þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
GEORGIA | 58-0869052 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) | |
191 Peachtree Street, Suite 3600, Atlanta, Georgia | 30303-1740 | |
(Address of principal executive offices) | (Zip Code) |
Class | Outstanding at July 31, 2007 | |
Common Stock, $1 par value per share | 51,851,287 shares |
EX-31.1 SECTION 302 CERTIFICATION OF THE CEO | ||||||||
EX-31.2 SECTION 302 CERTIFICATION OF THE CFO | ||||||||
EX-32.1 SECTION 906 CERTIFICATION OF THE CEO | ||||||||
EX-32.2 SECTION 906 CERTIFICATION OF THE CFO |
2
3
June 30, | December 31, | |||||||
2007 | 2006 | |||||||
ASSETS |
||||||||
PROPERTIES: |
||||||||
Operating
properties, net of accumulated depreciation
of $123,650 and $115,723 in 2007 and 2006, respectively |
$ | 575,116 | $ | 472,375 | ||||
Operating properties held-for-sale, net of accumulated depreciation
of $7,139 and $142 in 2007 and 2006, respectively |
5,197 | 1,470 | ||||||
Land held for investment or future development |
93,085 | 101,390 | ||||||
Projects under development |
358,807 | 300,382 | ||||||
Residential lots under development |
34,981 | 27,624 | ||||||
Total properties |
1,067,186 | 903,241 | ||||||
CASH AND CASH EQUIVALENTS |
16,913 | 11,538 | ||||||
RESTRICTED CASH |
2,895 | 2,824 | ||||||
NOTES AND OTHER RECEIVABLES, net of allowance for
doubtful accounts of $680 and $501 in 2007 and 2006, respectively |
33,958 | 32,138 | ||||||
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES |
187,679 | 181,918 | ||||||
OTHER ASSETS |
56,507 | 65,094 | ||||||
TOTAL ASSETS |
$ | 1,365,138 | $ | 1,196,753 | ||||
LIABILITIES AND STOCKHOLDERS INVESTMENT |
||||||||
NOTES PAYABLE |
$ | 477,971 | $ | 315,149 | ||||
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
63,227 | 55,538 | ||||||
DEFERRED GAIN |
170,909 | 154,104 | ||||||
DEPOSITS AND DEFERRED INCOME |
3,301 | 2,062 | ||||||
TOTAL LIABILITIES |
715,408 | 526,853 | ||||||
MINORITY INTERESTS |
47,007 | 43,985 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES (NOTE 3) |
||||||||
STOCKHOLDERS INVESTMENT: |
||||||||
Preferred stock, 20,000,000 shares authorized, $1 par value: |
||||||||
7.75% Series A cumulative redeemable preferred stock, $25 liquidation
preference; 4,000,000 shares issued and outstanding |
100,000 | 100,000 | ||||||
7.50% Series B cumulative redeemable preferred stock, $25 liquidation
preference; 4,000,000 shares issued and outstanding |
100,000 | 100,000 | ||||||
Common stock, $1 par value, 150,000,000 shares authorized, 54,734,951 and
54,439,310 shares issued in 2007 and 2006, respectively |
54,735 | 54,439 | ||||||
Additional paid-in capital |
344,828 | 336,974 | ||||||
Treasury stock at cost, 2,941,582 and 2,691,582 shares in 2007 and 2006,
respectively |
(72,593 | ) | (64,894 | ) | ||||
Cumulative undistributed net income |
75,753 | 99,396 | ||||||
TOTAL STOCKHOLDERS INVESTMENT |
602,723 | 625,915 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS INVESTMENT |
$ | 1,365,138 | $ | 1,196,753 | ||||
4
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
REVENUES: |
||||||||||||||||
Rental property revenues |
$ | 25,499 | $ | 23,580 | $ | 49,629 | $ | 45,852 | ||||||||
Fee income |
9,860 | 7,755 | 17,926 | 16,136 | ||||||||||||
Multi-family residential unit sales |
| 15,136 | | 21,715 | ||||||||||||
Residential lot and outparcel sales |
1,476 | 3,129 | 2,902 | 7,634 | ||||||||||||
Interest and other |
840 | 90 | 4,519 | 452 | ||||||||||||
37,675 | 49,690 | 74,976 | 91,789 | |||||||||||||
COSTS AND EXPENSES: |
||||||||||||||||
Rental property operating expenses |
11,341 | 8,589 | 21,358 | 16,915 | ||||||||||||
General and administrative expenses |
15,604 | 13,476 | 30,294 | 27,051 | ||||||||||||
Depreciation and amortization |
8,721 | 7,655 | 18,082 | 15,340 | ||||||||||||
Multi-family residential unit cost of sales |
| 12,377 | | 17,735 | ||||||||||||
Residential lot and outparcel cost of sales |
1,085 | 2,298 | 2,293 | 5,501 | ||||||||||||
Interest expense |
531 | 4,880 | 531 | 8,494 | ||||||||||||
Loss on extinguishment of debt |
| 2,764 | | 2,764 | ||||||||||||
Other |
758 | 481 | 1,118 | 935 | ||||||||||||
38,040 | 52,520 | 73,676 | 94,735 | |||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES,
MINORITY INTEREST AND INCOME FROM UNCONSOLIDATED JOINT VENTURES |
(365 | ) | (2,830 | ) | 1,300 | (2,946 | ) | |||||||||
BENEFIT (PROVISION) FOR INCOME TAXES FROM OPERATIONS |
1,073 | (1,926 | ) | 2,100 | (4,296 | ) | ||||||||||
MINORITY INTEREST IN INCOME OF CONSOLIDATED SUBSIDIARIES |
(842 | ) | (1,313 | ) | (1,704 | ) | (2,391 | ) | ||||||||
INCOME FROM UNCONSOLIDATED JOINT VENTURES |
4,101 | 8,404 | 7,809 | 20,527 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE
OF INVESTMENT PROPERTIES |
3,967 | 2,335 | 9,505 | 10,894 | ||||||||||||
GAIN ON SALE OF INVESTMENT PROPERTIES, NET OF APPLICABLE
INCOME TAX PROVISION |
40 | 61 | 4,480 | 866 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS |
4,007 | 2,396 | 13,985 | 11,760 | ||||||||||||
DISCONTINUED OPERATIONS, NET OF APPLICABLE INCOME TAX
PROVISION: |
||||||||||||||||
Income (loss) from discontinued operations |
200 | (2,202 | ) | 278 | 451 | |||||||||||
Gain on sale of investment properties |
| 135 | 8,164 | 326 | ||||||||||||
200 | (2,067 | ) | 8,442 | 777 | ||||||||||||
NET INCOME |
4,207 | 329 | 22,427 | 12,537 | ||||||||||||
DIVIDENDS TO PREFERRED STOCKHOLDERS |
(3,812 | ) | (3,812 | ) | (7,625 | ) | (7,625 | ) | ||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS |
$ | 395 | $ | (3,483 | ) | $ | 14,802 | $ | 4,912 | |||||||
PER SHARE INFORMATION BASIC: |
||||||||||||||||
Income (loss) from continuing operations |
$ | 0.01 | $ | (0.03 | ) | $ | 0.13 | $ | 0.08 | |||||||
Income (loss) from discontinued operations |
0.00 | (0.04 | ) | 0.16 | 0.02 | |||||||||||
Basic net income (loss) available to common stockholders |
$ | 0.01 | $ | (0.07 | ) | $ | 0.29 | $ | 0.10 | |||||||
PER SHARE INFORMATION DILUTED: |
||||||||||||||||
Income (loss) from continuing operations |
$ | 0.01 | $ | (0.03 | ) | $ | 0.12 | $ | 0.08 | |||||||
Income (loss) from discontinued operations |
0.00 | (0.04 | ) | 0.16 | 0.01 | |||||||||||
Diluted net income (loss) available to common stockholders |
$ | 0.01 | $ | (0.07 | ) | $ | 0.28 | $ | 0.09 | |||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.37 | $ | 0.37 | $ | 0.74 | $ | 0.74 | ||||||||
WEIGHTED AVERAGE SHARES |
51,825 | 50,385 | 51,772 | 50,377 | ||||||||||||
DILUTED WEIGHTED AVERAGE SHARES |
53,306 | 50,385 | 53,440 | 52,019 | ||||||||||||
5
Six Months Ended June 30, | ||||||||
2007 | 2006 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ | 22,427 | $ | 12,537 | ||||
Adjustments to reconcile net income to net cash flows provided by operating activities: |
||||||||
Gain on sale of investment properties, net of income tax provision |
(12,644 | ) | (1,192 | ) | ||||
Loss on extinguishment of debt |
| 2,764 | ||||||
Depreciation and amortization |
18,227 | 24,512 | ||||||
Amortization of deferred financing costs |
513 | 536 | ||||||
Stock-based compensation |
2,752 | 3,309 | ||||||
Effect of recognizing rental revenues on a straight-line or market basis |
346 | (2,053 | ) | |||||
Income from unconsolidated joint ventures less than (in excess of) operating distributions |
(3,200 | ) | 1,160 | |||||
Residential lot, outparcel and multi-family cost of sales, net of closing costs paid |
2,264 | 22,787 | ||||||
Residential lot, outparcel and multi-family acquisition and development expenditures |
(19,316 | ) | (10,344 | ) | ||||
Income tax benefit from stock options |
(780 | ) | (286 | ) | ||||
Minority interest in income of consolidated entities |
1,704 | 1,596 | ||||||
Changes in other operating assets and liabilities: |
||||||||
Change in other receivables |
(1,839 | ) | 13,266 | |||||
Change in accounts payable and accrued liabilities |
8,368 | 9,370 | ||||||
Net cash provided by operating activities |
18,822 | 77,962 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Proceeds from investment property sales |
21,280 | 1,522 | ||||||
Proceeds from venture formation |
19,338 | 163,339 | ||||||
Property acquisition and development expenditures |
(158,102 | ) | (152,760 | ) | ||||
Investment in unconsolidated joint ventures |
(4,363 | ) | (5,583 | ) | ||||
Distributions from unconsolidated joint ventures in excess of income |
1,805 | 7,740 | ||||||
Proceeds from (investment in) notes receivable, net |
2,259 | (1,196 | ) | |||||
Change in other assets, net |
(9,092 | ) | (9,100 | ) | ||||
Change in restricted cash |
(71 | ) | 1,448 | |||||
Net cash provided by (used in) investing activities |
(126,946 | ) | 5,410 | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from credit and construction facilities |
413,300 | 628,801 | ||||||
Repayment of credit and construction facilities |
(253,200 | ) | (642,436 | ) | ||||
Payment of loan issuance costs |
(43 | ) | (1,995 | ) | ||||
Proceeds from other notes payable or construction loans |
4,003 | 8,726 | ||||||
Repayment of other notes payable or construction loans |
(1,281 | ) | (21,168 | ) | ||||
Common stock issued, net of expenses |
4,618 | 3,236 | ||||||
Purchase of treasury stock |
(7,699 | ) | | |||||
Income tax benefit from stock options |
780 | 286 | ||||||
Common dividends paid |
(38,445 | ) | (37,548 | ) | ||||
Preferred dividends paid |
(7,625 | ) | (7,625 | ) | ||||
Contributions from minority partners |
348 | 247 | ||||||
Distributions to minority partners |
(1,257 | ) | (7,116 | ) | ||||
Net cash provided by (used in) financing activities |
113,499 | (76,592 | ) | |||||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
5,375 | 6,780 | ||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
11,538 | 9,336 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 16,913 | $ | 16,116 | ||||
6
7
Six Months Ended June 30, | ||||||||
2007 | 2006 | |||||||
Interest paid, net of amounts capitalized |
$ | | $ | 4,914 | ||||
Income taxes paid, net of refunds |
110 | 5,988 | ||||||
Non-Cash Transactions |
||||||||
Transfer from operating properties to land |
2,392 | 7,250 | ||||||
Transfer from projects under development to operating properties |
80,730 | | ||||||
Transfer from other assets to projects under development |
15,491 | | ||||||
Transfer from other assets to operating properties |
136 | | ||||||
Change in accrued expenditures excluded from development and acquisition expenditures |
441 | 9,420 | ||||||
Transfer from land to operating properties |
2,868 | | ||||||
Transfer from land to projects under development |
18,997 | 4,783 | ||||||
Transfer from operating properties to operating properties held-for-sale |
5,197 | | ||||||
Transfer from projects under development to land |
| 1,486 | ||||||
SAB 51 gain, net of tax, recorded in investment in
joint ventures and additional paid-in capital |
| 453 | ||||||
Transfer related to venture formation: |
||||||||
Projects under development to investment in joint venture |
| 3,980 | ||||||
Operating properties to investment in joint venture |
| 16,019 | ||||||
Transfer from other assets to land |
| 228 |
8
Term/ | ||||||||||||||||||||
Amortization | Outstanding at | |||||||||||||||||||
Interest | Period | Final | June 30, | December 31, | ||||||||||||||||
Description | Rate | (Years) | Maturity | 2007 | 2006 | |||||||||||||||
Credit
facility (a maximum of $400,000), unsecured |
LIBOR + | |||||||||||||||||||
0.8% to 1.3% | 4/N/A | 3/7/10 | $ | 267,300 | $ | 128,200 | ||||||||||||||
Construction
facility (a maximum of $100,000), unsecured |
LIBOR + | |||||||||||||||||||
0.8% to 1.3% | 4/N/A | 3/7/10 | 85,700 | 64,700 | ||||||||||||||||
333/555 North Point Center East
mortgage note |
7.00 | % | 10/25 | 11/1/11 | 29,223 | 29,571 | ||||||||||||||
Meridian Mark Plaza mortgage note |
8.27 | % | 10/28 | 9/1/10 | 23,403 | 23,602 | ||||||||||||||
100/200 North Point Center East
mortgage note (see discussion below) |
5.39 | % | 5/30 | 6/1/12 | 25,000 | 22,365 | ||||||||||||||
The Points at Waterview mortgage note |
5.66 | % | 10/25 | 1/1/16 | 18,003 | 18,183 | ||||||||||||||
600 University Park Place mortgage note |
7.38 | % | 10/30 | 8/10/11 | 13,073 | 13,168 | ||||||||||||||
Lakeshore Park Plaza mortgage note |
6.78 | % | 10/25 | 11/1/08 | 8,936 | 9,082 | ||||||||||||||
King Mill Project I member loan
(a maximum of $2,849) |
9.00 | % | 3/N/A | 8/30/08 | 2,702 | 2,625 | ||||||||||||||
King Mill Project I second member loan
(a maximum of $2,349) |
9.00 | % | 3/N/A | 6/26/09 | 1,860 | 1,815 | ||||||||||||||
Jefferson Mill Project member loan
(a maximum of $3,156) |
9.00 | % | 3/N/A | 9/13/09 | 2,405 | 1,432 | ||||||||||||||
Other miscellaneous notes |
Various | Various | Various | 366 | 406 | |||||||||||||||
$ | 477,971 | $ | 315,149 | |||||||||||||||||
9
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Incurred |
$ | 7,086 | $ | 9,774 | $ | 13,178 | $ | 18,429 | ||||||||
Capitalized
|
(6,555 | ) | (4,894 | ) | (12,647 | ) | (9,935 | ) | ||||||||
Expensed |
$ | 531 | $ | 4,880 | $ | 531 | $ | 8,494 | ||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Weighted average shares-basic |
51,825 | 50,385 | 51,772 | 50,377 | ||||||||||||
Dilutive potential common shares: |
||||||||||||||||
Stock options |
1,437 | | 1,629 | 1,481 | ||||||||||||
Restricted stock |
44 | | 39 | 161 | ||||||||||||
Weighted average shares-diluted |
53,306 | 50,385 | 53,440 | 52,019 | ||||||||||||
Anti-dilutive options not included |
940 | 2,540 | 892 | 895 | ||||||||||||
10
Assumptions: |
||||
Risk free interest rate |
4.62% | |||
Expected life |
6.60 years | |||
Expected volatility |
21.10% | |||
Expected dividend yield |
4.67% | |||
Result: |
||||
Weighted-average fair value of options granted |
$ 5.09 |
Weighted- | ||||||||||||||||
Weighted- | Aggregate | Average | ||||||||||||||
Number of | Average | Intrinsic | Remaining | |||||||||||||
Options | Exercise | Value | Contractual | |||||||||||||
(in thousands) | Price | (in thousands) | Life (years) | |||||||||||||
Outstanding at December 31, 2006 |
6,117 | $ | 23.27 | |||||||||||||
Granted |
54 | 32.67 | ||||||||||||||
Exercised |
(307 | ) | 16.36 | |||||||||||||
Forfeited |
(45 | ) | 30.90 | |||||||||||||
Outstanding at June 30, 2007 |
5,819 | $ | 23.67 | $ | 43,537 | 6.32 | ||||||||||
Exercisable at June 30, 2007 |
3,843 | $ | 20.03 | $ | 42,717 | 5.19 | ||||||||||
11
Weighted- | ||||||||
Number of | Average | |||||||
Shares | Grant Date | |||||||
(in thousands) | Fair Value | |||||||
Non-vested stock at December 31, 2006 |
164 | $30.39 | ||||||
Vested |
(8 | ) | 30.44 | |||||
Forfeited |
(3 | ) | 31.06 | |||||
Non-vested stock at June 30, 2007 |
153 | $30.37 | ||||||
Outstanding at December 31, 2006 |
477 | |||
Granted |
5 | |||
Vested |
(3 | ) | ||
Forfeited |
(8 | ) | ||
Outstanding at June 30, 2007 |
471 | |||
12
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Rental property revenues |
$ | 358 | $ | 6,218 | $ | 769 | $ | 12,390 | ||||||||
Other revenues |
7 | 771 | 42 | 3,092 | ||||||||||||
Rental property operating expenses |
(179 | ) | (3,157 | ) | (388 | ) | (5,859 | ) | ||||||||
Depreciation and amortization |
14 | (6,034 | ) | (145 | ) | (9,172 | ) | |||||||||
$ | 200 | $ | (2,202 | ) | $ | 278 | $ | 451 | ||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
North Point Ground Leases |
$ | | $ | | $ | 8,164 | $ | | ||||||||
Other |
| 135 | | 326 | ||||||||||||
$ | | $ | 135 | $ | 8,164 | $ | 326 | |||||||||
Company's | ||||||||||||||||||||||||||||||||
Total Assets | Total Debt | Total Equity | Investment | |||||||||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||||||
CP Venture IV LLC entities |
$ | 366,592 | $ | 352,798 | $ | 38,759 | $ | 39,364 | $ | 306,602 | $ | 294,169 | $ | 18,297 | $ | 18,610 | ||||||||||||||||
CP Venture LLC entities |
117,318 | 118,861 | | | 115,878 | 117,716 | 5,047 | 5,157 | ||||||||||||||||||||||||
Charlotte Gateway Village, LLC |
176,883 | 178,784 | 139,345 | 144,654 | 35,067 | 32,912 | 10,485 | 10,502 | ||||||||||||||||||||||||
TRG Columbus Development Venture, Ltd. |
241,576 | 154,281 | 103,704 | 76,861 | 67,802 | 55,724 | 32,215 | 27,619 | ||||||||||||||||||||||||
CL Realty, L.L.C. |
125,752 | 117,820 | 3,883 | 5,357 | 111,449 | 108,316 | 69,619 | 66,979 | ||||||||||||||||||||||||
Temco Associates |
64,431 | 66,001 | 3,512 | 3,746 | 59,145 | 60,786 | 30,543 | 31,223 | ||||||||||||||||||||||||
Crawford Long CPI, LLC |
43,340 | 42,524 | 51,987 | 52,404 | (11,109 | ) | (10,664 | ) | (4,295 | ) | (4,037 | ) | ||||||||||||||||||||
CF Murfreesboro Associates |
100,422 | 54,356 | 60,250 | 21,428 | 21,698 | 21,698 | 12,172 | 11,975 | ||||||||||||||||||||||||
Palisades West, LLC |
27,531 | 26,987 | | | 25,244 | 25,072 | 12,694 | 11,959 | ||||||||||||||||||||||||
Ten Peachtree Place Associates |
26,369 | 27,312 | 28,614 | 28,849 | (2,912 | ) | (1,796 | ) | (2,961 | ) | (2,411 | ) | ||||||||||||||||||||
Wildwood Associates |
21,777 | 21,816 | | | 21,634 | 21,730 | (1,433 | ) | (1,385 | ) | ||||||||||||||||||||||
CSC Associates, L.P. |
1,846 | 2,998 | | | 392 | 1,410 | 196 | 706 | ||||||||||||||||||||||||
Pine Mountain Builders, LLC |
4,833 | 3,999 | 1,608 | 614 | 2,454 | 2,347 | 1,363 | 1,191 | ||||||||||||||||||||||||
Handy Road Associates, LLC |
5,263 | 5,349 | 3,204 | 3,204 | 1,987 | 2,133 | 2,129 | 2,209 | ||||||||||||||||||||||||
CPI/FSP I, L.P. |
3,286 | 3,307 | | | 3,166 | 3,190 | 1,608 | 1,621 | ||||||||||||||||||||||||
$ | 1,327,219 | $ | 1,177,193 | $ | 434,866 | $ | 376,481 | $ | 758,497 | $ | 734,743 | $ | 187,679 | $ | 181,918 | |||||||||||||||||
13
Companys Share of | ||||||||||||||||||||||||
Total Revenues | Net Income (Loss) | Net Income (Loss) | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
CP Venture IV LLC entities |
$ | 16,311 | $ | 158 | $ | 2,139 | $ | 12 | $ | 662 | $ | 28 | ||||||||||||
CP Venture LLC entities |
10,740 | 11,460 | 5,931 | 4,190 | 615 | 509 | ||||||||||||||||||
Charlotte Gateway Village, LLC |
15,399 | 15,282 | 2,761 | 2,445 | 588 | 588 | ||||||||||||||||||
TRG Columbus Development Venture, Ltd. |
45,628 | 40,278 | 13,153 | 11,604 | 4,228 | 4,426 | ||||||||||||||||||
CL Realty, L.L.C. |
5,037 | 12,121 | 3,553 | 7,219 | 1,195 | 3,421 | ||||||||||||||||||
Temco Associates |
3,595 | 31,066 | 359 | 9,839 | 196 | 4,645 | ||||||||||||||||||
Crawford Long CPI, LLC |
5,337 | 5,277 | 753 | 553 | 352 | 253 | ||||||||||||||||||
Palisades West, LLC |
181 | | 172 | | 56 | | ||||||||||||||||||
Ten Peachtree Place Associates |
3,240 | 3,544 | 159 | 427 | 87 | 255 | ||||||||||||||||||
Wildwood Associates |
3 | | (95 | ) | (97 | ) | (48 | ) | (49 | ) | ||||||||||||||
CSC Associates, L.P. |
(74 | ) | 26,404 | (71 | ) | 10,929 | (36 | ) | 5,483 | |||||||||||||||
Pine Mountain Builders, LLC |
1,711 | 10,008 | 107 | 1,123 | 13 | 436 | ||||||||||||||||||
Handy Road Associates, LLC |
4 | 133 | (145 | ) | (79 | ) | (84 | ) | (198 | ) | ||||||||||||||
CPI/FSP I, L.P. |
| | (25 | ) | | (13 | ) | | ||||||||||||||||
Brad Cous Golf Venutre, Ltd. |
| 178 | 2 | 3,131 | 1 | 1,108 | ||||||||||||||||||
Other |
| 5 | | 93 | (3 | ) | (378 | ) | ||||||||||||||||
$ | 107,112 | $ | 155,914 | $ | 28,753 | $ | 51,389 | $ | 7,809 | $ | 20,527 | |||||||||||||
2007 | 2006 | |||||||
Investment in Verde Group, L.L.C. |
$ | 9,376 | $ | 9,376 | ||||
FF&E and leasehold improvements, net of accumulated depreciation
of $9,746 and $16,429 as of June 30, 2007 and December 31, 2006,
respectively |
12,750 | 8,665 | ||||||
Predevelopment costs and earnest money |
13,189 | 22,924 | ||||||
Prepaid expenses and other assets |
6,818 | 6,531 | ||||||
Intangible Assets: |
||||||||
Goodwill |
5,602 | 5,602 | ||||||
Above market leases, net of accumulated amortization of $3,886 and $1,447
as of June 30, 2007 and December 31, 2006, respectively |
6,968 | 9,407 | ||||||
In-place leases, net of accumulated amortization of $1,243 and $472 as of
as of June 30, 2007 and December 31, 2006, respectively |
1,804 | 2,589 | ||||||
$ | 56,507 | $ | 65,094 | |||||
14
Below Market Leases | Above Market Leases | In Place Leases | Total | |||||||||||||
Remainder of 2007 |
$ | (87 | ) | $ | 2,316 | $ | 492 | $ | 2,721 | |||||||
2008 |
(161 | ) | 4,142 | 865 | 4,846 | |||||||||||
2009 |
(138 | ) | 185 | 108 | 155 | |||||||||||
2010 |
(136 | ) | 185 | 83 | 132 | |||||||||||
2011 |
(120 | ) | 124 | 64 | 68 | |||||||||||
Thereafter |
(808 | ) | 16 | 192 | (600 | ) | ||||||||||
$ | (1,450 | ) | $ | 6,968 | $ | 1,804 | $ | 7,322 | ||||||||
15
16
Office/Multi- | Land | Industrial | Unallocated | |||||||||||||||||||||
Three Months Ended June 30, 2007 (in thousands) | Family Division | Retail Division | Division | Division | and Other | Total | ||||||||||||||||||
Rental property revenues continuing |
$ | 18,345 | $ | 6,527 | $ | | $ | 627 | $ | | $ | 25,499 | ||||||||||||
Rental property revenues discontinued |
317 | 41 | | | | 358 | ||||||||||||||||||
Residential lot and outparcel sales |
| | 1,476 | | | 1,476 | ||||||||||||||||||
Fee income |
7,584 | 1,454 | 255 | 567 | | 9,860 | ||||||||||||||||||
Other income continuing |
49 | 726 | | 43 | 22 | 840 | ||||||||||||||||||
Other income discontinued |
| 7 | | | | 7 | ||||||||||||||||||
Total revenues from consolidated entities |
26,295 | 8,755 | 1,731 | 1,237 | 22 | 38,040 | ||||||||||||||||||
Rental property operating expenses continuing |
(9,312 | ) | (1,934 | ) | | (95 | ) | | (11,341 | ) | ||||||||||||||
Rental property operating expenses discontinued |
(203 | ) | 24 | | | | (179 | ) | ||||||||||||||||
Residential lot and outparcel cost of sales |
| | (1,085 | ) | | | (1,085 | ) | ||||||||||||||||
Third party leasing and management direct operating expenses |
(4,879 | ) | (87 | ) | | | | (4,966 | ) | |||||||||||||||
General and administrative expenses |
(1,025 | ) | (2,493 | ) | (918 | ) | (132 | ) | (6,070 | ) | (10,638 | ) | ||||||||||||
Other expenses continuing |
(54 | ) | 40 | (134 | ) | (610 | ) | (1,289 | ) | (2,047 | ) | |||||||||||||
Total costs and expenses |
(15,473 | ) | (4,450 | ) | (2,137 | ) | (837 | ) | (7,359 | ) | (30,256 | ) | ||||||||||||
Provision for income taxes from operations
continuing |
| | | | 1,073 | 1,073 | ||||||||||||||||||
Minority interest in income from consolidated subsidiaries |
(238 | ) | (637 | ) | | 33 | | (842 | ) | |||||||||||||||
Funds from operations from unconsolidated joint ventures: |
||||||||||||||||||||||||
Unconsolidated joint venture revenue less operating expenses |
1,743 | 1,167 | | | | 2,910 | ||||||||||||||||||
Residential lot and outparcel sales, net |
| | 1,235 | | | 1,235 | ||||||||||||||||||
Multi-family residential sales, net |
1,676 | | | | | 1,676 | ||||||||||||||||||
Other joint venture income, net |
128 | | (51 | ) | | (718 | ) | (641 | ) | |||||||||||||||
Funds from operations from unconsolidated joint ventures |
3,547 | 1,167 | 1,184 | | (718 | ) | 5,180 | |||||||||||||||||
Gain on sale of undepreciated investment properties |
| | | | | | ||||||||||||||||||
Preferred stock dividends |
| | | | (3,812 | ) | (3,812 | ) | ||||||||||||||||
Funds from operations available to common stockholders |
$ | 14,131 | $ | 4,835 | $ | 778 | $ | 433 | $ | (10,794 | ) | 9,383 | ||||||||||||
Real estate depreciation and amortization: |
||||||||||||||||||||||||
Continuing |
(7,963 | ) | ||||||||||||||||||||||
Discontinued |
14 | |||||||||||||||||||||||
Unconsolidated joint ventures |
(1,089 | ) | ||||||||||||||||||||||
Total real estate depreciation and amortization |
(9,038 | ) | ||||||||||||||||||||||
Gain on sale of depreciated investment properties, net of applicable
income tax provision: |
||||||||||||||||||||||||
Continuing |
40 | |||||||||||||||||||||||
Unconsolidated joint ventures |
10 | |||||||||||||||||||||||
Total gain on sale of depreciated investment properties, net
of applicable income tax provision |
50 | |||||||||||||||||||||||
Net income (loss) available to common stockholders |
$ | 395 | ||||||||||||||||||||||
17
Office/Multi- | Land | Industrial | Unallocated | |||||||||||||||||||||
Six Months Ended June 30, 2007 (in thousands) | Family Division | Retail Division | Division | Division | and Other | Total | ||||||||||||||||||
Rental property revenues continuing |
$ | 35,782 | $ | 12,834 | $ | | $ | 1,013 | $ | | $ | 49,629 | ||||||||||||
Rental property revenues discontinued |
625 | 144 | | | | 769 | ||||||||||||||||||
Residential lot and outparcel sales |
| | 2,902 | | | 2,902 | ||||||||||||||||||
Fee income |
14,285 | 2,705 | 365 | 567 | 4 | 17,926 | ||||||||||||||||||
Other income continuing |
3,475 | 864 | 6 | 84 | 90 | 4,519 | ||||||||||||||||||
Other income discontinued |
| 42 | | | | 42 | ||||||||||||||||||
Total revenues from consolidated entities |
54,167 | 16,589 | 3,273 | 1,664 | 94 | 75,787 | ||||||||||||||||||
Rental property operating expenses continuing |
(17,415 | ) | (3,798 | ) | | (145 | ) | | (21,358 | ) | ||||||||||||||
Rental property operating expenses discontinued |
(408 | ) | 20 | | | | (388 | ) | ||||||||||||||||
Residential lot and outparcel cost of sales |
| | (2,293 | ) | | | (2,293 | ) | ||||||||||||||||
Third party leasing and management direct
operating expenses |
(9,499 | ) | (164 | ) | | | | (9,663 | ) | |||||||||||||||
General and administrative expenses |
(2,149 | ) | (4,502 | ) | (1,596 | ) | (252 | ) | (12,132 | ) | (20,631 | ) | ||||||||||||
Other expenses continuing |
(136 | ) | (82 | ) | (227 | ) | (674 | ) | (1,789 | ) | (2,908 | ) | ||||||||||||
Total costs expense |
(29,607 | ) | (8,526 | ) | (4,116 | ) | (1,071 | ) | (13,921 | ) | (57,241 | ) | ||||||||||||
Provision for income taxes from operations
continuing |
| | | | 2,100 | 2,100 | ||||||||||||||||||
Minority interest in income from consolidated subsidiaries |
(542 | ) | (1,228 | ) | | 66 | | (1,704 | ) | |||||||||||||||
Funds from operations from unconsolidated joint ventures: |
||||||||||||||||||||||||
Unconsolidated joint venture revenue less
operating expense |
3,493 | 2,271 | | | | 5,764 | ||||||||||||||||||
Residential lot and outparcel sales, net |
| | 1,642 | | | 1,642 | ||||||||||||||||||
Multi-family residential sales, net |
3,965 | | | | | 3,965 | ||||||||||||||||||
Other joint venture income, net |
263 | 4 | (192 | ) | | (1,433 | ) | (1,358 | ) | |||||||||||||||
Funds from operations from
unconsolidated joint venture |
7,721 | 2,275 | 1,450 | | (1,433 | ) | 10,013 | |||||||||||||||||
Gain on sale of undepreciated investment
properties continuing |
| 4,376 | | | | 4,376 | ||||||||||||||||||
Gain on sale of undepreciated investment
properties discontinued |
| 8,164 | | | | 8,164 | ||||||||||||||||||
Preferred stock dividends |
| | | | (7,625 | ) | (7,625 | ) | ||||||||||||||||
Funds from operations available to common stockholders |
$ | 31,739 | $ | 21,650 | $ | 607 | $ | 659 | $ | (20,785 | ) | 33,870 | ||||||||||||
Real estate depreciation and amortization: |
||||||||||||||||||||||||
Continuing |
(16,823 | ) | ||||||||||||||||||||||
Discontinued |
(145 | ) | ||||||||||||||||||||||
Unconsolidated joint ventures |
(2,170 | ) | ||||||||||||||||||||||
Total real estate depreciation and
amortization |
(19,138 | ) | ||||||||||||||||||||||
Gain on sale of depreciated investment
properties, net of applicable income
tax provision: |
||||||||||||||||||||||||
Continuing |
104 | |||||||||||||||||||||||
Unconsolidated joint ventures |
(34 | ) | ||||||||||||||||||||||
Total gain on sale of depreciated
investment properties, net of applicable
income tax provision |
70 | |||||||||||||||||||||||
Net income (loss) available to common stockholders |
$ | 14,802 | ||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
Reconciliation to Consolidated Revenues | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Total revenues from consolidated entities for segment reporting |
$ | 38,040 | $ | 56,679 | $ | 75,787 | $ | 107,271 | ||||||||
Less: revenues from discontinued operations |
(365 | ) | (6,989 | ) | (811 | ) | (15,482 | ) | ||||||||
Total consolidated revenues |
$ | 37,675 | $ | 49,690 | $ | 74,976 | $ | 91,789 | ||||||||
18
Office/Multi- | Industrial | Unallocated | ||||||||||||||||||||||
Three Months Ended June 30, 2006 (in thousands) | Family Division | Retail Division | Land Division | Division | and Other | Total | ||||||||||||||||||
Rental property revenues continuing |
$ | 13,450 | $ | 10,130 | $ | | $ | | $ | | $ | 23,580 | ||||||||||||
Rental property revenues discontinued |
3,881 | 2,337 | | | | 6,218 | ||||||||||||||||||
Residential lot and outparcel sales |
| 110 | 2,747 | 272 | | 3,129 | ||||||||||||||||||
Multi-family residential unit sales |
15,136 | | | 15,136 | ||||||||||||||||||||
Fee income |
7,150 | 336 | 269 | | | 7,755 | ||||||||||||||||||
Other income continuing |
(109 | ) | 107 | 35 | | 57 | 90 | |||||||||||||||||
Other income discontinued |
| 771 | | | | 771 | ||||||||||||||||||
Total revenues from consolidated entities |
39,508 | 13,791 | 3,051 | 272 | 57 | 56,679 | ||||||||||||||||||
Rental property operating expenses continuing |
(5,584 | ) | (3,005 | ) | | | | (8,589 | ) | |||||||||||||||
Rental property operating expenses discontinued |
(2,314 | ) | (843 | ) | | | | (3,157 | ) | |||||||||||||||
Residential lot and outparcel cost of sales |
| (103 | ) | (1,978 | ) | (217 | ) | | (2,298 | ) | ||||||||||||||
Multi-family residential unit cost of sales |
(12,377 | ) | | | | | (12,377 | ) | ||||||||||||||||
Third party leasing and management direct operating expenses |
(3,659 | ) | | | | | (3,659 | ) | ||||||||||||||||
General and administrative expenses |
(2,232 | ) | (742 | ) | (520 | ) | (70 | ) | (6,186 | ) | (9,750 | ) | ||||||||||||
Other expenses continuing |
(99 | ) | (346 | ) | (100 | ) | (3 | ) | (5,748 | ) | (6,296 | ) | ||||||||||||
Total costs and expenses |
(26,265 | ) | (5,039 | ) | (2,598 | ) | (290 | ) | (11,934 | ) | (46,126 | ) | ||||||||||||
Provision for income taxes from operations
continuing |
| | | | (1,926 | ) | (1,926 | ) | ||||||||||||||||
Minority interest in income from consolidated subsidiaries |
(955 | ) | (358 | ) | | | | (1,313 | ) | |||||||||||||||
Funds from operations from unconsolidated joint ventures: |
||||||||||||||||||||||||
Unconsolidated joint venture revenue less operating expenses |
5,638 | 498 | | | | 6,136 | ||||||||||||||||||
Residential lot and outparcel sales, net |
| | 2,076 | | | 2,076 | ||||||||||||||||||
Multi-family residential sales, net |
2,552 | | | | | 2,552 | ||||||||||||||||||
Other joint venture income, net |
73 | | 260 | | (682 | ) | (349 | ) | ||||||||||||||||
Funds from operations from unconsolidated joint ventures |
8,263 | 498 | 2,336 | | (682 | ) | 10,415 | |||||||||||||||||
Gain on sale of undepreciated investment properties |
| | (5 | ) | | | (5 | ) | ||||||||||||||||
Preferred stock dividends |
| | | | (3,812 | ) | (3,812 | ) | ||||||||||||||||
Funds from operations available to common stockholders,
excluding loss on extinguishment of debt |
20,551 | 8,892 | 2,784 | (18 | ) | (18,297 | ) | 13,912 | ||||||||||||||||
Loss on extinguishment of debt |
| (2,764 | ) | | | | (2,764 | ) | ||||||||||||||||
Funds from operations available to common stockholders |
$ | 20,551 | $ | 6,128 | $ | 2,784 | $ | (18 | ) | $ | (18,297 | ) | 11,148 | |||||||||||
Real estate depreciation and amortization: |
||||||||||||||||||||||||
Continuing |
(6,787 | ) | ||||||||||||||||||||||
Discontinued |
(6,034 | ) | ||||||||||||||||||||||
Unconsolidated joint ventures |
(2,012 | ) | ||||||||||||||||||||||
Total real estate depreciation and amortization |
(14,833 | ) | ||||||||||||||||||||||
Gain on sale of depreciated investment properties, net of applicable
income tax provision: |
||||||||||||||||||||||||
Continuing |
66 | |||||||||||||||||||||||
Discontinued |
135 | |||||||||||||||||||||||
Unconsolidated joint ventures |
1 | |||||||||||||||||||||||
Total gain on sale of depreciated investment properties, net
of applicable income tax provision |
202 | |||||||||||||||||||||||
Net income (loss) available to common stockholders |
$ | (3,483 | ) | |||||||||||||||||||||
19
Office/Multi- | Land | Industrial | Unallocated and | |||||||||||||||||||||
Six Months Ended June 30, 2006 (in thousands) | Family Division | Retail Division | Division | Division | Other | Total | ||||||||||||||||||
Rental property revenues continuing |
$ | 27,105 | $ | 18,747 | $ | | $ | | $ | | $ | 45,852 | ||||||||||||
Rental property revenues discontinued |
7,531 | 4,859 | | | | 12,390 | ||||||||||||||||||
Residential lot and outparcel sales |
| 110 | 7,251 | 273 | | 7,634 | ||||||||||||||||||
Multi-family residential unit sales |
21,715 | | | | | 21,715 | ||||||||||||||||||
Fee income |
14,166 | 618 | 1,352 | | | 16,136 | ||||||||||||||||||
Other income continuing |
(204 | ) | 521 | 55 | | 80 | 452 | |||||||||||||||||
Other income discontinued |
2,300 | 792 | | | | 3,092 | ||||||||||||||||||
Total revenues from consolidated entities |
72,613 | 25,647 | 8,658 | 273 | 80 | 107,271 | ||||||||||||||||||
Rental property operating expenses continuing |
(11,194 | ) | (5,721 | ) | | | | (16,915 | ) | |||||||||||||||
Rental property operating expenses discontinued |
(4,120 | ) | (1,739 | ) | | | | (5,859 | ) | |||||||||||||||
Residential lot and outparcel cost of sales |
| (103 | ) | (5,181 | ) | (217 | ) | | (5,501 | ) | ||||||||||||||
Multi-family residential unit cost of sales |
(17,735 | ) | | | | | (17,735 | ) | ||||||||||||||||
Third party leasing and management direct operating expenses |
(7,470 | ) | | | | | (7,470 | ) | ||||||||||||||||
General and administrative expenses |
(4,334 | ) | (1,316 | ) | (1,194 | ) | (33 | ) | (12,608 | ) | (19,485 | ) | ||||||||||||
Other expenses continuing |
(223 | ) | (696 | ) | (197 | ) | (7 | ) | (10,091 | ) | (11,214 | ) | ||||||||||||
Total costs and expenses |
(45,076 | ) | (9,575 | ) | (6,572 | ) | (257 | ) | (22,699 | ) | (84,179 | ) | ||||||||||||
Provision for income taxes from operations
continuing |
| | | | (4,296 | ) | (4,296 | ) | ||||||||||||||||
Minority interest in income from consolidated subsidiaries |
(1,932 | ) | (459 | ) | | | | (2,391 | ) | |||||||||||||||
Funds from operations from unconsolidated joint ventures: |
||||||||||||||||||||||||
Unconsolidated joint venture revenue less operating expenses |
11,199 | 973 | | | | 12,172 | ||||||||||||||||||
Residential lot and outparcel sales, net |
| | 4,163 | | | 4,163 | ||||||||||||||||||
Multi-family residential sales, net |
4,298 | | | | | 4,298 | ||||||||||||||||||
Other joint venture income, net |
120 | 90 | 4,075 | | (1,375 | ) | 2,910 | |||||||||||||||||
Funds from operations from unconsolidated joint ventures |
15,617 | 1,063 | 8,238 | | (1,375 | ) | 23,543 | |||||||||||||||||
Gain on sale of undepreciated investment properties |
| | 735 | | | 735 | ||||||||||||||||||
Preferred stock dividends |
| | | | (7,625 | ) | (7,625 | ) | ||||||||||||||||
Funds from operations available to common stockholders,
excluding loss on extinguishment of debt |
41,222 | 16,676 | 11,059 | 16 | (35,915 | ) | 33,058 | |||||||||||||||||
Loss on extinguishment of debt |
| (2,764 | ) | | | | (2,764 | ) | ||||||||||||||||
Funds from operations available to common stockholders |
$ | 41,222 | $ | 13,912 | $ | 11,059 | $ | 16 | $ | (35,915 | ) | 30,294 | ||||||||||||
Real estate depreciation and amortization: |
||||||||||||||||||||||||
Continuing |
(13,651 | ) | ||||||||||||||||||||||
Discontinued |
(9,172 | ) | ||||||||||||||||||||||
Unconsolidated joint ventures |
(4,070 | ) | ||||||||||||||||||||||
Total real estate depreciation and amortization |
(26,893 | ) | ||||||||||||||||||||||
Gain on sale of depreciated investment properties, net of applicable
income tax provision: |
||||||||||||||||||||||||
Continuing |
131 | |||||||||||||||||||||||
Discontinued |
326 | |||||||||||||||||||||||
Unconsolidated joint ventures |
1,054 | |||||||||||||||||||||||
Total gain on sale of depreciated investment properties, net
of applicable income tax provision |
1,511 | |||||||||||||||||||||||
Net income available to common stockholders |
$ | 4,912 | ||||||||||||||||||||||
20
| Commenced construction of 10 Terminus Place, a 32-story, 142-unit condominium project at its Terminus project in the Buckhead district in Atlanta, Georgia; | ||
| Commenced construction of Terminus 200, a 25-story, 565,000 square-foot office building at its Terminus project in the Buckhead district of Atlanta; | ||
| Purchased approximately 47 acres of land in Lancaster, Texas for a future industrial project with our joint venture partner, Seefried Industrial Properties; | ||
| Repurchased 250,000 shares of common stock. |
| Increase of $4.3 million and $8.5 million in the three and six month 2007 periods, respectively, related to the third quarter 2006 purchase of the interests in 191 Peachtree Tower; |
21
| Increase of $403,000 in both the three and six month 2007 periods due to the second quarter 2007 opening of Terminus 100; | ||
| Increase of $194,000 and $391,000 in the three and six month 2007 periods, respectively, related to the third quarter 2006 purchase of Cosmopolitan Center; | ||
| Increase of $950,000 and $1.3 million in the three and six month 2007 periods, respectively, related to increased leasing at The Inforum, 200 North Point Center East, 600 University Park Place, and Lakeshore Park Plaza. | ||
| Decrease of $1.0 million and $2.1 million in the three and six month 2007 periods, respectively, related to 3100 Windy Hill Road, as the lease for the sole tenant in this building expired in the fourth quarter of 2006. The Company is actively attempting to re-lease this space, although there can be no guarantee of lease-up in the near term. |
| Decrease of $6.4 million and $12.5 million in the three and six month 2007 periods, respectively, related to the contribution of five retail properties to a venture with an affiliate of The Prudential Insurance Company of America (PREI see Note 5 in the Annual Report on Form 10-K for the year ended December 31, 2006). Upon venture formation, the Company began accounting for the properties on the equity method; |
| Increase of $379,000 and $1.1 million in the three and six month 2007 periods, respectively, related to the lease up of The Avenue Carriage Crossing; |
| Increase of $505,000 and $1.9 million for the three and six month 2007 periods, respectively, related to the first quarter 2006 opening of San Jose MarketCenter; |
| Increase of $1.9 million and $3.6 million for the three and six month 2007 periods, respectively, related to the August 2006 opening of The Avenue Webb Gin. |
| Increase of $3.6 million and $6.5 million in the three and six month 2007 periods, respectively, related to the aforementioned openings or lease up of The Avenue Carriage Crossing, San Jose MarketCenter, The Avenue Webb Gin, Terminus 100 and the two industrial buildings, plus the purchase of Cosmopolitan Center and the interests in the 191 Peachtree Tower office building. | ||
| Increase of approximately $733,000 and $1.1 million in the three and six month 2007 periods, respectively, due to the gross up of certain reimbursements from tenants at Inforum. Prior to 2007, the Company reduced its rental property operating expenses for certain reimbursements from tenants (mainly utility overage reimbursements). The Company now records these reimbursements in both rental property revenues and rental property operating expenses. | ||
| Decrease of $1.6 million and $3.3 million, respectively, in the three and six month 2007 periods as a result of the aforementioned formation of the venture with PREI and the commencement |
22
of equity method accounting for the five retail centers contributed to this venture. |
| Increase of $1.5 million and $2.0 million in the three and six month 2007 periods, respectively, related to salary and expense reimbursements for projects the Company develops or manages for third parties. Certain expenditures of the Company are reimbursed by these third parties, and this reimbursement is recognized in fee income. | ||
| Increase of approximately $430,000 for both the three and six month 2007 periods related to development fee income from the Palisades joint venture, in which the Company is a 50% partner. | ||
| Increase of approximately $240,000 and $479,000 for the three and six month 2007 periods, respectively, related to development fee income from the Murfreesboro joint venture, in which the Company is also a 50% partner. | ||
| Decrease of $1.0 million for the six month 2007 period due to lower development fee income from the Temco Associates (Temco) joint venture from the 2006 sale of 855 acres of land at Temcos Seven Hills project. |
23
| Increase of approximately $1.0 million and $1.4 million in the three and six month 2007 periods, respectively, in salaries and benefits and certain office expenses charged to third party entities, for which the Company receives reimbursement. | ||
| Increase of approximately $330,000 and $512,000 related to salaries and benefits, net of amounts capitalized to projects under development, due to general salary increases between 2006 and 2007. | ||
| Increase of approximately $400,000 in both the three and six month 2007 periods, mainly due to an increase in legal fees. This increase was due partially to the timing of legal bills and partially to increased fees due to additional work necessary to comply with new SEC rules and regulations related to the proxy and other projects. |
| Increase of approximately $3.0 million and $7.2 million in the three and six month 2007 periods, respectively, from the openings San Jose MarketCenter, The Avenue Webb Gin, the two industrial properties, and Terminus 100, and the acquisitions of Cosmopolitan Center and the ownership interests in 191 Peachtree Tower; | ||
| Decrease of approximately $2.0 million and $4.0 million in the three and six month 2007 periods, respectively, for the five retail properties contributed to the venture with PREI. |
| Decrease of $2.5 million and $5.0 million in the three and six month 2007 periods, respectively, related to the repayment of the mortgage note related to Bank of America Plaza, which was sold in 2006; | ||
| Decrease of $763,000 and $1.5 million in the three and six month 2007 periods, respectively, related to the assumption of the mortgage note on The Avenue East Cobb by the aforementioned venture with PREI; | ||
| Decrease in interest expense of $1.7 million and $2.7 million for the three and six month 2007 periods, respectively, related to an increase in capitalized interest to projects under development due to higher weighted average expenditures on these projects in 2007; | ||
| Partially offsetting the decrease was an increase of $600,000 and $1.6 million for the three and six month 2007 periods, respectively, related to the construction facility for Terminus 100, which the Company entered into in March 2006, and under which amounts borrowed have increased. |
24
| Income from CSC Associates, L.P. decreased approximately $2.8 million and $5.5 million in the three and six month 2007 periods, respectively, due to the sale of Bank of America Plaza in September 2006, the single asset of this venture. | ||
| Income from TRG decreased approximately $825,000 and $198,000 in the three and six month 2007 periods, respectively. TRG recognizes income on its condominium units under contract for sale using the percentage of completion method of accounting. Income fluctuates from quarter to quarter depending on the pace of construction and the number of units for which revenues are being recognized. The primary reason for the decrease between the 2007 periods compared to the 2006 periods is a slowdown in the pace of construction as this project is nearing completion. There have been recent reports about softening in the Miami, Florida condominium market. While this softening market could affect this project, 99% of the residential units are under non-cancelable contracts, and some of the units have been re-sold in the secondary market for prices in excess of the original contract amount. The Company anticipates commencing unit sales closings in the fourth quarter of 2007. | ||
| Income from Temco decreased approximately $600,000 and $4.4 million in the three and six month 2007 periods, respectively, compared to the same 2006 periods due to the sale of 855 acres of land at the ventures Seven Hills project in the first quarter of 2006, which generated a gain to the Company of $3.2 million, and to a decrease in the number of lots sold from 272 in the first half of 2006 to 45 in the same 2007 period. | ||
| Income from CL Realty decreased approximately $301,000 and $2.2 million in the three and six month 2007 periods, respectively, compared to the same 2006 periods due to a decrease in lots sold from 484 in the first half of 2006 to 221 in the same 2007 period. | ||
| Income from Brad Cous Golf Venture, Ltd. decreased approximately $1.1 million in the six month 2007 period compared to the same 2006 period due to the sale of and resultant gain from the Shops of World Golf Village, an 80,000 square foot retail project which this venture owned. |
25
26
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Net Income (Loss) Available to Common Stockholders |
$ | 395 | $ | (3,483 | ) | $ | 14,802 | $ | 4,912 | |||||||
Depreciation and amortization: |
||||||||||||||||
Consolidated properties |
8,721 | 7,655 | 18,082 | 15,340 | ||||||||||||
Discontinued properties |
(14 | ) | 6,034 | 145 | 9,172 | |||||||||||
Share of unconsolidated joint ventures |
1,089 | 2,016 | 2,170 | 4,078 | ||||||||||||
Depreciation of furniture, fixtures and equipment and amortization
of specifically identifiable intangible assets: |
||||||||||||||||
Consolidated properties |
(758 | ) | (868 | ) | (1,259 | ) | (1,689 | ) | ||||||||
Share of unconsolidated joint ventures |
| (4 | ) | | (8 | ) | ||||||||||
Gain on sale of investment properties, net of applicable
income tax provision: |
||||||||||||||||
Consolidated |
(40 | ) | (61 | ) | (4,480 | ) | (866 | ) | ||||||||
Discontinued properties |
| (135 | ) | (8,164 | ) | (326 | ) | |||||||||
Share of unconsolidated joint ventures |
(10 | ) | (1 | ) | 34 | (1,054 | ) | |||||||||
Gain (loss) on sale of undepreciated investment properties |
| (5 | ) | 12,540 | 735 | |||||||||||
Funds From Operations Available to Common Stockholders, as defined |
$ | 9,383 | $ | 11,148 | $ | 33,870 | $ | 30,294 | ||||||||
Loss on extinguishment of debt |
| 2,764 | | 2,764 | ||||||||||||
Funds From Operations Available to Common Stockholders,
Excluding Loss on Extinguishment of Debt |
$ | 9,383 | $ | 13,912 | $ | 33,870 | $ | 33,058 | ||||||||
27
Less than | After | |||||||||||||||||||
Total | 1 Year | 1-3 Years | 4-5 Years | 5 years | ||||||||||||||||
Contractual Obligations: |
||||||||||||||||||||
Company long-term debt |
||||||||||||||||||||
Unsecured notes payable and construction loans |
$ | 360,334 | $ | 313 | $ | 360,021 | $ | | $ | | ||||||||||
Mortgage notes payable |
117,637 | 2,041 | 12,486 | 87,213 | 15,897 | |||||||||||||||
Interest commitments under notes payable (1) |
93,440 | 30,093 | 51,639 | 8,669 | 3,039 | |||||||||||||||
Operating leases (ground leases) |
15,296 | 90 | 188 | 198 | 14,820 | |||||||||||||||
Operating leases (all other) |
1,493 | 428 | 800 | 228 | 37 | |||||||||||||||
Total Contractual Obligations |
$ | 588,200 | $ | 32,965 | $ | 425,134 | $ | 96,308 | $ | 33,793 | ||||||||||
Commitments: |
||||||||||||||||||||
Letters of Credit |
$ | 1,100 | $ | 1,100 | $ | | $ | | $ | | ||||||||||
Performance bonds |
19,450 | 18,683 | 767 | | | |||||||||||||||
Estimated Development Commitments |
498,693 | 295,626 | 196,945 | 6,122 | | |||||||||||||||
Unfunded tenant improvements |
4,349 | 4,349 | | | | |||||||||||||||
Total Commitments |
$ | 523,592 | $ | 319,758 | $ | 197,712 | $ | 6,122 | $ | | ||||||||||
(1) | Interest on variable rate obligations is based on rates effective as of June 30, 2007 |
28
29
30
PURCHASES RELATED TO OPTIONS | TREASURY STOCK PURCHASES | ||||||||||||||||||||
Total Number of | Maximum Number | ||||||||||||||||||||
Shares Purchased as | of Shares That May | ||||||||||||||||||||
Total Number of | Average Price Paid | Part of Publicly | Average Price | Yet Be Purchased | |||||||||||||||||
Shares Purchased (1) | Per Share (1) | Announced Plan (2) | Paid Per Share | Under Plan (2) | |||||||||||||||||
April 1-30 |
| | | $ | | 5,000,000 | |||||||||||||||
May 1-31 |
| | | | 5,000,000 | ||||||||||||||||
June 1-30 |
| | 250,000 | 30.79 | 4,750,000 | ||||||||||||||||
Total |
| | 250,000 | $ | 30.79 | 4,750,000 | |||||||||||||||
(1) | There were no purchases of equity securities during the second quarter of 2007 related to remittances of shares of stock for option exercises or taxes due thereon. | |
(2) | On May 9, 2006, the Board of Directors of the Company authorized a stock repurchase plan, which expires May 9, 2009, of up to 5,000,000 shares of the Companys common stock. The Company purchased 250,000 shares under this plan in the second quarter of 2007. |
31
(i) | The election of nine Directors. |
Withheld | ||||||||
For | Authority | |||||||
Thomas D. Bell, Jr. |
48,945,583 | 380,494 | ||||||
Erskine B. Bowles |
49,101,505 | 224,572 | ||||||
James D. Edwards |
49,245,753 | 80,324 | ||||||
Lillian C. Giornelli |
49,080,003 | 246,074 | ||||||
S. Taylor Glover |
47,546,322 | 1,779,755 | ||||||
James H. Hance, Jr. |
49,115,957 | 210,120 | ||||||
William B. Harrison, Jr. |
49,137,183 | 188,894 | ||||||
Boone A. Knox |
48,307,453 | 1,018,624 | ||||||
William Porter Payne |
48,815,115 | 510,962 |
(ii) | A proposal to approve an amendment to the 1999 Incentive Stock Plan to increase the number of shares of common stock available under the 1999 Incentive Stock Plan by 900,000 shares. | ||
The vote on the above was: |
For |
32,348,433 | |||
Against |
7,394,222 | |||
Abstain |
331,969 | |||
Broker Non-Votes |
9,251,453 |
(iii) | A proposal to ratify the appointment of Deloitte & Touche LLP as the Companys independent registered public accounting firm for the fiscal year ending December 31, 2007. | ||
The vote on the above was: |
For |
48,880,218 | |||
Against |
417,749 | |||
Abstain |
28,110 |
32
3.1 | Restated and Amended Articles of Incorporation of the Registrant, as amended August 9, 1999, filed as Exhibit 3.1 to the Registrants Form 10-Q for the quarter ended June 30, 2002, and incorporated herein by reference. | |||||
3.1.1 | Restated and Amended Articles of Incorporation of the Registrant, as amended December 15, 2004, filed as Exhibit 3(a)(I) to Registrants Form 10-K for the year ended December 31, 2004, and incorporated herein by reference. | |||||
3.2 | Bylaws of the Registrant, as amended April 29, 1993, filed as Exhibit 3.2 to the Registrants Form 10-Q for the quarter ended June 30, 2002, and incorporated herein by reference. | |||||
10.1 | Form of Indemnification Agreement, filed as Exhibit 10.1 to the Registrants Form 8-K on June 20, 2007 and incorporated herein by reference. | |||||
10.2 | Cousins Properties Incorporated 1999 Incentive Stock Plan, as amended and restated, approved by the stockholders on May 14, 2007, filed as Annex B to the Companys proxy statement dated April 13, 2007, an incorporated herein by reference. | |||||
11 | Computation of Per Share Earnings* | |||||
31.1 | Certification of the Chief Executive Officer Pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||
31.2 | Certification of the Chief Financial Officer Pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||||
32.2 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
* | Data required by SFAS No. 128, Earnings Per Share, is provided in Note 4 to the condensed consolidated financial statements included in this report. |
33
COUSINS PROPERTIES INCORPORATED |
||||
/s/ James A. Fleming | ||||
James A. Fleming | ||||
Executive Vice President and Chief Financial Officer (Duly Authorized Officer and Principal Financial Officer) |
||||
34