ATLANTA--(BUSINESS WIRE)--Cousins Properties Incorporated (NYSE:CUZ - News) today reported its results of operations for the three and nine months ended September 30, 2009. All per share amounts are reported on a diluted basis; basic per share data is included in the Condensed Consolidated Statements of Income accompanying this release.
Funds from Operations Available to Common Stockholders (“FFO”) was $7.3 million, or $0.12 per share, before certain separation and non-cash impairment and valuation charges discussed below for the third quarter of 2009, compared with FFO of $20.9 million, or $0.39 per share, for the third quarter of 2008. FFO was $38.6 million, or $0.70 per share, before such charges for the nine months ended September 30, 2009, compared with $50.9 million, or $0.95 per share, for the same period in 2008.
Net Income (Loss) Available to Common Stockholders (“Net Income (Loss) Available”) was ($7.8) million, or ($0.13) per share, before such separation and non-cash impairment and valuation charges for the quarter ended September 30, 2009, compared with Net Income Available of $7.0 million, or $0.13 per share, for the third quarter of 2008. Net Income Available was $160.0 million, or $2.89 per share, before such charges for the nine months ended September 30, 2009, compared with $11.7 million, or $0.22 per share, for the same period in 2008. During the second quarter of 2009, the Company recorded $88.3 million of separation and non-cash impairment and valuation charges.
The Company recorded $48.5 million of non-cash impairment charges during the third quarter of 2009. These charges consisted of the following:
The impairment charges on Terminus 200, LLC and the airplane were previously disclosed in September 2009.
After such separation and non-cash impairment and valuation charges, FFO was a loss of $41.9 million, or $0.70 per share, for the third quarter of 2009 and a loss of $99.3 million, or $1.79 per share, for the nine months ended September 30, 2009. Net Loss Available, after such separation and non-cash charges, was $57.1 million, or $0.95 per share, for the third quarter of 2009 and Net Income Available was $22.2 million, or $0.40 per share, for the nine months ended September 30, 2009.
A reconciliation of FFO and Net Income (Loss) Available before certain separation and non-cash impairment and valuation charges is as follows:
| 3rd Quarter 2009 | Nine Months 2009 | |||||||||||||||
| $(000) | Per Share | $(000) | Per Share | |||||||||||||
| FFO Before Certain Charges | $ | 7,314 | $ | 0.12 | $ | 38,599 | $ | 0.70 | ||||||||
|
Certain Separation and Non-Cash Impairment and Valuation Charges: |
||||||||||||||||
| Terminus 200 Impairment | (38,947 | ) | (0.65 | ) | (38,947 | ) | (0.70 | ) | ||||||||
| Glenmore Garden Villas Impairment | (4,935 | ) | (0.08 | ) | (6,065 | ) | (0.11 | ) | ||||||||
| Airplane impairment | (4,012 | ) | (0.07 | ) | (4,012 | ) | (0.07 | ) | ||||||||
| Temco Impairment | (631 | ) | (0.01 | ) | (631 | ) | (0.01 | ) | ||||||||
| Impairment charge on 10 Terminus | - | 0.00 | (34,900 | ) | (0.63 | ) | ||||||||||
| Impairment charges on Investments in Joint Ventures | - | 0.00 | (27,000 | ) | (0.49 | ) | ||||||||||
| Valuation allowance on deferred tax asset | - | 0.00 | (15,907 | ) | (0.29 | ) | ||||||||||
| Write-off of predevelopment expenses | - | 0.00 | (3,100 | ) | (0.06 | ) | ||||||||||
| Separation charges | (724 | ) | (0.01 | ) | (3,094 | ) | (0.06 | ) | ||||||||
| Other reserves and impairments | - | 0.00 | (4,219 | ) | (0.07 | ) | ||||||||||
| Total | (49,249 | ) | (0.82 | ) | (137,875 | ) | (2.49 | ) | ||||||||
| FFO | $ | (41,935 | ) | $ | (0.70 | ) | $ | (99,276 | ) | $ | (1.79 | ) | ||||
| Net Income (Loss) Available Before Certain Charges | $ | (7,839 | ) | $ | (0.13 | ) | $ | 160,045 | $ | 2.89 | ||||||
|
Certain Separation and Non-Cash Impairment and Valuation Charges |
(49,249 | ) | (0.82 | ) | (137,875 | ) | (2.49 | ) | ||||||||
| Net Income (Loss) Available | $ | (57,088 | ) | $ | (0.95 | ) | $ | 22,170 | $ | 0.40 | ||||||
Third quarter highlights of the Company included the following:
At September 30, 2009, the Company’s portfolio of operational office buildings was 87% leased, its portfolio of operational retail centers was 83% leased and its operational industrial buildings were 44% leased.
“In the third quarter, our team made significant strides in improving our balance sheet and cost structure to make us more competitive in the current environment,” said Larry Gellerstedt, CEO of Cousins. “Raising over $300 million in common equity dramatically reduced our leverage thereby creating more financial flexibility for future opportunities. We also made some difficult but necessary decisions to reduce our expenses in the quarter. We expect that the combination of these actions will make us a leaner but stronger organization focused on maximizing the value of our assets for our shareholders.”
The Condensed Consolidated Statements of Income, Condensed Consolidated Balance Sheets and a schedule entitled Funds From Operations, which reconciles Net Income (Loss) Available to FFO, are attached to this press release. More detailed information on Net Income (Loss) Available and FFO results is included in the “Net Income (Loss) and Funds From Operations-Supplemental Detail” schedule which is included along with other supplemental information in the Company’s Current Report on Form 8-K, which the Company is furnishing to the Securities and Exchange Commission (“SEC”), and which can be viewed through the “Quarterly Disclosures” and “SEC Filings” links on the Investor Relations page of the Company’s website at www.cousinsproperties.com. This information may also be obtained by calling the Company’s Investor Relations Department at (404) 407-1984.
The Company will conduct a conference call at 2:00 p.m. (Eastern Time) on Thursday, November 5, 2009, to discuss the results of the quarter ended September 30, 2009. The number to call for this interactive teleconference is (212) 231-2900. A replay of the conference call will be available for 14 days by dialing (402) 977-9140 and entering the passcode 21439816. The replay can be accessed on the Company’s website, www.cousinsproperties.com, through the “Q3 2009 Cousins Properties Incorporated Earnings Conference Call” link on the Investor Relations page, as well as at www.streetevents.com and www.earnings.com. The rebroadcast will be available on the Investor Relations page of the Company’s website for 14 days.
Cousins Properties Incorporated is a leading diversified real estate company with extensive experience in development, acquisition, financing, management and leasing. Based in Atlanta, the Company actively invests in office, multi-family, retail, and land development projects. Since its founding in 1958, Cousins has developed 20 million square feet of office space, 20 million square feet of retail space, more than 3,500 multi-family units and more than 60 single-family neighborhoods. The Company is a fully integrated equity real estate investment trust (REIT) and trades on the New York Stock Exchange under the symbol CUZ. For more, please visit www.cousinsproperties.com.
Certain matters discussed in this news release are forward-looking statements within the meaning of the federal securities laws and are subject to uncertainties and risk. These include, but are not limited to, general and local economic conditions (including the current general recession and state of the credit markets), local real estate conditions (including the overall condition of the residential and condominium markets), the activity of others developing competitive projects, the risks associated with development projects (such as delay, cost overruns and leasing/sales risk of new properties), the cyclical nature of the real estate industry, the financial condition of existing tenants, interest rates, the Company’s ability to obtain favorable financing or zoning, environmental matters, the effects of terrorism, the ability of the Company to close properties under contract and other risks detailed from time to time in the Company’s filings with the Securities and Exchange Commission, including those described in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2008 and the Company’s Current Report on Form 8-K filed on September 14, 2009. The words “believes,” “expects,” “anticipates,” “estimates” and similar expressions are intended to identify forward-looking statements. Although the Company believes that its plans, intentions and expectations reflected in any forward-looking statement are reasonable, the Company can give no assurance that these plans, intentions or expectations will be achieved. Such forward-looking statements are based on current expectations and speak as of the date of such statements. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of future events, new information or otherwise.
| COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES | |||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||
| (Unaudited, in thousands, except per share amounts) | |||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||
| 2009 | 2008 | 2009 | 2008 | ||||||||||||||
| REVENUES: | |||||||||||||||||
| Rental property revenues | $ | 38,632 | $ | 38,337 | $ | 113,236 | $ | 109,344 | |||||||||
| Fee income | 9,510 | 21,736 | 25,726 | 37,096 | |||||||||||||
| Multi-family residential unit sales | 9,228 | 5,459 | 10,413 | 5,459 | |||||||||||||
| Residential lot and outparcel sales | 1,150 | 3,747 | 7,026 | 6,746 | |||||||||||||
| Interest and other | 675 | 991 | 2,946 | 3,291 | |||||||||||||
| 59,195 | 70,270 | 159,347 | 161,936 | ||||||||||||||
| COSTS AND EXPENSES: | |||||||||||||||||
| Rental property operating expenses | 17,402 | 14,641 | 49,874 | 42,663 | |||||||||||||
| General and administrative expenses | 9,180 | 12,975 | 28,546 | 32,382 | |||||||||||||
| Separation expenses | 724 | 45 | 3,094 | 351 | |||||||||||||
| Reimbursed general and administrative expenses | 3,979 | 4,006 | 12,237 | 11,745 | |||||||||||||
| Depreciation and amortization | 13,868 | 13,272 | 42,305 | 37,148 | |||||||||||||
| Multi-family residential unit cost of sales | 7,372 | 4,715 | 8,557 | 4,715 | |||||||||||||
| Residential lot and outparcel cost of sales | 979 | 1,917 | 4,732 | 3,695 | |||||||||||||
| Interest expense | 10,793 | 8,705 | 31,783 | 22,347 | |||||||||||||
| Impairment loss | 4,012 | - | 40,512 | - | |||||||||||||
| Other | 1,723 | 1,975 | 7,701 | 4,279 | |||||||||||||
| 70,032 | 62,251 | 229,341 | 159,325 | ||||||||||||||
| GAIN ON EXTINGUISHMENT OF DEBT | - | - | 12,498 | - | |||||||||||||
|
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES, INCOME (LOSS) FROM UNCONSOLIDATED JOINT VENTURES AND GAIN ON SALE OF INVESTMENT PROPERTIES |
(10,837 | ) | 8,019 | (57,496 | ) | 2,611 | |||||||||||
| (PROVISION) BENEFIT FOR INCOME TAXES FROM OPERATIONS | (54 | ) | (916 | ) | (7,406 | ) | 4,477 | ||||||||||
| INCOME (LOSS) FROM UNCONSOLIDATED JOINT VENTURES: | |||||||||||||||||
| Equity in net income (loss) from unconsolidated joint ventures | (19,926 | ) | 3,497 | (19,337 | ) | 8,553 | |||||||||||
| Impairment loss on investment in unconsolidated joint ventures | (22,928 | ) | - | (51,058 | ) | - | |||||||||||
| (42,854 | ) | 3,497 | (70,395 | ) | 8,553 | ||||||||||||
|
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE OF INVESTMENT PROPERTIES |
(53,745 | ) | 10,600 | (135,297 | ) | 15,641 | |||||||||||
|
GAIN ON SALE OF INVESTMENT PROPERTIES, NET OF APPLICABLE INCOME TAX PROVISION |
406 | 1,387 | 168,641 | 10,391 | |||||||||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS | (53,339 | ) | 11,987 | 33,344 | 26,032 | ||||||||||||
|
|
|||||||||||||||||
|
DISCONTINUED OPERATIONS, NET OF APPLICABLE INCOME TAX PROVISION: |
|||||||||||||||||
| Income (loss) from discontinued operations | 3 | (431 | ) | (4 | ) | (1,179 | ) | ||||||||||
| Gain on sale of investment properties | 7 | - | 153 | - | |||||||||||||
| 10 | (431 | ) | 149 | (1,179 | ) | ||||||||||||
| NET INCOME (LOSS) | (53,329 | ) | 11,556 | 33,493 | 24,853 | ||||||||||||
| NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (531 | ) | (766 | ) | (1,641 | ) | (1,688 | ) | |||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO CONTROLLING INTEREST | (53,860 | ) | 10,790 | 31,852 | 23,165 | ||||||||||||
| DIVIDENDS TO PREFERRED STOCKHOLDERS | (3,228 | ) | (3,812 | ) | (9,682 | ) | (11,437 | ) | |||||||||
| NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS | $ | (57,088 | ) | $ | 6,978 | $ | 22,170 | $ | 11,728 | ||||||||
| PER COMMON SHARE INFORMATION - BASIC: | |||||||||||||||||
| Income (loss) from continuing operations | $ | (0.95 | ) | $ | 0.13 | $ | 0.40 | $ | 0.24 | ||||||||
| Loss from discontinued operations | - | - | - | (0.02 | ) | ||||||||||||
| Basic net income (loss) available to common stockholders | $ | (0.95 | ) | $ | 0.13 | $ | 0.40 | $ | 0.22 | ||||||||
| PER COMMON SHARE INFORMATION - DILUTED: | |||||||||||||||||
| Income (loss) from continuing operations | $ | (0.95 | ) | $ | 0.13 | $ | 0.40 | $ | 0.24 | ||||||||
| Loss from discontinued operations | - | - | - | (0.02 | ) | ||||||||||||
| Diluted net income (loss) available to common stockholders | $ | (0.95 | ) | $ | 0.13 | $ | 0.40 | $ | 0.22 | ||||||||
| DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.15 | $ | 0.37 | $ | 0.65 | $ | 1.11 | |||||||||
| COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES | ||||||||||||||||
| FUNDS FROM OPERATIONS | ||||||||||||||||
| FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008 | ||||||||||||||||
| (Unaudited, in thousands, except per share amounts) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Net Income (Loss) Available to Common Stockholders | $ | (57,088 | ) | $ | 6,978 | $ | 22,170 | $ | 11,728 | |||||||
| Depreciation and amortization: | ||||||||||||||||
| Consolidated properties | 13,868 | 13,272 | 42,305 | 37,148 | ||||||||||||
| Discontinued properties | - | 138 | - | 486 | ||||||||||||
| Share of unconsolidated joint ventures | 2,192 | 1,621 | 6,524 | 4,485 | ||||||||||||
|
Depreciation of furniture, fixtures and equipment and amortization of specifically identifiable intangible assets: |
||||||||||||||||
| Consolidated properties | (833 | ) | (989 | ) | (2,739 | ) | (2,720 | ) | ||||||||
| Discontinued properties | - | (6 | ) |
- |
(19 | ) | ||||||||||
| Share of unconsolidated joint ventures | (10 | ) | (27 | ) | (34 | ) | (78 | ) | ||||||||
|
Gain on sale of investment properties, net of applicable income tax provision: |
||||||||||||||||
| Consolidated | (406 | ) | (1,387 | ) | (168,641 | ) | (10,391 | ) | ||||||||
| Discontinued properties | (7 | ) | - | (153 | ) | - | ||||||||||
| Share of unconsolidated joint ventures | - | - | (12 | ) | - | |||||||||||
| Gain on sale of undepreciated investment properties | 349 | 1,331 | 1,304 | 10,223 | ||||||||||||
| Funds From Operations Available to Common Stockholders | $ | (41,935 | ) | $ | 20,931 | $ | (99,276 | ) | $ | 50,862 | ||||||
| Per Common Share - Basic: | ||||||||||||||||
| Net Income (Loss) Available | $ | (0.95 | ) | $ | 0.13 | $ | 0.40 | $ | 0.22 | |||||||
| Funds From Operations | $ | (0.70 | ) | $ | 0.40 | $ | (1.79 | ) | $ | 0.96 | ||||||
| Weighted Average Shares-Basic | 59,969 | 52,945 | 55,318 | 52,919 | ||||||||||||
| Per Common Share - Diluted: | ||||||||||||||||
| Net Income (Loss) Available | $ | (0.95 | ) | $ | 0.13 | $ | 0.40 | $ | 0.22 | |||||||
| Funds From Operations | $ | (0.70 | ) | $ | 0.39 | $ | (1.79 | ) | $ | 0.95 | ||||||
| Weighted Average Shares-Diluted | 59,969 | 53,365 | 55,318 | 53,532 | ||||||||||||
|
The table above shows Funds From Operations Available to Common Stockholders (“FFO”) and the related reconciliation to Net Income (Loss) Available to Common Stockholders ("Net Income (Loss) Available") for Cousins Properties Incorporated and Subsidiaries. The Company calculated FFO in accordance with the National Association of Real Estate Investment Trusts' ("NAREIT") definition, which is net income (loss) available to common stockholders (computed in accordance with accounting principles generally accepted in the United States ("GAAP")), excluding extraordinary items, cumulative effect of change in accounting principle and gains or losses from sales of depreciable property, plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures to reflect FFO on the same basis. |
||||||||||||||||
|
FFO is used by industry analysts and investors as a supplemental measure of an equity REIT’s operating performance. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry investors and analysts have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Thus, NAREIT created FFO as a supplemental measure of REIT operating performance that excludes historical cost depreciation, among other items, from GAAP net income. Management believes that the use of FFO, combined with the required primary GAAP presentations, has been fundamentally beneficial, improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful. Company management evaluates operating performance in part based on FFO. Additionally, the Company uses FFO and FFO per share, along with other measures, to assess performance in connection with evaluating and granting incentive compensation to its officers and key employees. |
||||||||||||||||
| COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES | ||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
| (Unaudited, in thousands, except share and per share amounts) | ||||||||||
| September 30, | December 31, | |||||||||
| 2009 | 2008 | |||||||||
|
ASSETS |
||||||||||
| PROPERTIES: | ||||||||||
|
Operating properties, net of accumulated depreciation of $223,692 and $182,050 in 2009 and 2008, respectively |
$ | 1,006,735 | $ | 853,450 | ||||||
| Projects under development | - | 172,582 | ||||||||
| Land held for investment or future development | 137,619 | 115,862 | ||||||||
| Residential lots under development | 62,136 | 59,197 | ||||||||
| Multi-family units held for sale | 43,818 | 70,658 | ||||||||
| Total properties | 1,250,308 | 1,271,749 | ||||||||
| CASH AND CASH EQUIVALENTS | 119,596 | 82,963 | ||||||||
| RESTRICTED CASH | 4,861 | 3,636 | ||||||||
|
NOTES AND OTHER RECEIVABLES, net of allowance for doubtful accounts of $4,012 and $2,764 in 2009 and 2008, respectively |
48,123 | 51,267 | ||||||||
| INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | 145,835 | 200,850 | ||||||||
| OTHER ASSETS | 60,701 | 83,330 | ||||||||
| TOTAL ASSETS | $ | 1,629,424 | $ | 1,693,795 | ||||||
|
LIABILITIES AND STOCKHOLDERS’ INVESTMENT |
||||||||||
| NOTES PAYABLE | $ | 700,700 | $ | 942,239 | ||||||
| ACCOUNTS PAYABLE AND ACCRUED LIABILITIES | 77,328 | 65,026 | ||||||||
| DEFERRED GAIN | 4,508 | 171,838 | ||||||||
| DEPOSITS AND DEFERRED INCOME | 7,163 | 6,485 | ||||||||
| TOTAL LIABILITIES | 789,699 | 1,185,588 | ||||||||
| COMMITMENTS AND CONTINGENT LIABILITIES | ||||||||||
| REDEEMABLE NONCONTROLLING INTERESTS | 12,583 | 3,945 | ||||||||
| STOCKHOLDERS’ INVESTMENT: | ||||||||||
| Preferred stock, 20,000,000 shares authorized, $1 par value: | ||||||||||
|
7.75% Series A cumulative redeemable preferred stock, $25 liquidation preference; 2,993,090 shares issued and outstanding in 2009 and 2008 |
74,827 | 74,827 | ||||||||
|
7.50% Series B cumulative redeemable preferred stock, $25 liquidation preference; 3,791,000 shares issued and outstanding in 2009 and 2008 |
94,775 | 94,775 | ||||||||
|
Common stock, $1 par value, 150,000,000 shares authorized, 102,539,783 and 54,922,173 shares issued in 2009 and 2008, respectively |
102,540 | 54,922 | ||||||||
| Additional paid-in capital | 656,963 | 368,829 | ||||||||
| Treasury stock at cost, 3,570,082 shares in 2009 and 2008 | (86,840 | ) | (86,840 | ) | ||||||
| Accumulated other comprehensive loss on derivative instrument | (13,233 | ) | (16,601 | ) | ||||||
| Distributions in excess of net income | (34,713 | ) | (23,189 | ) | ||||||
| TOTAL STOCKHOLDERS’ INVESTMENT | 794,319 | 466,723 | ||||||||
| Nonredeemable noncontrolling interests | 32,823 | 37,539 | ||||||||
| TOTAL EQUITY | 827,142 | 504,262 | ||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 1,629,424 | $ | 1,693,795 | ||||||
|
|
||||||||||
|
|
||||||||||
Cousins Properties Incorporated
James A. Fleming
Executive Vice President and
Chief Financial Officer
404-407-1150
jimfleming@cousinsproperties.com
or
Cameron Golden
Director of Investor Relations and
Corporate Communications
404-407-1984
camerongolden@cousinsproperties.com
Web site address: www.cousinsproperties.com
Copyright © 2009 Business Wire. All rights reserved. All the news releases provided by Business Wire are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials by posting, archiving in a public web site or database, or redistribution in a computer network is strictly forbidden.