FORM 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2008
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number: 0-3576
COUSINS PROPERTIES INCORPORATED
(Exact name of registrant as specified in its charter)
|
|
|
GEORGIA
(State or other jurisdiction of
incorporation or organization)
|
|
58-0869052
(I.R.S. Employer
Identification No.) |
|
|
|
191 Peachtree Street, Suite 3600, Atlanta, Georgia
(Address of principal executive offices)
|
|
30303-1740
(Zip Code) |
(404) 407-1000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer þ |
Accelerated filer o |
Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common
stock, as of the latest practicable date.
|
|
|
Class
|
|
Outstanding at November 4, 2008 |
|
|
|
Common Stock, $1 par value per share
|
|
51,382,967 shares |
FORWARD-LOOKING STATEMENTS
Certain matters contained in this report are forward-looking statements within the meaning of
the federal securities laws and are subject to uncertainties and risks. These include, but are not
limited to, general and local economic conditions (including the current general recession and
state of the credit markets), local real estate conditions (including the overall condition of the
residential markets), the activity of others developing competitive projects, the risks associated
with development projects (such as delay, cost overruns and leasing/sales risk of new properties),
the cyclical nature of the real estate industry, the financial condition of existing tenants,
interest rates, the Companys ability to obtain favorable financing or zoning, environmental
matters, the effects of terrorism, the ability of the Company to close properties under contract
and other risks detailed from time to time in the Companys filings with the Securities and
Exchange Commission, including the risks identified in Part I, Item 1A of the Companys Annual
Report on Form 10-K for the year ended December 31, 2007. The words believes, expects,
anticipates, estimates and similar expressions are intended to identify forward-looking
statements. Although the Company believes that its plans, intentions and expectations reflected in
any forward-looking statements are reasonable, the Company can give no assurance that such plans,
intentions or expectations will be achieved. Such forward-looking statements are based on current
expectations and speak as of the date of such statements. The Company undertakes no obligation to
publicly update or revise any forward-looking statement, whether as a result of future events, new
information or otherwise.
3
PART I FINANCIAL INFORMATION
Item 1. Financial Statements.
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
ASSETS |
|
|
|
|
|
|
|
|
PROPERTIES: |
|
|
|
|
|
|
|
|
Operating properties, net of accumulated depreciation
of $170,274 and $142,955 in 2008 and 2007, respectively |
|
$ |
844,211 |
|
|
$ |
654,633 |
|
Operating properties held for sale, net of accumulated depreciation
of $8,007 in 2008 |
|
|
9,335 |
|
|
|
|
|
Land held for investment or future development |
|
|
105,375 |
|
|
|
105,117 |
|
Projects under development |
|
|
247,193 |
|
|
|
358,925 |
|
Residential lots under development |
|
|
54,729 |
|
|
|
44,690 |
|
|
|
|
|
|
|
|
Total properties |
|
|
1,260,843 |
|
|
|
1,163,365 |
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS |
|
|
54,641 |
|
|
|
17,825 |
|
RESTRICTED CASH |
|
|
2,109 |
|
|
|
3,587 |
|
NOTES AND OTHER RECEIVABLES, net of allowance for
doubtful accounts of $1,507 and $883 in 2008 and 2007, respectively |
|
|
55,405 |
|
|
|
44,414 |
|
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES |
|
|
199,490 |
|
|
|
209,477 |
|
OTHER ASSETS |
|
|
84,094 |
|
|
|
70,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,656,582 |
|
|
$ |
1,509,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS INVESTMENT |
|
|
|
|
|
|
|
|
NOTES PAYABLE |
|
$ |
852,771 |
|
|
$ |
676,189 |
|
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
|
|
68,357 |
|
|
|
57,208 |
|
DEFERRED GAIN |
|
|
171,894 |
|
|
|
171,931 |
|
DEPOSITS AND DEFERRED INCOME |
|
|
7,238 |
|
|
|
5,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
1,100,260 |
|
|
|
911,325 |
|
|
|
|
|
|
|
|
|
|
MINORITY INTERESTS (includes redeemable minority interests with a
book value of $6,518 with a maximum redemption amount of $14,820
as of September 30, 2008) |
|
|
44,394 |
|
|
|
45,783 |
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 54,952,780 and
54,850,505 shares issued in 2008 and 2007, respectively |
|
|
54,953 |
|
|
|
54,851 |
|
Additional paid-in capital |
|
|
353,266 |
|
|
|
348,508 |
|
Treasury stock at cost, 3,570,082 shares in 2008 and 2007 |
|
|
(86,840 |
) |
|
|
(86,840 |
) |
Accumulated other comprehensive income |
|
|
(4,503 |
) |
|
|
(4,302 |
) |
Cumulative undistributed net income (distributions in excess of
net income) |
|
|
(4,948 |
) |
|
|
40,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL STOCKHOLDERS INVESTMENT |
|
|
511,928 |
|
|
|
552,503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS INVESTMENT |
|
$ |
1,656,582 |
|
|
$ |
1,509,611 |
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
4
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
|
|
|
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental property revenues |
|
$ |
38,337 |
|
|
$ |
30,659 |
|
|
$ |
109,344 |
|
|
$ |
80,275 |
|
Fee income |
|
|
21,736 |
|
|
|
10,513 |
|
|
|
37,096 |
|
|
|
28,439 |
|
Multi-family residential sales |
|
|
5,459 |
|
|
|
20 |
|
|
|
5,459 |
|
|
|
20 |
|
Residential lot and outparcel sales |
|
|
3,747 |
|
|
|
4,551 |
|
|
|
6,746 |
|
|
|
7,453 |
|
Interest and other |
|
|
991 |
|
|
|
439 |
|
|
|
3,291 |
|
|
|
4,939 |
|
|
|
|
|
|
|
|
|
70,270 |
|
|
|
46,182 |
|
|
|
161,936 |
|
|
|
121,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental property operating expenses |
|
|
14,641 |
|
|
|
12,303 |
|
|
|
42,663 |
|
|
|
33,111 |
|
General and administrative expenses |
|
|
13,020 |
|
|
|
9,862 |
|
|
|
32,733 |
|
|
|
31,514 |
|
Reimbursed general and administrative expenses |
|
|
4,006 |
|
|
|
4,857 |
|
|
|
11,745 |
|
|
|
13,499 |
|
Depreciation and amortization |
|
|
13,272 |
|
|
|
10,380 |
|
|
|
37,148 |
|
|
|
28,109 |
|
Multi-family residential cost of sales |
|
|
4,715 |
|
|
|
23 |
|
|
|
4,715 |
|
|
|
(24 |
) |
Residential lot and outparcel cost of sales |
|
|
1,917 |
|
|
|
3,344 |
|
|
|
3,695 |
|
|
|
5,684 |
|
Interest expense |
|
|
8,705 |
|
|
|
3,265 |
|
|
|
22,347 |
|
|
|
3,796 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
446 |
|
|
|
|
|
|
|
446 |
|
Other |
|
|
1,975 |
|
|
|
1,054 |
|
|
|
4,279 |
|
|
|
2,172 |
|
|
|
|
|
|
|
|
|
62,251 |
|
|
|
45,534 |
|
|
|
159,325 |
|
|
|
118,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES,
MINORITY INTEREST AND INCOME FROM UNCONSOLIDATED JOINT VENTURES |
|
|
8,019 |
|
|
|
648 |
|
|
|
2,611 |
|
|
|
2,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PROVISION) BENEFIT FOR INCOME TAXES FROM OPERATIONS |
|
|
(916 |
) |
|
|
1,806 |
|
|
|
4,477 |
|
|
|
3,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MINORITY INTEREST IN INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES |
|
|
(766 |
) |
|
|
286 |
|
|
|
(1,688 |
) |
|
|
(1,418 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM UNCONSOLIDATED JOINT VENTURES |
|
|
3,497 |
|
|
|
(898 |
) |
|
|
8,553 |
|
|
|
6,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE
OF INVESTMENT PROPERTIES |
|
|
9,834 |
|
|
|
1,842 |
|
|
|
13,953 |
|
|
|
12,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAIN ON SALE OF INVESTMENT PROPERTIES, NET OF APPLICABLE
INCOME TAX PROVISION |
|
|
1,387 |
|
|
|
355 |
|
|
|
10,391 |
|
|
|
4,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS |
|
|
11,221 |
|
|
|
2,197 |
|
|
|
24,344 |
|
|
|
17,075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISCONTINUED OPERATIONS, NET OF APPLICABLE INCOME TAX
PROVISION: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations |
|
|
(431 |
) |
|
|
(408 |
) |
|
|
(1,179 |
) |
|
|
(1,001 |
) |
Gain on sale of investment properties |
|
|
|
|
|
|
9,872 |
|
|
|
|
|
|
|
18,014 |
|
|
|
|
|
|
|
|
|
(431 |
) |
|
|
9,464 |
|
|
|
(1,179 |
) |
|
|
17,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
|
10,790 |
|
|
|
11,661 |
|
|
|
23,165 |
|
|
|
34,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIVIDENDS TO PREFERRED STOCKHOLDERS |
|
|
(3,812 |
) |
|
|
(3,812 |
) |
|
|
(11,437 |
) |
|
|
(11,437 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS |
|
$ |
6,978 |
|
|
$ |
7,849 |
|
|
$ |
11,728 |
|
|
$ |
22,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE INFORMATION BASIC: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
0.14 |
|
|
$ |
(0.03 |
) |
|
$ |
0.25 |
|
|
$ |
0.11 |
|
Income (loss) from discontinued operations |
|
|
|
|
|
|
0.18 |
|
|
|
(0.02 |
) |
|
|
0.33 |
|
|
|
|
|
|
Basic net income available to common stockholders |
|
$ |
0.14 |
|
|
$ |
0.15 |
|
|
$ |
0.23 |
|
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE INFORMATION DILUTED: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
0.14 |
|
|
$ |
(0.03 |
) |
|
$ |
0.25 |
|
|
$ |
0.11 |
|
Income (loss) from discontinued operations |
|
|
|
|
|
|
0.18 |
|
|
|
(0.02 |
) |
|
|
0.32 |
|
|
|
|
|
|
Diluted net income available to common stockholders |
|
$ |
0.14 |
|
|
$ |
0.15 |
|
|
$ |
0.23 |
|
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH DIVIDENDS DECLARED PER COMMON SHARE |
|
$ |
0.37 |
|
|
$ |
0.37 |
|
|
$ |
1.11 |
|
|
$ |
1.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES |
|
|
51,209 |
|
|
|
51,690 |
|
|
|
51,182 |
|
|
|
51,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED WEIGHTED AVERAGE SHARES |
|
|
51,652 |
|
|
|
51,690 |
|
|
|
51,797 |
|
|
|
53,214 |
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
5
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months |
|
|
|
Ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
23,165 |
|
|
$ |
34,088 |
|
Adjustments to reconcile net income to net cash flows provided by operating activities: |
|
|
|
|
|
|
|
|
Gain on sale of investment properties, net of income tax provision |
|
|
(10,391 |
) |
|
|
(22,871 |
) |
Loss on extinguishment of debt |
|
|
|
|
|
|
446 |
|
Depreciation and amortization |
|
|
37,634 |
|
|
|
28,781 |
|
Amortization of deferred financing costs |
|
|
1,173 |
|
|
|
787 |
|
Stock-based compensation |
|
|
2,996 |
|
|
|
3,853 |
|
Effect of recognizing rental revenues on a straight-line or market basis |
|
|
(3,452 |
) |
|
|
(911 |
) |
Income from unconsolidated joint ventures less than (in excess of) operating distributions |
|
|
1,601 |
|
|
|
(94 |
) |
Residential lot, outparcel and multi-family cost of sales, net of closing costs paid |
|
|
8,022 |
|
|
|
5,436 |
|
Residential lot, outparcel and multi-family acquisition and development expenditures |
|
|
(41,752 |
) |
|
|
(35,167 |
) |
Income tax benefit from stock options |
|
|
|
|
|
|
(783 |
) |
Minority interest in income of consolidated entities |
|
|
1,688 |
|
|
|
1,418 |
|
Changes in other operating assets and liabilities: |
|
|
|
|
|
|
|
|
Change in other receivables and other assets, net |
|
|
(7,625 |
) |
|
|
(9,035 |
) |
Change in accounts payable and accrued liabilities |
|
|
4,877 |
|
|
|
8,172 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
17,936 |
|
|
|
14,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from investment property sales |
|
|
34,979 |
|
|
|
36,680 |
|
Proceeds from venture formation |
|
|
|
|
|
|
19,338 |
|
Property acquisition and development expenditures |
|
|
(121,326 |
) |
|
|
(222,191 |
) |
Investment in unconsolidated joint ventures |
|
|
(19,926 |
) |
|
|
(6,302 |
) |
Distributions from unconsolidated joint ventures in excess of income |
|
|
26,742 |
|
|
|
3,891 |
|
Investment in notes receivable, net |
|
|
66 |
|
|
|
(1,180 |
) |
Change in other assets, net |
|
|
(9,835 |
) |
|
|
(17,287 |
) |
Change in restricted cash |
|
|
1,478 |
|
|
|
(1,314 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(87,822 |
) |
|
|
(188,365 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from credit, term loan, and construction facilities |
|
|
386,525 |
|
|
|
1,159,700 |
|
Repayment of credit facilities |
|
|
(218,125 |
) |
|
|
(1,055,800 |
) |
Payment of loan issuance costs |
|
|
(268 |
) |
|
|
(3,117 |
) |
Proceeds from other notes payable or construction loans |
|
|
18,368 |
|
|
|
162,417 |
|
Repayment of other notes payable or construction loans |
|
|
(10,186 |
) |
|
|
(23,909 |
) |
Common stock issued, net of expenses |
|
|
1,864 |
|
|
|
5,918 |
|
Purchase of treasury stock |
|
|
|
|
|
|
(7,699 |
) |
Income tax benefit from stock options |
|
|
|
|
|
|
783 |
|
Common dividends paid |
|
|
(56,962 |
) |
|
|
(57,629 |
) |
Preferred dividends paid |
|
|
(11,437 |
) |
|
|
(11,438 |
) |
Contributions from minority partners |
|
|
|
|
|
|
405 |
|
Distributions to minority partners |
|
|
(3,077 |
) |
|
|
(1,927 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
106,702 |
|
|
|
167,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
|
36,816 |
|
|
|
(6,541 |
) |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
|
|
17,825 |
|
|
|
11,538 |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
|
$ |
54,641 |
|
|
$ |
4,997 |
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
6
COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2008
(UNAUDITED)
1. BASIS OF PRESENTATION AND NEW ACCOUNTING PRONOUNCEMENTS
Basis of Presentation
The condensed consolidated financial statements included herein include the accounts of
Cousins Properties Incorporated (Cousins) and its consolidated subsidiaries, including Cousins
Real Estate Corporation and its subsidiaries (CREC). All of the entities included in the
condensed consolidated financial statements are hereinafter referred to collectively as the
Company.
Cousins has elected to be taxed as a real estate investment trust (REIT) and intends to,
among other things, distribute 100% of its federal taxable income to stockholders, thereby
eliminating any liability for federal income taxes under current law. Therefore, the results
included herein do not include a federal income tax provision for Cousins. CREC operates as a
taxable REIT subsidiary and is taxed separately from Cousins as a C-Corporation. Accordingly, the
condensed consolidated statements of income include a provision for, or benefit from, CRECs income
taxes.
The condensed consolidated financial statements are unaudited and were prepared by the Company
in accordance with accounting principles generally accepted in the United States of America
(GAAP) for interim financial information and in accordance with the rules and regulations of the
Securities and Exchange Commission (the SEC). In the opinion of management, these financial
statements reflect all adjustments necessary (which adjustments are of a normal and recurring
nature) for the fair presentation of the Companys financial position as of September 30, 2008 and
results of operations for the three and nine month periods ended September 30, 2008 and 2007.
Results of operations for the three and nine months ended September 30, 2008 are not necessarily
indicative of results expected for the full year. Certain information and footnote disclosures
normally included in financial statements prepared in accordance with GAAP have been condensed or
omitted pursuant to the rules and regulations of the SEC. These condensed financial statements
should be read in conjunction with the consolidated financial statements and the notes thereto
included in the Companys Annual Report on Form 10-K for the year ended December 31, 2007. The
accounting policies employed are materially the same as those shown in Note 2 to the consolidated
financial statements included in such Form 10-K, with the addition of the following new accounting
pronouncements.
New Accounting Pronouncements
Condominium Accounting
On January 1, 2008, the Company adopted Emerging Issues Task Force (EITF) No. 06-8,
Applicability of the Assessment of a Buyers Continuing Investment under FASB Statement No. 66,
Accounting for Sales of Real Estate, for Sales of Condominiums, which is discussed in Note 2 of
the Companys Annual Report on Form 10-K for the year ended December 31, 2007. The adoption of
this standard had no effect on financial position or results of operations in the nine months ended
September 30, 2008, but the Company anticipates that the accounting under EITF 06-8 could have a
material effect on the timing of revenue recognition for future multi-family residential projects.
Fair Value Accounting
On January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS)
No. 157, Fair Value Measurements for non-financial assets and liabilities. Fair value is
defined as the price that would be received from the sale of an asset or paid to transfer a
liability in an
7
orderly transaction between market participants at the measurement date. Depending
on the nature of the asset or liability, the Company uses various valuation techniques and
assumptions when estimating fair value. In accordance with SFAS No. 157, the Company applied the
following fair value hierarchy:
Level 1 Assets or liabilities for which the identical item is traded on an active exchange,
such as publicly-traded instruments or futures contracts.
Level 2 Assets and liabilities valued based on observable market data for similar
instruments.
Level 3 Assets or liabilities for which significant valuation assumptions are not readily
observable in the market; instruments valued based on the best available data, some of which is
internally-developed, and considers risk premiums that a market participant would require.
When determining the fair value measurements for assets and liabilities required or permitted
to be recorded at and/or marked to fair value, the Company considers the principal or most
advantageous market in which it would transact and considers assumptions that market participants
would use when pricing the asset or liability. When possible, the Company looks to active and
observable markets to price identical assets or liabilities. When identical assets and liabilities
are not traded in active markets, the Company looks to market observable data for similar assets
and liabilities. Nevertheless, certain assets and liabilities are not actively traded in observable
markets and the Company must use alternative valuation techniques to derive a fair value
measurement. The Company applied the provisions of SFAS No. 157 in recording its interest rate
swap at fair value (Level 2; swap is discussed further in Note 2 herein). The adoption of SFAS No.
157 did not have a material impact on the Companys results of operations or financial condition.
Accounting for Noncontrolling Interests
The Company consolidates various ventures that are involved in the ownership and/or
development of real estate and records the other partners interest as a minority interest. In
December 2007, the Financial Accounting Standards board issued SFAS No. 160, Noncontrolling
Interests in Consolidated Financial Statements, which will result in amounts formerly reflected as
minority interests be classified as noncontrolling interests, in addition to different accounting
requirements for these interests. The Company will adopt SFAS 160 on January 1, 2009. During 2008,
certain revisions were also made to EITF D-98, Classification and Measurement of Redeemable
Securities, which clarified that certain minority interests with redemption provisions which are
outside the Companys control, commonly referred to as redeemable minority interests, were within
the scope of EITF D-98. Certain venture agreements contain provisions which require the Company to
purchase the minority partners interest at fair value, upon demand on or after a future date. The
Company estimated the maximum redemption value of these interests at September 30, 2008 and
disclosed such on its condensed consolidated balance sheet. The
Company is still evaluating the effect the
adoption of SFAS 160 will have on its consolidated financial
statements. However, the Company has determined that upon adoption, and in conjunction with the requirements of EITF D-98, an adjustment
for the then fair value of redeemable minority interests will be required. This adjustment will ultimately increase the carrying value of redeemable minority interests to the redemption value with a corresponding charge
to equity. Under EITF D-98, the Company will have a choice of either accreting redeemable minority interest to its redemption value over the redemption period or recognizing changes in the redemption value immediately as they occur. The Company is currently evaluating these options and has not yet concluded as to which
approach it will take.
8
Reclassifications
In periods prior to third quarter 2008, the Company included within the general and
administrative expense line item amounts which are reimbursed to the Company by third parties or
unconsolidated joint ventures under management contracts. Beginning in the third quarter of 2008,
these reimbursed costs were segregated on the Condensed Consolidated Statements of Income, and
prior period amounts have been revised to conform to the new presentation. The offset for the
amounts received as reimbursement of these expenses is included in Fee Income within revenues in
the accompanying Condensed Consolidated Statements of Income.
2. NOTES PAYABLE, INTEREST EXPENSE AND COMMITMENTS AND CONTINGENCIES
The following table summarizes the terms and amounts of the notes payable outstanding at
September 30, 2008 and December 31, 2007 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term/ |
|
|
|
|
|
Outstanding at |
|
|
|
|
|
Amortization |
|
|
|
|
|
September |
|
|
December 31, |
|
Description |
|
Interest Rate |
|
Period (Years) |
|
Maturity |
|
|
30, 2008 |
|
|
2007 |
|
Credit facility (a maximum of
$500,000), unsecured |
|
LIBOR + 0.75% to 1.25% |
|
4/N/A |
|
|
8/29/11 |
|
|
$ |
221,000 |
|
|
$ |
52,600 |
|
Term facility (a maximum of
$100,000), unsecured |
|
Swapped rate of 5.01% + 0.70% to 1.20% |
|
5/N/A |
|
|
8/29/12 |
|
|
|
100,000 |
|
|
|
100,000 |
|
Terminus 100 mortgage note (interest only) |
|
6.13% |
|
5/N/A |
|
|
10/1/12 |
|
|
|
180,000 |
|
|
|
180,000 |
|
The American Cancer Society Center mortgage
note (interest only until October 1, 2011) |
|
6.4515% |
|
5/30 |
|
|
9/1/17 |
|
|
|
136,000 |
|
|
|
136,000 |
|
San Jose MarketCenter mortgage note (interest only) |
|
5.60% |
|
3/N/A |
|
|
12/1/10 |
|
|
|
83,300 |
|
|
|
83,300 |
|
333/555 North Point Center East
mortgage note |
|
7.00% |
|
10/25 |
|
|
11/1/11 |
|
|
|
28,297 |
|
|
|
28,862 |
|
Meridian Mark Plaza mortgage note |
|
8.27% |
|
10/28 |
|
|
9/1/10 |
|
|
|
22,870 |
|
|
|
23,196 |
|
100/200 North Point Center East mortgage note
(interest only until July 1, 2010) |
|
5.39% |
|
5/30 |
|
|
6/1/12 |
|
|
|
25,000 |
|
|
|
25,000 |
|
The Points at Waterview mortgage note |
|
5.66% |
|
10/25 |
|
|
1/1/16 |
|
|
|
17,531 |
|
|
|
17,818 |
|
600 University Park Place mortgage note |
|
7.38% |
|
10/30 |
|
|
8/10/11 |
|
|
|
12,816 |
|
|
|
12,973 |
|
Lakeshore Park Plaza mortgage note (see note) |
|
5.89% |
|
4/25 |
|
|
8/1/12 |
|
|
|
18,323 |
|
|
|
8,785 |
|
King Mill Project I member loan
(a maximum of $2,849) |
|
9.00% |
|
3/N/A |
|
|
8/29/11 |
|
|
|
2,703 |
|
|
|
2,703 |
|
King Mill Project I second member loan
(a maximum of $2,349) |
|
9.00% |
|
3/N/A |
|
|
6/26/09 |
|
|
|
2,047 |
|
|
|
2,046 |
|
Jefferson Mill Project member loan
(a maximum of $3,156) |
|
9.00% |
|
3/N/A |
|
|
9/13/09 |
|
|
|
2,620 |
|
|
|
2,601 |
|
Other miscellaneous notes |
|
Various |
|
Various |
|
Various |
|
|
264 |
|
|
|
305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
852,771 |
|
|
$ |
676,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company maintains an interest rate swap agreement with a notional amount of $100 million
in order to manage its interest rate risk under the Term Facility. This swap was designated as a
cash flow hedge and effectively fixes the underlying LIBOR rate of the Term Facility at 5.01%. The
interest rate on the Term Facility is equal to LIBOR plus a spread, as defined by the term loan
agreement. At September 30, 2008, the spread over LIBOR was 0.90%. The fair value of the interest
rate swap agreement at September 30, 2008 was a liability of approximately $4.5 million, which is
recorded in accounts payable and accrued liabilities on the Condensed Consolidated Balance Sheet.
The liability related to the interest rate swap decreased approximately $201,000 since
December 31, 2007. The value of the interest rate swap is also recorded in Accumulated Other
Comprehensive Income (OCI) which is included in the equity section of the Condensed Consolidated
Balance Sheets. Ineffectiveness is analyzed on a quarterly basis and is recorded in the Condensed
9
Consolidated Statements of Income. There was no ineffectiveness during the three or nine months
ended September 30, 2008.
Subsequent to quarter-end, the Company entered into two interest rate swap agreements with
notional amounts of $75 million each in order to manage interest rate risk associated with
floating-rate, LIBOR-based borrowings. These swaps were designated as cash flow hedges and
effectively fix a portion of the underlying LIBOR rate on Company borrowings one at 2.995% and
the other at 2.69%. Payments made or received under the interest rate swap agreements will be
recorded in interest expense on the Condensed Consolidated Statements of Income. The Company will
not be utilizing the shortcut method of accounting for these instruments and will follow the
hypothetical derivative method as outlined in the Derivative Implementation Groups No. G7, Cash
Flow Hedges: Measuring the Ineffectiveness of a Cash Flow Hedge under Paragraph 30(b) when the
Shortcut Method is not Applied. Except for any portion of the swap considered to be ineffective,
the Company expects the change in value of the interest rate swaps to be recorded in OCI, which is
included in the equity section of the Condensed Consolidated Balance Sheet. Ineffectiveness will
be analyzed on a quarterly basis and any ineffectiveness recorded in the Condensed Consolidated
Statements of Income.
The real estate and other assets of the American Cancer Society Center (the ACS Center) are
restricted under the ACS Center loan agreement in that they are not available to settle debts of
the Company. However, provided that the ACS Center loan has not incurred any uncured event of
default, as defined in the loan agreement, the cash flows from the ACS Center, after payments of
debt service, operating expenses and reserves, are available for distribution to the Company.
In June 2008, the Company repaid its mortgage note secured by Lakeshore Park Plaza. In July
2008, the Company executed a new, non-recourse mortgage loan for $18.4 million secured by the
Lakeshore Park Plaza property. This loan matures August 1, 2012 and bears interest at 5.89%.
For the nine months ended September 30, 2008 and 2007, interest expense was as follows ($ in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred |
|
$ |
12,100 |
|
|
$ |
8,821 |
|
|
$ |
35,174 |
|
|
$ |
21,999 |
|
Capitalized |
|
|
(3,395 |
) |
|
|
(5,556 |
) |
|
|
(12,827 |
) |
|
|
(18,203 |
) |
|
|
|
|
|
Expensed |
|
$ |
8,705 |
|
|
$ |
3,265 |
|
|
$ |
22,347 |
|
|
$ |
3,796 |
|
|
|
|
|
|
At September 30, 2008, the Company had outstanding letters of credit and performance bonds of
$12.3 million. The Company has projects under development and redevelopment for which it estimates
total future funding commitments of $162.1 million at September 30, 2008. Additionally, the
Company has future obligations as a lessor under numerous leases to fund approximately $5.8
million of tenant improvements as of September 30, 2008. As a lessee, the Company has future
obligations under ground and office leases of approximately $16.0 million at September 30, 2008.
3. EARNINGS PER SHARE
Net income per share-basic is calculated as net income available to common stockholders
divided by the weighted average number of common shares outstanding during the period. Net income
per share-diluted is calculated as net income available to common stockholders divided by the
diluted weighted average number of common shares outstanding during the period. Diluted weighted
average number of common shares is calculated to reflect the potential dilution under the treasury
10
stock method that would occur if stock options, restricted stock or other contracts to issue common
stock were exercised and resulted in additional common shares outstanding. The numerator used in
the Companys per share calculations is the same for both basic and diluted net income per share.
Weighted average shares-basic and weighted average shares-diluted were as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares-basic |
|
|
51,209 |
|
|
|
51,690 |
|
|
|
51,182 |
|
|
|
51,744 |
|
Dilutive potential common shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options |
|
|
408 |
|
|
|
|
|
|
|
596 |
|
|
|
1,419 |
|
Restricted stock |
|
|
35 |
|
|
|
|
|
|
|
19 |
|
|
|
51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares-diluted |
|
|
51,652 |
|
|
|
51,690 |
|
|
|
51,797 |
|
|
|
53,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anti-dilutive options not included |
|
|
3,425 |
|
|
|
2,936 |
|
|
|
2,462 |
|
|
|
919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Because the Company reported a net loss from continuing operations (after preferred stock
dividends) for the three months ended September 30, 2007, the effect of all common stock
equivalents on per share earnings for that period was anti-dilutive and were, therefore, excluded
from the calculation of weighted average shares-diluted.
4. STOCK-BASED COMPENSATION
SFAS No. 123(R), Share-Based Payment, requires that companies recognize as compensation
expense the grant date fair value of share-based awards over the required service period of the
awards. The Company has several types of stock-based compensation stock options, restricted
stock and restricted stock units which are described in Note 6 of Notes to Consolidated
Financial Statements in the Companys Annual Report on Form 10-K for the year ended December 31,
2007. The Company uses the Black-Scholes option-pricing model to value its new stock option grants
under SFAS 123(R) and recognizes compensation expense in general and administrative expense in the
Condensed Consolidated Statements of Income over the related awards vesting period. A portion of
share-based payment expense is capitalized to projects under development in accordance with SFAS
No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects. SFAS 123(R)
also requires the Company to estimate forfeitures in calculating the expense related to stock-based
compensation, and to reflect the benefits of tax deductions in excess of recognized compensation
cost to be reported as both a financing cash inflow and an operating cash outflow.
The
Company expensed approximately $267,000 and $2.6 million for the three months ended September
30, 2008 and 2007, respectively, and $3.7 million and $4.4 million for the nine months ended September 30, 2008
and 2007, respectively, for stock-based compensation, after the effect of capitalization to
projects under development and income tax benefit. As of
September 30, 2008, the Company had $10.5
million of estimated total unrecognized compensation cost related to stock-based compensation,
which will be recognized over a weighted average period of 1.7 years.
During 2008, the Company granted 48,000 options to its directors. These options have an
exercise price of $24.71 per share, the market value of the Companys stock on the grant date. The
Company calculated the fair value of these options on the grant date using the Black-Scholes
option-pricing model which requires the Company to provide inputs in calculating the fair value of
options on the date of grant. The risk-free interest rate utilized is the interest rate on U.S.
Government Bonds and Notes having the same life as the estimated life of the Companys option
awards. Expected life of
11
the options granted was estimated based on historical data reflecting
actual hold periods plus an estimated hold period for unexercised options outstanding. Expected
volatility is based on the historical volatility of the Companys stock over a period relevant to
the related stock option grant. The assumed dividend yield is based on the annual dividend rate
for regular dividends at the time of grant. Below are the Black-Scholes inputs used to calculate
the weighted-average fair value of the 2008 option grant:
|
|
|
|
|
Assumptions: |
|
|
|
|
Risk free interest rate |
|
|
2.62 |
% |
Expected life |
|
5.76 years |
Expected volatility |
|
|
0.27 |
% |
Expected dividend yield |
|
|
5.04 |
% |
|
|
|
|
|
Result: |
|
|
|
|
Weighted-average fair value of options granted |
|
$ |
3.74 |
|
The following table summarizes stock option activity during the nine months ended September
30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
Weighted- |
|
|
Aggregate |
|
|
Average |
|
|
|
Number of |
|
|
Average |
|
|
Intrinsic |
|
|
Remaining |
|
|
|
Options |
|
|
Exercise |
|
|
Value |
|
|
Contractual |
|
|
|
(in thousands) |
|
|
Price |
|
|
(in thousands) |
|
|
Life (years) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at
December 31, 2007 |
|
|
6,732 |
|
|
$ |
23.79 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
48 |
|
|
|
24.71 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(97 |
) |
|
|
15.98 |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(186 |
) |
|
|
28.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at
September 30, 2008 |
|
|
6,497 |
|
|
$ |
23.78 |
|
|
$ |
22,259 |
|
|
|
5.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at
September 30, 2008 |
|
|
4,497 |
|
|
$ |
21.69 |
|
|
$ |
21,391 |
|
|
|
4.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The total intrinsic value of options exercised during the three and nine months ended
September 30, 2008 was $384,000 and $1.0 million, respectively.
The following table summarizes restricted stock activity during the nine months ended
September 30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
Number of |
|
|
Average |
|
|
|
Shares |
|
|
Grant Date |
|
|
|
(in thousands) |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
Non-vested stock at December 31, 2007 |
|
|
134 |
|
|
$ |
26.77 |
|
Granted |
|
|
6 |
|
|
|
24.71 |
|
Forfeited |
|
|
(8 |
) |
|
|
27.14 |
|
|
|
|
|
|
|
|
Non-vested stock at September 30, 2008 |
|
|
132 |
|
|
$ |
26.64 |
|
|
|
|
|
|
|
|
Restricted stock units (RSU) are accounted for as liability awards under SFAS 123(R) and
employees are paid cash based upon the value of the Companys stock upon vesting. The following
table summarizes RSU activity for the nine months ended September 30, 2008 (in thousands):
12
|
|
|
|
|
Outstanding at December 31, 2007 |
|
|
469 |
|
Vested |
|
|
(4 |
) |
Forfeited |
|
|
(23 |
) |
|
|
|
|
|
Outstanding at September 30, 2008 |
|
|
442 |
|
|
|
|
|
|
5. PROPERTY TRANSACTIONS
SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, requires that
the gains and losses from the disposition of certain real estate assets and the related historical
results of operations of certain disposed of or held-for-sale assets be included in a separate
section, discontinued operations, in the statements of income for all periods presented. SFAS No.
144 also requires that assets and liabilities of held-for-sale properties, as defined, be
separately categorized on the balance sheet in the period that they are deemed held for sale.
In 2007, the Company sold 3301 Windy Ridge Parkway, a 107,000 square foot office building in
Atlanta, Georgia, and five ground leased sites at the Companys North Point project.
In October 2008, the Company sold 3100 Windy Hill Road, a 188,000 square foot office building
in Atlanta, Georgia for a sales price of $12.5 million and a gain of approximately $2.5 million.
In accordance with SFAS No. 144, the Company separately classified the cost basis of this property
to Property Held for Sale in the Condensed Consolidated Balance Sheet.
The operations of these projects are included in discontinued operations in the accompanying
Condensed Consolidated Statements of Income. The following details the components of income from
discontinued operations for the three and nine months ended September 30, 2008 and 2007 ($ in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental property revenues |
|
$ |
6 |
|
|
$ |
92 |
|
|
$ |
15 |
|
|
$ |
874 |
|
Other revenues |
|
|
|
|
|
|
11 |
|
|
|
2 |
|
|
|
72 |
|
Rental property operating expenses |
|
|
(299 |
) |
|
|
(337 |
) |
|
|
(710 |
) |
|
|
(1,275 |
) |
Depreciation and amortization |
|
|
(138 |
) |
|
|
(174 |
) |
|
|
(486 |
) |
|
|
(672 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(431 |
) |
|
$ |
(408 |
) |
|
$ |
(1,179 |
) |
|
$ |
(1,001 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The gain on sale of the applicable properties included in Discontinued Operations for the
three and nine months ended September 30, 2007 is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, 2007 |
|
|
September 30, 2007 |
|
|
|
|
|
|
|
|
|
|
3301 Windy Ridge Parkway |
|
$ |
9,872 |
|
|
$ |
9,872 |
|
North Point ground-leased sites |
|
|
|
|
|
|
8,164 |
|
Other |
|
|
|
|
|
|
(22 |
) |
|
|
|
|
|
|
|
|
|
$ |
9,872 |
|
|
$ |
18,014 |
|
|
|
|
|
|
|
|
In addition to the property transactions described above, the Company sold 70 acres of
undeveloped land at its Jefferson Mill project to an entity which is partially owned by a former
executive officer of the Company. The Company recognized a gain on this sale in the second quarter
of 2008 of $748,000. In addition, the Company entered into a contract to sell an additional 97
acres at Jefferson Mill and the King Mill project to this same entity. The Company expects to
close on the sale of the additional 89 acres on or before December 31, 2009.
13
6. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The Company describes its investments in unconsolidated joint ventures in Note 5 to its Annual
Report on Form 10-K for the year ended December 31, 2007. The following table summarizes balance
sheet data of the Companys unconsolidated joint ventures as of September 30, 2008 and December 31,
2007 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
|
Total Debt |
|
|
Total Equity |
|
|
Companys Investment |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CP Venture IV LLC entities |
|
$ |
348,106 |
|
|
$ |
359,058 |
|
|
$ |
37,167 |
|
|
$ |
38,137 |
|
|
$ |
290,312 |
|
|
$ |
302,679 |
|
|
$ |
17,022 |
|
|
$ |
17,764 |
|
TRG Columbus Development
Venture, Ltd. |
|
|
14,446 |
|
|
|
108,448 |
|
|
|
|
|
|
|
5,128 |
|
|
|
8,539 |
|
|
|
63,945 |
|
|
|
3,464 |
|
|
|
28,081 |
|
Charlotte Gateway Village, LLC |
|
|
169,264 |
|
|
|
172,781 |
|
|
|
125,307 |
|
|
|
133,864 |
|
|
|
41,073 |
|
|
|
37,409 |
|
|
|
10,443 |
|
|
|
10,468 |
|
CP Venture LLC entities |
|
|
109,210 |
|
|
|
107,384 |
|
|
|
|
|
|
|
|
|
|
|
102,176 |
|
|
|
105,615 |
|
|
|
3,670 |
|
|
|
3,944 |
|
CL Realty, L.L.C. |
|
|
125,150 |
|
|
|
124,422 |
|
|
|
4,599 |
|
|
|
6,350 |
|
|
|
117,216 |
|
|
|
114,490 |
|
|
|
72,512 |
|
|
|
71,195 |
|
CF Murfreesboro Associates |
|
|
133,852 |
|
|
|
120,579 |
|
|
|
107,051 |
|
|
|
88,127 |
|
|
|
21,717 |
|
|
|
21,366 |
|
|
|
13,367 |
|
|
|
12,383 |
|
Temco Associates, LLC |
|
|
61,410 |
|
|
|
63,504 |
|
|
|
3,249 |
|
|
|
3,397 |
|
|
|
57,415 |
|
|
|
59,042 |
|
|
|
29,302 |
|
|
|
30,508 |
|
Palisades West LLC |
|
|
107,589 |
|
|
|
44,526 |
|
|
|
|
|
|
|
|
|
|
|
67,421 |
|
|
|
37,429 |
|
|
|
35,205 |
|
|
|
19,106 |
|
Crawford Long CPI, LLC |
|
|
39,475 |
|
|
|
39,847 |
|
|
|
50,890 |
|
|
|
51,558 |
|
|
|
(13,750 |
) |
|
|
(12,830 |
) |
|
|
(5,624 |
) |
|
|
(5,171 |
) |
Terminus 200 LLC |
|
|
69,443 |
|
|
|
34,040 |
|
|
|
26,529 |
|
|
|
1,073 |
|
|
|
34,150 |
|
|
|
30,568 |
|
|
|
19,934 |
|
|
|
19,163 |
|
Ten Peachtree Place Associates |
|
|
24,829 |
|
|
|
25,502 |
|
|
|
27,999 |
|
|
|
28,373 |
|
|
|
(4,113 |
) |
|
|
(3,279 |
) |
|
|
(3,543 |
) |
|
|
(3,136 |
) |
Wildwood Associates |
|
|
21,579 |
|
|
|
21,640 |
|
|
|
|
|
|
|
|
|
|
|
21,399 |
|
|
|
21,552 |
|
|
|
(1,551 |
) |
|
|
(1,474 |
) |
Handy Road Associates, LLC |
|
|
5,322 |
|
|
|
5,407 |
|
|
|
3,251 |
|
|
|
3,204 |
|
|
|
2,023 |
|
|
|
2,173 |
|
|
|
2,167 |
|
|
|
2,202 |
|
Pine Mountain Builders, LLC |
|
|
8,423 |
|
|
|
7,569 |
|
|
|
3,022 |
|
|
|
2,347 |
|
|
|
2,475 |
|
|
|
2,553 |
|
|
|
1,791 |
|
|
|
1,551 |
|
Glenmore Garden Villas LLC |
|
|
9,159 |
|
|
|
3,197 |
|
|
|
6,812 |
|
|
|
1,596 |
|
|
|
1,170 |
|
|
|
1,200 |
|
|
|
1,118 |
|
|
|
874 |
|
CPI/FSP I, L.P. |
|
|
7 |
|
|
|
3,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,137 |
|
|
|
|
|
|
|
1,600 |
|
CSC Associates, L.P. |
|
|
27 |
|
|
|
2,150 |
|
|
|
|
|
|
|
|
|
|
|
22 |
|
|
|
414 |
|
|
|
5 |
|
|
|
207 |
|
Other |
|
|
648 |
|
|
|
686 |
|
|
|
|
|
|
|
|
|
|
|
649 |
|
|
|
650 |
|
|
|
208 |
|
|
|
212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,247,939 |
|
|
$ |
1,243,928 |
|
|
$ |
395,876 |
|
|
$ |
363,154 |
|
|
$ |
749,894 |
|
|
$ |
788,113 |
|
|
$ |
199,490 |
|
|
$ |
209,477 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes income statement data of the Companys unconsolidated joint
ventures for the nine months ended September 30, 2008 and 2007 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companys Share of |
|
|
|
Total Revenues |
|
|
Net Income (Loss) |
|
|
Net Income (Loss) |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CP Venture IV LLC entities |
|
$ |
23,992 |
|
|
$ |
25,138 |
|
|
$ |
2,054 |
|
|
$ |
3,704 |
|
|
$ |
856 |
|
|
$ |
920 |
|
TRG Columbus Development
Venture, Ltd. |
|
|
53,723 |
|
|
|
15,590 |
|
|
|
6,094 |
|
|
|
4,777 |
|
|
|
1,396 |
|
|
|
883 |
|
Charlotte Gateway Village, LLC |
|
|
23,430 |
|
|
|
23,476 |
|
|
|
4,633 |
|
|
|
4,218 |
|
|
|
882 |
|
|
|
882 |
|
CP Venture LLC entities |
|
|
15,088 |
|
|
|
15,799 |
|
|
|
7,833 |
|
|
|
20,639 |
|
|
|
816 |
|
|
|
2,134 |
|
CL Realty, L.L.C. |
|
|
7,714 |
|
|
|
5,823 |
|
|
|
6,686 |
|
|
|
4,152 |
|
|
|
2,905 |
|
|
|
1,216 |
|
CF Murfreesboro Associates |
|
|
7,889 |
|
|
|
240 |
|
|
|
350 |
|
|
|
(32 |
) |
|
|
26 |
|
|
|
40 |
|
Temco Associates, LLC |
|
|
5,971 |
|
|
|
5,374 |
|
|
|
1,806 |
|
|
|
511 |
|
|
|
901 |
|
|
|
281 |
|
Palisades West LLC |
|
|
166 |
|
|
|
247 |
|
|
|
159 |
|
|
|
238 |
|
|
|
79 |
|
|
|
119 |
|
Crawford Long CPI, LLC |
|
|
8,491 |
|
|
|
8,203 |
|
|
|
1,240 |
|
|
|
1,207 |
|
|
|
619 |
|
|
|
547 |
|
Terminus 200 LLC |
|
|
369 |
|
|
|
|
|
|
|
36 |
|
|
|
|
|
|
|
18 |
|
|
|
|
|
Ten Peachtree Place Associates |
|
|
5,416 |
|
|
|
5,189 |
|
|
|
391 |
|
|
|
204 |
|
|
|
206 |
|
|
|
116 |
|
Wildwood Associates |
|
|
1 |
|
|
|
6 |
|
|
|
(153 |
) |
|
|
(134 |
) |
|
|
(77 |
) |
|
|
(67 |
) |
Handy Road Associates, LLC |
|
|
|
|
|
|
4 |
|
|
|
(149 |
) |
|
|
(220 |
) |
|
|
(73 |
) |
|
|
(128 |
) |
Pine Mountain Builders, LLC |
|
|
5,602 |
|
|
|
1,812 |
|
|
|
124 |
|
|
|
107 |
|
|
|
49 |
|
|
|
6 |
|
Glenmore Garden Villas LLC |
|
|
|
|
|
|
|
|
|
|
(30 |
) |
|
|
|
|
|
|
(15 |
) |
|
|
|
|
CPI/FSP I, L.P. |
|
|
4,448 |
|
|
|
|
|
|
|
1,017 |
|
|
|
(37 |
) |
|
|
(33 |
) |
|
|
(18 |
) |
CSC Associates, L.P. |
|
|
21 |
|
|
|
38 |
|
|
|
12 |
|
|
|
(39 |
) |
|
|
6 |
|
|
|
(19 |
) |
Other |
|
|
|
|
|
|
|
|
|
|
(99 |
) |
|
|
(2 |
) |
|
|
(8 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
162,321 |
|
|
$ |
106,939 |
|
|
$ |
32,004 |
|
|
$ |
39,293 |
|
|
$ |
8,553 |
|
|
$ |
6,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
7. OTHER ASSETS
Other Assets on the Condensed Consolidated Balance Sheets included the following ($ in
thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
December 31, 2007 |
|
|
|
|
|
|
|
|
|
|
Investment in Verde |
|
$ |
9,376 |
|
|
$ |
9,376 |
|
FF&E and leasehold improvements, net of accumulated depreciation
of $10,844 and $9,761 as of September 30, 2008 and December 31, 2007,
respectively |
|
|
5,868 |
|
|
|
6,341 |
|
Airplane and related deposit, net of accumulated depreciation of $674 and $1,216
as of September 30, 2008 and December 31, 2007, respectively |
|
|
14,700 |
|
|
|
14,191 |
|
Predevelopment costs and earnest money |
|
|
14,623 |
|
|
|
16,692 |
|
Lease inducements, net of accumulated amortization of $722 and $235 as of
September 30, 2008 and December 31, 2007, respectively |
|
|
14,113 |
|
|
|
3,735 |
|
Loan closing costs, net of accumulated amortization of $2,621 and $1,448 as of
September 30, 2008 and December 31, 2007, respectively |
|
|
5,593 |
|
|
|
6,497 |
|
Prepaid expenses and other assets |
|
|
3,640 |
|
|
|
2,575 |
|
Deferred tax asset |
|
|
8,329 |
|
|
|
|
|
Intangible Assets: |
|
|
|
|
|
|
|
|
Goodwill |
|
|
5,530 |
|
|
|
5,529 |
|
Above market leases, net of accumulated amortization of $8,240 and $6,028
as of September 30, 2008 and December 31, 2007, respectively |
|
|
1,601 |
|
|
|
4,598 |
|
In-place leases, net of accumulated amortization of $2,093 and $1,589 as of
as of September 30, 2008 and December 31, 2007, respectively |
|
|
721 |
|
|
|
1,409 |
|
|
|
|
|
|
|
|
|
|
$ |
84,094 |
|
|
$ |
70,943 |
|
|
|
|
|
|
|
|
Investment in Verde relates to a cost method investment in a non-public real estate owner and
developer. The Company has evaluated its investment in Verde and determined no impairment
adjustment is necessary. Goodwill relates entirely to the Office reportable segment. Above and
below market leases are amortized into rental revenues over the remaining lease terms. In-place
leases are amortized into depreciation and amortization expense also over remaining lease terms.
Amortization expense for intangibles totaled $1.1 million and $1.2 million in the three months
ended September 30, 2008 and 2007, respectively, and $3.4 million and $4.4 million in the nine
months ended September 30, 2008 and 2007, respectively. Future aggregate amortization of these
intangible assets and liabilities is anticipated to be as follows ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Below Market |
|
Below Market |
|
Above Market |
|
|
|
|
|
|
Rents |
|
Ground Lease |
|
Leases |
|
In-Place Leases |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remainder of 2008 |
|
$ |
(32 |
) |
|
$ |
(2 |
) |
|
$ |
870 |
|
|
$ |
178 |
|
|
$ |
1,014 |
|
2009 |
|
|
(127 |
) |
|
|
(9 |
) |
|
|
197 |
|
|
|
120 |
|
|
|
181 |
|
2010 |
|
|
(125 |
) |
|
|
(9 |
) |
|
|
197 |
|
|
|
97 |
|
|
|
160 |
|
2011 |
|
|
(116 |
) |
|
|
(9 |
) |
|
|
152 |
|
|
|
79 |
|
|
|
106 |
|
2012 |
|
|
(48 |
) |
|
|
(9 |
) |
|
|
16 |
|
|
|
60 |
|
|
|
19 |
|
Thereafter |
|
|
(77 |
) |
|
|
(670 |
) |
|
|
169 |
|
|
|
187 |
|
|
|
(391 |
) |
|
|
|
|
|
$ |
(525 |
) |
|
$ |
(708 |
) |
|
$ |
1,601 |
|
|
$ |
721 |
|
|
$ |
1,089 |
|
|
|
|
15
8. SUPPLEMENTAL CASH FLOWS INFORMATION
The following table summarizes supplemental information related to cash flows ($ in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
2008 |
|
2007 |
Interest paid, net of amounts capitalized |
|
$ |
20,869 |
|
|
$ |
1,935 |
|
Income taxes refunded |
|
|
410 |
|
|
|
105 |
|
|
|
|
|
|
|
|
|
|
Non-Cash Transactions |
|
|
|
|
|
|
|
|
Transfer from projects under development to operating properties |
|
|
206,253 |
|
|
|
154,715 |
|
Transfer from other assets to land held for investment |
|
|
5,694 |
|
|
|
11,785 |
|
Issuance of note receivable for sale of land |
|
|
5,050 |
|
|
|
|
|
Transfer from operating properties to projects under development |
|
|
6,379 |
|
|
|
|
|
Change in accruals excluded from development, leasing and acquisition expenditures |
|
|
3,351 |
|
|
|
2,481 |
|
Transfer of income tax receivable to deferred tax asset |
|
|
9,182 |
|
|
|
|
|
Transfer from investment in joint venture to land held for investment |
|
|
1,570 |
|
|
|
|
|
Transfer from projects under development to land held for investment |
|
|
667 |
|
|
|
885 |
|
Change in accumulated other comprehensive income |
|
|
201 |
|
|
|
1,244 |
|
Transfer from operating properties to land held for investment |
|
|
2,600 |
|
|
|
2,392 |
|
Transfer from operating properties to operating properties held for sale |
|
|
9,335 |
|
|
|
|
|
Transfer from land held for investment to projects under development |
|
|
|
|
|
|
18,997 |
|
Transfer from land held for investment to operating properties |
|
|
|
|
|
|
2,868 |
|
Transfer from other assets to projects under development |
|
|
|
|
|
|
22,064 |
|
Transfer from other assets to operating properties |
|
|
|
|
|
|
136 |
|
Transfer from investment in joint venture to deferred gain |
|
|
|
|
|
|
2,227 |
|
9. REPORTABLE SEGMENTS
In the second quarter of 2008, the Company reorganized along functional lines and eliminated
its division structure, which was based primarily on product type. As a result, the Company
revised its segment reporting to reflect this new alignment and to correspond with information as
presented to the chief operating decision maker. The following tables reflect these changes, and
the reportable segments for the three and nine months ended September 30, 2007 have been restated
to be consistent with the current year reporting.
Under its new structure, the Company has five reportable segments: Office, Retail, Land,
Third-party Management and Multi-family. The Companys reportable segments are categorized based
on the type of product and nature of service. The Office segment includes results of operations
for office properties, both consolidated and at joint ventures. The Retail segment includes
results of operations for both consolidated and joint venture-owned retail centers. The Land
segment includes results of operations for various tracts of land that are held for investment or
future development, and single-family residential communities that are parceled into lots and sold
to various homebuilders or sold as undeveloped tracts of land. The Third-party Management segment
includes results of operations for projects where the Company manages, leases and/or develops
properties for other owners. The Multi-family segment includes results of operations for the
development and sale of multi-family real estate. Other includes compensation for employees other
than those in the specific aforementioned areas, general corporate overhead costs, interest expense
for consolidated entities as financing decisions are made at the corporate level (with the
exception of joint venture interest expense, which is included in joint venture results), minority
interest in income of consolidated subsidiaries, income taxes, depreciation, and preferred
dividends, as well as the operations of the Industrial properties, which are not material for
separate presentation.
16
Company management evaluates the performance of its reportable segments in part based on funds
from operations available to common stockholders (FFO). FFO is a supplemental operating
performance measure used in the real estate industry. The Company calculated FFO using the
National Association of Real Estate Investment Trusts (NAREIT) definition of FFO, which is net
income available to common stockholders (computed in accordance with GAAP), excluding extraordinary
items, cumulative effect of change in accounting principle and gains or losses from sales of
depreciable property, plus depreciation and amortization of real estate assets, and after
adjustments for unconsolidated partnerships and joint ventures to reflect FFO on the same basis.
FFO is used by industry analysts, investors and the Company as a supplemental measure of an
equity REITs operating performance. Historical cost accounting for real estate assets implicitly
assumes that the value of real estate assets diminishes predictably over time. Since real estate
values instead have historically risen or fallen with market conditions, many industry investors
and analysts have considered presentation of operating results for real estate companies that use
historical cost accounting to be insufficient by themselves. Thus, NAREIT created FFO as a
supplemental measure of a REITs operating performance that excludes historical cost depreciation,
among other items, from GAAP net income. Management believes that the use of FFO, combined with
the required primary GAAP presentations, has been fundamentally beneficial, improving the
understanding of operating results of REITs among the investing public and making comparisons of
REIT operating results more meaningful. Company management evaluates the operating
performance in part based on FFO. Additionally, the Company uses FFO and FFO per share,
along with other measures, to assess performance in connection with evaluating and granting
incentive compensation to its officers and other key employees.
Segment net income, a breakout of assets, investment in joint ventures and capital
expenditures are not presented in the following tables. Management does not utilize these measures
when analyzing its segments or when making resource allocation decisions, and therefore this
information is not provided. FFO is reconciled to net income on a total company basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party |
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2008 (in thousands) |
|
Office |
|
|
Retail |
|
|
Land |
|
|
Management |
|
|
Multi-Family |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net rental property revenues less rental property operating expenses |
|
$ |
16,147 |
|
|
$ |
6,872 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
384 |
|
|
$ |
23,403 |
|
Fee income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,915 |
|
|
|
|
|
|
|
2,821 |
|
|
|
21,736 |
|
Multi-family residential sales, net of cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
744 |
|
|
|
|
|
|
|
744 |
|
Residential, tract and outparcel sales, net of cost of sales |
|
|
|
|
|
|
1,551 |
|
|
|
279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,830 |
|
Other income |
|
|
2 |
|
|
|
353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
636 |
|
|
|
991 |
|
Gain on sale of undepreciated investment properties |
|
|
|
|
|
|
212 |
|
|
|
163 |
|
|
|
|
|
|
|
|
|
|
|
956 |
|
|
|
1,331 |
|
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,675 |
) |
|
|
|
|
|
|
(8,351 |
) |
|
|
(17,026 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,705 |
) |
|
|
(8,705 |
) |
Depreciation and amortization of non-real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,022 |
) |
|
|
(1,022 |
) |
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,975 |
) |
|
|
(1,975 |
) |
Funds from operations from unconsolidated joint ventures |
|
|
1,201 |
|
|
|
1,467 |
|
|
|
1,503 |
|
|
|
|
|
|
|
973 |
|
|
|
(26 |
) |
|
|
5,118 |
|
Minority interest in income of consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(766 |
) |
|
|
(766 |
) |
Benefit for income taxes from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(916 |
) |
|
|
(916 |
) |
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,812 |
) |
|
|
(3,812 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations available to common stockholders |
|
$ |
17,350 |
|
|
$ |
10,455 |
|
|
$ |
1,945 |
|
|
$ |
14,909 |
|
|
$ |
1,717 |
|
|
$ |
(25,445 |
) |
|
$ |
20,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,009 |
) |
Gain on sale of depreciated investment properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
6,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party |
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2007 (in thousands) |
|
Office |
|
|
Retail |
|
|
Land |
|
|
Management |
|
|
Multi-Family |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net rental property revenues less rental property operating
expenses |
|
$ |
12,676 |
|
|
$ |
4,847 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
599 |
|
|
$ |
18,122 |
|
Fee income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,453 |
|
|
|
|
|
|
|
3,060 |
|
|
|
10,513 |
|
Multi-family residential sales, net of cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
Residential, tract and outparcel sales, net of cost of sales |
|
|
|
|
|
|
767 |
|
|
|
440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,207 |
|
Other income, including gain on sale of undepreciated
investment properties |
|
|
(12 |
) |
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
455 |
|
|
|
439 |
|
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,581 |
) |
|
|
|
|
|
|
(8,138 |
) |
|
|
(14,719 |
) |
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(446 |
) |
|
|
(446 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,265 |
) |
|
|
(3,265 |
) |
Depreciation and amortization of non-real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(760 |
) |
|
|
(760 |
) |
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,054 |
) |
|
|
(1,054 |
) |
Funds from operations from unconsolidated joint ventures |
|
|
1,156 |
|
|
|
1,047 |
|
|
|
87 |
|
|
|
|
|
|
|
(3,345 |
) |
|
|
57 |
|
|
|
(998 |
) |
Minority interest in income of consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
286 |
|
|
|
286 |
|
Benefit for income taxes from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,806 |
|
|
|
1,806 |
|
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,812 |
) |
|
|
(3,812 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations available to common stockholders |
|
$ |
13,820 |
|
|
$ |
6,657 |
|
|
$ |
527 |
|
|
$ |
2,596 |
|
|
$ |
(3,348 |
) |
|
$ |
(12,936 |
) |
|
$ |
7,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,927 |
) |
Gain on sale of depreciated investment properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2008 (in thousands) |
|
Office |
|
|
Retail |
|
|
Land |
|
|
Management |
|
|
Multi-Family |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net rental property revenues less rental property operating
expenses |
|
$ |
47,328 |
|
|
$ |
17,452 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,208 |
|
|
$ |
65,988 |
|
Fee income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,311 |
|
|
|
|
|
|
|
17,785 |
|
|
|
37,096 |
|
Multi-family residential sales, net of cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
744 |
|
|
|
|
|
|
|
744 |
|
Residential, tract and outparcel sales, net of cost of sales |
|
|
|
|
|
|
|
|
|
|
3,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,051 |
|
Other income |
|
|
18 |
|
|
|
358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,915 |
|
|
|
3,291 |
|
Gain on sale of undepreciated investment properties |
|
|
619 |
|
|
|
3,586 |
|
|
|
3,898 |
|
|
|
|
|
|
|
|
|
|
|
2,120 |
|
|
|
10,223 |
|
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,985 |
) |
|
|
|
|
|
|
(25,493 |
) |
|
|
(44,478 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22,347 |
) |
|
|
(22,347 |
) |
Depreciation and amortization of non-real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,817 |
) |
|
|
(2,817 |
) |
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,279 |
) |
|
|
(4,279 |
) |
Funds from operations from unconsolidated joint ventures |
|
|
3,571 |
|
|
|
4,118 |
|
|
|
3,878 |
|
|
|
|
|
|
|
1,396 |
|
|
|
75 |
|
|
|
13,038 |
|
Minority interest in income of consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,688 |
) |
|
|
(1,688 |
) |
Benefit for income taxes from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,477 |
|
|
|
4,477 |
|
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,437 |
) |
|
|
(11,437 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations available to common stockholders |
|
$ |
51,536 |
|
|
$ |
25,514 |
|
|
$ |
10,827 |
|
|
$ |
7,566 |
|
|
$ |
2,140 |
|
|
$ |
(46,721 |
) |
|
$ |
50,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(39,302 |
) |
Gain on sale of depreciated investment properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
11,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2007 (in thousands) |
|
Office |
|
|
Retail |
|
|
Land |
|
|
Management |
|
|
Multi-Family |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net rental property revenues less rental property operating
expenses |
|
$ |
31,278 |
|
|
$ |
14,089 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,468 |
|
|
$ |
46,835 |
|
Fee income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,311 |
|
|
|
|
|
|
|
9,128 |
|
|
|
28,439 |
|
Multi-family residential sales, net of cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 |
|
|
|
|
|
|
|
44 |
|
Residential, tract and outparcel sales, net of cost of sales |
|
|
|
|
|
|
768 |
|
|
|
1,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,769 |
|
Other income |
|
|
3,480 |
|
|
|
729 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
730 |
|
|
|
4,939 |
|
Gain on sale of undepreciated investment properties |
|
|
|
|
|
|
12,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,539 |
|
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,216 |
) |
|
|
|
|
|
|
(25,797 |
) |
|
|
(45,013 |
) |
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(446 |
) |
|
|
(446 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,796 |
) |
|
|
(3,796 |
) |
Depreciation and amortization of non-real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,019 |
) |
|
|
(2,019 |
) |
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,172 |
) |
|
|
(2,172 |
) |
Funds from operations from unconsolidated joint ventures |
|
|
3,465 |
|
|
|
3,145 |
|
|
|
1,467 |
|
|
|
|
|
|
|
883 |
|
|
|
56 |
|
|
|
9,016 |
|
Minority interest in income of consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,418 |
) |
|
|
(1,418 |
) |
Benefit for income taxes from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,906 |
|
|
|
3,906 |
|
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,437 |
) |
|
|
(11,437 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations available to common stockholders |
|
$ |
38,223 |
|
|
$ |
31,270 |
|
|
$ |
2,468 |
|
|
$ |
5,812 |
|
|
$ |
927 |
|
|
$ |
(37,514 |
) |
|
$ |
41,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,065 |
) |
Gain on sale of depreciated investment properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
22,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
When reviewing the results of operations for the Company, management analyzes its rental
property operations and residential, tract and outparcel sales net of their related costs. Gains
on sales of investment properties and the property operations that are classified as discontinued
operations are also presented net of costs in the management reporting. These amounts are shown in
the segment tables above in the same net manner as shown to management. Certain adjustments are
required to reconcile the above segments information to the Companys consolidated revenues. These
items are eliminated from the segment reporting tables above as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
Reconciliation to Revenues on Consolidated Income Statement |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
Net rental property revenues less rental property operating
expenses |
|
$ |
23,403 |
|
|
$ |
18,122 |
|
|
$ |
65,988 |
|
|
$ |
46,835 |
|
Plus rental property operating expenses |
|
|
14,641 |
|
|
|
12,303 |
|
|
|
42,663 |
|
|
|
33,111 |
|
Fee income |
|
|
21,736 |
|
|
|
10,513 |
|
|
|
37,096 |
|
|
|
28,439 |
|
Multi-family residential sales, net of cost of sales |
|
|
744 |
|
|
|
(3 |
) |
|
|
744 |
|
|
|
44 |
|
Plus multi-family residential cost of sales |
|
|
4,715 |
|
|
|
23 |
|
|
|
4,715 |
|
|
|
(24 |
) |
Residential, tract and outparcel sales, net of cost of sales |
|
|
1,830 |
|
|
|
1,207 |
|
|
|
3,051 |
|
|
|
1,769 |
|
Plus residential, tract and outparcel cost of sales |
|
|
1,917 |
|
|
|
3,344 |
|
|
|
3,695 |
|
|
|
5,684 |
|
Less income from discontinued operations |
|
|
293 |
|
|
|
234 |
|
|
|
693 |
|
|
|
329 |
|
Other income |
|
|
991 |
|
|
|
439 |
|
|
|
3,291 |
|
|
|
4,939 |
|
|
|
|
|
|
Total consolidated revenues |
|
$ |
70,270 |
|
|
$ |
46,182 |
|
|
$ |
161,936 |
|
|
$ |
121,126 |
|
|
|
|
|
|
19
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Overview:
Cousins Properties Incorporated, (along with its subsidiaries and affiliates, collectively
referred to as the Company), is a real estate development company with experience in the
development, leasing, financing and management of office, retail and industrial properties in
addition to residential land development and the development and sale of multi-family products. As
of September 30, 2008, the Company held interests directly or through joint ventures in 24 office
properties totaling 7.6 million square feet, 14 retail properties totaling 4.8 million square feet,
and four industrial properties totaling 2.0 million square feet. These interests include office
and retail projects under development or redevelopment totaling 3.8 million square feet. The
Company had interests in two under-development multi-family projects projected to contain 208
for-sale units. The Company had 24 residential communities in various stages of development
directly or through joint ventures in which approximately 10,300 lots remain to be developed and/or
sold. In addition, the Company owned directly or through joint ventures approximately 8,300 acres
of land.
The Companys strategy is to produce stockholder returns by creating value through the
development of high quality, well-located office, retail, industrial, multi-family and residential
properties. The Company has developed substantially all of the real estate assets it owns. A key
element in the Companys strategy is to actively manage its portfolio of investment properties and,
at the appropriate times, to engage in timely and strategic recycling of its capital, either by
sales, financings or through contributions to ventures in which the Company retains an ownership
interest. These transactions seek to maximize the value of the assets the Company has created,
generate capital for additional development properties and return a portion of the value created to
the Companys stockholders.
Management continues to assess its opportunities in the current economic environment.
Management has seen the number of traditional development opportunities across its product types
decrease over the past years and does not expect this trend to change significantly in the next
nine to 12 months. Single-family residential markets continue to struggle and management expects
the number of lots sold in 2008 will be less than in 2007. Management believes retailers are more
reluctant to commit to new leases and management sees few opportunities for traditional office or
multi-family development within the next year. Management is optimistic that other, more
non-traditional, opportunities may present themselves to the Company. These opportunities could
include acquisition of single-family residential, office or retail developments whose developers or
lenders are experiencing problems and acquisition of retail or office projects with financing
problems. However, there can be no assurance that these non-traditional opportunities will
materialize.
Also, in the current economic environment, credit markets are making it difficult for real
estate companies to obtain new loans or to refinance maturing obligations. The Company has no
significant debt maturities in the remainder of 2008 or 2009. Management believes it has capacity,
through cash on hand and availability under its credit facility and construction lines, to complete
its ongoing development projects. The Company closely monitors the financial covenants contained
in its credit agreements. Development activities could decline and/or rental revenues could
decrease due to tenant defaults or lease terminations; however, the Company expects to remain in
compliance with its financial covenants for the foreseeable future.
20
Significant events during the three months ended September 30, 2008 included the following:
|
|
|
Sold two outparcels ground leased by Red Robin and Mens
Wearhouse at The Avenue Carriage Crossing for $3.3 million, generating a gain
of approximately $1.6 million. |
|
|
|
|
Through its CL Realty, L.L.C. (CL Realty) and Temco Associates, LLC (Temco) joint
ventures, sold three land tracts for $5.3 million, generating gains of $3.3 million. The
Companys share of these gains, pre-tax, was approximately $1.7 million. |
|
|
|
|
Through its 50 Biscayne joint venture, sold all of the remaining 120 residential units
for $30.3 million. At quarter end, this venture held seven unsold commercial units, three
of which closed in October 2008. |
|
|
|
|
Commenced closings of units at its 10 Terminus Place residential project. The Company
recognized approximately $744,000 of pre-tax gain on closings of nine of the 137 units. |
|
|
|
|
Received a pre-tax fee of approximately $13.5 million from a development contract,
partially offset by a commission of approximately $3.4 million. |
|
|
|
|
Celebrated the grand opening of Tiffany Springs MarketCenter, a 584,000 square foot
power center in Kansas City, Missouri, of which the Company owns 246,000 square feet. |
|
|
|
|
Entered into an $18.4 million mortgage loan secured by the Lakeshore Park Plaza office
building. This non-recourse loan matures August 1, 2012 and bears interest at 5.89%. |
Other highlights subsequent to quarter-end:
|
|
|
Sold its 3100 Windy Hill Road office building for $12.5 million. The Company expects
to recognize a gain on sale of this building of approximately $2.5 million in the fourth
quarter of 2008. |
|
|
|
|
Entered into two $75 million interest rate swaps on floating-rate LIBOR-based
borrowings that fixes the Companys underlying LIBOR rate at 2.995% and 2.69% for two
years. The Company pays a spread in addition to LIBOR on its floating rate borrowings as
discussed in Note 2 to the condensed consolidated financial statements. |
Results of Operations:
Rental Property Revenues. Rental property revenues increased approximately $7.7 million (25%)
and $29.1 million (36%) in the three and nine month 2008 periods, respectively, compared to the
same 2007 periods. These increases, discussed in detail below, generally resulted from the opening
of newly-developed office and retail properties, plus increases in leasing at certain properties.
Rental property revenues from the office portfolio increased approximately $4.6 million (20%)
and $22.6 million (39%) in the three and nine month 2008 periods, respectively, as a result of the
following:
|
|
|
Increase of $3.0 million and $13.7 million in the three and nine month 2008 periods,
respectively, due to the second quarter 2007 opening of Terminus 100; |
|
|
|
|
Increase of $154,000 and $3.6 million in the three and nine month 2008 periods,
respectively, related to the American Cancer Society Center (the ACS Center), where
average economic occupancy increased; |
|
|
|
|
Increase of $231,000 and $2.2 million in the three and nine month 2008 periods,
respectively, related to 191 Peachtree Tower, where average economic occupancy
increased; and |
21
|
|
|
Increase of $1.1 million and $1.3 million in the three and nine month 2008 periods,
respectively, related to One Georgia Center, where average economic occupancy increased. |
Rental property revenues from the retail portfolio increased approximately $3.1 million (45%)
and $6.1 million (31%) in the three and nine month 2008 periods, respectively, as a result of the
following:
|
|
|
Increase of $377,000 and $1.6 million in the three and nine month 2008 periods,
respectively, related to increased average economic occupancy at San Jose MarketCenter,
which opened in the first quarter of 2006; |
|
|
|
|
Increase of $264,000 and $1.2 million in the three and nine month 2008 periods,
respectively, related to increased average economic occupancy at The Avenue Webb Gin,
which opened in the third quarter of 2006; |
|
|
|
|
Increase of $1.7 million and $2.6 million in the three and nine month 2008 periods,
respectively, related to The Avenue Forsyth, which opened in April 2008; and |
|
|
|
|
Increase of $635,000 for both the three and nine month 2008 periods related to Tiffany
Springs MarketCenter, which opened in July 2008. |
Rental Property Operating Expenses. Rental property operating expenses increased
approximately $2.3 million (19%) and $9.6 million (29%) in the three and nine month 2008 periods,
respectively, compared to the same 2007 periods as a result of the following:
|
|
|
Increase of $1.0 million and $3.6 million in the three and nine month 2008 periods,
respectively, related to the opening of Terminus 100; |
|
|
|
|
Increase of $665,000 and $985,000 in the three and nine month 2008 periods,
respectively, due to the openings of The Avenue Forsyth and Tiffany Springs MarketCenter; |
|
|
|
|
Increase of $392,000 and $3.4 million in the three and nine month 2008 periods,
respectively, related to the increased occupancy at 191 Peachtree Tower, the ACS Center,
One Georgia Center, San Jose MarketCenter, and The Avenue Webb Gin; |
|
|
|
|
Increase of $21,000 and $476,000 from the 2007 acquisition of the 221 Peachtree Center
Avenue parking deck and increased occupancy at the four North Point office properties;
and |
|
|
|
|
Increase of $128,000 and $610,000 from the Companys industrial portfolio, which
includes several recently developed and opened properties. |
Fee Income. Fee income increased $11.2 million and $8.7 million in the three and nine month
2008 periods, respectively, compared to the same 2007 periods. Fee income is comprised of
management fees, development fees and leasing fees, which the Company performs for joint ventures
in which it has an ownership interest and third party property owners. Fee income also includes
direct reimbursements of expenses from these owners. Fees and reimbursements vary between
quarters, due to the number of contracts with ventures and third party owners and the development
and leasing needs at the underlying properties, and could continue to vary in future periods based
on volume and composition of activities at the underlying properties.
The increase in fee income between periods is primarily the result of the receipt of a $13.5
million development fee in the third quarter of 2008. This fee was earned on a contract the
Company assumed in an acquisition of an entity several years ago. Pursuant to the contract, the
Company shares in the proceeds over cost from the sale of a building that the prior entity
developed in Texas. This building was sold in the third quarter for cash and a note from the
buyer. The fee recognized represents the Companys share of the cash proceeds. As the buyer makes
payments on the note, the
Company will share in these payments and anticipates recognizing additional fee income in
future
22
periods. Partially offsetting the increase in development fees was a decrease of $875,000
in both the three and nine month 2007 periods related to amounts the Company paid and was
reimbursed on behalf of the Ft. Gillem contract. None were incurred or reimbursed in 2008.
Management fees, including expense reimbursements, increased $369,000 and decreased $752,000
during the three and nine month 2008 periods, respectively. These amounts fluctuate as contracts
are gained and lost. The increase for the three month period is a result of an increase in 2008 of
2.3 million square feet in office buildings or retail centers under management. The decrease in
the nine month period is a result of the loss of 3.3 million in office buildings under management
in the fourth quarter of 2007.
Leasing fee income decreased $1.9 million and $2.8 million in the three and nine month 2008
periods, respectively, compared to the 2007 periods primarily due to changes in the level of
rollover and activity at the underlying properties for which the Company performs leasing services.
Multi-family Residential Sales and Cost of Sales. In the third quarter of 2008, the Company
commenced the closing of units at its 10 Terminus Place project. Nine units were closed which
caused the increase in sales of $5.4 million for both the three and nine month 2008 periods and the
increase in costs of sales of $4.7 million for both the three and nine month 2008 periods. Given
the current state of the condominium market in Atlanta, the Company cannot predict with certainty
the timing of closing or pricing for the remaining units at 10 Terminus Place. While management
believes that the 10 Terminus Place units are well-positioned from a pricing and quality
standpoint, many factors, including the ability of buyers to obtain financing on favorable terms,
will affect the remaining unit sales. In addition, the Company regularly reviews all its projects,
including 10 Terminus Place, for impairment indicators which could signal that an impairment
exists. Management does not believe any indicators exist at this time at this project, but we will
continue to evaluate this project and circumstances in the future could result in a different
outcome.
Residential Lot and Outparcel Sales and Cost of Sales. Residential lot and outparcel sales
and cost of sales are discussed in detail below.
Residential Lot Sales and Cost of Sales The Companys residential lot business
consists of projects that are consolidated, for which income is recorded in the residential lot and
outparcel sales and cost of sales line items, and projects that are owned through joint ventures in
which the Company is a 50% partner with Temco and CL Realty, for which income is recorded in income
from unconsolidated joint ventures. The number of lots sold for the nine month periods were as
follows:
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
Consolidated projects |
|
|
12 |
|
|
|
45 |
|
Temco |
|
|
8 |
|
|
|
65 |
|
CL Realty, L.L.C. |
|
|
145 |
|
|
|
293 |
|
|
|
|
Total |
|
|
165 |
|
|
|
403 |
|
|
|
|
Demand for residential lots is down significantly as a result of general market conditions and
as a result of limited demand in the Companys and its ventures principal markets in Texas,
Florida and metropolitan Atlanta. Builders, the primary customers for such residential lots, have
a general oversupply of inventory in the Companys markets and are working to reduce inventory
levels before they consider buying additional lots. In addition, many home builders are
experiencing serious
financial difficulties in the current economic environment, and the recent changes in credit
availability for home buyers and homebuilders have made it more difficult to obtain financing for
purchasers. Management is closely monitoring market developments but is currently unable to
predict when markets will improve. Management expects these market conditions to continue to
negatively impact residential lot sales and have an adverse impact on the Companys results of
23
operations until such time as the residential lot markets improve. Therefore, consistent with
current market trends, the Company anticipates residential lot sales for the rest of 2008, like
those year-to-date for 2008 and for 2007, will be lower than those the Company experienced in
recent years, both at consolidated projects and at Temco and CL Realty. In addition, the Company expects for the demand for residential lots to continue to be low into 2009.
Despite the economic downturn in the residential lot business, the Company has recorded no
impairment charges in 2008. On a quarterly basis, the Company analyzes its consolidated land and
lot holdings in accordance with SFAS No. 144 by reviewing these
assets for indicators of impairment. If there are indicators of
impairment, the Company analyzes the projected undiscounted cash
flows to be generated by the assets as it considers substantially all of these assets to be held for use
under SFAS No. 144. The Company also analyzes its investment in CL Realty and Temco in accordance
with APB No. 18 to determine whether an impairment exists and, if so, whether such impairment is
deemed to be temporary or other-than-temporary. In addition, the Company is exposed to its share of any impairment
charge on any individual asset at CL Realty and Temco. Given the continuing uncertainty in the residential market, there
can be no guarantee that the Company will not record an impairment charge pursuant to SFAS No. 144
or APB No. 18 in the future.
Residential lot sales for consolidated properties decreased $2.4 million and $3.9 million
between the three and nine month 2008 periods and the same 2007 periods. Residential lot cost of
sales decreased $2.2 million and $3.6 million between the three and nine month 2008 and 2007
periods. The change in residential lot cost of sales was partially due to the number of lots sold
during the periods and partially to fluctuations in gross profit percentages used to calculate the
cost of sales for residential lot sales in certain of the residential developments.
Outparcel Sales and Cost of Sales Outparcel sales increased $1.6 million and $3.2
million, respectively, between the three and nine month 2008 and 2007 periods, respectively.
Outparcel cost of sales increased $766,000 and $1.6 million between the three and nine month 2008
and 2007 periods, respectively. Both of these changes are due to three outparcel sales in 2008
(one in the first quarter and two in the third quarter), compared to one outparcel sale in the
third quarter of 2007.
Interest and Other. Interest and other income increased $552,000 (126%) in the three month
2008 period compared to the same 2007 period and decreased $1.6 million (33%) between the nine
month 2008 and 2007 periods as a result of the following:
|
|
|
Termination fees increased $372,000 and decreased $3.8 million in the three and nine
month 2008 periods, respectively. The increase in the three month period is due to a fee
of $353,000 in the third quarter of 2008 at The Avenue Webb Gin, with no corresponding
third quarter 2007 fee. The decrease in the nine month period is due primarily to a $3.5
million termination fee recognized in the first quarter of 2007 from a lease terminated
at the ACS Center; |
|
|
|
|
Increase in interest income of approximately $200,000 and $1.2 million in the three
and nine month 2008 periods, respectively, due to an increase in notes receivable
outstanding; and |
|
|
|
|
Increase in other income of approximately $832,000 in the nine month 2008 period,
mainly due to the sale of certain miscellaneous assets. |
General and Administrative Expenses. General and administrative expenses increased $2.3
million (16%) in the three month 2008 period and decreased $535,000 (1%) in the nine month 2008
period due to the following:
|
|
|
Increase of $3.3 million and $3.0 million in employee leasing commissions in the three
and nine month periods, respectively, due to the development fee recognized in the third
quarter of 2008, as described in the fee income section above. The arrangement called for
a payment to an employee for 25% of any revenues earned, and therefore $3.4 million of the
increase in employee leasing commissions relates to the cost of earning this development
income.
|
24
|
|
|
Leasing commission expense otherwise decreased, as leasing activity at third party
managed projects, for which the Company earns fee income and pays related commissions to
employees, has declined; |
|
|
|
|
Increase in charitable contributions of $992,000 in both the three and nine month 2008
periods compared to the same 2007 periods as a result of the Company making a $1.0 million
payment to fund its corporate foundation in the third quarter 2008; |
|
|
|
|
Decrease of $1.5 million and $1.9 million in stock-based compensation expense for the
three and nine month 2008 periods, respectively. The Company recognizes compensation
expense for its restricted stock units (RSUs) based either on the current fair market value
of its common stock or using certain modeling techniques for its performance-based RSUs.
The changes in stock prices, vesting in such awards and the decline in the overall economic
conditions result in changes in values from period to period; |
|
|
|
|
Decrease of $1.5 million in salaries and benefits, net of amounts capitalized to
projects under development, in the nine month 2008 period compared to the same 2007 period.
The Company reduced staffing and eliminated its Industrial Division at the end of the first
quarter of 2008. In addition, salaries, benefits and other expenses reimbursed by third
party and joint venture management contracts decreased due to a reduced number of third
party contracts between periods. Salaries and benefits, net of amounts capitalized, remain
relatively flat between the three month 2008 and 2007 periods. Although salaries and
benefits decreased during the three months periods due to reduced staffing, amounts
capitalized against the salaries and benefits decreased due to fewer development projects; |
|
|
|
|
Decrease of $625,000 in rent expense and moving costs in the nine month 2008 period. In
the second quarter of 2007, the Company relocated its corporate headquarters to 191
Peachtree Tower, which is owned by the Company, and rent for the Companys corporate
headquarters is no longer included in expense; and |
|
|
|
|
Decrease of approximately $121,000 and $415,000 in professional fees in the three and
nine month 2008 periods, respectively, a large portion of which related to legal fees. In
the 2007 periods, the Company incurred higher legal costs for additional work performed in
order to comply with new SEC rules and regulations related to proxy filings and related to
potential venture formations and other projects. |
Depreciation and Amortization. Depreciation and amortization increased approximately $2.9
million (28%) and $9.0 million (32%) between the three and nine month 2008 periods, respectively,
when compared to the 2007 periods, primarily as a result of the following:
|
|
|
Increase of $1.2 million and $5.1 million in the three and nine month 2008 periods,
respectively, related to the opening of Terminus 100; |
|
|
|
|
Increase of $1.0 million and $1.4 million in the three and nine month 2008 periods,
respectively, from the openings of The Avenue Forsyth and Tiffany Springs MarketCenter; |
|
|
|
|
Increase of $270,000 and $715,000 in the three and nine month 2008 periods,
respectively, from the openings of several industrial properties Lakeside Ranch Business
Park, King Mill Distribution Park Building 3B, and Jefferson Mill Business Park Building
A; and |
|
|
|
|
Increase of $325,000 and $1.4 million in the three and nine month 2008 periods,
respectively, from increased amortization of tenant improvements due to the increased
occupancy at 191
Peachtree Tower, the ACS Center, One Georgia Center, San Jose MarketCenter, and The Avenue
Webb Gin. |
Interest Expense. Interest expense increased approximately $5.4 million and $18.6 million in
the three and nine month 2008 periods, respectively, compared to the same 2007 periods. The
increases are partially the result of an increase in interest expense due to the following:
25
|
|
|
An increase related to mortgage notes payable entered into in 2007 for Terminus 100, the
ACS Center and San Jose MarketCenter; and |
|
|
|
|
The increase in interest expense was partially offset by a decrease in the average
amounts drawn on the Companys credit facility from the 2007 to 2008 nine-month periods. |
The increases in interest expense are also the result of decreases in capitalized interest for
the periods associated with the following:
|
|
|
The completion of several properties in development or lease-up including Terminus 100,
The Avenue Webb Gin, The Avenue Forsyth, Tiffany Springs MarketCenter, the 50 Biscayne
multi-family project and The Avenue Murfreesboro; and |
|
|
|
|
The suspension of construction on certain residential projects that are wholly-owned or
owned in joint ventures. |
Other Expense. Other expense increased $921,000 and $2.1 million in the three and nine month
2008 periods, respectively, mainly due to an increase in predevelopment expenses during the
periods. The Company charged costs related to certain predevelopment projects to expense during
2008 which it determined were no longer probable of being developed.
Benefit for Income Taxes from Operations. Benefit for income taxes from operations decreased
approximately $2.7 million to a provision for income taxes between the three month 2007 and 2008
periods. The benefit increased approximately $571,000 between the nine month 2008 and 2007
periods. The decrease in the three month period is related to the $13.5 million development fee
noted above as it was recorded in a subsidiary of CREC, which also
partially offset the increase in the nine month benefit. The increase in the benefit for the nine
month period is a result of the following:
|
|
|
Decrease in leasing fee income; and |
|
|
|
|
Increase in interest expense on borrowings between the
Company and CREC, due to an increase in amounts outstanding and
interest rates charged. |
Income from Unconsolidated Joint Ventures. Income from unconsolidated joint ventures
increased approximately $4.4 million and $1.6 million in the three and nine month 2008 periods,
respectively, compared to the same 2007 periods, due to the following. (All amounts discussed
reflect the Companys share of joint venture income based on its ownership interest in each joint
venture).
|
|
|
Increase in income from TRG of approximately $4.3 million and $513,000 in the three and
nine month 2008 periods, respectively. TRG recognized income on its condominium units
under contract for sale using the percentage of completion method of accounting during the
first half of 2007 and previous years. A portion of previously recognized income was
reversed in the third quarter of 2007, when it was determined that all of the requirements
for revenue recognition under the percentage of completion method were no longer being met.
The income that was generated at TRG in 2008 included revenues from units that closed
under the completed contract method of accounting and income from forfeited security
deposits on units that did not close. TRG closed substantially all of its residential
units in late 2007 and 2008 at a gain, and holds seven commercial units at September 30,
2008 (three of which closed in October 2008). |
|
|
|
|
Increase in income from CL Realty of approximately $674,000 and $1.7 million in the
three and nine month 2008 periods, respectively, compared to the same 2007 periods. This
venture recognized revenue from two mineral rights lease bonus payments in 2008, one in the
first quarter and one in the second quarter. In addition, in 2008, the venture recognized
income from potential lot buyers forfeiting their deposits, and gains from land tract sales
at certain of the ventures residential developments. This increase was partially offset
by a decrease in lots sold from 68 in the third quarter 2007 to 48 in the third quarter of
2008, and a decrease from |
26
|
|
|
293 in the first nine months of 2007 to 145 in the same 2008
period. See additional discussion in the Residential Lot and Outparcel Sales and Cost of
Sales section above. |
|
|
|
Decrease in income from CP Venture Two LLC of $1.3 million in both the three and nine
month 2008 periods compared to the same 2007 periods due to the third quarter 2007 sale of
the Mansell Crossing Phase II retail center, of which the Companys share of gain was $1.2
million. |
|
|
|
|
Increase in income from Temco of $714,000 and $620,000 in the three and nine month 2008
periods, respectively. Temco recognized gains from land tract sales in 2008 compared to no
sales in 2007. The increase was partially offset by a decrease in lots sold from 20 in the
third quarter of 2007 to no lot sales in the third quarter of 2008, and a decrease from 65
in the first nine months of 2007 to 8 in the same 2008 period. |
Gain on Sale of Investment Properties. The $10.4 million gain for the nine month 2008 period
consisted primarily of the following:
|
|
|
Gain from the sale of undeveloped land from the Companys North Point land holdings
($3.7 million); |
|
|
|
|
Gain from the sale of undeveloped land from the Jefferson Mill project land holdings
($748,000); |
|
|
|
|
Gain from the sale of undeveloped land adjacent to The Avenue Forsyth project ($3.6
million); |
|
|
|
|
Gain from a land tract sale at the Cedar Grove residential development ($163,000); |
|
|
|
|
Gain from the condemnation of land at Cosmopolitan Center ($619,000); |
|
|
|
|
Gain from the sale of certain of the Companys miscellaneous assets ($956,000); and |
|
|
|
|
Gain from the sale of the Companys airplane ($415,000). |
The 2007 gain consisted primarily of the sale of undeveloped land near the Companys Avenue
Carriage Crossing project.
Discontinued Operations. Income from discontinued operations (including gain on sale of
investment properties) decreased $9.9 million and $18.2 million in the three and nine month 2008
periods, respectively, compared to the same 2007 periods. Properties treated as discontinued are
as follows:
|
|
|
In the first quarter of 2007, the Company sold five sites under ground lease at the
Companys North Point project; |
|
|
|
|
In the third quarter of 2007, the Company sold the 3301 Windy Ridge Parkway office
building; and |
|
|
|
|
In September 2008, the 3100 Windy Hill Road office building was placed under contract,
and is therefore categorized as held-for-sale on the condensed consolidated balance sheet.
The results of operations for all periods presented were reclassified to discontinued operations.
The contract closed in October 2008 at an estimated gain of $2.5 million. |
Discussion of New Accounting Pronouncements. On January 1, 2008, the Company adopted EITF No.
06-8, Applicability of the Assessment of a Buyers Continuing Investment under FASB Statement No.
66, Accounting for Sales of Real Estate, for Sales of Condominiums (EITF 06-8), which provides
guidance for determining the adequacy of a buyers continuing investment and the appropriate profit
recognition in the sale of individual units in a condominium project. EITF 06-8 requires that
companies evaluate the adequacy of a buyers continuing investment in recognizing
27
condominium
revenues on the percentage of completion method by applying paragraph 12 of Statement No. 66 to the
level and timing of deposits received on contracts for condominium sales. This adoption had no
effect on financial position or results of operations in the nine months ended September 30, 2008,
but the Company anticipates that the accounting under EITF 06-8 could have a material effect on the
timing of revenue recognition for future multi-family residential projects.
On January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS)
No. 157, Fair Value Measurements for non-financial assets and liabilities. Fair value is
defined as the price that would be received to sell an asset or paid to transfer a liability in an
orderly transaction between market participants at the measurement date. Depending on the nature
of the asset or liability, the Company uses various valuation techniques and assumptions when
estimating fair value. In accordance with SFAS No. 157, the Company applied the following fair
value hierarchy:
Level 1 Assets or liabilities for which the identical item is traded on an active exchange,
such as publicly-traded instruments or futures contracts.
Level 2 Assets and liabilities valued based on observable market data for similar
instruments.
Level 3 Assets or liabilities for which significant valuation assumptions are not readily
observable in the market; instruments valued based on the best available data, some of which is
internally-developed, and considers risk premiums that a market participant would require.
When determining the fair value measurements for assets and liabilities required or permitted
to be recorded at and/or marked to fair value, the Company considers the principal or most
advantageous market in which it would transact and considers assumptions that market participants
would use when pricing the asset or liability. When possible, the Company looks to active and
observable markets to price identical assets or liabilities. When identical assets and liabilities
are not traded in active markets, the Company looks to market observable data for similar assets
and liabilities. Nevertheless, certain assets and liabilities are not actively traded in observable
markets and the Company must use alternative valuation techniques to derive a fair value
measurement. The Company applied the provisions of SFAS No. 157 in recording its interest rate
swap at fair value (Level 2; discussed further in Note 2 herein). The adoption of SFAS No. 157 did
not have a material impact on the Companys results of operations or financial condition.
The Company consolidates various ventures that are involved in the ownership and/or
development of real estate and records the other partners interest as a minority interest. In
December 2007, the Financial Accounting Standards board issued SFAS No. 160, Noncontrolling
Interests in Consolidated Financial Statements, which will result in amounts formerly reflected as
minority interests be classified as noncontrolling interests, in addition to different accounting
requirements for these interests. The Company will adopt SFAS 160 on January 1, 2009. During 2008,
certain revisions were also made to EITF D-98, Classification and Measurement of Redeemable
Securities, which clarified that certain minority interests with redemption provisions which are
outside the Companys control, commonly referred to as redeemable minority interests, were within
the scope of EITF D-98. Certain venture agreements contain provisions which require the Company to
purchase the minority partners interest at fair value, upon demand on or after a future date. The
Company estimated the maximum redemption value of these interests at September 30, 2008 and
disclosed such on its condensed consolidated balance sheet. The
Company is still evaluating the effect the
adoption of SFAS 160 will have on its consolidated financial
statements. However, the Company has determined that upon adoption, and in conjunction with the requirements of EITF D-98, an adjustment
for the then fair value of redeemable minority interests will be required. This adjustment will ultimately increase the carrying value of redeemable minority interests to the redemption value with a corresponding charge
to equity. Under EITF D-98, the Company will have a choice of either accreting redeemable minority interest to its redemption value over the redemption period or recognizing changes in the redemption value immediately as they occur. The Company is currently evaluating these options and has not yet concluded as to which
approach it will take.
28
Funds From Operations. The following table shows Funds From Operations Available to Common
Stockholders (FFO) and the related reconciliation to net income available to common stockholders
for the Company. The Company calculated FFO in accordance with the National Association of Real
Estate Investment Trusts (NAREIT) definition, which is net income available to common
stockholders (computed in accordance with accounting principles generally accepted in the United
States (GAAP)), excluding extraordinary items, cumulative effect of change in accounting
principle and gains or losses from sales of depreciable property, plus depreciation and
amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint
ventures to reflect FFO on the same basis.
FFO is used by industry analysts and investors as a supplemental measure of an equity REITs
operating performance. Historical cost accounting for real estate assets implicitly assumes that
the value of real estate assets diminishes predictably over time. Since real estate values instead
have historically risen or fallen with market conditions, many industry investors and analysts have
considered presentation of operating results for real estate companies that use historical cost
accounting to be insufficient by themselves. Thus, NAREIT created FFO as a supplemental measure of
REIT operating performance that excludes historical cost depreciation, among other items, from GAAP
net income. The use of FFO, combined with the required primary GAAP presentations, has been
fundamentally beneficial, improving the understanding of operating results of REITs among the
investing public and making comparisons of REIT operating results more meaningful. Company
management evaluates the operating performance of its reportable segments based in part on FFO.
Additionally, the Company uses FFO and FFO per share, along with other measures, to assess
performance in connection with evaluating and granting incentive compensation to its officers and
other key employees.
The reconciliation of net income available to common stockholders to funds from operations is
as follows ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Available to Common Stockholders |
|
$ |
6,978 |
|
|
$ |
7,849 |
|
|
$ |
11,728 |
|
|
$ |
22,651 |
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated properties |
|
|
13,272 |
|
|
|
10,380 |
|
|
|
37,148 |
|
|
|
28,109 |
|
Discontinued properties |
|
|
138 |
|
|
|
174 |
|
|
|
486 |
|
|
|
672 |
|
Share of unconsolidated joint ventures |
|
|
1,621 |
|
|
|
1,133 |
|
|
|
4,485 |
|
|
|
3,303 |
|
Depreciation of furniture, fixtures and equipment and amortization
of specifically identifiable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated properties |
|
|
(989 |
) |
|
|
(752 |
) |
|
|
(2,720 |
) |
|
|
(1,999 |
) |
Discontinued properties |
|
|
(6 |
) |
|
|
(7 |
) |
|
|
(19 |
) |
|
|
(19 |
) |
Share of unconsolidated joint ventures |
|
|
(27 |
) |
|
|
(1 |
) |
|
|
(78 |
) |
|
|
(1 |
) |
Gain on sale of investment properties, net of applicable
income tax provision: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
(1,387 |
) |
|
|
(355 |
) |
|
|
(10,391 |
) |
|
|
(4,857 |
) |
Discontinued properties |
|
|
|
|
|
|
(9,872 |
) |
|
|
|
|
|
|
(18,014 |
) |
Share of unconsolidated joint ventures |
|
|
|
|
|
|
(1,232 |
) |
|
|
|
|
|
|
(1,198 |
) |
Gain on sale of undepreciated investment properties |
|
|
1,331 |
|
|
|
(1 |
) |
|
|
10,223 |
|
|
|
12,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations Available to Common Stockholders |
|
$ |
20,931 |
|
|
$ |
7,316 |
|
|
$ |
50,862 |
|
|
$ |
41,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
Liquidity and Capital Resources:
Financial Condition.
The Company had a number of projects in its development pipeline at September 30, 2008, as
well as one existing office building included in operating properties on its Condensed
Consolidated Balance Sheet that will require significant capital to effect leasing and
redevelopment activities. Management believes that the Company has the capacity to complete
these projects with cash on hand plus availability under its credit facility and construction
lines. The Company does not foresee the need to access the capital markets in order to complete
its current projects. In addition, the Company is not exposed to significant debt maturities in
2008 or 2009. Management estimates that the Company has the ability to repay these near-term
maturities with the availability noted above. The financial condition of the Company is
discussed in further detail below.
At September 30, 2008, the Company was subject to the following contractual obligations and
commitments ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
328,634 |
|
|
$ |
4,921 |
|
|
$ |
223,713 |
|
|
$ |
100,000 |
|
|
$ |
|
|
Mortgage notes payable |
|
|
524,137 |
|
|
|
2,228 |
|
|
|
121,681 |
|
|
|
251,846 |
|
|
|
148,382 |
|
Interest commitments under notes payable (1) |
|
|
216,040 |
|
|
|
50,771 |
|
|
|
91,723 |
|
|
|
37,630 |
|
|
|
35,916 |
|
Operating leases (ground leases) |
|
|
15,182 |
|
|
|
93 |
|
|
|
194 |
|
|
|
204 |
|
|
|
14,691 |
|
Operating leases (all other) |
|
|
830 |
|
|
|
405 |
|
|
|
381 |
|
|
|
44 |
|
|
|
|
|
|
|
|
Total contractual obligations |
|
$ |
1,084,823 |
|
|
$ |
58,418 |
|
|
$ |
437,692 |
|
|
$ |
389,724 |
|
|
$ |
198,989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Letters of credit |
|
$ |
4,567 |
|
|
$ |
4,567 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Performance bonds |
|
|
7,703 |
|
|
|
6,450 |
|
|
|
1,253 |
|
|
|
|
|
|
|
|
|
Estimated development commitments |
|
|
162,147 |
|
|
|
100,193 |
|
|
|
58,433 |
|
|
|
3,521 |
|
|
|
|
|
Unfunded tenant improvements |
|
|
5,810 |
|
|
|
5,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commitments |
|
$ |
180,227 |
|
|
$ |
117,020 |
|
|
$ |
59,686 |
|
|
$ |
3,521 |
|
|
$ |
|
|
|
|
|
|
|
|
(1) |
|
Interest on variable rate obligations is based on rates effective as of September 30, 2008. |
The Company maintains an interest rate swap agreement with a notional amount of $100 million
in order to manage its interest rate risk under the Term Facility. This swap was designated as a
cash flow hedge and effectively fixes the underlying LIBOR rate of the Term Facility at 5.01%. The
interest rate on the Term Facility is equal to LIBOR plus a spread, as defined by the term loan
agreement. At September 30, 2008, the spread over LIBOR was 0.90%. The fair value of the interest
rate swap agreement at September 30, 2008 was a liability of approximately $4.5 million, which is
recorded in accounts payable and accrued liabilities on the Condensed Consolidated Balance Sheet.
The change in value of the interest rate swap is recorded in Accumulated Other Comprehensive Income
(OCI), which is included in the equity section of the Condensed Consolidated Balance Sheet.
Ineffectiveness is analyzed on a quarterly basis and is recorded in the Condensed Consolidated
Statements of Income. There was no ineffectiveness in the nine months ended September 30, 2008.
Subsequent to quarter-end, the Company entered into two interest rate swap agreements with
notional amounts of $75 million each in order to manage interest rate risk associated with
floating-rate LIBOR-based borrowings. These swaps were designated as cash flow hedges and
effectively fix a portion of the underlying LIBOR rate on Company borrowings one at 2.995% and
the other at 2.69%. Payments made or received under the interest rate swap agreements will be
recorded in interest expense on the Condensed Consolidated Statements of Income. The Company will
not be utilizing the shortcut method of accounting for these instruments and will follow the
hypothetical derivative method as outlined in the Derivative Implementation Groups No. G7, Cash
Flow
30
Hedges: Measuring the Ineffectiveness of a Cash Flow Hedge under Paragraph 30(b) when the
Shortcut Method is not Applied. The change in value of the interest rate swaps will be recorded
in OCI, which is included in the equity section of the Condensed Consolidated Balance Sheet.
Ineffectiveness will be analyzed on a quarterly basis and any ineffectiveness recorded in the
Condensed Consolidated Statements of Income.
As of September 30, 2008, the Company had $221.0 million drawn on its $500 million credit
facility and had $54.6 million in cash and cash equivalents. The amount available under this
credit facility is reduced by outstanding letters of credit, which were approximately $4.6 million
at
September 30, 2008. These amounts are available to fund operations, ongoing development
activities and capital expenditures, among other things. The Companys interest rate on its credit
facility is LIBOR plus a spread based on certain of the Companys ratios and other factors, and
interest is due periodically as defined by the loan agreement. As of September 30, 2008, the
spread over LIBOR for the credit facility was 0.95%.
The Company expects its credit facility and cash on hand to be the primary funding source for
its contractual obligations and commitments in the near term. The Company may obtain long-term
mortgage debt on some of its recently developed, unencumbered assets, to the extent available and
with acceptable terms, to help fund its commitments.
In June 2008, the Company repaid its mortgage note secured by Lakeshore Park Plaza. In July
2008, the Company executed a new, non-recourse mortgage loan for $18.4 million secured by the
Lakeshore Park Plaza property. This loan matures August 1, 2012 and bears interest at 5.89%.
Additional Financial Condition Information
The Companys mortgage debt is primarily non-recourse fixed-rate mortgage notes secured by
various real estate assets. Many of the Companys non-recourse mortgages contain covenants which,
if not satisfied, could result in acceleration of the maturity of the debt. The Company expects
that it will either refinance the non-recourse mortgages at maturity or repay the mortgages with
proceeds from other financings.
As of September 30, 2008, the weighted average interest rate on the Companys consolidated
debt was 5.87%, and the Companys consolidated debt to total market capitalization ratio was
37.25%.
The Company may also generate capital through the issuance of securities that includes, but is
not limited to, common or preferred stock under an existing shelf registration statement. As of
September 30, 2008, the Company had approximately $100 million available for issuance under this
registration statement.
Over the long term, the Company will continue to actively manage its portfolio of income
producing properties and strategically sell assets to capture value for stockholders and to recycle
capital for future development activities. The Company expects to utilize indebtedness to fund
future commitments and to place long-term permanent mortgages on selected assets as well as utilize
construction facilities for other development assets. The Company may enter into additional joint
venture arrangements to help fund future developments and may enter into additional structured
transactions with third parties. While the Company does not presently foresee the need to issue
common equity in the future, it will evaluate all public equity sources and select the most
appropriate options as capital is required.
The Companys business model is dependent upon raising capital to meet development
obligations. If one or more sources of capital are not available when required, the Company may be
forced to raise capital on potentially unfavorable terms which could have an adverse effect on the
Companys financial position or results of operations.
31
Cash Flows.
Cash Flows from Operating Activities. Net cash provided by operating activities
increased $3.8 million between the nine months ended September 30, 2007 and the corresponding 2008
period. This increase is a result of higher cash flows from operating properties, offset by an
increase in interest paid. See rental property
revenues and operating expenses sections above for a discussion of the properties which contributed
to the increase in cash flows from operating activities and the interest expense section for a
discussion of that increase. Further offsetting the increase in cash provided by operating
activities was an increase in multi-family development expenditures
due to the construction of the Companys 10 Terminus Place condominium project in Atlanta, Georgia.
Cash Flows from Investing Activities. Net cash used in investing activities decreased
$100.5 million between the nine months ended September 30, 2007 and the corresponding 2008 period.
Property acquisition and development expenditures decreased $100.9 million between the 2007 and
2008 periods due to fewer projects under development. Distributions from unconsolidated joint
ventures in excess of income increased $22.9 million primarily due to increased distributions from
TRG from the closing of substantially all of its condominium units in
2008. Also, expenditures for
other assets decreased $7.5 million primarily due to a decrease in capitalized predevelopment
expenditures and lease inducements paid during the 2007 period. These decreases were partially offset by the $19.3 million in cash received in 2007 as
additional consideration related to the 2006 formation of CP Venture IV LLC. Additionally,
contributions to the Companys unconsolidated joint ventures
increased $13.6 million,
primarily due to construction-related funding of the Palisades West
LLC office buildings in
2008.
Cash Flows from Financing Activities. Net cash provided by financing activities
decreased $61.0 million between the nine months ended September 30, 2007 and the corresponding 2008
period. Proceeds from other notes payable decreased $144.0 million as a result of the 2007
financing of its American Cancer Society Center property and refinancing of its non-recourse
mortgage note payable secured by the 100 and 200 North Point Center Office buildings, totaling
$161.0 million. In 2008, the Company obtained new financing on its Lakeshore Park Plaza mortgage
note for approximately $18.4 million. Repayments of other notes payable decreased by $13.7
million, primarily due to the repayment of the previous Lakeshore Park Plaza mortgage note in 2008
of $8.8 million versus the repayment of $22.4 million in 2007 related to the refinancing of its
non-recourse mortgage note payable secured by the 100 and 200 North Point Center Office buildings.
The net borrowings under the Companys credit, term and construction facilities increased in 2008
by $64.5 million, due primarily to the Company obtaining proceeds in 2007 by means other than its
facility (as discussed above in other notes payable), and due to the
Company drawing on its facility to maintain a higher level of cash on
hand. Common stock issued, net of expenses,
decreased $4.1 million due to a decrease in options exercised under the Companys stock option
plans. Partially offsetting the decreases in net cash provided by financing activities was the
purchase of approximately $7.7 million of treasury stock in
2007, with no purchases in the 2008
comparable period.
Dividends. During the nine months ended September 30, 2008, the Company paid common
and preferred dividends of $68.4 million, which it funded with cash provided by operating
activities, proceeds from investment property sales and distributions from unconsolidated joint
ventures in excess of income. During the 2007 period, the Company paid common and preferred
dividends of $69.1 million which it funded with cash provided by operating activities, proceeds
from investment property sales and proceeds from venture formation. For the foreseeable future,
the Company intends to fund its quarterly distributions to common and preferred stockholders with
cash provided by operating activities, proceeds from investment property sales, distributions from
unconsolidated joint ventures, and indebtedness, if necessary. The Company reviews, on a quarterly
basis, the amount of
32
the common dividend in light of current and projected future cash flows from the sources noted
above, as well as requirements to maintain its REIT status.
Off Balance Sheet Arrangements
The Company has a number of off balance sheet joint ventures with varying structures. At
September 30, 2008, the Companys unconsolidated joint ventures had aggregate outstanding
indebtedness to third parties of approximately $425.3 million of which the Companys share was
$187.7 million. These loans are generally mortgage or construction loans, most of which are
non-recourse to the Company. Also, in certain instances, the Company provides non-recourse
carve-out guarantees on these non-recourse loans. The Company also has certain guarantees for the
repayment of the debt at the CF Murfreesboro Associates and Glenmore Garden Villas LLC ventures,
and performance and repayment guarantees at its Terminus 200 LLC venture. See the Companys Annual
Report on Form 10-K for the year ended December 31, 2007 for detailed information on these
guarantees. An estimate of the liability associated with these guarantees was made upon entering
into the guarantee, and there have been no material changes in the Companys estimated liability
related to these guarantees in the nine months ended September 30, 2008. The unconsolidated joint
ventures also had performance bonds, which the Company guarantees, totaling approximately $2.3
million at September 30, 2008.
Several of these ventures are involved in the acquisition and development of real estate. As
capital is required to fund the acquisition and development of this real estate, the Company must
fund its share of the costs not funded by operations or outside financing. As of September 30,
2008, the Company had approximately $79.2 million in estimated construction commitments for its
office and retail unconsolidated joint ventures, anticipated to be funded by partner contributions
or outside financing at the venture level. The Company also estimates there will be further
acquisition and development expenditures at certain of its
residential joint ventures. Based on the
nature and timing of activities conducted in these ventures, management cannot estimate with any
degree of accuracy amounts that the Company may be required to fund in the short or long-term.
However, management does not believe that additional funding of these ventures will have a material
adverse effect on its financial condition or results of operations.
Critical Accounting Policies
There has been no material change in the Companys critical accounting policies from those
disclosed in the Companys Annual Report on Form 10-K for the year ended December 31, 2007.
Further description of the Companys analysis of impairment of long-lived assets is as follows:
The Company routinely evaluates its investments in real estate assets on a property by
property basis for recoverability. These analyses require significant judgment on the part of
management. For assets that are consolidated by the Company, a determination of the intent and
ability to hold these assets factors into the type of analyses it performs. If an asset is
considered as held-for-use, as described in SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets, the recoverability of the asset is assessed based on the undiscounted cash flows to be generated by the asset. If the undiscounted cash flows are less than the carrying value of the asset, the impairment loss is
measured as the amount by which the carrying amount exceeds its fair value. If an asset is considered to
be held-for-sale, as described in SFAS No. 144, the asset is carried at the lower of its carrying amount or fair value less cost to sell. The Company also
evaluates the recoverability of its investments in joint ventures using guidelines in Accounting
Principles Board (APB) No. 18, The Equity Method of Accounting for Investments in Common Stock. Under these rules, if an indicator of impairment exists, the impairment is calculated based on the excess of the carrying value of the investment over the fair value. This impairment is recognized if it is determined to be other-than-temporary.
The Company performs its valuation assessments for real estate based on current market
conditions and utilizing assumptions which could differ materially from actual results. These
assumptions are highly subjective and susceptible to frequent change. A listing of some common
inputs in our analyses are described in the following paragraph.
33
The Company estimates rental rates it believes it can obtain at certain properties in the
future, cash outlays to generate leases, market capitalization rates for residual values and other
estimates. For properties it intends to sell, such as residential developments, sales prices,
costs to complete development, carry costs, competitive projects, and other such items are
evaluated. Given the current state of the economy and market for real estate, the timing of a
market turnaround is a significant estimate and one that requires considerable judgment. Company
management reviews similar products in the market in which its assets are held and adjusts its hold
period, sales volume, pricing, and other factors as it feels necessary. The cyclical nature of the
real estate industry, combined with the current credit market difficulties, availability of
existing inventories in the locations of the Companys assets, consumer confidence, retailer
health, employment levels and additional factors, all enter into managements judgment while
assessing the recoverability of its assets. In addition, the expected use of the Companys assets
could change over the coming periods as more information on the market turnaround is obtained. In
addition, the discount rates utilized to estimate the fair value of assets can vary greatly on the risk associated with the asset, which
normally is affected by the type of project, the stage of its life cycle, and the location of the
asset, which can materially change the results of the calculation if that discount rate changes.
A change in any of the factors mentioned above could result in an impairment charge in the
future on the Companys real estate assets or investments in joint ventures. Management does not
believe any of its assets require an impairment charge at this time, but will continue to monitor
the state of the economy and the expected results of its assets.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
See additional discussion related to the Companys market risk for its notes payable and
notes receivable in the Companys Annual Report on Form 10-K for the year ended December 31, 2007.
The market for fixed and variable rate debt of the type in which the Company enters has
changed in recent months. The Company estimates that the interest rates it would incur under
current market conditions if it were to enter into similar financial instruments would be higher in
todays market than the rates obtained on loans closed in recent years. The Company also has
certain variable rate debt, where it pays a spread above a reference rate, which is typically
LIBOR. The Company believes the spread that it would incur above the variable rate would be higher
if it entered into similar debt agreements in todays market. In addition, the Company believes
that the loan-to-value ratio that it has received in previous debt arrangements is higher than what
the Company would be able to obtain in todays marketplace.
The Company has mitigated a portion of its exposure to interest rate risk by entering into
interest rate swaps. The Company currently has a swap in place on its variable rate Term Facility.
Subsequent to quarter end, the Company entered into two $75 million interest rate swaps against
its floating-rate, LIBOR-based borrowings. All of these swaps are with Bank of America, and the
Company does not believe it has significant counterparty risk under these swaps.
Item 4. Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information
required to be disclosed in our Exchange Act reports is recorded, processed, summarized and
reported within the time periods specified in the SECs rules and forms, and that such information
is accumulated and communicated to management, including the Chief Executive Officer and Chief
Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Management necessarily applied its judgment in assessing the costs and benefits of such controls
and procedures, which, by their nature, can provide only reasonable assurance regarding
managements control objectives. We also have investments in certain unconsolidated entities. As
we do not always control or manage these entities, our disclosure controls and procedures with respect to such
34
entities are necessarily more limited than those we maintain with respect to our consolidated
subsidiaries.
As of the end of the period covered by this quarterly report, we carried out an evaluation,
under the supervision and with the participation of management, including the Chief Executive
Officer along with the Chief Financial Officer, of the effectiveness, design and operation of our
disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(b) and 15d-15(b). Based
upon the foregoing, the Chief Executive Officer along with the Chief Financial Officer concluded
that our disclosure controls and procedures are effective at providing reasonable assurance that
all material information required to be included in our Exchange Act reports is reported in a
timely manner. In addition, based on such evaluation we have identified no changes in our internal
control over financial reporting that occurred during the most recent fiscal quarter that have
materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company is subject to routine actions for negligence and other claims and administrative
proceedings arising in the ordinary course of business, some of which are expected to be covered by
liability insurance and all of which collectively are not expected to have a material impact on the
financial condition or results of operations of the Company.
Item 1A. Risk Factors
There has been no material change in the Companys risk factors from those outlined in Item 1A
in the Companys Annual Report on Form 10-K for the year ended December 31, 2007.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table contains information about the Companys purchases of its equity
securities during the third quarter of 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PURCHASES RELATED TO OPTIONS |
|
|
|
TREASURY STOCK PURCHASES |
|
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
|
|
|
|
Maximum Number of |
|
|
|
|
|
|
|
|
|
|
|
|
Shares Purchased as |
|
|
|
|
|
|
Shares That May Yet |
|
|
|
Total Number of |
|
|
Average Price Paid |
|
|
|
Part of Publicly |
|
|
Average Price Paid |
|
|
Be Purchased Under |
|
|
|
Shares Purchased |
|
|
Per Share |
|
|
|
Announced Plan (1) |
|
|
Per Share |
|
|
Plan (1) |
|
July 1 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
4,121,500 |
|
August 1 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,121,500 |
|
September 1 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,121,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
4,121,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
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 has purchased 878,500 shares under this plan, and no purchases occurred during the
third quarter of 2008. |
Item 3. Defaults Upon Senior Securities
None.
35
Item 4. Submission of Matters to a Vote of Security Holders
None.
Item 5. Other Information
None.
Item 6. Exhibits
|
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 September 30, 2002, and
incorporated herein by reference. |
|
|
3.1.1 |
|
Articles of Amendment to 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 August 14,
2007, filed as Exhibit 3.1 to the Registrants Current Report on Form
8-K filed on August 16, 2007, and 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 of the Chief Executive Officer
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906
of the Sarbanes-Oxley Act of 2002. |
|
|
32.2 |
|
Certification of the Chief Financial Officer
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 3 to the condensed
consolidated financial statements included in this report. |
36
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
COUSINS PROPERTIES INCORPORATED
|
|
|
/s/ James A. Fleming
|
|
|
James A. Fleming |
|
|
Executive Vice President and Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer) |
|
|
November 10, 2008
37