Back to GetFilings.com
================================================================================
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
---------------
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2003
[ ] 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 1-14373
INSIGNIA FINANCIAL GROUP, INC.
(Exact Name of Registrant as Specified in Its Charter)
DELAWARE 56-2084290
(State of Incorporation) (I.R.S. Employer Identification No.)
200 PARK AVENUE, NEW YORK, NEW YORK 10166
(Address of Principal Executive Offices) (Zip Code)
(212) 984-8033
(Registrant's Telephone Number, Including Area Code)
---------------
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
--- ---
At May 1, 2003 the Registrant had 24,066,134 shares of common stock outstanding.
================================================================================
INSIGNIA FINANCIAL GROUP, INC.
FORM 10-Q
FOR THE QUARTER ENDED MARCH 31, 2003
---------------
INDEX
---------------
Page
----
PART I-- FINANCIAL INFORMATION
Item 1. Financial Statements 2
Condensed Consolidated Statements of Operations for the
Three Months Ended March 31, 2003 and 2002 ................. 2-3
Condensed Consolidated Balance Sheets
at March 31, 2003 and December 31, 2002.................... 4
Condensed Consolidated Statements of Cash Flows
for the Three Months Ended March 31, 2003 and 2002........ 5
Notes to Condensed Consolidated Financial Statements........... 6
Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations............ 19
Item 3. Quantitative and Qualitative Disclosure of Market Risk..... 36
Item 4. Controls and Procedures.................................... 36
PART II-- OTHER INFORMATION
Item 1. Legal Proceedings.......................................... 37
Item 6. Exhibits and Reports on Form 8-K........................... 37
SIGNATURES ............................................................... 38
PART I - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS
INSIGNIA FINANCIAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands)
(Unaudited)
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
REVENUES
Real estate services $ 130,479 $ 120,205
Property operations 2,300 2,374
Equity (loss) earnings in unconsolidated ventures (3,081) 1,448
------------------ ----------------
129,698 124,027
------------------ ----------------
COSTS AND EXPENSES
Real estate services 132,975 114,340
Property operations 1,936 1,365
Administrative 4,830 2,782
Depreciation 3,427 3,434
Property depreciation 387 491
Amortization of intangibles 611 1,534
------------------ ----------------
144,166 123,946
------------------ ----------------
Operating (loss) income (14,468) 81
OTHER INCOME AND EXPENSES:
Interest income 913 1,061
Interest expense (1,926) (2,197)
Other (expense) income (74) 16
Property interest expense (415) (561)
------------------ ----------------
Loss from continuing operations before income taxes (15,970) (1,600)
Income tax benefit 7,757 699
------------------ ----------------
Loss from continuing operations (8,213) (901)
Discontinued operations, net of applicable taxes:
(Loss) income from operations (324) 493
Income on disposal 3,763 265
------------------ ----------------
Loss before cumulative effect of a change in accounting principle (4,774) (143)
Cumulative effect of a change in accounting principle, net of
applicable taxes - (20,635)
------------------ ----------------
Net loss (4,774) (20,778)
Preferred stock dividends (797) (250)
------------------ ----------------
Net loss available to common shareholders $ (5,571) $ (21,028)
================== ================
2
INSIGNIA FINANCIAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (continued)
(In thousands, except per share data)
(Unaudited)
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
PER SHARE AMOUNTS:
Earnings (loss) per common share - basic:
Loss from continuing operations $ (0.39) $ (0.05)
Income from discontinued operations 0.15 0.03
Cumulative effect of a change in accounting principle - (0.90)
---------------- ----------------
Net loss $ (0.24) $ (0.92)
================ ================
Earnings (loss) per common share - diluted:
Loss from continuing operations $ (0.39) $ (0.05)
Income from discontinued operations 0.15 0.03
Cumulative effect of a change in accounting principle - (0.90)
---------------- ----------------
Net loss $ (0.24) $ (0.92)
================ ================
Weighted average common shares and assumed conversions:
- Basic and diluted 23,350 22,902
================ ================
- --------------------------------------------------------------------------------
See Notes to Condensed Consolidated Financial Statements.
3
INSIGNIA FINANCIAL GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
MARCH 31, DECEMBER 31,
2003 2002
---- ----
(Unaudited) (Note)
ASSETS
Cash and cash equivalents $ 71,716 $ 111,513
Receivables, net 140,647 155,321
Restricted cash 24,621 21,518
Property and equipment, net 42,404 55,614
Real estate investments, net 130,881 134,135
Goodwill 253,417 289,561
Acquired intangible assets, less accumulated amortization of $55,293 (2003)
and $65,276 (2002) 5,093 17,611
Deferred taxes 49,003 47,609
Other assets, net 29,723 39,957
----------------- ----------------
Total assets $ 747,505 $ 872,839
================= ================
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Accounts payable $ 10,932 $ 13,743
Commissions payable 45,762 63,974
Accrued incentives 13,672 52,324
Accrued and sundry 118,142 117,990
Deferred taxes 15,630 15,795
Notes payable 59,464 126,889
Real estate mortgage notes 71,903 66,795
----------------- ----------------
Total liabilities 335,505 457,510
Stockholders' Equity:
Common stock, par value $.01 per share - authorized 80,000,000 shares,
23,743,962 (2003) and 23,248,242 (2002) issued and outstanding shares, net
of 1,502,600 (2003 and 2002) shares held in treasury 237 232
Preferred stock, par value $.01 per share - authorized 20,000,000 shares,
Series A, 250,000 (2003 and 2002) and Series B, 125,000 (2003 and 2002)
issued and outstanding shares 4 4
Additional paid-in capital 440,954 437,622
Notes receivable for common stock (1,079) (1,193)
Accumulated deficit (21,812) (16,241)
Accumulated other comprehensive loss (6,304) (5,095)
----------------- ----------------
Total stockholders' equity 412,000 415,329
----------------- ----------------
Total liabilities and stockholders' equity $ 747,505 $ 872,839
================= ================
NOTE: The Balance Sheet at December 31, 2002 has been derived from the audited
financial statements at that date but does not include all the information
and footnotes required by accounting principles generally accepted in the
United States ("GAAP") for complete financial statements.
- --------------------------------------------------------------------------------
See Notes to Condensed Consolidated Financial Statements.
4
INSIGNIA FINANCIAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
OPERATING ACTIVITIES
Loss from continuing operations $ (8,213) $ (901)
Adjustments to reconcile loss from continuing operations to net cash used in
operating activities:
Depreciation and amortization 4,425 5,459
Equity loss (earnings) in unconsolidated ventures 3,081 (1,448)
Changes in operating assets and liabilities:
Accounts receivable 12,195 31,232
Other assets 961 1,398
Accrued incentives (35,625) (49,574)
Accounts payable and accrued expenses 1,127 (16,412)
Commissions payable (17,648) (35,702)
--------------- ---------------
Net cash used in operating activities (39,697) (65,948)
--------------- ---------------
INVESTING ACTIVITIES
Additions to property and equipment, net (1,983) (447)
Distribution proceeds from sale of real estate investments 4,462 28,962
Proceeds from sale of discontinued operations 66,750 23,250
Investment in real estate (3,271) --
Increase in restricted cash (3,540) (328)
--------------- ---------------
Net cash provided by investing activities 62,418 51,437
--------------- ---------------
FINANCING ACTIVITIES
Proceeds from issuance of common stock 207 152
Proceeds from exercise of stock options 3,071 281
Preferred stock dividends (797) (250)
Payment on notes payable (67,000) (32,000)
Payments on real estate mortgage notes -- (21,424)
Proceeds from real estate mortgage notes 5,108 --
--------------- ---------------
Net cash used in financing activities (59,411) (53,241)
--------------- ---------------
Net cash (used in) provided by discontinued operations (3,032) 2,658
Effect of exchange rate changes on cash (75) (130)
--------------- ---------------
Net decrease in cash and cash equivalents (39,797) (65,224)
Cash and cash equivalents at beginning of period 111,513 131,860
--------------- ---------------
Cash and cash equivalents at end of period $ 71,716 $ 66,636
=============== ===============
- --------------------------------------------------------------------------------
See Notes to Condensed Consolidated Financial Statements.
5
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1. Business
Insignia Financial Group, Inc. ("Insignia" or the "Company"), a Delaware
corporation headquartered in New York, New York, is a leading provider of
international real estate and real estate financial services, with operations in
the United States, United Kingdom, France, continental Europe, Asia and Latin
America. Insignia's principal executive offices are located at 200 Park Avenue,
New York, New York 10166, and its telephone number is (212) 984-8033.
Insignia's real estate service businesses offer a diversified array of
services including commercial leasing, sales brokerage, corporate real estate
consulting, property management, property development, re-development and real
estate oriented financial services. In 2003, Insignia's primary real estate
service businesses include the following: Insignia/ESG (United States,
commercial real estate services), Insignia Richard Ellis (United Kingdom,
commercial real estate services) and Insignia Bourdais (France, commercial real
estate services; acquired in December 2001). Insignia also offers commercial
real estate services throughout continental Europe, Asia and Latin America.
Insignia's New York-based residential businesses - Insignia Douglas Elliman and
Insignia Residential Group - were sold on March 14, 2003 (see further discussion
under the caption "Discontinued Operations" in Note 7 of this Report).
Insignia enjoys a prominent position in the New York-London-Paris business
center axis. New York, London and Paris each represent world financial capitals
and key centers for international investment capital flows and business
activity. These cities are prime generators of real estate activity on a
worldwide basis. In addition to traditional real estate services, Insignia has
historically deployed its own capital, together with the capital of third party
investors, in principal real estate investments, including co-investment in
existing property assets, real estate development and managed private investment
funds. The Company's real estate service operations and principal real estate
investment activities are more fully described below.
2. Interim Financial Information
The accompanying unaudited consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the
United States ("GAAP") for interim financial information and with the
instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do
not include all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included. Operating results for the
three months ended March 31, 2003 are not necessarily indicative of the results
that may be expected for the year ending December 31, 2003. For further
information, refer to the consolidated financial statements and footnotes
thereto included in the Company's Annual Report on Form 10-K for the year ended
December 31, 2002.
3. Reclassifications
Certain amounts for the prior year have been reclassified to conform to the
2003 presentation. These reclassifications have no effect on reported net loss.
4. Significant Accounting Policies
Revenue Recognition
The Company's real estate service revenues are generally recorded when the
related services are performed or at closing in the case of real estate sales.
Leasing commissions that are payable upon tenant occupancy, payment of rent or
other events beyond the Company's control are recognized upon the occurrence of
such events. As certain conditions to revenue recognition for leasing
commissions are outside of the Company's control and are not clearly defined,
judgment must be exercised in determining when such events have occurred.
Revenues from tenant representation, agency leasing, investment sales and
residential brokerage, which collectively comprise a substantial portion of
Insignia's service revenues, are transactional in nature and therefore subject
to seasonality and changes in
6
business and capital market conditions. As a consequence, the timing of
transactions and resulting revenue recognition is difficult to predict.
Insignia's revenue from property management services is generally based
upon percentages of the revenue generated by the properties that it manages. In
conjunction with the provision of management services, the Company customarily
employs personnel (either directly or on behalf of the property owner) to
provide services solely to the properties managed. In most instances, Insignia
is reimbursed by the owners of managed properties for direct payroll related
costs incurred in the employment of property personnel. The aggregate amount of
such payroll cost reimbursements has ranged from approximately $50.0 million to
$60.0 million annually. Such payroll reimbursements are generally characterized
in the Company's consolidated statements of operations as a reduction of actual
expenses incurred. This characterization is based on the following factors: (i)
the property owner generally has authority over hiring practices and the
approval of payroll prior to payment by the Company; (ii) Insignia is the
primary obligor with respect to the property personnel, but bears little or no
credit risk under the terms of the management contract; (iii) reimbursement to
the Company is generally completed simultaneously with payment of payroll or
soon thereafter; and (iv) the Company generally earns no margin in the
arrangement, obtaining reimbursement only for actual cost incurred.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires
that management make estimates and assumptions that affect the amounts reported
in the financial statements and accompanying notes. Estimates and assumptions
are used in the evaluation and financial reporting for, among other things, bad
debts, self-insurance liabilities, intangibles and investment valuations,
deferred taxes and pension costs. Actual results could differ from those
estimates under different assumptions or conditions.
Principles of Consolidation
Insignia's consolidated financial statements include the accounts of all
majority-owned subsidiaries and all entities over which the Company exercises
voting control. All significant intercompany balances and transactions have been
eliminated. Entities in which the Company owns less than a majority interest and
has substantial influence are recorded on the equity method of accounting (net
of payments to certain employees in respect of equity grants or rights to
proceeds).
Real Estate Investments
Insignia has invested in real estate assets and real estate related debt
securities. Generally, the Company's investment strategy involves identifying
investment opportunities and investing as a minority owner in entities formed to
acquire such assets. The Company's minority-owned investments are generally
accounted for under the equity method of accounting due to the Company's
influence over the operational decisions made with respect to the real estate
entities. The Company's portion of earnings in these real estate entities is
reported in equity earnings in unconsolidated ventures in its consolidated
statements of operations, including gains on sales of property and net of
impairments. The Company's share of unrealized gains on marketable equity and
debt securities available for sale is reported as a component of other
comprehensive income (loss), net of tax. Income from dispositions of
minority-owned development assets is reported in real estate services revenues
in the Company's consolidated statements of operations. The Company's policy
with respect to the timing of recognition of promoted profit participation
interests in its real estate investments is to record such amounts upon
collection.
Each entity in which the Company holds a real estate investment is a
special purpose entity, the assets of which are subject to the obligations only
of that entity. Each entity's debt, except for limited and specific guarantees
and other commitments aggregating $14.0 million at March 31, 2003, is either (i)
non-recourse except to the real estate assets of the subject entity (subject to
limited exceptions standard in such non-recourse financing, including the
misapplication of rents or environmental liabilities), or (ii) an obligation
solely of such limited liability entity and thus having no recourse to other
assets of the Company.
The Company provides real estate services to and receives real estate
service fees from the entities comprising its principal investment activities.
Such fees are generally derived from the following services: (i) property
management, (ii) asset management, (iii) development management, (iv) investment
management, (v) leasing, (vi) acquisition, (vii) sales and (viii) financings.
With respect to fees that are currently recorded as expense by the entities, the
Company includes the fees in current income, while its share as owner of such
fee is reflected in the
7
income or loss from the investment entity. If the fee is capitalized by the
investment entity, the Company records as income only the portion of the fee
attributable to third party ownership and defers the portion attributable to its
ownership.
The Company evaluates its real estate investments on a quarterly basis for
evidence of impairment. Impairment losses are recognized whenever events or
changes in circumstances indicate declines in value of such investments below
carrying value and the related undiscounted cash flows are not sufficient to
recover the asset's carrying amount. Generally, Insignia relies upon the
expertise of its own property professionals to assess real estate values;
however, in certain circumstances where Insignia considers its expertise limited
with respect to a particular investment, third party valuations may also be
obtained. Property valuations and estimates of related future cash flows are by
nature subjective and will vary from actual results. The evaluation of
anticipated cash flows is highly subjective and is based in part on assumptions
regarding future occupancy, rental rates and capital requirements, which could
differ materially from actual results in future periods.
Statement of Financial Accounting Standards ("SFAS") No. 144, Accounting
for the Impairment or Disposal of Long-Lived Assets, provides accounting
guidance for financial accounting and reporting for the impairment or disposal
of long-lived assets. SFAS No. 144 requires, in most cases, that gains/losses
from dispositions of investment properties and all earnings from such properties
be reported as "discontinued operations." SFAS No. 144 is silent with respect to
treatment of gains or losses from sales of investment property held in a joint
venture. The Company has concluded that, as a matter of policy, all gains and
losses realized from sales of minority owned property in its real estate
co-investment program constitute earnings from a continuing line of business.
Therefore, operating activity related to that investment program continues to be
included in income (loss) from continuing operations. However, SFAS No. 144
requires that gains or losses from sales of consolidated properties, if
material, be reported as discontinued operations. As a result, the Company's
earnings from dispositions of consolidated properties would be excluded from
reported income from continuing operations and included in discontinued
operations, if material.
Consolidated Real Estate
At March 31, 2003, the Company consolidated three investment entities
owning real estate property. These consolidated properties include a
wholly-owned retail property, a wholly-owned marina-based development property
and a minority-owned residential property consolidated due to general partner
control. Rental revenues attributable to the Company's consolidated property
operations are recognized when earned. Real estate is stated at depreciated
cost. The cost of buildings and improvements include the purchase price of
property, legal fees and other acquisition costs. Costs directly related to the
development property are capitalized and include interest, property taxes,
insurance, and other direct project costs incurred during the period of
development.
Development Activities
At March 31, 2003, the Company held minority investments in four office
properties whose development the Company has directed. A variety of costs have
been incurred in the development and leasing of these properties. Capitalized
development costs include interest, internal wages, property taxes, insurance,
and other project costs incurred during the period of development.
After determination is made to capitalize a cost, it is allocated to the
specific component of a project that is benefited. Determination of when a
development project is substantially complete and capitalization must cease
involves a degree of judgment. The Company's capitalization policy on its
development properties is guided by SFAS No. 34, Capitalization of Interest
Costs, and SFAS No. 67, Accounting for Costs and the Initial Rental Operations
of Real Estate Properties. The Company ceases capitalization when a property is
held available for occupancy upon substantial completion of tenant improvements.
Foreign Currency
The financial statements of the Company's foreign subsidiaries are measured
using the local currency as the functional currency. The British pound and euro
represent the only foreign currencies of material operations, which collectively
generated approximately 29% of the Company's service revenues for the quarter
ended March 31, 2003. All currencies other than the British pound, euro and U.S.
dollar have historically comprised less than 1% of Insignia's annual revenues.
Revenues and expenses of all foreign subsidiaries have been translated into U.S.
dollars at the average exchange rates prevailing during the periods. Assets and
liabilities have been translated at the rates of
8
exchange at the balance sheet dates. Translation gains and losses are deferred
as a separate component of stockholders' equity in accumulated other
comprehensive income (loss), unless there is a sale or complete liquidation of
the underlying foreign investment. Gains and losses from foreign currency
transactions, such as those resulting from the settlement of foreign receivables
or payables, are included in the consolidated statements of operations in
determining net income.
For the three months ended March 31, 2003 and 2002, respectively, European
operations were translated to U.S. dollars at average exchange rates of $1.60
and $1.43 to the British pound and $1.07 and $0.87 to the euro, respectively.
The assets and liabilities of the Company's European operations have been
translated at exchange rates of $1.57 to the British pound and $1.08 to the euro
at March 31, 2003, and were translated at exchange rates of $1.60 to the British
pound and $1.05 to the euro at December 31, 2002.
Stock-Based Compensation
At March 31, 2003, the Company had four stock-based employee compensation
plans. Prior to 2002, the Company accounted for those plans under the
recognition and measurement provisions of Accounting Principles Board ("APB")
Opinion No. 25, Accounting for Stock Issued to Employees and related
interpretations. Under APB Opinion No. 25, no compensation expense is recognized
when the exercise price of an employee stock option equals or exceeds the market
price at issuance. Effective January 1, 2002, the Company adopted the fair value
recognition provisions of SFAS 123, Accounting for Stock-Based Compensation,
prospectively to all employee awards granted, modified or settled after January
1, 2002. Insignia does not expense the value of outstanding options issued
before January 1, 2002.
Awards under the Company's plans vest over five years. The cost related to
stock-based employee compensation included in the determination of loss from
continuing operations and net loss for the first quarters of 2003 and 2002 is
less than that which would have been recognized if the fair value based method
had been applied to all awards since the original effective date of SFAS 123.
The following table illustrates the pro forma effect on net income and earnings
per share, for the periods indicated, as if the fair value based method had been
applied to all outstanding awards in each period. The Company's pro forma
information follows:
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
PRO FORMA:
Loss from continuing operations $ (8,374) $ (1,492)
Net loss (4,935) (21,369)
PER SHARE AMOUNTS:
Pro forma earnings per share - basic:
Loss from continuing operations $ (0.39) $ (0.08)
Net loss (0.25) (0.94)
Pro forma earnings per share - assuming dilution:
Loss from continuing operations (0.39) (0.08)
Net loss $ (0.25) $ (0.94)
The pro forma information has been determined as if the Company had
accounted for its employee stock options, warrants and unvested restricted stock
awards granted under the fair value method with fair values estimated at the
date of grant using a Black-Scholes option-pricing model. Insignia did not grant
any option awards during the three months ended March 31, 2003. Fair value
estimates for the three months ended March 31, 2002 were based on the following
weighted-average assumptions:
Risk-free interest rate 2.5%
Dividend yield N/A
Volatility factors of the expected market price 0.45
Weighted-average expected life of the options (in years) 3.9
The Black-Scholes option valuation model was developed for use in
estimating the fair value of transferable options and warrants with no vesting
restrictions. This method requires the input of subjective assumptions
9
including the expected stock price volatility and weighted average expected life
of the options. The Company's employee stock options have characteristics
significantly different from those of transferable options and changes in the
subjective input assumptions can materially affect the value estimate. The
Black-Scholes model is not the only reliable measure that could be used to
determine the fair value of employee stock options. The Company believes that
any and all valuations of employee stock options will necessarily be estimates.
5. Seasonality
Seasonal factors affecting the Company are disclosed in Item 2 of this Form
10-Q, "Management's Discussion and Analysis of Financial Condition and Results
of Operations" under the caption "Nature of Operations."
6. CB Richard Ellis Merger Agreement
On February 17, 2003, Insignia entered into an Agreement and Plan of Merger
(the "Merger Agreement") with CBRE Holding, Inc., CB Richard Ellis Services,
Inc. ("CB") and Apple Acquisition Corp., a wholly owned subsidiary of CB,
pursuant to which, upon the terms and subject to the conditions set forth
therein, including the approval of Insignia's stockholders, Apple Acquisition
Corp. will be merged with and into Insignia (the "Merger"), with Insignia being
the surviving corporation in the Merger and becoming a wholly owned subsidiary
of CB. The Merger Agreement provides that Insignia's Certificate of
Incorporation and the Bylaws of Apple Acquisition Corp. will be the Certificate
of Incorporation and the Bylaws, respectively, of the surviving corporation.
Under the Merger Agreement, at closing each share of common stock, par value
$0.01 per share, of Insignia (the "Common Stock") will be converted into the
right to receive $11.00 per share in cash (the "Common Merger Consideration").
In addition, Insignia has the right, but not the obligation, to sell certain
real estate assets (excluding assets of the service businesses) prior to the
closing of the Merger. If Insignia receives more than a specified amount of cash
net proceeds (generally $45.0 million, net of expenses, plus any amounts
contributed or transferred to the entities holding these assets between February
17, 2003 and the closing of the Merger) for these assets, the excess net cash
proceeds will be paid to holders of Common Stock, options, warrants and unvested
restricted stock as additional Common Merger Consideration, up to an additional
$1.00 per share of Common Stock. Additional Common Merger Consideration above
$11.00 per share will be determined based on a denominator of approximately
26,500,000 common shares, options, warrants and unvested restricted stock. As a
result, excess net cash proceeds of approximately $6.6 million over the
specified amount would be required for each additional $0.25 increment of Common
Merger Consideration. Total net cash proceeds from asset sales necessary to
achieve the maximum $1.00 of additional Common Merger Consideration would
approximate $71.5 million.
The Merger Agreement further provides that all of Insignia's directors will
resign immediately prior to the completion of the Merger. Following the Merger,
Insignia will cease to be a reporting company under the Securities Exchange Act
of 1934, as amended, and its Common Stock will cease to be traded on the New
York Stock Exchange. Consummation of the Merger requires approval by Insignia's
shareholders, CB's receipt of equity and debt financing, the receipt of
regulatory approvals and other customary closing conditions. In connection with
the Merger Agreement, several members of senior management of Insignia (who
collectively own approximately 6.4% of voting shares) entered into Voting
Agreements with CB and Insignia (the "Voting Agreements"), pursuant to which
these individuals agreed to vote their shares in favor of approving the Merger
Agreement, the Merger and the other transactions contemplated by the Merger and
the Merger Agreement and to vote their shares against any acquisition proposal
from a third-party.
In the first quarter of 2003, Insignia sold two minority-owned real estate
assets in the ordinary course of business and continues to consider or explore
potentially selling certain other existing real estate investments, as permitted
by the Merger Agreement, in an effort to provide additional Common Merger
Consideration to the holders of Common Stock, options, warrants and unvested
restricted stock. In the event the Merger is consummated, there can be no
assurance that the Company will have been able to sell certain real estate
assets for aggregate net cash proceeds in excess of the amount required
(generally $45.0 million, subject to increase) and which would be necessary to
increase the Common Merger Consideration to more than $11.00 per share.
7. Discontinued Operations
On March 14, 2003, Insignia completed the sale of its New York-based
residential businesses, Insignia Residential Group and Insignia Douglas Elliman,
to Montauk Battery Realty. Montauk Battery Realty is located on Long Island, New
York and its principal owners are New Valley Corp. and Dorothy Herman, chief
executive officer of Prudential Long Island Realty. The total purchase price of
$71.75 million was paid or is payable as follows: (i)
10
$66.75 million paid in cash to Insignia at the closing of the transaction; (ii)
$500,000 in cash held in escrow on the closing date and up to another $500,000
held in escrow pending receipt of specified commissions; and (iii) the
assumption by the buyer of up to $4.0 million in existing contingent earn-out
payment obligations of Insignia Douglas Elliman. The escrowed amounts are
available to secure Insignia's indemnity obligations under the purchase and sale
agreement. Any amounts remaining in escrow on March 14, 2004 and not securing
previously made indemnity claims will be released to Insignia.
Insignia Douglas Elliman, founded in 1911 and acquired by Insignia in June
1999, provides sales and rental services in the New York City residential
cooperative, condominium and rental apartment market. Insignia Douglas Elliman
also operates in upscale suburban markets in Long Island (Manhasset, Locust
Valley and Port Washington/Sands Point). Insignia Douglas Elliman has
approximately 950 employees, including 830 brokers, in 12 offices in the New
York City area. Insignia Residential Group provides property management
services. It operates the largest manager of cooperative, condominium and rental
apartments in the New York metropolitan area, providing full service third-party
fee management for more than 250 properties, comprising approximately 60,000
residential units. These residential businesses collectively produced service
revenues in 2002, 2001 and 2000 of $133.7 million, $119.2 million and $134.1
million, respectively.
During the first quarter of 2003, Insignia recognized a net gain of
approximately $3.8 million (net of $4.7 million of applicable income taxes) in
connection with the sale of its residential businesses. These businesses also
generated an operating loss of $324,000 on revenues of $20.5 million during the
first quarter of 2003. The gain on sale and operating loss are reported as
discontinued operations for financial reporting purposes. During the first
quarter of 2002 these businesses generated operating income of approximately
$493,000 on revenues of $27.3 million. Also, during the first quarter of 2002,
Insignia recognized income on disposal of $265,000 (net of applicable taxes of
$1.8 million) related to the sale of Realty One, the Company's former
single-family home brokerage business. The operations and income on disposal for
these businesses have been reported as discontinued operations in the first
quarter of 2002.
The following tables summarize the aggregate assets and liabilities of
Insignia Douglas Elliman and Insignia Residential Group at December 31, 2002 and
the results of operations and income on disposal attributed to Insignia Douglas
Elliman (2003), Insignia Residential Group (2003) and Realty One (2002) for the
three months ended March 31, 2003 and 2002, respectively.
DECEMBER 31,
2002
----
(In thousands)
ASSETS
Cash and cash equivalents $ 66
Receivables 2,479
Property and equipment 11,766
Goodwill 34,117
Acquired intangible assets 11,999
Deferred taxes 3,365
Other assets 2,177
------------------
Assets of discontinued operations 65,969
------------------
LIABILITIES
Accounts payable 2,535
Commissions payable 564
Accrued incentives 3,027
Accrued and sundry liabilities 3,256
Deferred taxes 789
------------------
Liabilities of discontinued operations 10,171
------------------
Net assets $ 55,798
==================
11
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
(In thousands)
Revenues $ 20,517 $ 27,253
================ =================
(Loss) income from operations, net of tax benefit of
$248 (2003) and tax expense of $438 (2002) (324) 493
Income on disposal, net of applicable tax expense of $4,741
(2003), and $1,809 (2002) 3,763 265
---------------- -----------------
Net income $ 3,439 $ 758
================ =================
8. Goodwill and Intangible Assets
The table below reconciles the change in the carrying amount of goodwill,
by operating segment, for the period from December 31, 2002 to March 31, 2003.
COMMERCIAL RESIDENTIAL TOTAL
------------------ ----------------- ------------------
(In thousands)
BALANCE AS OF DECEMBER 31, 2002 $ 255,444 $ 34,117 $ 289,561
Adjustment for discontinued operations - (34,117) (34,117)
------------------ ----------------- ------------------
255,444 - 255,444
Other adjustments to purchase consideration (337) - (337)
Foreign currency translation (1,690) - (1,690)
------------------ ----------------- ------------------
BALANCE AS OF MARCH 31, 2003 $ 253,417 $ - $ 253,417
================== ================= ==================
The following tables present certain information on the Company's acquired
intangible assets as of March 31, 2003 and December 31, 2002, respectively.
WEIGHTED
AVERAGE GROSS
AMORTIZATION CARRYING ACCUMULATED
ACQUIRED INTANGIBLE ASSETS PERIOD AMOUNT AMORTIZATION NET BALANCE
- -------------------------- ---------------- ----------------- ---------------- ----------------
(In thousands)
AS OF MARCH 31, 2003
Property management contracts 5 years $ 52,644 $ 51,418 $ 1,226
Favorable premises leases 11 years 2,520 202 2,318
Other 3 years 5,222 3,673 1,549
----------------- ---------------- ----------------
Total $ 60,386 $ 55,293 $ 5,093
================= ================ ================
AS OF DECEMBER 31, 2002
Property management contracts 7 years $ 72,883 $ 60,081 $ 12,802
Favorable premises leases 8 years 4,831 1,667 3,164
Other 3 years 5,173 3,528 1,645
----------------- ---------------- ----------------
Total $ 82,887 $ 65,276 $ 17,611
================= ================ ================
12
All intangible assets are being amortized over their estimated useful lives
with no residual value. Intangibles included in "Other" consist of customer
backlog, non-compete agreements, franchise agreements and trade names. The
aggregate acquired intangible amortization expense for the three months ended
March 31, 2003 and 2002 totaled $611,000 and $1.5 million, respectively. This
decline in amortization is attributed to property management contracts and
customer backlog that were fully amortized in 2002. Amortization of favorable
premises leases, totaling approximately $77,000 and $62,000 for the three months
ended March 31, 2003 and 2002, respectively, is included in rental expense
(included in real estate services expenses) in the Company's condensed
consolidated statements of operations.
The estimated acquired intangible amortization expense, including amounts
reflected in rental expense, for the fiscal year ending December 31, 2003 and
for the subsequent four fiscal years through December 31, 2007 approximates $2.0
million, $700,000, $400,000, $250,000 and $150,000, respectively.
9. Real Estate Investments
Insignia, through Insignia Financial Services, has historically invested in
real estate assets and real estate debt securities. Insignia has engaged in real
estate investment generally through: (i) investment in operating properties
through co-investments with various clients or, in limited instances, by itself;
(ii) investment in and development of commercial real estate on its own behalf
and through co-investments; and (iii) minority ownership in and management of
private investment funds, whose investments primarily consist of securitized
real estate debt. While the Company is continuing to invest in debt securities
through the private investment funds, it is currently not engaged in new
investments in operating properties or development assets. The Company intends
to continue investment in existing property assets as needed or required by
current business plans.
As of March 31, 2003, the Company's real estate investments totaled $130.9
million, consisting of the following: (i) $18.6 million in minority-owned
operating properties; (ii) $88.1 million of real estate carrying value
attributed to three real estate investment entities consolidated by Insignia for
financial reporting purposes; (iii) $8.1 million in four minority owned office
development properties; (iv) $1.7 million in a land parcel held for development;
and (v) $14.4 million in minority-owned private investment funds owing debt
securities. The properties owned by the consolidated investment entities are
subject to mortgage debt of $71.9 million such that Insignia's equity investment
in the properties totaled $21.6 million at March 31, 2003. Insignia's investment
in consolidated properties includes a $19.6 million equity investment in a
marina-based development property in the U.S. Virgin Islands (discussed in Note
10 "Marina-Based Development").
Insignia maintains minority-owned investments in operating real estate
assets including office, retail, industrial, apartment and hotel properties. At
March 31, 2003, these real estate assets consisted of approximately 5.7 million
square feet of commercial property and 1,967 multi-family apartment units and
hotel rooms. The Company's minority ownership interests in co-investment
property range from 1% to 33%. At March 31, 2003, Insignia's co-investment
partners included the following notable business entities: Citigroup, GE
Investments, ING Barings, Blackacre Capital Management, Lennar, Praedium, Lone
Star Opportunity Fund, Prudential, Whitehall Street Real Estate, Walton Street
and Investcorp.
Gains realized from sales of real estate by minority owned entities for the
three months ended March 31, 2003 and 2002 totaled $695,000 and $972,000,
respectively. During the three months ended March 31, 2003, the Company recorded
impairment against its real estate investments of $3.9 million on five property
assets. The impairments were based on changes subsequent to December 31, 2002 in
factors including increased vacancies, lower market rental rates and decreased
projections of operating cash flows which diminished prospects for recovery of
the Company's full investment upon final disposition. The gains realized from
real estate sales and the losses taken on impairments are included in the
caption "equity earnings in unconsolidated ventures" in the Company's condensed
consolidated statements of operations.
The Company's only financial obligations with respect to its real estate
investments, beyond its investment, are (i) partial construction financing
guarantees, backed by letters of credit, totaling $8.9 million; (ii) other
letters of credit and guarantees of property debt totaling $2.8 million; and
(iii) future capital commitments for capital improvements and additional asset
purchases totaling $2.3 million.
Insignia maintains an incentive compensation program pursuant to which
certain employees, including executive officers, participate in the profits
generated by its real estate investments, through grants of either equity
interests (at or about the time investments are made) or contractual rights to
participate in proceeds from successful
13
investments. Such grants generally consist of an aggregate of 50% to 63.5% of
the cash proceeds paid to Insignia after Insignia has recovered its full
investment plus a 10% per annum return thereon. Such percentage includes
discretionary incentive payments of 5% to 10% paid upon disposition to certain
employees who contributed to the success of an investment. With respect to the
private investment funds, employees are collectively entitled to share 55% to
60% of proceeds received by Insignia in respect of its promoted profits
participation in those funds. Employees share only in promoted profits of the
private investment funds and are not entitled to any portion of earnings on the
Company's actual investment (before promotes). Gains on sales of real estate and
equity earnings in unconsolidated ventures are recorded net of employee
participation and discretionary incentive payments. Payments made to employees
under Insignia's incentive compensation program for the three months ended March
31, 2003 and 2002 totaled $1.9 million and $1.7 million, respectively.
10. Marina-Based Development
In July 2002, a subsidiary of the Company acquired three contiguous parcels
of property and related leasehold rights in St. Thomas, U.S. Virgin Islands,
which comprise 32.3 acres of property, including 18 submerged acres with full
water rights. The initial purchase price was approximately $35.0 million, paid
with $18.5 million in cash and a portion of $20.0 million borrowed by the
subsidiary under a non-recourse $40.0 million mortgage loan facility. The
property is currently undergoing predevelopment activities together with
operating activities of an existing marina. The property and its debt are
consolidated in the Company's consolidated financial statements. Insignia's
equity investment in the property totaled $19.6 million at March 31, 2003.
The proposed re-development envisions the creation of a world-class marina
intended to enhance private and charter yacht traffic to the U.S. Virgin Islands
as well as the development of commercial, retail and entertainment-oriented
properties that will broaden and enhance shopping, dining and recreational
options for tourists and residents. Demolition and construction activities are
expected to commence as soon as final governmental approvals have been received.
In January 2003, Insignia filed the Coastal Zone Management ("CZM")
development permit applications with the appropriate government agencies in St.
Thomas, U.S. Virgin Islands. A public hearing on the project was held in St.
Thomas on March 3, 2003. On March 13, 2003, the CZM Commission of St. Thomas
unanimously approved the Company's permit applications. The Company's permits
are also subject to approval and ratification by both the Governor and the
Legislature of the U.S. Virgin Islands, which is anticipated to occur in May
2003.
11. Debt
MARCH 31, DECEMBER 31,
2003 2002
---- ----
(In thousands)
NOTES PAYABLE
Senior revolving credit facility $ 28,000 $ 95,000
Subordinated credit facility 15,000 15,000
Acquisition loan notes 16,464 16,889
------------------------------------
59,464 126,889
------------------------------------
REAL ESTATE MORTGAGE NOTES 71,903 66,795
------------------------------------
TOTAL $ 131,367 $ 193,684
====================================
The Company's debt includes outstanding borrowings under its $165.0 million
senior revolving credit facility, as amended, borrowings under a $37.5 million
subordinated credit facility entered into in June 2002 and acquisition loan
notes issued in connection with previous acquisitions in the United Kingdom. The
senior credit facility bears interest at a margin above LIBOR, which was 2.0% at
March 31, 2003 and 2.5% at December 31, 2002. In March 2003, Insignia repaid
$67.0 million on the senior revolving credit facility as a result of the March
14, 2003 sale of its residential businesses, lowering its outstanding balance to
$28.0 million. In conjunction with the pay-down, the commitment under the senior
credit facility was reduced from $230.0 million to $165.0 million. The senior
revolving credit facility matures in May 2004. The subordinated credit facility
borrowings, which are subordinate to Insignia's senior credit facility, bear
interest at an annual rate of 11.25%, payable quarterly. Insignia may borrow the
remaining $22.5 million available under this credit facility through the period
ending in December 2003.
14
The subordinated debt matures in June 2009. At March 31, 2003, Insignia had over
$72.0 million of availability on its credit facilities under its financial
covenants and was in compliance with all covenants.
The acquisition loan notes are payable to sellers of the acquired U.K.
businesses and are backed by restricted cash deposits in approximately the same
amount. The loan notes are redeemable semi-annually at the discretion of the
note holder and have a final maturity date of April 2010. The real estate
mortgage notes are secured solely by the property assets owned by the respective
consolidated subsidiaries. Maturities on the real estate mortgage notes range
from December 2004 to October 2023.
12. Earnings Per Share
The following table sets forth the computation of the numerator and
denominator used to compute basic and diluted earnings from continuing
operations per common share for the periods indicated. The potential dilutive
shares from the conversion of preferred stock and the exercise of options,
warrants and unvested restricted stock is not assumed for the quarterly periods
of 2003 and 2002 because the inclusion of such shares would be antidilutive.
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
NUMERATOR:
Numerator for basic earnings per share - loss from
continuing operations $ (8,213) $ (901)
Effect of dilutive securities:
Preferred stock dividends (797) (250)
------------------ ----------------
Loss from continuing operations available to common
stockholders (9,010) (1,151)
Effect of dilutive securities:
Preferred stock dividends -- --
------------------ ----------------
Numerator for diluted earnings per share - loss from continuing
operations available to common stockholders after
assumed conversions $ (9,010) $ (1,151)
================== ================
DENOMINATOR:
Denominator for basic earnings per share - weighted average
common shares 23,350 22,902
Effect of dilutive securities:
Stock options, warrants and unvested restricted stock -- --
Convertible preferred stock -- --
------------------ ----------------
Denominator for diluted earnings per share - weighted
average common shares and assumed conversions 23,350 22,902
================== ================
15
13. Comprehensive Loss
The following table presents a calculation of comprehensive loss for the
periods indicated.
THREE MONTHS ENDED
MARCH 31,
2003 2002
---- ----
(in thousands)
Net loss $ (4,774) $ (20,778)
Other comprehensive losses:
Foreign currency translation (1,209) (1,321)
Reclassification adjustment for realized gain -- (50)
------------ --------------
Total other comprehensive loss (1,209) (1,371)
------------ --------------
TOTAL COMPREHENSIVE LOSS $ (5,983) $ (22,149)
============ ==============
14. Industry Segment Data
In 2003, Insignia's operating activities from continuing operations
encompass only one reportable segment, commercial real estate services. The
Company's residential real estate service businesses were disposed of in the
first quarter of 2003 and are reported as discontinued operations. The Company's
commercial service businesses offer similar products and services and are
managed collectively because of the similarities between such services. These
businesses provide services including tenant representation, property and asset
management, agency leasing and brokerage, investment sales, development and
re-development, consulting and other real estate financial services. Insignia's
commercial businesses include Insignia/ESG in the United States, Insignia
Richard Ellis in the United Kingdom, Insignia Bourdais in France and other
businesses in continental Europe, Asia and Latin America. The following table
summarizes certain geographic financial information for the periods indicated.
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
(In thousands)
TOTAL REVENUES
United States $ 89,654 $ 89,749
United Kingdom 25,224 20,850
France 9,070 9,923
Other Europe 3,318 2,305
Asia and Latin America 2,432 1,200
---------------- ---------------
$ 129,698 $ 124,027
================ ===============
LONG-LIVED ASSETS
United States $ 279,478 $ 341,408
United Kingdom 113,466 104,535
France 30,002 21,887
Other Europe 7,965 4,455
Asia and Latin America 884 4,020
----------------- ---------------
$ 431,795 $ 476,305
================= ===============
Long-lived assets are comprised of property and equipment, real estate
investments, goodwill and acquired intangible assets.
16
15. Contingencies
Ordinary Course of Business Claims
Insignia and certain subsidiaries are defendants in lawsuits arising in the
ordinary course of business. Management does not expect that the results of any
such lawsuits will have a significant adverse effect on the financial condition,
results of operations or cash flows of the Company. All contingencies including
unasserted claims or assessments, which are probable and the amount of loss can
be reasonably estimated, are accrued in accordance with SFAS No. 5, Accounting
for Contingencies.
Indemnification
In 1998, the Company's former parent entered into a Merger Agreement with
Apartment Investment and Management Company ("AIMCO"), and one of AIMCO's
subsidiaries, pursuant to which the former parent was merged into AIMCO. Shortly
before the merger, the former parent distributed the stock of Insignia to its
shareholders in a spin-off transaction. As a requirement of the Merger
Agreement, Insignia entered into an Indemnification Agreement with AIMCO. In the
Indemnification Agreement, Insignia agreed generally to indemnify AIMCO against
all losses exceeding $9.1 million that result from: (i) breaches by the Company
or former parent of representations, warranties or covenants in the Merger
Agreement; (ii) actions taken by or on behalf of former parent prior to the
merger; and (iii) the spin-off.
In December 2001, the Company entered into a stock purchase agreement with
Real Living, Inc., the purchaser, that provided for the sale of 100% of the
stock of Realty One and its affiliated companies. Such affiliated companies
included First Ohio Mortgage Corporation, Inc., First Ohio Escrow Corporation,
Inc. and Insignia Relocation Management, Inc. As a part of sale, the Company
agreed generally to indemnify the purchaser against all losses up to the
purchase price (subject to certain deductible amounts), resulting from the
following: (i) breaches by the Company of any representations, warranties or
covenants in the stock purchase agreement; (ii) pre-disposition obligations for
goods, services, taxes or indebtedness except for those assumed by Real Living,
Inc.; (iii) change of control payments made to employees of Realty One; and (iv)
any third party losses arising or related to the period prior to the
disposition. In addition, the Company provided an indemnification for losses
incurred by Wells Fargo Home Mortgage, Inc. ("Wells Fargo") and/or the purchaser
in respect of (i) mortgage loan files existing on the date of closing; (ii)
fraud in the conduct of its home mortgage business; and (iii) the failure to
follow standard industry practices in the home mortgage business. The aggregate
loss for which the Company is potentially liable to Wells Fargo is limited to
$10.0 million and the aggregate of any claims made by the purchaser and Wells
Fargo shall not exceed the purchase price.
As of May 1, 2003, the Company was not aware of any matters that would give
rise to a material claim under any warranties and indemnities.
Environmental
Under various federal and state environmental laws and regulations, a
current or previous owner or operator of real estate may be required to
investigate and remediate certain hazardous or toxic substances or
petroleum-product releases at the property, and may be held liable to a
governmental entity or to third parties for property damage and for
investigation and cleanup costs incurred by such parties in connection with
contamination. In addition, some environmental laws create a lien on the
contaminated site in favor of the government for damages and costs it incurs in
connection with the contamination. The owner or operator of a site may be liable
under common law to third parties for damages and injuries resulting from
environmental contamination emanating from or at the site, including the
presence of asbestos containing materials. Insurance for such matters may not be
available.
The presence of contamination or the failure to remediate contamination may
adversely affect the owner's ability to sell or lease real estate or to borrow
using the real estate as collateral. There can be no assurance that Insignia, or
any assets owned or controlled by Insignia (as on-site property manager),
currently are in compliance with all of such laws and regulations or that
Insignia will not become subject to liabilities that arise in whole or in part
out of any such laws, rules or regulations. The liability may be imposed even if
the original actions were legal and Insignia did not know of, or was not
responsible for, the presence of such hazardous or toxic substances. Insignia
may also be solely responsible for the entire payment of any liability if it is
subject to joint and several
17
liability with other responsible parties who are unable to pay. Insignia may be
subject to additional liability if it fails to disclose environmental issues to
a buyer or lessee of property. Management is not currently aware of any
environmental liabilities that are expected to have a material adverse effect
upon the operations or financial condition of the Company.
16. Equity
During the three month period ended March 31, 2003, the Company had the
following changes in stockholders' equity:
a) Net loss of $4,774,000.
b) Preferred stock dividends totaling $797,000 paid in cash.
c) Exercise of stock options to purchase 449,019 shares of Insignia
common stock at exercise prices ranging from $6.21 to $6.61 per share.
d) Sale of 32,731 shares of Insignia common stock, at an average price of
approximately $6.16, under the Company's Employee Stock Purchase
Program.
e) Issuance of 21,086 shares of Insignia common stock (market values at
issue date averaging approximately $10.00 per share) for vested
restricted stock awards. Accrued compensation expense relating to
restricted stock totaled $104,000 for the three months ended March 31,
2003.
f) Payments of $37,000 received on notes receivable for common stock. In
addition, the Company received for retirement 7,116 shares of Insignia
common stock (with a market value of $10.87 per share) in satisfaction
of common stock purchase notes receivable of $77,000.
g) Other comprehensive loss of $1,209,000 for the three months ended
March 31, 2003, arising from the translation of foreign net assets at
lower exchange rates.
h) Stock compensation expense of $134,000 representing the estimated fair
value of employee stock options issued during 2002, which is added to
additional paid-in capital and charged to net income.
18
ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
RESULTS OF OPERATIONS
Insignia monitors and evaluates its financial performance using three primary
measures - income from continuing operations, EBITDA and Net EBITDA. EBITDA is
defined as real estate services revenues less direct expenses and administrative
costs. Net EBITDA is defined as income from continuing operations before
depreciation, amortization, gains (losses) on sales of real estate, real estate
impairments and income taxes. Net EBITDA deducts all interest expense and
includes funds from operations from real estate investments ("Real Estate FFO").
Real Estate FFO is defined as income or loss from property operations of
Insignia's principal real estate investments before depreciation, gains or
losses on sales of property and provisions for impairment. Real Estate FFO
includes consolidated property entities and minority-owned unconsolidated
co-investment entities. EBITDA, Net EBITDA and Real Estate FFO are supplemental
measures of performance that are not defined by GAAP, and Insignia's usage of
these terms may differ from other companies' usage of the same or similar terms.
As compared to net income, these performance measures effectively eliminate the
impact of non-cash charges for depreciation, amortization of intangible assets
and other non-recurring expenses. Management believes presentation of these
supplemental performance measures enhance a reader's understanding of the
Company's operating results.
Three Months Ended March 31, 2003 and 2002
Insignia's first quarter of 2003 was highlighted by the sale of its New
York-based residential businesses Insignia Douglas Elliman and Insignia
Residential Group, which produced a net gain on approximately $3.8 million
(after applicable taxes of $4.7 million), and the announcement of the proposed
Merger of Insignia with CB. Insignia received $66.75 million in proceeds from
the sale of the residential businesses, which were used to repay $67.0 million
of the outstanding balance on the Company's senior revolving credit facility.
The gain realized from the residential sale and the operating results for these
businesses for the period from January 1, 2003 through disposition on March 14,
2003 are reported as discontinued operations for financial reporting purposes.
Also, Insignia's financial results for the first quarter of 2002 have been
restated to reclassify the operating results for Insignia Douglas Elliman and
Insignia Residential Group as discontinued operations.
The closing of the proposed Merger with CB is expected to occur no later
than July 14, 2003, unless the Merger Agreement is earlier terminated in
accordance with its terms. The Merger Agreement imposes numerous limitations on
the Company's ability to take actions without the consent of CB during the
interim period between signing of the Merger Agreement and closing of the
Merger. For example, there are limitations on the Company's ability to enter
into new material contracts, to sell, lease or otherwise dispose of material
assets, to make capital expenditures, to hire new employees, brokers and
independent contractors, to increase compensation or pay bonuses and to incur
additional indebtedness.
The announcement of the proposed Merger has had an impact on the Company's
operations, including the resignation of certain professionals and termination
of certain client relationships. The Company anticipated some level of employee
and client attrition prior to the Merger's consummation, and the occurrence to
date has been in line with its expectations. The most adverse consequences have
been confined to certain markets where there is substantial overlapping of
Insignia's and CB's operations, and one major property services client. Specific
examples of the adverse consequences include the following (i) the resignation
of a substantial majority of the Company's personnel in Phoenix, a market in
which CB maintains a leading presence; (ii) the de-stabilization of the
Company's operations in Asia (CB expects to absorb and substantially pare back
the Company's Asia operations following the Merger and this expectation has
prompted certain employees to seek new employment opportunities and has
appreciably impaired business development efforts); (iii) the loss of
approximately 29.4 million square feet of property services assignments, of
which approximately 24.1 million square feet is concentrated in one large
portfolio. The owner of this portfolio has advised the Company of its intentions
to self-manage its properties effective May 15, 2003; (iv) the loss of 120
employees, including 38 brokers in the U.S. (in markets other than Phoenix); and
(v) the termination of the Company's affiliation with a local service provider
in Indianapolis, IN. Other affiliates have also expressed their intention to
terminate their agreements prior to the closing of the Merger.
19
It is possible that further losses of affiliates, employees, brokers,
independent contractors and clients could take place before the closing of the
Merger. In the event that the Merger Agreement is terminated by any party and
the Merger is not consummated, the limitations imposed on the Company's
operations during the interim period and any loss of employees, brokers,
independent contractors and clients may have a material adverse effect on the
Company's business and financial performance, including impeding the growth of
the Company's business, hurting its competitive standing in the marketplace and
resulting in a significant loss of business and corresponding revenues.
The Merger Agreement provides generally that if it is terminated as a
result of CB's breach or failure to perform its obligations, or the failure to
obtain required regulatory approvals or CB's failure to complete the specified
financing for the Merger by July 14, 2003, then, as our sole remedy and subject
to limitations, CB has agreed to indemnify us for up to $50.0 million of our
damages which are caused by (i) the termination by any of our commercial real
estate services brokers or independent contractors as of February 7, 2003 of
their relationship with us or (ii) the termination or substantial diminution by
any of our clients as of February 7, 2003 of their commercial services
relationship with us, in each case if such termination or diminution occurs
between February 7, 2003 and the termination of the Merger Agreement, is a
result of the proposed Merger and does not result from Insignia's breach of the
Merger Agreement.
Further, the Merger Agreement provides that if Insignia can sell some or
all of its real estate-related assets and receive net cash proceeds at or prior
to the closing of the merger in excess of $45.0 million, subject to increase,
the merger consideration would be increased by the amount of such excess, up to
a maximum of an additional $1.00 per share of common stock. Insignia has
solicited proposals from prospective purchasers of the real estate-related
assets and, since March 2003, has been engaged in discussions with a number of
potential purchasers. Insignia is continuing to negotiate with the potential
purchasers of the real estate-related assets but may not enter into any
definitive agreement with respect to the sale of some or all of these assets.
Even if Insignia does enter into one or more such agreements, there can be no
assurance that any or all the transactions contemplated by such agreements will
be completed, or that they will lead to an increase in the Common Merger
Consideration to be received by holders of Insignia's common stock. It is
currently expected that any such agreements that might be entered into would be
conditioned upon the completion of the Merger. Insignia's Board of Directors and
the Special Committee of the Board have indicated that their current intention,
if the Merger is not completed, is not to sell any substantial amount of the
real estate-related assets at prices significantly below book values.
Insignia's consolidated service revenues totaled $130.5 million for the
first quarter of 2003, representing an increase of $10.3 million, or 9%, over
the corresponding period in 2002. Substantially all of the revenue increase in
2003 was attributed to Insignia's services operations in the United States and
the United Kingdom. In the United States, service revenues increased by 5% to
$90.4 million for the first quarter of 2003, aided by revenue growth in the
Southeast, Midwest and Washington, D.C. regions over the same period of 2002.
Conversely, the New York metropolitan area, the Company's largest market, saw
service revenues decline by 23% as leasing transaction levels and revenue
generation continued to be hindered by indecision among many corporate clients,
particularly those in the financial services sector. In the United Kingdom,
revenues increased by 21% over the same period of 2002 to $25.2 million in the
first quarter of 2003. The revenue growth was fueled by continued strength in
investment sales and consulting services in the U.K. and a 12% increase in 2003
in the average British pound currency rate which improved revenues reported in
U.S. dollars by approximately $2.7 million.
20
In contrast to the revenue growth, Insignia's earnings from continuing
operations and EBITDA from service operations for the first quarter of 2003
deteriorated from the first quarter of 2002. Insignia generated a loss from
continuing operations of $8.2 million ($0.39 per diluted share) for the first
quarter of 2003, compared to a loss of $901,000 ($0.05 per diluted share) for
the same period of 2002. Insignia's EBITDA dropped from $3.1 million in the
first quarter of 2002 to a loss of $7.3 million in the first quarter of 2003.
The most significant factors contributing to the decline in the first quarter of
2003 included the following: (i) real estate impairment aggregating $3.9 million
on five property assets whose prospects were adversely affected by increased
vacancy rates and lower projected market rents; (ii) increased compensation
expenses of the New York consulting group and payments to other key producers,
each in connection with new employment agreements entered into in early 2003, of
an aggregate of $3.5 million; (iii) a $600,000 increase in operating losses of
the U.S. financial services unit to $1.0 million, caused by the curtailing of
revenue producing activities in early 2003 in response to the announcement of
the pending CB Merger; (iv) a EBITDA loss in France of $632,000, compared to an
EBITDA contribution of $2.0 million for the same period of 2002, resulting
primarily from a seasonal decline in service revenues; (v) an operating loss in
Spain of approximately $342,000, compared to an EBITDA contribution of $166,000
in 2002, virtually entirely attributed to the costs of recently recruited staff
and operating expenses of the former Arthur Andersen consulting business
acquired in late 2002, which remained in the start-up phase during the first
quarter of 2003; and (vi) $2.0 million in legal and other expenses incurred in
connection with the proposed acquisition of Insignia by CB (included in
unallocated corporate administrative expenses).
Insignia reported a net loss of $4.8 million ($0.24 per diluted share) for
the first quarter of 2003, compared to a net loss of $20.8 million ($0.92 per
diluted share) for the corresponding period of 2002. The 2003 first quarter net
loss included, as discontinued operations, the $3.8 million residential gain on
sale and the corresponding $324,000 operating loss for the period through
disposition on March 14, 2003. The 2002 net loss included a goodwill impairment
of $20.6 million (net of $9.4 million tax benefit) resulting from the required
adoption of new accounting standards. The impairment was reported as the
cumulative effect of a change in accounting principle. The first quarter of 2002
also included income from discontinued operations of $758,000, which was
comprised of $493,000 of income from operations of Insignia Douglas Elliman and
Insignia Residential Group and $265,000 of income on disposal from post-closing
adjustments related to the January 2002 sale of Realty One, the Company's former
single family home brokerage business.
21
The table below depicts the Company's operating results, in a format that
highlights the above measures and reconciles them to net loss in accordance with
GAAP, for the three months ended March 31, 2003 and 2002, respectively.
Operating results for each quarterly period presented reflect the results of
Insignia Douglas Elliman and Insignia Residential Group as discontinued
operations for financial reporting purposes. Certain amounts for the three
months ended March 31, 2002 have been reclassified to conform to the current
presentation. Such reclassifications have no effect on reported net loss for the
period. This information has been derived from the Company's condensed
consolidated statements of operations for the periods then ended.
THREE MONTHS ENDED
MARCH 31,
---------
2003 2002
---- ----
(In thousands)
REAL ESTATE SERVICES REVENUES
United States $ 90,435 $ 85,927
Europe 37,612 33,078
Asia and Latin America 2,432 1,200
---------------------------------
Total real estate service revenues 130,479 120,205
COSTS AND EXPENSES
Real estate services 132,975 114,340
Administrative 4,830 2,782
---------------------------------
EBITDA (7,326) 3,083
Real Estate FFO 507 1,521
Private investment fund earnings 630 536
Interest income (1) 913 1,061
Interest expense (1) (1,926) (2,197)
Other (expense) income (74) 16
---------------------------------
NET EBITDA (7,276) 4,020
Gains on sales of real estate 695 972
Real estate impairment (3,858) --
Depreciation - property and equipment (3,427) (3,434)
Amortization of intangibles (611) (1,534)
Depreciation - real estate (2) (1,493) (1,624)
---------------------------------
Loss from continuing operations before income taxes (15,970) (1,600)
Income tax benefit 7,757 699
---------------------------------
LOSS FROM CONTINUING OPERATIONS (8,213) (901)
Discontinued operations, net of taxes:
Operating (loss) income (324) 493
Income on disposal 3,763 265
---------------------------------
Loss before cumulative effect of a change in accounting principle (4,774) (143)
Cumulative effect of a change in accounting principle, net of
applicable taxes -- (20,635)
---------------------------------
NET LOSS (4,774) (20,778)
Preferred stock dividends (797) (250)
---------------------------------
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS $ (5,571) $ (21,028)
=================================
(1) Interest income and expense exclude amounts attributed to consolidated
property operations. Such amounts are included in Real Estate FFO.
(2) Depreciation from real estate operations represents the depreciation
attributed to consolidated real estate property entities and the portion of
depreciation expense of minority-owned unconsolidated real estate owning
entities.
22
Insignia's EBITDA from service operations and loss from continuing
operations for the three months ended March 31, 2003 and 2002, respectively,
were derived from the following sources:
THREE MONTHS ENDED
MARCH 31,
2003 2002
---- ----
(In thousands)
SERVICES EBITDA:
United States $ (2,143) $ 3,552
Europe:
United Kingdom 1,668 1,421
France (632) 2,039
Other Europe (746) (293)
Asia and Latin America (643) (854)
--------------------------
(2,496) 5,865
Administrative 4,830 2,782
--------------------------
EBITDA (7,326) 3,083
Real Estate FFO 507 1,521
Mortgage securities fund earnings 630 536
Interest income 913 1,061
Interest expense (1,926) (2,197)
Other (expense) income (74) 16
--------------------------
NET EBITDA (7,276) 4,020
Gains on sales of real estate 695 972
Real estate impairment (3,858) --
Depreciation - property and equipment (3,427) (3,434)
Amortization of intangibles (611) (1,534)
Depreciation - real estate (2) (1,493) (1,624)
--------------------------
Loss from continuing operations before income taxes (15,970) (1,600)
Income tax benefit 7,757 699
--------------------------
LOSS FROM CONTINUING OPERATIONS $ (8,213) $ (901)
==========================
Real Estate Services
Insignia's commercial real estate service operations include Insignia/ESG
in the United States, Insignia Richard Ellis in the United Kingdom, Insignia
Bourdais in France, other European subsidiaries in Germany, Italy, Belgium, the
Netherlands and Spain and other subsidiaries in Asia and Latin America. Real
estate services revenues totaled $130.5 million for the first quarter of 2003,
representing a $10.3 million, or 9%, improvement over $120.2 million for the
corresponding period of 2002. Conversely, EBITDA from commercial real estate
services (excluding unallocated corporate administrative expenses) declined from
$5.9 million for the first quarter of 2002 to a loss of $2.5 million for the
first quarter of 2003. The Company's service operations on a geographic basis
are more fully discussed below.
United States
In the United States, service revenues increased 5% to $90.4 million in the
first quarter of 2003, from $85.9 million in 2002. Service EBITDA declined from
$3.6 million in the first quarter of 2002 to a loss of $2.1 million in the first
quarter of 2003. The decline in EBITDA despite higher revenues was primarily
caused by the following factors: (i) increased compensation to the New York
consulting group and other key producers resulting from new employment
agreements entered into in early 2003; and (ii) losses in the financial services
unit. The New York marketplace continued to be characterized by slow leasing
activity, as many clients, especially those in the financial services field,
deferred leasing decisions due to weak business conditions, a low-growth economy
and heightened uncertainty related to the war with Iraq. The New York consulting
group's new contracts guarantee annual minimum incentives of $13.5 million. The
annual guarantee does not exceed the bonuses earned by the consultants in each
of the years 2000, 2001 and 2002. However, the required accrual of one-fourth of
the minimum in the first quarter of 2003 versus the percentage of earnings
formula applicable in 2002, together with $800,000 in nonrefundable signing
bonuses, caused expenses for these matters to aggregate approximately $4.7
million during
23
the first quarter of 2003, compared to $1.2 million for the first quarter of
2002. The 2003 first quarter performance of the financial services unit suffered
from the decision in early 2003 to halt all acquisition activities and related
services pertaining to the Company's principal investment programs. This action
resulted in a sharp decline in acquisition related services revenues, which
historically represented a significant portion of this unit's revenue
generation, and a corresponding operating loss of $1.0 million for the first
quarter of 2003 (up from a loss of $429,000 in 2002). The catalyst for a
recovery of the U.S. business would be a return of tenant representation leasing
activity levels nationwide and in New York in particular.
Europe
In Europe, service revenues increased 14% to $37.6 million in the first
quarter of 2003, from $33.1 million for the same period of 2002. The majority of
the revenue increase derives from increases in European currency rates, which
inflated revenue production when translated to U.S. dollars for financial
reporting purposes. Conversely, European services EBITDA declined significantly
from $3.2 million in the first quarter of 2002 to $290,000 in the 2003 first
quarter. The majority of the EBITDA decline from 2002 to 2003 stemmed primarily
from losses in France, Spain and Germany. Insignia Bourdais in France
experienced the most significant decline in 2003 from the same quarter of 2002.
Insignia Bourdais's revenue contribution declined from $9.9 million in the first
quarter of 2002 to $9.1 million in the same period of 2003 and its EBITDA
contribution deteriorated from $2.0 million in 2002 to a loss of $632,000 in
2003. The decline in EBITDA in 2003 was driven primarily by lower leasing
volumes and revenue generation. Actual revenue production in France declined by
approximately 3 million euros in the first quarter of 2003, compared to 2002.
Insignia Bourdais management believes that the decline stems primarily from a
change in year-end for the French business. The 2002 first quarter was the
historical fourth quarter for the French subsidiary, historically its strongest
quarter. During 2002, the fiscal year was changed to the calendar year, and
Insignia Bourdais produced the highest profit in its history during the 2002
fourth quarter. As a result, comparison of operating results quarter-to-quarter
is difficult to interpret. In Spain, the Company produced service revenues of
$1.0 million and an EBITDA loss of $342,000 for the first quarter of 2003. This
result compares to service revenues of $404,000 and EBITDA of $166,000 for the
same quarter of 2002. In late 2002, Insignia expanded its operations in Spain
through the acquisition of the former Arthur Andersen consulting business and
recruited new brokers, which was substantially responsible for the decline in
EBITDA on higher revenues due to start-up expenses and delays in transaction
closings. In Germany, the Company's operations suffered from an absence of
leasing revenues in the first quarter of 2003, causing a EBITDA loss of $481,000
on service revenues of $276,000.
Insignia Richard Ellis continued to lead the European group in 2003,
contributing $25.2 million of service revenue and $1.7 million of EBITDA,
representing gains over $20.9 million of revenue and $1.4 million of EBITDA for
the first quarter of 2002. The 2003 first quarter performance in the United
Kingdom was aided by strength in the British pound, compared to the same period
of 2002, which contributed approximately $2.7 million to service revenues when
translated to U.S. dollars. Also, investment sales - the main transactional
strength in the United Kingdom in 2002 - remained strong during the first
quarter of 2002.
Insignia's European operating results in the first quarter of 2003 have
been translated into U.S. dollars at average exchange rates of $1.60 to the
British pound and $1.07 to the euro. For the same period of 2002, European
operating results were translated into U.S. dollars at average exchange rates of
$1.43 to the British pound and $0.87 to the euro.
Asia and Latin America
In Asia and Latin America, the Company's operations continue to experience
operating losses primarily due to lingering weakness in commercial real estate
markets and higher expenses. These operations incurred an EBITDA loss of
$643,000 for the first quarter of 2003 on $2.4 million of service revenues. This
result represented modest improvement over the corresponding period of 2002, for
which these businesses incurred an EBITDA loss of $854,000 on $1.2 million of
service revenues. Despite substantially improved revenue in 2003, these
businesses continued to incur operating losses due primarily to higher expenses
resulting from the hiring of producers in the second half of 2002 in an effort
to build a competitive presence in Tokyo, Hong Kong and Shanghai. Poor economic
and real estate market conditions in virtually all Asian and Latin American
markets, coupled with the uncertainty surrounding the potential acquisition of
Insignia by CBRE Holding, which has begun to adversely affect transactional
activity and new client service assignments, remain significant obstacles to
greater revenue production and profitability.
24
Administrative
Administrative expenses increased by approximately $2.0 million, or 74%,
over the first quarter of 2002, to $4.8 million for the first quarter of 2003.
The increase was entirely attributed to approximately $2.0 million of expenses
incurred for legal and other services in connection with the Company's potential
acquisition by CBRE Holding. Otherwise, the absence of any executive incentive
compensation in the first quarter of 2003, representing a $500,000 decline from
the same period of 2002, was offset by increases in corporate liability
insurance premiums and legal and other professional fees. The insurance increase
was caused by both increases in coverage limits and industry-wide premiums for
liability coverage.
Other Items Included in the Determination of Net EBITDA
Interest income declined 14% from approximately $1.1 million for the first
quarter of 2002 to $913,000 for the first quarter of 2003. The decline was
caused by lower average cash levels and interest rates on invested cash. The
average rate of interest earned on invested cash in 2003 declined approximately
75 basis points from the first quarter of 2002.
Interest expense decreased 12% to $1.9 million for the first quarter of
2003. The Company benefited from declines in LIBOR borrowing rates on the senior
credit facility and from the $67.0 million repayment of senior credit facility
debt in connection with the March 2003 residential disposition.
Real Estate FFO from the Company's property investment portfolio declined
67% to $507,000 for the first quarter of 2003, from $1.5 million for the same
period of 2002. The declines in 2003 from 2002 were primarily attributed to lost
earnings from properties sold over the past year (aggregating $525,000 in 2002)
and losses aggregating approximately $330,000 from development assets that have
not yet leased to stabilized levels required for profitability. The development
losses included a $93,000 loss from the property operations of the consolidated
marina-based development in the U.S. Virgin Islands that was purchased in June
2002.
Other Items Included in the Determination of Income from Continuing Operations
Gains realized from sales of real estate in the first quarter of 2003
totaled $695,000, compared to $972,000 for the comparable period of 2002. These
gains are recorded net of amounts payable to certain employees totaling $1.1
million in 2003 and $1.5 million in 2002. The 2003 gains included two asset
sales by entities in which Insignia owns minority interests, including a 103,000
square foot retail shopping center located in Orlando, Florida and a 137,500
square foot office building located in Santa Rosa, California. The 2002 gain
resulted from the sale by a minority owned entity of an office complex in Daly
City, California. Comparisons of this type of income do not reflect performance
of the investments for the comparative period, but rather the volume of asset
sales in the period and the cumulative value change of the investments sold.
During the first quarter of 2003, the Company recorded impairment against
its real estate investments in the aggregate amounts of $3.9 million on five
minority-owned property assets. Insignia re-evaluates each real estate
investment on a quarterly basis, taking into account changes in market
conditions and future prospects. These impairments were based on factors
including increased vacancies, lower market rental rates, decreased projections
of operating cash flows and diminished prospects for recovery of the Company's
full investment upon final disposition based on projected lower property asset
values. There were no impairments during the first quarter of 2002.
Depreciation of property and equipment remained relatively unchanged from
the first quarter of 2002 at $3.4 million for the same period of 2003.
Depreciation stabilized due to lower capital spending during 2002, compared to
previous years, and certain other existing property and equipment assets which
have become fully depreciated.
Amortization of intangibles declined by $923,000, or 60%, to $611,000 for
the first quarter of 2003, compared to the same period of 2002. The decrease was
attributed substantially to certain acquired property management contracts of
Insignia/ESG and customer backlog of Insignia Bourdais, portions of which became
fully amortized.
25
Income tax benefit on continuing operations for the first quarter of 2003
increased $7.1 million over the same period of 2002 as a result of the higher
pre-tax loss ($16.0 million loss in 2003, compared to a $1.6 million loss in
2002), coupled with recognition in income of $3.0 million in tax reserves
established at the time of the Company's spin-off in 1998 from its former
parent. The reserve provided for potential exposures for tax deductions taken
for the periods prior to and including spin-off. The statute of limitations for
these periods expired on March 31, 2003.
Other Factors in the Determination of Net Income
The net loss for the first quarter of 2003, totaling $4.8 million, included
$3.8 million of income on disposal (net of $4.7 million of applicable taxes) of
Insignia Douglas Elliman and Insignia Residential Group reported as discontinued
operations for financial reporting purposes. The income on disposal was
partially offset by operating losses of $324,000 (net of applicable taxes of
$248,000) from these businesses for the 2003 period through disposition on March
14, 2003. The net loss for the first quarter of 2002, totaling $20.8 million,
was mitigated by income in discontinued operations including the following: (i)
$493,000 of operating income (net of applicable taxes of $438,000) from Insignia
Douglas Elliman and Insignia Residential Group and (ii) income of $265,000
recognized as a result of post closing adjustments in connection with the
January 2002 sale of Realty One. Conversely, the first quarter 2002 net loss was
adversely affected by goodwill impairment of $20.6 million (net of applicable
taxes of $9.4 million) pertaining to Insignia Douglas Elliman and the Company's
operation in Asia. The impairment was reported in 2002 as the cumulative effect
of a change in accounting principle.
LIQUIDITY AND CAPITAL RESOURCES
Insignia's liquidity and capital resources consist of its cash and cash
equivalents, unused capacity under its revolving senior credit facility and
$37.5 million subordinated debt facility, and cash generated by operations. The
commitment on the senior credit facility was lowered from $230.0 million to
$165.0 million in connection with the Company's March 2003 sale of its
residential businesses.
Historically, the Company's cash on hand and operating cash flows have been
utilized to fund all working capital requirements, including capital
expenditures and real estate investments. The Company's credit facilities have
generally been used to fund the cash portion of acquisitions of businesses.
Insignia's unrestricted cash at March 31, 2003 totaled $71.7 million,
representing a $39.8 million decline from $111.5 million at December 31, 2002.
The decline in cash during the first quarter of 2003 is primarily the result of
the payment of incentives of approximately $41.0 million in respect of the 2002
year.
Insignia's cash used in operating activities in the first quarter of 2003
totaled $39.7 million, compared to $65.9 million in the same period of 2002. The
decrease in cash used in operating activities in the first quarter of 2003 was
mainly attributed to lower incentive and broker commission payments, as compared
to the first quarter of 2002. The Company's cash flows are most impacted by
economic conditions affecting the Company's transactional revenues as well as
the timing and amount of payments of brokerage commissions, annual employee
incentives and other operating requirements. Significant investing and financing
cash flows in the first quarter of 2003 included $66.75 million of proceeds from
the sale of Insignia Douglas Elliman and Insignia Residential Group and the
related $67.0 million debt repayment of the Company's senior credit facility
borrowings (as noted above).
26
Debt
The Company's debt consists of borrowings under its $165.0 million senior
revolving credit facility, as amended, and the $37.5 million subordinated credit
facility provided by investment funds affiliated with Blackacre Capital
Management, LLC ("Blackacre"), acquisition loan notes payable to sellers of the
acquired U.K. businesses (fully collateralized by restricted cash deposits) and
real estate mortgages secured solely by the property assets owned by three
consolidated subsidiaries. The following table sets forth Insignia's total
outstanding long-term debt at March 31, 2003 and December 31, 2002.
MARCH 31, DECEMBER 31,
2003 2002
---- ----
(In thousands)
NOTES PAYABLE
Senior revolving credit facility $ 28,000 $ 95,000
Subordinated credit facility 15,000 15,000
Acquisition loan notes 16,464 16,889
----------------------------------
59,464 126,889
REAL ESTATE MORTGAGE NOTES 71,903 66,795
----------------------------------
TOTAL $ 131,367 $ 193,684
==================================
Maturities on the Company's debt range from May 2004 to October 2023. The
Company also maintains a (pound)5 million line of credit in the UK for
short-term working capital purposes in Europe. The Company has not borrowed on
this line of credit during the past two years.
At March 31, 2003, the amount outstanding on the senior revolving credit
facility was $28.0 million and the interest rate on amounts drawn was
approximately 3.8%. As noted above, Insignia repaid $67.0 million on its senior
revolving credit facility on March 14, 2003 in connection with the sale of the
Company's residential businesses. At March 31, 2003, Insignia also had $11.0
million in outstanding letters of credit that are considered outstanding amounts
under the terms of the senior revolving credit facility. Approximately $10.4
million of the letters of credit pertained to real estate investment obligations
and the remainder related to office lease arrangements. The $28.0 million of
borrowings represents the lowest outstanding balance under the senior revolving
credit facility in almost four years. The senior revolving credit facility
matures in May 2004.
Borrowings under the senior revolving credit facility bear interest at
LIBOR plus a margin that varies according to the ratio of debt to consolidated
EBITDA. The margin above LIBOR was 2.00% at March 31, 2003. Insignia is
vulnerable to increases in interest rates as a result of either increases in
LIBOR or its margin above LIBOR. A 100 basis point increase in the effective
interest rate would increase interest expense by approximately $300,000 on an
annual basis. The $37.5 million Blackacre credit facility is subordinate to
Insignia's senior credit facility and bears interest, payable quarterly, at an
annual rate of 11.25% to 12.25%, depending on the amount borrowed. The $15.0
million outstanding at March 31, 2003 under the Blackacre credit facility
bears interest at 11.25% and all further borrowings will bear interest at
12.25%. Insignia may borrow the remaining $22.5 million available under the
subordinated facility at any time through December 2003. The subordinated debt
matures in June 2009. In conjunction with the subordinated debt agreement, the
Company negotiated an amendment to its senior credit facility to permit
borrowings on the Blackacre credit facility and to allow for a broader range of
principal investment activities.
The Company's senior and subordinated credit agreements contain covenants
concerning the maintenance of a minimum consolidated net worth, maximum total
debt, maximum leverage ratios and certain other financial ratios. The most
restrictive of these covenants are the leverage ratios, which are based on the
ratios of total debt and senior debt to consolidated EBITDA. Under these
covenants, the maximum amount of total debt outstanding cannot exceed 3.5 times
EBITDA for the trailing four quarters and senior debt (all debt excluding the
subordinated credit facility) outstanding cannot exceed 3.0 times EBITDA for the
trailing four quarters. At March 31, 2003, Insignia had approximately $72.0
million of availability on its credit facilities under these covenants and was
in compliance with all financial covenants. In the event that Insignia is
acquired by CB, borrowings under the senior and subordinated credit facilities
would be repaid at closing and the respective credit agreements would be
terminated.
27
The U.K. acquisition loan notes are guaranteed by a bank, as required by
the terms of the respective purchase agreements. The bank holds restricted cash
deposits sufficient to repay the notes in full when due. The acquisition loan
notes have a final maturity of April 2010 and are redeemable semi-annually by
the note holders. The acquisition loan notes and the restricted cash are
denominated in British pounds. Real estate mortgage notes, totaling $71.9
million at March 31, 2003, are secured solely by three property assets owned by
consolidated subsidiaries and are non-recourse to Insignia.
Convertible Preferred Stock
At March 31, 2003, Insignia had 375,000 shares, or $37.5 million, of
convertible preferred stock outstanding to investment funds affiliated with
Blackacre. This convertible preferred stock includes 250,000 shares, or $25.0
million, of Series A, issued in exchange for a series of preferred stock
initially issued in February 2000, and 125,000 shares, or $12.5 million, of
Series B issued in June 2002. The initial preferred stock carried a 4% annual
dividend and was exchanged in June 2002 in conjunction with the $12.5 million
issuance for Series A convertible preferred stock. The convertible preferred
stock carries an 8.5% annual dividend, payable quarterly at Insignia's option in
cash or in kind. The annual dividend commitment totals approximately $3.2
million.
The convertible preferred stock has a perpetual term, although Insignia may
call the preferred stock, at stated value, after June 7, 2005. In connection
with the proposed Merger, Blackacre has agreed to the conversion of the
convertible preferred stock into a cash amount equal to the stated value of
$100.00 per share (totaling $37.5 million) plus accrued and unpaid dividends.
Real Estate Investments and Related Obligations
Insignia's real estate investments include operating real estate
properties, real estate under development and investment entities investing in
below investment grade or lower rated securitized real estate debt. Each of
these entities is debt financed. The real estate entities in which Insignia owns
a minority interest owned aggregate assets of approximately $1.0 billion and
were obligated on aggregate debt of over $700.0 million at March 31, 2003. Each
entity is liable only for its own debt, and such debt is substantially
non-recourse other than to the asset financed.
At March 31, 2003 and December 31, 2002, the consolidated carrying value of
the Company's real estate investments consisted of the following:
MARCH 31, DECEMBER 31,
2003 2002
---- ----
(In thousands)
Minority interests in operating properties $ 18,561 $ 21,109
Consolidated operating properties 46,357 46,427
Consolidated development property 41,706 38,778
Minority interests in office development properties 8,115 10,014
Land held for future development 1,726 1,726
Minority interests in real estate debt investment funds 14,416 16,081
----------------- -----------------
TOTAL REAL ESTATE INVESTMENTS $ 130,881 $ 134,135
================= =================
The real estate carrying amounts of the consolidated properties were
financed by real estate mortgage debt totaling $71.9 million at March 31, 2003
and $66.8 million at December 31, 2002. One of the consolidated operating
properties is a minority-owned apartment complex located in New York City that
is consolidated, beginning in 2002, by virtue of general partner control.
Insignia's equity at book value in the consolidated properties totaled $21.6
million at March 31, 2003 and $21.7 million at December 31, 2002. The Company
has no further obligations to these consolidated properties or their creditors.
28
Apart from the potential loss of its equity investment, totaling $64.5
million at book value in all real estate entities at March 31, 2003, Insignia's
other material risks consist only of specific financial obligations it has
undertaken or standard exceptions in the mortgage lending industry from the
non-recourse provisions of real estate mortgage loans. The specific obligations
to all real estate entities at March 31, 2003 consisted of the following:
AMOUNT
----------------
(In thousands)
Letters of credit partially backing construction loans $ 8,900
Other letters of credit and guarantees of property debt 2,825
Future capital contributions for capital improvements 150
Future capital contributions for additional asset purchases 2,105
---------------
TOTAL OBLIGATIONS $ 13,980
===============
Outstanding letters of credit generally have one-year terms to maturity and
bear standard renewal provisions. Other letters of credit and guarantees of
property debt do not bear formal maturity dates and remain outstanding until
certain conditions (such as final sale of property and funding of capital
commitments) have been satisfied. The future capital contributions represent
contractual equity commitments for specified activities of the respective real
estate entities. Insignia, as a matter of policy, would consider advancing funds
to real estate entities beyond its legal obligation as a new capital
contribution subject to normal investment returns.
Each real estate entity in which Insignia holds an investment is a single
purpose entity, the assets of which are subject to the obligations only of that
entity. Each entity's debt, except to the extent of the letters of credit and
other guarantees/commitments shown above, is either (i) non-recourse except to
the real estate assets of the subject entity, subject only to limited exceptions
generally applicable in such non-recourse financing, or (ii) an obligation
solely of such limited liability entity and thus is non-recourse to other assets
of the Company. Standard limited exceptions in non-recourse financing are
generally up to the full value of the mortgage debt, yet are limited to damages
caused by circumstances such as fraud, theft, the misapplication of rents or
environmental liabilities, and so forth.
Contingent Purchase Consideration
Insignia has potential obligations to pay contingent purchase consideration
("earnouts"), with respect to certain past acquisitions. Two earnouts
aggregating a maximum amount of $7.4 million are believed extremely unlikely to
ever become payable. Other acquisition earnouts, excluding amounts measurable
after March 31, 2003 for Insignia Bourdais, are believed more likely than not of
becoming payable, and the amounts payable would approximate the following:
YEAR AMOUNT
- ----------------------- -------------------
(In thousands)
2003 $ 4,500
2004 1,710
2005 500
-------------------
Total $ 6,710
===================
The 2003 amount payable of $4.6 million was measured and accrued in the
Company's consolidated balance sheet at March 31, 2003, including approximately
$3.9 million related to Insignia Bourdais that was paid in April 2003.
Additional Insignia Bourdais contingent consideration of up to approximately
$19.5 million (18.0 million euro) may be payable based on operating results for
the 2003 and 2004 calendar years. Payment of all remaining earnout would require
average annual EBITDA of approximately $14.0 million (13.0 million euro), which
compares to actual EBITDA for the 2002 calendar year of approximately $7.9
million. Future earnout calculations will be based upon a 1.41 multiple of
EBITDA over approximately $7.6 million (7.0 million euro). The Company is not
able to predict the amount of future consideration payable under the remaining
earnout provision. All future amounts that become payable are payable in euros
and the operating results that form the basis of calculation are measured in
euros. As a result, the dollar obligation, if any, will fluctuate with the euro.
29
Operating Leases
The Company leases office space and equipment under non-cancelable
operating leases. Minimum annual rentals, after March 31, 2003, under operating
leases for fiscal years 2003 - 2007 and thereafter are as follows:
AMOUNT
----------------------
(In thousands)
2003 $ 24,155
2004 30,231
2005 27,580
2006 25,386
2007 23,513
Thereafter 68,163
----------------------
TOTAL MINIMUM PAYMENTS $ 199,028
======================
Certain of the leases are subject to renewal options and annual escalation
based on the Consumer Price Index or annual increases in operating expenses. The
lease on the Company's U.K. headquarters in London expires in June 2003 and a
decision has been made to relocate. In October 2002, an agreement was reached
for Insignia Richard Ellis to take the assignment of a lease on Kingsley House,
Wimpole Street that expires in May 2011. The lease assignment was formally
completed in February 2003. The Kingsley House space comprises approximately
57,500 square feet with an annual rent of $4.2 million. The Company will take
occupancy of the new office space in June 2003. The relocation in June 2003 will
increase U.K. occupancy expense by over $500,000 in 2003 and over $1.0 million
annually thereafter. Capital expenditures in connection with the relocation are
estimated at approximately $6.0 million.
Project Octane
In September 2000, the Company joined Project Octane ("Octane"), an
industry consortium comprised of Insignia, CB Richard Ellis, Inc., Jones Lang
LaSalle Incorporated and Trammell Crow Company formed to develop on-line
transaction platforms for commercial real estate services. In May 2001, the
consortium members entered into a software development cooperation agreement
that included a commitment of each member to contribute up to approximately $4.4
million to Octane through December 31, 2004. At March 31, 2003, approximately
$1.4 million of the total commitment has been called and funded by each member.
Under the terms of the cooperation agreement, the Company would be obligated to
contribute additional proceeds only upon a request or capital call of the Board
of Managers for the consortium, which request requires the approval of three of
the four managers representing the four Octane members.
Capital Expenditures
Since the February 2003 announcement of the proposed Merger, Insignia has
substantially curtailed all capital spending other than that which cannot be
postponed. Capital expenditures totaled $2.0 million for the first quarter of
2003, compared to $447,000 for the same period of 2002. The 2003 expenditures
were primarily attributed to leasehold improvements in connection with the
relocation of the Company's U.K. headquarters in London and costs associated
with information technology and computer replacements.
Insignia's projected capital expenditures for 2003 total $15.0 million. The
expenditure estimate includes approximately $6.0 million for leaseholds in the
relocation of the Company's U.K. headquarters in London and a further $2.0
million for the replacement of the U.K. finance and customer relationship
management systems, projects originally planned for 2002 but deferred until
2003. Domestic capital expenditures for 2003 totaling approximately $6.5 million
consist primarily of office costs for relocations in Dallas, Miami and Long
Island, information technology costs and computer replacements. Insignia expects
to fund future capital expenditures from cash on hand and cash provided by
operations.
30
RECENT ACCOUNTING PRONOUNCEMENTS
In January 2003, the Financial Accounting Standards Board (FASB") issued
Interpretation No. 46, Consolidation of Variable Interest Entities, an
interpretation of ARB No. 51. This Interpretation addresses the consolidation by
business enterprises of variable interest entities as defined in the
Interpretation. The Interpretation applies immediately to variable interests in
variable interest entities created after January 31, 2003, and to variable
interests in variable interest entities obtained after January 31, 2003. The
Interpretation requires certain disclosures in financial statements issued after
January 31, 2003 if it is reasonably possible that the Company will consolidate
or disclose information about variable interest entities when the Interpretation
becomes effective. A public enterprise with a variable interest in a variable
interest entity created before February 1, 2003, shall apply this guidance
(other than the required disclosures prior to the effective date) to that entity
as of the beginning of the first interim or annual reporting period beginning
after June 15, 2003. The application of this Interpretation is not expected to
have a material effect on the Company's consolidated financial statements.
In November 2002, the FASB issued Interpretation No. 45, Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness to Others, an interpretation of FASB Statements No.
5, 57 and 107 and a rescission of FASB Interpretation No. 34. This
Interpretation elaborates on the disclosures to be made by a guarantor in its
interim and annual financial statements about its obligations under guarantees
issued. The Interpretation also clarifies that a guarantor is required to
recognize, at inception of a guarantee, a liability for the fair value of the
obligation undertaken. The initial recognition and measurement provisions of the
Interpretation are applicable to guarantees issued or modified after December
31, 2002 and did not have a material effect on the Company's consolidated
financial statements.
In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated
with Exit or Disposal Activities. SFAS No. 146 provides guidance for accounting
and financial reporting for costs associated with exit or disposal activities
and supersedes Emerging Issues Task Force ("EITF") Issue No. 94-3, Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity. SFAS No. 146 requires the recognition of a liability for costs
associated with an exit or disposal activity when the liability is incurred and
establishes fair value as the initial measurement of a liability. Under EITF
Issue No. 94-3, a liability for an exit cost is recognized at the date of a
commitment to an exit plan. SFAS No. 146 is effective for exit or disposal
activities initiated after December 31, 2002. Adoption of SFAS No. 146 is not
expected to have a material effect on the Company's consolidated financial
statements.
CRITICAL ACCOUNTING POLICIES
Management's discussion and analysis of financial condition and results of
operations is based upon the Company's consolidated financial statements, which
have been prepared in accordance with GAAP. The preparation of these financial
statements requires management to make estimates and judgments that affect the
reported amounts of assets, liabilities, revenues and expenses. The Company
bases its estimates on historical experience and assumptions that are believed
to be reasonable under the circumstances, the results of which form the basis
for making judgments about carrying values of assets and liabilities that are
not readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions. Insignia believes the
following critical accounting policies affect its significant judgments and
estimates used in the preparation of its consolidated financial statements.
Revenue Recognition
The Company's real estate services revenues are generally recorded when the
related services are performed or at closing in the case of real estate sales.
Leasing commissions that are payable upon tenant occupancy, payment of rent or
other events beyond the Company's control are recognized upon the occurrence of
such events. As certain conditions to revenue recognition for leasing
commissions are outside of the Company's control and are not clearly defined,
judgment must be exercised in determining when such required events to
recognition have occurred. Revenues from tenant representation, agency leasing,
and investment sales, which collectively comprise a substantial portion of
Insignia's service revenues, are transactional in nature and therefore subject
to seasonality and changes in business and capital market conditions. As a
consequence, the timing of transactions and resulting revenue recognition is
difficult to predict.
Insignia's revenue from property management services is generally based
upon percentages of the revenue generated by the properties that it manages. In
conjunction with the provision of management services, the
31
Company customarily employs personnel (either directly or on behalf of the
property owner) to provide services solely to the properties managed. In most
instances, Insignia is reimbursed by the owners of managed properties for direct
payroll related costs incurred in the employment of property personnel. The
aggregate amount of payroll costs reimbursed has ranged from approximately $50.0
million to $60.0 million annually. Such payroll reimbursements are generally
characterized in the Company's consolidated statements of operations as a
reduction of actual expenses incurred. This characterization is based on the
following factors: (i) the property owner generally has authority over hiring
practices and the approval of payroll prior to payment by the Company; (ii)
Insignia is the primary obligor with respect to the property personnel, but
bears little or no credit risk under the terms of the management contract; (iii)
reimbursement to the Company is generally completed prior to or simultaneously
with payment of payroll; and (iv) the Company generally earns no margin in the
arrangement, obtaining reimbursement only for actual cost incurred.
Principles of Consolidation
Insignia's consolidated financial statements include the accounts of all
majority owned subsidiaries and all entities over which the Company exercises
voting control over operating decisions. All significant intercompany balances
and transactions have been eliminated. Entities in which the Company owns less
than the majority interest and has substantial influence are recorded on the
equity method of accounting (net of payments to certain employees in respect of
equity grants or rights to proceeds).
Business Combinations
The Company accounts for its business combinations under the purchase
method of accounting. As such, the Company allocates the acquisition cost to the
identifiable assets acquired and liabilities assumed based on respective fair
values at date of acquisition. The excess of the cost of the acquired business
over the sum of the amounts assigned to identifiable assets acquired, less
liabilities assumed, is then allocated among identifiable intangible assets and
goodwill. The Company utilizes various methods customarily used in determining
the fair value of identifiable intangible assets. These methods include, but are
not limited to, obtaining independent appraisals, preparing discounted cash flow
analysis and comparable sales analysis. Identified intangible assets have
included property management contracts, customer backlog, non-compete
agreements, franchise agreements and trade names. Customer backlog, the most
significant of the acquired intangible assets, causes income to be lower in the
initial period subsequent to acquisition because of a very short amortization
period of generally less than one year.
All contingent consideration determinable at the date of acquisition is
included in determining the cost of an acquired business. Consideration which is
due at the expiration of the contingency period or which is held in escrow
pending the outcome of the contingency is disclosed but not recorded as a
liability or as additional cost of the acquired company unless the outcome of
the contingency is determinable and probable.
Valuation of Investments
The Company reviews all real estate and other investments on a quarterly
basis for evidence of impairment. Impairment losses are recognized whenever
events or changes in circumstances indicate declines in value of such
investments below carrying value and the related undiscounted cash flows are not
sufficient to recover the investment carrying amount. Generally, Insignia relies
upon the expertise of its own property professionals to assess real estate
values. When such internal assessment is not deemed sufficiently reliable or
Insignia considers its expertise limited with respect to a particular
investment, third party valuations are generally obtained in instances where
indicators of possible impairment exist. Property valuations and estimates of
related future cash flows are by nature subjective and will vary from actual
results.
Valuation of Intangibles
The Company's intangible assets substantially consist of goodwill, property
management contracts, favorable premises leases, and other intangibles including
non-compete agreements, franchise agreements, customer backlog and trade names.
As of January 1, 2002, goodwill and other indefinite-lived intangible assets are
no longer amortized, but are evaluated annually for impairment. Goodwill is
evaluated for impairment based on a reporting unit fair value approach. In
determining fair value of a reporting unit, the Company may rely on third-party
appraisals as well as internal analyses based on the application of generally
accepted valuation approaches. Such valuation approaches include a market
approach, which includes both comparisons to other comparable publicly
32
traded businesses and recent transactions involving similar businesses, and an
income approach based on discounted cash flows. All such estimates are
subjective and selected from a range of observed valuation methods.
Valuation of Deferred Taxes
The Company records deferred income tax assets and liabilities to reflect
the tax consequences on future years of temporary differences of revenue and
expense items for financial statement and income tax purposes. The Company
periodically evaluates the realization of its deferred income tax assets by
considering the existence of sufficient taxable income of the appropriate
character and provides a reserve for any amounts that are unlikely to be
realized. At March 31, 2003, the Company maintained a valuation allowance
totaling approximately $5.4 million pertaining primarily to operating losses in
certain foreign jurisdictions. Such losses are deductible only to the extent of
future income in the applicable tax jurisdictions. The benefit of these amounts
would only become realizable if and when sufficient taxable income is generated
in the appropriate reporting jurisdiction. At March 31, 2003, the Company had
approximately $19.0 million in net operating losses for federal income tax
purposes and $35.9 million in net operating losses for state and local income
tax purposes. These losses are available to be utilized in future periods to the
extent of taxable income generated.
Stock Based Compensation
In September 2002, the Company adopted the fair value expense recognition
provisions of SFAS No. 123, Accounting for Stock-Based Compensation, in
accounting for employee stock options. The accounting change results in the
expensing of the estimated fair value of employee stock options granted by the
Company, and has been applied on a prospective basis for all stock options
granted on or after January 1, 2002. The fair value of options is estimated as
of the date of grant using the Black-Scholes option valuation model and
amortized to expense over the respective option vesting periods, which generally
total five years. The Company previously followed Opinion No. 25, Accounting for
Stock Issued to Employees ("APB 25"). Under APB 25, no compensation expense is
recognized when the exercise price of an employee stock option equals or exceeds
the market price at issuance.
The Company issued 290,000 employee options during 2002 with an estimated
aggregate fair value of $842,000 under the Black-Scholes model. Stock
compensation expense to be recognized in 2003 for these options totals
approximately $160,000. Insignia did not grant any option awards during the
first quarter of 2003. The Black-Scholes option valuation model was developed
for use in estimating the fair value of transferable options and warrants with
no vesting restrictions. This method requires the input of subjective
assumptions including the expected stock price volatility and weighted average
expected life of the options. The Company's employee stock options have
characteristics significantly different from those of transferable options and
changes in the subjective input assumptions can materially affect the value
estimate. The Black-Scholes model is not the only reliable measure that could be
used to determine the fair value of employee stock options. The Company believes
that any and all valuations of employee stock options will necessarily be
estimates. The ultimate impact of the accounting change on the Company's future
earnings would depend on the number of options issued in the future, as to which
the Company has no specific plan, and the estimated value of each option.
Insignia does not expense the value of outstanding options issued before January
1, 2002.
Defined Benefit Plan
Insignia Richard Ellis maintains a defined benefit plan for certain of its
employees. This plan is not open to new participants, as persons not already in
this plan may only participate in the Company's defined contribution plans. The
Company obtains annual independent actuarial valuations in measuring the funded
status and net periodic pension cost of the plan in accordance with GAAP. A
critical assumption in determining the projected benefit obligation and periodic
pension expense of the plan is the expected return on plan assets. The expected
return was projected at 6.5% as of December 31, 2002 and 2001 and 7% as of
December 31, 2000. As a result of adverse financial market conditions over the
past several years, the expected return on plan assets exceeded the actual
return in both 2002 and 2001. The actual return in 2002 was a negative $3.0
million and in 2001 was a negative $3.4 million. This trend resulted in a
substantial deterioration of the plan's funded status. The 2002 shortfall
increased the plans minimum pension liability by approximately $13.0 million to
$14.6 million at December 31, 2002. In accordance with GAAP, such deterioration
is not recognized currently in the Company's earnings for the periods, but is
instead recognized in accumulated other comprehensive income (loss) in
stockholders' equity in the Company's condensed consolidated balance sheet. To
the extent that actual returns over extended periods are less than the expected
return, net pension costs in future periods would increase. As evidence,
33
the plan's periodic pension expense increased from $168,000 in 2001 to
approximately $1.2 million in 2002. The actuarially projected pension expense
for 2003 approximates $3.0 million.
IMPACT OF INFLATION AND CHANGING PRICES
Insignia's businesses bear exposure to inflationary changes in operating
expenditures and market risks from changing prices including fluctuations in
property rental rates, market interest rates, real estate property values and
foreign currency fluctuations affecting operating results in Europe, Asia and
Latin America. In recent years, inflation has not had a significant impact on
the Company's results of operations; however, in 2002 the Company began to
experience increases in certain expenditures, including office occupancy costs,
corporate insurance premiums and employee-related compensation and other
expenses. Such increases had a negative impact on the first quarter of 2003 and
will continue to negatively affect Insignia's earnings in 2003.
The Company's revenues from transactional services are impacted by
fluctuations in interest rates, lease rates and property values. Insignia's
service revenues are derived from a broad range of services that are primarily
transaction driven and are therefore volatile in nature and highly competitive.
The revenues from property management are highly dependent upon market rents of
the properties managed, which are affected by rental rates and building
occupancy rates. Rental rate increases are dependent upon market conditions and
the competitive environments in the respective locations of the properties.
Employee compensation is the principal cost element of property management.
The Company's earnings from real estate financial services and asset
dispositions are most affected by occupancy levels, leasing rates and real
estate property values. In 2003, the Company's real estate investment portfolio
continues to suffer from deterioration of property values and rental revenues
due to high vacancy levels caused by poor economic conditions and real estate
markets throughout the United States. As a consequence, the Company recorded
impairment write-downs of an aggregate $3.9 million on five of its property
investments in the first quarter of 2003. This follows impairment write-downs
recorded on eight property investments during the 2002 year of an aggregate $3.5
million.
NATURE OF OPERATIONS
The Company's revenues are substantially derived from tenant
representation, agency leasing, investment sales and consulting services.
Revenues generated by these services are transactional in nature and therefore
affected by seasonality, availability of space, competition in the market place
and changes in business and capital market conditions. A significant portion of
the expenses associated with these transactional activities is directly
correlated to revenue. Also, certain conditions to revenue recognition for
leasing commissions are outside of the Company's control.
Consistent with the industry in general, the Company's revenues and
operating income have historically been lower during the first three calendar
quarters than in the fourth quarter. The reasons for the concentration of
earnings in the fourth quarter include a general, industry-wide focus on
completing transactions by calendar year end, as well as the constant nature of
the Company's non-variable expenses throughout the year versus the seasonality
of its revenues. This phenomenon has generally produced a historical pattern of
higher revenues and income in the last half of the year and a gradual slowdown
in transactional activity and corresponding operating results during the first
quarter. This tendency notwithstanding, it is possible that any fourth quarter
may not be the best performing quarter of a particular year. Insignia's
quarterly earnings are also susceptible to the potential adverse effects of
unforeseen market disruptions like that of the third quarter of 2001 caused by
the events of September 11. Consequently, future revenue production and earnings
may be difficult to predict and comparisons from period to period may be
difficult to interpret.
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 control expenditures to compensate for any
unexpected revenue shortfall. The Company's business and earnings could suffer
as a consequence.
34
FORWARD LOOKING STATEMENTS
Certain items discussed in this Report constitute forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995 and, as such, involve known and unknown risks, uncertainties and other
factors which may cause the actual results, performance or achievements of the
Company to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking statements. You can
identify such statements by the fact that they do not relate strictly to
historical or current facts. Statements that make reference to the expectations
or beliefs of the Company or any of its management are such forward-looking
statements. These statements use words such as "believe", "expect", "should" and
"anticipate". Such information includes, without limitation, statements
regarding Insignia's future financial performance, cash flows, expansion plans,
estimated capital expenditures and statements concerning the performance of the
U.S. and international commercial brokerage markets. Actual results will be
affected by a variety of risks and factors, including, without limitation,
international, national and local economic conditions and real estate and
financing risks, as well as those set forth under the caption "Risk Factors" in
Item 1 of Insignia's Form 10-K for the year ended December 31, 2002, filed with
the Securities and Exchange Commission on March 21, 2003.
All such forward-looking statements speak only as of the date of this
Report. The Company expressly disclaims any obligation or undertaking to release
publicly any updates of revisions to any forward-looking statements contained
herein to reflect any change in the Company's expectations with regard thereto
or any change in events, conditions or circumstances on which any such statement
is based.
35
ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISK
Real estate market trends are cyclical and correlated to economic
conditions and to public perception of the economic outlook. In addition,
capital availability tends to also be cyclical, leading to periods of excess
supply or shortages. When supply is constrained or the economic outlook is poor,
transaction volumes, particularly for leasing and investment sales, may decline.
When capital is constrained or there is excess supply, property investment
volume may decline.
Periods of economic slowdown or recession, rising interest rates, inflation
or declining demand for real estate will adversely affect Insignia's business
and may cause, among other things: (i) declines in leasing activity; (ii)
declines in the availability of capital for investment in and mortgage financing
for commercial real estate; and (iii) declines in rental rates and property
values, with a commensurate decline in real estate service revenues. In 2001 and
2002, the Company's commercial businesses suffered from a global economic
slowdown which caused a material decline in leasing activity in most U.S. and
European markets from the robust levels experienced in 2000. This trend
continued in the first quarter of 2003. Insignia's commercial services business
will not fully recover in 2003 without a meaningful upturn in U.S. leasing
activity, particularly in New York.
Insignia is exposed to a variety of market risks, including foreign
currency fluctuations and changes in interest rates. In addition to the United
States, the Company conducts business in foreign jurisdictions throughout
Europe, Asia and Latin America. However, currencies other than the British
pound, euro and U.S. dollar have comprised less than 1% of annual revenues. The
Company's European operations, which are conducted using the British pound and
euro currencies, produce a material portion of Insignia's total service
revenues. For the first quarters of 2003 and 2002, the European businesses
generated service revenues of $37.6 million and $33.1 million, respectively,
representing approximately 29% and 28% of the Company's total service revenues
for each period.
The British pound and euro currencies have increased significantly over the
past year, thereby increasing the Company's reported revenues and earnings from
its foreign operations when translated to U.S. dollars. Changes in the value of
such currencies against the U.S. dollar will continually impact the Company's
reported results. As evidence, a 10% change in the British pound and euro could
have an annual impact of approximately $17.0 million on revenues based on
typical European operations.
Changes in interest rates also affect the interest earned on the Company's
cash and equivalents as well as interest paid on credit facility borrowings.
Interest rates are sensitive to many factors, including governmental monetary
and tax policies, domestic and international economic and political
considerations and other factors that are beyond the Company's control. A 100
basis point change in interest rates on the Company's LIBOR based senior credit
facility borrowings, totaling $28.0 million at March 31, 2003, would affect
interest expense by approximately $300,000 on an annual basis. However, the
Company's cash holdings bear interest at rates that generally fluctuate directly
with LIBOR, thereby mitigating the impact of interest rate changes on credit
facility borrowings.
ITEM 4 - CONTROLS AND PROCEDURES
Within the 90 days prior to the date of this report, the Company carried
out an evaluation, under the supervision and with the participation of the
Company's management, including the Company's Chief Executive Officer ("CEO")
and Chief Financial Officer ("CFO"), of the effectiveness of the design and
operation of the Company's disclosure controls and procedures pursuant to
Exchange Act Rule 13a-14. A Disclosure Committee consisting of a senior
management representative of each operation, general counsel and others assisted
the CEO and CFO. Based upon that evaluation, the CEO and CFO concluded that the
Company's disclosure controls and procedures are effective. There were no
significant changes in the Company's internal controls or in other factors that
could significantly affect these controls subsequent to the date of their
evaluation.
36
PART II - OTHER INFORMATION
ITEM 1 - LEGAL PROCEEDINGS
See Note 15 - "Contingencies" in Notes to Consolidated Financial
Statements, Part I, Item 1, of this Form 10-Q.
ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K
a) Exhibits
99.1 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of
Title 18, United States Code).
b) Reports on Form 8-K filed during the quarter ended March 31, 2003:
1. Form 8-K dated February 17, 2003 and filed on February 20, 2003,
disclosing that Insignia entered into an Agreement and Plan of
Merger with CBRE Holding, Inc., CB Richard Ellis Services, Inc.
and Apple Acquisition Corp.
2. Form 8-K dated March 14, 2003 and filed on March 31, 2003
disclosing Insignia's sale of its New York-based residential
businesses, Insignia Residential Group LLC and Insignia Douglas
Elliman LLC to Montauk Battery Realty, LLC.
37
SIGNATURES
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.
INSIGNIA FINANCIAL GROUP, INC.
By: /s/Andrew L. Farkas
-------------------------------------
Andrew L. Farkas
Chairman and Chief Executive Officer
By: /s/ James A. Aston
-------------------------------------
James A. Aston
Chief Financial Officer
DATE: May 14, 2003
38
CERTIFICATION
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
AND EXCHANGE ACT RULE 13a-14.
I, Andrew L. Farkas, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Insignia Financial
Group, Inc.;
2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;
3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;
4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;
b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of the registrant's board of directors (or persons performing the
equivalent function):
a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and
b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and
6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.
Dated: May 14, 2003 /s/ Andrew L. Farkas
-------------------------------
Andrew L. Farkas
Chief Executive Officer
39
CERTIFICATION
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
AND EXCHANGE ACT RULE 13a-14.
I, James A. Aston, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Insignia Financial
Group, Inc.;
2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;
3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;
4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;
b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of the registrant's board of directors (or persons performing the
equivalent function):
a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and
b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and
6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.
Dated: May 14, 2003 /s/ James A. Aston
-------------------------------
James A. Aston
Chief Financial Officer
40