Companies:
10,793
total market cap:
$134.237 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Cousins Properties
CUZ
#3576
Rank
$3.77 B
Marketcap
๐บ๐ธ
United States
Country
$22.46
Share price
0.81%
Change (1 day)
-12.78%
Change (1 year)
๐ Real estate
๐ฐ Investment
๐๏ธ REITs
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Cousins Properties
Quarterly Reports (10-Q)
Financial Year FY2012 Q2
Cousins Properties - 10-Q quarterly report FY2012 Q2
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
þ
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
June 30, 2012
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission file number: 001-11312
COUSINS PROPERTIES INCORPORATED
(Exact name of registrant as specified in its charter)
GEORGIA
(State or other jurisdiction of
incorporation or organization)
58-0869052
(I.R.S. Employer
Identification No.)
191 Peachtree Street, Suite 500, Atlanta, Georgia
(Address of principal executive offices)
30303-1740
(Zip Code)
(404) 407-1000
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities 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
þ
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
þ
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
þ
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
o
No
þ
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class
Outstanding at July 27, 2012
Common Stock, $1 par value per share
104,200,091 shares
Table of Contents
Page No.
PART I-FINANCIAL INFORMATION
3
Item 1. Financial Statements
3
CONDENSED CONSOLIDATED BALANCE SHEETS
3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
4
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
5
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
6
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3. Quantitative and Qualitative Disclosures About Market Risk
26
Item 4. Controls and Procedures
27
PART II. OTHER INFORMATION
28
Item 1. Legal Proceedings
28
Item 1A. Risk Factors
28
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
28
Item 6. Exhibits
29
SIGNATURES
30
Table of Contents
FORWARD-LOOKING STATEMENTS
Certain matters contained in this report 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 Company's Annual Report on Form 10-K for the year ended December 31, 2011. These forward-looking statements include information about possible or assumed future results of the Company's business and the Company's 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:
•
the Company's business and financial strategy;
•
the Company's ability to obtain future financing arrangements;
•
future investments and future dispositions of assets;
•
the Company's understanding of its competition and its ability to compete effectively;
•
projected operating results;
•
market and industry trends;
•
estimates relating to future distributions;
•
projected capital expenditures; and
•
interest rates.
The forward-looking statements are based upon management's beliefs, assumptions and expectations of the Company's future performance, taking into account information currently available. These beliefs, assumptions and expectations may change as a result of many possible events or factors, not all of which are known. If a change occurs, the Company's 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:
•
availability and terms of capital and financing, both to fund operations and to refinance indebtedness as it matures;
•
failure of purchase, sale or other contracts to ultimately close;
•
the availability of buyers and adequate pricing with respect to the disposition of assets, including certain residential and land holdings relating to the Company's change in strategy;
•
risks and uncertainties related to national and local economic conditions, the real estate industry in general and in specific markets, and the commercial and residential markets in particular;
•
changes in the Company's business and financial strategy and/or continued adverse market and economic conditions requiring the recognition of impairment losses;
•
leasing risks, including the inability to obtain new tenants or renew expiring tenants on favorable terms, or at all, and the ability to lease newly developed, recently acquired or current vacant space;
•
financial condition of existing tenants;
•
rising interest rates and insurance rates;
•
the availability of sufficient investment opportunities;
•
competition from other developers or investors;
•
the risks associated with real estate developments and acquisitions (such as construction delays, cost overruns and leasing risk);
•
loss of key personnel;
•
potential liability for uninsured losses, condemnation or environmental issues;
•
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; and
•
any failure to continue to qualify for taxation as a real estate investment trust.
The words “believes,” “expects,” “anticipates,” “estimates,” “plans,” “may,” “intend,” “will,” or similar expressions are intended to identify forward-looking statements. Although the Company believes its plans, intentions and expectations reflected in any forward-looking statements are reasonable, the Company can give no assurance that such plans, intentions or expectations will be achieved. 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.
2
Table of Contents
PART I — FINANCIAL INFORMATION
Item 1. Financial Statements.
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
June 30, 2012
December 31, 2011
(unaudited)
ASSETS
PROPERTIES:
Operating properties, net of accumulated depreciation of $281,739 and $289,473 in 2012 and 2011, respectively
$
796,830
$
884,652
Projects under development
19,078
11,325
Land held
52,163
54,132
Residential lots
12,288
13,195
Other
533
637
Total properties
880,892
963,941
CASH AND CASH EQUIVALENTS
3,009
4,858
RESTRICTED CASH
4,917
4,929
NOTES AND ACCOUNTS RECEIVABLE, net of allowance for doubtful accounts of $2,213 and $5,100 in 2012 and 2011, respectively
11,206
11,359
DEFERRED RENTS RECEIVABLE
39,630
37,141
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
140,303
160,587
OTHER ASSETS
55,358
52,720
TOTAL ASSETS
$
1,135,315
$
1,235,535
LIABILITIES AND EQUITY
NOTES PAYABLE
$
461,021
$
539,442
ACCOUNTS PAYABLE AND OTHER LIABILITIES
38,193
38,592
DEFERRED INCOME
13,204
17,343
TOTAL LIABILITIES
512,418
595,377
COMMITMENTS AND CONTINGENT LIABILITIES
REDEEMABLE NONCONTROLLING INTERESTS
—
2,763
STOCKHOLDERS’ INVESTMENT:
Preferred stock, 20,000,000 shares authorized, $1 par value:
7.75% Series A cumulative redeemable preferred stock, $25 liquidation preference; 2,993,090 shares issued and outstanding in 2012 and 2011
74,827
74,827
7.50% Series B cumulative redeemable preferred stock, $25 liquidation preference; 3,791,000 shares issued and outstanding in 2012 and 2011
94,775
94,775
Common stock, $1 par value, 250,000,000 shares authorized, 107,785,195 and 107,272,078 shares issued in 2012 and 2011, respectively
107,785
107,272
Additional paid-in capital
688,903
687,835
Treasury stock at cost, 3,570,082 shares in 2012 and 2011
(86,840
)
(86,840
)
Distributions in excess of cumulative net income
(290,261
)
(274,177
)
TOTAL STOCKHOLDERS’ INVESTMENT
589,189
603,692
Nonredeemable noncontrolling interests
33,708
33,703
TOTAL EQUITY
622,897
637,395
TOTAL LIABILITIES AND EQUITY
$
1,135,315
$
1,235,535
See accompanying notes.
3
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except per share amounts)
Three Months Ended
Six Months Ended
June 30,
June 30,
2012
2011
2012
2011
REVENUES:
Rental property revenues
$
35,610
$
31,267
$
70,800
$
61,705
Fee income
2,786
3,435
5,642
6,820
Third party management and leasing revenues
6,029
4,605
10,740
8,693
Residential lot sales
535
80
1,484
245
Other
253
562
1,718
5,707
45,213
39,949
90,384
83,170
COSTS AND EXPENSES:
Rental property operating expenses
14,661
13,072
28,276
24,971
Third party management and leasing expenses
4,607
4,080
8,907
8,173
Residential lot and outparcel cost of sales
416
76
980
145
General and administrative expenses
5,645
6,133
12,268
13,533
Interest expense
5,875
7,358
12,143
14,902
Reimbursed expenses
1,357
1,371
2,733
2,883
Depreciation and amortization
12,750
10,896
25,861
21,877
Impairment losses
—
—
12,233
3,508
Separation expenses
79
77
292
178
Other
579
655
1,273
4,013
45,969
43,718
104,966
94,183
LOSS ON EXTINGUISHMENT OF DEBT
—
—
(94
)
—
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES, UNCONSOLIDATED JOINT VENTURES AND SALE OF INVESTMENT PROPERTIES
(756
)
(3,769
)
(14,676
)
(11,013
)
(PROVISION) BENEFIT FOR INCOME TAXES FROM OPERATIONS
(33
)
(27
)
(60
)
37
INCOME FROM UNCONSOLIDATED JOINT VENTURES
9,762
2,312
11,948
4,808
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE OF INVESTMENT PROPERTIES
8,973
(1,484
)
(2,788
)
(6,168
)
GAIN ON SALE OF INVESTMENT PROPERTIES
29
59
86
118
INCOME (LOSS) FROM CONTINUING OPERATIONS
9,002
(1,425
)
(2,702
)
(6,050
)
INCOME FROM DISCONTINUED OPERATIONS:
Income from discontinued operations
554
627
818
1,587
Gain (loss) on sale of discontinued investment properties
674
—
760
(384
)
1,228
627
1,578
1,203
NET INCOME (LOSS)
10,230
(798
)
(1,124
)
(4,847
)
NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
(602
)
(681
)
867
(1,262
)
NET INCOME (LOSS) ATTRIBUTABLE TO CONTROLLING INTEREST
9,628
(1,479
)
(257
)
(6,109
)
DIVIDENDS TO PREFERRED STOCKHOLDERS
(3,227
)
(3,227
)
(6,454
)
(6,454
)
NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS
$
6,401
$
(4,706
)
$
(6,711
)
$
(12,563
)
PER COMMON SHARE INFORMATION — BASIC AND DILUTED:
Income (loss) from continuing operations attributable to controlling interest
$
0.05
$
(0.05
)
$
(0.08
)
$
(0.13
)
Income from discontinued operations
0.01
0.01
0.02
0.01
Net income (loss) available to common stockholders
$
0.06
$
(0.05
)
$
(0.06
)
$
(0.12
)
WEIGHTED AVERAGE SHARES — BASIC AND DILUTED
104,165
103,659
104,082
103,588
DIVIDENDS DECLARED PER COMMON SHARE
$
0.045
$
0.045
$
0.09
$
0.09
See accompanying notes.
4
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
Six Months Ended June 30, 2012 and 2011
(unaudited, in thousands)
Preferred
Stock
Common
Stock
Additional
Paid-In
Capital
Treasury
Stock
Distributions in
Excess of
Net Income
Stockholders’
Investment
Nonredeemable
Noncontrolling
Interests
Total
Equity
Balance December 31, 2011
$
169,602
$
107,272
$
687,835
$
(86,840
)
$
(274,177
)
$
603,692
$
33,703
$
637,395
Net income (loss)
—
—
—
—
(257
)
(257
)
1,157
900
Common stock issued pursuant to:
Director stock grants
—
72
468
—
—
540
—
540
Restricted stock grants, net of amounts withheld for income taxes
—
448
(617
)
—
—
(169
)
—
(169
)
Amortization of stock options and restricted stock, net of forfeitures
—
(7
)
1,217
—
—
1,210
—
1,210
Distributions to noncontrolling interests
—
—
—
—
—
—
(1,152
)
(1,152
)
Cash preferred dividends paid
—
—
—
—
(6,454
)
(6,454
)
—
(6,454
)
Cash common dividends paid
—
—
—
—
(9,373
)
(9,373
)
—
(9,373
)
Balance June 30, 2012
$
169,602
$
107,785
$
688,903
$
(86,840
)
$
(290,261
)
$
589,189
$
33,708
$
622,897
Balance December 31, 2010
$
169,602
$
106,962
$
684,551
$
(86,840
)
$
(114,196
)
$
760,079
$
32,772
$
792,851
Net income (loss)
—
—
—
—
(6,109
)
(6,109
)
1,233
(4,876
)
Common stock issued pursuant to:
Director stock grants
—
82
625
—
—
707
—
707
Restricted stock grants, net of amounts withheld for income taxes
—
244
(263
)
—
—
(19
)
—
(19
)
Amortization of stock options and restricted stock, net of forfeitures
—
(4
)
1,190
—
—
1,186
—
1,186
Change in fair value of redeemable noncontrolling interests
—
—
(526
)
—
—
(526
)
—
(526
)
Distributions to noncontrolling interests
—
—
—
—
—
—
(1,126
)
(1,126
)
Cash preferred dividends paid
—
—
—
—
(6,454
)
(6,454
)
—
(6,454
)
Cash common dividends paid
—
—
—
—
(9,316
)
(9,316
)
—
(9,316
)
Balance June 30, 2011
$
169,602
$
107,284
$
685,577
$
(86,840
)
$
(136,075
)
$
739,548
$
32,879
$
772,427
See accompanying notes.
5
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
Six Months Ended June 30,
2012
2011
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$
(1,124
)
$
(4,847
)
Adjustments to reconcile net loss to net cash provided by operating activities:
(Gain) loss on sale of investment properties, including discontinued operations
(846
)
266
Loss on extinguishment of debt
94
—
Impairment losses
12,233
3,508
Depreciation and amortization, including discontinued operations
27,006
26,914
Amortization of deferred financing costs
512
1,079
Stock-based compensation
1,210
1,186
Effect of recognizing rental revenues on a straight-line or market basis
(2,108
)
(3,705
)
Income from unconsolidated joint ventures
(11,948
)
(4,808
)
Operating distributions from unconsolidated joint ventures
9,857
4,692
Residential lot and multi-family cost of sales, net of closing costs paid
1,057
2,390
Residential lot development expenditures
(46
)
(563
)
Changes in other operating assets and liabilities:
Change in other receivables and other assets
(1,759
)
1,114
Change in accounts payable and other liabilities
1,092
(140
)
Net cash provided by operating activities
35,230
27,086
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from investment property sales
63,236
21,543
Property acquisition, development and tenant asset expenditures
(18,558
)
(14,915
)
Investment in unconsolidated joint ventures
(6,235
)
(9,841
)
Distributions from unconsolidated joint ventures
25,188
4,696
Collection of notes receivable
821
98
Change in other assets
(1,866
)
(2,386
)
Change in restricted cash
12
882
Net cash provided by investing activities
62,598
77
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from credit facility
273,100
52,900
Repayments of credit facility
(430,850
)
(32,900
)
Proceeds from notes payable and construction facilities
105,949
—
Repayment of notes payable
(26,620
)
(28,101
)
Payment of loan issuance costs
(3,419
)
—
Common stock issuance costs
—
(16
)
Common dividends paid
(9,373
)
(9,316
)
Preferred dividends paid
(6,454
)
(6,454
)
Distributions to noncontrolling interests
(2,010
)
(6,526
)
Net cash used in financing activities
(99,677
)
(30,413
)
NET DECREASE IN CASH AND CASH EQUIVALENTS
(1,849
)
(3,250
)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
4,858
7,599
CASH AND CASH EQUIVALENTS AT END OF PERIOD
$
3,009
$
4,349
INTEREST PAID, NET OF AMOUNTS CAPITALIZED
$
11,853
$
14,902
INCOME TAXES REFUNDED
$
—
$
53
SIGNFICANT NON-CASH TRANSACTIONS:
Transfer from other assets to investment in unconsolidated joint ventures
$
—
$
6,050
See accompanying notes.
6
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2012
(Unaudited)
1.
BASIS OF PRESENTATION
The consolidated financial statements included herein include the accounts of Cousins Properties Incorporated (“Cousins”) and its consolidated subsidiaries, including Cousins Real Estate Corporation and its subsidiaries (“CREC”). All of the entities included in the consolidated financial statements are hereinafter referred to collectively as the “Company.”
The Company develops, acquires, manages and owns primarily office and retail real estate properties. Cousins has elected to be taxed as a real estate investment trust (“REIT”) and intends to, among other things, distribute
100%
of its federal taxable income to stockholders, thereby eliminating any liability for federal income taxes under current law. Therefore, the results included herein do not include a federal income tax provision for Cousins. CREC operates as a taxable REIT subsidiary and is taxed separately from Cousins as a C-Corporation. Accordingly, if applicable, the Statements of Operations include a provision for, or benefit from, CREC's income taxes.
The condensed consolidated financial statements are unaudited and were prepared by the Company in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, these financial statements reflect all adjustments necessary (which adjustments are of a normal and recurring nature) for the fair presentation of the Company's financial position as of
June 30, 2012
and the results of operations for the
three and six
months ended
June 30, 2012
and
2011
. The results of operations for the
three and six
months ended
June 30, 2012
are not necessarily indicative of results expected for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the year ended
December 31, 2011
. The accounting policies employed are substantially the same as those shown in Note 2 to the consolidated financial statements included in such Form 10-K.
In the second quarter of 2012, the Company reclassified deferred rents receivable from notes and accounts receivable to a separate line on the Consolidated Balance Sheets. In addition, deferred gain, which was previously presented as a separate line on the Consolidated Balance Sheets, was reclassified to deferred income. Also, accounts payable and accrued liabilities were revised to include security and construction deposits, which were previously presented in deposits and deferred income. Prior periods have been revised to conform to this new presentation.
2.
NOTES PAYABLE, INTEREST EXPENSE AND COMMITMENTS AND CONTINGENCIES
The following table summarizes the terms and amounts of the Company’s notes payable at
June 30, 2012
and
December 31, 2011
($ in thousands):
Description
Interest Rate
Term/Amortization Period (Years)
Maturity
June 30, 2012
December 31, 2011
Terminus 100 mortgage note
5.25
%
12/30
1/1/2023
$
137,172
$
138,194
The American Cancer Society Center mortgage note
6.45
%
10/30
9/1/2017
134,958
135,650
191 Peachtree Tower mortgage note (interest only until May 1, 2016) (see discussion below)
3.35
%
6.5/30
10/1/2018
100,000
—
Credit Facility, unsecured (see discussion below)
1.85
%
4/N/A
2/28/2016
40,500
198,250
Meridian Mark Plaza mortgage note
6.00
%
10/30
8/1/2020
26,377
26,554
100/200 North Point Center East mortgage note (see discussion below)
5.39
%
5/30
6/1/2012
—
24,478
The Points at Waterview mortgage note
5.66
%
10/25
1/1/2016
15,896
16,135
Mahan Village LLC construction facility
1.90
%
(1)
3/N/A
9/12/2014
5,950
1
Callaway Gardens
4.13
%
N/A
11/18/2013
168
180
$
461,021
$
539,442
(1) The Company may select from two interest rate options, as defined in the loan agreement, which are based on floating-rate indices plus a spread. The rate at
June 30, 2012
was one month
LIBOR
plus
1.65%
.
7
Table of Contents
Credit Facility
On
February 28, 2012
, the Company amended its
$350 million
senior unsecured line of credit by entering into the Second Amended and Restated Credit Agreement (the “New Facility”), which replaced the Amended and Restated Credit Agreement dated
August 29, 2007
(the “Old Facility"). The New Facility amends the Old Facility by, among other things, extending the maturity date from
August 29, 2012
to
February 28, 2016
, with an additional one-year extension option upon certain conditions and with the payment of a fee. It also adds an accordion feature permitting the amount available to increase by up to
$150 million
, under certain conditions and in specified increments, for a total available of
$500 million
.
The New Facility contains financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least
2.00
; a fixed charges coverage ratio of at least
1.40
, increasing to
1.50
during any extension period; and maximum leverage of no more than
60%
.
The New Facility also reduces the Company's interest rate spreads on borrowings as compared to the Old Facility. The Company may borrow funds at an interest rate, at its option, calculated as either (1) the current Eurodollar rate plus the applicable spread as detailed below or (2) the greater of Bank of America's
prime rate
, the
Federal Funds Rate
plus
0.50%
or the one-month
Eurodollar Rate
plus
1.0%
(the “Base Rate”), plus the applicable spread as detailed below. The Company also pays an annual facility fee on the total commitment under the New Facility. The pricing spreads and the Facility Fee under the New Facility are as follows:
Leverage Ratio
Applicable % for Eurodollar Rate
Applicable % for Base Rate
Annual Facility Fee %
≤ 40%
1.50%
0.50%
0.20%
>40% but ≤ 50%
1.60%
0.60%
0.25%
>50% but ≤ 55%
1.90%
0.90%
0.35%
>55% but ≤ 60%
2.10%
1.10%
0.40%
The Company selected the
Eurodollar rate
for interest calculation purposes in
June 2012
, and the applicable spread at
June 30, 2012
was
1.6%
.
Other Debt Activity
On
March 28, 2012
, the Company entered into a
$100 million
mortgage note payable secured by 191 Peachtree Tower, a
1.2 million
square foot office building in Atlanta, Georgia. The interest rate is
3.35%
and interest-only payments are due monthly through
May 1, 2016
, followed by monthly principal and interest payments through
October 1, 2018
, the maturity date.
In April 2012, the Company prepaid the 100/200 North Point Center East mortgage note in full, without penalty.
Fair Value
At
June 30, 2012
and
December 31, 2011
, the estimated fair values of the Company's notes payable were approximately
$483.7 million
and
$568.5 million
, respectively, calculated by discounting future cash flows using estimated rates at which similar loans could have been obtained at those respective dates. This fair value calculation is considered to be a Level 2 calculation under the guidelines as set forth in ASC 820, “Fair Value Measurements and Disclosures,” as the Company utilizes estimates of market rates for similar type loans from third party brokers.
Other Information
For the
three and six
months ended
June 30, 2012
and
2011
, interest expense was as follows (in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2012
2011
2012
2011
Total interest incurred
$
6,364
$
7,358
$
13,058
$
14,902
Interest capitalized
(489
)
—
(915
)
—
Total interest expense
$
5,875
$
7,358
$
12,143
$
14,902
The real estate and other assets of The American Cancer Society Center (the “ACS Center”) are restricted under the ACS Center loan agreement in that they are not available to settle debts of the Company. However, provided that the ACS Center loan has not incurred any uncured event of default, as defined in the loan agreement, the cash flows from the ACS Center, after payments of debt service, operating expenses and reserves, are available for distribution to the Company.
At
June 30, 2012
, the Company had outstanding letters of credit and performance bonds totaling
$2.6 million
. As a lessor,
8
Table of Contents
the Company has
$13.3 million
in future obligations under leases to fund tenant improvements as of
June 30, 2012
. As a lessee, the Company has future obligations under ground and office leases of approximately
$16.2 million
at
June 30, 2012
.
Litigation
The Company is subject to various legal proceedings, claims and administrative proceedings arising in the ordinary course of business, some of which are expected to be covered by liability insurance. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters using the latest information available. The Company records a liability for litigation if an unfavorable outcome is probable and the amount of loss or range of loss can be reasonably estimated. If an unfavorable outcome is probable and a reasonable estimate of the loss is a range, the Company accrues the best estimate within the range. If no amount within the range is a better estimate than any other amount, the Company accrues the minimum amount within the range. If an unfavorable outcome is probable but the amount of the loss cannot be reasonably estimated, the Company discloses the nature of the litigation and indicates that an estimate of the loss or range of loss cannot be made. If an unfavorable outcome is reasonably possible and the estimated loss is material, the Company discloses the nature and estimate of the possible loss of the litigation. The Company does not disclose information with respect to litigation where an unfavorable outcome is considered to be remote. Based on current expectations, such matters, both individually and in the aggregate, are not expected to have a material adverse effect on the liquidity, results of operations, business or financial condition of the Company.
3.
EARNINGS PER SHARE
Net income (loss) per share-basic is calculated as net income (loss) available to common stockholders divided by the weighted average number of common shares outstanding during the period, including nonvested restricted stock which has nonforfeitable dividend rights. Net income (loss) per share-diluted is calculated as net income (loss) available to common stockholders divided by the diluted weighted average number of common shares outstanding during the period. Diluted weighted average number of common shares uses the same weighted average share number as in the basic calculation and adds the potential dilution, if any, that would occur if stock options (or any other contracts to issue common stock) were exercised and resulted in additional common shares outstanding, calculated using the treasury stock method. The numerator is reduced for the effect of preferred dividends in both the basic and diluted net income (loss) per share calculations. Weighted average shares-basic and diluted for the
three and six
months ending
June 30, 2012
and
2011
are as follows (in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2012
2011
2012
2011
Weighted average shares — basic
104,165
103,659
104,082
103,588
Dilutive potential common shares — stock options
—
—
—
—
Weighted average shares — diluted
104,165
103,659
104,082
103,588
Stock options are dilutive when the average market price of the Company's stock during the period exceeds the option exercise price. However, in periods where the Company is in a net loss position, the dilutive effect of stock options is not included in the diluted weighted average shares total.
Anti-dilutive stock options represent stock options which are outstanding but which are not exercisable during the period because the exercise price exceeded the average market value of the Company's stock. These anti-dilutive stock options are not included in the current calculation of dilutive weighted average shares, but could be dilutive in the future. Total weighted average anti-dilutive stock options for each of the periods are as follows (in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2012
2011
2012
2011
Anti-dilutive options
4,953
6,024
4,953
6,152
4.
STOCK-BASED COMPENSATION
The Company has several types of stock-based compensation - stock options, restricted stock, long-term incentive awards and restricted stock units (“RSUs”) - which are described in Note 6 of “Notes to Consolidated Financial Statements” in the Company's Annual Report on Form 10-K for the year ended
December 31, 2011
. The expense related to certain stock-based compensation awards is fixed. The expense related to other awards fluctuates from period to period dependent, in part, on the Company's stock price. The Company recorded net stock-based compensation expense of
$619,000
and
$664,000
for the three months ended June 30, 2012 and 2011, respectively, and
$2.0 million
and
$1.7 million
for the
six months ended June 30, 2012 and 2011
, respectively.
The Company has made restricted stock grants in 2012 of
261,973
shares to key employees, which vest ratably over a three-
9
Table of Contents
year period. In addition, the Company awarded two types of performance-based RSUs to key employees based on the following performance metrics: (1) Total Stockholder Return of the Company, as defined, as compared to the companies in the SNL US REIT Office index (“TSR SNL RSUs”), and (2) the ratio of cumulative funds from operations per share to targeted cumulative funds from operations per share (“FFO RSUs”). The performance period for both awards is January 1, 2012 to December 31, 2014, and the targeted units awarded of TSR SNL RSUs and FFO RSUs is
162,783
and
101,918
, respectively. The ultimate payout of these awards can range from 0% to 200% of the targeted number of units depending on the achievement of the performance metrics described above. Both of these types of RSUs cliff vest on February 15, 2015 and are dependent upon the attainment of required service and performance criteria. The number of RSUs vesting will be determined at that date, and the payout per unit will be equal to the average closing price on each trading day during the 30-day period ending on December 31, 2014. The TSR SNL RSUs are expensed using a quarterly Monte Carlo valuation over the vesting period. The FFO RSUs are expensed over the vesting period using the fair market value of the Company's stock at the reporting date multiplied by the anticipated number of units to be paid based on the current estimate of what the ratio is expected to be upon vesting.
Also in 2012, the Company made a special grant of restricted stock of
208,333
shares to its chief executive officer, which vests ratably over a three-year period. Additionally, the Company issued performance-based RSUs to the chief executive officer. The targeted number of units awarded is
281,532
. The payout of these awards can range from
0%
to
150%
depending on the Total Stockholder Return of the Company, as defined on an absolute basis, and compared to the total stockholder return for the companies in the SNL US REIT Office Index. The performance period of the awards is from
January 1, 2012 to December 31, 2016
with
interim performance measurement dates at each of the third, fourth and fifth anniversaries
. To the extent that the Company has attained the defined performance goals at the end each of these periods, one-third of the units may be credited after each of the third and fourth anniversaries, with the balance credited at the end of the fifth anniversary, and to be awarded subject to continuous employment on the fifth anniversary. The RSU award is expensed using a quarterly Monte Carlo valuation over the vesting period. The number of RSUs vesting will be determined at the fifth anniversary date of the grant, and the cash payout per unit will be equal to the
average closing price on each trading day during the 30-day period ending with such date
.
5.
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The Company describes its investments in unconsolidated joint ventures in Note 4 of “Notes to Consolidated Financial Statements” in its Annual Report on Form 10-K for the year ended
December 31, 2011
. The following table summarizes balance sheet data of the Company's unconsolidated joint ventures as of
June 30, 2012
and
December 31, 2011
(in thousands):
Total Assets
Total Debt
Total Equity
Company’s Investment
SUMMARY OF FINANCIAL POSITION:
2012
2011
2012
2011
2012
2011
2012
2011
CP Venture IV Holdings LLC
$
294,311
$
301,352
$
35,727
$
36,031
$
249,204
$
255,881
$
14,232
$
14,694
Charlotte Gateway Village, LLC
144,700
146,854
75,788
83,097
66,551
62,423
10,316
10,333
Palisades West LLC
121,701
124,588
—
—
79,956
81,635
41,743
42,616
CF Murfreesboro Associates
123,544
125,668
96,559
98,922
24,947
24,810
14,451
14,421
CP Venture LLC entities
101,751
102,178
—
—
99,608
99,942
3,306
3,343
MSREF/ Cousins Terminus 200 LLC
96,483
92,421
73,944
68,562
19,892
17,967
3,977
3,593
Cousins Watkins LLC
54,873
56,096
28,412
28,571
25,752
26,893
16,363
16,321
EP I LLC
59,379
33,343
17,880
1
33,051
29,137
27,975
24,827
Crawford Long - CPI, LLC
32,492
32,739
47,072
47,631
(16,390
)
(16,137
)
(7,017
)
*
(6,873
)
*
Ten Peachtree Place Associates
786
22,523
—
26,192
717
(4,145
)
95
(3,679
)
*
Wildwood Associates
21,216
21,224
—
—
21,141
21,221
(1,680
)
*
(1,639
)
*
Temco Associates, LLC
8,346
23,653
—
2,787
8,075
20,646
4,016
7,363
CL Realty, L.L.C.
7,065
44,481
—
1,056
6,823
42,932
3,412
22,413
TRG Columbus Development Venture, Ltd.
2,407
2,450
—
—
1,854
1,857
28
31
Terminus 200 LLC
789
789
—
—
789
789
—
—
Pine Mountain Builders, LLC
221
429
—
—
37
153
389
632
$
1,070,064
$
1,130,788
$
375,382
$
392,850
$
622,007
$
666,004
$
131,606
$
148,396
*Negative balances are included in Deferred Income on the Balance Sheets.
The following table summarizes statement of operations information of the Company's unconsolidated joint ventures for the
six
months ended
June 30, 2012
and
2011
(in thousands):
10
Table of Contents
Total Revenues
Net Income (Loss)
Company's Share of Income (Loss)
SUMMARY OF OPERATIONS:
2012
2011
2012
2011
2012
2011
CP Venture IV Holdings LLC
$
15,097
$
15,430
$
1,758
$
1,890
$
508
$
539
Charlotte Gateway Village, LLC
16,477
16,308
4,733
4,282
588
588
Palisades West LLC
8,192
8,114
2,885
2,911
1,381
1,422
CF Murfreesboro Associates
6,612
6,622
138
178
(66
)
(41
)
CP Venture LLC entities
9,695
9,506
4,898
3,830
507
396
MSREF/ Cousins Terminus 200 LLC
6,105
2,197
(704
)
(2,173
)
(141
)
(434
)
Cousins Watkins LLC
3,120
2,422
(18
)
17
1,219
1,188
EP I LLC
110
—
(1
)
—
(1
)
—
Crawford Long - CPI, LLC
5,850
5,955
1,247
1,217
620
608
Ten Peachtree Place Associates
2,487
3,611
20,897
407
7,831
212
Wildwood Associates
—
—
(81
)
(85
)
(40
)
(43
)
Temco Associates, LLC
500
318
(123
)
(416
)
(265
)
(202
)
CL Realty, L.L.C.
1,997
3,144
736
1,390
53
545
TRG Columbus Development Venture, Ltd.
9
19
(3
)
7
(3
)
50
Pine Mountain Builders, LLC
15
2,632
(116
)
(44
)
(243
)
(20
)
$
76,266
$
76,278
$
36,246
$
13,411
$
11,948
$
4,808
In March 2012, CL Realty, L.L.C. and Temco Associates, LLC sold its interests in
18
residential development projects and related residential land to Forestar Realty Inc., its partner in both ventures. The Company's share of the proceeds from the sale was approximately
$23.5 million
.
In the second quarter of 2012, the Ten Peachtree Place Associates joint venture sold Ten Peachtree Place, a
260,000
square foot office building in Atlanta, Georgia, for
$45.3 million
. A gain was recognized on the transaction, the Company's share of which was approximately
$7.5 million
.
6.
OTHER ASSETS
Other Assets on the Balance Sheets as of
June 30, 2012
and
December 31, 2011
included the following (in thousands):
June 30, 2012
December 31, 2011
Lease inducements, net of amortization of of $4,231 and $3,696 in 2012 and 2011, respectively
$
11,517
$
12,219
Investment in Verde Realty
5,868
5,868
FF&E and leasehold improvements, net of accumulated depreciation of $18,568 and $17,814 in 2012 and 2011, respectively
4,953
4,736
Loan closing costs, net of accumulated amortization of $2,150 and $4,026 in 2012 and 2011, respectively
4,248
1,435
Prepaid expenses and other assets
3,372
2,168
Predevelopment costs and earnest money
1,477
581
Intangible Assets:
In-place leases, net of accumulated amortization of $4,187 and $2,833 in 2012 and 2011, respectively
14,790
16,144
Goodwill
5,039
5,155
Above market leases, net of accumulated amortization of $9,165 and $8,845 in 2012 and 2011, respectively
4,094
4,414
$
55,358
$
52,720
Investment in Verde Realty relates to a cost method investment in a privately-held real estate investment trust. Goodwill relates entirely to the Office reportable segment. As office assets are sold, either by the Company or by joint ventures in which the Company has an ownership interest, a portion of goodwill is written off to the cost of each sale. The following is a summary of goodwill activity for the
six
months ended
June 30, 2012
. There were no changes for the
six
month
2011
period (see Notes 5 and 9 for additional information regarding property sales):
11
Table of Contents
Goodwill
Balance, December 31, 2011
$
5,155
Allocated to property sales
(116
)
Balance, June 30, 2012
$
5,039
7.
NONCONTROLLING INTERESTS
The Company consolidates various joint ventures that are involved in the ownership and/or development of real estate. The accounting for the partners' share of the entity, some of which contain required redemption clauses, is described in Note 12 of “Notes to Consolidated Financial Statements” in the Company's Annual Report on Form 10-K for the year ended
December 31, 2011
.
The following table details the components of Redeemable Noncontrolling Interests in consolidated entities for the
six
months ended
June 30, 2012
and
2011
(in thousands):
Six Months Ended June 30,
2012
2011
Beginning Balance
$
2,763
$
14,289
Net loss attributable to redeemable noncontrolling interests
(2,024
)
29
Distributions to redeemable noncontrolling interests
(858
)
(5,400
)
Other
119
—
Change in fair value of redeemable noncontrolling interests
—
526
Ending Balance
$
—
$
9,444
The following reconciles the net income or loss attributable to noncontrolling interests as shown in the Statements of Equity, which only includes nonredeemable interests, to the net income or loss attributable to noncontrolling interests as shown in the Statements of Operations, which includes both redeemable and nonredeemable interests, for the
six
months ended
June 30, 2012
and
2011
(in thousands):
Six Months Ended June 30,
2012
2011
Net income attributable to nonredeemable noncontrolling interests
$
(1,157
)
$
(1,233
)
Net loss attributable to redeemable noncontrolling interests
2,024
(29
)
Net loss (income)
$
867
$
(1,262
)
8.
REPORTABLE SEGMENTS
The Company has
five
reportable segments: Office, Retail, Land, CPS Third Party Management and Leasing, and Other. These reportable segments represent an aggregation of operating segments reported to the Chief Operating Decision Maker based on similar economic characteristics that include the type of product and the nature of service. Each segment includes both consolidated operations and joint ventures. The Office and Retail segments show the results for that product type. For these two segments, net operating income is calculated as rental property revenues less rental property operating expenses. The Land segment includes results of operations for certain land holdings and single-family residential communities that are sold as developed lots to homebuilders. Fee income and related expenses for the third party-owned properties which are managed or leased by the Company's CPS subsidiary are included in the CPS Third Party Management and Leasing segment. In prior years, the Company had an additional segment, the For-Sale Multi-Family Residential Unit segment, which included results of operations for the development and sale of multi-family real estate projects. The Company has sold substantially all of its multi-family residential units, and this line of business is no longer considered to be a separate reporting segment. The 2011 results for this segment are included in Other. The Other segment also includes:
•
fee income for third party owned and joint venture properties, other than those managed by CPS, for which the Company performs management, development and leasing services;
•
compensation for corporate employees, other than those in the CPS Third Party Management and Leasing segment;
•
general corporate overhead costs, interest expense for consolidated entities (as financing decisions are made at the corporate level, with the exception of joint venture interest expense, which is included in joint venture results in the respective segment);
•
income attributable to noncontrolling interests;
12
Table of Contents
•
income taxes;
•
depreciation;
•
preferred dividends; and
•
operations of the Industrial properties, which were sold in 2011.
Company management evaluates the performance of its reportable segments in part based on funds from operations available to common stockholders (“FFO”). FFO is a supplemental operating performance measure used in the real estate industry. The Company calculated FFO using the National Association of Real Estate Investment Trusts' (“NAREIT”) definition of FFO, which is net income (loss) available to common stockholders (computed in accordance with GAAP), excluding extraordinary items, cumulative effect of change in accounting principle and gains or losses on sale of or impairment losses on depreciable property, plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures to reflect FFO on the same basis.
FFO is used by industry analysts, investors and the Company as a supplemental measure of a 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 a REIT's operating performance that excludes historical cost depreciation, among other items, from GAAP net income. Management believes 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, as a performance measure for incentive compensation to its officers and other key employees.
Segment net income, the balance of the Company's investment in joint ventures and the amount of capital expenditures are not presented in the following tables. Management does not utilize these measures when analyzing its segments or when making resource allocation decisions, and therefore this information is not provided. FFO is reconciled to net income (loss) on a total Company basis (in thousands):
Three Months Ended June 30, 2012
Office
Retail
Land
CPS Third Party Management and Leasing
Other
Total
Net operating property income, including discontinued operations
$
16,741
$
4,749
$
—
$
—
$
—
$
21,490
Fee income, net of reimbursed expenses
—
—
—
3,676
1,429
5,105
Residential lot and other sales, net of cost of sales
—
—
89
—
—
89
Other income
—
13
—
—
253
266
Third party management and leasing expenses
—
—
—
(2,254
)
—
(2,254
)
General and administrative expenses
—
—
—
—
(5,645
)
(5,645
)
Interest expense
—
—
—
—
(5,875
)
(5,875
)
Depreciation and amortization of non-real estate assets
—
—
—
—
(223
)
(223
)
Separation expenses
—
—
—
—
(79
)
(79
)
Other expenses
—
—
—
—
(579
)
(579
)
Funds from operations from unconsolidated joint ventures
2,709
2,176
(135
)
—
(2
)
4,748
Funds from operations attributable to noncontrolling interests
—
—
—
—
(631
)
(631
)
Provision for income taxes from operations
—
—
—
—
(33
)
(33
)
Preferred stock dividends
—
—
—
—
(3,227
)
(3,227
)
Funds from operations available to common stockholders
$
19,450
$
6,938
$
(46
)
$
1,422
$
(14,612
)
$
13,152
Real estate depreciation and amortization, including Company's share of joint ventures
(15,022
)
Gain on sale of depreciable investment properties
8,271
Net income available to common stockholders
$
6,401
13
Table of Contents
Three Months Ended June 30, 2011
Office
Retail
Land
CPS Third Party Management and Leasing
Other
Total
Net operating property income, including discontinued operations
$
15,458
$
4,847
$
—
$
—
$
911
$
21,216
Fee income, net of reimbursed expenses
—
—
56
2,396
2,008
4,460
Residential lot and other sales, net of cost of sales
—
—
4
—
—
4
Other income
447
10
—
—
194
651
Third party management and leasing expenses
—
—
—
(1,871
)
—
(1,871
)
General and administrative expenses
—
—
—
—
(6,133
)
(6,133
)
Interest expense
—
—
—
—
(7,358
)
(7,358
)
Depreciation and amortization of non-real estate assets
—
—
—
—
(372
)
(372
)
Separation expenses
—
—
—
—
(77
)
(77
)
Other expenses
—
—
—
—
(659
)
(659
)
Funds from operations from unconsolidated joint ventures
2,685
2,125
127
—
33
4,970
Funds from operations attributable to noncontrolling interests
—
—
—
—
(681
)
(681
)
Provision for income taxes from operations
—
—
—
—
(27
)
(27
)
Preferred stock dividends
—
—
—
—
(3,227
)
(3,227
)
Funds from operations available to common stockholders
$
18,590
$
6,982
$
187
$
525
$
(15,388
)
$
10,896
Real estate depreciation and amortization, including Company's share of joint ventures
(15,661
)
Gain on sale of depreciable investment properties
59
Net loss available to common stockholders
$
(4,706
)
14
Table of Contents
Six Months Ended June 30, 2012
Office
Retail
Land
CPS Third Party Management and Leasing
Other
Total
Net operating income, including discontinued operations
$
33,676
$
10,797
$
—
$
—
$
1
$
44,474
Fee income, net of reimbursed expenses
—
—
—
6,086
2,909
8,995
Residential lot and other sales, net of cost of sales
—
—
474
—
—
474
Other income
—
205
—
—
1,526
1,731
Third party management and leasing expenses
—
—
—
(4,253
)
—
(4,253
)
General and administrative expenses
—
—
—
—
(12,268
)
(12,268
)
Interest expense
—
—
—
—
(12,143
)
(12,143
)
Loss on extinguishment of debt
—
—
—
—
(94
)
(94
)
Depreciation and amortization of non-real estate assets
—
—
—
—
(587
)
(587
)
Separation expenses
—
—
—
—
(292
)
(292
)
Other expenses
—
—
—
—
(1,273
)
(1,273
)
Funds from operations from unconsolidated joint ventures
5,709
4,286
(397
)
—
(3
)
9,595
Funds from operations attributable to noncontrolling interests
—
—
—
—
(1,205
)
(1,205
)
Provision for income taxes from operations
—
—
—
—
(60
)
(60
)
Preferred stock dividends
$
—
$
—
$
—
$
—
$
(6,454
)
$
(6,454
)
Funds from operations available to common stockholders
$
39,385
$
15,288
$
77
$
1,833
$
(29,943
)
$
26,640
Real estate depreciation and amortization, including Company's share of joint ventures
(31,575
)
Impairment loss on depreciable investment property
(12,233
)
Noncontrolling interest related to gain on sale of depreciated investment properties
2,043
Gain on sale of depreciated investment properties
8,414
Net loss available to common stockholders
$
(6,711
)
15
Table of Contents
Six Months Ended June 30, 2011
Office
Retail
Land
CPS Third Party Management and Leasing
Other
Total
Net operating property income, including discontinued operations
$
30,709
$
10,582
$
—
$
—
$
1,961
$
43,252
Fee income, net of reimbursed expenses
—
—
91
4,236
3,846
8,173
Residential lot and other sales, net of cost of sales
—
50
50
—
—
100
Other income
818
34
—
—
4,969
5,821
Third party management and leasing expenses
—
—
—
(3,716
)
—
(3,716
)
General and administrative expenses
—
—
—
—
(13,533
)
(13,533
)
Interest expense
—
—
—
—
(14,902
)
(14,902
)
Impairment loss
—
—
—
—
(3,508
)
(3,508
)
Depreciation and amortization of non-real estate assets
—
—
—
—
(935
)
(935
)
Separation expenses
—
—
—
—
(178
)
(178
)
Other expenses
—
—
—
—
(4,021
)
(4,021
)
Funds from operations from unconsolidated joint ventures
5,449
4,366
279
—
50
10,144
Funds from operations attributable to noncontrolling interests
—
—
—
—
(1,262
)
(1,262
)
Benefit for income taxes from operations
—
—
—
—
37
37
Preferred stock dividends
—
—
—
—
(6,454
)
(6,454
)
Funds from operations available to common stockholders
$
36,976
$
15,032
$
420
$
520
$
(33,930
)
$
19,018
Real estate depreciation and amortization, including Company's share of joint ventures
(31,315
)
Loss on sale of depreciable investment properties, net of gains
(266
)
Net loss available to common stockholders
$
(12,563
)
When reviewing the results of operations for the Company, management analyzes the following revenue and income items net of their related costs:
•
Rental property operations, including discontinued;
•
Reimbursements of third-party and joint venture personnel costs;
•
Residential lots, tracts and outparcel sales;
•
Multi-family unit sales; and
•
Gains or losses on sales of investment properties.
These amounts are shown in the segment tables above in the same “net” manner as shown to management. Certain adjustments are required to reconcile the above segment information to the Company's consolidated revenues, including adjusting for gains on sales of investment properties, as these gains are not presented within revenues in the Statements of Operations. The following table reconciles information presented in the tables above to the Company's consolidated revenues (in thousands):
16
Table of Contents
Three Months Ended June 30,
Six Months Ended June 30,
2012
2011
2012
2011
Net operating property income, including discontinued operations
$
21,490
$
21,216
$
44,474
$
43,252
Plus rental property operating expenses
14,661
13,072
28,276
24,971
Fee income
5,105
4,460
8,995
8,173
Third party management and leasing expense reimbursements
2,353
2,209
4,654
4,457
Reimbursed expenses
1,357
1,371
2,733
2,883
Residential lot sales, net of cost of sales, including gain on sale of undepreciated investment properties
89
4
474
100
Plus residential lot cost of sales
416
76
980
145
Plus loss on sale of undepreciated investment properties
30
—
30
—
Net operating income from discontinued operations not included in revenues
(541
)
(3,021
)
(1,950
)
(6,518
)
Other income
266
651
1,731
5,821
Other income - discontinued operations
$
(13
)
$
(89
)
$
(13
)
$
(114
)
Total consolidated revenues
$
45,213
$
39,949
$
90,384
$
83,170
9.
PROPERTY TRANSACTIONS AND INFORMATION
Discontinued Operations
Accounting rules require that the gains and losses from the disposition of certain real estate assets and related historical results of operations of certain disposed of or held-for-sale assets be included in a separate section, Discontinued Operations, in the Statements of Operations for all periods presented. In addition, assets and liabilities of held-for-sale properties, as defined, are required to be separately categorized on the Balance Sheet in the period that those properties are deemed held for sale.
In the second quarter of 2012, the Company sold The Avenue Collierville ("Collierville"), a
511,000
square foot retail center in suburban Memphis, Tennessee, for
$55.0 million
. In the second quarter 2012, the Company also sold Galleria 75, a
111,000
square foot office building in Atlanta, Georgia, for
$9.2 million
. In February 2011, the Company sold Jefferson Mill Business Park Building A, a
459,000
square foot industrial property in suburban Atlanta, Georgia, for
$22.0 million
. These transactions met the criteria for discontinued operations. Accordingly, the results of operations for each of the periods presented are included in Discontinued Operations on the accompanying Statements of Operations.
The components of Discontinued Operations and the gains and losses on property sales for the
three and six
months ended
June 30, 2012
and
2011
are as follows (in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2012
2011
2012
2011
Income from discontinued operations:
Rental property revenues
$
1,065
$
5,421
$
3,367
$
11,276
Other income
13
89
13
114
Rental property expenses
(524
)
(2,404
)
(1,417
)
(4,766
)
Depreciation and amortization
—
(2,479
)
(1,145
)
(5,037
)
Income from discontinued operations
$
554
$
627
$
818
$
1,587
Gain (loss) on sale of discontinued investment properties:
The Avenue Collierville
$
86
$
—
$
86
$
—
Galleria 75
547
—
547
—
Jefferson Mill Business Park Building A
—
—
—
(394
)
Other
41
—
127
10
Gain (loss) on sale of discontinued investment properties
$
674
$
—
$
760
$
(384
)
Impairment Loss
In connection with the disposition of Collierville, the Company recorded an impairment loss of
$12.2 million
in the first
17
Table of Contents
quarter of 2012. This impairment is considered to be a Level 3 under the fair value rules, as unobservable market inputs were used. Collierville was owned by a consolidated joint venture, and the noncontrolling partner's share of the impairment loss was
$2.0 million
, which was recorded in Net Loss (Income) Attributable to Noncontrolling Interests in the 2012 Statement of Operations.
18
Table of Contents
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Overview:
Cousins Properties Incorporated (“Cousins”), a Georgia corporation, is a self-administered and self-managed real estate investment trust (“REIT”). Cousins Real Estate Corporation (“CREC”) is a taxable entity wholly-owned by and consolidated with Cousins. CREC owns, develops, and manages its own real estate portfolio and performs certain real estate related services for other parties.
Cousins, CREC and their subsidiaries (collectively, the “Company”) develop, acquire, manage and own primarily office and retail real estate projects in Georgia, Texas and North Carolina. As of
June 30, 2012
, the Company's portfolio of real estate assets consisted of interests in 7.4 million square feet of office space, 4.3 million square feet of retail space, and two projects under development. The Company also had interests in both commercial and residential land tracts, as well as single-family lots in residential projects. The Company also provides leasing and/or management services to approximately 11 million square feet of office and retail space owned by third parties.
During the
second
quarter of 2012, the Company leased or renewed 186,000 square feet of office space and 84,000 square feet of retail space and its leasing percentage remained generally consistent with that of the first quarter of 2012 and of the year-end 2011. Over this period, there was flat to modest employment growth in the Company's Atlanta and North Carolina markets resulting in no significant increase in demand for office space and no significant increases in rental rates or reductions in concessions. By contrast, the Company's Texas markets have experienced lower unemployment and positive job growth since the first six months of 2011. With respect to the Company's retail portfolio, tenant sales in its properties have increased. Management believes leasing economics may marginally improve as a result.
The Company made progress in the
second
quarter of 2012 in executing its strategy of simplification by selling the following assets:
•
Sold Galleria 75 for $9.2 million;
•
Sold The Avenue Collierville for $55.0 million, generating $54.6 million in net proceeds; and
•
Sold Ten Peachtree Place for $45.3 million, generating $5.0 million in net proceeds to the Company.
During the
second
quarter, the Company made progress on the construction and pre-leasing of its two development projects and in re-positioning its recently acquired Promenade office building. Management continues to seek additional investment opportunities that capitalize on its leasing, asset management and development core competencies.
Results of Operations:
Rental Property Revenues
. Rental property revenues increased approximately $4.3 million (14%) and $9.1 million (15%) in the
three and six
month
2012
periods compared to the
2011
periods, respectively, due to:
•
Increase of $4.3 million and $8.3 million in the
three and six
month 2012 periods, respectively, due to the November 2011 acquisition of the Promenade office building;
•
Increase of $570,000 and $1.2 million in the
three and six
month 2012 periods, respectively, at The Avenue Forsyth, primarily due to an increase in the weighted average economic occupancy from 68% to 89% between the six month
2011
and
2012
periods; and
•
Decrease of $261,000 and $642,000 in the
three and six
month 2012 periods, respectively, at 555 North Point Center East, as a result of a decrease in average economic occupancy from 98% to 62% between the six month
2011
and
2012
periods.
Fee Income.
The Company generates fee income generally through the leasing, management and development of properties owned by joint ventures in which the Company has an ownership interest and from certain other third party owners. Fee income decreased approximately $649,000 (19%) and $1.2 million (17%) between the
three and six
month
2012
and
2011
periods, respectively, mainly due to a decrease in leasing fees from the MSREF/Terminus 200 LLC (“MSREF/T200”) venture. The Company leased approximately 104,000 square feet in the 2011 period, compared to 3,000 in the 2012 period.
Third Party Management and Leasing Revenues
. Third party management and leasing revenues represent fees and expense reimbursements from the Company's wholly-owned subsidiary, Cousins Properties Services, which performs management and leasing services for certain third party owned office and retail properties. These revenues increased $1.4 million (31%) and $2.0 million (24%) between the
three and six
month
2012
and
2011
periods, respectively, primarily due to an increase in leasing fee income. Leasing fees fluctuate based on the rollover activity at the underlying properties and to the overall supply and demand for leased office and retail space within individual markets.
Other Income.
Other income decreased $309,000 (55%) and $4.0 million (70%) between the
three and six
month
2012
and
2011
periods, respectively, primarily from a decrease in multi-family residential sales between the periods. In the 2012 period, the Company closed one remaining commercial unit at the 60 North Market project. In the 2011 period, the Company closed five
19
Table of Contents
condominium units at the 10 Terminus Place project. Revenue recognition has not occurred for two remaining units at this project, which are currently under contract with a late 2012 closing expected.
Rental Property Operating Expenses.
Rental property operating expenses increased $1.6 million (12%) and $3.3 million (13%) between the
three and six
month
2012
and
2011
periods, respectively, primarily due to the following:
•
Increase of $2.0 million and $4.0 million between the
three and six
month
2012
and
2011
periods, respectively, as a result of the acquisition of Promenade office building in November 2011; and
•
Decrease of $180,000 and $493,000 between the
three and six
month
2012
and
2011
periods, respectively, at 191 Peachtree Tower, due to a decrease in bad debt expense, property taxes and utilities between the periods.
Third Party Management and Leasing Expenses.
Third party management and leasing expenses increased approximately $527,000 (13%) and $734,000 (9%) between the
three and six
month
2012
and
2011
periods, respectively, as a result of an increase in employee leasing commission expense.
General and Administrative Expense (“G&A”)
. G&A expense decreased approximately $488,000 (8%) and $1.3 million (9%) between the
three and six
month
2012
and
2011
periods, respectively, primarily as a result of lower salaries and benefits expense during 2012 from a decrease in the number of employees between the periods, as well as an increase in capitalized salaries during the periods. In addition, director expenses decreased in the 2012 periods, as the size of the board of directors decreased by two members in May 2012.
Interest Expense
. Interest expense decreased approximately $1.5 million (20%) and $2.8 million (19%) in the
three and six
month
2012
and
2011
periods, respectively, primarily due to a decrease in the average debt outstanding between the periods. The Company used proceeds from asset sales to repay certain mortgages and its Credit Facility as described below.
•
Decrease of approximately $1.1 million and $2.1 million between the
three and six
month
2012
and
2011
periods, respectively, resulting from the repayment of the 100/200 North Point Center East mortgage note in the second quarter of 2012, and the repayment of the 333/555 North Point Center East, 600 University Park Place and Lakeshore Park Plaza mortgage notes in 2011; and
•
Decrease of approximately $703,000 and $530,000 between the
three and six
month
2012
and
2011
periods, respectively, due to a decrease in average borrowings on the Company's Credit Facility.
Interest expense further decreased approximately $489,000 and $915,000 between the
three and six
month
2012
and
2011
periods, respectively, from increased capitalized interest, as the Company began capitalizing interest to two new development projects in the latter part of 2011. These decreases were offset by an increase in interest expense of $891,000 and $918,000 between the
three and six
month
2012
and
2011
periods, respectively, from the 191 Peachtree Tower mortgage note which was executed in 2012.
Impairment Losses
. In the first quarter of 2012, the Company recorded an impairment loss of $12.2 million on The Avenue Collierville, as this property was sold in May 2012 at a sales price less than its cost basis. In the first quarter of 2011, the Company recorded an impairment loss of $3.5 million on its investment in Verde Realty, a cost method investment in a privately-held real estate investment trust.
Other Expense.
Other expense decreased $76,000 (12%) and $2.7 million (68%) between the
three and six
month
2012
and
2011
periods, respectively, primarily from a decrease in the cost of sales of multi-family residential units, as less were sold in 2012 than 2011.
Depreciation and Amortization.
Depreciation and amortization increased approximately $1.9 million (17%) and $4.0 million (18%) between the
three and six
month
2012
and
2011
periods, respectively, primarily due to the November 2011 acquisition of the Promenade office building.
Income from Unconsolidated Joint Ventures
. Income from unconsolidated joint ventures increased approximately $7.5 million and $7.1 million in the
three and six
month
2012
periods compared to the same
2011
periods, respectively, mainly due to the following:
•
Increase in income of $7.6 million from Ten Peachtree Place Associates from the gain on sale of the venture's underlying asset in the 2012 period; and
•
Decrease in income from CL Realty L.L.C. and Temco Associates of approximately $555,000 between the six month 2012 and 2011 periods as the Company sold its interests in 18 residential development projects and related land to its partner in March 2012.
Discontinued Operations.
Income from discontinued operations increased $601,000 and $375,000 between the
three and six
month
2012
and
2011
periods, respectively. In the second quarter of 2012, the Company sold The Avenue Collierville, a 511,000 square foot retail center in suburban Memphis, Tennessee, for a sales price of $55.0 million and a capitalization rate of 7.6%. Also in 2012, the Company sold Galleria 75, a 111,000 square foot office building in Atlanta, Georgia, for a sales price of
20
Table of Contents
$9.2 million and a capitalization rate of 9.5%. In February 2011, the Company sold Jefferson Mill Business Park Building A, a 459,000 square foot industrial property in suburban Atlanta, Georgia, for a sales price of $22.0 million and a capitalization rate of approximately 7%. Capitalization rates are generally calculated by dividing projected annualized cash flows by the sales price. The number, size and timing of the asset sales which qualify as discontinued operations change from period to period, causing the fluctuation of the amounts in discontinued operations.
Net Loss (Income) Attributable to Noncontrolling Interests.
The Company consolidates certain entities and allocates the partner's share of those entities' results to Net Income Attributable to Noncontrolling Interests on the Statement of Operations. The noncontrolling interests' share of the Company's net loss for the six month periods increased $2.1 million between
2012
and
2011
. This increase is attributable to the impairment loss taken at The Avenue Collierville, which was owned in a consolidated joint venture.
Funds From Operations
. The table below shows Funds from Operations Available to Common Stockholders (“FFO”) and the related reconciliation to net income (loss) available to common stockholders for the Company. The Company calculates FFO in accordance with the National Association of Real Estate Investment Trusts' ("NAREIT") definition, which is net income available to common stockholders (computed in accordance with GAAP), excluding extraordinary items, cumulative effect of change in accounting principle and gains or losses from sales of or impairment losses on depreciable property, plus depreciation and amortization of real estate assets, 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 a 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. 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, as a performance measure for incentive compensation to its officers and other key employees. The reconciliation of net income (loss) available to common stockholders to FFO is as follows for the
three and six
months ended
June 30, 2012
and
2011
(in thousands, except per share information):
21
Table of Contents
Three Months Ended June 30,
Six Months Ended June 30,
2012
2011
2012
2011
Net Income (Loss) Available to Common Stockholders
$
6,401
$
(4,706
)
$
(6,711
)
$
(12,563
)
Depreciation and amortization:
Consolidated properties
12,750
10,896
25,861
21,877
Discontinued properties
—
2,479
1,145
5,037
Share of unconsolidated joint ventures
2,500
2,663
5,166
5,346
Depreciation of furniture, fixtures and equipment:
Consolidated properties
(223
)
(372
)
(587
)
(935
)
Discontinued properties
—
—
—
—
Share of unconsolidated joint ventures
(5
)
(5
)
(10
)
(10
)
Impairment loss on depreciable investment property, net of noncontrolling interest
—
—
10,190
—
(Gain) loss on sale of investment properties:
Consolidated, including amounts attributable to noncontrolling interests
(29
)
(59
)
(86
)
(118
)
Discontinued properties
(674
)
—
(760
)
384
Share of unconsolidated joint ventures
(7,509
)
—
(7,509
)
—
Other
(59
)
—
(59
)
—
Funds From Operations Available to Common Stockholders
$
13,152
$
10,896
$
26,640
$
19,018
Per Common Share — Basic and Diluted:
Net Income (Loss) Available
$
0.06
$
(0.05
)
$
(0.06
)
$
(0.12
)
Funds From Operations
$
0.13
$
0.11
$
0.26
$
0.18
Weighted Average Shares — Basic
104,165
103,659
104,082
103,588
Weighted Average Shares — Diluted
104,165
103,684
104,086
103,606
Liquidity and Capital Resources:
The Company's primary liquidity sources are:
•
Net cash from operations;
•
Sales of assets;
•
Borrowings under its Credit Facility;
•
Proceeds from mortgage notes payable;
•
Proceeds from equity offerings; and
•
Joint venture formations.
The Company's primary liquidity uses are:
•
Payments of tenant improvements and other leasing costs;
•
Principal and interest payments on debt obligations;
•
Dividends to common and preferred stockholders;
•
Corporate expenses;
•
Property acquisitions; and
•
Expenditures on predevelopment and development projects.
Financial Condition
During the last two years, the Company improved its financial position by reducing leverage, extending debt maturities, replacing higher cost mortgage notes with lower cost financing and modifying its Credit Facility, all of which increased overall financial flexibility. The Company expects to fund its current commitments over the next 12 months with net cash flows from operations, borrowings under its Credit Facility, borrowings under new or renewed mortgage loans and proceeds from the sale of assets. The Company amended its $350 million Credit Facility in the first quarter of 2012, extending the maturity from August 2012 to February 2016, with a one-year extension under certain situations and adding an accordion feature up to $500 million. The Company had a $24 million fixed-rate mortgage loan maturing in June 2012, which was prepaid in April 2012. There are no
22
Table of Contents
other significant maturities over the next 12 months.
The Company sold operating properties in the first half of 2012, which generated a significant amount of proceeds. In addition, the Company anticipates selling a significant portion of residential projects and land holdings over the next several years, which is expected to provide cash proceeds, as well as reduce outlays previously anticipated to be needed in order to hold and/or develop these assets.
The Company may also seek additional capital to fund its activities that may include joint venture formation with third parties and/or the issuance of common or preferred equity. Relative to prior years, the Company's new investment commitments have decreased. The Company commenced two new development projects and acquired an operating office building in 2011. The Company could make additional acquisitions or commence new project developments during 2012, if opportunities arise. The Company also has commitments under current leases to fund tenant assets and anticipates incurring additional tenant costs in the remainder of 2012 based on lease-up expectations.
Contractual Obligations and Commitments
At
June 30, 2012
, the Company was subject to the following contractual obligations and commitments (in thousands):
Total
Less than 1 Year
1-3 Years
3-5 Years
More than 5 years
Contractual Obligations:
Company debt:
Unsecured Credit Facility and construction facility
$
46,450
$
—
$
5,950
$
40,500
$
—
Mortgage notes payable
414,571
4,473
9,927
26,334
373,837
Interest commitments (1)
153,000
22,614
44,314
40,876
45,196
Ground leases
15,460
107
222
235
14,896
Other operating leases
765
463
183
80
39
Total contractual obligations
$
630,246
$
27,657
$
60,596
$
108,025
$
433,968
Commitments:
Estimated development commitments
$
8,022
$
7,220
$
802
$
—
$
—
Unfunded tenant improvements and other
13,273
13,273
—
—
—
Letters of credit
2,105
2,105
—
—
—
Performance bonds
518
472
46
—
—
Total commitments
$
23,918
$
23,070
$
848
$
—
$
—
(1)
Interest on variable rate obligations is based on rates effective as of
June 30, 2012
.
In addition, the Company has several standing or renewable service contracts mainly related to the operation of buildings. These contracts are in the ordinary course of business and are generally one year or less. These contracts are not included in the above table and are usually reimbursed in whole or in part by tenants.
Credit Facility
On February 28, 2012, the Company amended its $350 million senior unsecured line of credit by entering into the Second Amended and Restated Credit Agreement (the “New Facility”), which replaced the Amended and Restated Credit Agreement dated August 29, 2007 (the “Old Facility"). The New Facility amends the Old Facility by, among other things, extending the maturity date from August 29, 2012 to
February 28, 2016
, with an additional one-year extension option upon certain conditions and with the payment of a fee. It also adds an accordion feature permitting the amount available to increase by up to $150 million, under certain conditions and in specified increments, for a total available of $500 million.
The New Facility contains financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 2.00; a fixed charges coverage ratio of at least 1.40, increasing to 1.50 during any extension period; and maximum leverage of no more than 60%.
The New Facility also reduces the Company's interest rate spreads on borrowings as compared to the Old Facility. The Company may borrow funds at an interest rate, at its option, calculated as either (1) the current Eurodollar rate plus the applicable spread as detailed below or (2) the greater of Bank of America's prime rate, the Federal Funds Rate plus 0.50% or the one-month Eurodollar Rate plus 1.0% (the “Base Rate”), plus the applicable spread as detailed below. The Company also pays an annual facility fee on the total commitment under the New Facility. The pricing spreads and the Facility Fee under the New Facility are as follows:
23
Table of Contents
Leverage Ratio
Applicable % for Eurodollar Rate
Applicable % for Base Rate
Annual Facility Fee %
≤ 40%
1.50%
0.50%
0.20%
>40% but ≤ 50%
1.60%
0.60%
0.25%
>50% but ≤ 55%
1.90%
0.90%
0.35%
>55% but ≤ 60%
2.10%
1.10%
0.40%
The Company selected the Eurodollar rate for interest calculation purposes in
June 2012
, and the applicable spread at
June 30, 2012
was
1.60%
. There was
$40.5 million
outstanding under the New Facility as of
June 30, 2012
.
2012 Debt Activity
In the first quarter of 2012, the Company obtained a new $100 million mortgage note payable on its 191 Peachtree Tower office building. In addition, the Company prepaid a $24 million mortgage note due in June 2012 in April 2012. See Note 2 herein for detailed information.
Other Debt Information
The real estate and other assets of The American Cancer Society Center (the “ACS Center”) are restricted under the ACS Center loan agreement in that they are not available to settle debts of the Company. However, provided that the ACS Center loan has not incurred any uncured event of default, as defined in the loan agreement, the cash flows from the ACS Center, after payments of debt service, operating expenses and reserves, are available for distribution to the Company.
The Company's existing mortgage debt is primarily non-recourse, fixed-rate mortgage notes secured by various real estate assets. Many of the Company's non-recourse mortgages contain covenants which, if not satisfied, could result in acceleration of the maturity of the debt. The Company expects that it will either refinance the non-recourse mortgages at maturity or repay the mortgages with proceeds from asset sales or other financings. As of
June 30, 2012
, the weighted average interest rate on the Company's consolidated debt was
4.90%
, and the Company's consolidated debt to undepreciated assets ratio was
36%
.
Future Capital Requirements
Over the long term, management intends to actively manage its portfolio of properties and strategically sell assets to exit its non-core holdings, reposition its portfolio of income-producing assets geographically and by product type, and generate capital for future investment activities. The Company expects to continue to utilize indebtedness (among other sources of liquidity) to fund future commitments and expects to place long-term mortgages on selected assets as well as to utilize construction facilities for development assets, if available and under appropriate terms.
The Company may also generate capital through the issuance of securities that include common or preferred stock, warrants, debt securities or depositary shares. In March 2010, the Company filed a shelf registration statement to allow for the issuance of up to $500 million of such securities, of which $482 million remains to be drawn as of
June 30, 2012
. Management will continue to evaluate all public equity sources and select the most appropriate options as capital is required.
The Company's business model is dependent upon raising or recycling capital to meet obligations. If one or more sources of capital are not available when required, the Company may be forced to reduce the number of projects it acquires or develops and/or raise capital on potentially unfavorable terms, or may be unable to raise capital, which could have an adverse effect on the Company's financial position or results of operations.
Cash Flows
The reasons for significant increases and decreases in cash flows between the periods are as follows:
Cash Flows from Operating Activities.
Cash provided by operating activities increased approximately $8.1 million between the
six
month 2012 and 2011 periods due to the following:
•
Cash flows increased $5.2 million from operating distributions from unconsolidated joint ventures, primarily due to cash distributions from the sale of the underlying asset at Ten Peachtree Place Associates in the second quarter of 2012;
•
Cash flows increased $2.5 million from rental property operations, due to the acquisition of Promenade in November 2011 and net increases in occupancy, offset by decreases from 2011 operating property sales;
•
Cash flows increased $1.7 million in cash interest paid between the periods from lower average borrowings outstanding and a reduction in the average interest rate paid on its debt;
•
Cash flows increased $777,000 from salaries and benefits due to a decrease in the number of employees between the periods;
•
Cash flows increased $1.1 million from employer retirement savings plan contributions due to a change between the periods in the manner of funding the plan;
24
Table of Contents
•
Cash flows increased $1.0 million due to a reimbursement from the Company's partner in the Glenmore venture for an amount paid by the Company on the partner's behalf in 2010;
•
Cash flows increased $1.2 million from residential lot sales due to an increase in 2012 in the number of lots sold;
•
Cash flows decreased $4.5 million from multi-family unit sales. The Company sold substantially all of its multi-family units during 2011; and
•
Cash flows decreased $2.5 million from bonus payments. During the 2012 period, the Company paid $5.4 million in bonuses compared to $2.9 million in the 2011 period.
Cash Flows from Investing Activities.
Cash flows provided by investing activities increased approximately $62.5 million between the
six
month 2012 and 2011 periods due to the following:
•
Cash flows increased $41.7 million from proceeds from the sales of investment properties. In the 2012 period, the Company sold The Avenue Collierville and Galleria 75, generating net proceeds of approximately $63.2 million. During the 2011 period, the Company sold Jefferson Mill for net proceeds of approximately $21.5 million;
•
Cash flows decreased $3.6 million in property acquisition, development and tenant asset expenditures due to an increase of $7.8 million in construction expenditures at the Mahan Village Project, partially offset by a decrease in tenant asset expenditures between the periods;
•
Cash flows increased $3.6 million due to lower contributions to joint ventures in 2012, due to a decrease in contributions of approximately $4.9 million to the EP I joint venture, which was formed in the second quarter of 2011. This increase was partially offset by an increase in contributions to the MSREF/T200 and Ten Peachtree Place joint ventures; and
•
Cash flows increased $20.5 million from distributions from unconsolidated joint ventures due mainly to the sale of most of the underlying assets and the resultant distribution of proceeds at the CL Realty and Temco joint ventures.
Cash Flows from Financing Activities.
Cash flows used in financing activities decreased approximately $69.3 million between the
six
month 2012 and 2011 periods due to the following:
•
Cash flows from the Credit Facility decreased $177.8 million as repayments were made using proceeds from 2012 property sales and from the new $100.0 million 191 Peachtree Tower mortgage note;
•
Cash flows from notes payable and construction facilities increased $106.0 million from the new 191 Peachtree Tower mortgage note payable and amounts drawn on the Mahan Village LLC facility to fund its construction;
•
Cash flows decreased $3.4 million from the payment of loan issuance costs related to the 191 Peachtree Tower mortgage and the 2012 amendment of the Credit Facility; and
•
Cash flows increased $4.5 million from distributions to noncontrolling interests, primarily as a result of the 2011 distribution of $5.1 million to the partner in Jefferson Mill for its share of sales proceeds.
Capital Expenditures
. The Company incurs costs related to its real estate assets that include acquisition of undeveloped land, development and construction of new properties, redevelopment of existing properties, leasing costs for tenants, and ongoing property repairs and maintenance. In addition, the Company may purchase existing operating properties.
Capital expenditures for certain types of real estate are categorized as operating activities in the Statements of Cash Flows, such as those for the development of residential lots. The Company did not incur any significant expenditures for the development of residential lots during the
six
months ended
June 30, 2012
, and incurred $563,000 during the
six
months ended
June 30, 2011
. The Company does not anticipate entering into any new residential projects in the near term. Any upcoming expenditures will be used to complete current projects in inventory, and are not anticipated to be significant.
Capital expenditures for other types of real estate, mainly office and retail assets the Company develops, holds and operates, are included in property acquisition and development and tenant asset expenditures as investing activities in the Statements of Cash Flows. Amounts accrued are removed from the table below to show the components of these costs on a cash basis to match the presentation in the Statement of Cash Flows. Property acquisition and development expenditures for the
six
months ended
June 30, 2012
and
2011
are as follows (in thousands):
Six Months Ended June 30,
2012
2011
Development
$
7,397
$
—
Redevelopment — building improvements
—
3,870
Redevelopment — leasing costs
—
2,338
Operating - building improvements
992
112
Operating — leasing costs
7,238
10,273
Capitalized interest
230
—
Capitalized personnel costs
647
610
Accrued capital adjustment
2,054
(2,288
)
Total property acquisition and development expenditures
$
18,558
$
14,915
25
Table of Contents
Capital expenditures increased in 2012 mainly due to the commencement of construction in the third quarter of 2011 of the Mahan Village retail project, partially offset by a decrease in leasing costs between the periods. Tenant improvements and leasing costs, as well as related capitalized personnel costs, are a function of the number and size of newly executed leases or renewals of existing leases. The amount of tenant improvement and leasing costs on a per square foot basis varies by lease and by market. Tenant improvement and leasing costs per square foot have increased during recent periods, but amounts have stabilized overall and are decreasing in some of the Company's markets. Given the level of expected leasing and renewal activity, in future periods, management expects tenant improvements and leasing costs to remain consistent with or greater than that experienced in 2011. In addition, the Company's redevelopment project was transferred to operating properties at the beginning of 2012.
Dividends.
The Company paid cash common and preferred dividends of
$15.8 million
in each of the
six
month
2012
and
2011
periods, which it funded with cash provided by operating activities. The Company currently intends to pay future dividends in cash, and expects to fund its quarterly distributions to common and preferred stockholders with cash provided by operating activities.
The Company reviews, on a quarterly basis, the amount of the common dividend in light of current and projected future cash flows from the sources noted above and also considers the requirements needed to maintain its REIT status. In addition, the Company has certain covenants under its Credit Facility which could limit the amount of dividends paid. In general, dividends of any amount can be paid as long as leverage, as defined in the facility, is less than 60%, and the Company is not in default under its facility. Certain conditions also apply in which the Company can still pay dividends if leverage is above that amount. The Company routinely monitors the status of its dividend payments in light of the Credit Facility covenants.
Off Balance Sheet Arrangements
General.
The Company has a number of off balance sheet joint ventures with varying structures, as described in Note 4 of the Company's Annual Report on Form 10-K. Most of the joint ventures in which the Company has an interest are involved in the ownership, acquisition and/or development of real estate. A venture will fund capital requirements or operational needs with cash from operations or financing proceeds, if possible. If additional capital is deemed necessary, a venture may request a contribution from the partners, and the Company will evaluate such request.
Debt.
At
June 30, 2012
, the Company's share of unconsolidated joint venture debt to third parties was approximately $156.4 million. These loans are generally mortgage or construction loans, most of which are non-recourse to the Company, except as described in the paragraphs below. In addition, in certain instances, the Company provides “non-recourse carve-out guarantees” on these non-recourse loans. Certain of these loans have variable interest rates, which creates exposure to the ventures in the form of market risk from interest rate changes. At
June 30, 2012
, approximately $32.5 million of the loans at unconsolidated joint ventures were recourse to the Company.
CF Murfreesboro Associates, of which the Company owns 50%, has a $113.2 million facility that matures on July 20, 2013, and
$96.6 million
was drawn at
June 30, 2012
. The Company has a $26.2 million repayment guarantee on the loan.
The Company guarantees 25% of two of the four outstanding loans at the Cousins Watkins LLC joint venture, which owns four retail shopping centers. The loans have a total capacity of $16.3 million, of which the Company guarantees $4.1 million. At
June 30, 2012
, the Company guaranteed $2.9 million, based on current amounts outstanding under these loans. These guarantees will be released if certain metrics at the centers are achieved.
The Company guarantees repayment of 18.75% of the outstanding balance of the EP I construction loan, which has a maximum available of $61.1 million, equaling a total guarantee of approximately $11.5 million. This guarantee may be eliminated after project completion, based on certain covenants. At
June 30, 2012
, the Company guaranteed approximately $3.4 million based on the amount outstanding under the loan.
Bonds.
The unconsolidated joint ventures also had performance bonds of
$115,256
at
June 30, 2012
, which the Company guarantees through an indemnity agreement with the bond issuer. These performance bonds relate to construction projects at the retail center owned by CF Murfreesboro.
Critical Accounting Policies
There have been no material changes in the Company's critical accounting policies from those disclosed in the Company's Annual Report on Form 10-K for the year ended December 31, 2011.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
In the first quarter of 2012, the Company entered into a fixed-rate, $100 million mortgage note payable secured by 191 Peachtree Tower. The proceeds from this mortgage were used to reduce the amount outstanding under the variable rate Credit Facility. In addition, the Credit Facility was amended to, among other things, extend the maturity to February 28, 2016 and reduce the interest spread over LIBOR. Therefore, the market risk associated with Company's notes payable has changed since that
26
Table of Contents
disclosed in the Company's Annual Report on Form 10-K for the year ended
December 31, 2011
. The following table outlines the market risk associated with the Company's consolidated notes payable as of
June 30, 2012
($ in thousands):
Twelve months ended June 30,
2013
2014
2015
2016
2017
Thereafter
Total
Fair Value
Fixed Rate:
Principal maturities
$
4,473
$
4,906
$
5,020
$
19,345
$
6,990
$
373,837
$
414,571
$
437,642
Average interest rate
5.75
%
'
5.70%
5.76
%
5.65
%
5.09
%
5.21
%
5.25
%
—
Variable Rate:
Principal maturities
$
—
$
—
$
5,950
$
40,500
$
—
$
—
$
46,450
$
46,101
Average interest rate (1)
—
—
'
1.90%
1.85
%
—
—
1.86
%
—
(1) Interest rates on variable rate notes payable are equal to the variable rates in effect on
June 30, 2012
.
Item 4. Controls and Procedures.
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management’s control objectives. We also have investments in certain unconsolidated entities. As we do not always control or manage these entities, our disclosure controls and procedures with respect to such entities are necessarily more limited than those we maintain with respect to our consolidated subsidiaries.
As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of management, including the Chief Executive Officer along with the Chief Financial Officer, of the effectiveness, design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)). Based upon the foregoing, the Chief Executive Officer along with the Chief Financial Officer concluded that our disclosure controls and procedures were effective. In addition, based on such evaluation we have identified no changes in our internal control over financial reporting that occurred during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
27
Table of Contents
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
Information regarding legal proceedings is described under the subheading "Litigation" in Note 2 to the unaudited condensed consolidated financial statements set forth in this Form 10-Q.
Item 1A. Risk Factors.
There has been no material change in the Company’s risk factors from those outlined in Item 1A in the Company’s Annual Report on Form 10-K for the year ended December 31, 2011.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
For information on the Company’s equity compensation plans, see Note 6 of the Company’s Annual Report on Form 10-K, and Note 4 to the unaudited condensed consolidated financial statements set forth in this Form 10-Q.
No purchases of common or preferred stock occurred during the second quarter of 2012.
28
Table of Contents
Item 6. Exhibits.
3.1
Restated and Amended Articles of Incorporation of the Registrant, as amended August 9, 1999, filed as Exhibit 3.1 to the Registrant’s Form 10-Q for the quarter ended June 30, 2002, and incorporated herein by reference.
3.1.1
Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended July 22, 2003, filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed on July 23, 2003, and incorporated herein by reference.
3.1.2
Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended December 15, 2004, filed as Exhibit 3(a)(i) to the Registrant’s Form 10-K for the year ended December 31, 2004, and incorporated herein by reference.
3.1.3
Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended May 4, 2010, filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed May 6, 2010, and incorporated herein by reference.
3.2
Bylaws of the Registrant, as amended and restated May 8, 2012 and incorporated herein by reference.
11.0
*
Computation of Per Share Earnings
31.1
†
Certification of the Chief Executive Officer Pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
†
Certification of the Chief Financial Officer Pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
†
Certification of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
†
Certification of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101
†
The following financial information for the Registrant, formatted in XBRL (Extensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Equity, (iv) the Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Condensed Consolidated Financial Statements.
*
Data required by ASC 260, “Earnings per Share,” is provided in Note 3 to the Condensed Consolidated financial statements included in this report.
†
Filed herewith.
29
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
COUSINS PROPERTIES INCORPORATED
/s/ Gregg D. Adzema
Gregg D. Adzema
Executive Vice President and Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer)
Date:
July 31, 2012
30