FORM 10-Q
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 March 31, 2009
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
|
|
58-0869052 |
(State or other jurisdiction of
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
Identification No.) |
|
|
|
191 Peachtree Street, Suite 3600, Atlanta, Georgia
|
|
30303-1740 |
(Address of principal executive offices)
|
|
(Zip Code) |
(404) 407-1000
(Registrants 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 o 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 the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange
Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer þ |
|
Accelerated filer o |
|
Non-accelerated filer o
(Do not check if a smaller reporting company) |
|
Smaller reporting company o |
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 issuers classes of common
stock, as of the latest practicable date.
|
|
|
Class
|
|
Outstanding at May 4, 2009 |
|
|
|
Common Stock, $1 par value per share
|
|
51,342,070 shares |
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. These include, but are not
limited to, general and local economic conditions (including the current general recession and
state of the credit markets), local real estate conditions (including the overall condition of the
residential markets), the activity of others developing competitive projects, the risks associated
with development projects (such as delay, cost overruns and leasing/sales risk of new properties),
the cyclical nature of the real estate industry, the financial condition of existing tenants,
interest rates, the Companys ability to obtain favorable financing or zoning, environmental
matters, the effects of terrorism, the ability of the Company to close properties under contract
and other risks detailed from time to time in Item 1A in the Companys Annual Report on Form 10-K
for the year ended December 31, 2008. The words believes, expects, anticipates, estimates
and similar expressions are intended to identify forward-looking statements. Although the Company
believes that 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. Such forward-looking statements are based on current expectations and speak as of the
date of such statements. The Company undertakes no obligation to publicly update or revise any
forward-looking statement, whether as a result of future events, new information or otherwise.
3
PART I FINANCIAL INFORMATION
Item 1. Financial Statements.
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
ASSETS |
|
|
|
|
|
|
|
|
PROPERTIES: |
|
|
|
|
|
|
|
|
Operating properties, net of accumulated depreciation
of $192,988 and$182,050 in 2009 and 2008, respectively |
|
$ |
849,386 |
|
|
$ |
853,450 |
|
Projects under development |
|
|
169,427 |
|
|
|
172,582 |
|
Land held for investment or future development |
|
|
122,360 |
|
|
|
115,862 |
|
Residential lots under development |
|
|
60,122 |
|
|
|
59,197 |
|
Multi-family units held for sale |
|
|
70,888 |
|
|
|
70,658 |
|
|
|
|
|
|
|
|
Total properties |
|
|
1,272,183 |
|
|
|
1,271,749 |
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS |
|
|
59,662 |
|
|
|
82,963 |
|
RESTRICTED CASH |
|
|
4,549 |
|
|
|
3,636 |
|
NOTES AND OTHER RECEIVABLES, net of allowance for
doubtful accounts of $2,942 and $2,764 in 2009 and 2008, respectively |
|
|
51,390 |
|
|
|
51,267 |
|
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES |
|
|
200,726 |
|
|
|
200,850 |
|
OTHER ASSETS |
|
|
84,200 |
|
|
|
83,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,672,710 |
|
|
$ |
1,693,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS INVESTMENT |
|
|
|
|
|
|
|
|
NOTES PAYABLE |
|
$ |
945,269 |
|
|
$ |
942,239 |
|
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
|
|
55,076 |
|
|
|
65,026 |
|
DEFERRED GAIN |
|
|
4,620 |
|
|
|
171,838 |
|
DEPOSITS AND DEFERRED INCOME |
|
|
6,662 |
|
|
|
6,485 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
1,011,627 |
|
|
|
1,185,588 |
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REDEEMABLE NONCONTROLLING INTERESTS IN CONSOLIDATED
SUBSIDIARIES |
|
|
12,658 |
|
|
|
3,945 |
|
|
|
|
|
|
|
|
|
|
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 2009 and 2008 |
|
|
74,827 |
|
|
|
74,827 |
|
7.50% Series B cumulative redeemable preferred stock, $25 liquidation
preference; 3,791,000 shares issued and outstanding in 2009 and 2008 |
|
|
94,775 |
|
|
|
94,775 |
|
Common stock, $1 par value, 150,000,000 shares authorized, 54,912,152
and 54,922,173 shares issued in 2009 and 2008, respectively |
|
|
54,912 |
|
|
|
54,922 |
|
Additional paid-in capital |
|
|
369,665 |
|
|
|
368,829 |
|
Treasury stock at cost, 3,570,082 shares in 2009 and 2008 |
|
|
(86,840 |
) |
|
|
(86,840 |
) |
Accumulated other comprehensive loss |
|
|
(16,121 |
) |
|
|
(16,601 |
) |
Cumulative undistributed net income (distributions in excess of net income) |
|
|
124,364 |
|
|
|
(23,189 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL STOCKHOLDERS INVESTMENT ATTRIBUTABLE
TO CONTROLLING INTEREST |
|
|
615,582 |
|
|
|
466,723 |
|
|
|
|
|
|
|
|
|
|
NONREDEEMABLE NONCONTROLLING INTERESTS IN
CONSOLIDATED SUBSIDIARIES |
|
|
32,843 |
|
|
|
37,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL STOCKHOLDERS INVESTMENT |
|
|
648,425 |
|
|
|
504,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS INVESTMENT |
|
$ |
1,672,710 |
|
|
$ |
1,693,795 |
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
4
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
REVENUES: |
|
|
|
|
|
|
|
|
Rental property revenues |
|
$ |
37,509 |
|
|
$ |
34,307 |
|
Fee income |
|
|
8,044 |
|
|
|
7,558 |
|
Residential lot and outparcel sales |
|
|
2,548 |
|
|
|
1,744 |
|
Interest and other |
|
|
986 |
|
|
|
1,360 |
|
|
|
|
|
|
|
|
|
|
|
49,087 |
|
|
|
44,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
Rental property operating expenses |
|
|
17,313 |
|
|
|
13,439 |
|
General and administrative expenses |
|
|
9,762 |
|
|
|
10,599 |
|
Reimbursed general and administrative expenses |
|
|
4,228 |
|
|
|
3,786 |
|
Depreciation and amortization |
|
|
13,056 |
|
|
|
11,265 |
|
Residential lot and outparcel cost of sales |
|
|
1,730 |
|
|
|
946 |
|
Interest expense |
|
|
10,430 |
|
|
|
6,275 |
|
Other |
|
|
1,546 |
|
|
|
1,755 |
|
|
|
|
|
|
|
|
|
|
|
58,065 |
|
|
|
48,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES, INCOME FROM
UNCONSOLIDATED JOINT VENTURES AND NONCONTROLLING INTERESTS |
|
|
(8,978 |
) |
|
|
(3,096 |
) |
|
|
|
|
|
|
|
|
|
BENEFIT FOR INCOME TAXES FROM OPERATIONS |
|
|
3,941 |
|
|
|
3,217 |
|
|
|
|
|
|
|
|
|
|
INCOME FROM UNCONSOLIDATED JOINT VENTURES |
|
|
1,820 |
|
|
|
2,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE
OF INVESTMENT PROPERTIES |
|
|
(3,217 |
) |
|
|
2,938 |
|
|
|
|
|
|
|
|
|
|
GAIN ON SALE OF INVESTMENT PROPERTIES, NET OF APPLICABLE
INCOME TAX PROVISION |
|
|
167,434 |
|
|
|
3,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS |
|
|
164,217 |
|
|
|
6,730 |
|
|
|
|
|
|
|
|
|
|
LOSS FROM DISCONTINUED OPERATIONS |
|
|
(7 |
) |
|
|
(407 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
|
164,210 |
|
|
|
6,323 |
|
|
|
|
|
|
|
|
|
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
|
(412 |
) |
|
|
(671 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME ATTRIBUTABLE TO CONTROLLING INTEREST |
|
|
163,798 |
|
|
|
5,652 |
|
|
|
|
|
|
|
|
|
|
DIVIDENDS TO PREFERRED STOCKHOLDERS |
|
|
(3,227 |
) |
|
|
(3,813 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS |
|
$ |
160,571 |
|
|
$ |
1,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE-BASIC: |
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
3.13 |
|
|
$ |
0.05 |
|
Loss from discontinued operations |
|
|
|
|
|
|
(0.01 |
) |
|
|
|
|
|
|
|
Net income available to common stockholders |
|
$ |
3.13 |
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE-DILUTED: |
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
3.13 |
|
|
$ |
0.05 |
|
Loss from discontinued operations |
|
|
|
|
|
|
(0.01 |
) |
|
|
|
|
|
|
|
Net income available to common stockholders |
|
$ |
3.13 |
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH DIVIDENDS DECLARED PER COMMON SHARE |
|
$ |
0.25 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES |
|
|
51,350 |
|
|
|
51,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED WEIGHTED AVERAGE SHARES |
|
|
51,350 |
|
|
|
51,803 |
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
5
COUSINS PROPERTIES INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS INVESTMENT
Three Months Ended March 31, 2009 and 2008
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed |
|
Total Stockholders |
|
Nonredeemable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
Net Income |
|
Investment |
|
Noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
Other |
|
(Distributions in |
|
Attributable to |
|
Interests in |
|
Total |
|
|
Preferred |
|
Common |
|
Paid-In |
|
Treasury |
|
Comprehensive |
|
Excess of |
|
Controlling |
|
Consolidated |
|
Stockholders |
|
|
Stock |
|
Stock |
|
Capital |
|
Stock |
|
Loss |
|
Net Income) |
|
Interest |
|
Subsidiaries |
|
Investment |
|
|
|
Balance December 31, 2008 |
|
$ |
169,602 |
|
|
$ |
54,922 |
|
|
$ |
368,829 |
|
|
$ |
(86,840 |
) |
|
$ |
(16,601 |
) |
|
$ |
(23,189 |
) |
|
$ |
466,723 |
|
|
$ |
37,539 |
|
|
$ |
504,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
163,798 |
|
|
|
163,798 |
|
|
|
624 |
|
|
|
164,422 |
|
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
480 |
|
|
|
|
|
|
|
480 |
|
|
|
|
|
|
|
480 |
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
480 |
|
|
|
163,798 |
|
|
|
164,278 |
|
|
|
624 |
|
|
|
164,902 |
|
Common stock issued pursuant to
grants under director stock plan |
|
|
|
|
|
|
|
|
|
|
(90 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(90 |
) |
|
|
|
|
|
|
(90 |
) |
Amortization of stock options and
restricted stock, net of forfeitures |
|
|
|
|
|
|
(10 |
) |
|
|
926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
916 |
|
|
|
|
|
|
|
916 |
|
Distributions to noncontrolling
interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,320 |
) |
|
|
(5,320 |
) |
Decrease for change in fair value of redeemable noncontrolling
interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(180 |
) |
|
|
(180 |
) |
|
|
|
|
|
|
(180 |
) |
Preferred dividends paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,227 |
) |
|
|
(3,227 |
) |
|
|
|
|
|
|
(3,227 |
) |
Common dividends paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,838 |
) |
|
|
(12,838 |
) |
|
|
|
|
|
|
(12,838 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance March 31, 2009 |
|
$ |
169,602 |
|
|
$ |
54,912 |
|
|
$ |
369,665 |
|
|
$ |
(86,840 |
) |
|
$ |
(16,121 |
) |
|
$ |
124,364 |
|
|
$ |
615,582 |
|
|
$ |
32,843 |
|
|
$ |
648,425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed |
|
Total Stockholders |
|
Nonredeemable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
Net Income |
|
Investment |
|
Noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
Other |
|
(Distributions in |
|
Attributable to |
|
Interests in |
|
Total |
|
|
Preferred |
|
Common |
|
Paid-In |
|
Treasury |
|
Comprehensive |
|
Excess of |
|
Controlling |
|
Consolidated |
|
Stockholders |
|
|
Stock |
|
Stock |
|
Capital |
|
Stock |
|
Loss |
|
Net Income) |
|
Interest |
|
Subsidiaries |
|
Investment |
|
|
|
Balance December 31, 2007 |
|
$ |
200,000 |
|
|
$ |
54,851 |
|
|
$ |
348,508 |
|
|
$ |
(86,840 |
) |
|
$ |
(4,302 |
) |
|
$ |
42,604 |
|
|
$ |
554,821 |
|
|
$ |
38,419 |
|
|
$ |
593,240 |
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,652 |
|
|
|
5,652 |
|
|
|
768 |
|
|
|
6,420 |
|
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,869 |
) |
|
|
|
|
|
|
(3,869 |
) |
|
|
|
|
|
|
(3,869 |
) |
|
|
|
Total comprehensive income
(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,869 |
) |
|
|
5,652 |
|
|
|
1,783 |
|
|
|
768 |
|
|
|
2,551 |
|
Repurchase of preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued pursuant to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of options and
grants under
director stock plan |
|
|
|
|
|
|
7 |
|
|
|
333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
340 |
|
|
|
|
|
|
|
340 |
|
Restricted stock grants, net
of amounts
withheld for income taxes |
|
|
|
|
|
|
6 |
|
|
|
(6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock options and
restricted stock, net of
forfeitures |
|
|
|
|
|
|
(2 |
) |
|
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
998 |
|
|
|
|
|
|
|
998 |
|
Contributions from
noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to noncontrolling
interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(597 |
) |
|
|
(597 |
) |
Decrease for change in fair
value of
redeemable noncontrolling
interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115 |
|
|
|
115 |
|
|
|
|
|
|
|
115 |
|
Preferred dividends paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,813 |
) |
|
|
(3,813 |
) |
|
|
|
|
|
|
(3,813 |
) |
Common dividends paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,974 |
) |
|
|
(18,974 |
) |
|
|
|
|
|
|
(18,974 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance March 31, 2008 |
|
$ |
200,000 |
|
|
$ |
54,862 |
|
|
$ |
349,835 |
|
|
$ |
(86,840 |
) |
|
$ |
(8,171 |
) |
|
$ |
25,584 |
|
|
$ |
535,270 |
|
|
$ |
38,590 |
|
|
$ |
573,860 |
|
|
|
|
See notes to condensed consolidated financial statements.
6
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2009 |
|
|
2008 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
164,210 |
|
|
$ |
6,323 |
|
Adjustments to reconcile net income to net cash flows provided by operating
activities: |
|
|
|
|
|
|
|
|
Gain on sale of investment properties, net of income tax provision |
|
|
(167,434 |
) |
|
|
(3,792 |
) |
Depreciation and amortization |
|
|
13,056 |
|
|
|
11,439 |
|
Amortization of deferred financing costs |
|
|
408 |
|
|
|
386 |
|
Stock-based compensation |
|
|
916 |
|
|
|
998 |
|
Change in deferred income taxes |
|
|
(3,941 |
) |
|
|
|
|
Effect of recognizing rental revenues on a straight-line or market basis |
|
|
(1,182 |
) |
|
|
(1,219 |
) |
Income from unconsolidated joint ventures less than operating distributions |
|
|
304 |
|
|
|
8,364 |
|
Residential lot, outparcel and multi-family cost of sales, net of closing costs paid |
|
|
1,730 |
|
|
|
874 |
|
Residential lot, outparcel and multi-family acquisition and development expenditures |
|
|
(1,483 |
) |
|
|
(4,918 |
) |
Changes in other operating assets and liabilities: |
|
|
|
|
|
|
|
|
Change in other receivables and other assets |
|
|
381 |
|
|
|
(6,131 |
) |
Change in accounts payable and accrued liabilities |
|
|
(2,780 |
) |
|
|
(1,462 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
4,185 |
|
|
|
10,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from investment property sales |
|
|
673 |
|
|
|
1,273 |
|
Property acquisition and development expenditures |
|
|
(15,114 |
) |
|
|
(58,250 |
) |
Investment in unconsolidated joint ventures |
|
|
(1,751 |
) |
|
|
(8,616 |
) |
Distributions from unconsolidated joint ventures in excess of income |
|
|
1,571 |
|
|
|
625 |
|
Investment in notes receivable, net |
|
|
(17 |
) |
|
|
(19 |
) |
Change in other assets, net |
|
|
(878 |
) |
|
|
(538 |
) |
Change in restricted cash |
|
|
(913 |
) |
|
|
1,119 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(16,429 |
) |
|
|
(64,406 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from credit facility |
|
|
82,200 |
|
|
|
140,425 |
|
Repayment of credit facility |
|
|
(71,200 |
) |
|
|
(22,225 |
) |
Repayment of other notes payable |
|
|
(560 |
) |
|
|
(519 |
) |
Common stock issued, net of expenses |
|
|
(90 |
) |
|
|
340 |
|
Common dividends paid |
|
|
(12,838 |
) |
|
|
(18,974 |
) |
Preferred dividends paid |
|
|
(3,227 |
) |
|
|
(3,813 |
) |
Distributions to noncontrolling interests |
|
|
(5,342 |
) |
|
|
(594 |
) |
Payment of loan issuance costs |
|
|
|
|
|
|
(25 |
) |
Proceeds from construction loans |
|
|
|
|
|
|
12 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(11,057 |
) |
|
|
94,627 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
|
(23,301 |
) |
|
|
41,083 |
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
|
|
82,963 |
|
|
|
17,825 |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
|
$ |
59,662 |
|
|
$ |
58,908 |
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
7
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2009
(UNAUDITED)
1. BASIS OF PRESENTATION AND NEW ACCOUNTING PRONOUNCEMENTS
Basis of Presentation
The condensed 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
condensed consolidated financial statements are hereinafter referred to collectively as the
Company.
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, the
condensed consolidated statements of income include a provision for, or benefit from, CRECs 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 (the 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 Companys financial position as of March 31, 2009 and
results of operations for the three months ended March 31, 2009 and 2008. Results of operations
for the three months ended March 31, 2009 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 financial statements should be read in conjunction
with the consolidated financial statements and the notes thereto included in the Companys Annual
Report on Form 10-K for the year ended December 31, 2008. The accounting policies employed are
materially the same as those shown in Note 2 to the consolidated financial statements included in
such Form 10-K, with the addition of the following new accounting pronouncements.
New Accounting Pronouncements
Derivative Instruments and Hedging Activities
In March 2008, the Financial Accounting Standards Board (FASB) issued Statement of Financial
Accounting Standards (SFAS) No. 161, Disclosures about Derivative Instruments and Hedging
Activities, an amendment of FASB Statement No. 133. SFAS No. 161 requires entities that use
derivative instruments to provide qualitative disclosures about their objectives and strategies for
using such instruments, as well as any details of credit-risk-related contingent features contained
within derivatives. SFAS No. 161 also requires entities to disclose additional information about
the amounts and location of derivatives located within the financial statements, how the provisions
of SFAS No. 133 have been applied, and the impact that hedges have on an entitys financial
position, financial performance, and cash flows. The Company adopted the provisions of SFAS No. 161
effective January 1, 2009, although no additional disclosures were required. See Note 2 herein for
the Companys disclosures about its derivative instruments and hedging activities.
8
Fair Value of Financial Instruments
Financial Staff Position (FSP) FAS 107-1, Interim Disclosures about Fair Value of Financial
Instruments, requires disclosures about fair value of financial instruments in interim financial
statements as well as in annual financial statements. This statement is effective for interim
periods ending after June 15, 2009. The Company plans to adopt FSP FAS 107-1 in the second quarter
of 2009.
Accounting for Noncontrolling Interests
The Company adopted SFAS No. 160, Noncontrolling Interests in Consolidated Financial
Statements, and Emerging Issues Task Force (EITF) D-98, Classification and Measurement of
Redeemable Securities, on January 1, 2009. See Note 9 for further discussion.
Accounting for Participating Securities
The Company adopted EITF No. 03-6-1, Determining Whether Instruments Granted in Share-Based
Payment Transactions are Participating Securities, on January 1, 2009. See Note 3 for further
discussion.
Reclassifications
In periods prior to the third quarter of 2008, the Company included within the general and
administrative expense line item amounts which are reimbursed to the Company by third parties or
unconsolidated joint ventures under management contracts. Beginning in the third quarter of 2008,
these reimbursed costs were segregated on the Condensed Consolidated Statements of Income, and
prior period amounts have been revised to conform to the new presentation. The offset for the
amounts received as reimbursement of these expenses is included in Fee Income within revenues in
the accompanying Condensed Consolidated Statements of Income.
2. NOTES PAYABLE, INTEREST EXPENSE AND COMMITMENTS AND CONTINGENCIES
The following table summarizes the terms and amounts of the notes payable outstanding at March
31, 2009 and December 31, 2008 (in thousands):
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
Outstanding at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
Description |
|
Interest Rate |
|
|
Period (Years) |
|
|
Maturity |
|
|
2009 |
|
|
2008 |
|
Credit Facility (a maximum of
$500,000), unsecured |
|
LIBOR +
0.75% to 1.25% |
|
|
4/N/A |
|
|
|
8/29/11 |
|
|
$ |
322,000 |
|
|
$ |
311,000 |
|
Term Facility (a maximum of
$100,000), unsecured |
|
Swapped rate of 5.01%
+ 0.70% to 1.20% |
|
|
5/N/A |
|
|
|
8/29/12 |
|
|
|
100,000 |
|
|
|
100,000 |
|
Terminus 100 mortgage note (interest only) |
|
|
6.13% |
|
|
|
5/N/A |
|
|
|
10/1/12 |
|
|
|
180,000 |
|
|
|
180,000 |
|
The American Cancer Society Center mortgage
note (interest only until October 1, 2011) |
|
|
6.4515% |
|
|
|
5/30 |
|
|
|
9/1/17 |
|
|
|
136,000 |
|
|
|
136,000 |
|
San Jose MarketCenter mortgage note (interest only) |
|
|
5.60% |
|
|
|
3/N/A |
|
|
|
12/1/10 |
|
|
|
83,300 |
|
|
|
83,300 |
|
333/555 North Point Center East
mortgage note |
|
|
7.00% |
|
|
|
10/25 |
|
|
|
11/1/11 |
|
|
|
27,903 |
|
|
|
28,102 |
|
Meridian Mark Plaza mortgage note |
|
|
8.27% |
|
|
|
10/28 |
|
|
|
9/1/10 |
|
|
|
22,641 |
|
|
|
22,757 |
|
100/200 North Point Center East
mortgage note
(interest only until July 1, 2010) |
|
|
5.39% |
|
|
|
5/30 |
|
|
|
6/1/12 |
|
|
|
25,000 |
|
|
|
25,000 |
|
The Points at Waterview mortgage note |
|
|
5.66% |
|
|
|
10/25 |
|
|
|
1/1/16 |
|
|
|
17,333 |
|
|
|
17,433 |
|
600 University Park Place mortgage note |
|
|
7.38% |
|
|
|
10/30 |
|
|
|
8/10/11 |
|
|
|
12,707 |
|
|
|
12,762 |
|
Lakeshore Park Plaza mortgage note |
|
|
5.89% |
|
|
|
4/25 |
|
|
|
8/1/12 |
|
|
|
18,159 |
|
|
|
18,241 |
|
King Mill Project I member loan
(a maximum of $2,849; interest only) |
|
|
9.00% |
|
|
|
3/N/A |
|
|
|
8/29/11 |
|
|
|
|
|
|
|
2,711 |
|
King Mill Project I second member loan
(a maximum of $2,349; interest only) |
|
|
9.00% |
|
|
|
3/N/A |
|
|
|
6/26/09 |
|
|
|
|
|
|
|
2,047 |
|
Jefferson Mill Project member loan
(a maximum of $3,156; interest only) |
|
|
9.00% |
|
|
|
3/N/A |
|
|
|
9/13/09 |
|
|
|
|
|
|
|
2,652 |
|
Other miscellaneous notes |
|
Various |
|
Various |
|
Various |
|
|
226 |
|
|
|
234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
945,269 |
|
|
$ |
942,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the first quarter of 2009, the King Mill and Jefferson Mill member loans, including
accrued interest, were converted to equity in C/W King Mill I, LLC and C/W Jefferson Mill I LLC,
both of which are consolidated entities of the Company.
In April 2009, the Company satisfied the San Jose MarketCenter note in full for approximately
$70.1 million, which represents a discount from the face amount. The Company expects to record a
gain on extinguishment of debt, net of unamortized loan closing costs and fees, of approximately
$12.7 million in the second quarter of 2009 related to this repayment.
The Company has an interest rate swap agreement with a notional amount of $100 million in
order to manage its interest rate risk under the Term Facility. The Company designated this swap
as a cash flow hedge, and this swap effectively fixes the underlying LIBOR rate of the Term
Facility at 5.01%. The Company also has two interest rate swap agreements with notional amounts of
$75 million each in order to manage interest rate risk associated with floating-rate, LIBOR-based
borrowings. The Company designated these swaps as cash flow hedges, and these swaps effectively
fix a portion of the underlying LIBOR rate on $150 million of Company borrowings at an average rate
of 2.84%. For the three months ended March 31, 2009 and the year ended December 31, 2008, there
was no ineffectiveness under any of the Companys interest rate swaps. The fair value calculation
for the swaps is deemed to be a Level 2 calculation under the guidelines as set forth in SFAS No.
157. The Company obtains a third party valuation utilizing estimated future LIBOR rates to
calculate fair value. The fair values of the interest rate swap agreements were recorded in
accounts payable and accrued liabilities and accumulated other comprehensive loss on the Condensed
Consolidated Balance Sheets, detailed as follows (in thousands):
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating Rate, |
|
|
|
|
|
|
|
|
LIBOR-based |
|
|
|
|
Term Loan |
|
Borrowings |
|
Total |
|
|
|
Balance, December 31, 2008 |
|
$ |
11,869 |
|
|
$ |
4,732 |
|
|
$ |
16,601 |
|
Change in fair value |
|
|
(333 |
) |
|
|
(147 |
) |
|
|
(480 |
) |
|
|
|
Balance, March 31, 2009 |
|
$ |
11,536 |
|
|
$ |
4,585 |
|
|
$ |
16,121 |
|
|
|
|
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.
For the three months ended March 31, 2009 and 2008, interest expense was as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2009 |
|
|
2008 |
|
Interest expensed |
|
$ |
12,256 |
|
|
$ |
11,243 |
|
Interest capitalized |
|
|
(1,826 |
) |
|
|
(4,968 |
) |
|
|
|
|
|
|
|
Total interest incurred |
|
$ |
10,430 |
|
|
$ |
6,275 |
|
|
|
|
|
|
|
|
At March 31, 2009, the Company had outstanding letters of credit and performance bonds of $9.6
million. The Company has projects under development for which it estimates total future funding
commitments of $61.3 million at March 31, 2009 (including projects under development at joint
ventures). Additionally, the Company has future obligations as a lessor under numerous leases to
fund approximately $2.1 million of tenant improvements as of March 31, 2009. As a lessee, the
Company has future obligations under ground and office leases of approximately $24.2 million at
March 31, 2009.
3. EARNINGS PER SHARE
Net income per share-basic is calculated as net income available to common stockholders
divided by the weighted average number of common shares outstanding during the period. Net income
per share-diluted is calculated as net income 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 is calculated to reflect the potential dilution under the treasury
stock method that would occur if stock options, restricted stock or other contracts to issue common
stock were exercised and resulted in additional common shares outstanding. The numerator used in
the Companys per share calculations is the same for both basic and diluted net income per share.
On January 1, 2009, the Company adopted EITF No. 03-6-1. This standard requires that unvested
share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents
be included in the computation of earnings per share for all periods presented. The Companys
outstanding restricted stock falls within the scope of this standard. Therefore, both basic and
diluted earnings per share for the three months ended March 31, 2008 have been retroactively
adjusted to conform to this new standard as follows (in thousands):
11
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
Diluted |
|
Weighted average shares, as originally reported |
|
|
51,148 |
|
|
|
51,670 |
|
Weighted average unvested restricted shares |
|
|
133 |
|
|
|
133 |
|
|
|
|
|
|
|
|
Weighted average shares, as adjusted |
|
|
51,281 |
|
|
|
51,803 |
|
|
|
|
|
|
|
|
Weighted average shares-basic and weighted average shares-diluted are as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
Weighted average shares-basic, as adjusted |
|
|
51,350 |
|
|
|
51,281 |
|
Dilutive potential common shares: |
|
|
|
|
|
|
|
|
Stock options |
|
|
|
|
|
|
522 |
|
|
|
|
|
|
|
|
Weighted average shares-diluted |
|
|
51,350 |
|
|
|
51,803 |
|
|
|
|
|
|
|
|
Anti-dilutive options not included |
|
|
6,313 |
|
|
|
3,486 |
|
|
|
|
|
|
|
|
4. STOCK-BASED COMPENSATION
SFAS No. 123(R), Share-Based Payment, requires that companies recognize as compensation
expense the grant date fair value of share-based awards over the required service period of the
awards. The Company has several types of stock-based compensation stock options, restricted
stock and restricted stock units which are described in Note 6 of Notes to Consolidated
Financial Statements in the Companys Annual Report on Form 10-K for the year ended December 31,
2008. The Company uses the Black-Scholes option-pricing model to value its new stock option grants
and the Monte Carlo pricing method to value its performance-based restricted stock units under SFAS
No. 123(R) and recognizes compensation expense in general and administrative expense in the
Condensed Consolidated Statements of Income over the related awards vesting period. A portion of
share-based payment expense is capitalized to projects under development in accordance with SFAS
No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects. SFAS No.
123(R) also requires the Company to estimate forfeitures in calculating the expense related to
stock-based compensation, and to reflect the benefits of tax deductions in excess of recognized
compensation cost to be reported as both a financing cash inflow and an operating cash outflow.
The Company recorded compensation expense of approximately $911,000 and $1.4 million for the
three months ended March 31, 2009 and 2008, respectively, related to stock-based compensation,
after the effect of capitalization to projects under development and income tax benefit. As of
March 31, 2009, the Company had $6.9 million of total unrecognized compensation cost related to
stock-based compensation, which will be recognized over a weighted average period of 1.9 years.
During 2009, the Company granted 836,460 options to its key employees. These options have an
exercise price of $8.35 per share, the market value of the Companys stock on the grant date. The
Company calculated the fair value of these options on the grant date using the Black-Scholes
option-pricing model which requires the Company to provide inputs in calculating the fair value of
options on the date of grant. The risk-free interest rate utilized is the interest rate on U.S.
Government Bonds and Notes having the same life as the estimated life of the Companys option
awards. Expected life of the options granted was estimated based on historical data reflecting
actual hold periods plus an estimated hold period for unexercised options outstanding. Expected
volatility is based on the historical volatility of the Companys stock over a period relevant to
the related stock option grant.
12
The assumed dividend yield is based on the Companys expectation
of an annual dividend rate for regular dividends at the time of grant. Below are the Black-Scholes
inputs used to calculate the weighted-average fair value of the 2009 option grant:
|
|
|
|
|
Assumptions: |
|
|
|
|
Risk free interest rate |
|
|
1.88 |
% |
Expected life |
|
6 years |
Expected volatility |
|
|
0.47 |
|
Expected dividend yield |
|
|
6.00 |
% |
|
|
|
|
|
Result: |
|
|
|
|
Weighted-average fair value of options granted |
|
$ |
2.14 |
|
The following table summarizes stock option activity during the three months ended March 31,
2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
|
Options |
|
|
Weighted Average |
|
|
Aggregate Intrinsic |
|
|
Weighted-Average |
|
|
|
(in thousands) |
|
|
Exercise Price Per Option |
|
|
Value |
|
|
Remaining Contractual Life |
|
1999 Plan and Predecessor Plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, beginning of year |
|
|
6,419 |
|
|
$ |
23.74 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
836 |
|
|
|
8.35 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(106 |
) |
|
|
25.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2009 |
|
|
7,149 |
|
|
$ |
21.91 |
|
|
$ |
|
|
|
5.7 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at March 31, 2009 |
|
|
5,458 |
|
|
$ |
22.63 |
|
|
$ |
|
|
|
4.7 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2009, the exercise prices of the Companys stock options
were above the Companys average market prices. Therefore, the aggregate intrinsic value was zero.
There were no exercises of options during the quarter.
The following table summarizes restricted stock activity during the three months ended March
31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
Number of |
|
|
Average |
|
|
|
Shares |
|
|
Grant Date |
|
|
|
(in thousands) |
|
|
Fair Value |
|
Non-vested stock at December 31, 2008 |
|
|
56 |
|
|
$ |
24.35 |
|
Granted |
|
|
|
|
|
|
|
|
Vested |
|
|
(2 |
) |
|
|
24.71 |
|
Forfeited |
|
|
(10 |
) |
|
|
24.29 |
|
|
|
|
|
|
|
|
Non-vested stock at March 31, 2009 |
|
|
44 |
|
|
$ |
24.35 |
|
|
|
|
|
|
|
|
13
Restricted stock units (RSU) are accounted for as liability awards under SFAS No. 123(R) and
employees are paid cash based upon the value of the Companys stock upon vesting. The following
table summarizes RSU activity for the three months ended March 31, 2009 (in thousands):
|
|
|
|
|
Outstanding at December 31, 2008 |
|
|
314 |
|
Granted |
|
|
249 |
|
Vested |
|
|
(38 |
) |
Forfeited |
|
|
(6 |
) |
|
|
|
|
Outstanding at March 31, 2009 |
|
|
519 |
|
|
|
|
|
5. PROPERTY TRANSACTIONS
SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, requires that
the gains and losses from the disposition of certain real estate assets and the 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 income for all periods presented. SFAS No.
144 also requires that assets and liabilities of held-for-sale properties, as defined, be
separately categorized on the balance sheet in the period that they are deemed held for sale.
In October 2008, the Company sold 3100 Windy Hill Road, an 188,000 square foot office building
in Atlanta, Georgia, which was treated as a discontinued operation. Accordingly, the 2008
operating results for 3100 Windy Hill Road were reclassified to discontinued operations on the
accompanying Statement of Income. The Company had no projects that qualified as held for sale or
as discontinued in 2009, although prior period transactions had minor activity flow through 2009
results.
In 2006, the Company and an affiliate of The Prudential Insurance Company of America
(Prudential) entered into a set of agreements whereby the Company contributed interests in
certain operating properties it owned to a venture, and Prudential contributed an equal amount of
cash to a separate venture (CPV Six). See Note 4 in the Companys Annual Report on Form 10-K for
the year ended December 31, 2008 for detailed information regarding these ventures. The Company
determined that the transaction qualified for accounting purposes as a sale of the properties
pursuant to SFAS No. 66, Accounting for Sales of Real Estate. However, because the legal
consideration the Company received from this transaction was a controlling interest in CPV Six as
opposed to cash, the Company determined that the gain on the transaction should be deferred. The
gain was included in Deferred Gain on the Companys Condensed Consolidated Balance Sheets and was
calculated as 88.5% of the difference between the book value of the contributed properties and the
fair value. The Deferred Gain should be recognized in the income statement CPV Six distributes
cash exceeding 10% of the aggregate value of the contributed properties. In February 2009, CPV Six
distributed cash to its partners exceeding the 10% threshold, and therefore, the Company recognized
$167.2 million, the amount deferred related to this transaction, in income in 2009.
6. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The Company describes its investments in unconsolidated joint ventures in Note 5 of Notes to
Consolidated Financial Statements in its Annual Report on Form 10-K for the year ended December
31, 2008. The following table summarizes balance sheet data of the Companys unconsolidated joint
ventures as of March 31, 2009 and December 31, 2008 (in thousands):
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companys |
|
|
|
Total Assets |
|
|
Total Debt |
|
|
Total Equity |
|
|
Investment |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
SUMMARY OF FINANCIAL POSITION: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CP Venture IV LLC entities |
|
$ |
340,871 |
|
|
$ |
340,452 |
|
|
$ |
36,496 |
|
|
$ |
36,834 |
|
|
$ |
282,611 |
|
|
$ |
289,938 |
|
|
$ |
16,546 |
|
|
$ |
16,797 |
|
TRG Columbus Dev Venture, Ltd. |
|
|
11,112 |
|
|
|
11,087 |
|
|
|
|
|
|
|
|
|
|
|
4,735 |
|
|
|
4,714 |
|
|
|
1,178 |
|
|
|
1,179 |
|
Charlotte Gateway Village, LLC |
|
|
165,420 |
|
|
|
166,006 |
|
|
|
119,370 |
|
|
|
122,362 |
|
|
|
43,781 |
|
|
|
42,423 |
|
|
|
10,325 |
|
|
|
10,434 |
|
CP and CPV Two |
|
|
100,928 |
|
|
|
101,820 |
|
|
|
|
|
|
|
|
|
|
|
99,582 |
|
|
|
100,519 |
|
|
|
3,305 |
|
|
|
3,420 |
|
CL Realty, L.L.C. |
|
|
125,234 |
|
|
|
126,728 |
|
|
|
4,967 |
|
|
|
4,901 |
|
|
|
118,157 |
|
|
|
118,044 |
|
|
|
72,942 |
|
|
|
72,855 |
|
CF Murfreesboro Associates |
|
|
136,063 |
|
|
|
134,284 |
|
|
|
111,577 |
|
|
|
109,926 |
|
|
|
22,035 |
|
|
|
21,756 |
|
|
|
13,246 |
|
|
|
13,126 |
|
Temco Associates, LLC |
|
|
61,851 |
|
|
|
61,832 |
|
|
|
3,168 |
|
|
|
3,198 |
|
|
|
57,998 |
|
|
|
58,262 |
|
|
|
29,667 |
|
|
|
29,799 |
|
Palisades West LLC |
|
|
127,391 |
|
|
|
131,505 |
|
|
|
|
|
|
|
|
|
|
|
73,073 |
|
|
|
74,440 |
|
|
|
38,268 |
|
|
|
38,757 |
|
Crawford Long CPI, LLC |
|
|
37,724 |
|
|
|
37,225 |
|
|
|
50,429 |
|
|
|
50,661 |
|
|
|
(13,925 |
) |
|
|
(14,364 |
) |
|
|
(5,717 |
) |
|
|
(5,936 |
) |
Terminus 200 LLC |
|
|
99,372 |
|
|
|
88,927 |
|
|
|
57,199 |
|
|
|
44,328 |
|
|
|
34,084 |
|
|
|
34,102 |
|
|
|
20,364 |
|
|
|
20,154 |
|
Ten Peachtree Place Associates |
|
|
24,255 |
|
|
|
24,138 |
|
|
|
27,741 |
|
|
|
27,871 |
|
|
|
(4,024 |
) |
|
|
(4,161 |
) |
|
|
(3,490 |
) |
|
|
(3,563 |
) |
Wildwood Associates |
|
|
21,409 |
|
|
|
21,431 |
|
|
|
|
|
|
|
|
|
|
|
21,324 |
|
|
|
21,339 |
|
|
|
(1,588 |
) |
|
|
(1,581 |
) |
Handy Road Associates, LLC |
|
|
5,470 |
|
|
|
5,381 |
|
|
|
3,311 |
|
|
|
3,294 |
|
|
|
2,049 |
|
|
|
1,989 |
|
|
|
2,115 |
|
|
|
2,142 |
|
Pine Mountain Builders, LLC |
|
|
6,861 |
|
|
|
7,973 |
|
|
|
2,781 |
|
|
|
2,781 |
|
|
|
2,956 |
|
|
|
2,682 |
|
|
|
2,258 |
|
|
|
1,920 |
|
Glenmore Garden Villas LLC |
|
|
10,000 |
|
|
|
9,985 |
|
|
|
7,990 |
|
|
|
7,990 |
|
|
|
1,098 |
|
|
|
1,167 |
|
|
|
1,100 |
|
|
|
1,134 |
|
CPI/FSP I, L.P. |
|
|
6 |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
653 |
|
|
|
658 |
|
|
|
|
|
|
|
|
|
|
|
654 |
|
|
|
659 |
|
|
|
207 |
|
|
|
213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,274,620 |
|
|
$ |
1,269,438 |
|
|
$ |
425,029 |
|
|
$ |
414,146 |
|
|
$ |
746,187 |
|
|
$ |
753,509 |
|
|
$ |
200,726 |
|
|
$ |
200,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes income statement data of the Companys unconsolidated joint
ventures for the three months ended March 31, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companys Share of |
|
|
|
Total Revenues |
|
|
Net Income (Loss) |
|
|
Net Income (Loss) |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
SUMMARY OF OPERATIONS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CP Venture IV LLC entities |
|
$ |
7,867 |
|
|
$ |
8,128 |
|
|
$ |
960 |
|
|
$ |
745 |
|
|
$ |
277 |
|
|
$ |
345 |
|
TRG Columbus Dev. Venture, Ltd. |
|
|
29 |
|
|
|
9,244 |
|
|
|
25 |
|
|
|
1,734 |
|
|
|
(1 |
) |
|
|
650 |
|
Charlotte Gateway Village, LLC |
|
|
7,859 |
|
|
|
7,673 |
|
|
|
1,660 |
|
|
|
1,504 |
|
|
|
294 |
|
|
|
294 |
|
CP and CPV Two |
|
|
4,544 |
|
|
|
4,973 |
|
|
|
2,564 |
|
|
|
2,783 |
|
|
|
261 |
|
|
|
288 |
|
CL Realty, L.L.C. |
|
|
1,600 |
|
|
|
3,085 |
|
|
|
504 |
|
|
|
2,312 |
|
|
|
282 |
|
|
|
1,167 |
|
CF Murfreesboro Associates |
|
|
3,199 |
|
|
|
2,386 |
|
|
|
278 |
|
|
|
20 |
|
|
|
90 |
|
|
|
(37 |
) |
Temco Associates, LLC |
|
|
857 |
|
|
|
677 |
|
|
|
(420 |
) |
|
|
(279 |
) |
|
|
(210 |
) |
|
|
(141 |
) |
Palisades West LLC |
|
|
3,003 |
|
|
|
60 |
|
|
|
1,307 |
|
|
|
53 |
|
|
|
640 |
|
|
|
27 |
|
Crawford Long CPI, LLC |
|
|
2,835 |
|
|
|
2,846 |
|
|
|
439 |
|
|
|
426 |
|
|
|
219 |
|
|
|
212 |
|
Terminus 200 LLC |
|
|
76 |
|
|
|
81 |
|
|
|
(18 |
) |
|
|
(51 |
) |
|
|
(9 |
) |
|
|
(25 |
) |
Ten Peachtree Place Associates |
|
|
1,837 |
|
|
|
1,890 |
|
|
|
137 |
|
|
|
112 |
|
|
|
73 |
|
|
|
59 |
|
Wildwood Associates |
|
|
|
|
|
|
|
|
|
|
(14 |
) |
|
|
(42 |
) |
|
|
(7 |
) |
|
|
(21 |
) |
Handy Road Associates, LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(50 |
) |
|
|
(30 |
) |
|
|
(30 |
) |
Pine Mountain Builders, LLC |
|
|
246 |
|
|
|
1,832 |
|
|
|
(9 |
) |
|
|
41 |
|
|
|
(5 |
) |
|
|
6 |
|
Glenmore Garden Villas LLC |
|
|
|
|
|
|
|
|
|
|
(69 |
) |
|
|
|
|
|
|
(35 |
) |
|
|
|
|
CPI/FSP I, L.P. |
|
|
|
|
|
|
4,448 |
|
|
|
|
|
|
|
1,015 |
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
13 |
|
|
|
(36 |
) |
|
|
(14 |
) |
|
|
(19 |
) |
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
33,952 |
|
|
$ |
47,336 |
|
|
$ |
7,308 |
|
|
$ |
10,309 |
|
|
$ |
1,820 |
|
|
$ |
2,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. OTHER ASSETS
Other Assets on the Condensed Consolidated Balance Sheets included the following (in
thousands):
15
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
Investment in Verde |
|
$ |
9,376 |
|
|
$ |
9,376 |
|
FF&E and leasehold improvements, net of
accumulated depreciation
of $12,224 and $11,540 as of March 31, 2009
and December 31, 2008, respectively |
|
|
5,660 |
|
|
|
5,845 |
|
Airplane, net of accumulated depreciation of
$881 and $965
as of March 31, 2009 and December 31, 2008,
respectively |
|
|
13,474 |
|
|
|
14,408 |
|
Predevelopment costs and earnest money |
|
|
15,886 |
|
|
|
16,302 |
|
Lease inducements, net of accumulated
amortization of $1,147 and $
931 as of March 31, 2009 and December 31, 2008,
respectively |
|
|
12,743 |
|
|
|
13,903 |
|
Loan closing costs, net of accumulated
amortization of $3,443 and $3,035
as of March 31, 2009 and December 31, 2008,
respectively |
|
|
4,826 |
|
|
|
5,231 |
|
Prepaid expenses and other assets |
|
|
4,543 |
|
|
|
2,641 |
|
Deferred tax asset |
|
|
11,045 |
|
|
|
8,897 |
|
Intangible Assets: |
|
|
|
|
|
|
|
|
Goodwill |
|
|
5,450 |
|
|
|
5,450 |
|
Above market leases, net of accumulated
amortization of $9,155 and $9,106
as of March 31, 2009 and December 31, 2008,
respectively |
|
|
685 |
|
|
|
734 |
|
In-place leases, net of accumulated
amortization of $2,302 and $2,270
as of March 31, 2009 and December 31, 2008,
respectively |
|
|
512 |
|
|
|
543 |
|
|
|
|
|
|
|
|
|
|
$ |
84,200 |
|
|
$ |
83,330 |
|
|
|
|
|
|
|
|
Investment in Verde relates to a cost method investment in a non-public real estate owner and
developer. Goodwill relates entirely to the Office reportable segment. Above and below market
leases are amortized into rental revenues over the remaining lease terms. In-place leases are
amortized into depreciation and amortization expense also over remaining lease terms. Amortization
expense for intangibles totaled $51,000 and $1.3 million in the three months ended March 31, 2009
and 2008, respectively.
8. SUPPLEMENTAL CASH FLOWS INFORMATION
The following table summarizes supplemental information related to cash flows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2009 |
|
2008 |
Interest paid, net of amounts capitalized |
|
$ |
11,342 |
|
|
$ |
5,674 |
|
Income taxes refunded |
|
|
754 |
|
|
|
392 |
|
|
|
|
|
|
|
|
|
|
Non-Cash Transactions |
|
|
|
|
|
|
|
|
Transfer from note payable to redeemable noncontrolling interests |
|
|
7,410 |
|
|
|
|
|
Transfer from accrued interest payable to redeemable noncontrolling interests |
|
|
1,357 |
|
|
|
|
|
Transfer from projects under development to land held for investment or future
development |
|
|
5,159 |
|
|
|
|
|
Change in accruals excluded from property development and acquisition expenditures |
|
|
(3,260 |
) |
|
|
12,948 |
|
Transfer from accounts payable and accrued liabilities to deferred tax asset |
|
|
(1,793 |
) |
|
|
|
|
Change in accumulated other comprehensive income |
|
|
(480 |
) |
|
|
3,869 |
|
Change in fair value of redeemable noncontrolling interests |
|
|
180 |
|
|
|
(115 |
) |
Transfer from investment in joint venture to land held for investment |
|
|
|
|
|
|
1,570 |
|
Transfer from projects under development to operating properties |
|
|
|
|
|
|
27,014 |
|
Transfer from other assets to land held for investment or future development |
|
|
|
|
|
|
5,694 |
|
16
9. NONCONTROLLING INTERESTS
The Company consolidates various ventures that are involved in the ownership and/or
development of real estate and has historically recorded the other partners interest as a minority
interest. In December 2007, the FASB issued SFAS No. 160 which requires that amounts formerly
reflected as minority interests be classified as noncontrolling interests and reflected in
stockholders equity, if appropriate, in the Companys Condensed Consolidated Balance Sheets.
Income or loss associated with noncontrolling interests is required to be presented separately, net
of tax, below net income on the Companys Condensed Consolidated Income Statement. These amounts
were previously included in net income as minority interest in income of consolidated subsidiaries.
In addition, SFAS No. 160 also requires a reconciliation of equity of both the parent and its
noncontrolling interests. During 2008, revisions were also made to EITF D-98, which clarified that
certain noncontrolling interests with redemption provisions that are outside the Companys control,
commonly referred to as redeemable minority interests, were within the scope of EITF D-98. The
Company has several venture agreements which contain provisions requiring the Company to purchase
the noncontrolling interest at the then fair value upon demand on or after a future date. Upon
adoption of SFAS No. 160, and in conjunction with the requirements of EITF D-98, the Company
reflected the fair value of the redeemable noncontrolling interests in consolidated subsidiaries in
a separate line item on the Condensed Consolidated Balance Sheets. The Company recorded the
difference between cost and fair value of redeemable noncontrolling interests as an adjustment to
Stockholders Investment. Under EITF D-98, the Company has a choice of either (1) accreting
redeemable noncontrolling interests to their redemption value over the redemption period or (2)
recognizing changes in the redemption value immediately as they occur. The Company is utilizing
the second approach.
The Company adopted SFAS No. 160 on January 1, 2009, and the appropriate statements have been
revised to reflect the required presentation under SFAS No. 160 for all periods presented. The
following table details the components of Redeemable Noncontrolling Interests in Consolidated
Subsidiaries for the three months ended March 31, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2009 |
|
|
2008 |
|
Beginning Balance |
|
$ |
3,945 |
|
|
$ |
11,717 |
|
Net loss attributable to redeemable noncontrolling interests |
|
|
(212 |
) |
|
|
(97 |
) |
Contributions from (distributions to) noncontrolling interests |
|
|
(22 |
) |
|
|
3 |
|
Conversion of note payable and accrued interest to noncontrolling interest |
|
|
8,767 |
|
|
|
|
|
Change in fair value of noncontrolling interests |
|
|
180 |
|
|
|
(115 |
) |
|
|
|
|
|
|
|
Ending Balance |
|
$ |
12,658 |
|
|
$ |
11,508 |
|
|
|
|
|
|
|
|
For the three months ended March 31, 2009 and 2008, net income on the Condensed Consolidated
Statement of Stockholders Investment is reconciled to the Condensed Consolidated Income Statement
as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
For the three months Ended March 31, |
|
|
|
2009 |
|
|
2008 |
|
Net income attributable to controlling interest |
|
$ |
163,798 |
|
|
$ |
5,652 |
|
Net income attributable to nonredeemable noncontrolling interests |
|
|
624 |
|
|
|
768 |
|
Net loss attributable to redeemable noncontrolling interests |
|
|
(212 |
) |
|
|
(97 |
) |
|
|
|
|
|
|
|
Net income |
|
$ |
164,210 |
|
|
$ |
6,323 |
|
|
|
|
|
|
|
|
10. REPORTABLE SEGMENTS
17
In the second quarter of 2008, the Company reorganized along functional lines and eliminated
its division structure, which was based primarily on product type. The Companys reportable
segments are no longer the same as the functional structure of the Company and, as a result, the
Company revised its segment reporting to reflect the manner that information is currently presented
to the chief operating decision maker (CODM) and conformed the quarter ended March 31, 2008 to
reflect the same presentation.
Under its old structure, the Company had four reportable segments: Office/Multi-family,
Retail, Land and Industrial. These segments were consistent with the Companys division structure
and related reporting to the CODM. Under its new structure, the Company has five reportable
segments: Office, Retail, Land, Third-Party Management and Multi-Family. These reportable
segments represent an aggregation of operating segments reported to the CODM based on similar
economic characteristics that include the type of product and nature of service. The Office
segment includes results of operations for office properties, both consolidated and at joint
ventures. The Retail segment includes results of operations for both consolidated and joint
venture-owned retail centers. The Land segment includes results of operations for various tracts
of land that are held for investment or future development, and single-family residential
communities that are parceled into lots and sold to various homebuilders or sold as undeveloped
tracts of land. The Third Party Management segment includes fee income where the Company manages,
leases and/or develops properties for other owners. The Multi-Family segment includes results of
operations for the development and sale of multi-family real estate.
The Other segment includes:
|
|
fee income, salary reimbursements and expenses for joint
venture properties that the Company manages, develops, and/or leases;
|
|
|
|
compensation for employees, other than those in the Third
Party Management 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);
|
|
|
|
income attributable to noncontrolling interests;
|
|
|
|
income taxes;
|
|
|
|
depreciation;
|
|
|
|
preferred dividends; and
|
|
|
|
the operations of the Industrial properties, which are not
material for separate presentation.
|
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 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
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 an
equity REITs 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 REITs operating performance that excludes historical cost depreciation,
among other items, from GAAP net income. Management believes that the use of FFO, combined with
the required primary GAAP presentations, has been fundamentally beneficial, improving the
understanding of operating results of REITs among the investing public and making comparisons of
REIT operating results more meaningful. Company management evaluates operating performance in part
based on FFO. Additionally, the Company uses FFO and FFO per share, along with other measures, to
assess performance in connection with evaluating and granting incentive compensation to its
officers and other key employees.
Segment net income, investment in joint ventures and 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 on a total company basis.
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party |
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2009 (in thousands) |
|
Office |
|
|
Retail |
|
|
Land |
|
|
Management |
|
|
Multi-Family |
|
|
Other |
|
|
Total |
|
Net rental property revenues less rental property operating expenses |
|
$ |
13,704 |
|
|
$ |
6,130 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
355 |
|
|
$ |
20,189 |
|
Fee income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,939 |
|
|
|
|
|
|
|
3,105 |
|
|
|
8,044 |
|
Residential, tract and outparcel sales, net of cost of sales |
|
|
|
|
|
|
582 |
|
|
|
236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
818 |
|
Other income |
|
|
2 |
|
|
|
357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
627 |
|
|
|
986 |
|
Gain on sale of undepreciated investment properties |
|
|
|
|
|
|
96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
113 |
|
|
|
209 |
|
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,128 |
) |
|
|
|
|
|
|
(9,862 |
) |
|
|
(13,990 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,430 |
) |
|
|
(10,430 |
) |
Depreciation and amortization of non-real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(968 |
) |
|
|
(968 |
) |
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,546 |
) |
|
|
(1,546 |
) |
Funds from operations from unconsolidated joint ventures |
|
|
2,353 |
|
|
|
1,604 |
|
|
|
42 |
|
|
|
|
|
|
|
(36 |
) |
|
|
(23 |
) |
|
|
3,940 |
|
Income attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(412 |
) |
|
|
(412 |
) |
Benefit for income taxes from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,941 |
|
|
|
3,941 |
|
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,227 |
) |
|
|
(3,227 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations available to common stockholders |
|
$ |
16,059 |
|
|
$ |
8,769 |
|
|
$ |
278 |
|
|
$ |
811 |
|
|
$ |
(36 |
) |
|
$ |
(18,327 |
) |
|
$ |
7,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,236 |
) |
Gain on sale of depreciated investment properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interest available to common stockholders |
|
|
|
|
|
|
$ |
160,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party |
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2008 (in thousands) |
|
Office |
|
|
Retail |
|
|
Land |
|
|
Management |
|
|
Multi-Family |
|
|
Other |
|
|
Total |
|
Net rental property revenues less rental property operating expenses |
|
$ |
15,129 |
|
|
$ |
5,041 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
465 |
|
|
$ |
20,635 |
|
Fee income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,911 |
|
|
|
|
|
|
|
1,647 |
|
|
|
7,558 |
|
Residential, tract and outparcel sales, net of cost of sales |
|
|
|
|
|
|
|
|
|
|
798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
798 |
|
Other income |
|
|
119 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,229 |
|
|
|
1,360 |
|
Gain on sale of undepreciated investment properties |
|
|
|
|
|
|
|
|
|
|
3,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,736 |
|
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,271 |
) |
|
|
|
|
|
|
(9,114 |
) |
|
|
(14,385 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,275 |
) |
|
|
(6,275 |
) |
Depreciation and amortization of non-real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(777 |
) |
|
|
(777 |
) |
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,755 |
) |
|
|
(1,755 |
) |
Funds from operations from unconsolidated joint ventures |
|
|
1,204 |
|
|
|
1,333 |
|
|
|
1,007 |
|
|
|
|
|
|
|
650 |
|
|
|
(11 |
) |
|
|
4,183 |
|
Income attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(671 |
) |
|
|
(671 |
) |
Benefit for income taxes from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,217 |
|
|
|
3,217 |
|
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,813 |
) |
|
|
(3,813 |
) |
|
|
|
|
Funds from operations available to common stockholders |
|
$ |
16,452 |
|
|
$ |
6,386 |
|
|
$ |
5,541 |
|
|
$ |
640 |
|
|
$ |
650 |
|
|
$ |
(15,858 |
) |
|
$ |
13,811 |
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,028 |
) |
Gain on sale of depreciated investment properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interest available to common stockholders |
|
|
|
|
|
|
$ |
1,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
When reviewing the results of operations for the Company, management analyzes its rental
property operations and residential, tract and outparcel sales net of their related costs. Gains
on sales of investment properties and the property operations that are classified as discontinued
operations are also presented net of costs in the management reporting. 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 segments information to the Companys consolidated revenues. These
items are eliminated from the segment reporting tables above as follows:
19
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
Reconciliation to Revenues on Consolidated Income Statements (in thousands) |
|
2009 |
|
|
2008 |
|
Net rental property revenues less rental property operating expenses |
|
$ |
20,189 |
|
|
$ |
20,635 |
|
Plus rental property operating expenses |
|
|
17,313 |
|
|
|
13,439 |
|
Fee income |
|
|
8,044 |
|
|
|
7,558 |
|
Residential, tract and outparcel sales, net of cost of sales |
|
|
818 |
|
|
|
798 |
|
Plus residential, tract and outparcel cost of sales |
|
|
1,730 |
|
|
|
946 |
|
Net rental property revenues less rental property operating expensss from discontinued operations |
|
|
7 |
|
|
|
233 |
|
Other income |
|
|
986 |
|
|
|
1,360 |
|
|
|
|
|
|
|
|
Total consolidated revenues |
|
$ |
49,087 |
|
|
$ |
44,969 |
|
|
|
|
|
|
|
|
20
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Overview:
Cousins Properties Incorporated, (along with its subsidiaries and affiliates, collectively
referred to as the Company), is a real estate development company with experience in the
development, leasing, financing and management of office, retail and industrial properties in
addition to residential land development and the development and sale of multi-family products. As
of March 31, 2009, the Company held interests directly or through joint ventures in 23 office
properties totaling 7.5 million square feet, 14 retail properties totaling 4.7 million square feet,
and four industrial properties totaling 2.0 million square feet. These interests include office
and retail projects under development totaling 1.8 million square feet. The Company also owns one
substantially completed multi-family project containing 124 for-sale units. The Company had 25
residential communities in various stages of development directly or through joint ventures in
which approximately 10,100 lots remain to be developed and/or sold. In addition, the Company owned
directly or through joint ventures approximately 9,500 acres of land.
The Companys strategy is to produce stockholder returns by creating value through the
development of high quality, well-located office, retail, multi-family and residential properties.
The Company has developed substantially all of the real estate assets it owns. A key element in the
Companys strategy is to actively manage its portfolio of investment properties and, at the
appropriate times, to engage in timely and strategic recycling of its capital, either by sales,
financings or through contributions to ventures in which the Company retains an ownership interest.
These transactions seek to maximize the value of the assets the Company has created, generate
capital for additional development properties and return a portion of the value created to the
Companys stockholders.
Management continues to assess its opportunities in the current economic environment.
Management has seen the number of traditional development opportunities across its product types
decrease and does not expect this trend to change significantly in the next nine to 12 months.
Single-family residential markets continue to struggle. Management believes retailers are more
reluctant to commit to new leases, thereby management estimates low new retail development. In
addition, management sees few opportunities for traditional office or for-sale multi-family
development within the next year. Management is optimistic that other, more non-traditional,
opportunities may present themselves to the Company. These opportunities could include acquisition
of single-family residential, office or retail developments whose developers or lenders are
experiencing problems and acquisition of retail or office projects with financing problems.
However, there can be no assurance that these non-traditional opportunities will materialize.
Also, in the current economic environment, credit markets are making it difficult for real
estate companies to obtain new loans or to refinance maturing obligations. The Company has no
significant debt maturities in the remainder of 2009. Management believes it has capacity, through
cash on hand and availability under its credit facility and construction lines, to complete its
ongoing development projects. The Company closely monitors the financial covenants contained in
its credit agreements. Development activities could decline and/or rental revenues could decrease
due to tenant defaults or lease terminations; however, the Company expects to remain in compliance
with its financial covenants for the foreseeable future.
Significant events during the three months ended March 31, 2009 included the following:
|
|
|
Upon receipt of certain venture distributions, recognized approximately $167 million of
deferred gain related to the June 2006 transaction with Prudential. |
|
|
|
|
Sold a ground-leased outparcel at The Avenue Webb Gin for approximately $1.8 million,
generating pre-tax gain on sale of approximately $582,000. |
21
|
|
|
Executed or renewed leases covering approximately 80,000 square feet of office space
and 72,000 square feet of retail space. |
|
|
|
|
Other highlights subsequent to quarter end included the following: |
|
|
|
|
In April 2009, repaid in full an $83.3 million mortgage note payable secured by the San
Jose MarketCenter for approximately $70 million. The Company expects to record a gain on
extinguishment of this debt of approximately $12.7 million in the second quarter of 2009. |
|
|
|
|
Executed a 50,000 square foot lease with Firethorn Holdings, LLC at Terminus 200, a
25-story office building under construction at the Companys Terminus development in
Atlanta, Georgia. |
Results of Operations:
Rental Property Revenues. Rental property revenues increased approximately $3.2 million (9%)
in the three month 2009 period compared to the same 2008 period. These increases are discussed in
detail below.
Rental property revenues from the office portfolio increased approximately $296,000 (1%) in
the three month 2009 period as a result of the following:
|
|
|
Increase of $411,000 due to an increase in average economic occupancy at Terminus 100; |
|
|
|
|
Increase of $257,000 from the American Cancer Society Center (the ACS Center), where
average economic occupancy increased; |
|
|
|
|
Increase of $1.3 million from One Georgia Center, due to an increase in average
economic occupancy; and |
|
|
|
|
Decrease of $1.4 million related to 191 Peachtree Tower, where average economic
occupancy decreased, mainly due to the December 2008 expiration of the Wachovia lease. |
Rental property revenues from the retail portfolio increased approximately $2.9 million (39%)
in the three month 2009 period as a result of the following:
|
|
|
Increase of $1.6 million related to increased average economic occupancy at The Avenue
Forsyth, which opened in April 2008; |
|
|
|
|
Increase of $1.2 million related to increased average economic occupancy at Tiffany
Springs MarketCenter, which opened in July 2008. |
Rental Property Operating Expenses. Rental property operating expenses increased
approximately $3.9 million (29%) in the three month 2009 period compared to the same 2008 period as
a result of the following:
|
|
|
Increase of $1.3 million related to the increased occupancy at Terminus 100 and One
Georgia Center; |
|
|
|
|
Increase of $465,000 related to 191 Peachtree Tower, due mainly to increases in real
estate taxes, marketing costs and bad debt expense; |
|
|
|
|
Increase of $1.0 million related to the 2008 openings of The Avenue Forsyth and
Tiffany Springs MarketCenter; and |
|
|
|
|
Increase of $651,000 related to San Jose MarketCenter and The Avenue Carriage
Crossing, due to increases in bad debt expense. |
Fee Income. Fee income increased $486,000 (6%) between the three month 2009 and 2008 periods.
Fee income is comprised of management fees, development fees and leasing fees, which the Company
performs for third party property owners and joint ventures in which it has an ownership
interest. These amounts vary between quarters, due to the number of contracts with ventures and
22
third party owners and the development and leasing needs at the underlying properties. Amounts
could vary in future periods based on volume and composition of activities at the underlying
properties. Between the 2009 and 2008 periods, management fee income, including salary and expense
reimbursements, increased approximately $814,000, due to higher average projects under management
between the periods. This amount was partially offset by a decrease in leasing fee income of
approximately $261,000, mainly due to timing of lease rollovers at the properties.
Residential Lot and Outparcel Sales and Cost of Sales. Residential lot and outparcel sales
increased $804,000 (46%) between the three month 2009 period and the same 2008 period, and
residential lot and outparcel cost of sales increased $784,000 (83%) between the periods.
Residential Lot Sales and Cost of Sales The Companys residential lot business
consists of projects that are consolidated, for which income is recorded in the residential lot and
outparcel sales and cost of sales line items, and projects that are owned through joint ventures in
which the Company is a 50% partner with Temco Associates LLC (Temco) and CL Realty, L.L.C., for
which income is recorded in income from unconsolidated joint ventures. Residential lot sales
increased $604,000 between the three month 2009 period and the same 2008 period. Lot sales were as
follows:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
Consolidated projects |
|
|
4 |
|
|
|
2 |
|
Temco |
|
|
|
|
|
|
2 |
|
CL Realty, L.L.C. |
|
|
21 |
|
|
|
31 |
|
|
|
|
Total |
|
|
25 |
|
|
|
35 |
|
|
|
|
Demand for residential lots is down significantly as a result of general market conditions and
as a result of limited demand in the Companys and its ventures principal markets in Texas,
Florida and metropolitan Atlanta. Builders, the primary customers for such residential lots, have
a general oversupply of inventory in the Companys markets and are working to reduce inventory
levels before they consider buying additional lots. Many builders are also in financial distress
because of current market conditions. In addition, the recent changes in credit availability for
home buyers and homebuilders have made it more difficult to obtain financing for purchasers.
Management is closely monitoring market developments but is currently unable to predict when
markets will improve. Management expects these market conditions to continue to negatively impact
residential lot sales and have an adverse impact on the Companys results of operations until such
time as the residential lot markets improve. Therefore, consistent with current market trends, the
Company anticipates residential lot sales for 2009, like those in 2008, will be lower than those
the Company experienced in recent years, both at consolidated projects and at Temco and CL Realty,
L.L.C. The Company cannot currently quantify the effect of the current slowdown on its results of
operations for 2009 and forward.
Residential lot cost of sales increased $411,000 between the three month 2009 and 2008
periods. The change in residential lot cost of sales was also partially due to the number of lots
sold during the periods and partially to fluctuations in gross profit percentages used to calculate
the cost of sales for residential lot sales in certain of the residential developments.
Outparcel Sales and Cost of Sales Outparcel sales increased $200,000 between the
three month 2009 and 2008 periods. There was one outparcel sale in each period, although the 2009
sale was at a higher price. Outparcel cost of sales increased $373,000 between the periods, as the
basis in the 2009 land parcel was higher than the parcel sold in 2008.
General and Administrative Expense, including Reimbursements (G&A).
G&A expense decreased approximately $395,000 (3%) between the three month 2009 and 2008
periods primarily as a result of the following:
23
|
|
|
Decrease in salaries and benefits for employees and directors of approximately $3.9
million. This decrease is based in part on a decrease in the number of employees at the
Company between the periods. The decrease is also due to a decrease in stock-based
compensation expense, a portion of which fluctuates with the Companys stock price; |
|
|
|
|
Increase in salaries for reimbursed employees of approximately $442,000 due to higher
average projects under management in 2009 compared to the same 2008 period; |
|
|
|
|
Decrease of approximately $2.7 million in the capitalization of personnel costs to
projects under development, which have declined. |
Depreciation and Amortization. Depreciation and amortization increased approximately $1.8
million (16%) between the three month 2009 and 2008 periods primarily as a result of the following:
|
|
|
Increase of $773,000 related to the increases in tenant improvements associated with
increases in occupancy at Terminus 100 and One Georgia Center; |
|
|
|
|
Increase of $1.2 million from the openings of The Avenue Forsyth and Tiffany Springs
MarketCenter; and |
|
|
|
|
Decrease of $570,000 related to 191 Peachtree Tower, mainly due to a decrease in
tenant asset amortization from the expiration of the Wachovia lease in December 2008. |
Interest Expense. Interest expense increased approximately $4.2 million (66%) in the three
month 2009 period compared to the same 2008 period as a result of higher average debt outstanding
between periods, and a decrease in capitalized interest of $3.1 million due to lower weighted
average expenditures on development projects.
Other Expense. Other expense decreased approximately $209,000 (12%) between the three month
2009 and 2008 periods. The expenses incurred by the Company when pursuing a potential development
project are recorded in this category. In the 2008 period, approximately $1.1 million was expensed
for a retail project no longer probable of development, and in the 2009 period, approximately
$800,000 was expensed for a retail project no longer probable of being developed.
Benefit for Income Taxes from Operations. Benefit for income taxes from operations increased
approximately $724,000 (23%) between the three month 2009 and 2008 periods as a result of higher
losses from Cousins Real Estate Corporation (CREC), the Companys taxable REIT subsidiary. CREC
losses were higher as a result of the following:
|
|
|
Decrease in income from the TRG Columbus Development Venture, Ltd. (TRG), as TRG had
no sales in the 2009 period, and decrease in income from CL Realty, L.L.C. as a result of
fewer lot sales and other income (see further discussion in the income from
unconsolidated joint ventures section below); |
|
|
|
|
Increase in interest expense on borrowings between the Company and CREC. |
Income from Unconsolidated Joint Ventures. Income from unconsolidated joint ventures
decreased approximately $997,000 (35%) in the three month 2009 period compared to the same 2008
period due to the following. (All amounts discussed reflect the Companys share of joint venture
income based on its ownership interest in each joint venture.)
|
|
|
Decrease in income from TRG of approximately $651,000 due to substantially all of the
unit closings being completed by the third quarter of 2008, and therefore the entity had
limited activity in the 2009 period. |
|
|
|
|
Decrease in income from CL Realty, L.L.C. of approximately $885,000 due to a mineral
rights lease bonus recognized in the first quarter of 2008 and to the recognition of
income from potential lot buyers forfeiting their deposits in 2008. This decrease was
also attributable to a decrease in lots sold from 31 in the 2008 period to 21 in the 2009
period. See additional discussion in the Residential Lot and Outparcel Sales and Cost of
Sales section above. |
24
|
|
|
Increase in income of approximately $613,000 from Palisades West LLC, which developed
and owns two office buildings in Austin, Texas. Building 1 became partially operational
in the fourth quarter of 2008. |
Gain on Sale of Investment Properties. Gain on sale of investment properties increased $163.6
million between the three month 2009 and 2008 periods. The increase is attributable to the
recognition of $167.2 million in deferred gain related to the 2006 venture formation with
Prudential. When the Company and Prudential formed the venture, the Company contributed properties
and Prudential contributed cash. The Company accounted for the transaction as a sale in accordance
with SFAS No. 66, Accounting for Sales of Real Estate, but deferred the related gain because the
consideration received was a partnership interest as opposed to cash. In the 2009 period, the
Company and Prudential made a pro rata distribution of cash from the venture that caused the
Company to recognize all of the gain that was deferred in 2006.
Discussion of New Accounting Pronouncements.
Derivative Instruments and Hedging Activities
In March 2008, the Financial Accounting Standards Board (FASB) issued Statement of Financial
Accounting Standards (SFAS) No. 161, Disclosures about Derivative Instruments and Hedging
Activities, an amendment of FASB Statement No. 133. SFAS No. 161 requires entities that use
derivative instruments to provide qualitative disclosures about their objectives and strategies for
using such instruments, as well as any details of credit-risk-related contingent features contained
within derivatives. SFAS No. 161 also requires entities to disclose additional information about
the amounts and location of derivatives located within the financial statements, how the provisions
of SFAS No. 133 have been applied, and the impact that hedges have on an entitys financial
position, financial performance, and cash flows. The Company adopted the provisions of SFAS No. 161
effective January 1, 2009, although no additional disclosures were required. See Note 2 for the
Companys disclosures about its derivative instruments and hedging activities.
Fair Value of Financial Instruments
Financial Staff Position (FSP) FAS 107-1, Interim Disclosures about Fair Value of Financial
Instruments, requires disclosures about fair value of financial instruments in interim financial
statements as well as in annual financial statements. This statement is effective for interim
periods ending after June 15, 2009. The Company plans to adopt FSP FAS 107-1 in the second quarter
of 2009.
Accounting for Noncontrolling Interests
The Company adopted SFAS No. 160, Noncontrolling Interests in Consolidated Financial
Statements, and Emerging Issues Task Force (EITF) D-98, Classification and Measurement of
Redeemable Securities, on January 1, 2009.
The Company consolidates various ventures that are involved in the ownership and/or
development of real estate and has historically recorded the other partners interest as a minority
interest. In December 2007, the FASB issued SFAS No. 160 which requires that amounts formerly
reflected as minority interests be classified as noncontrolling interests and reflected in
stockholders equity, if appropriate, in the Companys Condensed Consolidated Balance Sheets.
Income or loss associated with noncontrolling interests is required to be presented separately, net
of tax, below net income on the Companys Condensed Consolidated Income Statement. These amounts
were previously included in net income as minority interest in income of consolidated subsidiaries.
In addition, SFAS No. 160 also requires a reconciliation of equity of both the parent and its
noncontrolling interests. During 2008, revisions were also made to EITF D-98, which clarified that
certain noncontrolling interests with redemption provisions that are outside the Companys control,
commonly referred to as redeemable minority
25
interests, were within the scope of EITF D-98. The
Company has several venture agreements which contain provisions requiring the Company to purchase
the noncontrolling interest at the then fair value upon demand on or after a future date. Upon
adoption of SFAS No. 160, and in conjunction with the requirements of EITF D-98, the Company
reflected the fair value of the redeemable noncontrolling interests in consolidated subsidiaries in
a separate line item on the Condensed Consolidated Balance Sheets. The Company recorded the
difference between cost and fair value of redeemable noncontrolling interests as an adjustment to
Stockholders Investment. Under EITF D-98, the Company has a choice of either (1) accreting
redeemable noncontrolling interests to their redemption value over the redemption period or (2)
recognizing changes in the redemption value immediately as they occur. The Company is utilizing
the second approach.
Accounting for Participating Securities
The Company adopted EITF No. 03-6-1, Determining Whether Instruments Granted in Share-Based
Payment Transactions are Participating Securities, on January 1, 2009. This standard requires
that unvested share-based payment awards that contain nonforfeitable rights to dividends or
dividend equivalents be included in the computation of earnings per share for all periods
presented. The Companys restricted stock falls within the scope of this standard. Therefore,
both basic and diluted earnings per share for the three months ended March 31, 2008 have been
retroactively adjusted to conform to this new standard. See Note 3 for further discussion.
Funds from Operations. The table below shows Funds from Operations Available to Common
Stockholders (FFO) and the related reconciliation to net income available to common stockholders
for the Company. The Company calculated 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 accounting principles generally accepted in the United
States of America (GAAP)), excluding extraordinary items, cumulative effect of change in
accounting principle and gains or losses from sales of depreciable property, plus depreciation and
amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint
ventures to reflect FFO on the same basis.
FFO is used by industry analysts and investors as a supplemental measure of an equity REITs
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 and FFO per share, along with other measures, to assess performance in connection with
evaluating and granting incentive compensation to its officers and key employees. The
reconciliation of net income available to common stockholders to FFO is as follows for the quarters
ended March 31, 2009 and 2008 (in thousands):
26
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
Net Income Available to Common Stockholders |
|
$ |
160,571 |
|
|
$ |
1,839 |
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
Consolidated properties |
|
|
13,056 |
|
|
|
11,265 |
|
Discontinued properties |
|
|
|
|
|
|
174 |
|
Share of unconsolidated joint ventures |
|
|
2,158 |
|
|
|
1,391 |
|
|
Depreciation of furniture, fixtures and equipment and amortization
of specifically identifiable intangible assets: |
|
|
|
|
|
|
|
|
Consolidated properties |
|
|
(968 |
) |
|
|
(770 |
) |
Discontinued properties |
|
|
|
|
|
|
(7 |
) |
Share of unconsolidated joint ventures |
|
|
(10 |
) |
|
|
(25 |
) |
|
Gain on sale of investment properties, net of applicable
income tax provision: |
|
|
|
|
|
|
|
|
Consolidated |
|
|
(167,434 |
) |
|
|
(3,792 |
) |
Share of unconsolidated joint ventures |
|
|
(28 |
) |
|
|
|
|
|
Gain on sale of undepreciated investment properties |
|
|
209 |
|
|
|
3,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations Available to Common Stockholders |
|
$ |
7,554 |
|
|
$ |
13,811 |
|
|
|
|
|
|
|
|
Liquidity and Capital Resources:
Financial Condition.
The Company had four projects in its development pipeline at March 31, 2009. Management
believes that the Company has the capacity to complete these projects with cash on hand plus
availability under its credit facility and construction loans. The Company does not foresee the
need to access the capital markets in order to complete its current projects. In addition, the
Company is not exposed to any significant debt maturities in 2009. Management estimates that the
Company has the ability to repay its near-term maturities with the availability noted above. The
financial condition of the Company is discussed in further detail below.
At March 31, 2009, the Company was subject to the following contractual obligations and
commitments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than |
|
|
|
|
|
|
|
|
|
After |
|
|
Total |
|
1 Year |
|
1-3 Years |
|
4-5 Years |
|
5 years |
Contractual Obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured notes payable and construction loans |
|
$ |
422,226 |
|
|
$ |
226 |
|
|
$ |
322,000 |
|
|
$ |
100,000 |
|
|
$ |
|
|
Mortgage notes payable |
|
|
523,043 |
|
|
|
2,306 |
|
|
|
147,360 |
|
|
|
226,083 |
|
|
|
147,294 |
|
Interest commitments under notes payable (1) |
|
|
172,904 |
|
|
|
45,798 |
|
|
|
72,063 |
|
|
|
28,038 |
|
|
|
27,005 |
|
Operating leases (ground leases) |
|
|
15,137 |
|
|
|
92 |
|
|
|
192 |
|
|
|
202 |
|
|
|
14,651 |
|
Operating leases (all other) |
|
|
9,056 |
|
|
|
5,349 |
|
|
|
3,215 |
|
|
|
255 |
|
|
|
237 |
|
|
|
|
Total contractual obligations |
|
$ |
1,142,366 |
|
|
$ |
53,771 |
|
|
$ |
544,830 |
|
|
$ |
354,578 |
|
|
$ |
189,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Letters of credit |
|
$ |
4,200 |
|
|
$ |
4,200 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Performance bonds |
|
|
5,437 |
|
|
|
4,415 |
|
|
|
1,022 |
|
|
|
|
|
|
|
|
|
Estimated development commitments (2) |
|
|
61,335 |
|
|
|
37,414 |
|
|
|
22,080 |
|
|
|
1,841 |
|
|
|
|
|
Unfunded tenant improvements |
|
|
2,131 |
|
|
|
2,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commitments |
|
$ |
73,103 |
|
|
$ |
48,160 |
|
|
$ |
23,102 |
|
|
$ |
1,841 |
|
|
$ |
|
|
|
|
|
|
|
|
(1) |
|
Interest on variable rate obligations is based on rates effective as of March 31, 2009. |
|
(2) |
|
Development commitments include share of joint venture development commitments. |
27
In April 2009, the Company repaid the San Jose MarketCenter note in full for approximately
$70.1 million, which represents a discount from the face amount. The Company expects to record a
gain on extinguishment of debt, net of unamortized loan closing costs and fees, of approximately
$12.7 million in the second quarter of 2009 related to this repayment.
The Company has an interest rate swap agreement with a notional amount of $100 million in
order to manage its interest rate risk under the Term Facility. The Company designated this swap
as a cash flow hedge, and this swap effectively fixes the underlying LIBOR rate of the Term
Facility at 5.01%. The Company also has two interest rate swap agreements with notional amounts of
$75 million each in order to manage interest rate risk associated with floating-rate, LIBOR-based
borrowings. The Company designated these swaps as cash flow hedges, and these swaps effectively
fix a portion of the underlying LIBOR rate on $150 million of Company borrowings at an average rate
of 2.84%. For the three months ended March 31, 2009 and the year ended December 31, 2008, there
was no ineffectiveness under any of the Companys interest rate swaps. The fair value calculation
for the swaps is deemed to be a Level 2 calculation under the guidelines as set forth in SFAS No.
157. The Company obtains a third party valuation utilizing estimated future LIBOR rates to
calculate fair value. The fair values of the interest rate swap agreements were recorded in
accounts payable and accrued liabilities and accumulated other comprehensive loss on the Condensed
Consolidated Balance Sheets, detailed as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating Rate, |
|
|
|
|
|
|
|
|
LIBOR-based |
|
|
|
|
Term Facility |
|
Borrowings |
|
Total |
|
|
|
Balance, December 31, 2008 |
|
$ |
11,869 |
|
|
$ |
4,732 |
|
|
$ |
16,601 |
|
Change in fair value |
|
|
(333 |
) |
|
|
(147 |
) |
|
|
(480 |
) |
|
|
|
Balance, March 31, 2009 |
|
$ |
11,536 |
|
|
$ |
4,585 |
|
|
$ |
16,121 |
|
|
|
|
The real estate and other assets of 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.
As of March 31, 2009, the Company had $322.0 million drawn on its $500 million credit facility
and had $59.7 million in cash and cash equivalents. The amount available under this credit
facility is reduced by outstanding letters of credit, which were $4.2 million at March 31, 2009.
These amounts are available to fund operations, ongoing development activities and capital
expenditures, among other things. The Companys interest rate on its credit facility is LIBOR plus
a spread based on certain of the Companys ratios and other factors, and interest is due
periodically as defined by the loan agreement. As of March 31, 2009, the spread over LIBOR for the
credit facility was 1.10%, and the spread over LIBOR for the Term Facility was 1.05%. The Company
is currently in compliance with its financial covenants.
The Company expects its credit facility and cash on hand to be the primary funding source for
its contractual obligations and commitments in the near term. The Company may obtain long-term
mortgage debt on some of its recently developed, unencumbered assets, to the extent available and
with acceptable terms, to help fund its commitments.
28
Additional Financial Condition Information
The Companys mortgage debt is primarily non-recourse fixed-rate mortgage notes secured by
various real estate assets. Many of the Companys 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 other financings.
As of March 31, 2009, the weighted average interest rate on the Companys consolidated debt
was 5.0%.
The Company may also generate capital through the issuance of securities that includes common
or preferred stock, warrants, debt securities or depositary shares. In March 2009, the Company
filed a shelf registration statement to allow for the issuance of up to $500 million under this
registration statement, the full amount of which is available to be issued as of March 31, 2009.
The Company elected to pay its dividend for the second quarter of 2009 in a combination of cash and
stock. Shares were drawn under this shelf registration statement to be issued to stockholders in
conjunction with this dividend.
Over the long term, the Company will continue to actively manage its portfolio of income
producing properties and strategically sell assets to capture value for stockholders and to recycle
capital for future development activities. The Company expects to utilize indebtedness to fund
future commitments and to place long-term permanent mortgages on selected assets as well as utilize
construction facilities for other development assets. The Company may enter into additional joint
venture arrangements to help fund future developments and may enter into additional structured
transactions with third parties. While the Company does not presently foresee the need to issue
common equity in the future, it will evaluate all public equity sources and select the most
appropriate options as capital is required.
The Companys business model is dependent upon raising capital to meet development
obligations. If one or more sources of capital are not available when required, the Company may be
forced to raise capital on potentially unfavorable terms which could have an adverse effect on the
Companys financial position or results of operations.
Cash Flows.
Cash Flows from Operating Activities. Cash flows from operating activities decreased
approximately $6.7 million between the three month 2009 period and the corresponding 2008 period.
This decrease is mainly a result of increased interest payments and a decrease in distributions
from joint ventures, offset by a decrease in expenditures on residential and multi-family
development and by a decrease in the change in other operating assets and liabilities. See the
results of operations section above for more discussion related to interest expense, joint venture
results and residential lot activity. The decrease in operating distributions received from
unconsolidated joint ventures is mainly due to $8.3 million in distributions from TRG in 2008 from
multi-family unit closings.
Cash Flows from Investing Activities. Net cash used in investing activities decreased
$48.0 million between the three month 2009 period and the corresponding 2008 period, mainly due to
a decrease of $43.1 million in property acquisition and development expenditures resulting from a
decline in development activity between the periods. In addition, investments in unconsolidated
joint ventures decreased approximately $6.9 million between the periods, mainly due to lower
contributions to the Palisades West LLC joint venture, which constructed two office buildings that
were substantially completed in the fourth quarter of 2008.
Cash Flows from Financing Activities. Net cash provided by financing activities
decreased $105.7 million between the three month 2009 period and the corresponding 2008 period to
net cash used in financing activities of $11.1 million. The Company had higher net proceeds under
its credit facility of $107.2 million in the three month 2008 period compared to the 2009 period,
mainly due to the decrease in the Companys development projects. In addition, common dividends
paid decreased approximately $6.1 million between the periods as the quarterly dividend
29
paid
decreased from $0.37 per share in 2008 to $0.25 per share in 2009.
Dividends. During the three months ended March 31, 2009, the Company paid common and
preferred dividends of $16.1 million, which it funded with cash provided by operating activities,
distributions from unconsolidated joint ventures and indebtedness. During the 2008 period, the
Company paid common and preferred dividends of $22.8 million which it funded with cash provided by
operating activities, proceeds from investment property sales, distributions from unconsolidated
joint ventures and indebtedness. The Company intends to fund the cash portion of its quarterly
distributions to common and preferred stockholders with cash provided by operating activities,
proceeds from investment property sales, distributions from unconsolidated joint ventures, and
indebtedness, if necessary. The Companys Board of Directors declared a quarterly dividend of
$0.25 per share payable in June 2009, which will be paid in a combination of cash and stock.
Future dividends may be paid in a combination of cash and stock.
Off Balance Sheet Arrangements
The Company has a number of off balance sheet joint ventures with varying structures. At
March 31, 2009, the Companys unconsolidated joint ventures had aggregate outstanding indebtedness
to third parties of approximately $450.4 million of which the Companys share was $201.9 million.
These loans are generally mortgage or construction loans, most of which are non-recourse to the
Company. Also, in certain instances, the Company provides non-recourse carve-out guarantees on
these non-recourse loans. The Company also has certain guarantees for the repayment of the debt at
the CF Murfreesboro Associates and Glenmore Garden Villas LLC ventures, and performance and
repayment guarantees at its Terminus 200 LLC venture. See the Companys Annual Report on Form 10-K
for the year ended December 31, 2008 for detailed information on these guarantees. An estimate of
the liability associated with these guarantees was made upon entering into the guarantee, and there
have been no material changes in the Companys estimated liability related to these guarantees in
the three months ended March 31, 2009. The unconsolidated joint ventures also had performance
bonds, which the Company guarantees, totaling approximately $2.2 million at March 31, 2009.
Several of these ventures are involved in the acquisition and development of real estate. As
capital is required to fund the acquisition and development of this real estate, the Company must
fund its share of the costs not funded by operations or outside financing. As of March 31, 2009,
the Company had approximately $46.0 million in estimated construction commitments for its office
unconsolidated joint ventures, anticipated to be funded by partner contributions or outside
financing at the venture level. These amounts are included in the development commitments total
above, as a portion may be funded by the Company. The Company also estimates there will be further
acquisition and development expenditures at certain of its residential joint ventures. Based on
the nature and timing of activities conducted in these ventures, management cannot estimate with
any degree of accuracy amounts that the Company may be required to fund in the short or long-term.
However, management does not believe that additional funding of these ventures will have a material
adverse effect on its financial condition or results of operations.
Critical Accounting Policies
There has been no material change in the Companys critical accounting policies from those
disclosed in the Companys Annual Report on Form 10-K for the year ended December 31, 2008.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
30
The Company estimates that the market risk associated with its notes payable at March 31, 2009
is similar to that as disclosed in the Companys Annual Report on Form 10-K for the year ended
December 31, 2008. See additional discussion in the Form 10-K.
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 SECs 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
managements 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 quarterly 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 are effective at providing reasonable
assurance that all material information required to be included in our Exchange Act reports is
reported in a timely manner. 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.
31
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company is subject to routine actions for negligence and other claims and administrative
proceedings arising in the ordinary course of business, some of which are expected to be covered by
liability insurance and all of which collectively are not expected to have a material impact on the
financial condition or results of operations of the Company.
Item 1A. Risk Factors
There has been no material change in the Companys risk factors from those outlined in Item 1A
in the Companys Annual Report on Form 10-K for the year ended December 31, 2008.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table contains information about the Companys purchases of its equity
securities during the first quarter of 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMON STOCK |
|
|
|
TOTAL PURCHASES (1) |
|
|
PURCHASES INSIDE PLAN |
|
|
|
|
|
|
|
|
|
|
|
Total Number of Shares |
|
|
Maximum Number of |
|
|
|
Total Number of |
|
|
Average Price Paid |
|
|
Purchased as Part of |
|
|
Shares That May Yet Be |
|
|
|
Shares Purchased |
|
|
per Share |
|
|
Publicly Announced Plan (2) |
|
|
Purchased Under Plan (2) |
|
January 1 - 31 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
4,121,500 |
|
February 1 - 28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,121,500 |
|
March 1 - 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,121,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
4,121,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PREFERRED STOCK |
|
|
|
TOTAL PURCHASES |
|
|
PURCHASES INSIDE PLAN |
|
|
|
|
|
|
|
|
|
|
|
Total Number of Shares |
|
|
Maximum Number of |
|
|
|
Total Number of |
|
|
Average Price Paid |
|
|
Purchased as Part of |
|
|
Shares That May Yet Be |
|
|
|
Shares Purchased |
|
|
per Share |
|
|
Publicly Announced Plan (3) |
|
|
Purchased Under Plan (3) |
|
January 1 - 31 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
6,784,090 |
|
February 1 - 28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,784,090 |
|
March 1 - 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,784,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
6,784,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The purchases of equity securities generally relate to shares remitted by employees as
payment for option exercises or income taxes due. There was no activity for the first quarter
2009. |
|
(2) |
|
On May 9, 2006, the Board of Directors of the Company authorized a stock repurchase plan of
up to 5,000,000 shares of the Companys common stock. On November 18, 2008, the expiration of
this plan was extended to May 9, 2011. The Company has purchased 878,500 common shares under
this plan, and no purchases occurred during the first quarter 2009. |
|
(3) |
|
On November 10, 2008, the stock repurchase plan was also expanded to include authorization to
repurchase up to $20 million of Preferred Shares. This program was expanded on November 18,
2008, to include all 4,000,000 shares of both the Companys Series A and B Preferred stock.
The Company has purchased 1,215,910 preferred shares under this plan, and no purchases
occurred in the first quarter of 2009. |
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Security Holders
None.
32
Item 5. Other Information
None.
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 Registrants 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 December 15, 2004, filed as Exhibit
3(a)(i) to Registrants Form 10-K for the year ended December 31, 2004, and
incorporated herein by reference. |
|
|
|
3.2
|
|
Bylaws of the Registrant, as amended and restated February 17,
2009, filed as Exhibit 3.1 to the Registrants Current Report on Form 8-K filed
on February 20, 2009, and incorporated herein by reference. |
|
|
|
11
|
|
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. |
|
|
|
* |
|
Data required by SFAS No. 128, Earnings Per Share, is provided in Note 3 to the condensed
consolidated financial statements included in this report. |
33
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/ James A. Fleming
|
|
|
James A. Fleming |
|
|
Executive Vice President and Chief Financial Officer
(Duly
Authorized Officer and Principal Financial Officer) |
|
|
May 5, 2009
34