================================================================================ UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC 20549 -------------------- FORM 10-Q QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2005 COMMISSION FILE NO. 000-25064 ---------------------------- HEALTH FITNESS CORPORATION (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER) MINNESOTA NO. 41-1580506 (STATE OR OTHER JURISDICTION OF (IRS EMPLOYER INCORPORATION OR ORGANIZATION) IDENTIFICATION NO.) 3600 AMERICAN BOULEVARD WEST, BLOOMINGTON, MINNESOTA 55431 (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) REGISTRANT'S TELEPHONE NUMBER (952) 831-6830 ---------------------------- Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the 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 [ ] Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).YES [ ] NO [X] Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES [ ] NO [X] The number of shares outstanding of the registrant's common stock as of November 11, 2005 was: Common Stock, $0.01 par value, 12,914,523 shares ================================================================================ HEALTH FITNESS CORPORATION CONSOLIDATED FINANCIAL STATEMENTS TABLE OF CONTENTS PAGE PART I. FINANCIAL INFORMATION Item 1. Consolidated Financial Statements (unaudited) Consolidated Balance Sheets as of September 30, 2005 and December 31, 2004 3 Consolidated Statements of Earnings for the three and nine months ended September 30, 2005 and 2004 4 Consolidated Statements of Cash Flows for the nine months ended September 30, 2005 and 2004 5 Notes to Consolidated Financial Statements 6 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 11 Item 3. Quantitative and Qualitative Disclosures About Market Risk 18 Item 4. Controls and Procedures 18 PART II. OTHER INFORMATION 19 Item 1. Legal Proceedings Item 2. Unregistered Sales of Equity Securities and Use of Proceeds Item 3. Defaults Upon Senior Securities Item 4. Submission of Matters to a Vote of Security Holders Item 5 Other Information Item 6. Exhibits Signatures 20 Exhibit Index 21 2 HEALTH FITNESS CORPORATION CONSOLIDATED BALANCE SHEETS (UNAUDITED) September 30, December 31, 2005 2004 ------------- ------------ ASSETS CURRENT ASSETS Cash $ 38,031 $ 241,302 Trade and other accounts receivable, less allowances of $199,400 and $210,700 8,428,337 8,147,430 Prepaid expenses and other 840,576 213,954 Deferred tax assets 483,100 1,660,100 ------------- ------------ Total current assets 9,790,044 10,262,786 PROPERTY AND EQUIPMENT, net 190,581 150,308 OTHER ASSETS Goodwill 9,022,501 9,022,501 Customer contracts, less accumulated amortization of $1,481,900 and $875,700 248,056 854,306 Trademark, less accumulated amortization of $129,000 and $75,800 228,068 274,167 Other intangible assets, less accumulated amortization of $86,300 and $81,300 11,767 61,493 Deferred tax assets 352,000 221,400 Other 55,953 87,015 ------------- ------------ $ 19,898,970 $ 20,933,976 ============= ============ LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Trade accounts payable $ 799,167 $ 840,155 Accrued salaries, wages, and payroll taxes 1,885,032 2,768,734 Other accrued liabilities 378,568 495,770 Accrued self funded insurance 184,592 225,500 Deferred revenue 1,814,137 1,977,093 ------------- ------------ Total current liabilities 5,061,496 6,307,252 LONG-TERM OBLIGATIONS - 1,612,759 COMMITMENTS AND CONTINGENCIES - - CUMULATIVE CONVERTIBLE PREFERRED STOCK, 10,000,000 shares authorized, 1,111,105 and 1,063,945 issued and outstanding 1,567,715 1,530,232 STOCKHOLDERS' EQUITY Common stock, $0.01 par value; 50,000,000 shares authorized; 12,907,023 and 12,582,170 shares issued and outstanding 129,070 125,822 Additional paid-in capital 17,982,591 17,836,675 Accumulated comprehensive income 6,717 2,459 Accumulated deficit (4,848,619) (6,481,223) ------------- ------------ 13,269,759 11,483,733 ------------- ------------ $ 19,898,970 $ 20,933,976 ============= ============ See notes to consolidated financial statements. 3 HEALTH FITNESS CORPORATION CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED) Three Months Ended Nine Months Ended September 30, September 30, ----------------------------- --------------------------- 2005 2004 2005 2004 ----------- ----------- ----------- ----------- REVENUE $13,464,278 $13,154,340 $40,607,994 $38,950,429 COSTS OF REVENUE 9,965,464 9,807,257 30,216,762 29,074,051 ----------- ----------- ----------- ----------- GROSS PROFIT 3,498,814 3,347,083 10,391,232 9,876,378 OPERATING EXPENSES Salaries 1,449,297 1,408,482 4,243,782 4,180,760 Other selling, general and administrative 945,540 784,560 2,625,037 2,438,170 Amortization of acquired intangible assets 220,095 219,583 659,432 658,750 ----------- ----------- ----------- ----------- Total operating expenses 2,614,932 2,412,625 7,528,251 7,277,680 ----------- ----------- ----------- ----------- OPERATING INCOME 883,882 934,458 2,862,981 2,598,698 OTHER INCOME (EXPENSE ) Interest expense 4,035 (118,102) (24,214) (380,698) Other, net (2,404) 908 (4,394) 2,298 ----------- ----------- ----------- ----------- EARNINGS BEFORE INCOME TAXES 885,513 817,264 2,834,373 2,220,298 INCOME TAX EXPENSE 354,206 330,500 1,133,749 882,873 ----------- ----------- ----------- ----------- NET EARNINGS 531,307 486,764 1,700,624 1,337,425 Dividend to preferred shareholders 24,819 21,600 68,019 64,800 ----------- ----------- ----------- ----------- NET EARNINGS APPLICABLE TO COMMON SHAREHOLDERS $ 506,488 $ 465,164 $ 1,632,605 $ 1,272,625 =========== =========== =========== =========== NET EARNINGS PER SHARE: Basic $ 0.04 $ 0.04 $ 0.13 $ 0.10 Diluted 0.03 0.03 0.10 0.08 WEIGHTED AVERAGE COMMON SHARES: Basic 12,836,971 12,550,679 12,704,035 12,482,060 Diluted 16,662,753 16,122,175 16,633,799 16,078,873 See notes to consolidated financial statements. 4 HEALTH FITNESS CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) Nine Months Ended September 30, -------------------------- 2005 2004 ----------- ---------- CASH FLOWS FROM OPERATING ACTIVITIES: Net earnings $ 1,700,624 $1,337,425 Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation of property and equipment 63,786 71,520 Amortization of intangible assets and other 653,350 746,171 Deferred taxes 1,046,400 728,917 Common stock issued for compensation - 60,600 Changes in operating assets and liabilities, net of assets acquired: Trade and other accounts receivable (280,907) (2,695,366) Prepaid expenses and other (626,622) (96,832) Other assets 31,062 23,183 Trade accounts payable (36,728) (223,765) Accrued liabilities and other (1,041,812) 1,357,945 Deferred revenue (162,958) 98,011 ----------- ---------- Net cash provided by operating activities 1,346,195 1,407,809 ----------- ---------- CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property and equipment (104,059) (56,017) Other (7,084) - Acquisition of business - (256,927) ----------- ---------- Net cash used in investing activities (111,143) (312,944) ----------- ---------- CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings under note payable 13,837,389 13,087,343 Repayments of note payable (15,450,148) (14,835,830) Proceeds from issuance of common stock 163,008 71,540 Proceeds from the exercise of stock options 11,428 35,247 Proceeds from closing cash escrow account - 471,999 ----------- ---------- Net cash used in financing activities (1,438,323) (1,169,701) ----------- ---------- NET (DECREASE) IN CASH (203,271) (74,836) CASH AT BEGINNING OF PERIOD 241,302 281,294 ----------- ---------- CASH AT END OF PERIOD $ 38,031 $ 206,458 =========== ========== SUPPLEMENTAL CASH FLOW DISCLOSURES Supplemental cash flow information Cash paid for interest $ 30,297 $ 293,226 Cash paid for taxes 403,651 116,365 Noncash investing and financing activities affecting cash flows: Dividend to preferred shareholders 68,019 64,800 See notes to consolidated financial statements. 5 HEALTH FITNESS CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) NOTE 1. BASIS OF PRESENTATION The accompanying unaudited consolidated financial statements for the third quarter ended September 30, 2005 have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information. Financial information as of December 31, 2004 has been derived from our audited consolidated financial statements. In accordance with the rules and regulations of the United States Securities and Exchange Commission, the Company has omitted footnote disclosures that would substantially duplicate the disclosures contained in the audited financial statements of the Company. The unaudited consolidated financial statements should be read together with the financial statements for the year ended December 31, 2004, and footnotes thereto included in the Company's Form 10-K as filed with the United States Securities and Exchange Commission on March 31, 2005. In the opinion of management, the interim consolidated financial statements include all adjustments (consisting of normal recurring accruals) necessary for the fair presentation of the results for interim periods presented. These financial statements include some amounts that are based on management's best estimates and judgments. These estimates may be adjusted as more information becomes available, and any adjustment could be significant. The impact of any change in estimates is included in the determination of earnings in the period in which the change in estimate is identified. Operating results for the nine months ended September 30, 2005 are not necessarily indicative of the operating results that may be expected for the year ended December 31, 2005. NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Business - Health Fitness Corporation and its wholly owned subsidiaries (the Company) provide fitness and health management services and programs to corporations, hospitals, communities and universities located in the United States and Canada. Fitness and health management services include the development, marketing and management of corporate, hospital, community and university based fitness centers, injury prevention and work-injury management consulting, on-site physical therapy and employee health management services. Programs include wellness and health programs for individual customers, including health risk assessments, biometric screenings, nutrition and weight loss programs, smoking cessation, massage therapy, back care and ergonomic injury prevention. Consolidation - The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. Cash - The Company maintains cash balances at several financial institutions, and at times, such balances exceed insured limits. The Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk on cash. Trade and Other Accounts Receivable - Trade and other accounts receivable represent amounts due from companies and individuals for services and products. The Company grants credit to customers in the ordinary course of business, but generally does not require collateral or any other security to support amounts due. Management performs ongoing credit evaluations of customers. The Company determines its allowance for discounts and doubtful accounts by considering a number of factors, including the length of time trade accounts receivable are past due, the Company's previous loss history, the customer's current ability to pay its obligation to the Company, and the condition of the general economy and the industry as a whole. The Company writes off accounts receivable when they become uncollectible, and payments subsequently received on such 6 receivable are credited to the allowance. Concentrations of credit risk with respect to trade receivables are limited due to the large number of customers and their geographic dispersion. Property and Equipment - Property and equipment are stated at cost. Depreciation and amortization are computed using both straight-line and accelerated methods over the useful lives of the assets. Goodwill - Goodwill represents the excess of the purchase price and related costs over the fair value of net assets of businesses acquired. The carrying value of goodwill is not amortized, but is tested for impairment on an annual basis or when factors indicating impairment are present. Projected discounted cash flows are used in assessing these assets. Intangible Assets - The Company's intangible assets include customer contracts and trademark that are amortized on a straight-line basis. Customer contracts represent the fair value assigned to acquired management contracts and are amortized over the remaining life of the contracts, of which 4 months remain at September 30, 2005. Trademark represents the value assigned to an acquired trademark and is amortized over a period of five years. Revenue Recognition - Revenue is recognized at the time the service is provided to the customer. For annual contracts, monthly amounts are recognized ratably over the term of the contract. Certain services provided to the customer may vary on a periodic basis and are invoiced to the customer in arrears. The revenues relating to theses services are estimated in the month that the service is performed based the cost of the services. Amounts received from customers in advance of providing the services of the contract are treated as deferred revenue and recognized when the services are provided. The Company has contracts with third-parties (e.g. janitorial services) to provide ancillary services in connection with their fitness and wellness management services and programs. Under such arrangements the third-parties invoice and receive payments from the Company based on transactions with the ultimate customer. The Company does not recognize revenues related to such transactions as the ultimate customer assumes the risk and rewards of the contract and the amounts billed to the customer are either at cost or with a fixed markup. Comprehensive Income - Comprehensive income represents net earnings adjusted for foreign currency translation adjustments. Total comprehensive income was $1,636,863 and $1,269,462 for the nine months ended September 30, 2005 and 2004. Net Earnings Per Share - Basic net earnings per common share is computed by dividing net earnings applicable to common shareholders by the number of weighted average common shares outstanding. Diluted net earnings per share is computed by dividing net earnings applicable to common shareholders plus dividends to preferred shareholders (net earnings) by the number of weighted average common shares outstanding, and common share equivalents relating to stock options and stock warrants, when dilutive. Common stock options and warrants to purchase 584,163 and 470,100 shares of common stock were excluded from the three months ended September 30, 2005 and 2004 calculation, and 481,298 and 365,100 shares were excluded from the nine months ended September 30, 2005 and 2004 calculation because they are anti-dilutive. Stock-based Compensation - The Company utilizes the intrinsic value method of accounting for its stock based employee compensation plans. All options granted had an exercise price equal to the market value of the underlying common stock on the date of grant and accordingly, no compensation cost is reflected in net earnings for the three and nine months ended September 30, 2005 and 2004. The following table illustrates the effect on net earnings and earnings per share if the Company had applied the fair value method of accounting for stock options: 7 Three Months ended Nine Months ended September 30, September 30, -------------------------- -------------------------- 2005 2004 2005 2004 ----------- ---------- ---------- ----------- Net earnings, applicable to common Shareholders - basic $ 506,488 $ 465,164 $ 1,632,605 $ 1,272,625 Add: Dividends to preferred shareholders 24,819 21,600 68,019 64,800 ----------- ----------- ----------- ----------- Net earnings - diluted 531,307 486,764 1,700,624 1,337,425 ----------- ----------- ----------- ----------- Less: Compensation expense determined under the fair value method, net of tax (41,533) (23,445) (179,198) (137,438) ----------- ----------- ----------- ----------- Proforma net earnings - basic $ 464,955 $ 441,719 $ 1,453,407 $ 1,135,187 =========== =========== =========== =========== Proforma net earnings - diluted $ 489,774 $ 463,319 $ 1,521,426 $ 1,199,987 =========== =========== =========== =========== Earnings per Share: Basic, as reported $ 0.04 $ 0.04 $ 0.13 $ 0.10 =========== =========== =========== =========== Basic, proforma $ 0.04 $ 0.04 $ 0.11 $ 0.09 =========== =========== =========== =========== Diluted, as reported $ 0.03 $ 0.03 $ 0.10 $ 0.08 =========== =========== =========== =========== Diluted, proforma $ 0.03 $ 0.03 $ 0.09 $ 0.07 =========== =========== =========== =========== The proforma information above should be read in conjunction with the related historical information. The fair value of each option grant is estimated on the grant date using the Black-Scholes option-pricing model with the following assumptions and results for the grants: 2005 2004 ------------ --------- Dividend yield None None Expected volatility 61% - 78% 88% Expected life of option 1-4 years 1-4 years Risk-free interest rate 2.43% - 3.47% 3.27% Weighted average fair value of options on grant date $1.27 $1.01 In December 2004, the Financial Accounting Standards Board (FASB), issued Statement 123R, Share-Based Payment. Statement 123R is a revision of FASB Statement No. 123, Accounting for Stock-Based Compensation, and supercedes Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees. The revision requires all entities to recognize compensation expense in an amount equal to the fair value of share-based payments granted to employees. In April 2005, the United States Securities and Exchange Commission announced the adoption of a new rule that amended the compliance dates for Statement 123R as first adopted by the FASB. As a result of this change, the Company is required to implement Statement 123R beginning with the Company's next fiscal year starting January 1, 2006. The Company expects that the adoption of Statement 123R will result in a decrease of net income due to additional compensation expense attributed to employee stock options. Fair Values of Financial Instruments - Due to their short-term nature, the carrying value of the Company's current financial assets and liabilities approximates their fair values. The fair value of long-term obligations, if recalculated based on current interest rates, would not significantly differ from the recorded amounts. Use of Estimates - Preparing consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. 8 NOTE 3. FINANCING On August 22, 2003, the Company entered into a $7,500,000 Credit Agreement with Wells Fargo Bank, N.A. to provide the Company with acquisition financing and general working capital (the "Wells Loan"). Working capital advances from the Wells Loan are available on a revolving basis and are based upon a percentage of the Company's eligible accounts receivable, less any amounts previously drawn. At the option of the Company, the Wells Loan bears interest at prime or the one-month LIBOR plus a margin of 2.25% to 2.75% based upon the Company's Senior Leverage Ratio (effective rate of 6.75% and 5.25% at September 30, 2005 and December 31, 2004). Borrowing capacity under the Wells Loan decreases $250,000 on the last day of each calendar quarter, beginning September 30, 2003, and matures on June 30, 2007. The facility provided maximum borrowing capacity of $5,250,000 and $6,000,000 at September 30, 2005 and December 31, 2004. Excluding current outstanding balances, and based upon eligible accounts receivable, $5,152,467 and $3,758,851 was available for borrowing on such respective dates. Borrowings under the Wells Loan are collateralized by substantially all of the Company's assets. The Company is required to comply with certain monthly financial covenants, including a fixed charge coverage ratio, minimum earnings before interest, taxes, depreciation and amortization, cash flow leverage ratio and a senior leverage ratio. At September 30, 2005, the Company had no outstanding balance under the Wells Loan, and was in compliance with all of its financial covenants. On August 25, 2003, the Company entered into a $3,000,000 Securities Purchase Agreement with Bayview Capital Partners LP ("Bayview") to provide the Company with acquisition financing and general working capital (the "Bayview Investment"). The Bayview Investment was initially structured as a bridge note (the "Bridge Note"), the proceeds of which were placed into escrow to fund a portion of our purchase of the Health & Fitness Services Division of Johnson & Johnson Health Care Systems Inc. On December 8, 2003 (the "Effective Date"), the $3,000,000 Bridge Note issued to Bayview was converted into a $2,000,000 term note (the "Term Note"), $1,000,000 in Series A Convertible Preferred Stock (the "Preferred Stock") and a warrant to purchase common stock of the Company (the "Warrant") pursuant to the terms set forth in the August 25, 2003 Securities Purchase Agreement. The Preferred Stock was issued to Bayview at a price of $1.00 per share, resulting in 1,000,000 shares issued on the Effective Date. The Preferred Stock has a stated dividend rate of 6% per year, computed on a simple interest basis, paid in kind in the form of additional shares of Preferred Stock using a price of $1.00 per share ("PIK Dividends"). At the option of the holder, the Preferred Stock, including any PIK Dividends, may be converted, at any time and from time to time, into common stock of the Company at a price of $0.50 per share. In addition, Bayview may require redemption of the Preferred Stock and PIK Dividends upon a change of control or default (including default under the Term Note). The Warrant issued to Bayview on the Effective Date represents the right to purchase, subject to customary weighted-average anti-dilution adjustments, 1,210,320 shares of common stock, which represented 8% of the Company's common stock outstanding on a fully diluted basis at the Effective Date, excluding the common stock issuable to Bayview upon conversion of the Preferred Stock. The Warrant is exercisable at any time for a period of ten years at an exercise price equal to $0.50 per share, and the shares obtainable upon exercise of the Warrant may be put to the Company at fair market value (net of the exercise price) upon a change of control or default. On December 29, 2004, the Company prepaid its Bayview Term Note by utilizing funds from the Wells Loan. In connection with the Term Note repayment, the Company also paid a prepayment penalty of $80,000, which represents 4% of the face value of the Term Note. In addition, the Company incurred a one-time, non-cash charge to interest expense of $394,669, representing $345,754 of unamortized difference between the face value of the Term Note and its assigned relative fair value, as well as $48,916 of unamortized financing costs related to the Term Note. At the same time, the Company and Wells Fargo agreed to amend the Wells Loan to change the senior leverage ratio covenant to reflect the Company's financial position subsequent to the Term Note repayment. The Company was in compliance with this change in covenant at September 30, 2005. 9 Balances of long-term obligations are as follows: September 30, December 31, 2005 2004 ------------- ------------ Wells Loan $ 0 $ 1,612,759 The outstanding principal balance on the Wells Loan matures June 2007. NOTE 4. INCOME TAXES The Company records income taxes in accordance with the liability method of accounting. Deferred income taxes are provided for temporary differences between the financial reporting and tax basis of assets and liabilities and federal operating loss carryforwards. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of the enactment. Income taxes are calculated based on management's estimate of the Company's effective tax rate, which takes into consideration a federal tax rate of 34% and an effective state tax rate of 6%. At December 31, 2004, the Company had approximately $3,343,000 of federal operating loss carryforwards. The carryforwards, if they are not used, will expire in 2021. NOTE 5. STOCK OPTIONS The Company maintains a stock option plan for the benefit of certain eligible employees and directors of the Company. A total of 1,163,600 shares of common stock are reserved for additional grants of options under the plan at September 30, 2005. Generally, the options outstanding (1) are granted at prices equal to the market value of the stock on the date of grant, (2) vest over various terms and, (3) expire over a period of five or ten years from the date of grant. A summary of stock option activity for the nine months ended September 30, 2005 is as follows: Weighted Number of Average Shares Exercise Price ---------- -------------- Outstanding at December 31, 2004 1,921,550 $ 1.06 Granted 175,000 2.70 Exercised (23,375) 0.49 ---------- ------ Outstanding at March 31, 2005 2,073,175 1.21 Granted 150,000 2.48 ---------- ------ Outstanding at June 30, 2005 2,223,175 $ 1.29 Granted 17,500 2.24 Exercised (78,750) 0.34 ---------- ------ Outstanding at September 30, 2005 2,161,925 $ 1.34 ========== ====== 10 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes included in Item 1 of Part 1 of this Quarterly Report and the audited consolidated financial statements and notes thereto and Management's Discussion and Analysis of Financial Condition and Results of Operations contained in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2004. CRITICAL ACCOUNTING POLICIES. Our most critical accounting policies, which are those that require significant estimates and judgment, include: revenue recognition, trade and other accounts receivable, goodwill and stock-based compensation. By their nature, these estimates and judgments are subject to an inherent degree of uncertainty. Actual results may differ from these estimates under different assumptions or conditions. A more in-depth description of our accounting policies can be found in footnote 2 to the interim financial statements included in this report and in our Annual Report on Form 10-K for the fiscal year ended December 31, 2004. RESULTS OF OPERATIONS The following table sets forth our statement of operations data as a percentage of total revenues and also sets forth other financial and operating data for the quarter ended September 30, 2005 and 2004, and for the nine months ended September 30, 2005 and 2004: Three Months Ended Nine Months Ended September 30, September 30, ------------------ ----------------- 2005 2004 2005 2004 ----- ------ ----- ------- REVENUE 100.0% 100.0% 100.0% 100.0% COSTS OF REVENUE 74.0 74.6 74.4 74.6 ----- ------ ----- ------- GROSS PROFIT 26.0 25.4 25.6 25.4 OPERATING EXPENSES Salaries 10.8 10.7 10.4 10.7 Other selling, general and administrative 7.0 5.9 6.5 6.3 Amortization of acquired intangible assets 1.6 1.7 1.6 1.7 ----- ------ ----- ------- Total operating expenses 19.4 18.3 18.5 18.7 ----- ------ ----- ------- OPERATING INCOME 6.6 7.1 7.1 6.7 OTHER INCOME (EXPENSE) 0.0 (0.9) (0.1) (1.0) ----- ------ ----- ------- EARNINGS BEFORE INCOME TAXES 6.6 6.2 7.0 5.7 INCOME TAX EXPENSE 2.6 2.5 2.8 2.2 ----- ------ ----- ------- NET EARNINGS 4.0 3.7 4.2 3.5 Dividend to preferred shareholders 0.2 0.2 0.2 0.2 ----- ------ ----- ------- NET EARNINGS APPLICABLE TO COMMON SHAREHOLDERS 3.8% 3.5% 4.0% 3.3% ===== ====== ===== ======= 11 OTHER FINANCIAL AND OPERATING DATA: Three Months Ended Nine Months Ended September 30, September 30, --------------------------- --------------------------- 2005 2004 2005 2004 ------------ ----------- ------------ ------------ Fitness Management Revenue Staffing Services $ 9,504,194 $ 9,855,438 $ 28,801,495 $ 29,336,224 Program Services 769,924 470,988 2,350,584 1,411,836 Consulting Services 50,941 43,323 163,658 114,588 ------------ ----------- ------------ ------------ 10,325,059 10,369,749 31,315,737 30,862,648 ------------ ----------- ------------ ------------ Health Management Revenue Staffing Services 2,982,339 2,659,217 8,829,253 7,860,008 Program Services 146,518 116,525 438,211 209,443 Consulting Services 10,362 8,849 24,793 18,330 ------------ ----------- ------------ ------------ 3,139,219 2,784,591 9,292,257 8,087,781 ------------ ----------- ------------ ------------ Total Revenue Staffing Services 12,486,533 12,514,655 37,630,748 37,196,232 Program Services 916,442 587,513 2,788,795 1,621,279 Consulting Services 61,303 52,172 188,451 132,918 ------------ ----------- ------------ ------------ $ 13,464,278 $13,154,340 $ 40,607,994 $ 38,950,429 ------------ ----------- ------------ ------------ RESULTS OF OPERATIONS FOR THE QUARTER ENDED SEPTEMBER 30, 2005 AS COMPARED TO THE QUARTER ENDED SEPTEMBER 30, 2004. REVENUE. Revenues increased $310,000, or 2.4%, to $13,464,000 for the three months ended September 30, 2005, from $13,154,000 for the three months ended September 30, 2004. This increase is attributable to fitness and health program services growth of $329,000 and growth from consulting services of $9,000. The growth in fitness and health program services is primarily attributable to higher utilization by fitness center members. These increases were partially offset by a decrease in staffing services revenue of $28,000, which is attributed to a $351,000 decrease in fitness management staffing services. The decrease in fitness management staffing revenue for the third quarter is attributed to higher-than-normal revenue attrition from contracts that were acquired in December 2003. Since contract attrition can be unpredictable, the Company generally does not view short-term changes in contract revenue to be indicative of future results, or a trend in the business. New contracts the Company secures may take 90 to 180 days to generate full revenue. At the same time, many of the Company's contracts can be terminated with a 30 day notice. Because this timing difference can temporarily affect revenue results, the Company generally evaluates prospective revenue trends over a 12 to 18 month period. GROSS PROFIT. Gross profit increased $152,000, or 4.5%, to $3,499,000 for the three months ended September 30, 2005, from $3,347,000 for the three months ended September 30, 2004. This increase is primarily attributed to a $225,000 refund of 2004 worker's compensation insurance premiums, which is due to favorable 2004 claims activity. The Company also experienced a $139,000 increase in program services gross profit, which is primarily due to revenue growth. Offsetting these increases was a $184,000 decrease in gross profit from staffing services, which is primarily due to termination of fitness center staffing contracts and higher costs for employee medical benefits. As a percent of revenue, gross profit increased to 26.0%, from 25.4% for the third quarter of 2004. This increase is due primarily to the refund of 2004 worker's compensation insurance premium being offset by contract terminations that had higher margins and higher costs for employee medical benefits. OPERATING EXPENSES. Operating expenses increased $202,000, or 8.4%, to $2,615,000 for the three months ended September 30, 2005 from $2,413,000 for the three months ended September 30, 2004. This increase is primarily attributed to anticipated increases in salaries and other operating expenses in our contract administration, programs management, sales and corporate administration areas. 12 OTHER INCOME AND EXPENSE. Interest expense decreased $122,000 to income of $4,000 for the three months ended September 30, 2005, compared to an expense of $118,000 for the same period in 2004. This decrease is primarily due to the December 2004 repayment of the Company's $2,000,000 Senior Subordinated Note held by Bayview Capital Partners LP. Since there was interest income for the third quarter of 2005, the Company's cost of borrowed funds was inconsequential. The cost of borrowed funds during the third quarter of 2004 was 9.8%. INCOME TAXES. Income tax expense increased $24,000 to $354,000 for the three months ended September 30, 2005 compared to $330,000 for the same period in 2004. The increase is primarily due to the $68,000 increase in earnings before taxes. NET EARNINGS APPLICABLE TO COMMON SHAREHOLDERS. As a result of the above, net earnings applicable to common shareholders for the three months ended September 30, 2005 increased $41,000, or 8.8%, to $506,000, from $465,000 for the three months ended September 30, 2004. RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2005 AS COMPARED TO THE NINE MONTHS ENDED SEPTEMBER 30, 2004. REVENUE. Revenues increased $1,658,000, or 4.3%, to $40,608,000 for the nine months ended September 30, 2005, from $38,950,000 for the nine months ended September 30, 2004. This increase is attributable to fitness and health program services growth of $1,168,000, health management staffing services growth of $969,000 and growth from consulting services of $56,000. Growth in these areas was primarily attributable to incremental business from existing customers. Fitness management staffing services decreased $535,000 in 2005 compared to 2004. The decrease in fitness management staffing revenue is attributed to higher-than-normal revenue attrition from contracts that were acquired in December 2003. Since contract attrition can be unpredictable, the Company generally does not view short-term changes in contract revenue to be indicative of future results, or a trend in the business. New contracts the Company secures may take 90 to 180 days to generate full revenue. At the same time, many of the Company's contracts can be terminated with a 30 day notice. Because this timing difference can temporarily affect revenue results, the Company generally evaluates prospective revenue trends over a 12 to 18 month period. GROSS PROFIT. Gross profit increased $514,000, or 5.2%, to $10,391,000 for the nine months ended September 30, 2005, from $9,877,000 for the nine months ended September 30, 2004. This increase is due primarily to revenue growth and the refund of 2004 worker's compensation insurance premium discussed previously. As a percent of revenue, gross profit increased to 25.6%, from 25.4% for the nine months ended September 30, 2005. This increase is due primarily to the refund of 2004 worker's compensation insurance premium, which is being offset by decreases from contract terminations that had higher margins and higher costs for employee medical benefits. OPERATING EXPENSES. Operating expenses increased $250,000, or 3.4%, to $7,528,000 for the nine months ended September 30, 2005, from $7,278,000 for the nine months ended September 30, 2004. This increase is primarily attributed to anticipated increases in salaries and other operating expenses in our contract administration, programs management, sales and corporate administration areas. OTHER INCOME AND EXPENSE. Interest expense decreased $357,000 to $24,000 for the nine months ended September 30, 2005, compared to $381,000 for the same period in 2004. This decrease is primarily due to the December 2004 repayment of the Company's $2,000,000 Senior Subordinated Note held by Bayview Capital Partners LP. Since interest was immaterial for the nine months ended September 30, 2005, the Company's cost 13 of borrowed funds was inconsequential. The cost of borrowed funds for the nine months ended September 30, 2004 was 7.5%. INCOME TAXES. Income tax expense increased $251,000 to $1,134,000 for the nine months ended September 30, 2005, compared to $883,000 for the same period in 2004. The increase is primarily due to the $614,000 increase in earnings before taxes. NET EARNINGS APPLICABLE TO COMMON SHAREHOLDERS. As a result of the above, net earnings applicable to common shareholders for the nine months ended September 30, 2005 increased $360,000, or 28.3%, to $1,633,000, from $1,273,000 for the nine months ended September 30, 2004. LIQUIDITY AND CAPITAL RESOURCES The Company's working capital increased $773,000 to $4,729,000 at September 30, 2005, compared to working capital of $3,956,000 at December 31, 2004. The increase in working capital is due primarily to an increase in prepaid expense and accounts receivable and decreases in accrued expenses and deferred revenue, which were offset by decreases in deferred tax assets and cash, and an increase in other accrued liabilities. In addition to cash flows generated from operating activities, the Company's other source of liquidity and working capital is provided by a $7,500,000 Credit Agreement with Wells Fargo Bank, N.A. (the "Wells Loan"). The availability of the Wells Loan decreases $250,000 on the last day of each calendar quarter, beginning September 30, 2003, and matures on June 30, 2007. Working capital advances from the Wells Loan are based upon a percentage of the Company's eligible accounts receivable, less any amounts previously drawn. The facility provided maximum borrowing capacity of $5,250,000 and $6,000,000 at September 30, 2005 and December 31, 2004. Excluding current outstanding balances, and based upon eligible accounts receivable, $5,152,467 and $3,758,851 was available for borrowing on such respective dates. As of September 30, 2005, the Company had no off-balance sheet arrangements or transactions with unconsolidated, limited purpose entities. Refer to the footnotes in the Company's Annual Report on Form 10-K for the year ended December 31, 2004 for disclosure related to the Company's "Commitments and Contingencies." The Company believes that sources of capital to meet its existing obligations and conduct its operations over the next 12 months will be provided by cash generated through operations and the Company's Wells Loan. The Company, from time to time, may purchase significant assets or other entities as it attempts to grow its business and expand its services. In the event the Company makes any such acquisitions, it may be required to obtain additional debt or equity financing. There can be no assurance that the Company's efforts to obtain any such additional financing will be successful or on terms favorable to the Company. If the Company sells equity securities, existing shareholders may suffer economic and voting dilution. The Company does not believe that inflation has had a significant impact on the results of its operations. RISK FACTORS / FORWARD-LOOKING STATEMENTS The foregoing discussion contains various "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on current expectations or beliefs concerning future events. Any statements that are not based upon historical facts, including the outcome of events that have not yet occurred and our expectations for future performance, are forward-looking. Such statements can be identified by the use of terminology such as "anticipate," "believe," "estimate," "expect," "intend," "may," "could," "possible," 14 "plan," "project," "will," "forecast" and similar words or expressions. The Company's forward-looking statements generally relate to its growth strategies, recent reorganization, financial results, marketing efforts, acquisition plans and cash requirements. Although it is not possible to foresee all of the factors that may cause actual results to differ from the Company's forward-looking statements, such factors include, among others, the risk factors that follow. You should not consider the below risks to be the only ones we may face from time to time. You should take such factors into account when making investment decisions and are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. We undertake no obligation to update any forward-looking statements. THE TIMING OF NEW AND LOST MANAGEMENT SERVICE CONTRACTS MAY NOT BE INDICATIVE OF TRENDS IN OUR BUSINESS OR OF FUTURE QUARTERLY FINANCIAL RESULTS. The Company evaluates its business, in part, by reviewing trends in its financial performance. Management believes an important indicator of the Company's outlook is revenue to be derived from fitness and health management service contracts the Company enters into with customers. Fitness and health management service contracts are often long-term contracts (i.e., 3 - 5 years), contain annual, automatic renewals and generally require 30 to 60 days notice to terminate, or to avoid the automatic annual renewal feature. Revenue from new contracts often is not recognized for a period of 90 to 180 days after proposal acceptance due to lead times necessary to execute a contract and hire staff to begin providing services. Since termination notice periods are considerably less than the time it takes to begin servicing new contracts, the revenue lost in a reporting period may significantly exceed the revenue gained from new contracts. Because of these timing differences, management generally does not view changes in quarterly revenue, whether sequential or comparable prior quarter changes, to be indicative of its outlook or trends in the Company's business or to be reflective of revenue expected in succeeding quarters. Rather, management generally evaluates revenue trends in the Company's fitness and health management services business based upon 12- to 18-month periods since it believes this helps minimize the timing impact from new and terminated contracts. Management cautions investors not to place undue reliance upon fluctuations in quarterly revenue viewed in isolation from revenue information over longer periods of time (e.g., comparative trailing 12-month information), and to not view quarterly revenue as necessarily being indicative of the Company's outlook or results to be expected in future quarters. FAILURE TO IDENTIFY ACQUISITION OPPORTUNITIES MAY LIMIT OUR GROWTH. An important part of the Company's growth has been the acquisition of complementary businesses. The Company may choose to continue this strategy in the future. Management's identification of suitable acquisition candidates involves risks inherent in assessing the value, strengths, weaknesses, overall risks and profitability of acquisition candidates. Management may be unable to identify suitable acquisition candidates. If the Company does not make suitable acquisitions, it may find it more difficult to realize growth objectives and to enhance shareholder value. In addition, future acquisitions by the Company may be dilutive to shareholders, cause the Company to incur additional indebtedness and large one-time expenses or create intangible assets that could result in significant amortization expense. If the Company spends significant funds or incurs additional debt, the Company's ability to obtain necessary financing may decline and it may be more vulnerable to economic downturns and competitive pressures. Management cannot guarantee that the Company will be able to successfully complete any future acquisitions, that it will be able to finance acquisitions or that it will realize any anticipated benefits from completed acquisitions. THE COMPANY MAY EXPERIENCE DIFFICULTY MANAGING GROWTH, INCLUDING ATTRACTING QUALIFIED STAFF. The Company has experienced substantial growth during the past few years, both organically and by acquisition. The Company's ability to grow in the future will depend on a number of factors, including the ability to obtain new customers, expand existing customer relationships, develop additional fitness and health improvement programs and services and hire and train qualified staff. The Company may experience difficulty in attracting and retaining qualified staff in various markets to meet growth opportunities. Further, in order to attract qualified staff, the Company may be required to pay higher salaries and enhance benefits in more competitive 15 markets, which may result in a material adverse effect on the Company's results of operation and financial condition. Sustaining growth may require the Company to sell its services at lower prices to remain competitive, which may result in a material adverse effect on the Company's results of operation and financial condition. There can be no assurance that the Company will be able to manage expanding operations effectively or that it will be able to maintain or accelerate its growth, and any failure to do so may result in a material adverse effect on the Company's results of operation and financial condition. FAILURE TO RENEW EXISTING CUSTOMER CONTRACTS COULD HAVE A NEGATIVE EFFECT ON OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The Company's growth strategy depends in part upon continuous development and improvement of attractive and effective health management programs and services. The Company's failure to anticipate trends or to successfully develop, improve or implement such programs or services may have a material adverse effect on the Company's results of operation and financial condition. The Company currently contracts with third party partners to provide a portion of such programs and services and anticipates that this will continue to be the case. If any of such third party partners no longer made these programs and services available to the Company, there is no assurance that the Company would be able to replace such third-party partner programs and services, and if the Company could not do so, the Company's ability to pursue its growth strategies would be seriously compromised. THE COMPANY IS DEPENDENT ON MAINTAINING ITS CORPORATE RELATIONSHIPS. The majority of the Company's contracts are with large corporations regarding the management of on-site fitness centers. While the specific terms of such agreements vary, some contracts are subject to early termination by the corporate customer without cause. Although the Company has a history of consistent contract renewals, there can be no assurance that future renewals will be secured. The early termination or non-renewal of corporate contracts may have a material adverse effect on the Company's results of operation and financial condition. THE COMPANY'S CUSTOMERS ARE PRIMARILY CORPORATIONS AND THEREFORE ITS FINANCIAL RESULTS ARE SUBJECT TO GENERAL ECONOMIC CONDITIONS. The Company's revenue, expenses and net income are subject to general economic conditions. A significant portion of the Company's revenue is derived from companies who historically have reduced their expenditures for on-site fitness management services during economic downturns. Should the economy weaken, or experience more significant recessionary pressures, corporate customers may reduce or eliminate their expenditures for on-site fitness center management services, and prospective customers may not commit resources to such services. Also, should the size of a customer's workforce be reduced, the Company may have to reduce the number of staff assigned to manage a customer's fitness center. Additionally, the Company's operations in Canada are subject to foreign currency risk, although these operations currently represent less than 5% of the Company's overall revenues. These factors may have a material adverse effect on the Company's results of operation and financial condition. THE COMPANY IS DEPENDENT ON ITS KEY EMPLOYEES. THE LOSS OF ANY OF THESE EMPLOYEES COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR PERFORMANCE AND RESULTS OF OPERATIONS. The success of the Company is highly dependent on the efforts, abilities and continued services of its executive officers and other key employees. The loss of any of the executive officers or key employees may have a material adverse effect on the Company results of operation and financial condition. The Company believes that its future success will depend on its ability to attract, motivate and retain highly-skilled corporate, divisional, regional and site-based personnel. Although historically the Company has been successful in retaining the services of its senior management, there can be no assurance that the Company will be able to do so in the future. THE COMPANY OPERATES WITHIN A HIGHLY COMPETITIVE MARKET AGAINST FORMIDABLE COMPANIES. The Company competes for new and existing corporate customers in a highly fragmented and competitive market. Management believes that the Company's ability to compete successfully depends on a number of factors, including quality and depth of service, locational convenience and cost. The market for on-site fitness center management services is price-sensitive. From time to time, the Company may be at a price disadvantage with respect to the competition, as such competition may propose a substantially lower price than the Company. 16 There can be no assurance that the Company will be able to compete successfully against current and future competitors, or that competitive pressures faced by the Company will not have a material adverse effect on the Company's results of operation and financial condition. THE COMPANY'S RESULTS OF OPERATIONS COULD BE ADVERSELY IMPACTED BY LITIGATION. Because of the nature of its business, the Company expects that it may be subject to claims and litigation alleging negligence or other grounds for liability arising from injuries or other harm to the customers it serves. The Company has occasionally been named a defendant in claims relating to accidents that occurred in the fitness centers it manages. There can be no assurance that additional claims will not be filed, and that the Company's insurance will be adequate to cover liabilities resulting from any claim. THE COMPANY COULD EXPERIENCE A POTENTIAL DEPRESSIVE EFFECT ON THE PRICE OF ITS COMMON STOCK FOLLOWING THE EXERCISE AND SALE OF EXISTING CONVERTIBLE SECURITIES. At September 30, 2005, the Company had outstanding stock options and warrants to purchase an aggregate of 3,467,388 shares of common stock. The Company also had outstanding 1,111,105 shares of preferred stock that are convertible into 2,222,210 shares of common stock. The exercise of such outstanding stock options and warrants and the sale of the common stock acquired thereby, as well as the conversion of preferred stock and the sale of common stock acquired thereby, may have a material adverse effect on the price of the Company's common stock. In addition, the exercise of such outstanding stock options and warrants and sale of such shares of the Company's common stock could occur at a time when the Company might otherwise be able to obtain additional equity capital on terms and conditions more favorable to the Company. THE COMPANY HAS IMPLEMENTED, ON A LIMITED BASIS, A BUSINESS MODEL FOR MANAGING CORPORATE FITNESS CENTERS ON A COST-NEUTRAL OR FOR-PROFIT BASIS. The Company has, on a limited basis, implemented a model of managing corporate fitness centers on a cost-neutral or for-profit basis without receiving a management fee from the corporate owner of such centers. Corporate-owned centers are resistant to significant membership fees and fee increases, and the Company may not be successful in sufficiently managing costs and/or in raising service levels and associated revenues, as required to achieve profit objectives. THE COMPANY'S COMMON STOCK IS THINLY TRADED, AND SUBJECT TO VOLATILITY. The Company's common stock is traded on the Over the Counter Bulletin Board. Investing in OTC securities is speculative and carries a high degree of risk. Many OTC securities are relatively illiquid, or "thinly traded," which can enhance volatility in the share price and make it difficult for investors to buy or sell without dramatically affecting the quoted price or may be unable to sell a position at a later date. As a result, an investor may find it more difficult to dispose of or obtain accurate quotations as to the price of the Company's shares of the common stock. If limited trading in our stock continues, it may be difficult for investors to sell their shares in the public market at any given time at prevailing prices. RECENTLY PASSED LEGISLATION HIPPA. The Administrative Simplification provisions of the Health Insurance Portability and Accountability Act of 1996 ("HIPAA") require group health plans and health care providers who conduct certain administrative and financial transactions electronically ("Standard Transactions") to (a) comply with a certain data format and coding standards when conducting electronic transactions; (b) use appropriate technologies to protect the security and integrity of individually identifiable health information transmitted or maintained in an electronic format; and (c) protect the privacy of patient health information. The Company's occupational health line of business, which accounts for approximately five percent of the Company's total revenue, and the group health plan the Company sponsors for its employees are subject to HIPAA's requirements. The Company expects to be in compliance with HIPPA requirements within the timeline specified for the Company's affected business areas. The Company's corporate, hospital, community and university based fitness center management lines of business are not subject to the requirements of HIPAA. 17 ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The Company is exposed to market risks related to changes in U.S. and international interest rates. All of the Company's long-term obligations bear interest at a variable rate. An interest rate increase by one percentage point would reduce the Company's future annual net income by less than $10,000 at current debt levels. The Company has no history of, and does not anticipate in the future, investing in derivative financial instruments, derivative commodity instruments or other such financial instruments. Transactions with international customers are entered into in U.S. dollars, precluding the need for foreign currency hedges. As a result, the exposure to market risk is not material. ITEM 4. CONTROLS AND PROCEDURES The Company's Chief Executive Officer and Chief Financial Officer (collectively, the "Certifying Officers") are responsible for establishing and maintaining disclosure controls and procedures for the Company. The Certifying Officers have concluded (based upon their evaluation of these controls and procedures as of the end of the period covered by this report) that the Company's disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules of the Securities and Exchange Commission. The Certifying Officers also have indicated that there were no significant changes in the Company's internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting. 18 PART II. - OTHER INFORMATION ITEM 1. Legal Proceedings Refer to Item 3 (Legal Proceedings) of the Company's Annual Report on Form 10-K for the year ended December 31, 2004. ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds None ITEM 3. Defaults Upon Senior Securities None ITEM 4. Submission of Matters to a Vote of Security Holders None ITEM 5. Other Information None. ITEM 6. Exhibits (a) Exhibits See Exhibit Index on page following signatures 19 SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized. Dated: November 14, 2005 HEALTH FITNESS CORPORATION By /s/ Jerry V. Noyce --------------------------- Jerry V. Noyce Chief Executive Officer (Principal Executive Officer) By /s/ Wesley W. Winnekins --------------------------- Wesley W. Winnekins Chief Financial Officer (Principal Financial and Accounting Officer) 20 EXHIBIT INDEX HEALTH FITNESS CORPORATION FORM 10-Q Exhibit # Description *11.0 Statement re: Computation of Earnings per Share *31.1 Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *31.2 Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *32.1 Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 *32.2 Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 ---------------- * Filed herewith 21