EX-99.2 3 a8-kearningsreleaseex9922q.htm EXHIBIT 99.2 Exhibit
q2supplementcover.jpg

1

TABLE OF CONTENTS





Forward-Looking Statements
Funds From Operations - Detail
Portfolio Statistics
Office Leasing Activity
Office Lease Expirations
Top 20 Office Tenants
Tenant Industry Diversification
Investment Activity
Land Inventory
Debt Schedule
Non-GAAP Financial Measures - Calculations and Reconciliations
Non-GAAP Financial Measures - Discussion
 
 
dsc6264a02.jpg

Cousins Properties Incorporated
 
Q2 2017 Supplemental Information

FORWARD-LOOKING STATEMENTS

Certain matters contained in this supplement are “forward-looking statements” within the meaning of the federal securities laws and are subject to uncertainties and risks, as itemized in Item 1A included in the Annual Report on Form 10-K for the year ended December 31, 2016 and in the Quarterly Report on Form 10-Q for the three months ended June 30, 2017. These forward-looking statements include information about possible or assumed future results of the business and our financial condition, liquidity, results of operations, plans, and objectives. They also include, among other things, statements regarding subjects that are forward-looking by their nature, such as, our business and financial strategy; our ability to obtain future financing; future acquisitions and dispositions of operating assets; future acquisitions of land; future development and redevelopment opportunities; future dispositions of land and other non-core assets; future repurchases of common stock; projected operating results; market and industry trends; future distributions; projected capital expenditures; interest rates; the impact of the transactions involving the Company, Parkway Properties Inc. ("Parkway"), and Parkway, Inc. ("New Parkway"); future financial and operating results, plans, objectives, expectations, and intentions; all statements that address operating performance, events, or developments that management expects or anticipates will occur in the future — including statements relating to creating value for stockholders; impact of the transactions with Parkway and New Parkway on tenants, employees, stockholders, and other constituents of the combined companies; and integrating Parkway with us.
Any forward-looking statements are based upon management's beliefs, assumptions, and expectations of our future performance, taking into account information currently available. These beliefs, assumptions, and expectations may change as a result of possible events or factors, not all of which are known. If a change occurs, our business, financial condition, liquidity, and results of operations may vary materially from those expressed in forward-looking statements. Actual results may vary from forward-looking statements due to, but not limited to, the following: the availability and terms of capital; the ability to refinance or repay indebtedness as it matures; the failure of purchase, sale, or other contracts to ultimately close; the failure to achieve anticipated benefits from acquisitions, investments or dispositions; the potential dilutive effect of common stock or operating partnership unit issuances; the failure to achieve benefits from the repurchase of common stock; the availability of buyers and adequate pricing with respect to the disposition of assets; risks and uncertainties related to national and local economic conditions, the real estate industry, and the commercial real estate markets in which we operate, particularly in Atlanta, Charlotte, and Austin where we have high concentrations of our annualized lease revenue; changes to our strategy with regard to land and other non-core holdings that may require impairment losses to be recognized; leasing risks, including the ability to obtain new tenants or renew expiring tenants, and the ability to lease newly developed and/or recently acquired space, and the risk of declining leasing rates; the adverse change in the financial condition of one or more of our major tenants; volatility in interest rates and insurance rates; the risks associated with real estate developments (such as zoning approval, receipt of required permits, construction delays, cost overruns, and leasing risk); the loss of key personnel; the potential liability for uninsured losses, condemnation, or environmental issues; the potential liability for a failure to meet regulatory requirements; the financial condition and liquidity of, or disputes with, joint venture partners; any failure to comply with debt covenants under credit agreements; any failure to continue to qualify for taxation as a real estate investment trust and to meet regulatory requirements; risks associated with litigation resulting from the transactions with Parkway and from liabilities or contingent liabilities assumed in the transactions with Parkway; risks associated with any errors or omissions in financial or other information of Parkway that has been previously provided to the public; the ability to successfully integrate our operations and employees in connection with the transactions with Parkway and New Parkway; the ability to realize anticipated benefits and synergies of the transactions with Parkway and New Parkway; potential changes to state, local, or federal regulations applicable to our business; material changes in the dividend rates on securities or the ability to pay dividends on common shares or other securities; potential changes to the tax laws impacting REITs and real estate in general; significant costs related to uninsured losses, condemnation, or environmental issues; and those additional risks and factors discussed in reports filed with the Securities and Exchange Commission by the Company.
The words “believes,” “expects,” “anticipates,” “estimates,” “plans,” “may,” “intend,” “will,” or similar expressions are intended to identify forward-looking statements. Although we believe that our plans, intentions, and expectations reflected in any forward-looking statements are reasonable, we can give no assurance that such plans, intentions, or expectations will be achieved. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of future events, new information, or otherwise, except as required under U.S. federal securities laws.

Cousins Properties Incorporated
3
Q2 2017 Supplemental Information

KEY PERFORMANCE METRICS

 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
Property Statistics
 
 
 
 
 
 
 
 
 
Consolidated Operating Properties
12

11

11

11

25

25

26

26

26

Consolidated Rentable Square Feet (in thousands)
12,122

11,993

11,993

11,993

13,024

13,024

13,249

12,477

12,477

Unconsolidated Operating Properties
6

6

6

6

8

8

7

5

5

Unconsolidated Rentable Square Feet (in thousands)
3,434

3,435

3,435

3,435

3,999

3,999

3,774

2,988

2,988

Total Operating Properties
18

17

17

17

33

33

33

31

31

Total Rentable Square Feet (in thousands)
15,556

15,428

15,428

15,428

17,023

17,023

17,023

15,465

15,465

 
 
 
 
 
 
 
 
 
 
Office Leasing Activity (1)
 
 
 
 
 
 
 
 
 
Net Leased during the period (square feet in thousands)
2,972

220

402

971

761
2,354

571

341

912

Net Rent (per square foot)
$18.30
$23.55
$22.73
$23.51
$26.32
$24.52
$26.10
$28.58
$27.03
Tenant improvements, leasing commissions, and free rent
    (per square foot)
(3.64)

(6.31)

(7.08)

(6.18)

(6.08)

(6.35)

(7.44)

(7.42)

(7.43)

Net Effective Rent (per square foot)
$14.66
$17.24
$15.65
$17.33
$20.24
$18.17
$18.66
$21.16
$19.60
Change in Second Generation Net Rent
36.7
%
18.9
%
17.2
%
27.9
%
18.7
%
20.0
%
15.8
%
28.5
%
20.8
%
Change in Cash-Basis Second Generation Net Rent
19.8
%
1.8%

4.3
%
9.1
%
14.7
%
10.3
%
3.3
%
13.5
%
7.4
%
 
 
 
 
 
 
 
 
 
 
Same Property Information (2)
 
 
 
 
 
 
 
 
 
Percent Leased (period end)
91.6
%
90.3
%
90.7
%
91.2
%
91.8
%
91.8
%
92.1
%
93.9
%
93.9
%
Weighted Average Occupancy
90.7
%
89.4
%
89.2
%
89.5
%
89.4
%
89.4
%
89.9
%
90.9
%
90.9
%
Change in Net Operating Income (over prior year period)
3.3
%
4.3
%
1.4
%
3.6
%
4.4
%
6.1
%
5.5
%
6.8
%
6.5
%
Change in Cash-Basis Net Operating Income (over prior year period)
7.3
%
8.6
%
3.9
%
4.3
%
7.1
%
8.4
%
5.4
%
8.6
%
7.6
%
 
 
 
 
 
 
 
 
 
 
Development Pipeline
 
 
 
 
 
 
 
 
 
Estimated Project Costs (in thousands) (3)
$261,500
$326,300
$340,200
$506,200
$512,200
$512,200
$529,200
$463,500
$463,500
Estimated Project Costs (3) / Total Undepreciated Assets
7.6
%
9.5
%
9.6
%
13.7
%
10.5
%
10.5
%
10.6
%
9.6
%
9.6
%
 
 
 
 
 
 
 
 
 
 
Market Capitalization (4)
 
 
 
 
 
 
 
 
 
Common Stock Price (period end)
$9.43
$10.38
$10.40
$10.44
$8.51
$8.51
$8.27
$8.79
$8.79
Common Shares/Units Outstanding (period end in thousands)
211,513

210,107

210,171

210,170

401,596

401,596

426,823

426,942

426,942

Equity Market Capitalization (in thousands)
$1,994,568
$2,180,911
$2,185,778
$2,194,175
$3,417,582
$3,417,582
$3,529,826
$3,752,820
$3,752,820
Debt (in thousands)
947,017

992,241

999,999

1,112,322

1,632,270

1,632,270

1,498,044

1,205,632

1,205,632

Total Market Capitalization (in thousands)
$2,941,585
$3,173,152
$3,185,777
$3,306,497
$5,049,852
$5,049,852
$5,027,870
$4,958,452
$4,958,452
 
 
 
 
 
 
 
 
 
 
Credit Ratios (4)
 
 
 
 
 
 
 
 
 
Debt/Total Market Capitalization
32.2
%
31.3
%
31.4
%
33.6
%
32.3
%
32.3
%
29.8
%
24.3
%
24.3
%
Debt/Total Undepreciated Assets
27.5
%
28.8
%
28.3
%
30.1
%
33.5
%
33.5
%
30.1
%
25.1
%
25.1
%
Fixed Charges Coverage
4.84

4.49

4.43

4.46

5.04

4.63

5.13

5.49

5.30

Debt/Annualized EBITDA
4.00

4.66

4.51

4.76

5.33

5.33

4.60

3.98

3.98

Net Debt/Annualized EBITDA
3.99

4.63

4.51

4.34

5.22

5.22

4.49

3.93

3.93


Cousins Properties Incorporated
4
Q2 2017 Supplemental Information

KEY PERFORMANCE METRICS

 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Dividend Information (4)
 
 
 
 
 
 
 
 
 
Common Dividend per Share (5)
$0.32
$0.08
$0.08
$0.08
$0.06
$0.30
$0.06
$0.06
$0.12
FFO Payout Ratio
35.9
%
38.9
%
38.8
%
36.2
%
85.9
%
46.1
%
37.5
%
38.0
%
37.8
%
FAD Payout Ratio
61.4
%
55.9
%
61.7
%
58.3
%
61.1
%
59.3
%
58.2
%
54.4
%
56.2
%
 
 
 
 
 
 
 
 
 
 
Operations Ratios (4)
 
 
 
 
 
 
 
 
 
Annualized General and Administrative Expenses/Total Undepreciated Assets
0.49
%
0.96
%
0.53
%
0.47
%
0.68
%
0.53
%
0.50
%
0.72
%
0.62
%
 
 
 
 
 
 
 
 
 
 
Additional Information (4)
 
 
 
 
 
 
 
 
 
Straight Line Rental Revenue
$20,009
$3,595
$3,434
$3,449
$8,489
$18,967
$9,608
$7,826
$17,434
Above and Below Market Rents Amortization
$7,981
$1,834
$1,854
$1,907
$1,502
$7,097
$1,602
$1,929
$3,531
Second Generation Capital Expenditures
$54,214
$7,904
$13,166
$13,968
$11,838
$46,876
$10,971
$7,569
$18,540
 
 
 
 
 
 
 
 
 
 

 
(1) See Office Leasing Activity on page 15 for additional detail and explanations.
(2) Same Property Information is derived from the pool of office properties, as defined, in the period originally reported. See Same Property Performance on page 13 and Non-GAAP Financial Measures - Calculations and Reconciliations on page 30 for additional information.
(3) Cousins' share of development expenditures.
(4) See Non-GAAP Financial Measures - Calculations and Reconciliations beginning on page 27.
(5) The fourth quarter 2016 dividend was declared and paid a quarter in arrears. The first and second quarter 2017 dividends were paid a quarter in arrears.


Cousins Properties Incorporated
5
Q2 2017 Supplemental Information

KEY PERFORMANCE METRICS


                                 
a8-kearningsre_chartx18837a1.jpga8-kearningsre_chartx19921a1.jpg a8-kearningsre_chartx20998a1.jpg
a8-kearningsre_chartx22087a1.jpg a8-kearningsre_chartx23114a1.jpg a8-kearningsre_chartx24227a1.jpg

          

(1) Office properties only.
    
Note: See additional information included herein for calculations, definitions, and reconciliations to GAAP financial measures.

Cousins Properties Incorporated
6
Q2 2017 Supplemental Information

FUNDS FROM OPERATIONS - SUMMARY

 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Net Operating Income
$
241,232

$
59,513

$
59,008

$
61,621

$
80,139

$
260,281

$
80,167

$
80,115

$
160,282

Sales Less Cost of Sales
3,905




3,770

3,770


63

63

Fee Income
7,297

2,199

1,824

1,945

2,379

8,347

1,936

1,854

3,790

Other Income
2,451

1,121

280

287

3,837

5,525

6,889

5,304

12,193

Reimbursed Expenses
(3,430
)
(870
)
(798
)
(795
)
(796
)
(3,259
)
(865
)
(907
)
(1,772
)
General and Administrative Expenses
(16,918
)
(8,243
)
(4,691
)
(4,368
)
(8,290
)
(25,592
)
(6,182
)
(8,618
)
(14,800
)
Interest Expense
(38,178
)
(9,421
)
(9,360
)
(9,748
)
(12,566
)
(41,095
)
(12,066
)
(10,444
)
(22,510
)
Other Expenses
(1,941
)
(465
)
(2,640
)
(2,175
)
(40,704
)
(45,984
)
(2,391
)
(542
)
(2,933
)
Depreciation and Amortization of Non-Real Estate Assets
(1,669
)
(377
)
(335
)
(328
)
(325
)
(1,365
)
(451
)
(465
)
(916
)
FFO (1)
$
192,749

$
43,457

$
43,288

$
46,439

$
27,444

$
160,628

$
67,037

$
66,360

$
133,397

Weighted Average Shares - Diluted
215,979

210,974

210,362

210,326

391,413

256,023

411,186

427,180

419,227

FFO per Share (1)
$
0.89

$
0.21

$
0.21

$
0.22

$
0.07

$
0.63

$
0.16

$
0.16

$
0.32




(1) See Non-GAAP Financial Measures - Calculations and Reconciliations beginning on page 27.

Cousins Properties Incorporated
7
Q2 2017 Supplemental Information

FUNDS FROM OPERATIONS - DETAIL



 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Net Operating Income
 
 
 
 
 
 
 
 
 
Consolidated Properties
 
 
 
 
 
 
 
 
 
Hearst Tower
$

$

$

$

$
5,957

$
5,957

$
6,356

$
6,370

$
12,726

Corporate Center (1)




5,005

5,005

4,761

5,374

10,135

Hayden Ferry (1)




3,881

3,881

5,209

5,307

10,516

Northpark Town Center (1)
22,400

5,607

5,097

5,599

5,841

22,144

5,410

5,130

10,540

Fifth Third Center
14,956

4,238

4,349

4,451

4,463

17,501

4,842

4,681

9,523

Promenade
13,985

3,740

3,419

3,839

3,557

14,555

4,173

4,407

8,580

San Jacinto Center




3,456

3,456

4,038

4,207

8,245

One Eleven Congress




3,256

3,256

3,713

3,735

7,448

Colorado Tower
6,768

2,724

3,064

3,221

3,399

12,408

3,383

3,352

6,735

3344 Peachtree




3,505

3,505

3,235

2,884

6,119

One Buckhead Plaza




2,817

2,817

3,097

2,806

5,903

816 Congress Avenue
8,526

2,468

2,555

2,514

2,363

9,900

2,694

2,641

5,335

NASCAR Plaza




2,507

2,507

2,477

2,394

4,871

3350 Peachtree




2,006

2,006

2,264

2,288

4,552

Tempe Gateway




1,966

1,966

2,008

2,136

4,144

3348 Peachtree




1,541

1,541

1,491

1,491

2,982

111 West Rio







1,396

1,396

Two Buckhead Plaza




1,369

1,369

1,321

1,337

2,658

Bank of America Center




1,451

1,451

1,507

1,324

2,831

The Pointe




1,227

1,227

1,146

1,146

2,292

Citrus Center




1,019

1,019

1,006

1,025

2,031

Meridian Mark Plaza
3,777

908

857

954

955

3,674

989

997

1,986

One Orlando Centre




795

795

1,277

968

2,245

Harborview Plaza




898

898

930

931

1,861

Research Park V


144

288

412

844

359

916

1,275

Other (2)
43,287

7,864

7,443

7,587

6,328

29,222

3,305

3,264

6,569

Subtotal - Consolidated
113,699

27,549

26,928

28,453

69,974

152,904

70,991

72,507

143,498

 
 
 
 
 
 
 
 
 
 
Unconsolidated Properties (3)
 
 
 
 
 
 
 
 
 
Terminus 100
7,268

1,872

1,978

1,899

1,837

7,586

1,912

1,906

3,818

Gateway Village (4)
1,208

536

451

460

1,003

2,450

1,751

1,756

3,507

Terminus 200
6,069

1,658

1,770

1,678

1,648

6,754

1,798

1,749

3,547

Emory University Hospital Midtown Medical Office Tower
3,974

987

1,000

975

1,008

3,970

989

948

1,937

Courvoisier Centre (1)




410

410

462

387

849

Other (2)
5,816

1,593

1,755

1,748

2,520

15,002

2,264

862

3,126

Subtotal - Unconsolidated
24,335

6,646

6,954

6,760

8,426

36,172

9,176

7,608

16,784

 
 
 
 
 
 
 
 
 
 
Discontinued Operations (5)
103,198

25,318

25,126

26,408

1,739

78,591




 
 
 
 
 
 
 
 
 
 
Total Net Operating Income
241,232

59,513

59,008

61,621

80,139

260,281

80,167

80,115

160,282

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sales Less Cost of Sales
 
 
 
 
 
 
 
 
 
Land Sales Less Cost of Sales - Consolidated
1,625




3,580

3,580


63

63

Land Sales Less Cost of Sales - Unconsolidated (3)
2,280




190

190




Total Sales Less Cost of Sales
3,905




3,770

3,770


63

63

 
 
 
 
 
 
 
 
 
 

Cousins Properties Incorporated
8
Q2 2017 Supplemental Information

FUNDS FROM OPERATIONS - DETAIL



 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Fee Income
 
 
 
 
 
 
 
 
 
Management Fees (6)
5,188

1,325

1,263

1,253

1,317

5,158

1,402

1,492

2,894

Development Fees
1,778

608

486

549

634

2,277

432

318

750

Leasing & Other Fees
331

266

75

143

428

912

102

44

146

Total Fee Income
7,297

2,199

1,824

1,945

2,379

8,347

1,936

1,854

3,790

 
 
 
 
 
 
 
 
 
 
Other Income
 
 
 
 
 
 
 
 
 
Termination Fees
398




122

122

5,238

2,913

8,151

Gain on Extinguishment of Debt







1,829

1,829

Interest and Other Income
460

390

27

153

358

928

188

262

450

Termination Fees - Unconsolidated (3)
419




3,000

3,000

959

195

1,154

Gain on Extinguishment of Debt - Unconsolidated (3)









Interest and Other Income - Unconsolidated (3)
747

546

151

134

357

1,188

504

105

609

Termination Fees - Discontinued Operations (5)
450

186

102



288




Gain on Extinguishment of Debt - Discontinued Operations









Interest and Other Income - Discontinued Operations
(23
)
(1
)



(1
)



Total Other Income
2,451

1,121

280

287

3,837

5,525

6,889

5,304

12,193

 
 
 
 
 
 
 
 
 
 
Total Fee and Other Income
9,748

3,320

2,104

2,232

6,216

13,872

8,825

7,158

15,983

 
 
 
 
 
 
 
 
 
 
Reimbursed Expenses
(3,430
)
(870
)
(798
)
(795
)
(796
)
(3,259
)
(865
)
(907
)
(1,772
)
 
 
 
 
 
 
 
 
 
 
General and Administrative Expenses
(16,918
)
(8,243
)
(4,691
)
(4,368
)
(8,290
)
(25,592
)
(6,182
)
(8,618
)
(14,800
)
 
 
 
 
 
 
 
 
 
 
Interest Expense
 
 
 
 
 
 
 
 
 
Consolidated Debt
 
 


 
 
 
 
 
Term Loan, unsecured




(386
)
(386
)
(1,288
)
(1,564
)
(2,852
)
Fifth Third Center



(427
)
(1,275
)
(1,702
)
(1,272
)
(1,266
)
(2,538
)
Credit Facility, unsecured
(4,089
)
(832
)
(1,053
)
(870
)
(1,159
)
(3,914
)
(1,035
)
(1,153
)
(2,188
)
Promenade
(4,734
)
(1,165
)
(1,157
)
(1,150
)
(1,142
)
(4,614
)
(1,134
)
(1,127
)
(2,261
)
Colorado Tower



(353
)
(1,059
)
(1,412
)
(1,059
)
(1,059
)
(2,118
)
Senior Note, unsecured







(876
)
(876
)
816 Congress Avenue
(3,269
)
(817
)
(817
)
(817
)
(817
)
(3,268
)
(814
)
(810
)
(1,624
)
3344 Peachtree




(460
)
(460
)
(505
)
(498
)
(1,003
)
Meridian Mark Plaza
(1,538
)
(381
)
(379
)
(377
)
(375
)
(1,512
)
(373
)
(372
)
(745
)
The Pointe




(171
)
(171
)
(176
)
(178
)
(354
)
Other (2)
(12,684
)
(2,987
)
(2,979
)
(2,990
)
(4,953
)
(13,909
)
(3,675
)
(1,838
)
(5,513
)
Capitalized
3,577

742

1,016

1,230

1,709

4,697

1,590

2,218

3,808

Subtotal - Consolidated
(22,737
)
(5,440
)
(5,369
)
(5,754
)
(10,088
)
(26,651
)
(9,741
)
(8,523
)
(18,264
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Cousins Properties Incorporated
9
Q2 2017 Supplemental Information

FUNDS FROM OPERATIONS - DETAIL



 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Unconsolidated Debt (3)
 
 


 
 
 
 
 
Terminus 100
(3,436
)
(848
)
(844
)
(840
)
(836
)
(3,368
)
(831
)
(827
)
(1,658
)
Terminus 200
(1,560
)
(390
)
(389
)
(387
)
(385
)
(1,551
)
(383
)
(382
)
(765
)
Emory University Hospital Midtown Medical Office Tower
(1,333
)
(330
)
(329
)
(327
)
(325
)
(1,311
)
(324
)
(322
)
(646
)
Courvoisier Centre




(239
)
(239
)
(252
)
(172
)
(424
)
Other (2)
(1,126
)
(439
)
(464
)
(484
)
(567
)
(1,954
)
(535
)
(218
)
(753
)
Subtotal - Unconsolidated
(7,455
)
(2,007
)
(2,026
)
(2,038
)
(2,352
)
(8,423
)
(2,325
)
(1,921
)
(4,246
)
 
 
 
 
 
 
 
 
 
 
Discontinued Operations (5)
(7,986
)
(1,974
)
(1,965
)
(1,956
)
(126
)
(6,021
)



 
 
 
 
 
 
 
 
 
 
Total Interest Expense
(38,178
)
(9,421
)
(9,360
)
(9,748
)
(12,566
)
(41,095
)
(12,066
)
(10,444
)
(22,510
)
 
 
 
 
 
 
 
 
 
 
Other Expenses
 
 
 
 
 
 
 
 
 
Transaction Costs - Merger

(19
)
(2,424
)
(1,446
)
(20,633
)
(24,522
)
(1,930
)
(246
)
(2,176
)
Predevelopment & Other
(522
)
(108
)
(118
)
(140
)
(577
)
(943
)
(129
)
(156
)
(285
)
Property Taxes and Other Holding Costs
(828
)
(89
)
(98
)
(95
)
(158
)
(440
)
(304
)
(140
)
(444
)
Severance
(181
)
(249
)



(249
)
(28
)

(28
)
Transaction Costs - Spin-off



(494
)
(5,855
)
(6,349
)



Loss on Extinguishment of Debt




(5,180
)
(5,180
)



Impairment Losses (7)




(4,526
)
(4,526
)



Acquisition Costs
(299
)








Partners' share of FFO in consolidated joint ventures
(111
)



(3,775
)
(3,775
)



Total Other Expenses
(1,941
)
(465
)
(2,640
)
(2,175
)
(40,704
)
(45,984
)
(2,391
)
(542
)
(2,933
)
 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization of Non-Real Estate Assets
 
 
 
 
 
 
 
 
 
Consolidated
(1,621
)
(377
)
(335
)
(328
)
(325
)
(1,365
)
(451
)
(465
)
(916
)
Unconsolidated (3)
(48
)








Total Depreciation and Amortization of Non-Real Estate Assets
(1,669
)
(377
)
(335
)
(328
)
(325
)
(1,365
)
(451
)
(465
)
(916
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO (8)
$
192,749

$
43,457

$
43,288

$
46,439

$
27,444

$
160,628

$
67,037

$
66,360

$
133,397

Weighted Average Shares - Diluted
215,979

210,974

210,362

210,326

391,413

256,023

411,186

427,180

419,227

FFO per Share (8)
$
0.89

$
0.21

$
0.21

$
0.22

$
0.07

$
0.63

$
0.16

$
0.16

$
0.32

Note: Amounts may differ slightly from other schedules contained herein due to rounding.
(1) Contains multiple buildings that are grouped together for reporting purposes.
(2) Represents properties sold and loans repaid prior to June 30, 2017 that are not considered discontinued operations.
(3) Unconsolidated amounts include amounts recorded in unconsolidated joint ventures for the respective category multiplied by the Company's ownership interest. The Company does not control the operations of the unconsolidated joint ventures, but
      believes including these amounts in the categories indicated is meaningful to investors and analysts.
(4) Through December 1, 2016, the Company received an 11.46% current return on its $11.1 million investment in Gateway Village and, when certain other revenue criteria were met, received additional returns. The Company recognized these amounts as
      NOI from this venture. After December 1, 2016, net income and cash flows were allocated 50% to each joint venture member.
(5) Primarily represents Greenway Plaza and Post Oak Central.
(6) Management Fees include reimbursement of expenses that are included in the "Reimbursed Expenses" line item.
(7) Represents an impairment charge on Callaway Gardens land as a result of the Company withdrawing from the joint venture.
(8) See Non-GAAP Financial Measures - Calculations and Reconciliations beginning on page 27.

Cousins Properties Incorporated
10
Q2 2017 Supplemental Information

PORTFOLIO STATISTICS


Properties

Rentable Square Feet

Financial Statement Presentation

Company's Ownership Interest

End of Period Leased 2Q17
 
End of Period Leased 1Q17

Weighted Average Occupancy 2Q17
 
Weighted Average Occupancy 1Q17

% of Total
Net Operating
Income (1)
 
Property Level Debt ($000) (2)

Northpark Town Center (3)
 
1,528,000

 
Consolidated
 
100%
 
91.5%
 
90.6%
 
83.7%
 
84.5%
 
6.8%
 
$


Promenade
 
777,000

 
Consolidated
 
100%
 
94.0%
 
94.4%
 
93.9%
 
93.4%
 
5.8%
 
103,550

 
3344 Peachtree
 
484,000

 
Consolidated
 
100%
 
90.6%
 
90.6%
 
82.8%
 
90.1%
 
3.8%
 
78,358

 
One Buckhead Plaza
 
461,000

 
Consolidated
 
100%
 
90.1%
 
94.3%
 
92.8%
 
92.5%
 
3.7%
 

 
3350 Peachtree
 
413,000

 
Consolidated
 
100%
 
92.9%
 
92.9%
 
92.9%
 
92.9%
 
3.0%
 


Terminus 100
 
660,000

 
Unconsolidated
 
50%
 
89.9%
 
90.6%
 
92.2%
 
88.2%
 
2.5%
 
62,597


Terminus 200
 
566,000

 
Unconsolidated
 
50%
 
96.7%
 
96.4%
 
95.8%
 
95.8%
 
2.3%
 
40,030

 
3348 Peachtree
 
258,000

 
Consolidated
 
100%
 
89.7%
 
90.6%
 
90.4%
 
91.0%
 
2.0%
 

 
Two Buckhead Plaza
 
210,000

 
Consolidated
 
100%
 
84.8%
 
84.5%
 
84.8%
 
83.1%
 
1.8%
 

 
Meridian Mark Plaza
 
160,000

 
Consolidated
 
100%
 
100.0%
 
100.0%
 
100.0%
 
100.0%
 
1.3%
 
24,202

 
Emory University Hospital Midtown Medical Office Tower
 
358,000

 
Unconsolidated
 
50%
 
100.0%
 
94.9%
 
95.9%
 
95.6%
 
1.2%
 
35,893

 
8000 Avalon
 
224,000

 
Consolidated
 
90%
 
73.1%
 
 
0.8%
 
 
 


ATLANTA
 
6,099,000

 
 
 
 
 
91.4%
 
91.2%
 
85.8%
 
89.1%
 
34.2%
 
344,630


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hearst Tower
 
966,000

 
Consolidated
 
100%
 
98.7%
 
98.7%
 
98.6%
 
98.4%
 
8.4%
 

 
Fifth Third Center
 
698,000

 
Consolidated
 
100%
 
96.7%
 
96.7%
 
96.7%
 
96.6%
 
6.2%
 
147,433

 
NASCAR Plaza
 
394,000

 
Consolidated
 
100%
 
98.7%
 
98.2%
 
98.2%
 
98.2%
 
3.2%
 

 
Gateway Village
 
1,061,000

 
Unconsolidated
 
50%
 
99.4%
 
99.4%
 
99.4%
 
99.4%
 
2.3%
 

 
CHARLOTTE
 
3,119,000

 
 
 
 
 
98.3%
 
98.2%
 
98.2%
 
98.1%
 
20.1%
 
147,433

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
San Jacinto Center
 
406,000

 
Consolidated
 
100%
 
99.2%
 
99.7%
 
99.7%
 
99.7%
 
5.5%
 

 
One Eleven Congress
 
519,000

 
Consolidated
 
100%
 
89.5%
 
90.5%
 
86.6%
 
82.0%
 
4.9%
 


Colorado Tower
 
373,000

 
Consolidated
 
100%
 
100.0%
 
100.0%
 
100.0%
 
100.0%
 
4.4%
 
119,117


816 Congress
 
435,000

 
Consolidated
 
100%
 
94.2%
 
95.0%
 
92.3%
 
92.8%
 
3.5%
 
83,492


Research Park V
 
173,000

 
Consolidated
 
100%
 
97.1%
 
97.1%
 
85.7%
 
56.1%
 
1.2%
 


AUSTIN
 
1,906,000

 
 
 
 
 
95.4%
 
95.9%
 
93.2%
 
89.4%
 
19.5%
 
202,609


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate Center (3)
 
1,224,000

 
Consolidated
 
100%
 
95.2%
 
94.2%
 
84.4%
 
84.0%
 
7.1%
 

 
The Pointe
 
253,000

 
Consolidated
 
100%
 
92.7%
 
92.7%
 
90.5%
 
90.7%
 
1.5%
 
23,050

 
Harborview Plaza
 
205,000

 
Consolidated
 
100%
 
98.0%
 
98.0%
 
97.6%
 
98.0%
 
1.2%
 

 
TAMPA
 
1,682,000

 
 
 
 
 
95.2%
 
94.5%
 
86.9%
 
86.8%
 
9.8%
 
23,050

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Hayden Ferry (3)
 
789,000

 
Consolidated
 
100%
 
95.2%
 
93.8%
 
94.1%
 
88.4%
 
7.0%
 


Tempe Gateway

264,000


Consolidated

100%

100.0%
 
98.4%
 
98.4%
 
98.4%
 
2.8%
 


111 West Rio

225,000


Consolidated

100%

100.0%
 
100.0%

100.0%
 
—%

1.8%


 
PHOENIX
 
1,278,000

 
 
 
 
 
97.1%
 
95.9%
 
96.0%
 
74.9%
 
11.6%
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank of America Center
 
421,000

 
Consolidated
 
100%
 
84.2%
 
87.2%
 
84.2%
 
86.9%
 
1.7%
 

 
Citrus Center
 
261,000

 
Consolidated
 
100%
 
93.0%
 
82.6%
 
91.9%
 
80.2%
 
1.3%
 

 
One Orlando Centre
 
356,000

 
Consolidated
 
100%
 
78.3%
 
92.1%
 
82.9%
 
91.5%
 
1.3%
 

 
ORLANDO
 
1,038,000

 
 
 
 
 
84.4%
 
86.8%
 
85.7%
 
85.7%
 
4.3%
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Courvoisier Centre (3)
 
343,000

 
Unconsolidated
 
20%
 
84.0%
 
87.7%
 
83.6%
 
86.0%
 
0.5%
 
22,228

 
MIAMI
 
343,000

 
 
 
 
 
84.0%
 
87.7%
 
83.6%
 
86.0%
 
0.5%
 
22,228

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 TOTAL
 
15,465,000

 
 
 
 
 
93.2%
 
93.5%
 
90.2%
 
89.0%
 
100.0%
 
$
739,950

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Net Operating Income represents the Company's share of rental property revenues less rental property operating expenses for the three months ended June 30, 2017. Properties sold during the second quarter are not included.
(2)
Property level debt represents the Company's share of total debt as of June 30, 2017.
(3)
Contains multiple buildings that are grouped together for reporting purposes.

Cousins Properties Incorporated
11
Q2 2017 Supplemental Information

PORTFOLIO STATISTICS






a8-kearningsre_chartx21600a1.jpg


Cousins Properties Incorporated
12
Q2 2017 Supplemental Information

SAME PROPERTY PERFORMANCE (1)

 
COUSINS PROPERTIES INCORPORATED
 
 
 
 
Net Operating Income ($ in thousands)
 
 
 
 
Three Months Ended
 
 
 
 
June 30, 2017

 
June 30, 2016

 
2Q17 vs. 2Q16
% Change
 
 
 
Property Revenues (2)
$
35,535

 
$
33,373

 
6.5
%
 
 
 
Property Operating Expenses (2)
13,076

 
12,348

 
5.9
%
 
 
 
Property Net Operating Income
$
22,459

 
$
21,025

 
6.8
%
 
 
 
 
 
 
 
 
 
 
 
 
Cash Basis Property Revenues (3)
$
33,905

 
$
31,521

 
7.6
%
 
 
 
Cash Basis Property Operating Expenses (4)
13,088

 
12,360

 
5.9
%
 
 
 
Cash Basis Property Net Operating Income
$
20,817

 
$
19,161

 
8.6
%
 
 
 
 
 
 
 
 
 
 
 
 
End of Period Leased
93.9
%
 
91.4
%
 
 
 
 
 
Weighted Average Occupancy
90.9
%
 
89.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended
 
 
 
 
June 30, 2017

 
June 30, 2016

 
% Change
 
 
 
Property Revenues (2)
$
71,228

 
$
67,203

 
6.0
%
 
 
 
Property Operating Expenses (2)
25,962

 
24,699

 
5.1
%
 
 
 
Property Net Operating Income
$
45,266

 
$
42,504

 
6.5
%
 
 
 
 
 
 
 
 
 
 
 
 
Cash Basis Property Revenues (3)
$
67,266

 
$
63,086

 
6.6
%
 
 
 
Cash Basis Property Operating Expenses (4)
25,985

 
24,722

 
5.1
%
 
 
 
Cash Basis Property Net Operating Income
$
41,281

 
$
38,364

 
7.6
%
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Same Properties include those office properties that were operational and stabilized on January 1, 2016, excluding properties subsequently sold. See Non-GAAP Financial Measures - Calculation and Reconciliations. Properties included in this reporting period are as follows:
 
Northpark Town Center
Emory University Hospital Midtown Medical Office Tower
Meridian Mark Plaza
 
Promenade
Terminus 100
Terminus 200
 
816 Congress
Fifth Third Center
 
 
 
 
 
(2)
Property Revenues and Expenses include results for the Company and its share of unconsolidated joint ventures. Net operating income for unconsolidated joint ventures is calculated as property revenue less property expenses at the joint ventures multiplied by the Company's ownership interest. The Company does not control the operations of the unconsolidated joint ventures, but believes that including these amounts with consolidated net operating income is meaningful to investors and analysts.
(3)
Cash Basis Same Property Revenues include that of the Company and its share of unconsolidated joint ventures. It represents Property Revenues, excluding straight-line rents, amortization of lease inducements, and amortization of acquired above and below market rents.
(4)
Cash Basis Same Property Operating Expenses include that of the Company and its share of unconsolidated joint ventures. It represents Property Operating Expenses, excluding straight-line ground rent expense and amortization of above and below market ground rent expense.


Cousins Properties Incorporated
13
Q2 2017 Supplemental Information

SAME PROPERTY PERFORMANCE (1)


 
LEGACY PARKWAY PROPERTIES
 
Net Operating Income ($ in thousands)
 
Three Months Ended
 
June 30, 2017

 
June 30, 2016

 
2Q17 vs. 2Q16
% Change
Cash Basis Property Revenues (2)
$
63,282

 
$
57,421

 
10.2
%
Cash Basis Property Operating Expenses (3)
24,777

 
22,957

 
7.9
%
Cash Basis Property Net Operating Income
$
38,505

 
$
34,464

 
11.7
%
 
 
 
 
 
 
End of Period Leased
93.3
%
 
90.2
%
 
 
Weighted Average Occupancy
90.9
%
 
90.0
%
 
 
 
 
 
 
 
 
 
Six Months Ended
 
June 30, 2017

 
June 30, 2016

 
2Q17 vs. 2Q16
% Change
Cash Basis Property Revenues (2)
$
124,259

 
$
113,374

 
9.6
%
Cash Basis Property Operating Expenses (3)
48,983

 
45,964

 
6.6
%
Cash Basis Property Net Operating Income
$
75,276

 
$
67,410

 
11.7
%
(1)
Same Properties include those office properties that were operational and stabilized on January 1, 2016, excluding properties subsequently sold. Properties included in this reporting period are as follows:
 
3344 Peachtree
Harborview Plaza
One Orlando Centre
 
3348 Peachtree
Hayden Ferry (4)
San Jacinto Center
 
3350 Peachtree
Hearst Tower
Tempe Gateway
 
Bank of America Center
NASCAR Plaza
The Pointe
 
Citrus Center
One Buckhead Plaza
Two Buckhead Plaza
 
Corporate Center
One Eleven Congress
 
 
 
 
 
(2)
Cash Basis Same Property Revenues include that of the Company and its share of unconsolidated joint ventures. It represents Property Revenues, excluding straight-line rents, amortization of lease inducements, and amortization of acquired above and below market rents.
(3)
Cash Basis Same Property Operating Expenses include that of the Company and its share of unconsolidated joint ventures. It represents Property Operating Expenses, excluding straight-line ground rent expense and amortization of above and below market ground rent expense.
(4)
Hayden Ferry Building III commenced operations in November 2015 but was not stabilized as of January 1, 2016. Therefore, it is excluded from the Same Property pool.


Cousins Properties Incorporated
14
Q2 2017 Supplemental Information

OFFICE LEASING ACTIVITY(1)


 
Three Months Ended June 30, 2017
 
Six Months Ended June 30, 2017
 
New
 
Renewal
 
Expansion
 
Total
 
New
 
Renewal
 
Expansion
 
Total
Gross leased (square feet)
 
 
 
 
 
 
397,594
 
 
 
 
 
 
 
1,030,830
Less: Leases one year or less, amenity leases, percentage rent leases, storage leases, intercompany leases, and license agreements
 
 
 
 
 
 
(56,586)
 
 
 
 
 
 
 
(119,078)
Net leased (square feet)
144,066

 
148,282

 
48,660

 
341,008
 
567,494
 
255,544
 
88,714
 
911,752
Number of transactions
17

 
17

 
4

 
38
 
38
 
33
 
7
 
78
Lease term (years) (2)
6.9

 
4.7

 
5.4

 
5.7
 
9.7
 
4.6
 
5.3
 
7.8
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net rent (per square foot) (3)
$
28.42

 
$
28.47

 
$
29.40

 
$
28.58

 
$
26.40

 
$
28.15

 
$
27.84

 
$
27.03

Free rent (per square foot)
(0.93
)
 
(0.88
)
 
(0.97
)
 
(0.91
)
 
(1.22
)
 
(1.01
)
 
(0.59
)
 
(1.10
)
Tenant Improvements and Commissions (per square foot)
(7.87
)
 
(5.08
)
 
(6.82
)
 
(6.51
)
 
(6.98
)
 
(4.53
)
 
(7.40
)
 
(6.33
)
Net effective rent (per square foot)
$
19.62

 
$
22.51

 
$
21.61

 
$
21.16

 
$
18.20

 
$
22.61

 
$
19.85

 
$
19.60

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Second generation leased square feet (4)
 
 
 
 
 
 
201,446

 
 
 
 
 
 
 
513,218

Increase in second generation net rent (2)(3)(4)
 
 
 
28.5
%
 
 
 
 
 
 
 
20.8
%
Increase in cash basis second generation net rent (2)(4)(5)
 
13.5
%
 
 
 
 
 
 
 
7.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Excludes apartment and retail leasing at our mixed-use projects.
(2) Weighted average.
(3) Represents straight-lined net rent per square foot (operating expenses deducted from gross leases) over the lease term.
(4) Excludes leases executed for spaces that were vacant upon acquisition, new leases in development properties, and leases for spaces that have been vacant for one year or more.
(5) Represents increase in net rent at the end of term paid by the prior tenant compared to net rent at beginning of term paid by the current tenant. For early renewals, represents increase in net rent at the end of the term of the original lease compared to net rent at the beginning of the extended term of the lease.



Cousins Properties Incorporated
15
Q2 2017 Supplemental Information

OFFICE LEASE EXPIRATIONS (1)

Lease Expirations by Year
 Year of Expiration

Square Feet
Expiring

 % of Leased Space

 Annual Contractual Rents ($000's) (2)

 % of Total Annual Contractual Rents

 Annual Contractual Rent/Sq. Ft. (2)
 
 
 
 
 
 
 
 
 
 
 
2017
 
430,001

 
3.3
%
 
$
10,782

 
2.6
%
 
$
25.07

2018
 
845,903

 
6.5
%
 
24,889

 
6.1
%
 
29.42

2019
 
1,149,284

 
8.9
%
 
34,086

 
8.3
%
 
29.66

2020
 
914,875

 
7.0
%
 
27,715

 
6.8
%
 
30.29

2021
 
1,534,381

 
11.8
%
 
47,398

 
11.6
%
 
30.89

2022
 
1,878,941

 
14.5
%
 
56,036

 
13.7
%
 
29.82

2023
 
1,009,504

 
7.8
%
 
32,689

 
8.0
%
 
32.38

2024
 
966,526

 
7.4
%
 
35,097

 
8.6
%
 
36.31

2025
 
1,052,012

 
8.1
%
 
35,973

 
8.8
%
 
34.19

2026 & Thereafter
 
3,204,813

 
24.7
%
 
104,136

 
25.5
%
 
32.49

 
 
 
 
 
 
 
 
 
 
 
Total
 
12,986,240

 
100.0
%
 
$
408,801

 
100.0
%
 
$
31.48


Lease Expirations Greater than 100,000 Square Feet Through Year End 2020
Expiration Date
 
 Tenant
 
 Market
 
 Building
 
Square Feet Expiring
January 2019
 
National Union Fire Insurance Company (dba AIG)
 
Atlanta
 
Northpark Town Center
 
105,362


(1) Company's share.
(2) Annual Contractual Rent shown is the rate in the year of expiration. It includes the minimum contractual rent paid by the tenant which may or may not include a base year of operating expenses depending upon the terms of the lease.

 
 
 
 





Cousins Properties Incorporated
16
Q2 2017 Supplemental Information

OFFICE LEASE EXPIRATIONS (1)

a8-kearningsre_chartx19527a1.jpg



(1) Company's share




Cousins Properties Incorporated
17
Q2 2017 Supplemental Information

TOP 20 OFFICE TENANTS

 
Tenant (1)
 
Number of Buildings Occupied
 
Number of Markets Occupied
 
 Company's Share of Square Footage
 
 Company's Share of Annualized Base Rent (2)
 
Percentage of Total Company's Share of Annualized Base Rent
 
 Average Remaining Lease Term (Years) (3)
1

Bank of America
 
4
 
2
 
1,139,724

 
$
19,530,440

 
5.6%
 
8
2

Wells Fargo Bank, N.A.
 
6
 
5
 
318,160

 
9,155,309

 
2.6%
 
5
3

Blue Cross Blue Shield
 
1
 
1
 
227,592

 
6,133,604

 
1.8%
 
4
4

McGuireWoods LLP
 
3
 
3
 
198,648

 
5,743,205

 
1.7%
 
9
5

Hearst Communications, Inc.
 
1
 
1
 
181,323

 
5,558,666

 
1.6%
 
10
6

ADP, LLC
 
1
 
1
 
225,000

 
5,400,000

 
1.6%
 
11
7

Smith, Gambrell & Russell, LLP
 
1
 
1
 
159,136

 
4,959,619

 
1.4%
 
4
8

OSI Restaurant Partners, LLC (dba Outback
Steakhouse)
 
1
 
1
 
167,723

 
4,886,131

 
1.4%
 
8
9

NASCAR Media Group, LLC
 
1
 
1
 
139,461

 
4,782,068

 
1.4%
 
4
10

Regus Equity Business Centers, LLC
 
7
 
5
 
142,183

 
4,122,887

 
1.2%
 
4
11

Parsley Energy, LP
 
1
 
1
 
135,107

 
4,116,710

 
1.2%
 
8
12

Board of Regents of the University System of Georgia (dba Georgia State University)
 
1
 
1
 
135,124

 
3,884,815

 
1.1%
 
6
13

K & L Gates LLP
 
1
 
1
 
110,914

 
3,736,154

 
1.1%
 
10
14

Amazon
 
3
 
2
 
107,788

 
3,728,167

 
1.1%
 
7
15

Carlton Fields Jorden Burt, PA
 
1
 
1
 
93,868

 
3,655,236

 
1.0%
 
14
16

Fifth Third Bank
 
2
 
2
 
120,436

 
3,433,270

 
1.0%
 
4
17

National Union Fire Insurance Company (dba AIG)
 
1
 
1
 
105,362

 
3,037,233

 
0.9%
 
2
18

SVB Financial Group (dba Silicon Valley Bank)
 
1
 
1
 
100,532

 
2,987,108

 
0.9%
 
7
19

Weinberg, Wheeler, Hudgins, Gunn & Dial, LLC
 
2
 
2
 
69,418

 
2,681,424

 
0.8%
 
5
20

Symantec
 
1
 
1
 
84,770

 
2,585,485

 
0.8%
 
8
 
Grand Total
 
 
 
 
 
3,962,269

 
$
104,117,531

 
30.0%
 
7
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 (1)

In some cases, the actual tenant may be an affiliate of the entity shown.
 (2)

Annualized Base Rent represents the annualized minimum rent paid by the tenant as of the date of this report. If the tenant is in a free rent period as of the date of this report, Annualized Base Rent represents the annualized minimum contractual rent the tenant will pay in the first month it is required to pay rent which may or may not include a base year of operating expenses depending upon the terms of the lease.
 (3)

Weighted average.
Note:

This schedule includes tenants whose leases have commenced and/or who have taken occupancy. Leases that have been signed but have not commenced are excluded from this schedule.




Cousins Properties Incorporated
18
Q2 2017 Supplemental Information

TENANT INDUSTRY DIVERSIFICATION

a8-kearningsre_chartx18691a1.jpg


(1) Represents Company's share of total revenues.

Cousins Properties Incorporated
19
Q2 2017 Supplemental Information

INVESTMENT ACTIVITY



Completed Property Acquisitions
Property
 
Type
 
Metropolitan Area
 
Company's Ownership Interest
 
Timing
 
Square Feet
 
Gross Purchase Price ($ in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
 
 
 
 
 
 
 
 
 
 
 
111 West Rio (1)
 
Office
 
Phoenix
 
100.0%
 
1Q
 
225,000

 
$
19,600

 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
 
 
 
 
 
 
 
 
 
 
 
Parkway Properties
 
Office
 
Various
 
Various
 
4Q
 
8,819,000

 
(2
)
Cousins Fund II, L.P. (3)
 
Office
 
Various
 
100.0%
 
4Q
 
(3
)
 
279,100

 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
 
 
 
 
 
 
 
 
 
 
 
Fifth Third Center
 
Office
 
Charlotte
 
100.0%
 
3Q
 
698,000

 
215,000

Northpark Town Center
 
Office
 
Atlanta
 
100.0%
 
4Q
 
1,528,000

 
348,000

 
 
 
 
 
 
 
 
 
 
 
 
 
2013
 
 
 
 
 
 
 
 
 
 
 
 
Post Oak Central
 
Office
 
Houston
 
100.0%
 
1Q
 
1,280,000

 
230,900

Terminus 200
 
Office
 
Atlanta
 
50.0%
 
1Q
 
566,000

 
164,000

816 Congress
 
Office
 
Austin
 
100.0%
 
2Q
 
435,000

 
102,400

Greenway Plaza
 
Office
 
Houston
 
100.0%
 
3Q
 
4,348,000

 
950,000

777 Main
 
Office
 
Fort Worth
 
100.0%
 
3Q
 
980,000

 
160,000

 
 
 
 
 
 
 
 
 
 
 
 
 
2012
 
 
 
 
 
 
 
 
 
 
 
 
2100 Ross
 
Office
 
Dallas
 
100.0%
 
3Q
 
844,000

 
59,200

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
19,723,000

 
$
2,528,200

 
 
 
 
 
 
 
 
 
 
 
 
 

Completed Property Developments
Project
 
Type
 
Metropolitan Area
 
Company's Ownership Interest
 
Timing
 
Square Feet
 
Total Project Cost
($ in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
 
 
 
 
 
 
 
 
 
 
 
8000 Avalon
 
Office
 
Atlanta
 
90%
 
2Q
 
224,000

 
$
73,000

 
 
 
 
 
 
 
 
 
 
 
 
 
2015
 
 
 
 
 
 
 
 
 
 
 
 
Colorado Tower
 
Office
 
Austin
 
100.0%
 
1Q
 
373,000

 
126,100

Emory Point - Phase II
 
Mixed
 
Atlanta
 
75.0%
 
3Q
 
302,000

 
75,400

Research Park V
 
Office
 
Austin
 
100.0%
 
4Q
 
173,000

 
45,000

 
 
 
 
 
 
 
 
 
 
 
 
 
2013
 
 
 
 
 
 
 
 
 
 
 
 
Emory Point - Phase I
 
Mixed
 
Atlanta
 
75.0%
 
4Q
 
484,000

 
102,300

 
 
 
 
 
 
 
 
 
 
 
 
 
2012
 
 
 
 
 
 
 
 
 
 
 
 
Mahan Village
 
Retail
 
Tallahassee
 
50.5%
 
4Q
 
147,000

 
25,800

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


1,703,000

 
$
447,600


Cousins Properties Incorporated
20
Q2 2017 Supplemental Information

INVESTMENT ACTIVITY



Completed Property Dispositions
Property
 
Type
 
Metropolitan Area
 
Company's Ownership Interest
 
Timing
 
Square Feet
 
Gross Sales Price ($ in thousands)
2017
 
 
 
 
 
 
 
 
 
 
 
 
Emory Point I and II
 
Mixed
 
Atlanta
 
75.0%
 
2Q
 
786,000

 
$
199,000

American Cancer Society Center
 
Office
 
Atlanta
 
100.0%
 
2Q
 
996,000

 
166,000

 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
 
 
 
 
 
 
 
 
 
 
 
100 North Point Center East
 
Office
 
Atlanta
 
100.0%
 
1Q
 
129,000

 
22,000

Post Oak Central and Greenway Plaza
 
Office
 
Houston
 
100.0%
 
4Q
 
5,628,000

 
(2
)
Two Liberty Place
 
Office
 
Philadelphia
 
100.0%
 
4Q
 
941,000

 
219,000

191 Peachtree
 
Office
 
Atlanta
 
100.0%
 
4Q
 
1,225,000

 
267,500

Lincoln Place
 
Office
 
Miami
 
100.0%
 
4Q
 
140,000

 
80,000

The Forum
 
Office
 
Atlanta
 
100.0%
 
4Q
 
220,000

 
70,000

 
 
 
 
 
 
 
 
 
 
 
 
 
2015
 
 
 
 
 
 
 
 
 
 
 
 
2100 Ross
 
Office
 
Dallas
 
100.0%
 
3Q
 
844,000

 
131,000

200, 333, and 555 North Point Center East
 
Office
 
Atlanta
 
100.0%
 
4Q
 
411,000

 
70,300

The Points at Waterview
 
Office
 
Dallas
 
100.0%
 
4Q
 
203,000

 
26,800

 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
 
 
 
 
 
 
 
 
 
 
 
Lakeshore and University Park Place
 
Office
 
Birmingham
 
100.0%
 
3Q
 
320,000

 
44,700

Mahan Village
 
Retail
 
Florida
 
50.5%
 
4Q
 
147,000

 
29,500

Cousins Watkins LLC
 
Retail
 
Other
 
50.5%
 
4Q
 
339,000

 
50,000

777 Main
 
Office
 
Fort Worth
 
100.0%
 
4Q
 
980,000

 
167,000

 
 
 
 
 
 
 
 
 
 
 
 
 
2013
 
 
 
 
 
 
 
 
 
 
 
 
Terminus 100
 
Office
 
Atlanta
 
100.0%
 
1Q
 
656,000

 
209,200

Tiffany Springs MarketCenter
 
Retail
 
Kansas City
 
88.5%
 
3Q
 
238,000

 
53,500

The Avenue Murfreesboro
 
Retail
 
Nashville
 
50.0%
 
3Q
 
752,000

 
164,000

CPV Two LLC and CPV Five LLC
 
Retail
 
Other
 
10.3%
 
3Q
 
2,113,000

 
522,300

Inhibitex
 
Office
 
Atlanta
 
100.0%
 
4Q
 
51,000

 
8,300

 
 
 
 
 
 
 
 
 
 
 
 
 
2012
 
 
 
 
 
 
 
 
 
 
 
 
The Avenue Collierville
 
Retail
 
Memphis
 
100.0%
 
2Q
 
511,000

 
55,000

Galleria 75
 
Office
 
Atlanta
 
100.0%
 
2Q
 
111,000

 
9,200

Ten Peachtree Place
 
Office
 
Atlanta
 
50.0%
 
2Q
 
260,000

 
45,300

The Avenue Webb Gin
 
Retail
 
Atlanta
 
100.0%
 
4Q
 
322,000

 
59,600

The Avenue Forsyth
 
Retail
 
Atlanta
 
88.5%
 
4Q
 
524,000

 
119,000

Cosmopolitan Center
 
Office
 
Atlanta
 
100.0%
 
4Q
 
51,000

 
7,000

Palisades West
 
Office
 
Austin
 
50.0%
 
4Q
 
373,000

 
64,800

Presbyterian Medical Plaza
 
Office
 
Charlotte
 
11.5%
 
4Q
 
69,000

 
4,500

 
 
 
 
 
 
 
 
 
 
19,340,000

 
$
2,864,500


(1) The Company acquired a 74.6% interest in 111 West Rio as part of the Parkway merger, and in the first quarter of 2017, purchased the remaining 25.4% interest from American Airlines.
(2) This transaction was part of the Parkway Merger. See further information in note 3 of the Form 10-K for the year ended December 31, 2016, note 3 of the Form 10-Q for the quarter ended
June 30, 2017, and reports filed with the SEC by the Company, Parkway, and New Parkway.
(3) Purchased the outside interest (approximately 70%) in a consolidated partnership for $279.1 million; this included cash from the sale of Two Liberty Place in Philadelphia as well as the
Hayden Ferry buildings in Tempe and 3344 Peachtree in Atlanta. Cousins now owns 100% of these buildings.

Cousins Properties Incorporated
21
Q2 2017 Supplemental Information

DEVELOPMENT PIPELINE (1)



Project

Type

Metropolitan Area

Company's Ownership Interest

Project Start Date

Number of Square Feet /Apartment Units

Estimated Project Cost (2) ($ in thousands)
 
Company's Share of Estimated Project Costs

Project Cost Incurred to Date ($ in thousands)
 
Company's Share of Project Costs Incurred to Date

Percent Leased

Initial Occupancy (3)

Estimated Stabilization (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carolina Square
 
Mixed
 
Chapel Hill, NC
 
50
%
 
2Q15
 
 
 
$
123,000

 
$
61,500

 
$
93,782

 
$
46,891

 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
158,000

 
 
 
 
 
 
 
 
 
74
%
 
3Q17
 
3Q18
Retail
 
 
 
 
 
 
 
 
 
44,000

 
 
 
 
 
 
 
 
 
61
%
 
3Q17
 
3Q18
Apartments
 
 
 
 
 
 
 
 
 
246

 
 
 
 
 
 
 
 
 
80
%
 
3Q17
 
3Q18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
864 Spring Street
(NCR Phase I)
 
Office
 
Atlanta, GA
 
100
%
 
3Q15
 
502,000

 
219,000

 
219,000

 
169,613

 
169,613

 
100
%
 
1Q18
 
1Q18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
858 Spring Street
(NCR Phase II)
 
Office
 
Atlanta, GA
 
100
%
 
4Q16
 
260,000

 
119,000

 
119,000

 
33,950

 
33,950

 
100
%
 
4Q18
 
4Q18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dimensional Place
 
Office
 
Charlotte, NC
 
50
%
 
4Q16
 
 
 
94,000

 
47,000

 
29,874

 
14,937

 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
266,000

 
 
 
 
 
 
 
 
 
100
%
 
4Q18
 
4Q18
Retail
 
 
 
 
 
 
 
 
 
16,000

 
 
 
 
 
 
 
 
 
%
 
4Q18
 
4Q18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
120 West Trinity
 
Mixed
 
Atlanta, GA
 
20
%
 
1Q17
 
 
 
85,000

 
17,000

 
15,409

 
3,082

 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
33,000

 
 
 
 
 
 
 
 
 
%
 
1Q19
 
1Q20
Retail
 
 
 
 
 
 
 
 
 
19,000

 
 
 
 
 
 
 
 
 
%
 
1Q19
 
1Q20
Apartments
 
 
 
 
 
 
 
 
 
330

 
 
 
 
 
 
 
 
 
%
 
1Q19
 
1Q20
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
$
640,000

 
$
463,500

 
$
342,628

 
$
268,473

 
 
 
 
 
 

(1)
This schedule shows projects currently under active development and/or projects with a contractual obligation through the substantial completion of construction. Amounts included in the estimated project cost column represent the estimated costs of the project through stabilization. Significant estimation is required to derive these costs, and the final costs may differ from these estimates. The projected stabilization dates are also estimates and are subject to change as the project proceeds through the development process.
(2)
Amount represents 100% of the estimated project cost. Carolina Square is expected to be funded with a combination of equity from the partners and up to $79.8 million from a construction loan, which has $50.5 million outstanding as of June 30, 2017.
(3)
Represents the quarter in which the Company estimates the first tenant will occupy space.
(4)
Stabilization represents the earlier of the quarter in which the Company estimates it will achieve 90% economic occupancy or one year from initial occupancy.





Cousins Properties Incorporated
22
Q2 2017 Supplemental Information

LAND INVENTORY


 
 
Metropolitan Area
 
Type
 
Company's Ownership Interest
 
Total Developable Land (Acres)
 
Company's Share
 
 
 
 
 
 
 
 
 
 
 
North Point
 
Atlanta
 
Commercial
 
100%
 
12

 
 
Wildwood Office Park
 
Atlanta
 
Commercial
 
50%
 
22

 
 
The Avenue Forsyth-Adjacent Land
 
Atlanta
 
Commercial
 
100%
 
10

 
 
10000 Avalon
 
Atlanta
 
Commercial
 
75%
 
3

 
 
Georgia
 
 
 
 
 
 
 
47

 
 
 
 
 
 
 
 
 
 
 
 
 
Victory Center
 
Dallas
 
Commercial
 
75%
 
3

 
 
        Texas
 
 
 
 
 
 
 
3

 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate Center
 
Tampa
 
Commercial
 
100%
 
7

 
 
        Florida
 
 
 
 
 
 
 
7

 
 
 
 
 
 
 
 
 
 
 
 
 
Padre Island
 
Corpus Christi
 
Residential
 
50%
 
15

 
 
Texas
 
 
 
 
 
 
 
15

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Land Held (Acres)
 
 
 
 
 
 
 
72

 
52

Total Land Held (Cost Basis)
 
 
 
 
 
 
 
$
47,902

 
$
23,147

 
 
 
 
 
 
 
 
 
 
 






Cousins Properties Incorporated
23
Q2 2017 Supplemental Information

DEBT SCHEDULE

 
 
 
 
 
 
 
Company's Share of Debt Maturities and Principal Payments
 
 
 
 
 
 
Description (Interest Rate Base, if not fixed)
Company's Ownership Interest
 
Rate at End of Quarter
 
Maturity Date
 
2017
 
2018
 
2019
 
2020
 
2021
 
Thereafter
 
Total Principal
 
Deferred Loan Costs
 
Above/Below Market Value
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Floating Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Term Loan, Unsecured (LIBOR + 1.20%-1.70%) (1)
100%
 
2.42%
 
12/2/21
 
$

 
$

 
$

 
$

 
$
250,000

 
$

 
$
250,000

 
$
(1,599
)
 
$

 
$
248,401

Credit Facility, Unsecured (LIBOR + 1.10%-1.45%) (2)
100%
 
2.32%
 
5/28/19
 

 

 
94,000

 

 

 

 
94,000

 

 

 
94,000

Total Floating Rate Debt
 
 
 
 
 
 

 

 
94,000

 

 
250,000

 


344,000


(1,599
)



342,401

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fifth Third Center
100%
 
3.37%
 
10/1/26
 
1,492

 
3,061

 
3,166

 
3,274

 
3,386

 
133,670

 
148,049

 
(616
)
 

 
147,433

Colorado Tower
100%
 
3.45%
 
9/1/26
 

 
573

 
2,343

 
2,425

 
2,510

 
112,149

 
120,000

 
(883
)
 

 
119,117

Promenade
100%
 
4.27%
 
10/1/22
 
1,509

 
3,116

 
3,252

 
3,394

 
3,541

 
89,052

 
103,864

 
(314
)
 

 
103,550

Senior Note, Unsecured
100%
 
4.09%
 
7/6/27
 

 

 

 

 

 
100,000

 
100,000

 
(1,984
)
 

 
98,016

816 Congress
100%
 
3.75%
 
11/1/24
 
791

 
1,628

 
1,690

 
1,754

 
1,821

 
76,411

 
84,095

 
(603
)
 

 
83,492

3344 Peachtree (3)
100%
 
4.75%
 
10/1/17
 
77,928

 

 

 

 

 

 
77,928

 

 
430

 
78,358

Meridian Mark Plaza
100%
 
6.00%
 
8/1/20
 
246

 
514

 
546

 
22,978

 

 

 
24,284

 
(82
)
 

 
24,202

The Pointe
100%
 
4.01%
 
2/10/19
 
223

 
456

 
22,051

 

 

 

 
22,730

 

 
320

 
23,050

Total Fixed Rate Debt
 
 
 
 
 
 
82,189


9,348


33,048


33,825


11,258


511,282


680,950


(4,482
)

750

 
677,218

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Consolidated Debt
 
 
 
 
 
 
$
82,189


$
9,348


$
127,048


$
33,825


$
261,258

 
$
511,282


$
1,024,950


$
(6,081
)

$
750

 
$
1,019,619

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 

Unconsolidated Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Floating Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carolina Square (LIBOR + 1.90%, $79.8mm facility)
50%
 
3.12%
 
5/1/18
 

 
25,265

 

 

 

 

 
25,265

 

 

 
25,265

Total Floating Rate Debt
 
 
 
 
 
 


25,265







 


25,265



 

 
25,265

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
.
 
 
 
 
 
 
 
 
Fixed Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Terminus 100
50%
 
5.25%
 
1/1/23
 
682

 
1,418

 
1,494

 
1,575

 
1,659

 
55,839

 
62,667

 
(70
)
 

 
62,597

 Terminus 200
50%
 
3.79%
 
1/1/23
 
389

 
800

 
831

 
863

 
896

 
36,281

 
40,060

 
(30
)
 

 
40,030

 Emory University Hospital Midtown Medical Office Tower
50%
 
3.50%
 
6/1/23
 
383

 
785

 
813

 
842

 
872

 
32,339

 
36,034

 
(141
)
 

 
35,893

 Courvoisier Centre
20%
 
4.60%
 
3/1/26
 

 

 

 

 

 
21,300

 
21,300

 

 
928

 
22,228

Total Fixed Rate Debt
 
 
 
 
 
 
1,454


3,003


3,138


3,280


3,427

 
145,759


160,061


(241
)

928

 
160,748

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Unconsolidated Debt
 
 
 
 
 
 
1,454


28,268


3,138


3,280


3,427

 
145,759


185,326


(241
)

928

 
186,013

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Debt
 
 
 
 
 
 
$
83,643


$
37,616


$
130,186


$
37,105


$
264,685

 
$
657,041


$
1,210,276


$
(6,322
)

$
1,678

 
$
1,205,632

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Maturities (4)
 
 
 
 
 
 
$
77,397

 
$
25,265

 
$
116,018

 
$
22,644

 
$
250,000

 
$
614,110

 
$
1,105,434


 
 
 
 
 
% of Maturities
 
 
 
 
 
 
7
%
 
2
%
 
10
%
 
2
%
 
23
%
 
56
%
 
100
%
 
 
 
 
 
 




Cousins Properties Incorporated
24
Q2 2017 Supplemental Information

DEBT SCHEDULE

Floating and Fixed Rate Debt Analysis
 
 
Total Debt ($)
 
Total Debt (%)
 
Weighted Average Interest Rate
 
Weighted Average Maturity (Yrs.)
Floating Rate Debt
 
$
369,265

 
31
%
 
2.44
%
 
3.5

Fixed Rate Debt
 
841,011

 
69
%
 
4.03
%
 
6.8

Total Debt
 
$
1,210,276

 
100
%
 
3.55
%
 
5.8


(1) The spread over LIBOR at June 30, 2017 was 1.20%.
(2) Total borrowing capacity of the Credit Facility as of June 30, 2017 was $500 million. The spread over LIBOR at June 30, 2017 was 1.10%.
(3) On July 3, 2017, the Company prepaid, without penalty, the $77.9 million 3344 Peachtree mortgage note.
(4) Maturities include lump sum principal payments due at the maturity date. Maturities do not include scheduled principal payments due prior to the maturity date.

Note: In April 2017, the Company closed a $350 million private placement of senior unsecured debt, which was drawn in two tranches. The first tranche of $100 million was drawn in April 2017, has a 10-year maturity, and has a fixed annual interest rate of 4.09%. The second tranche of $250 million was drawn in July 2017, has an 8-year maturity, and has a fixed annual interest rate of 3.91%.







Cousins Properties Incorporated
25
Q2 2017 Supplemental Information

DEBT SCHEDULE

a8-kearningsre_chartx21525a1.jpg
(1) See note 3 on Page 25.

Cousins Properties Incorporated
26
Q2 2017 Supplemental Information

NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS

 
 
 
 
 
 
 
 
 
 
 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Income from Discontinued Operations
 
 
 
 
 
 
 
 
 
Rental Property Revenues
176,828

43,123

44,281

46,046

3,477

136,927




Rental Property Operating Expenses
(73,630
)
(17,805
)
(19,155
)
(19,638
)
(1,738
)
(58,336
)



Net Operating Income
103,198

25,318

25,126

26,408

1,739

78,591




 
 
 
 
 
 
 
 
 
 
Termination Fees
450

186

102



288




Interest and Other Expense
(8,009
)
(1,975
)
(1,965
)
(1,956
)
(126
)
(6,022
)



Transaction Costs



(494
)
(5,855
)
(6,349
)



FFO from Discontinued Operations
95,639

23,529

23,263

23,958

(4,242
)
66,508




 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization of Real Estate
(63,791
)
(15,428
)
(15,740
)
(15,221
)
(956
)
(47,345
)



Income (Loss) from Discontinued Operations
31,848

8,101

7,523

8,737

(5,198
)
19,163




 
 
 
 
 
 
 
 
 
 
FFO and EBITDA
 
 
 
 
 
 
 
 
 
Net income available to common stockholders
125,518

22,796

7,765

11,657

36,892

79,109

4,751

168,089

172,840

Depreciation and amortization of real estate assets:
 
 
 
 
 
 
 
 
 
Consolidated properties
70,003

16,164

16,306

16,293

47,819

96,583

54,433

49,575

104,008

Discontinued properties
63,791

15,428

15,740

15,221

956

47,345




Share of unconsolidated joint ventures
11,645

3,259

3,231

3,268

4,146

13,904

4,195

3,478

7,673

Partners' share of real estate depreciation




(3,564
)
(3,564
)



(Gain) loss on sale of depreciated properties:
 
 
 
 
 
 
 
 


Consolidated properties
(78,759
)
(14,190
)
246


(59,589
)
(73,533
)
18

(119,767
)
(119,749
)
(Gain) loss on sale of investment properties






3,539

(37,871
)
(34,332
)
Discontinued properties
551









Non-controlling interest related to unit holders




784

784

101

2,856

2,957

FFO
192,749

43,457

43,288

46,439

27,444

160,628

67,037

66,360

133,397

Interest Expense
38,178

9,421

9,359

9,748

12,566

41,094

12,066

10,444

22,510

Non-Real Estate Depreciation and Amortization
1,621

377

335

328

325

1,365

451

465

916

Acquisition and Merger Costs
299

19

2,424

1,940

26,488

30,871

1,930

246

2,176

(Gain)/Loss on Extinguishment of Debt




5,180

5,180


(1,829
)
(1,829
)
Impairment Loss




4,526

4,526




EBITDA (1)
232,847

53,274

55,406

58,455

76,529

243,664

81,484

75,686

157,170

 
 
 
 
 
 
 
 
 
 
Income (Loss) from Unconsolidated Joint Ventures
 
 
 
 
 
 
 
 
 
Net Operating Income
 
 
 
 
 
 
 
 
 
Office Properties
18,501

5,050

5,213

5,013

6,123

21,400

6,909

6,750

13,659

Other Properties
5,834

1,596

1,741

1,747

2,302

7,386

2,265

859

3,124

Net Operating Income
24,335

6,646

6,954

6,760

8,425

28,785

9,174

7,609

16,783

Sales Less Cost of Sales
2,280




190

190




Termination Fees
419




3,000

3,000

959

195

1,154

Interest Expense
(7,455
)
(2,007
)
(2,026
)
(2,038
)
(2,352
)
(8,423
)
(2,325
)
(1,922
)
(4,247
)
Other Income/(Expense)
368

454

87

72

303

916

507

45

552

Funds from Operations - Unconsolidated Joint Ventures
19,947

5,093

5,015

4,794

9,566

24,468

8,315

5,927

14,242


Cousins Properties Incorporated
27
Q2 2017 Supplemental Information

NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS

 
 
 
 
 
 
 
 
 
 
 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Gain (Loss) on Sale of Depreciated Investment Properties, net






(3,539
)
37,871

34,332

Depreciation and Amortization of Real Estate
(11,645
)
(3,259
)
(3,231
)
(3,268
)
(4,147
)
(13,905
)
(4,195
)
(3,478
)
(7,673
)
Net Income from Unconsolidated Joint Ventures
8,302

1,834

1,784

1,526

5,419

10,563

581

40,320

40,901

 
 
 
 
 
 
 
 
 
 
Market Capitalization
 
 
 
 
 
 
 
 
 
Common Stock price at Period End
9.43

10.38

10.40

10.44

8.51

8.51

8.27

8.79

8.79

Number of Common Shares/Units Outstanding at Period End
211,513

210,107

210,171

210,170

401,596

401,596

426,823

426,942

426,942

Common Stock Capitalization
1,994,568

2,180,911

2,185,778

2,194,175

3,417,582

3,417,582

3,529,826

3,752,820

3,752,820

 
 
 
 
 
 
 
 
 
 
Debt
721,293

767,811

777,485

888,378

1,380,920

1,380,920

1,240,728

1,019,619

1,019,619

Share of Unconsolidated Debt
225,724

224,430

222,514

223,944

251,350

251,350

257,316

186,013

186,013

Debt (1)
947,017

992,241

999,999

1,112,322

1,632,270

1,632,270

1,498,044

1,205,632

1,205,632

 
 
 
 
 
 
 
 
 
 
Total Market Capitalization
2,941,585

3,173,152

3,185,777

3,306,497

5,049,852

5,049,852

5,027,870

4,958,452

4,958,452

 
 
 
 
 
 
 
 
 
 
Credit Ratios
 
 
 
 
 
 
 
 
 
Debt (1)
947,017

992,241

999,999

1,112,322

1,632,270

1,632,270

1,498,044

1,205,632

1,205,632

Total Market Capitalization
2,941,585

3,173,152

3,185,777

3,306,497

5,049,852

5,049,852

5,027,870

4,958,452

4,958,452

Debt (1) / Total Market Capitalization
32.2
%
31.3
%
31.4
%
33.6
%
32.3
%
32.3
%
29.8
%
24.3
%
24.3
%
 
 
 
 
 
 
 
 
 
 
Total Assets - Consolidated
2,597,803

2,610,408

2,622,995

2,760,732

4,171,607

4,171,607

4,206,289

4,136,046

4,136,046

Accumulated Depreciation - Consolidated
463,008

486,747

519,075

539,719

269,339

269,339

326,039

303,266

303,266

Undepreciated Assets - Unconsolidated (1)
486,941

460,516

504,408

507,611

604,236

604,236

578,207

467,992

467,992

Less: Investment in Unconsolidated Joint Ventures
(102,577
)
(110,138
)
(114,455
)
(116,933
)
(179,397
)
(179,397
)
(128,589
)
(101,532
)
(101,532
)
Total Undepreciated Assets (1)
3,445,175

3,447,533

3,532,023

3,691,129

4,865,785

4,865,785

4,981,946

4,805,772

4,805,772

Debt (1)
947,017

992,241

999,999

1,112,322

1,632,270

1,632,270

1,498,044

1,205,632

1,205,632

Undepreciated Assets (1)
3,445,175

3,447,533

3,532,023

3,691,129

4,865,785

4,865,785

4,981,946

4,805,772

4,805,772

Debt (1) / Total Undepreciated Assets (1)
27.5
%
28.8
%
28.3
%
30.1
%
33.5
%
33.5
%
30.1
%
25.1
%
25.1
%
 
 
 
 
 
 
 
 
 
 
Coverage Ratios (1)
 
 
 
 
 
 
 
 
 
Interest Expense
38,178

9,421

9,359

9,748

12,566

41,094

12,066

10,444

22,510

Scheduled Principal Payments
9,892

2,444

3,143

3,344

2,632

11,563

3,810

3,334

7,144

Fixed Charges
48,070

11,865

12,502

13,092

15,198

52,657

15,876

13,778

29,654

EBITDA
232,847

53,274

55,406

58,455

76,529

243,664

81,484

75,686

157,170

Fixed Charges Coverage Ratio (1)
4.84

4.49

4.43

4.46

5.04

4.63

5.13

5.49

5.30

 
 
 
 
 
 
 
 
 
 
Debt (1)
947,017

992,241

999,999

1,112,322

1,632,270

1,632,270

1,498,044

1,205,632

1,205,632

Net Debt (Debt (2) minus Cash)
945,014

986,777

999,053

1,015,081

1,596,583

1,596,583

1,462,289

1,189,212

1,189,212

Annualized EBITDA (2)
236,754

213,096

221,624

233,820

306,116

306,116

325,936

302,744

302,744

Debt (1) / Annualized EBITDA (2)
4.00

4.66

4.51

4.76

5.33

5.33

4.60

3.98

3.98

Net Debt / Annualized EBITDA (3)
3.99

4.63

4.51

4.34

5.22

5.22

4.49

3.93

3.93

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Cousins Properties Incorporated
28
Q2 2017 Supplemental Information

NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS

 
 
 
 
 
 
 
 
 
 
 
2015
2016 1st
2016 2nd
2016 3rd
2016 4th
2016
2017 1st
2017 2nd
2017 YTD
 
 
 
 
 
 
 
 
 
 
Dividend Information
 
 
 
 
 
 
 
 
 
Common Dividends (3)
69,196

16,918

16,810

16,821

23,577

74,126

25,161

25,212

50,373

FFO
192,749

43,457

43,288

46,439

27,444

160,628

67,037

66,360

133,397

         FFO Payout Ratio
35.9
%
38.9
%
38.8
%
36.2
%
85.9
%
46.1
%
37.5
%
38.0
%
37.8
%
 
 
 
 
 
 
 
 
 
 
FFO
192,749

43,457

43,288

46,439

27,444

160,628

67,037

66,360

133,397

Straight Line Rental Revenue
(20,009
)
(3,595
)
(3,434
)
(3,449
)
(8,489
)
(18,967
)
(9,608
)
(7,826
)
(17,434
)
Above and Below Market Rents
(7,981
)
(1,834
)
(1,854
)
(1,907
)
(1,502
)
(7,097
)
(1,602
)
(1,929
)
(3,531
)
Amortization of Above and Below Market Debt




(2,999
)
(2,999
)
(3,190
)
(646
)
(3,836
)
Lease Inducements
1,807

441

499

373

209

1,522

133

103

236

Ground Lease Straight Line Rent
88

(2
)
(2
)
(2
)
110

104

110

110

220

Above and Below Market Rents Ground Rent
(55
)
(14
)
(14
)
(14
)
39

(3
)
40

40

80

Acquisition and Merger Costs
299

19

2,424

1,940

26,488

30,871

1,930

246

2,176

(Gain) loss on Extinguishment of Debt




5,180

5,180


(1,829
)
(1,829
)
Impairment Loss




4,526

4,526




Second Generation CAPEX
(54,214
)
(7,904
)
(13,166
)
(13,968
)
(11,838
)
(46,876
)
(10,971
)
(7,569
)
(18,540
)
Deferred Income - Tenant Improvements
(48
)
(280
)
(488
)
(564
)
(594
)
(1,926
)
(625
)
(732
)
(1,357
)
          FAD (1)
112,636

30,288

27,253

28,848

38,574

124,963

43,254

46,328

89,582

Cash Common Dividends (3)
69,196

16,918

16,810

16,821

23,577

74,126

25,161

25,212

50,373

          FAD Payout Ratio (1)
61.4
%
55.9
%
61.7
%
58.3
%
61.1
%
59.3
%
58.2
%
54.4
%
56.2
%
 
 
 
 
 
 
 
 
 
 
Operations Ratios
 
 
 
 
 
 
 
 
 
Total Undepreciated Assets (1)
3,445,175

3,447,533

3,532,023

3,691,129

4,865,785

4,865,785

4,981,946

4,805,772

4,805,772

General and Administrative Expenses
16,918

8,242

4,691

4,368

8,290

25,591

6,182

8,618

14,800

Annualized General and Administrative Expenses (4) / Total Undepreciated Assets
0.49
%
0.96
%
0.53
%
0.47
%
0.68
%
0.53
%
0.50
%
0.72
%
0.62
%
 
 
 
 
 
 
 
 
 
 
2nd Generation TI & Leasing Costs & Building CAPEX
 
 
 
 
 
 
 
 
 
Second Generation Leasing Related Costs
46,821

4,867

10,356

7,992

10,021

33,236

10,710

7,258

17,968

Second Generation Building Improvements
7,393

3,037

2,810

5,976

1,817

13,640

261

311

572

 
54,214

7,904

13,166

13,968

11,838

46,876

10,971

7,569

18,540

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Cousins Properties Incorporated
29
Q2 2017 Supplemental Information

NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS

 
Three Months Ended
 
Six Months Ended
 
Cousins Net Operating Income (in thousands)
June 30, 2017
 
June 30, 2016
 
June 30, 2017
 
June 30, 2016
 
 
 
 
 
 
 
 
 
 
Net income
$
170,945

 
$
7,765

 
$
175,803

 
$
30,561

 
Net operating income from unconsolidated joint ventures
7,609

 
6,954

 
16,783

 
13,600

 
Net operating income from discontinued operations

 
25,126

 

 
50,444

 
Fee income
(1,854
)
 
(1,824
)
 
(3,791
)
 
(4,023
)
 
Other income
(3,174
)
 
(27
)
 
(8,600
)
 
(417
)
 
Reimbursed expenses
907

 
798

 
1,772

 
1,668

 
General and administrative expenses
8,618

 
4,691

 
14,828

 
12,934

 
Interest expense
8,523

 
5,369

 
18,264

 
10,808

 
Depreciation and amortization
50,040

 
16,641

 
104,924

 
33,182

 
Acquisition and transaction costs
246

 
2,424

 
2,177

 
2,443

 
Other expenses
236

 
152

 
612

 
507

 
Loss on extinguishment of debt
(1,829
)
 

 
(1,829
)
 

 
Income from unconsolidated joint ventures
(40,320
)
 
(1,784
)
 
(40,901
)
 
(3,618
)
 
Gain (loss) on sale of investment properties
(119,832
)
 
246

 
(119,761
)
 
(13,944
)
 
Income from discontinued operations

 
(7,523
)
 

 
(15,624
)
 
Net Operating Income
$
80,115

 
$
59,008

 
$
160,281

 
$
118,521

 
 
 
 
 
 
 
 
 
 
Straight line rent
7,826

 
3,434

 
17,434

 
7,029

 
Non-cash income
2,664

 
1,843

 
4,891

 
3,515

 
Non-cash expense
(255
)
 
17

 
(538
)
 
29

 
Cash Basis Net Operating Income
$
69,880

 
$
53,714

 
$
138,494

 
$
107,948

 
 
 
 
 
 
 
 
 
 
Net Operating Income
 
 
 
 
 
 
 
 
Same Property
$
22,459

 
$
21,025

 
$
45,266

 
$
42,504

 
Non-Same Property
57,656

 
37,983

 
115,015

 
76,017

 
 
$
80,115

 
$
59,008

 
$
160,281

 
$
118,521

 
 
 
 
 
 
 
 
 
 
Cash Basis Net Operating Income
 
 
 
 
 
 
 
 
Same Property
$
20,817

 
$
19,161

 
$
41,281

 
$
38,364

 
Non-Same Property
49,063

 
34,553

 
97,213

 
69,584

 
 
$
69,880

 
$
53,714

 
$
138,494

 
$
107,948

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes Company share of unconsolidated joint ventures. These amounts are derived from the amounts in the categories indicated that are recorded at the joint venture multiplied by the Company's ownership interest. The Company does not control the operations of the unconsolidated joint ventures, but believes that including these amounts in the categories indicated is meaningful to investors and analysts.
 
(2) Annualized equals quarter amount annualized.
 
 
 
 
 
 
 
 
(3) The fourth quarter 2016 dividend was declared and paid a quarter in arrears. The first and second quarter 2017 dividends were paid a quarter in arrears.
 
(4) Quarter amount represents quarter annualized; year-to-date represents year-to-date actual.
 
 
 
 
 
 
 
 
 
 
 
 
Note: Amounts may differ slightly from other schedules contained herein due to rounding.
 

Cousins Properties Incorporated
30
Q2 2017 Supplemental Information

NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS

 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
Legacy Parkway Properties Net Operating Income (in thousands)
June 30, 2017
 
June 30, 2016
 
June 30, 2017
 
June 30, 2016
 
 
 
 
 
 
 
 
 
 
Net Operating Income
$
45,722

(1)
$
64,977

(2)
$
91,558

(1)
$
131,672

(2)
Straight line rent
(5,039
)
 
(8,124
)
 
(12,403
)
 
(17,820
)
 
Non-cash income
(1,379
)
 
(1,054
)
 
(2,434
)
 
(3,283
)
 
Non-cash expense
163

 
169

 
326

 
338

 
Other Adjustment

 
124

 

 
(535
)
 
Cash Basis Net Operating Income
$
39,467

 
$
56,092

 
$
77,047

 
$
110,372

 
 
 
 
 
 
 
 
 
 
Cash Basis Net Operating Income
 
 
 
 
 
 
 
 
Same Property
$
38,505

 
$
34,464

 
75,276

 
67,410

 
Non-Same Property
962

 
21,628

 
1,771

 
42,962

 
 
$
39,467

 
$
56,092

 
$
77,047

 
$
110,372

 
 
 
 
 
 
 
 
 
 
(1) Represents Net Operating Income of the legacy Parkway Properties now included in the Company's Net Operating Income.
 
 
 
 
 
(2) Represents Net Operating Income of Parkway Properties included in its Quarterly Report on Form 10-Q. A reconciliation of Net income (loss) to Net Operating Income is as follows:
 
 
 
 
Three Months Ended
June 30, 2016
 
 
 
Six Months Ended
June 30, 2016
 
Net income (loss)
 
 
$
(1,072
)
 
 
 
$
63,469

 
Management company income
 
 
(1,260
)
 
 
 
(2,696
)
 
Management company expense
 
 
1,189

 
 
 
1,863

 
Depreciation and amortization
 
 
38,630

 
 
 
80,570

 
General and administrative
 
 
12,264

 
 
 
19,263

 
Interest and other income
 
 
(191
)
 
 
 
(435
)
 
Equity in earnings of unconsolidated joint ventures
 
 
(269
)
 
 
 
(518
)
 
Net gains on sale of real estate
 
 
38

 
 
 
(62,982
)
 
Interest expense
 
 
15,798

 
 
 
32,713

 
Income tax expense
 
 
312

 
 
 
887

 
Other
 
 
(462
)
 
 
 
(462
)
 
Net Operating Income
 
 
$
64,977

 
 
 
$
131,672

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Cousins Properties Incorporated
31
Q2 2017 Supplemental Information

NON-GAAP FINANCIAL MEASURES - DISCUSSION


The Company uses non-GAAP financial measures in its filings and other public disclosures. The following is a list of non-GAAP financial measures that the Company commonly uses and a description for each measure of (1) the reasons that management believes the measure is useful to investors and (2) if material, any additional uses of the measure by management of the Company.
“2nd Generation Tenant Improvements and Leasing Costs and Building Capital Expenditures” is used in the valuation and analysis of real estate. Because the Company develops and acquires properties, in addition to operating existing properties, its property acquisition and development expenditures included in the Statements of Cash Flows includes both initial costs associated with developing and acquiring investment assets and those expenditures necessary for operating and maintaining existing properties at historic performance levels. The latter costs are referred to as second generation costs and are useful in evaluating the economic performance of the asset and in valuing the asset. Accordingly, the Company discloses the portion of its property acquisition and development expenditures that pertain to second generation space in its operating properties. The Company excludes from second generation costs amounts incurred to lease vacant space in newly acquired buildings as well as building improvements on newly acquired buildings that management identifies as necessary to bring the building to the Company's operational standards. In addition, the Company excludes leasing costs and building improvements associated with properties identified as under redevelopment or repositioning.
“Cash Basis Net Operating Income” represents Net Operating Income excluding straight-line rents, amortization of lease inducements, amortization of acquired above and below market rents, and non-cash ground lease expense.
“EBITDA” represents FFO plus consolidated and Company share of unconsolidated interest expense, non-real estate depreciation and amortization, income taxes, impairment losses, predevelopment charges, loss on debt extinguishment, gain on sale of third party business, participation interest income, acquisition and merger costs, and preferred stock dividends and original issuance costs. Management believes that EBITDA provides analysts and investors with appropriate information to use in various ratios that evaluate the Company's level of debt.
"Funds Available for Distribution” (“FAD”) represents FFO adjusted to exclude the effect of straight-line rent and above and below market lease amortization less 2nd Generation Tenant Improvements and Leasing Costs and Building Capital Expenditures. Management believes that FAD provides analysts and investors with information that assists in the comparability of the Company's dividend policy with other real estate companies.
“FAD Before Certain Charges” represents FAD before preferred share issuance costs write off, non-depreciable impairment losses, predevelopment and other charges, loss on debt extinguishment, acquisition and merger costs, interest income and separation charges. Management believes that FAD Before Certain Charges provides analysts and investors with appropriate information related to the Company's core operations and for comparability of the results of its operations and dividend policy with other real estate companies.
“Funds From Operations Available to Common Stockholders” (“FFO”) is a supplemental operating performance measure used in the real estate industry. The Company calculates 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 real property, plus depreciation and amortization of real estate assets, impairment losses on depreciable investment property 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, as a performance measure for incentive compensation to its officers and other key employees.
FFO Before Certain Charges” represents FFO before preferred share issuance costs write off, non-depreciable impairment losses, predevelopment and other charges, loss on debt extinguishment, acquisition and merger costs, gain on sale of third party business, participation interest income and separation charges. Management believes that FFO Before Certain Charges provides analysts and investors with appropriate information related to the Company's core operations and for comparability of the results of its operations with other real estate companies.
“Net Operating Income” is used by industry analysts, investors and Company management to measure operating performance of the Company's properties. Net Operating Income, which is rental property revenues less rental property operating expenses, excludes certain components from net income in order to provide results that are more closely related to a property's results of operations. Certain items, such as interest expense, while included in FFO and net income, do not affect the operating performance of a real estate asset and are often incurred at the corporate level as opposed to the property level. As a result, management uses only those income and expense items that are incurred at the property level to evaluate a property's performance. Depreciation and amortization are also excluded from Net Operating Income for the reasons described under FFO above.    
“Same Property Net Operating Income” represents Net Operating Income or Cash Basis Net Operating Income for those office properties that have been fully operational in each of the comparable reporting periods. A fully operational property is one that achieved 90% economic occupancy or has been substantially complete and owned by the Company for each of the two periods presented. Same-Property Net Operating Income or Cash Basis Same Property Net Operating Income allows analysts, investors and management to analyze continuing operations and evaluate the growth trend of the Company's portfolio.

Cousins Properties Incorporated
32
Q2 2017 Supplemental Information