UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
| | | | | | | | |
☑ | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 20212022
OR
| | | | | | | | |
☐ | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number: 001-11312
COUSINS PROPERTIES INCORPORATED
(Exact name of registrant as specified in its charter)
| | | | | | | | | | | | | | | | | |
Georgia | | 58-0869052 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
3344 Peachtree Road NE | Suite 1800 | Atlanta | Georgia | | 30326-4802 |
(Address of principal executive offices) | | (Zip Code) |
(404) 407-1000
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock, $1 par value per share | | CUZ | | New York Stock Exchange | ("NYSE") |
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 Exchange 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 ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and "emerging growth company" in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | |
Large accelerated filer | ☑ | | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | | Smaller reporting company | ☐ |
| | | Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☑
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
| | | | | | | | |
Class | | Outstanding at July 23, 202122, 2022 |
Common Stock, $1 par value per share | | 148,688,036151,434,281 shares |
FORWARD-LOOKING STATEMENTS
Certain matters contained in this report are “forward-looking statements” within the meaning of the federal securities laws and are subject to uncertainties and risks, as itemized in Item 1A included in the Annual Report on Form 10-K for the year ended December 31, 2020,2021, and as itemized herein. These forward-looking statements include information about the Company's possible or assumed future results of the business and the Company's financial condition, liquidity, results of operations, plans, and objectives. They also include, among other things, statements regarding subjects that are forward-looking by their nature, such as:
•guidance and underlying assumptions;
•business and financial strategy;
•future debt financings;
•future acquisitions and dispositions of operating assets or joint venture interests;
•future acquisitions and dispositions of land, including ground leases;
•future development and redevelopment opportunities, including fee development opportunities;
•future issuances and repurchases of common stock, limited partnership units, or preferred stock;
•future distributions;
•projected capital expenditures;
•market and industry trends;
•entry into new markets or changes in existing market concentrations;
•future changes in interest rates; and
•all statements that address operating performance, events, or developments that the Company expects or anticipates will occur in the future — including statements relating to creating value for stockholders.
Any forward-looking statements are based upon management's beliefs, assumptions, and expectations of the Company's future performance, taking into account information that is currently available. These beliefs, assumptions, and expectations may change as a result of possible events or factors, not all of which are known. If a change occurs, the Company's business, financial condition, liquidity, and results of operations may vary materially from those expressed in forward-looking statements. Actual results may vary from forward-looking statements due to, but not limited to, the following:
•the availability and terms of capital;
•the ability to refinance or repay indebtedness as it matures;
•the failure of purchase, sale, or other contracts to ultimately close;
•the failure to achieve anticipated benefits from acquisitions, investments, or dispositions;
•the potential dilutive effect of common stock or operating partnership unit issuances;
•the availability of buyers and pricing with respect to the disposition of assets;
•changes in national and local economic conditions, the real estate industry, and the commercial real estate markets in which the Company operates (including supply and demand changes), particularly in Atlanta, Austin, Charlotte, Phoenix, Tampa, Dallas, and Nashville, where the Company has high concentrations of the Company's lease revenues, including the impact of high unemployment, volatility in the public equity and debt markets, and international economic and other conditions;
•the impact of a public health crisis, including the COVID-19 pandemic, and the governmental and third-party response to such a crisis, which may affect the Company's key personnel, the Company's tenants, and the costs of operating the Company's assets;
•the impact of social distancing, shelter-in-place, border closings, travel restrictions, remote work requirements, and similar
governmental and private measures taken to combat the spread of a public health crisis on the Company's operations and the
Company's tenants;
•sociopolitical unrest such as political instability, civil unrest, armed hostilities, or political activism, which may result in a disruption of day-to-day building operations;
•changes to the Company's strategy in regard to the Company's real estate assets, which may require impairment to be recognized;
•leasing risks, including the ability to obtain new tenants or renew expiring tenants, the ability to lease newly-developed and/or recently-acquired space, the failure of a tenant to commence or complete tenant improvements on schedule or to occupy leased space, and the risk of declining leasing rates;
•changes in the needs of the Company's tenants brought about by the desire for co-working arrangements, trends toward utilizing less office space per employee, and the effect of employees working remotely;
•any adverse change in the financial condition of one or more of the Company's tenants;
•volatility in interest rates and insurance rates;
•inflation and continuing increases in the inflation rate;
•competition from other developers or investors;
•the risks associated with real estate developments (such as zoning approval, receipt of required permits, construction delays, cost overruns, and leasing risk);
•cyber security breaches;
•changes in senior management, changes in the Board, of Directors, and the loss of key personnel;
•the potential liability for uninsured losses, condemnation, or environmental issues;
•the potential liability for a failure to meet regulatory requirements;
•the financial condition and liquidity of, or disputes with, joint venture partners;
•any failure to comply with debt covenants under credit agreements;
•any failure to continue to qualify for taxation as a real estate investment trust and meet regulatory requirements;
•potential changes to state, local, or federal regulations applicable to the Company's business;
•material changes in the rates, or the ability to pay, dividends on common shares or other securities;
•potential changes to the tax laws impacting REITs and real estate in general; and
•those additional risks and factors discussed in reports filed with the Securities and Exchange Commission ("SEC") by the Company.
The words “believes,” “expects,” “anticipates,” “estimates,” “plans,” “may,” “intend,” “will,” or similar expressions are intended to identify forward-looking statements. Although the Company believes that the 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.
PART I — FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements.
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
| | | June 30, 2021 | | December 31, 2020 | | June 30, 2022 | | December 31, 2021 |
| | (unaudited) | | | | (unaudited) | | |
Assets: | Assets: | | | | Assets: | | | |
Real estate assets: | Real estate assets: | | | Real estate assets: | | |
Operating properties, net of accumulated depreciation of $791,431 and $803,073 in 2021 and 2020, respectively | $ | 5,917,710 | | | $ | 6,232,546 | | |
Operating properties, net of accumulated depreciation of $971,023 and $874,988 in 2022 and 2021, respectively | | Operating properties, net of accumulated depreciation of $971,023 and $874,988 in 2022 and 2021, respectively | $ | 6,630,212 | | | $ | 6,506,910 | |
Projects under development | Projects under development | 113,841 | | | 57,389 | | Projects under development | 90,622 | | | 174,803 | |
Land | Land | 153,938 | | | 162,406 | | Land | 157,680 | | | 157,681 | |
| | 6,185,489 | | | 6,452,341 | | | 6,878,514 | | | 6,839,394 | |
| Real estate assets and other assets held for sale, net | 260,247 | | | 125,746 | | |
| Cash and cash equivalents | Cash and cash equivalents | 9,792 | | | 4,290 | | Cash and cash equivalents | 4,057 | | | 8,937 | |
Restricted cash | Restricted cash | 1,256 | | | 1,848 | | Restricted cash | 1,231 | | | 1,231 | |
Accounts receivable | Accounts receivable | 22,626 | | | 20,248 | | Accounts receivable | 9,688 | | | 12,553 | |
Deferred rents receivable | Deferred rents receivable | 146,712 | | | 138,341 | | Deferred rents receivable | 166,654 | | | 154,866 | |
Investment in unconsolidated joint ventures | Investment in unconsolidated joint ventures | 112,718 | | | 125,481 | | Investment in unconsolidated joint ventures | 103,215 | | | 77,811 | |
Intangible assets, net | Intangible assets, net | 155,918 | | | 189,164 | | Intangible assets, net | 151,550 | | | 168,553 | |
Other assets | 51,212 | | | 49,939 | | |
Other assets, net | | Other assets, net | 65,215 | | | 48,689 | |
Total assets | Total assets | $ | 6,945,970 | | | $ | 7,107,398 | | Total assets | $ | 7,380,124 | | | $ | 7,312,034 | |
Liabilities: | Liabilities: | | | | Liabilities: | | | |
Notes payable | Notes payable | $ | 2,050,173 | | | $ | 2,162,719 | | Notes payable | $ | 2,305,637 | | | $ | 2,237,509 | |
Accounts payable and accrued expenses | Accounts payable and accrued expenses | 172,172 | | | 186,267 | | Accounts payable and accrued expenses | 208,417 | | | 224,523 | |
Deferred income | Deferred income | 78,331 | | | 62,319 | | Deferred income | 75,226 | | | 74,515 | |
Intangible liabilities, net | Intangible liabilities, net | 55,313 | | | 69,846 | | Intangible liabilities, net | 57,327 | | | 63,223 | |
Other liabilities | Other liabilities | 111,695 | | | 118,103 | | Other liabilities | 100,822 | | | 111,864 | |
Liabilities of real estate assets held for sale, net | 10,882 | | | 12,606 | | |
| Total liabilities | Total liabilities | 2,478,566 | | | 2,611,860 | | Total liabilities | 2,747,429 | | | 2,711,634 | |
Commitments and contingencies | Commitments and contingencies | 0 | | 0 | Commitments and contingencies | 0 | | 0 |
Equity: | Equity: | | | Equity: | | |
Stockholders' investment: | Stockholders' investment: | | | | Stockholders' investment: | | | |
| Common stock, $1 par value per share, 300,000,000 shares authorized, 151,272,969 and 151,149,289 shares issued and outstanding in 2021 and 2020, respectively | 151,273 | | | 151,149 | | |
Common stock, $1 par value per share, 300,000,000 shares authorized, 154,024,945 and 151,272,969 shares issued and outstanding in 2022 and 2021, respectively | | Common stock, $1 par value per share, 300,000,000 shares authorized, 154,024,945 and 151,272,969 shares issued and outstanding in 2022 and 2021, respectively | 154,025 | | | 151,273 | |
Additional paid-in capital | Additional paid-in capital | 5,546,336 | | | 5,542,762 | | Additional paid-in capital | 5,627,133 | | | 5,549,308 | |
Treasury stock at cost, 2,584,933 shares in 2021 and 2020 | (148,473) | | | (148,473) | | |
Treasury stock at cost, 2,584,933 shares in 2022 and 2021 | | Treasury stock at cost, 2,584,933 shares in 2022 and 2021 | (148,473) | | | (148,473) | |
Distributions in excess of cumulative net income | Distributions in excess of cumulative net income | (1,113,273) | | | (1,078,304) | | Distributions in excess of cumulative net income | (1,020,590) | | | (985,338) | |
Total stockholders' investment | Total stockholders' investment | 4,435,863 | | | 4,467,134 | | Total stockholders' investment | 4,612,095 | | | 4,566,770 | |
Nonredeemable noncontrolling interests | Nonredeemable noncontrolling interests | 31,541 | | | 28,404 | | Nonredeemable noncontrolling interests | 20,600 | | | 33,630 | |
Total equity | Total equity | 4,467,404 | | | 4,495,538 | | Total equity | 4,632,695 | | | 4,600,400 | |
Total liabilities and equity | Total liabilities and equity | $ | 6,945,970 | | | $ | 7,107,398 | | Total liabilities and equity | $ | 7,380,124 | | | $ | 7,312,034 | |
| See accompanying notes. | See accompanying notes. | | See accompanying notes. | |
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in thousands, except per share amounts)
| | | Three Months Ended | | Six Months Ended | | Three Months Ended | | Six Months Ended |
| | June 30, | | June 30, | | June 30, | | June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 | | 2022 | | 2021 | | 2022 | | 2021 |
Revenues: | Revenues: | | | | | | | | Revenues: | | | | | | | |
Rental property revenues | Rental property revenues | $ | 181,766 | | | $ | 175,099 | | | $ | 366,573 | | | $ | 364,228 | | Rental property revenues | $ | 183,174 | | | $ | 181,766 | | | $ | 366,401 | | | $ | 366,573 | |
Fee income | Fee income | 4,803 | | | 4,690 | | | 9,332 | | | 9,422 | | Fee income | 2,305 | | | 4,803 | | | 3,693 | | | 9,332 | |
Other | Other | 68 | | | 126 | | | 282 | | | 163 | | Other | 201 | | | 68 | | | 2,484 | | | 282 | |
| | 186,637 | | | 179,915 | | | 376,187 | | | 373,813 | | | 185,680 | | | 186,637 | | | 372,578 | | | 376,187 | |
Expenses: | Expenses: | | | | | | | | Expenses: | | | | | | | |
Rental property operating expenses | Rental property operating expenses | 63,716 | | | 61,621 | | | 130,111 | | | 126,159 | | Rental property operating expenses | 62,216 | | | 63,716 | | | 127,093 | | | 130,111 | |
Reimbursed expenses | Reimbursed expenses | 398 | | | 322 | | | 766 | | | 843 | | Reimbursed expenses | 677 | | | 398 | | | 1,037 | | | 766 | |
General and administrative expenses | General and administrative expenses | 7,313 | | | 8,543 | | | 14,046 | | | 14,195 | | General and administrative expenses | 6,996 | | | 7,313 | | | 15,059 | | | 14,046 | |
Interest expense | Interest expense | 16,656 | | | 13,993 | | | 33,864 | | | 29,897 | | Interest expense | 16,549 | | | 16,656 | | | 32,074 | | | 33,864 | |
Depreciation and amortization | Depreciation and amortization | 71,456 | | | 72,868 | | | 142,326 | | | 144,482 | | Depreciation and amortization | 69,861 | | | 71,456 | | | 140,605 | | | 142,326 | |
Transaction costs | 0 | | | 63 | | | 0 | | | 428 | | |
| Other | Other | 824 | | | 552 | | | 1,414 | | | 1,118 | | Other | 425 | | | 824 | | | 646 | | | 1,414 | |
| | 160,363 | | | 157,962 | | | 322,527 | | | 317,122 | | | 156,724 | | | 160,363 | | | 316,514 | | | 322,527 | |
| Income from unconsolidated joint ventures | Income from unconsolidated joint ventures | 1,795 | | | 1,715 | | | 3,698 | | | 5,140 | | Income from unconsolidated joint ventures | 5,280 | | | 1,795 | | | 6,404 | | | 3,698 | |
Gain (loss) on sales of investments in unconsolidated joint ventures | 0 | | | (231) | | | 39 | | | 45,999 | | |
Gain on sales of investments in unconsolidated joint ventures | | Gain on sales of investments in unconsolidated joint ventures | — | | | — | | | — | | | 39 | |
Gain (loss) on investment property transactions | Gain (loss) on investment property transactions | (9) | | | (201) | | | (26) | | | 90,715 | | Gain (loss) on investment property transactions | 28 | | | (9) | | | (41) | | | (26) | |
| Loss on extinguishment of debt | | Loss on extinguishment of debt | (100) | | | — | | | (100) | | | — | |
| Net income | Net income | 28,060 | | | 23,236 | | | 57,371 | | | 198,545 | | Net income | 34,164 | | | 28,060 | | | 62,327 | | | 57,371 | |
Net loss (income) attributable to noncontrolling interests | Net loss (income) attributable to noncontrolling interests | 93 | | | (135) | | | (108) | | | (501) | | Net loss (income) attributable to noncontrolling interests | (112) | | | 93 | | | (291) | | | (108) | |
Net income available to common stockholders | Net income available to common stockholders | $ | 28,153 | | | $ | 23,101 | | | $ | 57,263 | | | $ | 198,044 | | Net income available to common stockholders | $ | 34,052 | | | $ | 28,153 | | | $ | 62,036 | | | $ | 57,263 | |
|
| | | | | | | |
| | | | | | | |
| Net income per common share — basic and diluted | Net income per common share — basic and diluted | $ | 0.19 | | | $ | 0.16 | | | $ | 0.39 | | | $ | 1.34 | | Net income per common share — basic and diluted | $ | 0.23 | | | $ | 0.19 | | | $ | 0.42 | | | $ | 0.39 | |
| Weighted average shares — basic | Weighted average shares — basic | 148,665 | | | 148,548 | | | 148,644 | | | 147,986 | | Weighted average shares — basic | 148,837 | | | 148,665 | | | 148,788 | | | 148,644 | |
Weighted average shares — diluted | Weighted average shares — diluted | 148,740 | | | 148,580 | | | 148,716 | | | 148,570 | | Weighted average shares — diluted | 149,142 | | | 148,740 | | | 149,090 | | | 148,716 | |
| See accompanying notes. | See accompanying notes. | | | | See accompanying notes. | | | |
|
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
(unaudited; in thousands except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2021 |
| | | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance March 31, 2021 | | | | $ | 151,240 | | | $ | 5,543,549 | | | $ | (148,473) | | | $ | (1,095,361) | | | $ | 4,450,955 | | | $ | 30,293 | | | $ | 4,481,248 | |
Net income | | | | — | | | — | | | — | | | 28,153 | | | 28,153 | | | (93) | | | 28,060 | |
| | | | | | | | | | | | | | | | |
Common stock issued pursuant to stock based compensation | | | | 35 | | | 1,300 | | | — | | | — | | | 1,335 | | | — | | | 1,335 | |
| | | | | | | | | | | | | | | | |
Amortization of stock options, restricted stock, and restricted stock units, net of forfeitures | | | | (2) | | | 1,487 | | | — | | | — | | | 1,485 | | | — | | | 1,485 | |
| | | | | | | | | | | | | | | | |
Contributions from nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | 1,687 | | | 1,687 | |
Distributions to nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | (346) | | | (346) | |
Common dividends ($0.31 per share) | | | | — | | | — | | | — | | | (46,065) | | | (46,065) | | | — | | | (46,065) | |
Balance June 30, 2021 | | | | $ | 151,273 | | | $ | 5,546,336 | | | $ | (148,473) | | | $ | (1,113,273) | | | $ | 4,435,863 | | | $ | 31,541 | | | $ | 4,467,404 | |
| | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2020 |
| | | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance March 31, 2020 | | | | $ | 151,125 | | | $ | 5,538,875 | | | $ | (148,473) | | | $ | (1,006,820) | | | $ | 4,534,707 | | | $ | 24,291 | | | $ | 4,558,998 | |
Net income | | | | — | | | — | | | — | | | 23,101 | | | 23,101 | | | 135 | | | 23,236 | |
Common stock issued pursuant to stock based compensation | | | | 30 | | | 928 | | | — | | | — | | | 958 | | | — | | | 958 | |
Amortization of stock options, restricted stock, and restricted stock units, net of forfeitures | | | | (2) | | | 1,142 | | | — | | | — | | | 1,140 | | | — | | | 1,140 | |
| | | | | | | | | | | | | | | | |
Contributions from nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | 780 | | | 780 | |
Distributions to nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | (213) | | | (213) | |
Common dividends ($0.30 per share) | | | | — | | | — | | | — | | | (44,570) | | | (44,570) | | | — | | | (44,570) | |
Balance June 30, 2020 | | | | $ | 151,153 | | | $ | 5,540,945 | | | $ | (148,473) | | | $ | (1,028,289) | | | $ | 4,515,336 | | | $ | 24,993 | | | $ | 4,540,329 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2022 |
| | | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance March 31, 2022 | | | | $ | 151,349 | | | $ | 5,550,718 | | | $ | (148,473) | | | $ | (1,005,951) | | | $ | 4,547,643 | | | $ | 35,002 | | | $ | 4,582,645 | |
Net income | | | | — | | | — | | | — | | | 34,052 | | | 34,052 | | | 112�� | | | 34,164 | |
Common stock issued under the ATM, net of issuance costs | | | | 2,632 | | | 100,475 | | | — | | | — | | | 103,107 | | | — | | | 103,107 | |
Common stock issued pursuant to stock-based compensation | | | | 44 | | | 1,496 | | | — | | | — | | | 1,540 | | | — | | | 1,540 | |
Amortization of stock based compensation, net of forfeitures | | | | — | | | 2,082 | | | — | | | 4 | | | 2,086 | | | — | | | 2,086 | |
Purchase of interest in consolidated joint venture | | | | — | | | (27,638) | | | — | | | — | | | (27,638) | | | (15,749) | | | (43,387) | |
Contributions from nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | 1,241 | | | 1,241 | |
Distributions to nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | (6) | | | (6) | |
| | | | | | | | | | | | | | | | |
Common dividends ($0.32 per share) | | | | — | | | — | | | — | | | (48,695) | | | (48,695) | | | — | | | (48,695) | |
Balance June 30, 2022 | | | | $ | 154,025 | | | $ | 5,627,133 | | | $ | (148,473) | | | $ | (1,020,590) | | | $ | 4,612,095 | | | $ | 20,600 | | | $ | 4,632,695 | |
| | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2021 |
| | | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance March 31, 2021 | | | | $ | 151,240 | | | $ | 5,543,549 | | | $ | (148,473) | | | $ | (1,095,361) | | | $ | 4,450,955 | | | $ | 30,293 | | | $ | 4,481,248 | |
Net income | | | | — | | | — | | | — | | | 28,153 | | | 28,153 | | | (93) | | | 28,060 | |
Common stock issued pursuant to stock based compensation | | | | 35 | | | 1,300 | | | — | | | — | | | 1,335 | | | — | | | 1,335 | |
Amortization of stock-based compensation, net of forfeitures | | | | (2) | | | 1,487 | | | — | | | — | | | 1,485 | | | — | | | 1,485 | |
| | | | | | | | | | | | | | | | |
Contributions from nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | 1,687 | | | 1,687 | |
Distributions to nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | (346) | | | (346) | |
Common dividends ($0.31 per share) | | | | — | | | — | | | — | | | (46,065) | | | (46,065) | | | — | | | (46,065) | |
Balance June 30, 2021 | | | | $ | 151,273 | | | $ | 5,546,336 | | | $ | (148,473) | | | $ | (1,113,273) | | | $ | 4,435,863 | | | $ | 31,541 | | | $ | 4,467,404 | |
| | | | | | | | | | | | | | | | |
See accompanying notes.
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
(unaudited; in thousands except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2021 |
| | Preferred Stock | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance December 31, 2020 | | $ | 0 | | | $ | 151,149 | | | $ | 5,542,762 | | | $ | (148,473) | | | $ | (1,078,304) | | | $ | 4,467,134 | | | $ | 28,404 | | | $ | 4,495,538 | |
Net income | | — | | | — | | | — | | | — | | | 57,263 | | | 57,263 | | | 108 | | | 57,371 | |
| | | | | | | | | | | | | | | | |
Common stock issued pursuant to stock based compensation | | — | | | 126 | | | 426 | | | — | | | — | | | 552 | | | — | | | 552 | |
| | | | | | | | | | | | | | | | |
Amortization of stock options, restricted stock, and restricted stock units, net of forfeitures | | — | | | (2) | | | 3,148 | | | — | | | — | | | 3,146 | | | — | | | 3,146 | |
| | | | | | | | | | | | | | | | |
Contributions from nonredeemable noncontrolling interests | | — | | | — | | | — | | | — | | | — | | | — | | | 3,382 | | | 3,382 | |
Distributions to nonredeemable noncontrolling interests | | — | | | — | | | — | | | — | | | — | | | — | | | (353) | | | (353) | |
Common dividends ($0.62 per share) | | — | | | — | | | — | | | — | | | (92,232) | | | (92,232) | | | — | | | (92,232) | |
Balance June 30, 2021 | | $ | 0 | | | $ | 151,273 | | | $ | 5,546,336 | | | $ | (148,473) | | | $ | (1,113,273) | | | $ | 4,435,863 | | | $ | 31,541 | | | $ | 4,467,404 | |
| | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2020 |
| | Preferred Stock | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance December 31, 2019 | | $ | 1,717 | | | $ | 149,347 | | | $ | 5,493,883 | | | $ | (148,473) | | | $ | (1,137,200) | | | $ | 4,359,274 | | | $ | 68,561 | | | $ | 4,427,835 | |
Net income | | — | | | — | | | — | | | — | | | 198,044 | | | 198,044 | | | 501 | | | 198,545 | |
| | | | | | | | | | | | | | | | |
Common stock issued pursuant to stock based compensation | | — | | | 90 | | | (397) | | | — | | | — | | | (307) | | | — | | | (307) | |
Common stock issued pursuant to unitholder redemption | | (1,717) | | | 1,719 | | | 45,032 | | | — | | | — | | | 45,034 | | | (45,034) | | | 0 | |
Amortization of stock options, restricted stock, and restricted stock units, net of forfeitures | | — | | | (3) | | | 2,427 | | | — | | | — | | | 2,424 | | | — | | | 2,424 | |
| | | | | | | | | | | | | | | | |
Contributions from nonredeemable noncontrolling interests | | — | | | — | | | — | | | — | | | — | | | — | | | 1,816 | | | 1,816 | |
Distributions to nonredeemable noncontrolling interests | | — | | | — | | | — | | | — | | | — | | | — | | | (851) | | | (851) | |
Common dividends ($0.60 per share) | | — | | | — | | | — | | | — | | | (89,133) | | | (89,133) | | | — | | | (89,133) | |
Balance June 30, 2020 | | $ | 0 | | | $ | 151,153 | | | $ | 5,540,945 | | | $ | (148,473) | | | $ | (1,028,289) | | | $ | 4,515,336 | | | $ | 24,993 | | | $ | 4,540,329 | |
| | | | | | | | | | | | | | | | |
See accompanying notes. | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2022 |
| | | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance December 31, 2021 | | | | $ | 151,273 | | | $ | 5,549,308 | | | $ | (148,473) | | | $ | (985,338) | | | $ | 4,566,770 | | | $ | 33,630 | | | $ | 4,600,400 | |
Net income | | | | — | | | — | | | — | | | 62,036 | | | 62,036 | | | 291 | | | 62,327 | |
Common stock issued under the ATM, net of issuance costs | | | | 2,632 | | | 100,475 | | | — | | | — | | | 103,107 | | | — | | | 103,107 | |
Common stock issued pursuant to stock based compensation | | | | 120 | | | 490 | | | — | | | — | | | 610 | | | — | | | 610 | |
Amortization of stock-based compensation, net of forfeitures | | | | — | | | 4,498 | | | — | | | 4 | | | 4,502 | | | — | | | 4,502 | |
Purchase of interest in consolidated joint venture | | | | — | | | (27,638) | | | — | | | — | | | (27,638) | | | (15,749) | | | (43,387) | |
Contributions from nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | 2,520 | | | 2,520 | |
Distributions to nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | (92) | | | (92) | |
Common dividends ($0.64 per share) | | | | — | | | — | | | — | | | (97,292) | | | (97,292) | | | — | | | (97,292) | |
Balance June 30, 2022 | | | | $ | 154,025 | | | $ | 5,627,133 | | | $ | (148,473) | | | $ | (1,020,590) | | | $ | 4,612,095 | | | $ | 20,600 | | | $ | 4,632,695 | |
| | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2021 |
| | | | Common Stock | | Additional Paid-In Capital | | Treasury Stock | | Distributions in Excess of Net Income | | Stockholders’ Investment | | Nonredeemable Noncontrolling Interests | | Total Equity |
Balance December 31, 2020 | | | | $ | 151,149 | | | $ | 5,542,762 | | | $ | (148,473) | | | $ | (1,078,304) | | | $ | 4,467,134 | | | $ | 28,404 | | | $ | 4,495,538 | |
Net income | | | | — | | | — | | | — | | | 57,263 | | | 57,263 | | | 108 | | | 57,371 | |
| | | | | | | | | | | | | | | | |
Common stock issued pursuant to stock-based compensation | | | | 126 | | | 426 | | | — | | | — | | | 552 | | | — | | | 552 | |
| | | | | | | | | | | | | | | | |
Amortization of stock options, restricted stock, and restricted stock units, net of forfeitures | | | | (2) | | | 3,148 | | | — | | | — | | | 3,146 | | | — | | | 3,146 | |
| | | | | | | | | | | | | | | | |
Contributions from nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | 3,382 | | | 3,382 | |
Distributions to nonredeemable noncontrolling interests | | | | — | | | — | | | — | | | — | | | — | | | (353) | | | (353) | |
Common dividends ($0.62 per share) | | | | — | | | — | | | — | | | (92,232) | | | (92,232) | | | — | | | (92,232) | |
Balance June 30, 2021 | | | | $ | 151,273 | | | $ | 5,546,336 | | | $ | (148,473) | | | $ | (1,113,273) | | | $ | 4,435,863 | | | $ | 31,541 | | | $ | 4,467,404 | |
| | | | | | | | | | | | | | | | |
See accompanying notes. | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in thousands)
| | | Six Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2022 | | 2021 |
CASH FLOWS FROM OPERATING ACTIVITIES: | CASH FLOWS FROM OPERATING ACTIVITIES: | | | | CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net income | Net income | $ | 57,371 | | | $ | 198,545 | | Net income | $ | 62,327 | | | $ | 57,371 | |
Adjustments to reconcile net income to net cash provided by operating activities: | Adjustments to reconcile net income to net cash provided by operating activities: | | | Adjustments to reconcile net income to net cash provided by operating activities: | |
Gain on sales of investment in unconsolidated joint ventures | Gain on sales of investment in unconsolidated joint ventures | (39) | | | (45,999) | | Gain on sales of investment in unconsolidated joint ventures | — | | | (39) | |
Gain (loss) on investment property transactions | 26 | | | (90,715) | | |
Loss on investment property transactions | | Loss on investment property transactions | 41 | | | 26 | |
| Depreciation and amortization | Depreciation and amortization | 142,326 | | | 144,482 | | Depreciation and amortization | 140,605 | | | 142,326 | |
Amortization and write-off of deferred financing costs and premium on notes payable | (272) | | | (446) | | |
Amortization of deferred financing costs and premium on notes payable | | Amortization of deferred financing costs and premium on notes payable | (130) | | | (272) | |
Equity-classified stock-based compensation expense, net of forfeitures | Equity-classified stock-based compensation expense, net of forfeitures | 4,487 | | | 3,485 | | Equity-classified stock-based compensation expense, net of forfeitures | 5,292 | | | 4,487 | |
Effect of non-cash adjustments to rental revenues | Effect of non-cash adjustments to rental revenues | (18,378) | | | (26,303) | | Effect of non-cash adjustments to rental revenues | (17,961) | | | (18,378) | |
Income from unconsolidated joint ventures | Income from unconsolidated joint ventures | (3,698) | | | (5,140) | | Income from unconsolidated joint ventures | (6,404) | | | (3,698) | |
Operating distributions from unconsolidated joint ventures | Operating distributions from unconsolidated joint ventures | 7,677 | | | 3,351 | | Operating distributions from unconsolidated joint ventures | 3,161 | | | 7,677 | |
| Loss on extinguishment of debt | | Loss on extinguishment of debt | 100 | | | — | |
| Changes in other operating assets and liabilities: | Changes in other operating assets and liabilities: | | | Changes in other operating assets and liabilities: | |
Change in receivables and other assets, net | Change in receivables and other assets, net | (3,383) | | | (20,243) | | Change in receivables and other assets, net | (2,463) | | | (3,383) | |
Change in operating liabilities, net | Change in operating liabilities, net | (18,427) | | | (27,429) | | Change in operating liabilities, net | (26,879) | | | (18,427) | |
Net cash provided by operating activities | Net cash provided by operating activities | 167,690 | | | 133,588 | | Net cash provided by operating activities | 157,689 | | | 167,690 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | CASH FLOWS FROM INVESTING ACTIVITIES: | | | | CASH FLOWS FROM INVESTING ACTIVITIES: | | | |
Proceeds from investment property sales, net | Proceeds from investment property sales, net | 127,023 | | | 433,673 | | Proceeds from investment property sales, net | — | | | 127,023 | |
Proceeds from sale of interest in unconsolidated joint ventures, net | Proceeds from sale of interest in unconsolidated joint ventures, net | 43 | | | 52,874 | | Proceeds from sale of interest in unconsolidated joint ventures, net | — | | | 43 | |
Property acquisition, development, and tenant asset expenditures | Property acquisition, development, and tenant asset expenditures | (116,009) | | | (235,466) | | Property acquisition, development, and tenant asset expenditures | (172,206) | | | (116,009) | |
| Return of capital distributions from unconsolidated joint venture | Return of capital distributions from unconsolidated joint venture | 25,955 | | | 0 | | Return of capital distributions from unconsolidated joint venture | 10,752 | | | 25,955 | |
Contributions to unconsolidated joint ventures | Contributions to unconsolidated joint ventures | (656) | | | (2,341) | | Contributions to unconsolidated joint ventures | (31,892) | | | (656) | |
| Change in notes receivable and other assets | 0 | | | 52 | | |
| Net cash provided by investing activities | 36,356 | | | 248,792 | | |
| Net cash provided by (used in) investing activities | | Net cash provided by (used in) investing activities | (193,346) | | | 36,356 | |
CASH FLOWS FROM FINANCING ACTIVITIES: | CASH FLOWS FROM FINANCING ACTIVITIES: | | | | CASH FLOWS FROM FINANCING ACTIVITIES: | | | |
Proceeds from credit facility | Proceeds from credit facility | 192,000 | | | 280,500 | | Proceeds from credit facility | 269,500 | | | 192,000 | |
Repayment of credit facility | Repayment of credit facility | (392,400) | | | (532,000) | | Repayment of credit facility | (192,000) | | | (392,400) | |
Repayment of notes payable | Repayment of notes payable | (8,102) | | | (30,760) | | Repayment of notes payable | (8,436) | | | (8,102) | |
| Common stock issued under the ATM | | Common stock issued under the ATM | 101,668 | | | — | |
Payment of deferred financing costs | Payment of deferred financing costs | (3,014) | | | 0 | | Payment of deferred financing costs | (5,299) | | | (3,014) | |
Contributions from noncontrolling interests | 3,382 | | | 1,816 | | |
Contributions from nonredeemable noncontrolling interests | | Contributions from nonredeemable noncontrolling interests | 2,520 | | | 3,382 | |
Distributions to nonredeemable noncontrolling interests | Distributions to nonredeemable noncontrolling interests | (353) | | | (851) | | Distributions to nonredeemable noncontrolling interests | (92) | | | (353) | |
Common dividends paid | Common dividends paid | (90,649) | | | (87,123) | | Common dividends paid | (93,697) | | | (90,649) | |
Purchase of partners' interest in consolidated joint venture | | Purchase of partners' interest in consolidated joint venture | (43,387) | | | — | |
Issuance of term loan | Issuance of term loan | 350,000 | | | 0 | | Issuance of term loan | — | | | 350,000 | |
Repayment of term loan | Repayment of term loan | (250,000) | | | 0 | | Repayment of term loan | — | | | (250,000) | |
Other | 0 | | | (1,368) | | |
Net cash used in financing activities | (199,136) | | | (369,786) | | |
NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | 4,910 | | | 12,594 | | |
Net cash provided by (used in) financing activities | | Net cash provided by (used in) financing activities | 30,777 | | | (199,136) | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | | NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | (4,880) | | | 4,910 | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF PERIOD | CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF PERIOD | 6,138 | | | 17,608 | | CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF PERIOD | 10,168 | | | 6,138 | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD | CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD | $ | 11,048 | | | $ | 30,202 | | CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD | $ | 5,288 | | | $ | 11,048 | |
See accompanying notes.
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 20212022
(Unaudited)
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
Description of Business: Cousins Properties Incorporated (“Cousins”), a Georgia corporation, is a self-administered and self-managed real estate investment trust (“REIT”). Cousins conducts substantially all of its operations through Cousins Properties LP ("CPLP"). Cousins owns in excess of 99% of CPLP, and CPLP is consolidated with Cousins for financial reporting purposes. CPLP also owns Cousins TRS Services LLC ("CTRS"), a taxable entity that owns and manages its own real estate portfolio and performs certain real estate-related services for other parties.
Cousins, CPLP, CTRS, and their subsidiaries (collectively, the “Company”) develop, acquire, lease, manage, and own primarily Class A office properties and opportunistic mixed-use developments in the Sun Belt markets of the United States with a focus on Atlanta, Austin, Charlotte, Phoenix, Tampa, Dallas, and Dallas.Nashville. Cousins has elected to be taxed as a REIT and intends to, among other things, distribute at least 100% of its net 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. As of June 30, 2021,2022, the Company's portfolio of real estate assets consisted of interests in 19.018.7 million square feet of office space and 620,000 squaresquare feet of other space.
Basis of Presentation: The condensed consolidated financial statements are unaudited and were prepared by the Company in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, these financial statements reflect all adjustments necessary (which adjustments are of a normal and recurring nature) for the fair presentation of the Company's financial position as of June 30, 20212022 and the results of operations for the three and six months ended June 30, 20212022 and 2020.2021. The results of operations for the three and six months ended June 30, 20212022 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 omitted pursuant to the rules and regulations of the SEC. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020.2021. The accounting policies employed are substantially the same as those shown in note 2 to the consolidated financial statements included therein.
For the three and six months ended June 30, 20212022 and 2020,2021, there were no items of other comprehensive income. Therefore, the Company did not present comprehensive income.
The Company evaluates all partnerships, joint ventures, and other arrangements with variable interests to determine if the entity or arrangement qualifies as a variable interest entity ("VIE"), as defined in the Financial Accounting Standard Board's ("FASB") Accounting Standards Codification ("ASC"). If the entity or arrangement qualifies as a VIE and the Company is determined to be the primary beneficiary, the Company is required to consolidate the assets, liabilities, and results of operations of the VIE. At June 30, 2021,2022, the Company had no investments or interests in any VIEs.
2. TRANSACTIONS WITH NORFOLK SOUTHERN RAILWAY COMPANY
On March 1, 2019, the Company entered into a series of agreements and executed related transactions with Norfolk Southern Railway Company (“NS”) as follows:
•Sold land to NS for $52.5 million.
•Executed a Development Agreement with NS whereby the Company will receivereceives fees totaling $5$5.0 million in consideration for development services for NS’s corporate headquarters that is beinghas been constructed on the land sold to NS.
•Executed a Consulting Agreement with NS whereby the Company will receivereceives fees totaling $32$32.0 million in consideration for consulting services for NS’s corporate headquarters. The Development Agreement and Consulting Agreement are collectively referred to below as the “Fee Agreements.”
•Purchased a building from NS (“1200 Peachtree”Promenade Central”) for $82$82.0 million subject to a three-year market rate lease with NS that coverscovered the entire building.building and expired December 31, 2021.
The Company sold the land to NS for $5$5.0 million above its carrying amount, which included $37$37.0 million of land purchased in 2018, $6.5 million of land purchased in 2019, and $4$4.0 million of site preparation work. The Company purchased 1200 PeachtreePromenade Central from NS for an amount it determined to be $10.3 million below the building’s fair value.
The Company determined that all contracts and transactions associated with NS should be combined for accounting purposes, and the amounts exchanged under the combined contracts should be allocated to the various components of the overall transaction at
fair value or market value as discussed below. The Company determined that the purchase of 1200 PeachtreePromenade Central should be recorded at fair value of $92.3 million. The Company determined that the lease with NS at the 1200 PeachtreePromenade Central building was at market value under ASC 842. The land sale was accounted for under ASC 610-20, and 0no gain or loss was recorded on the derecognition of this non-financial asset as the fair value was determined to equal the carrying amount. Consideration related to various services provided to NS, and accounted for under ASC 606, was determined to be $52.3 million and represents the negotiated market value for the services agreed to by the Company and NS in the contracts. This amount included non-cash consideration of the $10.3 million discount on the purchase of 1200 PeachtreePromenade Central as well as cash consideration of $5$5.0 million from the land sale contract (difference between fair value and contract amount), $5$5.0 million from the Development Agreement, and $32$32.0 million from the Consulting Agreement. Since all of the agreements and contracts above were executed for the purpose of delivering and constructing a corporate headquarters for NS and all of the services and deliverables are highly interdependent, the Company determined that the services represent a single performance obligation under ASC 606.
The Company determined that control of the services to be provided is being transferred over time and, thus, the Company must recognize the $52.3 million contract price in revenue as it satisfies the performance obligation. The Company determined that the inputs method of measuring progress of satisfying the performance obligation was the most appropriate method of recognizing revenue for the services component. Therefore, the Company began recognizing revenue in the quarter ended March 31, 2019, and will continue to recognize revenue based upon the time spent by the Company’s employees in providing these services as compared to the total estimated time required to satisfy the performance obligation. During the three months ended June 30, 2022 and 2021, and 2020, respectively, the Companythe Company recognized $1.4 million and $4.2 million and $3.7 million in feefee income in its consolidated statements of operations related to the services provided to NS. During the six months ended June 30, 2022 and 2021, and 2020, respectively, the CompanyCompany recognized $2.2 million and $7.9 million and $7.5 million in feefee income in its consolidated statements of operations related to the services provided to NS. As of June 30, 2021 and December 31, 20202022, the Company had no deferred income of $2.7 million and $5.7 million, respectively, related to NS included in the consolidated balance sheet. ThroughAs of December 31, 2021, the Company had deferred income of $1.8 million related to NS included in the consolidated balance sheet. At June 30, 2021, $44.22022, $1.0 million of the $52.3 million contract price for services has beenwas remaining to be recognized in revenue.revenue related to this performance obligation.
3. REAL ESTATE
Acquisitions
On March 12, 2021, the Companya 95% owned consolidated joint venture acquired a 0.24 acre land parcel in Atlanta for a gross purchase price of $8 million$8.0 million.
On April 21, 2022, the Company purchased its partner's 10% joint venture interest in HICO Avalon, LLC and HICO Avalon II, LLC, which is heldconsisted of the 8000 and 10000 Avalon office properties. This transaction did not result in a 95% owned consolidated joint venture.
Subsequent to June 30, 2021, on July 28, 2021,change in control and any difference between the Company acquired 725 Ponce, a 372,000 square foot office building in Midtown Atlanta, for a gross purchase price of $300.2 million.$43.4 million, which included a promote to our partner related to increases in fair value in excess of cost, and the $15.7 million book value of the outside partner's non-controlling interest is recorded as additional paid in capital in the equity section of the Company's consolidated balance sheet. The Company's consolidated basis in Avalon's assets and liabilities was unchanged by this transaction.
Dispositions
On April 7, 2021, the Company sold Burnett Plaza in Fort Worth for a gross sales price of $137.5 million and recorded a loss of $19,000.
The Company had 2 dispositions of consolidated operating properties during the six months ended June 30, 2020. The Company sold the following properties in 2020 ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property | | Property Type | | Location | | Square Feet | | Sales Price | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Hearst Tower | | Office | | Charlotte, NC | | 966,000 | | | $ | 455,500 | | | | | |
Woodcrest | | Office | | Cherry Hill, NJ | | 386,000 | | | $ | 25,300 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
The Company sold the properties noted above as part of its ongoing business strategy, using the proceeds from the dispositions to fund new investment activity. The gain of $90.3 million from the sale of these 2 properties is net of $380,000 of estimated state income tax.
Subsequent to June 30, 2021, on July 1, 2021, the Company sold 0.7 acres of land in Tempe adjacent to our 100 Mill development to a hotel developer for $6.4 million. Net proceeds approximated our book value.
Held For Sale Buildings
The Company's One South at the Plaza property in Charlotte was classified as held for sale as of June 30, 2021 as the result of the Company accepting an offer for the sale of the property in the second quarter of 2021, and the Company's Burnett Plaza property in Fort Worth was classified as held for sale as of December 31, 2020 as the result of the Company accepting an offer for the sale of the property in the fourth quarter of 2020. The major classes of assets and liabilities of those properties held for sale were as follows (in thousands):
| | | | | | | | | | | | | | |
| | June 30, 2021 | | December 31, 2020 |
Real estate assets and other assets held for sale | | | | |
Operating property, net of accumulated depreciation of $25,902 and $8,123 in 2021 and 2020, respectively | | $ | 247,034 | | | $ | 106,864 | |
Notes and accounts receivable | | 398 | | | 439 | |
Deferred rents receivable | | 3,359 | | | 2,480 | |
Intangible assets, net of accumulated amortization of $12,326 and $6,065 in 2021 and 2020, respectively | | 9,228 | | | 15,830 | |
Other assets | | 228 | | | 133 | |
Total real estate assets and other assets held for sale | | $ | 260,247 | | | $ | 125,746 | |
| | | | |
Liabilities of real estate assets held for sale | | | | |
Accounts payable and accrued expenses | | $ | 2,985 | | | $ | 7,399 | |
Deferred income | | 110 | | | 44 | |
Intangible liabilities, net of accumulated amortization of $4,512 and $1,205 in 2021 and 2020, respectively | | 6,527 | | | 3,014 | |
Other liabilities | | 1,260 | | | 2,149 | |
Total liabilities of real estate assets held for sale | | $ | 10,882 | | | $ | 12,606 | |
Subsequent to quarter end, on July 23, 2021, the Company sold One South at the Plaza for a gross sales price of $271.5 million and an estimated gain of $13 million.
Impairment
The Company tests buildings held for investment, by disposal groups, for impairment whenever changes in circumstances indicate a building’sdisposal group’s carrying value may not be recoverable. The test is conducted using undiscounted cash flows for the shorter of the building’s estimated hold period or its remaining useful life. When testing for recoverability of value of buildings held for investment, projected cash flows are used over its expected hold period. If the expected hold period includes some likelihood of shorter-term hold period from a potential sale, the probability of a sale is layered into the analysis. If any building's held for investmentheld-for-investment analysis were to fail the impairment test, its book value would be written down to its then current estimated fair value, before any selling expense, and that building would continue to depreciate over its remaining useful life. None of the Company’s held for investmentheld-for-investment buildings were impaired during any periods presented in the accompanying statement of operations while under the held for investmentheld-for-investment classification.
The Company also reviews held for saleheld-for-sale assets, if any, for impairments. If book value is in excess of estimated fair value less estimated selling costs, we impair those assets to fair value less estimated selling costs. There were no held for saleheld-for-sale buildings impaired during any periods presented in the accompanying statements of operations.
The Company also reviews land and projects under development for impairment whenever changes in circumstances indicate the assets' carrying value may not be recoverable. None of the Company's investments in land or projects under development were impaired during any periods presented in the accompanying statement of operations.
The Company may record additional impairment charges in future periods if the economy and the office industry weakens, the operating results of individual buildings are materially different from our forecasts, the economy and the office industry weakens, or we shorten our contemplated holdinghold period for additionalany operating buildings.
4. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The following information summarizes financial data and principal activities of the Company's unconsolidated joint ventures. The information included in the following table entitled summary of financial position is as of June 30, 20212022 and December 31, 20202021 (in thousands).
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SUMMARY OF FINANCIAL POSITION |
| Total Assets | | Total Debt | | Total Equity (Deficit) | | Company's Investment | |
| 2022 | | 2021 | | 2022 | | 2021 | | 2022 | | 2021 | | 2022 | | 2021 | |
Operating Properties: | | | | | | | | | | | | | | | | |
AMCO 120 WT Holdings, LLC | $ | 83,357 | | | $ | 83,546 | | | $ | — | | | $ | — | | | $ | 81,795 | | | $ | 82,739 | | | $ | 15,116 | | | $ | 15,347 | | |
Carolina Square Holdings LP | 109,891 | | | 113,011 | | | 132,012 | | | 132,654 | | | (36,021) | | | (34,066) | | | (16,927) | | (1) | (15,786) | | (1) |
Crawford Long - CPI, LLC | 25,564 | | | 24,709 | | | 63,744 | | | 64,566 | | | (39,897) | | | (40,221) | | | (19,235) | | (1) | (19,356) | | (1) |
Under Development: | | | | | | | | | | | | | | | | |
Neuhoff Holdings LLC | 248,003 | | | 133,691 | | | 43,648 | | | 28,390 | | | 162,511 | | | 93,218 | | | 83,805 | | | 47,529 | | |
Land: | | | | | | | | | | | | | | | | |
715 Ponce Holdings LLC | 8,274 | | | 8,150 | | | — | | | — | | | 8,248 | | | 8,150 | | | 4,219 | | | 4,165 | | |
HICO Victory Center LP | 150 | | | 16,421 | | | — | | | — | | | 150 | | | 15,962 | | | 75 | | | 10,723 | | |
Other: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Other | — | | | 518 | | | — | | | — | | | — | | | 11 | | | — | | | 47 | | |
| $ | 475,239 | | | $ | 380,046 | | | $ | 239,404 | | | $ | 225,610 | | | $ | 176,786 | | | $ | 125,793 | | | $ | 67,053 | | | $ | 42,669 | | |
(1) Negative bases are included in deferred income on the consolidated balance sheets.
The information included in the summary of operations table is for the six months ended June 30, 20212022 and 20202021 (in thousands):.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Assets | | Total Debt | | Total Equity (Deficit) | | Company’s Investment | |
SUMMARY OF FINANCIAL POSITION: | | 2021 | | 2020 | | 2021 | | 2020 | | 2021 | | 2020 | | 2021 | | 2020 | |
DC Charlotte Plaza LLLP | | $ | 170,290 | | | $ | 173,704 | | | $ | 0 | | | $ | 0 | | | $ | 90,666 | | | $ | 90,648 | | | $ | 47,000 | | | $ | 47,941 | | |
Austin 300 Colorado Project, LP | | 168,168 | | | 165,586 | | | 91,716 | | | 86,848 | | | 68,825 | | | 68,567 | | | 39,121 | | | 38,488 | | |
AMCO 120 WT Holdings, LLC | | 84,876 | | | 85,449 | | | 0 | | | 0 | | | 84,233 | | | 84,311 | | | 15,712 | | | 15,735 | | |
HICO Victory Center LP | | 16,120 | | | 16,544 | | | 0 | | | 0 | | | 15,895 | | | 15,709 | | | 10,681 | | | 10,595 | | |
| | | | | | | | | | | | | | | | | |
Carolina Square Holdings LP | | 118,521 | | | 118,616 | | | 133,774 | | | 77,034 | | | (28,799) | | | 21,888 | | | (15,487) | | (1) | 12,430 | | |
Crawford Long - CPI, LLC | | 26,672 | | | 29,641 | | | 65,422 | | | 66,423 | | | (40,225) | | | (38,253) | | | (19,316) | | (1) | (18,289) | | (1) |
Other | | 270 | | | 1,313 | | | 0 | | | 0 | | | 267 | | | 1,316 | | | 204 | | | 292 | | |
| | $ | 584,917 | | | $ | 590,853 | | | $ | 290,912 | | | $ | 230,305 | | | $ | 190,862 | | | $ | 244,186 | | | $ | 77,915 | | | $ | 107,192 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SUMMARY OF OPERATIONS |
| Total Revenues | | Net Income (Loss) | | Company's Income (Loss) from Investment |
| 2022 | | 2021 | | | | 2022 | | 2021 | | | | 2022 | | 2021 | | |
Operating Properties: | | | | | | | | | | | | | | | | | |
AMCO 120 WT Holdings, LLC | $ | 5,160 | | | $ | 4,140 | | | | | $ | 1,397 | | | $ | (116) | | | | | $ | 271 | | | $ | (29) | | | |
Carolina Square Holdings LP | 7,860 | | | 8,789 | | | | | 722 | | | 1,518 | | | | | 304 | | | 704 | | | |
Crawford Long - CPI, LLC | 6,480 | | | 6,369 | | | | | 2,324 | | | 2,028 | | | | | 1,091 | | | 935 | | | |
Under Development: | | | | | | | | | | | | | | | | | |
Neuhoff Holdings LLC | 69 | | | — | | | | | 58 | | | — | | | | | 29 | | | — | | | |
Land: | | | | | | | | | | | | | | | | | |
715 Ponce Holdings LLC | 138 | | | — | | | | | 99 | | | — | | | | | 49 | | | — | | | |
HICO Victory Center LP | 72 | | | 164 | | | | | 6,853 | | | 164 | | | | | 4,557 | | | 84 | | | |
Other: | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Other | 28 | | | 13,946 | | | | | (12) | | | 4,304 | | | | | 103 | | | 2,004 | | | |
| $ | 19,807 | | | $ | 33,408 | | | | | $ | 11,441 | | | $ | 7,898 | | | | | $ | 6,404 | | | $ | 3,698 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Revenues | | Net Income (Loss) | | Company's Share of Income (Loss) |
SUMMARY OF OPERATIONS: | | 2021 | | 2020 | | 2021 | | 2020 | | 2021 | | 2020 |
DC Charlotte Plaza LLLP | | $ | 10,218 | | | $ | 10,429 | | | $ | 3,679 | | | $ | 3,681 | | | $ | 1,712 | | | $ | 1,661 | |
Crawford Long - CPI, LLC | | 6,369 | | | 6,453 | | | 2,028 | | | 1,787 | | | 935 | | | 852 | |
Carolina Square Holdings LP | | 8,789 | | | 7,209 | | | 1,518 | | | 1,228 | | | 704 | | | 569 | |
Charlotte Gateway Village, LLC | | 378 | | | 6,684 | | | 373 | | | 3,400 | | | 186 | | | 1,699 | |
Austin 300 Colorado Project, LP | | 3,350 | | | 195 | | | 258 | | | 95 | | | 109 | | | 48 | |
HICO Victory Center LP | | 164 | | | 197 | | | 164 | | | 197 | | | 84 | | | 98 | |
AMCO 120 WT Holdings, LLC | | 4,140 | | | 584 | | | (116) | | | (1,310) | | | (29) | | | (272) | |
Other | | 0 | | | 244 | | | (6) | | | 198 | | | (3) | | | 485 | |
| | $ | 33,408 | | | $ | 31,995 | | | $ | 7,898 | | | $ | 9,276 | | | $ | 3,698 | | | $ | 5,140 | |
(1) Negative bases are
On June 30, 2022, HICO Victory Center LP sold a 3.0 acre land parcel, in Uptown Dallas, held in an unconsolidated joint venture for a gross price of $23.1 million. The Company's share of the gain from the transaction was $4.5 million and is included in deferred income from unconsolidated joint ventures on the consolidated balance sheets.
In June 2021, the Company's partner at DC Charlotte Plaza, LLLP ("DCCP") exercised their option to purchase the Company's 50% interest in DCCP at a value determined by appraisal and subject to a capitalization rate rangestatements of 6.5% to 8.0% per the joint venture agreement. The sale is expected to close at the end of the third quarter of 2021.operations.
In March 2021, Carolina Square Holdings LP ("Carolina Square"), a 50% owned joint venture with NR 123 Franklin LLC ("Northwood Ravin"), issued a non-recourse mortgage note with a principal balance of $135.7 million. Proceeds from the issuance of this mortgage note were used to repay in full its $77.5 million construction loan that was set to mature May 1, 2021 and to make a pro-rata distribution of $26.0 million to each partner. The mortgage loan bears interest at the London Interbank OfferingOffered Rate ("LIBOR") plus 1.80% and matures on March 18, 2026.
In March 2020, the Company sold its 50% owned joint venture interest in Charlotte Gateway Village, LLC ("Gateway"), which owned a 1.1 million square foot office building in Charlotte, to its partner for a gross sales price of $52.2 million. The sale was triggered by the exercise of the partner's purchase option and the proceeds from this sale represent a 17% internal rate of return for the Company on its invested capital, as stipulated in the partnership agreement. The Company recognized a gain of $44.7 million on the sale of its interest in Gateway, net of $188,000 of estimated state income tax.
In February 2020, the Company sold its remaining interest in the Wildwood Associates joint venture, which owned a 6.3 acre parcel of land in Atlanta, to its venture partner for a gross sales price of $900,000. The Company recognized a gain of $1.3 million on the sale of its interest in Wildwood Associates, which included elimination of the remaining negative basis in the joint venture of $520,000.
Subsequent to quarter end, on July 28, 2021, Neuhoff Holdings LLC ("Neuhoff"), a 50-50 joint venture, was formed for the purpose of developing a mixed-use property in Nashville. The Company made an initial contribution of $35.1 million for its interest in the land and development costs incurred to date. In addition to the existing assets of the joint venture, Neuhoff also has rights to adjacent parcels for future development.
Subsequent to quarter end, on July 28, 2021, 715 Ponce Holdings LLC, a 50-50 joint venture, was formed for the purpose of developing a property in Midtown Atlanta. The Company made an initial contribution of $4.0 million for its interest in the land held by the joint venture.
5. INTANGIBLE ASSETS AND LIABILITIES
At June 30, 20212022 and December 31, 2020,2021, intangible assets included the following (in thousands):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
In-place leases, net of accumulated amortization of $131,911 and $212,413 in 2021 and 2020, respectively | | $ | 117,350 | | | $ | 145,290 | |
Above-market rents, net of accumulated amortization of $23,845 and $33,548 in 2021 and 2020, respectively | | 19,792 | | | 24,960 | |
Below-market ground lease, net of accumulated amortization of $1,311 and $1,173 in 2021 and 2020, respectively | | 17,102 | | | 17,240 | |
Goodwill | | 1,674 | | | 1,674 | |
| | $ | 155,918 | | | $ | 189,164 | |
| | | | | | | | | | | | | | |
| | 2022 | | 2021 |
In-place leases, net of accumulated amortization of $129,933 and $134,930 in 2022 and 2021, respectively | | $ | 115,148 | | | $ | 129,538 | |
Below-market ground lease, net of accumulated amortization of $1,660 and $1,449 in 2022 and 2021, respectively | | 17,593 | | | 17,804 | |
Above-market rents, net of accumulated amortization of $24,097 and $25,423 in 2022 and 2021, respectively | | 17,135 | | | 19,537 | |
Goodwill | | 1,674 | | | 1,674 | |
| | $ | 151,550 | | | $ | 168,553 | |
At June 30, 20212022 and December 31, 2020,2021, intangible liabilities included the following (in thousands):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Below-market rents, net of accumulated amortization of $50,226 and $73,612 in 2021 and 2020, respectively | | $ | 53,709 | | | $ | 68,219 | |
Above-market ground lease, net of accumulated amortization of $378 and $354 in 2021 and 2020, respectively | | 1,604 | | | 1,627 | |
| | $ | 55,313 | | | $ | 69,846 | |
| | | | | | | | | | | | | | |
| | 2022 | | 2021 |
Below-market rents, net of accumulated amortization of $48,426 and $55,079 in 2022 and 2021, respectively | | $ | 57,327 | | | $ | 63,223 | |
| | | | |
| | | | |
Aggregate net amortization expense related to intangible assets and liabilities for the three and six months ended June 30, 20212022 was $8.3$5.5 million and $16.3$11.1 million, respectively. Aggregate net amortization expense related to intangible assets and liabilities for the three and six months ended June 30, 20202021 was $11.4$8.3 million and $23.5$16.3 million, respectively. Over the next five years and thereafter, aggregate amortization of these intangible assets and liabilities is anticipated to be as follows (in thousands):
| | | In-Place Leases | | Above-Market Rents | | Below-Market Ground Lease | | Below-Market Rents | | Above-Market Ground Lease | | In-Place Leases | | Below-Market Ground Lease | | Above-Market Rents | | Below-Market Rents | |
2021 (six months) | $ | 19,519 | | | $ | 2,651 | | | $ | 138 | | | $ | (8,616) | | | $ | (23) | | |
2022 | 25,432 | | | 4,393 | | | 276 | | | (10,170) | | | (46) | | |
2022 (six months) | | 2022 (six months) | $ | 12,775 | | | $ | 200 | | | $ | 2,144 | | | $ | (5,116) | | |
2023 | 2023 | 20,591 | | | 3,564 | | | 276 | | | (8,375) | | | (46) | | 2023 | 23,101 | | | 400 | | | 3,771 | | | (9,629) | | |
2024 | 2024 | 16,079 | | | 2,787 | | | 276 | | | (7,358) | | | (46) | | 2024 | 19,116 | | | 400 | | | 3,009 | | | (8,908) | | |
2025 | 2025 | 12,258 | | | 1,791 | | | 276 | | | (6,711) | | | (46) | | 2025 | 15,387 | | | 400 | | | 2,015 | | | (8,347) | | |
2026 | | 2026 | 12,097 | | | 400 | | | 1,592 | | | (6,594) | | |
Thereafter | Thereafter | 23,471 | | | 4,606 | | | 15,860 | | | (12,479) | | | (1,397) | | Thereafter | 32,672 | | | 15,793 | | | 4,604 | | | (18,733) | | |
| | $ | 117,350 | | | $ | 19,792 | | | $ | 17,102 | | | $ | (53,709) | | | $ | (1,604) | | | $ | 115,148 | | | $ | 17,593 | | | $ | 17,135 | | | $ | (57,327) | | |
The carrying amount of goodwill did not change during the three and six months ended June 30, 20212022 and 2020.2021.
6. OTHER ASSETS
Other assets on the consolidated balance sheets as of June 30, 20212022 and December 31, 20202021 included the following (in thousands):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Furniture, fixtures and equipment, leasehold improvements, and other deferred costs, net of accumulated depreciation of $18,519 and $32,582 in 2021 and 2020, respectively | | $ | 15,233 | | | $ | 17,211 | |
Predevelopment costs and earnest money | | 15,068 | | | 17,841 | |
Prepaid expenses and other assets | | 12,357 | | | 6,095 | |
Lease inducements, net of accumulated amortization of $3,421 and $3,316 in 2021 and 2020, respectively | | 6,287 | | | 5,771 | |
Line of credit deferred financing costs, net of accumulated amortization of $5,219 and $4,461 in 2021 and 2020, respectively | | 2,267 | | | 3,021 | |
| | $ | 51,212 | | | $ | 49,939 | |
| | | | | | | | | | | | | | |
| | 2022 | | 2021 |
| | | | |
Predevelopment costs | | $ | 28,595 | | | $ | 20,677 | |
Furniture, fixtures and equipment and other deferred costs, net of accumulated depreciation of $20,198 and $18,560 in 2022 and 2021, respectively | | 12,536 | | | 13,772 | |
Prepaid expenses and other assets | | 11,333 | | | 6,998 | |
Lease inducements, net of accumulated amortization of $4,399 and $3,721 in 2022 and 2021, respectively | | 6,851 | | | 5,735 | |
Credit Facility deferred financing costs, net of accumulated amortization of $6,734 and $5,976 in 2022 and 2021, respectively | | 5,900 | | | 1,507 | |
| | $ | 65,215 | | | $ | 48,689 | |
Predevelopment costs represent amounts that are capitalized related to predevelopment projects that the Company determined are probable of future development.
Lease inducements are incentives paid to tenants in conjunction with leasing space, such as moving costs, sublease arrangements of prior space, and other costs. These amounts are amortized into rental revenues over the individual underlying lease terms.
7. NOTES PAYABLE
The following table summarizes the terms of notes payable outstanding at June 30, 20212022 and December 31, 20202021 ($ in thousands):
| Description | Description | | Interest Rate (1) | | Maturity (2) | | 2021 | | 2020 | Description | | Interest Rate (1) | | Maturity (2) | | 2022 | | 2021 |
Unsecured Notes: | Unsecured Notes: | | | | | | | | | Unsecured Notes: | | | | | | | | |
| Term Loan, Unsecured | | Term Loan, Unsecured | | 2.63% | | 2024 | | $ | 350,000 | | | $ | 350,000 | |
Credit Facility, Unsecured | Credit Facility, Unsecured | | 1.15% | | 2023 | | $ | 32,000 | | | $ | 232,400 | | Credit Facility, Unsecured | | 2.40% | | 2027 | | 306,000 | | | 228,500 | |
Term Loan, Unsecured | | 1.15% | | 2024 | | 350,000 | | | 0 | | |
Term Loan, Unsecured | | 1.30% | | 2021 | | 0 | | | 250,000 | | |
2019 Senior Notes, Unsecured | 2019 Senior Notes, Unsecured | | 3.95% | | 2029 | | 275,000 | | | 275,000 | | 2019 Senior Notes, Unsecured | | 3.95% | | 2029 | | 275,000 | | | 275,000 | |
2017 Senior Notes, Unsecured | 2017 Senior Notes, Unsecured | | 3.91% | | 2025 | | 250,000 | | | 250,000 | | 2017 Senior Notes, Unsecured | | 3.91% | | 2025 | | 250,000 | | | 250,000 | |
2019 Senior Notes, Unsecured | 2019 Senior Notes, Unsecured | | 3.86% | | 2028 | | 250,000 | | | 250,000 | | 2019 Senior Notes, Unsecured | | 3.86% | | 2028 | | 250,000 | | | 250,000 | |
2019 Senior Notes, Unsecured | 2019 Senior Notes, Unsecured | | 3.78% | | 2027 | | 125,000 | | | 125,000 | | 2019 Senior Notes, Unsecured | | 3.78% | | 2027 | | 125,000 | | | 125,000 | |
2017 Senior Notes, Unsecured | 2017 Senior Notes, Unsecured | | 4.09% | | 2027 | | 100,000 | | | 100,000 | | 2017 Senior Notes, Unsecured | | 4.09% | | 2027 | | 100,000 | | | 100,000 | |
| | 1,382,000 | | | 1,482,400 | | | 1,656,000 | | | 1,578,500 | |
Secured Mortgage Notes: | Secured Mortgage Notes: | | Secured Mortgage Notes: | |
Fifth Third Center | Fifth Third Center | | 3.37% | | 2026 | | 135,378 | | | 137,057 | | Fifth Third Center | | 3.37% | | 2026 | | 131,934 | | | 133,672 | |
Colorado Tower | | Colorado Tower | | 3.45% | | 2026 | | 110,862 | | | 112,150 | |
Terminus 100 | Terminus 100 | | 5.25% | | 2023 | | 113,360 | | | 114,997 | | Terminus 100 | | 5.25% | | 2023 | | 109,953 | | | 111,678 | |
Colorado Tower | | 3.45% | | 2026 | | 113,415 | | | 114,660 | | |
Promenade | | 4.27% | | 2022 | | 90,841 | | | 92,593 | | |
Promenade Tower | | Promenade Tower | | 4.27% | | 2022 | | 87,224 | | | 89,052 | |
Domain 10 (3) | Domain 10 (3) | | 3.75% | | 2024 | | 77,331 | | | 78,232 | | Domain 10 (3) | | 3.75% | | 2024 | | 75,475 | | | 76,412 | |
Terminus 200 | Terminus 200 | | 3.79% | | 2023 | | 73,466 | | | 74,354 | | Terminus 200 | | 3.79% | | 2023 | | 71,640 | | | 72,561 | |
Legacy Union One | Legacy Union One | | 4.24% | | 2023 | | 66,000 | | | 66,000 | | Legacy Union One | | 4.24% | | 2023 | | 66,000 | | | 66,000 | |
| | | 669,791 | | | 677,893 | | | 653,088 | | | 661,525 | |
| | | | | | | $ | 2,051,791 | | | $ | 2,160,293 | | | | | | | | $ | 2,309,088 | | | $ | 2,240,025 | |
| Unamortized premium | Unamortized premium | | 5,742 | | | 7,574 | | Unamortized premium | | 1,995 | | | 3,910 | |
Unamortized loan costs | Unamortized loan costs | | (7,360) | | | (5,148) | | Unamortized loan costs | | (5,446) | | | (6,426) | |
Total Notes Payable | Total Notes Payable | | $ | 2,050,173 | | | $ | 2,162,719 | | Total Notes Payable | | $ | 2,305,637 | | | $ | 2,237,509 | |
(1) Interest rate as of June 30, 2021.2022.
(2) Weighted average maturity of notes payable outstanding at June 30, 20212022 was 4.73.9 years.
(3) At December 31, 2020, this mortgage note was secured by the Company's 816 Congress property.
Credit Facility
TheThrough May 2, 2022, the Company hashad a $1 billion senior unsecured line of credit (the "Credit Facility") that matureswas scheduled to mature on January 3, 2023. The Credit Facility containscontained financial covenants that require,required, among other things, the maintenance of an unencumbered interest coverage ratio of at least 1.75x; a fixed charge coverage ratio of at least 1.50x; a secured leverage ratio of no more than 40%; and an overall leverage ratio of no more than 60%. The Credit Facility also containscontained customary representations and warranties and affirmative and negative covenants, as well as customary events of default. The amounts outstanding under the Credit Facility may be accelerated upon the occurrence of any events of default. The Company is in compliance with all covenants of the Credit Facility.
The interest rate applicable to the Credit Facility variesvaried according to the Company's leverage ratio and may,was, at the election of the Company, be determined based on either (1) the current LIBOR plus a spread of between 1.05% and 1.45%, or (2) the greater of Bank of America's prime rate, the federal funds rate plus 0.50%, or the one-month LIBOR plus 1.0% (the "Base Rate"), plus a spread of between 0.10% orand 0.45%, based on leverage. The Company's Credit Facility provided for alternate interest rate calculations based on metrics other than LIBOR, such as the Secured Overnight Financing Rate ("SOFR"), if LIBOR was no longer widely available.
On May 2, 2022, the Company entered into a Fifth Amended and Restated Credit Agreement (the "New Facility") under which the Company may borrow up to $1 billion if certain conditions are satisfied. The New Facility recasts the Credit Facility by, among other things, extending the maturity date from January 3, 2023, to April 30, 2027, and reducing certain per annum variable interest rate spreads and other fees. The New Facility contains financial covenants consistent with those of the Credit Facility, with the exception of an increase in the secured leverage ratio to no more than 50%.
The interest rate applicable to the New Facility varies according to the Company's leverage ratio and may, at the election of the Company, be determined based on either (1) the Daily or Term SOFR, plus a SOFR adjustment of 0.10% ("Adjusted SOFR") and a spread of between 0.90% and 1.40%, or (2) the greater of Bank of America's prime rate, the federal funds rate plus 0.50%, Term SOFR, plus a SOFR adjustment of 0.10% and 1.00%, or 1.00%, plus a spread of between 0.00% and 0.40%, based on leverage.
At June 30, 2021,2022, the CreditNew Facility's spread over LIBORAdjusted SOFR was 1.05% 0.90%. The amount thatthat the Company may draw under the CreditNew Facility is a defined calculation based on the Company's unencumbered assets and other factors. The total available borrowing capacity under the Credit FacilityNew Facility was $968.0$694.0 million at June 30, 2021.2022. The amounts outstanding under the New Facility may be accelerated upon the occurrence of any events of default. The Company is in compliance with all covenants of the New Facility.
Term Loan
On June 28, 2021, the Company entered into an Amended and Restated Term Loan Agreement (the "New Term"Term Loan") that amended the former term loan agreement. Under the New Term Loan, the Company has borrowed $350 million that matures on
August 30, 2024 with an optionoptions to, on up to 4 successive occasions, extend the maturity date for an additional 180 days. The New Term Loan has financial covenants consistent with those of the Credit Facility.New Facility, with the exception of a secured leverage ratio of no more than 40%. The interest rate applicable to the New Term Loan varies according to the Company’s leverage ratio and may, at the election of the Company, be determined based on either (1) the Eurodollar Rate Loans plus a spread of between 1.05% and 1.65%, (2) the current LIBOR Daily Floating plus a spread of between 1.05% and 1.65%, or (3) the interest rate applicable to Base Rate Loans plus a spread of between 0.05% and 0.65%.At June 30, 2021,2022, the New Term Loan's spread over LIBOR was 1.05%. The Company is in compliance with all covenants of the New Term Loan.
Prior to June 28, 2021, the Company had a $250 million unsecured term loan (the "Old Term Loan") that was scheduled to mature on December 2, 2021. The Old Term Loan had financial covenants consistent with those of the Credit Facility. Theprovides for alternate interest rate applicable to the Old Term Loan varied according to the Company’s leverage ratio and could have, at the election of the Company, been determinedcalculations based on either (1)metrics other than LIBOR, such as SOFR, if LIBOR is no longer widely available or should the current LIBOR plus a spread of between 1.20% and 1.70%, based on leverage or (2) the greater of Bank of America's primealternative interest rate the federal funds rate plus 0.50%, or the one-month LIBOR plus 1.00%, plus a spread of between 0.00% and 0.75%, based on leverage.prove more favorable.
Unsecured Senior Notes
The Company has unsecured senior notes of $1.0 billion that were funded in 5 tranches. The first tranche of $100 million is due in 2027 and has a fixed annual interest rate of 4.09%. The second tranche of $250 million is due in 2025 and has a fixed annual interest rate of 3.91%. The third tranche of $125 million is due in 2027 and has a fixed annual interest rate of 3.78%. The fourth tranche of $250 million is due in 2028 and has a fixed annual interest rate of 3.86%. The fifth tranche of $275 million is due in 2029 and has a fixed annual interest rate of 3.95%.
The unsecured senior notes contain financial covenants that require, among other things, the maintenanceare consistent with those of an unencumbered interest coverage ratio of at least 1.75x; a fixed charge coverage ratio of at least 1.50x; a secured leverage ratio of no more than 40%; and an overall leverage ratio of no more than 60%.our Credit Facility. The senior notes also contain customary representations and warranties and affirmative and negative covenants, as well as customary events of default. The amounts outstanding under the senior notes may be accelerated upon the occurrence of any events of default. The Company is in compliance with all covenants of the unsecured senior notes.
Secured Mortgage Notes
In June of 2021, the Company executed a collateral swap for the mortgage previously secured by the Company's 816 Congress property in Austin. The mortgage is now secured by the Company's Domain 10 property in Austin. All other terms of the note were unchanged.
On February 3, 2020, the Company prepaid in full, without penalty, the $23 million Meridian Mark Plaza mortgage note.
As of June 30, 2021,2022, the Company had $669.8$653.1 million outstanding on 7 non-recourse mortgage notes. All interest rates on the secured mortgage notes are fixed. Assets with depreciated carrying values of $1.2$1.1 billion were pledged as security, respectively, on these mortgage notes payable.
Other Debt Information
At June 30, 20212022 and December 31, 2020,2021, the estimated fair value of the Company’s notes payable was $2.2was $2.2 billion and $2.3 billion, respectively, calculated by discounting the debt's remaining contractual cash flows at estimated rates at which similar loans could have been obtained at June 30, 20212022 and December 31, 2020.2021. The estimate of the current market rate, which is the most significant input in the discounted cash flow calculation, is intended to replicate debt of similar maturity and loan-to-value relationship. These fair value calculations are considered to be Level 2 under the guidelines as set forth in ASC 820, as the Company utilizes market rates for similar type loans from third party brokers.
For the three and six months ended June 30, 20212022 and 2020,2021, interest expense was recorded as follows (in thousands):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | | Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2021 | | 2020 | | 2021 | | 2020 | | | 2022 | | 2021 | | 2022 | | 2021 | |
Total interest incurred | Total interest incurred | $ | 18,075 | | | $ | 17,952 | | | $ | 36,595 | | | $ | 39,165 | | | Total interest incurred | $ | 20,140 | | | $ | 18,075 | | | $ | 39,116 | | | $ | 36,595 | | |
Interest capitalized | Interest capitalized | (1,419) | | | (3,959) | | | (2,731) | | | (9,268) | | | Interest capitalized | (3,591) | | | (1,419) | | | (7,042) | | | (2,731) | | |
Total interest expense | Total interest expense | $ | 16,656 | | | $ | 13,993 | | | $ | 33,864 | | | $ | 29,897 | | | Total interest expense | $ | 16,549 | | | $ | 16,656 | | | $ | 32,074 | | | $ | 33,864 | | |
8. OTHER LIABILITIES
Other liabilities on the consolidated balance sheets as of June 30, 20212022 and December 31, 20202021 included the following (in thousands):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Ground lease liability | | $ | 58,139 | | | $ | 58,619 | |
Prepaid rent | | 30,442 | | | 30,479 | |
Security deposits | | 12,521 | | | 13,098 | |
Restricted stock unit liability | | 5,625 | | | 10,613 | |
Other liabilities | | 4,968 | | | 5,294 | |
| | $ | 111,695 | | | $ | 118,103 | |
| | | | | | | | | | | | | | |
| | 2022 | | 2021 |
Ground lease liability | | $ | 49,386 | | | $ | 49,470 | |
Prepaid rent | | 31,307 | | | 37,174 | |
Security deposits | | 13,831 | | | 12,875 | |
Restricted stock unit liability | | 1,123 | | | 7,314 | |
Other liabilities | | 5,175 | | | 5,031 | |
| | $ | 100,822 | | | $ | 111,864 | |
9. COMMITMENTS AND CONTINGENCIES
Commitments
The Company had outstanding performance bonds totaling $647,000$692,000 at June 30, 2021.2022. As a lessor, the Company had $258.9$200.2 million in future obligations under leases to fund tenant improvements and other future construction obligations at June 30, 2021.2022.
Litigation
The Company is subject to various legal proceedings, claims, and administrative proceedings arising in the ordinary course of business, some of which are expected to be covered by liability insurance. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters using the latest information available. The Company records a liability for litigation if an unfavorable outcome is probable and the amount of loss or range of loss can be reasonably estimated. If an unfavorable outcome is probable and a reasonable estimate of the loss is a range, the Company accrues the best estimate within the range. If no amount within the range is a better estimate than any other amount, the Company accrues the minimum amount within the range. If an unfavorable outcome is probable but the amount of the loss cannot be reasonably estimated, the Company discloses the nature of the litigation and indicates that an estimate of the loss or range of loss cannot be made. If an unfavorable outcome is reasonably possible and the estimated loss is material, the Company discloses the nature and estimate of the possible loss of the litigation. The Company does not disclose information with respect to litigation where an unfavorable outcome is considered to be remote or where the estimated loss would not be material. Based on current expectations, such matters, both individually and in the aggregate, are not expected to have a material adverse effect on the liquidity, results of operations, business, or financial condition of the Company.
Contingencies
Events related to the COVID-19 pandemic and the actions taken to contain it have created substantial uncertainty for all businesses, including the Company. The Company’s condensed consolidated financial statements as of and for the three and six months ended June 30, 2021 and June 30, 2020 have been prepared in light of these circumstances without any impairments on held for use long-lived investments or significant valuation adjustments to amounts due from tenants. However, circumstances related to the COVID-19 pandemic may result in recording impairments or material valuation adjustments to amounts due from tenants in future periods.
10. STOCKHOLDERS' EQUITY
In the firstthird quarter of 2020,2021, the Company entered into an Equity Distribution Agreement with 6 financial institutions known as an at-the-market stock offering program ("ATM program"), under which the Company may offer and sell shares of its common stock from time to time in "at-the-market" offerings with an aggregate gross sales price of up to $500 million. In connection with the ATM program, Cousins may, at its discretion, enter into forward equity sale agreements. The use of a forward equity sale agreement ("Forward Sales") would allow the Company to lock in a share price on the sale of shares of its common stock at the time the
agreement is executed, but defer receiving the proceeds from the sale of shares until a later date, allowing the Company to better align such funding with its capital needs. Sales of shares of Cousins' stock through its banking relationships, if any, are made in amounts and at times to be determined by Cousins from time to time, but the Company has no obligation to sell any of the shares in the offering and may suspend sales in connection with the offering at any time. Sales of Cousins' common stock under Forward Sales, if undertaken, meet the derivatives and hedging guidance scope exception as the contracts are related to the Company's own stock.
On June 29, 2022 the Company issued 1.72.6 million shares of common stock in connection with the redemptionthat had been executed under Forward Sales at an average price of 1.7 million limited partnership units in CPLP. Each$39.92 per share for gross proceeds of the redeemed limited partnership units in CPLP was "paired" with a share of limited voting preferred stock with a par value of $1 per share. The shares of limited voting preferred stock were automatically redeemed by Cousins without consideration when their paired limited partnership unit in CPLP was redeemed. After this redemption,$105.1 million. To date the Company no longer has issued 2.6 million shares under the ATM program and has generated cash proceeds of $101.4 million, net of $1.1 million of compensation to be paid with respect to such Forward Sales, $1.7 million of dividends owed during the period the Forward Sales were outstanding, and $900,000 of other transaction related costs. To the extent, prior to settlement, shares sold under Forward Sales were potentially dilutive during the period under the treasury stock method, the impact of such dilution is disclosed in the calculation included in Note 13. The Company did not have any preferredoutstanding Forward Sales for the sale of its common stock outstanding.as of June 30, 2022.
11. REVENUE RECOGNITION
The Company categorizes its primary sources of revenue into revenue from contracts with customers and other revenue accounted for as leases under ASC 842 as follows:
•Rental property revenues consist of (1) contractual revenues from leases recognized on a straight-line basis over the term of the respective lease; (2) percentage rents recognized once a specified sales target is achieved; (3) parking revenue;revenues; (4) termination fees; and (5) the reimbursement of the tenants' share of real estate taxes, insurance, and other operating expenses. The
Company's leases typically include renewal options and are classified and accounted for as operating leases. Rental property revenues are accounted for in accordance with the guidance set forth in ASC 842.
•Fee income consists of development fees, management fees, and leasing fees earned from unconsolidated joint ventures and from third parties. Fee income is accounted for in accordance with the guidance set forth in ASC 606.
For the three and six months ended June 30, 2022, the Company recognized rental property revenues of $183.2 million and $366.4 million, respectively, of which $50.2 million and $103.0 million, respectively, represented variable rental revenue. For the three and six months ended June 30, 2021, the Company recognized rental property revenues of $181.8 million and $366.6 million, respectively, of which $48.2 million and $96.0 million, respectively, represented variable rental revenue.
For the three and six months ended June 30, 2020,2022, the Company recognized rental property revenuesfee and other revenue of $175.1$2.5 million and $364.2$6.2 million, respectively, of which $44.2 million and $98.3 million, respectively, represented variable rental revenue.
Forrespectively. For the three and six months ended June 30, 2021,, the Company recognized fee and other revenue of $4.9 million and $9.6 million, respectively. For the
three and six months endedJune 30, 2020, the Company recognized fee and other revenue of $4.8 million and $9.6 million, respectively.
12. STOCK-BASED COMPENSATION
The Company maintains the Cousins Properties Incorporated 2019 Omnibus Incentive Stock Plan (the "2019 Plan") and the 2021 Employee Stock Purchase Plan ("ESPP") under which the Company has several types of stock-based compensation — stock options, restricted stock and restricted stock units ("RSUs").
Employee Awards for key employees, and the opportunity for all employees to purchase Company stock through the ESPP.
The Company's stock compensation expense for the three and six months ended June 30, 2022 relates to restricted stock and RSUs awarded in 2022, 2021, 2020, and 2019 and the ESPP. Compensation expense for the three and six months ended June 30, 2021 relates to restricted stock and RSUs awarded in 2021, 2020, 2019, and 2018. Stock compensation expense for three and six months ended June 30, 2020 relates to restricted stock and RSUs awarded in 2020, 2019, 2018, and 2017. Restricted stock, the 2022 RSUs, 2021 RSUs, and the 2020 RSUs are equity-classified awards (settled in shares of the Company) for which compensation expense per share is fixed. The 2019 2018, and 20172018 RSUs are liability-classified awards (settled in cash) for which the expense fluctuates from period to period dependent, in part, on the Company's stock price. For the three and six months ended June 30, 20212022 and 2020,2021, stock-based compensation expense, net of forfeitures, was recorded as follows (in thousands):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 | | | 2022 | | 2021 | | 2022 | | 2021 |
Equity-classified awards: | Equity-classified awards: | | | | | | | | | | Equity-classified awards: | | | | | | | | |
Restricted stock | Restricted stock | | $ | 682 | | | $ | 752 | | | $ | 1,314 | | | $ | 1,448 | | | Restricted stock | | $ | 789 | | | $ | 682 | | | $ | 1,569 | | | $ | 1,314 | |
Market based RSUs | | 586 | | | 287 | | | 1,359 | | | 714 | | | |
Performance based RSUs | | 218 | | | 102 | | | 474 | | | 263 | | | |
| Market-based RSUs | | Market-based RSUs | | 936 | | | 586 | | | 2,148 | | | 1,359 | |
Performance-based RSUs | | Performance-based RSUs | | 312 | | | 218 | | | 684 | | | 474 | |
Director grants | | Director grants | | 369 | | | 223 | | | 701 | | | 229 | |
Employee Stock Purchase Plan | | Employee Stock Purchase Plan | | 42 | | | — | | | 94 | | | — | |
Total equity-classified award expense, net of forfeitures | Total equity-classified award expense, net of forfeitures | | 1,486 | | | 1,141 | | | 3,147 | | | 2,425 | | | Total equity-classified award expense, net of forfeitures | | 2,448 | | | 1,709 | | | 5,196 | | | 3,376 | |
| Liability-classified awards | Liability-classified awards | | | Liability-classified awards | |
Market based RSUs | | 657 | | | 1,458 | | | 770 | | | 439 | | | |
Performance based RSUs | | 151 | | | 99 | | | 257 | | | (85) | | | |
Time vested RSUs | | 211 | | | 130 | | | 373 | | | 279 | | | |
Time-vested RSUs | | Time-vested RSUs | | (152) | | | 211 | | | (20) | | | 373 | |
Dividend equivalent units | Dividend equivalent units | | 26 | | | 93 | | | 52 | | | 127 | | | Dividend equivalent units | | 4 | | | 26 | | | 19 | | | 52 | |
Market-based RSUs | | Market-based RSUs | | — | | | 657 | | | — | | | 770 | |
Performance-based RSUs | | Performance-based RSUs | | — | | | 151 | | | — | | | 257 | |
Total liability-classified award expense, net of forfeitures | Total liability-classified award expense, net of forfeitures | | 1,045 | | | 1,780 | | | 1,452 | | | 760 | | | Total liability-classified award expense, net of forfeitures | | (148) | | | 1,045 | | | (1) | | | 1,452 | |
Total stock-based compensation expense, net of forfeitures | Total stock-based compensation expense, net of forfeitures | | $ | 2,531 | | | $ | 2,921 | | | $ | 4,599 | | | $ | 3,185 | | | Total stock-based compensation expense, net of forfeitures | | $ | 2,300 | | | $ | 2,754 | | | $ | 5,195 | | | $ | 4,828 | |
Information on the Company's stock compensation plan, including information on the Company's equity-classified and liability-classified awards is discussed in note 1615 of the notes to consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2020.2021.
DirectorGrants of Equity-Classified Awards
Under the 2019 Plan, in June 20212022, the Company granted 34,72744,549 shares of stock with a grant date value of $1.3$1.5 million to independent members of the Company's board of directors (the "Board") for their service as members of the board.Board. These shares vestvested on the issuance date, and the Company records the related expense over the directors' one year service period.
13. EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted earnings per share for the three and six months ended June 30, 20212022 and 20202021 (in thousands, except per share amounts):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 | | 2022 | | 2021 | | 2022 | | 2021 |
Earnings per Common Share - basic: | | | | | | | | |
Earnings per common share - basic: | | Earnings per common share - basic: | | | | | | | |
Numerator: | Numerator: | | Numerator: | |
Net income | Net income | $ | 28,060 | | | $ | 23,236 | | | $ | 57,371 | | | $ | 198,545 | | Net income | $ | 34,164 | | | $ | 28,060 | | | $ | 62,327 | | | $ | 57,371 | |
Net income attributable to noncontrolling interests in CPLP from continuing operations | Net income attributable to noncontrolling interests in CPLP from continuing operations | (5) | | | (5) | | | (11) | | | (307) | | Net income attributable to noncontrolling interests in CPLP from continuing operations | (6) | | | (5) | | | (12) | | | (11) | |
Net loss (income) attributable to other noncontrolling interests | 98 | | | (130) | | | (97) | | | (194) | | |
Net income attributable to other noncontrolling interests | | Net income attributable to other noncontrolling interests | (106) | | | 98 | | | (279) | | | (97) | |
Net income available to common stockholders | Net income available to common stockholders | $ | 28,153 | | | $ | 23,101 | | | $ | 57,263 | | | $ | 198,044 | | Net income available to common stockholders | $ | 34,052 | | | $ | 28,153 | | | $ | 62,036 | | | $ | 57,263 | |
| Denominator: | Denominator: | | | Denominator: | | |
Weighted average common shares - basic | Weighted average common shares - basic | 148,665 | | | 148,548 | | | 148,644 | | | 147,986 | | Weighted average common shares - basic | 148,837 | | | 148,665 | | | 148,788 | | | 148,644 | |
| Net income per common share - basic | Net income per common share - basic | $ | 0.19 | | | $ | 0.16 | | | $ | 0.39 | | | $ | 1.34 | | Net income per common share - basic | $ | 0.23 | | | $ | 0.19 | | | $ | 0.42 | | | $ | 0.39 | |
| Earnings per common share - diluted: | Earnings per common share - diluted: | | | Earnings per common share - diluted: | | |
Numerator: | Numerator: | | | Numerator: | | |
Net income | Net income | $ | 28,060 | | | $ | 23,236 | | | $ | 57,371 | | | $ | 198,545 | | Net income | $ | 34,164 | | | $ | 28,060 | | | $ | 62,327 | | | $ | 57,371 | |
Net loss (income) attributable to other noncontrolling interests | 98 | | | (130) | | | (97) | | | (194) | | |
Net income attributable to other noncontrolling interests | | Net income attributable to other noncontrolling interests | (106) | | | 98 | | | (279) | | | (97) | |
Net income available for common stockholders before allocation of net income attributable to noncontrolling interests in CPLP | Net income available for common stockholders before allocation of net income attributable to noncontrolling interests in CPLP | $ | 28,158 | | | $ | 23,106 | | | $ | 57,274 | | | $ | 198,351 | | Net income available for common stockholders before allocation of net income attributable to noncontrolling interests in CPLP | $ | 34,058 | | | $ | 28,158 | | | $ | 62,048 | | | $ | 57,274 | |
| Denominator: | Denominator: | | | Denominator: | | |
Weighted average common shares - basic | Weighted average common shares - basic | 148,665 | | | 148,548 | | | 148,644 | | | 147,986 | | Weighted average common shares - basic | 148,837 | | | 148,665 | | | 148,788 | | | 148,644 | |
Add: | Add: | | | Add: | | |
Potential dilutive common shares - stock options | Potential dilutive common shares - stock options | 0 | | | 5 | | | 2 | | | 10 | | Potential dilutive common shares - stock options | — | | | — | | | — | | | 2 | |
Potential dilutive common shares - restricted stock units, less shares assumed purchased at market price | Potential dilutive common shares - restricted stock units, less shares assumed purchased at market price | 50 | | | 2 | | | 45 | | | 2 | | Potential dilutive common shares - restricted stock units, less shares assumed purchased at market price | 280 | | | 50 | | | 277 | | | 45 | |
Weighted average units of CPLP convertible into common shares | Weighted average units of CPLP convertible into common shares | 25 | | | 25 | | | 25 | | | 572 | | Weighted average units of CPLP convertible into common shares | 25 | | | 25 | | | 25 | | | 25 | |
Weighted average common shares - diluted | Weighted average common shares - diluted | 148,740 | | | 148,580 | | | 148,716 | | | 148,570 | | Weighted average common shares - diluted | 149,142 | | | 148,740 | | | 149,090 | | | 148,716 | |
| Net income per common share - diluted | Net income per common share - diluted | $ | 0.19 | | | $ | 0.16 | | | $ | 0.39 | | | $ | 1.34 | | Net income per common share - diluted | $ | 0.23 | | | $ | 0.19 | | | $ | 0.42 | | | $ | 0.39 | |
| |
Anti-dilutive stock options represent stock options whose exercise price exceeds the average market value of the Company's stock and are excluded from the calculation of diluted earnings per share. There were 0 anti-dilutive stock options for the three and six months ended June 30, 2022 and 2021. The treasury stock method resulted in no dilution related to the Forward Sales outstanding during the three and six months ended June 30, 2022 under the Company's ATM program or from shares expected to be issued under the ESPP.
14. CONSOLIDATED STATEMENTS OF CASH FLOWS - SUPPLEMENTAL INFORMATION
Supplemental information related to the cash flows, including significant non-cash activity affecting the consolidated statement of cash flows, for the six months ended June 30, 20212022 and 20202021 is as follows (in thousands):
| | | | | | | | | | | |
| 2021 | | 2020 |
Interest paid | $ | 34,159 | | | $ | 31,800 | |
Income taxes paid | 155 | | | 0 | |
Non-Cash Activity: | | | |
Transfer from operating properties and related assets and liabilities to assets and liabilities of real estate assets held for sale | 249,365 | | | 0 | |
Common stock dividends declared and accrued | 46,152 | | | 44,570 | |
Transfers from projects under development to operating properties | 0 | | | 277,097 | |
Transfer from land held and other assets to projects under development | 0 | | | 29,121 | |
| | | |
| | | |
| | | |
| | | |
| | | | | | | | | | | |
| 2022 | | 2021 |
Interest paid | $ | 29,456 | | | $ | 34,159 | |
Income taxes paid (1) | — | | | 155 | |
Non-Cash Activity: | | | |
Transfers from projects under development to operating properties | 141,349 | | | — | |
Transfer from operating properties and related assets and liabilities to assets and liabilities of real estate assets held for sale | — | | | 249,365 | |
Common stock dividends declared and accrued | 48,522 | | | 46,152 | |
| | | |
| | | |
| | | |
| | | |
(1) This represents state income taxes paid in conjunction with gains from sales transactions. |
| | | |
| | | |
The following table provides a reconciliation of cash, cash equivalents, and restricted cash recorded on the consolidated balance sheets to cash, cash equivalents, and restricted cash in the consolidated statements of cash flows (in thousands):
| | | | | | | | | | | |
| June 30, 2021 | | December 31, 2020 |
Cash and cash equivalents | $ | 9,792 | | | $ | 4,290 | |
Restricted cash | 1,256 | | | 1,848 | |
Total cash, cash equivalents, and restricted cash | $ | 11,048 | | | $ | 6,138 | |
| | | | | | | | | | | |
| June 30, 2022 | | December 31, 2021 |
Cash and cash equivalents | $ | 4,057 | | | $ | 8,937 | |
Restricted cash | 1,231 | | | 1,231 | |
Total cash, cash equivalents, and restricted cash | $ | 5,288 | | | $ | 10,168 | |
15. REPORTABLE SEGMENTS
The Company's segments are based on the method of internal reporting, which classifies operations by property type and geographical area.region. The segments by property type are Office and Other. Included in the Other property type are apartments, apartment retail, and the College Street Garage.Non-Office. The segments by geographical region are Atlanta, Austin, Charlotte, Dallas, Phoenix, Tampa, and Other.other markets. Included in the Other geographical regionother markets are properties located in Chapel Hill, Houston, Nashville, and Fort Worth (sold in April 2021),. Included in Non-Office are retail and Cherryapartments in Chapel Hill New Jersey (soldand Atlanta, as well as the College Street Garage in February 2020).Charlotte. In the third quarter of 2021, with the sale of the Company's One South at the Plaza office property, the Company reassessed the segment for the College Street Garage and began to treat it as Non-Office for all periods presented. These reportable segments represent an aggregation of operating segments reported to the Chief Operating Decision Maker (our Chief Executive Officer) based on similar economic characteristics that include the type of property and the geographical location. Each segment includes both consolidated operations and the Company's share of joint venture operations.
Company management evaluates the performance of its reportable segments based in part based on net operating income (“NOI”). NOI represents rental property revenues, less termination fees, less rental property operating expenses. NOI is not a measure of cash flows or operating results as measured by GAAP, is not indicative of cash available to fund cash needs, and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate NOI in the same manner. The Company considers NOI to be an appropriate supplemental measure to net income as it helps both management and investors understand the core operations of the Company's operating assets. NOI excludes fee income, other revenue, corporate general and administrative expenses, reimbursed expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, gain/loss on extinguishment of debt, transaction costs, and other non-operating items.
Segment net income, amount of capital expenditures, and total assets are not presented in the following tables because management does not utilize these measures when analyzing its segments or when making resource allocation decisions. Information on the Company's segments along with a reconciliation of NOI to net income for the three and six months ended June 30, 20212022 and 20202021 are as follows (in thousands):
| Three Months Ended June 30, 2021 | | Office | | Other | | Total | |
Three Months Ended June 30, 2022 | | Three Months Ended June 30, 2022 | | Office | | Non-Office | | Total |
Revenues: | Revenues: | | | | | | | Revenues: | | | | | | |
Atlanta | Atlanta | | $ | 65,626 | | | $ | 396 | | | $ | 66,022 | | Atlanta | | $ | 68,860 | | | $ | 439 | | | $ | 69,299 | |
Austin | Austin | | 59,677 | | | 0 | | | 59,677 | | Austin | | 59,054 | | | — | | | 59,054 | |
Charlotte | Charlotte | | 21,884 | | | 591 | | | 22,475 | | Charlotte | | 13,929 | | | 1,301 | | | 15,230 | |
Dallas | Dallas | | 4,531 | | | 0 | | | 4,531 | | Dallas | | 4,132 | | | — | | | 4,132 | |
Phoenix | Phoenix | | 12,482 | | | 0 | | | 12,482 | | Phoenix | | 13,533 | | | — | | | 13,533 | |
Tampa | Tampa | | 14,165 | | | 0 | | | 14,165 | | Tampa | | 17,216 | | | — | | | 17,216 | |
Other | | 9,026 | | | 1,530 | | | 10,556 | | |
Other markets | | Other markets | | 7,622 | | | 1,180 | | | 8,802 | |
Total segment revenues | Total segment revenues | | 187,391 | | | 2,517 | | | 189,908 | | Total segment revenues | | 184,346 | | | 2,920 | | | 187,266 | |
Less: Company's share of rental property revenues from unconsolidated joint ventures | Less: Company's share of rental property revenues from unconsolidated joint ventures | | (6,216) | | | (1,926) | | | (8,142) | | Less: Company's share of rental property revenues from unconsolidated joint ventures | | (2,473) | | | (1,619) | | | (4,092) | |
Total rental property revenues | Total rental property revenues | | $ | 181,175 | | | $ | 591 | | | $ | 181,766 | | Total rental property revenues | | $ | 181,873 | | | $ | 1,301 | | | $ | 183,174 | |
| | | | | | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2020 | | Office | | Other | | Total |
Revenues: | | | | | | |
Atlanta | | $ | 62,497 | | | $ | 89 | | | $ | 62,586 | |
Austin | | 52,455 | | | 0 | | | 52,455 | |
Charlotte | | 19,954 | | | 551 | | | 20,505 | |
Dallas | | 4,487 | | | 0 | | | 4,487 | |
Phoenix | | 12,084 | | | 0 | | | 12,084 | |
Tampa | | 12,912 | | | 0 | | | 12,912 | |
Other | | 15,043 | | | 1,176 | | | 16,219 | |
Total segment revenues | | 179,432 | | | 1,816 | | | 181,248 | |
Less: Company's share of rental property revenues from unconsolidated joint ventures | | (4,884) | | | (1,265) | | | (6,149) | |
Total rental property revenues | | $ | 174,548 | | | $ | 551 | | | $ | 175,099 | |
| | | | | | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2021 | | Office | | Non-Office | | Total |
Revenues: | | | | | | |
Atlanta | | $ | 65,626 | | | $ | 396 | | | $ | 66,022 | |
Austin | | 59,677 | | | — | | | 59,677 | |
Charlotte | | 21,884 | | | 591 | | | 22,475 | |
Dallas | | 4,531 | | | — | | | 4,531 | |
Phoenix | | 12,482 | | | — | | | 12,482 | |
Tampa | | 14,165 | | | — | | | 14,165 | |
Other markets | | 9,026 | | | 1,530 | | | 10,556 | |
Total segment revenues | | 187,391 | | | 2,517 | | | 189,908 | |
Less: Company's share of rental property revenues from unconsolidated joint ventures | | (6,216) | | | (1,926) | | | (8,142) | |
Total rental property revenues | | $ | 181,175 | | | $ | 591 | | | $ | 181,766 | |
| Six Months Ended June 30, 2021 | | Office | | Other | | Total | |
Revenues | | | | | | | |
Six Months Ended June 30, 2022 | | Six Months Ended June 30, 2022 | | Office | | Non-Office | | Total |
Revenues: | | Revenues: | | | | | | |
Atlanta | Atlanta | | $ | 130,502 | | | $ | 670 | | | $ | 131,172 | | Atlanta | | $ | 136,875 | | | $ | 861 | | | $ | 137,736 | |
Austin | Austin | | 117,710 | | | 0 | | | 117,710 | | Austin | | 120,278 | | | — | | | 120,278 | |
Charlotte | Charlotte | | 43,051 | | | 1,152 | | | 44,203 | | Charlotte | | 27,433 | | | 2,286 | | | 29,719 | |
Dallas | Dallas | | 9,014 | | | 0 | | | 9,014 | | Dallas | | 8,328 | | | — | | | 8,328 | |
Phoenix | Phoenix | | 25,220 | | | 0 | | | 25,220 | | Phoenix | | 26,963 | | | — | | | 26,963 | |
Tampa | Tampa | | 28,736 | | | 0 | | | 28,736 | | Tampa | | 34,140 | | | — | | | 34,140 | |
Other | | 23,123 | | | 2,775 | | | 25,898 | | |
Other markets | | Other markets | | 14,949 | | | 2,539 | | | 17,488 | |
Total segment revenues | Total segment revenues | | 377,356 | | | 4,597 | | | 381,953 | | Total segment revenues | | 368,966 | | | 5,686 | | | 374,652 | |
Less: Company's share of rental property revenues from unconsolidated joint ventures | Less: Company's share of rental property revenues from unconsolidated joint ventures | | (11,935) | | | (3,445) | | | (15,380) | | Less: Company's share of rental property revenues from unconsolidated joint ventures | | (4,851) | | | (3,400) | | | (8,251) | |
Total rental property revenues | Total rental property revenues | | $ | 365,421 | | | $ | 1,152 | | | $ | 366,573 | | Total rental property revenues | | $ | 364,115 | | | $ | 2,286 | | | $ | 366,401 | |
| | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2020 | | Office | | Other | | Total |
Revenues | | | | | | |
Atlanta | | $ | 128,375 | | | $ | 124 | | | $ | 128,499 | |
Austin | | 101,202 | | | 0 | | | 101,202 | |
Charlotte | | 54,490 | | | 551 | | | 55,041 | |
Dallas | | 8,958 | | | 0 | | | 8,958 | |
Phoenix | | 25,243 | | | 0 | | | 25,243 | |
Tampa | | 27,024 | | | 0 | | | 27,024 | |
Other | | 31,538 | | | 2,438 | | | 33,976 | |
Total segment revenues | | 376,830 | | | 3,113 | | | 379,943 | |
Less: Company's share of rental property revenues from unconsolidated joint ventures | | (13,153) | | | (2,562) | | | (15,715) | |
Total rental property revenues | | $ | 363,677 | | | $ | 551 | | | $ | 364,228 | |
| | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2021 | | Office | | Non-Office | | Total |
Revenues: | | | | | | |
Atlanta | | $ | 130,502 | | | $ | 670 | | | $ | 131,172 | |
Austin | | 117,710 | | | — | | | 117,710 | |
Charlotte | | 43,051 | | | 1,152 | | | 44,203 | |
Dallas | | 9,014 | | | — | | | 9,014 | |
Phoenix | | 25,220 | | | — | | | 25,220 | |
Tampa | | 28,736 | | | — | | | 28,736 | |
Other markets | | 23,123 | | | 2,775 | | | 25,898 | |
Total segment revenues | | 377,356 | | | 4,597 | | | 381,953 | |
Less: Company's share of rental property revenues from unconsolidated joint ventures | | (11,935) | | | (3,445) | | | (15,380) | |
Total rental property revenues | | $ | 365,421 | | | $ | 1,152 | | | $ | 366,573 | |
NOI by reportable segment for the three and six months ended June 30, 20212022 and 20202021 are as follows (in thousands):
| Three Months Ended June 30, 2021 | | Office | | Other | | Total | |
Three Months Ended June 30, 2022 | | Three Months Ended June 30, 2022 | | Office | | Non-Office | | Total |
Net Operating Income: | Net Operating Income: | | | | | | | Net Operating Income: | | | | | | |
Atlanta | Atlanta | | $ | 43,115 | | | $ | 159 | | | $ | 43,274 | | Atlanta | | $ | 46,506 | | | $ | 250 | | | $ | 46,756 | |
Austin | Austin | | 35,955 | | | 0 | | | 35,955 | | Austin | | 36,565 | | | — | | | 36,565 | |
Charlotte | Charlotte | | 15,688 | | | 175 | | | 15,863 | | Charlotte | | 10,246 | | | 972 | | | 11,218 | |
Dallas | Dallas | | 3,571 | | | 0 | | | 3,571 | | Dallas | | 3,191 | | | — | | | 3,191 | |
Phoenix | Phoenix | | 8,928 | | | 0 | | | 8,928 | | Phoenix | | 9,868 | | | — | | | 9,868 | |
Tampa | Tampa | | 8,919 | | | 0 | | | 8,919 | | Tampa | | 10,643 | | | — | | | 10,643 | |
Other | | 5,254 | | | 941 | | | 6,195 | | |
Other markets | | Other markets | | 4,145 | | | 665 | | | 4,810 | |
Total Net Operating Income | Total Net Operating Income | | $ | 121,430 | | | $ | 1,275 | | | $ | 122,705 | | Total Net Operating Income | | $ | 121,164 | | | $ | 1,887 | | | $ | 123,051 | |
| Three Months Ended June 30, 2020 | | Office | | Other | | Total | |
Three Months Ended June 30, 2021 | | Three Months Ended June 30, 2021 | | Office | | Non-Office | | Total |
Net Operating Income: | Net Operating Income: | | | | | | | Net Operating Income: | | | | | | |
Atlanta | Atlanta | | $ | 41,738 | | | $ | (42) | | | $ | 41,696 | | Atlanta | | $ | 43,115 | | | $ | 159 | | | $ | 43,274 | |
Austin | Austin | | 31,229 | | | 0 | | | 31,229 | | Austin | | 35,955 | | | — | | | 35,955 | |
Charlotte | Charlotte | | 14,103 | | | 377 | | | 14,480 | | Charlotte | | 15,688 | | | 175 | | | 15,863 | |
Dallas | Dallas | | 3,580 | | | 0 | | | 3,580 | | Dallas | | 3,571 | | | — | | | 3,571 | |
Phoenix | Phoenix | | 8,922 | | | 0 | | | 8,922 | | Phoenix | | 8,928 | | | — | | | 8,928 | |
Tampa | Tampa | | 7,998 | | | 0 | | | 7,998 | | Tampa | | 8,919 | | | — | | | 8,919 | |
Other | | 8,397 | | | 830 | | | 9,227 | | |
Other markets | | Other markets | | 5,254 | | | 941 | | | 6,195 | |
Total Net Operating Income | Total Net Operating Income | | $ | 115,967 | | | $ | 1,165 | | | $ | 117,132 | | Total Net Operating Income | | $ | 121,430 | | | $ | 1,275 | | | $ | 122,705 | |
| Six Months Ended June 30, 2021 | | Office | | Other | | Total | |
Six Months Ended June 30, 2022 | | Six Months Ended June 30, 2022 | | Office | | Non-Office | | Total |
Net Operating Income: | Net Operating Income: | | | | | | | Net Operating Income: | | | | | | |
Atlanta | Atlanta | | $ | 86,218 | | | $ | 253 | | | $ | 86,471 | | Atlanta | | $ | 90,679 | | | $ | 485 | | | $ | 91,164 | |
Austin | Austin | | 70,232 | | | 0 | | | 70,232 | | Austin | | 72,932 | | | — | | | 72,932 | |
Charlotte | Charlotte | | 30,685 | | | 435 | | | 31,120 | | Charlotte | | 20,258 | | | 1,615 | | | 21,873 | |
Dallas | Dallas | | 7,122 | | | 0 | | | 7,122 | | Dallas | | 6,498 | | | — | | | 6,498 | |
Phoenix | Phoenix | | 17,953 | | | 0 | | | 17,953 | | Phoenix | | 18,843 | | | — | | | 18,843 | |
Tampa | Tampa | | 18,321 | | | 0 | | | 18,321 | | Tampa | | 21,334 | | | — | | | 21,334 | |
Other | | 12,795 | | | 1,815 | | | 14,610 | | |
Other markets | | Other markets | | 8,440 | | | 1,574 | | | 10,014 | |
Total Net Operating Income | Total Net Operating Income | | $ | 243,326 | | | $ | 2,503 | | | $ | 245,829 | | Total Net Operating Income | | $ | 238,984 | | | $ | 3,674 | | | $ | 242,658 | |
| Six Months Ended June 30, 2020 | | Office | | Other | | Total | |
Six Months Ended June 30, 2021 | | Six Months Ended June 30, 2021 | | Office | | Non-Office | | Total |
Net Operating Income: | Net Operating Income: | | | | | | | Net Operating Income: | | | | | | |
Atlanta | Atlanta | | $ | 86,593 | | | $ | (102) | | | $ | 86,491 | | Atlanta | | $ | 86,218 | | | $ | 253 | | | $ | 86,471 | |
Austin | Austin | | 60,523 | | | 0 | | | 60,523 | | Austin | | 70,232 | | | — | | | 70,232 | |
Charlotte | Charlotte | | 36,216 | | | 377 | | | 36,593 | | Charlotte | | 30,685 | | | 435 | | | 31,120 | |
Dallas | Dallas | | 7,219 | | | 0 | | | 7,219 | | Dallas | | 7,122 | | | — | | | 7,122 | |
Phoenix | Phoenix | | 18,715 | | | 0 | | | 18,715 | | Phoenix | | 17,953 | | | — | | | 17,953 | |
Tampa | Tampa | | 16,142 | | | 0 | | | 16,142 | | Tampa | | 18,321 | | | — | | | 18,321 | |
Other | | 17,525 | | | 1,706 | | | 19,231 | | |
Other markets | | Other markets | | 12,795 | | | 1,815 | | | 14,610 | |
Total Net Operating Income | Total Net Operating Income | | $ | 242,933 | | | $ | 1,981 | | | $ | 244,914 | | Total Net Operating Income | | $ | 243,326 | | | $ | 2,503 | | | $ | 245,829 | |
The following reconciles Net Operating Income to net income for each of the periods presented (in thousands):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 | | 2022 | | 2021 | | 2022 | | 2021 |
Net Operating Income | Net Operating Income | $ | 122,705 | | | $ | 117,132 | | | $ | 245,829 | | | $ | 244,914 | | Net Operating Income | $ | 123,051 | | | $ | 122,705 | | | $ | 242,658 | | | $ | 245,829 | |
Net operating income from unconsolidated joint ventures | Net operating income from unconsolidated joint ventures | (5,437) | | | (4,193) | | | (10,191) | | | (10,228) | | Net operating income from unconsolidated joint ventures | (2,542) | | | (5,437) | | | (5,261) | | | (10,191) | |
Fee income | Fee income | 4,803 | | | 4,690 | | | 9,332 | | | 9,422 | | Fee income | 2,305 | | | 4,803 | | | 3,693 | | | 9,332 | |
Termination fee income | Termination fee income | 782 | | | 539 | | | 824 | | | 3,383 | | Termination fee income | 449 | | | 782 | | | 1,911 | | | 824 | |
Other income | Other income | 68 | | | 126 | | | 282 | | | 163 | | Other income | 201 | | | 68 | | | 2,484 | | | 282 | |
Reimbursed expenses | Reimbursed expenses | (398) | | | (322) | | | (766) | | | (843) | | Reimbursed expenses | (677) | | | (398) | | | (1,037) | | | (766) | |
General and administrative expenses | General and administrative expenses | (7,313) | | | (8,543) | | | (14,046) | | | (14,195) | | General and administrative expenses | (6,996) | | | (7,313) | | | (15,059) | | | (14,046) | |
Interest expense | Interest expense | (16,656) | | | (13,993) | | | (33,864) | | | (29,897) | | Interest expense | (16,549) | | | (16,656) | | | (32,074) | | | (33,864) | |
Depreciation and amortization | Depreciation and amortization | (71,456) | | | (72,868) | | | (142,326) | | | (144,482) | | Depreciation and amortization | (69,861) | | | (71,456) | | | (140,605) | | | (142,326) | |
Transaction costs | 0 | | | (63) | | | 0 | | | (428) | | |
| Other expenses | Other expenses | (824) | | | (552) | | | (1,414) | | | (1,118) | | Other expenses | (425) | | | (824) | | | (646) | | | (1,414) | |
Income from unconsolidated joint ventures | Income from unconsolidated joint ventures | 1,795 | | | 1,715 | | | 3,698 | | | 5,140 | | Income from unconsolidated joint ventures | 5,280 | | | 1,795 | | | 6,404 | | | 3,698 | |
Gain (loss) on sales of investments in unconsolidated joint ventures | 0 | | | (231) | | | 39 | | | 45,999 | | |
Gain on sales of investments in unconsolidated joint ventures | | Gain on sales of investments in unconsolidated joint ventures | — | | | — | | | — | | | 39 | |
Gain (loss) on investment property transactions | Gain (loss) on investment property transactions | (9) | | | (201) | | | (26) | | | 90,715 | | Gain (loss) on investment property transactions | 28 | | | (9) | | | (41) | | | (26) | |
| Loss on extinguishment of debt | | Loss on extinguishment of debt | (100) | | | $ | — | | | (100) | | | — | |
Net income | Net income | $ | 28,060 | | | $ | 23,236 | | | $ | 57,371 | | | $ | 198,545 | | Net income | $ | 34,164 | | | $ | 28,060 | | | $ | 62,327 | | | $ | 57,371 | |
Item 2. Management's Discussion and Analysis of Financial Condition and Results of OperationsOperations.
Overview of 20212022 Performance and Company and Industry Trends
Cousins Properties Incorporated ("Cousins") (and collectively, with its subsidiaries, the "Company," "we," "our," or "us") is a publicly traded (NYSE: CUZ), self-administered, and self-managed real estate investment trust, or REIT. Cousins conducts substantially all of its business through Cousins Properties LP ("CPLP"). Cousins owns in excess of 99% of CPLP and consolidates CPLP. CPLP owns Cousins TRS Services LLC, a taxable entity whichthat owns and manages its own real estate portfolio and performs certain real estate related services for other parties. Our strategy is to create value for our stockholders through ownership of the premier urban office portfolio in the Sun Belt markets, with a particular focus on Atlanta, Austin, Charlotte, Phoenix, Tampa, Dallas, and Dallas.Nashville. This strategy is based on a disciplined approach to capital allocation that includes asset acquisitions, selective development projects, and timely dispositions of non-core assets. This strategy is also based on a simple, flexible, and low-leveraged balance sheet that allows us to pursue compelling growth opportunities at the most advantageous points in the cycle. To implement this strategy, we leverage our strong local operating platforms within each of our major markets.
During the quarter, we leased or renewed 484,000588,000 square feet of office space. The weighted average net effective rentspace, including 264,000 square feet of thesenew and expansion leases, representing base45% of total leasing activity. Straight-line basis net rent less operating expense reimbursements and leasing costs, was $23.77 per square foot. Forfoot increased 27.2% for those office spaces that were under lease within the past year, net effective rent increased 21.7%.year. Same property net operating income (defined below) for consolidated properties and our share of unconsolidated properties increased by 1.4%decreased 2.2% between the three months ended June 30, 20212022 and 2020.2021.
On May 2, 2022, we entered into a Fifth Amended and Restated Credit Agreement (the "New Facility") under which we may borrow up to $1 billion if certain conditions are satisfied. The New Facility recast the previous credit facility extending the maturity date from January 3, 2023 to April 30, 2027 and reducing certain per annum variable interest rate spreads and other fees, among other things.
On April 7, 2021,21, 2022, we purchased our partner's 10% joint venture interest in Avalon, which consists of both the Company sold Burnett Plaza for8000 and 10000 Avalon office properties. This transaction did not result in a grosschange in control, and any difference between the purchase price of $137.5$43.4 million and the $15.7 million book value of the outside partner's non-controlling interest on our consolidated balance sheet is recorded a lossin additional paid in capital in the equity section of $19,000.our balance sheet. The consolidated basis in Avalon's assets and liabilities will remain unchanged from this transaction.
Subsequent to quarter end:
•On July 1, 2021, weJune 30, 2022, one of our unconsolidated joint ventures sold a 0.73.0 acre land parcel adjacent to our 100 Mill development in Phoenix, AZ, to a hotel developer for a gross sales priceUptown Dallas. Our share of $6.4 million. Net proceeds approximated book value.
•On July 23, 2021, we sold our One South at the Plaza operating property in Charlotte for a gross sales price of $271.5gain from the transaction was $4.5 million and an estimated gainis included in income from unconsolidated joint ventures in our consolidated statements of $13 million.operations.
•On July 28, 2021,As noted above, we purchased 725 Ponce,continue to execute new, renewal, and expansion leases with net rent increases during this current period of several socio-economic challenges. As it relates to the lingering COVID-19 pandemic specifically, our buildings and parking facilities have remained open for business, while the usage of our assets remains lower than pre-pandemic levels. Ongoing usage of our assets could also be negatively impacted by customer behavior, such as the social acceptance and perceived economic benefits of hybrid work arrangements. Policies and practices of employers regarding these arrangements continue to evolve, but we believe our customers will prioritize a 372,000 square foot office propertyculture that fosters collaboration, innovation, and productivity and that our customers will accordingly expect their employees to be present in Midtown Atlanta, for $300.2 million.
•Entered into 50/50 joint ventureperson on a more consistent basis within our high-quality and well-amenitized properties. Although difficult to develop Neuhoff, a mixed-use projectestimate, we currently expect usage will gradually increase throughout the remainder of 2022, and this is expected to result in Nashville, TN, which will include 448,000 square feet of office and retail spaceincreases in parking revenue as well as 542 multi-family units for an estimated investment of $275 million.
•Entered into a 50/50 joint venture, with an initial contribution of $4.0 million, which owns a land parcel adjacent to 725 Ponce upon which a 150,000-200,000 square foot property can be developed.
On a regular basis we review and, as appropriate, revise our corporate contingency plan, which addresses the steps necessary to respond to an unexpected interruption of business, including the unavailability of our corporate office space. Since March 2020, in accordance with the advice of the CDC due to the threat presented by the ongoing COVID-19 pandemic, our tenants widely adopted remote working for their office employees and the physical occupancy at our buildings decreased accordingly. The rental obligations under our leases have not been materially affected by the COVID-19 pandemic to date, and any requests for rent adjustments are addressed on a case-by-case basis. With the increased availability of vaccines, we have begun to see increases in physical occupancy atcertain operating expenses. Factors that could cause actual results to differ materially from our properties, which we expect will continue to result in increased demand for monthly and transient parking. We cannot predict, however, how the COVID-19 pandemic (including the spread of variant strains) may impact our operations in the future.
Although the impact to our business of the COVID-19 pandemic has not been severe to date, the long-term impact of the pandemic on our tenants or prospective tenants and the world-wide economy is uncertain and will depend on the scope, severity, and duration of the pandemic, along with the speed of vaccinations in our markets and a return to the office by our tenants. A prolonged economic downturn resulting from the pandemic could adversely affect many of our tenants or prospective tenants, which could, in turn, adversely impact our business, financial condition, and results of operations.
current expectations are set forth under "Disclosure Regarding Forward Looking Statements."
Results of Operations For The Three and Six Months Ended June 30, 20212022
General
Net income available to common stockholders for the three and six months ended June 30, 20212022 was $28.2$34.1 million and $57.3$62.0 million, respectively. For the three and six months ended June 30, 20202021, the net income available to common stockholders was $23.1
$28.2 million and $198.0$57.3 million, respectively. We detail below material changes in the components of net income available to common stockholders for the three and six months ended June 30, 20212022 compared to 2020.2021.
Rental Property Revenue, Rental Property Operating Expenses, and Net Operating Income
The following results include the performance of our Same Property portfolio. Our Same Property portfolio includeincludes office properties that have been fully operationalwere stabilized and owned by us infor the entirety of each of the comparable reporting periods.period presented. A fully operationalstabilized property is one that has achieved 90% economic occupancy or has been substantially complete and owned by us for at least one year. Properties heldSame Property amounts for sale atthe 2022 versus 2021 comparison are from properties that were stabilized and owned as of January 1, 2021 through June 30, 2021 are excluded from Same Property.2022.
We use Net Operating Income ("NOI"), a non-GAAP financial measure, to measureassess the operating performance of our properties. NOI is also widely used by industry analysts and investors to evaluate performance. NOI, which is rental property revenues (excluding termination fees) less rental property operating expenses, excludes certain components from net income in order to provide results that are more closely related to a property's results of operations. Certain items, such as interest expense, while included in net income, do not affect the operating performance of a real estate asset and are often incurred at the corporate level as opposed to the property level. As a result, we use only those income and expense items that are incurred at the property level to evaluate a property's performance. Depreciation, amortization, and impairment are also excluded from NOI. Same Property NOI allows analysts, investors, and management to analyze continuing operations and evaluate the growth trend of our portfolio.
Rental property revenues, rental property operating expenses, and NOI changed between the 20212022 and 20202021 periods as follows ($ in thousands):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | $ Change | | % Change | | 2021 | | 2020 | | $ Change | | % Change | | 2022 | | 2021 | | $ Change | | % Change | | 2022 | | 2021 | | $ Change | | % Change |
Rental Property Revenues | Rental Property Revenues | | | | | | | | | | | | | | | | Rental Property Revenues | | | | | | | | | | | | | | | |
Same Property | Same Property | $ | 158,561 | | | $ | 154,517 | | | $ | 4,044 | | | 2.6 | % | | $ | 316,417 | | | $ | 313,631 | | | $ | 2,786 | | | 0.9 | % | Same Property | $ | 158,536 | | | $ | 163,051 | | | $ | (4,515) | | | (2.8) | % | | $ | 319,112 | | | $ | 324,616 | | | $ | (5,504) | | | (1.7) | % |
Non-Same Properties | 22,423 | | | 20,043 | | | 2,380 | | | 11.9 | % | | 49,332 | | | 47,214 | | | 2,118 | | | 4.5 | % | |
Non-Same Property | | Non-Same Property | 24,189 | | | 17,933 | | | 6,256 | | | 34.9 | % | | 45,378 | | | 41,133 | | | 4,245 | | | 10.3 | % |
| | | 182,725 | | | 180,984 | | | 1,741 | | | 1.0 | % | | 364,490 | | | 365,749 | | | (1,259) | | | (0.3) | % |
| Termination Fee Income | Termination Fee Income | 782 | | | 539 | | | 243 | | | 45.1 | % | | 824 | | | 3,383 | | | (2,559) | | | (75.6) | % | Termination Fee Income | 449 | | | 782 | | | (333) | | | 1,911 | | | 824 | | | 1,087 | | |
Total Rental Property Revenues | Total Rental Property Revenues | $ | 181,766 | | | $ | 175,099 | | | $ | 6,667 | | | 3.8 | % | | $ | 366,573 | | | $ | 364,228 | | | $ | 2,345 | | | 0.6 | % | Total Rental Property Revenues | $ | 183,174 | | | $ | 181,766 | | | $ | 1,408 | | | $ | 366,401 | | | $ | 366,573 | | | $ | (172) | | |
| Rental Property Operating Expenses | Rental Property Operating Expenses | | Rental Property Operating Expenses | |
Same Property | Same Property | $ | 56,352 | | | $ | 53,366 | | | $ | 2,986 | | | 5.6 | % | | $ | 112,662 | | | $ | 109,216 | | | $ | 3,446 | | | 3.2 | % | Same Property | $ | 54,674 | | | $ | 56,967 | | | $ | (2,293) | | | (4.0) | % | | $ | 113,017 | | | $ | 114,108 | | | $ | (1,091) | | | (1.0) | % |
Non-Same Properties | 7,364 | | | 8,255 | | | (891) | | | (10.8) | % | | 17,449 | | | 18,760 | | | (1,311) | | | (7.0) | % | |
3344 Peachtree Legal Expense Recovery | — | | | — | | | — | | | — | % | | — | | | (1,817) | | | 1,817 | | | (100.0) | % | |
Non-Same Property | | Non-Same Property | 7,542 | | | 6,749 | | | 793 | | | 11.7 | % | | 14,076 | | | 16,003 | | | (1,927) | | | (12.0) | % |
| Total Rental Property Operating Expenses | Total Rental Property Operating Expenses | $ | 63,716 | | | $ | 61,621 | | | $ | 2,095 | | | 3.4 | % | | $ | 130,111 | | | $ | 126,159 | | | $ | 3,952 | | | 3.1 | % | Total Rental Property Operating Expenses | $ | 62,216 | | | $ | 63,716 | | | $ | (1,500) | | | (2.4) | % | | $ | 127,093 | | | $ | 130,111 | | | $ | (3,018) | | | (2.3) | % |
| Net Operating Income | Net Operating Income | | Net Operating Income | |
Same Property NOI | Same Property NOI | $ | 102,209 | | | $ | 101,151 | | | $ | 1,058 | | | 1.0 | % | | $ | 203,755 | | | $ | 204,415 | | | $ | (660) | | | (0.3) | % | Same Property NOI | $ | 103,862 | | | $ | 106,084 | | | $ | (2,222) | | | (2.1) | % | | $ | 206,095 | | | $ | 210,508 | | | $ | (4,413) | | | (2.1) | % |
Non-Same Property NOI | Non-Same Property NOI | 15,059 | | | 11,788 | | | 3,271 | | | 27.7 | % | | 31,883 | | | 28,454 | | | 3,429 | | | 12.1 | % | Non-Same Property NOI | 16,647 | | | 11,184 | | | 5,463 | | | 48.8 | % | | 31,302 | | | 25,130 | | | 6,172 | | | 24.6 | % |
3344 Peachtree Legal Expense Recovery | — | | | — | | | — | | | — | % | | — | | | 1,817 | | | (1,817) | | | (100.0) | % | |
| Total NOI | Total NOI | $ | 117,268 | | | $ | 112,939 | | | $ | 4,329 | | | 3.8 | % | | $ | 235,638 | | | $ | 234,686 | | | $ | 952 | | | 0.4 | % | Total NOI | $ | 120,509 | | | $ | 117,268 | | | $ | 3,241 | | | 2.8 | % | | $ | 237,397 | | | $ | 235,638 | | | $ | 1,759 | | | 0.7 | % |
Same Property revenues increasedRental Property Revenues decreased for both the three and six month periods primarily due to an increase in economic occupancy at a property in our Tampa market in 2021. Same Property operating expenses have been adjusted to remove a $1.8 million one-time credit for construction-related legal expenses that were recovered through settlement during the six months ended June 30, 2021. 2022 compared to the same period in the prior year primarily due to a decrease in economic occupancy at our 3350 Peachtree and Promenade Tower office properties while under redevelopment.
Same Property operating expenses, after this adjustment, increasedOperating Expenses decreased for both the three and six month periodsmonths ended June 30, 2022 compared to the same period in the prior year primarily due to an increasea decrease in real estate taxes and a decrease in expenses at our 3350 Peachtree and Promenade Tower office properties while under redevelopment, partially offset by an increase in operating expenses related to higher physical occupancy at our properties.
Non-Same Property Rental Property Revenues increased for boththe three and months ended June 30, 2022 compared to the same period in the prior year primarily due to the following: the 2021 acquisitions of 725 Ponce and Heights Union; the consolidation of 300 Colorado upon purchase of our partners' interests in the venture in the fourth quarter of 2021, which was partially offset by the 2021 sales of Burnett Plaza, 816 Congress, and One South at the Plaza; and the 2022 commencement of a full building redevelopment project at Promenade Central.
Termination Fee income increased $1.1 million for the six months ended June 30, 2022 compared to the same period in the prior year due to the timing of termination notices and expected move outs.
Fee Income and Other Income
Fee income decreased $2.5 million, or 52.0%, and $5.6 million, or 60.4%, for the three and six monthmonths ended June 30, 2022 compared to the same periods primarily as a result of completed development and commencement of operations at Domain 10, Domain 12, 10000 Avalon, and 120 West Trinity and the addition of The RailYard in November 2020, partially offset by the sales of Hearst Tower and Woodcrest in the first quarterprior year. The decreases are due to declining development activities as we near the completion of 2020 and the sale of Burnett PlazaNorfolk Southern transactions described in note 2 to the second quarter of 2021.unaudited condensed consolidated financial statements in this Form 10-Q.
General and Administrative Expenses
General and administrative expenses decreased $1.2increased $1.0 million, or 14.4%7.2%, for the threesix months ended June 30, 20212022 compared to the same period in the prior year. This increase is primarily driven by changes in stock compensation expense and increases in other employee compensation expense.
Interest Expense
Interest expense, net of amounts capitalized, decreased $1.8 million, or 5.3%, for the six months ended June 30, 2022, compared to the same period in the prior year. This decrease is primarily driven by variances in stock compensation.
Interest Expense
Interest expense, net of amounts capitalized, increased $2.7 million or 19.0% and $4.0 million or 13.3% for three and six months ended June 30, 2021, respectively, compared to the same periods in the prior year. This increase is primarily due to a decrease in
interestincreased capitalized in 2021expense as a result of development and redevelopment activities, partially offset by an increase in interest rates, an increase in average outstanding balances on our line of credit, and the startincrease in size of preliminary operational activity for projectsour Term Loan in their final stages of development after June 30, 2020.2021.
Depreciation and Amortization
Depreciation and amortization changed between the 20212022 and 20202021 periods as follows ($ in thousands):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | $ Change | | % Change | | 2021 | | 2020 | | $ Change | | % Change | | 2022 | | 2021 | | $ Change | | % Change | | 2022 | | 2021 | | $ Change | | % Change |
Depreciation and Amortization | Depreciation and Amortization | | | | | | | | | | | | | | | | Depreciation and Amortization | | | | | | | | | | | | | | | |
Same Property | Same Property | $ | 61,551 | | | $ | 62,421 | | | $ | (870) | | | (1.4) | % | | $ | 122,551 | | | $ | 125,107 | | | $ | (2,556) | | | (2.0) | % | Same Property | $ | 60,872 | | | $ | 63,833 | | | $ | (2,961) | | | (4.6) | % | | $ | 122,647 | | | $ | 127,113 | | | $ | (4,466) | | | (3.5) | % |
Non-Same Properties | 9,748 | | | 10,274 | | | (526) | | | (5.1) | % | | 19,460 | | | 18,921 | | | 539 | | | 2.8 | % | |
Non-Same Property | | Non-Same Property | 8,831 | | | 7,465 | | | 1,366 | | | 18.3 | % | | 17,645 | | | 14,898 | | | 2,747 | | | 18.4 | % |
Non-Real Estate Assets | Non-Real Estate Assets | 157 | | | 173 | | | (16) | | | (9.2) | % | | 315 | | | 454 | | | (139) | | | (30.6) | % | Non-Real Estate Assets | 158 | | | 158 | | | — | | | — | % | | 313 | | | 315 | | | (2) | | | (0.6) | % |
Total Depreciation and Amortization | Total Depreciation and Amortization | $ | 71,456 | | | $ | 72,868 | | | $ | (1,412) | | | (1.9) | % | | $ | 142,326 | | | $ | 144,482 | | | $ | (2,156) | | | (1.5) | % | Total Depreciation and Amortization | $ | 69,861 | | | $ | 71,456 | | | $ | (1,595) | | | (2.2) | % | | $ | 140,605 | | | $ | 142,326 | | | $ | (1,721) | | | (1.2) | % |
Depreciation
Same Property depreciation and amortization of Non-Same Properties decreased between the 2022 and 2021 three month periods primarily as a result of the sale of Burnett Plaza in April 2021. Depreciation and amortization of Non-Same Properties increased between the six month periods primarily asdue to a resultdecrease related to the intangible in-place lease assets recognized upon the acquisition of properties. These assets are being amortized over the remainder of the completed developmentlease term as of the date of acquisition, and commencementan increasing number of those leases have reached their expiration.
Non-Same Property depreciation at Domain 10, Domain 12, and 10000 Avalonamortization increased between the 2022 and 2021 three and six month periods primarily due to the additionfollowing: the 2021 acquisitions of The RailYard725 Ponce and Heights Union; the consolidated of 300 Colorado upon purchase of our partners' interests in November 2020,the venture in the fourth quarter of 2021, partially offset by the sale2021 sales of Burnett Plaza in April 2021.
Transaction Costs
Transaction costs for816 Congress and One South at the six months ended June 30, 2020 primarily relate toPlaza; and the merger with TIER REIT, Inc. ("TIER"). These costs include financial advisory, legal, accounting, severance, and other costs2022 commencement of combininga full building redevelopment project at our operations with TIER.Promenade Central operating property.
Income from Unconsolidated Joint Ventures
Income from unconsolidated joint ventures consisted of the Company's share of the following ($ in thousands):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | $ Change | | % Change | | 2021 | | 2020 | | $ Change | | % Change | | 2022 | | 2021 | | $ Change | | % Change | | 2022 | | 2021 | | $ Change | | % Change |
Net operating income | Net operating income | $ | 5,437 | | | $ | 4,193 | | | $ | 1,244 | | | 29.7 | % | | $ | 10,191 | | | $ | 10,228 | | | $ | (37) | | | (0.4) | % | Net operating income | $ | 2,542 | | | $ | 5,437 | | | $ | (2,895) | | | (53.2) | % | | $ | 5,261 | | | $ | 10,191 | | | $ | (4,930) | | | (48.4) | % |
Termination fee income | 7 | | | 2 | | | 5 | | | 250.0 | % | | 7 | | | 3 | | | 4 | | | 133.3 | % | |
| Other income, net | Other income, net | 27 | | | 8 | | | 19 | | | 237.5 | % | | 56 | | | 76 | | | (20) | | | (26.3) | % | Other income, net | 78 | | | 34 | | | 44 | | | 129.4 | % | | 100 | | | 63 | | | 37 | | | 58.7 | % |
| Gain on sale of undepreciated property | | Gain on sale of undepreciated property | 4,500 | | | — | | | 4,500 | | | N/A | | 4,500 | | | — | | | 4,500 | | | N/A |
Depreciation and amortization | Depreciation and amortization | (2,810) | | | (2,106) | | | (704) | | | 33.4 | % | | (5,175) | | | (4,454) | | | (721) | | | 16.2 | % | Depreciation and amortization | (1,111) | | | (2,810) | | | 1,699 | | | (60.5) | % | | (2,235) | | | (5,175) | | | 2,940 | | | (56.8) | % |
Interest expense | Interest expense | (863) | | | (550) | | | (313) | | | 56.9 | % | | (1,378) | | | (1,199) | | | (179) | | | 14.9 | % | Interest expense | (689) | | | (863) | | | 174 | | | (20.2) | % | | (1,306) | | | (1,378) | | | 72 | | | (5.2) | % |
Net gain (loss) on sale of investment property | Net gain (loss) on sale of investment property | (3) | | | 168 | | | (171) | | | (101.8) | % | | (3) | | | 486 | | | (489) | | | (100.6) | % | Net gain (loss) on sale of investment property | (40) | | | (3) | | | (37) | | | 1,233.3 | % | | 84 | | | (3) | | | 87 | | | (2,900.0) | % |
Income from unconsolidated joint ventures | Income from unconsolidated joint ventures | $ | 1,795 | | | $ | 1,715 | | | $ | 80 | | | 4.7 | % | | $ | 3,698 | | | $ | 5,140 | | | $ | (1,442) | | | (28.1) | % | Income from unconsolidated joint ventures | $ | 5,280 | | | $ | 1,795 | | | $ | 3,485 | | | 194.2 | % | | $ | 6,404 | | | $ | 3,698 | | | $ | 2,706 | | | 73.2 | % |
Net operating incomeIncome from unconsolidated joint ventures increased between the 2022 and 2021 three and six month periods primarily due to preliminary operations at our 300 Colorado development.
Gain on Sales of Investments in Unconsolidated Joint Ventures
Thethe gain on sales of investments in unconsolidated joint ventures for the six months ended June 30, 2020 includesfrom the sale of our interestsa 3.0 acre land parcel in the Wildwood Associates and Gateway Village joint ventures. The capitalization rate of Gateway Village was notUptown Dallas in June 2022 partially offset by a determinant of the sales price as, per the joint venture agreement, our interest was valued at a 17% internal rate of return on our invested capital. There was no capitalization rate associated withdecrease in net operating income due to the sale of our interest in the Wildwood AssociatesDimensional Place joint venture as the underlying asset was land.
Gain (loss) on Investment Property Transactions
The gain (loss) on investment property transactions for the six months ended June 30, 2021 and 2020 are primarily due to the sale of Burnett Plaza in April 2021 and Hearst Tower in March 2020. The combined sales prices of the Hearst Tower and Woodcrest dispositions in 2020 represented a weighted average capitalization rate of 5.1%. The sales price of the Burnett disposition in 2021 represented a capitalization rate of 8.2%. Capitalization rates are calculated by dividing projected NOI by the sales price. Projected NOI, which may include assumptions of future leasing, is based on our latest full calendar year forecast at the time of sale.
September 2021.
Funds From Operations
The table below shows Funds from Operations (“FFO”) and the related reconciliation to net income available to common stockholders. We calculate FFO in accordance with the National Association of Real Estate Investment Trusts’ (“NAREIT”)Nareit definition, which is net income available to common stockholders (computed in accordance with GAAP), excluding extraordinary items, cumulative effect of change in accounting principle, and gains on sale or impairment losses on depreciable property, plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures to reflect FFO on the same basis.
FFO is used by industry analysts and investors as a supplemental measure of a REIT’s operating performance. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry investors and analysts have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Thus, NAREITNareit created FFO as a supplemental measure of REIT operating performance that excludes historical cost depreciation, among other items, from GAAP net income. The use of FFO, combined with the required primary GAAP presentations, has been fundamentally
beneficial, improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful. Company management evaluates operating performance, in part, based on FFO. Additionally, we use FFO, along with other measures, to assess performance in connection with evaluating and granting incentive compensation to itsour officers and other key employees.
The reconciliation of net income to FFO is as follows for the three and six months ended June 30, 20212022 and 20202021 (in thousands, except per share information):
| | | Three Months Ended June 30, | | | Three Months Ended June 30, | |
| | 2021 | | 2020 | | | 2022 | | 2021 | |
| | Dollars | | Weighted Average Common Shares | | Per Share Amount | | Dollars | | Weighted Average Common Shares | | Per Share Amount | | | Dollars | | Weighted Average Common Shares | | Per Share Amount | | Dollars | | Weighted Average Common Shares | | Per Share Amount | |
Net Income Available to Common Stockholders | Net Income Available to Common Stockholders | $ | 28,153 | | | 148,665 | | $ | 0.19 | | | $ | 23,101 | | | 148,548 | | | $ | 0.16 | | | Net Income Available to Common Stockholders | $ | 34,052 | | | 148,837 | | $ | 0.23 | | | $ | 28,153 | | | 148,665 | | | $ | 0.19 | | |
Noncontrolling interest related to unitholders | Noncontrolling interest related to unitholders | 5 | | | 25 | | — | | | 5 | | | 25 | | | — | | | Noncontrolling interest related to unitholders | 6 | | | 25 | | — | | | 5 | | | 25 | | | — | | |
Conversion of stock options | — | | | — | | — | | | — | | | 5 | | | — | | | |
| Conversion of unvested restricted stock units | Conversion of unvested restricted stock units | — | | | 50 | | — | | | — | | | 2 | | | — | | | Conversion of unvested restricted stock units | — | | | 280 | | — | | | — | | | 50 | | | — | | |
| Net Income — Diluted | Net Income — Diluted | 28,158 | | | 148,740 | | 0.19 | | | 23,106 | | | 148,580 | | | 0.16 | | | Net Income — Diluted | 34,058 | | | 149,142 | | 0.23 | | | 28,158 | | | 148,740 | | | 0.19 | | |
Depreciation and amortization of real estate assets: | Depreciation and amortization of real estate assets: | | | Depreciation and amortization of real estate assets: | |
Consolidated properties | Consolidated properties | 71,299 | | | — | | | 0.48 | | | 72,694 | | | — | | | 0.49 | | | Consolidated properties | 69,703 | | | — | | | 0.47 | | | 71,299 | | | — | | | 0.48 | | |
Share of unconsolidated joint ventures | Share of unconsolidated joint ventures | 2,810 | | | — | | | 0.02 | | | 2,106 | | | — | | | 0.01 | | | Share of unconsolidated joint ventures | 1,111 | | | — | | | — | | | 2,810 | | | — | | | 0.02 | | |
Partners' share of real estate depreciation | Partners' share of real estate depreciation | (228) | | | — | | | — | | | (212) | | | — | | | — | | | Partners' share of real estate depreciation | (153) | | | — | | | — | | | (228) | | | — | | | — | | |
Loss (gain) on sale of depreciated properties: | Loss (gain) on sale of depreciated properties: | | | | Loss (gain) on sale of depreciated properties: | |
Consolidated properties | Consolidated properties | 9 | | | — | | | — | | | 201 | | | — | | | — | | | Consolidated properties | (28) | | | — | | | — | | | 9 | | | — | | | — | | |
Share of unconsolidated joint ventures | Share of unconsolidated joint ventures | 3 | | | — | | | — | | | (168) | | | — | | | — | | | Share of unconsolidated joint ventures | 40 | | | — | | | — | | | 3 | | | — | | | — | | |
Investments in unconsolidated joint ventures | — | | | — | | | — | | | 232 | | | — | | | — | | | |
| | Funds From Operations | Funds From Operations | $ | 102,051 | | | 148,740 | | | $ | 0.69 | | | $ | 97,959 | | | 148,580 | | | $ | 0.66 | | | Funds From Operations | $ | 104,731 | | | 149,142 | | | $ | 0.70 | | | $ | 102,051 | | | 148,740 | | | $ | 0.69 | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| Six Months Ended June 30, |
| 2022 | | 2021 |
| Dollars | | Weighted Average Common Shares | | Per Share Amount | | Dollars | | Weighted Average Common Shares | | Per Share Amount |
Net Income Available to Common Stockholders | $ | 62,036 | | | 148,788 | | $ | 0.42 | | | $ | 57,263 | | | 148,644 | | | $ | 0.39 | |
Noncontrolling interest related to unitholders | 12 | | | 25 | | — | | | 11 | | | 25 | | | — | |
Conversion of stock options | — | | | — | | — | | | — | | | 2 | | | — | |
Conversion of unvested restricted stock units | — | | | 277 | | — | | | — | | | 45 | | | — | |
| | | | | | | | | | | |
Net Income — Diluted | 62,048 | | | 149,090 | | | 0.42 | | | 57,274 | | | 148,716 | | | 0.39 | |
Depreciation and amortization of real estate assets: | | | | | | | | | | | |
Consolidated properties | 140,292 | | | — | | | 0.94 | | | 142,011 | | | — | | | 0.95 | |
Share of unconsolidated joint ventures | 2,235 | | | — | | | 0.01 | | | 5,175 | | | — | | | 0.03 | |
Partners' share of real estate depreciation | (376) | | | — | | | — | | | (439) | | | — | | | — | |
Loss (gain) on sale of depreciated properties: | | | | | | | | | | | |
Consolidated properties | 41 | | | — | | | — | | | 26 | | | — | | | — | |
Share of unconsolidated joint ventures | (84) | | | — | | | — | | | 3 | | | — | | | — | |
Investments in unconsolidated joint ventures | — | | | — | | | — | | | (39) | | | — | | | — | |
| | | | | | | | | | | |
Funds From Operations | $ | 204,156 | | | 149,090 | | | $ | 1.37 | | | $ | 204,011 | | | 148,716 | | | $ | 1.37 | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| Six Months Ended June 30, |
| 2021 | | 2020 |
| Dollars | | Weighted Average Common Shares | | Per Share Amount | | Dollars | | Weighted Average Common Shares | | Per Share Amount |
Net Income Available to Common Stockholders | $ | 57,263 | | | 148,644 | | $ | 0.39 | | | $ | 198,044 | | | 147,986 | | | $ | 1.34 | |
Noncontrolling interest related to unitholders | 11 | | | 25 | | — | | | 307 | | | 572 | | | — | |
Conversion of stock options | — | | | 2 | | — | | | — | | | 10 | | | — | |
Conversion of unvested restricted stock units | — | | | 45 | | — | | | — | | | 2 | | | — | |
| | | | | | | | | | | |
Net Income — Diluted | 57,274 | | | 148,716 | | | 0.39 | | | 198,351 | | | 148,570 | | | 1.34 | |
Depreciation and amortization of real estate assets: | | | | | | | | | | | |
Consolidated properties | 142,011 | | | — | | | 0.95 | | | 144,100 | | | — | | | 0.97 | |
Share of unconsolidated joint ventures | 5,175 | | | — | | | 0.03 | | | 4,453 | | | — | | | 0.03 | |
Partners' share of real estate depreciation | (439) | | | — | | | — | | | (361) | | | — | | | — | |
Loss (gain) on sale of depreciated properties: | | | | | | | | | | | |
Consolidated properties | 26 | | | — | | | — | | | (90,715) | | | — | | | (0.61) | |
Share of unconsolidated joint ventures | 3 | | | — | | | — | | | (486) | | | — | | | — | |
Investments in unconsolidated joint ventures | (39) | | | — | | | — | | | (44,662) | | | — | | | (0.31) | |
| | | | | | | | | | | |
Funds From Operations | $ | 204,011 | | | 148,716 | | | $ | 1.37 | | | $ | 210,680 | | | 148,570 | | | $ | 1.42 | |
| | | | | | | | | | | |
Net Operating Income
Company management evaluates the performance of its property portfolio, in part, based on NOI. NOI represents rental property revenues, less termination fees, less rental property operating expenses. NOI is not a measure of cash flows or operating results as measured by GAAP, is not indicative of cash available to fund cash needs, and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate NOI in the same manner. We consider NOI to be an appropriate supplemental measure to net income as it helps both management and investors understand the core operations of our operating assets. NOI excludes corporate general and administrative expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, and other non-operating items.
The following table reconciles NOI for consolidated properties to net income for each of the periods presented (in thousands):
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 | | 2022 | | 2021 | | 2022 | | 2021 |
Net income | Net income | $ | 28,060 | | | $ | 23,236 | | | $ | 57,371 | | | $ | 198,545 | | Net income | $ | 34,164 | | | $ | 28,060 | | | $ | 62,327 | | | $ | 57,371 | |
| Net operating income from unconsolidated joint ventures | | Net operating income from unconsolidated joint ventures | 2,542 | | | 5,437 | | | 5,261 | | | 10,191 | |
Fee income | Fee income | (4,803) | | | (4,690) | | | (9,332) | | | (9,422) | | Fee income | (2,305) | | | (4,803) | | | (3,693) | | | (9,332) | |
Termination fee income | Termination fee income | (782) | | | (539) | | | (824) | | | (3,383) | | Termination fee income | (449) | | | (782) | | | (1,911) | | | (824) | |
Other income | Other income | (68) | | | (126) | | | (282) | | | (163) | | Other income | (201) | | | (68) | | | (2,484) | | | (282) | |
Reimbursed expenses | Reimbursed expenses | 398 | | | 322 | | | 766 | | | 843 | | Reimbursed expenses | 677 | | | 398 | | | 1,037 | | | 766 | |
General and administrative expenses | General and administrative expenses | 7,313 | | | 8,543 | | | 14,046 | | | 14,195 | | General and administrative expenses | 6,996 | | | 7,313 | | | 15,059 | | | 14,046 | |
Interest expense | Interest expense | 16,656 | | | 13,993 | | | 33,864 | | | 29,897 | | Interest expense | 16,549 | | | 16,656 | | | 32,074 | | | 33,864 | |
| Depreciation and amortization | Depreciation and amortization | 71,456 | | | 72,868 | | | 142,326 | | | 144,482 | | Depreciation and amortization | 69,861 | | | 71,456 | | | 140,605 | | | 142,326 | |
Transaction Costs | — | | | 63 | | | — | | | 428 | | |
| Other expenses | Other expenses | 824 | | | 552 | | | 1,414 | | | 1,118 | | Other expenses | 425 | | | 824 | | | 646 | | | 1,414 | |
Income from unconsolidated joint ventures | Income from unconsolidated joint ventures | (1,795) | | | (1,715) | | | (3,698) | | | (5,140) | | Income from unconsolidated joint ventures | (5,280) | | | (1,795) | | | (6,404) | | | (3,698) | |
Gain/loss on sale of investment in unconsolidated joint ventures | — | | | 231 | | | (39) | | | (45,999) | | |
Gain/loss on investment property transactions | 9 | | | 201 | | | 26 | | | (90,715) | | |
Gain on sale of investment in unconsolidated joint ventures | | Gain on sale of investment in unconsolidated joint ventures | — | | | — | | | — | | | (39) | |
(Gain) loss on investment property transactions | | (Gain) loss on investment property transactions | (28) | | | 9 | | | 41 | | | 26 | |
Loss on extinguishment of debt | | Loss on extinguishment of debt | 100 | | | — | | | 100 | | | — | |
Net Operating Income | Net Operating Income | $ | 117,268 | | | $ | 112,939 | | | $ | 235,638 | | | $ | 234,686 | | Net Operating Income | $ | 123,051 | | | $ | 122,705 | | | $ | 242,658 | | | $ | 245,829 | |
Liquidity and Capital Resources
Our primary short-term and long-term liquidity needs include the following:
•property and land acquisitions;
•expenditures on development and redevelopment projects;
•building improvements, tenant improvements, and leasing costs;
•principal and interest payments on indebtedness;
•general and administrative costs; and
•common stock dividends and distributions to outside unitholders of CPLP.
We may satisfy these needs with one or more of the following:
•cash and cash equivalents on hand;
•net cash from operations;
•proceeds from the sale of assets;
•borrowings under our Credit Facility;
•proceeds from mortgage notes payable;
•proceeds from construction loans;
•proceeds from unsecured loans;
•proceeds from offerings of equity securities; and
•joint venture formations.
As of June 30, 2021,2022, we had $32.0$306.0 million drawn under the CreditNew Facility andwith the ability to borrow the remaining $968.0$694.0 million, and $9.8as well as $4.1 million of cash and cash equivalents. While weWe expect to have sufficient liquidity to meet our obligations for the foreseeable future, the COVID-19 pandemic and associated responses could adversely impact our future cash flows and financial condition.future.
Contractual Obligations and Commitments
The following table sets forth information as of June 30, 2021 with respect to our outstanding contractual obligations and commitments (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total | | Less than 1 Year | | 1-3 Years | | 3-5 Years | | More than 5 years |
Contractual Obligations: | | | | | | | | | | |
Company debt: | | | | | | | | | | |
Unsecured credit facility | | $ | 32,000 | | | $ | — | | | $ | 32,000 | | | $ | — | | | $ | — | |
Unsecured senior notes | | 1,000,000 | | | — | | | — | | | 250,000 | | | 750,000 | |
Term loan | | 350,000 | | | — | | | — | | | 350,000 | | | — | |
Mortgage notes payable | | 669,791 | | | 8,267 | | | 355,557 | | | 85,840 | | | 220,127 | |
Interest commitments (1) | | 327,721 | | | 57,496 | | | 103,015 | | | 87,822 | | | 79,388 | |
Ground leases | | 213,694 | | | 2,978 | | | 5,523 | | | 5,369 | | | 199,824 | |
Other operating leases | | 159 | | | 119 | | | 35 | | | 5 | | | — | |
Total contractual obligations | | $ | 2,593,365 | | | $ | 68,860 | | | $ | 496,130 | | | $ | 779,036 | | | $ | 1,249,339 | |
Commitments: | | | | | | | | | | |
Unfunded tenant improvements and construction obligations | | $ | 258,871 | | | $ | 166,073 | | | $ | 92,798 | | | $ | — | | | $ | — | |
| | | | | | | | | | |
Performance bonds | | 647 | | | 647 | | | — | | | — | | | — | |
Total commitments | | $ | 259,518 | | | $ | 166,720 | | | $ | 92,798 | | | $ | — | | | $ | — | |
(1)Interest on variable rate obligations is based on rates effective as of June 30, 2021.
In addition, we have several standing or renewable service contracts mainly related to the operation of buildings. These contracts are in the ordinary course of business and are generally one year or less. These contracts are not included in the above table and are usually reimbursed in whole or in part by tenants.
Other Debt Information
On May 2, 2022, we entered into a Fifth Amended and Restated Credit Agreement (the "New Facility") under which we may borrow up to $1 billion if certain conditions are satisfied. The New Facility recasts the Credit Facility by, among other things, extending the maturity date to April 30, 2027 and reducing certain variable interest rate spreads and other fees. See note 7 of Notes to Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q for additional information.
In June 2021, we entered into an Amended and Restated Term Loan Agreement (the "New Term"Term Loan") that amended the former term loan agreement. Under the New Term Loan, we have borrowed $350 million that matures on August 30, 2024, with options to, on up to four successive occasions, extend the maturity date for an additional 180 days. See note 7 of Notes to Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q for additional information.
Our existing mortgage debt is comprised of non-recourse, fixed-rate mortgage notes secured by various real estate assets. We expect to either refinance our non-recourse mortgage loans at maturity or repay the mortgage loans with other capital resources, including our credit facility, unsecured debt, non-recourse mortgages, construction loans, the sale of assets, joint venture equity, the issuance of common stock, the issuance of preferred stock, or the issuance of units of CPLP. Many of our non-recourse mortgages contain covenants which,that, if not satisfied, could result in acceleration of the maturity of the debt. We expect to either refinance the non-recourse mortgages at maturity or repay the mortgages with proceeds from asset sales, debt, or other capital sources.resources. We are in compliance with all covenants of our existing non-recourse mortgages, CreditNew Facility, unsecured senior notes, and $350 million unsecured term loan.
81%72% of our debt bears interest at a fixed rate. OurSome of our variable-interest debt instruments, including our Credit Facility and New Term Loan, may use LIBOR as a benchmark for establishing the rate. LIBORThe London Interbank Offered Rate ("LIBOR") has been the subject of regulatory guidance and proposals for reform, and in July 2017, the United Kingdom's Financial Conduct Authority ("FCA") (the authority that regulates LIBOR) announced it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021. In March 2021, the FCA announced that it now intends to cease the US dollar LIBOR setting on June 30, 2023. These reforms may cause LIBOR to no longer be provided or to perform differently than in the past. Recent proposals for LIBOR reforms may result in the establishment of new methods of calculating LIBOR or the establishment of one or more alternative benchmark rates. Effective with the recast mentioned above, our New Facility now uses the Secured Overnight Financing Rate ("SOFR") as a benchmark rate in calculating interest. If LIBOR is no longer widely available, or otherwise at our option, our variable-interest debt instruments, including our Credit Facility and New Term Loan, provide for alternate interest rate calculations.calculations, based on metrics other than LIBOR, including the SOFR.
There can be no assurances as to what alternative interest rates may be and whether such interest rates will be more or less favorable than LIBOR and any other unforeseen impacts of the potential discontinuation of LIBOR. We intend to continue monitoring the developments with respect to the planned phasing out of US dollar LIBOR after 2023 and work with itsour lenders to ensure any transition away from LIBOR will have minimal impact on itsour financial condition but can provide no assurances regarding the impact of the discontinuation of LIBOR.
Future Capital Requirements
To meet capital requirements for future investment activities over the long-term, we intend to actively manage our portfolio of properties and strategically sell assets to exit our non-core holdings and reposition our portfolio geographically.portfolio. We expect to continue to utilize cash retained from operations, as well as third-party sources of capital such as indebtedness, to fund future commitments as well as utilize construction facilities for some development assets, if available and under appropriate terms.
We may also generate capital through the issuance of securities that include common or preferred stock, warrants, debt securities, depositarydepository shares, or the issuance of CPLP limited partnership units.
Our business model is dependent uponalso includes raising or recycling capital, to meetwhich can assist in meeting obligations and to fundfunding development and acquisition activity. If one or more sources of capital are not available when required, we may be forced to reduce the number of projects we acquire or develop and/or raise capital on potentially unfavorable terms, or we may be unable to raise capital, which could have an adverse effect on our financial position or results of operations.
Cash Flows
We report and analyze our cash flows based on operating activities, investing activities, and financing activities. The following table sets forth the changes in cash flows (in thousands):
| | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, |
| 2021 | | 2020 | | Change |
Net cash provided by operating activities | $ | 167,690 | | | $ | 133,588 | | | $ | 34,102 | |
Net cash provided by investing activities | 36,356 | | | 248,792 | | | (212,436) | |
Net cash used in financing activities | (199,136) | | | (369,786) | | | 170,650 | |
| | | | | |
| | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, |
| 2022 | | 2021 | | Change |
Net cash provided by operating activities | $ | 157,689 | | | $ | 167,690 | | | $ | (10,001) | |
Net cash provided by (used in) investing activities | (193,346) | | | 36,356 | | | (229,702) | |
Net cash provided by (used in) financing activities | 30,777 | | | (199,136) | | | 229,913 | |
| | | | | |
The reasons for significant increases and decreases in cash flows between the periods are as follows:
Cash Flows from Operating Activities. Cash flows provided by operating activities increased $34.1decreased $10.0 million between the 20212022 and 20202021 six month periods primarily due to timing of receipt of prepaid rents from tenants and a decrease in cash provided by operating distributions from unconsolidated joint ventures driven by the completed developmentsale of and commencement of operations at, Domain 10, Domain 12, and 10000 Avalon in 2020, partially offset by operations at Hearst Tower and Woodcrest, which were soldour interest in the first quarter of 2020 and Burnett Plaza which was soldDimensional Fund Advisors joint venture in April ofJuly 2021.
Cash Flows from Investing Activities. Cash flows provided byused in investing activities decreased $212.4increased $229.7 million between the 20212022 and 20202021 six month periods primarily due to cash received from the sales2021 sale of Burnett Plaza, 2022 redevelopment activity at two of our operating properties, including a full building redevelopment of Promenade Central; pro-rata contributions to the Neuhoff Holdings LLC joint venture to fund the development of the Hearst Tower and Woodcrest operating properties, combined withNeuhoff mixed use project that commenced in third quarter 2021; the salespurchase of our interestspartner's 10% interest in the Gateway VillageAvalon office properties in April 2022; and Wildwood Associates joint ventures in 2020, partially offset by the capitala first quarter 2021 pro-rata distribution made by theof proceeds from a mortgage note issuance from our Carolina Square Holdings LP joint venture and cash received from the sale of Burnett Plaza in 2021.venture.
Cash Flows from Financing Activities. Cash flows used inprovided by financing activities decreased $170.7increased $229.9 million between the 20212022 and 20202021 six month periods primarily due to higherthe settlement of forward contracts sold under our Equity Distribution Agreement known as at-the-market stock offering program ("ATM program") and an increase in net repayments of debt from proceeds of sales of Hearst Tower and Gateway in 2020, partially offset by net repayments of debt from proceeds from the sale of Burnett Plaza in 2021.borrowings on our New Facility.
Capital Expenditures. We incur costs related to our real estate assets that include acquisition of properties, development of new properties, redevelopment of existing or newly purchased properties, leasing costs (including tenant improvements) for new or replacement tenants, and ongoing property repairs and maintenance.
Capital expenditures for assets we develop or acquire and then hold and operate are included in the property acquisition, development, and tenant asset expenditures line item within investing activities on the consolidated statements of cash flows. Amounts accrued are removed from the table below (accrued capital adjustment) to show the components of these costs on a cash basis. Components of costs included in this line item for the three and six months ended June 30, 20212022 and 20202021 are as follows (in thousands):
| | | Six Months Ended June 30, | | | Six Months Ended June 30, |
| | 2021 | | 2020 | | | 2022 | | 2021 |
Operating — building improvements | | Operating — building improvements | | $ | 76,207 | | | $ | 35,369 | |
Development | Development | $ | 38,428 | | | $ | 27,781 | | Development | | 57,815 | | | 38,428 | |
Operating — building improvements | 35,369 | | | 71,432 | | |
Operating — leasing costs | Operating — leasing costs | 22,804 | | | 18,443 | | Operating — leasing costs | | 23,722 | | | 22,804 | |
Purchase of land held for investment | 8,173 | | | 6,092 | | |
| Capitalized interest | | Capitalized interest | | 7,041 | | | 2,730 | |
Capitalized personnel costs | Capitalized personnel costs | 3,107 | | | 3,155 | | Capitalized personnel costs | | 4,249 | | | 3,107 | |
Capitalized interest | 2,730 | | | 9,268 | | |
Acquisition of property | — | | | 82,726 | | |
Change in accrued capital expenditures | Change in accrued capital expenditures | 5,398 | | | 16,569 | | Change in accrued capital expenditures | | 3,172 | | | 5,398 | |
Purchase of land held-for-investment | | Purchase of land held-for-investment | | — | | | 8,173 | |
Total property acquisition, development, and tenant asset expenditures | Total property acquisition, development, and tenant asset expenditures | $ | 116,009 | | | $ | 235,466 | | Total property acquisition, development, and tenant asset expenditures | | $ | 172,206 | | | $ | 116,009 | |
Capital expenditures decreased $119.5increased $56.2 million between the 20212022 and 20202021 periods primarily due to 2022 redevelopment activities at two of our operating properties and the acquisitionstart of the College Street Garage in CharlotteDomain 9 development project in the second quarter of 2020.April 2021, partially offset by a land purchase in March 2021.
The amounts of tenant improvement and leasing costs for our office portfolio on a per square foot basis for the three months ended June 30, 20212022 and 20202021 were as follows:
| | | 2021 | | 2020 | | 2022 | | 2021 |
New leases | New leases | | $8.52 | | $13.55 | New leases | | $11.86 | | $8.52 |
Renewal leases | Renewal leases | | $6.66 | | $5.72 | Renewal leases | | $7.17 | | $6.66 |
Expansion leases | Expansion leases | | $11.13 | | — | Expansion leases | | $9.17 | | $11.13 |
The amounts of tenant improvement and leasing costs on a per square foot basis vary by lease and by market. Average leasing costs decreased for new leases primarily due to a lease in Austin signed in the second quarter of 2020 with higher than average tenant improvement and leasing costs.
Dividends. We paid common dividends of $90.6$93.7 million and $87.1$90.6 million in the 2021six months ended June 30, 2022 and 2020 six month periods,2021, respectively. We expect to fund our future quarterly common dividends with cash provided by operating activities, also using proceeds from investment property sales, distributions from unconsolidated joint ventures, indebtedness, and indebtedness,proceeds from offerings of equity securities, if necessary.
On a quarterly basis, we review the amount of the common dividend in light of current and projected future cash flows from the sources noted above and also consider the requirements needed to maintain our REIT status. In addition, we have certain covenants under credit agreements whichthat could limit the amount of common dividends paid. In general, common dividends of any amount can be paid as long as leverage, as defined in our credit agreements, is less than 60% and we are not in default. Certain conditions also apply in which we can still pay common dividends if leverage is above that amount. We routinely monitor the status of our common dividend payments in light of the covenants of our credit agreements.
Off Balance Sheet Arrangements
General. We have a number of off balance sheet joint ventures with varying structures, as described in note 8 of our 20202021 Annual Report on Form 10-K and note 4 of this Form 10-Q. The joint ventures in which we have an interest are involved in the ownership, acquisition, and/or development of real estate. A venture will fund capital requirements or operational needs with cash from operations or financing proceeds, if possible. If additional capital is deemed necessary, a venture may request a contribution from the partners, and we will evaluate such request.
Debt. At June 30, 2021,2022, our unconsolidated joint ventures had aggregate outstanding indebtedness to third parties of $290.9$239.4 million. These loans are generally mortgage or construction loans, which are non-recourse to us. In addition, in certain instances, we provide “non-recourse carve-out guarantees” on these non-recourse loans. Certain of these loans have variable interest rates, which creates exposure to the ventures in the form of market risk from interest rate changes.
Critical Accounting Policies
There have been no material changes in the critical accounting policies from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2020.2021.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
There have been no material changes in the market risk associated with our notes payable at June 30, 20212022 compared to that as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2020.2021.
Item 4. Controls and Procedures.
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily appliedapplies judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding our control objectives.
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 controlcontrols over financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
Information regarding legal proceedings is described under the subheading "Litigation" in note 9 to the unaudited condensed consolidated financial statements set forth in this Form 10-Q.
Item 1A. Risk FactorsFactors.
Risk factors that affect our business and financial results are discussed in Part I, "Item 1A. Risk Factors," of our Annual Report on Form 10-K for the year ended December 31, 2020.2021. There have been no material changes in our risk factors from those previously disclosed in our Annual Report. You should carefully consider the risks described in our Annual Report, which could materially affect our business, financial condition, or future results. The risks described in our Annual Report are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem immaterial also may materially adversely affect our business, financial condition, and/or operating results. If any of the risks actually occur, our business, financial condition, and/or results of operations could be negatively affected.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
For information on our equity compensation plans, see note 16 of our Annual Report on Form 10-K, and note 12 to the unaudited condensed consolidated financial statements set forth in this Form 10-Q. We did not make any sales of unregistered securities during the second quarter of 2021. We did notor purchase any common shares during the firstsecond quarter of 2021.2022.
Item 5. Other Information.
Amendments to Articles of Incorporation or Bylaws
The Board periodically reviews the Company's governance documents, including the Company's Amended and Restated Bylaws. On July 26, 2022, the Board approved an amendment and restatement of the Company's Bylaws, effective immediately, in order to, among other things:
•Revise and update to specifically permit the Company to hold virtual or hybrid meetings of the shareholders;
•Revise and update references to the standing committees of the Company, reflecting the division, effective April 26, 2022, of the previously denominated Compensation, Succession, Nominating & Governance Committee into three committees: the Compensation & Human Capital Committee, the Nominating & Governance Committee, and the Sustainability Committee;
•Revise and update to clarify that the members of each of the standing committees and the chair thereof shall be elected at the annual meeting of the Board, and vacancies within any standing committee may be filled by the Board;
•Clarify the procedures to apply in the event of an emergency; and
•Make certain other updates, clarifications, and ministerial and conforming changes.
The foregoing description is qualified in its entirety by reference to the full text of the Bylaws, which is filed as Exhibit 3.2.1 to this Quarterly Report on Form 10-Q and incorporated herein by reference.
Item 6. Exhibits.
| | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| † | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| † | Fifth Amended and Restated Term LoanCredit Agreement, dated June 28, 2021, by andas of May 2, 2022, among the Registrant, Cousins Properties LP,Incorporated, as the Borrower (and the Borrower Parties, as defined, and the Guarantors, as defined); JPMorgan Chase Bank, N.A., as Syndication Agent and an L/C issuer, Bank of America, N.A., as Administrative Agent and an L/C Issuer, Truist Bank, as an L/C Issuer, Truist Bank, PNC Bank, National Association, Morgan Stanley Senior Funding, Inc., U.S. Bank National Association, Wells Fargo Bank, National Association, and TD Bank , National Association, as Documentation Agents, and the Other Lenders Party Hereto BofA Securities, Inc. and J.P. Morgan Securities LLC, as Co-Sustainability Structuring Agents J.P. Morgan Chase Bank, N.A., Bank of America, N.A.BofA Securities, Inc. and Truist Securities, Inc., PNC Bank, National Association, Truist Bank,as Joint Lead Arrangers and the other parties thereto,Joint Bookrunners, filed as Exhibit 10.1 herein.10(g) to the Registrant's Current Report on Form 8-K filed on May 2, 2022, and incorporated herein by reference. |
| | |
| † | |
| | |
| † | |
| | |
| † | |
| | |
| † | |
| | |
101 | † | The following financial information for the Registrant, formatted in inline XBRL (Extensible Business Reporting Language): (i) the consolidated balance sheets, (ii) the consolidated statements of operations, (iii) the consolidated statements of equity, (iv) the consolidated statements of cash flows, and (v) the notes to condensed consolidated financial statements. |
| | |
104 | † | Cover page interactive data file (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibit 101). |
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 hereunto duly authorized.
| | | | | | | | | | | |
| COUSINS PROPERTIES INCORPORATED |
| /s/ Gregg D. Adzema |
| Gregg D. Adzema |
| Executive Vice President and Chief Financial Officer (Duly Authorized Officer and Principal Financial Officer) |
Date: July 29, 202128, 2022