Cousins Properties Inc (CUZ) Q2 2019 Earnings Call Transcript
Image source: The Motley Fool.
Cousins Properties Inc (NYSE: CUZ)
Q2 2019 Earnings Call
Jul 25, 2019, 10:00 a.m. ET
Contents:
Prepared Remarks
Questions and Answers
Call Participants
Prepared Remarks:
Operator
Good morning and welcome to the Cousins Properties Second Quarter Conference Call and Webcast. [Operator Instructions] Please note, this event is being recorded. And I would now like to turn the conference over to Pam Roper, General Counsel. Please go ahead.
Pamela F. Roper -- Executive Vice President, General Counsel and Corporate Secretary
Good morning, and welcome to Cousins Properties Second Quarter Earnings Conference Call. With me today are Colin Connolly, our President and Chief Executive Officer; Richard Hickson, our Executive Vice President of Operations; and Gregg Adzema, our Chief Financial Officer. The press release and supplemental package were distributed yesterday afternoon as well as furnished on Form 8-K. In the supplemental package, the company has reconciled all non-GAAP financial measures to the most directly comparable GAAP measures in accordance with Reg G requirements.
If you did not receive a copy, these documents are available through the quarterly disclosures and supplemental SEC information links on the Investor Relations page of our website. Please be aware that certain matters discussed today may constitute forward-looking statements within the meaning of federal securities laws and actual results may differ materially from these statements due to a variety of risks, uncertainties and other factors including the risk factors set forth in our annual report on Form 10-K and our other SEC filings.
The company does not undertake any duty to update any forward-looking statements, whether as a result of the information, future events, or otherwise. The full declaration regarding forward-looking statements is available in the supplemental package posted yesterday and the detailed discussion of potential risks is contained in our filings with the SEC.
And now I'll turn the call over to Colin Connolly.
Colin Connolly -- President and Chief Executive Officer
Thank you, Pam, and good morning, everyone. The second quarter was transformational for Cousins Properties. We successfully closed our merger with TIER REIT, delivered strong operating results, advanced strategic property transactions and made great progress on the development pipeline. Let me review the specifics. First, we remain extremely enthusiastic about the TIER merger, which closed on June 14. We have enhanced the company's geographic diversification, including an expansion in the Dallas, strengthened our growth profile and maintain a fortress balance sheet.
Our team has been hard at work, and I'm pleased to report that the integration has gone smoothly. In addition, the impact of the merger on 2019 FFO is in line with our original guidance, and we are delivering on $18.5 million of annual G&A synergies. Greg will discuss in more detail. Second, our trophy office portfolio continues to outperform. We delivered an increase in cash same property NOI of 5.5% during the second quarter. In addition, our team executed approximately 1.1 million square feet of leasing, including a 561,000 square-foot lease at Hearst Tower in Charlotte for the proposed combined corporate headquarters of BB&T and SunTrust.
The lease which highlights the robust demand for leading Sun Belt urban office towers also include a onetime purchase option at a price of $455.5 million. Third, we are under contract to purchase our partner's 50% interest in Terminus here in Atlanta in a transaction that values the properties at $503 million, or $410 per square foot. Closing is scheduled for October. While Midtown Atlanta has generated outsized demand and headlines during recent years, Buckhead continues to perform well with limited new supply and solid demand from high-growth companies like Salesforce, Workday and FLEETCOR Technologies.
After adjusting for the CBRE expiration at the end of June, Terminus is approximately 79% occupied providing a unique opportunity for the Cousins' platform to create value through the lease-up of vacant space in the trophy property. Given there are a few competitive blocks of large, contiguous space in Buckhead, we are thrilled to rebuy Terminus, which is one of the most highly amenitized office properties in Buckhead at an attractive value-add price well below replacement cost. Fourth, momentum remains strong in our development pipeline.
As you likely noticed in our financial supplement, pre-leasing at 10000 Avalon in Atlanta increased to 52% at the end of second quarter, and we have a deep pool of additional prospects looking at the remaining space. At Domain 10 in Austin, we are drafting at least for 104,000 square feet with a Fortune 100 customer, which will increase pre-leasing to 98%. I look forward to sharing more details on this when we finalize the lease, which would bring the office component of our $428 million development pipeline to 86% pre-leased.
With Domain 10 fully committed, our leasing team in Austin has shifted their focus to pre-leasing efforts at Domain 9, and we are encouraged by initial interest. Looking to other future development opportunities, we are making great progress on our 100 Mill project in Tempe. Given the significant level of customer interest, we are likely to break ground this fall with meaningful pre-leasing.
Like our Avalon project in Atlanta, we will develop this 288,000 square-foot trophy office property with a total cost of approximately $150 million in a 90-10 joint venture with Hines. Overall, demand for office space in Tempe remains robust as technology companies seek growth opportunities outside of California. The walkable urban environment along with the engineering talent at Arizona State are strong growth drivers for Downtown Tempe. Stepping back, we have been exceptionally busy at Cousins throughout 2019. We have announced a series of exciting transactions including the Norfolk Southern headquarters project, the TIER merger, the BB&T lease and the Terminus acquisition.
We appreciate that this creates complexity for our investors, especially considering significant onetime gains in 2019 from land sales and development fees. However, I want to reiterate the following 3 messages. First, each of these transactions is uniquely positive on a stand-alone basis. Second, the underlying performance at our existing portfolio remains strong. Third, we intend to maintain our leverage profile within our target range of 4 to 4.5x net debt to EBITDA. At Cousins, we strive to be the preeminent Sun Belt office REIT. While this goal might sound simple, we believe it is compelling and puts us at the intersection of 2 powerful long-term trends:
Ongoing migration of the Sun Belt; and urbanization in our targeted submarkets. With these supporting tailwinds, the company is exceptionally positioned for the future. Our markets are healthy. The balance sheet is strong. The portfolio is best-in-class. And importantly, we have an excellent growth profile with both increasing same property NOI and a well-leased development pipeline. Before turning the call over to Richard, I want to express my thanks and aberration to the Cousins team.
Your tireless work and passion for the company is recognized and appreciated. Richard?
Richard Hickson -- Executive Vice President of Operations
Thanks, Colin. I'm pleased to report that our strong first quarter operational performance continued in the second quarter. As a reminder, given we closed our merger with TIER REIT in mid-June, many of the operating metrics that I will cover include the effect of the TIER operating portfolio. As Colin referenced, at the portfolio level, we completed nearly 1.1 million square feet of leasing this quarter.
Our quarterly leasing volume was our highest since 2015, and I would note that only about 8% of our total leasing this quarter came from the TIER portfolio. Rent growth was also strong, with second-generation net rents increasing 21.5% on a GAAP basis and 4.9% on a cash basis. However, when excluding the sizable and unique BB&T lease, which represented a modest increase in net rent, second-generation net rents increased 26% on a GAAP basis and 11.9% on a cash basis. With this solid leasing activity and including the addition of TIER's operating properties, our total portfolio weighted average occupancy for the quarter was 91.1%, and we ended the quarter at 93.7% leased. Our same property portfolio was slightly higher than our total portfolio with weighted average occupancy of 91.8% and ending the quarter at 93.9% leased. Before moving to some market specifics,
I want to briefly highlight the favorable rankings of our core Sun Belt markets in CBRE's recently published 2019 Tech Talent Scorecard. This is an annual survey that ranks major U.S. and Canadian markets based on their ability to attract and grow tech talent. All 6 of our core markets screened well, with both Austin and Atlanta in the top 10. CBRE also cited that Atlanta is the fourth fastest growing market for technology jobs, adding over 32,000 jobs in the past 5 years.
Given how critical demand from the technology sector has become, these survey results are very encouraging for the continued strength of our core markets and the Sun Belt overall. I'll now turn to some details about our 2 largest markets in terms of NOI, Atlanta and Austin. First in Atlanta. The overall market continues to be healthy and active in all respects. According to JLL, Atlanta Class A asking rental rates continued their growth in the second quarter, increasing 5.2% year-over-year. CoStar recently noted that rent growth in Buckhead and Midtown in particular, where about 75% of our portfolio is located, has materially outpaced other Atlanta submarkets, citing that rents in these 2 prominent submarkets on a combined basis are now 50% above where they were in 2010.
The trend of solid absorption has continued as well with JLL noting that year-to-date net absorption in the Class A office segment stood at over 1 million square feet, of which, about 60% has been in Midtown. In terms of supply, Atlanta construction activity remains manageable as a percent of inventory, though there is a concentration of new construction in Midtown. Despite this dynamic, we view the supply/demand balance is healthy, with active projects in the core of Midtown sitting at over 70% pre-leased. This quarter, our Atlanta team executed 251,000 square feet of leases.
This solid level of activity stand across all our submarkets and included a 15,000 square-foot expansion and 85,000 square-foot extension of OneTrust at Northpark in the central perimeter. Our over 7 million square-foot Atlanta portfolio continues to be well positioned at 93% leased as of quarter end. Moving on to Austin, according to JLL, overall asking rental rates once again grew meaningfully, increasing 23% over the second quarter of 2018. CoStar puts overall market Class A vacancy at 6.4%, with the North domain submarket running at a remarkable 1.8% vacancy level. The CBD continues to run at under 6% vacancy.
Marketwide construction activity in Austin is tracking at robust levels, with JLL pegging it at 5.2 million square feet and approximately 56% pre-leased. Our portfolio, which, through the TIER merger, now consists of over 4 million square feet located across the CBD domain and Southwest submarkets ended the quarter at 95.8% leased. Across the market, our team signed leases totaling 116,000 square feet during the quarter, including a 47,000 square-foot expansion of an energy services company at
One Eleven Congress and a 35,000 square-foot renewal of Stitch Fix at 816 Congress. Like last quarter, our existing pipeline of leasing activity continues to be strong in Austin. Our remaining core markets of Charlotte, Tampa, Phoenix and Dallas are also tracking nicely, with all 4 characterized by positive year-to-date net absorption, steady vacancy, rental rate growth and manageable supply. Our teams in these 4 markets executed 647,000 square feet of leasing this quarter, including the 561,000 square-foot BB&T lease. Note that via the TIER merger, we added the 891,000 square-foot Bank of America Plaza to our Uptown Charlotte portfolio.
As you will recall from our prior discussions around TIER, this property is currently 89.7% leased, and Bank of America will vacate approximately 295,000 square feet at the end of 2020. We are aware of this known move-out prior to announcing the TIER merger, underwrote the investment with that in mind and view it as a fantastic value-add opportunity at a [main and main] location. Our primarily Uptown Charlotte portfolio is 95% leased overall with otherwise very few lease expirations over the next couple of years.
The TIER merger also provided us opportunity to establish a larger position in Dallas, adding 516,000 square feet in 2 properties located in the Preston Center and Legacy North Dallas submarkets. 5950 Sherry Lane and Legacy Union are high-quality assets that are currently 97.2% leased. We are thrilled to have a team on the ground and this foothold to build upon in a market that has posted some of the most impressive job growth in the country since 2010 at just over 900,000 jobs.
With that, I'll handed it off to Gregg.
Gregg Adzema -- Chief Financial Officer
Thanks, Richard, and good morning, everyone. I'll begin my remarks by providing an overview of our financial results, including same-property performance, then I'll move on to our capital markets activity followed by a discussion of our balance sheet before closing my remarks with an update of our 2019 guidance. Before I begin, just a quick reminder that we closed the TIER transaction on June 14.
As a result, our second quarter numbers, including our weighted average share and unit count, only include 17 days of the TIER debt. Coincident with TIER closing, we also completed a one-for-four reverse stock split. In all second quarter, per share numbers reflect this reverse split. I know there's a lot of moving parts, so just to be clear, we had 114.7 million weighted average shares and units outstanding during the second quarter and 148.5 million share and units outstanding at the end of the second quarter.
As you could tell from Colin and Richard's comments, it was a solid quarter on many fronts. At $0.71 per share, excluding TIER transaction costs, FFO was up 18% over last year, and the important operating metrics that both you and we focus on were strong. Leasing velocity was outstanding, second generation leasing spreads were positive and same-property year-over-year cash NOI increased for the 30th consecutive quarter. Within our same-property portfolio, year-over-year cash NOI was up a very strong 5.5% during the second quarter driven by 5.2% revenue growth and 4.6% expense growth.
This marks the second quarter in a row that NOI growth has exceeded our expectations. And as a result, we are raising the midpoint of our full year 2019 same-property cash NOI projection yet again, this time, by 25 basis points. Combined with our 100 basis point increase last quarter, we have now raised the midpoint of our same-property cash NOI growth to -- by 125 basis points since the beginning of the year. I'll provide specifics on this later. Soon after the TIER closing, we issued $650 million in unsecured debt through a private placement.
The issuance was comprised of 3 maturity tranches, 8, 9 and 10 years, priced at par with the weighted average coupon of 3.88%. Proceeds from this issuance were used to pay off all TIER's outstanding $575 million in term loans as well as their outstanding credit facility balance. We also assumed 1 nonrecourse mortgage from TIER associated with the Legacy Union office asset in Dallas. This is a $66 million note with a 4.24% coupon that matures in January 2023.
Turning to the balance sheet. Our recorded second quarter net-debt-to-EBITDA ratio in the financial supplement is 5.2x. However, this doesn't reflect the full story. As I mentioned earlier, we closed the TIER transactions in the middle of June, and there are only 17 days of TIER EBITDA in our second quarter numbers. In contrast, there's 100% of the associated TIER debt as of June 30. This timing mismatch temporarily skews this ratio. This will resolve itself in the third quarter when we will have a full quarter of TIER data in our numbers.
I'll wrap up my comments today by updating our 2019 FFO guidance. Please note, this guidance excludes the cost associated with closing the TIER transaction. We currently anticipate 2019 FFO in the range of $2.81 to $2.93 per share. All of the assumptions behind this guidance are unchanged from the guidance we provided on April 24 except for the following: First, we anticipate year-over-year same-property NOI growth of 3.25% to 5.25% on a cash basis.
This is up from a previous guidance of 3% to 5%. Moving on, we anticipate a gain on land sale of $14.5 million, up from $13.1 million due to a gain recognized on the sale of a land in Tempe to the city to widen roads for new street curb line. Next, we anticipate fee and other income of $32 million to $34 million, up from the previous range of $28 million to $30 million due to an increase in termination fees at Hearst Tower in connection with a new BB&T lease.
We anticipate general and administrative expenses of between $34 million and $36 million, net of capitalized salaries. This is up $0.5 million from our previous guidance of $33.5 million to $35.5 million. We anticipate interest and other expenses, net of capitalized interest, of $66 million to $68 million, up from the previous range of $50.5 million to $52.5 million. We anticipate GAAP straight-line and rental revenue of $28.5 million to $30.5 million, up from the previous range of $22.5 million to $24.5 million.
We anticipate above and below market rental revenue of between $10 million to $12 million, up from the previous range of $5.5 million to $7.5 million. All these changes are driven by the closing of the TIER transaction in mid-June. Finally, Colin discussed a couple of new property transactions during the second half of 2019 that you should incorporate into your projections. First, on the investment front, we've entered into a contract to acquire our partners' 50% interest in Terminus. This transaction values both of the Terminus' assets at $503 million.
As part of this transaction, we will assume our partner's interest in the Terminus mortgage debt, which currently has a total outstanding balance of approximately $196 million. Our purchase represents approximately 50% both of these numbers. We anticipate closing this transaction early in the fourth quarter. But please note, this transaction will trigger the consolidation of these 2 properties at fair value and results in us recognizing a gain on a stepped-up basis in calendar year 2019. But this gain will have no impact on FFO.
On the disposition front, we have commenced the process of selling our Woodcrest asset in New Jersey and have classified it as held for sale in our second quarter financial statements. We aren't selling this asset to delever, and we don't need the proceeds to achieve our targeted leverage levels. Quite simply, this is a noncore Legacy TIER asset in a noncore market. We anticipate closing this disposition late in the fourth quarter. Some of the assumption change I just walked you through were driven by the TIER transaction, and some of them are not.
Specifically, outside of TIER, our same-property growth continues to exceed expectations, and we've announced several positive leasing and investment transactions. However, now that we have closed TIER, we think it's important to isolate its earnings impact and compare our current expectations to our original expectations back in March when we announced the deal. In March, we projected the TIER transaction with reduced 2019 FFO by $0.01 or $0.02 a share, which equates to between $0.04 and $0.08 per share after adjusting for the reverse stocks split.
We currently project the reduction will be approximately $0.06 per share after adjusting for the reverse split, right in the middle of our range. Said differently, on an apples-to-apples basis, we are squarely in the middle of the [$0.01 or $0.02]original range that we announced in March and overall, the financial implications of the TIER transaction are in line with our expectations. With that, let me turn the call back over to the operator.
Questions and Answers:
Operator
[Operator Instructions] And the first question comes from the line of Jamie Feldman with Bank of America.
James Feldman -- BofA Merrill Lynch -- Analyst
Gregg, I guess, going back to your -- you're in line with a the $0.06 that you originally expected from the TIER merger, I know you guys have said over time that starts to burn off based on sign leases that have yet to commence. Can you just talk through how we should think about that ramp to get to a point where it's actually, kind of, neutral to earnings or even accretive and the timing?
Gregg Adzema -- Chief Financial Officer
Sure, Jamie. Yes. So as we talked about back in March, when we announced the TIER transactions, it will be dilutive to '19 and generally the '20 FFO. But beginning in '21 and '22, as you alluded to, the development pipeline starts to produce results from the TIER side, and the dilution flips and turns into accretion moving out in kind of the second half of '21 and into '22 and beyond. In terms of '20 dilution, it should be similar in a percentage basis to what we thought '19 would be.
So we only have about a 0.5 year results here, $0.06. So we're not going to provide you with 2020 guidance yet, but in terms of the impact, the earnings impact of the TIER transaction and 2020 numbers, it should be similar to '19 on an annualized basis.
James Feldman -- BofA Merrill Lynch -- Analyst
You're saying $0.12 in '20 or $0.06 in '20?
Gregg Adzema -- Chief Financial Officer
Closer to $0.12.
James Feldman -- BofA Merrill Lynch -- Analyst
Closer to $0.12. Okay. I thought you guys have said it starts to kind of burn off throughout the year.
Gregg Adzema -- Chief Financial Officer
It starts to burn off, I mean, the Domain properties, as you know, has began to deliver in '20. People start to move in, in '20 but it takes time. So I'd say the impact on '20 is the back half of '20 and it's muted. The positive impact will start to kick in, in '21 and then firmly in '22 and beyond.
James Feldman -- BofA Merrill Lynch -- Analyst
Okay. And then thinking about Buckhead, can you guys just talk about some of the lease expirations in that submarket, overall? And then your prospects to fill up Terminus. I mean my understanding is there's a decent amount of sizable explorations coming. I'm just curious what your outlook is.
Colin Connolly -- President and Chief Executive Officer
Jamie, it's Colin. And we're very excited about the transaction at Terminus. And as I noted in my prepared remarks, we've got a terrific, terrific value add acquisition opportunity it took the Cousins platform at work. And as I said, we've got about 20% of the project is currently vacant. And as we look forward, there's roughly 1 million or so -- I said square feet, according to JLL, of demand in the market. And I think, importantly, for us at Terminus, outside of our vacancy, we've got about 6.3 years of weighted average terms. So we don't have a lot of near-term expirations. But as you look at the market as a whole, between now and 2022, there's just four million square feet of space expiring. So as we think about leasing up the balance of Terminus, that will certainly be the list that our team will be focused on.
James Feldman -- BofA Merrill Lynch -- Analyst
Are there -- I mean, can you quantify any large chunky expirations that are coming in that market that might be competitive?
Colin Connolly -- President and Chief Executive Officer
We certainly can and we do have a list. But I think for competitive reasons, we'd rather not share that on this call. But rest assured, our team has -- knows exactly where those expirations are. And we'll have those conversations and as we try to go lease up the balance of that space. We're excited about the opportunity.
James Feldman -- BofA Merrill Lynch -- Analyst
Okay. And then finally for me, just you mentioned a New Jersey asset for sale. Can you talk about your thoughts on some of the other -- whether it's kind of new market you may not want to stay in or just other assets from TIER that you might, or even from Cousins, that you might be thinking about selling?
Colin Connolly -- President and Chief Executive Officer
Yes. Jamie, and I'm glad you asked that question. And I think, as we looked at the portfolio, we're clearly doing an analysis of the portfolio going forward and evaluating kind of what's core and non-core. But I want to make sure I reinforce the point. If we do evaluated and decide that there's some additional non-core sales. As I said in my prepared remarks, we're committed to keeping the leveraged levels within our target of 4 to 4.5x. So we identify additional non-core sales in the future. We're optimistic in the team's ability to source and identify new investment opportunities.
Whether they'd be an acquisition like Terminus or you know potentially a new development starts like a [100 mil.] So I think the net-net of that, through some capital recycling, we do intend to keep that leverage between 4 and 4.5x. I know there's been some discussion in the investment community where we look to do a big strategic disposition like the Orlando portfolio and post the Parkway transaction. That took us down to mid-3s. And we don't see such a strategic move coming. I think you could see some additional sales in non-core markets like the Fort Worth, potentially a huge stand.
Again, those are markets where we don't have platforms but we think we can balance those with some additional new investment opportunities.
James Feldman -- BofA Merrill Lynch -- Analyst
And how are you thinking about managing the dilution of the earnings impact?
Colin Connolly -- President and Chief Executive Officer
Again -- what I'm trying to hit at Jamie, as we look at some additional future non-core sales, there's opportunities for us to reinvest some of that capital in -- whether it be an acquisition opportunity or development opportunity, which might have some timing until even if we sell on the front end. But again, I think we're confident we can keep that leverage level in between those long-term stated goals of our 4 to 4.5x and recycle capital if needed, potentially use some of those non-core sales to fund new opportunities.
Operator
Next question comes from the line of Blaine Heck with Wells Fargo. Please go ahead.
Blaine Heck -- Wells Fargo -- Analyst
Colin, maybe a follow-up on the question on Buckhead move outs. Can you also give some color on some of the major upcoming expirations you guys listed associated with TIER in the supplement? Bank of America, 300,000 square feet, next year in Charlotte, obviously, being the largest one. Conduent I guess should be sold by then. And then Time Warner, 112,000 square feet next year in Austin?
Colin Connolly -- President and Chief Executive Officer
Yes. It -- Blaine, happy to answer that. The Bank of America expiration that you referenced is approximately 300,000 feet in December of next year. Richard touched on that in his prepared remarks. That is a known move out. We knew that going into the TIER transaction and priced that accordingly into the overall merger. So we feel like that's a fabulous value add acquisition opportunity for us. Similar to what we're doing at Terminus, we've got a terrific team in Charlotte.
They have just demonstrated their ability to backfill significant -- a block of space also vacated by Bank of America. So we're -- we look forward to that opportunity, and I'm confident in time, as we get the space back, we'll do quite well. The rents are fair bit below market at the Bank of America space. So we feel like that, again, gives us a great opportunity. Looking toward the other 2 you touched on conduit is -- our goal is to have that project sold and by August of 2020. Over in Austin, with Time Warner Cable, just over 100,000 feet at domain point. I'd say it's a bit premature. We have no reason, at this point, to think that that's not an opportunity to renew, but it's still very early in the process.
Blaine Heck -- Wells Fargo -- Analyst
Okay. That's fair. And then on the Bank of America space, what type of kind of tenant profile will you guys be targeting for a backfill?
Colin Connolly -- President and Chief Executive Officer
Well, look, I think, the -- some recent announcements in Charlotte gave us quite a bit of confidence and encouragement that there's going to be a pretty diverse set of customers who will look at that space. Obviously, Charlotte is geared toward financial services, companies and large banks and we've seen them be quite active. But at the same time, we've seen some really terrific announcements, new move ins in Uptown Charlotte from a more diversified companies.
Honeywell had just announced they're going to move their corporate headquarters from New Jersey to uptown. Lowe's, which has historically been a suburban Charlotte, company has elected to take a quite a bit of space in uptown Charlotte. So again, as we look at the pool of potential customers, we're optimistic that it will be a diversed set across a wide-ranging industries.
Blaine Heck -- Wells Fargo -- Analyst
Okay. Great. And then, lastly, it looked like CapEx per square foot in concessions in general were higher this quarter. Can you just talk about whether that was a mix issue with the BB&T lease this quarter, and more generally, what you're seeing with respect to TIs and pre-rent in your markets?
Colin Connolly -- President and Chief Executive Officer
Yes. You hit it, Blaine, in terms of the -- it ticked up there. That was, I'd said, directly associated with the BB&T lease, which was -- it was a 15-year lease with, I'd say, a typical amount of capital and the TI is associated with that. In addition to that, we did have some buyouts that we have to do, that we had discussed previously to put together that 500,000 square-foot block of space. So you see some of those costs aggregated and capitalized into that number.
So I think that skewed it upwards of where it's typically have been. I think as we look across our markets as a whole and think about concessions, both TIs and free rent, as I said on previous calls, construction costs continue in kind of inch up and so we've seen TIs inch up accordingly. 12 months ago, 18 months ago, they were $5 per square foot per year. Today, maybe they've been stepped $5.5 per square foot per year. But at the same time, we've seen net rents, base rents continue to inch up. And we've actually seen pre-rent moderate, and some markets actually decline. So overall, net effective rents in our markets continue to move up.
Blaine Heck -- Wells Fargo -- Analyst
Thanks, Colin.
Colin Connolly -- President and Chief Executive Officer
Thank you, Blaine.
Operator
Next question comes from the line of John Guinee with Stifle. Please go ahead.
John Guinee -- Stifel -- Analyst
Great. You guys have been busy. This is more of a 2 curiosity questions. The first one is Hearst Tower, 966,000 square feet, 97% occupied per year of sop, how on earth does one generate 561,000 square feet of available space instantaneously? Were the tenants just not occupying the space and just ready to leave?
Gregg Adzema -- Chief Financial Officer
John, all the various customers were occupying the vast majority of their space. I'd say it took a lot of ingenuity and hard work and relationships among the team. I think the biggest block of that space, roughly 300,000 square feet, was Bank of America. And as we discussed on previous calls, we're moving to a new building where they were consolidating several different locations into -- in the 1 space. So that was the vast majority of it. And it certainly helped give us a leg up, that there was a pact there. And then, we had to really work it with a few other customers. And as I mentioned, there were some fee -- termination fees that we paid as a part of that to help make that possible. And, as we've said, those we're capitalized into the overall deals and I think explains why our costs inched up slightly this quarter.
John Guinee -- Stifel -- Analyst
Right. Okay. And then the second, looks like you're going to buy your way into Terminus at about $410 a square foot and likely sell Hearst at $471 a foot. What do you think it costs to build new product in both of those markets right now?
Colin Connolly -- President and Chief Executive Officer
John, in kind of the urban areas to build large towers, it saved plus or minus $500 a square foot, and it can depend based on land and TIs or a particular customer, but I'd say that's a pretty down-the-middle estimate.
John Guinee -- Stifel -- Analyst
Great, thank you very much.
Colin Connolly -- President and Chief Executive Officer
Thank you, John.
Operator
The next question comes from the line of Dave Rodgers with Baird. Please go ahead .
Dave Rodgers -- Baird -- Analyst
Colin, you had talked earlier about domain point, and obviously, TIER had some aggressive development, redevelopment plans for the entire domain. But as you looked at that, I think you mentioned potential renewal with Time Warner. So I guess maybe just give us at little more thought on what your thoughts are on domain, and kind of how you might view the pace of development or redevelopment there versus maybe what have been communicated with TIER previously?
Colin Connolly -- President and Chief Executive Officer
Yes. Dave, I'd say the plans that TIER had for the long-term redevelopment within our project, we share these plans. And as we continue to look at the opportunity, I think our enthusiasm about the domain as a whole continues to rise as we get under the hood. And I referenced the lease that we're in process of doing at Domain 10. The demand for space in the domain is strong. I would say that if we moved forward with a renewal of Time Warner at domain point, it doesn't necessarily preclude the redevelopment of the site.
There are some adjacent land. There are some things you can do with the parking garages. So by signing that renewal doesn't necessarily preclude some redevelopment on the portion of that site.
Dave Rodgers -- Baird -- Analyst
And then maybe just sticking with Austin, I mean now with the domain, with the CBD assets that you previously owned, and then some of the assets that they had owned in the Southwest submarkets in the suburbs, how do you view Austin? And is that all kind of a core holding for you now? Or can you rank those in terms of how you're thinking and feel about Austin in the various submarkets?
Colin Connolly -- President and Chief Executive Officer
Yes. Austin as a whole is a market that Cousins has been in for 20-plus years and a market that we continue to see a fantastic growth profile. I think again, if you back up prior to the TIER merger is our management team and board put together our strategic plan for the company. We had absolutely identified the Southwest and domain as submarkets that we wanted to be invested and active in. And I think the TIER transaction presented as an opportunity to advance that our strategic plan. And we feel like we now have fortress asset with the terraces in Southwest and couldn't be more excited about the buildings that we have at the domain and the potential to add to that over time as the demand continues to grow.
Dave Rodgers -- Baird -- Analyst
And then maybe for Greg, Colin talked abouas the potential development starting in the second half of the year and continued activity in discussions. I mean, do you kind of view asset sales as the primary source of funding for the development spending going forward? And how aggressive do you feel like you'd need to be to sell assets to fund the growth?
Gregg Adzema -- Chief Financial Officer
Well, every time we've had to use the proceeds, Dave, we look at the most cost efficient source of capital. And so you know, right now, the most cost efficient source of capital for us would be asset sales. And you layer on top of that the strategic reasons behind that, i.e., we've acquired some assets through the TIER transaction that are noncore markets for us. And it makes asset sales by far the most likely source of capital for any incremental investments in the second half of '19. Remind me what your second part of the question.
Dave Rodgers -- Baird -- Analyst
I think addressed it. I guess part of it is you'll use some of the proceeds from Hearst. It sounds like, assuming that happened, the fund in reverse terminate. So I guess maybe, the second part would be, how much do you feel like you'd need to sell starting new development or do you feel pretty well positioned, at least near term with those 2 events?
Gregg Adzema -- Chief Financial Officer
Yes. Dave, I think the way to think about that -- it's a great question. The way to think about that is from a leverage perspective, certainly the way we think about it. I mean we said it several times on this call and we mean it. I mean, our target to leverage level is between 4 to 4.5x net-debt-to-EBITDA. We've just actually been running the company in that range since 2014, so for almost 6 straight years. So we're just not saying it, we're actually doing it. And so we'll adjust our asset sales accordingly to make sure that we stay within that range.
Dave Rodgers -- Baird -- Analyst
Okay, great. Thank you.
Operator
Next question comes from the line of Daniel Ismail with Green Street Advisors. Please go ahead.
Daniel Ismail -- Green Street Advisors. -- Analyst
Can you may be describe the efficiency to consolidate Terminus. Was the JV partner looking to exits? or you approached them and made the appetite to consolidate other JV interest in the portfolio?
Colin Connolly -- President and Chief Executive Officer
Daniel, at Terminus, again, I think we've always -- as we look at Buckhead, felt like there's a terrific opportunity. And being in conversations with our partner, which is multibillion dollar fund. They were making some of their own fund level decisions and we saw an opportunity to put together the transaction and move forward with again what we think is going to be a terrific kind of value add opportunity. But I think there were certain fund level decisions that they were making and again, created a good opportunity.
And I think, more broadly speaking, as we look at other joint venture interested, we've got some and are fortunate to have some terrific partners that we've worked very well with and created value with. And I think at times where it makes sense for those parties to exit. And we think it's good investment opportunity going forward. We're always interested in pursuing this. But as we sit here today, again I think we've got some great partners that we're working very, very well together.
Daniel Ismail -- Green Street Advisors. -- Analyst
On future dispositions or potential dispositions, any potential consequences from say a Hearst Tower or any of the likely TIER assets?
Gregg Adzema -- Chief Financial Officer
Danny, it's great. We have a clear line of sight to be able as so sell the assets that we talked about and then some. Looked out the requirement of special distribution or a 1031.
Daniel Ismail -- Green Street Advisors. -- Analyst
Okay. And then just last one for me. It looks like there is some modest cost savings in the domain developments. Any of those relating to just accounting differences or anything we should be aware of in terms of synergies relating to the TIER transaction?
Colin Connolly -- President and Chief Executive Officer
Yes, Dan. These were more accounting adjustments as you brought it over from TIER to Cousins.
Daniel Ismail -- Green Street Advisors. -- Analyst
Okay. Great, thanks guys.
Operator
Next question comes from the line of Anthony Paolone from JPMorgan. Please go ahead.
Anthony Pilarinos -- JP Morgan -- Analyst
Just looking at the development pipeline in the supplemental and now that you've got the TIER projects rolled in. Can you give us an update on where the pipeline's expected yield is? And how that might compare to where you see the private market?
Colin Connolly -- President and Chief Executive Officer
Sure, Tony. The -- I think as we've rolled TIER into Cousins and their development pipeline, I think it looks very similar to the projects that we have, which in total, look at the shadow pipeline could support over 3.5 million square feet. And we've consistently been able to deliver GAAP yields in a north of an 8% yield. And I think that remains unchanged with the TIER projects now within Cousins. And so I think if you look at the private market for new trophy quality properties, we're seeing cap rates certainly in the 5s and I would tell you in terms of some recent trades it's been in the very low 5s for stabilized properties in Austin. And then as you look at the other markets within our portfolio, they tended to range in that 5.5 to 5.75 range. So there's quite a bit of spread, quite a bit of margin and quite a bit of customer interests and demand. And that's why we remain so encouraged about the opportunities in front of us.
Anthony Pilarinos -- JP Morgan -- Analyst
Okay. And just maybe this is a Gregg question. Just to understand, as we think about just talking about development yields going forward, if I look at the TIER assets that were added, I think the basis you show is actually a little bit less than where TIER used to show them. And it seemed like you paid a premium to their basis for the entity so I didn't know this was an allocation thing, or how we should think about that?
Gregg Adzema -- Chief Financial Officer
Tony, you're dead on. We hired a third party, as do all companies do when they do a transaction like TIER transaction to provide an independent third-party evaluation of what's called a PPA, purchase price allocation. And the numbers that you see in our documents right now are -- fundamentally they are actually finalized the third quarter but we stopped. So you see probably a slight tweak. Again the numbers that we put, the TIER assets on are financial statements at are the results of a purchase price allocation of the macro, the total price that we pay for TIER.
Anthony Pilarinos -- JP Morgan -- Analyst
Okay. And so but it sounds like between that and Collin's comments, when TIER used to talk about 9% kind of development yields, your yields, given what you think you've paid for these assets will be comparable, right? You didn't allocate more money to those and so you're taking an 8 or something like that.
Gregg Adzema -- Chief Financial Officer
Tony, it ultimately again, where else can we -- where it gets allocated whether it's specifically into the land or elsewhere under the balance sheet, we ultimately pay the premium that we paid. But I would just kind of pointed to my earlier comments that we look at our development pipeline and remain confident that we can continue to deliver 8% keyless across the entirety of our portfolio. I think Austin include and we're excited about in front of us there.
Operator
This concludes our question-and-answer session. I'd like to turn the conference over to Colin Connolly for any closing remarks.
Colin Connolly -- President and Chief Executive Officer
We appreciate you -- spending the time-morning as you can tell you're excited about having the TIER merger behind us and were excited about the opportunity in front of us Cousins Properties. We appreciate your interest and we look forward to talking to you again next quarter.
Operator
[Operator Closing Remarks].
Duration: 51 minutes
Call participants:
Pamela F. Roper -- Executive Vice President, General Counsel and Corporate Secretary
Colin Connolly -- President and Chief Executive Officer
Richard Hickson -- Executive Vice President of Operations
Gregg Adzema -- Chief Financial Officer
James Feldman -- BofA Merrill Lynch -- Analyst
Blaine Heck -- Wells Fargo -- Analyst
John Guinee -- Stifel -- Analyst
Dave Rodgers -- Baird -- Analyst
Daniel Ismail -- Green Street Advisors. -- Analyst
Anthony Pilarinos -- JP Morgan -- Analyst
More From The Motley Fool
This article is a transcript of this conference call produced for The Motley Fool. While we strive for our Foolish Best, there may be errors, omissions, or inaccuracies in this transcript. As with all our articles, The Motley Fool does not assume any responsibility for your use of this content, and we strongly encourage you to do your own research, including listening to the call yourself and reading the company's SEC filings. Please see our Terms and Conditions for additional details, including our Obligatory Capitalized Disclaimers of Liability.
Motley Fool Transcribers has no position in any of the stocks mentioned. The Motley Fool has no position in any of the stocks mentioned. The Motley Fool has a disclosure policy.
