COUSINS PROPERTIES INC - Quarter Report: 2010 September (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
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 September 30, 2010
OR
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number: 001-11312
COUSINS PROPERTIES INCORPORATED
(Exact name of registrant as specified in its charter)
GEORGIA (State or other jurisdiction of incorporation or organization) |
58-0869052 (I.R.S. Employer Identification No.) |
|
191 Peachtree Street, Suite 3600, Atlanta, Georgia (Address of principal executive offices) |
30303-1740 (Zip Code) |
(404) 407-1000
(Registrants telephone number, including area code)
(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 definitions of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
Exchange Act.
Large accelerated filer o | Accelerated filer þ | 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 November 4, 2010 | |
Common Stock, $1 par value per share | 102,632,451 shares |
TABLE OF CONTENTS
EXHIBIT 31.1 - SECTION 302 CERTIFICATION OF CEO |
||||||||
EXHIBIT 31.2 - SECTION 302 CERTIFICATION OF CFO |
||||||||
EXHIBIT 32.1 - SECTION 906 CERTIFICATION OF CEO |
||||||||
EXHIBIT 32.2 - SECTION 906 CERTIFICATION OF CFO |
||||||||
EX-31.1 | ||||||||
EX-31.2 | ||||||||
EX-32.1 | ||||||||
EX-32.2 |
2
Table of Contents
FORWARD-LOOKING STATEMENTS
Certain matters contained in this report are forward-looking statements within the meaning
of the federal securities laws and are subject to uncertainties and risks, as itemized in Item 1A
included in the Companys Annual Report on Form 10-K for the year ended December 31, 2009. These
forward-looking statements include information about possible or assumed future results of the
Companys business and the Companys financial condition, liquidity, results of operations, plans
and objectives. They also include, among other things, statements regarding subjects that are
forward-looking by their nature, such as:
| the Companys business and financial strategy; | |
| the Companys ability to obtain future financing arrangements; | |
| the Companys understanding of its competition and its ability to compete effectively; | |
| projected operating results; | |
| market and industry trends; | |
| estimates relating to future distributions; | |
| projected capital expenditures; and | |
| interest rates. |
The forward-looking statements are based upon managements beliefs, assumptions and
expectations of the Companys future performance, taking into account information currently
available. These beliefs, assumptions and expectations may change as a result of many possible
events or factors, not all of which are known. If a change occurs, the Companys business,
financial condition, liquidity and results of operations may vary materially from those expressed
in forward-looking statements. Actual results may vary from forward-looking statements, due to, but
not limited to, the following:
| availability and terms of capital and financing, both to fund operations and to refinance indebtedness as it matures; | |
| risks and uncertainties related to the national and local economic conditions, the real estate industry in general and in specific markets, and the commercial, residential and condominium markets in particular; | |
| the potential for recognition of additional impairments due to continued adverse market and economic conditions; | |
| leasing risks, including an inability to obtain new tenants or renew tenants on favorable terms, or at all, upon the expiration of existing leases and the ability to lease newly developed or currently unleased space; | |
| financial condition of existing tenants; | |
| rising interest and insurance rates; | |
| the availability of sufficient development or investment opportunities; | |
| competition from other developers or investors; | |
| the risks associated with development projects (such as construction delays, cost overruns and leasing/ sales risk of new properties); | |
| potential liability for uninsured losses, condemnation or environmental liability; | |
| potential liability for a failure to meet regulatory requirements; | |
| the financial condition and liquidity of, or disputes with, joint venture partners; | |
| any failure to comply with debt covenants under credit agreements; and | |
| any failure to continue to qualify for taxation as a real estate investment trust. |
The words believes, expects, anticipates, estimates, plans, may, intend, will
or similar expressions are intended to identify forward-looking statements. Although the Company
believes its plans, intentions and expectations reflected in any forward-looking statements are
reasonable, the Company can give no assurance that such plans, intentions or expectations will be
achieved. The Company undertakes no obligation to publicly update or revise any forward-looking
statement, whether as a result of future events, new information or otherwise, except as required
under U.S. federal securities laws.
3
Table of Contents
PART I FINANCIAL INFORMATION
Item 1. Financial Statements
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
September 30, 2010 | December 31, 2009 | |||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
PROPERTIES: |
||||||||
Operating properties, net of accumulated depreciation
of $258,897 and $233,091 in 2010 and 2009, respectively |
$ | 907,932 | $ | 1,006,760 | ||||
Land held for investment or future development |
126,210 | 137,233 | ||||||
Residential lots |
63,586 | 62,825 | ||||||
Multi-family units held for sale |
10,193 | 28,504 | ||||||
Total properties |
1,107,921 | 1,235,322 | ||||||
OPERATING PROPERTY HELD FOR SALE,
net of accumulated depreciation of $5,461 |
2,318 | | ||||||
CASH AND CASH EQUIVALENTS |
9,211 | 9,464 | ||||||
RESTRICTED CASH |
17,632 | 3,585 | ||||||
NOTES AND OTHER RECEIVABLES, net of allowance for
doubtful accounts of $5,143 and $5,734 in 2010 and 2009, respectively |
45,306 | 49,678 | ||||||
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES |
163,231 | 146,150 | ||||||
OTHER ASSETS |
45,433 | 47,353 | ||||||
TOTAL ASSETS |
$ | 1,391,052 | $ | 1,491,552 | ||||
LIABILITIES AND EQUITY |
||||||||
NOTES PAYABLE |
$ | 514,363 | $ | 590,208 | ||||
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
36,531 | 56,577 | ||||||
DEFERRED GAIN |
4,275 | 4,452 | ||||||
DEPOSITS AND DEFERRED INCOME |
17,287 | 7,465 | ||||||
TOTAL LIABILITIES |
572,456 | 658,702 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES |
||||||||
REDEEMABLE NONCONTROLLING INTERESTS |
13,482 | 12,591 | ||||||
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 2010 and 2009 |
74,827 | 74,827 | ||||||
7.50% Series B cumulative redeemable preferred stock, $25 liquidation
preference; 3,791,000 shares issued and outstanding in 2010 and 2009 |
94,775 | 94,775 | ||||||
Common stock, $1 par value, 150,000,000 shares authorized, 106,205,120 and
103,352,382 shares issued in 2010 and 2009, respectively |
106,205 | 103,352 | ||||||
Additional paid-in capital |
679,437 | 662,216 | ||||||
Treasury stock at cost, 3,570,082 shares in 2010 and 2009 |
(86,840 | ) | (86,840 | ) | ||||
Accumulated other comprehensive loss on derivative instruments |
(94 | ) | (9,517 | ) | ||||
Distributions in excess of net income (loss) |
(96,029 | ) | (51,402 | ) | ||||
TOTAL STOCKHOLDERS INVESTMENT |
772,281 | 787,411 | ||||||
Nonredeemable noncontrolling interests |
32,833 | 32,848 | ||||||
TOTAL EQUITY |
805,114 | 820,259 | ||||||
TOTAL LIABILITIES AND EQUITY |
$ | 1,391,052 | $ | 1,491,552 | ||||
See notes to condensed consolidated financial statements.
4
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except per share amounts)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except per share amounts)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
REVENUES: |
||||||||||||||||
Rental property revenues |
$ | 36,255 | $ | 36,205 | $ | 106,997 | $ | 105,392 | ||||||||
Fee income |
8,690 | 9,510 | 25,241 | 25,726 | ||||||||||||
Multi-family residential unit sales |
6,637 | 9,228 | 24,726 | 10,413 | ||||||||||||
Residential lot and outparcel sales |
630 | 1,150 | 14,765 | 7,026 | ||||||||||||
Other |
245 | 675 | 540 | 2,893 | ||||||||||||
52,457 | 56,768 | 172,269 | 151,450 | |||||||||||||
COSTS AND EXPENSES: |
||||||||||||||||
Rental property operating expenses |
15,276 | 16,617 | 45,172 | 47,260 | ||||||||||||
Multi-family residential unit cost of sales |
5,190 | 7,372 | 19,268 | 8,557 | ||||||||||||
Residential lot and outparcel cost of sales |
549 | 979 | 9,920 | 4,732 | ||||||||||||
General and administrative expenses |
8,109 | 9,180 | 26,648 | 28,546 | ||||||||||||
Separation expenses |
202 | 724 | 303 | 3,094 | ||||||||||||
Reimbursed general and administrative expenses |
3,522 | 3,979 | 11,531 | 12,237 | ||||||||||||
Depreciation and amortization |
13,977 | 13,264 | 41,610 | 40,428 | ||||||||||||
Interest expense |
8,702 | 10,793 | 28,769 | 30,278 | ||||||||||||
Impairment loss |
| 4,012 | 586 | 40,512 | ||||||||||||
Other |
964 | 1,723 | 5,489 | 7,701 | ||||||||||||
56,491 | 68,643 | 189,296 | 223,345 | |||||||||||||
LOSS ON EXTINGUISHMENT OF DEBT AND INTEREST RATE SWAPS |
(9,235 | ) | | (9,827 | ) | | ||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES,
UNCONSOLIDATED JOINT VENTURES AND SALE OF
INVESTMENT PROPERTIES |
(13,269 | ) | (11,875 | ) | (26,854 | ) | (71,895 | ) | ||||||||
BENEFIT (PROVISION) FOR INCOME TAXES FROM OPERATIONS |
(25 | ) | (54 | ) | 1,107 | (7,406 | ) | |||||||||
INCOME (LOSS) FROM UNCONSOLIDATED JOINT VENTURES: |
||||||||||||||||
Equity in net income (loss) from unconsolidated joint ventures |
2,179 | (19,926 | ) | 7,493 | (19,337 | ) | ||||||||||
Impairment loss on investment in unconsolidated joint ventures |
| (22,928 | ) | | (51,058 | ) | ||||||||||
2,179 | (42,854 | ) | 7,493 | (70,395 | ) | |||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE
OF INVESTMENT PROPERTIES |
(11,115 | ) | (54,783 | ) | (18,254 | ) | (149,696 | ) | ||||||||
GAIN ON SALE OF INVESTMENT PROPERTIES |
58 | 406 | 1,875 | 168,641 | ||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
(11,057 | ) | (54,377 | ) | (16,379 | ) | 18,945 | |||||||||
INCOME FROM DISCONTINUED OPERATIONS: |
||||||||||||||||
Income from discontinued operations |
25 | 1,041 | 2,743 | 1,897 | ||||||||||||
Gain on extinguishment of debt |
| | | 12,498 | ||||||||||||
Gain on sale of investment properties |
6,572 | 7 | 6,572 | 153 | ||||||||||||
6,597 | 1,048 | 9,315 | 14,548 | |||||||||||||
NET INCOME (LOSS) |
(4,460 | ) | (53,329 | ) | (7,064 | ) | 33,493 | |||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
(696 | ) | (531 | ) | (1,806 | ) | (1,641 | ) | ||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CONTROLLING INTEREST |
(5,156 | ) | (53,860 | ) | (8,870 | ) | 31,852 | |||||||||
DIVIDENDS TO PREFERRED STOCKHOLDERS |
(3,226 | ) | (3,228 | ) | (9,680 | ) | (9,682 | ) | ||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS |
$ | (8,382 | ) | $ | (57,088 | ) | $ | (18,550 | ) | $ | 22,170 | |||||
PER COMMON SHARE INFORMATION BASIC AND DILUTED: |
||||||||||||||||
Income (loss) from continuing operations |
$ | (0.15 | ) | $ | (0.98 | ) | $ | (0.28 | ) | $ | 0.14 | |||||
Income from discontinued operations |
0.06 | 0.02 | 0.09 | 0.27 | ||||||||||||
Net income (loss) available to common stockholders basic and diluted |
$ | (0.08 | ) | $ | (0.96 | ) | $ | (0.18 | ) | $ | 0.41 | |||||
DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.09 | $ | 0.15 | $ | 0.27 | $ | 0.65 | ||||||||
WEIGHTED AVERAGE SHARES BASIC AND DILUTED |
101,893 | 59,403 | 100,995 | 54,152 | ||||||||||||
See notes to condensed consolidated financial statements.
5
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
Nine Months Ended September 30, 2010 and 2009
(Unaudited, in thousands)
Nine Months Ended September 30, 2010 and 2009
(Unaudited, in thousands)
Accumulated | Cumulative | |||||||||||||||||||||||||||||||||||
Other | Undistributed | |||||||||||||||||||||||||||||||||||
Comprehensive | Net Income | |||||||||||||||||||||||||||||||||||
Additional | Income (Loss) | (Distributions in | Nonredeemable | |||||||||||||||||||||||||||||||||
Preferred | Common | Paid-In | Treasury | on Derivative | Excess of | Total Stockholders | Noncontrolling | |||||||||||||||||||||||||||||
Stock | Stock | Capital | Stock | Instruments | Net Income) | Investment | Interests | Total Equity | ||||||||||||||||||||||||||||
Balance December 31, 2009 |
$ | 169,602 | $ | 103,352 | $ | 662,216 | $ | (86,840 | ) | $ | (9,517 | ) | $ | (51,402 | ) | $ | 787,411 | $ | 32,848 | $ | 820,259 | |||||||||||||||
Net income (loss) |
| | | | | (8,870 | ) | (8,870 | ) | 1,759 | (7,111 | ) | ||||||||||||||||||||||||
Other comprehensive income |
| | | | 9,423 | | 9,423 | | 9,423 | |||||||||||||||||||||||||||
Total comprehensive income |
| | | | 9,423 | (8,870 | ) | 553 | 1,759 | 2,312 | ||||||||||||||||||||||||||
Common stock issued pursuant to: |
||||||||||||||||||||||||||||||||||||
Stock dividend, net of issuance costs |
| 2,564 | 15,489 | | | (18,130 | ) | (77 | ) | | (77 | ) | ||||||||||||||||||||||||
Grants under director stock plan |
| 35 | 215 | | | | 250 | | 250 | |||||||||||||||||||||||||||
Restricted stock and director option grants |
| 264 | (124 | ) | | | | 140 | | 140 | ||||||||||||||||||||||||||
Amortization of stock options and restricted stock,
net of forfeitures |
| (10 | ) | 1,641 | | | | 1,631 | | 1,631 | ||||||||||||||||||||||||||
Distributions to nonredeemable noncontrolling interests |
| | | | | | | (1,774 | ) | (1,774 | ) | |||||||||||||||||||||||||
Change in fair value of redeemable
noncontrolling interests |
| | | | | 1,144 | 1,144 | | 1,144 | |||||||||||||||||||||||||||
Cash preferred dividends paid |
| | | | | (9,680 | ) | (9,680 | ) | | (9,680 | ) | ||||||||||||||||||||||||
Cash common dividends paid |
| | | | | (9,091 | ) | (9,091 | ) | | (9,091 | ) | ||||||||||||||||||||||||
Balance September 30, 2010 |
$ | 169,602 | $ | 106,205 | $ | 679,437 | $ | (86,840 | ) | $ | (94 | ) | $ | (96,029 | ) | $ | 772,281 | $ | 32,833 | $ | 805,114 | |||||||||||||||
Balance December 31, 2008 |
$ | 169,602 | $ | 54,922 | $ | 368,829 | $ | (86,840 | ) | $ | (16,601 | ) | $ | (23,189 | ) | $ | 466,723 | $ | 37,539 | $ | 504,262 | |||||||||||||||
Net income |
| | | | | 31,852 | 31,852 | 1,792 | 33,644 | |||||||||||||||||||||||||||
Other comprehensive income |
| | | | 3,368 | | 3,368 | | 3,368 | |||||||||||||||||||||||||||
Total comprehensive income |
| | | | 3,368 | 31,852 | 35,220 | 1,792 | 37,012 | |||||||||||||||||||||||||||
Common stock issued pursuant to: |
||||||||||||||||||||||||||||||||||||
Stock offering, net of issuance costs |
| 46,000 | 272,573 | | | | 318,573 | | 318,573 | |||||||||||||||||||||||||||
Stock dividend, net of issuance costs |
| 1,604 | 12,172 | | | (13,776 | ) | | | | ||||||||||||||||||||||||||
Grants under director stock plan |
| 29 | 142 | | | | 171 | | 171 | |||||||||||||||||||||||||||
Amortization of stock options and
restricted stock, net of forfeitures |
| (15 | ) | 3,247 | | | | 3,232 | | 3,232 | ||||||||||||||||||||||||||
Distributions to nonredeemable noncontrolling interests |
| | | | | | | (6,508 | ) | (6,508 | ) | |||||||||||||||||||||||||
Change in fair value of redeemable
noncontrolling interests |
| | | | | (180 | ) | (180 | ) | | (180 | ) | ||||||||||||||||||||||||
Cash preferred dividends paid |
| | | | | (9,682 | ) | (9,682 | ) | | (9,682 | ) | ||||||||||||||||||||||||
Cash common dividends paid |
| | | | | (19,738 | ) | (19,738 | ) | | (19,738 | ) | ||||||||||||||||||||||||
Balance September 30, 2009 |
$ | 169,602 | $ | 102,540 | $ | 656,963 | $ | (86,840 | ) | $ | (13,233 | ) | $ | (34,713 | ) | $ | 794,319 | $ | 32,823 | $ | 827,142 | |||||||||||||||
See notes to condensed consolidated financial statements.
6
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
Nine Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income (loss) |
$ | (7,064 | ) | $ | 33,493 | |||
Adjustments to reconcile net income to net cash flows provided by operating activities: |
||||||||
Gain on sale of investment properties, including discontinued operations |
(8,447 | ) | (168,794 | ) | ||||
Loss (gain) on extinguishment of debt |
592 | (12,498 | ) | |||||
Impairment loss |
586 | 40,512 | ||||||
Impairment loss on investment in unconsolidated joint ventures |
| 51,058 | ||||||
Losses on abandoned predevelopment projects |
1,949 | 4,072 | ||||||
Depreciation and amortization |
42,455 | 42,305 | ||||||
Amortization of deferred financing costs |
1,495 | 1,124 | ||||||
Stock-based compensation |
1,771 | 3,403 | ||||||
Change in deferred income taxes, net of valuation allowance |
| 8,897 | ||||||
Effect of recognizing rental revenues on a straight-line or market basis |
(3,635 | ) | (3,396 | ) | ||||
(Income) loss from unconsolidated joint ventures |
(7,493 | ) | 19,337 | |||||
Operating distributions from unconsolidated joint ventures |
7,814 | 5,420 | ||||||
Residential lot, outparcel and multi-family cost of sales, net of closing costs paid |
26,817 | 11,848 | ||||||
Residential lot, outparcel and multi-family acquisition and development expenditures |
(1,663 | ) | (6,167 | ) | ||||
Changes in other operating assets and liabilities: |
||||||||
Change in other receivables and other assets, net |
1,536 | (2,558 | ) | |||||
Change in accounts payable and accrued liabilities |
4,628 | 3,309 | ||||||
Net cash provided by operating activities |
61,341 | 31,365 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Proceeds from investment property sales |
98,694 | 2,531 | ||||||
Property acquisition and development expenditures |
(26,355 | ) | (39,667 | ) | ||||
Investment in unconsolidated joint ventures |
(8,344 | ) | (3,895 | ) | ||||
Distributions from unconsolidated joint ventures |
3,654 | 3,925 | ||||||
Payment of debt guarantee for unconsolidated joint venture |
(17,250 | ) | | |||||
Collection of notes receivable, net of investment |
132 | (71 | ) | |||||
Change in other assets |
(1,852 | ) | (2,490 | ) | ||||
Change in restricted cash |
(14,047 | ) | (1,225 | ) | ||||
Net cash provided by (used in) investing activities |
34,632 | (40,892 | ) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from credit facility |
43,400 | 158,200 | ||||||
Repayment of credit and term facilities |
(113,800 | ) | (319,200 | ) | ||||
Proceeds from other notes payable |
27,034 | | ||||||
Payment of loan issuance costs |
(1,997 | ) | | |||||
Repayment of notes payable |
(32,479 | ) | (75,327 | ) | ||||
Common stock issued, net of expenses |
173 | 318,573 | ||||||
Cash common dividends paid |
(9,091 | ) | (19,738 | ) | ||||
Cash preferred dividends paid |
(9,680 | ) | (9,682 | ) | ||||
Contributions from noncontrolling interests |
2,113 | | ||||||
Distributions to noncontrolling interests |
(1,899 | ) | (6,666 | ) | ||||
Net cash provided by (used in) financing activities |
(96,226 | ) | 46,160 | |||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(253 | ) | 36,633 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
9,464 | 82,963 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 9,211 | $ | 119,596 | ||||
See notes to condensed consolidated financial statements.
7
Table of Contents
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2010
(UNAUDITED)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2010
(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 operations 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 September 30, 2010 and
results of operations for the three and nine months ended September 30, 2010 and 2009. Results of
operations for the three and nine months ended September 30, 2010 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, 2009. 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 pronouncement.
New Accounting Pronouncement
The Company follows the guidelines in Accounting Standards Codification (ASC) 810,
Consolidation, for determining the appropriate consolidation treatment of non-wholly owned
entities. The Company adopted new guidelines effective January 1, 2010, which modify how a company
determines that an entity is a variable interest entity (VIE) and when that entity is
consolidated. Variable interest holders who have the power to direct the activities of the VIE
that most significantly impact the entitys economic performance and have the obligation to absorb
the majority of losses of the entity or the right to receive significant benefits of the entity are
considered to be the primary beneficiary. The primary beneficiary of a VIE must consolidate the
VIE. When the Company is the primary beneficiary of a VIE, the new guidance also requires ongoing
reassessments of this conclusion, not just upon the occurrence of certain events. Additional
disclosures about the Companys involvement in VIEs, including any significant changes in risk
exposure due to that involvement, are required under the new guidelines. The impact of the
adoption of these new guidelines did not result in any entities which were previously determined
not to be VIEs to be VIEs and had no effect on the
Companys financial condition, results of operations or cash flows. Additional disclosures as
required upon adoption of the new guidelines regarding the Companys VIEs are as follows:
8
Table of Contents
Cousins/Callaway, LLC (Cousins/Callaway), a 50-50 joint venture between the Company and
Callaway Gardens Resort, Inc. (Callaway), develops residential lots within The Callaway Gardens
Resort outside of Atlanta, Georgia. The project is anticipated to be funded fully through Company
contributions, and Callaway has no obligation to fund any costs. Although the Company is
contributing all of the equity to the venture, Callaway has the right to receive returns from the
project, but absorbs no losses. The Company has determined that Cousins/Callaway is a VIE. The
Company is the sole decision maker for the venture and is also the development manager. Since the
Company has the power to direct the activities that could be significant to the VIE, the Company is
the primary beneficiary and consolidates the venture. At September 30, 2010 and December 31, 2009,
the assets of Cousins/Callaway equaled approximately $16.2 million and $16.3 million, respectively,
and there were no significant liabilities.
Handy Road Associates, LLC (Handy Road) is a 50-50 joint venture which owns 1,187 acres of
land in suburban Atlanta, Georgia, intended for future development and/or sale. In 2009, the
Companys partner in Handy Road indicated it will not make further capital contributions to the
venture. In addition, the Company determined the partner would not receive any of the economic
benefits of the entity. Therefore, Handy Road has been determined to be a VIE, with the Company as
the primary beneficiary. As a result of this determination, the Company consolidates the entity.
The creditors of Handy Road have recourse only against the assets of Handy Road and do not have
recourse against the Company. As of September 30, 2010 and December 31, 2009, Handy Road had
approximately $5.5 million and $5.4 million in assets, respectively, and $3.4 million and $3.3
million in notes payable, respectively.
2. NOTES PAYABLE, INTEREST EXPENSE AND COMMITMENTS AND CONTINGENCIES
The following table summarizes the terms and amounts of the notes payable outstanding at
September 30, 2010 and December 31, 2009 (in thousands):
Term/ | ||||||||||||||
Amortization | Outstanding at | |||||||||||||
Description | Interest Rate | Period (Years) | Maturity | September 30, 2010 | December 31, 2009 | |||||||||
Credit Facility, unsecured (see note) |
LIBOR + 1.75% to 2.25% | 4/N/A | 8/29/11 | $ | 69,600 | $ | 40,000 | |||||||
Term Facility, unsecured (see note) |
See note | 5/N/A | 8/29/12 | | 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) |
6.45% | 5/30 | 9/1/17 | 136,000 | 136,000 | |||||||||
333/555 North Point Center East mortgage note |
7.00% | 10/25 | 11/1/11 | 26,637 | 27,287 | |||||||||
100/200 North Point Center East mortgage note
(interest only until July 1, 2010) |
5.39% | 5/30 | 6/1/12 | 24,916 | 25,000 | |||||||||
Meridian Mark Plaza mortgage note (see note) |
8.27% | 10/28 | 9/1/10 | | 22,279 | |||||||||
Meridian Mark Plaza mortgage note (see note) |
6.00% | 10/30 | 8/1/20 | 26,973 | | |||||||||
Lakeshore Park Plaza mortgage note |
5.89% | 4/25 | 8/1/12 | 17,636 | 17,903 | |||||||||
The Points at Waterview mortgage note |
5.66% | 10/25 | 1/1/16 | 16,702 | 17,024 | |||||||||
600 University Park Place mortgage note |
7.38% | 10/30 | 8/10/11 | 12,354 | 12,536 | |||||||||
Handy Road Associates, LLC (see note) |
Prime + 1%, but not < 6% | 5/N/A | 3/30/11 | 3,374 | 3,340 | |||||||||
Glenmore Garden Villas, LLC (see note) |
LIBOR + 2.25% | 3/N/A | 10/3/10 | | 8,674 | |||||||||
Other |
4.13% | 2/N/A | 11/18/10 | 171 | 165 | |||||||||
$ | 514,363 | $ | 590,208 | |||||||||||
In the first quarter of 2010, the Company sold its interest in Glenmore Garden Villas,
LLC (Glenmore), a townhome development in Charlotte, North Carolina. In connection with this
sale, Glenmore repaid the $8.7 million outstanding construction loan on the project. Also in the
first quarter of 2010, the Handy Road note payable was extended for one year, to March 30, 2011, at
an interest rate of Prime plus 1%, with a minimum interest rate of 6%. In July 2010, the Company
repaid the Meridian Mark Plaza mortgage note in full and entered into a new mortgage note payable
secured by Meridian Mark Plaza. The original principal amount was $27.0 million, and the interest
rate is a fixed rate of 6%. Principal and interest payments are based on a 30-year
amortization and the maturity date is August 1, 2020.
9
Table of Contents
Credit Facility Amendment
In February 2010, the Company entered into a First Amendment (the Amendment) of its Credit
and Term Facilities with Bank of America and the other participating banks. The Amendment reduced
the amount available under the Credit Facility from $500 million to $250 million. The amount
available under the Term Facility remained the same; however, if the Company sold certain assets
aggregating $50 million, it was required to utilize the proceeds to reduce the balance outstanding
on the Term Facility. The Amendment provided that if the Term Facility was repaid, in whole or in
part, prior to the maturity of the Credit Facility, the availability under the Credit Facility
would increase correspondingly, allowing a total availability under the combined Facilities of $350
million. The maturity date of the Credit Facility is August 29, 2011. The Credit Facility can be
extended for one year with the payment of a fee, unless there is an event of default.
Amounts outstanding under the Credit and Term Facilities accrue interest at LIBOR plus a
spread. The Amendment changed the spread for the Credit and Term Facilities, as detailed below:
Credit and Term Facilities | Credit Facility | Term Facility Applicable | ||||
Applicable Spread - As | Applicable Spread - | Spread - Before | ||||
Leverage Ratio | Amended | Before Amendment | Amendment | |||
≤ 35% |
1.75% | 0.75% | 0.70% | |||
>35% but ≤ 45% |
2.00% | 0.85% | 0.80% | |||
>45% but ≤ 50% |
2.25% | 0.95% | 0.90% | |||
>50% but ≤ 55% |
2.25% | 1.10% | 1.05% | |||
>55% |
N/A | 1.25% | 1.20% |
At September 30, 2010, based on the Companys leverage ratio, the spread over LIBOR on
the Credit Facility was 2.0%. Certain covenants changed under the Amendment, specifically, the
minimum Consolidated Fixed Charge Coverage Ratio, as defined, decreased from 1.50 to 1.30. The
Company incurred an administrative fee of approximately $1.6 million related to the Amendment and
expensed unamortized deferred loan costs related to the previous facility of $592,000.
In July 2010, in connection with the sale of San Jose MarketCenter discussed below, the
Company paid the outstanding balance of the Term Facility in full, and accordingly, the amount
available under the Credit Facility increased to $350 million. In conjunction with the payoff of
the Term Facility, the Company terminated the interest rate swap hedging this variable rate
facility, and the Company paid the counterparty to the swap agreement $9.2 million, which was
recognized as an expense in the third quarter of 2010.
Derivative Instruments and Hedging Activities
The Company follows the requirements of ASC 815 for derivative instruments. Entities that use
derivative instruments are required 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. Entities are also required to disclose certain information
about the amounts and location of derivatives located within the financial statements, how the
provisions of derivative accounting rules have been applied, and the impact that hedges have on an
entitys financial position, financial performance and cash flows.
The Company utilizes interest rate swap agreements to manage its exposure to interest rate
changes under variable-rate obligations. The Company had 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 fixed the
underlying
10
Table of Contents
LIBOR rate of the Term Facility at 5.01%. This swap was terminated in July 2010 as
discussed above. The Company also has an interest swap with a notional amount of $40 million in
order to manage interest rate risk associated with floating-rate, LIBOR-based borrowings. This
swap was also designated as a cash flow hedge and effectively fixes a portion of the underlying
LIBOR rate on Company borrowings at 2.995% through October 2010. During the nine month periods
ended September 30, 2010 and 2009, there was no ineffectiveness under any of the Companys interest
rate swaps. The Company calculates the fair value of its interest rate swaps as of the end of each
reporting period. The fair value calculation for the swaps is deemed to be a Level 2 calculation
under the guidelines as set forth in ASC 820. The fair values of the interest rate swap agreements
were recorded in accounts payable and accrued liabilities and other comprehensive loss on the
Condensed Consolidated Balance Sheets, detailed as follows (in thousands):
Floating Rate, | ||||||||||||
LIBOR-based | ||||||||||||
Term Loan | Borrowings | Total | ||||||||||
Balance, December 31, 2009 |
$ | 8,662 | $ | 855 | $ | 9,517 | ||||||
Termination of swap |
(9,235 | ) | $ | | (9,235 | ) | ||||||
Change in fair value |
573 | (761 | ) | (188 | ) | |||||||
Balance, September 30, 2010 |
$ | | $ | 94 | $ | 94 | ||||||
Other Debt Information
For the three and nine months ended September 30, 2010 and 2009, interest expense was as
follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Total interest incurred |
$ | 8,702 | $ | 11,392 | $ | 28,769 | $ | 35,462 | ||||||||
Interest expensed-discontinued operations |
| | | (1,505 | ) | |||||||||||
Interest capitalized |
| (599 | ) | | (3,679 | ) | ||||||||||
Total interest expense |
$ | 8,702 | $ | 10,793 | $ | 28,769 | $ | 30,278 | ||||||||
At September 30, 2010, the Company had outstanding letters of credit and performance
bonds of $6.5 million. At September 30, 2010, the Company, as a lessor, has $19.2 million of
obligations, mainly to fund tenant improvement allowances as stated in lease agreements. At
September 30, 2010, the Company, as a lessee, has future obligations under ground and office leases
of approximately $17.0 million.
The real estate and other assets of The American Cancer Society Center (the ACS Center) are
restricted under the ACS Center mortgage note 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.
Fair Value
At September 30, 2010 and December 31, 2009, the estimated fair value of the Companys notes
payable was approximately $541.5 million and $586.2 million, respectively, calculated by
discounting future cash flows at estimated rates at which similar loans would have been obtained at
those dates. This fair value calculation is considered to be a Level 2 calculation under the
guidelines as set forth in ASC 820, as the Company utilizes market rates for similar type loans
from third party brokers.
11
Table of Contents
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, including nonvested
restricted stock which has nonforfeitable dividends. 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 or other contracts to issue common stock were exercised and resulted in
additional common shares outstanding. As of September 30, 2010 and 2009, none of the Companys
outstanding stock options were dilutive. The numerator used in the Companys per share
calculations is reduced for the effect of preferred dividends and is the same for both basic and
diluted net income per share.
In 2009, the Company paid certain common dividends using a combination of cash and stock.
During 2009, the Company reflected the issuance of stock related to these dividends on a
retroactive basis. Beginning with the fourth quarter 2009, upon issuance of new accounting
guidance, the Company began calculating the effect of the dividends on a prospective basis.
Amounts presented below reflect prospective treatment, but review of prior year reports may show a
different per share number.
Weighted average shares-basic and weighted average shares-diluted are as follows (in
thousands; there are no dilutive potential common shares in any periods presented):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Weighted average shares basic and diluted |
101,893 | 59,403 | 100,995 | 54,152 | ||||||||||||
Weighted average anti-dilutive options not included |
7,061 | 6,937 | 7,086 | 7,062 |
4. STOCK-BASED COMPENSATION
The Company has several types of stock-based compensation stock options, restricted stock,
restricted stock units and compensation plans based on stock price growth which are described in
Note 7 of Notes to Consolidated Financial Statements in the Companys Annual Report on Form 10-K
for the year ended December 31, 2009. The Company recorded compensation expense of approximately
$549,000 and $689,000 for the three months ended September 30, 2010 and 2009, respectively, and
$2.4 million and $4.0 million for the nine months ended September 30, 2010 and 2009, respectively,
for stock-based compensation, after the effect of capitalization and income tax benefit, and before
adjustment for any valuation allowance.
On February 15, 2010, the Company granted 301,993 options and 264,401 shares of stock to key
employees. The stock grants cliff vest three years from the date of grant, receive dividends and
have voting rights during the vesting period. Previous stock grants vested ratably over four
years. Compensation expense will be recorded ratably over the new vesting period. Also in
February 2010, the Company granted 2,416 options and 1,074 Restricted Stock Units (RSUs) to one
of its directors. On June 1, 2010, the Company made annual grants to its directors, which included
48,000 options, vesting immediately, and 20,368 RSUs, which cliff vest in three years.
RSUs are accounted for as liability awards under ASC 718, and employees are paid cash upon
vesting based upon the value of the Companys stock. On February 15, 2010, the Company awarded two
new types of performance-based RSUs to key employees. The first new performance-based RSU is based
on total stockholder return of the Company, as defined, as compared to the MSCI US REIT
12
Table of Contents
index (the TSR RSU), and the second RSU is based on the ratio of total debt, as defined, to
the trailing 12-month earnings before interest, taxes, depreciation and amortization, as defined
(the EBITDA RSU). The performance period for both RSUs is January 1, 2010 to December 31, 2012,
and the targeted number of TSR RSUs and EBITDA RSUs awarded is 91,815 and 132,207, respectively.
The ultimate payout of these awards can range from 0% to 200% of the targeted number of units
depending on the achievement of the performance metrics described above. Both of these types of
RSUs cliff vest on February 15, 2013 and are dependent upon the attainment of required service and
performance criteria. The number of each type of RSU to be issued will be determined upon vesting,
and the payout per unit will be equal to the 30-day average closing price of the Companys stock
ending on December 31, 2012.
The Company expenses an estimate of the fair value of the TSR RSUs over the vesting period
using a quarterly Monte Carlo valuation. The EBITDA RSUs are also expensed over the vesting period
using the fair market value of the Companys stock at the reporting period multiplied by the
anticipated number of units to be paid based on the current estimate of the expected ratio upon
vesting. Dividend equivalents on the RSUs will also be paid based upon the percentage vested. The
dividend equivalent payments will equal the total dividends that would have been paid during the
performance period, assuming the dividends had been reinvested in Company stock.
5. 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, 2009. The following table summarizes balance sheet data of the Companys unconsolidated joint
ventures as of September 30, 2010 and December 31, 2009 (in thousands):
Companys | ||||||||||||||||||||||||||||||||
Total Assets | Total Debt | Total Equity | Investment | |||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||
SUMMARY OF FINANCIAL POSITION: |
||||||||||||||||||||||||||||||||
CP Venture IV LLC entities |
$ | 315,917 | $ | 324,402 | $ | | $ | 35,451 | $ | 303,596 | $ | 277,063 | $ | 19,484 | $ | 15,933 | ||||||||||||||||
Charlotte Gateway Village, LLC |
155,273 | 160,266 | 100,377 | 110,101 | 53,092 | 48,214 | 10,375 | 10,401 | ||||||||||||||||||||||||
CF Murfreesboro Associates |
130,329 | 139,782 | 104,041 | 113,476 | 24,189 | 23,231 | 14,279 | 13,817 | ||||||||||||||||||||||||
Palisades West LLC |
125,277 | 125,537 | | | 74,572 | 74,237 | 39,175 | 39,104 | ||||||||||||||||||||||||
CL Realty, L.L.C. |
109,382 | 114,598 | 2,911 | 3,568 | 104,482 | 109,184 | 48,041 | 49,825 | ||||||||||||||||||||||||
CPV and CPV Two |
108,904 | 101,209 | | | 105,588 | 99,133 | 3,939 | 3,270 | ||||||||||||||||||||||||
Terminus 200 LLC |
| 27,537 | | 76,762 | | (47,921 | ) | | | |||||||||||||||||||||||
MSREF/Terminus 200 LLC |
61,621 | | 42,254 | | 13,723 | | 2,757 | | ||||||||||||||||||||||||
Temco Associates, LLC |
60,540 | 60,752 | 2,963 | 3,061 | 56,890 | 57,484 | 22,420 | 22,716 | ||||||||||||||||||||||||
Crawford Long CPI, LLC |
35,077 | 35,277 | 48,959 | 49,710 | (15,849 | ) | (15,280 | ) | (6,683 | ) | (6,396 | ) | ||||||||||||||||||||
Ten Peachtree Place Associates |
21,892 | 22,971 | 26,924 | 27,341 | (5,908 | ) | (4,846 | ) | (4,410 | ) | (3,887 | ) | ||||||||||||||||||||
Wildwood Associates |
21,350 | 21,263 | | | 21,260 | 21,205 | (1,620 | ) | (1,647 | ) | ||||||||||||||||||||||
TRG Columbus Dev Venture, Ltd. |
5,132 | 6,802 | | | 2,734 | 2,464 | 311 | 383 | ||||||||||||||||||||||||
Pine Mountain Builders, LLC |
9,359 | 6,807 | 1,704 | 1,834 | 2,948 | 3,119 | 2,450 | 2,631 | ||||||||||||||||||||||||
$ | 1,160,053 | $ | 1,147,203 | $ | 330,133 | $ | 421,304 | $ | 741,317 | $ | 647,287 | $ | 150,518 | $ | 146,150 | |||||||||||||||||
Negative investment balances are included in the Deposits and Deferred Income line item on the
accompanying September 30, 2010 Condensed Consolidated Balance Sheet.
The following table summarizes operations information of the Companys unconsolidated joint
ventures for the nine months ended September 30, 2010 and 2009 (in thousands):
13
Table of Contents
Companys Share of | ||||||||||||||||||||||||
Total Revenues | Net Income (Loss) | Net Income (Loss) | ||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | |||||||||||||||||||
SUMMARY OF OPERATIONS: |
||||||||||||||||||||||||
CP Venture IV LLC entities |
$ | 23,368 | $ | 23,152 | $ | 2,950 | $ | 2,429 | $ | 839 | $ | 865 | ||||||||||||
Charlotte Gateway Village, LLC |
23,892 | 23,491 | 5,788 | 5,169 | 882 | 882 | ||||||||||||||||||
CF Murfreesboro Associates |
10,457 | 9,235 | 956 | 956 | 312 | 327 | ||||||||||||||||||
Palisades West LLC |
10,145 | 9,417 | 3,406 | 4,101 | 1,651 | 2,008 | ||||||||||||||||||
CL Realty, L.L.C. |
5,332 | 2,045 | 2,185 | (8,453 | ) | 1,661 | (2,610 | ) | ||||||||||||||||
CP and CPV Two |
13,921 | 13,620 | 6,458 | 6,803 | 669 | 703 | ||||||||||||||||||
Terminus 200 LLC |
533 | 300 | 55 | (82,441 | ) | | (20,954 | ) | ||||||||||||||||
MSREF/Terminus 200 LLC |
928 | | (835 | ) | | (167 | ) | | ||||||||||||||||
Temco Associates, LLC |
2,110 | 1,349 | 429 | (2,400 | ) | 214 | (1,200 | ) | ||||||||||||||||
Crawford Long CPI, LLC |
8,614 | 8,472 | 1,432 | 1,386 | 715 | 692 | ||||||||||||||||||
Ten Peachtree Place Associates |
5,875 | 5,543 | 734 | 517 | 378 | 270 | ||||||||||||||||||
Wildwood Associates |
| | (85 | ) | (111 | ) | (42 | ) | (55 | ) | ||||||||||||||
TRG Columbus Dev. Venture, Ltd. |
1,097 | 63 | 403 | (97 | ) | 327 | 1 | |||||||||||||||||
Pine Mountain Builders, LLC |
2,202 | 1,529 | 129 | 51 | 59 | 11 | ||||||||||||||||||
Other |
| | | (6,503 | ) | (5 | ) | (277 | ) | |||||||||||||||
$ | 108,474 | $ | 98,216 | $ | 24,005 | $ | (78,593 | ) | $ | 7,493 | $ | (19,337 | ) | |||||||||||
The Companys share of income (loss) above includes results of operations and any impairments
that have been recognized at the venture level, and excludes impairments taken on the Companys
investment in those entities.
Terminus 200 LLC (T200) developed and operated an office building in the Terminus project in
Atlanta, Georgia. The partners of T200 guaranteed the construction loan up to an amount of $17.25
million each, plus any unpaid interest. During 2009, the Company accrued this guarantee amount and
recorded impairment charges equal to its full investment in T200. In the second quarter of 2010,
the Company paid this guarantee. Concurrently, the Company entered into a transaction where the
partner in T200 withdrew, and the Company and Morgan Stanley formed a new venture, MSREF/Terminus
200 LLC. The Company and Morgan Stanley contributed equity to the MSREF/Terminus 200 LLC venture,
T200 conveyed the building to MSREF/Terminus 200 LLC and the new venture assumed the construction
loan. Also in connection with this transaction, the term of the loan was extended to December 31,
2013, the interest rate was adjusted to LIBOR + 2.5%, and the availability under the loan was
reduced to $92 million. The Companys ownership interest in MSREF/Terminus 200 LLC is 20%.
In June 2010, the CF Murfreesboro Associates construction loan was modified. The maturity
date was extended to July 20, 2013, the interest rate was adjusted to LIBOR + 3.0% and the capacity
under the loan decreased to $113.2 million. The venture made principal payments of approximately
$8.2 million and paid $1 million in fees as a part of this modification. In September 2010, one of
the CP Venture IV LLC entities repaid in full the mortgage note payable secured by The Avenue East
Cobb.
6. OTHER ASSETS
Other Assets on the Condensed Consolidated Balance Sheets included the following (in
thousands):
14
Table of Contents
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
Investment in Verde |
$ | 9,376 | $ | 9,376 | ||||
FF&E and leasehold improvements, net of accumulated depreciation
of $15,681 and $14,195 in 2010 and 2009, respectively |
4,783 | 5,306 | ||||||
Predevelopment costs and earnest money |
6,676 | 7,673 | ||||||
Lease inducements, net of accumulated amortization
of $2,706 and $1,860 in 2010 and 2009, respectively |
12,124 | 12,545 | ||||||
Loan closing costs, net of accumulated amortization
of $2,530 and $4,177 in 2010 and 2009, respectively |
3,283 | 3,385 | ||||||
Prepaid expenses and other assets |
2,860 | 2,631 | ||||||
Intangible Assets: |
||||||||
Goodwill |
5,450 | 5,450 | ||||||
Above market leases, net of accumulated amortization
of $8,732 and $8,704 in 2010 and 2009, respectively |
536 | 564 | ||||||
In-place leases, net of accumulated amortization
of $2,469 and $2,391 in 2010 and 2009, respectively |
345 | 423 | ||||||
$ | 45,433 | $ | 47,353 | |||||
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.
7. CONSOLIDATED STATEMENTS OF CASH FLOWS SUPPLEMENTAL INFORMATION
The following table summarizes supplemental information related to the Consolidated Statements
of Cash Flows (in thousands):
15
Table of Contents
Nine Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
Interest paid, net of amounts capitalized |
$ | 27,063 | $ | 32,546 | ||||
Income taxes refunded |
3,288 | 635 | ||||||
Non-Cash Transactions |
||||||||
Issuance of common stock for payment of common dividends |
$ | 18,130 | $ | 13,776 | ||||
Transfer from investment in joint venture to deposits and deferred income |
12,713 | | ||||||
Land received on note receivable default |
5,030 | | ||||||
Transfer of assets to operating property held for sale |
2,318 | | ||||||
Change in accruals excluded from property development and acquisition expenditures
and investment in unconsolidated joint ventures |
1,804 | 14,483 | ||||||
Transfer from land held for investment or future development to operating properties |
1,410 | | ||||||
Issuance of note receivable for residential lot sale |
150 | | ||||||
Change in accumulated other comprehensive income |
188 | 3,368 | ||||||
Change in fair value of redeemable noncontrolling interests |
(1,144 | ) | 180 | |||||
Consolidation of land from investment in joint ventures to land held for investment
or future development |
| 9,116 | ||||||
Transfer from notes receivable to multi-family residential projects |
| 8,167 | ||||||
Transfer from note payable and accrued interest to redeemable noncontrolling interests |
| 8,767 | ||||||
Transfer from investment in joint ventures to land held for investment or future development |
| 5,342 | ||||||
Transfer from projects under development to operating properties |
| 171,009 | ||||||
Transfer from projects under development to land held for investment or future development |
| 5,159 | ||||||
Transfer from other assets to land held for investment or future development |
| 2,440 | ||||||
Transfer from operating properties to land held for investment or future development |
| 901 | ||||||
Transfer from other receivables and other assets to notes receivable |
| 223 | ||||||
Issuance of note payable for purchase of townhomes |
| 3,150 |
8. NONCONTROLLING INTERESTS
Under the guidance in ASC 810, the Company consolidates various non-wholly owned ventures that
it controls, which are mainly involved in the ownership and/or development of real estate. The
noncontrolling interests share of income or loss is presented separately below net income on the
Condensed Consolidated Statements of Operations. The Company has several consolidated ventures
with agreements that contain provisions requiring the Company to purchase the noncontrolling
interest at the then fair value upon demand on or after a specific date. The greater of book value
or the estimate of the obligation to the noncontrolling partner is recognized as Redeemable
Noncontrolling Interests and is presented between liabilities and equity on the Condensed
Consolidated Balance Sheets. The redemption values related to these redeemable interests are
adjusted to the higher of fair value or cost basis and recorded within Equity. The Company
recognizes changes in the redemption value in the period in which they occur. Nonredeemable
noncontrolling interests are recorded in a separate line item within Equity.
The following table details the activity within Redeemable Noncontrolling Interests for the
nine months ended September 30, 2010 and 2009 (in thousands):
Nine Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
Beginning Balance |
$ | 12,591 | $ | 3,945 | ||||
Net income (loss) attributable to redeemable noncontrolling interests |
47 | (151 | ) | |||||
Contributions from (distributions to) noncontrolling interests |
1,988 | (158 | ) | |||||
Conversion of note payable and accrued interest to redeemable noncontrolling interest |
| 8,767 | ||||||
Change in fair value of redeemable noncontrolling interests |
(1,144 | ) | 180 | |||||
Ending Balance |
$ | 13,482 | $ | 12,583 | ||||
16
Table of Contents
For the nine months ended September 30, 2010 and 2009, net income (loss) on the Condensed
Consolidated Statements of Equity is reconciled to the Condensed Consolidated Statements of
Operations as follows (in thousands):
2010 | 2009 | |||||||
Net income (loss) attributable to controlling interest |
$ | (8,870 | ) | $ | 31,852 | |||
Net income attributable to nonredeemable noncontrolling interests |
1,759 | 1,792 | ||||||
Net income (loss) attributable to redeemable noncontrolling interests |
47 | (151 | ) | |||||
Net income (loss) |
$ | (7,064 | ) | $ | 33,493 | |||
9. REPORTABLE SEGMENTS
The Company follows the rules as outlined in ASC 280 for segment reporting. 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 Chief Operating
Decision Maker based on similar economic characteristics that include the type of product and
nature of service. Each segment includes both consolidated operations and joint ventures. The
Office segment includes results of operations for office properties. The Retail segment includes
results of operations for 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 projects.
The Other segment includes:
| fee income, salary reimbursements and expenses for joint venture properties, other than the Land segment, that the Company manages, develops and/or leases; | ||
| compensation for corporate 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 in the respective segment); | ||
| income attributable to noncontrolling interests; | ||
| income taxes; | ||
| depreciation; | ||
| preferred dividends; and | ||
| 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 (loss) 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.
17
Table of Contents
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 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 (loss) on a total Company basis. Dollars are stated in thousands.
Third Party | ||||||||||||||||||||||||||||
Three Months Ended September 30, 2010 | Office | Retail | Land | Management | Multi-Family | Other | Total | |||||||||||||||||||||
Net rental property revenues less rental property operating expenses |
$ | 14,658 | $ | 5,262 | $ | | $ | | $ | | $ | 1,092 | $ | 21,012 | ||||||||||||||
Fee income, net of reimbursed expenses |
| | 117 | 2,416 | | 2,635 | 5,168 | |||||||||||||||||||||
Residential lot, multi-family unit, tract and outparcel sales, net of cost
of sales, including gain on sale of undepreciated investment properties |
| (1 | ) | 81 | | 1,447 | | 1,527 | ||||||||||||||||||||
Other income |
8 | 18 | | | | 230 | 256 | |||||||||||||||||||||
General and administrative expenses |
| | | (1,906 | ) | | (6,405 | ) | (8,311 | ) | ||||||||||||||||||
Interest expense |
| | | | | (8,702 | ) | (8,702 | ) | |||||||||||||||||||
Depreciation and amortization of non-real estate assets |
| | | | | (441 | ) | (441 | ) | |||||||||||||||||||
Other expenses |
| | | | | (964 | ) | (964 | ) | |||||||||||||||||||
Loss on extinguishment of debt and interest rate swaps |
| | | | | (9,235 | ) | (9,235 | ) | |||||||||||||||||||
Funds from operations from unconsolidated joint ventures |
2,532 | 1,458 | 368 | | 165 | | 4,523 | |||||||||||||||||||||
Income attributable to noncontrolling interests |
| | | | | (696 | ) | (696 | ) | |||||||||||||||||||
Provision for income taxes from operations |
| | | | | (25 | ) | (25 | ) | |||||||||||||||||||
Preferred stock dividends |
| | | | | (3,226 | ) | (3,226 | ) | |||||||||||||||||||
Funds from operations available to common stockholders |
$ | 17,198 | $ | 6,737 | $ | 566 | $ | 510 | $ | 1,612 | $ | (25,737 | ) | 886 | ||||||||||||||
Real estate depreciation and amortization, including Companys
share of joint ventures |
(15,899 | ) | ||||||||||||||||||||||||||
Gain on sale of depreciated investment properties |
6,631 | |||||||||||||||||||||||||||
Net loss available to common stockholders |
$ | (8,382 | ) | |||||||||||||||||||||||||
18
Table of Contents
Third Party | ||||||||||||||||||||||||||||
Three Months Ended September 30, 2009 | Office | Retail | Land | Management | Multi-Family | Other | Total | |||||||||||||||||||||
Net rental property revenues less rental property operating expenses |
$ | 15,146 | $ | 5,702 | $ | | $ | | $ | | $ | 385 | $ | 21,233 | ||||||||||||||
Fee income, net of reimbursed expenses |
| | 112 | 3,842 | | 1,577 | 5,531 | |||||||||||||||||||||
Residential, multi-family and outparcel
sales, net of cost of sales,
including gain on sale of undepreciated investment properties |
281 | 171 | 68 | | 1,856 | | 2,376 | |||||||||||||||||||||
Other income |
86 | 175 | | | | 414 | 675 | |||||||||||||||||||||
General and administrative expenses |
| | | (2,593 | ) | | (7,311 | ) | (9,904 | ) | ||||||||||||||||||
Interest expense |
| | | | | (10,793 | ) | (10,793 | ) | |||||||||||||||||||
Depreciation and amortization of non-real estate assets |
| | | | | (833 | ) | (833 | ) | |||||||||||||||||||
Other expenses |
| | | | | (1,723 | ) | (1,723 | ) | |||||||||||||||||||
Impairment loss |
| | | | | (4,012 | ) | (4,012 | ) | |||||||||||||||||||
Funds from operations from unconsolidated joint ventures |
(18,403 | ) | 1,576 | (788 | ) | | | (129 | ) | (17,744 | ) | |||||||||||||||||
Impairment loss on investment in unconsolidated joint ventures |
(17,993 | ) | | | | (4,935 | ) | | (22,928 | ) | ||||||||||||||||||
Income attributable to noncontrolling interests |
| | | | | (531 | ) | (531 | ) | |||||||||||||||||||
Provision for income taxes from operations |
| | | | | (54 | ) | (54 | ) | |||||||||||||||||||
Preferred stock dividends |
| | | | | (3,228 | ) | (3,228 | ) | |||||||||||||||||||
Funds from operations available to common stockholders |
$ | (20,883 | ) | $ | 7,624 | $ | (608 | ) | $ | 1,249 | $ | (3,079 | ) | $ | (26,238 | ) | (41,935 | ) | ||||||||||
Real estate depreciation and
amortization, including Companys
share of joint ventures |
(15,217 | ) | ||||||||||||||||||||||||||
Gain on sale of depreciated investment properties |
64 | |||||||||||||||||||||||||||
Net loss available to common stockholders |
$ | (57,088 | ) | |||||||||||||||||||||||||
Third Party | ||||||||||||||||||||||||||||
Nine Months Ended September 30, 2010 | Office | Retail | Land | Management | Multi-Family | Other | Total | |||||||||||||||||||||
Net rental property revenues less rental property operating expenses |
$ | 44,368 | $ | 18,775 | $ | | $ | | $ | | $ | 2,240 | $ | 65,383 | ||||||||||||||
Fee income, net of reimbursed expenses |
| | 411 | 6,482 | | 6,817 | 13,710 | |||||||||||||||||||||
Residential lot, multi-family unit, tract and
outparcel sales, net of cost
of sales, including gain on sale of undepreciated investment properties |
| 4,584 | 755 | | 5,458 | 1,204 | 12,001 | |||||||||||||||||||||
Other income |
18 | 79 | | | | 473 | 570 | |||||||||||||||||||||
General and administrative expenses |
| | | (5,602 | ) | | (21,349 | ) | (26,951 | ) | ||||||||||||||||||
Interest expense |
| | | | | (28,769 | ) | (28,769 | ) | |||||||||||||||||||
Depreciation and amortization of non-real estate assets |
| | | | | (1,475 | ) | (1,475 | ) | |||||||||||||||||||
Other expenses |
| | | (466 | ) | | (5,023 | ) | (5,489 | ) | ||||||||||||||||||
Impairment loss |
| | | | (586 | ) | | (586 | ) | |||||||||||||||||||
Loss on extinguishment of debt and interest rate swaps |
| | | | | (9,827 | ) | (9,827 | ) | |||||||||||||||||||
Funds from operations from unconsolidated joint ventures |
7,374 | 4,823 | 2,049 | | 327 | | 14,573 | |||||||||||||||||||||
Income attributable to noncontrolling interests |
| | | | | (1,806 | ) | (1,806 | ) | |||||||||||||||||||
Benefit for income taxes from operations |
| | | | | 1,107 | 1,107 | |||||||||||||||||||||
Preferred stock dividends |
| | | | | (9,680 | ) | (9,680 | ) | |||||||||||||||||||
Funds from operations available to common stockholders |
$ | 51,760 | $ | 28,261 | $ | 3,215 | $ | 414 | $ | 5,199 | $ | (66,088 | ) | 22,761 | ||||||||||||||
Real estate depreciation and amortization, including Companys
share of joint ventures |
(48,060 | ) | ||||||||||||||||||||||||||
Gain on sale of depreciated investment properties |
6,749 | |||||||||||||||||||||||||||
Net loss available to common stockholders |
$ | (18,550 | ) | |||||||||||||||||||||||||
19
Table of Contents
Third Party | ||||||||||||||||||||||||||||
Nine Months Ended September 30, 2009 | Office | Retail | Land | Management | Multi-Family | Other | Total | |||||||||||||||||||||
Net rental property revenues less rental property operating expenses |
$ | 44,083 | $ | 18,166 | $ | | $ | | $ | | $ | 1,109 | $ | 63,358 | ||||||||||||||
Fee income, net of reimbursed expenses |
| | 397 | 8,267 | | 4,825 | 13,489 | |||||||||||||||||||||
Residential, multi-family, outparcel and
other sales, net of cost of sales,
including gain on sale of undepreciated investment properties |
281 | 1,975 | 1,229 | | 1,856 | 113 | 5,454 | |||||||||||||||||||||
Other income |
276 | 1,441 | | | | 1,229 | 2,946 | |||||||||||||||||||||
Gain on extinguishment of debt |
| | | | | 12,498 | 12,498 | |||||||||||||||||||||
General and administrative expenses |
| | | (6,207 | ) | | (25,433 | ) | (31,640 | ) | ||||||||||||||||||
Interest expense |
| | | | | (31,783 | ) | (31,783 | ) | |||||||||||||||||||
Depreciation and amortization of non-real estate assets |
| | | | | (2,739 | ) | (2,739 | ) | |||||||||||||||||||
Other expenses |
| | | | | (7,701 | ) | (7,701 | ) | |||||||||||||||||||
Impairment loss |
| | | | (36,500 | ) | (4,012 | ) | (40,512 | ) | ||||||||||||||||||
Funds from operations from unconsolidated joint ventures |
(13,542 | ) | 4,778 | (3,810 | ) | | (118 | ) | (167 | ) | (12,859 | ) | ||||||||||||||||
Impairment loss on investment in unconsolidated joint ventures |
(17,993 | ) | | (27,000 | ) | | (6,065 | ) | | (51,058 | ) | |||||||||||||||||
Income attributable to noncontrolling interests |
| | | | | (1,641 | ) | (1,641 | ) | |||||||||||||||||||
Provision for income taxes from operations |
| | | | | (7,406 | ) | (7,406 | ) | |||||||||||||||||||
Preferred stock dividends |
| | | | | (9,682 | ) | (9,682 | ) | |||||||||||||||||||
Funds from operations available to common stockholders |
$ | 13,105 | $ | 26,360 | $ | (29,184 | ) | $ | 2,060 | $ | (40,827 | ) | $ | (70,790 | ) | (99,276 | ) | |||||||||||
Real estate depreciation and
amortization, including Companys
share of joint ventures |
(46,056 | ) | ||||||||||||||||||||||||||
Gain on sale of depreciated investment properties |
167,502 | |||||||||||||||||||||||||||
Net income available to common stockholders |
$ | 22,170 | ||||||||||||||||||||||||||
In 2010, the Company began analyzing the Third-Party Management segment after an allocation of
certain corporate overhead costs, whereas previously, amounts were generally viewed without such
allocation. The 2009 tables above have been adjusted to reclassify this general and administrative
expense allocation from the Other column to the Third-Party Management column to be consistent
with the current year presentation.
When reviewing the results of operations for the Company, management analyzes the following
revenue and income items net of their related costs:
| Rental property operations, including discontinued; | ||
| Reimbursements of third-party and joint venture personnel costs; | ||
| Residential, tract and outparcel sales; | ||
| Multi-family sales; and | ||
| Gains on sales of investment properties. |
These amounts are shown in the segment tables above in the same net manner as shown to
management. Certain adjustments are required to reconcile the above segment information to the
Companys consolidated revenues, including removing gains on sales of investment properties from
revenues, as they are not presented within revenues on the Condensed Consolidated Statements of
Operations. The following table reconciles information presented in the tables above to the
Companys total consolidated revenues:
20
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Reconciliation to Revenues on Condensed Consolidated Statements of Operations (in thousands): |
||||||||||||||||
Net rental property revenues less rental property operating expenses |
$ | 21,012 | $ | 21,233 | $ | 65,383 | $ | 63,358 | ||||||||
Plus rental property operating expenses |
15,276 | 16,617 | 45,172 | 47,260 | ||||||||||||
Fee income, net of reimbursed expenses |
5,168 | 5,531 | 13,710 | 13,489 | ||||||||||||
Reimbursements of third-party and joint venture personnel included in fee income |
3,522 | 3,979 | 11,531 | 12,237 | ||||||||||||
Residential lot, multi-family unit, tract, and outparcel sales, net of cost of sales, including
gain on sale of undepreciated investment properties |
1,527 | 2,376 | 12,001 | 5,454 | ||||||||||||
Loss (gain) on sale of undepreciated investment properties |
1 | (349 | ) | (1,698 | ) | (1,304 | ) | |||||||||
Plus residential lot, multi-family unit, tract and outparcel cost of sales |
5,739 | 8,351 | 29,188 | 13,289 | ||||||||||||
Net rental property revenues less rental property operating expenses from discontinued operations |
(33 | ) | (1,645 | ) | (3,558 | ) | (5,226 | ) | ||||||||
Other income |
256 | 675 | 570 | 2,946 | ||||||||||||
Other income from discontinued operations |
(11 | ) | | (30 | ) | (53 | ) | |||||||||
Total consolidated revenues |
$ | 52,457 | $ | 56,768 | $ | 172,269 | $ | 151,450 | ||||||||
10. PROPERTY TRANSACTIONS AND PRESENTATION
In July 2010, the Company sold San Jose MarketCenter, a 213,000 square foot retail center in
San Jose, California. The sales price was $85.0 million and a gain of $6.6 million was recognized
in the third quarter of 2010. The results of the propertys operations for all periods presented
and gain on sale are included in Discontinued Operations on the Condensed Consolidated Statements
of Operations.
In October 2010, the Company sold 8995 Westside Parkway, a
51,000 square foot office building in suburban Atlanta, Georgia. The sales price was $3.2 million
and the gain is estimated to be approximately $700,000. The results of the propertys operations for all periods presented are included in
Discontinued Operations on the Condensed Consolidated Statements of Operations. The assets of 8995
Westside Parkway are categorized as Operating Property Held for Sale on the September 30, 2010
Condensed Consolidated Balance Sheet.
The components of Discontinued Operations for the three and nine months ended September 30,
2010 and 2009 are as follows ($ in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Rental property revenues |
$ | 123 | $ | 2,430 | $ | 4,855 | $ | 7,842 | ||||||||
Other income |
11 | | 30 | 53 | ||||||||||||
Rental property operating expenses |
(90 | ) | (785 | ) | (1,297 | ) | (2,616 | ) | ||||||||
Depreciation and amortization |
(19 | ) | (604 | ) | (845 | ) | (1,877 | ) | ||||||||
Interest expense |
| | | (1,505 | ) | |||||||||||
Gain on sale of investment properties |
6,572 | 7 | 6,572 | 153 | ||||||||||||
Gain on extinguishment of debt |
| | | 12,498 | ||||||||||||
$ | 6,597 | $ | 1,048 | $ | 9,315 | $ | 14,548 | |||||||||
21
Table of Contents
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
Overview:
Cousins Properties Incorporated (Cousins), a Georgia corporation, is a self-administered and
self-managed real estate investment trust (REIT). Cousins Real Estate Corporation (CREC) is a
taxable entity wholly-owned by and consolidated with Cousins. CREC owns, develops, and manages its
own real estate portfolio and performs certain real estate related services for other parties.
Cousins, CREC and their subsidiaries (collectively, the Company) develop, manage and own
office, multi-family, retail, industrial and residential real estate projects. As of September 30,
2010, the Companys portfolio of real estate assets consisted of interests in 7.5 million square
feet of office space, 4.4 million square feet of retail space, 2.0 million square feet of
industrial space, 26 for-sale residential units in two completed multi-family projects, interests
in 24 residential communities in various stages of development, approximately 9,300 acres of
strategically located land tracts held for investment or future development, and land holdings for
development of single-family residential communities. The Company also provides leasing and/or
management services for approximately 13.0 million square feet of office and retail space owned by
third parties.
The Companys strategy is to produce stockholder returns by creating value through the
development, redevelopment, leasing, management, and sale of high quality, well-located office,
retail, multi-family and residential properties. The Company has developed a substantial portion
of the operating properties 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 by strategic sales of assets, obtaining non-recourse mortgage
notes on selected assets 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 and has
seen the number of traditional development opportunities across its product types decrease.
Management does not expect this trend to change significantly in the next nine to 12 months, but 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.
Highlights for the quarter ended September 30, 2010 included the following:
| Sold San Jose MarketCenter, a 213,000-square-foot power center located in San Jose, California, for $85 million, generating a net gain of $6.6 million. | ||
| Obtained a new 10-year, $27 million mortgage loan with an interest rate of 6% secured by Meridian Mark Plaza, a 160,000-square-foot medical office building in Atlanta, and repaid a $22 million loan scheduled to mature in September 2010 with an interest rate of 8.27%. | ||
| Repaid the Companys $100 million Term Facility and eliminated the interest rate swap associated with the term loan for a cost of approximately $9.2 million. Repayment of this loan correspondingly increased the Companys borrowing capacity under its Credit Facility. | ||
| Executed or renewed leases covering 487,000 square feet of office space and 158,000 square feet of retail space. |
22
Table of Contents
Highlights subsequent to quarter-end included the following:
| Sold 8995 Westside Parkway, a 51,000-square-foot office building in Atlanta, Georgia, for $3.2 million, generating an estimated gain of approximately $700,000. |
| Received a $1.1 million payment from the Companys partner in the Oklahoma City predevelopment project representing a partial recovery of amounts previously written off. |
Results of Operations:
Rental Property Revenues. Rental property revenues were relatively constant between the three
month 2010 and 2009 periods and increased approximately $1.6 million (2%) in the nine month 2010
period compared to the same 2009 period, due to the following:
| Increase of $423,000 and $3.9 million in the three and nine month 2010 periods, respectively, related to 191 Peachtree Tower, where average economic occupancy for the nine month periods increased from 57% in 2009 to 73% in 2010; |
| Increase of $458,000 and $1.4 million in the three and nine month 2010 periods, respectively, from The Avenue Forsyth, where average economic occupancy for the nine month periods increased from 58% in 2009 to 69% in 2010; |
| Decrease of $653,000 and $2.4 million in the three and nine month 2010 periods, respectively, from the American Cancer Society Center (the ACS Center), where average economic occupancy for the nine month periods decreased from 97% in 2009 to 85% in 2010. This decrease is mainly the result of the expiration of the AT&T lease in the third quarter of 2009; |
| Decrease of $395,000 and $911,000 in the three and nine month 2010 periods from Terminus 100 due to a decrease in revenues from retail tenants at this property, a decrease in parking revenues and an adjustment to tenant recovery revenues as certain operating expenses decreased or were adjusted from the prior year and the resulting savings get passed back to the tenants; and |
| Decrease of $612,000 in the nine month 2010 period related to The Avenue Carriage Crossing due to a decrease in revenues associated with an anticipated reduction in real estate tax expense for 2010, which decreases the recovery of amounts billed back to tenants. The results for the three month periods did not change significantly between years. |
Rental Property Operating Expenses. Rental property operating expenses decreased
approximately $1.3 million (8%) in the three month 2010 period compared to the same 2009 period and
decreased $2.1 million (4%) in the nine month 2010 period compared to the same 2009 period, due to
the following:
| Decrease of $552,000 in the three month 2010 period at Terminus 100 from the receipt of a refund of prior year real estate taxes in the 2010 period and a decrease in bad debt expense in the 2010 period compared to 2009. Decrease of $457,000 in the nine month 2010 period, due to the real estate tax refund along with prior year operating expense adjustments made in the 2009 period. These decreases were partially offset by an increase in bad debt expense in the nine month 2010 period; |
| Decrease of $614,000 and $766,000 in the three and nine month 2010 periods, respectively, at The Avenue Webb Gin and The Avenue Forsyth mainly due to decreases in bad debt expense and real estate tax expense; and | ||
| Decrease of $502,000 and $1.2 million in the three and nine month 2010 periods, respectively, from The Avenue Carriage Crossing due to a lower accrual for 2010 taxes based on an anticipated reduction in real estate tax expense mentioned above and a reduction in insurance and other operating expenses. |
23
Table of Contents
Fee Income. The Company generates fee income through management, development and leasing of
property, which the Company performs for both third-party property owners and joint ventures in
which the Company has an ownership interest. These amounts vary between quarters and are based on
the number of contracts with these entities and the development and leasing needs at the underlying
properties. Amounts could vary in future periods based on the volume and composition of activities
at the underlying properties. Total fee income decreased $820,000 (9%) and $485,000 (2%) between
the three and nine month 2010 and 2009 periods, respectively, due to a decrease in fees from
property management contracts, partially offset by an increase in leasing commission income from
joint ventures.
Multi-family Residential Sales and Cost of Sales. Multi-family residential unit sales and
cost of sales decreased approximately $2.6 million (28%) and $2.2 million (30%), respectively,
between the three month 2010 and 2009 periods. Multi-family residential sales and cost of sales
increased approximately $14.3 million and $10.7 million, respectively, between the nine month 2010
and 2009 periods. Closings at the Companys projects are detailed as follows:
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
10 Terminus Place |
18 | 5 | 59 | 7 | ||||||||||||
60 North Market |
| 1 | 2 | 1 | ||||||||||||
The Brownstones at Habersham |
| 14 | | 14 | ||||||||||||
18 | 20 | 61 | 22 | |||||||||||||
The change in multi-family residential unit sales and cost of sales is partially due to
the number of units sold during the periods and partially due to fluctuations in selling prices and
gross profit percentages used to calculate the cost of sales for various units.
Residential Lot and Outparcel Sales and Cost of Sales. Residential lot and outparcel sales
and cost of sales decreased $520,000 and $430,000 between the three month 2010 and 2009 periods,
respectively. Residential lot and outparcel sales and cost of sales increased $7.7 million and
$5.2 million between the nine month 2010 and 2009 periods, respectively.
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
where the Company is a 50% partner in Temco Associates LLC (Temco) and CL Realty, L.L.C. (CL
Realty), for which income is recorded in income from unconsolidated joint ventures. Lot sales for
the three and nine month periods were as follows:
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Consolidated projects |
4 | 1 | 11 | 8 | ||||||||||||
Temco |
1 | | 2 | | ||||||||||||
CL Realty |
74 | 29 | 238 | 95 | ||||||||||||
79 | 30 | 251 | 103 | |||||||||||||
Residential lot sales and cost of sales increased $580,000 and $499,000, respectively,
between the three month 2010 and 2009 periods for consolidated projects, which vary based on the
numbers of lots sold and the price points and gross profit percentages at the various projects.
See the Income from Unconsolidated Joint Ventures section for the CL Realty and Temco discussion.
24
Table of Contents
Outparcel Sales and Cost of Sales Outparcel sales and cost of sales decreased $1.1
million and $929,000, respectively, between the three month 2010 and 2009 periods. There were no
outparcel sales in the three month 2010 period compared to one outparcel sale in the 2009 three
month period. Outparcel sales and costs of sales increased $7.8 million and $5.0 million between
the nine month 2010 and 2009 periods, respectively. There were eight outparcel sales in the nine
month 2010 period, compared to three outparcel sales in the same 2009 period.
Other Income. Other income decreased $430,000 and $2.4 million between the three month and
nine month 2010 and 2009 periods, respectively. Termination fees decreased by $235,000 and $1.7
million between the three and nine month 2010 and 2009 periods, respectively, due to a higher
number of tenants at several retail centers ending their leases in early 2009 compared to a smaller
number in 2010. In addition, interest income declined $612,000 in the nine month 2010 period
compared to the same 2009 period, mainly due to a reduction in notes receivable outstanding between
the nine month periods, although amounts were relatively constant between the three month periods.
General and Administrative Expense, Separation Expense and Reimbursements (G&A). G&A
expense decreased $2.1 million (15%) and $5.4 million (12%) between the three and nine month 2010
and 2009 periods, respectively, primarily as a result of the following:
| Salaries and related benefits, excluding stock-based compensation, increased $568,000 between the three month 2010 and 2009 periods. The number of employees remained relatively flat between the periods, but bonus expense increased. Salaries and benefits decreased $932,000 during the nine month periods due to a reduction in force that occurred during 2009; |
| Decrease of $520,000 and $288,000 in employee leasing commissions in the three and nine month 2010 periods, respectively, compared to the same 2009 periods due to a decrease in leasing activity in the Companys third party management segment; |
| Decrease of $48,000 and $590,000 in the three and nine month 2010 periods, respectively, in stock-based compensation expense, due in part to a decrease in the stock price between September 30, 2009 and September 30, 2010, as several types of stock-based compensation are expensed using the Companys common stock price. This decrease was partially offset by an increase in the number of grants outstanding; |
| Decrease of $108,000 and $364,000 in the three and nine month 2010 periods, respectively, related to corporate airplane costs, as the Companys airplane was sold in 2009; |
| Decrease in professional fee expense of $155,000 and $264,000 in the three and nine month 2010 periods, respectively, as the Company incurred lower legal costs in the first nine months of 2010; |
| Decrease in marketing and advertising expense of $127,000 and $284,000 in the three and nine month 2010 periods, respectively, mainly due to decreased costs at certain of the Companys residential developments; | ||
| Increase of $398,000 in capitalization of personnel costs, which decreases general and administrative expenses, in the three month 2010 period mainly due to internal costs related to successful leases from higher leasing activity. For the nine month periods, capitalized personnel costs decreased $1.6 million, as the level of development and predevelopment projects declined between the periods; |
| Decrease in separation expenses of $522,000 and $2.8 million for the three and nine month 2010 periods, respectively, mainly due to the separation costs associated with the retirement of the Companys former chief executive officer in July 2009; and |
| Decrease of $457,000 and $706,000 in reimbursed salaries and expenses, as the average square footage of third party managed properties has decreased between the 2010 and 2009 periods. |
25
Table of Contents
Depreciation and Amortization. Depreciation and amortization increased approximately
$713,000 (5%) and $1.2 million (3%) in the three and nine month 2010 periods, respectively,
compared to the same 2009 periods, primarily as a result of the following:
| Increase of $374,000 and $1.8 million in the three and nine month 2010 periods, respectively, related to higher tenant improvement amortization from increased occupancy at 191 Peachtree Tower; |
| Increase of $675,000 and $1.2 million in the three and nine month 2010 periods, respectively, at The Avenue Forsyth due to an increase in occupancy. Additionally, depreciation expense for the three month 2010 period increased compared to the same 2009 period due to the write off of tenant assets for tenants who terminated their leases during 2010, which were prior to the originally scheduled end date; |
| Increase of $672,000 in the nine month 2010 period at The Avenue Webb Gin due to accelerated amortization in 2010 of assets for tenants who terminated their leases prior to the originally scheduled end date; |
| Decrease of $1.4 million for the nine month 2010 period related to Terminus 100. In 2009, the amortization of certain tenant assets was accelerated due to reductions in space or early termination of leases, with no corresponding significant adjustments in the 2010 periods; |
| Decrease of $159,000 and $655,000 in the three and nine month 2010 periods, respectively, due to the sale of the Companys airplane in 2009; and |
| Decrease of $232,000 and $597,000 in the three and nine month 2010 periods, respectively, due to reduction in depreciation of furniture, fixtures and equipment for the corporate offices from fewer staff and less office space, as well as fully amortized equipment. |
Interest Expense. Interest expense decreased $2.1 million (19%) and $1.5 million (5%) in the
three and nine month 2010 periods, respectively, compared to the same 2009 periods, due to the
following:
| Lower average borrowings and a lower average interest rate on the Credit Facility in 2010 compared to 2009; |
| Repayment of the Term Facility in July 2010; |
| Repayment of the 8.39% Meridian Mark Plaza note payable in July 2010. The Company entered into a new note payable secured by Meridian Mark Plaza at an interest rate of 6%; and |
| Decrease in capitalized interest of $599,000 and $3.7 million for the three and nine month 2010 periods, respectively, when compared to the same 2009 periods due to a decrease in projects under development in the 2010 period, which partially offset the decrease in interest expense. |
Impairment Loss. The impairment loss of $586,000 for the nine month 2010 period relates to a
charge taken on the Companys 60 North Market condominium project. The Company revised its
estimates of sales timing and pricing for its remaining retail units in the second quarter 2010,
resulting in the impairment loss. In the second quarter of 2009, the Company recorded an
impairment loss of $34.9 million on its 10 Terminus Place condominium project. A loss of $1.6
million on a mezzanine note receivable was also recognized in the second quarter 2009, related to a
project that was foreclosed upon in the third quarter of 2009. An impairment of approximately $4.0
million was
26
Table of Contents
also recognized in the third quarter 2009 to reflect the Companys airplane at fair
value. The airplane was sold in the fourth quarter of 2009. There were no impairments booked in
the third quarter 2010.
Other Expense. Other expense decreased $759,000 (44%) and $2.2 million (29%) between the
three and nine month 2010 periods, respectively, compared to the same 2009 periods. Both the three
and nine month 2010 periods had reduced funding costs for completed condominium projects. As units
are sold, the percentage of costs the Company has to fund declines. In addition, two
predevelopment projects totaling $4.1 million were written off in the nine month 2009 period, and
one predevelopment project of $1.9 million was written off in the nine month 2010 period.
Loss on Extinguishment of Debt. In conjunction with the payoff of the Term Facility in the
third quarter 2010, the Company terminated the interest rate swap hedging this variable rate
facility, and the Company paid the counterparty to the swap agreement $9.2 million. Also in 2010,
the Company modified its Credit and Term Facilities and charged a portion of the unamortized loan
closing costs to expense as a result of the modification.
Benefit (Provision) for Income Taxes from Operations. Income tax expense decreased $8.5
million in the nine month 2010 period when compared to the same 2009 period. In 2009, the Company
recorded a valuation allowance against the current years income tax benefit and also against the
full balance of the deferred tax asset that was generated in earlier periods as the Company was
unable to predict with certainty whether the deferred tax asset and current year benefits would
ultimately be realized. The Company is currently continuing to recognize no current benefit due to
the ongoing uncertainty of realization. Therefore, no benefit was recognized during the nine month
2010 period for third quarter 2010 period CREC operating losses. In the fourth quarter of 2009,
Congress changed tax laws which allowed the Company to carry back operating losses to profitable
years. As a result, the Company recognized a benefit of $3.1 million in the fourth quarter of
2009, and recognized an additional benefit of $1.1 million in the first quarter of 2010.
Income from Unconsolidated Joint Ventures. Income from unconsolidated joint ventures
increased $45.0 million and $77.9 million in the three and nine month 2010 periods compared to the
2009 periods due to the following (all amounts discussed are at the Company level):
| Income related to the CL Realty joint venture increased $573,000 and $24.6 million in the three and nine month 2010 periods, respectively, compared to the same 2009 periods. Income increased in both the three and nine month periods due to an increase in lot sales in 2010 and increase in income recognized from the sale of mineral deposits and oil and gas reserves on its land. The income further increased in the nine month 2010 period as CL Realty recognized an impairment on one of its residential projects in the second quarter of 2009, the Companys share of which was $2.6 million. In addition, the Company impaired its investment in the joint venture by $20.3 million in the second quarter of 2009; | ||
| Increase of $38.9 million in both the three and nine month 2010 periods from Terminus 200, LLC (T200). T200 was a 50-50 joint venture which, in August 2009, substantially completed the development of a 566,000-square-foot office building in Atlanta, Georgia. The venture recorded an impairment loss in the third quarter of 2009, the Companys share of which was $20.9 million. The Company guaranteed the T200 construction loan up to $17.25 million, determined that it was probable that it would be required to fund this guarantee in accordance with ASC 450-10, and accrued its obligation under this guarantee in the third quarter of 2009. In the second quarter of 2010, the Company paid this guarantee, and the Company and Morgan Stanley entered into a new venture, whereby T200 conveyed the building to the new venture. |
| Increase in income from Temco Associates of $536,000 and $8.1 million in the three and nine month 2010 periods, respectively, compared to the same 2009 periods. In the third |
27
Table of Contents
quarter of 2009, Temco recorded an impairment charge on one of its assets, the Companys share of which was $631,000. An additional impairment charge of $6.7 million on the Companys investment in Temco was recognized in the second quarter of 2009. No impairments were recognized in 2010. In addition, Temco received letter of credit proceeds in 2010, which also increased income from the venture between the years; and |
| Increase in income of $5.0 million and $6.2 million in the three and nine month 2010 periods, respectively, compared to 2009 from the Glenmore Garden Villas (Glenmore) joint venture. This increase is a result of two impairment charges taken on the Companys investment in Glenmore in 2009. The second charge of $4.9 million was recorded in the third quarter of 2009. The assets of Glenmore were sold in early 2010. |
Gain on Sale of Investment Properties. Gain on sale of investment properties decreased $166.8
million between the nine month 2010 and 2009 periods (there was no significant fluctuation for the
three month periods). The decrease is attributable to the recognition in the first quarter 2009 of
$167.2 million in deferred gain related to the 2006 venture formation with Prudential. The gain
was triggered by a distribution of cash from the venture to the partners.
Discontinued Operations. In the third quarter of 2010, the Company sold San Jose
MarketCenter, a 213,000-square-foot retail center in San Jose, California, for a gain of
approximately $6.6 million. Accordingly, the results of operations for all periods presented were
reflected in Discontinued Operations on the accompanying Condensed Consolidated Statements of
Operations. Included in the results is a gain on extinguishment of debt, which was recognized in
the second quarter of 2009. The Company satisfied the San Jose MarketCenter mortgage note payable
at a discount from the carrying amount in 2009, and the difference in the payment and the carrying
amount of the note was recognized as a gain.
In the third quarter 2010, 8995 Westside Parkway, a 51,000-square-foot office building in
suburban Atlanta, Georgia, met the requirements under accounting rules of a held-for-sale property.
Consequently, the results of operations for all periods presented were reflected in Discontinued
Operations in the accompanying Condensed Consolidated Statements of Operations. The Company sold
the building in October 2010 for $3.2 million. A gain of approximately $700,000 is anticipated to
be recognized in the fourth quarter of 2010.
Funds from Operations. The table below shows Funds from Operations Available to Common
Stockholders (FFO) and the related reconciliation to net income (loss) available to common
stockholders. The Company calculated FFO in accordance with the National Association of Real Estate
Investment Trusts (NAREIT) definition, which is net income (loss) available to common
stockholders (computed in accordance with 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. Management believes the use of FFO, combined with the required primary GAAP
presentations, has been fundamentally beneficial, improving the understanding of operating results
of REITs among the investing public and making comparisons of REIT operating results more
meaningful. Company management evaluates operating performance in part based on FFO.
Additionally, the Company uses FFO and FFO per share, along with other measures, to assess
28
Table of Contents
performance in connection with evaluating and granting incentive compensation to its officers and
other key employees. The reconciliation of net income (loss) available to common stockholders to
FFO is as follows for the three and nine months ended September 30, 2010 and 2009 (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net Income (Loss) Available to Common Stockholders |
$ | (8,382 | ) | $ | (57,088 | ) | $ | (18,550 | ) | $ | 22,170 | |||||
Depreciation and amortization: |
||||||||||||||||
Consolidated properties |
13,977 | 13,264 | 41,610 | 40,428 | ||||||||||||
Discontinued properties |
19 | 604 | 845 | 1,877 | ||||||||||||
Share of unconsolidated joint ventures |
2,350 | 2,192 | 7,097 | 6,524 | ||||||||||||
Depreciation of furniture, fixtures and equipment: |
||||||||||||||||
Consolidated properties |
(441 | ) | (829 | ) | (1,470 | ) | (2,727 | ) | ||||||||
Discontinued properties |
| (4 | ) | (5 | ) | (12 | ) | |||||||||
Share of unconsolidated joint ventures |
(6 | ) | (10 | ) | (17 | ) | (34 | ) | ||||||||
Gain on sale of investment properties: |
||||||||||||||||
Consolidated |
(58 | ) | (406 | ) | (1,875 | ) | (168,641 | ) | ||||||||
Discontinued properties |
(6,572 | ) | (7 | ) | (6,572 | ) | (153 | ) | ||||||||
Share of unconsolidated joint ventures |
| | | (12 | ) | |||||||||||
Gain on sale of undepreciated investment properties |
(1 | ) | 349 | 1,698 | 1,304 | |||||||||||
Funds From Operations Available to Common
Stockholders |
$ | 886 | $ | (41,935 | ) | $ | 22,761 | $ | (99,276 | ) | ||||||
Per Common Share Basic and Diluted: |
||||||||||||||||
Net Income (Loss) Available |
$ | (0.08 | ) | $ | (0.96 | ) | $ | (0.18 | ) | $ | 0.41 | |||||
Funds From Operations |
$ | 0.01 | $ | (0.71 | ) | $ | 0.23 | $ | (1.83 | ) | ||||||
Weighted Average Shares Basic and Diluted |
101,893 | 59,403 | 100,995 | 54,152 | ||||||||||||
Liquidity and Capital Resources:
Our primary liquidity sources are:
| Cash from operations; |
| Borrowings under our Credit Facility; |
| Non-recourse mortgage notes payable on selected assets; |
| Proceeds from equity offerings; |
| Joint venture formations; and |
| Strategic sales of assets. |
Our primary liquidity uses are:
| Property operations and corporate expenses; |
| Expenditures on predevelopment and development projects; |
| Payments of tenant improvements and other leasing costs; |
| Principal and interest payments on debt obligations; |
| Dividends to common and preferred stockholders; and |
| Property acquisitions. |
Financial Condition.
The Company has taken steps in the last 12 months to improve its financial position by
reducing its leverage, extending maturities and modifying credit agreements to reduce overall
financial exposure. In the second quarter of 2010, the Company restructured its interest in the
Terminus 200
29
Table of Contents
building by bringing in a new partner who contributed capital and by modifying and
extending the loan to allow more time and capacity to lease the building. The Company also
modified the CF Murfreesboro Associates loan, scheduled to mature in July 2010, to, among other
things, extend the maturity date to July 2013. In the third quarter of 2010, the Company replaced
the $22 million Meridian Mark Plaza loan, originally scheduled to mature in September 2010, with a
$27 million loan that matures in 2020 and carries an interest rate of 6%, which is 227 basis points
below the previous loan. Also in the third quarter, the Company sold San Jose MarketCenter and
repaid its Term Facility, and incurred a termination penalty on the related interest rate swap as a
result.
The Company expects to fund its commitments over the next 12 months with one or more of the
liquidity sources described above. The tightening of the credit markets, combined with the overall
economic downturn in the last several years, has made obtaining some forms of these sources of
capital more difficult. The conditions that have led to the tightening credit markets have also
led to a decline in new development opportunities for the Company. Therefore, while the sources of
funds have become more limited than they were in recent years, the Companys capital needs,
particularly related to new development, have also decreased. The Company did not commence any new
development or predevelopment projects in the nine months ended September 30, 2010, and currently
anticipates that there will be limited development activity for the remainder of 2010 and early
2011.
At September 30, 2010, 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 |
$ | 69,771 | $ | 171 | $ | 69,600 | $ | | $ | | ||||||||||
Mortgage notes payable |
444,592 | 18,157 | 252,143 | 5,239 | 169,053 | |||||||||||||||
Interest commitments under notes payable (1) |
110,579 | 30,001 | 35,457 | 21,915 | 23,206 | |||||||||||||||
Ground leases |
14,993 | 98 | 204 | 214 | 14,477 | |||||||||||||||
Other operating leases |
1,973 | 637 | 923 | 318 | 95 | |||||||||||||||
Total contractual obligations |
$ | 641,908 | $ | 49,064 | $ | 358,327 | $ | 27,686 | $ | 206,831 | ||||||||||
Commitments: |
||||||||||||||||||||
Letters of credit |
$ | 3,129 | $ | 3,105 | $ | 24 | $ | | $ | | ||||||||||
Performance bonds |
3,386 | 3,345 | 41 | | | |||||||||||||||
Unfunded tenant improvements and other |
19,209 | 19,209 | | | | |||||||||||||||
Total commitments |
$ | 25,724 | $ | 25,659 | $ | 65 | $ | | $ | | ||||||||||
(1) | Interest on variable rate obligations is based on rates effective as of September 30, 2010, including the effect of interest rate swaps. |
In addition, the Company has several standing or renewable service contracts mainly
related to the operation of our buildings. These contracts are in the ordinary course of business
and are generally one year or less. These contracts are not included in the above table and are
usually reimbursed in whole or in part by our tenants.
Credit Facility Amendment
In February 2010, the Company entered into a First Amendment (the Amendment) of its Credit
and Term Facilities with Bank of America and the other participating banks. The Amendment reduced
the amount available under the Credit Facility from $500 million to $250 million. The amount
available under the Term Facility remained at $100 million. The Amendment provided that if the
Term Facility was repaid prior to the maturity of the Credit Facility, the availability under the
Credit Facility would increase correspondingly, allowing a total availability under the combined
Facilities of $350 million. The maturity date of the Credit Facility is August 29, 2011. The
Credit Facility can be extended for one year with the payment of a fee, unless there is an event of
default. The above table shows a maturity date assuming the option to extend is invoked.
30
Table of Contents
Amounts outstanding under the Facilities accrue interest at LIBOR plus a spread. The
Amendment changed the spread for the Credit and Term Facilities, as detailed below:
Credit and Term | ||||||||||||
Facilities | Credit Facility | Term Facility | ||||||||||
Applicable Spread - | Applicable Spread - | Applicable Spread - | ||||||||||
Leverage Ratio | As Amended | Before Amendment | Before Amendment | |||||||||
≤ 35% |
1.75 | % | 0.75 | % | 0.70 | % | ||||||
>35% but ≤ 45% |
2.00 | % | 0.85 | % | 0.80 | % | ||||||
>45% but ≤ 50% |
2.25 | % | 0.95 | % | 0.90 | % | ||||||
>50% but ≤ 55% |
2.25 | % | 1.10 | % | 1.05 | % | ||||||
>55% |
N/A | 1.25 | % | 1.20 | % |
Certain covenants changed under the Amendment. Specifically, the minimum Consolidated
Fixed Charge Coverage Ratio, as defined, decreased from 1.50 to 1.30. Other covenants and fees
were also amended. The Company incurred an administrative fee of approximately $1.6 million related
to the Amendment and expensed unamortized deferred loan costs related to the previous facility of
$592,000. The Company is currently in compliance with its financial covenants.
In July 2010, the Company paid the outstanding balance of the Term Facility in full.
Therefore, the amount available under the Credit Facility increased $100 million to $350 million.
In conjunction with the payoff, the interest rate swap against the Term Facility was terminated,
and the Company paid the counterparty to the swap agreement $9.2 million as a result. The fee related to this
payment was recognized as an expense in the third quarter of 2010.
As of September 30, 2010, the Company had $69.6 million drawn on its Credit Facility. The
amount available under the Credit Facility is reduced by outstanding letters of credit, which were
$3.1 million at September 30, 2010. As of September 30, 2010, the spread over LIBOR for the Credit
Facility was 2.0%.
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.
Derivative Instruments and Hedging Activities
The Company follows the requirements of ASC 815 for derivative instruments. Entities that use
derivative instruments are required 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. Entities are also required to disclose certain information
about the amounts and location of derivatives located within the financial statements, how the
provisions of derivative accounting rules have been applied, and the impact that hedges have on an
entitys financial position, financial performance and cash flows.
The Company utilizes interest rate swap agreements to manage its exposure to interest rate
changes under variable-rate obligations. The Company had 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 fixed the
underlying LIBOR rate of the Term Facility at 5.01%. The Company also has an interest swap with a
notional amount of $40 million in order to manage interest rate risk associated with floating-rate,
LIBOR-based borrowings. This swap was also designated as a cash flow hedge and effectively fixes a
portion of the underlying LIBOR rate on Company borrowings at 2.995% through October 2010.
31
Table of Contents
During both the nine month periods ended September 30, 2010 and 2009, there was no ineffectiveness under
any of the Companys interest rate swaps. The Company calculates the fair value of its interest
rate swaps as of the end of each reporting period by obtaining a third party valuation utilizing
estimated future LIBOR rates. The fair value calculation for the swaps is deemed to be a Level 2
calculation under the guidelines as set forth in ASC 820. The fair values of the interest rate
swap agreements were recorded in accounts payable and accrued liabilities and other comprehensive
loss on the Condensed Consolidated Balance Sheets, detailed as follows (in thousands):
Floating Rate, | ||||||||||||
LIBOR-based | ||||||||||||
Term Loan | Borrowings | Total | ||||||||||
Balance, December 31, 2009 |
$ | 8,662 | $ | 855 | $ | 9,517 | ||||||
Termination of swap |
(9,235 | ) | $ | | (9,235 | ) | ||||||
Change in fair value |
573 | (761 | ) | (188 | ) | |||||||
Balance, September 30, 2010 |
$ | | $ | 94 | $ | 94 | ||||||
Additional Financial Condition Information
The real estate and other assets of the ACS Center are restricted under the ACS Center
mortgage note agreement in that they are not available to settle debts of the Company. However,
provided that the ACS Center loan has not incurred any uncured event of default, as defined in the loan
agreement, the cash flows from the ACS Center, after payments of debt service, operating expenses
and reserves, are available for distribution to the Company.
The 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 September 30, 2010, the weighted average interest rate on the Companys consolidated
debt was 5.91%.
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 2010, the Company
filed a shelf registration statement to allow for the issuance of up to $500 million of such
securities, of which $488 million remains to be drawn as of September 30, 2010.
Over the long term, management expects the economy and credit markets to recover to the point
that the Company will be able to actively manage its portfolio of income-producing properties and
strategically sell assets or form joint ventures to capture value for stockholders and to recycle
capital for future development activities. The Company expects to continue to utilize indebtedness
to fund future commitments and expects to place long-term permanent mortgages on selected assets as
well as utilize construction facilities for any 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. Management will continue to evaluate all
public equity sources, including the issuance of common and preferred stock, and select the most
appropriate options as capital is required.
The Companys business model is dependent upon raising or recycling capital to meet
obligations. If one or more sources of capital are not available when required, the Company may be forced
32
Table of Contents
to reduce the number of projects it acquires or develops and/or raise capital on potentially
unfavorable terms, or may be unable to raise capital, which could have an adverse effect on the
Companys financial position or results of operations.
Cash Flows.
Cash Flows from Operating Activities. Cash flows from operating activities increased
approximately $30.0 million between the nine month 2010 period and the corresponding 2009 period
due to the following:
| Increase of $14.5 million in net proceeds from multi-family residential unit sales due to an increase in condominium sales at 10 Terminus Place; |
| Increase of $7.0 million in net proceeds from residential lot and outparcel sales due to an increase in the number of outparcels sold in the 2010 period; |
| Increase of $2.7 million from the collection of an income tax receivable in the 2010 period; |
| Decrease in cash paid for interest of $9.2 million due to a decrease in average borrowings and average interest rates between the 2010 and 2009 periods; | ||
| Decrease of $4.5 million in residential lot, outparcel and multi-family acquisition and development expenditures due to a decrease in development activities; and |
| Offsetting these inflows was the payment of a $9.2 million fee for the interest rate swap termination. |
Cash Flows from Investing Activities. Net cash from investing activities increased
approximately $75.5 million between the nine month 2010 period and the corresponding 2009 period
due to the following:
| Proceeds from property sales increased $96.2 million from the sale of San Jose MarketCenter and an increase in tract sales from the 2009 period; |
| Property acquisition and development expenditures decreased $13.3 million, as the Company currently does not have any significant projects under development; |
| Investment in joint ventures increased between the 2010 and 2009 periods. In 2010, the Company contributed approximately $4.0 million to the CP Venture IV entities to pay its share of the maturing mortgage note payable and contributed approximately $2.9 million to form the MSREF/Terminus 200 LLC venture; |
| Cash flows from investing activities decreased as a result of the payment of a debt guarantee of $17.25 million in 2010, as a result of the restructuring of the Companys Terminus 200 LLC joint venture; and |
| Restricted cash increased $12.8 million, mainly related to required reserves for tenant improvements that will be due for a lease signed at the ACS Center. Amounts are required to be set aside for this under the ACS Center loan. |
Cash Flows from Financing Activities. Net cash used in financing activities increased
approximately $142.4 million between the nine month 2010 period and the corresponding 2009 period
due to the following:
| Common stock issued, net of expenses, decreased $318.4 million due to the issuance of 46 million shares in the third quarter of 2009; |
| Repayment of notes payable decreased $42.8 million in the 2010 period due to repayment of the mortgage note at Meridian Mark Plaza for $22.0 million and the payment of the $8.7 million Glenmore Garden Villas note in conjunction with the sale of that property compared to the 2009 repayments of the San Jose MarketCenter note for $70.3 million and the Brownstones at Habersham note for $3.2 million; |
33
Table of Contents
| Net borrowings under the Credit and Term Facilities decreased $90.6 million in the 2010 period from the nine month 2009 period. During the first nine months of 2009, the Company repaid $248 million under these facilities with proceeds from the September 2009 stock issuance. During 2009, the Company had net borrowings of $87 million to fund development and to repay the San Jose MarketCenter mortgage note. During the nine month 2010 period, the Company repaid the $100 million Term Facility mainly using the proceeds from the sale of San Jose MarketCenter, offset by additional borrowings to pay the fee on the interest rate swap termination and the payment of the Terminus 200 LLC debt guarantee; |
| Proceeds from other notes payable increased $27.0 million due to the issuance of a new mortgage note at Meridian Mark Plaza; | ||
| Payments of loan issuance costs increased $2.0 million in the 2010 period due to the payment of an administrative fee of approximately $1.6 million related to the amendment of the Companys Credit Facility and loan issuance costs related to the new Meridian Mark Plaza note; |
| Cash common dividends paid decreased $10.6 million due partially to a reduction in the quarterly dividend per share to $0.09 for 2010 compared to $0.25 per share for the first and second quarters of 2009 and $0.15 per share for the third quarter of 2009. Additionally, the Company paid its dividends in cash in the first quarter of 2009, while each quarter since then through the third quarter of 2010 has been paid in a combination of cash and stock; and |
| Distributions to noncontrolling interests decreased $4.8 million from the 2009 to the 2010 period primarily due to a distribution of $4.6 million in the 2009 period to the partner in the Companys CP Venture Six joint venture. |
Dividends. During the nine months ended September 30, 2010, the Company paid cash
common and preferred dividends of $18.8 million, which it funded with cash provided by operating
activities. During the 2009 period, the Company paid cash common and preferred dividends of $29.4
million which it funded with cash provided by operating activities. The Company intends to fund
the cash portion of its quarterly distributions to common and preferred stockholders with cash
provided by operating activities, as well as proceeds from investment property sales, distributions
from unconsolidated joint ventures, and indebtedness, if necessary. The Company began paying its
quarterly common stock dividends in a combination of cash and stock in the second quarter of 2009,
and has continued to pay the quarterly dividends in this manner in all subsequent quarters. The
Companys Board of Directors declared the fourth quarter dividend of $0.09 per share in October
2010, which is anticipated to be paid in a combination of cash and stock in December 2010, and will
reduce the amount available under the shelf registration discussed above. Future dividends may
continue to be paid with 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
September 30, 2010, the Companys unconsolidated joint ventures had aggregate outstanding
indebtedness to third parties of approximately $330.1 million, of which the Companys share was
34
Table of Contents
$152.4 million. The unconsolidated joint ventures also had performance bonds, which the Company
guarantees, totaling approximately $1.3 million, as of September 30, 2010. The loans are generally
mortgage or construction loans, most of which are non-recourse to the Company, although in certain
instances, the Company provides non-recourse carve-out guarantees on these non-recourse loans.
The Company guarantees $26.2 million of the CF Murfreesboro Associates construction loan.
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. The Company does not
currently have any active development projects, although there are potential projects in
predevelopment. The Company also estimates there will be further 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 have been no material changes in the Companys critical accounting policies from those
disclosed in the Companys Annual Report on Form 10-K for the year ended December 31, 2009.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
There have been no material changes in the market risk associated with the Companys notes
payable at September 30, 2010 compared to that as disclosed in the Companys Annual Report on Form
10-K for the year ended December 31, 2009.
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 report, we carried out an evaluation, under the
supervision and with the participation of management, including the Chief Executive Officer along
with the Chief Financial Officer, of the effectiveness, design and operation of our disclosure
controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)). Based upon the
foregoing, the Chief Executive Officer along with the Chief Financial Officer concluded that our
disclosure controls and procedures were effective. In addition, based on such evaluation we have
identified no changes in our internal control over financial reporting that occurred during the
most recent fiscal quarter that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
Item 1. | Legal Proceedings |
35
Table of Contents
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, 2009.
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 third quarter of 2010:
COMMON STOCK | ||||||||||||||||
TOTAL PURCHASES (1) | PURCHASES INSIDE PLAN | |||||||||||||||
Total Number of | Maximum Number of | |||||||||||||||
Shares Purchased as | Shares That May Yet | |||||||||||||||
Total Number of | Average Price Paid | Part of Publicly | Be Purchased Under | |||||||||||||
Shares Purchased | per Share | Announced Plan (2) | Plan (2) | |||||||||||||
July 1 - 31 |
| $ | | | 4,121,500 | |||||||||||
August 1 - 31 |
| | | 4,121,500 | ||||||||||||
September 1 - 30 |
| | | 4,121,500 | ||||||||||||
| $ | | | 4,121,500 | ||||||||||||
PREFERRED STOCK | ||||||||||||||||
TOTAL PURCHASES | PURCHASES INSIDE PLAN | |||||||||||||||
Total Number of | Maximum Number of | |||||||||||||||
Shares Purchased as | Shares That May Yet | |||||||||||||||
Total Number of | Average Price Paid | Part of Publicly | Be Purchased Under | |||||||||||||
Shares Purchased | per Share | Announced Plan (3) | Plan (3) | |||||||||||||
July 1 - 31 |
| $ | | | 6,784,090 | |||||||||||
August 1 - 31 |
| | | 6,784,090 | ||||||||||||
September 1 - 30 |
| | | 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 third quarter of 2010. | |
(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 third quarter of 2010. | |
(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 third quarter of 2010. |
Item 3. Defaults Upon Senior Securities
None.
Item 4. (Removed and Reserved)
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. |
36
Table of Contents
3.1.1
|
Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended July 22, 2003, filed as Exhibit 4.1 to the Registrants Current Report on Form 8-K filed on July 23, 2003, and incorporated herein by reference. | |
3.1.2
|
Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended December 15, 2004, filed as Exhibit 3(a)(i) to the Registrants Form 10-K for the year ended December 31, 2004, and incorporated herein by reference. | |
3.1.3
|
Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended May 4, 2010, filed as Exhibit 3.1 to the Registrants Current Report on Form 8-K filed May 10, 2010, and incorporated herein by reference. | |
3.2
|
Bylaws of the Registrant, as amended and restated June 6, 2009, filed as Exhibit 3.1 to the Registrants Current Report on Form 8-K filed on June 8, 2009, and incorporated herein by reference. | |
10.1^
|
Retirement and Consulting Agreement and General Release with James A. Fleming dated August 9, 2010 filed as Exhibit 10.1 to the Registrants Form 10-Q for the quarter ended June 30, 2010, 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 ASC 260, Earnings Per Share, is provided in Note 3 to the Condensed Consolidated financial statements included in this report. | |
^ | Indicates a management contract or compensatory plan or arrangement. | |
| Filed herewith. |
37
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.
COUSINS PROPERTIES INCORPORATED |
||||
/s/ James A. Fleming | ||||
James A. Fleming | ||||
Executive Vice President and Chief Financial Officer (Duly Authorized Officer and Principal Financial Officer) | ||||
November 8, 2010
38