UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
(Mark One)
x ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2004
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 1-13531
Trammell Crow Company
(Exact name of registrant as specified in its charter)
Delaware |
75-2721454 |
(State or other
jurisdiction of |
(IRS Employer |
2001 Ross Avenue |
75201 |
(Address of principal executive offices) |
(Zip Code) |
(214) 863-3000
(Registrants telephone
number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
|
|
|
Name of each exchange on |
|
|
|
Common Stock, $.01 par value |
|
New York Stock Exchange |
Securities registered pursuant to section 12(g) of the Act:
None
(Title of Class)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes x No o
The aggregate market value of the voting and non-voting common equity held by non-affiliates on June 30, 2004, was $491,122,698, based on the closing price of the registrants common stock, $14.10 per share, reported on the New York Stock Exchange on June 30, 2004.
There were 35,729,345 shares of the registrants common stock outstanding as of March 1, 2005.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the registrants Proxy Statement to be furnished to stockholders in connection with its 2005 Annual Meeting of Stockholders are incorporated by reference in Part III of this Report.
Trammell Crow Company (the Company) is one of the largest diversified commercial real estate service companies in the world. The Company delivers a comprehensive range of services to leading multinational corporations, institutional investors and other users of real estate services. In the United States, the Company is a leading provider of commercial property and facilities management services, commercial property brokerage and transaction management services, commercial property development and construction services and project management services. In addition to its full service offices located throughout the United States, the Company has offices in Canada, Europe, Asia and Latin/South America focused on the delivery of real estate services to users of commercial real estate. The Company delivers brokerage services outside the United States through strategic alliances with leading providersin Europe and Asia, through Savills plc (Savills), a leading property services company based in the United Kingdom; and in Canada, through JJ Barnicke, a leading Canadian real estate services provider. The Company, which is headquartered in Dallas, Texas, was founded in 1948 by Mr. Trammell Crow. From its founding through the 1980s, the Companys primary business was the development, ownership and management of industrial, office and retail projects. In 1991, the Company was reconstituted as a real estate services company. This reconstitution entailed the separation of the Companys commercial real estate asset base and related operations from its real estate services business. The Company continued to operate the real estate services business while ownership of the commercial real estate asset base that existed in 1991 was segregated into a large number of separate entities distinct from the Company, with independent management and operations.
The Company delivers four core servicesbuilding management services, brokerage services, project management services and development servicesto both user and investor clients. The Companys business is organized under two separate national leadership structures. The Global Services Group includes substantially all of the building management services, brokerage services, and project management services delivered to both user and investor clients. Substantially all of the Companys real estate development and investment activities are conducted through the Companys Development and Investment Group. The Companys revenues are generated primarily in the United States, with approximately 97%, 97% and 96% of its revenues derived from domestic operations in each of 2002, 2003 and 2004, respectively. Revenues derived from various foreign operations comprised approximately 3%, 3% and 4% of the Companys total revenues in each of 2002, 2003 and 2004, respectively. Approximately 92%, 91% and 91% of the Companys long-lived assets at December 31, 2002, 2003 and 2004, respectively, relate to the Companys domestic operations, with the remaining portion of its long-lived assets relating to various foreign operations.
Within the Global Services segment, with approximately 6,000 full-time equivalent (FTE) employees, the Company provides services to user clients, including corporations, hospitals, universities and government agencies, that are typically the primary occupants of the commercial properties with respect to which services are performed, and investor clients that are not typically the primary occupants of the commercial properties with respect to which services are performed. The building management services provided to user clients consist primarily of facilities management, which entails providing comprehensive day-to-day occupancy related services, principally to large corporations, healthcare systems and other users that occupy commercial facilities in multiple locations. These services include administration and day-to-day maintenance and repair of client-occupied facilities. Brokerage services provided to user clients include corporate advisory services such as portfolio management and tenant representation. Project management services provided to user clients include facility planning and project management, such as construction oversight, space planning, site consolidations, facilities design, and
2
workplace moves, adds, and changes. The building management services provided to investor clients include property management services relating to all aspects of building operations, tenant relations and oversight of building improvement processes. Brokerage services provided to investor clients include project leasing and investment sales services whereby the Company advises buyers, sellers and landlords in connection with the leasing and sale of office, industrial and retail space, and land. Project management services provided to investor clients include construction management services such as space planning and tenant finish coordination.
Within the Development and Investment segment, encompassing approximately 200 FTE employees, the Company provides development services to investor and user clientsboth those pursuant to which the Company takes an ownership or co-investment position and those pursuant to which the Company provides development services for others on a fee basis. The Company provides comprehensive project development services and acquires and disposes of commercial real estate projects. The development services provided include financial planning, site acquisition, procurement of approvals and permits, design and engineering coordination, construction bidding and management, tenant finish coordination, project closeout and project financing services. The Company will continue to focus its efforts in this area on risk-mitigated opportunities for investor clients and fee development and build-to-suit projects for user clients, including those in healthcare. From time to time the Company pursues development and investment activities, including opportunistic property acquisitions and new development, for its own account or on a co-investment basis. With an organization comprised of professionals dedicated fully to development and investment activities, the Company is positioned to pursue and execute new development business, particularly programmatic business with the Companys large investor clients, and exploit niche market opportunities.
The Companys long-term growth strategy is centered around taking advantage of its strong brand name, its scale and geographic scope, its large existing client base, its comprehensive service offerings and, in particular, its development capabilities, which differentiate it among commercial real estate companies, to grow with both user and investor clients, primarily in North America. The key components of this overall growth strategy are:
Focus on Large Markets and Large Clients. The Company is focused on operating in large markets and believes that this focus will allow the Company to achieve the critical mass that fuels growth with large clients. The Company believes that expanding its presence in these markets will create key hubs of growth, enabling the Company to more easily shift resources as needed, establish brand dominance and recruit top talent. The Company intends to maintain its focus on large clients, which have historically fueled much of the Companys revenue growth. The Company believes this focus on large clients will also benefit the Company as the trend continues for both investors and users of space to consolidate their requirements with a smaller number of service providers. While the Company has and will continue to focus on large markets as noted, it does have and will continue to have a presence in a number of small and mid-sized markets. This presence allows the Company to serve large clients with needs in these markets and to be opportunistic relative to locally generated requirements.
Provide Consistent Quality Service. The Company is focused on providing uniform product quality and service delivery across all markets in which it is active. The Company is also focused on continually improving its back office infrastructure capabilities including information technology, accounting, and human resources in support of both internal and client activity. The Company has aimed substantial resources at these areas in recent years and has reorganized each to make it more effective. The Company believes that the sector in which it competes consistently has been weak in these areas and that clients are eager for service providers to demonstrate improved capabilities. While the sector in general is now
3
improving, the Company believes its efforts in this regard should create a competitive advantage, particularly with large clients, which in turn should create growth opportunities.
Expand Brokerage Network. The Company has committed significant resources to expand its brokerage network and to continue development of a highly competitive brokerage business. As part of its strategy to build stronger brokerage teams in major markets, with appropriate coverage in secondary markets, the Company has added brokers throughout its network in the U.S. The Company employed 570 FTE brokers at December 31, 2004, in addition to 54 transaction managers who provide services to national user clients, an increase from 526 FTE brokers and 46 transaction managers at December 31, 2003. Also contributing to this initiative, the Company maintains a cross-border, strategic brokerage alliance with JJ Barnicke in Canada. In addition, the Company continues its strategic alliance with Savills, which has brokerage capability throughout Europe, Asia-Pacific and Australia, to provide the Company with a delivery platform to meet the needs of its clients in these regions.
Capitalize on Outsourcing Opportunity. The commercial real estate-related outsourcing business remains a significant growth opportunity well suited to the Companys full service capabilities. As an outsourcing industry leader, the Company will continue to focus its resources, primarily in the U.S. and, to a lesser degree, in Europe, on adding new clients and growing its substantial relationships with existing outsourcing clients.
Focus on Development Opportunities. With a national organization comprised of professionals dedicated fully to development and investment activities, the Company pursues and executes new development business, with initiatives focused on programmatic business with the Companys large investor clients and, increasingly, build-to-suit projects for user clients, including those in healthcare. The healthcare industry in particular has been less cyclical than the overall economy through the latest downturn in 2001, 2002 and 2003, and the Company has increased its focus in this industry. In addition, from time to time the Company pursues opportunistic property acquisitions or new development with its capital partners or for its own account. The Company has also increased its focus on acquisitions (including those acquisitions where opportunities exist for redevelopment, re-leasing or other areas where the Company can use its expertise to add value) and expects that this activity will increase in the future. The Company has also expanded its activities to include development of mixed-use facilities with a residential component. The Company has assigned national functional experts to these initiatives. In 2004, starts and investments related to these initiatives and programs accounted for approximately 36% of total 2004 starts and investments, based on aggregate budgeted project costs (an increase in project costs of 48% from 2003).
The Company provides services to both user and investor clients through its Global Services segment. Global Services segment revenues were $710.8 million in 2004. Revenues generated from the Global Services segment were $685.6 million, $676.5 million, $656.9 million and $649.6 million in 2000, 2001, 2002 and 2003, respectively. At December 31, 2002, 2003 and 2004, total assets attributable to the Global Services segment were $253.0 million, $296.9 million and $319.5 million, respectively. Other financial information about the Global Services segment is contained in Item 8. Financial Statements and Supplementary Data, Note 22.
User Services
The Company provides outsourcing services, including facilities management services, corporate advisory services and project management services, to user clients. As of December 31, 2004, the Company utilized approximately 3,200 FTE employees to provide services to approximately 24,000 properties for its outsourcing clients. The goal of the Companys user services business is to align the facilities and support
4
services of its clients with their operational and strategic business objectives. Occupancy-related costs frequently represent the second largest corporate expense item (after compensation and benefits), and the Company believes that organizations are increasingly outsourcing their facility or real estate-related functions to reduce costs, improve profitability and refocus management and other resources on core competencies. The Company has developed expertise in providing real estate outsourcing services to clients in the financial services, healthcare, automotive, oil and gas and technology/communications industries. The Company believes that its expertise in servicing clients within these industries creates additional growth opportunities.
The Company administers outsourcing services using a centralized administrative, marketing and leadership organization combined with client-based delivery systems. The Company offers the following outsourcing service delivery options: (i) dedicated Company employees located at a client site; (ii) a team of Company employees dedicated to a client but located at Company offices; and (iii) a flexible, nationwide network of Company personnel providing the full menu of the Companys real estate services from the Companys local offices. Most of the Companys outsourcing engagements provide for on-site presence of Company employees, which the Company believes enhances client communication, provides focused personal service, enhances the protection of the clients proprietary information and enables the Company to monitor client satisfaction on an ongoing basis.
The Company seeks to enter into multi-year, full-service outsourcing contracts with its clients. Most contracts are structured so the Company receives a monthly base fee and, in some cases, annual incentives if certain agreed-upon performance targets are satisfied. Most contracts also provide for the reimbursement of client-dedicated personnel costs and associated overhead expenses. In many cases, these revenue sources are augmented by variable revenues from transaction services and project management services. The Company believes that significant growth opportunities exist within its existing client base.
The five largest clients for the Companys outsourcing services business, measured in 2004 revenues from such clients, collectively represented 23% of the Companys total revenues in 2004.
In addition to the services described below, the Company also offers strategic services, such as consulting, development, properties portfolio management and real estate asset management.
Facilities Management Services
Facilities management services includes the day-to-day maintenance and repair of facilities, office services (such as security, reprographics, mail, cafeteria, shipping and receiving, and reception services) and call center services (including work-order, dispatch, vendor management and emergency response). As of December 31, 2004, the Company managed approximately 171.7 million square feet for its outsourcing clients. Revenues from facilities management services were $211.1 million in 2004 (27.1% of 2004 revenues), up from $151.5 million in 2000. The growth in revenues is due to the addition of new clients and the expansion of services provided to existing clients.
Corporate Advisory Services
Corporate advisory services include tenant representation and other transaction services such as acquisitions, dispositions, lease administration and lease audits. The Company seeks to manage a clients entire firm-wide property acquisition and divestiture program, but provides services to many clients on a transaction-by-transaction basis. Revenues from corporate advisory services were $143.3 million in 2004 (18.4% of 2004 revenues), as compared to $143.5 million in 2000. In 2001 and 2002, the Company experienced decreases in corporate advisory revenues because the downturn in the economy had a negative impact on the timing and amount of tenant representation and other corporate advisory services revenues earned by the Company. However, the Companys corporate advisory services business began to recover in 2003 and, by 2004, had returned to the peak levels achieved in 2000. In 2004, corporate advisory
5
services revenues increased 16.2% over 2003 revenues. A substantial portion of this growth was driven by an increase in the number of tenant representation brokers as part of the Companys focus on expanding its brokerage network. In addition, growth stemmed from a focus on larger transactions and expansion of services provided to existing clients. See Brokerage Services for additional information regarding the Companys brokerage network.
Project Management Services
Project management services include facility planning and management of projects involving construction, space planning, site consolidations, facilities design, workspace moves, adds and changes, and furniture, signage and cabling requirements. Revenues from project management services were $91.6 million in 2004 (11.8% of 2004 revenues), up from $53.4 million in 2000. Although the downturn in the economy in 2001, 2002 and 2003 had a negative impact on user clients project spending, and hence on the timing and amount of project management revenues earned by the Company, revenues have increased since 2001 because the Company has been successful in winning new business and expanding services with existing clients.
Investor Services
The Company provides property management, brokerage, and construction management services to investors in commercial properties.
Property Management Services
As of December 31, 2004, the Company managed approximately 221.2 million square feet of commercial properties (excluding facilities occupied by user clients) and served approximately 550 clients and 12,000 tenants nationwide through its locally-based property management teams. The Company managed 312.7 million, 291.7 million, 261.1 million and 247.7 million square feet of commercial property at the end of 2000, 2001, 2002 and 2003, respectively. Revenues in 2004 from property management services were $137.2 million (17.6% of 2004 revenues), down from $165.1 million in 2000. Property management revenues were adversely impacted by the downturn in the economy during 2001, 2002 and 2003, which has resulted in decreases in occupancy levels and rents (which are drivers of these revenues). Revenues also decreased due to decreases in square footage under management due to sales of buildings in the Companys management portfolio to REITs or other investors that self-manage their properties or use other service providers. Other square footage decreases resulted from clients taking services back in-house or to other service providers. The decrease in revenues is also the result of the Companys sale of portions of the businesses acquired in 1998 from Faison & Associates and Faison Enterprises, Inc. (Faison) back to Faison in 2002 (see Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations). The Company has also exited from certain less profitable property management business and has increased its focus on adding office product to its management portfolio, which typically generates higher margins.
The objective of the Companys property management business is to enhance its clients investment values by maintaining high levels of occupancy and lowering property operating costs by offering a wide range of property management services. The property management services offered by the Company consist of (i) building management services such as maintenance, landscaping, security, energy management, owners insurance, life safety and capital repairs (many of which may be subcontracted by the Company to third-party providers); (ii) tenant relations services such as promotional activities, processing tenant work orders and lease administration services; (iii) coordinating tenant finish; and (iv) related financial management services including accounting, financial reporting and analysis.
6
The Company expects that a significant portion of its new property management engagements will result from (i) contract wins resulting from clients consolidation of service providers; (ii) property transfers; and (iii) projects that the Company develops for investor clients. The Company focuses on expanding relationships with certain of its investor clients to obtain longer-term management contracts and to provide single-source solutions for their multi-market and multi-functional requirements.
The properties managed by the Company are typically served by locally-based teams of property managers and maintenance personnel supported by various corporate level service functions, including technology support, accounting and purchasing. Large client accounts are typically managed by National Account teams to ensure consistency of quality and to ensure that all client real estate service requirements are appropriately addressed.
The Company typically receives monthly management fees for the property management services it provides, based upon a specified percentage of the monthly rental income or rental receipts generated from the property under management. In certain cases, the Companys property management agreements entitle it to receive the greater of a minimum agreed-upon base fee or a fee based upon monthly rental income or rental receipts as described above. The amount of the management fee varies depending upon local market conditions, product type and rents, the leasing engagement, arrangements for expense reimbursements and specific services required. Incentive fees are sometimes negotiated in turnaround or other unusual circumstances. The Company also may be reimbursed for a portion of its administrative and payroll costs, as well as certain out-of-pocket expenses, directly attributable to the properties under management.
A typical property management agreement of the Company provides for an indefinite term, but permits the property owner or the Company to terminate the agreement without cause upon 30 days prior written notice. The Company believes that these are customary termination provisions in the industry. From time to time the Company loses assignments, most frequently in circumstances where a property has been sold and the new property owner assumes direct responsibility for managing the property or retains one of the Companys competitors to manage the property.
Brokerage Services
Brokerage services are primarily comprised of project leasing (leasing space in real estate owned by investor clients) and investment sales (representing clients buying or selling land or income-producing real estate). While, particularly in larger markets, some of the Companys brokers may specialize in specific types of transaction services (including tenant representation activities, which are included in corporate advisory services), in many cases a broker may facilitate some combination of project leasing, investment sales and tenant representation transactions.
Revenues from investor brokerage services have decreased from $145.8 million in 2000 to $114.5 million in 2004 (14.7% of 2004 revenues), but increased 19.8% from 2003 to 2004. A substantial portion of the decrease in revenues from 2000 to 2004 is due to a reduction in the volume of leasing transactions due to reluctance on the part of clients and others to make new real estate commitments due to the downturn in the economy during 2001, 2002 and 2003, and a reduction in the inventory of projects developed by the Company and available for lease as a result of the decline in project starts in 2002 and 2003. In addition, the economic downturn caused a decrease in rental rates, which are another driver of these revenues. The Company employed 574, 515, 501, 526 and 570 total brokers (including tenant representation brokers facilitating transactions for user clients) at the end of 2000, 2001, 2002, 2003 and 2004, respectively.
The Company typically receives fees for brokerage services based on a percentage of the value of the lease or sale transaction. Some transactions may stipulate a fixed fee or include an incentive bonus component based on the performance of the brokerage professional or client satisfaction. Although
7
transaction volume, rental rates and sales prices are influenced by economic conditions (thus impacting total brokerage revenues, including tenant representation fees), percentage brokerage fee structures have remained relatively constant through both economic upswings and downturns.
Project leasing revenues are derived from the turnover of tenants and leasing of new space in the Companys property management and leasing portfolios of approximately 329.2 million square feet at December 31, 2004. As space rolls each year, the Company has the opportunity to earn a commission paid by the owner of the property for renewing the existing tenants lease or releasing the space to a new tenant. In addition, the Company earns commissions for leasing of first generation space in certain projects developed by the Company. Investment sales revenues generally increase in economic upswings as available capital drives the trading of income-producing properties and demand for additional space drives the purchase of land for new development. Investment sales revenues generally decline in economic downturns as capital resources are more cautious in purchasing income-producing properties and demand for new space slackens. This decline was mitigated in the most recent downturn by historically low interest rates, which have allowed real estate investments to remain attractive opportunities as compared to other investment classes. In recent years, the Companys brokerage services business was adversely impacted by the weakness of the economy as a whole. The downturn in the economy during 2001, 2002 and 2003 negatively impacted the timing and amount of project leasing revenues and to a lesser extent, investment sales revenues earned by the Company, with total brokerage revenue decreasing $31.3 million from its peak in 2000. The Companys 19.8% increase in brokerage revenue in 2004 from the amount reported in 2003 reflects clients increased confidence in the economic recovery and favorable capital markets fundamentals.
The Company regards its brokerage force as an important tool in marketing the broad array of services the Company provides to its client base. The Companys large network of experienced brokers is a valuable asset when seeking new facilities and property management, project management and development services business. The sheer number of transactions in which its brokers are involved can be a source of information from which the Company can seek to identify business opportunities in specific local or regional markets.
Brokerage personnel earn commissions and are eligible to receive other forms of incentive compensation including financial rewards for cross-selling efforts that result in new engagements for the Company, such as a development project or the acquisition of a new outsourcing account, which in turn enables the Company to acquire additional brokerage business. These incentives are designed to underscore the Companys belief that the brokerage business is often a key point of entry for new clients, and is thus integral to firm wide efforts to cross-sell a full range of services.
The Company believes that the quality brand identification of its name, its large client base, the full range of services it offers clients, the overall breadth and scope of the Companys real estate activities and the Companys incentive-based compensation system create an environment conducive to attracting experienced and capable brokerage professionals.
Construction Management
Construction management services primarily include space planning and tenant finish coordination for investor clients, typically in conjunction with property management and leasing assignments. These fees are typically based on a percentage of project construction costs. In 2004, construction management revenues were $11.2 million (1.4% of 2004 revenues) as compared to $22.7 million in 2000. This decrease in construction management revenues was driven by the Companys disposition of several construction businesses in 2001 and 2002, in addition to general decreases in leasing activity.
8
Development and Investment
Revenues in the Companys Development and Investment segment primarily consist of development and construction fees (including incentive fees) and gain on disposition of real estate. In addition, segment income is generated from investments in unconsolidated subsidiaries and from the operation and/or disposition of real estate classified as discontinued operations. The impact of Development and Investment project sales accounted for as income from unconsolidated subsidiaries or as income from discontinued operations is a regular part of, and can contribute significantly to, Development and Investment results in any given period.
The Companys network of development talent, access to capital and local market knowledge (attained in part through brokers and other employees in the Global Services segment) give it the capability to generate and implement a significant volume of real estate development and investment activity. The Company undertakes this activity on behalf of its clients, in partnership with its clients (through co-investment) or, from time to time, for its own account.
Historically, the Company primarily focused its commercial real estate development business on office, industrial and retail projects for investor clients. Increasingly, however, the Company has focused on development for user clients, including corporations and those in the healthcare sector. By expanding its focus on development for user clients, particularly those in the healthcare sector, the Company seeks to mitigate the cyclicality traditionally inherent in the commercial development business. In addition, through High Street Residential, a wholly-owned subsidiary of the Company, the Company has expanded its focus to include development of mixed-use facilities with a residential component, including condominium development and transit-oriented development. The Company is also directing its efforts toward acquisitions, including those acquisitions where opportunities exist to add value through redevelopment or re-leasing.
In 2004, income before income taxes from development and investment activities was $24.8 million. Income before income taxes generated from the Development and Investment segment for 2000, 2001, 2002 and 2003 was $40.4 million, $8.3 million, $15.3 million and $8.2 million, respectively. At December 31, 2002, 2003 and 2004, total assets attributable to the Development and Investment segment were $369.1 million, $333.2 million and $429.5 million, respectively. Other financial information about the Development and Investment segment is contained in Item 8. Financial Statements and Supplementary Data, Note 22.
From January 1, 2000 through December 31, 2004, the Company acquired and/or commenced development of approximately 42.7 million square feet of projects with aggregate budgeted project costs of approximately $4.6 billion. Acquisitions (including projects acquired for redevelopment or re-leasing purposes) are included in these statistics.
The Company provides its clients with services that are vital in all stages of the development and construction process, including: (i) evaluating project feasibility, budgeting, scheduling and cash flow analysis; (ii) site identification, due diligence and acquisition; (iii) procurement of approvals and permits, including zoning and other entitlements; (iv) coordination of project design and engineering; (v) construction bidding and management and tenant finish coordination; (vi) project close-out and tenant move coordination; and (vii) project finance advisory services.
The Company typically receives a fee for its development services that is based on a negotiated percentage of a projects budgeted construction and development cost. Incentive bonuses may be received for completing a project under budget and within certain critical time deadlines. The Company also seeks to negotiate other incentive compensation arrangements that allow the Company to participate in the investment returns on projects it develops for its clients. The Company may make a co-investment with its clients, receive its pro rata return on its investment in the project and also receive an incentive
9
participation in the project because of the Companys role in sourcing the development project and/or creating value through executing a variety of services in the development process. The Companys co-investments in real estate projects typically result in an upside economic interest substantially greater than the co-investment percentage.
To facilitate the Companys pursuit of development and acquisitions/re-development opportunities that the Company believes have attractive risk/reward profiles yet may not be suitable for its investor clients, from 1996 through 2004, the Company established a series of five discretionary development and investment funds (Trammell Crow Investment Funds I through V), which through December 31, 2004, had received aggregate funding commitments of $154.2 million, consisting of $98.3 million from unrelated parties, $10.9 million from current or former employees of the Company and $45.0 million from the Company. Of the total funding commitments, $104.1 million had been invested through December 31, 2004, in projects with an aggregate project cost of approximately $855.8 million. Of those projects, projects with total costs of $435.5 million had been sold through December 31, 2004.
During 2004, the Company established an industrial development program with ING Clarion. The Company co-invests in the program, which is targeting up to $500 million of product with a focus on the development, aggregation and sale of new bulk warehouse distribution centers in major markets throughout the United States. The program is structured as a joint venture with the Company sourcing projects and providing development services for projects initiated by the program and ING Clarion providing the credit support to the underlying projects. None of the debt related to the projects is recourse to the Company. Since its inception, the program has secured land to develop projects with aggregate budgeted project costs of approximately $160.0 million.
The Companys intent is to explore new programmatic opportunities instead of concentrating on stand-alone real estate transactions. Specifically, the Company is working towards establishing a medical office building fund with a major pension fund to develop, acquire and own medical office buildings. The Company will continue to consider other product types for future programs.
The commercial real estate development business is cyclical and is driven by a variety of economic conditions. New development activity and activity associated with harvesting in-process projects slowed considerably from 2001 through 2003 in response to the downturn in the general economy and its impact on real estate market fundamentals (primarily rental and occupancy rates). The reduced activity levels from 2001 through 2003 led directly to the reduced revenue and earnings from peak levels in 2000 for the Development and Investment segment in those years. During 2004, the pace of the Companys development activity picked up significantly, as measured by the volume of development starts and acquisitions of properties with redevelopment potential.
The Company competes in several market segments within the commercial real estate industry, each of which is highly competitive on a national and a local level. The Company faces competition from other real estate services providers, consulting firms, in-house corporate real estate departments and developers. Some of the Companys principal competitors in certain of these segments have capabilities and financial resources equal to or greater than those of the Company and a more substantial global presence. Many of the Companys competitors are local or regional firms, which are smaller than the Company on an overall basis, but may be substantially larger than the Company in a particular local or regional market. While the Company does not believe that any of its competitors are dominant in the business lines in which the Company operates, the providers of real estate services that compete with the Company on a national level include Jones Lang LaSalle Incorporated, CB Richard Ellis, Cushman & Wakefield, Inc., Grubb & Ellis and national, regional and local developers. The Company has faced increased competition in recent years, which has, in some cases, resulted in lower service fees, or compensation arrangements more closely
10
aligned with the Companys performance in rendering services to its clients. In recent years, there has been a significant increase in real estate ownership by REITs, many of which self-manage most of their real estate assets. Continuation of this trend could shrink the asset base available to be managed by third-party service providers, decrease the demand for the Companys services and thereby significantly increase its competition. In general, the Company expects the industry to remain very competitive in the future. There can be no assurance that such competition will not have a material adverse effect on the Companys business, financial condition or results of operations.
As of March 1, 2005, the Company had approximately 6,300 employees. Management believes its relations with employees are good. Employees of the Company at certain properties located in Reno, Nevada, New York, New York and Naperville, Illinois are currently represented by a labor union. The unions represented at the respective locations are: Southern CaliforniaNevada Regional Council of Carpenters, Local #971; and Laborers International Union of North America-AFL-CIO Local No. 169 (Reno, Nevada); International Union of Operating Engineers Local Union #94-94A-94B AFL-CIO (New York, New York); and International Union of Operating Engineers Local No. 399 (Naperville, Illinois).
The Company has the types of insurance coverage, including comprehensive general liability and excess umbrella liability insurance, that it believes are appropriate for a company in the lines of business in which it operates. The Companys management uses its discretion in determining the amounts, coverage limits and deductibility provisions of appropriate insurance coverage on the Companys properties and operations at a reasonable cost and on suitable terms. This might result in insurance coverage that, in the event of a substantial loss, would not be sufficient to pay the full value of the damages suffered by the Company.
The trade name Trammell Crow is material to the Companys business. The Company is party to a license agreement with respect to such trade name (the License Agreement) with CF98, L.P., (CF98), an affiliate of Crow Realty Investors, L.P. d/b/a Crow Holdings (Crow Holdings), which is wholly-owned by certain descendants and affiliates of Mr. Trammell Crow. See Risk FactorsTrade Name License for additional information.
Various federal, state, local and foreign laws and regulations impose liability on current or previous real property owners or operators for the cost of investigating, cleaning up or removing contamination caused by hazardous or toxic substances at the property. If contamination occurs or is present during the Companys role as a property or facility manager or developer, it could be held liable for such costs as a current operator of the property. Such liability may be imposed without regard to the legality of the acts or omissions that caused the contamination and without regard to whether the Company knew of, or was responsible for, the presence of such hazardous or toxic substances, and such liability may be joint and several with any other parties that are deemed legally liable for the contamination. If the liability is joint and several, the Company could be responsible for payment of the full amount of the liability, whether or not any other responsible party is also liable. Under certain laws and common law principles, any failure by the Company to disclose environmental contamination at a property could subject the Company to liability to a buyer or lessee of the property. In addition, some environmental laws create a lien on a contaminated site for costs that a governmental entity incurs in connection with the contamination. The operator of a site also may be liable under common law to third parties for damages and injuries resulting from exposure to hazardous substances or environmental contamination at a site, including liabilities arising from exposure
11
to asbestos-containing materials. There can be no assurance that any of these types of environmental liabilities to which the Company or any of its affiliates become subject will not have a material adverse effect on the Companys business and results of operations.
Some of the properties owned, operated, managed or under development by the Company contain or are adjacent to or near properties that have contained in the past, or currently contain, underground and/or above-ground storage tanks used to store regulated substances such as petroleum products or other hazardous or toxic substances. Some of the properties owned, operated or managed by the Company are in the vicinity of properties which are currently, or have been, the site of releases of regulated substances and remediation activity, and the Company is currently aware of several properties owned, operated or managed by the Company which may be impacted by regulated substances which may have migrated from adjacent or nearby properties or which may be within the borders of areas suspected to be impacted by regional groundwater contamination. In addition, the Company is aware of the presence or the potential presence of regulated substances in the soil or groundwater at several properties owned, operated or managed by it, which may have resulted from historical or ongoing activities on those properties. Based on the information available to date, the Company believes that the environmental issues described above are being or have been appropriately managed and will not have a material adverse effect on the Company, but there can be no assurance that environmental liabilities or claims will not adversely affect the Company in the future.
The Company and its brokers, salespersons and, in some instances, property managers are regulated by the states in which they do business. These regulations include licensing procedures, prescribed fiduciary responsibilities and anti-fraud provisions. The Companys activities are also subject to various local, state, national and international jurisdictions fair advertising, trade, housing and real estate settlement laws and regulations and are affected by laws and regulations relating to real estate and real estate finance and development. In particular, a number of jurisdictions have imposed environmental controls, permitting requirements and zoning restrictions on the development of real estate.
The Company is subject to laws governing its relationship with employees, including minimum wage requirements, overtime, working conditions and work permit requirements. The Company believes that it has the necessary permits and approvals to operate each of its properties and their respective businesses.
Under the Americans with Disabilities Act of 1990 (ADA), all public accommodations are required to meet certain federal requirements related to access and use by disabled persons. While the Company believes that its properties in which it holds an equity interest are substantially in compliance with these requirements, a determination that such properties are not in compliance with the ADA could result in the imposition of fines or an award of damages to private litigants.
An investment in the Company involves certain risks. Readers should read this entire report carefully and should consider among other things, the risks described below.
Trade Name License. The Company has entered into a License Agreement with an affiliate of Crow Holdings that allows the Company to use the name Trammell Crow perpetually throughout the world in any business except the residential real estate business, although the Company can use this name in serving certain mixed-use properties or in providing investment sales brokerage services to buyers and sellers of multi-family residential facilities. This license can be revoked if the Company fails to maintain certain quality standards or infringes upon certain of the licensors intellectual property rights. If the Company loses the right to use the Trammell Crow name, the Companys business could suffer significantly.
12
The License Agreement permits certain existing uses of the name Trammell Crow by affiliates of Crow Holdings. The use of the Trammell Crow name or other similar names by third parties may create confusion or reduce the value associated with the Trammell Crow name.
Real Estate Investment and Co-investment Activities. Selective investment in real estate projects is an important part of the Companys strategy and there is an inherent risk of loss of the Companys investment. As of December 31, 2004, the Company had 46 consolidated real estate projects with invested equity of $26.9 million and $27.5 million of notes payable on real estate that are recourse to the Company (beyond being recourse to the single-purpose entity that holds the real estate asset and is the obligor on the note payable). The estimated aggregate project cost of these consolidated real estate projects is $516.9 million. In addition, at December 31, 2004, the Company was involved as a principal (in most cases, co-investing with one of its clients) in 33 unconsolidated real estate subsidiaries in which the Company had invested $39.8 million and had guaranteed notes payable of these unconsolidated subsidiaries of $15.4 million.
Because the disposition of a single significant investment can impact the Companys financial performance in any period, its real estate investment activities could increase (and have historically increased) fluctuations in the Companys net earnings and cash flow. The Company has limited control over the timing of the disposition of these investments and the recognition of any related gain or loss.
The commercial real estate market is cyclical and depends on the perceptions of real estate investors as to general economic conditions. Because the Companys investment strategy typically entails making relatively modest investments alongside its investor clients, its ability to conduct these activities depends in part on the supply of investment capital for commercial real estate and related assets. While the Company believes ample supply of investment capital for real estate currently exists, changes in market perceptions or other economic factors may lead to decreased availability of such capital, which could adversely impact the Companys development and investment strategy. Furthermore, in real estate down-cycles, economic conditions may make certain development project pursuits less viable, and the Company may decide not to continue pursuing such projects. Consequently, the Companys financial results in down cycles may be (and have been) adversely impacted by increased write-offs of pursuit costs that have been capitalized in connection with potential development projects that the Company has determined not to pursue.
Building occupancies and rental rates typically decline in an economic downturn. Therefore, it may take longer for the Company to dispose of real estate investments or the selling prices may be lower than originally anticipated. As a result, the carrying value of the Companys real estate investments may become impaired and the Company could record losses as a result of such impairment.
Recruiting and Retention of Qualified Personnel. The Companys continued success is highly dependent upon the efforts of its executive officers and key employees. If any of the Companys key employees leave, its business may suffer. The growth of the Companys business is also largely dependent upon its ability to attract and retain qualified personnel in all areas of its business, including management. If the Company is unable to attract and retain such qualified personnel, it may be forced to limit its growth, and its business and operating results could suffer. Organizational changes within the Company could impact its ability to retain personnel.
Reliance on Major Clients and Contract Retention. A relatively small number of the Companys clients generate a significant portion of its revenues. The Companys ten largest clients accounted for approximately 31% of its total revenues in 2004, including one client (Bank of America Technology and Operations, Inc., which receives services primarily from the Companys Global Services segment) that accounted for 12% of the Companys total revenues. The loss of one or more of its major clients could have a material adverse effect on the Companys business.
In 2004, revenue from property management and from user clients with whom the Company has outsourcing contracts constituted approximately 18% and 45%, respectively, of the Companys total
13
revenues. The Companys property management contracts can generally be cancelled upon 30 days notice by either party, and its outsourcing services contracts are typically for multi-year terms with options to renew. Accordingly, contracts representing a significant percentage of the Companys revenues are terminable on short notice or may be scheduled to expire in any one year. The Company has been successful in retaining and renewing a significant portion of its contracts but may not be able to do so in the future. Moreover, increased competition may force the Company to renew such contracts on less favorable terms.
Long-Term Growth. The Company will continue to focus on additions to its base business that should be less impacted by economic down cycles over time and are expected to create long-term growth. The Companys historical growth and any significant future growth will continue to place demands on the Companys resources. The Companys future success and profitability will depend, in part, on its ability to enhance its management and operating systems, manage and adapt to rapid changes in technology, obtain financing for capital expenditures or strategic acquisitions and retain employees and clients through periods of internal changes. The Company may not be able to successfully manage any significant expansion or obtain adequate financing for such expansion on favorable terms, if at all. In addition, the Company is impacted by cycles in the general economy and the commercial real estate industry and, as a result, its growth strategy is directly impacted by those economic cycles.
Business Acquisitions. The Company may pursue strategic acquisitions in the future. However, the Company may not be able to acquire businesses on favorable terms, and may have to use a substantial portion of its capital resources for any such acquisitions. Challenges and issues commonly encountered in strategic acquisitions include:
· diversion of managements attention to assimilating the acquired business;
· maintaining employment relationships with the Companys employees and employees of an acquired business;
· adverse short-term effects on operating results;
· integrating financial and other administrative systems;
· amortization or impairment of any acquired intangible assets; and
· maintaining uniform standards, controls, procedures and policies.
In addition, the acquired businesses clients could cease to do business with the Company. Potential conflicts between the Companys clients and those of an acquired business could threaten its business relationships. If the Company is not able to manage these risks, its business could suffer significantly.
International Operations. The Company operates in several markets outside the United States and is subject to the risks common for international operations and investments in foreign countries. These risks include:
· difficulties in staffing and managing geographically and culturally diverse, multinational operations;
· lack of familiarity with local business customs and operating environments;
· changes in foreign tax laws;
· changes in currency exchange rates;
· limitations on repatriation of earnings;
· restrictive actions by local governments;
· nationalization and expropriation; and
· acts of terror, war and civil disturbances.
14
Fluctuations in Quarterly Operating Results. In recent years, the Companys revenues have been lower in each of the first three quarters than in the fourth quarter because its clients tend to close transactions toward the end of their fiscal years (typically the calendar year). This causes the Company to earn a significant portion of its revenues under transaction-oriented service contracts or real estate transactions in the fourth quarter.
In addition, a growing portion of the Companys outsourcing contracts provide for bonus payments upon achieving certain performance targets. These incentive payments are generally earned in the fourth quarter. Furthermore, revenues can be influenced by the timing of significant individual transactions. The Company plans its capital and operating expenditures based on its expectations of future revenues. If revenues are below expectations in any given quarter, the Company may be unable to adjust expenditures to compensate for any unexpected revenue shortfall. The Companys business could suffer as a consequence.
Competition. The Company competes in several market segments within the commercial real estate industry, each of which is highly competitive on an international, national and local level. The Company faces competition from other real estate services providers, consulting firms, in-house corporate real estate departments and developers. The adverse consequences of intense competition may include loss of clients and downward pressure on pricing. In recent years, there has been a significant increase in real estate ownership by REITs, many of which self-manage most of their real estate assets. Continuation of this trend could shrink the asset base available to be managed by third party service providers, decrease the demand for the Companys services and thereby significantly increase its competition.
Environmental Liability. Various laws and regulations impose liability on real property owners or operators for the cost of investigating, cleaning up or removing contamination caused by hazardous or toxic substances at the property. In the Companys role as a property or facility manager or developer, the Company could be held liable as an operator for such costs. This liability may be imposed without regard to the legality of the original actions and without regard to whether the Company knew of, or was responsible for, the presence of the hazardous or toxic substances. If the Company fails to disclose environmental issues, the Company could also be liable to a buyer or lessee of the property. In addition, some environmental laws create a lien on the contaminated site in favor of the government for damages and costs incurred in connection with the contamination. If the Company incurs any such liability, its business could suffer significantly.
Anti-takeover Considerations. Certain provisions of the Companys certificate of incorporation, bylaws and certain provisions of Delaware law may deter or prevent a takeover attempt, including an attempt that might result in a premium over the market price for its common stock. These provisions include:
· Staggered Board of Directors. The Companys Board of Directors is divided into three classes serving terms currently expiring in 2005, 2006 and 2007. Because the Companys Board of Directors is divided into classes, members of its Board of Directors may only be removed from office prior to the expiration of their terms if such removal is for cause. Therefore, the staggered terms of directors may limit the ability of holders of common stock to complete a change of control.
· Stockholder Proposals. The Companys stockholders must follow an advance notification procedure for certain stockholder nominations of candidates for the Companys Board of Directors and for certain other business to be conducted at any stockholders meeting. This limitation on stockholder proposals could inhibit a change of control.
· Special Meetings of the Stockholders. Subject to limited exceptions, special meetings of stockholders may be called only by the Chairman of the Board of Directors or a majority of the members of the Board of Directors. This limitation on special meetings of the stockholders could inhibit a change of control.
15
· Preferred Stock. The Companys certificate of incorporation authorizes the Companys Board of Directors to issue up to 30,000,000 shares of preferred stock having such rights as may be designated by the Companys Board of Directors, without stockholder approval. The issuance of such preferred stock could inhibit a change of control.
· Delaware Anti-takeover Statute. Section 203 of the Delaware General Corporation Law restricts certain business combinations with interested stockholders upon their acquiring 15% or more of the Companys common stock. This statute may have the effect of inhibiting a non-negotiated merger or other business combination.
The Companys Internet address is www.trammellcrow.com. The Company makes available free of charge through its Internet website its annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act as soon as reasonably practicable after it electronically files such material with, or furnishes it to, the Securities and Exchange Commission.
ITEM 2. PROPERTIES
The Companys executive offices are located at 2001 Ross Avenue, 3400 Trammell Crow Center, Dallas, Texas 75201 and consist of approximately 46,898 square feet of leased office space. The Companys telephone number at such address is (214) 863-3000. The Companys lease at its executive offices expires on December 31, 2009.
ITEM 3. LEGAL PROCEEDINGS
The Company and one of its subsidiaries are defendants in a lawsuit styled Bank One Oklahoma, N.A., et al. (the Bank) v. Trammell Crow Services, Inc. and Trammell Crow Company, No. 03 C 3624, pending in the US District Court for the Northern District of Illinois, originally filed on April 2, 2003. The claims asserted by the plaintiffs relate to a sale/leaseback transaction involving a property in Oklahoma City previously owned by the Bank. The suit alleges breach of contract, breach of fiduciary duty, negligent misrepresentation, fraudulent misrepresentation and fraudulent concealment against the Company and/or its subsidiary and alleges that the plaintiffs have been damaged in an unspecified amount in excess of $15.0 million. The plaintiffs seek to recover actual damages, punitive damages and reasonable attorneys fees. The suit is in the process of discovery, and no trial date has been set. As of the date of this Form 10-K, the outcome of the suit cannot be predicted with any certainty, and the Company cannot at this time estimate an amount or range of potential loss in the event of an unfavorable outcome. While the Company cannot predict with any certainty the outcome of this matter, the Company currently believes the plaintiffs claims are without merit and is vigorously defending the lawsuit.
From time to time, the Company is involved in other litigation matters that arise in the ordinary course of its business, some of which involve claims for damages which are substantial in amount. The ultimate liability for these matters cannot be determined. However, based on the information currently available, the Company does not believe that the resolution of any such matters to which it is currently a party will have a material adverse effect on the Companys results of operations, financial condition or liquidity.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No matters were submitted to a vote of stockholders, through the solicitation of proxies or otherwise, during the quarter ended December 31, 2004.
16
ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
The Common Stock is listed on the New York Stock Exchange (NYSE) and trades under the symbol TCC. At March 1, 2005, 35,729,345 shares were held by approximately 2,151 stockholders of record. The following table sets forth the high and low sales prices per share of Common Stock as reported on the NYSE Composite Transaction Tape on a quarterly basis for the last two fiscal years.
|
|
High |
|
Low |
|
||
2003: |
|
|
|
|
|
||
First Quarter |
|
$ |
9.67 |
|
$ |
7.75 |
|
Second Quarter |
|
$ |
10.68 |
|
$ |
7.75 |
|
Third Quarter |
|
$ |
13.05 |
|
$ |
10.50 |
|
Fourth Quarter |
|
$ |
14.15 |
|
$ |
11.30 |
|
2004: |
|
|
|
|
|
||
First Quarter |
|
$ |
14.52 |
|
$ |
13.25 |
|
Second Quarter |
|
$ |
14.30 |
|
$ |
12.25 |
|
Third Quarter |
|
$ |
16.20 |
|
$ |
12.51 |
|
Fourth Quarter |
|
$ |
18.51 |
|
$ |
14.86 |
|
The Company has not historically paid dividends and does not anticipate paying dividends in the foreseeable future. Any future payment of dividends will be at the discretion of the Board of Directors and will depend upon the Companys results of operations, financial condition, cash requirements and other factors deemed relevant by the Board of Directors, including the terms of the Companys indebtedness. Provisions in agreements governing the Companys long-term indebtedness limit the amount of dividends that the Company may pay to its stockholders. See Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources.
In March 2005, the Company announced that its Board of Directors has authorized the purchase of up to $20 million of its common stock from time to time in open market purchases or in privately negotiated transactions. The repurchase of shares is intended to offset dilution resulting from equity incentive awards made under the Companys stock plans. The Companys intent with respect to its stock repurchase programs is to reserve the repurchased shares for issuance in connection with the Companys employee stock purchase plan and option exercises or restricted stock grants under the Companys long-term incentive plan and other equity-based incentive plans, as well as for other corporate purposes.
Purchases under the Companys stock repurchase programs in the fourth quarter of 2004 were as follows:
Period |
|
|
|
Total |
|
Average |
|
Total Number of Shares |
|
Maximum Number (or |
|
|||||||
October 1, 2004October 31, 2004 |
|
2,354,437 |
(1) |
|
$ |
15.75 |
|
|
|
2,354,437 |
|
|
|
|
|
|
||
November 1, 2004November 30, 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
December 1, 2004December 31, 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total |
|
2,354,437 |
|
|
$ |
15.75 |
|
|
|
2,354,437 |
|
|
|
|
|
|
(1) On September 1, 2004, the Company commenced a Modified Dutch Auction tender offer to purchase up to 4,444,444 shares of its common stock at a purchase price not greater than $15.75 nor less than $13.50 per share. The offer expired on October 1, 2004, and these shares were purchased pursuant to that offer.
17
Securities Authorized for Issuance under Equity Compensation Plans
The information required by Item 201(d) of Regulation S-K is set forth under the heading Item 12. Security Ownership of Certain Beneficial Owners and Management.
ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA
The selected financial data set forth below have been derived from the consolidated financial statements of the Company. The consolidated financial statements of the Company as of December 31, 2004 and 2003, and for each of the three years in the period ended December 31, 2004, have been audited by Ernst & Young LLP, independent registered public accounting firm, whose report thereon appears elsewhere herein.
The selected financial data should be read in conjunction with Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations, and the consolidated financial statements and notes thereto contained elsewhere in this report.
In accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (FAS 144), certain revenues and expenses for the three quarterly periods ended March 31, June 30 and September 30, 2004 and the years ended December 31, 2003 and 2002, have been reclassified to conform to the presentation for the quarter ended December 31, 2004. As a result, certain balances differ from the amounts reported in previously filed documents. See Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsIncome from Discontinued Operations, Net of Income Taxes, for additional information.
18
|
|
Years Ended December 31, |
|
|||||||||||||
|
|
2000 |
|
2001 |
|
2002 |
|
2003 |
|
2004 |
|
|||||
|
|
(in thousands, except share and per share data) |
|
|||||||||||||
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
|
|||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|||||
User Services: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Facilities management |
|
$ |
151,515 |
|
$ |
201,573 |
|
$ |
233,756 |
|
$ |
208,936 |
|
$ |
211,062 |
|
Corporate advisory services |
|
143,536 |
|
115,599 |
|
108,414 |
|
123,335 |
|
143,266 |
|
|||||
Project management services |
|
53,430 |
|
52,973 |
|
58,134 |
|
65,500 |
|
91,599 |
|
|||||
|
|
348,481 |
|
370,145 |
|
400,304 |
|
397,771 |
|
445,927 |
|
|||||
Investor Services: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Property management |
|
165,081 |
|
174,279 |
|
147,613 |
|
143,727 |
|
137,193 |
|
|||||
Brokerage |
|
145,761 |
|
115,463 |
|
95,657 |
|
95,593 |
|
114,478 |
|
|||||
Construction management |
|
22,672 |
|
13,082 |
|
10,006 |
|
10,736 |
|
11,187 |
|
|||||
|
|
333,514 |
|
302,824 |
|
253,276 |
|
250,056 |
|
262,858 |
|
|||||
Development and construction |
|
90,528 |
|
76,630 |
|
55,112 |
|
44,299 |
|
40,846 |
|
|||||
|
|
772,523 |
|
749,599 |
|
708,692 |
|
692,126 |
|
749,631 |
|
|||||
Gain on disposition of real estate |
|
47,119 |
|
28,456 |
|
24,218 |
|
13,420 |
|
28,795 |
|
|||||
|
|
819,642 |
|
778,055 |
|
732,910 |
|
705,546 |
|
778,426 |
|
|||||
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Salaries, wages and benefits |
|
437,891 |
|
477,628 |
|
472,810 |
|
452,195 |
|
493,438 |
|
|||||
Commissions |
|
119,702 |
|
94,655 |
|
87,396 |
|
98,957 |
|
120,357 |
|
|||||
General and administrative |
|
128,448 |
|
138,308 |
|
133,741 |
|
117,163 |
|
128,968 |
|
|||||
Depreciation |
|
12,544 |
|
15,811 |
|
15,236 |
|
14,787 |
|
10,119 |
|
|||||
Amortization |
|
9,335 |
|
8,164 |
|
2,579 |
|
1,991 |
|
1,395 |
|
|||||
Interest |
|
16,947 |
|
15,057 |
|
10,219 |
|
6,088 |
|
4,573 |
|
|||||
Writedowns due to
impairment of goodwill, intangibles and |
|
40,347 |
|
31,968 |
|
|
|
|
|
|
|
|||||
Change in fair value of interest rate swap agreement |
|
|
|
4,809 |
|
|
|
|
|
|
|
|||||
Restructuring charges |
|
|
|
10,952 |
|
|
|
|
|
|
|
|||||
|
|
765,214 |
|
797,352 |
|
721,981 |
|
691,181 |
|
758,850 |
|
|||||
Operating income (loss) |
|
54,428 |
|
(19,297 |
) |
10,929 |
|
14,365 |
|
19,576 |
|
|||||
Interest and other income |
|
1,738 |
|
1,596 |
|
1,186 |
|
2,283 |
|
2,808 |
|
|||||
Income (loss) from continuing operations before income taxes, minority interest and income from investments in unconsolidated subsidiaries |
|
56,166 |
|
(17,701 |
) |
12,115 |
|
16,648 |
|
22,384 |
|
|||||
Income tax (expense) benefit |
|
(22,492 |
) |
5,893 |
|
(5,400 |
) |
(6,751 |
) |
(8,501 |
) |
|||||
Minority interest, net of income taxes |
|
(2,567 |
) |
880 |
|
1,619 |
|
1,231 |
|
(3,006 |
) |
|||||
Income from investments in unconsolidated subsidiaries, net of income taxes |
|
4,347 |
|
5,717 |
|
4,961 |
|
9,839 |
|
10,971 |
|
|||||
Income (loss) from
continuing |
|
35,454 |
|
(5,211 |
) |
13,295 |
|
20,967 |
|
21,848 |
|
|||||
Income from discontinued operations, net of income taxes(1) |
|
|
|
|
|
3,358 |
|
73 |
|
17,271 |
|
|||||
Net income (loss) |
|
$ |
35,454 |
|
$ |
(5,211 |
) |
$ |
16,653 |
|
$ |
21,040 |
|
$ |
39,119 |
|
Income (loss) per share
from |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
1.02 |
|
$ |
(0.15 |
) |
$ |
0.38 |
|
$ |
0.59 |
|
$ |
0.62 |
|
Diluted(2) |
|
$ |
0.98 |
|
$ |
(0.15 |
) |
$ |
0.36 |
|
$ |
0.57 |
|
$ |
0.59 |
|
Income per share from discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
|
|
$ |
|
|
$ |
0.09 |
|
$ |
|
|
$ |
0.50 |
|
Diluted |
|
$ |
|
|
$ |
|
|
$ |
0.09 |
|
$ |
|
|
$ |
0.46 |
|
19
Statement of Operations Data: (Continued) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
1.02 |
|
$ |
(0.15 |
) |
$ |
0.47 |
|
$ |
0.59 |
|
$ |
1.12 |
|
Diluted(2) |
|
$ |
0.98 |
|
$ |
(0.15 |
) |
$ |
0.45 |
|
$ |
0.57 |
|
$ |
1.05 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
34,851,738 |
|
35,356,710 |
|
35,741,754 |
|
35,572,493 |
|
35,064,453 |
|
|||||
Diluted(2) |
|
36,147,744 |
|
35,356,710 |
|
36,797,012 |
|
36,780,515 |
|
37,239,801 |
|
|||||
Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Calculation of EBITDA(3) and EBITDA, as adjusted(4): |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
$ |
35,454 |
|
$ |
(5,211 |
) |
$ |
16,653 |
|
$ |
21,040 |
|
$ |
39,119 |
|
Income tax expense (benefit)(5) |
|
23,681 |
|
(926 |
) |
13,391 |
|
14,350 |
|
23,954 |
|
|||||
Depreciation(6) |
|
12,544 |
|
15,811 |
|
15,236 |
|
15,001 |
|
10,209 |
|
|||||
Amortization(7) |
|
9,335 |
|
8,164 |
|
2,593 |
|
1,995 |
|
1,395 |
|
|||||
Interest expense(8) |
|
16,947 |
|
15,057 |
|
10,346 |
|
7,369 |
|
4,830 |
|
|||||
EBITDA(3) |
|
97,961 |
|
32,895 |
|
58,219 |
|
59,755 |
|
79,507 |
|
|||||
Writedowns due to impairment of goodwill, intangibles, and investments |
|
40,347 |
|
31,968 |
|
|
|
|
|
|
|
|||||
Minority interest related to goodwill writedown, before income taxes |
|
|
|
(2,346 |
) |
|
|
|
|
|
|
|||||
Change in fair value of interest rate swap agreement |
|
|
|
4,809 |
|
|
|
|
|
|
|
|||||
Restructuring charges |
|
|
|
10,952 |
|
|
|
|
|
|
|
|||||
EBITDA, as adjusted(4) |
|
$ |
138,308 |
|
$ |
78,278 |
|
$ |
58,219 |
|
$ |
59,755 |
|
$ |
79,507 |
|
Net cash provided
by operating |
|
$ |
40,631 |
|
$ |
28,826 |
|
$ |
71,863 |
|
$ |
48,810 |
|
$ |
91,746 |
|
Net cash provided
by (used in) |
|
(45,489 |
) |
(7,862 |
) |
4,697 |
|
3,861 |
|
(34,410 |
) |
|||||
Net cash provided
by (used in) |
|
12,967 |
|
(38,542 |
) |
(36,614 |
) |
(25,060 |
) |
685 |
|
|||||
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
$ |
55,637 |
|
$ |
38,059 |
|
$ |
78,005 |
|
$ |
105,616 |
|
$ |
163,637 |
|
Total assets |
|
722,015 |
|
692,262 |
|
622,066 |
|
630,126 |
|
748,950 |
|
|||||
Long-term debt (excluding notes payable on real estate) and capital lease obligations |
|
88,242 |
|
62,013 |
|
22,717 |
|
13,106 |
|
377 |
|
|||||
Notes payable on real estate(9) |
|
148,098 |
|
158,226 |
|
113,807 |
|
103,266 |
|
149,704 |
|
|||||
Total liabilities |
|
391,274 |
|
377,565 |
|
273,841 |
|
273,601 |
|
363,244 |
|
|||||
Minority interest |
|
39,782 |
|
28,574 |
|
39,871 |
|
28,896 |
|
44,756 |
|
|||||
Stockholders equity |
|
290,959 |
|
286,123 |
|
308,354 |
|
327,629 |
|
340,950 |
|
(1) Income from discontinued operations includes the operations of real estate properties and gain on disposition of real estate properties held for sale or sold subsequent to January 1, 2002, in which the Company retained or expects to retain no continuing involvement, determined in accordance with FAS 144. Dispositions of real estate assets have been and will continue to be a significant part of the Companys activities and, as a result of applying the provisions of FAS 144, the Company expects a greater amount of these activities to be classified as discontinued operations in future periods as fewer asset dispositions will qualify for grandfathered treatment under FAS 144.
(2) The weighted average shares outstanding used to calculate diluted earnings per share for 2001 excludes the dilutive effect of options, as their inclusion would have been anti-dilutive.
20
(3) EBITDA represents earnings before interest, income taxes, depreciation and amortization. Management believes that EBITDA is a meaningful measure of the Companys operating performance, cash generation and ability to service debt. However, EBITDA should not be considered as an alternative to: (i) net earnings (determined in accordance with United States generally accepted accounting principles (GAAP)); (ii) operating cash flow (determined in accordance with GAAP); or (iii) liquidity. Management also believes that EBITDA is sometimes useful to compare the operating results of companies within an industry due to the fact that it eliminates the effects of certain financing and accounting decisions. The Companys calculation of EBITDA may differ from similarly titled items reported by other companies.
(4) EBITDA, as adjusted, represents EBITDA (as described in note (3) above) before the 2000 and 2001 writedowns due to impairment of goodwill, intangibles and investments, net of related minority interest, the 2001 restructuring charges and the 2001 change in fair value of the Companys interest rate swap agreement. Management believes these items are not likely to recur within two years, and that excluding these items provides a more comparable measure of the Companys results over the five-year period.
(5) Income tax expense (benefit) includes income taxes applicable to minority interest, income from investments in unconsolidated subsidiaries and discontinued operations, each of which is presented net of income taxes in the Companys consolidated statements of operations.
(6) Depreciation includes $214 and $90 related to discontinued operations for the years ended December 31, 2003 and 2004, respectively.
(7) Amortization includes $14 and $4 related to discontinued operations for the years ended December 31, 2002 and 2003, respectively.
(8) Interest expense includes $127, $1,281 and $257 related to discontinued operations for the years ended December 31, 2002, 2003 and 2004, respectively.
(9) Notes payable on real estate includes current portion of notes payable on real estate, notes payable on real estate, less current portion and notes payable included in liabilities related to real estate and other assets held for sale.
21
ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with the Companys consolidated financial statements and the notes thereto and the other information included in Item 15(a)(1) and (2) of this Annual Report on Form 10-K.
The Companys Global Services revenue streams consist primarily of payments made pursuant to service contracts and variable transaction-oriented payments. The Company typically receives base monthly fees from clients for services provided under its facilities management and property management contracts. The fees received by the Company for the provision of transaction services (corporate advisory services and brokerage) are typically paid in connection with the consummation of a transaction such as the purchase or sale of commercial property or the execution of a lease. The Company also earns fees from project and construction management services that are typically determined by the size and cost of the project. The arrangement may be part of a management services contract or an individual project engagement. In addition, the Company earns incentive fees under various management contracts that are based on quantitative and/or qualitative criteria, such as achieving cost savings levels or certain client service ratings.
The Companys Development and Investment revenue streams consist primarily of payments related to individual real estate development projects. Revenues from the Companys development activities consist of development and construction fees, which are typically based upon a negotiated percentage of a projects cost, and incentive development fees for completing a development project under budget, within certain critical time deadlines and/or for achieving specified leasing targets. Income from the Companys investment activities primarily consists of gains on disposition of real estate and income from unconsolidated subsidiaries that hold real estate assets. Dispositions of real estate in which the Company has no significant continuing involvement in the operations of the asset after its disposition are reported as discontinued operations in accordance with FAS 144. The Companys Development and Investment revenue streams also include rental revenue earned by the Companys consolidated operating real estate properties. The Company has limited control over the timing of the disposition of certain of these investments and the recognition of any related gain or loss. Because the disposition or impairment of a single significant investment can impact the Companys financial performance in any period, these investment activities create fluctuations in the Companys revenues. Because the Companys investment strategy often entails making relatively modest investments alongside its investor clients, its ability to conduct these activities depends in part on the supply of investment capital for commercial real estate and related assets.
The Companys expenses typically consist of salaries, wages and benefits, commissions, general and administrative expenses, depreciation and amortization expense and interest. Salaries, wages and benefits and commissions constitute a majority of the Companys total costs and expenses.
Over the last three years, an average of 66% of the Companys net income has been generated in the fourth quarter, due primarily to a demonstrated tendency of participants in the commercial real estate industry to complete transactions toward year-end. In addition, certain of the Companys outsourcing contracts provide for incentive payments if the Company achieves certain performance targets, which are generally recognized in the fourth quarter. In contrast, the Companys non-variable operating expenses, which are treated as expenses when incurred during the year, are relatively constant on a quarterly basis. See Quarterly Results of Operations and Seasonality.
22
Management of the Company is required to make certain estimates and assumptions in connection with the preparation of its consolidated financial statements in accordance with GAAP. These estimates and assumptions impact the reported amount of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements. They also impact the reported amount of net earnings during any period. Actual results could differ from those estimates. Certain of the Companys accounting policies and estimates have a more significant impact on its financial statements than others, due to the magnitude of the underlying financial statement elements.
Consolidation
The Companys consolidated financial statements include the accounts of the Company, variable interest entities (VIEs) in which the Company is the primary beneficiary and other subsidiaries over which the Company has control.
The Companys determination of the appropriate accounting method with respect to its variable interests, including co-investments with its clients, is based on Financial Accounting Standards Board (FASB) Interpretation No. 46 (revised December 2003), Consolidation of Variable Interest Entities (FIN 46R). The Company consolidates any VIE of which the Company is the primary beneficiary and discloses significant variable interests in VIEs of which the Company is not the primary beneficiary.
The Company determines if an entity is a VIE under FIN 46R based on several factors, including whether the entitys total equity investment at risk upon inception is sufficient to finance the entitys activities without additional subordinated financial support provided by any parties, including equity holders. The Company makes judgments regarding the sufficiency of the equity at risk based first on qualitative analysis, then quantitative analysis if necessary. In a quantitative analysis, the Company incorporates various estimates, including estimated future cash flows, asset hold periods and discount rates, as well as estimates of the probabilities of various scenarios occurring. If the entity is a VIE, the Company then determines whether it will absorb the majority of expected losses and/or receive the majority of expected returns, and if so, consolidates the entity as the primary beneficiary. This determination of whether the Company will absorb the majority of expected losses and/or receive the majority of expected returns includes any impact of an upside economic interest in the form of a promote that the Company may have. A promote is a disproportionate interest built into the distribution structure of the entity based on the entitys achievement of certain return hurdles. The Company determines whether an entity is a VIE and, if so, whether it should be consolidated by utilizing judgments and estimates that are inherently subjective. If the Company made different judgments or utilized different estimates in these evaluations, it could result in differing conclusions as to whether or not an entity is a VIE and whether or not to consolidate such entity. The Company is not required to reconsider the entitys VIE status if the entity incurs losses that exceed expectations, but is required to reconsider the status if the structure of the entity changes.
The Companys determination of the appropriate accounting method for all other investments in subsidiaries, including those that are not primary beneficiary interests in VIEs, is based on the amount of control or influence the Company has (considering its ownership interest) in the underlying entity. The Company consolidates those other subsidiaries over which it exercises control. Those other investments in subsidiaries where the Company has the ability to exercise significant influence (but not control) over operating and financial policies of such subsidiaries (including certain subsidiaries where the Company has less than 20% ownership) are accounted for on the equity method. All remaining investments of the Company are accounted for on the cost method.
Accounting for an investment as either consolidated or by the equity method generally would have no impact on the Companys net income or stockholders equity in any accounting period, but a change in
23
treatment would impact individual income statement and balance sheet items, as consolidation would effectively gross up the Companys income statement and balance sheet. However, if control aspects of an investment accounted for by the cost method were different, it could result in the Company being required to account for an investment by consolidation or by the equity method. Under the cost method, the investor only records its share of the underlying entitys earnings to the extent that it receives dividends from the investee; when the dividends received by the investor exceed the investors share of the investees earnings subsequent to the date of the investors investment, the investor records a reduction in the basis of its investment. Under the cost method, the investor does not record its share of losses of the investee. Conversely, under either consolidation or equity method accounting, the investor effectively records its share of the underlying entitys net income or loss, to the extent of its investment or its guarantees of the underlying entitys debt. At December 31, 2004, $2.4 million of the Companys $74.1 million total investment in unconsolidated subsidiaries relates to investments that are accounted for using the cost method. Accounting for an investment under either the equity or cost method has no impact on the evaluation of impairment of the underlying investment; under either method, impairment losses are recognized upon evidence of other-than-temporary losses of value.
Revenue Recognition
The Company recognizes revenue in accordance with Staff Accounting Bulletin No. 104, Revenue Recognition in Financial Statements, which has four basic criteria that must be met before revenue is recognized:
· existence of persuasive evidence that an arrangement exists;
· delivery has occurred or services have been rendered;
· the sellers price to the buyer is fixed and determinable; and
· collectibility is reasonably assured.
The Companys various revenue recognition policies are consistent with these criteria. The revenues of the Companys business that are subject to the most judgment are its brokerage commission revenues and incentive-based management and development fees. The judgments involved in revenue recognition are understanding the complex terms of the agreements and determining the appropriate time to recognize revenue for each transaction based on such terms. Each transaction is evaluated to determine: (1) at what point in time revenues are earned, (2) whether there are contingencies involved that would impact the timing of recognition of revenue, and (3) how and when such contingencies will be resolved. The actual timing of revenue recognition could vary if different judgments were made.
The Companys brokerage commission revenues are comprised of commissions earned for investment sales, project leasing and tenant representation transactions. Revenues from investment sales transactions are recognized upon the closing of a sale and are generally paid to the Company by the seller out of the sale proceeds; therefore, there is generally no estimation or judgment involved in the recognition of these revenues. Project leasing and tenant representation commissions are generally recorded half upon execution of a lease contract, and the remainder upon tenant occupancy. The Company performs thousands of project leasing and tenant representation transactions annually, each of which is typically governed by a separate commission agreement. While the majority of these agreements generally provide that half of the commission is earned upon execution of a lease contract and half upon tenant occupancy, agreements do vary as to their terms and complexity, usually due to negotiation of the commission agreement language with the client. If there are any contingencies with respect to any portion of the commission, that portion of the commission is not recognized as revenue until the contingency is resolved. The unique nature and complexity of each brokerage transaction require the Company to use varying levels of judgment in determining timing of revenue recognition.
24
The Company earns incentive development and management fees from its development services and certain services provided to user clients in the Companys Global Services segment, including facilities management services, project management services and corporate advisory services. These fees are recognized when quantitative criteria have been met (such as specified leasing or budget targets, client service levels, or achieved levels of operating expense savings) or, for those incentive fees based on qualitative criteria, upon approval of the fee by the clients. Certain incentive development fees allow the Company to share in any increase in the fair value of the developed real estate asset. This sharing creates additional revenue potential to the Company with no exposure to loss other than opportunity cost. The Companys incentive development and management fee revenues are not recognized to the extent that such revenues are subject to future performance contingencies, but rather once the contingency has been resolved. The unique nature and complexity of each incentive fee require the Company to use varying levels of judgment in determining timing of revenue recognition.
Carrying Value of Real Estate, Goodwill and Intangible Assets
As of December 31, 2004, the Companys total real estate, goodwill and intangible assets were $221.0 million, $74.4 million and $3.5 million, respectively (30%, 10% and 0.5% of total assets, respectively). Goodwill reflects the excess of the purchase price over the fair value of the net assets of real estate service companies acquired by the Company primarily in 1998 and 1999. Intangible assets primarily include management contracts and employment/non-compete agreements for certain employees entered into in connection with their hiring. Intangible assets also include upfront cash payments made to clients and certain contract acquisition costs incurred upon initiation of new long-term outsourcing contracts. The Company accounts for its real estate, goodwill and other intangibles in accordance with Statements of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (FAS 142) and FAS 144. These statements require the Company to evaluate the carrying value of its real estate, goodwill and intangible assets based on assumptions and estimates of fair value and future cash flow information. These assumptions and estimates developed by the Company may differ from actual results. If different assumptions and estimates were used, carrying values could be adversely impacted, resulting in writedowns that would adversely affect the Companys earnings.
Real Estate
With respect to the Companys real estate assets, FAS 144 establishes restrictive criteria to classify an asset as held for sale. At December 31, 2004, assets included in real estate held for sale include only completed assets or land for sale in its present condition that meet all of the FAS 144 held for sale criteria. All other real estate assets are classified in one of the following line items in the Companys balance sheet: (i) real estate under development (current), which includes real estate that the Company is in the process of developing that is expected to be completed and disposed of within one year of the balance sheet date; (ii) real estate under development (non-current), which includes real estate that the Company is in the process of developing that is expected to be completed and disposed of more than one year from the balance sheet date; or (iii) real estate held for investment, which consists of completed assets not expected to be disposed of within one year of the balance sheet date and land on which development activities have not yet commenced. Any asset reclassified from real estate held for sale to real estate under development (current or non-current) or real estate held for investment is measured individually at the lower of its fair value at the date of the reclassification or its carrying amount before it was classified as held for sale, adjusted (in the case of real estate held for investment) for any depreciation that would have been recognized had the asset been continuously classified as real estate held for investment.
Real estate held for sale is recorded at the lower of cost or estimated fair value less cost to sell. If an assets fair value less cost to sell, based on discounted future cash flows or market comparisons, is less than its carrying amount, an allowance is recorded against the asset.
25
Real estate under development and real estate held for investment are carried at cost less depreciation, as applicable. When indicators of impairment are present, real estate under development and real estate held for investment are evaluated for impairment and losses are recorded when undiscounted cash flows estimated to be generated by an asset are less than the assets carrying amount. The amount of the impairment loss is calculated as the excess of the assets carrying value over its fair value, which is determined using a discounted cash flow analysis or market comparisons. Buildings and improvements included in real estate held for investment are depreciated using the straight-line method over estimated useful lives, generally 39 years. Tenant improvements included in real estate held for investment are amortized using the straight-line method over the shorter of their estimated useful life or the terms of the respective leases.
The Company evaluates each of its real estate assets on a quarterly basis in order to determine the classification of each asset in the Companys balance sheet. This evaluation requires judgment by the Company in considering certain criteria that must be evaluated under FAS 144, such as the estimated time to complete assets that are under development and the timeframe in which the Company expects to sell its real estate assets. The classification of real estate assets determines which real estate assets are to be depreciated as well as what method is used to evaluate and measure impairment. Had the Company evaluated its assets differently, the balance sheet classification of such assets, depreciation expense and impairment losses could have been different.
When acquiring real estate with existing buildings, the Company allocates the purchase price between land, building and intangibles related to in-place leases, if any, based on their relative fair values. The fair values of acquired land and buildings are determined based on an estimated discounted future cash flow model with lease-up assumptions as if the building was vacant upon acquisition. The fair value of in-place leases includes the value of net lease intangibles for above or below-market rents and tenant origination costs, determined on a lease by lease basis using assumptions for market rates, absorption periods, lease commissions and tenant improvements. The capitalized values for both net lease intangibles and tenant origination costs are amortized over the term of the underlying leases. Amortization related to net lease intangibles is recorded as either an increase to or a reduction of rental income and amortization for tenant origination costs is recorded to amortization expense. If the Company used different estimates in these valuations, the allocation of purchase price to each component could differ, which could cause the amount of amortization related to lease intangibles and tenant origination costs to be different, as well as depreciation of the related building.
FAS 144 extends the reporting of a discontinued operation to a component of an entity, and further requires that a component be classified as a discontinued operation if the operations and cash flows of the component have been or will be eliminated from the ongoing operations of the entity in the disposal transaction and the entity will not have any significant continuing involvement in the operations of the component after the disposal transaction. As defined in FAS 144, a component of an entity comprises operations and cash flows that can be clearly distinguished, operationally and for financial reporting purposes, from the rest of the entity. Because each of the Companys real estate assets is generally accounted for in a discrete subsidiary, almost every real estate asset constitutes a component of an entity under FAS 144, increasing the likelihood that the disposition of assets the Company holds for sale in the ordinary course of business must be reported as a discontinued operation unless the Company has significant continuing involvement in the operations of the asset after its disposition. Furthermore, operating profits and losses on such assets are required to be recognized and reported as operating profits and losses on discontinued operations in the periods in which they occur. The Company has certain real estate assets that are land parcels and constitute a component of an entity. From time to time, the Company disposes of these land parcels in smaller lots. An individual lot that is part of a larger land parcel does not constitute a component of an entity within the meaning of paragraph 41 of FAS 144 until it is either classified as held for sale in accordance with FAS 144 or sold.
26
Goodwill
Under FAS 142, the Companys reporting units are the basis of its annual goodwill impairment tests. The required impairment tests are based on a comparison of the fair value of each of the Companys reporting units to the carrying value of such unit. A writedown of goodwill must be recorded if the fair value of a reporting unit falls below its carrying value. The Company has identified its reporting units to mirror its two segments, Global Services and Development and Investment, as each segments underlying business units have similar long-term economic characteristics and service deliveries. If the Company defined its reporting units differently, the results of its annual impairment tests could be impacted. The Company performed its required annual impairment tests of goodwill in 2004, and has determined that no impairment of goodwill exists at December 31, 2004.
Intangible Assets
The Companys intangible assets are evaluated for impairment when indicators of impairment are present. Impairment losses are recorded when estimates of undiscounted future cash flows are less than the value of the underlying asset. The amount of any impairment loss is calculated as the excess of the intangible assets carrying value over its fair value, which is determined using a discounted cash flow analysis. The determination of future cash flows is based on assumptions and estimates of forecasted financial information that may differ from actual results.
In 2002, the Company recognized a writedown of $1.1 million (recorded as a reduction of facilities management revenues) due to the impairment of an intangible related to an upfront cash payment made to a client upon inception of a management contract in a previous period. The Company and the client mutually agreed to terminate the contract in 2002.
The Company has considered the average life of its acquired management contracts to determine the period over which to amortize intangible assets related to these contracts, which is the Companys estimate of the useful life of the underlying management contracts. This estimate requires judgment by the Company, and had the Company chosen a shorter time period over which to amortize such intangible assets, amortization expense would have increased in the earlier periods, adversely impacting the Companys results of operations in such periods. The Company amortizes intangible assets resulting from employment/non-compete agreements to compensation expense over the period of time that future services to the Company are required, as stipulated in the applicable agreement. Intangible assets related to upfront cash payments made to clients and certain contract acquisition costs are amortized as a reduction of the related revenue over the non-cancelable term of the underlying contract.
Self-Insurance
The Company is self-insured for portions of its health and workers compensation benefits to employees and general and automotive liability claims.
The Company self-insures (through a health and welfare benefit trust) its health insurance benefits provided to substantially all of its employees and has purchased stop-loss insurance to cover individual claims in excess of $250,000. On a quarterly basis, the Company utilizes an independent actuary to evaluate the estimate of incurred but not reported claims under the Companys health insurance programs. Each quarter, the Company adjusts its accrual to this estimate plus its share of unpaid reported claims. The actuarial estimate of the Companys exposure to health insurance claims is subjective, and the amount of claims actually incurred could differ, which could result in increased or decreased expense in future periods. As of December 31, 2004, the Companys liability to the trust, primarily for unpaid claims (both reported and not reported) related to these health insurance benefits, is $2.1 million, included in accrued expenses on the Companys consolidated balance sheet.
27
The Companys wholly-owned captive insurance company, which is subject to applicable insurance rules and regulations, insures the Companys exposure related to workers compensation benefits provided to employees and purchases excess coverage from an unrelated insurance carrier. The Company purchases general liability and automotive insurance through an unrelated insurance carrier. The captive insurance company reinsures the deductibles. The captive insurance company also insures deductibles relating to other coverages. Given the nature of these types of claims, it may take several years for resolution and determination of the cost of these claims. The Company is required to estimate the cost of these claims in its financial statements. Exposure to workers compensation, general liability and automotive claims is evaluated on an annual basis during the Companys fourth quarter by an independent actuary.
The Company adjusts its annual expense based on this actuarial estimate, and utilizes this estimate as the basis for the next years expense, until the actuary calculates the next annual estimate. The estimates that the Company utilizes to record its potential losses on claims are inherently subjective, and actual claims could differ from amounts recorded, which could result in increased or decreased expense in future periods. As of December 31, 2004, the Companys reserve for claims under these insurance programs is $13.7 million, of which $3.7 million is included in other current liabilities and the remainder is included in other liabilities on the Companys consolidated balance sheet.
28
The following table sets forth items from the Companys consolidated statements of income for each of the three years in the period ended December 31, 2004, as a percent of total revenue for the periods indicated.
|
|
Years Ended December 31, |
|
||||||||||
|
|
2002 |
|
2003 |
|
2004 |
|
||||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
User Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Facilities management |
|
|
31.9 |
% |
|
|
29.6 |
% |
|
|
27.1 |
% |
|
Corporate advisory services |
|
|
14.8 |
% |
|
|
17.5 |
% |
|
|
18.4 |
% |
|
Project management services |
|
|
7.9 |
% |
|
|
9.3 |
% |
|
|
11.8 |
% |
|
|
|
|
54.6 |
% |
|
|
56.4 |
% |
|
|
57.3 |
% |
|
Investor Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Property management |
|
|
20.1 |
% |
|
|
20.4 |
% |
|
|
17.6 |
% |
|
Brokerage |
|
|
13.1 |
% |
|
|
13.5 |
% |
|
|
14.7 |
% |
|
Construction management |
|
|
1.4 |
% |
|
|
1.5 |
% |
|
|
1.4 |
% |
|
|
|
|
34.6 |
% |
|
|
35.4 |
% |
|
|
33.7 |
% |
|
Development and construction |
|
|
7.5 |
% |
|
|
6.3 |
% |
|
|
5.3 |
% |
|
|
|
|
96.7 |
% |
|
|
98.1 |
% |
|
|
96.3 |
% |
|
Gain on disposition of real estate |
|
|
3.3 |
% |
|
|
1.9 |
% |
|
|
3.7 |
% |
|
|
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and benefits |
|
|
64.5 |
% |
|
|
64.1 |
% |
|
|
63.4 |
% |
|
Commissions |
|
|
11.9 |
% |
|
|
14.0 |
% |
|
|
15.5 |
% |
|
General and administrative |
|
|
18.2 |
% |
|
|
16.6 |
% |
|
|
16.5 |
% |
|
Depreciation |
|
|
2.1 |
% |
|
|
2.1 |
% |
|
|
1.3 |
% |
|
Amortization |
|
|
0.4 |
% |
|
|
0.3 |
% |
|
|
0.2 |
% |
|
Interest |
|
|
1.4 |
% |
|
|
0.9 |
% |
|
|
0.6 |
% |
|
|
|
|
98.5 |
% |
|
|
98.0 |
% |
|
|
97.5 |
% |
|
Operating income |
|
|
1.5 |
% |
|
|
2.0 |
% |
|
|
2.5 |
% |
|
Interest and other income |
|
|
0.2 |
% |
|
|
0.4 |
% |
|
|
0.4 |
% |
|
Income from continuing operations before income taxes, minority interest and income from investments in unconsolidated subsidiaries |
|
|
1.7 |
% |
|
|
2.4 |
% |
|
|
2.9 |
% |
|
Income tax expense |
|
|
(0.7 |
)% |
|
|
(1.0 |
)% |
|
|
(1.1 |
)% |
|
Minority interest, net of income taxes |
|
|
0.2 |
% |
|
|
0.2 |
% |
|
|
(0.4 |
)% |
|
Income from investment in unconsolidated subsidiaries, net of income taxes |
|
|
0.6 |
% |
|
|
1.4 |
% |
|
|
1.4 |
% |
|
Income from continuing operations |
|
|
1.8 |
% |
|
|
3.0 |
% |
|
|
2.8 |
% |
|
Income from discontinued operations, net of income taxes |
|
|
0.5 |
% |
|
|
0.0 |
% |
|
|
2.2 |
% |
|
Net income |
|
|
2.3 |
% |
|
|
3.0 |
% |
|
|
5.0 |
% |
|
29
Results of OperationsYear Ended December 31, 2004 Compared to Year Ended December 31, 2003
In accordance with FAS 144, certain revenues and expenses for the three quarterly periods ended March 31, June 30 and September 30, 2004 and the year ended December 31, 2003, have been reclassified to conform to the presentation for the quarter ended December 31, 2004. As a result, certain balances differ from the amounts reported in previously filed documents. See Income from Discontinued Operations, Net of Income Taxes, below, for additional information.
|
|
For the Years |
|
|
|
|
|
|||||
|
|
2004 |
|
2003 |
|
$ Change |
|
% Change |
|
|||
|
|
(dollars in thousands) |
|
|||||||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|||
User Services: |
|
|
|
|
|
|
|
|
|
|||
Facilities management |
|
$ |
211,062 |
|
$ |
208,936 |
|
$ |
2,126 |
|
1.0 |
% |
Corporate advisory services |
|
143,266 |
|
123,335 |
|
19,931 |
|
16.2 |
% |
|||
Project management services |
|
91,599 |
|
65,500 |
|
26,099 |
|
39.8 |
% |
|||
|
|
445,927 |
|
397,771 |
|
48,156 |
|
12.1 |
% |
|||
Investor Services: |
|
|
|
|
|
|
|
|
|
|||
Property management |
|
137,193 |
|
143,727 |
|
(6,534 |
) |
(4.5 |
)% |
|||
Brokerage |
|
114,478 |
|
95,593 |
|
18,885 |
|
19.8 |
% |
|||
Construction management |
|
11,187 |
|
10,736 |
|
451 |
|
4.2 |
% |
|||
|
|
262,858 |
|
250,056 |
|
12,802 |
|
5.1 |
% |
|||
Development and construction |
|
40,846 |
|
44,299 |
|
(3,453 |
) |
(7.8 |
)% |
|||
|
|
749,631 |
|
692,126 |
|
57,505 |
|
8.3 |
% |
|||
Gain on disposition of real estate |
|
28,795 |
|
13,420 |
|
15,375 |
|
114.6 |
% |
|||
|
|
778,426 |
|
705,546 |
|
72,880 |
|
10.3 |
% |
|||
COST AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|||
Salaries, wages and benefits |
|
493,438 |
|
452,195 |
|
41,243 |
|
9.1 |
% |
|||
Commissions |
|
120,357 |
|
98,957 |
|
21,400 |
|
21.6 |
% |
|||
General and administrative |
|
128,968 |
|
117,163 |
|
11,805 |
|
10.1 |
% |
|||
Depreciation |
|
10,119 |
|
14,787 |
|
(4,668 |
) |
(31.6 |
)% |
|||
Amortization |
|
1,395 |
|
1,991 |
|
(596 |
) |
(29.9 |
)% |
|||
Interest |
|
4,573 |
|
6,088 |
|
(1,515 |
) |
(24.9 |
)% |
|||
|
|
758,850 |
|
691,181 |
|
67,669 |
|
9.8 |
% |
|||
Operating income |
|
19,576 |
|
14,365 |
|
5,211 |
|
36.3 |
% |
|||
Interest and other income |
|
2,808 |
|
2,283 |
|
525 |
|
23.0 |
% |
|||
Income from continuing operations before income taxes, minority interest and income from investments in unconsolidated subsidiaries |
|
22,384 |
|
16,648 |
|
5,736 |
|
34.5 |
% |
|||
Income tax expense |
|
(8,501 |
) |
(6,751 |
) |
(1,750 |
) |
(25.9 |
)% |
|||
Minority interest, net of income taxes |
|
(3,006 |
) |
1,231 |
|
(4,237 |
) |
(344.2 |
)% |
|||
Income from investments in unconsolidated subsidiaries, net of income taxes |
|
10,971 |
|
9,839 |
|
1,132 |
|
11.5 |
% |
|||
Income from continuing operations |
|
21,848 |
|
20,967 |
|
881 |
|
4.2 |
% |
|||
Income from
discontinued operations, net of income |
|
17,271 |
|
73 |
|
17,198 |
|
23,558.9 |
% |
|||
Net income |
|
$ |
39,119 |
|
$ |
21,040 |
|
$ |
18,079 |
|
85.9 |
% |
30
Revenues. Facilities management revenue increased slightly from 2003. This increase primarily resulted from an expansion of a client relationship in the second quarter of 2004. The overall increase was offset by the termination of certain client relationships as part of the Companys wind-down of its centralized call center operations. Reimbursement of salaries, wages, benefits, and out-of-pocket general and administrative costs, a component of facilities management revenue, increased $7.3 million in 2004, compared to 2003. The composition of facilities management revenue, including management fees and reimbursements, can vary significantly from period to period based on the terms of the underlying management agreements in effect each period.
Corporate advisory services revenue increased from 2003, primarily driven by increased commission revenues in 2004. The increase was the result of growth in the number of tenant representation brokers as part of the Companys focus on expanding its brokerage network. In addition, transaction volumes have increased, reflecting clients increased confidence in the economic recovery.
The revenue growth in project management services was mainly the result of the expansion of services provided to existing clients (due to increases in clients portfolios, the scope of the Companys services required under certain outsourcing contracts and transaction volume). Also, the Company has added new clients.
The decrease in property management revenue was partially the result of decreased square footage under management in 2004 as compared to 2003. The reduction in square footage primarily resulted from sales of buildings in the Companys management portfolio to REITs or other investors that self-manage their properties or use other service providers. In addition, some square footage decreases resulted from clients taking services back in-house or to other service providers. These decreases were partially offset by additions to square footage from new business.
The increase in brokerage revenue was driven by a large increase in investment sales commissions, while project leasing commissions increased slightly. Favorable capital markets fundamentals, including low interest rates, led to increased investment sales transaction volumes, which contributed to the improvement in investment sales commissions. The addition of investment sales brokers, resulting from the Companys focus on expansion of its brokerage network, also contributed to the increase in such commissions.
Construction management revenue remained relatively flat in 2004 as compared to 2003, although the Company did experience an increase in new projects in the second half of 2004. Construction management revenue is generated from services including space planning and tenant finish coordination for investor clients in conjunction with property management and leasing assignments, and are directly related to clients real estate demands.
Development and construction revenue decreased in 2004 primarily due to a decrease in incentive development fees, largely due to the timing of significant transactions in 2004 as compared to 2003. In addition, the decrease in 2004 is due to a reduction in the Companys development starts and investments (including property acquisitions) in recent years. Typically, the impact of increases and decreases in the Companys development starts and investments is not reflected in financial results until later periods, and the Company has experienced reduction in its 2004 development and construction revenue as a consequence of reduced 2002 and 2003 development starts and investments. However, development starts and investments began trending up in 2004 with 2004 starts more than doubling those for 2003.
Historically, the Company primarily focused its commercial real estate development business on office, industrial and retail projects for investor clients. Increasingly, however, the Company has focused on development for user clients, including corporations and those in the healthcare sector. By expanding its focus on development for user clients, particularly those in the healthcare sector, the Company seeks to mitigate the cyclicality traditionally inherent in the commercial development business. In addition, through
31
High Street Residential, a wholly-owned subsidiary of the Company, the Company has expanded its focus to include development of mixed-use facilities with a residential component, including condominium development and transit-oriented development. The Company is also directing its efforts toward acquisitions, including those acquisitions where opportunities exist to add value through redevelopment or re-leasing.
The Companys gain on disposition of real estate increased significantly in 2004 from 2003. During 2004, the Company sold 18 real estate projects for an aggregate net sales price of $127.3 million, resulting in an aggregate gain on disposition of $28.8 million, including recognition of deferred gain of $0.4 million relating to dispositions in previous periods and interest forgiveness of $0.1 million. In 2003, the Company sold 19 real estate projects for an aggregate net sales price of $67.1 million, resulting in an aggregate gain on disposition of $13.4 million, including recognition of deferred gain of $0.3 million relating to dispositions in a previous period.
In addition, Development and Investment income is generated from investments in unconsolidated subsidiaries and from the operation and/or disposition of real estate classified as discontinued operations. The impact of Development and Investment project sales accounted for as income from unconsolidated subsidiaries or as income from discontinued operations is a regular part of, and can contribute significantly to, Development and Investment results in any given period.
Costs and Expenses. Salaries, wages and benefits expense includes all compensation paid to Company employees other than brokerage commissions. As such, it includes salaries, benefits and annual incentive bonuses for employees whose compensation is reimbursed by clients (reimbursed employees); salaries, benefits and annual incentive bonuses for employees whose compensation is not so reimbursed (unreimbursed employees); long-term incentive compensation associated with restricted stock grants to certain employees; and transaction-related incentive compensation other than brokerage commissions, primarily paid in connection with development and investment transactions. The increase in 2004 was primarily driven by growth in salaries, wages and benefits for reimbursed employees as the Company increased its project management headcount to service client expansions and the addition of new clients. In addition, the Companys annual incentive bonus expense and transaction-related incentive compensation expense increased due to the Companys increased profitability in 2004.
The 2004 increase in commission expense was directly attributable to the increase in the Companys corporate advisory services and brokerage revenue discussed above.
General and administrative expenses increased in 2004 primarily due to increased client-reimbursed out-of-pocket general and administrative expenses, largely driven by the growth in the Companys project management service line.
Depreciation and amortization expenses decreased in 2004 from the prior year. The Company has replaced many of its computer assets at a lower cost than the assets that were retired, which has reduced the Companys depreciation expense. In addition, several intangible asset balances related to acquired management contracts became fully amortized during 2004, which created a decrease in amortization expense as compared to 2003.
The decrease in interest expense is due in part to the expiration of the Companys interest rate swap agreement at the end of the first quarter of 2003 for which the Company recorded $0.6 million of interest expense in 2003. The Company also had lower average outstanding balances on its revolving line of credit and capital leases during 2004 as compared to 2003.
Minority Interest, Net of Income Taxes. Minority interest fluctuated from income in 2003 to expense in 2004. This change is primarily a result of 2004 gains on dispositions of consolidated real estate projects in which outside parties have an interest. In addition, the results of operations of certain consolidated real
32
estate entities with outside owners improved due to lower charges for impairment of real estate held by these entities in 2004, as compared to 2003.
Income from Investments in Unconsolidated Subsidiaries, Net of Income Taxes. In the ordinary course of business, a significant portion of the Companys development and investment activities are conducted, and are expected to be conducted in future periods, through unconsolidated subsidiaries. The Company also has certain investments in unconsolidated subsidiaries which are not related to its development and investment activities. Income from investments in unconsolidated subsidiaries fluctuates from period to period based on the volume and profitability of transactions carried out by the underlying unconsolidated subsidiaries. The overall increase in 2004 was primarily the result of significant income from an unconsolidated subsidiary that sold its building portfolio in the first quarter of 2004 and increased income from the Companys investment in Savills due to Savills improved operating results.
Income from Discontinued Operations, Net of Income Taxes. Income from discontinued operations includes the operations of real estate properties and gain on disposition of real estate properties held for sale or sold subsequent to the adoption of FAS 144 effective January 1, 2002, that were considered components of an entity under FAS 144 and in which the Company has not retained or does not expect to retain significant continuing involvement. Dispositions of real estate assets have been and will continue to be a significant part of the Companys activities and, as a result of applying the provisions of FAS 144, the Company expects a greater amount of these activities to be classified as discontinued operations in future periods as fewer asset dispositions will qualify for grandfathered treatment under FAS 144. During 2004, the Company sold four real estate projects that were considered discontinued operations for an aggregate net sales price of $78.0 million. The sales resulted in an aggregate gain on disposition of real estate (before income taxes) of $40.5 million (including interest forgiveness of $0.3 million) and minority interest expense of $10.8 million. In 2003, the Company sold four real estate projects that were considered discontinued operations for an aggregate sales price of $25.1 million, resulting in an aggregate gain on disposition of $5.3 million. Income from discontinued operations for 2003 includes a provision for loss of $1.4 million to reflect a real estate held for sale asset at fair value less cost to sell. Income from discontinued operations for 2003 also includes $1.4 million of impairment on real estate. Both of these real estate assets were sold in 2004.
Net Income. Net income increased due to the fluctuations in revenues and expenses described above, in addition to a decrease in the Companys effective tax rate driven by favorable results from state tax planning as well as the increase in the Companys income from its investment in Savills.
33
Year Ended December 31, 2003 Compared to Year Ended December 31, 2002
In accordance with FAS 144, certain revenues and expenses for the years ended December 31, 2003 and 2002 have been reclassified to conform to the presentation for the year ended December 31, 2004. As a result, certain balances differ from the amounts reported in previously filed documents. See Income from Discontinued Operations, Net of Income Taxes, below, for additional information.
|
|
For the Years |
|
|
|
|
|
|||||||
|
|
2003 |
|
2002 |
|
$ Change |
|
% Change |
|
|||||
|
|
(dollars in thousands) |
|
|||||||||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|||
User Services: |
|
|
|
|
|
|
|
|
|
|
|
|||
Facilities management |
|
$ |
208,936 |
|
$ |
233,756 |
|
$ |
(24,820 |
) |
|
(10.6 |
)% |
|
Corporate advisory services |
|
123,335 |
|
108,414 |
|
14,921 |
|
|
13.8 |
% |
|
|||
Project management services |
|
65,500 |
|
58,134 |
|
7,366 |
|
|
12.7 |
% |
|
|||
|
|
397,771 |
|
400,304 |
|
(2,533 |
) |
|
(0.6 |
)% |
|
|||
Investor Services: |
|
|
|
|
|
|
|
|
|
|
|
|||
Property management |
|
143,727 |
|
147,613 |
|
(3,886 |
) |
|
(2.6 |
)% |
|
|||
Brokerage |
|
95,593 |
|
95,657 |
|
(64 |
) |
|
(0.1 |
)% |
|
|||
Construction management |
|
10,736 |
|
10,006 |
|
730 |
|
|
7.3 |
% |
|
|||
|
|
250,056 |
|
253,276 |
|
(3,220 |
) |
|
(1.3 |
)% |
|
|||
Development and construction |
|
44,299 |
|
55,112 |
|
(10,813 |
) |
|
(19.6 |
)% |
|
|||
|
|
692,126 |
|
708,692 |
|
(16,566 |
) |
|
(2.3 |
)% |
|
|||
Gain on disposition of real estate |
|
13,420 |
|
24,218 |
|
(10,798 |
) |
|
(44.6 |
)% |
|
|||
|
|
705,546 |
|
732,910 |
|
(27,364 |
) |
|
(3.7 |
)% |
|
|||
COST AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|||
Salaries, wages and benefits |
|
452,195 |
|
472,810 |
|
(20,615 |
) |
|
(4.4 |
)% |
|
|||
Commissions |
|
98,957 |
|
87,396 |
|
11,561 |
|
|
13.2 |
% |
|
|||
General and administrative |
|
117,163 |
|
133,741 |
|
(16,578 |
) |
|
(12.4 |
)% |
|
|||
Depreciation |
|
14,787 |
|
15,236 |
|
(449 |
) |
|
(2.9 |
)% |
|
|||
Amortization |
|
1,991 |
|
2,579 |
|
(588 |
) |
|
(22.8 |
)% |
|
|||
Interest |
|
6,088 |
|
10,219 |
|
(4,131 |
) |
|
(40.4 |
)% |
|
|||
|
|
691,181 |
|
721,981 |
|
(30,800 |
) |
|
(4.3 |
)% |
|
|||
Operating income |
|
14,365 |
|
10,929 |
|
3,436 |
|
|
31.4 |
% |
|
|||
Interest and other income |
|
2,283 |
|
1,186 |
|
1,097 |
|
|
92.5 |
% |
|
|||
Income from continuing operations before income taxes, minority interest and income from investments in unconsolidated subsidiaries |
|
16,648 |
|
12,115 |
|
4,533 |
|
|
37.4 |
% |
|
|||
Income tax expense |
|
(6,751 |
) |
(5,400 |
) |
(1,351 |
) |
|
(25.0 |
)% |
|
|||
Minority interest, net of income taxes |
|
1,231 |
|
1,619 |
|
(388 |
) |
|
(24.0 |
)% |
|
|||
Income from investments in unconsolidated subsidiaries, net of income taxes |
|
9,839 |
|
4,961 |
|
4,878 |
|
|
98.3 |
% |
|
|||
Income from continuing operations |
|
20,967 |
|
13,295 |
|
7,672 |
|
|
57.7 |
% |
|
|||
Income from discontinued operations, net of income taxes |
|
73 |
|
3,358 |
|
(3,285 |
) |
|
(97.8 |
)% |
|
|||
Net income |
|
$ |
21,040 |
|
$ |
16,653 |
|
$ |
4,387 |
|
|
26.3 |
% |
|
Revenues. Facilities management revenue decreased primarily due to the Companys exit from certain unprofitable contracts and the loss of other clients during 2002 and the first half of 2003, including certain client relationships terminated as part of the Companys wind-down of its centralized call center operations. Reimbursement of salaries, wages, benefits, and out-of-pocket general and administrative costs, a component of facilities management revenue, decreased $10.4 million in 2003, compared to 2002. The composition of facilities management revenue, including management fees and reimbursements, can
34
vary significantly from period to period based on the terms of the underlying management agreements in effect each period.
Corporate advisory services revenues began to increase from the prior year in the second quarter 2003 as clients began showing less reluctance to make new real estate commitments. In addition, during 2003 the Company increased the number of tenant representation brokers as part of its focus on expanding its brokerage network. The Company was successful in closing several significant tenant representation transactions and other transactions on behalf of its user clients.
Project management revenue growth was primarily due to the addition of new clients and the expansion of services provided to existing clients. The growth was partially offset by the sale of a majority of the operations of the Companys joint venture with Savills into the Asia-Pacific region and the termination of a contract in the fourth quarter of 2002.
The decrease in property management revenue was primarily the result of a reduction in square footage under management in 2003, in addition to the Companys sale of its mall management business to an affiliate of Faison Enterprises, Inc. (the Faison Sale) in the first quarter of 2002.
Brokerage revenue remained relatively flat from 2002 to 2003. However, revenues in the fourth quarter of 2003 were significantly ahead of the comparable period in the prior year. This is in part the result of an increase in the number of project leasing and investment sales brokers, as part of the Companys focus on expanding its brokerage network. In addition, the Company was successful in closing several significant transactions in the 2003 fourth quarter, driven by stabilization of the economy and decreasing reluctance on the part of clients to make new real estate commitments.
Construction management revenue is generated from services including space planning and tenant finish coordination for investor clients in conjunction with property management and leasing assignments, and is directly related to tenants real estate demands. Revenues remained relatively flat from 2002 to 2003.
The decrease in development and construction revenue was primarily due to a $5.8 million decrease in rental revenue from operating real estate properties, resulting from the sale of various operating properties that generated rental revenue in 2002. In addition, development and construction fees decreased due to the downturn in the economy, which had resulted in a decrease in the Companys development starts and investments in recent years. Typically, the impact of decreases and increases in the Companys development starts and investments is not reflected in results immediately and the Company experienced the consequences of reduced previous periods starts and investments in its development and construction revenues for 2003. These decreases in revenue were offset in 2003 by $1.6 million of revenue relating to the Companys receipt of a distribution from a cost method investment. This distribution was the result of the disposition of the underlying real estate project.
The Companys gain on disposition of real estate decreased significantly in 2003 from 2002. In 2003, the Company sold 19 real estate projects for an aggregate net sales price of $67.1 million, resulting in an aggregate gain on disposition of $13.4 million, including recognition of deferred gain of $0.3 million relating to a disposition in a previous period. In 2002, the Company sold 36 real estate projects for an aggregate net sales price of $142.1 million, resulting in an aggregate gain on disposition of $24.2 million, including recognition of deferred gain of $0.9 million relating to a disposition in a previous period.
Costs and Expenses. The decrease in salaries, wages and benefits expense in 2003 was driven by a $23.9 million decrease in salaries, wages and benefits for unreimbursed employees offset by a $3.3 million increase in salaries, wages and benefits for reimbursed employees. The decrease in unreimbursed salaries, wages and benefits is a result of the Companys continued efforts to control costs as part of the Companys cost reduction efforts begun in the second quarter of 2001, in addition to a reduction in headcount resulting from the Faison Sale and wind-down of the Companys call center operations. These decreases in
35
unreimbursed salaries, wages and benefits were partially offset by increases due to new hiring in 2003. The increase in reimbursed salaries, wages and benefits was driven by an increase in project management services provided to clients, offset by a reduction in headcount due to the wind-down of call center operations.
The increase in commission expense was primarily driven by the increase in the Companys corporate advisory services revenue, which was the result of an increase in headcount of tenant representation brokers and the closing of several significant transactions during 2003 as the economy began to stabilize in the second half of 2003.
The overall decrease in general and administrative expenses was comprised of a $20.4 million decrease in costs that are not reimbursed by clients, offset by a $3.8 million increase in out-of-pocket general and administrative expenses that are reimbursed by clients. The decrease in unreimbursed general and administrative expenses for 2003 is the result of a $5.4 million decrease in pursuit cost expense, mainly due to a writeoff of capitalized pursuit costs in the second quarter of 2002 when negotiations on an international venture concluded unsuccessfully, as well as continuing efforts by the Company to control costs company-wide. In addition, costs were incurred in 2002 to restructure or exit outsourcing contracts that were unprofitable or otherwise judged likely to be unsuccessful in the long run. The overall decrease in general and administrative expenses in 2003 was partially offset by $3.1 million of writedowns on real estate due to impairment and provisions to reflect real estate held for sale assets at fair value less cost to sell recorded in 2003 as compared to $2.4 million of such writedowns and provisions in 2002.
Depreciation and amortization expenses decreased because certain non-compete agreements became fully amortized in 2002 and certain assets related to computer hardware became fully depreciated during 2003 and therefore were not depreciated for a full year in 2003. This was offset by an increase in depreciation expense related to real estate assets classified as held for investment, in accordance with FAS 144.
The decrease in interest expense is primarily the result of the dispositions in late 2002 of several operational real estate projects that incurred interest expense in 2002. Also, during 2003, the Company had lower average outstanding balances on its revolving line of credit.
Minority Interest, Net of Income Taxes. The decrease in minority interest income, net of income taxes, is primarily a result of decreased losses in 2003 in the Companys consolidated international entities in which outside parties have an interest. This decrease was partially offset by an increase in minority interest income, net of income taxes, due to larger 2003 losses in certain consolidated real estate entities driven by 2003 charges for impairment of real estate.
Income from Investments in Unconsolidated Subsidiaries, Net of Income Taxes. Income from investments in unconsolidated subsidiaries fluctuates from period to period based on the volume and profitability of transactions carried out by the underlying unconsolidated subsidiaries. The Companys share of income from such transactions is typically driven by its ownership percentage in the unconsolidated subsidiaries. The 2003 increase in income from unconsolidated subsidiaries was primarily driven by significant real estate sales by certain unconsolidated subsidiaries and increased income from the 10% investment that the Company owns in Savills, which it acquired upon initial formation of its strategic alliance with Savills.
Income from Discontinued Operations, Net of Income Taxes. In 2003, the Company sold four real estate projects that were considered discontinued operations for an aggregate net sales price of $25.1 million. These sales resulted in an aggregate gain on disposition of real estate (before income taxes) of $5.3 million. Income from discontinued operations for 2003 includes a provision for loss of $1.4 million to reflect a real estate held for sale asset at fair value less cost to sell and $1.4 million of impairment on real estate. In 2002,
36
the Company sold four real estate projects with a gain on disposition of real estate (before income taxes) of $6.6 million for an aggregate net sales price of $31.2 million.
Net Income. Net income increased due to the fluctuations in revenues and expenses described above, in addition to a decrease in the Companys effective tax rate driven by the increase in the Companys income from its investment in Savills.
Quarterly Results of Operations and Seasonality
The following table presents unaudited quarterly results of operations data for the Company for each of the eight quarters in 2004 and 2003. This quarterly information is unaudited but, in the opinion of management, reflects all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation of the information for the periods presented. The results of operations for any quarter are not necessarily indicative of results for any future period. Revenues and net income during the fourth fiscal quarter historically have been greater than in each of the first three fiscal quarters, primarily because the Companys clients have demonstrated a tendency to close transactions toward the end of the fiscal year. The timing and introduction of new contracts, the disposition of investments in real estate assets and other factors may also cause quarterly fluctuations in the Companys results of operations.
|
|
Quarter Ended |
|
||||||||||||||
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
||||||||
|
|
(in thousands) |
|
||||||||||||||
2004: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total revenues |
|
$ |
158,478 |
|
$ |
182,480 |
|
|
$ |
188,966 |
|
|
|
$ |
248,502 |
|
|
Income (loss) from discontinued operations, net of income taxes(1) |
|
340 |
|
(152 |
) |
|
(86 |
) |
|
|
17,169 |
|
|
||||
Net income |
|
2,099 |
|
3,214 |
|
|
5,854 |
|
|
|
27,952 |
|
|
||||
2003: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total revenues |
|
$ |
160,132 |
|
$ |
169,146 |
|
|
$ |
167,043 |
|
|
|
$ |
209,225 |
|
|
Income (loss) from discontinued operations, net of income taxes(1) |
|
(149 |
) |
(175 |
) |
|
(385 |
) |
|
|
782 |
|
|
||||
Net income |
|
1,144 |
|
3,072 |
|
|
1,783 |
|
|
|
15,041 |
|
|
(1) Discontinued operations include the operations of real estate properties and gain on disposition of real estate properties held for sale or sold in which the Company retained or expects to retain no continuing involvement, in accordance with FAS 144.
Liquidity and Capital Resources
The Companys liquidity and capital resources requirements include the funding of working capital needs, primarily costs incurred in providing services to its clients before collection of related billings; the funding of capital investments, including the acquisition of or investments in other real estate service companies; the repurchase of its shares if authorized by the Board of Directors; expenditures for real estate and payments on notes payable associated with its development and investment activities; and expenditures related to upgrading the Companys management information systems. The Company finances its operations with internally generated funds and borrowings under the Credit Facility (described below). The portion of the Companys development and investment business that includes the acquisition and development of real estate is financed with loans secured by underlying real estate, external equity, internal sources of funds, or a combination thereof.
Net cash provided by operating activities totaled $91.8 million for 2004, compared to $48.8 million for 2003. Cash provided by operating activities, excluding the change in real estate, net of related borrowings, increased to $93.1 million in 2004 as compared to $52.4 million in 2003. This increase is partially due to the
37
collection in 2004 of a large receivable from an affiliate that was outstanding at year-end 2003. In addition, cash used in real estate activities (exclusive of real estate held for investment), net of related borrowings, was $1.3 million in 2004, compared to $3.6 million in 2003. This change in cash used in real estate activities is a result of greater real estate dispositions in 2004, offset by increased borrowings on real estate notes payable in 2004.
Net cash used in investing activities totaled $34.4 million in 2004, compared to $3.9 million of net cash provided by investing activities in 2003. This change is primarily due to $105.8 million of expenditures made in 2004 related to real estate classified as held for investment, as compared to similar expenditures of $26.3 million in 2003. These 2004 expenditures were offset by $67.3 million of proceeds from the dispositions of real estate projects classified as held for investment at the time of disposition in accordance with FAS 144, as compared to $16.5 million of such proceeds in 2003. In addition, distributions from investments in unconsolidated subsidiaries, net of contributions, decreased to $9.8 million in 2004, compared to $24.1 million in 2003.
Net cash provided by financing activities totaled $0.7 million in 2004, compared to $25.1 million of net cash used in financing activities in 2003. In 2004, the Company received proceeds from borrowings, net of payments, of $47.2 million under notes payable related to real estate held for investment as compared to net proceeds of $1.9 million in 2003. In addition, the Company received contributions, net of distributions, from minority interest holders of $0.2 million in 2004, as compared to $8.0 million of distributions, net of contributions in 2003. The increase in cash provided in 2004 was offset by $37.9 million in cash used to facilitate the Companys 2004 Modified Dutch Auction tender offer (including related costs), as compared to $10.4 million in cash used in the Companys repurchase program completed in 2003.
In June 2002, the Company obtained a $150.0 million revolving line of credit (the Credit Facility) arranged by Bank of America, N.A., as the administrative agent (the Administrative Agent), which replaced the Companys previous $150.0 million revolving line of credit. Under the terms of the Credit Facility, the Company can obtain loans, which are Base Rate Loans or Eurodollar Rate Loans. Base Rate Loans bear interest at a base rate plus a margin up to 0.75% depending on the Companys leverage ratio. The base rate is the higher of the prime lending rate announced from time to time by the Administrative Agent or an average federal funds rate plus 0.5%. Eurodollar Rate Loans bear interest at the Eurocurrency rate plus a margin, which ranges from 1.75% to 2.5%, depending upon the Companys leverage ratio. The Credit Facility contains various covenants such as the maintenance of minimum equity, liquidity, revenues, interest coverage ratios and fixed charge ratios. The Credit Facility also includes restrictions on recourse indebtedness and total indebtedness, restrictions on liens and certain restrictions on investments and acquisitions that can be made by the Company. In addition, the Company may not pay dividends, repurchase common shares, or make other distributions on account of its common stock exceeding 50% of the previous years net income before depreciation and amortization. In September 2004, the Credit Facility was amended, primarily to permit certain stock transactions including the Companys Modified Dutch Auction tender offer. The Credit Facility is guaranteed by certain significant subsidiaries of the Company and is secured by a pledge of stock of such significant subsidiaries and a pledge of certain intercompany indebtedness.
The Companys participation in derivative transactions has been limited to hedging purposes, and derivative instruments are not held for trading purposes. The Credit Facility requires the Company to enter into one or more interest rate agreements for the Companys floating rate indebtedness in excess of $30.0 million (other than construction loans under which interest is capitalized in accordance with GAAP) ensuring the net interest on such excess is fixed, capped or hedged. In March 2001, the Company renewed an existing interest rate swap agreement for a two-year period ending March 24, 2003, with a fixed interest pay rate of 4.68% and a notional amount of $150.0 million. The interest rate swap agreement expired on March 24, 2003, and the related weighted average receive rate was 1.37% for the three months ended March 31, 2003. Subsequent to the expiration of the interest rate swap agreement, the Company has
38
entered into various short-term interest rate agreements to comply with the requirements of the Credit Facility. In December 2004, the Company entered into an interest rate cap agreement with a notional amount of $10.0 million expiring March 24, 2005, under which the Company will receive payments if the 30-day LIBOR based interest rate exceeds 3.0%. The interest rate cap agreement has not been designated as an effective hedge (although it was entered into for hedging purposes), and the Company will recognize changes in fair value of the interest rate cap agreement in current period earnings. Through December 31, 2004, amounts recorded by the Company related to this interest rate cap agreement were not material. The Company was not in compliance with the Credit Facilitys interest rate agreement requirement at December 31, 2004. The Company held $1.5 million of floating rate indebtedness (in excess of the $30.0 million allowed under the Credit Facility), which was not subject to the interest rate cap agreement. The Company obtained a waiver effective February 28, 2005, from the lenders under the Credit Facility waiving compliance with this covenant for the period commencing on December 31, 2004, until, but not including, June 30, 2005.
The Company also has a $25.0 million discretionary line of credit (the Discretionary Line) with Bank of America, N.A. Each loan obtained by the Company under the Discretionary Line matures in five business days, but no later than June 28, 2005, and bears interest at a rate agreed upon between the Company and the bank. Borrowings under the Discretionary Line are unsecured and reduce borrowing capacity under the Credit Facility.
At December 31, 2004, the Company had no outstanding borrowings under the Credit Facility or the Discretionary Line. The covenants contained in the Credit Facility and the amount of the Companys other borrowings and contingent liabilities may have the effect of limiting the credit available to the Company under the Credit Facility to an amount less than the $150.0 million commitment. As it takes longer for the Company to dispose of real estate investments in a weaker economy, an economic slowdown could adversely impact the Companys ability to comply with certain of the real estate-related financial covenants in the Companys Credit Facility, which could negatively impact the Companys borrowing capacity. Since many of the financial covenants in the Credit Facility are dependent on the Companys EBITDA, as defined in the Credit Agreement and calculated on a trailing four quarter basis, a decline in the Companys overall operations could adversely impact the Companys ability to comply with these financial covenants and, in turn, the Companys borrowing capacity or the amount of its investments in real estate. The Companys unused borrowing capacity (taking into account letters of credit outstanding) under the Credit Facility was $126.5 million at December 31, 2004. The Company expects to continue to borrow under the Credit Facility to finance future strategic acquisitions, fund its co-investment activities and provide the Company with an additional source of working capital.
In December 2004, the Company entered into an interest rate cap agreement in order to limit its interest expense on a construction loan with a 30-day LIBOR-based floating interest rate related to a consolidated real estate project. The interest rate cap agreement has an initial notional amount of $1.1 million and the Company will receive payments if the LIBOR-based interest rate exceeds 3.5%. The interest rate cap agreement has not been designated as an effective hedge, and therefore the interest rate cap agreement will be marked to market each period with the change in fair market value recognized in current period earnings. The interest rate cap agreement expires on January 1, 2006. Through December 31, 2004, amounts recorded by the Company related to this interest rate cap agreement were not material.
In March 2003, the Company entered into an interest rate cap agreement in order to limit its interest expense on a construction loan with a 30-day LIBOR-based floating interest rate related to a consolidated real estate project. The interest rate cap agreement has a notional amount of $11.4 million and the Company will receive payments if the LIBOR-based interest rate exceeds 3.5%. The interest rate cap agreement has not been designated as an effective hedge, and therefore the interest rate cap agreement will be marked to market each period with the change in fair market value recognized in current period
39
earnings. The interest rate cap agreement expires on March 1, 2005. Through December 31, 2004, amounts recorded by the Company related to this interest rate cap agreement were not material.
The Company does not anticipate paying any dividends in the foreseeable future. The Company believes that funds generated from operations, together with existing cash and available credit under the Credit Facility and loans secured by underlying real estate, will be sufficient to finance its current operations, planned capital expenditure requirements, payment obligations for development purchases, share repurchases, acquisitions of service companies and internal growth for the foreseeable future. The Companys need, if any, to raise additional funds to meet its working capital and capital requirements will depend upon numerous factors, including the success and pace of its implementation of its growth strategy. The Company regularly considers capital raising alternatives to be able to take advantage of available avenues to supplement its working capital, including strategic corporate partnerships or other alliances, bank borrowings and the sale of equity and/or debt securities.
In March 2005, the Company announced that its Board of Directors has authorized the purchase of up to $20.0 million of its common stock from time to time in open market purchases or in privately negotiated transactions. The repurchase of shares is intended to offset dilution resulting from equity incentive awards made under the Companys stock plans. The Companys intent with respect to stock repurchase programs is to reserve the repurchased shares for issuance in connection with the Companys employee stock purchase plan and option exercises or restricted stock grants under the Companys long-term incentive plan and other equity-based incentive plans, as well as for other corporate purposes.
In September 2004, the Company commenced a Modified Dutch Auction tender offer whereby it offered to purchase up to 4,444,444 shares of its common stock. Under the terms of the tender offer, the Company invited shareholders to tender their shares at a purchase price not in excess of $15.75 nor less than $13.50 per share. The tender offer was completed in October 2004, and as a result, the Company purchased 2,354,437 shares of common stock priced at $15.75 per share for a total of $37.9 million, including the costs of the tender offer. The transaction was financed from the Companys available cash, and the Company placed the repurchased shares in treasury.
In May 2001, the Companys Board of Directors authorized the repurchase of up to $15.0 million of the Companys common stock from time to time in open market purchases or through privately negotiated transactions. The repurchase program was completed during the second quarter of 2003 and resulted in the repurchase of 1,593,900 shares at an average cost of $9.41 per share. The purchases were made with funds generated from operations and existing cash, and the Company placed the repurchased shares in treasury.
Off-balance Sheet Arrangements and Contractual Obligations
The Company has off-balance sheet arrangements consisting of certain debt repayment guarantees that have been provided by the Company as security for the obligations of others (primarily unconsolidated subsidiaries of the Company) in the normal course of the Companys real estate development business. The Company has not made any material payments under such arrangements in the years ended December 31, 2002, 2003 or 2004. As of December 31, 2004, the Company has guaranteed a maximum of $16.2 million of such notes payable, of which $15.4 million is outstanding as of December 31, 2004. Payments required under these arrangements, if any, would generally result in an increase in the Companys investment in the underlying unconsolidated subsidiaries.
40
The Company has various contractual obligations at December 31, 2004, as summarized below (in millions), that could impact its liquidity:
|
|
Payments due by Period |
|
|||||||||||||||||||||
|
|
Total |
|
Less than 1 |
|
1-3 years |
|
3-5 Years |
|
After |
|
|||||||||||||
Long-term debt |
|
$ |
|
|
|
$ |
|
|
|
|
$ |
|
|
|
|
$ |
|
|
|
|
$ |
|
|
|
Capital lease obligations |
|
0.4 |
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating leases |
|
65.9 |
|
|
19.7 |
|
|
|
28.6 |
|
|
|
13.7 |
|
|
|
3.9 |
|
|
|||||
Notes payable on real estate (recourse)(1)(2) |
|
27.5 |
|
|
4.4 |
|
|
|
23.1 |
|
|
|
|
|
|
|
|
|
|
|||||
Notes payable on real estate (nonrecourse)(1) |
|
122.2 |
|
|
9.0 |
|
|
|
107.8 |
|
|
|
5.4 |
|
|
|
|
|
|
|||||
Purchase obligations |
|
120.5 |
|
|
119.2 |
|
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|||||
Other obligations(3) |
|
10.0 |
|
|
|
|
|
|
10.0 |
|
|
|
|
|
|
|
|
|
|
|||||
Total Contractual Obligations |
|
$ |
346.5 |
|
|
$ |
152.7 |
|
|
|
$ |
170.8 |
|
|
|
$ |
19.1 |
|
|
|
$ |
3.9 |
|
|
(1) Includes notes related to the Companys various real estate projects and excludes future interest. The notes have either fixed or variable interest rates, ranging from 4.06% to 12% at December 31, 2004. In general, interest is drawn on the underlying construction loan and subsequently paid with principal with proceeds upon sale of the real estate project.
(2) With respect to a project to which $3.3 million of these obligations relate, the Company has an agreement with an investor client to purchase the project upon completion, the proceeds of which will be used to repay the related note payable.
(3) These obligations, as well as $3.6 million recorded in other current liabilities, are collateralized by outstanding letters of credit totaling $10.1 million.
The Company does not believe that inflation has had a significant impact on its results of operations in recent years. However, there can be no assurance that the Companys business will not be affected by inflation in the future.
Certain statements contained or incorporated by reference in this Annual Report on Form 10-K, including without limitation statements containing the words believe, anticipate, forecast, will, may, expect, envision, project, budget, target, estimate, could, should, conceivable, intend, possible, foresee, look for, look to and words of similar import, are forward-looking statements within the meaning of the federal securities laws. Such forward-looking statements involve known and unknown risks, uncertainties and other matters which may cause the actual results, performance or achievements of the Company or industry results to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such risks, uncertainties and other matters include, but are not limited to:
· the timing of individual transactions,
· the ability of the Company to identify, implement and maintain the benefit of cost reduction measures and achieve economies of scale,
· the ability of the Company to compete effectively in the international arena,
· the ability of the Company to retain its major clients and renew its contracts,
· the ability of the Company to attract new user and investor clients,
41
· the ability of the Company to manage fluctuations in net earnings and cash flow which could result from the Companys participation as a principal in real estate investments,
· the ability of the Company to continue to pursue its growth strategy,
· the ability of the Company to pursue strategic acquisitions on favorable terms and manage challenges and issues commonly encountered as a result of those acquisitions,
· the ability of the Company to compete in highly competitive national and local business lines, and
· the ability of the Company to attract and retain qualified personnel in all areas of its business (particularly senior management).
In addition, the Companys ability to achieve certain anticipated results will be subject to other factors affecting the Companys business that are beyond the Companys control, including but not limited to general economic conditions (including the cost and availability of capital for investment in real estate and clients willingness to make real estate commitments) and the effect of government regulation on the conduct of the Companys business and the threat of terrorism and acts of war. Given these uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements. The Company disclaims any obligation to update any such statements or publicly announce any updates or revisions to any of the forward-looking statements contained herein to reflect any change in the Companys expectation with regard thereto or any change in events, conditions, circumstances or assumptions underlying such statements.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Companys primary market risk exposure is to changes in interest rates. The Company is exposed to market risk related to its Credit Facility and loans secured by real estate properties as discussed in Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources. The Credit Facility and the majority of the loans secured by real estate bear interest at variable rates and are subject to fluctuations in the market. From time to time, the Company purchases interest rate agreements to hedge a portion, but not all, of its exposure to fluctuations in interest rates.
If an increase or decrease in market interest rates of 100 basis points were to have occurred at December 31, 2004, the Companys total estimated interest costs for 2005 would increase or decrease by approximately $1.5 million. The Companys sensitivity analysis is based on borrowings outstanding as of December 31, 2004 and includes the effects of the Companys various interest rate cap agreements, as applicable. If the market interest rates for variable rate debt had been 100 basis points higher or lower in 2004, the Companys total interest costs would have increased or decreased accordingly by approximately $1.3 million, after considering the effect of the interest rate agreements in effect during 2004. Interest costs include both interest that is expensed and interest that is capitalized as part of the cost of real estate. A portion of the interest relating to the Companys real estate debt ($149.7 million at December 31, 2004) is capitalized. This analysis does not consider the effects of the reduced level of overall economic activity that could exist in a higher interest rate environment.
The Companys earnings are somewhat affected by fluctuations in the value of the U.S. dollar as compared to foreign currencies as a result of its operations in Canada, Europe, Asia and Australia. At December 31, 2004, a uniform 10% strengthening or weakening in the value of the dollar relative to the currencies in which the Companys foreign operations are denominated would result in an estimated decrease or increase accordingly in income before income taxes of approximately $0.5 million for the year ending December 31, 2005. If, during the year ended December 31, 2004, a uniform 10% strengthening or weakening in the value of the dollar relative to the currencies in which the Companys foreign operations are denominated had occurred, it would have resulted in a decrease or increase accordingly in income
42
before income taxes of approximately $0.5 million (primarily in income from investments in unconsolidated subsidiaries). These calculations assume that each exchange rate would change in the same direction relative to the U.S. dollar and are based on either the Companys actual 2004 or an estimate of 2005 income before income taxes from foreign operations. The Companys sensitivity analysis of the effects of changes in foreign currency exchange rates does not factor in potential changes to its 2005 anticipated level of foreign operations or local currency prices.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Reference is made to the List of Financial Statements and Financial Statement Schedule on page F-2 for a listing of the Companys financial statements and notes thereto and for the financial statement schedule contained herein.
ITEM 9. CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 9A. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
As of the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Companys disclosure controls and procedures (as defined in 13a-15(e) of the Exchange Act). Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in this report.
Managements Report on Internal Control Over Financial Reporting
Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934. The Companys internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management assessed the effectiveness of the Companys internal control over financial reporting as of December 31, 2004. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework.
Based on our assessment and those criteria, management believes that the Company maintained effective internal control over financial reporting as of December 31, 2004.
43
The Companys independent auditors have issued an attestation report on managements assessment of the companys internal control over financial reporting. That report appears in Item 8. Financial Statements and Supplementary Data.
Changes in Internal Control Over Financial Reporting
There were no changes in the Companys internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during the Companys last fiscal quarter that have materially affected or are reasonably likely to materially affect the Companys internal control over financial reporting.
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
The information set forth under the headings Proposal OneElection of Class II Directors, Directors, Executive Officers, Meetings and Committees of Directors, Code of Business Conduct and Ethics and Section 16(a) Beneficial Ownership Reporting Compliance contained in the Companys definitive Proxy Statement to be filed pursuant to Regulation 14A of the Exchange Act in connection with the Companys 2005 Annual Meeting of Stockholders is incorporated herein by reference.
ITEM 11. EXECUTIVE COMPENSATION
The information set forth under the heading Executive Compensation contained in the Companys definitive Proxy Statement to be filed pursuant to Regulation 14A of the Exchange Act in connection with the Companys 2005 Annual Meeting of Stockholders is incorporated herein by reference.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
At December 31, 2004, securities authorized for issuance under the Companys equity compensation plans are as follows:
Plan category |
|
|
|
Number of securities |
|
Weighted-average |
|
Number of securities |
|
|||||||
Equity compensation plans approved by security holders |
|
|
5,942,316 |
|
|
|
$ |
12.90 |
|
|
|
1,033,722 |
|
|
||
Equity compensation plans not approved by security holders |
|
|
24,500 |
|
|
|
$ |
11.46 |
|
|
|
|
|
|
||
Total |
|
|
5,966,816 |
|
|
|
$ |
12.90 |
|
|
|
1,033,722 |
|
|
The options to acquire 24,500 shares issuable under plans that were not approved by stockholders were granted between May 1, 2000, and July 17, 2000, and vested one-quarter each year on each of the first four anniversaries of the grant date. The options expire ten years from the date of grant.
The information set forth under the heading Security Ownership of Certain Beneficial Owners, Directors and Management contained in the Companys definitive Proxy Statement to be filed pursuant to Regulation 14A of the Exchange Act in connection with the Companys 2005 Annual Meeting of Stockholders is incorporated herein by reference.
44
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
The information set forth under the headings Executive Compensation and Certain Relationships and Related Transactions contained in the Companys definitive Proxy Statement to be filed pursuant to Regulation 14A of the Exchange Act in connection with the Companys 2005 Annual Meeting of Stockholders is incorporated herein by reference.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information set forth under the heading Fees Paid to Independent Registered Public Accounting Firm and Audit Committee Policies and Procedures for Pre-Approval of Audit and Non-Audit Services contained in the Companys definitive Proxy Statement to be filed pursuant to Regulation 14A of the Exchange Act in connection with the Companys 2005 Annual Meeting of Stockholders is incorporated herein by reference.
45
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a)(1) The financial statements filed as part of this Report at Item 8 are listed in the List of Financial Statements and Financial Statement Schedule on page F-2 of this Report.
Financial statements of TFK Retail, Ltd. are filed as part of this Report at Item 8 pursuant to Rule 3-09 of Regulation S-X.
(a)(2) The financial statement schedule filed as part of this Report at Item 8 is listed in the List of Financial Statements and Financial Statement Schedule on page F-2 of this Report.
(a)(3) The following documents are filed or incorporated by reference as exhibits to this Report:
3.1(1) |
Certificate of Incorporation of the Company |
|
|
3.2(1) |
Bylaws of the Company |
|
3.2.1(5) |
First Amendment to Bylaws of the Company |
|
3.2.2(10) |
Second Amendment to Bylaws of the Company |
|
3.2.3(12) |
Third Amendment to Bylaws of the Company |
|
4.1(1) |
Form of certificate for shares of Common Stock of the Company |
|
10.1(9) |
Credit Agreement dated June 28, 2002, among the Company, Bank of America, N.A. as Administrative Agent and the lender parties thereto |
|
10.1.1(14) |
First Amendment of Credit Agreement dated September 1, 2004, between the Company and Bank of America, N.A. |
|
10.2(1) |
Form of License Agreement among the Company and CFH |
|
10.2.1(9) |
First Amendment to License Agreement dated July 31, 2002, between the Company and CFH |
|
10.3(16) |
Form of Indemnification Agreement, with schedule of signatures |
|
10.4(1) |
Predecessor Companys 1997 Stock Option Plan |
|
10.5(1) |
Companys Long-Term Incentive Plan |
|
10.5.1(2) |
Amendment No. 1 to Long-Term Incentive Plan |
|
10.5.2(10) |
Second Amendment to Long-Term Incentive Plan |
|
10.6(1) |
Companys 1995 Profit Sharing Plan |
|
10.7(3) |
Companys Employee Stock Purchase Plan |
|
10.7.1(4) |
First Amendment to the Companys Employee Stock Purchase Plan |
|
10.7.2(6) |
Second Amendment to the Companys Employee Stock Purchase Plan |
|
10.7.3(8) |
Third Amendment to the Companys Employee Stock Purchase Plan |
|
10.7.4(11) |
Fourth Amendment to the Companys Employee Stock Purchase Plan |
|
10.7.5(11) |
Fifth Amendment to the Companys Employee Stock Purchase Plan |
|
10.7.6(17) |
Sixth Amendment to the Companys Employee Stock Purchase Plan |
|
10.8(1) |
Form of Stockholders Agreement among the Company, Crow Family Partnership L.P., CFH Trade-Names, L.P., J. McDonald Williams and certain other signatories thereto |
|
10.9(9) |
Consulting Agreement dated as of June 1, 2002, between the Company and J. McDonald Williams |
|
10.10(11) |
Employment Agreement dated as of October 17, 2003, between the Company and Robert E. Sulentic |
|
10.10.1(13) |
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and Robert E. Sulentic |
|
10.11(11) |
Employment Agreement dated as of October 17, 2003, between the Company and Derek R. McClain |
46
10.11.1(13) |
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and Derek R. McClain |
|
|
10.12(11) |
Employment Agreement dated as of October 17, 2003, between the Company and James R. Groch |
|
10.12.1(13) |
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and James R. Groch |
|
10.13(12) |
Employment Agreement dated as of January 9, 2004, between the Company and Michael J. Lafitte |
|
10.13.1(13) |
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and Michael J. Lafitte |
|
10.14(12) |
Employment Agreement dated as of March 2, 2004, between the Company and John A. Stirek |
|
10.14.1(13) |
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and John A. Stirek |
|
10.15(13) |
Employment Agreement dated as of November 24, 2003, between the Company and William F. Concannon |
|
10.15.1(13) |
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and William F. Concannon |
|
10.16(13) |
Employment Agreement dated as of April 6, 2004, between the Company and T. Christopher Roth |
|
10.17(13) |
Employment Agreement dated as of April 27, 2004, between the Company and Diane Paddison |
|
10.18(15) |
Employment Agreement dated as of September 28, 2004, between the Company and Matthew S. Khourie |
|
14.1(12) |
Code of Business Conduct and Ethics |
|
21.1 |
Subsidiaries of the Company |
|
23.1 |
Consent of Ernst & Young LLP |
|
23.2 |
Consent of Ernst & Young LLP |
|
24.1 |
Power of Attorney for Derek R. McClain |
|
24.2 |
Power of Attorney for Arlin E. Gaffner |
|
24.3 |
Power of Attorney for Curtis F. Feeny |
|
24.4 |
Power of Attorney for Michael A. Moses |
|
24.5 |
Power of Attorney for J. McDonald Williams |
|
24.6 |
Power of Attorney for William F. Concannon |
|
24.7 |
Power of Attorney for James R. Erwin |
|
24.8 |
Power of Attorney for Jeffrey M. Heller |
|
24.9 |
Power of Attorney for Rowland T. Moriarty |
|
24.10 |
Power of Attorney for Robert E. Sulentic |
|
31.1 |
Certification by the Chief Executive Officer of the Company Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
31.2 |
Certification by the Chief Financial Officer of the Company Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
32.1 |
Certification by the Chief Executive Officer of the Company Pursuant to 18 U.S.C. §1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
32.2 |
Certification by the Chief Financial Officer of the Company Pursuant to 18 U.S.C. §1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
(1) Previously filed as an exhibit to the Companys Registration Statement on Form S-1 (File Number 333-34859) filed with the Securities and Exchange Commission on September 3, 1997 and incorporated herein by reference.
47
(2) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-50585) filed with the Securities and Exchange Commission on June 24, 1999 and incorporated herein by reference.
(3) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-50579) filed with the Securities and Exchange Commission on April 21, 1998 and incorporated herein by reference.
(4) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-50579) filed with the Securities and Exchange Commission on June 24, 1999 and incorporated herein by reference.
(5) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on August 11, 2000 and incorporated herein by reference.
(6) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 29, 2001 and incorporated herein by reference.
(7) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-62884) filed with the Securities and Exchange Commission on June 13, 2001 and incorporated herein by reference.
(8) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 29, 2002 and incorporated herein by reference.
(9) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on August 14, 2002 and incorporated herein by reference.
(10) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 31, 2003 and incorporated herein by reference.
(11) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on November 14, 2003 and incorporated herein by reference.
(12) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 15, 2004 and incorporated herein by reference.
(13) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on May 10, 2004 and incorporated herein by reference.
(14) Previously filed as Exhibit 10.1 to the Companys Form 8-K filed with the Securities and Exchange Commission on September 2, 2004 and incorporated herein by reference.
(15) Previously filed as Exhibit 10.1 to the Companys Form 8-K filed with the Securities and Exchange Commission on September 29, 2004 and incorporated herein by reference.
(16) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on November 9, 2004 and incorporated herein by reference.
(17) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-121053) filed with the Securities and Exchange Commission on December 7, 2004 and incorporated herein by reference.
(b) The exhibits required by Item 601 of Regulation S-K are filed as part of this Report.
(c) The required financial statements and financial schedule are filed as part of this Report.
48
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TRAMMELL CROW COMPANY |
||
|
By: |
/s/ ROBERT E. SULENTIC |
|
Robert E. Sulentic |
|
|
Chairman of the Board, President and |
|
Date: March 16, 2005 |
Chief Executive Officer |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Name |
|
|
|
Title |
|
|
|
Date |
|
|
/s/ ROBERT E. SULENTIC |
|
Chairman of the Board, President and Chief |
|
March 16, 2005 |
||||||
Robert E. Sulentic |
|
Executive Officer (Principal Executive Officer) |
|
|
||||||
* |
|
Executive Vice President and |
|
March 16, 2005 |
||||||
Derek R. McClain |
|
Chief Financial Officer |
|
|
||||||
* |
|
Executive Vice President and |
|
March 16, 2005 |
||||||
Arlin E. Gaffner |
|
Chief Accounting Officer |
|
|
||||||
* |
|
Director |
|
March 16, 2005 |
||||||
Curtis F. Feeny |
|
|
|
|
||||||
* |
|
Director |
|
March 16, 2005 |
||||||
Michael A. Moses |
|
|
|
|
||||||
* |
|
Chairman Emeritus |
|
March 16, 2005 |
||||||
J. McDonald Williams |
|
|
|
|
||||||
* |
|
Vice Chairman |
|
March 16, 2005 |
||||||
William F. Concannon |
|
|
|
|
||||||
* |
|
Director |
|
March 16, 2005 |
||||||
James R. Erwin |
|
|
|
|
||||||
* |
|
Director |
|
March 16, 2005 |
||||||
Jeffrey M. Heller |
|
|
|
|
||||||
* |
|
Director |
|
March 16, 2005 |
||||||
Rowland T. Moriarty |
|
|
|
|
Robert Sulentic, by signing his name hereto, does hereby sign this Annual Report on Form 10-K on behalf of each of the above-named directors and officers of the Company on the date indicated below, pursuant to powers of attorney executed by each of such directors and officers and contemporaneously filed herewith with the Commission.
*By: |
/s/ ROBERT E. SULENTIC |
|
|
|
March 16, 2005 |
|
Robert E. Sulentic |
|
|
|
|
|
Attorney-in-fact |
|
|
|
|
49
Exhibit Number |
|
Description |
3.1(1) |
|
Certificate of Incorporation of the Company |
3.2(1) |
|
Bylaws of the Company |
3.2.1(5) |
|
First Amendment to Bylaws of the Company |
3.2.2(10) |
|
Second Amendment to Bylaws of the Company |
3.2.3(12) |
|
Third Amendment to Bylaws of the Company |
4.1(1) |
|
Form of certificate for shares of Common Stock of the Company |
10.1(9) |
|
Credit Agreement dated June 28, 2002, among the Company, Bank of America, N.A. as Administrative Agent and the lender parties thereto |
10.1.1(14) |
|
First Amendment of Credit Agreement dated September 1, 2004, between the Company and Bank of America, N.A. |
10.2(1) |
|
Form of License Agreement among the Company and CFH |
10.2.1(9) |
|
First Amendment to License Agreement dated July 31, 2002, between the Company and CFH |
10.3(16) |
|
Form of Indemnification Agreement, with schedule of signatures |
10.4(1) |
|
Predecessor Companys 1997 Stock Option Plan |
10.5(1) |
|
Companys Long-Term Incentive Plan |
10.5.1(2) |
|
Amendment No. 1 to Long-Term Incentive Plan |
10.5.2(10) |
|
Second Amendment to Long-Term Incentive Plan |
10.6(1) |
|
Companys 1995 Profit Sharing Plan |
10.7(3) |
|
Companys Employee Stock Purchase Plan |
10.7.1(4) |
|
First Amendment to the Companys Employee Stock Purchase Plan |
10.7.2(6) |
|
Second Amendment to the Companys Employee Stock Purchase Plan |
10.7.3(8) |
|
Third Amendment to the Companys Employee Stock Purchase Plan |
10.7.4(11) |
|
Fourth Amendment to the Companys Employee Stock Purchase Plan |
10.7.5(11) |
|
Fifth Amendment to the Companys Employee Stock Purchase Plan |
10.7.6(17) |
|
Sixth Amendment to the Companys Employee Stock Purchase Plan |
10.8(1) |
|
Form of Stockholders Agreement among the Company, Crow Family Partnership L.P., CFH Trade-Names, L.P., J. McDonald Williams and certain other signatories thereto |
10.9(9) |
|
Consulting Agreement dated as of June 1, 2002, between the Company and J. McDonald Williams |
10.10(11) |
|
Employment Agreement dated as of October 17, 2003, between the Company and Robert E. Sulentic |
10.10.1(13) |
|
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and Robert E. Sulentic |
10.11(11) |
|
Employment Agreement dated as of October 17, 2003, between the Company and Derek R. McClain |
10.11.1(13) |
|
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and Derek R. McClain |
10.12(11) |
|
Employment Agreement dated as of October 17, 2003, between the Company and James R. Groch |
10.12.1(13) |
|
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and James R. Groch |
10.13(12) |
|
Employment Agreement dated as of January 9, 2004, between the Company and Michael J. Lafitte |
10.13.1(13) |
|
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and Michael J. Lafitte |
50
10.14(12) |
|
Employment Agreement dated as of March 2, 2004, between the Company and John A. Stirek |
10.14.1(13) |
|
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and John A. Stirek |
10.15(13) |
|
Employment Agreement dated as of November 24, 2003, between the Company and William F. Concannon |
10.15.1(13) |
|
Amendment to Employment Agreement dated as of April 6, 2004, between the Company and William F. Concannon |
10.16(13) |
|
Employment Agreement dated as of April 6, 2004, between the Company and T. Christopher Roth |
10.17(13) |
|
Employment Agreement dated as of April 27, 2004, between the Company and Diane Paddison |
10.18(15) |
|
Employment Agreement dated as of September 28, 2004, between the Company and Matthew S. Khourie |
14.1(12) |
|
Code of Business Conduct and Ethics |
21.1 |
|
Subsidiaries of the Company |
23.1 |
|
Consent of Ernst & Young LLP |
23.2 |
|
Consent of Ernst & Young LLP |
24.1 |
|
Power of Attorney for Derek R. McClain |
24.2 |
|
Power of Attorney for Arlin E. Gaffner |
24.3 |
|
Power of Attorney for Curtis F. Feeny |
24.4 |
|
Power of Attorney for Michael A. Moses |
24.5 |
|
Power of Attorney for J. McDonald Williams |
24.6 |
|
Power of Attorney for William F. Concannon |
24.7 |
|
Power of Attorney for James R. Erwin |
24.8 |
|
Power of Attorney for Jeffrey M. Heller |
24.9 |
|
Power of Attorney for Rowland T. Moriarty |
24.10 |
|
Power of Attorney for Robert E. Sulentic |
31.1 |
|
Certification by the Chief Executive Officer of the Company Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 |
|
Certification by the Chief Financial Officer of the Company Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1 |
|
Certification by the Chief Executive Officer of the Company Pursuant to 18 U.S.C. §1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2 |
|
Certification by the Chief Financial Officer of the Company Pursuant to 18 U.S.C. §1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
(1) Previously filed as an exhibit to the Companys Registration Statement on Form S-1 (File Number 333-34859) filed with the Securities and Exchange Commission on September 3, 1997 and incorporated herein by reference.
(2) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-50585) filed with the Securities and Exchange Commission on June 24, 1999 and incorporated herein by reference.
(3) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-50579) filed with the Securities and Exchange Commission on April 21, 1998 and incorporated herein by reference.
(4) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-50579) filed with the Securities and Exchange Commission on June 24, 1999 and incorporated herein by reference.
51
(5) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on August 11, 2000 and incorporated herein by reference.
(6) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 29, 2001 and incorporated herein by reference.
(7) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-62884) filed with the Securities and Exchange Commission on June 13, 2001 and incorporated herein by reference.
(8) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 29, 2002 and incorporated herein by reference.
(9) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on August 14, 2002 and incorporated herein by reference.
(10) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 31, 2003 and incorporated herein by reference.
(11) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on November 14, 2003 and incorporated herein by reference.
(12) Previously filed as an exhibit to the Companys Form 10-K filed with the Securities and Exchange Commission on March 15, 2004 and incorporated herein by reference.
(13) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on May 10, 2004 and incorporated herein by reference.
(14) Previously filed as Exhibit 10.1 to the Companys Form 8-K filed with the Securities and Exchange Commission on September 2, 2004 and incorporated herein by reference.
(15) Previously filed as Exhibit 10.1 to the Companys Form 8-K filed with the Securities and Exchange Commission on September 29, 2004 and incorporated herein by reference.
(16) Previously filed as an exhibit to the Companys Form 10-Q filed with the Securities and Exchange Commission on November 9, 2004 and incorporated herein by reference.
(17) Previously filed as an exhibit to the Companys Form S-8 (File Number 333-121053) filed with the Securities and Exchange Commission on December 7, 2004 and incorporated herein by reference.
52
ITEM 8, ITEM 15(a)(1) and (2), (c) and (d)
LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
TRAMMELL CROW COMPANY AND SUBSIDIARIES
F-1
FORM 10-KITEM
15(a)(1) and (2)
TRAMMELL CROW COMPANY AND SUBSIDIARIES
LIST OF FINANCIAL STATEMENTS
AND FINANCIAL STATEMENT SCHEDULE
The following consolidated financial statements of Trammell Crow Company and Subsidiaries for the year ended December 31, 2004, are included in Item 8:
The following consolidated financial statement schedule of Trammell Crow Company and Subsidiaries is included in Item 15(d):
Schedule IIIReal Estate Investments and Accumulated Depreciation |
|
F-52 |
Note to Schedule IIIReal Estate Investments and Accumulated Depreciation |
|
F-54 |
The financial statements and related notes of TFK Retail, Ltd. as of June 30, 2004 are included below. The financial statements are included as TFK Retail, Ltd. is deemed to be a significant subsidiary pursuant to Rule 3-09 of Regulation S-X.
Financial Statements of TFK Retail, Ltd. for the year ended June 30, 2004 |
|
F-55 |
All other schedules for which provision is made in the applicable accounting regulation of the Securities and Exchange Commission are not required under the related instructions or are inapplicable and therefore have been omitted.
F-2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Trammell Crow Company
We have audited the accompanying consolidated balance sheets of Trammell Crow Company as of December 31, 2004 and 2003, and the related consolidated statements of income, stockholders equity, cash flows and comprehensive income for each of the three years in the period ended December 31, 2004. Our audits also included the financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.
We conducted our audits in accordance with the auditing standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Trammell Crow Company at December 31, 2004 and 2003, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2004, in conformity with United States generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Trammell Crow Companys internal control over financial reporting as of December 31, 2004, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 14, 2005 expressed an unqualified opinion thereon.
/s/ ERNST & YOUNG LLP |
|
Dallas, Texas |
|
March 14, 2005 |
F-3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Trammell Crow Company
We have audited managements assessment, included in the accompanying Managements Report on Internal Control over Financial Reporting, that Trammell Crow Company maintained effective internal control over financial reporting as of December 31, 2004, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). Trammell Crow Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the companys internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, managements assessment that Trammell Crow Company maintained effective internal control over financial reporting as of December 31, 2004, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, Trammell Crow Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2004, based on the COSO criteria.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the 2004 consolidated financial statements of Trammell Crow Company and our report dated March 14, 2005 expressed an unqualified opinion thereon.
/s/ ERNST & YOUNG LLP |
|
Dallas, Texas |
|
March 14, 2005 |
F-4
TRAMMELL CROW COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
December 31, |
|
|||||||||
|
|
2004 |
|
2003 |
|
|||||||
|
|
(in thousands, except share |
|
|||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|||
Current assets |
|
|
|
|
|
|
|
|
|
|||
Cash and cash equivalents |
|
|
$ |
163,637 |
|
|
|
$ |
105,616 |
|
|
|
Restricted cash |
|
|
9,950 |
|
|
|
7,647 |
|
|
|||
Accounts
receivable, net of allowance for doubtful accounts of $3,144 in 2004 and
$3,886 |
|
|
103,551 |
|
|
|
97,479 |
|
|
|||
Receivables from affiliates |
|
|
1,626 |
|
|
|
1,593 |
|
|
|||
Notes and other receivables |
|
|
19,726 |
|
|
|
9,784 |
|
|
|||
Deferred income taxes |
|
|
4,021 |
|
|
|
3,754 |
|
|
|||
Real estate under development |
|
|
20,756 |
|
|
|
39,341 |
|
|
|||
Real estate and other assets held for sale |
|
|
5,045 |
|
|
|
74,050 |
|
|
|||
Other current assets |
|
|
18,089 |
|
|
|
20,650 |
|
|
|||
Total current assets |
|
|
346,401 |
|
|
|
359,914 |
|
|
|||
Furniture and equipment, net |
|
|
18,649 |
|
|
|
21,290 |
|
|
|||
Deferred income taxes |
|
|
22,935 |
|
|
|
19,898 |
|
|
|||
Real estate under development |
|
|
60,530 |
|
|
|
6,345 |
|
|
|||
Real estate held for investment |
|
|
135,754 |
|
|
|
50,066 |
|
|
|||
Investments in unconsolidated subsidiaries |
|
|
74,090 |
|
|
|
65,025 |
|
|
|||
Goodwill, net |
|
|
74,357 |
|
|
|
74,346 |
|
|
|||
Receivables from affiliates |
|
|
|
|
|
|
14,485 |
|
|
|||
Other assets |
|
|
16,234 |
|
|
|
18,757 |
|
|
|||
|
|
|
$ |
748,950 |
|
|
|
$ |
630,126 |
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|||
Current liabilities |
|
|
|
|
|
|
|
|
|
|||
Accounts payable |
|
|
$ |
23,731 |
|
|
|
$ |
16,183 |
|
|
|
Accrued expenses |
|
|
148,758 |
|
|
|
114,322 |
|
|
|||
Payables to affiliates |
|
|
40 |
|
|
|
104 |
|
|
|||
Income taxes payable |
|
|
18,121 |
|
|
|
7,468 |
|
|
|||
Current portion of long-term debt |
|
|
6 |
|
|
|
1,081 |
|
|
|||
Current portion of capital lease obligations |
|
|
363 |
|
|
|
1,297 |
|
|
|||
Current portion of notes payable on real estate |
|
|
21,937 |
|
|
|
47,235 |
|
|
|||
Liabilities related to real estate and other assets held for sale |
|
|
5,336 |
|
|
|
51,777 |
|
|
|||
Other current liabilities |
|
|
12,260 |
|
|
|
9,829 |
|
|
|||
Total current liabilities |
|
|
230,552 |
|
|
|
249,296 |
|
|
|||
Long-term debt, less current portion |
|
|
8 |
|
|
|
10,014 |
|
|
|||
Capital lease obligations, less current portion |
|
|
|
|
|
|
714 |
|
|
|||
Notes payable on real estate, less current portion |
|
|
122,656 |
|
|
|
7,118 |
|
|
|||
Other liabilities |
|
|
10,028 |
|
|
|
6,459 |
|
|
|||
Total liabilities |
|
|
363,244 |
|
|
|
273,601 |
|
|
|||
Minority interest |
|
|
44,756 |
|
|
|
28,896 |
|
|
|||
Stockholders equity |
|
|
|
|
|
|
|
|
|
|||
Preferred stock; $0.01 par value; 30,000,000 shares authorized; none issued or outstanding |
|
|
|
|
|
|
|
|
|
|||
Common stock;
$0.01 par value; 100,000,000 shares authorized 37,902,998 shares issued |
|
|
379 |
|
|
|
377 |
|
|
|||
Paid-in capital |
|
|
196,314 |
|
|
|
192,336 |
|
|
|||
Retained earnings |
|
|
190,252 |
|
|
|
151,560 |
|
|
|||
Accumulated other comprehensive income |
|
|
2,043 |
|
|
|
1,106 |
|
|
|||
Less: |
Treasury stock |
|
|
(36,921 |
) |
|
|
(8,363 |
) |
|
||
|
Unearned stock compensation, net |
|
|
(11,117 |
) |
|
|
(9,387 |
) |
|
||
Total stockholders equity |
|
|
340,950 |
|
|
|
327,629 |
|
|
|||
|
|
|
$ |
748,950 |
|
|
|
$ |
630,126 |
|
|
See accompanying notes.
F-5
TRAMMELL CROW COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
INCOME
|
|
Years Ended December 31, |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
|
|
(in thousands, except share and per share data) |
|
|||||||
REVENUES |
|
|
|
|
|
|
|
|||
User Services: |
|
|
|
|
|
|
|
|||
Facilities management |
|
$ |
211,062 |
|
$ |
208,936 |
|
$ |
233,756 |
|
Corporate advisory services |
|
143,266 |
|
123,335 |
|
108,414 |
|
|||
Project management services |
|
91,599 |
|
65,500 |
|
58,134 |
|
|||
|
|
445,927 |
|
397,771 |
|
400,304 |
|
|||
Investor Services: |
|
|
|
|
|
|
|
|||
Property management |
|
137,193 |
|
143,727 |
|
147,613 |
|
|||
Brokerage |
|
114,478 |
|
95,593 |
|
95,657 |
|
|||
Construction management |
|
11,187 |
|
10,736 |
|
10,006 |
|
|||
|
|
262,858 |
|
250,056 |
|
253,276 |
|
|||
Development and construction |
|
40,846 |
|
44,299 |
|
55,112 |
|
|||
|
|
749,631 |
|
692,126 |
|
708,692 |
|
|||
Gain on disposition of real estate |
|
28,795 |
|
13,420 |
|
24,218 |
|
|||
|
|
778,426 |
|
705,546 |
|
732,910 |
|
|||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|||
Salaries, wages and benefits |
|
493,438 |
|
452,195 |
|
472,810 |
|
|||
Commissions |
|
120,357 |
|
98,957 |
|
87,396 |
|
|||
General and administrative |
|
128,968 |
|
117,163 |
|
133,741 |
|
|||
Depreciation |
|
10,119 |
|
14,787 |
|
15,236 |
|
|||
Amortization |
|
1,395 |
|
1,991 |
|
2,579 |
|
|||
Interest |
|
4,573 |
|
6,088 |
|
10,219 |
|
|||
|
|
758,850 |
|
691,181 |
|
721,981 |
|
|||
Operating income |
|
19,576 |
|
14,365 |
|
10,929 |
|
|||
Interest and other income |
|
2,808 |
|
2,283 |
|
1,186 |
|
|||
Income from
continuing operations before income taxes, minority |
|
22,384 |
|
16,648 |
|
12,115 |
|
|||
Income tax expense |
|
(8,501 |
) |
(6,751 |
) |
(5,400 |
) |
|||
Minority interest, net of income tax (expense) benefit of $1,840, $(839) and $(1,302) in 2004, 2003 and 2002, respectively |
|
(3,006 |
) |
1,231 |
|
1,619 |
|
|||
Income from
investments in unconsolidated subsidiaries, net of income |
|
10,971 |
|
9,839 |
|
4,961 |
|
|||
Income from continuing operations |
|
21,848 |
|
20,967 |
|
13,295 |
|
|||
Income from discontinued operations, net of income tax expense of $10,575, $49 and $2,701 in 2004, 2003 and 2002, respectively |
|
17,271 |
|
73 |
|
3,358 |
|
|||
Net income |
|
$ |
39,119 |
|
$ |
21,040 |
|
$ |
16,653 |
|
Income per share from continuing operations: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.62 |
|
$ |
0.59 |
|
$ |
0.38 |
|
Diluted |
|
$ |
0.59 |
|
$ |
0.57 |
|
$ |
0.36 |
|
Income per share from discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.50 |
|
$ |
|
|
$ |
0.09 |
|
Diluted |
|
$ |
0.46 |
|
$ |
|
|
$ |
0.09 |
|
Net income per share: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
1.12 |
|
$ |
0.59 |
|
$ |
0.47 |
|
Diluted |
|
$ |
1.05 |
|
$ |
0.57 |
|
$ |
0.45 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|||
Basic |
|
35,064,453 |
|
35,572,493 |
|
35,741,754 |
|
|||
Diluted |
|
37,239,801 |
|
36,780,515 |
|
36,797,012 |
|
See accompanying notes.
F-6
TRAMMELL CROW COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
STOCKHOLDERS EQUITY
Years ended December 31, 2004, 2003 and 2002
(in thousands, except share data)
|
|
Common Shares |
|
Common |
|
Paid-In |
|
Retained |
|
Accumulated |
|
Treasury |
|
Unearned |
|
|
|
|||||||||||||||
|
|
Issued |
|
Treasury |
|
Value |
|
Capital |
|
Earnings |
|
Income (Loss) |
|
Stock |
|
Compensation |
|
Total |
|
|||||||||||||
Balance at January 1, 2002 |
|
35,879,515 |
|
295,092 |
|
|
$ |
359 |
|
|
$ |
176,354 |
|
$ |
115,084 |
|
|
$ |
(1,331 |
) |
|
$ |
(2,951 |
) |
|
$ |
(1,392 |
) |
|
$ |
286,123 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
16,653 |
|
|
|
|
|
|
|
|
|
|
|
16,653 |
|
|||||||
Issuance of restricted stock |
|
30,000 |
|
|
|
|
|
|
|
417 |
|
|
|
|
|
|
|
|
|
|
(417 |
) |
|
|
|
|||||||
Forfeiture of restricted stock |
|
|
|
41,614 |
|
|
|
|
|
(96 |
) |
|
|
|
|
|
|
(398 |
) |
|
163 |
|
|
(331 |
) |
|||||||
Amortization of unearned stock compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
840 |
|
|
840 |
|
|||||||
Issuance of common stock |
|
318,305 |
|
(288,059 |
) |
|
3 |
|
|
2,302 |
|
(863 |
) |
|
|
|
|
2,885 |
|
|
|
|
|
4,327 |
|
|||||||
Foreign currency translation adjustments, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,208 |
|
|
|
|
|
|
|
|
1,208 |
|
|||||||
Change in fair value of interest rate swap agreement, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(466 |
) |
|
|
|
|
|
|
|
(466 |
) |
|||||||
Balance at December 31, 2002 |
|
36,227,820 |
|
48,647 |
|
|
362 |
|
|
178,977 |
|
130,874 |
|
|
(589 |
) |
|
(464 |
) |
|
(806 |
) |
|
308,354 |
|
|||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
21,040 |
|
|
|
|
|
|
|
|
|
|
|
21,040 |
|
|||||||
Issuance of restricted stock |
|
1,413,000 |
|
(223,500 |
) |
|
14 |
|
|
12,269 |
|
|
|
|
|
|
|
2,028 |
|
|
(14,311 |
) |
|
|
|
|||||||
Forfeiture of restricted stock |
|
|
|
237,570 |
|
|
|
|
|
(26 |
) |
|
|
|
|
|
|
(1,996 |
) |
|
1,807 |
|
|
(215 |
) |
|||||||
Amortization of unearned stock compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,923 |
|
|
3,923 |
|
|||||||
Issuance of common stock |
|
142,775 |
|
(275,764 |
) |
|
1 |
|
|
1,116 |
|
(354 |
) |
|
|
|
|
2,504 |
|
|
|
|
|
3,267 |
|
|||||||
Stock repurchase |
|
|
|
1,134,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,435 |
) |
|
|
|
|
(10,435 |
) |
|||||||
Foreign currency translation adjustments, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,358 |
|
|
|
|
|
|
|
|
1,358 |
|
|||||||
Change in fair value of interest rate swap agreement, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
337 |
|
|
|
|
|
|
|
|
337 |
|
|||||||
Balance at December 31, 2003 |
|
37,783,595 |
|
921,353 |
|
|
377 |
|
|
192,336 |
|
151,560 |
|
|
1,106 |
|
|
(8,363 |
) |
|
(9,387 |
) |
|
327,629 |
|
|||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
39,119 |
|
|
|
|
|
|
|
|
|
|
|
39,119 |
|
|||||||
Issuance of restricted stock |
|
28,000 |
|
(644,313 |
) |
|
1 |
|
|
2,846 |
|
|
|
|
|
|
|
5,870 |
|
|
(8,717 |
) |
|
|
|
|||||||
Forfeiture of restricted stock |
|
|
|
32,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(394 |
) |
|
304 |
|
|
(90 |
) |
|||||||
Amortization of unearned stock compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,683 |
|
|
6,683 |
|
|||||||
Issuance of common stock |
|
91,403 |
|
(366,118 |
) |
|
1 |
|
|
1,132 |
|
(427 |
) |
|
|
|
|
3,900 |
|
|
|
|
|
4,606 |
|
|||||||
Stock repurchase |
|
|
|
2,354,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(37,934 |
) |
|
|
|
|
(37,934 |
) |
|||||||
Foreign currency translation adjustments, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
937 |
|
|
|
|
|
|
|
|
937 |
|
|||||||
Balance at December 31, 2004 |
|
37,902,998 |
|
2,297,991 |
|
|
$ |
379 |
|
|
$ |
196,314 |
|
$ |
190,252 |
|
|
$ |
2,043 |
|
|
$ |
(36,921 |
) |
|
$ |
(11,117 |
) |
|
$ |
340,950 |
|
See accompanying notes.
F-7
TRAMMELL CROW COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
CASH FLOWS
|
|
Years Ended December 31, |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
|
|
(in thousands) |
|
|||||||
Operating activities |
|
|
|
|
|
|
|
|||
Cash flows from earnings: |
|
|
|
|
|
|
|
|||
Net income |
|
$ |
39,119 |
|
$ |
21,040 |
|
$ |
16,653 |
|
Reconciliation of net income to net cash provided by earnings: |
|
|
|
|
|
|
|
|||
Depreciation |
|
10,208 |
|
15,001 |
|
15,236 |
|
|||
Amortization |
|
1,396 |
|
1,995 |
|
2,593 |
|
|||
Amortization of employment contracts and unearned stock compensation |
|
9,213 |
|
5,103 |
|
2,467 |
|
|||
Amortization of contract intangibles |
|
2,205 |
|
2,079 |
|
2,718 |
|
|||
Bad debt expense |
|
1,116 |
|
2,764 |
|
4,762 |
|
|||
Provision for losses and writedowns for impairment on real estate |
|
672 |
|
5,908 |
|
2,422 |
|
|||
Loss (gain) on sale of real estate held for investments |
|
(17,084 |
) |
41 |
|
|
|
|||
Writedowns due to impairment of goodwill, intangibles and investments |
|
|
|
|
|
1,149 |
|
|||
Minority interest |
|
15,687 |
|
(2,070 |
) |
(2,921 |
) |
|||
Deferred income tax provision |
|
(3,978 |
) |
(356 |
) |
4,087 |
|
|||
Change in fair value of interest rate swap agreement |
|
|
|
|
|
72 |
|
|||
Income from investments in unconsolidated subsidiaries |
|
(17,689 |
) |
(16,550 |
) |
(8,949 |
) |
|||
Net cash provided by earnings |
|
40,865 |
|
34,955 |
|
40,289 |
|
|||
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|||
Restricted cash |
|
(2,303 |
) |
1,274 |
|
(8,921 |
) |
|||
Accounts receivable |
|
(7,182 |
) |
16,834 |
|
39,267 |
|
|||
Receivables from affiliates |
|
16,365 |
|
(12,240 |
) |
1,162 |
|
|||
Notes receivable and other assets |
|
(8,776 |
) |
(7,715 |
) |
11,839 |
|
|||
Real estate held for sale and under development |
|
(9,287 |
) |
(7,271 |
) |
35,617 |
|
|||
Notes payable on real estate held for sale and under development |
|
7,953 |
|
3,651 |
|
(26,438 |
) |
|||
Accounts payable and accrued expenses |
|
39,550 |
|
6,167 |
|
(15,099 |
) |
|||
Payables to affiliates |
|
(64 |
) |
104 |
|
(1,609 |
) |
|||
Income taxes payable/recoverable |
|
10,653 |
|
4,347 |
|
148 |
|
|||
Other liabilities |
|
3,972 |
|
8,704 |
|
(4,392 |
) |
|||
Net cash flows from changes in working capital |
|
50,881 |
|
13,855 |
|
31,574 |
|
|||
Net cash provided by operating activities |
|
91,746 |
|
48,810 |
|
71,863 |
|
|||
Investing activities |
|
|
|
|
|
|
|
|||
Expenditures for furniture and equipment |
|
(5,735 |
) |
(10,458 |
) |
(4,314 |
) |
|||
Additions to real estate held for investment |
|
(105,809 |
) |
(26,303 |
) |
|
|
|||
Net proceeds from disposition of real estate held for investment |
|
67,298 |
|
16,479 |
|
|
|
|||
Cash related to consolidation of entities (See Note 5) |
|
|
|
|
|
1,873 |
|
|||
Investments in unconsolidated subsidiaries |
|
(6,715 |
) |
(6,594 |
) |
(6,975 |
) |
|||
Distributions from unconsolidated subsidiaries |
|
16,551 |
|
30,737 |
|
14,113 |
|
|||
Net cash provided by (used in) investing activities |
|
(34,410 |
) |
3,861 |
|
4,697 |
|
|||
Financing activities |
|
|
|
|
|
|
|
|||
Principal payments on long-term debt and capital lease obligations |
|
(121,934 |
) |
(98,695 |
) |
(228,125 |
) |
|||
Proceeds from long-term debt |
|
108,538 |
|
86,923 |
|
190,214 |
|
|||
Contributions from minority interest |
|
19,742 |
|
3,488 |
|
4,778 |
|
|||
Distributions to minority interest |
|
(19,569 |
) |
(11,497 |
) |
(7,808 |
) |
|||
Proceeds from notes payable on real estate held for investment |
|
77,832 |
|
5,148 |
|
|
|
|||
Payments on notes payable on real estate held for investment |
|
(30,596 |
) |
(3,259 |
) |
|
|
|||
Purchase of common stock |
|
(37,934 |
) |
(10,435 |
) |
|
|
|||
Proceeds from exercise of stock options |
|
1,691 |
|
904 |
|
1,763 |
|
|||
Proceeds from issuance of common stock |
|
2,915 |
|
2,363 |
|
2,564 |
|
|||
Net cash provided by (used in) financing activities |
|
685 |
|
(25,060 |
) |
(36,614 |
) |
|||
Net increase in cash and cash equivalents |
|
58,021 |
|
27,611 |
|
39,946 |
|
|||
Cash and cash equivalents, beginning of year |
|
105,616 |
|
78,005 |
|
38,059 |
|
|||
Cash and cash equivalents, end of year |
|
$ |
163,637 |
|
$ |
105,616 |
|
$ |
78,005 |
|
See accompanying notes.
F-8
TRAMMELL CROW COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
|
|
Years Ended December 31, |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
|
|
(in thousands) |
|
|||||||
Net income |
|
$ |
39,119 |
|
$ |
21,040 |
|
$ |
16,653 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|||
Foreign currency translation adjustments, net of tax expense of $674 in 2004, $1,033 in 2003 and $1,093 in 2002 |
|
937 |
|
1,358 |
|
1,208 |
|
|||
Change in fair value of interest rate swap agreement, net of tax expense (benefit) of $229 in 2003 and $(317) in 2002 |
|
|
|
337 |
|
(466 |
) |
|||
Comprehensive income |
|
$ |
40,056 |
|
$ |
22,735 |
|
$ |
17,395 |
|
See accompanying notes.
F-9
1. Organization and Summary of Significant Accounting Policies
Organization
Trammell Crow Company (the Company) is one of the largest diversified commercial real estate service companies in the world. The Company delivers a comprehensive range of services to leading multinational corporations, institutional investors and other users of real estate services. In the United States, the Company is a leading provider of commercial property and facilities management services, commercial property brokerage and transaction management services, commercial property development and construction services and project management services. In addition to its full service offices located throughout the United States, the Company has offices in Canada, Europe, Asia and Latin/South America focused on the delivery of real estate services to users of commercial real estate. The Company delivers brokerage services outside the United States through strategic alliances with leading providersin Europe and Asia, through Savills plc (Savills), a leading property services company based in the United Kingdom; and in Canada, through JJ Barnicke, a leading Canadian real estate services provider. The Company delivers four core servicesbuilding management services, brokerage services, project management services and development servicesto both user and investor clients. The Companys business is organized under two separate national leadership structures. The Global Services Group includes substantially all of the building management services, brokerage services, and project management services delivered to both user and investor clients. Substantially all of the Companys real estate development and investment activities are conducted through the Companys Development and Investment Group.
Within the Global Services segment, with approximately 6,000 full-time equivalent (FTE) employees, the Company provides services to user clients, including corporations, hospitals, universities and government agencies, that are typically the primary occupants of the commercial properties with respect to which services are performed, and investor clients that are not typically the primary occupants of the commercial properties with respect to which services are performed. The building management services provided to user clients consist primarily of facilities management, which entails providing comprehensive day-to-day occupancy related services, principally to large corporations, healthcare systems and other users that occupy commercial facilities in multiple locations. These services include administration and day-to-day maintenance and repair of client-occupied facilities. Brokerage services provided to user clients include corporate advisory services such as portfolio management and tenant representation. Project management services provided to user clients include facility planning and project management, such as construction oversight, space planning, site consolidations, facilities design and workspace moves, adds and changes. The building management services provided to investor clients include property management services relating to all aspects of building operations, tenant relations and oversight of building improvement processes. Brokerage services provided to investor clients include project leasing and investment sales services whereby the Company advises buyers, sellers and landlords in connection with the leasing and sale of office, industrial and retail space and land. Project management services provided to investor clients include construction management services such as space planning and tenant finish coordination.
Within the Development and Investment segment, encompassing approximately 200 FTE employees, the Company provides development services to investor and user clientsboth those pursuant to which the
F-10
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
Company takes an ownership or co-investment position in a project and those pursuant to which the Company provides development services to others in exchange for fees. The Company provides comprehensive project development services and acquires and disposes of commercial real estate projects. The development services provided include financial planning, site acquisition, procurement of approvals and permits, design and engineering coordination, construction bidding and management, tenant finish coordination, project closeout and project financing services. The Company will continue to focus its efforts in this area on risk-mitigated opportunities for investor clients and fee development and build-to-suit projects for user clients, including those in healthcare. From time to time, the Company pursues development and investment activities, including opportunistic property acquisitions and new development, for its own account or on a co-investment basis. With an organization comprised of professionals dedicated fully to development and investment activities, the Company is positioned to pursue and execute new development business, particularly programmatic business with the Companys large investor clients, and exploit niche market opportunities.
Reclassifications
In accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (FAS 144), certain assets and liabilities at December 31, 2003, and certain revenues and expenses for the first three quarters of 2004, and the years ended December 31, 2003 and 2002, have been reclassified to conform to the presentation at and for the year ended December 31, 2004 (see Notes 9 and 14). As a result, certain balances differ from the amounts reported in previously filed documents.
Use of Estimates
The preparation of the financial statements in accordance with United States generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Consolidation
The accompanying consolidated financial statements include the accounts of the Company, variable interest entities (VIEs) in which the Company is the primary beneficiary and other subsidiaries over which the Company has control. Intercompany accounts and transactions have been eliminated.
The Companys determination of the appropriate accounting method with respect to its variable interests in VIEs is based on Financial Accounting Standards Board (FASB) Interpretation No. 46 (revised December 2003), Consolidation of Variable Interest Entities (FIN 46R). The Company consolidates any VIE of which the Company is the primary beneficiary and discloses significant variable interests in VIEs of which the Company is not the primary beneficiary. The Company determines whether an entity is a VIE, and if so, whether it should be consolidated, by utilizing judgments and estimates that are inherently subjective. If the Company made different judgments or utilized different estimates in these
F-11
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
evaluations, it could result in differing conclusions as to whether or not an entity is a VIE and whether or not to consolidate such entity.
The Companys determination of the appropriate accounting method for all other investments in subsidiaries, including those that are not primary beneficiary interests in VIEs, is based on the amount of control or influence the Company has (considering its ownership interest) in the underlying entity. The Company consolidates those other subsidiaries over which it exercises control. Those other investments in subsidiaries where the Company has the ability to exercise significant influence (but not control) over operating and financial policies of such subsidiaries (including certain subsidiaries where the Company has less than 20% ownership) are accounted for on the equity method. The Company eliminates transactions with such equity method subsidiaries to the extent of its ownership in such subsidiaries. Accordingly, the Companys share of the earnings or losses of these equity method subsidiaries is included in consolidated net income. All remaining investments of the Company are carried at cost. Under either the equity or cost method, impairment losses are recognized upon evidence of other-than-temporary losses of value.
Revenue Recognition
The Company recognizes fees from property management and facilities management services over the terms of the respective management contracts. Most of the property management contracts are cancelable at will or with 30 days notice. The terms of the facilities management contracts generally range from three to five years, although many provide for shorter terms or earlier termination rights under certain circumstances. Also, the Company earns incentive fees for property management and facilities management services based on various quantitative and/or qualitative criteria specified in the management agreement. These fees are recognized when quantitative criteria have been met or, for those incentive fees based on qualitative criteria, upon approval of the fee by the client. The Companys management and incentive fee revenues are not recognized to the extent that such revenues are subject to future performance contingencies, but are recognized once the contingency has been resolved.
The Companys project leasing and tenant representation transactions are subject to commission agreements between the Company and the client which typically describe the calculation of the fee and when the Company earns such fee. The recognition of revenue for each transaction is dictated by the terms of the relevant commission agreement, each of which may be unique. The commission agreements generally provide that 50% of the commission is earned and payable upon execution of the lease and 50% is earned and payable upon the tenants occupancy of the space. Generally the first 50% of the commission is not contingent on the subsequent occupancy of the space. However, sometimes these agreements contain refund provisions whereby the first 50% of the commission may be refundable should the tenant not occupy the subject space. In cases where refund provisions or other contingencies exist, the Company does not recognize the revenue until the contingency is eliminated. Investment sales brokerage revenue is recognized upon closing of the underlying real estate transaction. The Company does not recognize these revenues until there is evidence of an arrangement, services have been rendered, the price is determinable, and collectibility is reasonably assured. These policies have been in place since the Companys initial public offering in 1997.
F-12
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
Development services and project management services generate fees from development and construction management projects and net construction revenues, which are gross construction revenues net of subcontract costs. For projects where the Company operates as a general contractor, fees are generally recognized using the percentage-of-completion method based on costs incurred as a percentage of total expected costs. Gross construction services revenues totaled $35,438, $33,526, and $45,065 and subcontract costs totaled $30,986, $26,215 and $33,332 in 2004, 2003 and 2002, respectively. Some development and construction management and project management assignments are subject to agreements between the Company and the client that describe the calculation of fees and when the Company earns such fees. The earnings terms of these agreements dictate when the Company recognizes the related revenues. The Company may also earn incentive development fees by reaching specified time table, leasing or budget targets, as defined in the relevant development services agreement. Certain incentive development fees allow the Company to share in any increase in the fair value of the developed real estate asset. This sharing creates additional revenue potential to the Company with no exposure to loss other than opportunity cost. The Company recognizes such fees when the specified target is attained.
Gains on disposition of real estate are recognized upon sale of the underlying project in accordance with Statement of Financial Accounting Standards No. 66, Accounting for Sales of Real Estate.
The Company records deferred income to the extent that cash payments have been received, or amounts have been billed, in accordance with the terms of underlying agreements, but such amounts have not yet met the criteria for revenue recognition in accordance with GAAP. When such revenues meet the appropriate criteria, the Company recognizes revenue as permitted.
Certain of the Companys contracts provide for reimbursement for employee related costs which the Company recognizes as revenue. Also, in accordance with EITF 01-14, Income Statement Characterization of Reimbursements Received for Out-of-Pocket Expenses Incurred, certain reimbursements received from clients for out-of-pocket expenses are characterized as revenue in the statement of income rather than as a reduction of the expenses incurred. Since the Company is the primary obligor, has supplier discretion and bears credit risk for such expenses, the Company records reimbursement revenue for such out-of-pocket expenses. Reimbursement revenue is recognized when the underlying reimbursable costs are incurred.
Long-Lived Assets
Real Estate
The Company classifies real estate in accordance with the criteria of FAS 144 as follows: (i) Real estate held for sale, which includes completed assets or land for sale in its present condition that meets all of the FAS 144 held for sale criteria, (ii) Real estate under development (current), which includes real estate that the Company is in the process of developing that is expected to be completed and disposed of within one year of the balance sheet date; (iii) Real estate under development (non-current), which includes real estate that the Company is in the process of developing that is expected to be completed and disposed of more than one year from the balance sheet date; or (iv) Real estate held for investment, which consists of completed assets not expected to be disposed of within one year of the balance sheet date and land on which development activities have not yet commenced. Any asset reclassified from real estate held
F-13
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
for sale to real estate under development (current or non-current) or real estate held for investment is measured individually at the lower of its fair value at the date of the reclassification or its carrying amount before it was classified as held for sale, adjusted (in the case of real estate held for investment) for any depreciation that would have been recognized had the asset been continuously classified as real estate held for investment.
Real estate held for sale is recorded at the lower of cost or fair value less cost to sell. If an assets fair value less cost to sell, based on discounted future cash flows or market comparisons, is less than its carrying amount, an allowance is recorded against the asset.
Real estate under development and real estate held for investment are carried at cost less depreciation, as applicable. When indicators of impairment are present, real estate under development and real estate held for investment are evaluated for impairment and losses are recorded when undiscounted cash flows estimated to be generated by an asset are less than the assets carrying amount. The amount of the impairment loss is calculated as the excess of the assets carrying value over its fair value, which is determined using a discounted cash flow analysis or market comparisons. Buildings and improvements included in real estate held for investment are depreciated using the straight-line method over estimated useful lives, generally 39 years. Tenant improvements included in real estate held for investment are amortized using the straight-line method over the shorter of their estimated useful lives or terms of the respective leases.
When acquiring real estate with existing buildings, the Company allocates the purchase price between land, building and intangibles related to in-place leases, if any, based on their relative fair values. The fair values of acquired land and buildings are determined based on an estimated discounted future cash flow model with lease-up assumptions as if the building was vacant upon acquisition. The fair value of in-place leases includes the value of net lease intangibles for above or below-market rents and tenant origination costs, determined on a lease by lease basis. The capitalized values for both net lease intangibles and tenant origination costs are amortized over the term of the underlying leases. Amortization related to net lease intangibles is recorded as either an increase to or a reduction of rental income and amortization for tenant origination costs is recorded to amortization expense.
FAS 144 extends the reporting of a discontinued operation to a component of an entity, but further requires that a component be classified as a discontinued operation if the operations and cash flows of the component have been or will be eliminated from the ongoing operations of the entity in the disposal transaction and the entity will not have any significant continuing involvement in the operations of the component after the disposal transaction. As defined in FAS 144, a component of an entity comprises operations and cash flows that can be clearly distinguished, operationally and for financial reporting purposes, from the rest of the entity. Because each of the Companys real estate assets is generally accounted for in a discrete subsidiary, almost every real estate asset constitutes a component of an entity under FAS 144, increasing the likelihood that the disposition of assets the Company holds for sale in the ordinary course of business must be reported as a discontinued operation unless the Company has significant continuing involvement in the operations of the asset after its disposition. Furthermore, operating profits and losses on such assets are required to be recognized and reported as operating profits
F-14
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
and losses on discontinued operations in the periods in which they occur. The Company has certain real estate assets that are land parcels and constitute a component of an entity. From time to time, the Company disposes of these land parcels in smaller lots. An individual lot that is part of a larger land parcel does not constitute a component of an entity within the meaning of paragraph 41 of FAS 144 until it is either classified as held for sale in accordance with FAS 144 or sold.
Goodwill and Indefinite Lived Intangibles
Goodwill reflects the excess of purchase price over the fair value of specifically identified net assets purchased. Accumulated amortization of goodwill was $9,837 and $9,957 at December 31, 2004 and 2003, respectively. In accordance with Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangibles (FAS 142), goodwill and intangible assets deemed to have indefinite lives are not amortized but are subject to annual impairment tests. These impairment tests are based on the comparison of the fair value of each of the Companys reporting units to the carrying value of such unit. If the fair value of the reporting unit falls below its carrying value, goodwill is deemed to be impaired and a writedown of goodwill is recognized. The Companys reporting units mirror its two segments, Global Services and Development and Investment, as each segments underlying business units have similar long-term economic characteristics and service delivery capabilities. All of the Companys goodwill relates to its Global Services segment. The Company has performed the required impairment tests under FAS 142 and has determined that no impairment of its goodwill exists at December 31, 2004.
Intangible Assets
The Companys intangible assets primarily include contract intangibles, employment related contracts and the value of management contracts acquired by the Company through business acquisitions. Intangible assets are evaluated when indicators of impairment are present and losses are recorded when undiscounted cash flows estimated to be generated by an asset are less than an assets carrying amount. The amount of the impairment loss is calculated as the excess of the assets carrying value over its fair value, which is determined using a discounted cash flow analysis.
The Companys contract intangibles consist of upfront cash payments to clients and direct third party costs incurred in order to enter into new long-term outsourcing contracts. These costs are considered part of the total contract cost when negotiating the future revenue to be received under a new contract. These payments and costs are capitalized and amortized as a reduction of the related revenue over the life of the underlying contract. The Company also classifies any writedowns of such capitalized upfront payments or costs due to impairment in value, such as might occur upon the early termination of a contract, as a reduction of revenue. See Note 15 for discussion of impairment losses recognized on contract intangibles in 2002.
From time to time, the Company enters into contracts with certain management level employees and brokers, as well as employees hired in connection with acquisitions of real estate services companies. To the extent that any amount paid or loaned to an employee (generally at the inception of the employment relationship or in connection with employee relocations) in accordance with these agreements is
F-15
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
contractually tied to an employees future service with the Company, the amount is expensed as compensation over the period of time that such future services to the Company are required, as stipulated in the applicable agreement. Amounts loaned to employees under these arrangements are included in notes and other receivables and other assets in the Companys consolidated balance sheet.
In connection with certain acquisitions, the Company has recorded intangible assets related to the value of certain management contracts acquired. These intangible assets are amortized over periods from five to six years.
Income Taxes
The Company accounts for income taxes using the liability method. Deferred income taxes result from temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for federal income tax purposes, and are measured using the enacted tax rates and laws that are expected to be in effect when the differences reverse.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash and short-term, highly liquid investments with original maturities of 90 days or less when purchased.
Restricted Cash
At December 31, 2004 and 2003, restricted cash primarily consists of $8,254 and $7,647, respectively, received by the Company from clients for future development costs on buildings being renovated or constructed by the Company on behalf of such clients. Contractual restrictions provide that these funds can only be used to pay for construction costs related to the underlying renovation or construction projects.
Furniture and Equipment
Furniture and equipment are stated at cost and include assets under capital leases. Depreciation is computed using the straight-line method over estimated useful lives, which generally range from three to five years, and includes amortization of assets recorded under capital leases. Leasehold improvements are amortized over the shorter of the remaining lease term or the remaining useful life.
Concentration of Credit Risk
The Company provides services to owners and users of real estate assets primarily in the United States. The Company generally does not require collateral from its clients. The risk associated with this concentration is mitigated because of the large number of clients and their geographic dispersion.
F-16
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
Earnings Per Share
The weighted-average common shares outstanding used to calculate diluted earnings per share for 2004, 2003 and 2002 include 2,175,348, 1,208,022 and 1,055,258 shares, respectively, to reflect the dilutive effect of unvested restricted stock and outstanding options to purchase shares of common stock.
Stock-Based Compensation
The Company has elected to use the intrinsic method under Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), to account for its stock-based compensation arrangements (see Note 10). Compensation expense for stock options is recognized to the extent the market price of the underlying stock on the date of grant exceeds the exercise price of the option. The Company recognizes compensation expense related to restricted stock awards over the vesting period of the underlying award in an amount equal to the fair market value of the Companys stock on the date of grant.
Pro forma information regarding net income and net income per share, shown in the table below, has been determined as if the Company had applied the fair value recognition provisions of Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation (FAS 123). The fair value for these options was estimated at the date of grant using a Black-Scholes option pricing model with the following weighted-average assumptions for 2003 and 2002, respectively: risk-free interest rates of 3.21% and 4.86%; a dividend yield of 0.00%; volatility factors of the expected market price of the Companys common stock of 0.407 and 0.420; and a weighted-average expected life of the options of seven years. The Company made no option grants in 2004.
The Company elected to use the intrinsic method in accounting for its stock-based compensation arrangements in part because the alternative fair value accounting requires the use of option valuation models that were not developed for use in valuing employee stock options. The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Companys employee stock options have characteristics significantly different than those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in managements opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.
F-17
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
For the purpose of pro forma disclosures, the estimated fair value of the options is amortized to expense over the options vesting period. Pro forma information is as follows:
|
|
Years Ended December 31, |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Net income, as reported |
|
$ |
39,119 |
|
$ |
21,040 |
|
$ |
16,653 |
|
Add: Stock-based employee compensation expense included in net income, net of related tax effects |
|
4,097 |
|
2,216 |
|
287 |
|
|||
Deduct: Stock-based employee compensation expense (benefit) determined under fair value based method for all awards, net of related tax effects |
|
5,844 |
|
5,034 |
|
(15 |
) |
|||
Pro forma net income |
|
$ |
37,372 |
|
$ |
18,222 |
|
$ |
16,955 |
|
Net income per share: |
|
|
|
|
|
|
|
|||
Basicas reported |
|
$ |
1.12 |
|
$ |
0.59 |
|
$ |
0.47 |
|
Basicpro forma |
|
$ |
1.07 |
|
$ |
0.51 |
|
$ |
0.47 |
|
Net income per share: |
|
|
|
|
|
|
|
|||
Dilutedas reported |
|
$ |
1.05 |
|
$ |
0.57 |
|
$ |
0.45 |
|
Dilutedpro forma |
|
$ |
1.00 |
|
$ |
0.50 |
|
$ |
0.46 |
|
Guarantees
The Company accounts for its guarantees of the obligations of others in accordance with FASB Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Direct Guarantees of Indebtedness of Others (FIN 45). FIN 45 requires that guarantors recognize a liability for certain guarantees at the fair value of the guaranteed obligation at the inception of the guarantee, even if the likelihood of performance under the guarantee is remote. The initial recognition and measurement provisions of FIN 45 are applicable on a prospective basis to guarantees issued or modified after December 31, 2002. See Note 20 for disclosures related to the Companys guarantees in accordance with FIN 45.
Non-Controlling Interests in Consolidated Limited Life Subsidiaries
In May 2003, the FASB issued Statement of Financial Accounting Standards No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity (FAS 150). Certain provisions of FAS 150 would have required the Company to classify non-controlling interests in consolidated limited life subsidiaries as liabilities adjusted to their settlement values in the Companys financial statements. In November 2003, the FASB indefinitely deferred application of the measurement and recognition provisions (but not the disclosure requirements) of FAS 150 with respect to these non-controlling interests. As of December 31, 2004, the estimated settlement value of non-controlling interests in the Companys consolidated limited life subsidiaries is $9,859, as compared to book value (included in
F-18
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
1. Organization and Summary of Significant Accounting Policies (Continued)
minority interest on the Companys balance sheet) of $7,497. The excess of settlement value over book value is driven by an even larger estimated appreciation of certain consolidated real estate assets and investments from the Companys book value, offset by estimated selling costs and debt prepayment penalties, if any.
New Accounting Pronouncements
On December 16, 2004, the FASB issued Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (FAS 123R), which is a revision of FAS 123. Generally, the approach in FAS 123R is similar to the approach described in FAS 123. However, FAS 123R requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. Pro forma disclosure is no longer an alternative.
FAS 123R must be adopted no later than July 1, 2005. Early adoption will be permitted in periods in which financial statements have not yet been issued. The Company expects to adopt FAS 123R on July 1, 2005. FAS 123R permits public companies to adopt its requirements using one of two methods:
A modified-prospective method in which compensation cost is recognized beginning with the effective date of adoption (a) based on the requirements of FAS 123R for all share-based payments granted after the effective date and (b) based on the requirements of FAS 123 for all awards granted to employees prior to the effective date of FAS 123R that remain unvested on the effective date.
A modified-retrospective method which includes the requirements of the modified-prospective method described above, but also permits entities to restate based on the amounts previously recognized under FAS 123 for purposes of pro forma disclosures either (a) all prior periods presented or (b) prior interim periods of the year of adoption.
The company plans to adopt FAS 123R using the modified-prospective method.
As permitted by FAS 123, the Company currently accounts for share-based payments to employees using APB 25s intrinsic value method and, as such, generally recognizes no compensation cost for employee stock options. Accordingly, the adoption of FAS 123Rs fair value method could have a significant impact on the Companys results of operations, although it will have no impact on the Companys overall financial position. The impact of adoption of FAS 123R cannot be predicted at this time because it will depend on levels of share-based payments granted in the future. However, had the Company adopted FAS 123R in 2002, 2003 and 2004, the impact of that standard would have approximated the impact of FAS 123 as described in the disclosure of pro forma net income and earnings per share in this Note 1. FAS 123R also requires the benefits of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow, rather than as an operating cash flow as required under current literature. This requirement will reduce net operating cash flows and increase net financing cash flows in periods after adoption. While the company cannot estimate what those amounts will be in the future (because they depend on, among other things, when employees exercise stock options), the amount of operating cash flows recognized in prior periods for such excess tax deductions were $542, $86 and $170 in 2004, 2003 and 2002, respectively.
F-19
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
2. Variable Interest Entities
The Company was involved in forming a legal entity to act primarily as an agent of the Company to enter into policies with insurance carriers. The policies are for various types of insurance, including general liability, workers compensation and auto. The entity is wholly-owned by an employee of the Company who holds the appropriate local insurance agents license required to issue these insurance policies on behalf of the insurance carriers. The entity collects premiums and remits them to the insurance carriers. In exchange, the entity receives commissions from the insurance carriers and remits a portion of the commission revenue to the Company (determined at the Companys full discretion) in accordance with a facilities and services agreement. Based upon its evaluation, the Company consolidates this entity as the primary beneficiary of a VIE under FIN 46. The Company has $1,696 recorded in restricted cash and $400 recorded in cash and cash equivalents that serve as collateral for the VIEs obligations to the insurance carriers.
In September 2004, the Company issued a budget guaranty relating to a development project. Under the budget guaranty, the Company is responsible for all costs in excess of an approved budget of approximately $35,400. The Company was involved in the design of the underlying entity and has determined that its budget guaranty represents a variable interest in a VIE for which the Company is not the primary beneficiary. The Company cannot estimate its actual maximum exposure to loss as a result of its involvement with this VIE because the budget guaranty is unlimited. However, based on the Companys experience of minimal payments under similar arrangements and the existence of a guaranteed maximum contract between the general contractor and the owner of the project that mitigates the Companys risk, the Company believes that its exposure to loss is minimal.
In December 2003, the Company sold a parcel of land for $1,750 to an independent third party (see Note 3). The consideration received included a $1,125 interest-bearing note from the buyer which the Company has determined is a variable interest in a VIE. The VIE is a single asset entity financed with the Companys note and another loan subordinate to the Companys note. Based on the Companys evaluation, the Company is not the primary beneficiary of the entity, and therefore, has not consolidated the entity. The Companys maximum exposure to loss as a result of its involvement with this VIE is limited to its outstanding note balance of $1,099 as of December 31, 2004.
The Company is part of a co-lender group with an independent third party that issued a mezzanine loan to the owner of two office buildings. In April 2000, the Company provided $567 of the total $5,667 mezzanine loan. At that time, another independent third-party lender provided the senior financing of $19,100 to the owner. The Company also provides building management and leasing services for the buildings under a long-term contract at market rates for such services. The mezzanine loan arrangement is considered to be a variable interest in the entity that owns the property, which the Company believes is a VIE. However, based upon the Companys evaluation, the Company is not the primary beneficiary of the entity and therefore, the Company has not consolidated the VIE. The VIE sold one of its buildings in December 2004 and paid a portion of the Companys note receivable at that time. The Companys maximum exposure to loss as a result of its involvement with this VIE is limited to its outstanding note balance of $438 as of December 31, 2004.
F-20
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
2. Variable Interest Entities (Continued)
In 2002, the Company paid $1,500 to an entity in exchange for entering into a management agreement and obtaining participation rights in the residual cash flows of the entity available to its equity holders after repayment of debt. This arrangement is considered to be a variable interest in the entity, which is a VIE. The Company holds no other interest in the entity. The entity is a single purpose entity which owns and operates a real estate asset with an estimated fair value in excess of $90,000 as of December 31, 2004. Based on the Companys evaluation, the Company is not the primary beneficiary of the entity and therefore, has not consolidated the entity. The Companys maximum exposure to loss as a result of its involvement with this VIE is limited to $1,500 (recorded in other assets on the Companys consolidated balance sheet) as of December 31, 2004.
3. Real Estate
The Company provides build-to-suit services for its clients and also develops or purchases certain projects which it intends to sell to institutional investors upon project completion or redevelopment. Therefore, the Company has ownership of real estate until such projects are sold. Certain real estate assets owned by the Company secure the outstanding balances of underlying mortgage or construction loans. All real estate is included in the Companys Development and Investment segment (see Note 22). At December 31, real estate consists of the following:
|
|
2004 |
|
||||||||||||
|
|
Land |
|
Buildings and |
|
Other |
|
Total |
|
||||||
Real estate under development (current) |
|
$ |
6,200 |
|
|
$ |
14,556 |
|
|
$ |
|
|
$ |
20,756 |
|
Real estate included in assets held for sale (see Note 9) |
|
2,664 |
|
|
1,281 |
|
|
|
|
3,945 |
(1) |
||||
Real estate under
development |
|
30,713 |
|
|
29,817 |
|
|
|
|
60,530 |
|
||||
Real estate held for investment |
|
94,932 |
|
|
39,676 |
(2) |
|
1,146 |
(3) |
135,754 |
|
||||
|
|
$ |
134,509 |
|
|
$ |
85,330 |
|
|
$ |
1,146 |
|
$ |
220,985 |
|
|
|
2003 |
|
||||||||||||
|
|
Land |
|
Buildings and |
|
Other |
|
Total |
|
||||||
Real estate under development (current) |
|
$ |
25,502 |
|
|
$ |
13,839 |
|
|
$ |
|
|
$ |
39,341 |
|
Real estate included in assets held for sale (see Note 9) |
|
32,284 |
|
|
38,919 |
|
|
|
|
71,203 |
(1) |
||||
Real estate under
development |
|
5,760 |
|
|
585 |
|
|
|
|
6,345 |
|
||||
Real estate held for investment |
|
36,837 |
|
|
13,105 |
(2) |
|
124 |
(3) |
50,066 |
|
||||
|
|
$ |
100,383 |
|
|
$ |
66,448 |
|
|
$ |
124 |
|
$ |
166,955 |
|
(1) Net of allowance of $0 and $1,048 at December 31, 2004 and 2003, respectively, to reflect assets at fair value less cost to sell.
F-21
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
3. Real Estate (Continued)
(2) Net of accumulated depreciation of $1,000 and $307 at December 31, 2004 and 2003, respectively.
(3) Includes balances for lease intangibles and tenant origination costs of $(1,238) and $2,384 at December 31, 2004, and $101 and $23 at December 31, 2003, respectively. The Company records lease intangibles and tenant origination costs upon acquiring buildings with in-place leases. The balances are shown net of amortization (recorded as a reduction of rental income for lease intangibles and as amortization expense for tenant origination costs).
In 2004, 2003 and 2002, the Company recorded provisions for losses on real estate (included in general and administrative expenses or discontinued operations in the consolidated statement of income) of $94, $1,903 and $539, respectively, to increase the allowances on real estate held for sale to reflect assets at fair value less cost to sell. With respect to one project to which these allowances relate, the related non-recourse note payable matured in 2004, and the Company conveyed the underlying property to the lender in order to satisfy the note.
During 2004, 2003 and 2002, the Company recorded writedowns for impairment of real estate (not classified as held for sale at the time of such writedowns) totaling $578, $4,005, and $623, respectively. In 2004 and 2003, $120 and $2,826 of such impairments are included in discontinued operations in the consolidated statement of income, and all remaining amounts in all periods are included in general and administrative expenses.
The 2004 writedowns for impairment primarily relate to a vacant land parcel in a market in which rental rates continue to decline and vacancy rates continue to increase. The Company obtained market comparisons for the land parcel and determined that, based on those market comparisons, the value of the land was impaired. A portion of the 2004 and 2003 writedowns related to a real estate project located in a market with high vacancy rates and other buildings likely to lease up prior to the Companys building. The fair value of the asset was based on market comparisons obtained by the Company. The Company sold the underlying asset and funded $316 of the recourse note payable in August 2004. The 2003 writedowns also reflect impairment related to a single-tenant office/industrial real estate project. The non-recourse note payable related to the project had matured and subsequently, the Company conveyed the underlying property to the lender to satisfy the note. The fair value of the asset was determined based on a discounted cash flow projection prior to the conveyance of the property to the lender.
In 2002, the Company recorded a writedown for impairment of $623 primarily related to a land parcel located in an office park heavily dependent on the telecom industry. Due to significant layoffs in the telecom industry and the resulting vacancies in office space, the Company obtained market comparisons for the land parcel and determined that, based on those market comparisons, the value of the land was impaired.
In 2002, the Company recorded adjustments totaling $1,472 to the carrying amount of buildings and improvements previously classified as held for sale, but reclassified to real estate held for investment, when adopting the provisions of FAS 144. The adjustments were made to reflect depreciation that would have been recorded had the assets been continuously classified as real estate held for investment since the Companys acquisition of the assets. Of the total $1,472 adjustment, $1,260 was recorded as provision for
F-22
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
3. Real Estate (Continued)
losses on real estate (included in general and administrative expenses in the statement of income). Certain assets owned by Trammell Crow Investment Fund IV, L.P. (Fund IV), which was accounted for using the equity method until December 31, 2002 (see Note 5), were reclassified from real estate held for sale to real estate held for investment. Accordingly, income from investments in unconsolidated subsidiaries (before income taxes) reflects an adjustment of $212 for depreciation on these assets since the reclassification of these assets occurred prior to the consolidation of Fund IV by the Company.
Also in 2004, the Company sold a 150-acre land parcel to a third party for cash of $30,010. At the time of sale, a consolidated subsidiary of the Company (other than the entity that sold the property) held a purchase contract on seven acres of the 150-acre land parcel. As a result, the Company recorded the transaction specific to the seven-acre parcel as a financing transaction, rather than a sale. As of December 31, 2004, real estate and other assets held for sale includes $344 of real estate, and liabilities related to real estate and other assets held for sale includes $1,386 of notes payable related to this seven-acre land parcel.
In 2003, the Company sold a parcel of land for $1,750 to an entity determined to be a VIE, of which $1,125 of the consideration received was in the form of an interest-bearing note from the buyer (see Note 2). The Company retained a unilateral right to repurchase the property at any time through 2006, in addition to maintaining the right to approve any plans for development on the property. If the Company exercises its repurchase option, the Company would repay the amount it received from the buyer, plus a return on the buyers investment. Because of the Companys continuing involvement in and option to repurchase the property, the transaction was recorded as a financing transaction rather than a sale. As of December 31, 2004, real estate and other assets held for sale includes $1,408 of real estate and $1,099 of notes receivable, and liabilities related to real estate and other assets held for sale includes $1,750 of notes payable and $211 of accrued interest related to this parcel of land.
The estimated costs to complete the 39 projects under development or to be developed by the Company as of December 31, 2004, total $294,929. At December 31, 2004, the Company had commitments for the sale of four of the projects.
Rental revenues (which are included in development and construction revenue) and expenses (which are included in general and administrative expenses) relating to the Companys operational real estate properties, excluding those reported as discontinued operations, were $10,081 and $7,115, respectively in 2004, $9,434 and $4,632, respectively, in 2003 and $15,271 and $6,354, respectively, in 2002.
F-23
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
4. Furniture and Equipment
Furniture and equipment consist of the following at December 31:
|
|
2004 |
|
2003 |
|
||
Owned assets, at cost |
|
$ |
47,418 |
|
$ |
61,427 |
|
Less: Accumulated depreciation on owned assets |
|
30,388 |
|
41,011 |
|
||
|
|
17,030 |
|
20,416 |
|
||
Assets under capital leases |
|
4,890 |
|
4,185 |
|
||
Less: Accumulated amortization on assets under capital leases |
|
3,271 |
|
3,296 |
|
||
|
|
1,619 |
|
889 |
|
||
Less: Furniture and equipment, net, included in real estate and other assets held for sale (see Note 9) |
|
|
|
15 |
|
||
Furniture and equipment, net |
|
$ |
18,649 |
|
$ |
21,290 |
|
5. Investments in Unconsolidated Subsidiaries
Investments in unconsolidated subsidiaries consist of the following at December 31:
|
|
2004 |
|
2003 |
|
||
Real estate |
|
$ |
39,829 |
|
$ |
35,546 |
|
Other |
|
34,261 |
|
29,479 |
|
||
|
|
$ |
74,090 |
|
$ |
65,025 |
|
As part of its real estate development activities, the Company has numerous investments in unconsolidated subsidiaries, generally with unaffiliated parties. These underlying entities typically own real estate investments and carry debt related to the financing of such real estate.
In 2004, the Company recorded a writedown for impairment of $536 related to an investment in an unconsolidated subsidiary accounted for by the equity method. The unconsolidated subsidiary owns a suburban office building in a market which has experienced high vacancies and where a planned major airport expansion, which was anticipated to positively impact the geographic area where the building is located, has been delayed for a number of years. The Company reviewed the undiscounted cash flows expected to be generated by the investment and determined that they are less than the carrying amount of the investment. Accordingly, the investment was written down to its fair value determined based upon the expected present value of discounted cash flow projections.
The aggregate carrying amount of the Companys cost method investments is $2,441 at December 31, 2004. The Company evaluated the carrying amount of its cost method investments for impairment and determined that no impairment exists as of December 31, 2004.
On December 31, 2002, the Company paid $13 to purchase all of the outstanding shares of common stock of Realty Holdings, Inc. (RHI), a corporation that was formed to invest in real estate partnerships (the RHI Purchase). As a result, the Company became the sole shareholder of RHI on such date. Prior to the RHI purchase, the Company had invested $100 in exchange for all of the 500 shares of non-voting
F-24
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
5. Investments in Unconsolidated Subsidiaries (Continued)
preferred stock of RHI, and eleven individuals, all of whom were current or former executives of the Company, collectively owned the 990 shares of outstanding common stock of RHI (with each of these individuals investing $1). These executives ownership of common stock of RHI was not contingent on continued employment with the Company. However, a majority of the stockholders of RHI had the ability to cause RHI to purchase any other stockholders shares of RHI at any time for any reason. RHI also had the right of first refusal to purchase the shares of a common stockholder if such stockholder wished to sell his shares and had a bona fide written offer from a third party. RHI is controlled by its Board of Directors, which is elected by the common shareholder(s). Each of the three directors is an officer of the Company, but none was a stockholder of RHI. Through December 31, 2001, RHI had invested in five single-purpose real estate projects as a 0.5% or 1.0% general partner, with wholly-owned subsidiaries of the Company as 99.5% or 99.0% limited partners. RHI and the Company each had minimal investments in such subsidiaries, since the underlying real estate projects were 100% financed with third-party debt.
RHI has controlling interests in each of the entities in which it invests. Prior to the RHI Purchase, the Company did not control RHI and, as such, it accounted for its investment in RHI under the equity method and, accordingly, recorded its share of profits and losses of such underlying entities as income (loss) from unconsolidated subsidiaries. As a result of the RHI Purchase, the Company owns 100% of RHI, and accordingly, on December 31, 2002, began to account for RHI as a consolidated subsidiary.
RHI has a 0.5% general partnership interest in Fund IV, a discretionary development and investment fund in which the Company holds a 37.0% limited partnership interest, with the remaining limited partner interests held by unrelated parties. Since RHI controls Fund IV, and RHI is a wholly-owned subsidiary of the Company as of December 31, 2002, the Company began consolidating Fund IV on December 31, 2002.
The Companys share of income (loss) of RHI and Fund IV was $341 and $(379), respectively, for 2002 (up to the time that RHI and Fund IV were consolidated by the Company).
F-25
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
5. Investments in Unconsolidated Subsidiaries (Continued)
The consolidation of RHI and Fund IV on December 31, 2002, resulted in the following non-cash changes in the Companys balance sheet:
Assets: |
|
|
|
|
Real estate |
|
$ |
67,208 |
|
Investments in unconsolidated subsidiaries |
|
(6,001 |
) |
|
Accounts receivable |
|
410 |
|
|
Notes and other receivables |
|
279 |
|
|
Other current assets |
|
776 |
|
|
Other assets |
|
47 |
|
|
Net non-cash change in assets |
|
62,719 |
|
|
Liabilities: |
|
|
|
|
Notes payable on real estate |
|
47,341 |
|
|
Accounts payable |
|
1,580 |
|
|
Accrued expenses |
|
1,044 |
|
|
Other current liabilities |
|
75 |
|
|
Net non-cash change in liabilities |
|
50,040 |
|
|
Minority interest |
|
14,552 |
|
|
Cash from consolidation of previously unconsolidated entities |
|
$ |
1,873 |
|
The Company owns approximately 10% of the outstanding stock of Savills, a property services firm headquartered in the United Kingdom and a leading provider of real estate services in Europe, Asia-Pacific and Australia. The investment is classified as an other investment in the first table of this Note 5. The Company accounts for its interest in Savills on the equity method because it has significant influence over Savills due to the following factors: (i) the Company has the right to designate two members of Savills board of directors (which has significant influence over the management of Savills), which is comparable to the rights of investors owning approximately 20% at the time the Company acquired the shares; and (ii) the Company has a strategically significant commercial relationship with Savills. The Company also has an option giving it the right to purchase from Savills the number of shares necessary to increase its share ownership to approximately 20% of the Savills shares then outstanding. This option is exercisable at any time during the period from May 9, 2003 through May 9, 2005 at 120% of the market price prevailing at the time of exercise. The Companys portion of Savills undistributed earnings totals $9,302 at December 31, 2004, and is included in retained earnings. The aggregate market value of the investment at December 31, 2004, is $59,500, which exceeds its carrying value.
F-26
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
5. Investments in Unconsolidated Subsidiaries (Continued)
Summarized financial information for unconsolidated subsidiaries accounted for on the equity method is as follows:
|
|
December 31 |
|
||||
|
|
2004 |
|
2003 |
|
||
Real Estate: |
|
|
|
|
|
||
Real estate |
|
$ |
287,791 |
|
$ |
294,317 |
|
Other assets |
|
50,482 |
|
28,898 |
|
||
Total assets |
|
$ |
338,273 |
|
$ |
323,215 |
|
Notes payable on real estate |
|
$ |
160,799 |
|
$ |
120,958 |
|
Other liabilities |
|
9,986 |
|
12,806 |
|
||
Equity |
|
167,488 |
|
189,451 |
|
||
Total liabilities and equity |
|
$ |
338,273 |
|
$ |
323,215 |
|
TFK Retail, Ltd.:(1) |
|
|
|
|
|
||
Real estate |
|
$ |
|
|
$ |
101,106 |
|
Other assets |
|
|
|
4,870 |
|
||
Total assets |
|
$ |
|
|
$ |
105,976 |
|
Notes payable on real estate |
|
$ |
|
|
$ |
104,195 |
|
Other liabilities |
|
|
|
2,483 |
|
||
Equity |
|
|
|
(702 |
) |
||
Total liabilities and equity |
|
$ |
|
|
$ |
105,976 |
|
Other: |
|
|
|
|
|
||
Current assets |
|
$ |
410,161 |
|
$ |
327,632 |
|
Non-current assets |
|
122,826 |
|
117,880 |
|
||
Total assets |
|
$ |
532,987 |
|
$ |
445,512 |
|
Current liabilities |
|
$ |
282,425 |
|
$ |
192,893 |
|
Non-current liabilities |
|
37,445 |
|
65,803 |
|
||
Minority interest |
|
303 |
|
1,003 |
|
||
Equity |
|
212,814 |
|
185,813 |
|
||
Total liabilities and equity |
|
$ |
532,987 |
|
$ |
445,512 |
|
Total: |
|
|
|
|
|
||
Assets |
|
$ |
871,260 |
|
$ |
874,703 |
|
Liabilities |
|
$ |
490,655 |
|
$ |
499,138 |
|
Minority interest |
|
303 |
|
1,003 |
|
||
Equity |
|
380,302 |
|
374,562 |
|
||
Total liabilities and equity |
|
$ |
871,260 |
|
$ |
874,703 |
|
F-27
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
5. Investments in Unconsolidated Subsidiaries (Continued)
|
|
Years Ended December 31, |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Real Estate: |
|
|
|
|
|
|
|
|||
Total revenues |
|
$ |
22,957 |
|
$ |
25,945 |
|
$ |
47,776 |
|
Total expenses |
|
13,530 |
|
14,880 |
|
28,622 |
|
|||
Net income |
|
$ |
9,427 |
|
$ |
11,065 |
|
$ |
19,154 |
|
TFK Retail, Ltd.:(1) |
|
|
|
|
|
|
|
|||
Total revenues |
|
$ |
38,311 |
|
$ |
16,277 |
|
$ |
16,307 |
|
Total expenses |
|
2,289 |
|
20,938 |
|
17,238 |
|
|||
Net income |
|
$ |
36,022 |
|
$ |
(4,661 |
) |
$ |
(931 |
) |
Other: |
|
|
|
|
|
|
|
|||
Total revenues |
|
$ |
679,856 |
|
$ |
558,802 |
|
$ |
450,087 |
|
Total expenses |
|
614,727 |
|
524,187 |
|
433,911 |
|
|||
Net income |
|
$ |
65,129 |
|
$ |
34,615 |
|
$ |
16,176 |
|
Total: |
|
|
|
|
|
|
|
|||
Total revenues |
|
$ |
741,124 |
|
$ |
601,024 |
|
$ |
514,170 |
|
Total expenses |
|
630,546 |
|
560,005 |
|
479,771 |
|
|||
Net income |
|
$ |
110,578 |
|
$ |
41,019 |
|
$ |
34,399 |
|
(1) For the year ended December 31, 2004, TFK Retail, Ltd. (TFK), an entity that held a portfolio of real estate assets, represents a significant subsidiary in accordance with Rule 3-09 of Regulation S-X. The Company holds a 16.97% ownership interest in TFK, which disposed of all its assets in 2004.
6. Accrued Expenses
Accrued expenses consist of the following at December 31:
|
|
2004 |
|
2003 |
|
||
Payroll and bonuses |
|
$ |
67,315 |
|
$ |
42,316 |
|
Commissions |
|
36,171 |
|
38,337 |
|
||
Development costs |
|
16,601 |
|
15,045 |
|
||
Deferred income |
|
13,160 |
|
5,691 |
|
||
Interest |
|
455 |
|
1,175 |
|
||
Insurance |
|
2,150 |
|
3,032 |
|
||
Restructuring charges (see Note 17) |
|
1,902 |
|
1,864 |
|
||
Other |
|
11,229 |
|
9,584 |
|
||
|
|
148,983 |
|
117,044 |
|
||
Less: Accrued expenses included in liabilities related to real estate and other assets held for sale (See Note 9) |
|
225 |
|
2,722 |
|
||
|
|
$ |
148,758 |
|
$ |
114,322 |
|
F-28
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
7. Long-Term Debt and Capital Lease Obligations
Long-term debt consists of the following at December 31:
|
|
2004 |
|
2003 |
|
||||
Borrowings under $150,000 line of credit with a bank (the Credit Facility) |
|
|
$ |
|
|
|
$ |
10,000 |
|
Borrowings under a $25,000 discretionary line of credit with a bank |
|
|
|
|
|
|
|
||
Borrowings under a £3,900 short-term borrowing facility with a bank (the European Facility) |
|
|
|
|
|
|
|
||
Other |
|
|
14 |
|
|
1,095 |
|
||
Total long-term debt |
|
|
14 |
|
|
11,095 |
|
||
Less: Current portion of long-term debt |
|
|
6 |
|
|
1,081 |
|
||
|
|
|
$ |
8 |
|
|
$ |
10,014 |
|
During June 2002, the Company entered into the Credit Facility. Borrowings under the Credit Facility are due in June 2005, and bear interest at 1) the greater of prime or the Federal Funds Effective Rate plus 0.5%, plus a margin up to 0.75%, or 2) the Eurocurrency rate, plus a margin ranging from 1.75% to 2.5%, payable monthly. The weighted average interest rate for borrowings under the Credit Facility was 2.89% in 2004.
The shares of certain subsidiaries of the Company, accounting for at least 80% of Adjusted Gross EBITDA, as defined in the Credit Facility agreement, are pledged as security for the Credit Facility.
The Company is subject to various covenants associated with the Credit Facility, such as maintenance of minimum equity and liquidity and certain key financial data. In addition, the Company may not pay dividends or make other distributions on account of its common stock exceeding 50% of the previous years net income before depreciation and amortization, and there are certain restrictions on investments and acquisitions that can be made by the Company. In September 2004, the Credit Facility was amended, primarily to permit certain stock transactions, including the Companys Modified Dutch Auction tender offer (see Note 10). At December 31, 2004, the Company is in compliance with all covenants of the Credit Facility, except the interest rate agreement requirement as discussed in this Note 7 (which noncompliance was waived as herein discussed).
The covenants associated with the Credit Facility and the amount of the Companys other borrowings and contingent liabilities may have the effect of limiting the borrowing capacity available to the Company under the Credit Facility to an amount less than the $150,000 commitment. At December 31, 2004, the Company has unused borrowing capacity of $126,454 (taking into account letters of credit outstanding) under its Credit Facility.
Under the Credit Facility, the Company pays a quarterly fee equal to 0.25% of the unused commitments under the line. In addition, the Credit Facility requires the Company to enter into one or more interest rate agreements for the Companys floating rate indebtedness in excess of $30,000 (other than construction loans under which interest is capitalized in accordance with GAAP) ensuring the net interest is fixed, capped or hedged. The Company was not in compliance with the Credit Facilitys interest
F-29
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
7. Long-Term Debt and Capital Lease Obligations (Continued)
rate agreement requirement at December 31, 2004. The Company held $1,542 of floating rate indebtedness (in excess of the $30,000 allowed under the Credit Facility), which was not subject to the interest rate cap agreement (see Note 19). The Company obtained a waiver effective February 28, 2005, from the lenders under the Credit Facility waiving compliance with this covenant for the period commencing on December 31, 2004, until, but not including, June 30, 2005.
Borrowings under the Companys $25,000 discretionary line of credit are unsecured and reduce the borrowing capacity under the Credit Facility dollar for dollar. Each loan under the line matures in five business days, no later than June 28, 2005. Each loan bears interest at a rate agreed upon between the Company and the bank (weighted average borrowing rate of 2.89% in 2004), payable at the maturity of each loan.
The European Facility is held by the Companys European outsourcing subsidiary. Borrowings under the European Facility are payable on demand, bear interest at the banks base rate plus 2.75% (weighted average borrowing rate of 5.95% in 2004), are payable quarterly, and are recourse to the Company.
Principal maturities of long-term debt at December 31, 2004, are as follows:
2005 |
|
$ |
6 |
|
2006 |
|
5 |
|
|
2007 |
|
3 |
|
|
|
|
$ |
14 |
|
The Company has obligations under capital leases, primarily for furniture and equipment, with maturity dates through December 2005, and bearing interest at various rates ranging from 0.41% to 7.53% per annum at December 31, 2004. Capital lease obligations are secured by the underlying assets.
Capital lease obligations consist of the following at December 31:
|
|
2004 |
|
2003 |
|
||
Capital lease obligations |
|
$ |
363 |
|
$ |
2,011 |
|
Less: Current portion of capital lease obligations |
|
363 |
|
1,297 |
|
||
|
|
$ |
|
|
$ |
714 |
|
Future minimum payments under capital lease obligations at December 31, 2004, are as follows:
2005 |
|
$ |
366 |
|
Less: Amount representing interest |
|
3 |
|
|
Present value of net minimum lease payments |
|
$ |
363 |
|
F-30
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
8. Notes Payable on Real Estate
The Company has loans secured by real estate (the majority of which are construction loans) consisting of the following at December 31:
|
|
2004 |
|
2003 |
|
||
Current portion of notes payable on real estate |
|
$ |
21,937 |
|
$ |
47,235 |
|
Notes payable on real estate included in liabilities related to real estate and other assets held for sale (see Note 9) |
|
5,111 |
|
48,913 |
|
||
Total notes payable on real estate, current portion |
|
27,048 |
|
96,148 |
|
||
Notes payable on real estate, non-current portion |
|
122,656 |
|
7,118 |
|
||
Total notes payable on real estate |
|
$ |
149,704 |
|
$ |
103,266 |
|
Notes payable on real estate held for sale are included in liabilities related to real estate and other assets held for sale. Notes payable on real estate under development (current) are included in current portion of notes payable on real estate. Notes payable on real estate under development (non-current) and real estate held for investment are classified according to payment terms and maturity date.
At December 31, 2004, $9,370 of the current portion and $18,178 of the non-current portion of notes payable on real estate are recourse to the Company (beyond being recourse to the single-purpose entity that holds the real estate asset and is the obligor on the note payable). With respect to a project to which $3,322 of the current recourse obligations relate, the Company has an agreement with an investor client to purchase the project upon completion, the proceeds of which will be used to repay the related note payable.
Principal maturities of notes payable on real estate at December 31, 2004, are as follows:
2005 |
|
$ |
13,372 |
|
2006 |
|
34,491 |
|
|
2007 |
|
96,460 |
|
|
2008 |
|
5,381 |
|
|
|
|
$ |
149,704 |
|
Interest rates on loans outstanding at December 31, 2004, range from 4.06% to 12.0%. Generally, interest only is payable on the real estate loans (and is generally drawn on the underlying construction loan), with all unpaid principal and interest due at maturity. Capitalized interest in 2004 and 2003 totaled $10,898 and $2,726, respectively.
In 2003, in conjunction with the purchase of a real estate project held for investment, the Company assumed the sellers obligations on a note with respect to the project, resulting in a non-cash increase in notes payable on real estate totaling $796.
The Company has a participating mortgage loan obligation related to a real estate project that is classified as real estate under development (non-current). The participating mortgage loan is subordinate to a construction loan on the underlying project. The lender participates in net operating cash flow of the mortgaged real estate project, if any, and capital proceeds, net of related expenses, upon the sale of the
F-31
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
8. Notes Payable on Real Estate (Continued)
project, after payment of amounts due under the construction loan. The lender receives 6% fixed interest on the outstanding balance of its note, compounded monthly, and participates in 35% to 80% of proceeds remaining after the construction loan is paid, based on reaching various internal rates of return. The amount of the participating liability and the related debt discount are $10,030 and $4,894, respectively, at December 31, 2004. In 2004, the Company amortized $5,136 of the debt discount, which has been capitalized to real estate under development (non-current).
9. Real Estate and Other Assets Held for Sale and Related Liabilities
Real estate and other assets held for sale include completed real estate projects or land for sale in their present condition that have met all of the held for sale criteria of FAS 144 and other assets directly related to such projects. Liabilities related to real estate and other assets held for sale have been included as a single line item in the Companys balance sheet. In accordance with FAS 144, balances related to assets classified as held for sale at December 31, 2004, that were not classified as such at December 31, 2003, have been reclassified to real estate and other assets held for sale in the Companys balance sheet as of December 31, 2003.
Real estate and other assets held for sale and related liabilities are as follows at December 31:
|
|
2004 |
|
2003 |
|
||
Assets: |
|
|
|
|
|
||
Notes and other receivables |
|
$ |
1,099 |
|
$ |
1,285 |
|
Real estate held for sale (see Note 3) |
|
3,945 |
|
71,203 |
|
||
Other current assets |
|
1 |
|
1,481 |
|
||
Furniture and equipment, net |
|
|
|
15 |
|
||
Other assets |
|
|
|
66 |
|
||
Total real estate and other assets held for sale |
|
5,045 |
|
74,050 |
|
||
Liabilities: |
|
|
|
|
|
||
Accrued expenses (see Note 6) |
|
225 |
|
2,722 |
|
||
Notes payable on real estate held for sale (see Note 8) |
|
5,111 |
|
48,913 |
|
||
Other current liabilities |
|
|
|
142 |
|
||
Total liabilities related to real estate and other assets held for sale |
|
5,336 |
|
51,777 |
|
||
Net real estate and other assets held for sale |
|
$ |
(291 |
) |
$ |
22,273 |
|
10. Stockholders Equity
The holders of shares of the Companys common stock are entitled to one vote for each share held on all matters submitted to a vote of common stockholders. Each share of common stock is entitled to participate equally in dividends, when and if declared, and in the distribution of assets in the event of liquidation, dissolution or winding up of the Company, subject in all cases to any rights of outstanding shares of preferred stock.
F-32
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
10. Stockholders Equity (Continued)
In September 2004, the Company commenced a Modified Dutch Auction tender offer whereby it offered to purchase up to 4,444,444 shares of its common stock. Under the terms of the tender offer, the Company invited stockholders to tender their shares at a purchase price not in excess of $15.75 nor less than $13.50 per share. The tender offer was completed in October 2004, and as a result, the Company purchased 2,354,437 shares of common stock priced at $15.75 per share for a total of $37,934, including the costs of the tender offer. The transaction was financed from the Companys available cash, and the Company placed the repurchased shares in treasury.
Under the Trammell Crow Company 1997 Option Plan (the Assumed Option Plan), the Company issued options to purchase 2,423,769 shares of the Companys common stock at an exercise price of $3.85 per share. All options available under the Assumed Option Plan were granted on August 1, 1997. The options vested at the closing of the Companys initial public offering on December 1, 1997, and became exercisable 30 days after that date. The options expire 10 years from the date of grant and are not contingent on continued employment with the Company. At December 31, 2004, common shares reserved for future issuance under the Assumed Option Plan total 896,135.
The Trammell Crow Long-Term Incentive Plan (the Long-Term Plan) originally provided for the issuance of up to 5,334,878 shares of common stock. In May 1999, the Long-Term Plan was amended to increase the number of shares available for future awards to 8,634,878 shares of common stock. Options to acquire shares of common stock granted by the Company under the Long-Term Plan have exercise prices equal to the fair market value of the common stock on the date of grant and expire 7 to 10 years from the date of grant.
Except for options granted to members of the Board of Directors and options granted in connection with acquisitions of real estate service companies, options vest over periods ranging from three to five years, and generally have partial vesting on anniversaries of the grant date.
The Long-Term Plan also provides for the awards of Stock Appreciation Rights, Restricted Stock and Performance Units. In 2004, 2003 and 2002, the Company granted 671,313 shares, 1,636,500 shares and 30,000 shares, respectively, of restricted stock under the Long-Term Plan. The restricted stock vests over periods of up to five years. The weighted-average grant date fair value per share of the Companys restricted stock issued in 2004, 2003 and 2002 was $12.90, $8.75 and $13.90, respectively. The Company recognized compensation expense of $6,605, $3,727 and $519 in 2004, 2003 and 2002, respectively, related to the grants of restricted stock, net of forfeitures.
At December 31, 2004, common shares reserved for future issuance under the Long-Term Plan total 6,079,903 shares, of which 1,033,722 common shares are available for future awards.
F-33
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
10. Stockholders Equity (Continued)
A summary of the Companys stock option activity and related information, for the years ended December 31, 2004, 2003 and 2002, is as follows:
|
|
Exercise Price |
|
Exercise Price |
|
Exercise Price |
|
Exercise Price |
|
Total |
|
||||||||||||
|
|
2004 |
|
||||||||||||||||||||
Options outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Beginning of year |
|
|
956,649 |
|
|
|
3,207,925 |
|
|
|
2,086,341 |
|
|
|
151,739 |
|
|
6,402,654 |
|
||||
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Exercised |
|
|
(60,514 |
) |
|
|
(111,375 |
) |
|
|
|
|
|
|
|
|
|
(171,889 |
) |
||||
Forfeited |
|
|
|
|
|
|
(91,625 |
) |
|
|
(165,206 |
) |
|
|
(7,118 |
) |
|
(263,949 |
) |
||||
Expired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
End of year |
|
|
896,135 |
|
|
|
3,004,925 |
|
|
|
1,921,135 |
|
|
|
144,621 |
|
|
5,966,816 |
|
||||
Weighted-average exercise price of options: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Exercised |
|
|
$ |
3.85 |
|
|
|
$ |
11.21 |
|
|
|
|
|
|
|
|
|
|
|
|
||
Forfeited |
|
|
|
|
|
|
$ |
11.20 |
|
|
|
$ |
17.62 |
|
|
|
$ |
30.91 |
|
|
|
|
|
Outstanding at end of year |
|
|
$ |
3.85 |
|
|
|
$ |
11.76 |
|
|
|
$ |
17.70 |
|
|
|
$ |
28.66 |
|
|
|
|
Weighted-average fair value of options granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average remaining contractual life |
|
|
2.6 years |
|
|
|
4.4 years |
|
|
|
3.6 years |
|
|
|
3.3 years |
|
|
|
|
||||
Options exercisable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Number of options |
|
|
896,135 |
|
|
|
2,222,051 |
|
|
|
1,921,135 |
|
|
|
144,621 |
|
|
5,183,942 |
|
||||
Weighted-average exercise price |
|
|
$ |
3.85 |
|
|
|
$ |
11.54 |
|
|
|
$ |
17.70 |
|
|
|
$ |
28.66 |
|
|
|
|
F-34
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
10. Stockholders Equity (Continued)
|
|
Exercise Price |
|
Exercise Price |
|
Exercise Price |
|
Exercise Price |
|
Total |
|
||||||||||||
|
|
2003 |
|
||||||||||||||||||||
Options outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Beginning of year |
|
|
1,017,395 |
|
|
|
3,295,486 |
|
|
|
2,285,885 |
|
|
|
165,447 |
|
|
6,764,213 |
|
||||
Granted |
|
|
|
|
|
|
153,314 |
|
|
|
|
|
|
|
|
|
|
153,314 |
|
||||
Exercised |
|
|
(60,746 |
) |
|
|
(59,000 |
) |
|
|
|
|
|
|
|
|
|
(119,746 |
) |
||||
Forfeited |
|
|
|
|
|
|
(181,875 |
) |
|
|
(199,544 |
) |
|
|
(13,708 |
) |
|
(395,127 |
) |
||||
Expired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
End of year |
|
|
956,649 |
|
|
|
3,207,925 |
|
|
|
2,086,341 |
|
|
|
151,739 |
|
|
6,402,654 |
|
||||
Weighted-average exercise price of options: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Granted |
|
|
|
|
|
|
$ |
9.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Exercised |
|
|
$ |
3.85 |
|
|
|
$ |
10.94 |
|
|
|
|
|
|
|
|
|
|
|
|
||
Forfeited |
|
|
|
|
|
|
$ |
11.95 |
|
|
|
$ |
17.66 |
|
|
|
$ |
32.10 |
|
|
|
|
|
Outstanding at end of year |
|
|
$ |
3.85 |
|
|
|
$ |
11.73 |
|
|
|
$ |
17.70 |
|
|
|
$ |
28.76 |
|
|
|
|
Weighted-average fair value of options granted |
|
|
|
|
|
|
$ |
4.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted-average remaining contractual life |
|
|
3.6 years |
|
|
|
5.4 years |
|
|
|
4.6 years |
|
|
|
4.4 years |
|
|
|
|
||||
Options exercisable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Number of options |
|
|
956,649 |
|
|
|
1,642,633 |
|
|
|
2,049,674 |
|
|
|
151,739 |
|
|
4,800,695 |
|
||||
Weighted-average exercise price |
|
|
$ |
3.85 |
|
|
|
$ |
11.29 |
|
|
|
$ |
17.69 |
|
|
|
$ |
28.76 |
|
|
|
|
|
|
2002 |
|
||||||||||||||||||||
Options outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Beginning of year |
|
|
1,288,179 |
|
|
|
2,863,453 |
|
|
|
2,979,552 |
|
|
|
217,298 |
|
|
7,348,482 |
|
||||
Granted |
|
|
|
|
|
|
1,228,533 |
|
|
|
|
|
|
|
|
|
|
1,228,533 |
|
||||
Exercised |
|
|
(270,784 |
) |
|
|
(65,000 |
) |
|
|
|
|
|
|
|
|
|
(335,784 |
) |
||||
Forfeited |
|
|
|
|
|
|
(731,500 |
) |
|
|
(693,667 |
) |
|
|
(51,851 |
) |
|
(1,477,018 |
) |
||||
Expired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
End of year |
|
|
1,017,395 |
|
|
|
3,295,486 |
|
|
|
2,285,885 |
|
|
|
165,447 |
|
|
6,764,213 |
|
||||
Weighted-average exercise price of options: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Granted |
|
|
|
|
|
|
$ |
13.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Exercised |
|
|
$ |
3.85 |
|
|
|
$ |
11.08 |
|
|
|
|
|
|
|
|
|
|
|
|
||
Forfeited |
|
|
|
|
|
|
$ |
11.51 |
|
|
|
$ |
17.62 |
|
|
|
$ |
31.64 |
|
|
|
|
|
Outstanding at end of year |
|
|
$ |
3.85 |
|
|
|
$ |
11.82 |
|
|
|
$ |
17.69 |
|
|
|
$ |
29.04 |
|
|
|
|
Weighted-average fair value of options granted |
|
|
|
|
|
|
$ |
7.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted-average remaining contractual life |
|
|
4.6 years |
|
|
|
6.3 years |
|
|
|
5.6 years |
|
|
|
5.3 years |
|
|
|
|
||||
Options exercisable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Number of options |
|
|
1,017,395 |
|
|
|
925,028 |
|
|
|
2,082,132 |
|
|
|
152,103 |
|
|
4,176,658 |
|
||||
Weighted-average exercise price |
|
|
$ |
3.85 |
|
|
|
$ |
11.15 |
|
|
|
$ |
17.70 |
|
|
|
$ |
29.09 |
|
|
|
|
F-35
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
11. Income Taxes
The provision for income taxes consists of the following for the years ended December 31:
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Current |
|
|
|
|
|
|
|
|||
Federal |
|
$ |
22,061 |
|
$ |
11,505 |
|
$ |
7,133 |
|
State |
|
4,454 |
|
2,323 |
|
1,440 |
|
|||
International |
|
743 |
|
(384 |
) |
731 |
|
|||
|
|
27,258 |
|
13,444 |
|
9,304 |
|
|||
Deferred |
|
|
|
|
|
|
|
|||
Federal |
|
(2,749 |
) |
754 |
|
3,401 |
|
|||
State |
|
(555 |
) |
152 |
|
686 |
|
|||
|
|
(3,304 |
) |
906 |
|
4,087 |
|
|||
|
|
$ |
23,954 |
|
$ |
14,350 |
|
$ |
13,391 |
|
The components of the net domestic deferred tax asset are summarized below as of December 31:
|
|
2004 |
|
2003 |
|
||
Deferred tax assets |
|
|
|
|
|
||
Impairment of investments |
|
$ |
14,539 |
|
$ |
16,630 |
|
Compensation expense relating to restricted stock |
|
5,526 |
|
2,784 |
|
||
Compensation expense relating to stock options |
|
4,473 |
|
4,798 |
|
||
Dispositions of real estate |
|
4,017 |
|
256 |
|
||
Insurance reserves |
|
1,374 |
|
|
|
||
Depreciation and amortization |
|
1,190 |
|
1,740 |
|
||
Bad debts |
|
1,111 |
|
1,151 |
|
||
Restructuring charges relating to future rent expense |
|
607 |
|
732 |
|
||
Basis difference on real estate |
|
|
|
342 |
|
||
Other |
|
3,810 |
|
3,050 |
|
||
|
|
36,647 |
|
31,483 |
|
||
Less: valuation allowance |
|
961 |
|
1,026 |
|
||
Total deferred tax assets |
|
35,686 |
|
30,457 |
|
||
Deferred tax liabilities |
|
|
|
|
|
||
Goodwill amortization |
|
(3,973 |
) |
(2,648 |
) |
||
Foreign currency translation adjustments |
|
(1,897 |
) |
(1,223 |
) |
||
Basis difference on real estate |
|
(585 |
) |
|
|
||
Other |
|
(2,275 |
) |
(2,934 |
) |
||
Total deferred tax liabilities |
|
(8,730 |
) |
(6,805 |
) |
||
Net deferred tax asset |
|
$ |
26,956 |
|
$ |
23,652 |
|
F-36
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
11. Income Taxes (Continued)
The components of the net international deferred tax asset are summarized below as of December 31:
|
|
2004 |
|
2003 |
|
||
Deferred tax asset |
|
|
|
|
|
||
International tax attribute carryforwards |
|
$ |
1,739 |
|
$ |
1,217 |
|
Less: valuation allowance |
|
1,739 |
|
1,217 |
|
||
Net deferred tax asset |
|
$ |
|
|
$ |
|
|
Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes, requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight of the evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. After consideration of all the evidence, both positive and negative, the Company has determined that valuation allowances required at December 31, 2004, to reduce deferred tax assets to the amounts that will more likely than not be realized are $961 relating to certain nonqualified stock options and $1,739 relating to international tax attribute carryforwards. The changes in valuation allowances for the current year are a decrease of $65 for the domestic deferred tax asset and an increase of $522 for the international deferred tax asset.
Components of deferred income taxes are as follows at December 31:
|
|
2004 |
|
2003 |
|
||
Current |
|
$ |
4,021 |
|
$ |
3,754 |
|
Noncurrent |
|
22,935 |
|
19,898 |
|
||
Net deferred tax asset |
|
$ |
26,956 |
|
$ |
23,652 |
|
The differences between the provisions for income taxes and the amounts computed by applying the statutory federal income tax rates to income from continuing operations before income taxes for the years ended December 31 are:
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Tax at statutory rate applied to income from continuing operations before income taxes |
|
$ |
12,432 |
|
$ |
11,829 |
|
$ |
8,856 |
|
State income taxes, net of federal tax benefit |
|
1,523 |
|
1,450 |
|
1,086 |
|
|||
Non-deductible meals |
|
756 |
|
704 |
|
727 |
|
|||
Change in international valuation allowance |
|
522 |
|
280 |
|
848 |
|
|||
International |
|
221 |
|
(664 |
) |
(117 |
) |
|||
Change in domestic valuation allowance |
|
(65 |
) |
346 |
|
(702 |
) |
|||
Income from investments in unconsolidated subsidiaries |
|
(1,640 |
) |
(743 |
) |
(259 |
) |
|||
Other |
|
(370 |
) |
1,099 |
|
251 |
|
|||
|
|
$ |
13,379 |
|
$ |
14,301 |
|
$ |
10,690 |
|
F-37
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
12. Operating Leases
The Company has commitments under operating leases for office space and office equipment. During the years ended December 31, 2004, 2003 and 2002, rent expense was $23,197, $22,909 and $25,353, respectively.
Minimum future rentals to be paid and received under noncancelable operating lease and sublease commitments in effect at December 31, 2004, are as follows:
|
|
Leases |
|
Subleases |
|
Net |
|
|||||
2005 |
|
$ |
21,164 |
|
|
$ |
(1,481 |
) |
|
$ |
19,683 |
|
2006 |
|
17,720 |
|
|
(1,091 |
) |
|
16,629 |
|
|||
2007 |
|
12,637 |
|
|
(660 |
) |
|
11,977 |
|
|||
2008 |
|
7,969 |
|
|
(62 |
) |
|
7,907 |
|
|||
2009 |
|
5,800 |
|
|
(16 |
) |
|
5,784 |
|
|||
Thereafter |
|
3,934 |
|
|
|
|
|
3,934 |
|
|||
|
|
$ |
69,224 |
|
|
$ |
(3,310 |
) |
|
$ |
65,914 |
|
13. Employee Benefit Plans
The Companys employees participate in a defined contribution savings plan, which provides the opportunity for pretax contributions by employees. The Company matches 50% of the employees contributions up to 6% of the employees annual earnings or a maximum of $7 per employee per annum. The Companys contribution expense for 2004, 2003 and 2002, including amounts reimbursed by clients, was $7,799, $7,035 and $7,102, respectively.
The Company has also established the Trammell Crow Company Employee Stock Purchase Plan (the ESPP). Employees may elect to have bi-weekly payroll deductions of 1% to 10% of gross earnings, which is used to purchase, on a semi-annual basis, stock of the Company at a 15% discount from market value. The ESPP is available to all employees and requires a six-month holding period for stock purchased under the plan. The Company has reserved 2,000,000 shares of common stock for issuance under the ESPP, of which 1,863,125 have been issued as of December 31, 2004. In December 2004, the Company amended the ESPP (subject to stockholder approval) to increase the number of shares of common stock reserved for issuance by 1,000,000 shares, increase the required holding period to twelve months, and establish the date of issuance as the date to value the shares for purposes of establishing the per share purchase price.
14. Gain on Disposition of Real Estate and Discontinued Operations
Real estate dispositions excluding those accounted for as discontinued operations during the years ended December 31 are as follows:
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Projects sold |
|
18 |
|
19 |
|
36 |
|
|||
Net sale price |
|
$ |
127,325 |
|
$ |
67,115 |
|
$ |
142,149 |
|
Gain on sale |
|
$ |
28,795 |
|
$ |
13,420 |
|
$ |
24,217 |
|
F-38
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
14. Gain on Disposition of Real Estate and Discontinued Operations (Continued)
The net sale prices for 2004 and 2003 noted above include notes receivable for $14,250 and $230, respectively, from purchasers of real estate projects.
In September 2004, the Company sold a real estate project for $15,875. The Company is leasing back a portion of the space in the project, and also had other continuing obligations to the buyer at the time of the sale. As a result, the transaction, initially recorded as a financing transaction, was ultimately accounted for as a sale when the continuing obligation period ended in the fourth quarter of 2004. The gain on this sale will be recognized over the Companys lease term.
In 2004, the Company conveyed a multi-tenant industrial real estate project to the lender in order to satisfy the underlying non-recourse note that had matured. With respect to this disposition, the Company recorded a loss on disposition of real estate of $3, including $61 of income from extinguishment of debt. The transaction resulted in a non-cash decrease in real estate and other assets held for sale of $10,593 (increase in accounts receivable of $2, decrease in other current assets of $164, decrease in real estate held for sale of $10,698 and a decrease in other assets of $93), and a non-cash reduction in liabilities related to real estate and other assets held for sale of $10,950 (increase in accounts payable of $57, decrease in accrued expenses of $273 and a decrease in notes payable on real estate of $10,734).
In 2004, the Company sold its 100% interest in a consolidated subsidiary, which owned a partially-developed building, to an unrelated party for a net sales price of $808. The transaction resulted in a non-cash decrease in real estate and other assets held for sale of $3,032 (real estate held for sale of $2,951 and other assets of $81), a decrease in accounts receivable (included in real estate and other assets held for sale) of $4, and a non-cash reduction in liabilities related to real estate and other assets held for sale of $3,029 (decrease in accounts payable of $202 and a decrease in notes payable on real estate of $2,827). The Company expects to recognize a gain on disposition of $789 as a result of this transaction. The Company is recognizing the gain based on the percentage-of-completion method of profit recognition because it retained the obligation to complete the in-process development activities. As of December 31, 2004, $357 of the gain was recognized with the balance of the expected gain deferred into future periods.
In 2003, the Company conveyed a single-tenant office/industrial real estate project to the lender in order to satisfy the underlying non-recourse note that had matured. With respect to this disposition, the Company recorded a gain on disposition of real estate of $798, of which $677 was extinguishment of debt. Also in 2003, the Company sold its 50% partnership interest in a consolidated subsidiary to the other partner in the partnership for a net sales price of $1,032. The transaction resulted in a non-cash decrease in real estate and other assets held for sale of $11,004 (accounts receivable of $4 and real estate held for sale of $11,000), a decrease in cash (included in real estate and other assets held for sale) of $92, and a non-cash reduction in liabilities related to real estate and other assets held for sale of $11,804 (decrease in accounts payable of $61, increase in accrued expenses of $164 and a decrease in notes payable on real estate of $11,907), and a non-cash increase in minority interest of $210. The Company recognized a gain on disposition of $1,530 as a result of this transaction.
In connection with a sale in 2002, the purchaser assumed a portion of the Companys note with respect to such project, resulting in a non-cash decrease in notes payable on real estate totaling $12,000.
F-39
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
14. Gain on Disposition of Real Estate and Discontinued Operations (Continued)
The Company repaid the remaining balance of the note with the sales proceeds. The Company recorded a loss on disposition of real estate related to this project totaling $797.
In 2002, upon substantial completion of two real estate projects under development, the Company and outside partners contributed a total of $2,703 and $30,398, respectively, to the Companys consolidated real estate subsidiaries owning such projects. The funds were used to pay off debt totaling $33,101, and the Company was released from its guarantees relating to such debt. As it no longer exercised control over the entities, the Company began using the equity method of accounting for these two real estate subsidiaries, resulting in a non-cash reduction of real estate held for sale totaling $33,776 and a non-cash increase in investments in unconsolidated subsidiaries totaling $675. Also in 2002, the Company contributed its interest in a real estate project to a new partnership owned 48% by the Company, 32% by a non-wholly-owned partnership controlled and consolidated by the Company and 20% by partners unrelated to the Company. Because the outside partners control the new partnership, the Company accounts for its interest in this partnership as an equity method investment. The transaction resulted in a non-cash reduction in real estate held for sale totaling $23,711, a non-cash reduction in notes payable on real estate held for sale totaling $9,400, a non-cash reduction in accrued interest totaling $795, a non-cash increase in investment in unconsolidated subsidiaries totaling $18,310, and a non-cash increase in minority interest totaling $4,000. Additionally, in another transaction during 2002, the partnership agreement of a real estate partnership that was consolidated by the Company was amended, eliminating the Companys control of the partnership. As it no longer exercised control over the partnership, the Company began using the equity method of accounting for this real estate subsidiary, resulting in a non-cash reduction in real estate held for sale of $15,931, a non-cash reduction in notes payable on real estate held for sale of $10,821, a non-cash increase in investments in unconsolidated subsidiaries of $1,591, and a non-cash reduction in minority interest of $3,710. No gains or losses were recognized on these transactions.
Real estate dispositions accounted for as discontinued operations under FAS 144 during the years ended December 31 are as follows:
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Projects sold |
|
4 |
|
4 |
|
4 |
|
|||
Net sale price |
|
$ |
77,960 |
|
$ |
25,064 |
|
$ |
31,151 |
|
Gain on sale |
|
$ |
40,481 |
|
$ |
5,336 |
|
$ |
6,559 |
|
F-40
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
14. Gain on Disposition of Real Estate and Discontinued Operations (Continued)
The components of discontinued operations for the years ended December 31 are as follows:
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Revenues: |
|
|
|
|
|
|
|
|||
Development and construction |
|
$ |
377 |
|
$ |
182 |
|
$ |
416 |
|
Gain on disposition of real estate |
|
40,481 |
|
5,336 |
|
6,559 |
|
|||
|
|
$ |
40,858 |
|
$ |
5,518 |
|
$ |
6,975 |
|
Expenses: |
|
|
|
|
|
|
|
|||
Salaries, wages and benefits |
|
|
|
55 |
|
110 |
|
|||
Commissions |
|
1,375 |
|
279 |
|
423 |
|
|||
General and administrative |
|
454 |
|
3,588 |
|
243 |
|
|||
Depreciation |
|
90 |
|
214 |
|
|
|
|||
Amortization |
|
|
|
4 |
|
14 |
|
|||
Interest |
|
257 |
|
1,281 |
|
127 |
|
|||
|
|
2,176 |
|
5,421 |
|
917 |
|
|||
Operating income |
|
38,682 |
|
97 |
|
6,058 |
|
|||
Interest and other income |
|
5 |
|
25 |
|
1 |
|
|||
Income from discontinued operations, before income taxes |
|
38,687 |
|
122 |
|
6,059 |
|
|||
Income tax expense |
|
(10,575 |
) |
(49 |
) |
(2,701 |
) |
|||
Minority interest |
|
(10,841 |
) |
|
|
|
|
|||
Income from discontinued operations, net of income taxes |
|
$ |
17,271 |
|
$ |
73 |
|
$ |
3,358 |
|
15. Intangible Assets and Acquisitions of Real Estate Service Companies
In 2003, the Company strengthened and extended through 2008 its strategic alliance with Savills. The strategic alliance was initially formed in 2000 for the purposes of providing each companys clients access to the commercial real estate service capabilities of the other. As part of the 2003 agreement, the Company subscribed to $9 of additional capital in Trammell Crow Savills Limited, the Companys consolidated European venture jointly owned with Savills, effectively increasing the Companys ownership in this venture to approximately 95%. In addition, the Company purchased all of Savills ownership in Trammell Crow Savills Asia-Pacific Limited, the Companys consolidated Asian joint venture, for a nominal amount, increasing the Companys ownership of this venture to substantially 100%. While the Company recorded no gain or loss on this transaction, it recorded a non-cash increase in minority interest of $639, and an offsetting non-cash decrease in furniture and equipment. In 2004, the Company acquired Savills remaining 5% ownership in Trammell Crow Savills Limited for nominal consideration.
F-41
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
15. Intangible Assets and Acquisitions of Real Estate Service Companies (Continued)
Intangible assets consist of the following at December 31:
|
|
2004 |
|
2003 |
|
||||||||||||
|
|
Gross |
|
Accumulated |
|
Gross |
|
Accumulated |
|
||||||||
Contract intangibles |
|
$ |
13,672 |
|
|
$ |
(10,210 |
) |
|
$ |
13,299 |
|
|
$ |
(8,181 |
) |
|
Employment contracts and noncompete agreements |
|
8,584 |
|
|
(8,584 |
) |
|
11,201 |
|
|
(10,952 |
) |
|
||||
Acquired management contracts |
|
4,026 |
|
|
(4,026 |
) |
|
8,094 |
|
|
(7,546 |
) |
|
||||
|
|
$ |
26,282 |
|
|
$ |
(22,820 |
) |
|
$ |
32,594 |
|
|
$ |
(26,679 |
) |
|
In 2002, the Company recorded a writedown of $1,149, recognized as a reduction of facilities management revenue, due to impairment of a contract intangible for which the underlying management agreement was terminated in 2002. The contract intangible was written down to zero.
The estimated future charges for the intangible asset balance at December 31, 2004, are as follows:
2005 |
|
$ |
2,319 |
|
2006 |
|
1,009 |
|
|
2007 |
|
89 |
|
|
2008 |
|
43 |
|
|
2009 and thereafter |
|
2 |
|
|
|
|
$ |
3,462 |
|
16. Dispositions of Businesses
Effective March 1, 2002, the Company sold businesses that were engaged primarily in the development of retail centers and the management and leasing of regional malls to an affiliate of Faison Enterprises, Inc. (the Faison Sale). These businesses were acquired in 1998 as part of the Companys acquisition of portions of the businesses of Faison & Associates and Faison Enterprises, Inc. (the Faison Acquisition). The Company continues to provide leasing and management services of non-retail assets and certain retail projects under contracts acquired in connection with the Faison Acquisition. The Company retained most of the net working capital in the disposed businesses and carried interests in certain development projects and received approximately $1,825 in exchange for such businesses and related assets upon completion of the transaction. Because the Company has continuing involvement with the disposed businesses, the operations have not been reported as discontinued operations. The Company recorded a gain of $79 upon disposition of the businesses in the first quarter of 2002. The Faison Sale was motivated by changes in the Companys overall retail strategy, operating losses incurred in these businesses, and declining forecasts for future operations of these businesses (primarily due to the downturn in the real estate investment market and continuing consolidation of regional mall ownership into REITs, which tend to self-manage their properties). Henry J. Faison, Chairman of the Board of Faison
F-42
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
16. Dispositions of Businesses (Continued)
Enterprises, served on the Companys Board of Directors from the time of the Faison Acquisition until May 24, 2002, the day of the Companys 2002 annual meeting of stockholders.
On November 25, 2002, Trammell Crow Savills Asia-Pacific completed the sale to an unrelated third party of three of its operations primarily engaged in project management services, effective October 1, 2002 (the Transfer Date). The purchase price of approximately $2,607, which was settled in the second quarter of 2003, was offset by $414 for amounts to be paid to the purchaser as a provision for losses on certain assets and contracts transferred to the purchaser on the Transfer Date. In addition, $320 was offset against the purchase price for management services that the purchaser provided to the remaining Trammell Crow Savills Asia-Pacific operations for one year following the completion of the sale. The Company recorded a loss of approximately $297 in the fourth quarter of 2002 with respect to the sale, including professional fees and provisions to be made to the seller, offset by minority interest. Because there were not clearly distinguishable operations and cash flows for the operations sold, the operations have not been reported as discontinued operations.
17. Restructuring Charges
During 2001, the Company announced an internal reorganization of its business designed to consolidate all of the property and facilities management, brokerage and corporate advisory, and construction and project management services delivered to both user and investor clients under a single leadership structure. As part of its restructuring plans, primarily during the fourth quarter of 2001, the Company closed several offices and identified offices with excess space that it intends to sublease to third parties. The Company recorded restructuring charges primarily comprised of lease obligations, costs to sublease excess space (offset by estimated future sublease income) and miscellaneous furniture and equipment writeoffs. These accruals will be relieved over the remaining terms of the underlying leases through March 2012. In 2004, the Company recognized $356 of additional charges due to a decrease in the expected amount of sublease income related to one of the identified offices with excess space.
Activity related to the Companys lease obligations and related costs included in restructuring accruals in 2004 and 2003 is as follows:
|
|
Lease Obligations |
|
|||
Balance at December 31, 2002 |
|
|
$ |
2,609 |
|
|
Cash payments |
|
|
745 |
|
|
|
Balance at December 31, 2003 |
|
|
1,864 |
|
|
|
Charges |
|
|
356 |
|
|
|
Cash payments |
|
|
318 |
|
|
|
Balance at December 31, 2004 |
|
|
$ |
1,902 |
|
|
18. Related Party Transactions
In 2004, 2003 and 2002, the Company derived 2%, 2% and 4%, respectively, of its total revenues from services provided principally to two affiliated parties that are no longer affiliated with the Company. In
F-43
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
18. Related Party Transactions (Continued)
addition, in 2004, 2003 and 2002, the Company derived 2%, 2% and 1%, respectively, of its total revenues from services provided to a client of which one of the Companys directors is an officer. The Company also paid amounts in 2004, 2003 and 2002, representing 0.6%, 0.1% and 0.1%, respectively, of its total expenses to this same client. These costs primarily relate to hosting computer servers in an off-site location on behalf of the Company.
The Company has agreements to provide development and brokerage services to certain of its unconsolidated subsidiaries accounted for under the equity method under terms that the Company believes are consistent with the terms in similar agreements with unrelated parties. In each of the years ended December 31, 2004, 2003 and 2002, the Company derived 1% of its total revenues from such unconsolidated subsidiaries.
19. Financial Instruments
As required under the Companys Credit Facility, the Company has entered into various interest rate agreements to manage market risks related to changes in interest rates. The Companys participation in derivative transactions has been limited to hedging purposes. Derivative instruments are not held or issued for trading purposes.
On March 24, 2001, the Company renewed an existing interest rate swap agreement for a 24-month period ending March 24, 2003, with a notional amount of $150,000. This interest rate swap agreement established a fixed interest pay rate of 4.68% on a portion of the Companys variable rate debt. Under this interest rate swap agreement, if the actual LIBOR-based rate was less than the specified fixed interest rate, the Company was obligated to pay the differential interest amount, such amount being recorded as incremental interest expense. Conversely, if the LIBOR-based rate was greater than the specified fixed interest rate, the differential interest amount was paid to the Company and recorded as a reduction of interest expense. The weighted average receive rates under the interest rate swap agreement for 2003 and 2002 were 1.37% and 1.80%, respectively.
Prior to November 1, 2001, the interest rate swap agreement was not designated as an effective hedge (although it was entered into for hedging purposes), and the Company recognized changes in fair value in current period earnings. As of November 1, 2001, in accordance with Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities (FAS 133), the Company designated the interest rate swap agreement as a cash flow hedge of the Companys variable interest flow exposure, and began assessing effectiveness of the cash flow hedge in accordance with the hypothetical derivative method of FAS 133 Implementation Issue G7. The hypothetical derivative method captured the impact of the $4,809 swap liability already existing at November 1, 2001, as future hedge ineffectiveness of the newly designated hedge relationship because the liability originated from interest rate movements prior to the application of hedge accounting.
Accordingly, changes in fair value of the interest rate swap agreement attributable solely to the passage of time and payments made to settle the liability serve to reduce the liability, therefore benefiting net income in future periods. The Company recorded payments of $588 and $3,611 in 2003 and 2002, respectively, against its liability that would have been recorded to interest expense had the interest rate
F-44
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
19. Financial Instruments (Continued)
swap agreement been designated as a hedge since its inception. Changes in the fair value of the interest rate swap agreement attributable to changes in benchmark market interest rates represent the effective portion of the hedge relationship and were recorded in other comprehensive income in accordance with FAS 133. Any hedge ineffectiveness was recorded in current period earnings. The interest rate swap agreement expired on March 24, 2003, therefore the liability balance is zero at December 31, 2004 and 2003. The Company recorded incremental interest expense of $567 in 2003 and $765 in 2002. Since the interest rate swap agreement expired on March 24, 2003, there was no related interest expense recorded in the year ended December 31, 2004.
On September 1, 2002, as a result of a decrease in the Companys floating interest rate debt, the Company dedesignated $50,000 of the interest rate swap agreement previously designated as a hedge in order to maintain the relationship between the notional amount of the designated portion of the interest rate swap agreement and the amount of the Companys floating rate debt. On November 30, 2002, an additional $25,000 was dedesignated. By dedesignating a portion of the interest rate swap agreement as a hedge, the remaining designated portion was still deemed an effective hedge. As a result of these changes, the Company recognized $(4) and $72 of expense in the years ended December 31, 2003 and 2002, respectively, related to the change in fair value of the portion of the interest rate swap agreement that was not designated as a hedge.
In December 2004, the Company entered into an interest rate cap agreement with a notional amount of $10,000 expiring March 24, 2005, under which the Company will receive payments if the 30-day LIBOR based interest rate exceeds 3.0%. The interest rate cap agreement has not been designated as an effective hedge (although it was entered into for hedging purposes), and the Company will recognize changes in the fair value of the interest rate cap agreement in current period earnings. Through December 31, 2004, amounts recorded by the Company related to this interest rate cap agreement were not material.
In December 2004, the Company entered into an interest rate cap agreement in order to limit its interest expense on a construction loan with a 30-day LIBOR-based floating interest rate related to a consolidated real estate project. The interest rate cap agreement has an initial notional amount of $1,110 and the Company will receive payments if the LIBOR-based interest rate exceeds 3.5%. The interest rate cap agreement has not been designated as an effective hedge, and therefore the interest rate cap agreement will be marked to market each period with the change in fair market value recognized in current period earnings. The interest rate cap agreement expires on January 1, 2006. Through December 31, 2004, amounts recorded by the Company related to this interest rate cap agreement were not material.
F-45
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
19. Financial Instruments (Continued)
In March 2003, the Company entered into an interest rate cap agreement in order to limit its interest expense on a construction loan with a 30-day LIBOR-based floating interest rate related to a consolidated real estate project. The interest rate cap agreement has a notional amount of $11,400 and the Company will receive payments if the LIBOR-based interest rate exceeds 3.5%. The interest rate cap agreement has not been designated as an effective hedge, and therefore the interest rate cap agreement will be marked to market each period with the change in fair market value recognized in current period earnings. The interest rate cap agreement expires on March 1, 2005. Through December 31, 2004, amounts recorded by the Company related to this interest rate cap agreement were not material.
Accounts receivable, accounts payable and accrued expenses and other liabilities are carried at amounts that reasonably approximate their fair values. The carrying values of the Companys long-term debt and notes payable on real estate reasonably approximate their fair values based on the Companys incremental borrowing rates for similar types of borrowing arrangements.
20. Commitments and Contingencies
At December 31, 2004, the Company guaranteed repayment of a maximum of $16,158 of real estate notes payable of its unconsolidated subsidiaries of which $15,408 of the underlying notes payable was outstanding as of December 31, 2004. These notes are secured by the underlying real estate and have maturity dates through December 2009.
During 2004, the Company issued several debt repayment guarantees of others that are subject to the fair value provisions of FASB Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Direct Guarantees of Indebtedness of Others (FIN 45).
In 2004, the Company issued a $1,000 debt repayment guaranty on a $10,185 construction loan in order to obtain a development fee contract and allow a third-party owner to obtain financing for a construction project. The guaranty expires upon project completion and achievement of a specified leasing target. The third-party owner has secured its obligation to the Company with a deed of trust on a separate parcel of land, should the Company be required to perform under the guaranty. The loan matures in November 2009. The Company estimates that its likely exposure under the guaranty is minimal and has recorded the fair value of the guaranty in an amount equivalent to the consideration received, or $102.
In 2004, the Company also issued a debt repayment guaranty of an unconsolidated subsidiary in conjunction with a $30,000 loan agreement. As part of this loan agreement, the Company issued a repayment guaranty of up to 50% of the loan balance plus any accrued and unpaid interest. At such time as the principal balance has been reduced to $15,000 or less and a target loan-to-value ratio has been reached, the Companys guaranty is reduced to 25%. In exchange for the guaranty, the Company will receive a priority return with respect to its capital contribution based on the outstanding amount of principal on the loan. The Company estimates that its likely exposure under the guaranty is minimal and has determined that the present value of the priority return is the best estimate of the fair value of the guaranty under FIN 45. The Company has recorded a liability offset by an increase in its investment in unconsolidated subsidiary balance of $1,886.
F-46
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
20. Commitments and Contingencies (Continued)
During 2004, the Company issued several other debt repayment guarantees of unconsolidated subsidiaries that are subject to the provisions of FIN 45. The Company estimates that its likely exposure under these guarantees is minimal. On this basis, the Company estimates that the fair value of these guarantees is equivalent to the amount necessary to secure the guarantees using letters of credit from a bank, and the aggregate amount is nominal.
At December 31, 2004, the Company has outstanding letters of credit totaling $23,546, including $8,709 and $6,424 of which collateralize amounts recorded in other current liabilities and other liabilities, respectively. The letters of credit expire at varying dates through November 2005.
In addition, at December 31, 2004, the Company has numerous completion and budget guarantees relating to development projects. These guarantees are made with third-party owners in the normal course of business. Each of these guarantees requires the Company to complete construction of the relevant project within a specified timeframe and/or within a specified budget, with the Company potentially being liable for costs to complete in excess of such budget. However, the Company generally has guaranteed maximum price contracts with reputable general contractors with respect to projects for which the Company provides these guarantees. These contracts are intended to pass the budget risk to such contractors. Management does not expect to incur any material losses under these guarantees.
From time to time, the Company acts as a general contractor with respect to construction projects. The Company does not consider these activities to be a material part of its business. In connection with these activities, the Company seeks to subcontract construction work for certain projects to reputable subcontractors. Should construction defects arise related to the underlying projects, the Company could potentially be liable to the client for the costs to repair such defects, but the Company would generally look to the subcontractor that performed the work to remedy the defect. Management does not expect to incur material losses with respect to construction defects.
The Company has made non-refundable earnest money deposits totaling $3,098 in conjunction with contracts to acquire approximately $120,516 of real estate from other entities.
The Company and one of its subsidiaries are defendants in a lawsuit styled Bank One Oklahoma, N.A, et al. (the Bank) v. Trammell Crow Services, Inc. and Trammell Crow Company, No. 03 C 3624, pending in the US District Court for the Northern District of Illinois, originally filed on April 2, 2003. The claims asserted by the plaintiffs relate to a sale/leaseback transaction involving a property in Oklahoma City previously owned by the Bank. The suit alleges breach of contract, breach of fiduciary duty, negligent misrepresentation, fraudulent misrepresentation and fraudulent concealment against the Company and/or its subsidiary and alleges that the plaintiffs have been damaged in an unspecified amount in excess of $15,000. The plaintiffs seek to recover actual damages, punitive damages and reasonable attorneys fees. The suit is in the process of discovery, and no trial date has been set. As of the date of this Form 10-K, the outcome of the suit cannot be predicted with any certainty, and the Company cannot at this time estimate an amount or range of potential loss in the event of an unfavorable outcome. While the Company cannot predict with any certainty the outcome of this matter, the Company currently believes the plaintiffs claims are without merit and is vigorously defending the lawsuit.
F-47
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
20. Commitments and Contingencies (Continued)
From time to time, the Company is involved in other litigation matters that arise in the ordinary course of its business, some of which involve claims for damages which are substantial in amount. The ultimate liability for these matters cannot be determined. However, based on the information currently available, the Company does not believe that the resolution of any such matters to which it is currently a party will have a material adverse effect on the Companys results of operations, financial condition or liquidity.
21. Supplemental Cash Flow Information
Supplemental cash flow information is summarized below for the three years ended December 31:
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Interest paid |
|
$ |
15,555 |
|
$ |
8,347 |
|
$ |
10,875 |
|
Income taxes paid |
|
15,387 |
|
8,998 |
|
8,611 |
|
|||
Non cash activities: |
|
|
|
|
|
|
|
|||
Issuance of restricted stock, net of forfeitures |
|
8,323 |
|
12,289 |
|
(77 |
) |
|||
Capital lease obligations |
|
667 |
|
2,161 |
|
1,180 |
|
|||
Recognition of deferred gains related to dispositions in previous periods |
|
381 |
|
339 |
|
941 |
|
|||
Writeoff of furniture and equipment against prior year restructuring reserve |
|
|
|
|
|
876 |
|
|||
Conversion to equity of note payable to minority shareholder of consolidated joint venture |
|
|
|
|
|
2,406 |
|
|||
22. Segment Information
Description of Services by Segment
The Global Services segment includes property and facilities management, brokerage and corporate advisory services, and project and construction management services delivered to both user and investor clients. The Development and Investment segment includes development activities performed on behalf of investor and user clients on a fee basis, as well as development and investment activities pursuant to which the Company takes an ownership position. The Development and Investment segment also includes activities related to the Companys operating real estate projects prior to disposition.
Measurement of Segment Profit or Loss and Segment Assets
The Company evaluates performance and allocates resources among its two reportable segments based on income before income taxes. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies.
F-48
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
22. Segment Information (Continued)
Factors Management Used to Identify the Companys Reportable Segments
The Companys reportable segments are defined by the nature of the service provided and activities conducted. Because development services require specialized knowledge, the Companys organizational structure allows the group of individuals with specialized knowledge and experience in development activities to perform these services with greater focus through the Companys Development and Investment segment. The organizational structure of the Global Services segment allows the Company to leverage resources in specific geographic areas, as non-development services provided to user and investor clients often require similar expertise.
Approximately 96% of the Companys revenues are from clients located in the United States. In 2004 and 2003, one individual client accounts for $96,237, or 12%, and $73,668, or 10%, respectively, of the Companys consolidated revenues. Revenues from this client are included primarily in the Companys Global Services segment. No individual client accounted for more than 10% of the Companys consolidated revenues in 2002.
Summarized financial information for reportable segments is as follows:
|
|
Years Ended December 31, |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Global Services: |
|
|
|
|
|
|
|
|||
Total revenues |
|
$ |
710,845 |
|
$ |
649,617 |
|
$ |
656,855 |
|
Costs and expenses(1) |
|
682,735 |
|
628,234 |
|
648,293 |
|
|||
Operating income |
|
28,110 |
|
21,383 |
|
8,562 |
|
|||
Interest and other income |
|
1,424 |
|
863 |
|
259 |
|
|||
Income from continuing operations before income taxes, minority interest and income from investments in unconsolidated subsidiaries |
|
29,534 |
|
22,246 |
|
8,821 |
|
|||
Minority interest, before income taxes |
|
560 |
|
675 |
|
3,323 |
|
|||
Income from investments in unconsolidated subsidiaries, before income taxes |
|
7,252 |
|
3,913 |
|
1,789 |
|
|||
Income from continuing operations, before income taxes |
|
37,346 |
|
26,834 |
|
13,933 |
|
|||
Income from discontinued operations, before income taxes |
|
946 |
|
376 |
|
791 |
|
|||
Income before income taxes |
|
$ |
38,292 |
|
$ |
27,210 |
|
$ |
14,724 |
|
F-49
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
22. Segment Information (Continued)
|
|
Years Ended December 31, |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Development and Investment: |
|
|
|
|
|
|
|
|||
Total revenues |
|
$ |
67,581 |
|
$ |
55,929 |
|
$ |
76,055 |
|
Costs and expenses(1) |
|
76,115 |
|
62,947 |
|
73,688 |
|
|||
Operating income (loss) |
|
(8,534 |
) |
(7,018 |
) |
2,367 |
|
|||
Interest and other income |
|
1,384 |
|
1,420 |
|
927 |
|
|||
Income (loss) from continuing operations before income taxes, minority interest and income from investments in unconsolidated subsidiaries |
|
(7,150 |
) |
(5,598 |
) |
3,294 |
|
|||
Minority interest, before income taxes |
|
(5,406 |
) |
1,395 |
|
(402 |
) |
|||
Income from investments in unconsolidated subsidiaries, before income taxes |
|
10,437 |
|
12,637 |
|
7,160 |
|
|||
Income (loss) from continuing operations, before income taxes |
|
(2,119 |
) |
8,434 |
|
10,052 |
|
|||
Income (loss) from discontinued operations, before income taxes |
|
26,900 |
|
(254 |
) |
5,268 |
|
|||
Income before income taxes |
|
$ |
24,781 |
|
$ |
8,180 |
|
$ |
15,320 |
|
Total: |
|
|
|
|
|
|
|
|||
Total revenues |
|
$ |
778,426 |
|
$ |
705,546 |
|
$ |
732,910 |
|
Costs and expenses(1) |
|
758,850 |
|
691,181 |
|
721,981 |
|
|||
Operating income |
|
19,576 |
|
14,365 |
|
10,929 |
|
|||
Interest and other income |
|
2,808 |
|
2,283 |
|
1,186 |
|
|||
Income from continuing operations before income taxes, minority interest and income from investments in unconsolidated subsidiaries |
|
22,384 |
|
16,648 |
|
12,115 |
|
|||
Minority interest, before income taxes |
|
(4,846 |
) |
2,070 |
|
2,921 |
|
|||
Income from investments in unconsolidated subsidiaries, before income taxes |
|
17,689 |
|
16,550 |
|
8,949 |
|
|||
Income from continuing operations, before income taxes |
|
35,227 |
|
35,268 |
|
23,985 |
|
|||
Income from discontinued operations, before income taxes |
|
27,846 |
|
122 |
|
6,059 |
|
|||
Income before income taxes |
|
$ |
63,073 |
|
$ |
35,390 |
|
$ |
30,044 |
|
|
|
December 31 |
|
||||
|
|
2004 |
|
2003 |
|
||
Total Assets: |
|
|
|
|
|
||
Global Services |
|
$ |
319,464 |
|
$ |
296,876 |
|
Development and Investment |
|
429,486 |
|
333,250 |
|
||
Total consolidated assets |
|
$ |
748,950 |
|
$ |
630,126 |
|
(1) Costs and expenses include non-cash compensation expense related to the amortization of employment contracts and unearned stock compensation of $6,572, $3,701 and $2,319 related to the Global Services segment and $2,641, $1,402 and $148 related to the Development and Investment segment in 2004, 2003 and 2002, respectively.
F-50
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
December 31, 2004
(dollars in thousands, except per share data)
23. Unaudited Interim Financial Information
Unaudited summarized financial information by quarter is as follows:
|
|
Quarter Ended |
|
||||||||||||||
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
||||||||
2004: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total revenues |
|
$ |
158,478 |
|
$ |
182,480 |
|
|
$ |
188,966 |
|
|
|
$ |
248,502 |
|
|
Income (loss) from discontinued operations, net of income taxes(1) |
|
340 |
|
(152 |
) |
|
(86 |
) |
|
|
17,169 |
|
|
||||
Net income |
|
2,099 |
|
3,214 |
|
|
5,854 |
|
|
|
27,952 |
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.06 |
|
$ |
0.09 |
|
|
$ |
0.16 |
|
|
|
$ |
0.83 |
|
|
Diluted |
|
$ |
0.06 |
|
$ |
0.09 |
|
|
$ |
0.15 |
|
|
|
$ |
0.77 |
|
|
2003: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total revenues |
|
$ |
160,132 |
|
$ |
169,146 |
|
|
$ |
167,043 |
|
|
|
$ |
209,225 |
|
|
Income (loss) from discontinued operations, net of income taxes(1) |
|
(149 |
) |
(175 |
) |
|
(385 |
) |
|
|
782 |
|
|
||||
Net income |
|
1,144 |
|
3,072 |
|
|
1,783 |
|
|
|
15,041 |
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.03 |
|
$ |
0.09 |
|
|
$ |
0.05 |
|
|
|
$ |
0.42 |
|
|
Diluted |
|
$ |
0.03 |
|
$ |
0.08 |
|
|
$ |
0.05 |
|
|
|
$ |
0.41 |
|
|
(1) Discontinued operations include the operations of real estate properties and gain on disposition of real estate properties held for sale or sold in which the Company retained or expects to retain no continuing involvement, in accordance with FAS 144.
24. Subsequent Event
In March 2005, the Company announced that its Board of Directors has authorized the purchase of up to $20,000 of its common stock from time to time in open market purchases or in privately negotiated transactions. The repurchase of shares is intended to offset dilution resulting from equity incentive awards made under the Companys stock plans.
F-51
TRAMMELL CROW COMPANY AND SUBSIDIARIES
SCHEDULE IIIREAL ESTATE
INVESTMENTS AND ACCUMULATED DEPRECIATION
December 31, 2004
(In thousands)
|
|
|
|
Initial Cost |
|
|
|
Balance at December 31, 2004 |
|
|
|
|
|
|
|
||||||||||||||
Description |
|
|
|
Related |
|
Land |
|
Buildings |
|
Other |
|
Costs |
|
Land |
|
Buildings |
|
Other |
|
Total(A), |
|
Accumulated |
|
Depreciable |
|
Date of |
|
Date |
|
REAL ESTATE UNDER DEVELOPMENT (CURRENT) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cockrell Hill, Dallas, TX |
|
|
|
|
|
1,159 |
|
|
|
|
|
|
|
|
25 |
|
|
1,177 |
|
|
7 |
|
|
|
|
|
1,184 |
|
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
|
2004 |
|
|
Parmer Lane Village, Austin, TX |
|
|
1,890 |
|
|
252 |
|
|
|
|
|
|
|
|
1,612 |
|
|
394 |
|
|
1,470 |
|
|
|
|
|
1,864 |
|
|
|
|
|
|
|
|
|
|
|
2003 |
|
|
|
2003 |
|
|
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aberdeen, Aberdeen, MS |
|
|
4,773 |
|
|
|
|
|
|
|
|
|
|
|
4,728 |
|
|
756 |
|
|
3,972 |
|
|
|
|
|
4,728 |
|
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
|
2004 |
|
|
BMP North Garland, Garland, TX |
|
|
3,127 |
|
|
1,017 |
|
|
|
|
|
|
|
|
3,911 |
|
|
1,065 |
|
|
3,863 |
|
|
|
|
|
4,928 |
|
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
|
2004 |
|
|
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conroe Distribution, Conroe, TX |
|
|
683 |
|
|
264 |
|
|
|
|
|
|
|
|
91 |
|
|
279 |
|
|
76 |
|
|
|
|
|
355 |
|
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
|
2004 |
|
|
South River One, Cranbury Township, NJ |
|
|
6,224 |
|
|
2,206 |
|
|
|
|
|
|
|
|
5,491 |
|
|
2,532 |
|
|
5,165 |
|
|
|
|
|
7,697 |
|
|
|
|
|
|
|
|
|
|
|
2003 |
|
|
|
2003 |
|
|
REAL ESTATE HELD FOR SALE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCDFW Ave E, Arlington, TX |
|
|
1,975 |
|
|
445 |
|
|
1,162 |
|
|
|
|
|
92 |
|
|
418 |
|
|
1,281 |
|
|
|
|
|
1,699 |
|
|
|
|
|
|
|
|
|
|
|
1968 |
|
|
|
2003 |
|
|
Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Glendale & 91st, Phoenix, AZ |
|
|
1,386 |
|
|
344 |
|
|
|
|
|
|
|
|
|
|
|
344 |
|
|
|
|
|
|
|
|
344 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2001 |
|
|
Hampden Town Center, Denver, CO |
|
|
1,750 |
|
|
|
|
|
|
|
|
|
|
|
1,408 |
|
|
1,408 |
|
|
|
|
|
|
|
|
1,408 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1999 |
|
|
Killeen, Killeen, TX |
|
|
|
|
|
490 |
|
|
|
|
|
|
|
|
3 |
|
|
493 |
|
|
|
|
|
|
|
|
493 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1999 |
|
|
REAL ESTATE UNDER DEVELOPMENT (NON-CURRENT) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concord Commons, Englewood, CO |
|
|
|
|
|
997 |
|
|
|
|
|
|
|
|
1,690 |
|
|
1,735 |
|
|
952 |
|
|
|
|
|
2,687 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
Mixed-Use (Multi-family/Retail) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High Street Columbia, Washington, D.C. |
|
|
52,237 |
|
|
19,169 |
|
|
7,693 |
|
|
|
|
|
29,532 |
|
|
27,529 |
|
|
28,865 |
|
|
|
|
|
56,394 |
|
|
|
|
|
|
|
|
|
|
|
2002 |
|
|
|
2002 |
|
|
Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cityview Village Retail Center, San Antonio, TX |
|
|
803 |
|
|
1,248 |
|
|
|
|
|
|
|
|
110 |
|
|
1,358 |
|
|
|
|
|
|
|
|
1,358 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
Katy POB I, LP, Houston, TX |
|
|
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
46 |
|
|
|
|
|
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
Sugarland POB I, LP, Houston, TX |
|
|
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
47 |
|
|
|
|
|
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
REAL ESTATE HELD FOR INVESTMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arvada Marketplace, Arvada, CO |
|
|
4,476 |
|
|
2,477 |
|
|
5,000 |
|
|
|
|
|
348 |
|
|
2,507 |
|
|
5,318 |
|
|
|
|
|
7,825 |
|
|
|
(32 |
) |
|
|
39 |
|
|
|
1987 |
|
|
|
2004 |
|
|
Crossroads Mall, San Antonio, TX |
|
|
|
|
|
6,984 |
|
|
6,571 |
|
|
(648 |
) |
|
24 |
|
|
6,990 |
|
|
6,655 |
|
|
(714 |
) |
|
12,931 |
|
|
|
(25 |
) |
|
|
39 |
|
|
|
1961 |
|
|
|
2004 |
|
|
Rosewood, Houston, TX |
|
|
1,589 |
|
|
1,363 |
|
|
|
|
|
|
|
|
2,727 |
|
|
3,128 |
|
|
962 |
|
|
|
|
|
4,090 |
|
|
|
|
|
|
|
|
|
|
|
2002 |
|
|
|
2002 |
|
|
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Barton, Lenexa, KS |
|
|
578 |
|
|
198 |
|
|
535 |
|
|
40 |
|
|
(29 |
) |
|
198 |
|
|
546 |
|
|
|
|
|
744 |
|
|
|
(19 |
) |
|
|
39 |
|
|
|
1989 |
|
|
|
2003 |
|
|
Chase Park, Austin, TX |
|
|
11,112 |
|
|
3,592 |
|
|
6,246 |
|
|
2,551 |
|
|
690 |
|
|
3,600 |
|
|
7,619 |
|
|
1,860 |
|
|
13,079 |
|
|
|
(126 |
) |
|
|
39 |
|
|
|
1969 |
|
|
|
2004 |
|
|
Dallas #1, Dallas, TX |
|
|
8,000 |
|
|
4,781 |
|
|
|
|
|
|
|
|
|
|
|
4,781 |
|
|
|
|
|
|
|
|
4,781 |
|
|
|
|
|
|
|
|
|
|
|
1957 |
|
|
|
2004 |
|
|
Meridian Tower, Tulsa, OK |
|
|
6,303 |
|
|
1,200 |
|
|
7,489 |
|
|
|
|
|
961 |
|
|
1,200 |
|
|
8,450 |
|
|
|
|
|
9,650 |
|
|
|
(513 |
) |
|
|
39 |
|
|
|
1981 |
|
|
|
2001 |
|
|
Riata Gateway, Austin, TX |
|
|
2,155 |
|
|
3,505 |
|
|
325 |
|
|
|
|
|
645 |
|
|
3,652 |
|
|
823 |
|
|
|
|
|
4,475 |
|
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
|
2004 |
|
|
TCDFW Ave F, Arlington, TX. |
|
|
1,439 |
|
|
1,370 |
|
|
1,970 |
|
|
226 |
|
|
(139 |
) |
|
1,317 |
|
|
2,110 |
|
|
|
|
|
3,427 |
|
|
|
(90 |
) |
|
|
39 |
|
|
|
1960 |
|
|
|
2003 |
|
|
F-52
TRAMMELL CROW COMPANY AND SUBSIDIARIES
SCHEDULE IIIREAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION (Continued)
December 31, 2004
(In thousands)
|
|
|
|
Initial Cost |
|
|
|
Balance at December 31, 2004 |
|
|
|
|
|
|
|
||||||||||||||
Description |
|
|
|
Related |
|
Land |
|
Buildings |
|
Other |
|
Costs |
|
Land |
|
Buildings |
|
Other |
|
Total(A), |
|
Accumulated |
|
Depreciable |
|
Date of |
|
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REAL ESTATE HELD FOR INVESTMENT (Continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pennsy Drive, Landover, MD |
|
|
4,832 |
|
|
2,437 |
|
|
4,766 |
|
|
|
|
|
807 |
|
|
2,437 |
|
|
5,573 |
|
|
|
|
8,010 |
|
|
(87 |
) |
|
|
39 |
|
|
|
1966 |
|
|
|
2004 |
|
|
TCDFW Division, Arlington, TX |
|
|
1,532 |
|
|
1,175 |
|
|
2,446 |
|
|
234 |
|
|
(191 |
) |
|
1,120 |
|
|
2,544 |
|
|
|
|
3,664 |
|
|
(108 |
) |
|
|
39 |
|
|
|
1971 |
|
|
|
2003 |
|
|
Mixed-Use (Multi-family/Retail) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High Street Clarkson, Denver, CO |
|
|
527 |
|
|
1,203 |
|
|
|
|
|
|
|
|
597 |
|
|
1,740 |
|
|
60 |
|
|
|
|
1,800 |
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
|
2003 |
|
|
Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
777 6th Street, Washington, D.C. |
|
|
18,840 |
|
|
14,827 |
|
|
|
|
|
|
|
|
2,238 |
|
|
17,065 |
|
|
|
|
|
|
|
17,065 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
Arrowwood, Charlotte, NC |
|
|
|
|
|
321 |
|
|
|
|
|
|
|
|
|
|
|
321 |
|
|
|
|
|
|
|
321 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1999 |
|
|
Ballpark Way, Houston, TX |
|
|
5,380 |
|
|
6,401 |
|
|
|
|
|
|
|
|
1,634 |
|
|
8,035 |
|
|
|
|
|
|
|
8,035 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2000 |
|
|
Bee Caves, Austin, TX |
|
|
|
|
|
153 |
|
|
|
|
|
|
|
|
19 |
|
|
172 |
|
|
|
|
|
|
|
172 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2003 |
|
|
Cameron, Alexandria, VA |
|
|
|
|
|
3,359 |
|
|
|
|
|
|
|
|
3,609 |
|
|
6,968 |
|
|
|
|
|
|
|
6,968 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2000 |
|
|
Centerpoint Commons, Bradenton, FL |
|
|
8,092 |
|
|
9,844 |
|
|
|
|
|
|
|
|
17 |
|
|
9,859 |
|
|
2 |
|
|
|
|
9,861 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
Cleveland, Cleveland, TN |
|
|
|
|
|
260 |
|
|
|
|
|
|
|
|
(160 |
) |
|
100 |
|
|
|
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1996 |
|
|
Fairway Center, Pasadena, TX |
|
|
|
|
|
875 |
|
|
|
|
|
|
|
|
3,373 |
|
|
4,248 |
|
|
|
|
|
|
|
4,248 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2001 |
|
|
Greenhill, Tulsa, OK |
|
|
|
|
|
327 |
|
|
|
|
|
|
|
|
39 |
|
|
366 |
|
|
|
|
|
|
|
366 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2002 |
|
|
John Young Pkwy Retail, Orlando, FL |
|
|
|
|
|
942 |
|
|
|
|
|
|
|
|
10 |
|
|
952 |
|
|
|
|
|
|
|
952 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
Lake Park Plaza, Lewisville, TX |
|
|
|
|
|
926 |
|
|
|
|
|
|
|
|
590 |
|
|
1,516 |
|
|
|
|
|
|
|
1,516 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1999 |
|
|
Lakeline Retail, Cedar Park, TX |
|
|
|
|
|
75 |
|
|
|
|
|
|
|
|
(70 |
) |
|
5 |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2000 |
|
|
NashvilleMOB, Nashville, TN |
|
|
|
|
|
648 |
|
|
|
|
|
|
|
|
27 |
|
|
658 |
|
|
17 |
|
|
|
|
675 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2004 |
|
|
Sierra Corporate Center, Reno, NV |
|
|
|
|
|
926 |
|
|
|
|
|
|
|
|
612 |
|
|
1,538 |
|
|
|
|
|
|
|
1,538 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1999 |
|
|
South River Office, Cranbury Township, NJ |
|
|
|
|
|
1,061 |
|
|
|
|
|
|
|
|
(10 |
) |
|
1,051 |
|
|
|
|
|
|
|
1,051 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1998 |
|
|
Springtown Land, Austin, TX |
|
|
|
|
|
227 |
|
|
|
|
|
|
|
|
|
|
|
227 |
|
|
|
|
|
|
|
227 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1999 |
|
|
TCDC Land, Englewood, CO |
|
|
|
|
|
1,888 |
|
|
|
|
|
|
|
|
1,945 |
|
|
3,833 |
|
|
|
|
|
|
|
3,833 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
1999 |
|
|
TCDFW LCT, Irving, TX |
|
|
|
|
|
3,603 |
|
|
|
|
|
|
|
|
244 |
|
|
3,847 |
|
|
|
|
|
|
|
3,847 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2000 |
|
|
Telco, Englewood, CO |
|
|
|
|
|
1,405 |
|
|
|
|
|
|
|
|
(538 |
) |
|
867 |
|
|
|
|
|
|
|
867 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2000 |
|
|
Wetmore, San Antonio, TX |
|
|
|
|
|
484 |
|
|
|
|
|
|
|
|
146 |
|
|
630 |
|
|
|
|
|
|
|
630 |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
2002 |
|
|
Total |
|
|
$ 149,703 |
|
|
$ 106,521 |
|
|
$ 44,203 |
|
|
$ 2,403 |
|
|
$ 68,858 |
|
|
$ 134,509 |
|
|
$ 86,330 |
|
|
$ 1,146 |
|
$ 221,985 |
|
|
$ (1,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) The aggregate cost for Federal Income tax purposes is approximately $223.4 million.
(B) Land, real estate under development and real estate held for sale are not depreciated.
(C) Includes an adjustment to reflect depreciation (on assets previously classified as held for sale) that would have been recorded had the assets been continuously classified as real estate held for investment since acquisition (Meridian Tower$271).
(D) Reflects a writedown for impairment (Telco$553, Cleveland$170, Lakeline$70, and TCDFW LCT$357).
F-53
TRAMMELL CROW COMPANY AND SUBSIDIARIES
NOTE TO SCHEDULE IIIREAL
ESTATE INVESTMENTS
AND ACCUMULATED DEPRECIATION
December 31, 2004
(In thousands)
Changes in real estate investments and accumulated depreciation for the three years ended December 31 are as follows:
|
|
2004 |
|
2003 |
|
2002 |
|
|||||||||
Real estate investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of year |
|
|
$ |
167,262 |
|
|
|
$ |
174,173 |
|
|
|
$ |
232,440 |
|
|
Additions and improvements |
|
|
196,871 |
|
|
|
74,609 |
|
|
|
103,637 |
|
|
|||
Dispositions |
|
|
(141,435 |
) |
|
|
(75,858 |
) |
|
|
(159,270 |
) |
|
|||
Other adjustments(1) |
|
|
(713 |
) |
|
|
(5,662 |
) |
|
|
(2,634 |
) |
|
|||
Balance at end of year |
|
|
$ |
221,985 |
|
|
|
$ |
167,262 |
|
|
|
$ |
174,173 |
|
|
Accumulated depreciation(2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of year |
|
|
$ |
(307 |
) |
|
|
$ |
|
|
|
|
|
|
|
|
Depreciation expense |
|
|
(888 |
) |
|
|
(1,148 |
) |
|
|
|
|
|
|||
Dispositions |
|
|
195 |
|
|
|
82 |
|
|
|
|
|
|
|||
Other adjustments(1) |
|
|
|
|
|
|
759 |
|
|
|
|
|
|
|||
Balance at end of year |
|
|
$ |
(1,000 |
) |
|
|
$ |
(307 |
) |
|
|
|
|
|
(1) Includes amortization of lease intangibles and tenant origination costs, allowances to reflect certain assets at fair value less cost to sell, writedowns for impairment, and adjustments to reflect cumulative depreciation on assets that were reclassified from held for sale. Also includes reclassification of accumulated depreciation to real estate basis upon reclassification of assets to held for sale.
(2) Prior to the Companys adoption of FAS 144 in 2002, all real estate was classified as held for sale and therefore not depreciated.
F-54
TFK Retail, Ltd., A Texas Limited Partnership
Years ended June 30, 2004, 2003, and 2002
F-55
TFK Retail, Ltd., A Texas Limited Partnership
Financial Statements
Years ended June 30, 2004, 2003, and 2002
Contents
|
F-57 |
|
Audited Financial Statements |
|
|
|
F-58 |
|
|
F-59 |
|
|
F-60 |
|
|
F-61 |
|
|
F-62 |
F-56
Report of Independent Registered Public Accounting Firm
The Partners
TFK Retail, Ltd.
We have audited the accompanying balance sheets of TFK Retail, Ltd., a Texas limited partnership, as of June 30, 2004 and 2003, and the related statements of operations, changes in partners capital, and cash flows for each of the three years in the period ended June 30, 2004. These financial statements are the responsibility of the Partnerships management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the auditing standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Partnerships internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of TFK Retail, Ltd., a Texas limited partnership, at June 30, 2004 and 2003, and the results of its operations and its cash flows for each of the three years in the period ended June 30, 2004, in conformity with United States generally accepted accounting principles.
/s/ ERNST & YOUNG LLP |
|
March 8, 2005 |
F-57
TFK Retail, Ltd., A Texas Limited Partnership
Balance Sheets
|
|
June 30 |
|
||||
|
|
2004 |
|
2003 |
|
||
Assets |
|
|
|
|
|
||
Real estate: |
|
|
|
|
|
||
Land |
|
$ |
|
|
$ |
16,450,615 |
|
Buildings and improvements |
|
|
|
95,820,423 |
|
||
|
|
|
|
112,271,038 |
|
||
Accumulated depreciation |
|
|
|
(11,063,633 |
) |
||
|
|
|
|
101,207,405 |
|
||
Cash and cash equivalents |
|
692,162 |
|
2,406,619 |
|
||
Other receivables |
|
785,727 |
|
|
|
||
Tenant receivables, net of allowance for doubtful accounts of $0 and $146,713 at June 30, 2004 and 2003 |
|
280,590 |
|
1,561,699 |
|
||
Deferred loan costs, net of accumulated amortization of $0 and $26,714 at June 30, 2004 and 2003 |
|
|
|
7,756 |
|
||
Deferred leasing commissions, net of accumulated amortization of $0 and $323,400 at June 30, 2004 and 2003 |
|
|
|
780,197 |
|
||
Other assets |
|
4,340 |
|
331,128 |
|
||
Total assets |
|
$ |
1,762,819 |
|
$ |
106,294,804 |
|
Liabilities and Partners Capital |
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
||
Notes payable |
|
$ |
696,307 |
|
$ |
102,849,602 |
|
Accrued property taxes |
|
|
|
997,200 |
|
||
Accrued interest |
|
|
|
427,325 |
|
||
Payables to affiliates |
|
|
|
222,230 |
|
||
Accounts payable and accrued liabilities |
|
107,196 |
|
296,415 |
|
||
Prepaid rent |
|
|
|
527,994 |
|
||
Tenant security deposits |
|
6,153 |
|
224,060 |
|
||
Total liabilities |
|
809,656 |
|
105,544,826 |
|
||
Partners capital: |
|
|
|
|
|
||
General partners |
|
19,064 |
|
14,722 |
|
||
Limited partners |
|
934,099 |
|
735,256 |
|
||
Total partners capital |
|
953,163 |
|
749,978 |
|
||
Total liabilities and partners capital |
|
$ |
1,762,819 |
|
$ |
106,294,804 |
|
See accompanying notes.
F-58
TFK Retail, Ltd., A Texas Limited Partnership
Statements of Operations
|
|
Year ended June 30 |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Revenues |
|
|
|
|
|
|
|
|||
Rental |
|
$ |
8,400,393 |
|
$ |
12,511,650 |
|
$ |
12,413,240 |
|
Tenant reimbursements |
|
3,114,886 |
|
3,497,529 |
|
3,704,480 |
|
|||
Other |
|
62,119 |
|
94,052 |
|
75,968 |
|
|||
|
|
11,577,398 |
|
16,103,231 |
|
16,193,688 |
|
|||
Operating Expenses |
|
|
|
|
|
|
|
|||
Repairs and maintenance |
|
890,260 |
|
1,173,779 |
|
1,181,640 |
|
|||
Utilities |
|
189,285 |
|
240,027 |
|
233,176 |
|
|||
Insurance |
|
219,208 |
|
314,285 |
|
230,370 |
|
|||
Property taxes |
|
1,348,470 |
|
1,966,523 |
|
1,949,693 |
|
|||
General and administrative |
|
655,293 |
|
831,033 |
|
698,625 |
|
|||
Management fees |
|
691,518 |
|
1,156,216 |
|
1,048,607 |
|
|||
Bad debts |
|
182,440 |
|
19,151 |
|
305,418 |
|
|||
Other |
|
31,484 |
|
|
|
4,876 |
|
|||
|
|
4,207,958 |
|
5,701,014 |
|
5,652,405 |
|
|||
Income from operations |
|
7,369,440 |
|
10,402,217 |
|
10,541,283 |
|
|||
Depreciation and amortization |
|
1,702,213 |
|
3,175,804 |
|
2,990,645 |
|
|||
Interest |
|
22,588,942 |
|
11,347,039 |
|
8,328,072 |
|
|||
Net loss before gain on sale of real estate |
|
(16,921,715 |
) |
(4,120,626 |
) |
(777,434 |
) |
|||
Gain on sale of real estate |
|
51,303,496 |
|
|
|
|
|
|||
Net income (loss) |
|
$ |
34,381,781 |
|
$ |
(4,120,626 |
) |
$ |
(777,434 |
) |
See accompanying notes.
F-59
TFK Retail, Ltd., A Texas Limited Partnership
Statements of Changes in
Partners Capital
|
|
General Partners |
|
Limited Partners |
|
|
|
|||||||||||||||||||||
|
|
GPI-Lincoln, |
|
TC Houston |
|
MDLP |
|
TCH TFK, |
|
GPIL, Inc. |
|
Tri-States |
|
Total |
|
|||||||||||||
Capital at June 30, 2001 |
|
|
$ |
93,509 |
|
|
|
$ |
90,367 |
|
|
|
$ |
80,475 |
|
|
$ |
1,441,595 |
|
$ |
7,592,630 |
|
$ |
|
|
$ |
9,298,576 |
|
Distributions |
|
|
(21,764 |
) |
|
|
(21,764 |
) |
|
|
(18,717 |
) |
|
(347,571 |
) |
(1,766,582 |
) |
|
|
(2,176,398 |
) |
|||||||
Net loss |
|
|
(7,832 |
) |
|
|
(7,484 |
) |
|
|
(6,742 |
) |
|
(119,341 |
) |
(636,035 |
) |
|
|
(777,434 |
) |
|||||||
Capital at June 30, 2002 |
|
|
63,913 |
|
|
|
61,119 |
|
|
|
55,016 |
|
|
974,683 |
|
5,190,013 |
|
|
|
6,344,744 |
|
|||||||
Distributions |
|
|
(14,742 |
) |
|
|
(14,742 |
) |
|
|
(12,677 |
) |
|
(235,420 |
) |
(1,196,559 |
) |
|
|
(1,474,140 |
) |
|||||||
Net loss |
|
|
(41,602 |
) |
|
|
(39,224 |
) |
|
|
(35,822 |
) |
|
(625,229 |
) |
(3,378,749 |
) |
|
|
(4,120,626 |
) |
|||||||
Capital at June 30, 2003 |
|
|
7,569 |
|
|
|
7,153 |
|
|
|
6,517 |
|
|
114,034 |
|
614,705 |
|
|
|
749,978 |
|
|||||||
Transfer of ownership |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(254,902 |
) |
254,902 |
|
|
|
|||||||
Distributions |
|
|
(341,786 |
) |
|
|
(341,786 |
) |
|
|
(247,971 |
) |
|
(9,805,616 |
) |
(359,803 |
) |
(23,081,634 |
) |
(34,178,596 |
) |
|||||||
Net income |
|
|
343,749 |
|
|
|
344,165 |
|
|
|
246,315 |
|
|
10,158,632 |
|
|
|
23,288,920 |
|
34,381,781 |
|
|||||||
Capital at June 30, 2004 |
|
|
$ |
9,532 |
|
|
|
$ |
9,532 |
|
|
|
$ |
4,861 |
|
|
$ |
467,050 |
|
$ |
|
|
$ |
462,188 |
|
$ |
953,163 |
|
See accompanying notes.
F-60
TFK Retail, Ltd., A Texas Limited Partnership
Statements of Cash Flows
|
|
Year ended June 30 |
|
|||||||
|
|
2004 |
|
2003 |
|
2002 |
|
|||
Operating Activities |
|
|
|
|
|
|
|
|||
Net income (loss) |
|
$ |
34,381,781 |
|
$ |
(4,120,626 |
) |
$ |
(777,434 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||
Gain on sale of real estate |
|
(51,303,496 |
) |
|
|
|
|
|||
Depreciation and amortization |
|
1,702,213 |
|
3,175,804 |
|
2,990,645 |
|
|||
Amortization of deferred loan costs |
|
1,723 |
|
6,894 |
|
6,894 |
|
|||
Loan participation amortization |
|
17,437,951 |
|
3,648,294 |
|
629,327 |
|
|||
Bad debt expense |
|
182,440 |
|
19,151 |
|
305,418 |
|
|||
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|||
Tenant receivables |
|
1,098,669 |
|
85,268 |
|
(493,169 |
) |
|||
Other assets |
|
326,788 |
|
(14,352 |
) |
(178,135 |
) |
|||
Accrued interest |
|
(427,325 |
) |
|
|
|
|
|||
Accrued property taxes |
|
(997,200 |
) |
(97,806 |
) |
(98,842 |
) |
|||
Accounts payable and accrued liabilities |
|
(419,349 |
) |
72,204 |
|
54,049 |
|
|||
Prepaid rent |
|
(527,994 |
) |
81,501 |
|
166,547 |
|
|||
Tenant security deposits |
|
(217,907 |
) |
(21,410 |
) |
(9,142 |
) |
|||
Net cash provided by operating activities |
|
1,238,294 |
|
2,834,922 |
|
2,596,158 |
|
|||
Investing Activities |
|
|
|
|
|
|
|
|||
Property improvements |
|
(661,704 |
) |
(1,542,580 |
) |
(556,101 |
) |
|||
Other receivables |
|
(785,727 |
) |
|
|
|
|
|||
Leasing commissions |
|
(695,615 |
) |
(446,901 |
) |
(183,364 |
) |
|||
Proceeds from sale |
|
152,960,137 |
|
|
|
|
|
|||
Net cash provided by (used in) investing activities |
|
150,817,091 |
|
(1,989,481 |
) |
(739,465 |
) |
|||
Financing Activities |
|
|
|
|
|
|
|
|||
Payment of notes payable |
|
(119,591,246 |
) |
|
|
|
|
|||
Partner distributions |
|
(34,178,596 |
) |
(1,474,140 |
) |
(2,176,398 |
) |
|||
Net cash used in financing activities |
|
(153,769,842 |
) |
(1,474,140 |
) |
(2,176,398 |
) |
|||
Net decrease in cash and cash equivalents |
|
(1,714,457 |
) |
(628,699 |
) |
(319,705 |
) |
|||
Cash and cash equivalents at beginning of year |
|
2,406,619 |
|
3,035,318 |
|
3,355,023 |
|
|||
Cash and cash equivalents at end of year |
|
$ |
692,162 |
|
$ |
2,406,619 |
|
$ |
3,035,318 |
|
Supplemental Cash Flow Disclosure |
|
|
|
|
|
|
|
|||
Cash paid for interest, excluding loan participation |
|
$ |
5,576,593 |
|
$ |
7,691,851 |
|
$ |
7,691,851 |
|
See accompanying notes.
F-61
TFK
Retail, Ltd., A Texas Limited Partnership
Notes to Financial Statements
June 30, 2004
TFK Retail, Ltd. (the Partnership) was formed on August 16, 1999, for the purpose of acquiring, owning, and operating neighborhood retail shopping centers anchored by large national companies. The Partnership was originally owned by GPI-Lincoln, Inc. and TC Houston TFK, Inc. as co-general partners, and MDLP Holdings, Inc., TCH TFK, L.P. and GPIL, Inc. as limited partners. On July 1, 2003, GPIL, Inc. sold its interest in total to Tri-States Retail Investments, L.L.C. GPI-Lincoln, Inc., MDLP Holdings, Inc., and Tri-States Retail Investments, L.L.C. are collectively referred to as Granite. TC Houston TFK, Inc. and TCH TFK, L.P. are collectively referred to as Crow.
On March 1, 2004, the Partnership sold all of its real estate assets in a single transaction. The Partnership is currently winding up its affairs and distributing its remaining net assets to its partners.
2. Summary of Significant Accounting Policies
Real estate is recorded at cost, less accumulated depreciation.
Depreciation is calculated on a straight-line basis, based upon the following useful lives:
Buildings and improvements |
|
39 years |
Site improvements |
|
10 years |
Tenant improvements are capitalized and depreciated over the life of the related lease.
Expenditures for maintenance and repairs are charged to operations as incurred. Significant renovations or betterments, which extend the economic useful lives of the assets, are capitalized.
Under the guidelines set forth under FAS 144, depreciation of the assets is to be discontinued once real estate assets are classified as held for sale. Further, assets held for sale are recorded at the lower of their carrying value or sales price less costs to sell. In connection with the sale of the properties on March 1, 2004, the Partnership classified the properties as held for sale on December 1, 2003. Depreciation was discontinued as of that date, and no write-down to the lower of carrying value or sales price less costs to sell was necessary.
The Partnership records impairment losses on long-lived assets used in operations when events and circumstances indicate that the assets might be impaired and the estimated undiscounted cash flows to be generated by those assets are less than the carrying amounts of those assets. Impaired assets are reported at the lower of cost or fair value. No impairment losses have been recognized to date.
The Partnership considers all highly liquid investments with an original maturity date of three months or less when purchased to be cash equivalents.
F-62
TFK Retail, Ltd., A Texas Limited Partnership
Notes to Financial Statements (Continued)
2. Summary of Significant Accounting Policies (Continued)
Deferred Loan Costs and Leasing Commissions
Costs associated with financing the properties are deferred and amortized over the term of the respective loan using the effective interest method. Costs incurred to obtain leases are amortized using the straight-line method over the terms of the respective leases.
All deferred loan costs and leasing commissions were written off in connection with the sale of the properties on March 1, 2004.
Under present income tax laws, the Partnership is not subject to federal income taxes; therefore, no taxes have been provided in the accompanying financial statements. The partners are to include their respective share of Partnership income or loss in their individual tax returns. The availability of these losses is subject to Section 704(d) of the Internal Revenue Code (Limitation on Allowance of Losses).
Rental income includes the base rent each tenant is required to pay in accordance with the terms of the respective lease and is reported on a straight-line basis over the noncancelable lease term. Rental income earned in excess of rent payments received pursuant to the terms of the individual lease agreements is recorded as rent receivable. Certain lease agreements contain provisions that provide for the reimbursement of real estate taxes and certain other operating costs above their base-year costs. These reimbursements are included in rental and tenant reimbursements in the statements of operations.
Several tenants are also required to pay rent as a percentage of their gross sales volume to the extent such percentage rents exceed their base rents. Such percentage rents amounted to $169,219, $194,482, and $305,879 for the years ended June 30, 2004, 2003, and 2002, respectively.
Management estimates the fair value of the participation feature of its loan at the time of inception of the loan or if conditions indicate that a change in value has occurred. The fair value of the participation feature is amortized over the life of the loan as a component of interest expense. Upon the sale of the properties, the participation was calculated based on the sales proceeds and paid to the lender.
The preparation of the Partnerships financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts included in the financial statements and the accompanying notes thereto. Actual results could differ from those estimates.
F-63
TFK Retail, Ltd., A Texas Limited Partnership
Notes to Financial Statements (Continued)
3. Real Estate
Real estate is comprised of the following:
|
|
June 30 |
|
||||
|
|
2004 |
|
2003 |
|
||
Land |
|
$ |
|
|
$ |
16,450,615 |
|
Buildings and improvements |
|
|
|
88,032,177 |
|
||
Site improvements |
|
|
|
6,827,483 |
|
||
Tenant improvements |
|
|
|
960,763 |
|
||
|
|
|
|
112,271,038 |
|
||
Accumulated depreciation |
|
|
|
(11,063,633 |
) |
||
|
|
$ |
|
|
$ |
101,207,405 |
|
On August 20, 1999, the Partnership purchased a portfolio of four retail properties for $108,527,000.
As of June 30, 2003, the Partnership owned four retail properties, as follows:
Retail Center |
|
|
|
Location |
|
Net Rentable Square Feet |
|
||
First Colony Commons |
|
Houston, Texas |
|
|
410,047 |
|
|
||
Largo Mall |
|
Tampa, Florida |
|
|
372,202 |
|
|
||
Tates Creek Centre |
|
Lexington, Kentucky |
|
|
184,497 |
|
|
||
TJ Maxx Plaza |
|
Miami, Florida |
|
|
161,802 |
|
|
On March 1, 2004, the Partnership sold all of its operating properties in a single transaction to a third party. The sale price was $160,358,000. The gain from the sale after selling expenses amounted to $51,303,496. With the proceeds from the sale, the Partnership paid off the first and second lien mortgages, amounting to $81,395,250 and $16,279,050, respectively.
The second lien mortgages contained a participation feature. The lender was entitled to receive, at the earlier of maturity of the loans or upon sale or other disposition of the properties, an amount equal to 49% of the net proceeds, defined as the sales price or appraised value, less the note amounts, selling costs not to exceed 3% to 4%, and an amount necessary to give the Partnership a 15% internal rate of return over the ownership period of the property. Management determined that the value of the participating interest was $21,916,946 at the time of sale, and this amount was paid at closing. The difference between the actual amounts paid and the amount estimated as of June 30, 2003, is included as a component of interest expense.
F-64
TFK Retail, Ltd., A Texas Limited Partnership
Notes to Financial Statements (Continued)
4. Notes Payable
The notes payable are summarized as follows:
|
|
June 30 |
|
||||
|
|
2004 |
|
2003 |
|
||
First lien mortgages, fixed rate of 7.15%, maturing on August 19, 2004, with two 1-year extensions available, requiring monthly interest payments only |
|
$ |
|
|
$ |
81,395,250 |
|
Second lien mortgages, fixed rate of 11.5%, maturing on August 19, 2004, with two 1-year extensions available, requiring monthly interest payments only |
|
|
|
16,279,050 |
|
||
Accumulated amortization of participating interest |
|
696,307 |
|
5,175,302 |
|
||
|
|
$ |
696,307 |
|
$ |
102,849,602 |
|
The notes payable, including the loan participation, were repaid in full in connection with the sale of the Partnerships properties on March 1, 2004 (see Note 3). At June 30, 2004, the participation represents additional amounts due the lender relating to activity subsequent to the sale of the properties.
5. Partnership Agreement
Under the terms of the Agreement of Limited Partnership of TFK Retail, Ltd., a Texas limited partnership, the partners committed a total of $11,596,908 to the Partnership. As of June 30, 2004 and 2003, the partners have contributed $10,829,812 to the Partnership, as follows:
Partner |
|
|
|
Initial |
|
Tier I |
|
Tier II |
|
Committed |
|
Contributed |
|
||||||||
General Partners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
TC Houston TFK, Inc., a Delaware corporation |
|
|
1.00 |
% |
|
|
1.00 |
% |
|
|
1.00 |
% |
|
$ |
115,966 |
|
$ |
105,662 |
|
||
GPI-Lincoln, Inc., a Texas corporation |
|
|
1.00 |
|
|
|
1.00 |
|
|
|
1.00 |
|
|
115,966 |
|
108,825 |
|
||||
Limited Partners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
TCH TFK, L.P., a Texas limited partnership |
|
|
15.97 |
|
|
|
34.00 |
|
|
|
49.00 |
|
|
1,851,983 |
|
1,685,841 |
|
||||
GPIL, Inc., a Delaware corporation/Tri-States Retail Investments, L.L.C., an Oklahoma limited liability company |
|
|
81.17 |
|
|
|
63.33 |
|
|
|
48.49 |
|
|
9,412,993 |
|
8,835,838 |
|
||||
MDLP Holdings, Inc., a Delaware corporation |
|
|
0.86 |
|
|
|
0.67 |
|
|
|
0.51 |
|
|
100,000 |
|
93,646 |
|
||||
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
|
100.00 |
% |
|
$ |
11,596,908 |
|
$ |
10,829,812 |
|
The majority partner, as defined, may require that the partners make additional capital contributions in order to fund cash needs of the Partnership.
F-65
TFK Retail, Ltd., A Texas Limited Partnership
Notes to Financial Statements (Continued)
5. Partnership Agreement (Continued)
On July 1, 2003, GPIL, Inc. sold its interest to Tri-States Retail Investments, L.L.C., who assumed GPILs partnership interest.
Subsequent to the establishment of adequate cash reserves, monthly distributions of cash flow are to be distributed to the partners as follows:
· First, to the payment of accrued interest on any Optional Loans, as defined;
· Second, to the payment of principal on any Optional Loans, as defined; and
· Third, to the partners in proportion to their respective partnership interests.
In the event of a Capital Transaction, as defined, the Capital Proceeds, as defined, are to be distributed to the partners as follows:
· First, to the payment of Partnership debt;
· Second, to the payment of accrued interest on any Optional Loans, as defined;
· Third, to the payment of principal on any Optional Loans, as defined;
· Fourth, to the partners in the amount and respective percentage of their Unreturned Capital Contributions;
· Fifth, to the partners in proportion to their partnership interest until the partners IRR, as defined, on their Capital Contributions equals 18%;
· Sixth, to the partners in proportion to their Tier I partnership interest until the partners IRR, as defined, on their Capital Contributions equals 25%; and
· Seventh, to the partners in proportion to their Tier II partnership interest.
Profits prior to the liquidation of the Partnership are to be allocated as follows:
· First, to the amounts distributed to each partner;
· Second, to the extent of any previously allocated losses; and
· Third, to the partners in proportion to their respective partnership interests.
Profits and losses in connection with the liquidation of the Partnership are to be allocated as follows:
· First, to the partners in order to restore any negative capital account balances;
· Second, to the partners, an amount required to cause their respective capital account balances to be in the ratio of their respective partnership interests; and
· Third, to the partners in proportion to their respective partnership interests.
F-66
TFK Retail, Ltd., A Texas Limited Partnership
Notes to Financial Statements (Continued)
5. Partnership Agreement (Continued)
Net losses are to be allocated as follows:
· First, to the partners in proportion to their respective positive capital account balances;
· Second, to the partners, an amount required to cause their respective capital account balances to be in the ratio of their respective partnership interests; and
· Third, to the partners in proportion to their respective partnership interests.
6. Leasing Activities
The Partnership leased a pad site adjacent to its property in Tampa. The Partnership was required to pay $11,193 per month in rent for this lease, which would have expired on June 15, 2025. During the years ended June 30, 2004, 2003, and 2002, the Partnership paid $89,542, $134,314, and $134,314, respectively, in ground rent.
7. Related Party Transactions
An affiliate of Crow provides leasing and property management services for the properties. The affiliate is paid 4% to 6% of rental income and 3.25% of Gross Income, as defined, respectively, for these services. For the years ended June 30, 2004, 2003, and 2002, the Partnership paid $813,528, $446,901, and $259,884, respectively, in leasing commissions and $376,291, $601,403, and $515,267, respectively, in property and construction management fees. As part of the sale agreement, in lieu of management fees for the period from March through June 2004, salaries for property management personnel were reimbursed to a Crow affiliate by the Partnership. The amount related to this agreement totaled $27,040, which is reflected in the total salary amounts.
An affiliate of Crow provided brokerage services in connection with the sale of the properties. The affiliate was paid $3,608,055 for these services.
An affiliate of Crow also provides insurance to the Partnership. During the years ended June 30, 2004, 2003, and 2002, $-0-, $344,464, and $284,906, respectively, was paid to this affiliate. The Partnerships payroll costs are allocated by an affiliate of Crow based on the amount of time personnel spend at the properties. For the years ended June 30, 2004, 2003, and 2002, the Partnership paid $5,000, $326,347, and $337,486, respectively, in payroll costs to the affiliate of Crow.
The lender is entitled to an asset management fee, calculated as 5% of the net operating income, as defined, of the properties. Asset management fees incurred for the years ended June 30, 2004, 2003, and 2002, amounted to $315,227, $554,813, and $533,340, respectively.
F-67