ORLANDO, Fla., Feb. 17, 2014 /PRNewswire/ -- Parkway Properties, Inc. (NYSE: PKY) today announced results for its full year and fourth quarter ended December 31, 2013.
Highlights for Full-Year and Fourth Quarter 2013
- Completed merger with Thomas Properties Group, Inc., valued at approximately $1.2 billion
- Fourth quarter FFO of $0.15 per share and Adjusted FFO of $0.31 per share
- Annual FFO of $0.90 per share and Adjusted FFO of $1.27 per share
- Fourth quarter occupancy of 88.9%, with the portfolio 90.2% leased
"The fourth quarter completed a very successful year for Parkway as we made further progress in constructing a portfolio of high-quality assets that we believe are well positioned to benefit from improving office market fundamentals across our select submarkets of the Sunbelt," stated James R. Heistand, President and Chief Executive Officer of Parkway. "During the quarter, we successfully completed our merger with Thomas Properties Group, Inc. and are well underway in integrating the seven newly acquired assets into Parkway's proven operating model. Additionally, continued leasing momentum during the quarter capped off a strong year in which we completed 2.4 million square feet of leasing and unlocked value throughout the portfolio. We have entered 2014 from a position of strength and remain focused on the long-term positioning of the portfolio, executing on our operational strategy, and creating value for our shareholders."
For the fourth quarter 2013, funds from operations ("FFO") available to common shareholders was $11.1 million, or $0.15 per diluted share. Reported FFO during the fourth quarter 2013 includes the negative impact of one-time items totaling $11.7 million, or $0.16 per share, including $10.3 million in acquisition costs related to the merger with Thomas Properties Group, Inc. Adjusted FFO for the fourth quarter was $22.3 million, or $0.31 per diluted share, recurring FFO was $22.8 million, or $0.31 per diluted share, and funds available for distribution ("FAD") was $12.5 million, or $0.17 per diluted share.
For the year ended December 31, 2013, FFO available to common shareholders was $59.9 million, or $0.90 per diluted share. Reported FFO for full-year 2013 includes the negative impact of one-time items totaling $24.0 million, or $0.36 per share. This includes $6.6 million related to the redemption of the Company's Series D preferred stock, $4.9 million primarily related to the closing of the Company's Jackson, Mississippi office, $13.1 million in acquisition costs primarily related to the Company's merger with Thomas Properties Group, Inc., and offset by $0.6 million in other non-recurring items. Adjusted FFO for the year ended December 31, 2013 was $84.6 million, or $1.27 per diluted share, recurring FFO was $83.9 million, or $1.26 per diluted share, and FAD was $57.4 million, or $0.86 per diluted share.
A reconciliation of FFO, recurring FFO and FAD to net income is included on page 13. Net income, FFO, adjusted FFO, recurring FFO, and FAD for the fourth quarter and full-year 2013, as well as a comparison to the prior-year period, are as follows:
|
(Amounts in thousands, except per share data) |
|
|
| Three Months Ended December 31 |
| Year Ended December 31 |
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| Amount | Per
Share |
| Amount | Per
Share |
| Amount | Per
Share |
| Amount | Per
Share |
Net Loss – Common Stockholders | $ | (8,557) | $ | (0.12) |
| $ | (51,713) | $ | (1.16) |
| $ | (29,687) | $ | (0.45) |
| $ | (51,249) | $ | (1.62) |
Funds From Operations | $ | 11,080 | $ | 0.15 |
| $ | (31,328) | $ | (0.70) |
| $ | 59,900 | $ | 0.90 |
| $ | (45) | $ | 0.00 |
Preferred Stock Redemption |
| - |
| - |
|
| - |
| - |
|
| 6,604 |
| 0.10 |
|
| - |
| - |
Realignment Expenses |
| 850 |
| 0.01 |
|
| 924 |
| 0.02 |
|
| 4,945 |
| 0.07 |
|
| 3,202 |
| 0.10 |
Acquisition Costs |
| 10,347 |
| 0.15 |
|
| 1,281 |
| 0.03 |
|
| 13,122 |
| 0.20 |
|
| 2,127 |
| 0.06 |
Adjusted Funds From Operations | $ | 22,277 | $ | 0.31 |
| $ | (29,123) | $ | (0.65) |
| $ | 84,571 | $ | 1.27 |
| $ | 5,284 | $ | 0.16 |
Other Non-Recurring Items |
| 483 |
| 0.00 |
|
| 41,420 |
| 0.92 |
|
| (625) |
| (0.01) |
|
| 39,822 |
| 1.23 |
Recurring Funds From Operations | $ | 22,760 | $ | 0.31 |
| $ | 12,297 | $ | 0.27 |
| $ | 83,946 | $ | 1.26 |
| $ | 45,106 | $ | 1.39 |
Funds Available for Distribution | $ | 12,524 | $ | 0.17 |
| $ | 8,740 | $ | 0.20 |
| $ | 57,416 | $ | 0.86 |
| $ | 24,909 | $ | 0.77 |
Wtd. Avg. Diluted Shares/Units | 72,332 |
|
| 44,730 |
|
| 66,657 |
|
| 32,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operational Results
Occupancy at the end of the fourth quarter 2013 was 88.9%, compared to 89.2% at the end of the prior quarter. Including leases that have been signed but have yet to commence, the Company's leased percentage at the end of the fourth quarter 2013 was 90.2%, compared to 91.1% at the end of the prior quarter. Occupancy figures include the recently acquired 7000 Central Park in Atlanta, Georgia and the Houston and Austin assets acquired in the merger with Thomas Properties Group, Inc. Excluding these assets, occupancy at the end of the fourth quarter 2013 was 89.3%.
Parkway's share of recurring same-store net operating income ("NOI") was $20.4 million on a GAAP basis during the fourth quarter 2013, which was an increase of $0.3 million, or 1.2%, compared to the same period of the prior year. On a cash basis, the Company's share of recurring same-store NOI increased 4.5% to $20.1 million compared to the same period of the prior year.
For the year ended December 31, 2013, Parkway's share of recurring same-store NOI was $69.8 million on a GAAP basis, or a decline of 0.2% compared to the same period of the prior year. On a cash basis, the Company's share of recurring same-store NOI increased 8.2% to $69.1 million compared to the same period of the prior year.
The Company's portfolio GAAP NOI margin was 62.0% during the fourth quarter 2013, compared to 60.4% during the same period of the prior year. For the full year 2013, the Company's portfolio GAAP NOI margin was 61.4%, compared to 60.5% during the same period of the prior year.
Leasing ActivityDuring the fourth quarter 2013, Parkway signed a total of 572,000 square feet of leases at an average rent per square foot of $23.32 and an average cost of $3.53 per square foot per year. For full-year 2013, the Company signed a total of 2,410,000 square feet of leases, at an average rent per square foot of $25.63 and an average cost of $4.37 per square foot per year.
New & Expansion Leasing – During the fourth quarter 2013, Parkway signed 121,000 square feet of new leases at an average rent per square foot of $26.31 and at an average cost of $4.91 per square foot per year. For full-year 2013, the Company signed 431,000 square feet of new leases at an average rent per square foot of $25.40 and at an average cost of $6.08 per square foot per year.
Expansion leases during the quarter totaled 57,000 square feet at an average rent per square foot of $19.53 and at an average cost of $4.50 per square foot per year. Expansion leases for the full-year totaled 446,000 square feet at an average rent per square foot of $24.61 and at an average cost of $5.15 per square foot per year.
Renewal Leasing – Customer retention during the fourth quarter 2013 was 76.7% and 73.3% year-to-date. During the quarter, the Company signed 394,000 square feet of renewal leases at an average rent per square foot of $23.10, representing a 6.6% rate increase from the expiring rate. The average cost of renewal leases was $1.99 per square foot per year. For full-year 2013, the Company signed 1,534,000 square feet of renewal leases at an average rent per square foot of $26.03, representing a 2.8% rate increase from the expiring rate. The average cost of renewal leases was $3.22 per square foot per year.
Significant operational and leasing statistics for the quarter as compared to prior quarters is as follows:
|
| For the Three Months Ended |
|
| 12/31/13 |
| 09/30/13 |
| 06/30/13 |
| 03/31/13 |
| 12/31/12 |
Ending Occupancy |
| 88.9% |
| 89.2% |
| 89.9% |
| 88.7% |
| 88.0% |
Customer Retention |
| 76.7% |
| 59.4% |
| 84.7% |
| 78.2% |
| 68.9% |
Square Footage of Total Leases Signed (in thousands) |
| 572 |
| 759 |
| 578 |
| 501 |
| 413 |
Average Revenue Per Square Foot of Total Leases Signed |
| $23.32 |
| $25.87 |
| $28.13 |
| $25.03 |
| $25.35 |
Average Cost Per Square Foot Per Year of Total Leases Signed |
| $3.53 |
| $5.33 |
| $4.78 |
| $3.42 |
| $4.74 |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and Disposition Activity
On October 31, 2013, Parkway sold Lakewood II, a 123,000 square foot office property located in Atlanta, Georgia, for a gross sale price of $10.6 million. Parkway had a 30% ownership interest in the property, which was owned by Parkway Properties Office Fund II, L.P. ("Fund II"). Parkway received approximately $3.1 million in cash, its proportionate share of net proceeds from the sale, which was used to reduce amounts outstanding under the Company's revolving credit facility. During the fourth quarter 2013, Fund II recognized a gain on the sale of Lakewood II of approximately $5.9 million, of which approximately $1.8 million was Parkway's share.
On November 5, 2013, Parkway and its joint venture partner foreclosed and took ownership of 7000 Central Park, a 415,000 square foot office building located in the Central Perimeter of Atlanta, Georgia. Parkway previously acquired a 40% common equity interest in a mortgage note secured by the asset for approximately $45.0 million, comprised of an investment of approximately $37.0 million for a preferred equity interest in the joint venture that acquired the note and an investment of approximately $8.0 million for a 40% common equity interest. On December 13, 2013, Parkway and its joint venture partner placed secured financing on the asset in the amount of $30.0 million, the net proceeds of which were used to repay a portion of Parkway's initial preferred equity investment, reducing the preferred equity interest to approximately $7.6 million. The loan has a floating interest rate based on the one-month LIBOR rate plus a spread of 180 basis points, which represents an initial aggregate interest rate of 1.97%. The joint venture also purchased an interest rate hedge that caps LIBOR at 1.75% through December 2016 for the full amount of the loan. The loan has a maturity date of December 2016.
On November 8, 2013, Parkway sold Carmel Crossing, a 326,000 square foot office property located in Charlotte, North Carolina, for a gross sale price of $37.5 million. Parkway had a 30% ownership interest in the property, which was owned by Fund II. Parkway received approximately $7.1 million in cash, its proportionate share of net proceeds from the sale, which was used to reduce amounts outstanding under the Company's revolving credit facility. During the fourth quarter 2013, Fund II recognized a gain on the sale of Carmel Crossing of approximately $14.6 million, of which $4.4 million was Parkway's share, and expenses related to the prepayment of the associated mortgage of approximately $2.1 million, of which approximately $0.6 million was Parkway's share.
On December 6, 2013, Parkway acquired Lincoln Place, a 140,000 square foot office building located in the South Beach submarket of Miami, Florida. The consideration for the transaction was the assumption of the existing first mortgage on the property and the issuance of 900,000 common units in Parkway's operating partnership. The loan secured by Lincoln Place has a current outstanding balance of approximately $49.3 million, a fixed interest rate of 5.9% and a maturity date of June 2016.
On December 19, 2013, Parkway completed its merger with Thomas Properties Group, Inc., valued at approximately $1.2 billion. As a result of the merger, each former share of Thomas Properties common stock has been converted into 0.3822 of a newly issued share of Parkway common stock and each former share of Thomas Properties limited voting stock has been converted into 0.3822 of a newly issued share of Parkway limited voting stock. Immediately following the closing of the Thomas Properties merger, Parkway disposed of Thomas Properties' ownership interest in two office properties located in Philadelphia, Pennsylvania known as Commerce Square to Brandywine Realty Trust (NYSE: BDN), based on a gross property value of $331.8 million. Additionally, on December 19, 2013, Parkway completed the sale of Thomas Properties' Four Points Centre and a contiguous land parcel located in Austin, Texas to Brandywine for a gross sale price of $47.3 million. Parkway received approximately $93.5 million in net proceeds from the sale of these assets to Brandywine.
Immediately following the closing of Parkway's merger with Thomas Properties Group, Inc., the size of Parkway's board of directors was increased to ten and James A. Thomas, the former Chairman, President and Chief Executive Officer of Thomas Properties Group, Inc., became the chairman of Parkway's board of directors.
On December 23, 2013, Parkway acquired its co-investor's 70% interest in the Bank of America Center, an approximately 417,000 square foot office building located in in the central business district of Orlando, Florida, giving Parkway 100% ownership of the asset. Parkway's purchase price for its co-investor's 70% interest in Bank of America Center was $52.5 million, based on an agreed-upon gross valuation of $75.0 million. The existing mortgage loan secured by Bank of America Center has a current outstanding balance of approximately $33.9 million, a fixed interest rate of 4.74% and a maturity date of May 2018.
Subsequent Events
On January 10, 2014, Parkway completed an underwritten public offering of 10,500,000 shares of its common stock at the public offering price of $18.15. On February 11, 2014, Parkway sold an additional 1,325,000 shares of its common stock at the public offering price of $18.15 pursuant to the exercise of the underwriters' option to purchase additional shares. The net proceeds from the offering, including shares sold pursuant to the underwriters' option to purchase additional shares, after deducting the underwriting discount and offering expenses payable by the Company, were approximately $205.5 million and will be used to fund potential acquisition opportunities, to repay amounts outstanding from time to time under the Company's senior unsecured revolving credit facility and/or for general corporate purposes.
On January 17, 2014, Parkway sold the Woodbranch Building, a 109,000 square foot office property located in Houston, Texas, for a gross sale price of $15.0 million. Parkway received approximately $13.9 million in net proceeds, which were used to fund subsequent acquisitions. Parkway expects to book a gain of approximately $10.0 million during first quarter of 2014.
On January 30, 2014, Parkway completed the acquisition of the JTB Center, a complex of three office buildings totaling 248,000 square feet located in the Deerwood submarket of Jacksonville, Florida, for a gross purchase price of $33.3 million. As of January 1, 2014, the JTB Center had a combined occupancy of 94.4% and was unencumbered by any secured indebtedness.
On January 31, 2014, Parkway sold Mesa Corporate Center, a 106,000 square foot office property located in Phoenix, Arizona, for a gross sale price of $13.2 million. Parkway received approximately $12.1 million in net proceeds from the sale, which were used to fund subsequent acquisitions. Parkway expects to realize a gain of approximately $489,000 during the first quarter of 2014.
As a result of its recently completed merger with Thomas Properties Group, Inc., Parkway acquired an indirect interest in TPG/CalSTRS Austin, LLC, a joint venture with the California State Teachers' Retirement System ("CalSTRS") that owns Frost Bank Tower, One Congress Plaza, One American Center, 300 West 6th Street and San Jacinto Center in the central business district of Austin, Texas. Parkway's interest in the CalSTRS joint venture was held through a joint venture with Madison International Realty, a New York based private equity firm. On January 24, 2014, pursuant to a put right held by Madison, Parkway purchased Madison's approximately 17% interest in the CalSTRS joint venture for a purchase price of approximately $41.5 million. On February 10, 2014, pursuant to an agreement entered into between CalSTRS and Parkway, CalSTRS exercised an option to purchase 60% of Madison's former interest on the same terms as Parkway for approximately $24.9 million. After giving effect to these transactions, Parkway has a 40% interest in the CalSTRS joint venture and the Austin properties, with CalSTRS owning the remaining 60%.
Capital Structure
At December 31, 2013, the Company had $58.0 million outstanding under its revolving credit facility, $245.0 million outstanding under its unsecured term loans and held $58.7 million in cash and cash equivalents, of which $39.4 million of cash and cash equivalents was Parkway's share. Parkway's share of secured debt totaled $881.6 million at December 31, 2013.
At December 31, 2013, the Company's net debt to EBITDA multiple was 6.7x, using the quarter's annualized EBITDA after adjusting for the impact of acquisitions and dispositions completed during the period, as compared to 7.5x at September 30, 2013, and 5.3x at December 31, 2012. Excluding the impact of the nonrecurring realignment charges related to the closing of the Jackson office, the Company's net debt to EBITDA multiple would have been 6.6x.
Common Dividend
The Company's previously announced fourth quarter cash dividend of $0.1875 per share, which represents an annualized dividend of $0.75 per share, was paid on December 26, 2013 to shareholders of record as of December 12, 2013.
2014 Outlook
The Company is disclosing its 2014 FFO outlook range of $1.24 to $1.32 per share and net income per diluted share ("EPS") of $0.02 to $0.10. Excluding the impact of projected significant one-time items, including (i) costs related to the completed merger with Thomas Properties Group, Inc. and subsequent severance expenses, (ii) year-to-date property acquisition costs, and (iii) lease termination fees, all of which total approximately $2.9 to $3.4 million, the Company's 2014 FFO outlook would be a range of $1.27 to $1.35 per share.
The reconciliation of projected EPS to projected FFO and recurring FFO per diluted share is as follows:
Outlook for 2014 |
| Range |
Fully diluted EPS |
| $0.02-$0.10 |
Parkway's share of depreciation and amortization |
|
| $1.32-$1.32 |
Gain on sale of real estate |
|
| ($0.10-$0.10) |
Reported FFO per diluted share |
|
| $1.24-$1.32 |
Nonrecurring items |
|
| $0.03-$0.03 |
Recurring FFO per diluted share |
|
| $1.27-$1.35 |
|
|
The 2014 outlook is based on the core operating, financial and investment assumptions described below. These assumptions reflect the Company's expectations based on its knowledge of current market conditions and historical experience. All dollar amounts presented for the 2014 outlook are at Parkway's share and dollars and shares are in thousands.
2014 Core Operating Assumptions |
|
| 2014 Outlook |
Recurring cash NOI |
|
| $ 186,000 - $ 191,000 |
Straight-line rent and amortization of above market rent |
|
| $ 30,500 - $ 31,500 |
Lease termination fee income |
|
| $ 400 - $ 400 |
Management fee after-tax net income |
|
| $ 6,500 - $ 7,000 |
General and administrative expense |
|
| $ 27,250 - $ 28,250 |
Share based compensation expense included in G&A above |
|
| $ 7,000 - $ 8,000 |
TPGI merger expenses included in G&A above |
|
| $ 3,000 - $ 3,500 |
Year-to-date acquisition expenses included in G&A above |
|
| $ 250 - $ 250 |
Mortgage and credit facilities interest expense |
|
| $ 66,000 - $ 67,000 |
Recurring capital expenditures for building improvements, tenant improvements and leasing commissions |
|
| $ 30,000 - $ 34,000 |
Portfolio ending occupancy |
|
| 89.0% - 90.0% |
Weighted average annual diluted common shares/units |
|
| 104,000 - 104,000 |
Variance within the outlook range may occur due to variations in the recurring revenue and expenses of the Company, as well as certain non-recurring items. The earnings outlook does not include the impact of possible future gains or losses on early extinguishment of debt, possible future acquisitions or dispositions and related costs, the impact of fluctuations in the Company's stock price on share-based compensation, possible future impairment charges or other unusual charges that may occur during the year, except as noted. It has been and will continue to be the Company's policy to not issue quarterly earnings guidance or revise the annual earnings outlook unless a material event occurs that impacts our original reported FFO outlook range. This policy is intended to lessen the emphasis on short-term movements that do not have a material impact on earnings or long-term value of the Company.
Webcast and Conference Call
The Company will conduct its fourth quarter earnings conference call on Tuesday, February 18, 2014 at 9:00 a.m. Eastern Time. To participate in the conference call, please dial 877-407-3982, or 1-201-493-6780 for international participants, at least five minutes prior to the scheduled start time. A live audio webcast will also be available on the Company's website (www.pky.com). A taped replay of the call can be accessed 24 hours a day through March 4, 2014, by dialing 877-870-5176, or 1-858-384-5517 for international callers, and using the passcode 13574532.
About Parkway Properties
Parkway Properties, Inc. is a fully integrated, self-administered and self-managed real estate investment trust specializing in the acquisition, ownership and management of quality office properties in higher growth submarkets in the Sunbelt region of the United States. Parkway owns or has an interest in 50 office properties located in eight states with an aggregate of approximately 17.6 million square feet at January 1, 2014. Parkway also offers fee-based real estate services which manage and/or lease approximately 12.2 million square feet for third parties as of January 1, 2014. Additional information about Parkway is available on the company's website at www.pky.com.
Forward Looking Statements
Certain statements in this press release that are not in the present or past tense or that discuss the Company's expectations (including any use of the words "anticipate," "assume," "believe," "estimate," "expect," "forecast," "guidance," "intend," "may," "might," "outlook," "project", "should" or similar expressions) are forward-looking statements within the meaning of the federal securities laws and as such are based upon the Company's current beliefs as to the outcome and timing of future events. There can be no assurance that actual future developments affecting the Company will be those anticipated by the Company. Examples of forward-looking statements include projections relating to 2014 fully diluted EPS, share of depreciation and amortization, gain on sales of real estate, reported FFO per share, recurring FFO per share, nonrecurring items, net operating income, cap rates, internal rates of return, future dividend payment rates, forecasts of FFO accretion, projected capital improvements, expected sources of financing, expectations as to the timing of closing of acquisitions, dispositions and other potential transactions and descriptions relating to these expectations. These forward-looking statements involve risks and uncertainties (some of which are beyond the control of the Company) and are subject to change based upon various factors including, but not limited to, the following risks and uncertainties: changes in the real estate industry and in performance of the financial markets; the actual or perceived impact of U.S. monetary policy; the demand for and market acceptance of the Company's properties for rental purposes; the ability of the Company to enter into new leases or renewal leases on favorable terms; the amount and growth of the Company's expenses; tenant financial difficulties and general economic conditions, including interest rates, as well as economic conditions in those areas where the Company owns properties; risks associated with joint venture partners; risks associated with the ownership and development of real property; termination of property management contracts; the bankruptcy or insolvency of companies for which Parkway provides property management services or the sale of these properties; the outcome of claims and litigation involving or affecting the Company; the ability to satisfy conditions necessary to close pending transactions and the ability to successfully integrate pending transactions; applicable regulatory changes; and other risks and uncertainties detailed from time to time in the Company's SEC filings. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, the Company's business, financial condition, liquidity, cash flows and financial results could differ materially from those expressed in the Company's forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and it is not possible for us to predict the occurrence of those matters or the manner in which they may affect us. The Company does not undertake to update forward-looking statements except as may be required by law.
Company's Use of Non-GAAP Financial Measures
FFO, FAD, NOI and EBITDA, including related per share amounts, are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs and should be evaluated along with GAAP net income and income per diluted share (the most directly comparable GAAP measures), as well as cash flow from operating activities, investing activities and financing activities, in evaluating the operating performance of the Company. Management believes that FFO, FAD, NOI and EBITDA are helpful to investors as supplemental performance measures because these measures exclude the effect of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, these non-GAAP measures can facilitate comparisons of operating performance between periods and among other equity REITs. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP. FFO, FAD, NOI and EBITDA do not represent cash generated from operating activities in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs as disclosed in the Company's Consolidated Statements of Cash Flows. FFO, FAD, NOI and EBITDA should not be considered as an alternative to net income as an indicator of the Company's operating performance or as an alternative to cash flows as a measure of liquidity. The Company's calculation of these non-GAAP measures may not be comparable to similarly titled measures reported by other companies.
FFO – Parkway computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts ("NAREIT"), which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition. FFO is defined as net income, computed in accordance with GAAP, reduced by preferred dividends, excluding gains or losses on depreciable real estate, plus real estate related depreciation and amortization. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of FFO on the same basis. On October 31, 2011, NAREIT issued updated guidance on reporting FFO such that impairment losses on depreciable real estate should be excluded from the computation of FFO for current and prior periods presented.
Recurring FFO – In addition to FFO, Parkway also discloses recurring FFO, which considers Parkway's share of adjustments for non-recurring lease termination fees, gains and losses on extinguishment of debt, gains and losses, acquisition costs, fair value adjustments or other unusual items. Although this is a non-GAAP measure that differs from NAREIT's definition of FFO, the Company believes it provides a meaningful presentation of operating performance.
FAD – There is not a generally accepted definition established for FAD. Therefore, the Company's measure of FAD may not be comparable to FAD reported by other REITs. Parkway defines FAD as FFO, excluding the amortization of share-based compensation, amortization of above and below market leases, straight line rent adjustments, gains and losses, acquisition costs, fair value adjustments, gain or loss on extinguishment of debt, amortization of loan costs, non-cash charges and reduced by recurring non-revenue enhancing capital expenditures for building improvements, tenant improvements and leasing costs. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of FAD on the same basis.
EBITDA – Parkway defines EBITDA, a non-GAAP financial measure, as net income before interest expense, amortization of financing costs, amortization of share-based compensation, income taxes, depreciation, amortization, acquisition costs, gains and losses on early extinguishment of debt, other gains and losses and fair value adjustments. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of EBITDA on the same basis. EBITDA, as calculated by us, is not comparable to EBITDA reported by other REITs that do not define EBITDA exactly as we do. EBITDA does not represent cash generated from operating activities in accordance with GAAP, and should not be considered an alternative to operating income or net income as an indicator of performance or as an alternative to cash flows from operating activities as an indicator of liquidity.
NOI, Recurring NOI, Same-Store NOI and Recurring Same-Store NOI – NOI includes income from real estate operations less property operating expenses (before interest expense and depreciation and amortization). In addition to NOI, Parkway discloses recurring NOI, which considers adjustments for non-recurring lease termination fees or other unusual items. The Company's disclosure of same-store NOI and recurring same-store NOI includes those properties that were owned during the entire current and prior year reporting periods and excludes properties classified as discontinued operations.
Contact:
Parkway Properties, Inc.
Ted McHugh
Director of Investor Relations
Bank of America Center
390 N. Orange Ave., Suite 2400
Orlando, FL 32801
(407) 650-0593
www.pky.com
PARKWAY PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data) |
|
|
|
|
| December 31 |
| December 31 |
| 2013 |
| 2012 |
| (Unaudited) |
|
|
Assets |
|
|
|
Real estate related investments: |
|
|
|
Office and parking properties | $ 2,548,036 |
| $ 1,762,566 |
Accumulated depreciation | (231,241) |
| (199,849) |
| 2,316,795 |
| 1,562,717 |
|
|
|
|
Condominium units held for sale | 19,900 |
| - |
Land available for sale | 250 |
| 250 |
Mortgage loan | 3,502 |
| - |
Investment in unconsolidated joint ventures | 151,162 |
| - |
| 2,491,609 |
| 1,562,967 |
|
|
|
|
Receivables and other assets: |
|
|
|
Rents and fees receivable, net | 2,547 |
| 2,309 |
Straight line rents receivable | 44,006 |
| 34,205 |
Other receivables | 12,253 |
| 2,755 |
Unamortized lease costs | 86,479 |
| 62,978 |
Unamortized loan costs | 7,624 |
| 7,183 |
Escrows and other deposits | 13,701 |
| 7,606 |
Prepaid assets | 5,255 |
| 3,612 |
Investment in preferred interest | 3,500 |
| 3,500 |
Fair value of interest rate swaps | 2,021 |
| - |
Other assets | 1,048 |
| 543 |
Intangible assets, net | 166,756 |
| 118,097 |
Assets held for sale | 16,260 |
| - |
Management contracts, net | 13,764 |
| 19,000 |
Cash and cash equivalents | 58,678 |
| 81,856 |
Total assets | $ 2,925,501 |
| $ 1,906,611 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
Notes payable to banks | $ 303,000 |
| $ 262,000 |
Mortgage notes payable | 1,097,493 |
| 605,889 |
Accounts payable and other liabilities: |
|
|
|
Corporate payables | 5,486 |
| 1,930 |
Deferred tax liability - non-current | 11 |
| 1,959 |
Accrued payroll | 3,081 |
| 2,980 |
Fair value of interest rate swaps | 8,429 |
| 16,285 |
Interest payable | 5,249 |
| 2,653 |
Property payables: |
|
|
|
Accrued expenses and accounts payable | 51,572 |
| 13,111 |
Accrued property taxes | 16,529 |
| 6,868 |
Prepaid rents | 16,923 |
| 9,488 |
Deferred revenue | 654 |
| 315 |
Security deposits | 4,991 |
| 4,680 |
Unamortized below market leases | 75,996 |
| 22,390 |
Other liabilities | - |
| 57 |
Liabilities related to assets held for sale | 566 |
| - |
Total liabilities | 1,589,980 |
| 950,605 |
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
Parkway Properties, Inc. stockholders' equity: |
|
|
|
8.00% Series D preferred stock, $.001 par value, 0 and 5,421,296 |
|
|
|
shares authorized in 2013 and 2012, respectively, 0 and 5,421,296 |
|
|
issued and outstanding in 2013 and 2012, respectively | - |
| 128,942 |
Common stock, $.001 par value, 215,500,000 and 114,578,704 |
|
|
|
shares authorized in 2013 and 2012, respectively, 87,222,221 |
|
|
|
and 56,138,209 shares issued and outstanding in 2013 and |
|
|
|
2012, respectively | 87 |
| 56 |
Limited voting stock, $.001 par value, 4,500,000 and 0 shares |
|
|
|
authorized in 2013 and 2012, respectively, 4,213,104 and 0 |
|
|
|
shares issued and outstanding in 2013 and 2012, respectively | 4 |
| - |
Additional paid-in capital | 1,428,026 |
| 907,254 |
Accumulated other comprehensive loss | (2,179) |
| (4,425) |
Accumulated deficit | (409,338) |
| (337,813) |
Total Parkway Properties, Inc. stockholders' equity | 1,016,600 |
| 694,014 |
Noncontrolling interests | 318,921 |
| 261,992 |
Total equity | 1,335,521 |
| 956,006 |
Total liabilities and equity | $ 2,925,501 |
| $ 1,906,611 |
|
|
|
|
PARKWAY PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Year Ended |
| December 31, |
| December 31, |
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| (Unaudited) |
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
Income from office and parking properties | $ 71,197 |
| $ 51,564 |
| $ 268,054 |
| $ 186,067 |
Management company income | 4,843 |
| 4,782 |
| 18,145 |
| 19,778 |
Total revenues | 76,040 |
| 56,346 |
| 286,199 |
| 205,845 |
|
|
|
|
|
|
|
|
Expenses and other |
|
|
|
|
|
|
|
Property operating expense | 27,214 |
| 20,186 |
| 103,502 |
| 72,184 |
Depreciation and amortization | 30,427 |
| 20,819 |
| 118,031 |
| 74,626 |
Impairment loss on real estate | - |
| 5,700 |
| - |
| 5,700 |
Impairment loss on management contracts and goodwill | - |
| 41,967 |
| - |
| 41,967 |
Change in fair value of contingent consideration | - |
| - |
| - |
| 216 |
Management company expenses | 5,409 |
| 4,272 |
| 19,399 |
| 17,237 |
General and administrative | 7,382 |
| 5,154 |
| 25,653 |
| 16,420 |
Acquisition costs | 10,347 |
| 1,300 |
| 13,126 |
| 2,791 |
Total expenses and other | 80,779 |
| 99,398 |
| 279,711 |
| 231,141 |
|
|
|
|
|
|
|
|
Operating income (loss) | (4,739) |
| (43,052) |
| 6,488 |
| (25,296) |
|
|
|
|
|
|
|
|
Other income and expenses |
|
|
|
|
|
|
|
Interest and other income | 1,617 |
| 67 |
| 2,236 |
| 272 |
Equity in earnings (loss) of unconsolidated joint ventures | (295) |
| - |
| 178 |
| - |
Gain on sale of real estate | - |
| - |
| - |
| 48 |
Recovery of loss on mortgage loan receivable | - |
| - |
| - |
| 500 |
Interest expense | (12,609) |
| (8,891) |
| (45,622) |
| (34,352) |
|
|
|
|
|
|
|
|
Loss before income taxes | (16,026) |
| (51,876) |
| (36,720) |
| (58,828) |
|
|
|
|
|
|
|
|
Income tax benefit (expense) | (327) |
| (118) |
| 1,405 |
| (261) |
|
|
|
|
|
|
|
|
Loss from continuing operations | (16,353) |
| (51,994) |
| (35,315) |
| (59,089) |
Discontinued operations: |
|
|
|
|
|
|
|
Income (loss) from discontinued operations | (1,684) |
| (1,976) |
| (9,215) |
| 3,170 |
Gain on sale of real estate from discontinued operations | 20,406 |
| 3,172 |
| 32,493 |
| 12,938 |
Total discontinued operations | 18,722 |
| 1,196 |
| 23,278 |
| 16,108 |
|
|
|
|
|
|
|
|
Net income (loss) | 2,369 |
| (50,798) |
| (12,037) |
| (42,981) |
Net loss attributable to noncontrolling interests - unit holders | 288 |
| 268 |
| 291 |
| 269 |
Net (income) loss attributable to noncontrolling interests - real estate partnerships | (11,214) |
| 1,528 |
| (7,904) |
| 3,317 |
|
|
|
|
|
|
|
|
Net loss for Parkway Properties, Inc. | (8,557) |
| (49,002) |
| (19,650) |
| (39,395) |
Dividends on preferred stock | - |
| (2,711) |
| (3,433) |
| (10,843) |
Dividends on convertible preferred stock | - |
| - |
| - |
| (1,011) |
Dividends on preferred stock redemption | - |
| - |
| (6,604) |
| - |
Net loss attributable to common stockholders | $ (8,557) |
| $ (51,713) |
| $ (29,687) |
| $ (51,249) |
|
|
|
|
|
|
|
|
Net loss per common share attributable to Parkway Properties, Inc.: |
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
Loss from continuing operations attributable to Parkway Properties, Inc. | $ (0.20) |
| $ (1.18) |
| $ (0.60) |
| $ (1.98) |
Discontinued operations | 0.08 |
| 0.02 |
| 0.15 |
| 0.36 |
Basic net loss attributable to Parkway Properties, Inc. | $ (0.12) |
| $ (1.16) |
| $ (0.45) |
| $ (1.62) |
Diluted: |
|
|
|
|
|
|
|
Loss from continuing operations attributable to Parkway Properties, Inc. | $ (0.20) |
| $ (1.18) |
| $ (0.60) |
| $ (1.98) |
Discontinued operations | 0.08 |
| 0.02 |
| 0.15 |
| 0.36 |
Diluted net loss attributable to Parkway Properties, Inc. | $ (0.12) |
| $ (1.16) |
| $ (0.45) |
| $ (1.62) |
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
Basic | 71,221 |
| 44,476 |
| 66,336 |
| 31,542 |
Diluted | 71,221 |
| 44,476 |
| 66,336 |
| 31,542 |
|
|
|
|
|
|
|
|
Amounts attributable to Parkway Properties, Inc. common stockholders: |
|
|
|
|
|
|
|
Loss from continuing operations attributable to Parkway Properties, Inc. | $ (14,369) |
| $ (52,707) |
| $ (39,522) |
| $ (62,537) |
Discontinued operations | 5,812 |
| 994 |
| 9,835 |
| 11,288 |
Net loss attributable to common stockholders | $ (8,557) |
| $ (51,713) |
| $ (29,687) |
| $ (51,249) |
|
|
|
|
|
|
|
|
PARKWAY PROPERTIES, INC.
RECONCILIATION OF FUNDS FROM OPERATIONS AND FUNDS AVAILABLE
FOR DISTRIBUTION TO NET INCOME AT PARKWAY'S SHARE
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Year Ended |
| December 31 |
| December 31 |
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| (Unaudited) |
| (Unaudited) |
|
|
|
|
|
|
|
|
Net loss for Parkway Properties, Inc. | $ (8,557) |
| $ (49,002) |
| $ (19,651) |
| $ (39,395) |
|
|
|
|
|
|
|
|
Adjustments to net income (loss) for Parkway Properties, Inc.: |
|
|
|
|
|
|
|
Preferred dividends | - |
| (2,711) |
| (3,433) |
| (10,843) |
Convertible preferred dividends | - |
| - |
| - |
| (1,011) |
Dividends on preferred stock redemption | - |
| - |
| (6,604) |
| - |
Depreciation and amortization | 26,047 |
| 14,625 |
| 97,888 |
| 50,359 |
Noncontrolling interest - unit holders | (288) |
| (268) |
| (291) |
| (269) |
Impairment loss on depreciable real estate | - |
| 9,200 |
| 10,200 |
| 9,200 |
Gain on sale of real estate | (6,122) |
| (3,172) |
| (18,209) |
| (8,086) |
FFO available to common stockholders | $ 11,080 |
| $ (31,328) |
| $ 59,900 |
| $ (45) |
|
|
|
|
|
|
|
|
Adjustments to derive recurring FFO: |
|
|
|
|
|
|
|
Loss on non-depreciable assets | - |
| 41,967 |
| - |
| 41,419 |
Change in fair value of contingent consideration | - |
| - |
| - |
| 216 |
Non-recurring lease termination fee income | (162) |
| (547) |
| (1,211) |
| (2,494) |
Loss on early extinguishment of debt | 645 |
| - |
| 1,216 |
| 896 |
Non-cash adjustment for interest rate swap | - |
| - |
| (630) |
| (215) |
Dividends on preferred stock redemption | - |
| - |
| 6,604 |
| - |
Acquisition costs | 10,347 |
| 1,281 |
| 13,122 |
| 2,127 |
Realignment expenses | 850 |
| 924 |
| 4,945 |
| 3,202 |
Recurring FFO | $ 22,760 |
| $ 12,297 |
| $ 83,946 |
| $ 45,106 |
|
|
|
|
|
|
|
|
Funds available for distribution |
|
|
|
|
|
|
|
FFO available to common stockholders | $ 11,080 |
| $ (31,328) |
| $ 59,900 |
| $ (45) |
Add (Deduct) : |
|
|
|
|
|
|
|
Straight-line rents | (3,623) |
| (1,375) |
| (10,888) |
| (8,543) |
Amortization of above market leases | (443) |
| 406 |
| (197) |
| 1,542 |
Amortization of share-based compensation | 2,408 |
| 61 |
| 5,730 |
| 432 |
Acquisition costs | 10,347 |
| 1,281 |
| 13,122 |
| 2,127 |
Amortization of loan costs | 547 |
| 523 |
| 2,194 |
| 1,714 |
Non-cash adjustment for interest rate swap | - |
| - |
| (630) |
| (215) |
Dividends on preferred stock redemption | - |
| - |
| 6,604 |
| - |
Loss on early extinguishment of debt | 645 |
| - |
| 1,216 |
| 896 |
Loss on non-depreciable assets | - |
| 41,967 |
| - |
| 41,419 |
Change in fair value of contingent consideration | - |
| - |
| - |
| 216 |
Recurring capital expenditures: |
|
|
|
|
|
|
|
Building improvements | (1,395) |
| (481) |
| (4,325) |
| (2,159) |
Tenant improvements - new leases | (1,366) |
| (494) |
| (2,711) |
| (5,488) |
Tenant improvements - renewal leases | (1,335) |
| (1,244) |
| (4,402) |
| (3,195) |
Leasing costs - new leases | (3,549) |
| (129) |
| (4,302) |
| (1,573) |
Leasing costs - renewal leases | (792) |
| (447) |
| (3,895) |
| (2,219) |
Total recurring capital expenditures | (8,437) |
| (2,795) |
| (19,635) |
| (14,634) |
Funds available for distribution | $ 12,524 |
| $ 8,740 |
| $ 57,416 |
| $ 24,909 |
|
|
|
|
|
|
|
|
Diluted per common share/unit information (**) |
|
|
|
|
|
|
|
FFO per share | $ 0.15 |
| $ (0.70) |
| $ 0.90 |
| $ (0.00) |
Recurring FFO per share | $ 0.31 |
| $ 0.27 |
| $ 1.26 |
| $ 1.39 |
FAD per share | $ 0.17 |
| $ 0.20 |
| $ 0.86 |
| $ 0.77 |
Dividends paid | $ 0.1875 |
| $ 0.1125 |
| $ 0.64 |
| $ 0.375 |
Dividend payout ratio for FFO | 130.0% |
| N/M |
| 70.9% |
| N/M |
Dividend payout ratio for recurring FFO | 60.5% |
| 40.9% |
| 50.6% |
| 27.0% |
Dividend payout ratio for FAD | 110.3% |
| 57.6% |
| 74.0% |
| 48.8% |
|
|
|
|
|
|
|
|
Other supplemental information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring capital expenditures | $ 8,437 |
| $ 2,795 |
| $ 19,635 |
| $ 14,634 |
Upgrades on acquisitions | 6,098 |
| 5,347 |
| 21,267 |
| 10,162 |
Total real estate improvements and leasing costs | $ 14,535 |
| $ 8,142 |
| $ 40,902 |
| $ 24,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on non-depreciable assets - mortgage loan | $ - |
| $ - |
| $ - |
| $ 500 |
Gain on non-depreciable assets - land | - |
| - |
| - |
| 48 |
Impairment l\oss on non-depreciable assets - management contracts and goodwill | - |
| (41,967) |
| - |
| (41,967) |
Gain on non-depreciable assets included in FFO | $ - |
| $ (41,967) |
| $ - |
| $ (41,419) |
|
|
|
|
|
|
|
|
**Information for diluted computations: |
|
|
|
|
|
|
|
Basic common shares/units outstanding | 72,175 |
| 44,705 |
| 66,598 |
| 32,131 |
Dilutive effect of other share equivalents | 157 |
| 25 |
| 59 |
| 304 |
Diluted weighted average shares/units outstanding | 72,332 |
| 44,730 |
| 66,657 |
| 32,435 |
|
|
|
|
|
|
|
|
PARKWAY PROPERTIES, INC.
EBITDA, COVERAGE RATIOS AND CAPITALIZATION INFORMATION
(In thousands, except per share, percentage and multiple data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12/31/13 |
| 09/30/13 |
| 06/30/13 |
| 03/31/13 |
| 12/31/12 |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for Parkway Properties, Inc. | $ (8,557) |
| $ (2,306) |
| $ (7,620) |
| $ (1,168) |
| $ (49,002) |
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments at Parkway's share to net income (loss) for Parkway Properties,
Inc.: |
|
|
|
|
|
|
|
|
|
|
Interest expense | 9,399 |
| 8,143 |
| 7,787 |
| 6,638 |
| 4,830 |
|
Amortization of financing costs | 547 |
| 646 |
| 602 |
| 399 |
| 523 |
|
Non-cash adjustment for interest rate swap | - |
| - |
| (630) |
| - |
| - |
|
Loss on early extinguishment of debt | 645 |
| - |
| 572 |
| - |
| - |
|
Acquisition costs | 10,347 |
| 1,130 |
| 515 |
| 1,130 |
| 1,281 |
|
Depreciation and amortization | 26,047 |
| 24,828 |
| 25,308 |
| 21,705 |
| 14,626 |
|
Amortization of share-based compensation | 2,408 |
| 2,001 |
| 1,232 |
| 89 |
| 61 |
|
Gain on sale of real estate and other assets | (6,122) |
| (11,545) |
| - |
| (542) |
| (3,172) |
|
Non-cash losses | - |
| 5,600 |
| 4,600 |
| - |
| 51,167 |
|
Tax expense (benefit) | 326 |
| (839) |
| (384) |
| (507) |
| 118 |
|
EBITDA | $ 35,040 |
| $ 27,658 |
| $ 31,982 |
| $ 27,744 |
| $ 20,432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest coverage ratio | 3.7 |
| 3.4 |
| 4.1 |
| 4.2 |
| 4.2 |
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charge coverage ratio | 3.2 |
| 2.8 |
| 3.1 |
| 2.5 |
| 2.2 |
|
|
|
|
|
|
|
|
|
|
|
|
Modified fixed charge coverage ratio | 3.8 |
| 3.4 |
| 3.8 |
| 3.0 |
| 2.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization information (3) |
|
|
|
|
|
|
|
|
|
|
Mortgage notes payable | $ 1,302,264 |
| $ 722,313 |
| $ 724,090 |
| $ 768,005 |
| $ 605,889 |
|
Notes payable to banks | 303,000 |
| 391,000 |
| 313,000 |
| 125,000 |
| 262,000 |
|
Adjustments for noncontrolling interest in real estate partnerships: |
|
|
|
|
|
|
|
|
|
|
Mortgage notes payable | (199,969) |
| (229,977) |
| (230,213) |
| (230,885) |
| (272,215) |
|
Parkway's share of total debt | 1,405,295 |
| 883,336 |
| 806,877 |
| 662,120 |
| 595,674 |
|
Less: Parkway's share of cash | (39,354) |
| (24,585) |
| (16,249) |
| (46,235) |
| (55,968) |
|
Parkway's share of net debt (excluding debt of unconsolidated JV's) | 1,365,941 |
| 858,751 |
| 790,628 |
| 615,885 |
| 539,706 |
|
Series D Preferred stock (liquidation value) | - |
| - |
| - |
| 135,532 |
| 135,532 |
|
Parkway's share of net debt plus preferred stock | $ 1,365,941 |
| $ 858,751 |
| $ 790,628 |
| $ 751,417 |
| $ 675,238 |
|
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock and operating units outstanding | 92,336 |
| 68,628 |
| 68,563 |
| 68,767 |
| 56,140 |
|
Stock price per share at period end | $ 19.29 |
| $ 17.77 |
| $ 16.76 |
| $ 18.55 |
| $ 13.99 |
|
Market value of common equity | $ 1,781,161 |
| $ 1,219,520 |
| $ 1,149,116 |
| $ 1,275,628 |
| $ 785,399 |
|
Series D preferred stock (liquidation value) | - |
| - |
| - |
| 135,532 |
| 135,532 |
|
Total market capitalization (including net debt) | $ 3,147,102 |
| $ 2,078,271 |
| $ 1,939,744 |
| $ 2,027,045 |
| $ 1,460,637 |
|
Net debt as a % of market capitalization | 43.4% |
| 41.3% |
| 40.8% |
| 30.4% |
| 37.0% |
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA - annualized | $ 140,160 |
| $ 110,632 |
| $ 127,928 |
| $ 110,976 |
| $ 81,728 |
|
Adjustment to annualize investment activities (1) | 62,834 |
| 4,105 |
| 278 |
| 16,490 |
| 19,368 |
|
EBITDA - adjusted annualized | $ 202,994 |
| $ 114,737 |
| $ 128,206 |
| $ 127,466 |
| $ 101,096 |
|
Net debt to EBITDA multiple | 6.7 |
| 7.5 |
| 6.2 |
| 4.8 |
| 5.3 |
|
Net debt plus preferred to EBITDA multiple | 6.7 |
| 7.5 |
| 6.2 |
| 5.9 |
| 6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA | $ 35,040 |
| $ 27,658 |
| $ 31,982 |
| $ 27,744 |
| $ 20,432 |
|
One time realignment charge | 850 |
| 3,635 |
| - |
| - |
| - |
|
Recurring EBITDA (2) | 35,890 |
| 31,293 |
| 31,982 |
| 27,744 |
| 20,432 |
|
Recurring EBITDA - annualized | 143,560 |
| 125,172 |
| 127,928 |
| 110,976 |
| 81,728 |
|
Adjustment to annualize investment activities (1) | 62,834 |
| 4,105 |
| 278 |
| 16,490 |
| 19,368 |
|
Recurring EBITDA - adjusted annualized | $ 206,394 |
| $ 129,277 |
| $ 128,206 |
| $ 127,466 |
| $ 101,096 |
|
Net debt to EBITDA multiple | 6.6 |
| 6.6 |
| 6.2 |
| 4.8 |
| 5.3 |
|
Net debt plus preferred to EBITDA multiple | 6.6 |
| 6.6 |
| 6.2 |
| 5.9 |
| 6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustment to annualized EBITDA represents the implied annualized impact of any acquisition or disposition activity for the period and the annualized impact of the loan to TPGI. |
|
|
|
|
|
|
|
|
|
|
|
(2) Recurring EBITDA is adjusted to reflect the impact of the nonrecurring realignment expenses. |
|
|
|
|
|
|
|
|
|
|
|
|
|
PARKWAY PROPERTIES, INC. |
SAME-STORE NET OPERATING INCOME |
THREE MONTHS ENDED DECEMBER 31, 2013 AND 2012 |
(In thousands, except number of properties data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average |
|
|
|
| Net Operating Income |
| Occupancy |
|
| Number of | Percentage |
|
|
|
|
|
| Square Feet | Properties | of Portfolio (1) | 2013 | 2012 |
| 2013 | 2012 |
|
|
|
|
|
|
|
|
|
Same-store properties: |
|
|
|
|
|
|
|
|
Wholly owned | 6,100 | 23 | 41.08% | $ 19,459 | $ 16,783 |
| 88.2% | 89.1% |
Fund II | 2,477 | 7 | 23.38% | 11,076 | 13,906 |
| 93.9% | 90.8% |
Total same-store properties | 8,577 | 30 | 64.46% | $ 30,535 | $ 30,689 |
| 89.9% | 89.6% |
Net operating income from all |
|
|
|
|
|
|
|
|
office and parking properties | 17,372 | 51 | 100.00% | $ 47,367 | $ 31,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Percentage of portfolio based on 2013 net operating income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table is a reconciliation of net income (loss) to SSNOI and Recurring SSNOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended | Year Ended |
|
|
|
| December 31 | December 31 |
|
|
|
| 2013 | 2012 |
| 2013 | 2012 |
|
|
|
|
|
|
|
|
|
Net loss for Parkway Properties, Inc. |
|
|
| $ (8,557) | $ (49,002) |
| $ (19,650) | $ (39,395) |
Add (deduct): |
|
|
|
|
|
|
|
|
Interest expense |
|
|
| 12,609 | 8,891 |
| 45,622 | 34,352 |
Depreciation and amortization |
|
|
| 30,427 | 20,819 |
| 118,031 | 74,626 |
Management company expenses |
|
|
| 5,409 | 4,272 |
| 19,399 | 17,237 |
Income tax expense |
|
|
| 327 | 118 |
| (1,405) | 261 |
General and administrative expenses |
|
|
| 7,382 | 5,154 |
| 25,653 | 16,420 |
Acquisition costs |
|
|
| 10,347 | 1,300 |
| 13,126 | 2,791 |
Equity in (earnings) loss of unconsolidated joint ventures |
|
| 295 | - |
| (178) | - |
Gain on sale of real estate |
|
|
| - | - |
| - | (500) |
Recovery of loss on mortgage loan receivable |
|
| - | - |
| - | (48) |
Non-cash impairment loss on real estate, management contracts and goodwill | - | 47,667 |
| - | 47,667 |
Change in fair value of contingent consideration |
|
| - | - |
| - | 216 |
Net (income) loss attributable to noncontrolling interests |
|
| 10,926 | (1,796) |
| 7,613 | (3,586) |
Loss from discontinued operations |
|
|
| 1,684 | 1,976 |
| 9,215 | (3,170) |
Gain on sale of real estate from discontinued operations |
|
| (20,406) | (3,172) |
| (32,493) | (12,938) |
Management company income |
|
|
| (4,843) | (4,782) |
| (18,145) | (19,778) |
Interest and other income |
|
|
| (1,617) | (67) |
| (2,236) | (272) |
Net operating income from consolidated office and parking properties |
| 43,983 | 31,378 |
| 164,552 | 113,883 |
Net operating income from unconsolidated joint ventures |
|
| 3,384 | - |
| 4,852 | - |
Less: Net operating income from non same-store properties |
| (16,832) | (689) |
| (59,637) | (2,882) |
Same-store net operating income (SSNOI) |
|
| 30,535 | 30,689 |
| 109,767 | 111,001 |
Less: non-recurring lease termination fee income |
|
| (100) | (781) |
| (1,001) | (3,396) |
Recurring SSNOI |
|
|
| $ 30,435 | $ 29,908 |
| $ 108,766 | $ 107,605 |
|
|
|
|
|
|
|
|
|
Parkway's share of SSNOI |
|
|
| $ 20,450 | $ 20,658 |
| $ 70,675 | $ 72,273 |
|
|
|
|
|
|
|
|
|
Parkway's share of recurring SSNOI |
|
| $ 20,362 | $ 20,115 |
| $ 69,781 | $ 69,929 |
|
|
|
|
|
|
|
|
|
Logo: http://photos.prnewswire.com/prnh/20030513/PARKLOGO
