0000025232false00000252322024-07-252024-07-25

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
____________

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): July 25, 2024
Cousins Properties Incorporated
(Exact name of registrant as specified in its charter)
Georgia 001-11312 58-0869052
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification Number)

3344 Peachtree Road NE, Suite 1800, Atlanta, Georgia 30326-4802
(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (404) 407-1000

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, $1 par value per shareCUZNew York Stock Exchange ("NYSE")

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the securities Act of 1933 (§230.405 of this chapter) or Rule 12b-12 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
    
    Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.



Item 2.02. Results of Operations and Financial Condition.
On July 25, 2024, Cousins Properties Incorporated (the “Company”) issued a Press Release and Quarterly Information Package containing information about the Company’s financial condition and results of operations for the quarter ended June 30, 2024. A copy of the Company’s Press Release and Quarterly Information Package is available on the Company's website under Investor Relations and is attached as Exhibit 99.1 to this Current Report on Form 8-K. The information contained in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” with the Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.

Item 9.01. Financial Statements and Exhibits.
    (a)    Exhibits

Exhibit Number        Exhibit Description



Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: July 25, 2024


COUSINS PROPERTIES INCORPORATED
By:/s/ Gregg D. Adzema
Gregg D. Adzema
Executive Vice President and Chief Financial Officer


supplementcover2q24a.jpg
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, as itemized in Item 1A included in the Annual Report on Form 10-K for the year ended December 31, 2023, and the Quarterly Report
on Form 10-Q for the quarter ended June 30, 2024. These forward-looking statements include information about the Company's possible or assumed future
results of the business and our financial condition, liquidity, results of operations, plans, and objectives. They also include, among other things, statements
regarding subjects that are forward-looking by their nature, such as: guidance and underlying assumptions; business and financial strategy; future debt
financings; future acquisitions and dispositions of operating assets or joint venture interests; future acquisitions and dispositions of land, including ground
leases; future acquisitions of investments in real estate debt; future development and redevelopment opportunities; future issuances and repurchases of
common stock, limited partnership units, or preferred stock; future distributions; projected capital expenditures; market and industry trends; future occupancy
or volume and velocity of leasing activity; entry into new markets, changes in existing market concentrations, or exits from existing markets; future changes in
interest rates and liquidity of capital markets; and all statements that address operating performance, events, investments, or developments that we expect or
anticipate will occur in the future — including statements relating to creating value for stockholders.
Any forward-looking statements are based upon management's beliefs, assumptions, and expectations of our future performance, taking into account
information that is currently available. These beliefs, assumptions, and expectations may change as a result of possible events or factors, not all of which are
known. If a change occurs, our business, financial condition, liquidity, and results of operations may vary materially from those expressed in forward-looking
statements. Actual results may vary from forward-looking statements due to, but not limited to, the following: the availability and terms of capital; the ability
to refinance or repay indebtedness as it matures; any changes to our credit rating; the failure of purchase, sale, or other contracts to ultimately close; the
failure to achieve anticipated benefits from acquisitions, developments, investments, or dispositions; the effect of common stock or operating partnership unit
issuances, including those undertaken on a forward basis; the availability of buyers and pricing with respect to the disposition of assets; changes in national
and local economic conditions, the real estate industry, and the commercial real estate markets in which we operate (including supply and demand changes),
particularly in Atlanta, Austin, Tampa, Charlotte, Phoenix, Dallas, and Nashville, including the impact of high unemployment, volatility in the public equity and
debt markets, and international economic and other conditions; threatened terrorist attacks or sociopolitical unrest such as political instability, civil unrest,
armed hostilities, or political activism which may result in a disruption of day-to-day building operations; changes to our strategy in regard to our real estate
assets which may require impairment to be recognized; leasing risks, including the ability to obtain new tenants or renew expiring tenants, the ability to lease
newly developed and/or recently acquired space, the failure of a tenant to commence or complete tenant improvements on schedule or to occupy leased
space, and the risk of declining leasing rates; changes in the preferences of our tenants brought about by the desire for co-working arrangements, trends
toward utilizing less office space per employee, and the effect of employees working remotely; any adverse change in the financial condition or liquidity of one
or more of our tenants or borrowers under our real estate debt investments; volatility in interest rates (including the impact upon the effectiveness of forward
interest rate contract arrangements) and insurance rates; inflation; competition from other developers or investors; the risks associated with real estate
developments (such as zoning approval, receipt of required permits, construction delays, cost overruns, and leasing risk); supply chain disruptions, labor
shortages, and increased construction costs; risks associated with security breaches through cyberattacks, cyber intrusions or otherwise, as well as other
significant disruptions of our information technology networks and related systems, which support our operations and our buildings; changes in senior
management, changes in the Board of Directors, and the loss of key personnel; the potential liability for uninsured losses, condemnation, or environmental
issues; the potential liability for a failure to meet regulatory requirements, including the Americans with Disabilities Act and similar laws or the impact of any
investigation regarding the same; the financial condition and liquidity of, or disputes with, joint venture partners; any failure to comply with debt covenants
under credit agreements; any failure to continue to qualify for taxation as a real estate investment trust or meet regulatory requirements; potential changes to
state, local, or federal regulations applicable to our business; material changes in dividend rates on common shares or other securities or the ability to pay
those dividends; potential changes to the tax laws impacting REITs and real estate in general; risks associated with climate change and severe weather events,
as well as the regulatory efforts intended to reduce the effects of climate changes and investor and public perception of our efforts to respond to the same;
the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results; risks associated with
possible federal, state, local, or property tax audits; and those additional risks and environmental or other factors discussed in reports filed with the Securities
and Exchange Commission ("SEC") by the Company.
FORWARD-LOOKING STATEMENTS
Cousins Properties
2
Q2 2024 Supplemental Information
The risks set forth above are not exhaustive. The Annual Report on Form 10-K for the year ended December 31, 2023, including Part I, Item 1A. Risk
Factors, and the Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, including Part II, Item 1A. Risk Factors, include additional factors that
could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors
emerge from time to time and it is not possible for management to predict all risk factors, nor can we assess the potential impact of all risk factors on our
business or the extent to which any factors, or any combination of factors, may cause actual results to differ materially from those contained in any forward-
looking statements. The words “believes,” “expects,” “anticipates,” “estimates,” “plans,” “may,” “intend,” “will,” or similar expressions are intended to
identify forward-looking statements. Although we believe that our plans, intentions, and expectations reflected in any forward-looking statements are
reasonable, we can give no assurance that such plans, intentions, or expectations will be achieved. Given the uncertainties and risks discussed and referenced
herein, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Investors should also refer to our Quarterly
Reports on Form 10-Q and our Annual Reports on Form 10-K for future periods, and our Current Reports on Form 8-K as we file such reports with the SEC,
and to other materials we may file with or furnish to the SEC, for a discussion of risks and uncertainties that may cause actual results, performance, or
achievements to differ materially from those expressed or implied by any forward-looking statements. We undertake no obligation to publicly update or revise
any forward-looking statement, whether as a result of future events, new information, or otherwise, except as required under U.S. federal securities laws.
FORWARD-LOOKING STATEMENTS
Cousins Properties
3
Q2 2024 Supplemental Information
COUSINS PROPERTIES REPORTS SECOND QUARTER 2024 RESULTS
Raises Midpoint of Full Year 2024 FFO Guidance by $0.02 per share
ATLANTA (July 25, 2024) - Cousins Properties (NYSE:CUZ) today reported its results of operations for the quarter ended June 30, 2024.
“We had another solid quarter, driven by improving office fundamentals in our Sun Belt markets,” said Colin Connolly, president and
chief executive officer of Cousins Properties. "Demand for highly-amenitized lifestyle office space continues to accelerate while supply
has contracted. As the market begins to re-balance, we are deploying capital into compelling and accretive investment opportunities."
Financial Results
For second quarter 2024:
Net income available to common stockholders was $7.8 million, or $0.05 per share, compared to $22.6 million, or $0.15 per
share, for second quarter 2023. The decrease in net income is primarily attributable to increased depreciation expense.
Funds From Operations ("FFO") was $103.3 million, or $0.68 per share, compared to $103.0 million, or $0.68 per share, for
second quarter 2023.
For six months ended June 30, 2024:
Net income available to common stockholders was $21.1 million, or $0.14 per share, compared to $44.8 million, or $0.29 per
share, for the six months ended June 30, 2023. The decrease in net income is primarily attributable to increased depreciation
expense.
Funds From Operations ("FFO") was $202.8 million, or $1.33 per share, compared to $201.0 million, or $1.32 per share, for the
six months ended June 30, 2023.
Operations and Leasing Activity
For second quarter 2024:
Same property net operating income ("NOI") on a cash-basis increased 5.1%.
Second generation net rent per square foot on a cash-basis increased 18.2%.
Executed 391,000 square feet of office leases, including 240,000 square feet of new and expansion leases, representing 61% of
total leasing activity.
For six months ended June 30, 2024:
Same property NOI on a cash-basis increased 5.8%.
Second generation net rent per square foot on a cash-basis increased 11.7%.
Executed 794,000 square feet of office leases, including 526,000 square feet of new and expansion leases, representing 66% of
total leasing activity.
EARNINGS RELEASE
Cousins Properties
4
Q2 2024 Supplemental Information
Financing and Investing Activity
In April, we received corporate investment grade credit ratings of BBB and Baa2 from S&P and Moody's, respectively.
In May and June, we acquired two mezzanine loans for $27.2 million. The weighted average spread over SOFR for these loans is
8.66%.
Earnings Guidance
Full year 2024 earnings guidance updated as follows:
Net income between $0.31 and $0.36 per share, updated from previous guidance of $0.32 and $0.39 per share.
FFO between $2.63 and $2.68 per share, updated from previous guidance of $2.60 and $2.67 per share.
The increase in FFO is primarily driven by improved leasing activity, higher parking income, and the recent acquisition of two
mezzanine loans.
Guidance does not include any benefit from our approximately $9.6 million SVB Financial Group bankruptcy claim.
Guidance does not include any operating property acquisitions, operating property dispositions, or development starts.
Guidance does not include any capital markets transactions.
Guidance reflects management’s current plans and assumptions as of the date of this earnings release and is subject to the risks
and uncertainties more fully described in our Securities and Exchange Commission filings. Actual results could differ materially
from this guidance.
Investor Conference Call and Webcast
The Company will conduct a conference call at 10:00 a.m. (Eastern Time) on Friday, July 26, 2024 to discuss the results of the quarter
ended June 30, 2024. The number to call for this interactive teleconference is (800) 836-8184. The live webcast of this call can be
accessed on the Company's website, www.cousins.com, through the “Cousins Properties Second Quarter Conference Call” link on the
Investor Relations page. A replay of the conference call will be available for seven days by dialing (888) 660-6345 and entering the
passcode 43599#. The playback can also be accessed on the Company's website.
EARNINGS RELEASE
Cousins Properties
5
Q2 2024 Supplemental Information
THE COMPANY
Cousins Properties Incorporated ("Cousins") is a fully integrated, self-administered, and self-managed real estate investment trust
(REIT). The Company, based in Atlanta and acting through its operating partnership, Cousins Properties LP, primarily invests in Class A
office buildings located in high-growth Sun Belt markets. Founded in 1958, Cousins creates shareholder value through its extensive
expertise in the development, acquisition, leasing, and management of high-quality real estate assets. The Company has a
comprehensive strategy in place based on a simple platform, trophy assets, and opportunistic investments. For more information,
please visit www.cousins.com.
MANAGEMENT
M. Colin Connolly
Gregg D. Adzema
Kennedy Hicks
Richard G. Hickson IV
President & Chief Executive Officer
Executive Vice President &                         
Chief Financial Officer
Executive Vice President, Chief
Investment Officer & Managing Director
Executive Vice President, Operations
John S. McColl
Pamela F. Roper
Jeffrey D. Symes
Executive Vice President, Development
Executive Vice President, General
Counsel & Corporate Secretary
Senior Vice President &               
Chief Accounting Officer
BOARD OF DIRECTORS
Robert M. Chapman
Charles T. Cannada
M. Colin Connolly
Non-executive Chairman of Cousins Properties, Chief
Executive Officer of Centerpoint Properties Trust
Private Investor
President and Chief Executive Officer of           
Cousins Properties
Scott W. Fordham
Lillian C. Giornelli
R. Kent Griffin Jr.
Former Chief Executive Officer and                 
Director of TIER REIT, Inc.
Chairman, Chief Executive Officer and Trustee of   
The Cousins Foundation Inc.
Managing Director of Phicas Investors
Donna W. Hyland
Dionne Nelson
R. Dary Stone
President and Chief Executive Officer of       
Children's Healthcare of Atlanta
President and Chief Executive Officer of           
Laurel Street Residential
President and Chief Executive Officer of                 
R.D. Stone Interests
COMPANY INFORMATION
Cousins Properties
6
Q2 2024 Supplemental Information
COMPANY INFORMATION
EQUITY RESEARCH COVERAGE (1)
Corporate Headquarters
Investor Relations
Barclays
BofA Securities
BMO Capital
3344 Peachtree Road NE
Suite 1800
Atlanta GA 30326
404.407.1000
Roni Imbeaux 
Vice President, Finance &
Investor Relations
rimbeaux@cousins.com
404.407.1104
Brendan Lynch
212.526.9428
Camille Bonnel
416.369.2140
John Kim
212.885.4115
Evercore ISI
Green Street
Jefferies
Transfer Agent
Equiniti Trust Company
equiniti.com
866.627.2649
Stock Exchange
NYSE: CUZ
Steve Sakwa
212.446.9462
Dylan Burzinski
949.640.8780
Peter Abramowitz
212.336.7241
J.P. Morgan
KeyBanc
Mizuho Securities
RATING AGENCIES (1)
Anthony Paolone
212.622.6682
Upal Rana
917.368.2316
Vikram Malhotra
212.282.3827
S&P Global Ratings
Moody's Investors Service
RW Baird
Truist Securities
Wells Fargo
Hannah Gray
212.438.0244
Current Corporate
Credit Rating: BBB
Christian Azzi
212.553.9342
Current Corporate
Credit Rating: Baa2
Nicholas Thillman
414.298.5053
Michael Lewis
212.319.5659
Blaine Heck
410.662.2556
Wolfe Research
Andrew Rosivach
646.582.9250
(1) Please note that any opinions, estimates, or forecasts regarding Cousins' performance made by the analysts and rating agencies listed above are theirs alone and do not represent
opinions, forecasts, or predictions of Cousins or its management. Cousins does not, by its reference above or distribution, imply its endorsement of, or concurrence with, such information,
conclusions, or recommendations.
         
icecreamsocialapril2023_laa.jpg
COMPANY INFORMATION
Cousins Properties
7
Q2 2024 Supplemental Information
(in thousands, except share and per share amounts)
June 30, 2024
December 31, 2023
Assets:
 
Real estate assets:
 
 
Operating properties, net of accumulated depreciation of $1,476,681 and $1,329,406 in 2024
and 2023, respectively
$6,917,570
$6,775,093
Projects under development
132,884
Land
154,727
154,728
7,072,297
7,062,705
Cash and cash equivalents
5,954
6,047
Investments in real estate debt, at fair value
27,585
Accounts receivable
16,348
11,109
Deferred rents receivable
221,268
209,370
Investment in unconsolidated joint ventures
160,873
143,831
Intangible assets, net
98,472
110,667
Other assets, net
97,731
90,745
Total assets
$7,700,528
$7,634,474
Liabilities:
Notes payable
$2,586,732
$2,457,627
Accounts payable and accrued expenses
236,786
299,767
Deferred income
263,420
181,744
Intangible liabilities, net
38,044
42,193
Other liabilities
98,042
104,830
Total liabilities
3,223,024
3,086,161
Commitments and contingencies
Equity:
Stockholders' investment:
Common stock, $1 par value per share, 300,000,000 shares authorized, 152,140,188 and
154,335,798 issued, and 152,140,188 and 151,799,215 outstanding in 2024 and 2023, respectively
152,140
154,336
Additional paid-in capital
5,500,937
5,638,709
Treasury stock at cost, 2,536,583 shares in 2023
(145,696)
Distributions in excess of cumulative net income
(1,202,222)
(1,125,390)
Accumulated other comprehensive income
2,767
2,192
Total stockholders' investment
4,453,622
4,524,151
Nonredeemable noncontrolling interests
23,882
24,162
Total equity
4,477,504
4,548,313
Total liabilities and equity
$7,700,528
$7,634,474
CONSOLIDATED BALANCE SHEETS
Cousins Properties
8
Q2 2024 Supplemental Information
(unaudited; in thousands, except per share amounts)
Three Months Ended
Six Months Ended
June 30,
June 30,
 
2024
2023
2024
2023
Revenues:
 
 
 
Rental property revenues
$211,474
$203,954
$420,292
$404,030
Fee income
406
352
785
726
Other
1,098
14
1,142
2,292
 
212,978
204,320
422,219
407,048
Expenses:
Rental property operating expenses
70,634
67,099
141,709
138,312
Reimbursed expenses
151
159
291
366
General and administrative expenses
8,907
8,021
18,121
16,459
Interest expense
29,743
25,972
58,651
51,002
Depreciation and amortization
95,415
80,269
181,645
156,039
Other
603
476
1,275
861
 
205,453
181,996
401,692
363,039
Income from unconsolidated joint ventures
439
753
787
1,426
Gain (loss) on investment property transactions
(3)
98
(2)
Net income
7,961
23,077
21,412
45,433
Net income attributable to noncontrolling interests
(121)
(456)
(284)
(616)
Net income available to common stockholders
$7,840
$22,621
$21,128
$44,817
Net income per common share — basic
$0.05
$0.15
$0.14
$0.30
Net income per common share — diluted
$0.05
$0.15
$0.14
$0.29
Weighted average shares — basic
152,095
151,721
152,020
151,650
Weighted average shares — diluted
152,614
152,126
152,500
152,003
CONSOLIDATED STATEMENTS OF OPERATIONS
Cousins Properties
9
Q2 2024 Supplemental Information
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
Property Statistics
Consolidated Operating Properties
34
34
34
34
34
34
34
34
34
Consolidated Rentable Square Feet (in thousands)
18,424
18,444
18,444
18,434
18,434
18,434
18,434
18,434
18,434
Unconsolidated Operating Properties
2
2
2
2
2
2
2
2
2
Unconsolidated Rentable Square Feet (in thousands)
711
711
711
711
711
711
711
711
711
Total Operating Properties
36
36
36
36
36
36
36
36
36
Total Rentable Square Feet (in thousands)
19,135
19,155
19,155
19,145
19,145
19,145
19,145
19,145
19,145
Office Percent Leased (period end)
91.0%
90.8%
90.8%
91.1%
90.9%
90.9%
90.8%
91.2%
91.2%
Office Weighted Average Occupancy
87.3%
87.2%
87.7%
88.0%
87.6%
87.5%
88.4%
88.5%
88.4%
Office Leasing Activity (2)
Net Leased during the Period (SF, in thousands)
1,976
258
435
548
453
1,694
404
391
794
Net Rent (per SF)
$34.08
$34.45
$38.65
$33.94
$33.53
$35.15
$36.06
$37.64
$36.83
Net Free Rent (per SF)
(1.97)
(2.07)
(2.04)
(2.27)
(2.56)
(2.25)
(2.10)
(2.51)
(2.30)
Leasing Commissions (per SF)
(2.74)
(2.83)
(2.53)
(2.60)
(2.65)
(2.62)
(2.61)
(2.91)
(2.75)
Tenant Improvements (per SF)
(5.98)
(6.29)
(5.88)
(5.30)
(5.86)
(5.72)
(7.15)
(7.37)
(7.26)
Leasing Costs (per SF)
(10.69)
(11.19)
(10.45)
(10.17)
(11.07)
(10.59)
(11.86)
(12.79)
(12.31)
Net Effective Rent (per SF)
$23.39
$23.26
$28.20
$23.77
$22.46
$24.56
$24.20
$24.85
$24.52
Change in Second Generation Net Rent
23.2%
20.1%
19.6%
28.7%
10.4%
20.2%
20.1%
37.6%
28.8%
Change in Cash-Basis Second Generation Net Rent
9.5%
6.1%
7.9%
9.8%
0.8%
5.8%
5.3%
18.2%
11.7%
Same Property Information (3)
Percent Leased (period end)
90.1%
90.6%
90.5%
90.8%
90.6%
90.6%
90.8%
91.2%
91.2%
Weighted Average Occupancy
86.6%
87.0%
87.3%
87.7%
87.5%
87.3%
88.4%
88.5%
88.4%
Change in NOI (over prior year period)
0.0%
5.3%
6.3%
4.1%
4.2%
5.0%
6.6%
4.2%
5.4%
Change in Cash-Basis NOI (over prior year period)
1.0%
4.9%
3.7%
4.6%
3.5%
4.2%
6.6%
5.1%
5.8%
Development Pipeline (4)
Estimated Project Costs (in thousands)
$428,500
$428,500
$428,500
$428,500
$428,500
$428,500
$437,950
$441,550
$441,550
Estimated Project Costs/Total Undepreciated Assets
4.8%
4.8%
4.7%
4.7%
4.6%
4.6%
4.6%
4.6%
4.6%
Continued on next page
KEY PERFORMANCE METRICS (1)
Cousins Properties
10
Q2 2024 Supplemental Information
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
Market Capitalization
Common Stock Price Per Share
$25.29
$21.38
$22.80
$20.37
$24.35
$24.35
$24.04
$23.15
$23.15
Common Stock/Units Outstanding (in thousands)
151,482
151,718
151,774
151,774
151,824
151,824
152,096
152,165
152,165
Equity Market Capitalization (in thousands)
$3,830,980
$3,243,731
$3,460,447
$3,091,636
$3,696,914
$3,696,914
$3,656,388
$3,522,620
$3,522,620
Debt (in thousands)
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
2,723,978
2,754,358
2,754,358
Total Market Capitalization (in thousands)
$6,254,984
$5,788,687
$6,008,520
$5,651,507
$6,305,589
$6,305,589
$6,380,366
$6,276,978
$6,276,978
Credit Ratios
Net Debt/Total Market Capitalization
38.6%
43.7%
42.1%
45.0%
41.2%
41.2%
42.5%
43.7%
43.7%
Net Debt/Total Undepreciated Assets
27.2%
28.1%
27.8%
27.8%
28.0%
28.0%
28.8%
28.8%
28.8%
Net Debt/Annualized EBITDAre
4.93
5.13
4.89
5.02
5.14
5.14
5.25
5.12
5.12
Fixed Charges Coverage (EBITDAre)
5.21
4.48
4.53
4.28
4.20
4.37
4.09
4.12
4.10
Dividend Information
Common Dividend per Share
$1.28
$0.32
$0.32
$0.32
$0.32
$1.28
$0.32
$0.32
$0.32
Funds From Operations (FFO) Payout Ratio
47.4%
49.5%
47.3%
49.2%
49.2%
48.8%
48.9%
47.1%
48.0%
Funds Available for Distribution (FAD) Payout Ratio
70.6%
65.3%
71.8%
70.1%
82.5%
71.9%
82.1%
62.1%
70.7%
Operations Ratio
Annualized General and Administrative Expenses/                     
Total Undepreciated Assets
0.30%
0.37%
0.35%
0.36%
0.32%
0.32%
0.39%
0.37%
0.37%
Additional Information
In-Place Gross Rent (per SF) (5)
$44.87
$46.02
$46.43
$46.64
$46.95
$46.95
$46.82
$46.75
$46.75
Straight-Line Rental Revenue (in thousands)
$28,953
$8,431
$3,703
$7,508
$5,858
$25,500
$8,604
$4,423
$13,027
Above and Below Market Rents Amortization, Net
(in thousands)
$6,444
$1,559
$2,525
$1,371
$1,421
$6,876
$1,460
$1,559
$3,019
Second Generation Capital Expenditures
(in thousands)
$99,501
$15,467
$29,317
$20,224
$31,900
$96,908
$30,212
$17,270
$47,482
(1)
For Non-GAAP Financial Measures, see the Calculations and Reconciliations on pages 33 through 39.
(2)
See Office Leasing Activity on page 21 for additional detail and explanations.
(3)
Same Property Information is derived from the pool of same office properties that existed in the period as originally reported. See Same Property Performance on page 20 and Non-GAAP
Financial Measures - Calculations and Reconciliations beginning on page 33 for additional information.
(4)
The Company's share of estimated project costs. See Development Pipeline on page 27 for additional detail.
(5)
In-place gross rent equals the annualized cash rent including the tenant's share of estimated operating expenses, if applicable, as of the end of the period divided by occupied square feet.
KEY PERFORMANCE METRICS (1)
Cousins Properties
11
Q2 2024 Supplemental Information
                                  Total Rentable Square Feet                  Equity Market Capitalization                   Net Debt / Annualized EBITDAre
             
chart-99d39a31761247b6921a.gif
chart-23c2b1078a7f468284da.gif
chart-c6b07caacf594f0a819a.gif
                       
 
                                Same Property NOI Change                Second Generation Net Rent Change                 Annualized General & Administrative
                                                    Cash-Basis (1)        Cash-Basis (1)                Expenses / Total Undepreciated Assets
             
chart-2fbea09fac1a432eb0ba.gif
chart-68821c7b97fa48bd870a.gif
chart-385bc2245d22472bbffa.gif
(1) Office properties only.
Note: See additional information included herein for calculations, definitions, and reconciliations to GAAP financial measures.
KEY PERFORMANCE METRICS
Cousins Properties
12
Q2 2024 Supplemental Information
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
Net Income
$167,445
$22,356
$23,077
$19,491
$18,892
$83,816
$13,451
$7,961
$21,412
Fee and Other Income
(11,243)
(2,788)
(6,936)
(690)
(756)
(11,170)
(893)
(2,590)
(3,483)
General and Administrative Expenses
28,319
8,438
8,021
8,336
7,536
32,331
9,214
8,907
18,121
Interest Expense
72,537
25,030
25,972
27,008
27,453
105,463
28,908
29,743
58,651
Depreciation and Amortization
295,587
75,770
80,269
79,492
79,366
314,897
86,230
95,415
181,645
Reimbursed and Other Expenses
4,158
592
635
772
737
2,736
812
754
1,566
Income from Unconsolidated Joint Ventures (1)
(7,700)
(673)
(753)
(582)
(291)
(2,299)
(348)
(439)
(787)
NOI from Unconsolidated Joint Ventures (1)
9,524
1,409
1,559
1,564
1,292
5,824
1,352
1,561
2,913
Transaction Loss (Gain)
(56,427)
2
(507)
1
(504)
(101)
3
(98)
NOI (1)
$502,200
$130,136
$131,844
$134,884
$134,230
$531,094
$138,625
$141,315
$279,940
Fee and Other Income (1)
11,459
2,825
6,974
725
786
11,310
908
2,630
3,538
General and Administrative Expenses
(28,319)
(8,438)
(8,021)
(8,336)
(7,536)
(32,331)
(9,214)
(8,907)
(18,121)
Interest Expense (1)
(75,140)
(25,310)
(26,334)
(27,516)
(27,979)
(107,139)
(29,436)
(30,378)
(59,814)
Reimbursed and Other Expenses (1)
(4,057)
(605)
(642)
(795)
(752)
(2,794)
(843)
(769)
(1,612)
Gain (Loss) on Sales of Undepreciated Investment Properties
4,478
507
(1)
506
(3)
(3)
Depreciation and Amortization of Non-Real Estate Assets
(558)
(108)
(111)
(113)
(116)
(448)
(115)
(116)
(231)
Partners' Share of FFO in Consolidated Joint Ventures
(1,304)
(406)
(759)
(384)
(360)
(1,909)
(429)
(426)
(855)
FFO (1)
$408,759
$98,094
$102,951
$98,972
$98,272
$398,289
$99,496
$103,346
$202,842
Weighted Average Shares - Diluted
150,419
151,880
152,126
152,048
152,105
152,040
152,385
152,614
152,500
FFO per Share (1)
$2.72
$0.65
$0.68
$0.65
$0.65
$2.62
$0.65
$0.68
$1.33
(1) The above amounts include our share of amounts from unconsolidated joint ventures for the respective category. The Company does not control the operations of these unconsolidated joint
ventures but believes including these amounts is meaningful to investors and analysts.
FUNDS FROM OPERATIONS - SUMMARY
Cousins Properties
13
Q2 2024 Supplemental Information
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
NOI
Consolidated Properties
The Domain (2)
$68,704
$18,144
$18,466
$18,303
$18,440
$73,353
$18,355
$18,770
$37,125
Terminus (2)
32,908
8,097
8,442
8,596
8,669
33,804
8,087
8,080
16,167
Corporate Center (2)
28,594
7,467
7,600
7,548
7,585
30,200
7,321
7,437
14,758
Spring & 8th (2)
29,419
7,361
7,372
7,270
7,352
29,355
7,363
7,344
14,707
300 Colorado
13,120
3,772
4,608
5,166
5,428
18,974
5,756
5,696
11,452
BriarLake Plaza (2)
14,746
3,545
3,588
3,648
3,896
14,677
5,579
5,656
11,235
Buckhead Plaza (2)
16,980
4,766
5,312
5,436
5,453
20,967
5,321
5,301
10,622
San Jacinto Center
16,003
3,940
4,093
3,748
4,456
16,237
5,076
5,197
10,273
Northpark (2)
22,699
5,136
4,901
5,141
5,391
20,569
4,980
5,072
10,052
725 Ponce
18,543
4,777
4,753
4,828
5,040
19,398
5,032
4,735
9,767
Fifth Third Center
17,675
4,732
4,726
4,840
4,661
18,959
4,759
4,688
9,447
Hayden Ferry (2)
24,304
5,934
4,323
6,106
4,456
20,819
4,600
4,499
9,099
Avalon (2)
15,927
4,243
4,145
4,326
4,168
16,882
4,425
4,411
8,836
Colorado Tower
12,452
3,282
3,740
4,152
4,236
15,410
4,234
4,565
8,799
One Eleven Congress
17,398
4,246
4,542
4,850
4,045
17,683
4,190
4,138
8,328
3344 Peachtree
15,691
3,992
4,107
4,112
3,847
16,058
4,023
3,962
7,985
The Terrace (2)
13,413
3,698
3,903
4,036
3,879
15,516
3,939
3,913
7,852
Promenade Tower
12,170
3,377
3,483
3,568
3,266
13,694
3,432
3,997
7,429
100 Mill
7,298
3,603
3,575
3,352
3,196
13,726
3,842
3,587
7,429
The RailYard
12,900
3,332
3,308
3,296
3,233
13,169
3,081
3,092
6,173
Heights Union (2)
8,312
2,338
2,525
2,669
2,539
10,071
2,621
2,750
5,371
Legacy Union One
9,421
2,364
2,366
2,348
2,363
9,441
2,380
2,382
4,762
550 South
10,694
2,698
2,730
2,811
2,757
10,996
2,527
2,002
4,529
Domain Point (2)
7,085
2,025
2,260
2,186
2,166
8,637
2,183
2,032
4,215
Promenade Central (3)
224
716
775
1,084
1,234
3,809
1,570
1,761
3,331
3350 Peachtree
5,520
1,477
1,447
855
735
4,514
1,363
1,729
3,092
111 West Rio
5,669
1,417
1,395
1,408
1,387
5,607
1,411
1,410
2,821
Tempe Gateway
4,273
819
957
1,084
1,166
4,026
1,259
1,378
2,637
3348 Peachtree
4,772
1,050
1,160
1,119
1,277
4,606
1,163
1,217
2,380
The Pointe
4,852
1,056
695
381
1,137
3,269
1,168
1,191
2,359
Research Park V
4,468
1,166
918
934
1,091
4,109
1,087
1,066
2,153
5950 Sherry Lane
3,469
861
852
886
1,034
3,633
1,078
1,029
2,107
Meridian Mark Plaza
4,961
1,286
1,215
1,237
1,058
4,796
1,215
869
2,084
Harborview Plaza
3,429
849
841
848
856
3,394
835
959
1,794
Other (4)
4,583
1,161
1,162
1,148
1,441
4,912
2,018
3,839
5,857
Subtotal - Consolidated
492,676
128,727
130,285
133,320
132,938
525,270
137,273
139,754
277,027
Continued on next page
FUNDS FROM OPERATIONS - DETAIL (1)
Cousins Properties
14
Q2 2024 Supplemental Information
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
Unconsolidated Properties (5)
Medical Offices at Emory Hospital
4,531
1,054
1,203
1,161
1,170
4,588
1,116
1,212
2,328
120 West Trinity (2)
1,302
326
338
389
194
1,247
319
364
683
Other (6)
3,691
29
18
14
(72)
(11)
(83)
(15)
(98)
Subtotal - Unconsolidated
9,524
1,409
1,559
1,564
1,292
5,824
1,352
1,561
2,913
Total Net Operating Income (1)
502,200
130,136
131,844
134,884
134,230
531,094
138,625
141,315
279,940
Fee and Other Income
Management Fees (7)
2,941
374
352
318
329
1,373
379
406
785
Termination Fees
2,464
136
6,570
271
366
7,343
471
1,085
1,556
Development Fees
3,178
Interest Income from Real Estate Debt
367
367
Other Income
2,660
2,278
14
101
61
2,454
44
731
775
Other Income - Unconsolidated (5)
216
37
38
35
30
140
14
41
55
Total Fee and Other Income
11,459
2,825
6,974
725
786
11,310
908
2,630
3,538
General and Administrative Expenses
(28,319)
(8,438)
(8,021)
(8,336)
(7,536)
(32,331)
(9,214)
(8,907)
(18,121)
Interest Expense
Consolidated Interest Expense
Term Loan, Unsecured ($400M)
(4,936)
(5,856)
(6,158)
(6,306)
(6,359)
(24,679)
(6,050)
(5,805)
(11,855)
Credit Facility, Unsecured
(9,759)
(3,054)
(3,583)
(3,589)
(3,929)
(14,155)
(5,449)
(6,047)
(11,496)
Term Loan, Unsecured ($350M)
(11,609)
(4,902)
(4,944)
(5,009)
(5,010)
(19,865)
(4,892)
(4,909)
(9,801)
Terminus (2)
(5,644)
(3,513)
(3,514)
(3,514)
(3,514)
(14,055)
(3,514)
(3,514)
(7,028)
Senior Notes, Unsecured ($275M)
(10,975)
(2,744)
(2,744)
(2,743)
(2,744)
(10,975)
(2,744)
(2,744)
(5,488)
Senior Notes, Unsecured ($250M)
(9,958)
(2,490)
(2,489)
(2,490)
(2,489)
(9,958)
(2,490)
(2,489)
(4,979)
Senior Notes, Unsecured ($250M)
(9,764)
(2,441)
(2,441)
(2,441)
(2,441)
(9,764)
(2,441)
(2,441)
(4,882)
Senior Notes, Unsecured ($125M)
(4,789)
(1,197)
(1,197)
(1,198)
(1,197)
(4,789)
(1,197)
(1,198)
(2,395)
Fifth Third Center
(4,508)
(1,108)
(1,101)
(1,094)
(1,085)
(4,388)
(1,078)
(1,070)
(2,148)
Senior Notes, Unsecured ($100M)
(4,145)
(1,036)
(1,036)
(1,037)
(1,036)
(4,145)
(1,036)
(1,037)
(2,073)
Colorado Tower
(3,917)
(965)
(960)
(953)
(948)
(3,826)
(942)
(936)
(1,878)
Domain 10
(3,141)
(774)
(770)
(765)
(760)
(3,069)
(756)
(751)
(1,507)
Other (8)
(4,792)
(41)
(40)
(41)
(40)
(162)
(25)
(25)
Capitalized (9)
15,400
5,091
5,005
4,172
4,099
18,367
3,706
3,198
6,904
Subtotal - Consolidated Interest Expense
(72,537)
(25,030)
(25,972)
(27,008)
(27,453)
(105,463)
(28,908)
(29,743)
(58,651)
Unconsolidated Interest Expense (5)
Medical Offices at Emory Hospital
(1,147)
(280)
(362)
(508)
(509)
(1,659)
(508)
(508)
(1,016)
Other (8)
(1,456)
(17)
(17)
(20)
(127)
(147)
Subtotal - Unconsolidated Interest Expense
(2,603)
(280)
(362)
(508)
(526)
(1,676)
(528)
(635)
(1,163)
Total Interest Expense
(75,140)
(25,310)
(26,334)
(27,516)
(27,979)
(107,139)
(29,436)
(30,378)
(59,814)
Continued on next page
FUNDS FROM OPERATIONS - DETAIL (1)
Cousins Properties
15
Q2 2024 Supplemental Information
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
Reimbursed and Other Expenses
Reimbursed Expenses (7)
(2,024)
(207)
(159)
(149)
(93)
(608)
(140)
(151)
(291)
Property Taxes and Other Land Holding Costs (5)
(1,065)
(323)
(276)
(318)
(473)
(1,390)
(389)
59
(330)
Severance
(170)
(72)
(90)
(63)
(167)
(392)
2
2
Gain on Extinguishment of Debt
169
Predevelopment & Other Costs (5)
(967)
(3)
(117)
(265)
(19)
(404)
(316)
(677)
(993)
Total Reimbursed and Other Expenses
(4,057)
(605)
(642)
(795)
(752)
(2,794)
(843)
(769)
(1,612)
Gain (Loss) on Sales of Undepreciated Investment Properties
Consolidated
507
(1)
506
(3)
(3)
Unconsolidated (5)
4,478
Total Gain (Loss) on Sales of Undepreciated Investment Properties
4,478
507
(1)
506
(3)
(3)
Depreciation and Amortization of Non-Real Estate Assets
(558)
(108)
(111)
(113)
(116)
(448)
(115)
(116)
(231)
Partners' Share of FFO in Consolidated Joint Ventures
(1,304)
(406)
(759)
(384)
(360)
(1,909)
(429)
(426)
(855)
FFO
$408,759
$98,094
$102,951
$98,972
$98,272
$398,289
$99,496
$103,346
$202,842
Weighted Average Shares - Diluted
150,419
151,880
152,126
152,048
152,105
152,040
152,385
152,614
152,500
FFO per Share
$2.72
$0.65
$0.68
$0.65
$0.65
$2.62
$0.65
$0.68
$1.33
Note:
Amounts may differ slightly from other schedules contained herein due to rounding.
(1) See Non-GAAP Financial Measures - Calculations and Reconciliations beginning on page 33.
(2) Contains multiple buildings that are grouped together for reporting purposes.
(3) A redevelopment of Promenade Central reached substantial completion in the fourth quarter of 2022, but is not yet stabilized.
(4) Primarily represents the College Street Garage and properties in the final stages of development and not yet stabilized. Also includes properties sold prior to June 30, 2024.                                                                                         
(5) Unconsolidated amounts included in the reconciliation above represent amounts recorded in unconsolidated joint ventures multiplied by the Company's ownership interest. The Company does not control the
operations of the unconsolidated joint ventures but believes including these amounts in the categories indicated is meaningful to investors and analysts.
(6) Primarily represents unconsolidated investments sold prior to June 30, 2024, see page 26. Also includes NOI from unconsolidated investments not yet stabilized.
(7) Reimbursed Expenses include costs incurred by the Company for management services provided to our unconsolidated joint ventures. The reimbursement of these costs by the unconsolidated joint ventures is
included in Management Fees.
(8) Primarily represents interest on consolidated loans repaid and our share of interests on loans of unconsolidated investments sold prior to June 30, 2024. Also includes interest expense from unconsolidated
investments not yet stabilized.
(9) Amounts of consolidated interest expense related to consolidated debt that are capitalized to consolidated development and redevelopment projects as well as to equity in unconsolidated development projects.
FUNDS FROM OPERATIONS - DETAIL (1)
Cousins Properties
16
Q2 2024 Supplemental Information
Office Properties (1)
Rentable
Square
Feet
Financial
Statement
Presentation
Company's
Ownership
Interest
End of Period Leased
Weighted Average
Occupancy (2)
% of Total
NOI / 2Q24
Property Level Debt
($ in thousands) (3)
2Q24
1Q24
2Q24
1Q24
Terminus (4)
1,226,000
Consolidated
100%
80.7%
84.7%
79.6%
82.0%
5.7%
$220,709
Spring & 8th (4)
765,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
5.2%
Buckhead Plaza (4)
678,000
Consolidated
100%
97.5%
96.3%
88.0%
86.9%
3.8%
Northpark (4)
1,539,000
Consolidated
100%
75.1%
74.2%
73.6%
72.8%
3.7%
725 Ponce
372,000
Consolidated
100%
87.6%
100.0%
95.9%
100.0%
3.4%
Avalon (4)
480,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
3.2%
Promenade Tower
777,000
Consolidated
100%
89.6%
88.6%
76.4%
67.0%
2.9%
3344 Peachtree
484,000
Consolidated
100%
93.9%
95.1%
94.3%
95.1%
2.9%
Promenade Central (5) (6)
367,000
Consolidated
100%
77.7%
76.0%
71.3%
67.5%
1.3%
3350 Peachtree
413,000
Consolidated
100%
84.0%
74.2%
62.2%
60.3%
1.2%
3348 Peachtree
258,000
Consolidated
100%
79.3%
76.9%
76.6%
76.9%
0.9%
Emory University Hospital Midtown
358,000
Unconsolidated
50%
99.5%
99.5%
99.5%
99.5%
0.9%
41,178
Meridian Mark Plaza
160,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
0.6%
120 West Trinity Office
43,000
Unconsolidated
20%
74.2%
100.0%
74.2%
100.0%
0.1%
ATLANTA (6)
7,920,000
87.5%
87.9%
83.9%
83.2%
35.8%
261,887
The Domain (4) (7)
1,899,000
Consolidated
100%
100.0%
100.0%
100.0%
99.4%
13.6%
71,444
300 Colorado
378,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
4.1%
San Jacinto Center
399,000
Consolidated
100%
96.1%
95.9%
95.9%
95.9%
3.8%
Colorado Tower
373,000
Consolidated
100%
98.8%
98.8%
98.8%
98.3%
3.3%
105,275
One Eleven Congress
519,000
Consolidated
100%
80.0%
79.0%
78.4%
79.9%
3.0%
The Terrace (4)
619,000
Consolidated
100%
80.8%
79.4%
78.3%
78.7%
2.7%
Domain Point (4)
240,000
Consolidated
96.5%
96.5%
100.0%
96.5%
100.0%
1.5%
Research Park V
173,000
Consolidated
100%
93.0%
93.0%
89.0%
89.0%
0.8%
AUSTIN
4,600,000
94.3%
94.3%
93.6%
93.7%
32.8%
176,719
Corporate Center (4)
1,227,000
Consolidated
100%
95.8%
91.5%
91.7%
91.9%
5.3%
Heights Union (4)
294,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
2.0%
The Pointe
253,000
Consolidated
100%
90.0%
90.4%
86.3%
86.5%
0.9%
Harborview Plaza
206,000
Consolidated
100%
88.7%
88.7%
83.7%
82.1%
0.7%
TAMPA
1,980,000
95.0%
92.3%
91.4%
91.2%
8.9%
Hayden Ferry (4) (8)
792,000
Consolidated
100%
84.9%
84.8%
84.8%
85.1%
3.3%
100 Mill
288,000
Consolidated
90%
98.1%
98.1%
92.3%
92.3%
2.6%
111 West Rio
225,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.0%
Tempe Gateway
264,000
Consolidated
100%
92.7%
87.3%
64.1%
64.7%
1.0%
PHOENIX (8)
1,569,000
91.6%
90.4%
84.7%
85.0%
7.9%
Fifth Third Center
692,000
Consolidated
100%
92.6%
92.6%
91.6%
91.1%
3.5%
124,545
Railyard
329,000
Consolidated
100%
99.1%
99.4%
99.6%
99.0%
2.2%
550 South
394,000
Consolidated
100%
76.9%
76.9%
76.9%
90.1%
1.4%
CHARLOTTE
1,415,000
89.7%
89.8%
89.4%
92.7%
7.1%
124,545
Continued on next page
PORTFOLIO STATISTICS
Cousins Properties
17
Q2 2024 Supplemental Information
Office Properties (1)
Rentable
Square
Feet
Financial
Statement
Presentation
Company's
Ownership
Interest
End of Period Leased
Weighted Average
Occupancy (2)
% of Total
NOI / 2Q24
Property Level Debt
($ in thousands) (3)
2Q24
1Q24
2Q24
1Q24
Legacy Union One
319,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.8%
5950 Sherry Lane
197,000
Consolidated
100%
85.0%
79.3%
81.1%
79.3%
0.7%
DALLAS
516,000
94.3%
92.1%
92.8%
92.1%
2.5%
BriarLake Plaza (4)
835,000
Consolidated
100%
98.4%
95.5%
95.9%
94.4%
4.1%
HOUSTON
835,000
98.4%
95.5%
95.9%
94.4%
4.1%
TOTAL OFFICE (6)
18,835,000
91.2%
90.8%
88.5%
88.4%
99.1%
$563,151
Other Properties (1)
College Street Garage - Charlotte (5)
N/A
Consolidated
100%
NA
NA
NA
NA
0.7%
120 West Trinity Apartment -                                     
Atlanta (330 units) (5)
310,000
Unconsolidated
20%
98.8%
95.9%
95.9%
95.3%
0.2%
TOTAL OTHER
310,000
98.8%
95.9%
95.9%
95.3%
0.9%
$
TOTAL (6) (8)
19,145,000
91.3%
90.8%
88.5%
88.4%
100.0%
$563,151
(1)
Represents the Company's operating properties, excluding properties in the development pipeline, full building redevelopments that are not yet stabilized, and properties sold prior to June 30, 2024.
(2)
The weighted average economic occupancy of the property over the period for which the property was available for occupancy.
(3)
The Company's share of property-specific mortgage debt, net of unamortized loan costs, as of June 30, 2024.
(4)
Contains two or more buildings that are grouped together for reporting purposes.
(5)
Not included in Same Property as of June 30, 2024.
(6)
A redevelopment of Promenade Central reached substantial completion in the fourth quarter of 2022. This building will be excluded from the Atlanta, Total Office, and Total Portfolio end of period leased and
weighted average occupancy calculations until stabilized.
(7)
Domain 9 commenced initial operations in the first quarter of 2024 and will be excluded from all metrics in this schedule until stabilized. It remains on our Development Pipeline (see page 27) and is not included in
Same Property as of June 30, 2024.
(8)
Hayden Ferry 1 in this group of buildings has been excluded from Same Property, end of period leased, and weighted average occupancy due to commencement of a full redevelopment of this building effective
October 1, 2023. It is also excluded from the Phoenix, Total Office, and Total Portfolio calculations.
PORTFOLIO STATISTICS
Cousins Properties
18
Q2 2024 Supplemental Information
Portfolio NOI by Market
Second Quarter 2024
supplementmapa.jpg
Charlotte
7.8%
Nashville (1)
Dallas
2.5%
Atlanta
36.0%
Tampa
8.9%
Houston
4.1%
Austin
32.8%
Phoenix
7.9%
(1) The Company owns 50% of Neuhoff, a mixed-use development in Nashville, through a joint venture. It has commenced initial operations but is not yet stabilized. See pages 27 and 32 for
additional details.
PORTFOLIO STATISTICS
Cousins Properties
19
Q2 2024 Supplemental Information
($ in thousands)
Three Months Ended June 30,
2024
2023
$ Change
% Change
Rental Property Revenues (2)
$203,906
$195,895
$8,011
4.1%
Rental Property Operating Expenses (2)
68,524
66,015
2,509
3.8%
Same Property Net Operating Income
$135,382
$129,880
$5,502
4.2%
Cash-Basis Rental Property Revenues (3)
$192,314
$183,785
$8,529
4.6%
Cash-Basis Rental Property Operating Expenses (4)
68,347
65,778
2,569
3.9%
Cash-Basis Same Property Net Operating Income
$123,967
$118,007
$5,960
5.1%
End of Period Leased
91.2%
90.7%
Weighted Average Occupancy
88.5%
87.5%
Six Months Ended June 30,
2024
2023
$ Change
% Change
Rental Property Revenues (2)
$408,356
$392,824
$15,532
4.0%
Rental Property Operating Expenses (2)
138,113
136,421
1,692
1.2%
Same Property Net Operating Income
$270,243
$256,403
$13,840
5.4%
Cash-Basis Rental Property Revenues (3)
$383,095
$367,851
$15,244
4.1%
Cash-Basis Rental Property Operating Expenses (4)
137,728
135,961
1,767
1.3%
Cash-Basis Same Property Net Operating Income
$245,367
$231,890
$13,477
5.8%
Weighted Average Occupancy
88.4%
87.3%
(1)
Same Properties include those office properties that were stabilized and owned by the Company for the entirety of all comparable reporting periods presented.
See Portfolio Statistics on pages 17 and 18 for footnotes indicating which properties are not included in Same Property. See Non-GAAP Financial Measures -
Calculations and Reconciliations beginning on page 33.
(2)
Rental Property Revenues and Operating Expenses include results for the Company and its share of unconsolidated joint ventures and exclude termination fee
income. Net operating income for unconsolidated joint ventures is calculated as Rental Property Revenues less termination fee income and Rental Property
Expenses at the joint ventures, multiplied by the Company's ownership interest. The Company does not control the operations of the unconsolidated joint
ventures but believes that including these amounts with consolidated net operating income is meaningful to investors and analysts.
(3)
Cash-Basis Rental Property Revenues include that of the Company and its share of unconsolidated joint ventures. It represents Rental Property Revenues,
excluding termination fee income, straight-line rents, and other deferred income amortization, amortization of lease inducements, and amortization of acquired
above and below market rents.
(4)
Cash-Basis Rental Property Operating Expenses include that of the Company and its share of unconsolidated joint ventures. It represents Rental Property
Operating Expenses, excluding straight-line ground rent expense and amortization of above and below market ground rent expense.
SAME PROPERTY PERFORMANCE (1)   
Cousins Properties
20
Q2 2024 Supplemental Information
Three Months Ended June 30, 2024
Six Months Ended June 30, 2024
New
Renewal
Expansion
Total
New
Renewal
Expansion
Total
Gross leased square feet (1)
634,630
1,096,706
Less exclusions (2)
(244,044)
(302,466)
Net leased square feet
216,073
151,045
23,468
390,586
404,011
268,210
122,019
794,240
Number of transactions 
21
16
3
40
38
28
11
77
Lease term in years (3)
8.8
7.7
12.1
8.6
8.4
6.4
9.2
7.8
Net effective rent calculation (per square foot
per year) (3)
      Net annualized rent (4)
$38.47
$36.51
$37.20
$37.64
$38.88
$34.86
$34.40
$36.83
      Net free rent
(2.53)
(2.51)
(2.21)
(2.51)
(2.49)
(2.08)
(2.14)
(2.30)
      Leasing commissions
(3.12)
(2.55)
(3.41)
(2.91)
(3.10)
(2.20)
(2.85)
(2.75)
      Tenant improvements
(7.94)
(6.45)
(7.98)
(7.37)
(7.97)
(5.50)
(8.76)
(7.26)
      Total leasing costs
(13.59)
(11.51)
(13.60)
(12.79)
(13.56)
(9.78)
(13.75)
(12.31)
Net effective rent
$24.88
$25.00
$23.60
$24.85
$25.32
$25.08
$20.65
$24.52
Second generation leased square footage (5)
213,648
427,324
Increase in straight-line basis second generation net rent per square foot (6)
37.6%
28.8%
Increase in cash-basis second generation net rent per square foot (7)
18.2%
11.7%
(1)
Comprised of total square feet leased, unadjusted for ownership share and excluding apartment leasing.
(2)
Adjusted for leases approximately one year or less, along with leases for retail, amenity, storage, and intercompany space.
(3)
Weighted average of net leased square feet. Excludes percentage rent leases.
(4)
Straight-line net rent per square foot (operating expense reimbursements deducted from gross leases) over the lease term, prior to any
deductions for leasing costs.
(5)
Excludes leases executed for spaces that were vacant upon acquisition, new leases in development properties, percentage rent leases, and
leases for spaces that have been vacant for one year or more.
(6)
Increase in second generation straight-line basis net annualized rent on a weighted average basis.
(7)
Increase in second generation net cash rent at the end of the term paid by the prior tenant compared to net cash rent at the beginning of the
term (after any free rent period) paid by the current tenant on a weighted average basis. For early renewals, the final net cash rent paid under
the original lease is compared to the first net cash rent paid under the terms of the renewal. Net cash rent is net of any recovery of operating
expenses but prior to any deductions for leasing costs.
OFFICE LEASING ACTIVITY
Cousins Properties
21
Q2 2024 Supplemental Information
Lease Expirations by Year (1)
Year of Expiration
Square Feet
Expiring
% of Leased
Space
Annual
Contractual Rent
($ in thousands) (2)
% of Annual
Contractual
Rent
Annual
Contractual
Rent/Sq. Ft.
2024
383,044
2.3%
$15,426
1.8%
$40.27
2025
1,610,398
9.7%
71,859
8.2%
44.62
2026
1,304,333
7.8%
60,819
7.0%
46.63
2027
1,589,964
9.6%
73,194
8.4%
46.04
2028
1,604,869
9.6%
81,695
9.4%
50.90
2029
1,777,227
10.7%
92,312
10.5%
51.94
2030
1,393,089
8.4%
72,108
8.3%
51.76
2031
1,556,304
9.3%
93,021
10.7%
59.77
2032
1,883,977
11.3%
108,011
12.4%
57.33
2033 & Thereafter
3,546,052
21.3%
204,289
23.3%
57.61
Total
16,649,257
100.0%
$872,734
100.0%
$52.42
chart-7fed4feb2fc04596990a.gif
(1) Company's share of leases expiring after June 30, 2024. Expiring square footage for which new leases have been
executed at operating properties is reflected based on the expiration date of the new lease.
(2) Annual Contractual Rent is the estimated rent in the year of expiration. It includes the minimum base rent and an
estimate of the tenant's share of operating expenses, if applicable, as defined in the respective leases.
OFFICE LEASE EXPIRATIONS
Cousins Properties
22
Q2 2024 Supplemental Information
Tenant (1)
Number
of
Properties
Occupied
Number
of
Markets
Occupied
Company's
Share of
Square
Footage
Company's
Share of
Annualized
Rent
($ in thousands)
(2)
Percentage of
Company's
Share of
Annualized
Rent
Weighted
Average
Remaining
Lease Term
(Years)
1
Amazon
5
3
1,296,397
$68,706
9.1%
5.7
2
NCR Voyix
2
2
815,634
41,056
5.4%
8.9
3
ExxonMobil (fka Pioneer Natural Resources)
2
1
359,660
25,176
3.3%
7.2
4
Meta Platforms
1
1
319,863
18,755
2.5%
7.1
5
Expedia
1
1
315,882
17,139
2.3%
6.8
6
Apache
1
1
364,707
14,872
2.0%
14.1
7
Bank of America
2
2
347,139
12,661
1.7%
1.5
8
Ovintiv USA
1
1
318,582
8,313
1.1%
3.0
9
ADP
1
1
225,000
7,894
1.0%
3.8
10
Wells Fargo
5
3
192,712
7,601
1.0%
4.5
11
Westrock Shared Services
1
1
205,185
7,352
1.0%
5.8
12
Regus Equity Business Centers
5
4
145,584
7,284
1.0%
6.6
13
BlackRock
1
1
131,656
7,166
1.0%
11.9
14
Amgen
1
1
163,169
6,700
0.9%
4.3
15
Workrise Technologies
1
1
93,210
6,647
0.9%
4.1
16
McKinsey & Company
2
2
130,513
6,492
0.9%
8.4
17
Samsung Engineering America
1
1
133,860
6,367
0.8%
2.4
18
Allstate
1
1
148,262
5,937
0.8%
5.5
19
Time Warner Cable
2
1
119,018
5,847
0.8%
1.5
20
Morgan Stanley
1
1
120,653
5,703
0.7%
4.7
Total
5,946,686
$287,668
38.2%
6.3
(1)
In some cases, the actual tenant may be an affiliate of the entity shown.
(2)
Annualized Rent represents the annualized cash rent including the tenant's share of estimated operating expenses, if applicable, paid by
the tenant as of June 30, 2024. If the tenant is in a free rent period as of June 30, 2024, Annualized Rent represents the annualized
contractual rent the tenant will pay in the first month it is required to pay full cash rent.
Note:
This schedule includes leases that have commenced. Leases that have been signed but have not commenced are excluded.
TOP 20 OFFICE TENANTS
Cousins Properties
23
Q2 2024 Supplemental Information
chart-f50aa2cc739e4a0b945a.gif
(1) Annualized Rent represents the annualized cash rent including the tenant's share of estimated operating expenses, if applicable, paid by the tenant as of
June 30, 2024. If the tenant is in a free rent period as of June 30, 2024, Annualized Rent represents the annualized contractual rent the tenant will pay in
the first month the tenant is required to pay full rent.
Note: Management uses SIC codes when available, along with their judgment, to determine tenant industry classification. This schedule includes leases that
have commenced. Leases that have been signed but have not commenced are excluded.
TENANT INDUSTRY DIVERSIFICATION
Cousins Properties
24
Q2 2024 Supplemental Information
Completed Operating Property Acquisitions
Property
Type
Market
Company's Ownership
Interest
Timing
Square Feet
Gross Purchase
Price
($ in thousands) (1)
2022
Avalon (2)
Office
Atlanta
100%
2Q
480,000
$43,400
2021
725 Ponce
Office
Atlanta
100%
3Q
372,000
300,200
Heights Union
Office
Tampa
100%
4Q
294,000
144,800
2020
The RailYard
Office
Charlotte
100%
4Q
329,000
201,300
2019
Promenade Central
Office
Atlanta
100%
1Q
370,000
82,000
TIER REIT, Inc.
Office
Various
Various
2Q
5,799,000
(3)
Terminus (4)
Office
Atlanta
100%
4Q
1,226,000
246,000
8,870,000
$1,017,700
Completed Property Developments
Project
Type
Market
Company's Ownership
Interest
Timing (5)
Square Feet
Total Project Cost
($ in thousands) (1)
2022
300 Colorado
Office
Austin
100%
1Q
369,000
$193,000
100 Mill
Office
Phoenix
90%
4Q
288,000
156,000
2021
10000 Avalon
Office
Atlanta
90%
1Q
251,000
96,000
120 West Trinity
Mixed
Atlanta
20%
2Q
353,000
89,000
Domain 10
Office
Austin
100%
3Q
300,000
111,000
2020
Domain 12
Office
Austin
100%
4Q
320,000
117,000
2019
Dimensional Place
Office
Charlotte
50%
1Q
281,000
96,000
2,162,000
$858,000
(1) Except as otherwise noted, amounts represent total purchase prices, total project costs paid by the Company and, where applicable, its joint venture partner.   
(2) Purchased outside interest of 10% in HICO Avalon LLC and HICO Avalon II LLC for $43 million in a transaction that valued the properties at $302 million.
(3) Properties acquired in the merger with TIER REIT, Inc.
(4) Purchased outside interest of 50% in Terminus Office Holdings, LLC for $246 million before reductions for existing mortgage debt.
(5) Represents timing of stabilization.
Continued on next page
INVESTMENT ACTIVITY
Cousins Properties
25
Q2 2024 Supplemental Information
Completed Operating Property Dispositions
Property
Type
Market
Company's Ownership
Interest
Timing
Square Feet
Gross Sales Price
($ in thousands)
2022
Carolina Square
Mixed
Charlotte
50%
3Q
468,000
$105,000
(1)
2021
Burnett Plaza
Office
Fort Worth
100%
2Q
1,023,000
137,500
One South at the Plaza
Office
Charlotte
100%
3Q
891,000
271,500
Dimensional Place
Office
Charlotte
50%
3Q
281,000
60,800
(1)
816 Congress
Office
Austin
100%
4Q
435,000
174,000
2020
Hearst Tower
Office
Charlotte
100%
1Q
966,000
455,500
Gateway Village
Office
Charlotte
50%
1Q
1,061,000
52,200
(1)
Woodcrest
Office
Cherry Hill
100%
1Q
386,000
25,300
5,511,000
$1,281,800
(1) Amount represents proceeds, before debt and other adjustments, received by the Company for the sale of its unconsolidated interest in the joint venture to its partner.
INVESTMENT ACTIVITY
Cousins Properties
26
Q2 2024 Supplemental Information
Project
Type
Market
Company's
Ownership
Interest
Construction
Start Date
Square
Feet/Units
Estimated Project
Cost (1) (2)
($ in thousands)
Company's
Share of
Estimated
Project Cost (2)
($ in thousands)
Project Cost
Incurred to
Date (2)
($ in thousands)
Company's Share
of Project Cost
Incurred to Date
(2)
($ in thousands)
Percent
Leased
Initial
Occupancy (3)
Estimated
Stabilization (4)
Neuhoff (5)
Mixed
Nashville
50%
3Q21
$589,100
$294,550
$506,215
$253,108
Office and Retail
448,000
37%
4Q23
4Q25
Apartments
542
7%
2Q24
2Q26
Domain 9
Office
Austin
100%
2Q21
338,000
147,000
147,000
129,037
129,037
98%
1Q24
1Q25
Total
$736,100
$441,550
$635,252
$382,145
(1)
This schedule shows projects currently under active development through the substantial completion of construction as well as properties in an initial lease up period prior to stabilization.
Amounts included in the estimated project cost column include direct financing costs. Significant estimation is required to derive these costs, and the final costs may differ from these
estimates.
(2)
Estimated and incurred project costs are construction costs plus financing costs on project-specific debt. Neuhoff has a project-specific construction loan (see footnote 5). The above schedule
excludes any financing cost assumptions for projects without project-specific debt and any other incremental capitalized costs required by GAAP.
(3)
Initial occupancy represents the quarter within which the Company first recognized, or estimates it will begin recognizing, revenue under GAAP. The Company capitalizes interest, real estate
taxes, and certain operating expenses on the unoccupied portion of office and retail properties, which have ongoing construction of tenant improvements, until the earlier of (1) the date on
which the project achieves 90% economic occupancy or (2) one year from cessation of major construction activity. For residential project construction, the Company continues to capitalize
interest, real estate taxes, and certain operating expenses until cessation of major construction activity.
(4)
Reflects the estimated quarter of economic stabilization for each project.
(5)
The Neuhoff estimated project cost will be funded with a combination of $276.4 million of equity contributed by the joint venture partners and a $312.7 million construction loan.  These costs
include approximately $66 million of site and associated infrastructure work related to a future phase. The estimated project cost includes revisions related to updated initial leasing costs and
construction loan interest costs.
DEVELOPMENT PIPELINE (1)
Cousins Properties
27
Q2 2024 Supplemental Information
Market
Company's
Ownership
Interest
Financial Statement
Presentation
Total
Developable Land
(Acres)
Cost Basis of Land
($ in thousands)
3354/3356 Peachtree
Atlanta
95%
Consolidated
3.2
715 Ponce
Atlanta
50%
Unconsolidated
1.0
887 West Peachtree
Atlanta
100%
Consolidated
1.6
Domain Point 3
Austin
90%
Consolidated
1.7
Domain Central
Austin
100%
Consolidated
5.6
South End Station
Charlotte
100%
Consolidated
3.4
303 Tremont
Charlotte
100%
Consolidated
2.4
Legacy Union 2 & 3
Dallas
95%
Consolidated
4.0
Corporate Center 5 & 6 (1)
Tampa
100%
Consolidated
14.1
Total
37.0
$162,811
159351
Company's Share
36.0
$156,007
(1)
Corporate Center 5 is controlled through a long-term ground lease.
LAND INVENTORY
Cousins Properties
28
Q2 2024 Supplemental Information
Company's Share of Debt Maturities and Principal Payments
($ in thousands)
Description (Interest Rate Base, if not fixed)
Company's
Ownership
Interest
Rate at
End of
Quarter
Maturity
Date (2)
2024
2025
2026
2027
2028
Thereafter
Total
Principal
Deferred
Loan
Costs
Total
Consolidated Debt - Floating Rate
Credit Facility, Unsecured (Adjusted SOFR + 0.775% to 1.40%) (3)
100%
6.19%
4/30/27
$
$
$
$317,100
$
$
$317,100
$
$317,100
Total Consolidated Floating Rate Debt
317,100
317,100
317,100
Consolidated Debt - Fixed Rate
Term Loan, Unsecured (4)
100%
5.43%
3/3/27
400,000
400,000
(729)
399,271
Term Loan, Unsecured (5)
100%
5.33%
8/30/26
350,000
350,000
(74)
349,926
Senior Note, Unsecured
100%
3.95%
7/6/29
275,000
275,000
(560)
274,440
Senior Note, Unsecured
100%
3.91%
7/6/25
250,000
250,000
(183)
249,817
Senior Note, Unsecured
100%
3.86%
7/6/28
250,000
250,000
(452)
249,548
Terminus (6)
100%
6.34%
1/15/31
221,000
221,000
(291)
220,709
Senior Note, Unsecured
100%
3.78%
7/6/27
125,000
125,000
(190)
124,810
Fifth Third Center
100%
3.37%
10/1/26
1,889
3,874
118,928
124,691
(146)
124,545
Colorado Tower
100%
3.45%
9/1/26
1,404
2,881
101,199
105,484
(209)
105,275
Senior Note, Unsecured
100%
4.09%
7/6/27
100,000
100,000
(153)
99,847
Domain 10
100%
3.75%
11/1/24
71,549
71,549
(105)
71,444
Total Consolidated Fixed Rate Debt
74,842
256,755
570,127
625,000
250,000
496,000
2,272,724
(3,092)
2,269,632
Total Consolidated Debt
74,842
256,755
570,127
942,100
250,000
496,000
2,589,824
(3,092)
2,586,732
Unconsolidated Debt - Floating Rate
Neuhoff (SOFR + 3.45%) (7)
50%
8.78%
9/30/26
127,270
127,270
(822)
126,448
Total Unconsolidated Floating Rate Debt
127,270
127,270
(822)
126,448
.
Unconsolidated Debt - Fixed Rate
Medical Offices at Emory Hospital
50%
4.80%
6/1/32
41,500
41,500
(322)
41,178
Total Unconsolidated Fixed Rate Debt
41,500
41,500
(322)
41,178
Total Unconsolidated Debt
127,270
41,500
168,770
(1,144)
167,626
Total Debt
$74,842
$256,755
$697,397
$942,100
$250,000
$537,500
$2,758,594
$(4,236)
$2,754,358
Total Maturities (8)
$70,865
$250,000
$692,429
$942,100
$250,000
$537,500
$2,742,894
% of Maturities
3%
9%
25%
34%
9%
20%
100%
Continued on next page
DEBT SCHEDULE (1)
Cousins Properties
29
Q2 2024 Supplemental Information
chart-5600d929644d4dfcaa8a.gif
Mortgages
$215
Unsecured
Senior Note
Credit
Facility
$317
Unsecured
Senior Note
Mortgages
Mortgage
Term Loan
$350
Mortgage
$71
Unsecured
Senior Notes
$225
Unsecured
Senior
Note
Construction
Loan (7)
$127
Mortgage
Term
Loan
$400
Term Loan
$350
Continued on next page
DEBT SCHEDULE (1)
Cousins Properties
30
Q2 2024 Supplemental Information
Floating and Fixed Rate Debt Analysis
Total Principal
($ in thousands)
Total Debt
(%)
Weighted Average
Interest Rate
Weighted Average
Maturity (Years) (2)
Floating Rate Debt
$444,370
16%
6.93%
2.7
Fixed Rate Debt
2,314,224
84%
4.58%
3.2
Total Debt
$2,758,594
100%
4.96%
3.1
(1)
All amounts are presented at Company share.
(2)
Maturity dates shown assume the Company exercises all available extension options. Without the extensions noted below, our weighted average maturity would be 2.5
years.
(3)
As of June 30, 2024, the Company had $317.1 million drawn under the Credit Facility and had the ability to borrow the remaining $682.9 million. The spread over
Adjusted SOFR (SOFR + 0.10%) under the Credit Facility at June 30, 2024 was 0.775%.
(4)
As of June 30, 2024, the spread over Adjusted SOFR (SOFR + 0.10%) under the 2022 Term Loan was 0.85%. The original maturity date is March 3, 2025 with four
consecutive options to extend the maturity date for an additional six months each. In the second quarter of 2023, the Company entered into a floating-to-fixed interest
rate swap with respect to $200 million of the $400 million Term Loan through the initial maturity date, effectively fixing the underlying SOFR rate at 4.298%. In January
2024, the Company entered into a floating-to-fixed interest rate swap with respect to the remaining $200 million of the $400 million Term Loan through the initial
maturity date, effectively fixing the underlying SOFR rate at 4.6675%. These swaps effectively fixed the underlying SOFR rate at a weighted average of 4.48% for the
entire $400 million through initial maturity.
(5)
In June 2024, the Company noticed the administrative agent for the Term Loan of our execution of the first of four consecutive options to extend the maturity date of
this term loan for an additional 180 days each. In the third quarter of 2022, the Company entered into a floating-to-fixed interest rate swap through the initial maturity
date of August 30, 2024, effectively fixing the underlying SOFR rate at 4.234%. The spread over Adjusted SOFR (SOFR + 0.10%) at June 30, 2024 was 1%.
(6)
Represents $123.0 million and $98.0 million non-cross collateralized mortgages secured by the Terminus 100 and Terminus 200 buildings, respectively.
(7)
The Company's share of the total borrowing capacity of the construction loan is $156.4 million. The joint venture has one option, subject to conditions, to extend the
maturity date for an additional 12 months from the initial maturity date of September 30, 2025.
(8)
Maturities include principal payments due at the maturity date. Maturities do not include scheduled principal payments due prior to the maturity date.
DEBT SCHEDULE (1)
Cousins Properties
31
Q2 2024 Supplemental Information
Joint Venture
Property
Cash Flows to Cousins (2)
Options
Consolidated:
HICO 100 Mill LLC
100 Mill
90% of cash flows until return of
contributed capital to partners;
portions of cash amounts received
in excess of contributed capital
are paid to our partner as a
promote.
Cousins can trigger a sale process, subject to a right of
first offer that can be exercised by partner.
TR Domain Point LLC
Domain Point
Preferred return on preferred
equity contribution, then 96.5% of
remaining cash flows.
Partner has put option under various circumstances.
Unconsolidated:
AMCO 120 WT Holdings LLC
120 West Trinity
20% of cash flows.
Cousins or partner can trigger a buyout upon which
Cousins would receive the office component, and partner
would receive the multifamily component, with a net
settlement at a then agreed upon value.
Crawford Long-CPI, LLC
Medical Offices at
Emory Hospital
50% of cash flows.
Cousins can put its interest to partner, or partner can call
Cousins' interest, at a value determined by appraisal.
Neuhoff Holdings LLC
Neuhoff
50% of cash flows until return of
contributed capital to partners;
portions of cash amounts received
in excess of contributed capital to
equity partners are paid to
development partner as a
promote.
Cousins or its equity partner can trigger a sale process,
subject to a right of first offer that can be exercised by
the non-triggering party.
(1)
This schedule only contains information related to joint ventures that hold an ownership interest in operating assets or projects under active
development.
(2)
Each respective joint venture agreement may contain additional terms that affect the distribution of operating cash flows and capital transaction
proceeds that are not yet effective, including the distribution of promoted interest.
JOINT VENTURE INFORMATION (1)
Cousins Properties
32
Q2 2024 Supplemental Information
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
FFO and EBITDAre
Net income available to common stockholders
$166,793
$22,196
$22,621
$19,361
$18,785
$82,963
$13,288
$7,840
$21,128
Depreciation and amortization of real estate assets:
Consolidated properties
295,029
75,662
80,158
79,379
79,250
314,449
86,116
95,299
181,415
Share of unconsolidated joint ventures
3,927
479
476
485
491
1,931
459
513
972
Partners' share of real estate depreciation
(794)
(249)
(307)
(257)
(257)
(1,070)
(268)
(308)
(576)
Loss (gain) on depreciated property transactions:
Consolidated properties
9
2
2
(101)
(101)
Share of unconsolidated joint ventures
(81)
Sale of investments in unconsolidated joint ventures
(56,267)
Non-controlling interest related to unitholders
143
4
3
4
3
14
2
2
4
FFO (1)
408,759
98,094
102,951
98,972
98,272
398,289
99,496
103,346
202,842
Interest Expense
75,139
25,310
26,334
27,516
27,979
107,139
29,436
30,378
59,814
Non-Real Estate Depreciation and Amortization
558
108
111
113
116
448
115
116
231
EBITDAre (1)
484,456
123,512
129,396
126,601
126,367
505,876
129,047
133,840
262,887
FFO and Net Operating Income from Unconsolidated
Joint Ventures
Income from Unconsolidated Joint Ventures
7,700
673
753
582
291
2,299
348
439
787
Depreciation and Amortization of Real Estate
3,927
479
476
485
491
1,931
459
513
972
Gain on sale of depreciated investment properties, net
(81)
FFO - Unconsolidated Joint Ventures
11,546
1,152
1,229
1,067
782
4,230
807
952
1,759
Gain on sale of undepreciated property
(4,478)
Interest Expense
2,603
280
362
508
526
1,676
528
635
1,163
Other Expense
70
14
6
24
14
58
31
15
46
Other Income
(217)
(37)
(38)
(35)
(30)
(140)
(14)
(41)
(55)
Net Operating Income - Unconsolidated Joint Ventures
9,524
1,409
1,559
1,564
1,292
5,824
1,352
1,561
2,913
Market Capitalization
Common Stock Price Per Share at Period End
$25.29
$21.38
$22.80
$20.37
$24.35
$24.35
$24.04
$23.15
$23.15
Number of Common Stock/Units Outstanding at
Period End
151,482
151,718
151,774
151,774
151,824
151,824
152,096
152,165
152,165
Equity Market Capitalization
3,830,980
3,243,731
3,460,447
3,091,636
3,696,914
3,696,914
3,656,388
3,522,620
3,522,620
Consolidated Debt
2,334,606
2,448,942
2,423,761
2,418,403
2,457,627
2,457,627
2,563,332
2,586,732
2,586,732
Share of Unconsolidated Debt
89,398
96,014
124,312
141,468
151,048
151,048
160,646
167,626
167,626
Debt (1)
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
2,723,978
2,754,358
2,754,358
Total Market Capitalization
6,254,984
5,788,687
6,008,520
5,651,507
6,305,589
6,305,589
6,380,366
6,276,978
6,276,978
Continued on next page
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
33
Q2 2024 Supplemental Information
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
Credit Ratios
Debt (1)
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
2,723,978
2,754,358
2,754,358
Less: Cash and Cash Equivalents
(5,145)
(3,585)
(8,031)
(6,926)
(6,047)
(6,047)
(5,452)
(5,954)
(5,954)
Less: Share of Unconsolidated Cash and Cash
Equivalents (1)
(1,721)
(8,905)
(7,789)
(8,269)
(2,042)
(2,042)
(6,217)
(5,962)
(5,962)
Net Debt (1)
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
2,712,309
2,742,442
2,742,442
Total Market Capitalization
6,254,984
5,788,687
6,008,520
5,651,507
6,305,589
6,305,589
6,380,366
6,276,978
6,276,978
Net Debt / Total Market Capitalization
38.6%
43.7%
42.1%
45.0%
41.2%
41.2%
42.5%
43.7%
43.7%
Total Assets - Consolidated
7,537,016
7,582,970
7,595,785
7,585,309
7,634,474
7,634,474
7,682,981
7,700,528
7,700,528
Accumulated Depreciation - Consolidated
1,261,752
1,314,000
1,381,054
1,443,382
1,518,572
1,518,572
1,596,116
1,664,950
1,664,950
Undepreciated Assets - Unconsolidated (1)
209,636
240,386
257,697
272,556
289,202
289,202
304,617
316,303
316,303
Less: Investment in Unconsolidated Joint Ventures
(112,839)
(136,721)
(138,992)
(141,250)
(143,831)
(143,831)
(155,210)
(160,873)
(160,873)
Total Undepreciated Assets (1)
8,895,565
9,000,635
9,095,544
9,159,997
9,298,417
9,298,417
9,428,504
9,520,908
9,520,908
Net Debt (1)
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
2,712,309
2,742,442
2,742,442
Net Debt / Total Undepreciated Assets (1)
27.2%
28.1%
27.8%
27.8%
28.0%
28.0%
28.8%
28.8%
28.8%
Coverage Ratios (1)
Interest Expense
75,139
25,310
26,334
27,516
27,979
107,139
29,436
30,378
59,814
Scheduled Principal Payments
17,774
2,272
2,214
2,077
2,095
8,658
2,114
2,132
4,246
Fixed Charges
92,913
27,582
28,548
29,593
30,074
115,797
31,550
32,510
64,060
EBITDAre
484,456
123,512
129,396
126,601
126,367
505,876
129,047
133,840
262,887
Fixed Charges Coverage Ratio (EBITDAre) (1)
5.21
4.48
4.53
4.28
4.20
4.37
4.09
4.12
4.10
Net Debt
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
2,712,309
2,742,442
2,742,442
Annualized EBITDAre (2)
490,676
494,048
517,584
506,404
505,468
505,468
516,188
535,360
535,360
Net Debt / Annualized EBITDAre
4.93
5.13
4.89
5.02
5.14
5.14
5.25
5.12
5.12
Dividend Information
Common Dividends
193,893
48,598
48,650
48,650
48,350
194,248
48,658
48,685
97,343
FFO
408,759
98,094
102,951
98,972
98,272
398,289
99,496
103,346
202,842
FFO Payout Ratio
47.4%
49.5%
47.3%
49.2%
49.2%
48.8%
48.9%
47.1%
48.0%
Continued on next page
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
34
Q2 2024 Supplemental Information
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
YTD 2024
Net income available to common stockholders
$166,793
$22,196
$22,621
$19,361
$18,785
$82,963
$13,288
$7,840
$21,128
Depreciation and amortization of real estate assets
298,162
75,892
80,327
79,607
79,484
315,310
86,307
95,504
181,811
Loss (gain) on depreciated property transactions
(56,339)
2
2
(101)
(101)
Non-controlling interest related to unitholders
143
4
3
4
3
14
2
2
4
FFO (1)
408,759
98,094
102,951
98,972
98,272
398,289
99,496
103,346
202,842
Amortization of Deferred Financing Costs
3,397
1,030
1,044
1,050
1,051
4,175
1,051
984
2,035
Non-Cash Stock-Based Compensation
10,059
3,512
2,770
2,817
2,801
11,900
4,312
3,467
7,779
Non-Real Estate Depreciation and Amortization
558
108
111
113
116
448
115
116
231
Lease Inducement Amortization
1,629
492
1,991
607
472
3,562
539
530
1,069
Straight-Line Rent Ground Leases
491
126
125
125
105
481
116
118
234
Above and Below Market Ground Rent
339
82
82
82
82
328
82
53
135
Debt Premium Amortization
(3,913)
Deferred Income - Tenant Improvements
(7,405)
(3,609)
(5,772)
(4,779)
(5,116)
(19,276)
(6,167)
(6,974)
(13,141)
Above and Below Market Rents, Net
(6,444)
(1,559)
(2,525)
(1,371)
(1,421)
(6,876)
(1,460)
(1,559)
(3,019)
Second Generation Capital Expenditures (CAPEX)
(99,501)
(15,467)
(29,317)
(20,224)
(31,900)
(96,908)
(30,212)
(17,270)
(47,482)
Straight-Line Rental Revenue
(28,953)
(8,431)
(3,703)
(7,508)
(5,858)
(25,500)
(8,604)
(4,423)
(13,027)
Loss (Gain) on Sales of Undepreciated Investment
Properties
(4,478)
(507)
1
(506)
3
3
FAD (1)
274,538
74,378
67,757
69,377
58,605
270,117
59,268
78,391
137,659
Weighted Average Shares - Diluted
150,419
151,880
152,126
152,048
152,105
152,040
152,385
152,614
152,500
FAD per share
$1.83
$0.49
$0.45
$0.46
$0.39
$1.79
$0.39
$0.51
$0.90
Common Dividends
193,893
48,598
48,650
48,650
48,350
194,248
48,658
48,685
97,343
Common Dividends per share
$1.28
$0.32
$0.32
$0.32
$0.32
$1.28
$0.32
$0.32
$0.64
FAD Payout Ratio
70.6%
65.3%
71.8%
70.1%
82.5%
71.9%
82.1%
62.1%
70.7%
Operations Ratio
Total Undepreciated Assets (1)
8,895,565
9,000,635
9,095,544
9,159,997
9,298,417
9,298,417
9,428,504
9,520,908
9,520,908
General and Administrative Expenses
28,319
8,438
8,021
8,336
7,536
32,331
9,214
8,907
18,121
Annualized General and Administrative Expenses (2) /
Total Undepreciated Assets
0.30%
0.37%
0.35%
0.36%
0.32%
0.32%
0.39%
0.37%
0.37%
2nd Generation CAPEX
Second Generation Leasing Related Costs
68,329
11,182
22,640
10,810
26,198
70,830
23,110
14,210
37,320
Second Generation Building Improvements
31,172
4,285
6,677
9,414
5,702
26,078
7,102
3,060
10,162
99,501
15,467
29,317
20,224
31,900
96,908
30,212
17,270
47,482
(1)  Includes the Company's share of unconsolidated joint ventures. These amounts are derived from the amounts in the categories indicated that are recorded at the joint venture multiplied
by the Company's ownership interest. The Company does not control the operations of the unconsolidated joint ventures but believes that including these amounts in the categories
indicated is meaningful to investors and analysts.
(2)  Amounts represent most recent quarter annualized.
Note:  Amounts may differ slightly from other schedules contained herein due to rounding.
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
35
Q2 2024 Supplemental Information
FUNDS FROM OPERATIONS
($ in thousands, except per share amounts)
 
Three Months Ended June 30,
 
2024
2023
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Net Income Available to Common Stockholders
$7,840
152,095
$0.05
$22,621
151,721
$0.15
Noncontrolling interest related to unitholders 
2
25
3
25
Potentially dilutive common shares - ESPP
2
Conversion of unvested restricted stock units
492
380
Net Income — Diluted
7,842
152,614
0.05
22,624
152,126
0.15
Depreciation and amortization of real estate
assets:
Consolidated properties
95,299
0.63
80,158
0.53
Share of unconsolidated joint ventures
513
476
Partners' share of real estate depreciation
(308)
(307)
Funds From Operations
$103,346
152,614
$0.68
$102,951
152,126
$0.68
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
36
Q2 2024 Supplemental Information
($ in thousands, except per share amounts)
 
Six Months Ended June 30,
 
2024
2023
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Net Income Available to Common Stockholders
$21,128
152,020
$0.14
$44,817
151,650
$0.30
Noncontrolling interest related to unitholders 
4
25
7
25
Potentially dilutive common shares - ESPP
1
Conversion of unvested restricted stock units
454
328
(0.01)
Net Income — Diluted
21,132
152,500
0.14
44,824
152,003
0.29
Depreciation and amortization of real estate
assets:
Consolidated properties
181,415
1.18
155,820
1.03
Share of unconsolidated joint ventures
972
0.01
955
Partners' share of real estate depreciation
(576)
(556)
Loss (gain) on depreciated property transactions:
Consolidated properties
(101)
2
Funds From Operations
$202,842
152,500
$1.33
$201,045
152,003
$1.32
The tables above show FFO and the related reconciliation from Net Income Available to Common Stockholders for Cousins Properties Incorporated and Subsidiaries.
See page 40 for definition of FFO.
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
37
Q2 2024 Supplemental Information
($ in thousands)
($ in thousands)
Three Months Ended
Six Months Ended
Net Operating Income
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
Net income
$7,961
$23,077
$21,412
$45,433
Net operating income from unconsolidated joint ventures
1,561
1,559
2,913
2,968
Fee income
(406)
(352)
(785)
(726)
Termination fee income
(1,086)
(6,570)
(1,556)
(6,706)
Other income
(1,098)
(14)
(1,142)
(2,292)
Reimbursed expenses
151
159
291
366
General and administrative expenses
8,907
8,021
18,121
16,459
Interest expense
29,743
25,972
58,651
51,002
Depreciation and amortization
95,415
80,269
181,645
156,039
Other expenses
603
476
1,275
861
Income from unconsolidated joint ventures
(439)
(753)
(787)
(1,426)
Loss (gain) on investment property transactions
3
(98)
2
Net Operating Income
141,315
131,844
279,940
261,980
Less:
Partners' share of NOI from consolidated joint ventures
(429)
(437)
(890)
(898)
Cousins' share of NOI
$140,886
$131,407
$279,050
$261,082
Net Operating Income
$141,315
$131,844
$279,940
$261,980
Non-cash income
(13,845)
(11,220)
(29,697)
(24,668)
Non-cash expense
178
239
386
463
Cash-Basis Net Operating Income
$127,648
$120,863
$250,629
$237,775
Net Operating Income
Same Property
$135,382
$129,880
$270,243
$256,403
Non-Same Property
5,933
1,964
9,697
5,577
$141,315
$131,844
$279,940
$261,980
Cash-Basis Net Operating Income
Same Property
$123,967
$118,007
$245,367
$231,890
Non-Same Property
3,681
2,856
5,262
5,885
$127,648
$120,863
$250,629
$237,775
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
38
Q2 2024 Supplemental Information
RECONCILIATION OF 2024 PROJECTED NET INCOME AVAILABLE
TO COMMON STOCKHOLDERS TO 2024 PROJECTED FFO
Full Year 2024 Guidance
($ in thousands, except per share amounts)
Low
High
Dollars
Per Share
Amount (1)
Dollars
Per Share
Amount (1)
Net Income Available to Common Stockholders and Net Income
$47,531
$0.31
$55,162
$0.36
Add: Noncontrolling interest related to unitholders
10
10
Net Income
47,541
0.31
55,172
0.36
Add: Depreciation and amortization of real estate assets
353,935
2.32
353,935
2.32
Less: Gain on invesment property transactions
(101)
(101)
Funds From Operations
$401,375
$2.63
$409,006
$2.68
(1) Calculated based on projected weighted average shares outstanding of 152.6 million.
R3  Weight Average Shares
152,614
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
39
Q2 2024 Supplemental Information
The Company uses non-GAAP financial measures in its filings and other public
disclosures. The following lists non-GAAP financial measures that the Company
commonly uses, a description for each measure, the reasons that management
believes the measure is useful to investors and, if material, additional uses of the
measure by management of the Company.
“Cash-Basis Net Operating Income” represents Net Operating Income excluding
straight-line rents, amortization of lease inducements, amortization of acquired above
and below market rents, and non-cash ground lease expense.
“EBITDAre is a supplemental operating performance measure used in the real
estate industry. The Company calculates EBITDAre in accordance with the Nareit
definition, which is net income (loss) available to common stockholders (computed in
accordance with GAAP) plus interest expense, income tax expense, depreciation and
amortization, losses (gains) on the disposition of depreciated property, and
impairment. All additions include the Company's share of unconsolidated joint
ventures. Management believes that EBITDAre provides analysts and investors with
uniform and appropriate information to use in various ratios that evaluate the
Company's level of debt.
"Funds Available for Distribution” (“FAD”) represents FFO adjusted to exclude
the effect of non-cash items and transaction costs and include deductions for second
generation Capital Expenditures ("CAPEX"). Management believes that FAD provides
analysts and investors with information that assists in the comparability of the
Company's dividend policy with other real estate companies.
“Funds From Operations” (“FFO”) is a supplemental operating performance
measure used  in  the real estate industry. The Company calculates FFO in accordance
with the Nareit definition: net income (loss) 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
real property, plus depreciation and amortization of real estate assets, impairment on
depreciable investment property and after adjustments for unconsolidated
partnerships and joint ventures to reflect FFO on the same basis. FFO is used by
industry analysts and investors as a supplemental measure of an equity REIT's
operating performance. Historical cost accounting for real estate assets implicitly
assumes that the value of real estate assets diminishes predictably over time. Since
real estate values instead have historically risen or fallen with market conditions, many
industry investors and analysts have considered presentation of operating results for
real estate companies that use historical cost accounting to be insufficient by
themselves. Thus, Nareit created FFO as a supplemental measure of REIT operating
performance that excludes historical cost depreciation, among other items, from
GAAP net income. Management believes that the use of FFO, combined with the
required primary GAAP presentations, has been fundamentally beneficial, improving
the understanding of operating results of REITs among the investing public and
making comparisons of REIT operating results more meaningful. Company
management evaluates operating performance in part based on FFO. Additionally,
the Company uses FFO and FFO per share, along with other measures, as a
performance measure for incentive compensation to its officers and other key
employees.
“Net Debt” represents the Company's consolidated debt plus the Company's
share of unconsolidated debt, less consolidated cash and cash equivalents and our
share of unconsolidated cash and cash equivalents. The Company believes excluding
cash and cash equivalents from total debt provides an estimate of the net contractual
amount of borrowed capital to be repaid, which it believes is a beneficial disclosure to
investors and analysts.
“Net Operating Income” ("NOI") is used by industry analysts, investors and
Company management to measure operating performance of the Company's
properties. NOI, which is rental property revenues (excluding termination fee income)
less rental property operating expenses, excludes certain components from net
income in order to provide results that are more closely related to a property's results
of operations. Certain items, such as interest expense, while included in FFO and net
income, do not affect the operating performance of a real estate asset and are often
incurred at the corporate level as opposed to the property level. As a result,
management uses only those income and expense items that are incurred at the
property level to evaluate a property's performance. Depreciation, amortization,
gains or losses on sales of depreciated investment assets, and impairment are also
excluded from NOI for the reasons described under FFO.
“Same Property Net Operating Income” represents Net Operating Income or
Cash-Basis Net Operating Income for those office properties that were stabilized and
owned by the Company for the entirety of all comparable reporting periods
presented. Same Property Net Operating Income or Cash-Basis Same Property Net
Operating Income allows analysts, investors, and management to analyze continuing
operations and evaluate the growth trend of the Company's portfolio.
“Second Generation Tenant Improvements and Leasing Costs and Building
CAPEX” is used in the valuation and analysis of real estate. Because the Company
develops and acquires properties, in addition to operating existing properties, its
property acquisition and development expenditures included in the Statements of
Cash Flows includes both initial costs associated with developing and acquiring
investment assets and those expenditures necessary for operating and maintaining
existing properties at historic performance levels. The latter costs are referred to as
second generation costs and are useful in evaluating the economic performance of
the asset and in valuing the asset. Accordingly, the Company discloses the portion of
its property acquisition and development expenditures that pertain to second
generation space in its operating properties. The Company excludes from second
generation costs amounts incurred to lease vacant space in newly acquired buildings,
leasing costs for spaces that have been vacant for one year or more, building
improvements on newly acquired buildings that management identifies as necessary
to bring the building to the Company's operational standards, and leasing costs and
building improvements associated with properties identified as under redevelopment
or repositioning. In addition, the Company excludes building improvements intended
to attract tenants to increase revenues and/or occupancy rates.
NON-GAAP FINANCIAL MEASURES - DEFINITIONS
Cousins Properties
40
Q2 2024 Supplemental Information
v3.24.2
Cover Page
Jul. 25, 2024
Document Information [Line Items]  
Document Type 8-K
Document Period End Date Jul. 25, 2024
Entity Registrant Name Cousins Properties Inc
Entity Central Index Key 0000025232
Amendment Flag false
Entity Incorporation, State or Country Code GA
Entity File Number 001-11312
Entity Tax Identification Number 58-0869052
Entity Address, Address Line One 3344 Peachtree Road NE
Entity Address, Address Line Two Suite 1800
Entity Address, City or Town Atlanta
Entity Address, State or Province GA
Entity Address, Postal Zip Code 30326-4802
City Area Code 404
Local Phone Number 407-1000
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Common Stock, $1 par value per share
Trading Symbol CUZ
Security Exchange Name NYSE
Entity Emerging Growth Company false

Cousins Properties (NYSE:CUZ)
過去 株価チャート
から 6 2024 まで 7 2024 Cousins Propertiesのチャートをもっと見るにはこちらをクリック
Cousins Properties (NYSE:CUZ)
過去 株価チャート
から 7 2023 まで 7 2024 Cousins Propertiesのチャートをもっと見るにはこちらをクリック