ATLANTA, Nov. 1, 2016 /PRNewswire/ -- Cousins Properties Incorporated (NYSE: CUZ) today
reported its results of operations for the quarter ended September 30, 2016.
Highlights
- Net income for the third quarter was $0.06 per share.
- Funds From Operations for the third quarter were $0.22 per share; Funds From Operations
before merger costs were $0.23 per share.
- Same property net operating income on a cash basis increased 4.3% during the third quarter.
- Second generation net rent per square foot on a cash basis increased 9.1% during the third quarter.
- Leased or renewed 970,707 square feet of office space during the third quarter.
- Signed a 16-year, build-to-suit lease with NCR Corporation for the second phase of its world headquarters in Atlanta. Phase II of this development is comprised of a 260,000 square foot office building with a total
estimated cost of $119 million.
- Finalized a 15-year, build-to-suit lease with Dimensional Fund Advisors for its regional headquarters in Charlotte, NC. The Company will own 50% of this development, which is comprised of a 282,000 square foot
building with a total estimated cost of $94 million.
- Closed two, 10-year mortgages secured by Fifth Third Center and Colorado Tower that generated $270
million in proceeds at a weighted average interest rate of 3.41%.
- Subsequent to quarter end, completed a series of transactions with Parkway Properties whereby the operations of the two
companies were combined and the Houston portfolios of both companies were spun off into a
separate public company.
- Subsequent to quarter end, sold Two Liberty Place, a 941,000 square foot office building in Philadelphia for gross proceeds of $219 million. Two Liberty Place was acquired in the merger with Parkway Properties and was owned in a joint venture in which
the Company had a 19% interest.
- Subsequent to quarter end, sold One Ninety One Peachtree, a 1.2 million square foot office building in Atlanta for gross proceeds of $268 million.
"Our third quarter operating results were solid, reflecting strong underlying office fundamentals in our Sunbelt markets,"
said Larry Gellerstedt, President and Chief Executive Officer of Cousins. "Same property net
operating income was positive, rents continued to roll up and leasing velocity accelerated."
"Subsequent to quarter end, we completed a creative and transformational merger and spin-off which we firmly believe has
unlocked value for our shareholders. We have increased our scale, enhanced our portfolio diversity, and established significant
market share in our core urban submarkets. We have positioned Cousins to become a premier Sunbelt urban office REIT."
Financial Results
Net income was $11.7 million, or $0.06 per share, for the third
quarter of 2016, compared with $53.6 million, or $0.25 per share, for
the third quarter of 2015. Net income was $42.2 million, or $0.20 per
share for the nine months ended September 30, 2016, compared with $68.8 million, or
$0.32 per share, for the nine months ended September 30, 2015.
Funds From Operations ("FFO") was $46.4 million, or $0.22 per
share, for the third quarter of 2016, compared with $52.5 million, or $0.24 per share, for the third quarter of 2015. FFO was $133.2 million, or
$0.63 per share for the nine months ended September 30, 2016, compared with $143.6 million, or $0.66 per share, for the nine months ended September 30,
2015.
The Company incurred $1.9 million and $4.4 million of
merger-related costs in the three and nine months ended September 30, 2016, respectively, related to the merger with Parkway
Properties, Inc. Net income excluding these merger-related costs was $13.6 million, or $0.06 per share, for the third quarter of 2016 and was $46.6 million, or
$0.22 per share, for the nine months ended September 30, 2016. FFO excluding these
merger-related costs was $48.4 million, or $0.23 per share, for the
third quarter of 2016 and was $137.6 million, or $0.65 per share, for
the nine months ended September 30, 2016.
Transactions with Parkway Properties, Inc.
On October 6, 2016, the Company and Parkway Properties, Inc. ("Parkway") combined their
operations with Parkway's shareholders receiving 1.63 shares of Cousins stock for each share of Parkway stock. On
October 7, 2016, the Company completed the spin-off of the combined Houston assets of both companies into Parkway, Inc., a separate, publicly-traded REIT ("New Parkway"), via a
special taxable dividend. In the spin-off, each shareholder of Cousins received one share of New Parkway for every eight
shares of common or limited voting preferred stock of Cousins held on October 6, 2016.
2016 FFO Guidance
In light of the transactions with Parkway, Cousins has withdrawn its 2016 FFO guidance.
Investor Conference Call and Webcast
The Company will conduct a conference call at 11:00 a.m. (Eastern Time) on Wednesday, November 2, 2016, to discuss the results of the quarter ended September 30, 2016. The number to
call for this interactive teleconference is (877) 247-1056.
A replay of the conference call will be available for 7 days by dialing (877) 344-7529 and entering the passcode 10093128. The
replay can be accessed on the Company's website, www.cousinsproperties.com, through the "Q3 2016 Cousins Properties Incorporated Earnings Conference
Call" link on the Investor Relations page.
A copy of Cousins Properties' third quarter 2016 Supplemental Information can be found in the Investor Relations section of
the Company's website at www.cousinsproperties.com. The information in this update is for informational purposes based on
current plans and assumptions and is subject to change. The Company undertakes no obligation to update this
information.
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.
Certain matters contained in this press release are "non-GAAP financial measures." The condensed consolidated statements of
operations, condensed consolidated balance sheets, a schedule entitled Funds From Operations, which reconciles net income 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 on a cash basis 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
and FFO 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 contained in this press release are "forward-looking statements" within the meaning of the federal securities
laws and are subject to uncertainties and risks, as itemized in Item 1A included in the Annual Report on Form 10-K for the year
ended December 31, 2015 and in the Quarterly Report on Form 10-Q for the three months ended September
30, 2016. These forward-looking statements include information about possible or assumed future results of the business
and our financial condition, liquidity, results of operations, plans, and objectives. They also include, among other things,
statements regarding subjects that are forward-looking by their nature, such as, our business and financial strategy; our ability
to obtain future financing arrangements; future acquisitions and future dispositions of operating assets; future acquisitions of
land; future development and redevelopment opportunities; future dispositions of land and other non-core assets; future
repurchases of common stock; projected operating results; market and industry trends; future distributions; projected capital
expenditures; interest rates; statements about the benefits of the transactions involving the Company and Parkway, including
future financial and operating results, plans, objectives, expectations and intentions; all statements that address operating
performance, events or developments that we expect or anticipate will occur in the future — including statements relating to
creating value for stockholders; benefits of the transactions to tenants, employees, stockholders and other constituents of the
combined company; integrating our companies; and cost savings.
Any forward-looking statements are based upon management's beliefs, assumptions, and expectations of our future performance,
taking into account information currently available. These beliefs, assumptions, and expectations may change as a result of
possible events or factors, not all of which are known. If a change occurs, our business, financial condition, liquidity, and
results of operations may vary materially from those expressed in forward-looking statements. Actual results may vary from
forward-looking statements due to, but not limited to, the following: the availability and terms of capital and financing; the
ability to refinance or repay 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 failure to achieve benefits from the repurchase of common stock; the availability of buyers and
adequate pricing with respect to the disposition of assets; 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 our 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 our 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 meet regulatory requirements; the ability to
successfully integrate our operations and employees in connection with the transactions with Parkway; the ability to realize
anticipated benefits and synergies of the transactions with Parkway; material changes in the dividend rates on securities or the
ability to pay dividends on common shares or other securities; potential changes to tax legislation; changes in demand for
developed properties; risks associated with the acquisition, development, expansion, leasing and management of properties; risks
associated with the geographic concentration of the Company; the potential impact of the transactions with Parkway on
relationships, including with tenants, employees, customers, and competitors; the unfavorable outcome of any legal proceedings
that have been or may be instituted against the Company, Parkway, or New Parkway; significant costs related to uninsured
losses, condemnation, or environmental issues; the amount of the costs, fees, expenses and charges related to the transactions
with Parkway; and those additional risks and factors discussed in reports filed with the Securities and Exchange Commission
("SEC") by the Company, Parkway, and New Parkway.
The words "believes," "expects," "anticipates," "estimates," "plans," "may," "intend," "will," or similar expressions are
intended to identify forward-looking statements. Although we believe that our plans, intentions, and expectations reflected in
any forward-looking statements are reasonable, we can give no assurance that such plans, intentions, or expectations will be
achieved. We undertake 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
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(unaudited; in thousands, except per share amounts)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Revenues:
|
|
|
|
|
|
|
|
Rental property revenues
|
$
|
92,621
|
|
|
$
|
96,016
|
|
|
$
|
271,832
|
|
|
$
|
282,226
|
|
Fee income
|
1,945
|
|
|
1,686
|
|
|
5,968
|
|
|
5,206
|
|
Other
|
153
|
|
|
444
|
|
|
858
|
|
|
593
|
|
|
94,719
|
|
|
98,146
|
|
|
278,658
|
|
|
288,025
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
Rental property operating expenses
|
37,760
|
|
|
41,331
|
|
|
112,051
|
|
|
120,672
|
|
Reimbursed expenses
|
795
|
|
|
686
|
|
|
2,463
|
|
|
2,514
|
|
General and administrative expenses
|
4,368
|
|
|
2,976
|
|
|
17,301
|
|
|
12,405
|
|
Interest expense
|
7,710
|
|
|
7,673
|
|
|
22,457
|
|
|
23,219
|
|
Depreciation and amortization
|
31,843
|
|
|
32,538
|
|
|
96,192
|
|
|
103,564
|
|
Acquisition and merger costs
|
1,940
|
|
|
19
|
|
|
4,383
|
|
|
104
|
|
Other
|
173
|
|
|
170
|
|
|
681
|
|
|
970
|
|
|
84,589
|
|
|
85,393
|
|
|
255,528
|
|
|
263,448
|
|
Income from continuing operations before taxes, unconsolidated joint
ventures, and sale of investment properties
|
10,130
|
|
|
12,753
|
|
|
23,130
|
|
|
24,577
|
|
Income from unconsolidated joint ventures
|
1,527
|
|
|
3,716
|
|
|
5,144
|
|
|
7,088
|
|
Income from continuing operations before gain on sale of investment
properties
|
11,657
|
|
|
16,469
|
|
|
28,274
|
|
|
31,665
|
|
Gain on sale of investment properties
|
—
|
|
|
37,145
|
|
|
13,944
|
|
|
37,674
|
|
Income from continuing operations
|
11,657
|
|
|
53,614
|
|
|
42,218
|
|
|
69,339
|
|
Income (loss) from discontinued operations:
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
—
|
|
|
6
|
|
|
—
|
|
|
(14)
|
|
Income (loss) on sale from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(551)
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
(565)
|
|
Net income
|
$
|
11,657
|
|
|
$
|
53,620
|
|
|
$
|
42,218
|
|
|
$
|
68,774
|
|
Per common share information — basic and diluted:
|
|
|
|
|
|
|
|
Income from continuing operations
|
$
|
0.06
|
|
|
$
|
0.25
|
|
|
$
|
0.20
|
|
|
$
|
0.32
|
|
Income from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net income
|
$
|
0.06
|
|
|
$
|
0.25
|
|
|
$
|
0.20
|
|
|
$
|
0.32
|
|
Weighted average shares — basic
|
210,170
|
|
|
216,261
|
|
|
210,400
|
|
|
216,485
|
|
Weighted average shares — diluted
|
210,326
|
|
|
216,374
|
|
|
210,528
|
|
|
216,625
|
|
Dividends declared per common share
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
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,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income
|
$
|
11,657
|
|
|
$
|
53,620
|
|
|
$
|
42,218
|
|
|
$
|
68,774
|
|
Depreciation and amortization of real estate assets:
|
|
|
|
|
|
|
|
Consolidated properties
|
31,514
|
|
|
32,123
|
|
|
95,152
|
|
|
102,353
|
|
Share of unconsolidated joint ventures
|
3,268
|
|
|
2,891
|
|
|
9,758
|
|
|
8,406
|
|
(Gain) loss on sale of depreciated properties:
|
|
|
|
|
|
|
|
Consolidated properties
|
—
|
|
|
(36,167)
|
|
|
(13,944)
|
|
|
(35,893)
|
|
Discontinued properties
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Funds From Operations
|
$
|
46,439
|
|
|
$
|
52,467
|
|
|
$
|
133,184
|
|
|
$
|
143,640
|
|
Merger costs
|
1,940
|
|
|
—
|
|
|
4,383
|
|
|
—
|
|
Funds From Operations before Parkway merger costs
|
$
|
48,379
|
|
|
$
|
52,467
|
|
|
$
|
137,567
|
|
|
$
|
143,640
|
|
Per Common Share — Basic and Diluted:
|
|
|
|
|
|
|
|
Net Income
|
$
|
0.06
|
|
|
$
|
0.25
|
|
|
$
|
0.20
|
|
|
$
|
0.32
|
|
Funds From Operations
|
$
|
0.22
|
|
|
$
|
0.24
|
|
|
$
|
0.63
|
|
|
$
|
0.66
|
|
Funds From Operations before Parkway merger costs
|
$
|
0.23
|
|
|
$
|
0.24
|
|
|
$
|
0.65
|
|
|
$
|
0.66
|
|
Weighted Average Shares — Basic
|
210,170
|
|
|
216,261
|
|
|
210,400
|
|
|
216,485
|
|
Weighted Average Shares — Diluted
|
210,326
|
|
|
216,374
|
|
|
210,528
|
|
|
216,625
|
|
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.
NET INCOME BEFORE PROPOSED PARKWAY MERGER COSTS
|
(unaudited; in thousands)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income
|
$
|
11,657
|
|
|
$
|
53,620
|
|
|
$
|
42,218
|
|
|
$
|
68,774
|
|
Merger costs
|
1,940
|
|
|
—
|
|
|
4,383
|
|
|
—
|
|
Net Income before Parkway merger costs
|
$
|
13,597
|
|
|
$
|
53,620
|
|
|
$
|
46,601
|
|
|
$
|
68,774
|
|
Per Common Share — Basic and Diluted:
|
|
|
|
|
|
|
|
Net income before Parkway merger costs
|
$
|
0.06
|
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.32
|
|
Weighted Average Shares — Basic
|
210,170
|
|
|
216,261
|
|
|
210,400
|
|
|
216,485
|
|
Weighted Average Shares — Diluted
|
210,326
|
|
|
216,374
|
|
|
210,528
|
|
|
216,625
|
|
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(in thousands, except share and per share amounts)
|
|
|
September 30, 2016
|
|
December 31, 2015
|
|
(unaudited)
|
|
|
Assets:
|
|
|
|
Real estate assets:
|
|
|
|
Operating properties, net of accumulated depreciation of $328,790 and
$352,350 in 2016 and 2015, respectively
|
$
|
2,014,548
|
|
|
$
|
2,194,781
|
|
Projects under development
|
111,768
|
|
|
27,890
|
|
Land
|
9,669
|
|
|
17,829
|
|
|
2,135,985
|
|
|
2,240,500
|
|
Real estate assets and other assets held for sale, net of accumulated
depreciation
and amortization of $119,670 and $7,200 in 2016 and 2015, respectively
|
203,735
|
|
|
7,246
|
|
Cash and cash equivalents
|
97,241
|
|
|
2,003
|
|
Restricted cash
|
6,566
|
|
|
4,304
|
|
Notes and accounts receivable, net of allowance for doubtful accounts of
$1,128
and $1,353 in 2016 and 2015, respectively
|
12,215
|
|
|
10,828
|
|
Deferred rents receivable
|
60,094
|
|
|
67,258
|
|
Investment in unconsolidated joint ventures
|
116,933
|
|
|
102,577
|
|
Intangible assets, net of accumulated amortization of $110,679 and $103,458
in
2016 and 2015, respectively
|
105,015
|
|
|
124,615
|
|
Other assets
|
22,950
|
|
|
35,989
|
|
Total assets
|
$
|
2,760,734
|
|
|
$
|
2,595,320
|
|
Liabilities:
|
|
|
|
Notes payable
|
$
|
789,378
|
|
|
$
|
718,810
|
|
Liabilities of real estate assets held for sale
|
106,135
|
|
|
1,347
|
|
Accounts payable and accrued expenses
|
84,641
|
|
|
71,739
|
|
Deferred income
|
34,604
|
|
|
29,788
|
|
Intangible liabilities, net of accumulated amortization of $32,922 and
$26,890
in 2016 and 2015, respectively
|
52,127
|
|
|
59,592
|
|
Other liabilities
|
28,412
|
|
|
30,629
|
|
Total liabilities
|
1,095,297
|
|
|
911,905
|
|
Commitments and contingencies
|
|
|
|
Equity:
|
|
|
|
Stockholders' investment:
|
|
|
|
Preferred stock, $1 par value, 20,000,000 shares authorized, -0- shares
issued and outstanding in 2016 and 2015
|
—
|
|
|
—
|
|
Common stock, $1 par value, 350,000,000 shares authorized, 220,498,850
and 220,255,676 shares issued in 2016 and 2015, respectively
|
220,499
|
|
|
220,256
|
|
Additional paid-in capital
|
1,723,552
|
|
|
1,722,224
|
|
Treasury stock at cost, 10,329,082 and 8,742,181 shares in 2016 and 2015,
respectively
|
(148,373)
|
|
|
(134,630)
|
|
Distributions in excess of cumulative net income
|
(132,766)
|
|
|
(124,435)
|
|
Total stockholders' investment
|
1,662,912
|
|
|
1,683,415
|
|
Nonredeemable noncontrolling interests
|
2,525
|
|
|
—
|
|
Total equity
|
1,665,437
|
|
|
1,683,415
|
|
Total liabilities and equity
|
$
|
2,760,734
|
|
|
$
|
2,595,320
|
|
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
|
SAME PROPERTY INFORMATION
|
(unaudited; in thousands)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income
|
$
|
11,657
|
|
|
$
|
53,620
|
|
|
$
|
42,218
|
|
|
$
|
68,774
|
|
Net operating income from unconsolidated joint ventures
|
6,760
|
|
|
6,131
|
|
|
20,361
|
|
|
18,103
|
|
Net operating loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(14)
|
|
Fee income
|
(1,945)
|
|
|
(1,686)
|
|
|
(5,968)
|
|
|
(5,206)
|
|
Other income
|
(153)
|
|
|
(444)
|
|
|
(858)
|
|
|
(593)
|
|
Reimbursed expenses
|
795
|
|
|
686
|
|
|
2,463
|
|
|
2,514
|
|
General and administrative expenses
|
4,368
|
|
|
2,971
|
|
|
17,551
|
|
|
12,502
|
|
Interest expense
|
7,710
|
|
|
7,673
|
|
|
22,457
|
|
|
23,219
|
|
Depreciation and amortization
|
31,843
|
|
|
32,538
|
|
|
96,192
|
|
|
103,564
|
|
Acquisition and merger costs
|
1,940
|
|
|
19
|
|
|
4,383
|
|
|
104
|
|
Other expenses
|
173
|
|
|
175
|
|
|
431
|
|
|
873
|
|
Income from unconsolidated joint ventures
|
(1,527)
|
|
|
(3,716)
|
|
|
(5,144)
|
|
|
(7,088)
|
|
Gain on sale of investment properties
|
—
|
|
|
(37,145)
|
|
|
(13,944)
|
|
|
(37,674)
|
|
Income (loss) from discontinued operations
|
—
|
|
|
(6)
|
|
|
—
|
|
|
565
|
|
Net Operating Income
|
$
|
61,621
|
|
|
$
|
60,816
|
|
|
$
|
180,142
|
|
|
$
|
179,643
|
|
|
|
|
|
|
|
|
|
Net Operating Income
|
|
|
|
|
|
|
|
Same Property
|
$
|
45,908
|
|
|
$
|
44,322
|
|
|
$
|
134,847
|
|
|
$
|
130,800
|
|
Non-Same Property
|
15,713
|
|
|
16,494
|
|
|
45,295
|
|
|
48,843
|
|
|
$
|
61,621
|
|
|
$
|
60,816
|
|
|
$
|
180,142
|
|
|
$
|
179,643
|
|
|
|
|
|
|
|
|
|
Non-Cash Items
|
|
|
|
|
|
|
|
Straight-line rent
|
$
|
3,449
|
|
|
$
|
4,623
|
|
|
$
|
16,694
|
|
|
$
|
10,479
|
|
Non-cash income
|
2,097
|
|
|
1,526
|
|
|
4,518
|
|
|
5,613
|
|
Non-cash expense
|
15
|
|
|
—
|
|
|
45
|
|
|
(60)
|
|
|
$
|
5,561
|
|
|
$
|
6,149
|
|
|
$
|
21,257
|
|
|
$
|
16,032
|
|
Cash Basis Net Operating Income
|
|
|
|
|
|
|
|
Same Property
|
42,276
|
|
|
40,518
|
|
|
124,845
|
|
|
118,241
|
|
Non-Same Property
|
13,784
|
|
|
14,149
|
|
|
34,040
|
|
|
45,369
|
|
|
$
|
56,060
|
|
|
$
|
54,667
|
|
|
$
|
158,885
|
|
|
$
|
163,610
|
|
This schedule shows Same Property Net Operating Income and Cash Basis Same Property Net Operating Income and the related
reconciliation to net income. Net Operating Income and Cash Basis Net Operating Income are used by industry analysts, investors,
and Company management to measure operating performance of the Company's properties. Net Operating Income, which is consolidated
rental property revenues less consolidated rental property operating expenses plus the Company's share of net operating income
from unconsolidated joint ventures, 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, depreciation, and amortization expenses, while
included in FFO and net income, do not affect the operating performance of a real estate asset. As a result, management uses only
those operating income and expense items that are incurred at the property level to evaluate a property's performance. Net
operating income from unconsolidated joint ventures, which joint ventures the Company does not control, is derived from the
rental property revenues and rental property operating expenses at the joint ventures multiplied by the Company's ownership
percentage in the joint ventures. 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. 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. Same Property
Net Operating Income and Cash Basis Same Property Net Operating Income allow analysts, investors, and management to analyze
continuing operations and evaluate the growth trend of the Company's portfolio.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cousins-properties-reports-results-for-the-quarter-ended-september-30-2016-300355371.html
SOURCE Cousins Properties Incorporated