R
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For Quarterly Period Ended June 30, 2012
|
|
|
or
|
£
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the Transition Period from to
|
Maryland
|
|
74-2123597
|
(State or other jurisdiction of
|
|
(IRS Employer Identification No.)
|
incorporation or organization)
|
|
|
Large accelerated filer £
|
Accelerated filer R
|
Non-accelerated filer £
|
Smaller reporting company £
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
Page
|
|
|||
Item 1.
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
||
4
|
|||
|
|
|
|
|
|
||
5
|
|||
|
|
|
|
|
|
||
6
|
|||
|
|
|
|
|
|
7
|
|
|
|
|
|
Item 2.
|
|
22
|
|
|
|
|
|
Item 3.
|
|
41
|
|
|
|
|
|
Item 4.
|
|
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1A.
|
|
41
|
|
|
|
|
|
Item 6.
|
|
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Authorized Signatures
|
42
|
|
|
June 30
2012
|
|
|
December 31
2011
|
|
|
||||
|
|
(Unaudited)
|
|||
Assets
|
|
|
|
|
|
Real estate related investments:
|
|
|
|
|
|
Office and parking properties
|
$
|
1,432,529
|
|
$
|
1,084,060
|
Accumulated depreciation
|
|
(183,396)
|
|
|
(162,123)
|
|
|
1,249,133
|
|
|
921,937
|
|
|
|
|
|
|
Land available for sale
|
|
250
|
|
|
250
|
Mortgage loans
|
|
-
|
|
|
1,500
|
|
|
1,249,383
|
|
|
923,687
|
|
|
|
|
|
|
Receivables and other assets
|
|
109,393
|
|
|
109,427
|
Intangible assets, net
|
|
120,554
|
|
|
95,628
|
Assets held for sale
|
|
37,202
|
|
|
382,789
|
Management contracts, net
|
|
47,872
|
|
|
49,597
|
Cash and cash equivalents
|
|
33,254
|
|
|
75,183
|
Total assets
|
$
|
1,597,658
|
|
$
|
1,636,311
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
Notes payable to banks
|
$
|
111,267
|
|
$
|
132,322
|
Mortgage notes payable
|
|
551,564
|
|
|
498,012
|
Accounts payable and other liabilities
|
|
80,867
|
|
|
90,341
|
Mortgage and other liabilities related to assets held for sale
|
|
31,084
|
|
|
285,599
|
Total liabilities
|
|
774,782
|
|
|
1,006,274
|
|
|
|
|
|
|
Series E Cumulative Convertible Preferred stock, $0.01 par value,
16,000,000 shares authorized in 2012, 13,484,444 shares
issued and outstanding in 2012
|
|
141,180
|
|
|
-
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Parkway Properties, Inc. stockholders' equity:
|
|
|
|
|
|
8.00% Series D Preferred stock, $.001 par value, 5,421,296
shares authorized, issued and outstanding in 2012 and 2011
|
|
128,942
|
|
|
128,942
|
Common stock, $.001 par value, 48,578,704 and 64,578,704 shares
authorized in 2012 and 2011, respectively and 27,728,862 and
21,995,536 shares issued and outstanding in 2012 and 2011,
respectively
|
|
28
|
|
|
22
|
Common stock held in trust, at cost, 9,964 and 8,368 shares
in 2012 and 2011, respectively
|
|
(186)
|
|
|
(220)
|
Additional paid-in capital
|
|
577,764
|
|
|
517,309
|
Accumulated other comprehensive loss
|
|
(4,306)
|
|
|
(3,340)
|
Accumulated deficit
|
|
(273,734)
|
|
|
(271,104)
|
Total Parkway Properties, Inc. stockholders' equity
|
|
428,508
|
|
|
371,609
|
Noncontrolling interests
|
|
253,188
|
|
|
258,428
|
Total equity
|
|
681,696
|
|
|
630,037
|
Total liabilities and equity
|
$
|
1,597,658
|
|
$
|
1,636,311
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
|
June 30
|
|
June 30
|
||||||||
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from office and parking properties
|
|
$
|
50,104
|
|
$
|
35,514
|
|
$
|
95,959
|
|
$
|
63,321
|
Management company income
|
|
|
4,973
|
|
|
3,532
|
|
|
10,405
|
|
|
3,870
|
Total revenues
|
|
|
55,077
|
|
|
39,046
|
|
|
106,364
|
|
|
67,191
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating expense
|
|
|
19,657
|
|
|
14,196
|
|
|
37,976
|
|
|
25,193
|
Depreciation and amortization
|
|
|
19,548
|
|
|
12,017
|
|
|
37,534
|
|
|
21,097
|
Change in fair value of contingent consideration
|
|
|
-
|
|
|
-
|
|
|
216
|
|
|
-
|
Management company expenses
|
|
|
4,226
|
|
|
3,150
|
|
|
8,760
|
|
|
3,954
|
General and administrative
|
|
|
3,918
|
|
|
3,709
|
|
|
7,517
|
|
|
7,465
|
Acquisition costs
|
|
|
506
|
|
|
14,380
|
|
|
1,332
|
|
|
16,729
|
Total expenses and other
|
|
|
47,855
|
|
|
47,452
|
|
|
93,335
|
|
|
74,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
7,222
|
|
|
(8,406)
|
|
|
13,029
|
|
|
(7,247)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
44
|
|
|
438
|
|
|
141
|
|
|
762
|
Equity in earnings of unconsolidated joint ventures
|
|
|
-
|
|
|
54
|
|
|
-
|
|
|
95
|
Interest expense
|
|
|
(8,536)
|
|
|
(7,669)
|
|
|
(17,780)
|
|
|
(14,077)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(1,270)
|
|
|
(15,583)
|
|
|
(4,610)
|
|
|
(20,467)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense)
|
|
|
11
|
|
|
(224)
|
|
|
(150)
|
|
|
(224)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
(1,259)
|
|
|
(15,807)
|
|
|
(4,760)
|
|
|
(20,691)
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
(664)
|
|
|
(4,085)
|
|
|
2,589
|
|
|
(6,991)
|
Gain on sale of real estate from discontinued operations
|
|
|
3,197
|
|
|
4,292
|
|
|
8,772
|
|
|
4,292
|
Total discontinued operations
|
|
|
2,533
|
|
|
207
|
|
|
11,361
|
|
|
(2,699)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
1,274
|
|
|
(15,600)
|
|
|
6,601
|
|
|
(23,390)
|
Net loss attributable to noncontrolling interest - real estate partnerships
|
|
|
1,426
|
|
|
3,371
|
|
|
893
|
|
|
6,566
|
Net (income) loss attributable to noncontrolling interests - unit holders
|
|
|
73
|
|
|
-
|
|
|
(16)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) for Parkway Properties, Inc.
|
|
|
2,773
|
|
|
(12,229)
|
|
|
7,478
|
|
|
(16,824)
|
Change in market value of interest rate swaps
|
|
|
(1,048)
|
|
|
(1,273)
|
|
|
(966)
|
|
|
(184)
|
Comprehensive income (loss)
|
|
$
|
1,725
|
|
$
|
(13,502)
|
|
$
|
6,512
|
|
$
|
(17,008)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) for Parkway Properties, Inc.
|
|
$
|
2,773
|
|
$
|
(12,229)
|
|
$
|
7,478
|
|
$
|
(16,824)
|
Dividends on preferred stock
|
|
|
(2,710)
|
|
|
(2,444)
|
|
|
(5,421)
|
|
|
(4,631)
|
Dividends on convertible preferred stock
|
|
|
(1,011)
|
|
|
-
|
|
|
(1,011)
|
|
|
-
|
Net income (loss) attributable to common stockholders
|
|
$
|
(948)
|
|
$
|
(14,673)
|
|
$
|
1,046
|
|
$
|
(21,455)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share attributable to Parkway Properties, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations attributable to Parkway Properties, Inc.
|
|
$
|
(0.13)
|
|
$
|
(0.77)
|
|
$
|
(0.29)
|
|
$
|
(1.04)
|
Discontinued operations
|
|
|
0.09
|
|
|
0.09
|
|
|
0.34
|
|
|
0.04
|
Basic and diluted net income (loss) attributable to Parkway Properties, Inc.
|
|
$
|
(0.04)
|
|
$
|
(0.68)
|
|
$
|
0.05
|
|
$
|
(1.00)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
23,440
|
|
|
21,489
|
|
|
22,504
|
|
|
21,483
|
Diluted
|
|
|
23,440
|
|
|
21,489
|
|
|
22,504
|
|
|
21,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to Parkway Properties, Inc. common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations attributable to Parkway Properties, Inc.
|
|
$
|
(3,161)
|
|
$
|
(16,634)
|
|
$
|
(6,640)
|
|
$
|
(22,286)
|
Discontinued operations
|
|
|
2,213
|
|
|
1,961
|
|
|
7,686
|
|
|
831
|
Net income (loss) attributable to common stockholders
|
|
$
|
(948)
|
|
$
|
(14,673)
|
|
$
|
1,046
|
|
$
|
(21,455)
|
Parkway Properties, Inc. Stockholders
|
||||||||||||||||||||||||
|
|
Preferred
Stock
|
|
|
Common
Stock
|
|
|
Common
Stock Held
in Trust
|
|
|
Additional
Paid-In
Capital
|
|
|
Accumulated
Other
Comprehensive
Loss
|
|
|
Accumulated
Deficit
|
|
|
Noncontrolling
Interests
|
|
|
Total
Equity
|
|
Balance at December 31, 2011
|
$
|
128,942
|
|
$
|
22
|
|
$
|
(220)
|
|
$
|
517,309
|
|
$
|
(3,340)
|
|
$
|
(271,104)
|
|
$
|
258,428
|
|
$
|
630,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
7,478
|
|
|
(877)
|
|
|
6,601
|
|
Change in fair value of interest rate swaps
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(966)
|
|
|
-
|
|
|
(2,254)
|
|
|
(3,220)
|
|
Common dividends declared-$0.15 per share
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3,676)
|
|
|
-
|
|
|
(3,676)
|
|
Preferred dividends declared-$1.00 per share
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(5,421)
|
|
|
-
|
|
|
(5,421)
|
|
Convertible preferred dividends declared-$0.075 per share
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,011)
|
|
|
-
|
|
|
(1,011)
|
|
Share-based compensation
|
|
-
|
|
|
-
|
|
|
-
|
|
|
204
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
204
|
|
26,047 shares issued in lieu of Director's fees
|
|
-
|
|
|
-
|
|
|
-
|
|
|
263
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
263
|
|
Issuance of 4.3 million shares of common stock
|
|
-
|
|
|
4
|
|
|
-
|
|
|
44,991
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
44,995
|
|
12,169 shares withheld to satisfy withholding obligation
in connection with the vesting of restricted stock
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(113)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(113)
|
|
Contribution of 3,721 shares of common stock to
deferred compensation plan
|
|
-
|
|
|
-
|
|
|
(38)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(38)
|
|
Distribution of 2,125 shares of common stock
from deferred compensation plan
|
|
-
|
|
|
-
|
|
|
72
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
72
|
|
Issuance of 1.8 million operating partnership units
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
18,216
|
|
|
18,216
|
|
Issuance of 1,493,297 shares of common stock upon redemption of operating partnership units
|
|
-
|
|
|
2
|
|
|
-
|
|
|
15,110
|
|
|
-
|
|
|
-
|
|
|
(15,112)
|
|
|
-
|
|
Contribution of capital by noncontrolling interest
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3,447
|
|
|
3,447
|
|
Distribution of capital to noncontrolling interest
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(615)
|
|
|
(615)
|
|
Sale of noncontrolling interest in Parkway Properties
Office Fund, L.P.
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(8,045)
|
|
|
(8,045)
|
|
Balance at June 30, 2012
|
$
|
128,942
|
|
$
|
28
|
|
$
|
(186)
|
|
$
|
577,764
|
|
$
|
(4,306)
|
|
$
|
(273,734)
|
|
$
|
253,188
|
|
$
|
681,696
|
|
Six Months Ended
|
|||||||
|
June 30
|
|||||||
|
2012
|
2011
|
||||||
|
(Unaudited)
|
|||||||
Operating activities
|
||||||||
Net income (loss)
|
$
|
6,601
|
$
|
(23,390
|
)
|
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
37,534
|
21,097
|
||||||
Depreciation and amortization - discontinued operations
|
571
|
30,919
|
||||||
Amortization of above market leases
|
2,323
|
565
|
||||||
Amortization of below market leases - discontinued operations
|
(38
|
)
|
(909
|
)
|
||||
Amortization of loan costs
|
1,030
|
1,007
|
||||||
Amortization of mortgage loan discount
|
-
|
(400
|
)
|
|||||
Share-based compensation expense
|
204
|
888
|
||||||
Deferred income tax benefit
|
(478
|
)
|
-
|
|||||
Operating distributions from unconsolidated joint ventures
|
-
|
507
|
||||||
Gain on sale of real estate investments
|
(8,772
|
)
|
(4,292
|
)
|
||||
Non-cash impairment loss on real estate-discontinued operations
|
-
|
1,700
|
||||||
Equity in earnings of unconsolidated joint ventures
|
-
|
(95
|
)
|
|||||
Equity in loss of unconsolidated joint ventures-discontinued operations
|
19
|
16
|
||||||
Change in fair value of contingent consideration
|
216
|
-
|
||||||
Increase in deferred leasing costs
|
(4,710
|
)
|
(8,487
|
)
|
||||
Changes in operating assets and liabilities:
|
||||||||
Change in receivables and other assets
|
1,087
|
(8,947
|
)
|
|||||
Change in accounts payable and other liabilities
|
(3,267
|
)
|
228
|
|||||
|
||||||||
Net cash provided by operating activities
|
32,320
|
10,407
|
||||||
|
||||||||
Investing activities
|
||||||||
Proceeds from mortgage loan
|
1,500
|
-
|
||||||
Distributions from unconsolidated joint ventures
|
120
|
135
|
||||||
Investment in real estate
|
(378,693
|
)
|
(488,279
|
)
|
||||
Investment in other assets
|
-
|
(3,500
|
)
|
|||||
Investment in management company
|
-
|
(32,400
|
)
|
|||||
Proceeds from sale of real estate
|
110,816
|
156,546
|
||||||
Improvements to real estate
|
(13,931
|
)
|
(19,161
|
)
|
||||
|
||||||||
Net cash used in investing activities
|
(280,188
|
)
|
(386,659
|
)
|
||||
|
||||||||
Financing activities
|
||||||||
Principal payments on mortgage notes payable
|
(20,256
|
)
|
(101,233
|
)
|
||||
Proceeds from mortgage notes payable
|
73,500
|
200,013
|
||||||
Proceeds from bank borrowings
|
133,989
|
219,671
|
||||||
Payments on bank borrowings
|
(155,044
|
)
|
(164,293
|
)
|
||||
Debt financing costs
|
(2,215
|
)
|
(4,654
|
)
|
||||
Purchase of Company stock
|
(113
|
)
|
(299
|
)
|
||||
Dividends paid on common stock
|
(3,711
|
)
|
(3,270
|
)
|
||||
Dividends paid on convertible preferred stock
|
(1,011
|
)
|
-
|
|||||
Dividends paid on preferred stock
|
(8,132
|
)
|
(4,375
|
)
|
||||
Contributions from noncontrolling interest partners
|
3,447
|
251,168
|
||||||
Distributions to noncontrolling interest partners
|
(615
|
)
|
(28,912
|
)
|
||||
Proceeds from stock offering, net of transaction costs
|
186,100
|
26,143
|
||||||
|
||||||||
Net cash provided by financing activities
|
205,939
|
389,959
|
||||||
|
||||||||
Change in cash and cash equivalents
|
(41,929
|
)
|
13,707
|
|||||
|
||||||||
Cash and cash equivalents at beginning of period
|
75,183
|
19,670
|
||||||
|
||||||||
Cash and cash equivalents at end of period
|
$
|
33,254
|
$
|
33,377
|
|
Three Months Ended
June 30
|
|
Six Months Ended
June 30
|
||||||||
|
|||||||||||
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss)
attributable to common stockholders
|
$
|
(948)
|
|
$
|
(14,673)
|
|
$
|
1,046
|
|
$
|
(21,455)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
23,440
|
|
|
21,489
|
|
|
22,504
|
|
|
21,483
|
Dilutive weighted average shares
|
|
23,440
|
|
|
21,489
|
|
|
22,504
|
|
|
21,483
|
Diluted net income (loss) per share attributable to
Parkway Properties, Inc.
|
$
|
(0.04)
|
|
$
|
(0.68)
|
|
$
|
0.05
|
|
$
|
(1.00)
|
|
Six Months Ended
June 30
|
|||||
|
||||||
|
2012
|
|
2011
|
|||
|
(in thousands)
|
|||||
Supplemental cash flow information:
|
|
|
|
|
|
|
Cash paid for interest
|
$
|
19,689
|
|
$
|
27,870
|
|
Cash paid for income taxes
|
|
1,120
|
|
|
34
|
|
Supplemental schedule of non-cash investing and financing activity:
|
|
|
|
|
|
|
Mortgage note payable transferred to purchaser
|
|
(224,498)
|
|
|
-
|
|
Restricted shares and deferred incentive share units issued (forfeited)
|
|
(654)
|
|
|
2,251
|
|
Mortgage loan assumed in purchase
|
|
-
|
|
|
87,225
|
|
Contingent consideration related to the contribution of the Management
Company
|
|
-
|
|
|
31,000
|
|
Shares issued in lieu of Director's fees
|
|
263
|
|
|
272
|
|
Series E cumulative convertible preferred shares issued in lieu of
Director's fees
|
|
75
|
|
|
-
|
|
Operating partnership units converted to common stock
|
|
15,112
|
|
|
-
|
|
|
Amount
|
|
Weighted
Average Life
|
Land
|
$
|
12,427
|
|
N/A
|
Buildings
|
|
300,808
|
|
40
|
Tenant improvements
|
|
26,478
|
|
6
|
Lease commissions
|
|
10,066
|
|
6
|
Lease in place value
|
|
27,196
|
|
6
|
Above market leases
|
|
5,439
|
|
5
|
Below market leases
|
|
(3,676)
|
|
7
|
Other intangibles
|
|
3,001
|
|
3
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
||||||
|
|
June 30
|
|
|
June 30
|
||||||
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
Revenues
|
$
|
60,796
|
|
$
|
50,039
|
|
$
|
121,057
|
|
$
|
89,174
|
Net income (loss) attributable to
common stockholders
|
$
|
70
|
|
$
|
(12,132)
|
|
$
|
2,780
|
|
$
|
(17,453)
|
Basic net income (loss) attributable to
common stockholders
|
$
|
-
|
|
$
|
(0.56)
|
|
$
|
0.12
|
|
$
|
(0.81)
|
Diluted net income (loss) attributable to
common stockholders
|
$
|
-
|
|
$
|
(0.56)
|
|
$
|
0.12
|
|
$
|
(0.81)
|
Office Property
|
|
Location
|
|
Square
Feet
|
|
Date of
Sale
|
|
|
Net Sales
Price
|
|
|
Net Book
Value of
Real Estate
|
|
|
Gain
(Loss)
on Sale
|
233 North Michigan
|
|
Chicago, IL
|
|
1,070
|
|
05/11/2011
|
|
$
|
156,546
|
|
$
|
152,254
|
|
$
|
4,292
|
Greenbrier I & II
|
|
Hampton
Roads, VA
|
|
172
|
|
07/19/2011
|
|
|
16,275
|
|
|
15,070
|
|
|
1,205
|
Glen Forest
|
|
Richmond, VA
|
|
81
|
|
08/16/2011
|
|
|
8,950
|
|
|
7,880
|
|
|
1,070
|
Tower at Gervais
|
|
Columbia, SC
|
|
298
|
|
09/08/2011
|
|
|
18,421
|
|
|
18,421
|
|
|
-
|
Wells Fargo
|
|
Houston, TX
|
|
134
|
|
12/09/2011
|
|
|
-
|
|
|
-
|
|
|
-
|
Fund I Assets
|
|
Various
|
|
1,956
|
|
12/31/2011
|
|
|
256,823
|
|
|
250,699
|
|
|
11,258
|
2011 Dispositions (2)
|
|
|
|
3,711
|
|
|
|
$
|
457,015
|
|
$
|
444,324
|
|
$
|
17,825
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Falls Pointe
|
|
Atlanta, GA
|
|
107
|
|
01/06/2012
|
|
$
|
5,824
|
|
$
|
4,467
|
|
$
|
1,357
|
111 East Wacker
|
|
Chicago, IL
|
|
1,013
|
|
01/09/2012
|
|
|
153,240
|
|
|
153,237
|
|
|
3
|
Renaissance Center
|
|
Memphis, TN
|
|
189
|
|
03/01/2012
|
|
|
27,661
|
|
|
24,629
|
|
|
3,032
|
Overlook II
|
|
Atlanta, GA
|
|
260
|
|
04/30/2012
|
|
|
29,467
|
|
|
28,689
|
|
|
778
|
Wink Building
|
|
New Orleans, LA
|
|
32
|
|
06/08/2012
|
|
|
705
|
|
|
803
|
|
|
(98)
|
Non-Core Assets
|
|
Various
|
|
1,745
|
|
Various
|
|
|
118,755
|
|
|
115,055
|
|
|
3,700
|
2012 Dispositions (3)
|
|
|
|
3,346
|
|
|
|
$
|
335,652
|
|
$
|
326,880
|
|
$
|
8,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office Property
|
|
Location
|
|
Square
Feet
|
|
Date of
Sale
|
|
|
Gross
Sales
Price
|
|
|
|
|
|
|
Properties Held for Sale and Expected to Close During Third Quarter 2012 (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund I Assets
|
|
Atlanta, GA
|
|
321
|
|
07/01/2012
|
|
$
|
29,850
|
|
|
|
|
|
|
111 Capitol Building (4)
|
|
Jackson, MS
|
|
187
|
|
|
|
|
-
|
|
|
|
|
|
|
Total Properties Held for Sale
|
|
|
|
508
|
|
|
|
$
|
29,850
|
|
|
|
|
|
|
|
(1) Gains on assets held for sale are expected to be finalized upon sale and reflected in third quarter 2012 financial statements.
|
(2) Total gain on the sale of real estate in discontinued operations recognized for the year ended December 31, 2011 was $17.8 million, of which $9.8 million was Parkway's proportionate share.
|
(3) Total gain on the sale of real estate in discontinued operations recognized during the six months ended June 30, 2012 was $8.8 million, of which $4.9 million was Parkway's proportionate share.
|
(4) During the six months ended June 30, 2012, the Company sold 14 of 15 non-core assets. The 14 assets sold include five assets in Richmond, four assets in Memphis and five assets in Jackson. The remaining asset that has not yet closed is 111 Capitol Building, in Jackson, Mississippi. The 111 Capitol Building is currently under contract to sell and is expected to close during the third quarter of 2012, subject to customary closing conditions.
|
|
June 30
|
|
|
2012
|
|
Balance Sheet:
|
|
|
Investment property
|
$
|
36,261
|
Accumulated depreciation
|
|
(4,530)
|
Office property held for sale
|
|
31,731
|
Rents receivable and other assets
|
|
5,300
|
Intangible assets, net
|
|
171
|
Other assets held for sale
|
|
5,471
|
Total assets held for sale
|
$
|
37,202
|
|
|
|
Mortgage notes payable
|
$
|
29,597
|
Accounts payable and other liabilities
|
|
1,487
|
Total liabilities related to assets held for sale
|
$
|
31,084
|
|
|
Three Months Ended
June 30
|
|
|
Six Months Ended
June 30
|
|||||||
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Statement of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from office and parking properties
|
$
|
2,693
|
|
$
|
36,257
|
|
$
|
12,060
|
|
$
|
75,755
|
|
|
|
2,693
|
|
|
36,257
|
|
|
12,060
|
|
|
75,755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Office and parking properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense
|
|
1,608
|
|
|
16,042
|
|
|
5,477
|
|
|
34,168
|
|
Management company expense
|
|
86
|
|
|
52
|
|
|
238
|
|
|
126
|
|
Interest expense
|
|
1,587
|
|
|
7,418
|
|
|
3,378
|
|
|
15,770
|
|
Non-cash adjustment for interest rate swap
|
|
(77)
|
|
|
-
|
|
|
(215)
|
|
|
-
|
|
Depreciation and amortization
|
|
153
|
|
|
15,130
|
|
|
593
|
|
|
30,982
|
|
Impairment loss
|
|
-
|
|
|
1,700
|
|
|
-
|
|
|
1,700
|
|
|
|
3,357
|
|
|
40,342
|
|
|
9,471
|
|
|
82,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
(664)
|
|
|
(4,085)
|
|
|
2,589
|
|
|
(6,991)
|
|
Gain on sale of real estate from discontinued operations
|
|
3,197
|
|
|
4,292
|
|
|
8,772
|
|
|
4,292
|
|
Total discontinued operations per Statement
of Operations
|
|
2,533
|
|
|
207
|
|
|
11,361
|
|
|
(2,699)
|
|
Net (income) loss attributable to noncontrolling
interest from discontinued operations
|
|
(320)
|
|
|
1,754
|
|
|
(3,675)
|
|
|
3,530
|
|
Total discontinued operations-Parkway's share
|
$
|
2,213
|
|
$
|
1,961
|
|
$
|
7,686
|
|
$
|
831
|
|
|
|
|
|
|
|
|
Fair Value
|
||
|
|
|
|
|
|
|
|
Liability
|
||
Type of
|
Balance Sheet
|
|
Notional
|
Maturity
|
|
Fixed
|
|
June 30
|
||
Hedge
|
Location
|
|
Amount
|
Date
|
Reference Rate
|
Rate
|
|
2012
|
|
2011
|
Swap
|
Accounts payable
and other liabilities
|
$
|
23,500
|
12/01/14
|
1-month LIBOR
|
5.8%
|
$
|
-
|
$
|
(2,222)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
12,088
|
11/18/15
|
1-month LIBOR
|
4.1%
|
|
(642)
|
|
(225)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
33,875
|
11/18/17
|
1-month LIBOR
|
4.7%
|
|
(3,359)
|
|
(797)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
22,000
|
01/25/18
|
1-month LIBOR
|
4.5%
|
|
(1,912)
|
|
-
|
Swap
|
Accounts payable
and other liabilities
|
$
|
49,375
|
01/25/18
|
1-month LIBOR
|
5.0%
|
|
(1,344)
|
|
-
|
Swap
|
Accounts payable
and other liabilities
|
$
|
9,250
|
09/30/18
|
1-month LIBOR
|
5.2%
|
|
(1,241)
|
|
(420)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
22,500
|
10/08/18
|
1-month LIBOR
|
5.4%
|
|
(3,204)
|
|
(1,209)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
22,100
|
11/18/18
|
1-month LIBOR
|
5.0%
|
|
(2,654)
|
|
(565)
|
|
|
|
|
|
|
|
$
|
(14,356)
|
$
|
(5,438)
|
|
Parkway's
|
|
Square Feet
|
|||
Joint Venture Entity and Property Name
|
|
Location
|
|
Ownership %
|
|
(In thousands)
|
Fund II
|
|
|
|
|
|
|
Hayden Ferry Lakeside I
|
|
Phoenix, AZ
|
|
30.0%
|
|
203
|
Hayden Ferry Lakeside II
|
|
Phoenix, AZ
|
|
30.0%
|
|
300
|
245 Riverside
|
|
Jacksonville, FL
|
|
30.0%
|
|
135
|
Bank of America Center
|
|
Orlando, FL
|
|
30.0%
|
|
421
|
Corporate Center Four at International Plaza
|
|
Tampa, FL
|
|
30.0%
|
|
250
|
Cypress Center I - III
|
|
Tampa, FL
|
|
30.0%
|
|
286
|
The Pointe
|
|
Tampa, FL
|
|
30.0%
|
|
252
|
Lakewood II
|
|
Atlanta, GA
|
|
30.0%
|
|
124
|
3344 Peachtree
|
|
Atlanta, GA
|
|
33.0%
|
|
485
|
Two Ravinia
|
|
Atlanta, GA
|
|
30.0%
|
|
438
|
Carmel Crossing
|
|
Charlotte, NC
|
|
30.0%
|
|
326
|
Two Liberty Place
|
|
Philadelphia, PA
|
|
19.0%
|
|
941
|
Total Fund II
|
|
|
|
27.9%
|
|
4,161
|
|
Threshold
|
Target
|
Maximum
|
Absolute Return Goal
|
10%
|
12%
|
14%
|
Relative Return Goal
|
RMS + 100 bps
|
RMS + 200 bps
|
RMS + 300 bps
|
|
|
|
Weighted
|
|
|
|
Weighted
|
||
|
|
|
Average
|
|
Deferred
|
|
Average
|
||
|
Restricted
|
|
Grant-Date
|
|
Incentive
|
|
Grant-Date
|
||
|
Shares
|
|
Fair Value
|
|
Share Units
|
|
Fair Value
|
||
Balance at 12/31/11
|
454,070
|
|
$
|
9.83
|
|
27,370
|
|
$
|
21.65
|
Issued
|
21,900
|
|
10.15
|
|
-
|
|
-
|
||
Vested
|
(42,138)
|
|
23.59
|
|
-
|
|
‑
|
||
Forfeited
|
(95,749)
|
|
8.39
|
|
(5,335)
|
|
13.81
|
||
Balance at 06/30/12
|
338,083
|
|
$
|
8.55
|
|
22,035
|
|
$
|
23.55
|
|
As of June 30, 2012
|
|
As of December 31, 2011
|
||||||||
|
Carrying
|
|
Fair
|
|
Carrying
|
|
Fair
|
||||
|
Amount
|
|
Value
|
|
Amount
|
|
Value
|
||||
|
(In thousands)
|
||||||||||
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
33,254
|
|
$
|
33,254
|
|
$
|
75,183
|
|
$
|
75,183
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage notes payable
|
$
|
581,161
|
|
$
|
595,110
|
|
$
|
752,414
|
|
$
|
761,942
|
Notes payable to banks
|
|
111,267
|
|
|
106,246
|
|
|
132,322
|
|
|
125,494
|
Interest rate swap agreements
|
|
14,356
|
|
|
14,356
|
|
|
11,134
|
|
|
11,134
|
At or for the three months ended | At or for the three months ended | |||||||||||||||||
June 30, 2012 | June 30, 2011 | |||||||||||||||||
|
Office
|
|
|
Unallocated
|
|
|
|
|
|
Office
|
|
|
Unallocated
|
|
|
|
||
|
Properties
|
|
|
and Other
|
|
|
Consolidated
|
|
|
Properties
|
|
|
and Other
|
|
|
Consolidated
|
||
|
(in thousands)
|
(in thousands)
|
||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||
|
||||||||||||||||||
Income from office and parking properties (a)
|
$
|
50,104
|
|
$
|
-
|
|
$
|
50,104
|
|
$
|
35,514
|
|
$
|
-
|
|
$
|
35,514
|
|
Management company income
|
|
-
|
|
|
4,973
|
|
|
4,973
|
|
|
-
|
|
|
3,532
|
|
|
3,532
|
|
Property operating expenses (b)
|
|
(19,657)
|
|
|
-
|
|
|
(19,657)
|
|
|
(14,196)
|
|
|
-
|
|
|
(14,196)
|
|
Depreciation and amortization
|
|
(19,548)
|
|
|
-
|
|
|
(19,548)
|
|
|
(12,017)
|
|
|
-
|
|
|
(12,017)
|
|
Management company expenses
|
|
-
|
|
|
(4,226)
|
|
|
(4,226)
|
|
|
-
|
|
|
(3,150)
|
|
|
(3,150)
|
|
Income tax benefit (expense)
|
|
-
|
|
|
11
|
|
|
11
|
|
|
-
|
|
|
(224)
|
|
|
(224)
|
|
General and administrative expenses
|
|
-
|
|
|
(3,918)
|
|
|
(3,918)
|
|
|
-
|
|
|
(3,709)
|
|
|
(3,709)
|
|
Acquisition costs
|
|
(506)
|
|
|
-
|
|
|
(506)
|
|
|
(14,380)
|
|
|
-
|
|
|
(14,380)
|
|
Other income
|
|
-
|
|
|
44
|
|
|
44
|
|
|
-
|
|
|
438
|
|
|
438
|
|
Equity in earnings of unconsolidated
joint ventures
|
|
-
|
|
|
-
|
|
|
-
|
|
|
54
|
|
|
-
|
|
|
54
|
|
Interest expense (c)
|
|
(7,809)
|
|
|
(727)
|
|
|
(8,536)
|
|
|
(5,994)
|
|
|
(1,675)
|
|
|
(7,669)
|
|
Adjustment for noncontrolling - unit holders
|
|
-
|
|
|
73
|
|
|
73
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Adjustment for noncontrolling - real estate partnerships
|
|
1,426
|
|
|
-
|
|
|
1,426
|
|
|
3,371
|
|
|
-
|
|
|
3,371
|
|
Loss from discontinued operations
|
|
(664)
|
|
|
-
|
|
|
(664)
|
|
|
(4,085)
|
|
|
-
|
|
|
(4,085)
|
|
Gain on sale of real estate from discontinued operations
|
|
3,197
|
|
|
-
|
|
|
3,197
|
|
|
4,292
|
|
|
-
|
|
|
4,292
|
|
Dividends on preferred stock
|
|
-
|
|
|
(2,710)
|
|
|
(2,710)
|
|
|
-
|
|
|
(2,444)
|
|
|
(2,444)
|
|
Dividends on convertible preferred stock
|
|
-
|
|
|
(1,011)
|
|
|
(1,011)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net income (loss) attributable to common stockholders
|
|
6,543
|
|
|
(7,491)
|
|
|
(948)
|
|
|
(7,441)
|
|
|
(7,232)
|
|
|
(14,673)
|
|
Depreciation and amortization
|
|
19,548
|
|
|
-
|
|
|
19,548
|
|
|
12,017
|
|
|
-
|
|
|
12,017
|
|
Depreciation and amortization-discontinued
operations
|
|
153
|
|
|
-
|
|
|
153
|
|
|
15,099
|
|
|
-
|
|
|
15,099
|
|
Depreciation and amortization-noncontrolling
interest - real estate partnerships
|
|
(8,135)
|
|
|
-
|
|
|
(8,135)
|
|
|
(8,214)
|
|
|
-
|
|
|
(8,214)
|
|
Depreciation and amortization-unconsolidated
joint ventures
|
|
-
|
|
|
-
|
|
|
-
|
|
|
72
|
|
|
-
|
|
|
72
|
|
Adjusted for noncontrolling interest-unit
holders
|
|
-
|
|
|
(73)
|
|
|
(73)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Impairment loss on real estate-discontinued
operations
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,700
|
|
|
-
|
|
|
1,700
|
|
Gain on sale of real estate for discontinued
operations (Parkway's share)
|
|
(2,601)
|
|
|
-
|
|
|
(2,601)
|
|
|
(4,292)
|
|
|
-
|
|
|
(4,292)
|
|
Funds from operations attributable to common
stockholders
|
$
|
15,508
|
|
$
|
(7,564)
|
|
$
|
7,944
|
|
$
|
8,941
|
|
$
|
(7,232)
|
|
$
|
1,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures (d)
|
$
|
8,938
|
|
$
|
-
|
|
$
|
8,938
|
|
$
|
18,153
|
|
$
|
-
|
|
$
|
18,153
|
(a)
|
Included in income from office and parking properties are rental revenues, customer reimbursements, parking income and other income.
|
(b)
|
Included in property operating expenses are real estate taxes, insurance, contract services, repairs and maintenance and property operating expenses.
|
(c)
|
Interest expense for office properties represents interest expense on property secured mortgage debt. It does not include interest expense on the Company's unsecured credit facilities, which is included in "Unallocated and Other".
|
(d)
|
Capital expenditures include building improvements, tenant improvements and leasing costs.
|
At or for the six months ended | At or for the six months ended | |||||||||||||||||
June 30, 2012 | June 30, 2011 | |||||||||||||||||
|
Office
|
|
|
Unallocated
|
|
|
|
|
|
Office
|
|
|
Unallocated
|
|
|
|
||
|
Properties
|
|
|
and Other
|
|
|
Consolidated
|
|
|
Properties
|
|
|
and Other
|
|
|
Consolidated
|
||
|
(in thousands)
|
(in thousands)
|
||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||
|
||||||||||||||||||
Income from office and parking properties (a)
|
$
|
95,959
|
|
$
|
-
|
|
$
|
95,959
|
|
$
|
63,321
|
|
$
|
-
|
|
$
|
63,321
|
|
Management company income
|
|
-
|
|
|
10,405
|
|
|
10,405
|
|
|
-
|
|
|
3,870
|
|
|
3,870
|
|
Property operating expenses (b)
|
|
(37,976)
|
|
|
-
|
|
|
(37,976)
|
|
|
(25,193)
|
|
|
-
|
|
|
(25,193)
|
|
Depreciation and amortization
|
|
(37,534)
|
|
|
-
|
|
|
(37,534)
|
|
|
(21,097)
|
|
|
-
|
|
|
(21,097)
|
|
Management company expenses
|
|
-
|
|
|
(8,760)
|
|
|
(8,760)
|
|
|
-
|
|
|
(3,954)
|
|
|
(3,954)
|
|
Income tax expense
|
|
-
|
|
|
(150)
|
|
|
(150)
|
|
|
-
|
|
|
(224)
|
|
|
(224)
|
|
General and administrative expenses
|
|
-
|
|
|
(7,517)
|
|
|
(7,517)
|
|
|
-
|
|
|
(7,465)
|
|
|
(7,465)
|
|
Acquisition costs
|
|
(1,332)
|
|
|
-
|
|
|
(1,332)
|
|
|
(2,764)
|
|
|
(13,965)
|
|
|
(16,729)
|
|
Other income
|
|
-
|
|
|
141
|
|
|
141
|
|
|
-
|
|
|
762
|
|
|
762
|
|
Equity in earnings of unconsolidated
joint ventures
|
|
-
|
|
|
-
|
|
|
-
|
|
|
95
|
|
|
-
|
|
|
95
|
|
Interest expense (c)
|
|
(15,756)
|
|
|
(2,024)
|
|
|
(17,780)
|
|
|
(10,296)
|
|
|
(3,781)
|
|
|
(14,077)
|
|
Adjustment for noncontrolling-unit holders
|
|
-
|
|
|
(16)
|
|
|
(16)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Adjustment for noncontrolling-real estate
partnerships
|
|
893
|
|
|
-
|
|
|
893
|
|
|
6,566
|
|
|
-
|
|
|
6,566
|
|
Income (loss) from discontinued operations
|
|
2,589
|
|
|
-
|
|
|
2,589
|
|
|
(6,991)
|
|
|
-
|
|
|
(6,991)
|
|
Gain on sale of real estate from discontinued
operations
|
|
8,772
|
|
|
-
|
|
|
8,772
|
|
|
4,292
|
|
|
-
|
|
|
4,292
|
|
Change in fair value of contingent
consideration
|
|
-
|
|
|
(216)
|
|
|
(216)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Dividends on preferred stock
|
|
-
|
|
|
(5,421)
|
|
|
(5,421)
|
|
|
-
|
|
|
(4,631)
|
|
|
(4,631)
|
|
Dividends on convertible preferred stock
|
|
-
|
|
|
(1,011)
|
|
|
(1,011)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net income (loss) attributable to common
stockholders
|
|
15,615
|
|
|
(14,569)
|
|
|
1,046
|
|
|
7,933
|
|
|
(29,388)
|
|
|
(21,455)
|
|
Depreciation and amortization
|
|
37,534
|
|
|
-
|
|
|
37,534
|
|
|
21,097
|
|
|
-
|
|
|
21,097
|
|
Depreciation and amortization-discontinued
operations
|
|
571
|
|
|
-
|
|
|
571
|
|
|
30,919
|
|
|
-
|
|
|
30,919
|
|
Depreciation and amortization-noncontrolling
interest-real estate partnerships
|
|
(16,176)
|
|
|
-
|
|
|
(16,176)
|
|
|
(13,777)
|
|
|
-
|
|
|
(13,777)
|
|
Depreciation and amortization-unconsolidated
joint ventures
|
|
22
|
|
|
-
|
|
|
22
|
|
|
160
|
|
|
-
|
|
|
160
|
|
Noncontrolling interest-unit holders
|
|
-
|
|
|
16
|
|
|
16
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Impairment loss on real estate-discontinued
operations
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,700
|
|
|
-
|
|
|
1,700
|
|
Gain on sale of real estate for discontinued
operations (Parkway's share)
|
|
(4,934)
|
|
|
-
|
|
|
(4,934)
|
|
|
(4,292)
|
|
|
-
|
|
|
(4,292)
|
|
Funds from operations available to common
stockholders
|
$
|
32,632
|
|
$
|
(14,553)
|
|
$
|
18,079
|
|
$
|
43,740
|
|
$
|
(29,388)
|
|
$
|
14,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
$
|
1,510,051
|
|
$
|
87,607
|
|
$
|
1,597,658
|
|
$
|
2,005,796
|
|
$
|
83,892
|
|
|
2,089,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office and parking properties
|
$
|
1,249,133
|
|
$
|
-
|
|
$
|
1,249,133
|
|
$
|
1,719,258
|
|
$
|
-
|
|
$
|
1,719,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures (d)
|
$
|
18,641
|
|
$
|
-
|
|
$
|
18,641
|
|
$
|
27,648
|
|
$
|
-
|
|
$
|
27,648
|
(a)
|
Included in income from office and parking properties are rental revenues, customer reimbursements, parking income and other income.
|
(b)
|
Included in property operating expenses are real estate taxes, insurance, contract services, repairs and maintenance and property operating expenses
|
(c)
|
Interest expense for office properties represents interest expense on property secured mortgage debt. It does not include interest expense on the Company's unsecured credit facilities, which is included in "Unallocated and Other".
|
(d)
|
Capital expenditures include building improvements, tenant improvements and leasing costs.
|
·
|
Create Value as the Leading Owner of Quality Assets in Core Submarkets. Our investment strategy is to pursue attractive returns by focusing primarily on owning high-quality office buildings and portfolios that are well-located and competitively positioned within central business district and urban infill locations within our core submarkets. We also seek to pursue value-add investment opportunities on a limited basis, for example by acquiring under-leased assets at attractive purchase prices and increasing occupancy at those assets over time, to complement the balance of the core portfolio. Further, we intend to pursue an efficient capital allocation strategy that maximizes the returns on our invested capital. This may include selectively disposing of properties when we believe returns have been maximized and redeploying capital into acquisitions or other opportunities.
|
·
|
Maximize Cash Flow by Continuing to Enhance the Operating Performance of Each Property. We provide property and asset management and leasing services to our portfolio, actively managing our properties and leveraging our customer relationships to improve operating performance, maximize long-term cash flow and enhance stockholder value. By developing an ownership plan for each of our properties and then continually managing our properties to those plans throughout our ownership, we seek to attain a favorable customer retention rate by providing outstanding property management and customer service programs responsive to the varying needs of our diverse customer base. We will also employ a judicious prioritization of capital projects to focus on projects that enhance the value of a property through increased rental rates, occupancy, service delivery, or enhanced reversion value.
|
·
|
Realize Leasing and Operational Efficiencies and Gain Local Advantage. We expect to concentrate our real estate portfolio in submarkets where we believe that we can maximize market penetration by accumulating a critical mass of properties and thereby enhance operating efficiencies. We believe that strengthening our local presence and leveraging our extensive market relationships will yield superior market information and service delivery and facilitate additional investment opportunities to create long-term stockholder value.
|
|
|
Six Months Ended
|
|||
|
|
June 30
|
|||
|
|
2012
|
|
|
2011
|
|
|
(Unaudited)
|
|||
Net income (loss) for Parkway Properties, Inc.
|
$
|
7,478
|
|
$
|
(16,824)
|
Adjustments to net income (loss) for Parkway Properties, Inc.:
|
|
|
|
|
|
Interest expense
|
|
19,067
|
|
|
29,070
|
Amortization of financing costs
|
|
1,029
|
|
|
1,007
|
Non-cash adjustment for interest rate swap - discontinued operations
|
|
(215)
|
|
|
-
|
(Gain) loss on early extinguishment of debt
|
|
1,025
|
|
|
(302)
|
Acquisition costs (Parkway's share)
|
|
758
|
|
|
15,089
|
Depreciation and amortization
|
|
38,105
|
|
|
52,016
|
Amortization of share-based compensation
|
|
204
|
|
|
888
|
Gain on sale of real estate (Parkway's share)
|
|
(4,934)
|
|
|
(4,292)
|
Non-cash impairment loss on real estate - discontinued operations
|
|
-
|
|
|
1,700
|
Change in fair value of contingent consideration
|
|
216
|
|
|
-
|
Tax expense
|
|
150
|
|
|
224
|
EBITDA adjustments - unconsolidated joint ventures
|
|
58
|
|
|
232
|
EBITDA adjustments - noncontrolling interest in real estate partnerships
|
|
(24,469)
|
|
|
(22,450)
|
EBITDA (1)
|
$
|
38,472
|
|
$
|
56,358
|
|
|
|
|
|
|
Interest coverage ratio:
|
|
|
|
|
|
EBITDA
|
$
|
38,472
|
|
$
|
56,358
|
Interest expense:
|
|
|
|
|
|
Interest expense
|
$
|
19,067
|
|
$
|
29,070
|
Interest expense - unconsolidated joint ventures
|
|
21
|
|
|
72
|
Interest expense - noncontrolling interest in real estate partnerships
|
|
(7,847)
|
|
|
(8,498)
|
Total interest expense
|
$
|
11,241
|
|
$
|
20,644
|
Interest coverage ratio
|
|
3.42
|
|
|
2.73
|
|
|
|
|
|
|
Fixed charge coverage ratio:
|
|
|
|
|
|
EBITDA
|
$
|
38,472
|
|
$
|
56,358
|
Fixed charges:
|
|
|
|
|
|
Interest expense
|
$
|
11,241
|
|
$
|
20,644
|
Preferred dividends
|
|
6,432
|
|
|
4,631
|
Principal payments (excluding early extinguishment of debt)
|
|
3,981
|
|
|
6,687
|
Principal payments - unconsolidated joint ventures
|
|
6
|
|
|
17
|
Principal payments - noncontrolling interest in real estate partnerships
|
|
(1,107)
|
|
|
(1,233)
|
Total fixed charges
|
$
|
20,553
|
|
$
|
30,746
|
Fixed charge coverage ratio
|
|
1.87
|
|
|
1.83
|
|
|
|
|
|
|
Modified fixed charge coverage ratio:
|
|
|
|
|
|
EBITDA
|
$
|
38,472
|
|
$
|
56,358
|
Modified fixed charges:
|
|
|
|
|
|
Interest expense
|
$
|
11,241
|
|
$
|
20,644
|
Preferred dividends
|
|
6,432
|
|
|
4,631
|
Total modified fixed charges
|
$
|
17,673
|
|
$
|
25,275
|
Modified fixed charge coverage ratio
|
|
2.18
|
|
|
2.23
|
|
|
|
|
|
|
Net Debt to EBITDA multiple:
|
|
|
|
|
|
EBITDA - trailing 12 months (2)
|
$
|
81,297
|
|
$
|
117,081
|
Parkway's share of total debt:
|
|
|
|
|
|
Mortgage notes payable
|
$
|
551,564
|
|
$
|
959,539
|
Mortgage notes payable - held for sale
|
|
29,597
|
|
|
-
|
Notes payable to banks
|
|
111,267
|
|
|
166,217
|
Adjustments for unconsolidated joint ventures
|
|
-
|
|
|
2,457
|
Adjustments for non-controlling interest in real estate partnerships
|
|
(295,740)
|
|
|
(418,949)
|
Parkway's share of total debt
|
|
396,688
|
|
|
709,264
|
Less: Parkway's share of cash
|
|
(12,669)
|
|
|
(13,888)
|
Parkway's share of net debt
|
$
|
384,019
|
|
$
|
695,376
|
Net Debt to EBITDA multiple
|
|
4.7
|
|
|
5.9
|
(1)
|
Parkway defines EBITDA, a non-GAAP financial measure, as net income before interest, income taxes, depreciation, amortization, acquisition costs, gains or losses on early extinguishment of debt, other gains and losses and fair value adjustments. EBITDA, as calculated by us, is not comparable to EBITDA reported by other REITs that do not define EBITDA exactly as we do.
|
(2)
|
EBITDA as presented for the trailing 12 months includes the implied annualized impact of any acquisition or disposition activity during the 12 month period.
|
|
Six Months Ended
|
|||||||
|
June 30
|
|||||||
|
2012
|
2011
|
||||||
|
(Unaudited)
|
|||||||
Cash flows provided by operating activities
|
$
|
32,320
|
$
|
10,407
|
||||
Amortization of (above) below market leases
|
(2,285
|
)
|
344
|
|||||
Amortization of mortgage loan discount
|
-
|
400
|
||||||
Interest rate swap adjustment
|
(215
|
)
|
-
|
|||||
Operating distributions from unconsolidated joint ventures
|
-
|
(507
|
)
|
|||||
Interest expense
|
19,067
|
29,070
|
||||||
(Gain) loss on early extinguishment of debt
|
1,025
|
(302
|
)
|
|||||
Acquisition costs
|
758
|
15,089
|
||||||
Tax expense - current
|
628
|
224
|
||||||
Change in deferred leasing costs
|
4,710
|
8,487
|
||||||
Change in receivables and other assets
|
(1,087
|
)
|
8,947
|
|||||
Change in accounts payable and other liabilities
|
3,267
|
(228
|
)
|
|||||
Adjustments for noncontrolling interests
|
(19,753
|
)
|
(15,884
|
)
|
||||
Adjustments for unconsolidated joint ventures
|
37
|
311
|
||||||
EBITDA
|
$
|
38,472
|
$
|
56,358
|
|
Increase
|
|
|
(Decrease)
|
|
|
(Unaudited)
|
|
Net income attributable to Parkway Properties, Inc.
|
$
|
7,478
|
Net income attributable to noncontrolling interests
|
(877)
|
|
Net income
|
6,601
|
|
Change in market value of interest rate swaps
|
(3,220)
|
|
Comprehensive income
|
3,381
|
|
Common stock dividends declared
|
(3,676)
|
|
Preferred stock dividends declared
|
(6,432)
|
|
Share-based compensation
|
204
|
|
Shares issued in lieu of Director's fees
|
263
|
|
Issuance of Common Stock
|
44,995
|
|
Shares withheld to satisfy tax withholding obligation on vesting of restricted stock
|
(113)
|
|
Net shares distributed from deferred compensation plan
|
34
|
|
Issuance of 1.8 million operating partnership units
|
18,216
|
|
Sale of noncontrolling interest in Parkway Properties Office Fund, L.P.
|
(8,045)
|
|
Contribution of capital by noncontrolling interest
|
3,447
|
|
Distribution of capital to noncontrolling interest
|
(615)
|
|
|
$
|
51,659
|
|
Three Months Ended June 30
|
|
Six Months Ended June 30
|
||||||||||||
|
|
|
|
|
|
Increase
|
%
|
|
|
|
|
|
|
Increase
|
%
|
|
|
2012
|
|
2011
|
|
(Decrease)
|
Change
|
|
|
2012
|
|
2011
|
|
(Decrease)
|
Change
|
Revenue from office and parking properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store properties
|
$
|
30,055
|
$
|
28,455
|
$
|
1,600
|
5.6%
|
|
$
|
54,051
|
$
|
52,948
|
$
|
1,103
|
2.1%
|
Properties acquired
|
|
20,049
|
|
7,059
|
|
12,990
|
*N/M
|
|
|
41,908
|
|
10,373
|
|
31,535
|
*N/M
|
Total revenue from office and parking properties
|
$
|
50,104
|
$
|
35,514
|
$
|
14,590
|
41.1%
|
|
$
|
95,959
|
$
|
63,321
|
$
|
32,638
|
51.5%
|
*N/M-Not Meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30
|
|
|
Six Months Ended June 30
|
||||||||||||
|
|
|
|
|
|
Increase
|
|
%
|
|
|
|
|
|
|
Increase
|
%
|
|
|
2012
|
|
2011
|
|
(Decrease)
|
|
Change
|
|
|
2012
|
|
2011
|
|
(Decrease)
|
Change
|
Expense from office and parking properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store properties
|
$
|
11,517
|
$
|
11,566
|
$
|
(49)
|
|
-0.4%
|
|
$
|
21,328
|
$
|
21,842
|
$
|
(514)
|
-2.4%
|
Properties acquired
|
|
8,140
|
|
2,630
|
|
5,510
|
|
*N/M
|
|
|
16,648
|
|
3,351
|
|
13,297
|
*N/M
|
Total expense from office and parking properties
|
$
|
19,657
|
$
|
14,196
|
$
|
5,461
|
|
38.5%
|
|
$
|
37,976
|
$
|
25,193
|
$
|
12,783
|
50.7%
|
*N/M-Not Meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30
|
Six Months Ended June 30
|
|||||||||||||||||||||||||||||||
|
Increase
|
%
|
Increase
|
%
|
||||||||||||||||||||||||||||
|
2012
|
2011
|
(Decrease)
|
Change
|
2012
|
2011
|
(Decrease)
|
Change
|
||||||||||||||||||||||||
Interest expense:
|
||||||||||||||||||||||||||||||||
Mortgage interest expense
|
$
|
7,635
|
$
|
5,890
|
$
|
1,745
|
29.6
|
%
|
$
|
15,225
|
$
|
10,118
|
$
|
5,107
|
50.5
|
%
|
||||||||||||||||
Credit facility interest expense
|
436
|
1,382
|
(946
|
)
|
-68.5
|
%
|
1,410
|
3,234
|
(1,824
|
)
|
-56.4
|
%
|
||||||||||||||||||||
Loss on early extinguishment of debt
|
-
|
-
|
-
|
*N/M
|
190
|
-
|
190
|
*N/M
|
||||||||||||||||||||||||
Mortgage loan cost amortization
|
174
|
104
|
70
|
67.3
|
%
|
341
|
178
|
163
|
91.6
|
%
|
||||||||||||||||||||||
Credit facility cost amortization
|
291
|
293
|
(2
|
)
|
-0.7
|
%
|
614
|
547
|
67
|
12.3
|
%
|
|||||||||||||||||||||
Total interest expense
|
$
|
8,536
|
$
|
7,669
|
$
|
867
|
11.3
|
%
|
$
|
17,780
|
$
|
14,077
|
$
|
3,703
|
26.3
|
%
|
||||||||||||||||
*N/M-not meaningful
|
|
|
Three Months Ended
June 30
|
|
|
Six Months Ended
June 30
|
|||||||
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Statement of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from office and parking properties
|
$
|
2,693
|
|
$
|
36,257
|
|
$
|
12,060
|
|
$
|
75,755
|
|
|
|
2,693
|
|
|
36,257
|
|
|
12,060
|
|
|
75,755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Office and parking properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense
|
|
1,608
|
|
|
16,042
|
|
|
5,477
|
|
|
34,168
|
|
Management company expense
|
|
86
|
|
|
52
|
|
|
238
|
|
|
126
|
|
Interest expense
|
|
1,587
|
|
|
7,418
|
|
|
3,378
|
|
|
15,770
|
|
Non-cash adjustment for interest rate swap
|
|
(77)
|
|
|
-
|
|
|
(215)
|
|
|
-
|
|
Depreciation and amortization
|
|
153
|
|
|
15,130
|
|
|
593
|
|
|
30,982
|
|
Impairment loss
|
|
-
|
|
|
1,700
|
|
|
-
|
|
|
1,700
|
|
|
|
3,357
|
|
|
40,342
|
|
|
9,471
|
|
|
82,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
(664)
|
|
|
(4,085)
|
|
|
2,589
|
|
|
(6,991)
|
|
Gain on sale of real estate from discontinued
operations
|
|
3,197
|
|
|
4,292
|
|
|
8,772
|
|
|
4,292
|
|
Total discontinued operations per Statement
of Operations
|
|
2,533
|
|
|
207
|
|
|
11,361
|
|
|
(2,699)
|
|
Net (income) loss attributable to noncontrolling
interest from discontinued operations
|
|
(320)
|
|
|
1,754
|
|
|
(3,675)
|
|
|
3,530
|
|
Total discontinued operations-Parkway's share
|
$
|
2,213
|
|
$
|
1,961
|
|
$
|
7,686
|
|
$
|
831
|
Office Property
|
|
Location
|
|
Square
Feet
|
|
Date of
Sale
|
|
|
Net Sales
Price
|
|
|
Net Book
Value of
Real Estate
|
|
|
Gain
(Loss)
on Sale
|
233 North Michigan
|
|
Chicago, IL
|
|
1,070
|
|
05/11/2011
|
|
$
|
156,546
|
|
$
|
152,254
|
|
$
|
4,292
|
Greenbrier I & II
|
|
Hampton
Roads, VA
|
|
172
|
|
07/19/2011
|
|
|
16,275
|
|
|
15,070
|
|
|
1,205
|
Glen Forest
|
|
Richmond, VA
|
|
81
|
|
08/16/2011
|
|
|
8,950
|
|
|
7,880
|
|
|
1,070
|
Tower at Gervais
|
|
Columbia, SC
|
|
298
|
|
09/08/2011
|
|
|
18,421
|
|
|
18,421
|
|
|
-
|
Wells Fargo
|
|
Houston, TX
|
|
134
|
|
12/09/2011
|
|
|
-
|
|
|
-
|
|
|
-
|
Fund I Assets
|
|
Various
|
|
1,956
|
|
12/31/2011
|
|
|
256,823
|
|
|
250,699
|
|
|
11,258
|
2011 Dispositions (2)
|
|
|
|
3,711
|
|
|
|
$
|
457,015
|
|
$
|
444,324
|
|
$
|
17,825
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Falls Pointe
|
|
Atlanta, GA
|
|
107
|
|
01/06/2012
|
|
$
|
5,824
|
|
$
|
4,467
|
|
$
|
1,357
|
111 East Wacker
|
|
Chicago, IL
|
|
1,013
|
|
01/09/2012
|
|
|
153,240
|
|
|
153,237
|
|
|
3
|
Renaissance Center - Fund I
|
|
Memphis, TN
|
|
189
|
|
03/01/2012
|
|
|
27,661
|
|
|
24,629
|
|
|
3,032
|
Overlook II - Fund I
|
|
Atlanta, GA
|
|
260
|
|
04/30/2012
|
|
|
29,467
|
|
|
28,689
|
|
|
778
|
Wink Building
|
|
New Orleans, LA
|
|
32
|
|
06/08/2012
|
|
|
705
|
|
|
803
|
|
|
(98)
|
Non-Core Assets
|
|
Various
|
|
1,745
|
|
Various
|
|
|
118,755
|
|
|
115,055
|
|
|
3,700
|
2012 Dispositions (3)
|
|
|
|
3,346
|
|
|
|
$
|
335,652
|
|
$
|
326,880
|
|
$
|
8,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office Property
|
|
Location
|
|
Square
Feet
|
|
Date of
Sale
|
|
|
Gross
Sales
Price
|
|
|
|
|
|
|
Properties Held for Sale and Expected to Close During Third Quarter 2012 (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund I Assets
|
|
Atlanta, GA
|
|
321
|
|
07/01/2012
|
|
$
|
29,850
|
|
|
|
|
|
|
111 Capitol Building (4)
|
|
Jackson, MS
|
|
187
|
|
|
|
|
-
|
|
|
|
|
|
|
Total Properties Held for Sale
|
|
|
|
508
|
|
|
|
$
|
29,850
|
|
|
|
|
|
|
|
(1) Gains on assets held for sale are expected to be finalized upon sale and reflected in 3Q2012 financial statements.
|
(2) Total gain on the sale of real estate in discontinued operations recognized for the year ended December 31, 2011 was $17.8 million, of which $9.8 million was Parkway's proportionate share.
|
(3) Total gain on the sale of real estate in discontinued operations recognized during the six months ended June 30, 2012 was $8.8 million, of which $4.9 million was Parkway's proportionate share.
|
(4) During the six months ended June 30, 2012, the Company sold 14 of 15 non-core assets. The 14 assets sold include five assets in Richmond, four assets in Memphis and five assets in Jackson. The remaining asset that have not yet closed is 111 Capitol Building, in Jackson, Mississippi. The 111 Capitol Building is currently under contract to sell and is expected to close during the third quarter of 2012, subject to customary closing conditions.
|
|
June 30
2012
|
|
Balance Sheet:
|
|
|
Investment property
|
$
|
36,261
|
Accumulated depreciation
|
|
(4,530)
|
Office property held for sale
|
|
31,731
|
Rents receivable and other assets
|
|
5,300
|
Intangible assets, net
|
|
171
|
Other assets held for sale
|
|
5,471
|
Total assets held for sale
|
$
|
37,202
|
|
|
|
Mortgage notes payable
|
$
|
29,597
|
Accounts payable and other liabilities
|
|
1,487
|
Total liabilities related to assets held for sale
|
$
|
31,084
|
|
Three Months Ended June 30
|
|
Six Months Ended June 30
|
||||||||||||
|
|
|
|
|
|
(Increase)
|
%
|
|
|
|
|
|
|
(Increase)
|
%
|
|
|
2012
|
|
2011
|
|
Decrease
|
Change
|
|
|
2012
|
|
2011
|
|
Decrease
|
Change
|
Income tax (expense) benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense-current
|
$
|
(222)
|
$
|
(224)
|
$
|
2
|
-0.9%
|
|
$
|
(628)
|
$
|
(224)
|
$
|
(404)
|
180.4%
|
Income tax
benefit-deferred
|
|
233
|
|
-
|
|
233
|
N/M*
|
|
|
478
|
|
-
|
|
478
|
N/M*
|
Total income tax
(expense) benefit
|
$
|
11
|
$
|
(224)
|
$
|
235
|
-104.9%
|
|
$
|
(150)
|
$
|
(224)
|
$
|
74
|
-33.0%
|
*N/M - not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
|
Outstanding
|
Credit Facilities
|
|
Lender
|
|
Rate
|
|
Maturity
|
|
|
Balance
|
$10 Million Unsecured Working Capital Revolving Credit Facility (1)
|
|
PNC Bank
|
|
1.8%
|
|
03/29/16
|
|
$
|
1,267
|
$190.0 Million Unsecured Revolving Credit Facility (1)
|
|
Various
|
|
1.8%
|
|
03/29/16
|
|
|
110,000
|
|
|
|
|
1.8%
|
|
|
|
$
|
111,267
|
(1)
|
The interest rate on the credit facilities is based on LIBOR plus 160 to 235 basis points, depending upon overall Company leverage as defined in the loan agreements for the Company's Credit Facility, with the current rate set at 160 basis points. Additionally, the Company pays fees on the unused portion of the credit facilities ranging between 25 and 35 basis points based upon usage of the aggregate commitment, with the current rate set at 25 basis points.
|
|
|
|
|
|
|
|
|
Fair Value
|
||
|
|
|
|
|
|
|
|
Liability
|
||
Type of
|
Balance Sheet
|
|
Notional
|
Maturity
|
|
Fixed
|
|
June 30
|
||
Hedge
|
Location
|
|
Amount
|
Date
|
Reference Rate
|
Rate
|
|
2012
|
|
2011
|
Swap
|
Accounts payable
and other liabilities
|
$
|
23,500
|
12/01/14
|
1-month LIBOR
|
5.8%
|
$
|
-
|
$
|
(2,222)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
12,088
|
11/18/15
|
1-month LIBOR
|
4.1%
|
|
(642)
|
|
(225)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
33,875
|
11/18/17
|
1-month LIBOR
|
4.7%
|
|
(3,359)
|
|
(797)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
22,000
|
01/25/18
|
1-month LIBOR
|
4.5%
|
|
(1,912)
|
|
-
|
Swap
|
Accounts payable
and other liabilities
|
$
|
49,375
|
01/25/18
|
1-month LIBOR
|
5.0%
|
|
(1,344)
|
|
-
|
Swap
|
Accounts payable
and other liabilities
|
$
|
9,250
|
09/30/18
|
1-month LIBOR
|
5.2%
|
|
(1,241)
|
|
(420)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
22,500
|
10/08/18
|
1-month LIBOR
|
5.4%
|
|
(3,204)
|
|
(1,209)
|
Swap
|
Accounts payable
and other liabilities
|
$
|
22,100
|
11/18/18
|
1-month LIBOR
|
5.0%
|
|
(2,654)
|
|
(565)
|
|
|
|
|
|
|
|
$
|
(14,356)
|
$
|
(5,438)
|
|
Weighted
|
|
|
Total
|
|
|
|
|
|
Recurring
|
|
Average
|
|
|
Mortgage
|
|
|
Balloon
|
|
|
Principal
|
|
Interest Rate
|
|
|
Maturities
|
|
|
Payments
|
|
|
Amortization
|
Schedule of Mortgage Maturities by Years:
|
|
|
|
|
|
|
|
|
|
|
2012*
|
5.5%
|
|
$
|
4,531
|
|
$
|
-
|
|
$
|
4,531
|
2013
|
5.5%
|
|
|
9,495
|
|
|
-
|
|
|
9,495
|
2014
|
5.5%
|
|
|
10,680
|
|
|
-
|
|
|
10,680
|
2015
|
5.5%
|
|
|
11,673
|
|
|
-
|
|
|
11,673
|
2016
|
5.3%
|
|
|
131,919
|
|
|
122,598
|
|
|
9,321
|
2017
|
5.1%
|
|
|
116,439
|
|
|
107,907
|
|
|
8,532
|
Thereafter
|
5.7%
|
|
|
296,424
|
|
|
285,867
|
|
|
10,557
|
Total
|
5.5%
|
|
$
|
581,161
|
|
$
|
516,372
|
|
$
|
64,789
|
Fair value at 06/30/12
|
|
|
$
|
595,110
|
|
|
|
|
|
|
*Remaining six months
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|||
|
|
June 30
|
|||
|
|
2012
|
|
|
2011
|
Net income (loss) for Parkway Properties, Inc.
|
$
|
7,478
|
|
$
|
(16,824)
|
Adjustments to derive funds from operations:
|
|
|
|
|
|
Depreciation and amortization
|
|
37,534
|
|
|
21,097
|
Depreciation and amortization - discontinued operations
|
|
571
|
|
|
30,919
|
Noncontrolling interest depreciation and amortization
|
|
(16,176)
|
|
|
(13,777)
|
Noncontrolling interest - unit holders
|
|
16
|
|
|
-
|
Adjustments for unconsolidated joint ventures -
discontinued operations
|
|
22
|
|
|
160
|
Preferred dividends
|
|
(5,421)
|
|
|
(4,631)
|
Convertible preferred dividends
|
|
(1,011)
|
|
|
-
|
Gain on sale of real estate (Parkway's Share)
|
|
(4,934)
|
|
|
(4,292)
|
Impairment loss on real estate (Parkway's Share)
|
|
-
|
|
|
1,700
|
Funds from operations attributable to common stockholders (1)
|
$
|
18,079
|
|
$
|
14,352
|
(1)
|
Funds from operations attributable to common stockholders for the six months ended June 30, 2012 and 2011 include the following items at Parkway's proportionate ownership share (in thousands):
|
Six Months Ended
|
||||
|
June 30 | |||
|
2012
|
|
|
2011
|
(Gain) loss on extinguishment of debt
|
779
|
|
$
|
(302)
|
Acquisition costs
|
758
|
|
|
(15,089)
|
Non-recurring lease termination fee income
|
(1,231)
|
|
|
(3,758)
|
Change in fair value of contingent consideration
|
216
|
|
|
-
|
Non-cash adjustment for interest rate swap
|
(215)
|
|
|
-
|
Realignment expenses
|
1,203
|
|
|
-
|
Expenses related to litigation
|
-
|
|
|
44
|
2.1 | Purchase and Sale Agreement dated as of April 30, 2012 by and between 214 North Tryon, LLC and Parkway Properties LP (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K filed June 11, 2012)* |
3.1 |
Articles of Amendment to the Articles of Incorporation of the Company (incorporated by reference to Exhibit 3.1 to the Company's Form 8-K filed August 7, 2012).
|
3.2 | Articles Supplementary Reclassifying 16,000,000 Shares of Common Stock into Series E Convertible Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company's Form 8-K filed June 5, 2012) |
10.1 | Securities Purchase Agreement, dated as of May 3, 2012, by and between Parkway Properties, Inc. and TPG Pantera Holdings, L.P. (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed May 7, 2012) |
10.2 | Stockholders Agreement, dated as of June 5, 2012, by and among Parkway Properties, Inc., TPG VI Pantera Holdings, L.P. and TPG VI Management, LLC (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed June 6, 2012) |
10.3 | Management Services Agreement, dated June 5, 2012, by and between Parkway Properties, Inc. and TPG Management, LLC (incorporated by reference to Exhibit 10.2 to the Company's Form 8-K filed June 6, 2012) |
10.4 | First Amendment to Credit Agreement, dated as of June 4, 2012, by and among the Company, Parkway Properties LP, Wells Fargo Bank, National Association, and the other lenders party thereto (incorporated by reference to Exhibit 10.3 to the Company's Form 8-K filed June 6, 2012) |
10.5 | Amendment to Exhibit A dated June 5, 2012 of the Amended and Restated Agreement of Limited Partnership of Parkway Properties LP (incorporated by reference to Exhibit 10.4 to the Company's Form 8-K filed June 6, 2012) |
10.6 | Heistand Letter Agreement, dated June 5, 2012, by and between the Company and James R. Heistand (incorporated by reference to Exhibit 10.5 to the Company's Form 8-K filed June 6, 2012) |
101 | The following materials from Parkway Properties, Inc.'s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) consolidated balance sheets, (ii) consolidated statements of operations and comprehensive income, (iii) consolidated statement of changes in equity, (iv) consolidated statements of cash flows, and (v) the notes to the consolidated financial statements.** |