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) |
Large accelerated filer [ ] | Accelerated filer [X] | Non-accelerated filer [ ] | Smaller reporting company [ ]. |
|
Page | |
PART I |
FINANCIAL INFORMATION |
2 |
Item 1 |
Financial Statements
|
2 |
Item 2 |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
25 |
Item 3 |
Quantitative and Qualitative Disclosures about Market Risk
|
40 |
Item 4 |
Controls and Procedures |
40 |
PART II |
Other Information |
41 |
Item 1 |
Legal Proceedings
|
41 |
Item 1A |
Risk Factors
|
41 |
Item 2 |
Unregistered Sales of Equity Securities and Use of Proceeds
|
41 |
Item 3 |
Defaults Upon Senior Securities
|
41 |
Item 4 |
Submission of Matters to a Vote of Securities Holders
|
41 |
Item 5 |
Other Information
|
41 |
Item 6 |
Exhibits
|
41 |
September 30,
2009 |
December 31,
2008 |
|||||||
Assets |
||||||||
Real estate properties: |
||||||||
Land |
$ | 30,673 | $ | 30,673 | ||||
Buildings and improvements |
508,431 | 501,259 | ||||||
Less: Accumulated depreciation |
(87,733 | ) | (69,285 | ) | ||||
Net operating real estate properties |
451,371 | 462,647 | ||||||
Construction in progress |
52,260 | 15,314 | ||||||
Net real estate properties |
503,631 | 477,961 | ||||||
Cash and cash equivalents |
25,773 | 34,668 | ||||||
Restricted cash |
13,188 | 12,964 | ||||||
Tenant and accounts receivable, net of allowance of $1,836 in 2009 and $194 in 2008 |
17,910 | 43,523 | ||||||
Goodwill |
108,683 | 180,435 | ||||||
Trade names and trademarks |
41,240 | 75,969 | ||||||
Intangible assets, net of accumulated amortization of $42,598 in 2009 and $38,054 in 2008 |
22,837 | 45,363 | ||||||
Other assets |
29,241 | 29,207 | ||||||
Total assets |
$ | 762,503 | $ | 900,090 | ||||
Liabilities and equity |
||||||||
Mortgage notes payable |
$ | 266,961 | $ | 240,736 | ||||
Revolving credit facility |
80,000 | 124,500 | ||||||
Term loan |
50,000 | 100,000 | ||||||
Accounts payable |
18,714 | 22,090 | ||||||
Billings in excess of costs and estimated earnings on uncompleted contracts |
23,216 | 17,025 | ||||||
Deferred income taxes |
14,635 | 34,176 | ||||||
Payable to prior Erdman shareholders |
18,002 | 18,002 | ||||||
Other liabilities |
47,751 | 60,567 | ||||||
Total liabilities |
519,279 | 617,096 | ||||||
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, 42,547 and 17,699 shares |
||||||||
issued and outstanding in 2009 and 2008, respectively |
425 | 177 | ||||||
Additional paid-in capital |
369,539 | 275,380 | ||||||
Accumulated other comprehensive loss |
(3,160 | ) | (5,106 | ) | ||||
Accumulated deficit |
(161,604 | ) | (77,438 | ) | ||||
Total Cogdell Spencer Inc. stockholders' equity |
205,200 | 193,013 | ||||||
Noncontrolling interests: |
||||||||
Real estate partnerships |
4,857 | 4,657 | ||||||
Operating partnership |
33,167 | 85,324 | ||||||
Total noncontrolling interests |
38,024 | 89,981 | ||||||
Total equity |
243,224 | 282,994 | ||||||
Total liabilities and equity |
$ | 762,503 | $ | 900,090 |
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
September 30, |
September 30, |
|||||||||||||
2009 |
2008 |
2009 |
2008 |
|||||||||||||
Revenues: |
||||||||||||||||
Rental revenue |
$ | 20,049 | $ | 19,631 | $ | 59,376 | $ | 57,622 | ||||||||
Design-Build contract revenue and other sales |
30,298 | 72,914 | 113,399 | 174,870 | ||||||||||||
Property management and other fees |
816 | 852 | 2,530 | 2,524 | ||||||||||||
Development management and other income |
239 | 622 | 3,266 | 751 | ||||||||||||
Total revenues |
51,402 | 94,019 | 178,571 | 235,767 | ||||||||||||
Expenses: |
||||||||||||||||
Property operating and management |
8,163 | 8,370 | 23,975 | 23,403 | ||||||||||||
Design-Build contracts and development management |
21,166 | 59,578 | 92,573 | 146,907 | ||||||||||||
Selling, general, and administrative |
7,876 | 7,599 | 21,218 | 20,396 | ||||||||||||
Depreciation and amortization |
8,047 | 11,871 | 27,136 | 33,275 | ||||||||||||
Impairment charges |
- | - | 120,920 | - | ||||||||||||
Total expenses |
45,252 | 87,418 | 285,822 | 223,981 | ||||||||||||
Income (loss) from operations before other income (expense) and income tax benefit (expense) |
6,150 | 6,601 | (107,251 | ) | 11,786 | |||||||||||
Other income (expense): |
||||||||||||||||
Interest and other income |
161 | 210 | 456 | 682 | ||||||||||||
Interest expense |
(5,072 | ) | (6,743 | ) | (16,691 | ) | (18,695 | ) | ||||||||
Debt extinguishment and interest rate derivative expense |
(10 | ) | - | (2,501 | ) | - | ||||||||||
Equity in earnings (loss) of unconsolidated real estate partnerships |
(4 | ) | 10 | 4 | 18 | |||||||||||
Total other income (expense) |
(4,925 | ) | (6,523 | ) | (18,732 | ) | (17,995 | ) | ||||||||
Income (loss) from operations before income tax benefit (expense) |
1,225 | 78 | (125,983 | ) | (6,209 | ) | ||||||||||
Income tax benefit (expense) |
231 | (883 | ) | 22,065 | (143 | ) | ||||||||||
Net income (loss) |
1,456 | (805 | ) | (103,918 | ) | (6,352 | ) | |||||||||
Net loss (income) attributable to the noncontrolling interest in: |
||||||||||||||||
Real estate partnerships |
(17 | ) | (920 | ) | (158 | ) | (859 | ) | ||||||||
Operating partnership |
(191 | ) | 639 | 32,791 | 2,480 | |||||||||||
Net income (loss) attributable to Cogdell Spencer Inc. |
$ | 1,248 | $ | (1,086 | ) | $ | (71,285 | ) | $ | (4,731 | ) | |||||
Net income (loss) per share attributable to Cogdell Spencer Inc. - basic and diluted |
$ | 0.03 | $ | (0.07 | ) | $ | (2.43 | ) | $ | (0.31 | ) | |||||
Weighted average common shares - basic and diluted |
42,539 | 15,747 | 29,299 | 15,710 | ||||||||||||
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) |
(103,918 | ) | (103,918 | ) | (71,285 | ) | - | - | - | (32,791 | ) | 158 | ||||||||||||||||||||
Unrealized gain on interest rate swaps, net of tax |
3,371 | 3,371 | - | 2,424 | - | - | 366 | 581 | ||||||||||||||||||||||||
Comprehensive loss |
(100,547 | ) | $ | (100,547 | ) | |||||||||||||||||||||||||||
Issuance of common stock, net of costs |
76,457 | - | - | 230 | 76,227 | - | - | |||||||||||||||||||||||||
Conversion of operating partnership units to common stock |
- | - | (478 | ) | 18 | 17,805 | (17,345 | ) | - | |||||||||||||||||||||||
Restricted stock and LTIP unit grants |
817 | - | - | - | 80 | 737 | - | |||||||||||||||||||||||||
Amortization of restricted stock grants |
75 | - | - | - | 47 | 28 | - | |||||||||||||||||||||||||
Dividends and distributions |
(16,572 | ) | (12,881 | ) | - | - | - | (3,152 | ) | (539 | ) | |||||||||||||||||||||
Balance at September 30, 2009 |
$ | 243,224 | $ | (161,604 | ) | $ | (3,160 | ) | $ | 425 | $ | 369,539 | $ | 33,167 | $ | 4,857 | ||||||||||||||||
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, 2007 |
$ | 162,256 | $ | - | $ | (50,751 | ) | $ | (884 | ) | $ | 119 | $ | 166,901 | $ | 44,437 | $ | 2,434 | ||||||||||||||
Comprehensive loss: |
||||||||||||||||||||||||||||||||
Net income (loss) |
(6,352 | ) | (6,352 | ) | (4,731 | ) | - | - | - | (2,480 | ) | 859 | ||||||||||||||||||||
Unrealized gain (loss) on interest rate swaps, net of tax |
1,469 | 1,469 | - | 872 | - | - | 626 | (29 | ) | |||||||||||||||||||||||
Comprehensive loss |
(4,883 | ) | $ | (4,883 | ) | |||||||||||||||||||||||||||
Issuance of common stock and operating partnership units,
net of costs |
148,754 | - | - | 57 | 91,288 | 57,409 | - | |||||||||||||||||||||||||
Contributed equity in partnership | 3,876 | 3,876 | ||||||||||||||||||||||||||||||
Redemptions of operating partnership units | (476 | ) | - | - | - | - | (476 | ) | - | |||||||||||||||||||||||
Restricted stock and LTIP unit grants |
1,034 | - | - | - | 94 | 940 | - | |||||||||||||||||||||||||
Amortization of restricted stock grants |
75 | - | - | - | 47 | 28 | - | |||||||||||||||||||||||||
Dividends and distributions |
(27,418 | ) | (16,934 | ) | - | - | - | (9,520 | ) | (964 | ) | |||||||||||||||||||||
Adjustment to record change of interest in the operating
partnership due to the issuance of operating partnership
units in excess of book value |
14,502 | - | - | - | 15,305 | (803 | ) | - | ||||||||||||||||||||||||
Balance at September 30, 2008 |
$ | 297,720 | $ | (72,416 | ) | $ | (12 | ) | $ | 176 | $ | 273,635 | $ | 90,161 | $ | 6,176 | ||||||||||||||||
See notes to condensed consolidated financial statements. |
For the Nine Months Ended |
||||||||
September 30,
2009 |
September 30,
2008 |
|||||||
Operating activities: |
||||||||
Net loss |
$ | (103,918 | ) | $ | (6,352 | ) | ||
Adjustments to reconcile net loss to cash provided by operating activities: |
||||||||
Depreciation and amortization |
27,136 | 33,275 | ||||||
Amortization of acquired above market leases and acquired below market leases, net |
(410 | ) | (533 | ) | ||||
Straight line rental revenue |
(407 | ) | (422 | ) | ||||
Amortization of deferred finance costs and debt premium |
1,190 | 878 | ||||||
Provision for bad debts |
1,642 | 135 | ||||||
Deferred income taxes |
(20,234 | ) | (468 | ) | ||||
Equity-based compensation |
893 | 1,110 | ||||||
Equity in earnings (loss) of unconsolidated real estate partnerships |
(4 | ) | (18 | ) | ||||
Change in fair value of interest rate swap agreements |
(449 | ) | - | |||||
Debt extinguishment and interest rate derivative expense |
2,501 | - | ||||||
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 |
23,921 | 13,515 | ||||||
Accounts payable and other liabilities |
(15,059 | ) | (7,042 | ) | ||||
Billings in excess of costs and estimated earnings
on uncompleted contracts |
6,191 | (9,518 | ) | |||||
Net cash provided by operating activities |
43,913 | 24,560 | ||||||
Investing activities: |
||||||||
Business acquisitions, net of cash acquired |
- | (130,264 | ) | |||||
Investment in real estate properties |
(40,671 | ) | (38,633 | ) | ||||
Purchase of noncontrolling interests in operating partnership |
- | (754 | ) | |||||
Proceeds from sales-type capital lease |
229 | 230 | ||||||
Purchase of corporate property, plant and equipment |
(1,586 | ) | (1,068 | ) | ||||
Distributions received from unconsolidated real estate partnerships |
8 | 5 | ||||||
Increase in restricted cash |
(224 | ) | (16,585 | ) | ||||
Net cash used in investing activities |
(42,244 | ) | (187,069 | ) | ||||
Financing activities: |
||||||||
Proceeds from mortgage notes payable |
38,240 | 8,087 | ||||||
Repayments of mortgage notes payable |
(11,962 | ) | (13,733 | ) | ||||
Proceeds from revolving credit facility |
3,500 | 110,500 | ||||||
Repayments to revolving credit facility |
(48,000 | ) | (99,700 | ) | ||||
Proceeds from term loan |
- | 100,000 | ||||||
Repayment of term loan |
(50,000 | ) | - | |||||
Net proceeds from sale of common stock |
76,657 | 91,344 | ||||||
Dividends and distributions |
(17,173 | ) | (22,831 | ) | ||||
Equity contribution from noncontrolling interest in real estate partnerships |
- | 517 | ||||||
Distributions to noncontrolling interests in real estate partnerships |
(539 | ) | (963 | ) | ||||
Payment of deferred financing costs |
(1,287 | ) | (3,630 | ) | ||||
Net cash provided by (used in) financing activities |
(10,564 | ) | 169,591 | |||||
Increase (decrease) in cash and cash equivalents |
(8,895 | ) | 7,082 | |||||
Balance at beginning of period |
34,668 | 3,555 | ||||||
Balance at end of period |
$ | 25,773 | $ | 10,637 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid for interest, net of capitalized interest |
$ | 16,004 | $ | 17,596 | ||||
Cash paid for income taxes |
$ | 10 | $ | 3,039 | ||||
Supplemental cash flow information - noncash investing and financing activities: |
||||||||
Operating Partnership Units converted into common stock |
$ | 17,345 | $ | - | ||||
Debt assumed with purchase of property |
- | 2,733 | ||||||
Noncontrolling interest assumed with purchase of property |
- | 3,359 | ||||||
Investment in real estate properties included in accounts payable and other liabilities |
4,042 | 519 | ||||||
Accrued dividends and distributions |
5,007 | 9,379 | ||||||
Operating Partnership Units issued or to be issued in connection with the acquisition
of a business or real estate property |
- | 81,673 | ||||||
See notes to condensed consolidated financial statements. |
1. |
Business Description |
2. |
Summary of Significant Accounting Policies |
3. |
Acquisitions |
4. |
Investments in Real Estate Partnerships |
• |
Cogdell Spencer Medical Partners LLC, a Delaware limited liability company, founded in 2008, has no assets, 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, has one medical office building under construction, and is 40.0% owned by the Company; | |
• |
Cogdell General 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. |
September 30,
2009 |
December 31,
2008 |
|||||||
Financial position: |
||||||||
Total assets |
$ | 55,414 | $ | 56,262 | ||||
Total liabilities |
49,434 | 49,831 | ||||||
Members' equity |
5,980 | 6,431 |
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, 2009 |
September 30, 2008 |
September 30, 2009 |
September 30, 2008 |
|||||||||||||
Results of operations: |
||||||||||||||||
Total revenues |
$ | 2,974 | $ | 3,025 | $ | 9,189 | $ | 9,107 | ||||||||
Operating and general and administrative expenses |
1,624 | 1,555 | $ | 4,503 | 4,263 | |||||||||||
Net income (loss) |
(137 | ) | (28 | ) | $ | 374 | 446 |
5. |
Business Segments |
Three months ended September 30, 2009: |
Property
Operations |
Design-Build
and
Development |
Intersegment
Eliminations |
Unallocated
and Other |
Total |
|||||||||||||||
Revenues: |
||||||||||||||||||||
Rental revenue |
$ | 20,072 | $ | - | $ | (23 | ) | $ | - | $ | 20,049 | |||||||||
Design-Build contract revenue and other sales |
- | 40,644 | (10,346 | ) | - | 30,298 | ||||||||||||||
Property management and other fees |
816 | - | - | - | 816 | |||||||||||||||
Development management and other income |
- | 723 | (484 | ) | - | 239 | ||||||||||||||
Total revenues |
20,888 | 41,367 | (10,853 | ) | - | 51,402 | ||||||||||||||
Certain operating expenses: |
||||||||||||||||||||
Property operating and management |
8,163 | - | - | - | 8,163 | |||||||||||||||
Design-Build contracts and development management |
- | 31,169 | (10,003 | ) | - | 21,166 | ||||||||||||||
Selling, general, and administrative |
- | 6,098 | (23 | ) | - | 6,075 | ||||||||||||||
Total certain operating expenses |
8,163 | 37,267 | (10,026 | ) | - | 35,404 | ||||||||||||||
12,725 | 4,100 | (827 | ) | - | 15,998 | |||||||||||||||
Interest and other income |
134 | 24 | - | 3 | 161 | |||||||||||||||
Corporate general and administrative expenses |
- | - | - | (1,801 | ) | (1,801 | ) | |||||||||||||
Interest expense |
- | - | - | (5,072 | ) | (5,072 | ) | |||||||||||||
Debt extinguishment and interest rate derivative expense |
- | - | - | (10 | ) | (10 | ) | |||||||||||||
Benefit from income taxes applicable to funds from
operations modified |
- | - | - | 6 | 6 | |||||||||||||||
Non-real estate related depreciation and amortization |
- | (190 | ) | - | (57 | ) | (247 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships,
before real estate related depreciation and amortization |
(1 | ) | - | - | - | (1 | ) | |||||||||||||
Noncontrolling interests in real estate partnerships, before
real estate related depreciation and amortization |
(206 | ) | - | - | - | (206 | ) | |||||||||||||
Funds from operations modified (FFOM) |
12,652 | 3,934 | (827 | ) | (6,931 | ) | 8,828 | |||||||||||||
Amortization of intangibles related to purchase
accounting, net of income tax benefit |
(42 | ) | (536 | ) | - | 225 | (353 | ) | ||||||||||||
Funds from operations (FFO) |
12,610 | 3,398 | (827 | ) | (6,706 | ) | 8,475 | |||||||||||||
Real estate related depreciation and amortization |
(7,225 | ) | - | - | - | (7,225 | ) | |||||||||||||
Noncontrolling interests in real estate partnerships, before
real estate related depreciation and amortization |
206 | - | - | - | 206 | |||||||||||||||
Net income (loss) |
5,591 | 3,398 | (827 | ) | (6,706 | ) | 1,456 | |||||||||||||
Net (income) attributable to the noncontrolling interest in: |
||||||||||||||||||||
Real estate partnerships |
(17 | ) | - | - | - | (17 | ) | |||||||||||||
Operating partnership |
- | - | - | (191 | ) | (191 | ) | |||||||||||||
Net income (loss) attributable to Cogdell Spencer Inc. |
$ | 5,574 | $ | 3,398 | $ | (827 | ) | $ | (6,897 | ) | $ | 1,248 | ||||||||
Total assets |
$ | 562,911 | $ | 199,116 | $ | - | $ | 476 | $ | 762,503 |
Three months ended September 30, 2008: |
Property
Operations |
Design-Build
and
Development |
Intersegment
Eliminations |
Unallocated
and Other |
Total |
|||||||||||||||
Revenues: |
||||||||||||||||||||
Rental revenue |
$ | 19,653 | $ | - | $ | (22 | ) | $ | - | $ | 19,631 | |||||||||
Design-Build contract revenue and other sales |
- | 74,276 | (1,362 | ) | - | 72,914 | ||||||||||||||
Property management and other fees |
852 | - | - | - | 852 | |||||||||||||||
Development management and other income |
- | 1,127 | (505 | ) | - | 622 | ||||||||||||||
Total revenues |
20,505 | 75,403 | (1,889 | ) | - | 94,019 | ||||||||||||||
Certain operating expenses: |
||||||||||||||||||||
Property operating and management |
8,370 | - | - | - | 8,370 | |||||||||||||||
Design-Build contracts and development management |
- | 61,026 | (1,448 | ) | - | 59,578 | ||||||||||||||
Selling, general, and administrative |
- | 5,048 | (183 | ) | - | 4,865 | ||||||||||||||
Total certain operating expenses |
8,370 | 66,074 | (1,631 | ) | - | 72,813 | ||||||||||||||
12,135 | 9,329 | (258 | ) | - | 21,206 | |||||||||||||||
Interest and other income |
143 | 52 | - | 15 | 210 | |||||||||||||||
Corporate general and administrative expenses |
- | - | - | (2,734 | ) | (2,734 | ) | |||||||||||||
Interest expense |
- | - | - | (6,743 | ) | (6,743 | ) | |||||||||||||
Provision for income taxes applicable to funds from
operations modified |
- | - | - | (2,411 | ) | (2,411 | ) | |||||||||||||
Non-real estate related depreciation and amortization |
- | (348 | ) | - | (57 | ) | (405 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships,
before real estate related depreciation and amortization |
13 | - | - | - | 13 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before
real estate related depreciation and amortization |
(977 | ) | - | - | - | (977 | ) | |||||||||||||
Funds from operations modified (FFOM) |
11,314 | 9,033 | (258 | ) | (11,930 | ) | 8,159 | |||||||||||||
Amortization of intangibles related to purchase
accounting, net of income tax benefit |
(42 | ) | (3,876 | ) | - | 1,528 | (2,390 | ) | ||||||||||||
Funds from operations (FFO) |
11,272 | 5,157 | - | (10,402 | ) | 5,769 | ||||||||||||||
Real estate related depreciation and amortization |
(7,551 | ) | - | - | - | (7,551 | ) | |||||||||||||
Noncontrolling interests in real estate partnerships, before
real estate related depreciation and amortization |
977 | - | - | - | 977 | |||||||||||||||
Net income (loss) |
4,698 | 5,157 | - | (10,402 | ) | (805 | ) | |||||||||||||
Net loss (income) attributable to the noncontrolling interest in: |
||||||||||||||||||||
Real estate partnerships |
(920 | ) | - | - | - | (920 | ) | |||||||||||||
Operating partnership |
- | - | - | 639 | 639 | |||||||||||||||
Net income (loss) attributable to Cogdell Spencer Inc. |
$ | 3,778 | $ | 5,157 | $ | - | $ | (9,763 | ) | $ | (1,086 | ) | ||||||||
Total assets |
$ | 575,244 | $ | 308,878 | $ | - | $ | 952 | $ | 885,074 |
Nine months ended September 30, 2009: |
Property
Operations |
Design-Build
and
Development |
Intersegment
Eliminations |
Unallocated
and Other |
Total |
|||||||||||||||
Revenues: |
||||||||||||||||||||
Rental revenue |
$ | 59,445 | $ | - | $ | (69 | ) | $ | - | $ | 59,376 | |||||||||
Design-Build contract revenue and other sales |
- | 133,813 | (20,414 | ) | - | 113,399 | ||||||||||||||
Property management and other fees |
2,530 | - | - | - | 2,530 | |||||||||||||||
Development management and other income |
- | 5,793 | (2,527 | ) | - | 3,266 | ||||||||||||||
Total revenues |
61,975 | 139,606 | (23,010 | ) | - | 178,571 | ||||||||||||||
Certain operating expenses: |
||||||||||||||||||||
Property operating and management |
23,975 | - | - | - | 23,975 | |||||||||||||||
Design-Build contracts and development management |
- | 112,236 | (19,663 | ) | - | 92,573 | ||||||||||||||
Selling, general, and administrative |
- | 14,758 | (69 | ) | - | 14,689 | ||||||||||||||
Impairment charges |
- | 120,920 | - | - | 120,920 | |||||||||||||||
Total certain operating expenses |
23,975 | 247,914 | (19,732 | ) | - | 252,157 | ||||||||||||||
38,000 | (108,308 | ) | (3,278 | ) | - | (73,586 | ) | |||||||||||||
Interest and other income |
404 | 28 | - | 24 | 456 | |||||||||||||||
Corporate general and administrative expenses |
- | - | - | (6,529 | ) | (6,529 | ) | |||||||||||||
Interest expense |
- | - | - | (16,691 | ) | (16,691 | ) | |||||||||||||
Prepayment penalty on early extinguishment of debt |
- | - | - | (2,501 | ) | (2,501 | ) | |||||||||||||
Benefit from income taxes applicable to funds from
operations modified |
- | - | - | 20,316 | 20,316 | |||||||||||||||
Non-real estate related depreciation and amortization |
- | (580 | ) | - | (168 | ) | (748 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships,
before real estate related depreciation and amortization |
13 | - | - | - | 13 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before
real estate related depreciation and amortization |
(676 | ) | - | - | - | (676 | ) | |||||||||||||
Funds from operations modified (FFOM) |
37,741 | (108,860 | ) | (3,278 | ) | (5,549 | ) | (79,946 | ) | |||||||||||
Amortization of intangibles related to purchase
accounting, net of income tax benefit |
(127 | ) | (4,357 | ) | - | 1,749 | (2,735 | ) | ||||||||||||
Funds from operations (FFO) |
37,614 | (113,217 | ) | (3,278 | ) | (3,800 | ) | (82,681 | ) | |||||||||||
Real estate related depreciation and amortization |
(21,913 | ) | - | - | - | (21,913 | ) | |||||||||||||
Noncontrolling interests in real estate partnerships, before
real estate related depreciation and amortization |
676 | - | - | - | 676 | |||||||||||||||
Net income (loss) |
16,377 | (113,217 | ) | (3,278 | ) | (3,800 | ) | (103,918 | ) | |||||||||||
Net loss (income) attributable to the noncontrolling interest in: |
||||||||||||||||||||
Real estate partnerships |
(158 | ) | - | - | - | (158 | ) | |||||||||||||
Operating partnership |
- | - | - | 32,791 | 32,791 | |||||||||||||||
Net income (loss) attributable to Cogdell Spencer Inc. |
$ | 16,219 | $ | (113,217 | ) | $ | (3,278 | ) | $ | 28,991 | $ | (71,285 | ) | |||||||
Total assets |
$ | 562,911 | $ | 199,116 | $ | - | $ | 476 | $ | 762,503 |
Nine months ended September 30, 2008: |
Property
Operations |
Design-Build
and
Development |
Intersegment
Eliminations |
Unallocated
and Other |
Total |
|||||||||||||||
Revenues: |
||||||||||||||||||||
Rental revenue |
$ | 57,687 | $ | - | $ | (65 | ) | $ | - | $ | 57,622 | |||||||||
Design-Build contract revenue and other sales |
- | 176,232 | (1,362 | ) | - | 174,870 | ||||||||||||||
Property management and other fees |
2,524 | - | - | 2,524 | ||||||||||||||||
Development management and other income |
- | 1,353 | (602 | ) | - | 751 | ||||||||||||||
Total revenues |
60,211 | 177,585 | (2,029 | ) | - | 235,767 | ||||||||||||||
Certain operating expenses: |
||||||||||||||||||||
Property operating and management |
23,403 | - | - | - | 23,403 | |||||||||||||||
Design-Build contracts and development management |
- | 148,355 | (1,448 | ) | - | 146,907 | ||||||||||||||
Selling, general, and administrative |
- | 13,012 | (464 | ) | - | 12,548 | ||||||||||||||
Total certain operating expenses |
23,403 | 161,367 | (1,912 | ) | - | 182,858 | ||||||||||||||
36,808 | 16,218 | (117 | ) | - | 52,909 | |||||||||||||||
Interest and other income |
456 | 137 | - | 89 | 682 | |||||||||||||||
Corporate general and administrative expenses |
- | - | - | (7,848 | ) | (7,848 | ) | |||||||||||||
Interest expense |
- | - | - | (18,695 | ) | (18,695 | ) | |||||||||||||
Provision for income taxes applicable to funds from
operations modified |
- | - | - | (3,719 | ) | (3,719 | ) | |||||||||||||
Non-real estate related depreciation and amortization |
- | (772 | ) | - | (176 | ) | (948 | ) | ||||||||||||
Earnings from unconsolidated real estate partnerships,
before real estate related depreciation and amortization |
27 | - | - | - | 27 | |||||||||||||||
Noncontrolling interests in real estate partnerships, before
real estate related depreciation and amortization |
(1,128 | ) | - | - | - | (1,128 | ) | |||||||||||||
Funds from operations modified (FFOM) |
36,163 | 15,583 | (117 | ) | ( |