Cousins Properties Incorporated (NYSE:CUZ):
Highlights
-
Funds From Operations for the third quarter was $0.20 per share.
-
Same property net operating income for the third quarter on a cash
basis was up 12.8% over the prior year, and on a GAAP basis was up
3.6% over the prior year.
-
Issued 18 million shares of common stock for net proceeds of $223.4
million.
-
Acquired Fifth Third Center in Charlotte, North Carolina for $215
million.
-
Subsequent to quarter end, acquired Northpark Town Center in Atlanta,
Georgia for $348 million.
Cousins Properties Incorporated (NYSE:CUZ) today reported its results of
operations for the quarter ended September 30, 2014.
“We continue to string together very solid quarters, driven by continued
progress with the implementation of our strategic plan combined with
improving office fundamentals in our Sunbelt markets,” said Larry
Gellerstedt, President and Chief Executive Officer of Cousins.
Portfolio Activity
-
Leased or renewed 550,283 square feet of office space during the third
quarter.
-
Second generation net office rent per square foot on a cash basis
increased 7.6% for the third quarter, and on a GAAP basis increased
36.3% for the third quarter.
Transaction Activity
-
Sold Lakeshore Park Plaza, a 197,000 square foot office asset in
Birmingham, Alabama, for a gross sales price of $25 million, and
recognized a gain of $13 million.
-
Acquired Fifth Third Center, a 698,000 square foot Class-A office
tower located in Charlotte. The gross purchase price for this property
was $215 million, before adjustments for customary closing costs and
other closing credits.
-
Subsequent to quarter end, acquired Northpark Town Center, a 1.5
million square foot Class-A office asset located in Atlanta. The gross
purchase price for this property was $348 million, before adjustments
for customary closing costs and other closing credits.
Financing Activity
-
Issued 18 million shares of common stock for net proceeds of $223.4
million, which includes customary legal, accounting, and other
expenses.
-
Subsequent to quarter end, closed an $85 million non-recourse mortgage
loan secured by 816 Congress. This loan has a fixed rate of 3.75% and
a ten-year term.
Financial Results
FFO was $41.7 million, or $0.20 per share, for the third quarter of
2014, compared with $17.2 million, or $0.11 per share, for the third
quarter of 2013. FFO was $113.6 million, or $0.57 per share, for the
nine months ended September 30, 2014, compared with $42.8 million, or
$0.33 per share, for same period in 2013.
Net income available to common stockholders was $19.3 million, or $0.09
per share, for the third quarter of 2014, compared with $59.4 million,
or $0.36 per share, for the third quarter of 2013. Net income available
to common stockholders was $22.3 million, or $0.11 per share, for the
nine months ended September 30, 2014, compared with $107.0 million, or
$0.83 per share, for same period in 2013. The nine months ended
September 30, 2013 included $56.8 million in gains recognized on the
sale of 50% of the Company’s interest in Terminus 100 and on the
acquisition of Terminus 200, which was achieved in stages.
Investor Conference Call and Webcast
The Company will conduct a conference call at 11 a.m. (Eastern Time) on
Thursday, October 30, 2014, to discuss the results of the quarter ended
September 30, 2014. The number to call for this interactive
teleconference is (212) 231-2920.
A replay of the conference call will be available for 14 days by dialing
(402) 977-9140 and entering the passcode 21734636. The replay can be
accessed on the Company's website, www.cousinsproperties.com,
through the “Q3 2014 Cousins Properties Incorporated Earnings Conference
Call” link on the Investor Relations page.
Cousins Properties Incorporated is a leading fully-integrated real
estate investment trust (REIT) with extensive experience in development,
acquisition, financing, management, and leasing. Based in Atlanta, the
Company actively invests in top-tier urban office assets and
opportunistic mixed-use properties in Sunbelt markets.
The Consolidated Statements of Operations, Consolidated Balance Sheets,
a schedule entitled Funds From Operations, which reconciles Net Income
(Loss) Available to FFO, and a schedule entitled Same Property
Information, which reconciles cash basis same property net operating
income to rental property revenues and rental property expenses, are
attached to this press release. The change in second generation net rent
per square foot represents the aggregate net rent (base rent less
operating expense reimbursements and leasing costs) paid by prior
tenants compared to the aggregate net rent paid by current tenants for
spaces that have been re-leased in the office portfolio. Second
generation leases exclude leases executed for spaces that were vacant
upon acquisition, new leases in a development property, and leases for
spaces that have been vacant for one year or more. More detailed
information on Net Income (Loss) Available and FFO results is included
in the “Net Income and Funds From Operations - Supplemental Detail”
schedule, which is included along with other supplemental information in
the Company’s Current Report on Form 8-K, which the Company is
furnishing to the Securities and Exchange Commission (“SEC”), and which
can be viewed through the “Supplemental Information” and “SEC Filings”
links on the “Investor Information & Filings” link of the Investor
Relations page of the Company’s website at www.cousinsproperties.com.
This information may also be obtained by calling the Company’s Investor
Relations Department at (404) 407-1898.
Certain matters discussed in this news release are “forward-looking
statements” within the meaning of the federal securities laws and are
subject to uncertainties and risk. These include, but are not limited
to, the availability and terms of capital and financing; the ability to
refinance indebtedness as it matures; the failure of purchase, sale, or
other contracts to ultimately close; the failure to achieve anticipated
benefits from acquisitions and investments or from dispositions; the
potential dilutive effect of common stock offerings; the availability of
buyers and adequate pricing with respect to the disposition of assets;
risks related to the geographic concentration of our portfolio; risks
and uncertainties related to national and local economic conditions, the
real estate industry in general, and the commercial real estate markets
in particular; changes to the Company's strategy with regard to land and
other non-core holdings that require impairment losses to be recognized;
leasing risks, including the ability to obtain new tenants or renew
expiring tenants, and the ability to lease newly developed and/or
recently acquired space; the adverse change in the financial condition
of one or more of its major tenants; volatility in interest rates and
insurance rates; the availability of sufficient investment
opportunities; competition from other developers or investors; the risks
associated with real estate developments (such as zoning approval,
receipt of required permits, construction delays, cost overruns, and
leasing risk); the loss of key personnel; the potential liability for
uninsured losses, condemnation, or environmental issues; the potential
liability for a failure to meet regulatory requirements; the financial
condition and liquidity of, or disputes with, joint venture partners;
any failure to comply with debt covenants under credit agreements; any
failure to continue to qualify for taxation as a real estate investment
trust; and other risks detailed from time to time in the Company’s
filings with the Securities and Exchange Commission, including those
described in Part I, Item 1A of the Company’s Annual Report on Form 10-K
for the year ended December 31, 2013. The words “believes,” “expects,”
“anticipates,” “estimates,” ”plans,” “may,” “intend,” “will,” or similar
expressions are intended to identify forward-looking statements.
Although the Company believes that its plans, intentions and
expectations reflected in any forward-looking statement are reasonable,
the Company can give no assurance that such plans, intentions or
expectations will be achieved. Such forward-looking statements are based
on current expectations and speak as of the date of such statements. The
Company undertakes no obligation to publicly update or revise any
forward-looking statement, whether as a result of future events, new
information or otherwise, except as required under U.S. federal
securities laws.
|
|
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(unaudited; in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental property revenues
|
|
|
$
|
86,857
|
|
|
|
$
|
47,575
|
|
|
|
$
|
244,375
|
|
|
|
$
|
117,799
|
|
Fee income
|
|
|
|
1,802
|
|
|
|
|
2,420
|
|
|
|
|
6,165
|
|
|
|
|
8,932
|
|
Other
|
|
|
|
439
|
|
|
|
|
439
|
|
|
|
|
4,786
|
|
|
|
|
4,488
|
|
|
|
|
|
89,098
|
|
|
|
|
50,434
|
|
|
|
|
255,326
|
|
|
|
|
131,219
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental property operating expenses
|
|
|
|
38,685
|
|
|
|
|
22,035
|
|
|
|
|
109,501
|
|
|
|
|
55,112
|
|
Reimbursed expenses
|
|
|
|
783
|
|
|
|
|
1,097
|
|
|
|
|
2,703
|
|
|
|
|
4,365
|
|
General and administrative expenses
|
|
|
|
5,021
|
|
|
|
|
6,635
|
|
|
|
|
16,388
|
|
|
|
|
17,257
|
|
Interest expense
|
|
|
|
6,817
|
|
|
|
|
5,149
|
|
|
|
|
20,954
|
|
|
|
|
14,325
|
|
Depreciation and amortization
|
|
|
|
32,704
|
|
|
|
|
18,511
|
|
|
|
|
101,979
|
|
|
|
|
44,686
|
|
Separation expenses
|
|
|
|
-
|
|
|
|
|
520
|
|
|
|
|
84
|
|
|
|
|
520
|
|
Acquisition and related costs
|
|
|
|
644
|
|
|
|
|
6,859
|
|
|
|
|
815
|
|
|
|
|
7,427
|
|
Other
|
|
|
|
481
|
|
|
|
|
1,072
|
|
|
|
|
1,852
|
|
|
|
|
3,258
|
|
|
|
|
|
85,135
|
|
|
|
|
61,878
|
|
|
|
|
254,376
|
|
|
|
|
146,950
|
|
Loss from continuing operations before taxes, unconsolidated
joint ventures, and sale of investment properties
|
|
|
|
3,963
|
|
|
|
|
(11,444
|
)
|
|
|
|
1,050
|
|
|
|
|
(15,731
|
)
|
Benefit (provision) for income taxes from operations
|
|
|
|
(1
|
)
|
|
|
|
(1
|
)
|
|
|
|
20
|
|
|
|
|
(3
|
)
|
Income from unconsolidated joint ventures
|
|
|
|
2,030
|
|
|
|
|
63,078
|
|
|
|
|
5,343
|
|
|
|
|
65,862
|
|
Loss from continuing operations before gain on sale of investment
properties
|
|
|
|
5,992
|
|
|
|
|
51,633
|
|
|
|
|
6,413
|
|
|
|
|
50,128
|
|
Gain on sale of investment properties
|
|
|
|
81
|
|
|
|
|
3,801
|
|
|
|
|
1,569
|
|
|
|
|
61,361
|
|
Income (loss) from continuing operations
|
|
|
|
6,073
|
|
|
|
|
55,434
|
|
|
|
|
7,982
|
|
|
|
|
111,489
|
|
Income from discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations
|
|
|
|
348
|
|
|
|
|
1,257
|
|
|
|
|
1,806
|
|
|
|
|
2,724
|
|
Gain on sale of investment properties
|
|
|
|
12,993
|
|
|
|
|
8,346
|
|
|
|
|
19,372
|
|
|
|
|
8,550
|
|
|
|
|
|
13,341
|
|
|
|
|
9,603
|
|
|
|
|
21,178
|
|
|
|
|
11,274
|
|
Net income
|
|
|
|
19,414
|
|
|
|
|
65,037
|
|
|
|
|
29,160
|
|
|
|
|
122,763
|
|
Net income attributable to noncontrolling interests
|
|
|
|
(92
|
)
|
|
|
|
(3,879
|
)
|
|
|
|
(376
|
)
|
|
|
|
(4,901
|
)
|
Net income attributable to controlling interests
|
|
|
|
19,322
|
|
|
|
|
61,158
|
|
|
|
|
28,784
|
|
|
|
|
117,862
|
|
Preferred share original issuance costs
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(3,530
|
)
|
|
|
|
(2,656
|
)
|
Dividends to preferred stockholders
|
|
|
|
-
|
|
|
|
|
(1,777
|
)
|
|
|
|
(2,955
|
)
|
|
|
|
(8,231
|
)
|
Net income available to common stockholders
|
|
|
$
|
19,322
|
|
|
|
$
|
59,381
|
|
|
|
$
|
22,299
|
|
|
|
$
|
106,975
|
|
Per common share information — basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations attributable to controlling
interest
|
|
|
$
|
0.03
|
|
|
|
$
|
0.30
|
|
|
|
$
|
-
|
|
|
|
$
|
0.74
|
|
Income from discontinued operations
|
|
|
|
0.06
|
|
|
|
|
0.06
|
|
|
|
|
0.11
|
|
|
|
|
0.09
|
|
Net income available to common stockholders
|
|
|
$
|
0.09
|
|
|
|
$
|
0.36
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.83
|
|
Weighted average shares — basic
|
|
|
|
209,839
|
|
|
|
|
163,426
|
|
|
|
|
200,073
|
|
|
|
|
128,953
|
|
Weighted average shares — diluted
|
|
|
|
210,111
|
|
|
|
|
163,603
|
|
|
|
|
200,325
|
|
|
|
|
219,121
|
|
Dividends declared per common share
|
|
|
$
|
0.075
|
|
|
|
$
|
0.045
|
|
|
|
$
|
0.225
|
|
|
|
$
|
0.135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
|
FUNDS FROM OPERATIONS
|
(unaudited; in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Net Income Available to Common Stockholders
|
|
|
$
|
19,322
|
|
|
|
$
|
59,381
|
|
|
|
$
|
22,299
|
|
|
|
$
|
106,975
|
|
Depreciation and amortization of real estate assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated properties
|
|
|
|
32,472
|
|
|
|
|
18,319
|
|
|
|
|
101,361
|
|
|
|
|
44,122
|
|
Discontinued properties
|
|
|
|
—
|
|
|
|
|
492
|
|
|
|
|
—
|
|
|
|
|
2,590
|
|
Share of unconsolidated joint ventures
|
|
|
|
2,874
|
|
|
|
|
3,079
|
|
|
|
|
8,958
|
|
|
|
|
10,450
|
|
(Gain) loss on sale of depreciated properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated properties
|
|
|
|
—
|
|
|
|
|
(3,643
|
)
|
|
|
|
—
|
|
|
|
|
(60,686
|
)
|
Discontinued properties
|
|
|
|
(12,993
|
)
|
|
|
|
(3,371
|
)
|
|
|
|
(19,362
|
)
|
|
|
|
(3,575
|
)
|
Share of unconsolidated joint ventures
|
|
|
|
—
|
|
|
|
|
(60,421
|
)
|
|
|
|
387
|
|
|
|
|
(60,421
|
)
|
Noncontrolling interest related to the sale of depreciated properties
|
|
|
|
—
|
|
|
|
|
3,390
|
|
|
|
|
—
|
|
|
|
|
3,390
|
|
Funds From Operations Available to Common Stockholders
|
|
|
$
|
41,675
|
|
|
|
$
|
17,226
|
|
|
|
$
|
113,643
|
|
|
|
$
|
42,845
|
|
Per Common Share — Basic and Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Available
|
|
|
$
|
0.09
|
|
|
|
$
|
0.36
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.83
|
|
Funds From Operations
|
|
|
$
|
0.20
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.57
|
|
|
|
$
|
0.33
|
|
Weighted Average Shares — Basic
|
|
|
|
209,839
|
|
|
|
|
163,426
|
|
|
|
|
200,073
|
|
|
|
|
128,953
|
|
Weighted Average Shares — Diluted
|
|
|
|
210,111
|
|
|
|
|
163,603
|
|
|
|
|
200,325
|
|
|
|
|
219,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table above shows Funds From Operations Available to Common
Stockholders (“FFO”) and the related reconciliation to Net Income
Available to Common Stockholders for Cousins Properties
Incorporated and Subsidiaries. The Company calculated FFO in
accordance with the National Association of Real Estate Investment
Trusts' ("NAREIT") definition, which is net income (loss)
available to common stockholders (computed in accordance with
accounting principles generally accepted in the United States
("GAAP")), excluding extraordinary items, cumulative effect of
change in accounting principle and gains or losses from sales of
depreciable property, plus depreciation and amortization of real
estate assets, impairment losses on depreciable investment
property and after adjustments for unconsolidated partnerships and
joint ventures to reflect FFO on the same basis.
FFO is used by industry analysts and investors as a supplemental
measure of an equity REIT’s operating performance. Historical cost
accounting for real estate assets implicitly assumes that the
value of real estate assets diminishes predictably over time.
Since real estate values instead have historically risen or fallen
with market conditions, many industry investors and analysts have
considered presentation of operating results for real estate
companies that use historical cost accounting to be insufficient
by themselves. Thus, NAREIT created FFO as a supplemental measure
of REIT operating performance that excludes historical cost
depreciation, among other items, from GAAP net income. Management
believes that the use of FFO, combined with the required primary
GAAP presentations, has been fundamentally beneficial, improving
the understanding of operating results of REITs among the
investing public and making comparisons of REIT operating results
more meaningful. Company management evaluates operating
performance in part based on FFO. Additionally, the Company uses
FFO along with other measures, to assess performance in connection
with evaluating and granting incentive compensation to its
officers and other key employees.
|
|
|
|
|
|
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(in thousands, except share and per share amounts)
|
|
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
|
(unaudited)
|
|
|
Assets:
|
|
|
|
Real estate assets:
|
|
|
|
Operating properties, net of accumulated depreciation of $287,034
and $235,707 in 2014 and 2013, respectively
|
$
|
1,863,442
|
|
|
$
|
1,828,437
|
|
Projects under development
|
|
76,772
|
|
|
|
21,681
|
|
Land
|
|
26,831
|
|
|
|
35,053
|
|
|
|
1,967,045
|
|
|
|
1,885,171
|
|
Operating properties and related assets held for sale, net of
accumulated depreciation and amortization of $14,851 and $21,444 in
2014 and 2013, respectively
|
|
181,116
|
|
|
|
24,554
|
|
Cash and cash equivalents
|
|
7,210
|
|
|
|
975
|
|
Restricted cash
|
|
4,652
|
|
|
|
2,810
|
|
Notes and accounts receivable, net of allowance for doubtful
accounts of $1,635 and $1,827 in 2014 and 2013, respectively
|
|
12,208
|
|
|
|
11,778
|
|
Deferred rents receivable
|
|
52,985
|
|
|
|
39,969
|
|
Investment in unconsolidated joint ventures
|
|
111,353
|
|
|
|
107,082
|
|
Intangible assets, net of accumulated amortization of $64,947 and
$37,544 in 2014 and 2013, respectively
|
|
141,610
|
|
|
|
170,973
|
|
Other assets
|
|
55,481
|
|
|
|
29,894
|
|
Total assets
|
$
|
2,533,660
|
|
|
$
|
2,273,206
|
|
Liabilities:
|
|
|
|
Notes payable
|
$
|
671,074
|
|
|
$
|
630,094
|
|
Accounts payable and accrued expenses
|
|
87,415
|
|
|
|
76,668
|
|
Deferred income
|
|
24,156
|
|
|
|
25,754
|
|
Intangible liabilities, net of accumulated amortization of $14,514
and $6,323 in 2014 and 2013, respectively
|
|
67,659
|
|
|
|
66,476
|
|
Other liabilities
|
|
15,753
|
|
|
|
15,242
|
|
Total liabilities
|
|
866,057
|
|
|
|
814,234
|
|
Commitments and contingencies
|
|
-
|
|
|
|
-
|
|
Equity:
|
|
|
|
Stockholders' investment:
|
|
|
|
Preferred stock, 7.50% Series B cumulative redeemable preferred
stock, $1 par value, $25 liquidation preference, 20,000,000 shares
authorized, -0- and 3,791,000 shares issued and outstanding in 2014
and 2013, respectively
|
|
-
|
|
|
|
94,775
|
|
Common stock, $1 par value, 350,000,000 and 250,000,000 shares
authorized, 220,078,986 and 193,236,454 shares issued in 2014 and
2013, respectively
|
|
220,079
|
|
|
|
193,236
|
|
Additional paid-in capital
|
|
1,720,559
|
|
|
|
1,420,951
|
|
Treasury stock at cost, 3,570,082 shares in 2014 and 2013
|
|
(86,840
|
)
|
|
|
(86,840
|
)
|
Distributions in excess of cumulative net income
|
|
(187,773
|
)
|
|
|
(164,721
|
)
|
Total stockholders' investment
|
|
1,666,025
|
|
|
|
1,457,401
|
|
Nonredeemable noncontrolling interests
|
|
1,578
|
|
|
|
1,571
|
|
Total equity
|
|
1,667,603
|
|
|
|
1,458,972
|
|
Total liabilities and equity
|
$
|
2,533,660
|
|
|
$
|
2,273,206
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
|
SAME PROPERTY INFORMATION
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Net Operating Income - Consolidated Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental property revenues
|
|
|
$
|
86,857
|
|
|
|
$
|
47,575
|
|
|
|
$
|
244,375
|
|
|
|
$
|
117,799
|
|
Rental property expenses
|
|
|
|
(38,685
|
)
|
|
|
|
(22,035
|
)
|
|
|
|
(109,501
|
)
|
|
|
|
(55,112
|
)
|
|
|
|
|
48,172
|
|
|
|
|
25,540
|
|
|
|
|
134,874
|
|
|
|
|
62,687
|
|
Net Operating Income - Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental property revenues
|
|
|
|
601
|
|
|
|
|
2,870
|
|
|
|
|
2,923
|
|
|
|
|
8,811
|
|
Rental property expenses
|
|
|
|
(260
|
)
|
|
|
|
(1,118
|
)
|
|
|
|
(1,125
|
)
|
|
|
|
(3,493
|
)
|
|
|
|
|
341
|
|
|
|
|
1,752
|
|
|
|
|
1,798
|
|
|
|
|
5,318
|
|
Net Operating Income - Unconsolidated Joint Ventures
|
|
|
|
6,599
|
|
|
|
|
7,540
|
|
|
|
|
19,747
|
|
|
|
|
21,570
|
|
Total Net Operating Income
|
|
|
$
|
55,112
|
|
|
|
$
|
34,832
|
|
|
|
$
|
156,419
|
|
|
|
$
|
89,575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property
|
|
|
$
|
14,751
|
|
|
|
$
|
14,233
|
|
|
|
$
|
44,558
|
|
|
|
$
|
42,675
|
|
Non-Same Property
|
|
|
|
40,361
|
|
|
|
|
20,599
|
|
|
|
|
111,861
|
|
|
|
|
46,900
|
|
|
|
|
$
|
55,112
|
|
|
|
$
|
34,832
|
|
|
|
$
|
156,419
|
|
|
|
$
|
89,575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Cash Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Straight-line rent
|
|
|
$
|
4,168
|
|
|
|
$
|
3,245
|
|
|
|
$
|
16,819
|
|
|
|
$
|
7,795
|
|
Other
|
|
|
|
1,554
|
|
|
|
|
706
|
|
|
|
|
4,765
|
|
|
|
|
846
|
|
|
|
|
|
5,722
|
|
|
|
|
3,951
|
|
|
|
|
21,584
|
|
|
|
|
8,641
|
|
Cash Basis Property Net Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property
|
|
|
|
14,652
|
|
|
|
|
12,986
|
|
|
|
|
43,669
|
|
|
|
|
38,853
|
|
Non-Same Property
|
|
|
|
34,738
|
|
|
|
|
17,895
|
|
|
|
|
91,166
|
|
|
|
|
42,081
|
|
|
|
|
$
|
49,390
|
|
|
|
$
|
30,881
|
|
|
|
$
|
134,835
|
|
|
|
$
|
80,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This schedule shows same property net operating income and the
related reconciliation to rental property revenues and rental
property expenses. Net Operating Income is used by industry
analysts, investors and Company management to measure operating
performance of the Company's properties. Net Operating Income,
which is rental property revenues less rental property operating
expenses, excludes certain components from net income in order to
provide results that are more closely related to a property's
results of operations. Certain items, such as interest expense,
while included in FFO and net income, do not affect the operating
performance of a real estate asset and are often incurred at the
corporate level as opposed to the property level. As a result,
management uses only those income and expense items that are
incurred at the property level to evaluate a property's
performance. Depreciation and amortization are also excluded from
Net Operating Income. Same Property Net Operating Income includes
those office properties that have been fully operational in each
of the comparable reporting periods. A fully operational property
is one that has achieved 90% economic occupancy for each of the
two periods presented or has been substantially complete and owned
by the Company for each of the two periods presented and the
preceding year. Same Property Net Operating Income allows
analysts, investors and management to analyze continuing
operations and evaluate the growth trend of the Company's
portfolio.
Cash Basis Same Property Net Operating Income represents Net
Operating Income excluding straight-line rents, amortization of
lease inducements, and amortization of acquired above and below
market rents.
|
Copyright Business Wire 2014