0000025232false00000252322024-02-072024-02-07

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): February 07, 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 February 7, 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 December 31, 2023. 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: February 7, 2024


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


supplementcover4q23new.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. These forward-looking
statements include information about possible or assumed future results of the business and our financial condition, liquidity, results of operations, plans, and
objectives. They also include, among other things, statements regarding subjects that are forward-looking by their nature, such as: 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 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; 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;
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
factors discussed in reports filed with the Securities and Exchange Commission ("SEC") by the Company.
FORWARD-LOOKING STATEMENTS
Cousins Properties
2
Q4 2023 Supplemental Information
The risks set forth above are not exhaustive. Other sections of this report, including Part 1, 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 herein, investors
should not place undue reliance on forward-looking statements as a prediction of actual results. Investors should also refer to our most recent Quarterly
Reports on Form 10-Q for future periods and Current Reports on Form 8-K as we file them with the SEC, and to other materials we may furnish to the public
from time to time through Current Reports on Form 8-K or otherwise, 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
Q4 2023 Supplemental Information
COUSINS PROPERTIES REPORTS FOURTH QUARTER AND FULL YEAR 2023 RESULTS
Provides Initial 2024 Earnings Guidance
ATLANTA (February 7, 2024) - Cousins Properties (NYSE:CUZ) today reported its results of operations for the quarter and year ended
December 31, 2023.
“We had solid results in the fourth quarter,” said Colin Connolly, president and chief executive officer of Cousins Properties. "Demand
for lifestyle office continues to improve, highlighted by our robust leasing activity, including new and expansion space. While the
geographic mix of properties in this quarter's leasing volume impacted some of our lease metrics, our second-generation cash rent roll-
up remained positive for the 39th straight quarter. Looking to 2024, Cousins is positioned very well for the current market given our
portfolio of lifestyle office properties in dynamic Sun Belt markets and our exceptionally strong balance sheet."
Financial Results
For fourth quarter 2023:
Net income available to common stockholders was $18.8 million, or $0.12 per share, compared to $24.1 million, or $0.16 per
share, for fourth quarter 2022.
Funds From Operations ("FFO") was $98.3 million, or $0.65 per share, compared to $100.2 million, or $0.66 per share, for fourth
quarter 2022.
For full year 2023:
Net income available to common stockholders was $83.0 million, or $0.55 per share, compared to $166.8 million, or $1.11 per
share, for year ended December 31, 2022. The 2022 net income included a $56.3 million gain recognized on the sale of our
interest in a joint venture asset.
FFO was $398.3 million, or $2.62 per share, compared to $408.8 million, or $2.72 per share, for year ended December 31, 2022. 
Operations and Leasing Activity
For fourth quarter 2023:
Same property net operating income ("NOI") on a cash-basis increased 3.5%.
Second generation net rent per square foot on a cash-basis increased 0.8%.
Executed 453,000 square feet of office leases.
For full year 2023:
Same property NOI on a cash-basis increased 4.2%.
Second generation net rent per square foot on a cash-basis increased 5.8%.
Executed 1,694,000 square feet of office leases.
EARNINGS RELEASE
Cousins Properties
4
Q4 2023 Supplemental Information
Financing Activity
Subsequent to year end, we entered into a floating-to-fixed interest rate swap on the remaining $200 million of the $400 million
Term Loan with an initial maturity in March 2025, fixing the underlying SOFR rate at 4.6675%. With this execution, the entire
$400 million Term Loan is now fixed at a blended underlying SOFR rate of 4.483% through initial maturity.
Earnings Guidance
For year ending December 31, 2024:
Net income between $0.43 and $0.53 per share.
FFO between $2.57 and $2.67 per share.
With regard to our four leases impacted by WeWork's bankruptcy proceedings, guidance assumes one lease is accepted without
modification (The RailYard), two leases are modified to lower lease rates and reduce square footage by one-third at each
property (Terminus and 120 W Trinity) and one lease is rejected (725 Ponce).
Guidance does not include any benefit from our approximately $10 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 11:00 a.m. (Eastern Time) on Thursday, February 8, 2024 to discuss the results of the
quarter and year ended December 31, 2023. 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 Fourth 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 37351#. The playback can also be accessed on the Company's website.
EARNINGS RELEASE
Cousins Properties
5
Q4 2023 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 / EQUITY COVERAGE(1)
Barclays
BofA Securities
BMO Capital
Evercore ISI
Green Street
Anthony Powell
212.526.8768
Camille Bonnel
646.855.5042
John Kim
212.885.4115
Steve Sakwa
212.446.9462
Dylan Burzinski
949.640.8780
Jefferies
J.P. Morgan
KeyBanc
Mizuho Securities
RW Baird
Peter Abramowitz
212.336.7241
Anthony Paolone
212.622.6682
Upal Rana
917.368.2316
Vikram Malhotra
212.282.3827
Nicholas Thillman
414.298.5053
Truist Securities
Wells Fargo
Wolfe Research
Michael Lewis
212.319.5659
Blaine Heck
443.263.6529
Andrew Rosivach
646.582.9250
(1) Please note that any opinions, estimates, or forecasts regarding Cousins' performance made by the analysts 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.
COMPANY INFORMATION
Cousins Properties
6
Q4 2023 Supplemental Information
Corporate Headquarters
Transfer Agent
3344 Peachtree Road NE
Suite 1800
Atlanta GA 30326
404.407.1000
Equiniti Trust Company
equiniti.com
866.627.2649
Investor Relations
Stock Exchange
Roni Imbeaux
Vice President, Finance &
Investor Relations
rimbeaux@cousins.com
404.407.1104
NYSE: CUZ
(in thousands, except share and per share amounts)
December 31, 2023
December 31, 2022
Assets:
 
Real estate assets:
 
 
Operating properties, net of accumulated depreciation of $1,329,406 and $1,079,662 in 2023 and 2022,
respectively
$6,775,093
$6,738,354
Projects under development
132,884
111,400
Land
154,728
158,430
7,062,705
7,008,184
Cash and cash equivalents
6,047
5,145
Accounts receivable
11,109
8,653
Deferred rents receivable
209,370
184,043
Investment in unconsolidated joint ventures
143,831
112,839
Intangible assets, net
110,667
136,240
Other assets, net
90,745
81,912
Total assets
$7,634,474
$7,537,016
Liabilities:
Notes payable
$2,457,627
$2,334,606
Accounts payable and accrued expenses
299,767
271,103
Deferred income
181,744
128,636
Intangible liabilities, net
42,193
52,280
Other liabilities
104,830
103,442
Total liabilities
3,086,161
2,890,067
Commitments and contingencies
Equity:
Stockholders' investment:
Common stock, $1 par value per share, 300,000,000 shares authorized, 154,335,798 and 154,019,214 issued, and
151,799,215 and 151,457,190 outstanding in 2023 and 2022, respectively
154,336
154,019
Additional paid-in capital
5,638,709
5,630,327
Treasury stock at cost, 2,536,583 and 2,562,024 shares in 2023 and 2022, respectively
(145,696)
(147,157)
Distributions in excess of cumulative net income
(1,125,390)
(1,013,292)
Accumulated other comprehensive income
2,192
1,767
Total stockholders' investment
4,524,151
4,625,664
Nonredeemable noncontrolling interests
24,162
21,285
Total equity
4,548,313
4,646,949
Total liabilities and equity
$7,634,474
$7,537,016
CONSOLIDATED BALANCE SHEETS
Cousins Properties
7
Q4 2023 Supplemental Information
(unaudited; in thousands, except per share amounts)
Three Months Ended
Year Ended
December 31,
December 31,
 
2023
2022
2023
2022
Revenues:
 
 
 
Rental property revenues
$196,588
$193,655
$799,047
$753,511
Fee income
329
749
1,373
6,119
Other
61
138
2,454
2,660
 
196,978
194,542
802,874
762,290
Expenses:
Rental property operating expenses
63,284
64,646
266,434
258,371
Reimbursed expenses
93
569
608
2,024
General and administrative expenses
7,536
6,762
32,331
28,319
Interest expense
27,453
22,083
105,463
72,537
Depreciation and amortization
79,366
75,866
314,897
295,587
Other
644
1,257
2,128
2,134
 
178,376
171,183
721,861
658,972
Income from unconsolidated joint ventures
291
662
2,299
7,700
Gain on sales of investments in unconsolidated joint ventures
7
56,267
Gain (loss) on investment property transactions
(1)
52
504
(9)
Gain on extinguishment of debt
269
169
Net income
18,892
24,349
83,816
167,445
Net income attributable to noncontrolling interests
(107)
(231)
(853)
(652)
Net income available to common stockholders
$18,785
$24,118
$82,963
$166,793
Net income per common share — basic and diluted
$0.12
$0.16
$0.55
$1.11
Weighted average shares — basic
151,783
151,442
151,714
150,113
Weighted average shares — diluted
152,105
151,835
152,040
150,419
CONSOLIDATED STATEMENTS OF OPERATIONS
Cousins Properties
8
Q4 2023 Supplemental Information
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
Property Statistics
Consolidated Operating Properties
32
33
33
33
34
34
34
34
34
34
34
Consolidated Rentable Square Feet (in thousands)
17,758
18,136
18,136
18,136
18,424
18,424
18,444
18,444
18,434
18,434
18,434
Unconsolidated Operating Properties
3
3
3
2
2
2
2
2
2
2
2
Unconsolidated Rentable Square Feet (in thousands)
1,179
1,179
1,179
711
711
711
711
711
711
711
711
Total Operating Properties
35
36
36
35
36
36
36
36
36
36
36
Total Rentable Square Feet (in thousands)
18,937
19,315
19,315
18,847
19,135
19,135
19,155
19,155
19,145
19,145
19,145
Office Percent Leased (period end)
91.5%
90.5%
90.1%
90.1%
91.0%
91.0%
90.8%
90.8%
91.1%
90.9%
90.9%
Office Weighted Average Occupancy
90.4%
87.4%
87.5%
87.3%
87.1%
87.3%
87.2%
87.7%
88.0%
87.6%
87.5%
Office Leasing Activity (2)
Net Leased during the Period (SF, in thousands)
2,096
324
588
431
632
1,976
258
435
548
453
1,694
Net Rent (per SF)
$35.24
$35.45
$32.34
$35.49
$34.04
$34.08
$34.45
$38.65
$33.94
$33.53
$35.15
Net Free Rent (per SF)
(1.45)
(2.36)
(0.99)
(1.97)
(2.69)
(1.97)
(2.07)
(2.04)
(2.27)
(2.56)
(2.25)
Leasing Commissions (per SF)
(2.77)
(3.01)
(2.65)
(2.86)
(2.60)
(2.74)
(2.83)
(2.53)
(2.60)
(2.65)
(2.62)
Tenant Improvements (per SF)
(5.47)
(6.34)
(5.33)
(5.69)
(6.61)
(5.98)
(6.29)
(5.88)
(5.30)
(5.86)
(5.72)
Leasing Costs (per SF)
(9.69)
(11.71)
(8.97)
(10.52)
(11.90)
(10.69)
(11.19)
(10.45)
(10.17)
(11.07)
(10.59)
Net Effective Rent (per SF)
$25.55
$23.74
$23.37
$24.97
$22.14
$23.39
$23.26
$28.20
$23.77
$22.46
$24.56
Change in Second Generation Net Rent
24.7%
27.4%
27.2%
20.4%
18.6%
23.2%
20.1%
19.6%
28.7%
10.4%
20.2%
Change in Cash-Basis Second Generation Net Rent
15.1%
15.4%
11.6%
4.8%
7.3%
9.5%
6.1%
7.9%
9.8%
0.8%
5.8%
Same Property Information (3)
Percent Leased (period end)
90.5%
90.0%
89.7%
89.2%
90.1%
90.1%
90.6%
90.5%
90.8%
90.6%
90.6%
Weighted Average Occupancy
90.0%
87.0%
86.9%
86.6%
86.2%
86.6%
87.0%
87.3%
87.3%
87.5%
87.3%
Change in NOI (over prior year period)
(0.5)%
(2.0)%
(2.2)%
1.8%
2.3%
0.0%
5.3%
6.3%
4.1%
4.2%
5.0%
Change in Cash-Basis NOI (over prior year period)
3.5%
0.1%
(0.2)%
1.5%
2.5%
1.0%
4.9%
3.7%
4.6%
3.5%
4.2%
Development Pipeline (4)
Estimated Project Costs (in thousands)
$759,000
$566,000
$566,000
$568,900
$428,500
$428,500
$428,500
$428,500
$428,500
$428,500
$428,500
Estimated Project Costs/Total Undepreciated Assets
8.9%
6.6%
6.5%
6.5%
4.8%
4.8%
4.8%
4.7%
4.7%
4.6%
4.6%
Continued on next page
KEY PERFORMANCE METRICS (1)
Cousins Properties
9
Q4 2023 Supplemental Information
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
Market Capitalization
Common Stock Price Per Share
$40.28
$40.29
$29.23
$23.35
$25.29
$25.29
$21.38
$22.80
$20.37
$24.35
$24.35
Common Stock/Units Outstanding (in thousands)
148,713
148,788
151,465
151,459
151,482
151,482
151,718
151,774
151,774
151,824
151,824
Equity Market Capitalization (in thousands)
$5,990,160
$5,994,669
$4,427,322
$3,536,568
$3,830,980
$3,830,980
$3,243,731
$3,460,447
$3,091,636
$3,696,914
$3,696,914
Debt (in thousands)
2,350,314
2,462,197
2,425,339
2,372,931
2,424,004
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
Total Market Capitalization (in thousands)
$8,340,474
$8,456,866
$6,852,661
$5,909,499
$6,254,984
$6,254,984
$5,788,687
$6,008,520
$5,651,507
$6,305,589
$6,305,589
Credit Ratios
Net Debt/Total Market Capitalization
28.0%
28.9%
35.1%
39.9%
38.6%
38.6%
43.7%
42.1%
45.0%
41.2%
41.2%
Net Debt/Total Undepreciated Assets
27.5%
28.4%
27.7%
26.7%
27.2%
27.2%
28.1%
27.8%
27.8%
28.0%
28.0%
Net Debt/Annualized EBITDAre
4.86
5.28
4.93
4.75
4.93
4.93
5.13
4.89
5.02
5.14
5.14
Fixed Charges Coverage (EBITDAre)
5.45
5.56
5.56
5.13
4.72
5.21
4.48
4.53
4.28
4.20
4.37
Dividend Information
Common Dividend per Share
$1.24
$0.32
$0.32
$0.32
$0.32
$1.28
$0.32
$0.32
$0.32
$0.32
$1.28
Funds From Operations (FFO) Payout Ratio
45.3%
48.7%
46.3%
46.4%
48.4%
47.4%
49.5%
47.3%
49.2%
49.2%
48.8%
Funds Available for Distribution (FAD) Payout Ratio
63.1%
65.7%
69.0%
72.2%
76.6%
70.6%
65.3%
71.8%
70.1%
82.5%
71.9%
Operations Ratio
Annualized General and Administrative Expenses/                     
Total Undepreciated Assets
0.34%
0.38%
0.32%
0.29%
0.30%
0.30%
0.37%
0.35%
0.36%
0.32%
0.32%
Additional Information
In-Place Gross Rent (per SF) (5)
$42.85
$43.90
$44.39
$44.85
$44.87
$44.87
$46.02
$46.43
$46.64
$46.95
$46.95
Straight-Line Rental Revenue (in thousands)
$25,503
$5,501
$6,378
$8,966
$8,108
$28,953
$8,431
$3,703
$7,508
$5,858
$25,500
Above and Below Market Rents Amortization, Net
(in thousands)
$8,392
$1,771
$1,669
$1,538
$1,466
$6,444
$1,559
$2,525
$1,371
$1,421
$6,876
Second Generation Capital Expenditures
(in thousands)
$81,642
$21,280
$24,324
$26,636
$27,261
$99,501
$15,467
$29,317
$20,224
$31,900
$96,908
(1)
For Non-GAAP Financial Measures, see the calculations and reconciliations on pages 32 through 38.
(2)
See Office Leasing Activity on page 20 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 19 and Non-GAAP
Financial Measures - Calculations and Reconciliations on page 32 for additional information.
(4)
The Company's share of estimated project costs. See Development Pipeline on page 26 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
10
Q4 2023 Supplemental Information
                                  Total Rentable Square Feet                  Equity Market Capitalization                   Net Debt / Annualized EBITDAre
             
chart-1abf5f0ba77141d9a6b.gif
chart-4080bd3735bb4b8dae1.gif
chart-3c37fee027b84439afe.gif
                       
 
                                Same Property NOI Change                Second Generation Net Rent Change                 Annualized General & Administrative
                                                    Cash-Basis (1)        Cash-Basis (1)                Expenses / Total Undepreciated Assets
             
chart-53922da790734e769cc.gif
chart-ecf58069df7d4049946.gif
chart-cd9f5d26d9434349b4a.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
11
Q4 2023 Supplemental Information
(amounts in thousands, except per share amounts)
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
Net Income
$278,996
$28,163
$34,164
$80,769
$24,349
$167,445
$22,356
$23,077
$19,491
$18,892
$83,816
Fee and Other Income
(21,115)
(5,133)
(2,955)
(1,957)
(1,198)
(11,243)
(2,788)
(6,936)
(690)
(756)
(11,170)
General and Administrative Expenses
29,321
8,063
6,996
6,498
6,762
28,319
8,438
8,021
8,336
7,536
32,331
Interest Expense
67,027
15,525
16,549
18,380
22,083
72,537
25,030
25,972
27,008
27,453
105,463
Depreciation and Amortization
288,092
70,744
69,861
79,116
75,866
295,587
75,770
80,269
79,492
79,366
314,897
Reimbursed and Other Expenses
4,607
581
1,102
649
1,826
4,158
592
635
772
737
2,736
Income from Unconsolidated Joint Ventures
(6,801)
(1,124)
(5,280)
(634)
(662)
(7,700)
(673)
(753)
(582)
(291)
(2,299)
NOI from Unconsolidated Joint Ventures
19,223
2,719
2,542
2,819
1,444
9,524
1,409
1,559
1,564
1,292
5,824
Transaction Loss (Gain)
(165,630)
69
72
(56,240)
(328)
(56,427)
2
(507)
1
(504)
NOI (1)
$493,720
$119,607
$123,051
$129,400
$130,142
$502,200
$130,136
$131,844
$134,884
$134,230
$531,094
Fee and Other Income (1)
21,362
5,168
3,046
2,013
1,232
11,459
2,825
6,974
725
786
11,310
General and Administrative Expenses
(29,321)
(8,063)
(6,996)
(6,498)
(6,762)
(28,319)
(8,438)
(8,021)
(8,336)
(7,536)
(32,331)
Interest Expense (1)
(69,937)
(16,142)
(17,238)
(19,390)
(22,370)
(75,140)
(25,310)
(26,334)
(27,516)
(27,979)
(107,139)
Reimbursed and Other Expenses (1)
(4,652)
(594)
(1,216)
(667)
(1,580)
(4,057)
(605)
(642)
(795)
(752)
(2,794)
Gain (Loss) on Sales of Undepreciated Investment Properties
(64)
4,500
(22)
4,478
507
(1)
506
Depreciation and Amortization of Non-Real Estate Assets
(623)
(155)
(158)
(138)
(107)
(558)
(108)
(111)
(113)
(116)
(448)
Partners' Share of FFO in Consolidated Joint Ventures
(1,284)
(396)
(258)
(288)
(362)
(1,304)
(406)
(759)
(384)
(360)
(1,909)
FFO (1)
$409,201
$99,425
$104,731
$104,410
$100,193
$408,759
$98,094
$102,951
$98,972
$98,272
$398,289
Weighted Average Shares - Diluted
148,891
149,002
149,142
151,695
151,835
150,419
151,880
152,126
152,048
152,105
152,040
FFO per Share (1)
$2.75
$0.67
$0.70
$0.69
$0.66
$2.72
$0.65
$0.68
$0.65
$0.65
$2.62
(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
12
Q4 2023 Supplemental Information
(amounts in thousands, except per share amounts)
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
NOI
Consolidated Properties
The Domain (2)
$60,987
$15,443
$15,510
$18,478
$19,273
$68,704
$18,144
$18,466
$18,303
$18,440
$73,353
Terminus (2)
27,148
7,439
7,673
9,228
8,568
32,908
8,097
8,442
8,596
8,669
33,804
Corporate Center (2)
29,106
7,050
7,090
7,144
7,310
28,594
7,467
7,600
7,548
7,585
30,200
Spring & 8th (2)
29,413
7,424
7,282
7,352
7,361
29,419
7,361
7,372
7,270
7,352
29,355
Buckhead Plaza (2)
12,577
3,646
4,013
4,563
4,758
16,980
4,766
5,312
5,436
5,453
20,967
Hayden Ferry (2)
24,528
6,133
5,990
6,094
6,087
24,304
5,934
4,323
6,106
4,456
20,819
Northpark (2)
26,562
6,098
6,317
5,278
5,006
22,699
5,136
4,901
5,141
5,391
20,569
725 Ponce
7,669
4,527
4,686
4,596
4,734
18,543
4,777
4,753
4,828
5,040
19,398
300 Colorado (3)
1,130
3,275
3,050
2,762
4,033
13,120
3,772
4,608
5,166
5,428
18,974
Fifth Third Center
18,592
4,229
4,340
4,675
4,431
17,675
4,732
4,726
4,840
4,661
18,959
One Eleven Congress
18,193
4,342
4,531
4,547
3,978
17,398
4,246
4,542
4,850
4,045
17,683
Avalon (2)
14,381
3,637
3,969
4,156
4,165
15,927
4,243
4,145
4,326
4,168
16,882
San Jacinto Center
15,652
4,252
4,316
4,113
3,322
16,003
3,940
4,093
3,748
4,456
16,237
3344 Peachtree
14,927
3,966
3,931
3,848
3,946
15,691
3,992
4,107
4,112
3,847
16,058
The Terrace (2)
16,713
3,133
3,583
3,225
3,472
13,413
3,698
3,903
4,036
3,879
15,516
Colorado Tower
13,060
3,155
2,746
3,226
3,325
12,452
3,282
3,740
4,152
4,236
15,410
BriarLake Plaza (2)
18,142
3,879
3,740
3,547
3,580
14,746
3,545
3,588
3,648
3,896
14,677
100 Mill
1,405
2,550
3,343
7,298
3,603
3,575
3,352
3,196
13,726
Promenade Tower
14,933
2,968
2,901
2,867
3,434
12,170
3,377
3,483
3,568
3,266
13,694
The RailYard
12,496
3,153
3,258
3,255
3,234
12,900
3,332
3,308
3,296
3,233
13,169
550 South
10,593
2,652
2,665
2,654
2,723
10,694
2,698
2,730
2,811
2,757
10,996
Heights Union (2)
1,303
1,641
1,461
2,033
3,177
8,312
2,338
2,525
2,669
2,539
10,071
Legacy Union One
9,466
2,357
2,342
2,355
2,367
9,421
2,364
2,366
2,348
2,363
9,441
Domain Point (2)
5,055
1,761
1,741
1,837
1,746
7,085
2,025
2,260
2,186
2,166
8,637
111 West Rio
5,630
1,419
1,416
1,424
1,410
5,669
1,417
1,395
1,408
1,387
5,607
Meridian Mark Plaza
4,110
1,042
1,408
1,268
1,243
4,961
1,286
1,215
1,237
1,058
4,796
3348 Peachtree
5,427
1,257
1,348
984
1,183
4,772
1,050
1,160
1,119
1,277
4,606
3350 Peachtree
6,083
992
1,771
1,339
1,418
5,520
1,477
1,447
855
735
4,514
Research Park V
4,044
1,059
1,087
1,162
1,160
4,468
1,166
918
934
1,091
4,109
Tempe Gateway
6,086
1,423
1,057
1,077
716
4,273
819
957
1,084
1,166
4,026
Promenade Central (4)
9,026
224
224
716
775
1,084
1,234
3,809
5950 Sherry Lane
4,549
951
849
841
828
3,469
861
852
886
1,034
3,633
Harborview Plaza
3,211
844
882
842
861
3,429
849
841
848
856
3,394
The Pointe
4,685
1,156
1,211
1,234
1,251
4,852
1,056
695
381
1,137
3,269
Other (5)
19,020
585
940
2,027
1,031
4,583
1,161
1,162
1,148
1,441
4,912
Subtotal - Consolidated
474,497
116,888
120,509
126,581
128,698
492,676
128,727
130,285
133,320
132,938
525,270
Continued on next page
FUNDS FROM OPERATIONS - DETAIL (1)
Cousins Properties
13
Q4 2023 Supplemental Information
(amounts in thousands, except per share amounts)
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
Unconsolidated Properties (6)
Medical Offices at Emory Hospital
4,332
1,112
1,152
1,126
1,141
4,531
1,054
1,203
1,161
1,170
4,588
120 West Trinity (2)
827
301
305
350
346
1,302
326
338
389
194
1,247
300 Colorado (3)
2,931
Other (7)
11,133
1,306
1,085
1,343
(43)
3,691
29
18
14
(72)
(11)
Subtotal - Unconsolidated
19,223
2,719
2,542
2,819
1,444
9,524
1,409
1,559
1,564
1,292
5,824
Total Net Operating Income (1)
493,720
119,607
123,051
129,400
130,142
502,200
130,136
131,844
134,884
134,230
531,094
Fee and Other Income
Management Fees (8)
3,374
571
901
720
749
2,941
374
352
318
329
1,373
Termination Fees
5,105
1,462
449
242
311
2,464
136
6,570
271
366
7,343
Termination Fees - Unconsolidated (6)
81
Leasing & Other Fees
104
Development Fees
12,081
817
1,404
957
3,178
Interest and Other Income
450
2,283
201
38
138
2,660
2,278
14
101
61
2,454
Interest and Other Income - Unconsolidated (6)
167
35
91
56
34
216
37
38
35
30
140
Total Fee and Other Income
21,362
5,168
3,046
2,013
1,232
11,459
2,825
6,974
725
786
11,310
General and Administrative Expenses
(29,321)
(8,063)
(6,996)
(6,498)
(6,762)
(28,319)
(8,438)
(8,021)
(8,336)
(7,536)
(32,331)
Interest Expense
Consolidated Interest Expense
Term Loan, Unsecured ($400M)
(4,936)
(4,936)
(5,856)
(6,158)
(6,306)
(6,359)
(24,679)
Term Loan, Unsecured ($350M)
(4,332)
(1,430)
(1,918)
(3,279)
(4,982)
(11,609)
(4,902)
(4,944)
(5,009)
(5,010)
(19,865)
Credit Facility, Unsecured
(5,602)
(1,795)
(2,585)
(3,533)
(1,846)
(9,759)
(3,054)
(3,583)
(3,589)
(3,929)
(14,155)
Terminus (2)
(5,779)
(1,406)
(1,309)
(1,293)
(1,636)
(5,644)
(3,513)
(3,514)
(3,514)
(3,514)
(14,055)
Senior Notes, Unsecured ($275M)
(10,975)
(2,744)
(2,744)
(2,743)
(2,744)
(10,975)
(2,744)
(2,744)
(2,743)
(2,744)
(10,975)
Senior Notes, Unsecured ($250M)
(9,958)
(2,490)
(2,489)
(2,490)
(2,489)
(9,958)
(2,490)
(2,489)
(2,490)
(2,489)
(9,958)
Senior Notes, Unsecured ($250M)
(9,764)
(2,441)
(2,441)
(2,441)
(2,441)
(9,764)
(2,441)
(2,441)
(2,441)
(2,441)
(9,764)
Senior Notes, Unsecured ($125M)
(4,789)
(1,197)
(1,198)
(1,197)
(1,197)
(4,789)
(1,197)
(1,197)
(1,198)
(1,197)
(4,789)
Fifth Third Center
(4,625)
(1,138)
(1,131)
(1,123)
(1,116)
(4,508)
(1,108)
(1,101)
(1,094)
(1,085)
(4,388)
Senior Notes, Unsecured ($100M)
(4,145)
(1,036)
(1,037)
(1,036)
(1,036)
(4,145)
(1,036)
(1,036)
(1,037)
(1,036)
(4,145)
Colorado Tower
(4,006)
(988)
(982)
(976)
(971)
(3,917)
(965)
(960)
(953)
(948)
(3,826)
Domain 10
(3,095)
(792)
(788)
(783)
(778)
(3,141)
(774)
(770)
(765)
(760)
(3,069)
Other (9)
(6,213)
(1,519)
(1,518)
(1,512)
(243)
(4,792)
(41)
(40)
(41)
(40)
(162)
Capitalized (10)
6,257
3,451
3,591
4,026
4,332
15,400
5,091
5,005
4,172
4,099
18,367
Subtotal - Consolidated Interest Expense
(67,026)
(15,525)
(16,549)
(18,380)
(22,083)
(72,537)
(25,030)
(25,972)
(27,008)
(27,453)
(105,463)
Continued on next page
FUNDS FROM OPERATIONS - DETAIL (1)
Cousins Properties
14
Q4 2023 Supplemental Information
(amounts in thousands, except per share amounts)
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
Unconsolidated Interest Expense (6)
Medical Offices at Emory Hospital
(1,170)
(288)
(286)
(284)
(289)
(1,147)
(280)
(362)
(508)
(509)
(1,659)
Other (9)
(1,741)
(329)
(403)
(726)
2
(1,456)
(17)
(17)
Subtotal - Unconsolidated Interest Expense
(2,911)
(617)
(689)
(1,010)
(287)
(2,603)
(280)
(362)
(508)
(526)
(1,676)
Total Interest Expense
(69,937)
(16,142)
(17,238)
(19,390)
(22,370)
(75,140)
(25,310)
(26,334)
(27,516)
(27,979)
(107,139)
Reimbursed and Other Expenses
Reimbursed Expenses (8)
(2,476)
(360)
(677)
(418)
(569)
(2,024)
(207)
(159)
(149)
(93)
(608)
Property Taxes and Other Land Holding Costs (6)
(941)
(230)
(262)
(247)
(326)
(1,065)
(323)
(276)
(318)
(473)
(1,390)
Severance
(406)
(170)
(170)
(72)
(90)
(63)
(167)
(392)
Gain (Loss) on Extinguishment of Debt
(100)
269
169
Predevelopment & Other Costs (6)
(829)
(4)
(7)
(2)
(954)
(967)
(3)
(117)
(265)
(19)
(404)
Total Reimbursed and Other Expenses
(4,652)
(594)
(1,216)
(667)
(1,580)
(4,057)
(605)
(642)
(795)
(752)
(2,794)
Gain (Loss) on Sales of Undepreciated Investment Properties
Consolidated
(64)
507
(1)
506
Unconsolidated (6)
4,500
(22)
4,478
Total Gain (Loss) on Sales of Undepreciated Investment Properties
(64)
4,500
(22)
4,478
507
(1)
506
Depreciation and Amortization of Non-Real Estate Assets
(623)
(155)
(158)
(138)
(107)
(558)
(108)
(111)
(113)
(116)
(448)
Partners' Share of FFO in Consolidated Joint Ventures
(1,284)
(396)
(258)
(288)
(362)
(1,304)
(406)
(759)
(384)
(360)
(1,909)
FFO
$409,201
$99,425
$104,731
$104,410
$100,193
$408,759
$98,094
$102,951
$98,972
$98,272
$398,289
Weighted Average Shares - Diluted
148,891
149,002
149,142
151,695
151,835
150,419
151,880
152,126
152,048
152,105
152,040
FFO per Share
$2.75
$0.67
$0.70
$0.69
$0.66
$2.72
$0.65
$0.68
$0.65
$0.65
$2.62
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 32.
(2) Contains multiple buildings that are grouped together for reporting purposes.
(3) In December 2021, we purchased the remaining 50% interest from our partners; as a result, we began consolidating 300 Colorado.
(4) A redevelopment of Promenade Central reached substantial completion in the fourth quarter of 2022, but is not yet stabilized.
(5) Primarily represents properties sold prior to December 31, 2023, see page 25. Also includes College Street Garage and properties in the final stages of development and not yet stabilized.                                                                                                     
(6) 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.
(7) Primarily represents unconsolidated investments sold prior to December 31, 2023, see page 25. Also includes NOI from unconsolidated investments not yet stabilized.
(8) 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.
(9) Primarily represents interest on consolidated loans repaid and our share of interests on loans of unconsolidated investments sold prior to December 31, 2023. Also includes interest expense from unconsolidated
investments not yet stabilized.
(10) 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
15
Q4 2023 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 / 4Q23
Property Level Debt
($ in thousands) (3)
4Q23
3Q23
4Q23
3Q23
Terminus (4)
1,226,000
Consolidated
100%
86.3%
86.0%
83.8%
84.2%
6.5%
$220,687
Spring & 8th (4)
765,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
5.5%
Buckhead Plaza (4)
678,000
Consolidated
100%
95.2%
92.4%
89.6%
89.5%
4.1%
Northpark (4)
1,539,000
Consolidated
100%
74.0%
75.1%
73.4%
73.1%
4.0%
725 Ponce
372,000
Consolidated
100%
100.0%
100.0%
100.0%
98.4%
3.8%
Avalon (4)
480,000
Consolidated
100%
100.0%
100.0%
97.4%
100.0%
3.1%
3344 Peachtree
484,000
Consolidated
100%
95.1%
96.9%
96.3%
96.9%
2.9%
Promenade Tower
777,000
Consolidated
100%
82.9%
88.1%
63.2%
73.0%
2.4%
3348 Peachtree
258,000
Consolidated
100%
76.9%
82.3%
80.5%
75.6%
1.0%
Promenade Central (5) (6)
367,000
Consolidated
100%
71.3%
72.6%
55.9%
45.7%
0.9%
Medical Offices at Emory Hospital
358,000
Unconsolidated
50%
99.5%
99.5%
99.5%
99.5%
0.9%
41,158
Meridian Mark Plaza
160,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
0.8%
3350 Peachtree
413,000
Consolidated
100%
60.3%
59.8%
57.0%
54.3%
0.4%
120 West Trinity Office
43,000
Unconsolidated
20%
100.0%
100.0%
100.0%
100.0%
0.1%
ATLANTA (6)
7,920,000
86.6%
87.4%
83.3%
84.2%
36.4%
261,845
The Domain (4)
1,899,000
Consolidated
100%
100.0%
100.0%
99.5%
99.8%
13.8%
72,296
300 Colorado
378,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
4.1%
San Jacinto Center
399,000
Consolidated
100%
95.9%
95.9%
86.9%
76.0%
3.3%
Colorado Tower
373,000
Consolidated
100%
98.8%
98.8%
97.4%
96.8%
3.2%
106,605
One Eleven Congress
519,000
Consolidated
100%
80.5%
81.5%
79.9%
80.8%
3.0%
The Terrace (4)
619,000
Consolidated
100%
79.9%
80.5%
77.6%
78.1%
2.9%
Domain Point (4)
240,000
Consolidated
96.5%
100.0%
100.0%
100.0%
100.0%
1.6%
Research Park V
173,000
Consolidated
100%
93.0%
93.0%
89.0%
80.7%
0.9%
AUSTIN
4,600,000
94.4%
94.6%
92.8%
91.7%
32.8%
178,901
Corporate Center (4)
1,227,000
Consolidated
100%
93.4%
94.0%
92.3%
95.5%
5.7%
Heights Union (4) (5)
294,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.9%
The Pointe
253,000
Consolidated
100%
90.4%
91.9%
89.3%
87.0%
0.8%
Harborview Plaza
206,000
Consolidated
100%
83.7%
85.2%
79.3%
80.3%
0.7%
TAMPA
1,980,000
93.0%
93.7%
91.7%
93.5%
9.1%
Fifth Third Center
692,000
Consolidated
100%
91.1%
90.8%
91.1%
90.8%
3.5%
126,369
The RailYard
329,000
Consolidated
100%
99.0%
99.4%
99.2%
99.4%
2.4%
550 South
394,000
Consolidated
100%
96.7%
95.9%
96.7%
97.2%
2.1%
CHARLOTTE
1,415,000
94.5%
94.2%
94.5%
94.6%
8.0%
126,369
Hayden Ferry (4) (7)
792,000
Consolidated
100%
90.9%
92.8%
88.5%
91.0%
3.3%
100 Mill (5)
288,000
Consolidated
90%
98.1%
92.3%
81.3%
81.3%
2.4%
111 West Rio
225,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.0%
Tempe Gateway
264,000
Consolidated
100%
75.9%
62.4%
64.8%
60.1%
0.9%
PHOENIX
1,569,000
90.9%
88.6%
84.4%
85.4%
7.6%
Continued on next page
PORTFOLIO STATISTICS
Cousins Properties
16
Q4 2023 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 / 4Q23
Property Level Debt
($ in thousands) (3)
4Q23
3Q23
4Q23
3Q23
Legacy Union One
319,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.8%
5950 Sherry Lane
197,000
Consolidated
100%
79.3%
77.5%
77.5%
77.1%
0.7%
DALLAS
516,000
92.1%
91.4%
91.4%
91.2%
2.5%
BriarLake Plaza (4)
835,000
Consolidated
100%
96.8%
97.8%
79.0%
79.5%
2.9%
HOUSTON
835,000
96.8%
97.8%
79.0%
79.5%
2.9%
TOTAL OFFICE (6)
18,835,000
90.9%
91.1%
87.6%
88.0%
99.3%
$567,115
Other Properties (1)
College Street Garage - Charlotte (5)
N/A
Consolidated
100%
N/A
N/A
N/A
N/A
0.6%
120 West Trinity Apartment -                                     
Atlanta (330 units) (5)
310,000
Unconsolidated
20%
95.3%
96.5%
93.6%
95.6%
0.1%
TOTAL OTHER
310,000
95.3%
96.5%
93.6%
95.6%
0.7%
$
TOTAL (6)
19,145,000
90.9%
91.1%
87.7%
88.0%
100.0%
$567,115
(1)
Represents the Company's operating properties, excluding properties in the development pipeline, full building redevelopments that are not yet stabilized, and properties sold prior to December 31, 2023.
(2)
The weighted average economic occupancy of the property over the period for which the property was available for occupancy.
(3)
The Company's share of property-specific mortgage debt, net of unamortized loan costs, as of December 31, 2023.
(4)
Contains two or more buildings that are grouped together for reporting purposes.
(5)
Not included in Same Property as of December 31, 2023.
(6)
A redevelopment of Promenade Central reached substantial completion in the fourth quarter of 2022. This building will be excluded from the Atlanta, Total Office, and Total Portfolio calculations until stabilized.
(7)
Hayden Ferry 1 in this group of buildings has been excluded from Same Property, end of period leased as of December 31, 2023, and weighted average occupancy for the quarter ended December 31, 2023 due to
commencement of a full redevelopment of this building effective October 1, 2023. Hayden Ferry 1 was fully leased through September 30, 2023 and, as such, is included in our end of period leased as of September
30, 2023 and weighted average occupancy for the quarter ended September 30, 2023.
PORTFOLIO STATISTICS
Cousins Properties
17
Q4 2023 Supplemental Information
Fourth Quarter 2023 Portfolio NOI by Market
supplementmap.jpg
(1) The Company is developing Neuhoff, a mixed-use development in Nashville, through a 50% owned joint venture. See pages 26 and 31 for additional details.
PORTFOLIO STATISTICS
Cousins Properties
18
Q4 2023 Supplemental Information
Charlotte
8.6%
Nashville (1)
Dallas
2.5%
Atlanta
36.5%
Tampa
9.1%
Houston
2.9%
Austin
32.8%
Phoenix
7.6%
($ in thousands)
Three Months Ended December 31,
2023
2022
$ Change
% Change
Rental Property Revenues (2)
$186,379
$184,256
$2,123
1.2%
Rental Property Operating Expenses (2)
60,608
63,560
(2,952)
(4.6)%
Same Property Net Operating Income
$125,771
$120,696
$5,075
4.2%
Cash-Basis Rental Property Revenues (3)
$177,143
$176,166
$977
0.6%
Cash-Basis Rental Property Operating Expenses (4)
60,403
63,329
(2,926)
(4.6)%
Cash-Basis Same Property Net Operating Income
$116,740
$112,837
$3,903
3.5%
End of Period Leased
90.6%
90.7%
Weighted Average Occupancy
87.5%
86.7%
Year Ended December 31,
2023
2022
$ Change
% Change
Rental Property Revenues (2)
$750,032
$724,607
$25,425
3.5%
Rental Property Operating Expenses (2)
255,340
253,431
1,909
0.8%
Same Property Net Operating Income
$494,692
$471,176
$23,516
5.0%
Cash-Basis Rental Property Revenues (3)
$711,395
$691,113
$20,282
2.9%
Cash-Basis Rental Property Operating Expenses (4)
254,447
252,487
1,960
0.8%
Cash-Basis Same Property Net Operating Income
$456,948
$438,626
$18,322
4.2%
Weighted Average Occupancy
87.3%
87.1%
(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 16 and 17 for footnotes indicating which properties are not included in Same Property. See Non-GAAP Financial Measures -
Calculations and Reconciliations beginning on page 32.
(2)
Rental Property Revenues and 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
19
Q4 2023 Supplemental Information
Three Months Ended December 31, 2023
Year Ended December 31, 2023
New
Renewal
Expansion
Total
New
Renewal
Expansion
Total
Gross leased square feet (1)
660,125
2,151,252
Less exclusions (2)
(207,437)
(457,335)
Net leased square feet
180,220
262,099
10,369
452,688
691,987
812,096
189,834
1,693,917
Number of transactions 
15
19
5
39
62
59
19
140
Lease term in years (3)
9.0
6.0
6.1
7.2
8.9
6.9
5.0
7.5
Net effective rent calculation (per square foot
per year) (3)
      Net annualized rent (4)
$38.56
$30.65
$34.84
$33.53
$38.17
$32.53
$35.91
$35.15
      Net free rent
(2.27)
(2.73)
(2.43)
(2.56)
(2.40)
(2.47)
(0.82)
(2.25)
      Leasing commissions
(3.06)
(2.42)
(2.69)
(2.65)
(2.99)
(2.51)
(1.81)
(2.62)
      Tenant improvements
(7.38)
(4.85)
(9.78)
(5.86)
(8.02)
(4.38)
(3.49)
(5.72)
      Total leasing costs
(12.71)
(10.00)
(14.90)
(11.07)
(13.41)
(9.36)
(6.12)
(10.59)
Net effective rent
$25.85
$20.65
$19.94
$22.46
$24.76
$23.17
$29.79
$24.56
Second generation leased square footage (5)
305,507
1,192,581
Increase in straight-line basis second generation net rent per square foot (6)
10.4%
20.2%
Increase in cash-basis second generation net rent per square foot (7)
0.8%
5.8%
(1)
Comprised of total square feet leased, unadjusted for ownership share and excluding apartment leasing.
(2)
Adjusted for leases approximately one year or less, along with leases for retail, amenity, storage, and intercompany space.
(3)
Weighted average of net leased square feet. Excludes percentage rent leases.
(4)
Straight-line net rent per square foot (operating expense reimbursements deducted from gross leases) over the lease term, prior to any
deductions for leasing costs.
(5)
Excludes leases executed for spaces that were vacant upon acquisition, new leases in development properties, percentage rent leases, and
leases for spaces that have been vacant for one year or more.
(6)
Increase in second generation straight-line basis net annualized rent on a weighted average basis.
(7)
Increase in second generation net cash rent at the end of the term paid by the prior tenant compared to net cash rent at the beginning of the
term (after any free rent period) paid by the current tenant on a weighted average basis. For early renewals, the increase in net cash rent at the
end of the term of the original lease is compared to net cash rent at the beginning of the extended term of the lease. Net cash rent is net of any
recovery of operating expenses but prior to any deductions for leasing costs.
OFFICE LEASING ACTIVITY
Cousins Properties
20
Q4 2023 Supplemental Information
Lease Expirations by Year (1)
Year of Expiration
Square Feet
Expiring
% of Leased
Space
Annual
Contractual Rent
($ in thousands) (2)
% of Annual
Contractual
Rent
Annual
Contractual
Rent/Sq. Ft.
2024
840,324
5.2%
$36,158
4.3%
$43.03
2025
1,496,330
9.3%
67,847
8.0%
45.34
2026
1,279,164
7.9%
59,697
7.1%
46.67
2027
1,701,666
10.5%
78,010
9.2%
45.84
2028
1,659,725
10.3%
85,221
10.1%
51.35
2029
1,750,273
10.8%
91,173
10.8%
52.09
2030
1,299,773
8.0%
66,433
7.9%
51.11
2031
1,485,103
9.2%
89,137
10.5%
60.02
2032
1,826,243
11.3%
106,127
12.6%
58.11
2033 & Thereafter
2,820,642
17.5%
165,276
19.5%
58.60
Total
16,159,243
100.0%
$845,079
100.0%
$52.30
chart-9dc323e761274e07a21.gif
(1) Company's share of leases expiring after December 31, 2023. Expiring square footage for which new leases have
been executed is reflected based on the expiration date of the new lease.
(2) Annual Contractual Rent is the estimated rent in the year of expiration. It includes the minimum base rent and an
estimate of the tenant's share of operating expenses, if applicable, as defined in the respective leases.
OFFICE LEASE EXPIRATIONS
Cousins Properties
21
Q4 2023 Supplemental Information
Tenant (1)
Number
of
Properties
Occupied
Number
of
Markets
Occupied
Company's
Share of
Square
Footage
Company's
Share of
Annualized
Rent
($ in thousands)
(2)
Percentage of
Company's
Share of
Annualized
Rent
Weighted
Average
Remaining
Lease Term
(Years)
1
Amazon
5
3
1,107,805
$59,942
8.1%
5.2
2
NCR VOYIX
2
2
815,634
40,595
5.5%
9.4
3
Pioneer Natural Resources
2
1
359,660
25,868
3.5%
7.7
4
Meta Platforms
1
1
319,863
19,481
2.6%
7.6
5
Expedia
1
1
315,882
17,926
2.4%
7.3
6
Bank of America
2
2
347,139
12,648
1.7%
2.0
7
Apache
1
1
210,012
9,760
1.3%
14.6
8
Wells Fargo
5
3
198,507
9,153
1.2%
5.1
9
Ovintiv USA
1
1
318,582
8,313
1.1%
3.5
10
WeWork (3)
4
2
169,050
8,058
1.1%
9.8
11
ADP
1
1
225,000
7,668
1.0%
4.3
12
Westrock Shared Services
1
1
205,185
7,487
1.0%
6.3
13
Regus Equity Business Centers
5
4
145,119
7,393
1.0%
4.9
14
BlackRock
1
1
131,656
7,065
1.0%
12.4
15
Workrise Technologies
1
1
93,210
6,712
1.0%
4.6
16
Amgen
1
1
163,169
6,607
1.0%
4.8
17
Samsung Engineering America
1
1
133,860
6,482
0.9%
2.9
18
McKinsey & Company
2
2
130,513
6,357
0.9%
8.9
19
Time Warner Cable
4
2
120,140
6,048
0.8%
2.0
20
Visa U.S.A.
1
1
122,764
5,864
0.8%
9.8
Total
5,632,750
$279,427
37.9%
6.6
(1)
In some cases, the actual tenant may be an affiliate of the entity shown.
(2)
Annualized Rent represents the annualized cash rent including the tenant's share of estimated operating expenses, if applicable, paid by
the tenant as of December 31, 2023. If the tenant is in a free rent period as of December 31, 2023, Annualized Rent represents the
annualized contractual rent the tenant will pay in the first month it is required to pay full cash rent.
(3)
Additional information regarding leases with this tenant can be found in note 13 to the consolidated financial statements included in our
Annual Report for the year ended December 31, 2023, on Form 10-K filed on February 7, 2024.
Note:
This schedule includes leases that have commenced. Leases that have been signed but have not commenced are excluded.
TOP 20 OFFICE TENANTS
Cousins Properties
22
Q4 2023 Supplemental Information
chart-55b77b6d390f4699b40.gif
(1) Annualized Rent represents the annualized cash rent including the tenant's share of estimated operating expenses, if applicable, paid by the tenant as of
December 31, 2023. If the tenant is in a free rent period as of December 31, 2023, Annualized Rent represents the annualized contractual rent the tenant
will pay in the first month the tenant is required to pay full rent.
Note: Management uses SIC codes when available, along with judgment, to determine tenant industry classification. This schedule includes leases that have
commenced. Leases that have been signed but have not commenced are excluded.
TENANT INDUSTRY DIVERSIFICATION
Cousins Properties
23
Q4 2023 Supplemental Information
Completed Operating Property Acquisitions
Property
Type
Market
Company's Ownership
Interest
Timing
Square Feet
Gross Purchase
Price
($ 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
2018
Spring & 8th
Office
Atlanta
100%
1Q/4Q
765,000
336,000
2,927,000
$1,194,000
(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 $246 million before reductions for existing mortgage debt.
(5) Represents timing of stabilization.
Continued on next page
INVESTMENT ACTIVITY
Cousins Properties
24
Q4 2023 Supplemental Information
Completed Operating Property Dispositions
Property
Type
Market
Company's Ownership
Interest
Timing
Square Feet
Gross Sales Price
($ 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
$1,281,800
(1) Amount represents proceeds, before debt and other adjustments, received by the Company for the sale of its unconsolidated interest in the joint venture to its partner.
INVESTMENT ACTIVITY
Cousins Properties
25
Q4 2023 Supplemental Information
Project
Type
Market
Company's
Ownership
Interest
Construction
Start Date
Square
Feet/Units
Estimated Project
Cost (1) (2)
($ 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
$563,000
$281,500
$472,531
$236,266
Office and Retail
448,000
22%
4Q23
4Q25
Apartments
542
%
2Q24
2Q26
Domain 9
Office
Austin
100%
2Q21
338,000
147,000
147,000
122,524
122,524
98%
1Q24
3Q25
Total
$710,000
$428,500
$595,055
$358,790
(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 are the estimated costs of the project, including direct financing costs, as of project commencement. 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 $250.6 million of equity contributed by the joint venture partners and a $312.7 million construction loan. The estimated
project cost, as of project commencement, includes approximately $66 million of site and associated infrastructure work related to a future phase.
DEVELOPMENT PIPELINE (1)
Cousins Properties
26
Q4 2023 Supplemental Information
Market
Company's
Ownership
Interest
Financial Statement
Presentation
Total
Developable Land
(Acres)
Cost Basis of Land
($ in thousands)
3354/3356 Peachtree
Atlanta
95%
Consolidated
3.2
715 Ponce
Atlanta
50%
Unconsolidated
1.0
887 West Peachtree (1)
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 (2)
Tampa
100%
Consolidated
14.1
Total
37.0
$162,812
159351
Company's Share
36.0
$156,008
(1)
Includes a ground lease with future obligation to purchase.
(2)
Corporate Center 5 is controlled through a long-term ground lease.
LAND INVENTORY
Cousins Properties
27
Q4 2023 Supplemental Information
Company's Share of Debt Maturities and Principal Payments
($ 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
Term Loan, Unsecured (Adjusted SOFR + 1.05% to 1.65%) (3)
100%
6.46%
3/3/27
$
$
$
$200,000
$
$
$200,000
$(614)
$199,386
Credit Facility, Unsecured (Adjusted SOFR +  0.90% to 1.40%) (4) 
100%
6.31%
4/30/27
185,100
185,100
185,100
Total Consolidated Floating Rate Debt
385,100
385,100
(614)
384,486
Consolidated Debt - Fixed Rate
Term Loan, Unsecured (5)
100%
5.38%
8/20/26
350,000
350,000
(374)
349,626
Senior Note, Unsecured
100%
3.95%
7/6/29
275,000
275,000
(617)
274,383
Senior Note, Unsecured
100%
3.91%
7/6/25
250,000
250,000
(275)
249,725
Senior Note, Unsecured
100%
3.86%
7/6/28
250,000
250,000
(509)
249,491
Terminus (6)
100%
6.34%
1/15/31
221,000
221,000
(313)
220,687
Term Loan, Unsecured (3)
100%
5.45%
3/3/27
200,000
200,000
(639)
199,361
Fifth Third Center
100%
3.37%
10/1/26
3,746
3,874
118,928
126,548
(179)
126,369
Senior Note, Unsecured
100%
3.78%
7/6/27
125,000
125,000
(222)
124,778
Colorado Tower
100%
3.45%
9/1/26
2,783
2,880
101,199
106,862
(257)
106,605
Senior Note, Unsecured
100%
4.09%
7/6/27
100,000
100,000
(180)
99,820
Domain 10
100%
3.75%
11/1/24
72,558
72,558
(262)
72,296
Total Consolidated Fixed Rate Debt
79,087
256,754
570,127
425,000
250,000
496,000
2,076,968
(3,827)
2,073,141
Total Consolidated Debt
79,087
256,754
570,127
810,100
250,000
496,000
2,462,068
(4,441)
2,457,627
Unconsolidated Debt - Floating Rate
Neuhoff (SOFR + 3.45%) (7)
50%
8.81%
9/30/26
110,968
110,968
(1,078)
109,890
Total Unconsolidated Floating Rate Debt
110,968
110,968
(1,078)
109,890
.
Unconsolidated Debt - Fixed Rate
Medical Offices at Emory Hospital
50%
4.80%
6/1/32
41,500
41,500
(342)
41,158
Total Unconsolidated Fixed Rate Debt
41,500
41,500
(342)
41,158
Total Unconsolidated Debt
110,968
41,500
152,468
(1,420)
151,048
Total Debt
$79,087
$256,754
$681,095
$810,100
$250,000
$537,500
$2,614,536
$(5,861)
$2,608,675
Total Maturities (8)
$70,865
$250,000
$676,126
$810,100
$250,000
$537,500
$2,594,592
% of Maturities
3%
10%
26%
31%
10%
20%
100%
Continued on next page
DEBT SCHEDULE (1)
Cousins Properties
28
Q4 2023 Supplemental Information
chart-602b6f83ba504dc2a3e.gif
Continued on next page
DEBT SCHEDULE (1)
Cousins Properties
29
Q4 2023 Supplemental Information
Mortgages
$215
Unsecured
Senior Note
Credit
Facility
$185
Unsecured
Senior Note
Mortgages
Mortgage
Term Loan
$350
Mortgage
$71
Unsecured
Senior Notes
$225
Mortgage
Unsecured
Senior
Note
Construction
Loan
$111
Term Loan
$350
Term
Loan
$400
Floating and Fixed Rate Debt Analysis
Total Principal
($ in thousands)
Total Debt
(%)
Weighted Average
Interest Rate
Weighted Average
Maturity (Years) (2) (7)
Floating Rate Debt
$496,068
19%
6.93%
3.1
Fixed Rate Debt
2,118,468
81%
4.51%
3.8
Total Debt
$2,614,536
100%
4.98%
3.6
(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 3.0
years.
(3)
As of December 31, 2023, the spread over Adjusted SOFR (SOFR + 0.10%) under the Term Loan was 1.05%. 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 original maturity date, effectively fixing the underlying SOFR rate at 4.298%.
Subsequent to year end, 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 original maturity date, effectively fixing the underlying SOFR rate at 4.6675%.
(4)
As of December 31, 2023, the Company had $185.1 million drawn under the Credit Facility and had the ability to borrow the remaining $814.9 million. The spread over
Adjusted SOFR (SOFR + 0.10%) under the Credit Facility at December 31, 2023 was 0.90%.
(5)
The Company has 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 original maturity date of August 30, 2024, effectively fixing the underlying SOFR rate at 4.234%. The
spread over Adjusted SOFR (SOFR + 0.10%) at December 31, 2023 was 1.05%.
(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 a one option, subject to conditions, to extend the
maturity date for an additional 12 months.
(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
30
Q4 2023 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
31
Q4 2023 Supplemental Information
($ in thousands, except per share amounts)
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
FFO and EBITDAre
Net income available to common stockholders
$278,586
$27,984
$34,052
$80,639
$24,118
$166,793
$22,196
$22,621
$19,361
$18,785
$82,963
Depreciation and amortization of real estate assets:
Consolidated properties
287,469
70,589
69,703
78,978
75,759
295,029
75,662
80,158
79,379
79,250
314,449
Share of unconsolidated joint ventures
9,674
1,124
1,111
1,189
503
3,927
479
476
485
491
1,931
Partners' share of real estate depreciation
(929)
(223)
(153)
(182)
(236)
(794)
(249)
(307)
(257)
(257)
(1,070)
Loss (gain) on depreciated property transactions:
Consolidated properties
(152,611)
69
(28)
20
(52)
9
2
2
Share of unconsolidated joint ventures
39
(124)
40
3
(81)
Sale of investments in unconsolidated joint ventures
(13,083)
(56,260)
(7)
(56,267)
Non-controlling interest related to unitholders
56
6
6
26
105
143
4
3
4
3
14
FFO (1)
409,201
99,425
104,731
104,410
100,193
408,759
98,094
102,951
98,972
98,272
398,289
Interest Expense
69,938
16,142
17,238
19,390
22,369
75,139
25,310
26,334
27,516
27,979
107,139
Non-Real Estate Depreciation and Amortization
623
155
158
138
107
558
108
111
113
116
448
EBITDAre (1)
479,762
115,722
122,127
123,938
122,669
484,456
123,512
129,396
126,601
126,367
505,876
FFO and Net Operating Income from Unconsolidated
Joint Ventures
Income from Unconsolidated Joint Ventures
6,801
1,124
5,280
634
662
7,700
673
753
582
291
2,299
Depreciation and Amortization of Real Estate
9,674
1,124
1,111
1,189
503
3,927
479
476
485
491
1,931
Loss (gain) on sale of depreciated investment
properties, net
39
(124)
40
3
(81)
FFO - Unconsolidated Joint Ventures
16,514
2,124
6,431
1,823
1,168
11,546
1,152
1,229
1,067
782
4,230
Loss (gain) on sale of undepreciated property
(4,500)
22
(4,478)
Interest Expense
2,911
617
689
1,010
287
2,603
280
362
508
526
1,676
Other Expense
46
11
16
19
24
70
14
6
24
14
58
Termination Fee Income
(81)
Other Income
(167)
(33)
(94)
(55)
(35)
(217)
(37)
(38)
(35)
(30)
(140)
Net Operating Income - Unconsolidated Joint Ventures
19,223
2,719
2,542
2,819
1,444
9,524
1,409
1,559
1,564
1,292
5,824
Market Capitalization
Common Stock Price Per Share at Period End
$40.28
$40.29
$29.23
$23.35
$25.29
$25.29
$21.38
$22.80
$20.37
$24.35
$24.35
Number of Common Stock/Units Outstanding at
Period End
148,713
148,788
151,465
151,459
151,482
151,482
151,718
151,774
151,774
151,824
151,824
Equity Market Capitalization
5,990,160
5,994,669
4,427,322
3,536,568
3,830,980
3,830,980
3,243,731
3,460,447
3,091,636
3,696,914
3,696,914
Consolidated Debt
2,237,509
2,349,484
2,305,637
2,295,989
2,334,606
2,334,606
2,448,942
2,423,761
2,418,403
2,457,627
2,457,627
Share of Unconsolidated Debt
112,805
112,713
119,702
76,942
89,398
89,398
96,014
124,312
141,468
151,048
151,048
Debt (1)
2,350,314
2,462,197
2,425,339
2,372,931
2,424,004
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
Total Market Capitalization
8,340,474
8,456,866
6,852,661
5,909,499
6,254,984
6,254,984
5,788,687
6,008,520
5,651,507
6,305,589
6,305,589
Continued on next page
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
32
Q4 2023 Supplemental Information
($ in thousands, except per share amounts)
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
Credit Ratios
Debt (1)
2,350,314
2,462,197
2,425,339
2,372,931
2,424,004
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
Less: Cash and Cash Equivalents
(8,937)
(7,000)
(4,057)
(5,507)
(5,145)
(5,145)
(3,585)
(8,031)
(6,926)
(6,047)
(6,047)
Less: Share of Unconsolidated Cash and Cash
Equivalents (1)
(4,285)
(9,217)
(13,110)
(10,894)
(1,721)
(1,721)
(8,905)
(7,789)
(8,269)
(2,042)
(2,042)
Net Debt (1)
2,337,092
2,445,980
2,408,172
2,356,530
2,417,138
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
Total Market Capitalization
8,340,474
8,456,866
6,852,661
5,909,499
6,254,984
6,254,984
5,788,687
6,008,520
5,651,507
6,305,589
6,305,589
Net Debt / Total Market Capitalization
28.0%
28.9%
35.1%
39.9%
38.6%
38.6%
43.7%
42.1%
45.0%
41.2%
41.2%
Total Assets - Consolidated
7,312,034
7,360,095
7,380,124
7,496,072
7,537,016
7,537,016
7,582,970
7,595,785
7,585,309
7,634,474
7,634,474
Accumulated Depreciation - Consolidated
1,065,047
1,110,315
1,158,044
1,218,996
1,261,752
1,261,752
1,314,000
1,381,054
1,443,382
1,518,572
1,518,572
Undepreciated Assets - Unconsolidated (1)
204,423
221,851
257,685
204,033
209,636
209,636
240,386
257,697
272,556
289,202
289,202
Less: Investment in Unconsolidated Joint Ventures
(77,811)
(93,307)
(103,215)
(106,389)
(112,839)
(112,839)
(136,721)
(138,992)
(141,250)
(143,831)
(143,831)
Total Undepreciated Assets (1)
8,503,693
8,598,954
8,692,638
8,812,712
8,895,565
8,895,565
9,000,635
9,095,544
9,159,997
9,298,417
9,298,417
Net Debt (1)
2,337,092
2,445,980
2,408,172
2,356,530
2,417,138
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
Net Debt / Total Undepreciated Assets (1)
27.5%
28.4%
27.7%
26.7%
27.2%
27.2%
28.1%
27.8%
27.8%
28.0%
28.0%
Coverage Ratios (1)
Interest Expense
69,938
16,142
17,238
19,390
22,369
75,139
25,310
26,334
27,516
27,979
107,139
Scheduled Principal Payments
18,131
4,675
4,719
4,764
3,616
17,774
2,272
2,214
2,077
2,095
8,658
Fixed Charges
88,069
20,817
21,957
24,154
25,985
92,913
27,582
28,548
29,593
30,074
115,797
EBITDAre
479,762
115,722
122,127
123,938
122,669
484,456
123,512
129,396
126,601
126,367
505,876
Fixed Charges Coverage Ratio (EBITDAre) (1)
5.45
5.56
5.56
5.13
4.72
5.21
4.48
4.53
4.28
4.20
4.37
Net Debt
2,337,092
2,445,980
2,408,172
2,356,530
2,417,138
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
Annualized EBITDAre (2)
480,476
462,888
488,508
495,752
490,676
490,676
494,048
517,584
506,404
505,468
505,468
Net Debt / Annualized EBITDAre
4.86
5.28
4.93
4.75
4.93
4.93
5.13
4.89
5.02
5.14
5.14
Dividend Information
Common Dividends
185,176
48,447
48,523
48,398
48,525
193,893
48,598
48,650
48,650
48,350
194,248
FFO
409,201
99,425
104,731
104,410
100,193
408,759
98,094
102,951
98,972
98,272
398,289
FFO Payout Ratio
45.3%
48.7%
46.3%
46.4%
48.4%
47.4%
49.5%
47.3%
49.2%
49.2%
48.8%
Continued on next page
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
33
Q4 2023 Supplemental Information
($ in thousands, except per share amounts)
2021
2022 1st
2022 2nd
2022 3rd
2022 4th
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
Net income available to common stockholders
$278,586
$27,984
$34,052
$80,639
$24,118
$166,793
$22,196
$22,621
$19,361
$18,785
$82,963
Depreciation and amortization of real estate assets
296,214
71,490
70,661
79,985
76,026
298,162
75,892
80,327
79,607
79,484
315,310
Loss (gain) on depreciated property transactions
(165,655)
(55)
12
(56,240)
(56)
(56,339)
2
2
Non-controlling interest related to unitholders
56
6
6
26
105
143
4
3
4
3
14
FFO (1)
409,201
99,425
104,731
104,410
100,193
408,759
98,094
102,951
98,972
98,272
398,289
Amortization of Deferred Financing Costs
3,063
973
923
818
683
3,397
1,030
1,044
1,050
1,051
4,175
Non-Cash Stock-Based Compensation
7,005
2,748
2,448
2,299
2,564
10,059
3,512
2,770
2,817
2,801
11,900
Non-Real Estate Depreciation and Amortization
623
155
158
138
107
558
108
111
113
116
448
Lease Inducement Amortization
3,434
351
375
440
463
1,629
492
1,991
607
472
3,562
Straight-Line Rent Ground Leases
449
124
121
121
125
491
126
125
125
105
481
Above and Below Market Ground Rent
159
92
82
82
83
339
82
82
82
82
328
Debt Premium Amortization
(3,664)
(916)
(998)
(998)
(1,001)
(3,913)
Deferred Income - Tenant Improvements
(9,430)
(633)
(611)
(3,139)
(3,022)
(7,405)
(3,609)
(5,772)
(4,779)
(5,116)
(19,276)
Above and Below Market Rents, Net
(10,762)
(1,771)
(1,669)
(1,538)
(1,466)
(6,444)
(1,559)
(2,525)
(1,371)
(1,421)
(6,876)
Second Generation Capital Expenditures (CAPEX)
(81,642)
(21,280)
(24,324)
(26,636)
(27,261)
(99,501)
(15,467)
(29,317)
(20,224)
(31,900)
(96,908)
Straight-Line Rental Revenue
(24,821)
(5,501)
(6,378)
(8,966)
(8,108)
(28,953)
(8,431)
(3,703)
(7,508)
(5,858)
(25,500)
Loss (Gain) on Sales of Undepreciated Investment
Properties
64
(4,500)
22
(4,478)
(507)
1
(506)
FAD (1)
293,679
73,767
70,358
67,053
63,360
274,538
74,378
67,757
69,377
58,605
270,117
Weighted Average Shares - Diluted
148,891
149,002
149,142
151,695
151,835
150,419
151,880
152,126
152,048
152,105
152,040
FAD per share
$1.97
$0.50
$0.47
$0.44
$0.42
$1.83
$0.49
$0.45
$0.46
$0.39
$1.79
Common Dividends
185,176
48,447
48,523
48,398
48,525
193,893
48,598
48,650
48,650
48,350
194,248
Common Dividends per share
$1.24
$0.32
$0.32
$0.32
$0.32
$1.28
$0.32
$0.32
$0.32
$0.32
$1.28
FAD Payout Ratio
63.1%
65.7%
69.0%
72.2%
76.6%
70.6%
65.3%
71.8%
70.1%
82.5%
71.9%
Operations Ratio
Total Undepreciated Assets (1)
8,503,693
8,598,954
8,692,638
8,812,712
8,895,565
8,895,565
9,000,635
9,095,544
9,159,997
9,298,417
9,298,417
General and Administrative Expenses
29,321
8,063
6,996
6,498
6,762
28,319
8,438
8,021
8,336
7,536
32,331
Annualized General and Administrative Expenses (2) /
Total Undepreciated Assets
0.34%
0.38%
0.32%
0.29%
0.30%
0.30%
0.37%
0.35%
0.36%
0.32%
0.32%
2nd Generation CAPEX
Second Generation Leasing Related Costs
58,908
13,898
20,524
19,136
14,771
68,329
11,182
22,640
10,810
26,198
70,830
Second Generation Building Improvements
22,734
7,382
3,800
7,500
12,490
31,172
4,285
6,677
9,414
5,702
26,078
81,642
21,280
24,324
26,636
27,261
99,501
15,467
29,317
20,224
31,900
96,908
(1)  Includes the Company's share of unconsolidated joint ventures. These amounts are derived from the amounts in the categories indicated that are recorded at the joint venture multiplied by the Company's ownership
interest. The Company does not control the operations of the unconsolidated joint ventures but believes that including these amounts in the categories indicated is meaningful to investors and analysts.
(2)  Amounts represent most recent quarter annualized.
Note:  Amounts may differ slightly from other schedules contained herein due to rounding.
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
34
Q4 2023 Supplemental Information
FUNDS FROM OPERATIONS
($ in thousands, except per share amounts)
 
Three Months Ended December 31,
 
2023
2022
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Net Income Available to Common Stockholders
$18,785
151,783
$0.12
$24,118
151,442
$0.16
Noncontrolling interest related to unitholders 
3
25
105
25
Conversion of unvested restricted stock units
297
368
Net Income — Diluted
18,788
152,105
0.12
24,223
151,835
0.16
Depreciation and amortization of real estate
assets:
Consolidated properties
79,250
0.53
75,759
0.50
Share of unconsolidated joint ventures
491
503
Partners' share of real estate depreciation
(257)
(236)
Loss (gain) on depreciated property transactions:
Consolidated properties
(52)
Share of unconsolidated joint ventures
3
Investments in unconsolidated joint ventures
(7)
Funds From Operations
$98,272
152,105
$0.65
$100,193
151,835
$0.66
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
35
Q4 2023 Supplemental Information
($ in thousands, except per share amounts)
 
Year Ended December 31,
 
2023
2022
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Net Income Available to Common Stockholders
$82,963
151,714
$0.55
$166,793
150,113
$1.11
Noncontrolling interest related to unitholders 
14
25
143
25
Conversion of unvested restricted stock units
301
281
Net Income — Diluted
82,977
152,040
0.55
166,936
150,419
1.11
Depreciation and amortization of real estate
assets:
Consolidated properties
314,449
2.07
295,029
1.96
Share of unconsolidated joint ventures
1,931
0.01
3,927
0.03
Partners' share of real estate depreciation
(1,070)
(0.01)
(794)
(0.01)
Loss (gain) on depreciated property transactions:
Consolidated properties
2
9
Share of unconsolidated joint ventures
(81)
Investments in unconsolidated joint ventures
(56,267)
(0.37)
Funds From Operations
$398,289
152,040
$2.62
$408,759
150,419
$2.72
The tables above show FFO and the related reconciliation from Net Income Available to Common Stockholders for Cousins Properties Incorporated and Subsidiaries.
See page 39 for definition of FFO.
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
36
Q4 2023 Supplemental Information
($ in thousands)
($ in thousands)
Three Months Ended
Year Ended
Net Operating Income
December 31, 2023
December 31, 2022
December 31, 2023
December 31, 2022
Net income
$18,892
$24,349
$83,816
$167,445
Net operating income from unconsolidated joint ventures
1,292
1,444
5,824
9,524
Fee income
(329)
(749)
(1,373)
(6,119)
Termination fee income
(366)
(311)
(7,343)
(2,464)
Other income
(61)
(138)
(2,454)
(2,660)
Reimbursed expenses
93
569
608
2,024
General and administrative expenses
7,536
6,762
32,331
28,319
Interest expense
27,453
22,083
105,463
72,537
Depreciation and amortization
79,366
75,866
314,897
295,587
Other expenses
644
1,257
2,128
2,134
Income from unconsolidated joint ventures
(291)
(662)
(2,299)
(7,700)
Gain on sale of investment in unconsolidated joint ventures
(7)
(56,267)
Loss (gain) on investment property transactions
1
(52)
(504)
9
Gain on extinguishment of debt
(269)
(169)
Net Operating Income
134,230
130,142
531,094
502,200
Less:
Partners' share of NOI from consolidated joint ventures
(395)
(422)
(1,705)
(1,529)
Cousins' share of NOI
$133,835
$129,720
$529,389
$500,671
Net Operating Income
$134,230
$130,142
$531,094
$502,200
Non-cash income
(12,111)
(12,561)
(50,200)
(42,927)
Non-cash expense
206
234
902
955
Cash-Basis Net Operating Income
$122,325
$117,815
$481,796
$460,228
Net Operating Income
Same Property
$125,771
$120,696
$494,692
$471,176
Non-Same Property
8,459
9,446
36,402
31,024
$134,230
$130,142
$531,094
$502,200
Cash-Basis Net Operating Income
Same Property
$116,740
$112,837
$456,948
$438,626
Non-Same Property
5,585
4,978
24,848
21,602
$122,325
$117,815
$481,796
$460,228
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
37
Q4 2023 Supplemental Information
RECONCILIATION OF 2024 PROJECTED NET INCOME AVAILABLE
TO COMMON STOCKHOLDERS TO 2024 PROJECTED FFO
Full Year 2024 Guidance
($ 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
$66,199
$0.43
$81,447
$0.53
Add: Noncontrolling interest related to unitholders
15
15
Net Income
66,214
0.43
81,462
0.53
Add: Depreciation and amortization of real estate assets
325,652
2.14
325,652
2.14
Funds From Operations
$391,866
$2.57
$407,114
$2.67
(1) Calculated based on projected weighted average shares outstanding of 152.5 million.
R3  Weight Average Shares
152,477
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
Cousins Properties
38
Q4 2023 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
39
Q4 2023 Supplemental Information
v3.24.0.1
Cover Page
Feb. 07, 2024
Document Information [Line Items]  
Document Type 8-K
Document Period End Date Feb. 07, 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)
Graphique Historique de l'Action
De Avr 2024 à Mai 2024 Plus de graphiques de la Bourse Cousins Properties
Cousins Properties (NYSE:CUZ)
Graphique Historique de l'Action
De Mai 2023 à Mai 2024 Plus de graphiques de la Bourse Cousins Properties