 | ) | (22,268 | ) | ||||
Balance at beginning of period
|
25,914 | 34,668 | ||||||
Balance
at end of period
|
$ | 18,544 | $ | 12,400 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash paid for interest, net of capitalized interest
|
$ | 5,289 | $ | 5,503 | ||||
Cash paid for income taxes
|
$ | 73 | $ | 1 | ||||
Non-cash
investing and financing activities:
|
||||||||
Investment in real estate properties included in accounts payable and
other
liabilities
|
$ | 1,916 | $ | 898 | ||||
Accrued dividends and distributions
|
5,057 | 6,088 | ||||||
Operating Partnership Units converted into common stock
|
158 | 17,514 | ||||||
See
notes to condensed consolidated financial statements.
|
1.
|
Business
|
2.
|
Summary
of Significant Accounting Policies
|
3.
|
Investments
in Real Estate Partnerships
|
·
|
Cogdell
Spencer Medical Partners LLC, a Delaware limited liability company,
founded in 2008, has no assets or liabilities, and is 20.0%
owned by the Company;
|
·
|
BSB
Health/MOB Limited Partnership No. 2, a Delaware limited partnership,
founded in 2002, owns nine medical office buildings, and is 2.0% owned by
the Company;
|
·
|
Shannon
Health/MOB Limited Partnership No. 1, a Delaware limited partnership,
founded in 2001, owns ten medical office buildings, and is 2.0% owned by
the Company; and
|
·
|
McLeod
Medical Partners, LLC, a South Carolina limited liability company, founded
in 1982, owns three medical office buildings, and is 1.1% owned by the
Company.
|
·
|
Genesis
Property Holdings, LLC, a Florida limited liability company, founded in
2007, owns one medical office building, and is 40.0% owned by the
Company;
|
·
|
Cogdell
Health Campus MOB, LP, a Pennsylvania limited partnership, founded in
2006, owns one medical office building, and is 80.9% owned by the
Company;
|
·
|
Mebane
Medical Investors, LLC, a North Carolina limited liability company,
founded in 2006, owns one medical office building, and is 35.1% owned by
the Company; and
|
·
|
Rocky
Mount MOB, LLC, a North Carolina limited liability company, founded in
2002, owns one medical office building, and is 34.5% owned by the
Company.
|
March
31, 2010
|
December
31, 2009
|
||||||
Financial
position:
|
|||||||
Total
assets
|
$ | 54,970 | $ | 54,725 | |||
Total
liabilities
|
48,564 | 48,672 | |||||
Member's
equity
|
6,406 | 6,053 |
For
the Three Months Ended
|
|||||||
March
31, 2010
|
March
31, 2009
|
||||||
Results
of operations:
|
|||||||
Total
revenues
|
$ | 3,129 | $ | 3,068 | |||
Operating
and general and administrative
expenses
|
1,462 | 1,376 | |||||
Net
income
|
272 | 235 |
4.
|
Business
Segments
|
Property
Operations
|
Design-Build
and
Development
|
Intersegment
Eliminations
|
Unallocated
and
Other
|
Total
|
||||||||||||||||
Revenues:
|
||||||||||||||||||||
Rental
revenue
|
$ | 21,268 | $ | - | $ | (23 | ) | $ | - | $ | 21,245 | |||||||||
Design-Build
contract revenue and other sales
|
- | 39,200 | (3,764 | ) | - | 35,436 | ||||||||||||||
Property
management and other fees
|
818 | - | - | - | 818 | |||||||||||||||
Development
management and other income
|
- | 886 | (783 | ) | - | 103 | ||||||||||||||
Total
revenues
|
22,086 | 40,086 | (4,570 | ) | - | 57,602 | ||||||||||||||
Certain
operating expenses:
|
||||||||||||||||||||
Property
operating and management
|
8,198 | - | - | - | 8,198 | |||||||||||||||
Design-Build
contracts and development management
|
- | 28,648 | (4,029 | ) | - | 24,619 | ||||||||||||||
Selling,
general, and administrative
|
- | 3,889 | (23 | ) | - | 3,866 | ||||||||||||||
Total
certain operating expenses
|
8,198 | 32,537 | (4,052 | ) | - | 36,683 | ||||||||||||||
13,888 | 7,549 | (518 | ) | - | 20,919 | |||||||||||||||
Interest
and other income
|
146 | 3 | - | 11 | 160 | |||||||||||||||
Corporate
general and administrative expenses
|
- | - | - | (1,954 | ) | (1,954 | ) | |||||||||||||
Interest
expense
|
- | - | - | (5,089 | ) | (5,089 | ) | |||||||||||||
Interest
rate derivative expense
|
- | - | - | (15 | ) | (15 | ) | |||||||||||||
Provision
for income taxes applicable to funds from operations
modified
|
- | - | - | (1,965 | ) | (1,965 | ) | |||||||||||||
Non-real
estate related depreciation and amortization
|
- | (219 | ) | - | (60 | ) | (279 | ) | ||||||||||||
Earnings
from unconsolidated real estate partnerships, before
real estate
related depreciation and
amortization
|
6 | - | - | - | 6 | |||||||||||||||
Noncontrolling
interests in real estate partnerships, before real
estate related
depreciation and amortization
|
(616 | ) | - | - | - | (616 | ) | |||||||||||||
Discontinued
operations
|
16 | - | - | (34 | ) | (18 | ) | |||||||||||||
Funds
from operations modified (FFOM)
|
13,440 | 7,333 | (518 | ) | (9,106 | ) | 11,149 | |||||||||||||
Amortization
of intangibles related to purchase accounting,
net of income tax benefit
|
(42 | ) | (570 | ) | - | 239 | (373 | ) | ||||||||||||
Funds
from operations (FFO)
|
13,398 | 6,763 | (518 | ) | (8,867 | ) | 10,776 | |||||||||||||
Real
estate related depreciation and amortization
|
(7,197 | ) | - | - | - | (7,197 | ) | |||||||||||||
Noncontrolling
interests in real estate partnerships, before real
estate related
depreciation and amortization
|
616 | - | - | - | 616 | |||||||||||||||
Net
income (loss)
|
6,817 | 6,763 | (518 | ) | (8,867 | ) | 4,195 | |||||||||||||
Net
loss attributable to the noncontrolling interest in:
|
||||||||||||||||||||
Real
estate partnerships
|
(311 | ) | - | - | - | (311 | ) | |||||||||||||
Operating
partnership
|
- | - | - | (598 | ) | (598 | ) | |||||||||||||
Net
income (loss) attributable to Cogdell Spencer Inc.
|
$ | 6,506 | $ | 6,763 | $ | (518 | ) | $ | (9,465 | ) | $ | 3,286 | ||||||||
Total
assets
|
$ | 554,138 | $ | 187,710 | $ | - | $ | 395 | $ | 742,243 |
Property
Operations
|
Design-Build
and
Development
|
Intersegment
Eliminations
|
Unallocated
and
Other
|
Total
|
||||||||||||||||
Revenues:
|
||||||||||||||||||||
Rental
revenue
|
$ | 19,600 | $ | - | $ | (23 | ) | $ | - | $ | 19,577 | |||||||||
Design-Build
contract revenue and other sales
|
- | 51,161 | (4,771 | ) | - | 46,390 | ||||||||||||||
Property
management and other fees
|
850 | - | - | - | 850 | |||||||||||||||
Development
management and other income
|
- | 3,634 | (835 | ) | - | 2,799 | ||||||||||||||
Total
revenues
|
20,450 | 54,795 | (5,629 | ) | - | 69,616 | ||||||||||||||
Certain
operating expenses:
|
||||||||||||||||||||
Property
operating and management
|
7,865 | - | - | - | 7,865 | |||||||||||||||
Design-Build
contracts and development management
|
- | 45,119 | (4,954 | ) | - | 40,165 | ||||||||||||||
Selling,
general, and administrative
|
- | 4,537 | (23 | ) | - | 4,514 | ||||||||||||||
Impairment
charges
|
- | 120,920 | - | - | 120,920 | |||||||||||||||
Total
certain operating expenses
|
7,865 | 170,576 | (4,977 | ) | - | 173,464 | ||||||||||||||
12,585 | (115,781 | ) | (652 | ) | - | (103,848 | ) | |||||||||||||
Interest
and other income
|
141 | 1 | - | 13 | 155 | |||||||||||||||
Corporate
general and administrative expenses
|
- | - | - | (2,153 | ) | (2,153 | ) | |||||||||||||
Interest
expense
|
- | - | - | (5,991 | ) | (5,991 | ) | |||||||||||||
Benefit
from income taxes applicable to funds from operations
modified
|
- | - | - | 18,642 | 18,642 | |||||||||||||||
Non-real
estate related depreciation and amortization
|
- | (193 | ) | - | (54 | ) | (247 | ) | ||||||||||||
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
|
(245 | ) | - | - | - | (245 | ) | |||||||||||||
Discontinued
operations
|
26 | - | - | (34 | ) | (8 | ) | |||||||||||||
Funds
from operations modified (FFOM)
|
12,516 | (115,973 | ) | (652 | ) | 10,423 | (93,686 | ) | ||||||||||||
Amortization
of intangibles related to purchase accounting,
net of income tax benefit
|
(42 | ) | (2,482 | ) | - | 984 | (1,540 | ) | ||||||||||||
Funds
from operations (FFO)
|
12,474 | (118,455 | ) | (652 | ) | 11,407 | (95,226 | ) | ||||||||||||
Real
estate related depreciation and amortization
|
(7,343 | ) | - | - | - | (7,343 | ) | |||||||||||||
Noncontrolling
interests in real estate partnerships, before real
estate related
depreciation and amortization
|
245 | - | - | - | 245 | |||||||||||||||
Net
income (loss)
|
5,376 | (118,455 | ) | (652 | ) | 11,407 | (102,324 | ) | ||||||||||||
Net
loss (income) attributable to the noncontrolling interest
in:
|
||||||||||||||||||||
Real
estate partnerships
|
(92 | ) | - | - | - | (92 | ) | |||||||||||||
Operating
partnership
|
- | - | - | 32,198 | 32,198 | |||||||||||||||
Net
income (loss) attributable to Cogdell Spencer Inc.
|
$ | 5,284 | $ | (118,455 | ) | $ | (652 | ) | $ | 43,605 | $ | (70,218 | ) | |||||||
Total
assets
|
$ | 653,839 | $ | 93,351 | $ | - | $ | 945 | $ | 748,135 |
5.
|
Discontinued
Operations
|
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Revenues:
|
||||||||
Rental
revenues
|
$ | 78 | $ | 88 | ||||
Total
revenues
|
78 | 88 | ||||||
Expenses:
|
||||||||
Property
operating and management
|
62 | 62 | ||||||
Depreciation
and amortization
|
- | 35 | ||||||
Interest
expense
|
34 | 34 | ||||||
Total
expenses
|
96 | 131 | ||||||
Loss
from discontinued operations before impairment of real estate
property
|
(18 | ) | (43 | ) | ||||
Impairment
of real estate property
|
- | - | ||||||
Total
discontinued operations
|
$ | (18 | ) | $ | (43 | ) |
6.
|
Contracts
|
March
31,
2010
|
December
31,
2009
|
|||||||
Costs
and estimated earnings on uncompleted contracts
|
$ | 49,621 | $ | 79,374 | ||||
Billings
to date
|
(52,483 | ) | (90,701 | ) | ||||
Net
billings in excess of costs and estimated earnings
|
$ | (2,862 | ) | $ | (11,327 | ) |
March
31,
2010
|
December
31,
2009
|
|||||||
Costs
and estimated earnings in excess of billings (1)
|
$ | 2,491 | $ | 1,862 | ||||
Billings
in excess of costs and estimated earnings
|
(5,353 | ) | (13,189 | ) | ||||
Net
billings in excess of costs and estimated earnings
|
$ | (2,862 | ) | $ | (11,327 | ) |
(1)
Included in "Other assets" in the consolidated balance
sheet
|
7.
|
Goodwill
and Intangible Assets
|
Recorded
Value as
|
Fair
Value Measurement as of March 31, 2009
|
|||||||||||||||||||
Description
|
of
March 31, 2009
|
Level
1
|
Level
2
|
Level
3
|
Total
Losses
|
|||||||||||||||
Goodwill
|
$ | 108,683 | $ | - | $ | - | $ | 108,683 | $ | (71,755 | ) | |||||||||
Trade
names and trademarks
|
41,240 | - | - | 41,240 | (34,728 | ) | ||||||||||||||
Acquired
signed contracts
|
1,398 | - | - | 5,281 | - | |||||||||||||||
Acquired
proposals
|
2,129 | - | - | 2,129 | (1,833 | ) | ||||||||||||||
Acquired
customer relationships
|
1,789 | - | - | 1,789 | (12,604 | ) | ||||||||||||||
$ | 155,239 | $ | - | $ | - | $ | 159,122 | $ | (120,920 | ) |
Recorded
Value
|
Amortization
for the
|
Recorded
Value
|
Amortization
for the
|
Recorded
Value
|
|||||||||||||||||
as
of
|
Three
Months Ended
|
as
of
|
Nine
Months Ended
|
as
of
|
|||||||||||||||||
Location
of Asset
|
March
31, 2010
|
March
31, 2010
|
December
31, 2009
|
December
31, 2009
|
March
31, 2009
|
||||||||||||||||
Goodwill
|
Goodwill
|
$ | 108,683 | n/a | $ | 108,683 | n/a | $ | 108,683 | ||||||||||||
Trade
names and trademarks
|
Trade
names and trademarks
|
41,240 | n/a | 41,240 | n/a | 41,240 | |||||||||||||||
Acquired
signed contracts
|
Intangible
assets
|
- | $ | - | - | $ | (1,398 | ) | 1,398 | ||||||||||||
Acquired
proposals
|
Intangible
assets
|
1,342 | (447 | ) | 1,789 | (340 | ) | 2,129 | |||||||||||||
Acquired
customer relationships
|
Intangible
assets
|
1,522 | (123 | ) | 1,645 | (144 | ) | 1,789 | |||||||||||||
$ | 152,787 | $ | (570 | ) | $ | 153,357 | $ | (1,882 | ) | $ | 155,239 |
Three
Months Ended March 31, 2010
|
Year
Ended December 31, 2009
|
|||||||||||||||||||||||
Accumulated
|
Net
|
Accumulated
|
Net
|
|||||||||||||||||||||
Gross
Amount
|
Impairment
|
Carrying
Value
|
Gross
Amount
|
Impairment
|
Carrying
Value
|
|||||||||||||||||||
Goodwill
as of January 1
|
$ | 180,438 | $ | 71,755 | $ | 108,683 | $ | 180,438 | $ | - | $ | 180,438 | ||||||||||||
Goodwill
recognized in acquisition
|
- | - | - | - | - | - | ||||||||||||||||||
Accumulated
impairment losses
|
- | - | - | - | 71,755 | (71,755 | ) | |||||||||||||||||
Goodwill
at end of period
|
$ | 180,438 | $ | 71,755 | $ | 108,683 | $ | 180,438 | $ | 71,755 | $ | 108,683 | ||||||||||||
Trade
names and trademarks as of January 1
|
$ | 75,968 | $ | 34,728 | $ | 41,240 | $ | 75,968 | $ | - | $ | 75,968 | ||||||||||||
Trade
names and trademarks recognized in acquisition
|
- | - | - | - | - | - | ||||||||||||||||||
Accumulated
impairment losses
|
- | - | - | - | 34,728 | (34,728 | ) | |||||||||||||||||
Trade
names and trademarks at end of period
|
$ | 75,968 | $ | 34,728 | $ | 41,240 | $ | 75,968 | $ | 34,728 | $ | 41,240 |
March
31, 2010
|
December
31, 2009
|
|||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||
Gross
Amount
|
Amortization
|
Gross
Amount
|
Amortization
|
|||||||||||||
Acquired
signed contracts
|
$ | 13,253 | $ | 13,253 | $ | 13,253 | $ | 13,253 | ||||||||
Acquired
proposals
|
2,129 | 787 | 2,129 | 340 | ||||||||||||
Acquired
customer relationships
|
1,789 | 267 | 1,789 | 144 | ||||||||||||
Acquired
above market leases
|
1,559 | 1,005 | 1,559 | 955 | ||||||||||||
Acquired
in place lease value and deferred leasing costs
|
40,666 | 28,374 | 40,666 | 27,512 | ||||||||||||
Acquired
ground leases
|
3,562 | 547 | 3,562 | 515 | ||||||||||||
Acquired
property management contracts
|
2,097 | 637 | 2,097 | 594 | ||||||||||||
Total
amortizing intangible assets
|
$ | 65,055 | $ | 44,870 | $ | 65,055 | $ | 43,313 |
For
the year ending:
|
Future
Amortization Expense
|
||
Remainder
of 2010
|
$ | 4,893 | |
2011
|
3,353 | ||
2012
|
2,260 | ||
2013
|
1,499 | ||
2014
|
1,304 | ||
Thereafter
|
6,876 | ||
$ | 20,185 |
8.
|
Mortgage
Notes Payable and Borrowing
Agreements
|
For
the year ending:
|
Total
|
||
Remainder
of 2010
|
$ | 24,303 | |
2011
|
181,696 | ||
2012
|
25,185 | ||
2013
|
16,025 | ||
2014
|
57,112 | ||
Thereafter
|
111,891 | ||
$ | 416,212 |
9.
|
Derivative
Financial Instruments
|
As
of March 31, 2010
|
March
31, 2010
|
December
31, 2009
|
|||||||||||||||||||||||||
Entity
|
Notional
Amount
|
Receive
Rate
|
Pay
Rate
|
Effective
Date
|
Expiration
Date
|
Asset
|
Liability
|
Asset
|
Liability
|
||||||||||||||||||
MEA
Holdings, LLC
|
$ | 100,000 |
1
Month LIBOR
|
2.82 | % |
4/1/2008
|
3/1/2011
|
$ | - | $ | 2,146 | $ | - | $ | 2,397 | ||||||||||||
Cogdell
Spencer LP
|
30,000 |
1
Month LIBOR
|
3.11 | % |
10/15/2008
|
3/10/2011
|
- | 740 | - | 697 | |||||||||||||||||
St.
Francis Community MOB LLC
|
6,824 |
1
Month LIBOR
|
3.32 | % |
10/15/2008
|
6/15/2011
|
- | 232 | - | 246 | |||||||||||||||||
St.
Francis Medical Plaza (Greenville)
|
7,331 |
1
Month LIBOR
|
3.32 | % |
10/15/2008
|
6/15/2011
|
- | 250 | - | 264 | |||||||||||||||||
Beaufort
Medical Plaza
|
4,731 |
1
Month LIBOR
|
3.80 | % |
8/18/2008
|
8/18/2011
|
- | 207 | - | 216 | |||||||||||||||||
East
Jefferson Medical Plaza
|
11,600 |
1
Month LIBOR
|
1.80 | % |
1/15/2009
|
12/23/2011
|
- | 187 | - | 121 | |||||||||||||||||
River
Hills Medical Plaza
|
3,560 |
1
Month LIBOR
|
1.78 | % |
1/15/2009
|
1/31/2012
|
52 | 33 | |||||||||||||||||||
HealthPartners
Medical Office Building
|
11,800 |
1
Month LIBOR
|
3.55 | % |
6/1/2010
|
11/1/2014
|
- | 421 | - | 186 | |||||||||||||||||
Lancaster
ASC MOB
|
10,574 |
1
Month LIBOR
|
4.03 | % |
3/14/2008
|
3/2/2015
|
- | 705 | - | 567 | |||||||||||||||||
Woodlands
Center for Specialized Medicine
|
16,797 |
1
Month LIBOR
|
4.71 | % |
4/1/2010
|
10/1/2018
|
- | 1,586 | - | 1,166 | |||||||||||||||||
Medical
Center Physicians Tower
|
14,770 |
1
Month LIBOR
|
3.69 | % |
9/1/2010
|
3/1/2019
|
- | 68 | 271 | - | |||||||||||||||||
University
Physicians MOB & Outpatient Clinic
|
10,439 |
1
Month LIBOR
|
3.70 | % |
10/1/2010
|
4/1/2019
|
- | 20 | 217 | - | |||||||||||||||||
$ | - | $ | 6,614 | $ | 488 | $ | 5,893 |
Three
Months Ended March 31, 2010
|
||||||||||||||
Gain
or (Loss) Recognized in AOCI, Noncontrolling Interests in Operating
Partnership, and Noncontrolling Interests in Real Estate Partnerships -
Effective Portion (1)
|
Location
of Gain or (Loss) Reclassified from AOCI, Noncontrolling Interests in
Operating Partnership, and Noncontrolling Interests in Real Estate
Partnerships into Income - Effective Portion
|
Gain
or (Loss) Reclassified from AOCI, Noncontrolling Interests in Operating
Partnership, and Noncontrolling Interests in Real Estate
Partnerships into Income - Effective Portion (1)
|
Location
of Gain or (Loss) Recognized - Ineffective Portion and Amount Excluded
from Effectiveness Testing
|
Gain
or (Loss) Recognized - Ineffective Portion and Amount Excluded from
Effectiveness Testing
|
||||||||||
Interest
rate swap agreements
|
$ | (1,464 | ) |
Interest
Expense
|
$ | (254 | ) |
Interest
rate derivative expense
|
$ | (15 | ) |
Three
Months Ended March 31, 2009
|
||||||||||||||
Gain
or (Loss) Recognized in AOCI, Noncontrolling Interests in Operating
Partnership, and Noncontrolling Interests in Real Estate Partnerships -
Effective Portion (1)
|
Location
of Gain or (Loss) Reclassified from AOCI, Noncontrolling Interests in
Operating Partnership, and Noncontrolling Interests in Real Estate
Partnerships into Income - Effective Portion
|
Gain
or (Loss) Reclassified from AOCI, Noncontrolling Interests in Operating
Partnership, and Noncontrolling Interests in Real Estate
Partnerships into Income - Effective Portion (1)
|
Location
of Gain or (Loss) Recognized - Ineffective Portion and Amount Excluded
from Effectiveness Testing
|
Gain
or (Loss) Recognized - Ineffective Portion and Amount Excluded from
Effectiveness Testing
|
||||||||||
Interest
rate swap agreements
|
$ | (164 | ) |
Interest
Expense
|
$ | (903 | ) |
Interest
rate derivative expense
|
$ | - |
(1)
|
Refer
to the Condensed Consolidated Statement of Changes in Equity of this Form
10-Q, which summarizes the activity in Unrealized gain on interest rate
swaps, net of tax related to the interest rate swap
agreements.
|
Fair
Value Measurements as of
|
||||||||||||||||
March
31, 2010
|
||||||||||||||||
Total
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Liabilities:
|
||||||||||||||||
Derivative
financial instruments
|
$ | (6,614 | ) | $ | - | $ | (6,614 | ) | $ | - |
Fair
Value Measurements as of
|
||||||||||||||||
March
31, 2009
|
||||||||||||||||
Total
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Liabilities:
|
||||||||||||||||
Derivative
financial instruments
|
$ | (10,744 | ) | $ | - | $ | (10,744 | ) | $ | - |
10.
|
Equity
|
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Common
stock shares at beginning of period
|
42,729 | 17,699 | ||||||
Conversion
of OP Units to common stock
|
29 | 1,776 | ||||||
Restricted
stock grants
|
35 | 13 | ||||||
Common
stock shares at end of period
|
42,793 | 19,488 |
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Net
income (loss) attributable to Cogdell Spencer Inc.
|
$ | 3,286 | $ | (70,218 | ) | |||
Increase
in Cogdell Spencer Inc. additional paid-in capital for the conversion of
OP units into common stock
|
158 | 17,496 | ||||||
Change
from net loss attributable to Cogdell Spencer Inc. and transfers from
noncontrolling interests
|
$ | 3,444 | $ | (52,722 | ) |
11.
|
Incentive
and Share-Based Compensation
|
Restricted
Stock
|
LTIP
Units
|
Weighted
Average
Grant
Price
|
||||||||||
Unvested
balance at December 31, 2009
|
5 | 120 | $ | 15.43 | ||||||||
Granted
|
35 | 22 | 5.86 | |||||||||
Vested
|
(40 | ) | (27 | ) | 5.41 | |||||||
Unvested
balance at March 31, 2010
|
- | 115 | $ | 15.72 |
12.
|
Related
Party Transactions
|
13.
|
Subsequent
Events
|
•
|
the
Company’s business strategy;
|
||
•
|
the
Company’s ability to comply with financial covenants in its debt
instruments;
|
||
•
|
the
Company’s access to capital;
|
||
•
|
the
Company’s ability to obtain future financing arrangements;
|
||
•
|
estimates
relating to the Company’s future distributions;
|
||
•
|
the
Company’s understanding of the Company’s competition;
|
||
•
|
the
Company’s ability to renew the Company’s 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 and other
factors;
|
||
•
|
the
Company’s ability to maintain its qualification as a REIT due to economic,
market, legal, tax or other considerations;
|
||
•
|
changes
in the reimbursement available to the Company’s tenants by government or
private payors;
|
||
•
|
the
Company’s tenants’ ability to make rent payments;
|
||
•
|
defaults
by tenants and customers;
|
||
•
|
access
to financing by customers;
|
||
•
|
delays
in project starts and cancellations by customers;
|
||
•
|
market
trends; and
|
||
•
|
projected
capital expenditures.
|
·
|
62
consolidated wholly-owned and joint venture properties, comprising a total
of approximately 3.4 million net rentable square feet and an overall
leased percentage
of 90.6%,
|
·
|
One
wholly-owned property in lease-up totaling approximately 0.1 million net
rentable square feet and is 75%
leased,
|
·
|
One
wholly-owned property held for sale totaling 38,703 net rentable square
feet,
|
·
|
Three
unconsolidated joint venture properties comprising a total of
approximately 0.2 million net rentable square feet
and,
|
·
|
45
properties managed for third party clients comprising a total of
approximately 2.1 million net rentable square
feet.
|
Three
Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Properties
at beginning of the period
|
62 | 62 | ||||||
Developments
|
1 | - | ||||||
Properties
at end of the period
|
63 | 62 |
Year
Ended
|
||||||||
December
31, 2009
|
||||||||
Properties
at January 1
|
62 | |||||||
Developments
|
1 | |||||||
Discontinued
operations held for sale
|
(1 | ) | ||||||
Properties
at December 31
|
62 |
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
FFOM
attributable to:
|
||||||||
Property
operations
|
$ | 13,440 | $ | 12,516 | ||||
Design-Build
and development
|
7,333 | (115,973 | ) | |||||
Intersegment
eliminations
|
(518 | ) | (652 | ) | ||||
Unallocated
and other
|
(9,106 | ) | 10,423 | |||||
FFOM
|
11,149 | (93,686 | ) | |||||
Non-recurring
event:
|
||||||||
Goodwill
and intangible asset impairment charges, net of tax
benefit
|
- | 101,746 | ||||||
FFOM,
excluding non-recurring event
|
$ | 11,149 | $ | 8,060 |
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Net
income (loss)
|
$ | 4,195 | $ | (102,324 | ) | |||
Add:
|
||||||||
Real
estate related depreciation and amortization:
|
||||||||
Wholly-owned
and consolidated properties, including amounts in discontinued
operations
|
7,194 | 7.340 | ||||||
Unconsolidated
real estate partnerships
|
3 | 3 | ||||||
Less:
|
||||||||
Noncontrolling
interests in real estate partnerships, before real estate related
depreciation and amortization
|
(616 | ) | (245 | ) | ||||
Funds
from Operations (FFO)
|
10,776 | (95,226 | ) | |||||
Amortization
of intangibles related to purchase accounting,
net of income tax benefit
|
373 | 1,540 | ||||||
Funds
from Operations Modified (FFOM)
|
$ | 11,149 | $ | (93,686 | ) |
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Rental
revenue, net of intersegment elimination of $23 in 2010 and
2009
|
$ | 21,245 | $ | 19,577 | ||||
Property
management and other fee revenue
|
818 | 850 | ||||||
Property
operating and management expenses
|
(8,198 | ) | (7,865 | ) | ||||
Other
income (expense)
|
146 | 141 | ||||||
Earnings
from unconsolidated real estate partnerships, before real estate
related depreciation
and amortization
|
6 | 9 | ||||||
Noncontrolling
interests in real estate partnerships, before real estate
related depreciation
and amortization
|
(616 | ) | (245 | ) | ||||
Discontinued
operations and impairment of real estate, before real estate
related depreciation
and amortization
|
16 | 26 | ||||||
FFOM,
net of intersegment eliminations
|
$ | 13,417 | $ | 12,493 | ||||
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Design-Build
contract revenue and other sales, net of intersegment
eliminations
|
||||||||
of
$3,764 in 2010 and $4,771 in 2009
|
$ | 35,436 | $ | 46,390 | ||||
Development
management and other income, net of intersegment
eliminations
|
||||||||
of
$783 in 2010 and $835 in 2009
|
103 | 2,799 | ||||||
Design-Build
contract and development management expenses, net of
intersegment
|
||||||||
eliminations
of $4,029 in 2010 and $4,954 in 2009
|
(24,619 | ) | (40,165 | ) | ||||
Selling,
general, and administrative expenses
|
(3,889 | ) | (4,537 | ) | ||||
Other
income (expense)
|
3 | 1 | ||||||
Depreciation
and amortization
|
(219 | ) | (193 | ) | ||||
FFOM,
excluding impairment charge, net of intersegment
eliminations
|
6,815 | 4,295 | ||||||
Impairment
charge
|
- | (120,920 | ) | |||||
FFOM,
net of intersegment eliminations
|
$ | 6,815 | $ | (116,625 | ) |
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Net
income (loss) plus non-cash adjustments
|
$ | 11,745 | $ | 10,061 | ||||
Changes
in operating assets and liabilities
|
(8,977 | ) | (7,916 | ) | ||||
Net
cash provided by operating activities
|
$ | 2,768 | $ | 2,145 |
For
the Three Months Ended
|
||||||||
March
31, 2010
|
March
31, 2009
|
|||||||
Development,
redevelopment, and acquisitions
|
$ | (9,177 | ) | $ | (6,321 | ) | ||
Second
generation tenant improvements
|
(208 | ) | (671 | ) | ||||
Recurring
property capital expenditures
|
(8 | ) | (56 | ) | ||||
Investment
in real estate properties
|
$ | (9,393 | ) | $ | (7,048 | ) |
Property
|
Location
|
Estimated
Completion Date
|
Net
Rentable Square Feet
|
Investment
to
Date
|
Estimated
Total Investment
|
||||||||||||
HealthPartners
Medical Office Building
|
St.
Cloud, MN
|
2Q 2010 | 60,000 | $ | 12,877 | $ | 18,300 | ||||||||||
Lancaster
Rehabilitation Hospital
|
Lancaster,
PA
|
2Q 2010 | 4,600 | 1,283 | 2,100 | ||||||||||||
University
Physicians MOB & Outpatient Clinic
|
Brandon,
MS
|
2Q 2010 | 50,600 | 11,634 | 16,400 | ||||||||||||
Land
and pre-construction developments
|
- | 3,607 | - | ||||||||||||||
115,200 | $ | 29,401 | $ | 36,800 |
Financial
Covenant
|
As
of and for the
Three
Months Ended March 31, 2010
|
||
Maximum
total leverage ratio (0.70 to 1.00)
|
0.48
to 1.00
|
||
Maximum
real estate leverage ratio (0.70 to 1.00)
|
0.54
to 1.00
|
||
Minimum
fixed charge coverage ratio (1.50 to 1.00)
|
2.40
to 1.00
|
||
Minimum
consolidated tangible net worth ($141,983)
|
$ | 206,168 | |
Maximum
total debt to real estate value ration (0.90 to 1.00)
|
0.62
to 1.00
|
Financial
Covenant
|
As
of and for the
Three
Months Ended March 31, 2010
|
Minimum
adjusted consolidated EBITDA
|
|
to
consolidated fixed charges (2.00 to 1.00)
|
4.39
to 1.00
|
Maximum
consolidated senior indebtedness to
|
|
adjusted
consolidated EBITDA (3.50 to 1.00,
|
|
with
a one-time ability to exceed 3.50 to 1.00,
|
|
but
not greater than 3.75 to 1.00)
|
2.14
to 1.00
|
Maximum
consolidated indebtedness to adjusted
|
|
consolidated
EBITDA (5.50 to 1.00)
|
2.14
to 1.00
|
Remainder
of 2010
|
2011
|
2012
|
2013
|
2014
|
Thereafter
|
Total
|
||||||||||||||||||||||
Obligation:
|
||||||||||||||||||||||||||||
Long-term
debt principal payments
and maturities (1)
|
$ | 24,303 | $ | 181,696 | $ | 25,185 | $ | 16,025 | $ | 57,112 | $ | 111,891 | $ | 416,212 | ||||||||||||||
Standby
letters of credit (2)
|
8,257 | - | - | - | - | - | 8,257 | |||||||||||||||||||||
Interest
payments (3)
|
16,379 | 12,685 | 10,427 | 9,394 | 7,761 | 16,530 | 73,176 | |||||||||||||||||||||
Purchase
commitments (4)
|
2,140 | - | - | - | - | - | 2,140 | |||||||||||||||||||||
Ground
and air rights leases (5)
|
601 | 801 | 439 | 407 | 407 | 11,324 | 13,979 | |||||||||||||||||||||
Operating
leases (6)
|
4,027 | 4,911 | 4,128 | 3,282 | 3,248 | 23,621 | 43,271 | |||||||||||||||||||||
Total
|
$ | 55,707 | $ | 200,093 | $ | 40,179 | $ | 29,108 | $ | 68,528 | $ | 163,366 | $ | 556,981 |
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.
|
35 |