0000025232false00000252322025-02-062025-02-06

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 06, 2025
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 6, 2025, 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, 2024. A copy of the Company’s Press Release and Quarterly Information Package is available on the Company's website under Investor Relations and is attached as Exhibit 99.1 to this Current Report on Form 8-K. The information contained in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” with the Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.

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

Exhibit Number        Exhibit Description



Signatures

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

Date: February 6, 2025


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


fortheloveplsworksupplemena.jpg
Cousins Properties
2
Q4 2024 Supplemental Information
FORWARD-LOOKING STATEMENTS
Certain matters contained in this report are “forward-looking statements” within the meaning of the federal securities laws and are subject to
uncertainties and risks, as itemized herein. 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. Examples of forward-looking statements in this earnings
release and supplemental information include the Company’s guidance and underlying assumptions; projected capital expenditures; industry trends;
future occupancy or volume and velocity of leasing activity; and entry into new markets.
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 risks
and uncertainties related to the impact of changes in general economic and capital market conditions (on an international or national basis or within
the markets in which we operate), including changes in inflation, changes in interest rates, supply chain disruptions, labor market disruptions (including
changes in unemployment), dislocation and volatility in capital markets, and potential longer-term changes in consumer and customer behavior
resulting from the severity and duration of any downturn in the U.S. or global economy; risks affecting the real estate industry (including, without
limitation, the inability to enter into or renew leases on favorable terms (and on anticipated schedules)); any adverse change in the financial condition
or liquidity of one or more of our tenants or borrowers under our real estate debt investments; changes in customer preferences regarding space
utilization; changes in customers’ financial condition; the availability, cost, and adequacy of insurance coverage; competition from other developers,
investors, owners, and operators of real estate; the failure to achieve anticipated benefits from intended or completed acquisitions, developments,
investments, or dispositions; the cost and availability of financing, the effectiveness of any interest rate hedging contracts, and any failure to comply
with debt covenants under credit agreements; the effect of common stock, debt, or operating partnership unit issuances; threatened terrorist attacks
or sociopolitical unrest such as political instability, civil unrest, armed hostilities, or political activism and the potential impact of the same upon our
day-to-day building operations; the immediate and long-term impact of the outbreak of a highly infectious or contagious disease on our and our
customers’ financial condition; risks associated with security breaches through cyberattacks, cyber intrusions, or otherwise; changes in senior
management, the Board of Directors, or key personnel; the potential liability for existing or future environmental or other applicable regulatory
requirements, including the requirements to qualify for taxation as a real estate investment trust; the financial condition and liquidity of, or disputes
with, joint venture partners; material changes in dividend rates on common shares or other securities or the ability to pay those dividends; the impact
of changes to applicable laws, including the tax laws impacting REITs and the impact of newly adopted accounting principles on our accounting
policies and on period to period comparison of financial results; risks associated with climate change and severe weather events; and those additional
risks and factors discussed in reports filed with the Securities and Exchange Commission ("SEC") by the Company.
These forward-looking statements are not exhaustive, speak only as of the date of issuance of this report and are not guarantees of future
results, performance, or achievements. Additional risk factors that could adversely affect our business and financial performance can be found in Part
1, Item 1A. Risk Factors, of our Annual Report on Form 10-K and are specifically incorporated by reference herein. The Company does not undertake a
duty to update or revise any forward-looking statement, whether as a result of new information, future events, or other matters, except as otherwise
required by law.
Cousins Properties
3
Q4 2024 Supplemental Information
EARNINGS RELEASE
COUSINS PROPERTIES REPORTS FOURTH QUARTER AND FULL YEAR 2024 RESULTS
Provides Initial 2025 Earnings Guidance
ATLANTA (February 6, 2025) - Cousins Properties (NYSE:CUZ) today reported its results of operations for the quarter and year ended
December 31, 2024.
“In addition to continued strong performance from our property portfolio, the fourth quarter was one of the most productive in Cousins’
history,” said Colin Connolly, President and Chief Executive Officer of Cousins Properties. "We invested almost $1 billion into trophy
lifestyle office properties in our Sun Belt markets.  These transactions were immediately accretive to earnings and were funded on a
leverage neutral basis, allowing us to maintain our best-in-class balance sheet with significant liquidity for additional investments."
Financial Results
For fourth quarter 2024:
Net income available to common stockholders was $13.6 million, or $0.09 per share, compared to $18.8 million, or $0.12 per
share, for fourth quarter 2023.  The decrease in net income is primarily attributable to increased depreciation expense.
Funds From Operations ("FFO") was $108.9 million, or $0.69 per share, compared to $98.3 million, or $0.65 per share, for fourth
quarter 2023.
For full year 2024:
Net income available to common stockholders was $46.0 million, or $0.30 per share, compared to $83.0 million, or $0.55 per
share, for year ended December 31, 2023. The decrease in net income is primarily attributable to increased depreciation
expense.
FFO was $414.1 million, or $2.69 per share, compared to $398.3 million, or $2.62 per share, for year ended December 31, 2023. 
Operations and Leasing Activity
For fourth quarter 2024:
Same property net operating income ("NOI") on a cash-basis increased 3.4%.
Second generation net rent per square foot on a cash-basis increased 6.7%.
Executed 462,000 square feet of office leases, including 270,000 of new and expansion leases, representing 58% of total leasing
activity.
For full year 2024:
Same property NOI on a cash-basis increased 4.8%.
Second generation net rent per square foot on a cash-basis increased 8.5%.
Executed 2,020,000 square feet of office leases, including 1,407,000 of new and expansion leases, representing 70% of total
leasing activity.
Cousins Properties
4
Q4 2024 Supplemental Information
EARNINGS RELEASE
Investing Activity
In October, we acquired a mortgage loan secured by Saint Ann Court, an office property in Uptown Dallas, at par for $138.0
million. The mortgage had an initial maturity of December 7, 2024 and a 3.66% spread over SOFR. Subsequent to year end, on
January 7, 2025, the loan was paid in full by the borrower including one month of default interest.
In December, we acquired Vantage South End, a 639,000 square foot lifestyle office property in South End Charlotte, for $328.5
million.
In December, we acquired Sail Tower, an 804,000 square foot lifestyle office property in Downtown Austin, for $521.8 million.
Financing Activity
In November, we repaid in full the $70.9 million remaining principal balance on the mortgage secured by our Domain 10
property in Austin.
In November, we issued 6,000,000 shares of common stock, generating proceeds of $186.1 million.
In December, we issued 9,500,000 shares of common stock, generating proceeds of $282.8 million.
In December, we issued $400.0 million of 5.375% public unsecured senior notes, generating proceeds of $397.9 million.
Earnings Guidance
For year ending December 31, 2025:
Net income between $0.25 and $0.35 per share.
FFO between $2.73 and $2.83 per share.
Guidance includes the disposition of our bankruptcy claim with SVB Financial Group, which we sold for $4.6 million in February
2025.
Guidance includes the assumed refinancing of the $250.0 million Senior Note that matures July 6, 2025.
Guidance does not include any operating property acquisitions, operating property dispositions, or development starts.
Guidance reflects management’s current plans and assumptions as of the date of this earnings release and is subject to the risks
and uncertainties more fully described in our Securities and Exchange Commission filings. Actual results could differ materially
from this guidance.
Investor Conference Call and Webcast
The Company will conduct a conference call at 10:00 a.m. (Eastern Time) on Friday, February 7, 2025 to discuss the results of the quarter
and year ended December 31, 2024. The number to call for this interactive teleconference is (800) 836-8184. The live webcast of this call
can be accessed on the Company's website, www.cousins.com, through the “Cousins Properties 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 66849#. The playback can also be accessed on the Company's website.
Cousins Properties
5
Q4 2024 Supplemental Information
COMPANY 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
Cousins Properties
6
Q4 2024 Supplemental Information
COMPANY INFORMATION
COMPANY INFORMATION
EQUITY RESEARCH COVERAGE (1)
Corporate Headquarters
Investor Relations
Barclays
BofA Securities
BMO Capital
3344 Peachtree Road NE
Suite 1800
Atlanta GA 30326
404.407.1000
Roni Imbeaux 
Vice President, Finance &
Investor Relations
rimbeaux@cousins.com
404.407.1104
Brendan Lynch
212.526.9428
Jeffrey Spector
646.855.1363
John Kim
212.885.4115
Evercore ISI
Green Street
J.P. Morgan
Transfer Agent
Equiniti Trust Company
equiniti.com
866.627.2649
Stock Exchange
NYSE: CUZ
Steve Sakwa
212.446.9462
Dylan Burzinski
949.640.8780
Anthony Paolone
212.622.6682
KeyBanc
Mizuho Securities
RW Baird
RATING AGENCIES (1)
Upal Rana
917.368.2316
Vikram Malhotra
212.282.3827
Nicholas Thillman
414.298.5053
S&P Global Ratings
Moody's Investors Service
Truist Securities
Wells Fargo
Wolfe Research
Hannah Gray
212.438.0244
Current Corporate
Credit Rating: BBB
Christian Azzi
212.553.9342
Current Corporate
Credit Rating: Baa2
Michael Lewis
212.319.5659
Blaine Heck
410.662.2556
Andrew Rosivach
646.582.9250
(1) Please note that any opinions, estimates, or forecasts regarding Cousins' performance made by the analysts and rating agencies listed above are theirs alone and do not represent
opinions, forecasts, or predictions of Cousins or its management. Cousins does not, by its reference above or distribution, imply its endorsement of, or concurrence with, such information,
conclusions, or recommendations.
tvs_1200promenade-3347xedia.jpg
         
Cousins Properties
7
Q4 2024 Supplemental Information
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
December 31, 2024
December 31, 2023
Assets:
 
Real estate assets:
 
 
Operating properties, net of accumulated depreciation of $1,627,251 and $1,329,406 in 2024 and 2023,
respectively
$7,785,597
$6,775,093
Projects under development
132,884
Land
154,726
154,728
7,940,323
7,062,705
Cash and cash equivalents
7,349
6,047
Investments in real estate debt, at fair value
167,219
Accounts receivable
11,491
11,109
Deferred rents receivable
232,078
209,370
Investment in unconsolidated joint ventures
185,478
143,831
Intangible assets, net
171,989
110,667
Other assets, net
86,219
90,745
Total assets
$8,802,146
$7,634,474
Liabilities:
Notes payable
$3,095,666
$2,457,627
Accounts payable and accrued expenses
337,248
299,767
Deferred income
277,132
181,744
Intangible liabilities, net
111,221
42,193
Other liabilities
110,712
104,830
Total liabilities
3,931,979
3,086,161
Commitments and contingencies
Equity:
Stockholders' investment:
Common stock, $1 par value per share, 300,000,000 shares authorized, 167,660,480 and 154,335,798 issued, and
167,660,480 and 151,799,215 outstanding in 2024 and 2023, respectively
167,660
154,336
Additional paid-in capital
5,959,670
5,638,709
Treasury stock at cost, 2,536,583 shares in 2023
(145,696)
Distributions in excess of cumulative net income
(1,280,547)
(1,125,390)
Accumulated other comprehensive income (loss)
(105)
2,192
Total stockholders' investment
4,846,678
4,524,151
Nonredeemable noncontrolling interests
23,489
24,162
Total equity
4,870,167
4,548,313
Total liabilities and equity
$8,802,146
$7,634,474
Cousins Properties
8
Q4 2024 Supplemental Information
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in thousands, except per share amounts)
Three Months Ended
Year Ended
December 31,
December 31,
 
2024
2023
2024
2023
Revenues:
 
 
 
Rental property revenues
$220,221
$196,588
$847,773
$799,047
Fee income
481
329
1,761
1,373
Other
4,625
61
7,224
2,454
 
225,327
196,978
856,758
802,874
Expenses:
Rental property operating expenses
72,947
63,284
280,661
266,434
Reimbursed expenses
155
93
634
608
General and administrative expenses
9,241
7,536
36,566
32,331
Interest expense
33,052
27,453
122,476
105,463
Depreciation and amortization
93,616
79,366
365,045
314,897
Other
495
644
2,097
2,128
 
209,506
178,376
807,479
721,861
Income (loss) from unconsolidated joint ventures
(2,008)
291
(2,796)
2,299
Gain (loss) on investment property transactions
(1)
98
504
Net income
13,813
18,892
46,581
83,816
Net income attributable to noncontrolling interests
(177)
(107)
(619)
(853)
Net income available to common stockholders
$13,636
$18,785
$45,962
$82,963
Net income per common share — basic and diluted
$0.09
$0.12
$0.30
$0.55
Weighted average common shares — basic
157,473
151,783
153,413
151,714
Weighted average common shares — diluted
158,249
152,105
154,015
152,040
Cousins Properties
9
Q4 2024 Supplemental Information
KEY PERFORMANCE METRICS (1)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
Property Statistics
Consolidated Operating Properties
34
34
34
34
34
34
34
34
34
36
36
Consolidated Rentable Square Feet (in thousands)
18,424
18,444
18,444
18,434
18,434
18,434
18,434
18,434
18,434
19,877
19,877
Unconsolidated Operating Properties
2
2
2
2
2
2
2
2
3
3
3
Unconsolidated Rentable Square Feet (in thousands)
711
711
711
711
711
711
711
711
1,236
1,236
1,236
Total Operating Properties
36
36
36
36
36
36
36
36
37
39
39
Total Rentable Square Feet (in thousands)
19,135
19,155
19,155
19,145
19,145
19,145
19,145
19,145
19,670
21,113
21,113
Office Percent Leased (period end)
91.0%
90.8%
90.8%
91.1%
90.9%
90.9%
90.8%
91.2%
91.0%
91.6%
91.6%
Office Weighted Average Occupancy
87.3%
87.2%
87.7%
88.0%
87.6%
87.5%
88.4%
88.5%
88.4%
89.2%
88.6%
Office Leasing Activity (2)
Net Leased during the Period (SF, in thousands)
1,976
258
435
548
453
1,694
404
391
763
462
2,020
Net Rent (per SF)
$34.08
$34.45
$38.65
$33.94
$33.53
$35.15
$36.06
$37.64
$45.21
$35.81
$39.77
Net Free Rent (per SF)
(1.97)
(2.07)
(2.04)
(2.27)
(2.56)
(2.25)
(2.10)
(2.51)
(1.51)
(2.13)
(1.97)
Leasing Commissions (per SF)
(2.74)
(2.83)
(2.53)
(2.60)
(2.65)
(2.62)
(2.61)
(2.91)
(2.91)
(2.72)
(2.81)
Tenant Improvements (per SF)
(5.98)
(6.29)
(5.88)
(5.30)
(5.86)
(5.72)
(7.15)
(7.37)
(6.22)
(7.08)
(6.82)
Leasing Costs (per SF)
(10.69)
(11.19)
(10.45)
(10.17)
(11.07)
(10.59)
(11.86)
(12.79)
(10.64)
(11.93)
(11.60)
Net Effective Rent (per SF)
$23.39
$23.26
$28.20
$23.77
$22.46
$24.56
$24.20
$24.85
$34.57
$23.88
$28.17
Change in Second Generation Net Rent
23.2%
20.1%
19.6%
28.7%
10.4%
20.2%
20.1%
37.6%
30.7%
22.7%
28.2%
Change in Cash-Basis Second Generation Net Rent
9.5%
6.1%
7.9%
9.8%
0.8%
5.8%
5.3%
18.2%
7.2%
6.7%
8.5%
Same Property Information (3)
Percent Leased (period end)
90.1%
90.6%
90.5%
90.8%
90.6%
90.6%
90.8%
91.2%
91.1%
91.2%
91.2%
Weighted Average Occupancy
86.6%
87.0%
87.3%
87.7%
87.5%
87.3%
88.4%
88.5%
88.4%
89.1%
88.6%
Change in NOI (over prior year period)
0.0%
5.3%
6.3%
4.1%
4.2%
5.0%
6.6%
4.2%
4.2%
5.3%
5.1%
Change in Cash-Basis NOI (over prior year period)
1.0%
4.9%
3.7%
4.6%
3.5%
4.2%
6.6%
5.1%
4.4%
3.4%
4.8%
Development Pipeline (4)
Estimated Project Costs (in thousands)
$428,500
$428,500
$428,500
$428,500
$428,500
$428,500
$437,950
$441,550
$441,550
$441,550
$441,550
Estimated Project Costs/Total Undepreciated Assets
4.8%
4.8%
4.7%
4.7%
4.6%
4.6%
4.6%
4.6%
4.6%
4.1%
4.1%
Continued on next page
Cousins Properties
10
Q4 2024 Supplemental Information
KEY PERFORMANCE METRICS (1)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
Market Capitalization
Common Stock Price Per Share
$25.29
$21.38
$22.80
$20.37
$24.35
$24.35
$24.04
$23.15
$29.48
$30.64
$30.64
Common Stock/Units Outstanding (in thousands)
151,482
151,718
151,774
151,774
151,824
151,824
152,096
152,165
152,165
167,685
167,685
Equity Market Capitalization (in thousands)
$3,830,980
$3,243,731
$3,460,447
$3,091,636
$3,696,914
$3,696,914
$3,656,388
$3,522,620
$4,485,824
$5,137,868
$5,137,868
Debt (in thousands)
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
2,723,978
2,754,358
2,834,959
3,274,388
3,274,388
Total Market Capitalization (in thousands)
$6,254,984
$5,788,687
$6,008,520
$5,651,507
$6,305,589
$6,305,589
$6,380,366
$6,276,978
$7,320,783
$8,412,256
$8,412,256
Credit Ratios
Net Debt/Total Market Capitalization
38.6%
43.7%
42.1%
45.0%
41.2%
41.2%
42.5%
43.7%
37.5%
38.8%
38.8%
Net Debt/Total Undepreciated Assets
27.2%
28.1%
27.8%
27.8%
28.0%
28.0%
28.8%
28.8%
28.4%
30.2%
30.2%
Net Debt/Annualized EBITDAre
4.93
5.13
4.89
5.02
5.14
5.14
5.25
5.12
5.10
5.16
5.16
Fixed Charges Coverage (EBITDAre)
5.21
4.48
4.53
4.28
4.20
4.37
4.09
4.12
3.91
3.92
4.01
Dividend Information
Common Dividend per Share
$1.28
$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
47.4%
49.5%
47.3%
49.2%
49.2%
48.8%
48.9%
47.1%
47.6%
49.3%
48.2%
Funds Available for Distribution (FAD) Payout Ratio
70.6%
65.3%
71.8%
70.1%
82.5%
71.9%
82.1%
62.1%
72.5%
95.6%
76.5%
Operations Ratio
Annualized General and Administrative Expenses/                     
Total Undepreciated Assets
0.30%
0.37%
0.35%
0.36%
0.32%
0.32%
0.39%
0.37%
0.38%
0.34%
0.34%
Additional Information
In-Place Gross Rent (per SF) (5)
$44.87
$46.02
$46.43
$46.64
$46.95
$46.95
$46.82
$46.75
$46.95
$47.94
$47.94
Straight-Line Rental Revenue (in thousands)
$28,953
$8,431
$3,703
$7,508
$5,858
$25,500
$8,604
$4,423
$5,374
$6,107
$24,508
Above and Below Market Rents Amortization, Net
(in thousands)
$6,444
$1,559
$2,525
$1,371
$1,421
$6,876
$1,460
$1,559
$1,484
$1,664
$6,167
Second Generation Capital Expenditures
(in thousands)
$99,501
$15,467
$29,317
$20,224
$31,900
$96,908
$30,212
$17,270
$26,190
$42,421
$116,093
(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 starting 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.
Cousins Properties
11
Q4 2024 Supplemental Information
KEY PERFORMANCE METRICS
                                  Total Rentable Square Feet                  Equity Market Capitalization                   Net Debt / Annualized EBITDAre
             
chart-a87597bb35514ba6868a.gif
chart-0f031c8a7557487e97da.gif
chart-345a1374551247398f7a.gif
                       
 
                                Same Property NOI Change                Second Generation Net Rent Change                 Annualized General & Administrative
                                                    Cash-Basis (1)        Cash-Basis(1)                Expenses / Total Undepreciated Assets
             
chart-9f8f4b65accf4be4aa6a.gif
chart-4c858ba626dd424a8fba.gif
chart-64577f1f86df4ac6ad6a.gif
(1) Office properties only.
Note: See additional information included herein for calculations, definitions, and reconciliations to GAAP financial measures.
Cousins Properties
12
Q4 2024 Supplemental Information
FUNDS FROM OPERATIONS - SUMMARY
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
Net Income
$167,445
$22,356
$23,077
$19,491
$18,892
$83,816
$13,451
$7,961
$11,356
$13,813
$46,581
Fee and Other Income
(11,243)
(2,788)
(6,936)
(690)
(756)
(11,170)
(893)
(2,590)
(2,847)
(6,060)
(12,390)
General and Administrative Expenses
28,319
8,438
8,021
8,336
7,536
32,331
9,214
8,907
9,204
9,241
36,566
Interest Expense
72,537
25,030
25,972
27,008
27,453
105,463
28,908
29,743
30,773
33,052
122,476
Depreciation and Amortization
295,587
75,770
80,269
79,492
79,366
314,897
86,230
95,415
89,784
93,616
365,045
Reimbursed and Other Expenses
4,158
592
635
772
737
2,736
812
754
515
650
2,731
(Income) Loss from Unconsolidated Joint Ventures
(7,700)
(673)
(753)
(582)
(291)
(2,299)
(348)
(439)
1,575
2,008
2,796
NOI from Unconsolidated Joint Ventures
9,524
1,409
1,559
1,564
1,292
5,824
1,352
1,561
1,716
1,988
6,617
Transaction Loss (Gain)
(56,427)
2
(507)
1
(504)
(101)
3
(98)
NOI (1)
$502,200
$130,136
$131,844
$134,884
$134,230
$531,094
$138,625
$141,315
$142,076
$148,308
$570,324
Fee and Other Income (1)
11,459
2,825
6,974
725
786
11,310
908
2,630
2,909
6,075
12,522
General and Administrative Expenses
(28,319)
(8,438)
(8,021)
(8,336)
(7,536)
(32,331)
(9,214)
(8,907)
(9,204)
(9,241)
(36,566)
Interest Expense (1)
(75,140)
(25,310)
(26,334)
(27,516)
(27,979)
(107,139)
(29,436)
(30,378)
(32,280)
(34,866)
(126,960)
Reimbursed and Other Expenses (1)
(4,057)
(605)
(642)
(795)
(752)
(2,794)
(843)
(769)
(632)
(803)
(3,047)
Gain (Loss) on Sales of Undepreciated Investment Properties (1)
4,478
507
(1)
506
(3)
(3)
Depreciation and Amortization of Non-Real Estate Assets
(558)
(108)
(111)
(113)
(116)
(448)
(115)
(116)
(117)
(113)
(461)
Partners' Share of FFO in Consolidated Joint Ventures
(1,304)
(406)
(759)
(384)
(360)
(1,909)
(429)
(426)
(418)
(444)
(1,717)
FFO (1)
$408,759
$98,094
$102,951
$98,972
$98,272
$398,289
$99,496
$103,346
$102,334
$108,916
$414,092
Weighted Average Common Shares - Diluted
150,419
151,880
152,126
152,048
152,105
152,040
152,385
152,614
152,812
158,249
154,015
FFO per Share (1)
$2.72
$0.65
$0.68
$0.65
$0.65
$2.62
$0.65
$0.68
$0.67
$0.69
$2.69
(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.
Cousins Properties
13
Q4 2024 Supplemental Information
FUNDS FROM OPERATIONS - DETAIL (1)
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
NOI
Consolidated Properties
The Domain (2)
$64,097
$17,006
$17,318
$17,180
$17,318
$68,822
$17,210
$17,619
$17,620
$17,537
$69,986
Terminus (2)
32,908
8,097
8,442
8,596
8,669
33,804
8,087
8,080
7,759
7,984
31,910
Corporate Center (2)
28,594
7,467
7,600
7,548
7,585
30,200
7,321
7,437
7,708
7,818
30,284
Spring & 8th (2)
29,419
7,361
7,372
7,270
7,352
29,355
7,363
7,344
7,388
7,376
29,471
300 Colorado
13,120
3,772
4,608
5,166
5,428
18,974
5,756
5,696
5,994
6,616
24,062
Buckhead Plaza (2)
16,980
4,766
5,312
5,436
5,453
20,967
5,321
5,301
5,702
6,056
22,380
BriarLake Plaza (2)
14,746
3,545
3,588
3,648
3,896
14,677
5,579
5,656
5,651
5,477
22,363
Northpark (2)
22,699
5,136
4,901
5,141
5,391
20,569
4,980
5,072
5,359
5,241
20,652
San Jacinto Center
16,003
3,940
4,093
3,748
4,456
16,237
5,076
5,197
5,240
4,648
20,161
Fifth Third Center
17,675
4,732
4,726
4,840
4,661
18,959
4,759
4,688
4,747
4,974
19,168
725 Ponce
18,543
4,777
4,753
4,828
5,040
19,398
5,032
4,735
4,307
3,839
17,913
Hayden Ferry (2)
24,304
5,934
4,323
6,106
4,456
20,819
4,600
4,499
4,311
4,408
17,818
Colorado Tower
12,452
3,282
3,740
4,152
4,236
15,410
4,234
4,565
4,427
4,429
17,655
One Eleven Congress
17,398
4,246
4,542
4,850
4,045
17,683
4,190
4,138
4,295
4,504
17,127
Avalon (2)
15,927
4,243
4,145
4,326
4,168
16,882
4,425
4,411
3,991
3,994
16,821
Promenade Tower
12,170
3,377
3,483
3,568
3,266
13,694
3,432
3,997
4,436
4,849
16,714
The Terrace (2)
13,413
3,698
3,903
4,036
3,879
15,516
3,939
3,913
4,028
4,034
15,914
3344 Peachtree
15,691
3,992
4,107
4,112
3,847
16,058
4,023
3,962
3,781
3,886
15,652
100 Mill
7,298
3,603
3,575
3,352
3,196
13,726
3,842
3,587
3,728
3,971
15,128
The RailYard
12,900
3,332
3,308
3,296
3,233
13,169
3,081
3,092
3,020
3,069
12,262
Heights Union (2)
8,312
2,338
2,525
2,669
2,539
10,071
2,621
2,750
2,620
2,615
10,606
Legacy Union One
9,421
2,364
2,366
2,348
2,363
9,441
2,380
2,382
2,367
2,376
9,505
550 South
10,694
2,698
2,730
2,811
2,757
10,996
2,527
2,002
1,916
1,951
8,396
Domain Point (2)
7,085
2,025
2,260
2,186
2,166
8,637
2,183
2,032
2,052
2,065
8,332
Promenade Central (3)
224
716
775
1,084
1,234
3,809
1,570
1,761
1,826
2,000
7,157
3350 Peachtree
5,520
1,477
1,447
855
735
4,514
1,363
1,729
1,389
2,267
6,748
Tempe Gateway
4,273
819
957
1,084
1,166
4,026
1,259
1,378
1,421
1,945
6,003
111 West Rio
5,669
1,417
1,395
1,408
1,387
5,607
1,411
1,410
1,407
1,420
5,648
3348 Peachtree
4,772
1,050
1,160
1,119
1,277
4,606
1,163
1,217
1,250
1,296
4,926
The Pointe
4,852
1,056
695
381
1,137
3,269
1,168
1,191
1,393
1,154
4,906
Meridian Mark Plaza
4,961
1,286
1,215
1,237
1,058
4,796
1,215
869
1,216
1,194
4,494
5950 Sherry Lane
3,469
861
852
886
1,034
3,633
1,078
1,029
1,196
1,129
4,432
Research Park V
4,468
1,166
918
934
1,091
4,109
1,087
1,066
1,096
1,176
4,425
Harborview Plaza
3,429
849
841
848
856
3,394
835
959
936
856
3,586
Vantage South End (2)
2,338
2,338
Sail Tower
1,843
1,843
Other (4)
9,190
2,299
2,310
2,271
2,563
9,443
3,163
4,990
4,783
3,985
16,921
Subtotal - Consolidated
492,676
128,727
130,285
133,320
132,938
525,270
137,273
139,754
140,360
146,320
563,707
Continued on next page
Cousins Properties
14
Q4 2024 Supplemental Information
FUNDS FROM OPERATIONS - DETAIL (1)
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
Unconsolidated Properties (5)
Medical Offices at Emory Hospital
4,531
1,054
1,203
1,161
1,170
4,588
1,116
1,212
1,170
1,163
4,661
120 West Trinity (2)
1,302
326
338
389
194
1,247
319
364
165
252
1,100
Proscenium
365
378
743
Other (6)
3,691
29
18
14
(72)
(11)
(83)
(15)
16
195
113
Subtotal - Unconsolidated
9,524
1,409
1,559
1,564
1,292
5,824
1,352
1,561
1,716
1,988
6,617
Total Net Operating Income (1)
502,200
130,136
131,844
134,884
134,230
531,094
138,625
141,315
142,076
148,308
570,324
Fee and Other Income
Management Fees (7)
2,941
374
352
318
329
1,373
379
406
495
481
1,761
Termination Fees
2,464
136
6,570
271
366
7,343
471
1,085
895
954
3,405
Development Fees
3,178
Interest Income from Real Estate Debt
367
1,011
4,394
5,772
Other Income
2,660
2,278
14
101
61
2,454
44
731
446
231
1,452
Other Income - Unconsolidated (5)
216
37
38
35
30
140
14
41
62
15
132
Total Fee and Other Income
11,459
2,825
6,974
725
786
11,310
908
2,630
2,909
6,075
12,522
General and Administrative Expenses
(28,319)
(8,438)
(8,021)
(8,336)
(7,536)
(32,331)
(9,214)
(8,907)
(9,204)
(9,241)
(36,566)
Interest Expense
Consolidated Interest Expense
Term Loan, Unsecured ($400M)
(4,936)
(5,856)
(6,158)
(6,306)
(6,359)
(24,679)
(6,050)
(5,805)
(5,829)
(5,826)
(23,510)
Term Loan, Unsecured ($250M)
(11,609)
(4,902)
(4,944)
(5,009)
(5,010)
(19,865)
(4,892)
(4,909)
(4,371)
(3,795)
(17,967)
Credit Facility, Unsecured
(9,759)
(3,054)
(3,583)
(3,589)
(3,929)
(14,155)
(5,449)
(6,047)
(3,596)
(2,232)
(17,324)
Terminus (2)
(5,644)
(3,513)
(3,514)
(3,514)
(3,514)
(14,055)
(3,514)
(3,514)
(3,514)
(3,513)
(14,055)
Public Senior Notes, Unsecured ($500M)
(3,732)
(7,469)
(11,201)
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)
(1,197)
(1,198)
(1,197)
(4,789)
(1,197)
(1,198)
(1,197)
(1,197)
(4,789)
Fifth Third Center
(4,508)
(1,108)
(1,101)
(1,094)
(1,085)
(4,388)
(1,078)
(1,070)
(1,062)
(1,055)
(4,265)
Senior Notes, Unsecured ($100M)
(4,145)
(1,036)
(1,036)
(1,037)
(1,036)
(4,145)
(1,036)
(1,037)
(1,036)
(1,037)
(4,146)
Colorado Tower
(3,917)
(965)
(960)
(953)
(948)
(3,826)
(942)
(936)
(930)
(924)
(3,732)
Public Senior Notes, Unsecured ($400M)
(830)
(830)
Other (8)
(7,933)
(815)
(810)
(806)
(800)
(3,231)
(781)
(751)
(746)
(231)
(2,509)
Capitalized (9)
15,400
5,091
5,005
4,172
4,099
18,367
3,706
3,198
2,914
2,731
12,549
Subtotal - Consolidated Interest Expense
(72,537)
(25,030)
(25,972)
(27,008)
(27,453)
(105,463)
(28,908)
(29,743)
(30,773)
(33,052)
(122,476)
Unconsolidated Interest Expense (5)
Medical Offices at Emory Hospital
(1,147)
(280)
(362)
(508)
(509)
(1,659)
(508)
(508)
(508)
(508)
(2,032)
Other (8)
(1,456)
(17)
(17)
(20)
(127)
(999)
(1,306)
(2,452)
Subtotal - Unconsolidated Interest Expense
(2,603)
(280)
(362)
(508)
(526)
(1,676)
(528)
(635)
(1,507)
(1,814)
(4,484)
Total Interest Expense
(75,140)
(25,310)
(26,334)
(27,516)
(27,979)
(107,139)
(29,436)
(30,378)
(32,280)
(34,866)
(126,960)
Continued on next page
Cousins Properties
15
Q4 2024 Supplemental Information
FUNDS FROM OPERATIONS - DETAIL (1)
(amounts in thousands, except per share amounts)
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
Reimbursed and Other Expenses
Reimbursed Expenses (7)
(2,024)
(207)
(159)
(149)
(93)
(608)
(140)
(151)
(188)
(155)
(634)
Property Taxes and Other Land Holding Costs (5)
(1,065)
(323)
(276)
(318)
(473)
(1,390)
(389)
59
(320)
(326)
(976)
Severance
(170)
(72)
(90)
(63)
(167)
(392)
2
(46)
(44)
Gain on Extinguishment of Debt
169
Predevelopment & Other Costs (5)
(967)
(3)
(117)
(265)
(19)
(404)
(316)
(677)
(124)
(276)
(1,393)
Total Reimbursed and Other Expenses
(4,057)
(605)
(642)
(795)
(752)
(2,794)
(843)
(769)
(632)
(803)
(3,047)
Gain (Loss) on Sales of Undepreciated Investment Properties
Consolidated
507
(1)
506
(3)
(3)
Unconsolidated (5)
4,478
Total Gain (Loss) on Sales of Undepreciated Investment Properties
4,478
507
(1)
506
(3)
(3)
Depreciation and Amortization of Non-Real Estate Assets
(558)
(108)
(111)
(113)
(116)
(448)
(115)
(116)
(117)
(113)
(461)
Partners' Share of FFO in Consolidated Joint Ventures
(1,304)
(406)
(759)
(384)
(360)
(1,909)
(429)
(426)
(418)
(444)
(1,717)
FFO
$408,759
$98,094
$102,951
$98,972
$98,272
$398,289
$99,496
$103,346
$102,334
$108,916
$414,092
Weighted Average Shares - Diluted
150,419
151,880
152,126
152,048
152,105
152,040
152,385
152,614
152,812
158,249
154,015
FFO per Share
$2.72
$0.65
$0.68
$0.65
$0.65
$2.62
$0.65
$0.68
$0.67
$0.69
$2.69
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) A full building redevelopment of Promenade Central reached substantial completion in the fourth quarter of 2022, but is not yet stabilized.
(4) Primarily represents the College Street Garage, properties in the final stages of development and not yet stabilized, and Domain 4, which the Company plans to replace, once its leases expire, with future
development.
(5) Unconsolidated amounts included in the reconciliation above represent amounts recorded in unconsolidated joint ventures multiplied by the Company's ownership interest. The Company does not control the
operations of the unconsolidated joint ventures but believes including these amounts in the categories indicated is meaningful to investors and analysts.
(6) Primarily represents unconsolidated investments sold prior to December 31, 2024, see page 25. Also includes NOI from unconsolidated investments not yet stabilized.
(7) Reimbursed Expenses include costs incurred by the Company for management services provided to our unconsolidated joint ventures. The reimbursement of these costs by the unconsolidated joint ventures is
included in Management Fees.
(8) Primarily represents interest on consolidated loans repaid and our share of interests on loans of unconsolidated investments sold prior to December 31, 2024. Also includes interest expense from unconsolidated
investments not yet stabilized.
(9) Amounts of consolidated interest expense related to consolidated debt that are capitalized to consolidated development and redevelopment projects as well as to equity in unconsolidated development projects.
Cousins Properties
16
Q4 2024 Supplemental Information
PORTFOLIO STATISTICS
Office Properties (1)
Rentable
Square
Feet
Financial
Statement
Presentation
Company's
Ownership
Interest
End of Period Leased
Weighted Average
Occupancy (2)
% of Total
NOI / 4Q24
Property Level Debt
($ in thousands) (3)
4Q24
3Q24
4Q24
3Q24
Terminus (4)
1,226,000
Consolidated
100%
82.5%
81.2%
78.9%
79.9%
5.5%
$220,731
Spring & 8th (4)
765,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
5.1%
Buckhead Plaza (4)
678,000
Consolidated
100%
94.5%
94.7%
92.8%
90.7%
4.2%
Northpark (4)
1,539,000
Consolidated
100%
73.8%
73.4%
71.8%
72.2%
3.6%
Promenade Tower
777,000
Consolidated
100%
88.8%
89.7%
82.2%
77.4%
3.3%
Avalon (4)
480,000
Consolidated
100%
94.7%
95.5%
93.3%
91.0%
2.8%
3344 Peachtree
484,000
Consolidated
100%
97.2%
94.7%
95.2%
94.2%
2.7%
725 Ponce
372,000
Consolidated
100%
87.6%
87.6%
87.6%
87.6%
2.6%
3350 Peachtree
413,000
Consolidated
100%
84.0%
84.0%
71.4%
62.2%
1.6%
Promenade Central (5) (6)
367,000
Consolidated
100%
78.4%
78.4%
74.4%
71.3%
1.4%
3348 Peachtree
258,000
Consolidated
100%
80.3%
80.3%
80.3%
77.3%
0.9%
Medical Offices at Emory Hospital
358,000
Unconsolidated
50%
99.1%
99.1%
99.1%
99.2%
0.9%
41,188
Meridian Mark Plaza
160,000
Consolidated
100%
100.0%
100.0%
99.3%
100.0%
0.6%
Proscenium (5)
525,000
Unconsolidated
20%
62.8%
75.9%
70.7%
73.2%
0.3%
120 West Trinity Office
43,000
Unconsolidated
20%
74.2%
74.2%
74.2%
74.2%
0.1%
ATLANTA (6)
8,445,000
86.8%
86.6%
84.1%
82.8%
35.6%
261,919
The Domain (4) (7)
1,742,000
Consolidated
100%
100.0%
100.0%
99.5%
100.0%
12.1%
300 Colorado
378,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
4.6%
San Jacinto Center
399,000
Consolidated
100%
89.1%
96.1%
91.5%
96.1%
3.2%
Colorado Tower
373,000
Consolidated
100%
98.8%
98.8%
98.8%
98.8%
3.1%
103,920
One Eleven Congress
519,000
Consolidated
100%
82.7%
79.9%
79.9%
78.8%
3.1%
The Terrace (4)
619,000
Consolidated
100%
82.7%
79.8%
78.1%
78.4%
2.7%
Domain Point (4)
240,000
Consolidated
96.5%
96.5%
96.5%
96.5%
96.5%
1.4%
Sail Tower (5)
804,000
Consolidated
100%
100.0%
N/A
100.0%
N/A
1.3%
Research Park V
173,000
Consolidated
100%
93.0%
93.0%
93.0%
89.0%
0.8%
AUSTIN (7)
5,247,000
94.9%
94.1%
93.3%
93.6%
32.3%
103,920
Corporate Center (4)
1,227,000
Consolidated
100%
95.8%
96.3%
92.8%
91.9%
5.4%
Heights Union (4)
294,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.8%
The Pointe
253,000
Consolidated
100%
91.2%
90.0%
90.0%
89.1%
0.8%
Harborview Plaza
206,000
Consolidated
100%
93.6%
91.3%
88.0%
85.0%
0.6%
TAMPA
1,980,000
95.6%
95.5%
93.0%
92.0%
8.6%
Fifth Third Center
692,000
Consolidated
100%
92.1%
92.6%
92.4%
92.6%
3.5%
122,690
The RailYard
329,000
Consolidated
100%
98.7%
98.7%
99.3%
99.6%
2.1%
Vantage South End (4) (5)
639,000
Consolidated
100%
97.4%
N/A
97.4%
N/A
1.6%
550 South
394,000
Consolidated
100%
74.9%
74.9%
74.9%
74.9%
1.3%
CHARLOTTE
2,054,000
91.5%
89.1%
90.2%
89.3%
8.5%
122,690
Continued on next page
Cousins Properties
17
Q4 2024 Supplemental Information
PORTFOLIO STATISTICS
Office Properties (1)
Rentable
Square
Feet
Financial
Statement
Presentation
Company's
Ownership
Interest
End of Period Leased
Weighted Average
Occupancy (2)
% of Total
NOI / 4Q24
Property Level Debt
($ in thousands) (3)
4Q24
3Q24
4Q24
3Q24
Hayden Ferry (4) (8)
792,000
Consolidated
100%
89.4%
89.0%
83.3%
84.7%
3.1%
100 Mill
288,000
Consolidated
90%
98.1%
98.1%
98.1%
94.2%
2.7%
Tempe Gateway
264,000
Consolidated
100%
95.7%
92.7%
89.5%
75.5%
1.3%
111 West Rio
225,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.0%
PHOENIX (8)
1,569,000
94.1%
93.3%
90.2%
87.3%
8.1%
Legacy Union One
319,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
1.6%
5950 Sherry Lane
197,000
Consolidated
100%
91.7%
95.4%
83.3%
83.5%
0.8%
DALLAS
516,000
96.8%
98.2%
93.6%
93.7%
2.4%
BriarLake Plaza (4)
835,000
Consolidated
100%
98.0%
98.4%
97.5%
97.7%
3.8%
HOUSTON
835,000
98.0%
98.4%
97.5%
97.7%
3.8%
TOTAL OFFICE (6) (7) (8)
20,646,000
91.6%
91.0%
89.2%
88.4%
99.3%
$488,529
Other Properties (1)
College Street Garage - Charlotte (5)
N/A
Consolidated
100%
N/A
N/A
N/A
N/A
0.5%
120 West Trinity Apartment -                                     
Atlanta (330 units) (5)
310,000
Unconsolidated
20%
94.7%
98.2%
94.1%
97.2%
0.1%
Domain 4 (7)
157,000
Consolidated
100%
100.0%
100.0%
100.0%
100.0%
0.1%
TOTAL OTHER
467,000
0.7%
$
TOTAL
21,113,000
100.0%
$488,529
(1)
Represents the Company's operating properties, excluding properties in the development pipeline and properties sold prior to December 31, 2024.
(2)
The weighted average economic occupancy of the property over the period for which the property was available for occupancy during the respective quarters.
(3)
The Company's share of property-specific mortgage debt, net of unamortized loan costs, as of December 31, 2024.
(4)
Contains two or more buildings that are grouped together for reporting purposes.
(5)
Not included in Same Property as of December 31, 2024.
(6)
A full building redevelopment of Promenade Central reached substantial completion in the fourth quarter of 2022. This building will be excluded from the Atlanta and Total Office end of period leased and weighted
average occupancy calculations until stabilized.
(7)
Effective September 1, 2024, Domain 4 is excluded from the square footage, end of period leased, and weighted average occupancy, and it is not included in Same Property as of  December 31, 2024. The Company
plans to replace Domain 4, once its leases expire, with future development.
(8)
Hayden Ferry 1 in this group of buildings has been excluded from Same Property, end of period leased, and weighted average occupancy due to commencement of a full redevelopment of this building effective
October 1, 2023. It is also excluded from the Phoenix and Total Office end of period leased and weighted average occupancy calculations.
Cousins Properties
18
Q4 2024 Supplemental Information
PORTFOLIO STATISTICS
Fourth Quarter 2024 Portfolio NOI by Market
supplementmapa.jpg
Charlotte
9.0%
Nashville (1)
Dallas
2.4%
Atlanta
35.7%
Tampa
8.6%
Houston
3.8%
Austin
32.4%
Phoenix
8.1%
(1) The Company owns 50% of Neuhoff, a mixed-use development in Nashville, through a joint venture. It has commenced initial operations but is not yet stabilized. See pages 26 and 31 for
additional details.
Cousins Properties
19
Q4 2024 Supplemental Information
SAME PROPERTY PERFORMANCE (1)   
($ in thousands)
Three Months Ended December 31,
2024
2023
$ Change
% Change
Rental Property Revenues (2)
$206,216
$192,076
$14,140
7.4%
Rental Property Operating Expenses (2)
68,895
61,692
7,203
11.7%
Same Property Net Operating Income
$137,321
$130,384
$6,937
5.3%
Cash-Basis Rental Property Revenues (3)
$193,014
$181,709
$11,305
6.2%
Cash-Basis Rental Property Operating Expenses (4)
68,720
61,486
7,234
11.8%
Cash-Basis Same Property Net Operating Income
$124,294
$120,223
$4,071
3.4%
End of Period Leased
91.2%
90.8%
Weighted Average Occupancy
89.1%
87.5%
Year Ended December 31,
2024
2023
$ Change
% Change
Rental Property Revenues (2)
$809,350
$773,928
$35,422
4.6%
Rental Property Operating Expenses (2)
269,237
259,970
9,267
3.6%
Same Property Net Operating Income
$540,113
$513,958
$26,155
5.1%
Cash-Basis Rental Property Revenues (3)
$759,023
$726,911
$32,112
4.4%
Cash-Basis Rental Property Operating Expenses (4)
268,501
259,074
9,427
3.6%
Cash-Basis Same Property Net Operating Income
$490,522
$467,837
$22,685
4.8%
Weighted Average Occupancy
88.6%
87.4%
(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 Operating Expenses include results for the Company and its share of unconsolidated joint ventures and exclude termination fee
income. Net operating income for unconsolidated joint ventures is calculated as Rental Property Revenues less termination fee income and Rental Property
Operating 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, 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.
Cousins Properties
20
Q4 2024 Supplemental Information
OFFICE LEASING ACTIVITY
Three Months Ended December 31, 2024
Year Ended December 31, 2024
New
Renewal
Expansion
Total
New
Renewal
Expansion
Total
Net leased square feet (1)
216,026
192,289
54,184
462,499
1,200,044
612,763
206,827
2,019,634
Number of transactions
24
14
7
45
78
57
22
157
Lease term in years (2)
7.2
9.6
8.2
8.3
8.3
7.0
8.6
7.9
Net effective rent calculation (per square foot
per year) (2)
Net annualized rent (3)
$35.29
$37.44
$32.13
$35.81
$42.80
$35.86
$33.75
$39.77
Net free rent
(2.38)
(1.97)
(1.76)
(2.13)
(1.84)
(2.20)
(1.98)
(1.97)
Leasing commissions
(2.88)
(2.68)
(2.21)
(2.72)
(3.09)
(2.32)
(2.67)
(2.81)
Tenant improvements
(8.32)
(5.76)
(6.82)
(7.08)
(7.37)
(5.18)
(8.51)
(6.82)
Total leasing costs
(13.58)
(10.41)
(10.79)
(11.93)
(12.30)
(9.70)
(13.16)
(11.60)
Net effective rent
$21.71
$27.03
$21.34
$23.88
$30.50
$26.16
$20.59
$28.17
Second generation leased square footage (4)
330,287
1,405,400
Increase in straight-line basis second generation net rent per square foot (5)
22.7%
28.2%
Increase in cash-basis second generation net rent per square foot (6)
6.7%
8.5%
(1)
Comprised of total square feet leased, unadjusted for ownership share and excluding apartment leasing. Also excludes leases approximately one
year or less, along with leases for retail, amenity, storage, and intercompany space.
(2)
Weighted average of net leased square feet.
(3)
Straight-line net rent per square foot (operating expense reimbursements deducted from gross leases) over the lease term, prior to any
deductions for leasing costs.
(4)
Excludes leases executed for spaces that were vacant upon acquisition, new leases in development properties, percentage rent leases, and
leases for spaces that have been vacant for one year or more.
(5)
Increase in second generation straight-line basis net annualized rent on a weighted average basis.
(6)
Increase in second generation net cash rent at the end of the term paid by the prior tenant compared to net cash rent at the beginning of the
term (after any free rent period) paid by the current tenant on a weighted average basis. For early renewals, the final net cash rent paid under
the original lease is compared to the first net cash rent paid under the terms of the renewal. Net cash rent is net of any recovery of operating
expenses but prior to any deductions for leasing costs.
Cousins Properties
21
Q4 2024 Supplemental Information
OFFICE LEASE EXPIRATIONS
Lease Expirations by Year (1)
Year of Expiration
Square Feet
Expiring
% of Leased
Space
Annual
Contractual Rent
($ in thousands) (2)
% of Annual
Contractual
Rent
Annual
Contractual
Rent/Sq. Ft.
2025
1,397,186
7.7%
$61,025
6.3%
$43.68
2026
1,221,585
6.7%
56,897
5.8%
46.58
2027
1,645,532
9.1%
76,017
7.8%
46.20
2028
1,629,295
9.0%
83,183
8.5%
51.05
2029
1,753,133
9.6%
91,851
9.4%
52.39
2030
1,545,127
8.5%
80,928
8.3%
52.38
2031
1,292,870
7.1%
75,815
7.8%
58.64
2032
2,207,844
12.1%
127,876
13.1%
57.92
2033
1,147,859
6.3%
67,279
6.9%
58.61
2034 &Thereafter
4,336,497
23.9%
252,099
26.1%
58.13
Total
18,176,928
100.0%
$972,970
100.0%
$53.53
chart-80d62a037b32420cba6a.gif
(1) Company's share of leases expiring after December 31, 2024. Expiring square footage for which new leases have
been executed is reflected based on the expiration date of the new lease.
(2) Annual Contractual Rent is the estimated rent in the year of expiration. It includes the minimum base rent and an
estimate of the tenant's share of operating expenses, if applicable, as defined in the respective leases.
Cousins Properties
22
Q4 2024 Supplemental Information
TOP 20 OFFICE TENANTS
Tenant (1)
Number
of
Properties
Occupied
Number
of
Markets
Occupied
Company's
Share of
Square
Footage
Company's
Share of
Annualized
Rent
($ in thousands)
(2)
Percentage of
Company's
Share of
Annualized
Rent
Weighted
Average
Remaining
Lease Term
(Years)
1
Amazon
5
3
1,296,397
$69,610
8.1%
5.2
2
Alphabet
1
1
799,149
53,924
6.3%
13.1
3
NCR Voyix
2
2
815,634
41,277
4.8%
8.4
4
ExxonMobil
2
1
359,660
25,176
2.9%
6.7
5
IBM (3)
1
1
319,863
18,755
2.2%
15.7
6
Expedia
1
1
315,882
17,139
2.0%
6.2
7
Apache
1
1
365,614
14,623
1.7%
13.8
8
Bank of America
2
2
347,139
12,910
1.5%
1.0
9
Ovintiv USA
1
1
318,582
8,437
1.0%
2.5
10
ADP
1
1
225,000
7,894
0.9%
3.2
11
Wells Fargo
5
3
159,114
7,628
0.9%
5.0
12
Smurfit Westrock
1
1
205,185
7,535
0.9%
5.3
13
BlackRock
1
1
131,656
7,297
0.9%
11.4
14
Amgen
1
1
163,169
6,833
0.8%
3.8
15
Lendingtree
1
1
161,321
6,805
0.8%
11.8
16
Workrise Technologies
1
1
93,210
6,678
0.8%
3.6
17
McKinsey & Company
2
2
130,513
6,541
0.8%
7.9
18
Regus Equity Business Centers
4
4
123,625
6,474
0.8%
7.3
19
Samsung Engineering America
1
1
133,860
6,367
0.7%
1.9
20
Allstate
1
1
148,262
5,937
0.7%
5.0
Total
6,612,835
$337,840
39.5%
7.5
(1)
In some cases, the actual tenant may be an affiliate of the entity shown, and the entity shown may not be a guarantor of the obligations of
that tenant.
(2)
Annualized Rent represents the annualized cash rent including the tenant's share of estimated operating expenses, if applicable, paid by
the tenant as of December 31, 2024. If the tenant is in a free rent period as of December 31, 2024, Annualized Rent represents the
annualized contractual rent the tenant will pay in the first month it is required to pay full cash rent.
(3)
IBM has assumed, effective January 1, 2026, the existing lease at Domain 12 from Meta Platforms. Additionally, IBM has extended the
lease maturity from 2031 to 2040.
Cousins Properties
23
Q4 2024 Supplemental Information
TENANT INDUSTRY DIVERSIFICATION
chart-c9b38ed297cd4b7aa9ca.gif
(1) Annualized Rent represents the annualized cash rent including the tenant's share of estimated operating expenses, if applicable, paid by the tenant as of
December 31, 2024. If the tenant is in a free rent period as of December 31, 2024, Annualized Rent represents the annualized contractual rent the tenant
will pay in the first month the tenant is required to pay full rent.
Note: Management uses SIC codes when available, along with their judgment, to determine tenant industry classification. This schedule includes leases that
have commenced. Leases that have been signed but have not commenced are excluded.
Cousins Properties
24
Q4 2024 Supplemental Information
INVESTMENT ACTIVITY
Completed Operating Property Acquisitions
Property
Type
Market
Company's Ownership
Interest
Timing
Square Feet
Gross Purchase
Price
($ in thousands) (1)
2024
Sail Tower
Office
Austin
100%
4Q
804,000
$521,800
Vantage South End
Office
Charlotte
100%
4Q
639,000
328,500
Proscenium
Office
Atlanta
20%
3Q
525,000
83,250
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
10,838,000
$1,951,250
Completed Property Developments
Project
Type
Market
Company's Ownership
Interest
Timing (5)
Square Feet
Total Project Cost
($ in thousands) (1)
2022
300 Colorado
Office
Austin
100%
1Q
369,000
$193,000
100 Mill
Office
Phoenix
90%
4Q
288,000
156,000
2021
10000 Avalon
Office
Atlanta
90%
1Q
251,000
96,000
120 West Trinity
Mixed
Atlanta
20%
2Q
353,000
89,000
Domain 10
Office
Austin
100%
3Q
300,000
111,000
2020
Domain 12
Office
Austin
100%
4Q
320,000
117,000
2019
Dimensional Place
Office
Charlotte
50%
1Q
281,000
96,000
2,162,000
$858,000
(1) Except as otherwise noted, amounts represent total purchase prices, total project costs paid by the Company and, where applicable, its joint venture partner.   
(2) Purchased outside interest of 10% in HICO Avalon LLC and HICO Avalon II LLC for $43 million in a transaction that valued the properties at $302 million.
(3) Properties acquired in the merger with TIER REIT, Inc.
(4) Purchased outside interest of 50% in Terminus Office Holdings, LLC for $246 million before reductions for existing mortgage debt.
(5) Represents timing of stabilization.
Cousins Properties
25
Q4 2024 Supplemental Information
INVESTMENT ACTIVITY
Completed Operating Property Dispositions
Property
Type
Market
Company's Ownership
Interest
Timing
Square Feet
Gross Sales Price
($ 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
$1,281,800
(1) Amount represents proceeds, before debt and other adjustments, received by the Company for the sale of its unconsolidated interest in the joint venture to its partner.
Cousins Properties
26
Q4 2024 Supplemental Information
DEVELOPMENT PIPELINE (1)
Project
Type
Market
Company's
Ownership
Interest
Construction
Start Date
Square
Feet/Units
Estimated Project
Cost (1)
($ in thousands)
Company's
Share of
Estimated
Project Cost (1)
($ in thousands)
Project Cost
Incurred to
Date (1)
($ in thousands)
Company's Share
of Project Cost
Incurred to Date
(1)
($ in thousands)
Percent
Leased
Initial
Occupancy (2)
Estimated
Stabilization (3)
Neuhoff (4)
Mixed
Nashville
50%
3Q21
$589,100
$294,550
$543,461
$271,731
Office and Retail
450,000
46%
4Q23
2Q26
Apartments
542
38%
2Q24
2Q26
Domain 9
Office
Austin
100%
2Q21
338,000
147,000
147,000
130,840
130,840
98%
1Q24
3Q25
Total
$736,100
$441,550
$674,301
$402,571
(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.
Significant estimation is required to derive these costs, and the final costs may differ from these estimates. Estimated and incurred project costs are construction costs, initial leasing costs, and
financing costs on project-specific debt. Neuhoff has a project-specific construction loan (see footnote 4). The above schedule excludes any financing cost assumptions for projects without
project-specific debt and any other incremental capitalized costs required by GAAP.
(2)
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.
(3)
Reflects the estimated quarter of economic stabilization for each project.
(4)
The Neuhoff estimated project cost will be funded with a combination of $276.4 million of equity contributed by the joint venture partners and a $312.7 million construction loan.  These costs
include approximately $66 million of site and associated infrastructure work related to a future phase. The estimated project cost includes revisions related to updated initial leasing costs and
construction loan interest costs.
Cousins Properties
27
Q4 2024 Supplemental Information
LAND INVENTORY
Market
Company's
Ownership
Interest
Financial Statement
Presentation
Total
Developable Land
(Acres)
3354/3356 Peachtree
Atlanta
95%
Consolidated
3.2
715 Ponce
Atlanta
50%
Unconsolidated
1.0
887 West Peachtree
Atlanta
100%
Consolidated
1.6
Domain Point 3
Austin
90%
Consolidated
1.7
Domain Central
Austin
100%
Consolidated
5.6
South End Station
Charlotte
100%
Consolidated
3.4
303 Tremont
Charlotte
100%
Consolidated
2.4
Legacy Union 2 & 3
Dallas
95%
Consolidated
4.0
Corporate Center 5 & 6 (1)
Tampa
100%
Consolidated
14.1
Total
37.0
Total Cost Basis of Land ($ in thousands)
$162,810
Company's Share of Cost Basis of Land ($ in thousands)
$156,006
(1)
Corporate Center 5 is controlled through a long-term ground lease.
Cousins Properties
28
Q4 2024 Supplemental Information
DEBT SCHEDULE (1)
Company's Share of Debt Maturities and Principal Payments
($ in thousands)
Description (Interest Rate Base, if not fixed)
Company's
Ownership
Interest
Rate at
End of
Quarter
Maturity
Date (2)
2025
2026
2027
2028
2029
Thereafter
Total
Principal
Original
Issue
Discount
Deferred
Loan
Costs
Total
Consolidated Debt - Floating Rate
Credit Facility, Unsecured (Adjusted SOFR + 0.725% to 1.40%) (3)
100%
5.185%
4/30/27
$
$
$112,332
$
$
$
$112,332
$
$
$112,332
Term Loan, Unsecured (Adjusted SOFR + 0.85% to 1.65%) (4)
100%
5.41%
8/20/26
250,000
250,000
(60)
249,940
Total Consolidated Floating Rate Debt
250,000
112,332
362,332
(60)
362,272
Consolidated Debt - Fixed Rate
Public Senior Notes, Unsecured (5)
100%
5.875%
10/1/34
500,000
500,000
(1,420)
(5,344)
493,236
Public Senior Notes, Unsecured (6)
100%
5.375%
2/15/32
400,000
400,000
(2,140)
(3,586)
394,274
Term Loan, Unsecured (7)
100%
5.433%
3/3/27
400,000
400,000
(182)
399,818
Privately Placed Senior Notes, Unsecured
100%
3.95%
7/6/29
275,000
275,000
(504)
274,496
Privately Placed Senior Notes, Unsecured
100%
3.91%
7/6/25
250,000
250,000
(92)
249,908
Privately Placed Senior Notes, Unsecured
100%
3.86%
7/6/28
250,000
250,000
(395)
249,605
Terminus (8)
100%
6.34%
1/15/31
221,000
221,000
(269)
220,731
Privately Placed Senior Notes, Unsecured
100%
3.78%
7/6/27
125,000
125,000
(158)
124,842
Fifth Third Center
100%
3.37%
10/1/26
3,874
118,928
122,802
(112)
122,690
Colorado Tower
100%
3.45%
9/1/26
2,881
101,199
104,080
(160)
103,920
Privately Placed Senior Notes, Unsecured
100%
4.09%
7/6/27
100,000
100,000
(126)
99,874
Total Consolidated Fixed Rate Debt
256,755
220,127
625,000
250,000
275,000
1,121,000
2,747,882
(3,560)
(10,928)
2,733,394
Total Consolidated Debt
256,755
470,127
737,332
250,000
275,000
1,121,000
3,110,214
(3,560)
(10,988)
3,095,666
Unconsolidated Debt - Floating Rate
Neuhoff (SOFR + 3.45%) (9)
50%
7.90%
9/30/26
137,997
137,997
(463)
137,534
.
Unconsolidated Debt - Fixed Rate
Medical Offices at Emory Hospital
50%
4.80%
6/1/32
41,500
41,500
(312)
41,188
Total Unconsolidated Debt
137,997
41,500
179,497
(775)
178,722
Total Debt
$256,755
$608,124
$737,332
$250,000
$275,000
$1,162,500
$3,289,711
$(3,560)
$(11,763)
$3,274,388
Total Maturities (10)
$250,000
$603,156
$737,332
$250,000
$275,000
$1,162,500
$3,277,988
% of Maturities
8%
18%
22%
8%
8%
36%
100%
Continued on next page
Unsecured
Senior Note
Mortgage
$71
Unsecured
Senior Notes
$225
Term Loan
$400M
Unsecured
Senior
Notes
$400M
Unsecured
Senior
Notes
Cousins Properties
29
Q4 2024 Supplemental Information
DEBT SCHEDULE (1)
chart-5f400da6fb23469f8b8a.gif
Mortgages
$215M
Unsecured
Senior
Notes
$225M
Construction
Loan
$138M
Term Loan
$250M
Credit
Facility
$112M
Unsecured
Senior Note
Unsecured
Senior Note
Mortgage
Mortgage
$42M
Unsecured
Senior Note
Term Loan
$400M
Unsecured
Senior
Notes
$400M
Unsecured
Senior
Notes
$500M
Continued on next page
Cousins Properties
30
Q4 2024 Supplemental Information
DEBT SCHEDULE (1)
Floating and Fixed Rate Debt Analysis
Total Principal
($ in thousands)
Total Debt
(%)
Weighted Average
Interest Rate
Weighted Average
Maturity (Years) (2) (7)
Floating Rate Debt
$500,329
15%
6.05%
2.7
Fixed Rate Debt
2,789,382
85%
4.86%
4.7
Total Debt
$3,289,711
100%
5.04%
4.4
(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 4.1
years.
(3)
As of December 31, 2024, the Company had $112.3 million drawn under the Credit Facility and had the ability to borrow the remaining $887.7 million. The spread over
Adjusted SOFR (SOFR + 0.10%) under the Credit Facility at December 31, 2024 was 0.775%.
(4)
In December 2024, the Company executed the second of four consecutive options to extend the maturity date of this term loan through August 25, 2025. Two
additional 180 day extension options remain unexercised. In August 2024, the floating-to-fixed interest rate swap entered into in the third quarter of 2022 expired. The
spread over Adjusted SOFR (SOFR + 0.10%) at December 31, 2024 was 1%.
(5)
In August 2024, the Company completed its inaugural public bond offering, issuing $500.0 million of public unsecured debt maturing on October 1, 2034. This note has
a coupon of 5.875% with an effective rate of 5.912% including the original issue discount.
(6)
In December 2024, the Company completed an additional public bond offering, issuing $400.0 million of public unsecured debt maturing on February 15, 2032. This
note has a coupon of 5.375% with an effective rate of 5.464% including the original issue discount.
(7)
As of December 31, 2024, the spread over Adjusted SOFR (SOFR + 0.10%) under the $400 million Term Loan was 0.85%. In December 2024, the Company exercised the
first of four consecutive options to extend the maturity date of this term loan through September 3, 2025. Three additional six month extension options remain
unexercised. 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 March 3, 2025 initial maturity date, effectively fixing the underlying SOFR rate at 4.298%. In January 2024, the Company entered into a floating-to-fixed
interest rate swap with respect to the remaining $200 million of the $400 million Term Loan through the March 3, 2025 initial maturity date, effectively fixing the
underlying SOFR rate at 4.6675%. These swaps, together, effectively fixed the underlying SOFR rate at a weighted average of 4.483% for the entire $400 million
through the March 3, 2025 initial maturity date.
(8)
Represents $123.0 million and $98.0 million non-cross collateralized mortgages secured by the Terminus 100 and Terminus 200 buildings, respectively.
(9)
The Company's share of the total borrowing capacity of the construction loan is approximately $156.4 million. The joint venture has one option, subject to conditions, to
extend the maturity date for an additional 12 months from the initial maturity date of September 30, 2025.
(10)
Maturities include principal payments due at the maturity date. Maturities do not include scheduled principal payments due prior to the maturity date.
Cousins Properties
31
Q4 2024 Supplemental Information
JOINT VENTURE INFORMATION (1)
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 options 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.
TL CO Proscenium JV LLC
Proscenium
20% of cash flows.
Cousins' equity partner can trigger a sale process, subject
to a right of first offer that can be exercised by Cousins.
Additionally, Cousins has a put option under various
circumstances.
(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.
Cousins Properties
32
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
FFO and EBITDAre
Net income available to common stockholders
$166,793
$22,196
$22,621
$19,361
$18,785
$82,963
$13,288
$7,840
$11,198
$13,636
$45,962
Depreciation and amortization of real estate assets:
Consolidated properties
295,029
75,662
80,158
79,379
79,250
314,449
86,116
95,299
89,667
93,502
364,584
Share of unconsolidated joint ventures
3,927
479
476
485
491
1,931
459
513
1,728
2,045
4,745
Partners' share of real estate depreciation
(794)
(249)
(307)
(257)
(257)
(1,070)
(268)
(308)
(260)
(270)
(1,106)
Loss (gain) on depreciated property transactions:
Consolidated properties
9
2
2
(101)
(101)
Share of unconsolidated joint ventures
(81)
Sale of investments in unconsolidated joint ventures
(56,267)
Non-controlling interest related to unitholders
143
4
3
4
3
14
2
2
1
3
8
FFO (1)
408,759
98,094
102,951
98,972
98,272
398,289
99,496
103,346
102,334
108,916
414,092
Interest Expense
75,139
25,310
26,334
27,516
27,979
107,139
29,436
30,378
32,280
34,866
126,960
Non-Real Estate Depreciation and Amortization
558
108
111
113
116
448
115
116
117
113
461
EBITDAre (1)
484,456
123,512
129,396
126,601
126,367
505,876
129,047
133,840
134,731
143,895
541,513
FFO and Net Operating Income from Unconsolidated
Joint Ventures
Income (loss) from Unconsolidated Joint Ventures
7,700
673
753
582
291
2,299
348
439
(1,575)
(2,008)
(2,796)
Depreciation and Amortization of Real Estate
3,927
479
476
485
491
1,931
459
513
1,728
2,045
4,745
Gain on sale of depreciated investment properties, net
(81)
FFO - Unconsolidated Joint Ventures
11,546
1,152
1,229
1,067
782
4,230
807
952
153
37
1,949
Gain on sale of undepreciated property
(4,478)
Interest Expense
2,603
280
362
508
526
1,676
528
635
1,507
1,814
4,484
Other Expense
70
14
6
24
14
58
31
15
118
152
316
Other Income
(217)
(37)
(38)
(35)
(30)
(140)
(14)
(41)
(62)
(15)
(132)
Net Operating Income - Unconsolidated Joint Ventures
9,524
1,409
1,559
1,564
1,292
5,824
1,352
1,561
1,716
1,988
6,617
Market Capitalization
Common Stock Price Per Share at Period End
$25.29
$21.38
$22.80
$20.37
$24.35
$24.35
$24.04
$23.15
$29.48
$30.64
$30.64
Number of Common Stock/Units Outstanding at
Period End
151,482
151,718
151,774
151,774
151,824
151,824
152,096
152,165
152,165
167,685
167,685
Equity Market Capitalization
3,830,980
3,243,731
3,460,447
3,091,636
3,696,914
3,696,914
3,656,388
3,522,620
4,485,824
5,137,868
5,137,868
Consolidated Debt
2,334,606
2,448,942
2,423,761
2,418,403
2,457,627
2,457,627
2,563,332
2,586,732
2,661,292
3,095,666
3,095,666
Share of Unconsolidated Debt
89,398
96,014
124,312
141,468
151,048
151,048
160,646
167,626
173,667
178,722
178,722
Debt (1)
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
2,723,978
2,754,358
2,834,959
3,274,388
3,274,388
Total Market Capitalization
6,254,984
5,788,687
6,008,520
5,651,507
6,305,589
6,305,589
6,380,366
6,276,978
7,320,783
8,412,256
8,412,256
Continued on next page
Cousins Properties
33
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
Credit Ratios
Debt (1)
2,424,004
2,544,956
2,548,073
2,559,871
2,608,675
2,608,675
2,723,978
2,754,358
2,834,959
3,274,388
3,274,388
Less: Cash and Cash Equivalents
(5,145)
(3,585)
(8,031)
(6,926)
(6,047)
(6,047)
(5,452)
(5,954)
(76,143)
(7,349)
(7,349)
Less: Share of Unconsolidated Cash and Cash
Equivalents (1)
(1,721)
(8,905)
(7,789)
(8,269)
(2,042)
(2,042)
(6,217)
(5,962)
(10,210)
(6,821)
(6,821)
Net Debt (1)
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
2,712,309
2,742,442
2,748,606
3,260,218
3,260,218
Total Market Capitalization
6,254,984
5,788,687
6,008,520
5,651,507
6,305,589
6,305,589
6,380,366
6,276,978
7,320,783
8,412,256
8,412,256
Net Debt / Total Market Capitalization
38.6%
43.7%
42.1%
45.0%
41.2%
41.2%
42.5%
43.7%
37.5%
38.8%
38.8%
Total Assets - Consolidated
7,537,016
7,582,970
7,595,785
7,585,309
7,634,474
7,634,474
7,682,981
7,700,528
7,770,531
8,802,146
8,802,146
Accumulated Depreciation - Consolidated
1,261,752
1,314,000
1,381,054
1,443,382
1,518,572
1,518,572
1,596,116
1,664,950
1,740,856
1,821,559
1,821,559
Undepreciated Assets - Unconsolidated (1)
209,636
240,386
257,697
272,556
289,202
289,202
304,617
316,303
352,427
356,091
356,091
Less: Investment in Unconsolidated Joint Ventures
(112,839)
(136,721)
(138,992)
(141,250)
(143,831)
(143,831)
(155,210)
(160,873)
(182,130)
(185,478)
(185,478)
Total Undepreciated Assets (1)
8,895,565
9,000,635
9,095,544
9,159,997
9,298,417
9,298,417
9,428,504
9,520,908
9,681,684
10,794,318
10,794,318
Net Debt (1)
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
2,712,309
2,742,442
2,748,606
3,260,218
3,260,218
Net Debt / Total Undepreciated Assets (1)
27.2%
28.1%
27.8%
27.8%
28.0%
28.0%
28.8%
28.8%
28.4%
30.2%
30.2%
Coverage Ratios (1)
Interest Expense
75,139
25,310
26,334
27,516
27,979
107,139
29,436
30,378
32,280
34,866
126,960
Scheduled Principal Payments
17,774
2,272
2,214
2,077
2,095
8,658
2,114
2,132
2,151
1,825
8,222
Fixed Charges
92,913
27,582
28,548
29,593
30,074
115,797
31,550
32,510
34,431
36,691
135,182
EBITDAre
484,456
123,512
129,396
126,601
126,367
505,876
129,047
133,840
134,731
143,895
541,513
EBITDAre / Fixed Charges  (1)
5.21
4.48
4.53
4.28
4.20
4.37
4.09
4.12
3.91
3.92
4.01
Net Debt
2,417,138
2,532,466
2,532,253
2,544,676
2,600,586
2,600,586
2,712,309
2,742,442
2,748,606
3,260,218
3,260,218
Annualized EBITDAre (2)
490,676
494,048
517,584
506,404
505,468
505,468
516,188
535,360
538,924
632,139
632,139
Net Debt / Annualized EBITDAre
4.93
5.13
4.89
5.02
5.14
5.14
5.25
5.12
5.10
5.16
5.16
Dividend Information
Common Dividends
193,893
48,598
48,650
48,650
48,350
194,248
48,658
48,685
48,685
53,651
199,679
FFO
408,759
98,094
102,951
98,972
98,272
398,289
99,496
103,346
102,334
108,916
414,092
FFO Payout Ratio
47.4%
49.5%
47.3%
49.2%
49.2%
48.8%
48.9%
47.1%
47.6%
49.3%
48.2%
Operations Ratio
Total Undepreciated Assets (1)
8,895,565
9,000,635
9,095,544
9,159,997
9,298,417
9,298,417
9,428,504
9,520,908
9,681,684
10,794,318
10,794,318
General and Administrative Expenses
28,319
8,438
8,021
8,336
7,536
32,331
9,214
8,907
9,204
9,241
36,566
Annualized General and Administrative Expenses (2) /
Total Undepreciated Assets
0.30%
0.37%
0.35%
0.36%
0.32%
0.32%
0.39%
0.37%
0.38%
0.34%
0.34%
Continued on next page
Cousins Properties
34
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
2022
2023 1st
2023 2nd
2023 3rd
2023 4th
2023
2024 1st
2024 2nd
2024 3rd
2024 4th
2024
Net income available to common stockholders
$166,793
$22,196
$22,621
$19,361
$18,785
$82,963
$13,288
$7,840
$11,198
$13,636
$45,962
Depreciation and amortization of real estate assets
298,162
75,892
80,327
79,607
79,484
315,310
86,307
95,504
91,135
95,277
368,223
Loss (gain) on depreciated property transactions
(56,339)
2
2
(101)
(101)
Non-controlling interest related to unitholders
143
4
3
4
3
14
2
2
1
3
8
FFO (1)
408,759
98,094
102,951
98,972
98,272
398,289
99,496
103,346
102,334
108,916
414,092
Non-Cash Debt Amortization
(516)
1,030
1,044
1,050
1,051
4,175
1,051
984
1,020
1,013
4,068
Non-Cash Stock-Based Compensation
10,059
3,512
2,770
2,817
2,801
11,900
4,312
3,467
3,488
3,515
14,782
Non-Real Estate Depreciation and Amortization
558
108
111
113
116
448
115
116
117
113
461
Lease Inducement Amortization
1,629
492
1,991
607
472
3,562
539
530
551
549
2,169
Straight-Line Rent Ground Leases
491
126
125
125
105
481
116
118
118
118
470
Above and Below Market Ground Rent
339
82
82
82
82
328
82
53
52
53
240
Deferred Income - Tenant Improvements
(7,405)
(3,609)
(5,772)
(4,779)
(5,116)
(19,276)
(6,167)
(6,974)
(7,466)
(7,991)
(28,598)
Above and Below Market Rents, Net
(6,444)
(1,559)
(2,525)
(1,371)
(1,421)
(6,876)
(1,460)
(1,559)
(1,484)
(1,664)
(6,167)
Second Generation Capital Expenditures (CAPEX)
(99,501)
(15,467)
(29,317)
(20,224)
(31,900)
(96,908)
(30,212)
(17,270)
(26,190)
(42,421)
(116,093)
Straight-Line Rental Revenue
(28,953)
(8,431)
(3,703)
(7,508)
(5,858)
(25,500)
(8,604)
(4,423)
(5,374)
(6,107)
(24,508)
Loss (Gain) on Sales of Undepreciated Investment
Properties
(4,478)
(507)
1
(506)
3
3
FAD (1)
274,538
74,378
67,757
69,377
58,605
270,117
59,268
78,391
67,166
56,094
260,919
Weighted Average Shares - Diluted
150,419
151,880
152,126
152,048
152,105
152,040
152,385
152,614
152,812
158,249
154,015
FAD per share
$1.83
$0.49
$0.45
$0.46
$0.39
$1.79
$0.39
$0.51
$0.44
$0.35
$1.69
Common Dividends
193,893
48,598
48,650
48,650
48,350
194,248
48,658
48,685
48,685
53,651
199,679
Common Dividends per share
$1.28
$0.32
$0.32
$0.32
$0.32
$1.28
$0.32
$0.32
$0.32
$0.32
$1.28
FAD Payout Ratio (3)
70.6%
65.3%
71.8%
70.1%
82.5%
71.9%
82.1%
62.1%
72.5%
95.6%
76.5%
2nd Generation CAPEX
Second Generation Leasing Related Costs
68,329
11,182
22,640
10,810
26,198
70,830
23,110
14,210
17,157
32,352
86,829
Second Generation Building Improvements
31,172
4,285
6,677
9,414
5,702
26,078
7,102
3,060
9,033
10,069
29,264
99,501
15,467
29,317
20,224
31,900
96,908
30,212
17,270
26,190
42,421
116,093
(1)  Includes the Company's share of unconsolidated joint ventures. These amounts are derived from the amounts in the categories indicated that are recorded at the joint venture multiplied by the Company's ownership
interest. The Company does not control the operations of the unconsolidated joint ventures but believes that including these amounts in the categories indicated is meaningful to investors and analysts.
(2)  Amounts represent most recent quarter annualized with the exception of annualized EBITDAre for the fourth quarter of 2024, which includes annualization of Sail Tower and Vantage South End to reflect a full year of
NOI from these recently acquired properties.
(3) The calculation of this ratio for the fourth quarter of 2024 does not include a full quarter of FAD from Sail Tower and Vantage South End, acquired in December, but does include the full increase in dividends from the
15.5 million shares issued to fund these acquisitions.
Note:  Amounts may differ slightly from other schedules contained herein due to rounding.
Cousins Properties
35
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
FUNDS FROM OPERATIONS
($ in thousands, except per share amounts)
Three Months Ended December 31,
2024
2023
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Net Income Available to Common Stockholders
$13,636
157,473
$0.09
$18,785
151,783
$0.12
Noncontrolling interest related to unitholders
3
25
3
25
Conversion of unvested restricted stock units
751
297
Net Income — Diluted
13,639
158,249
0.09
18,788
152,105
0.12
Depreciation and amortization of real estate
assets:
Consolidated properties
93,502
0.59
79,250
0.53
Share of unconsolidated joint ventures
2,045
0.01
491
Partners' share of real estate depreciation
(270)
(257)
Funds From Operations
$108,916
158,249
$0.69
$98,272
152,105
$0.65
Cousins Properties
36
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
($ in thousands, except per share amounts)
 
Year Ended December 31,
 
2024
2023
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Dollars
Weighted
Average
Common
Shares
Per
Share
Amount
Net Income Available to Common Stockholders
$45,962
153,413
$0.30
$82,963
151,714
$0.55
Noncontrolling interest related to unitholders 
8
25
14
25
Potentially dilutive common shares - ESPP
2
Conversion of unvested restricted stock units
575
301
Net Income — Diluted
45,970
154,015
0.30
82,977
152,040
0.55
Depreciation and amortization of real estate
assets:
Consolidated properties
364,584
2.37
314,449
2.07
Share of unconsolidated joint ventures
4,745
0.03
1,931
0.01
Partners' share of real estate depreciation
(1,106)
(0.01)
(1,070)
(0.01)
Loss (gain) on depreciated property transactions:
Consolidated properties
(101)
2
Funds From Operations
$414,092
154,015
$2.69
$398,289
152,040
$2.62
The tables above show FFO and the related reconciliation from Net Income Available to Common Stockholders for Cousins Properties Incorporated and Subsidiaries.
See page 39 for definition of FFO.
Cousins Properties
37
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
($ in thousands)
($ in thousands)
Three Months Ended
Year Ended
Net Operating Income
December 31, 2024
December 31, 2023
December 31, 2024
December 31, 2023
Net income
$13,813
$18,892
$46,581
$83,816
Net operating income from unconsolidated joint ventures
1,988
1,292
6,617
5,824
Fee income
(481)
(329)
(1,761)
(1,373)
Termination fee income
(954)
(366)
(3,405)
(7,343)
Other income
(4,625)
(61)
(7,224)
(2,454)
Reimbursed expenses
155
93
634
608
General and administrative expenses
9,241
7,536
36,566
32,331
Interest expense
33,052
27,453
122,476
105,463
Depreciation and amortization
93,616
79,366
365,045
314,897
Other expenses
495
644
2,097
2,128
Loss (income) from unconsolidated joint ventures
2,008
(291)
2,796
(2,299)
Loss (gain) on investment property transactions
1
(98)
(504)
Net Operating Income
148,308
134,230
570,324
531,094
Less:
Partners' share of NOI from consolidated joint ventures
(471)
(395)
(1,804)
(1,705)
Cousins' share of NOI
$147,837
$133,835
$568,520
$529,389
Net Operating Income
$148,308
$134,230
$570,324
$531,094
Non-cash income
(15,705)
(12,111)
(59,574)
(50,200)
Non-cash expense
176
206
739
902
Cash-Basis Net Operating Income
$132,779
$122,325
$511,489
$481,796
Net Operating Income
Same Property
$137,321
$130,384
$540,113
$513,958
Non-Same Property
10,987
3,846
30,211
17,136
$148,308
$134,230
$570,324
$531,094
Cash-Basis Net Operating Income
Same Property
$124,294
$120,223
$490,522
$467,837
Non-Same Property
8,485
2,102
20,967
13,959
$132,779
$122,325
$511,489
$481,796
Cousins Properties
38
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - CALCULATIONS AND RECONCILIATIONS
RECONCILIATION OF 2025 PROJECTED NET INCOME AVAILABLE
TO COMMON STOCKHOLDERS TO 2025 PROJECTED FFO
Full Year 2025 Guidance
($ 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
$42,896
$0.25
$59,763
$0.35
Add: Noncontrolling interest related to unitholders
12
12
Net Income
42,908
0.25
59,775
0.35
Add: Depreciation and amortization of real estate assets
417,547
2.48
417,547
2.48
Funds From Operations
$460,455
$2.73
$477,322
$2.83
(1) Calculated based on projected weighted average shares outstanding of 168.7 million.
R3  Weight Average Shares
168,665
Cousins Properties
39
Q4 2024 Supplemental Information
NON-GAAP FINANCIAL MEASURES - DEFINITIONS
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 depreciation and amortization
related to real estate, gains and losses from sales of depreciable property, gains and
losses from changes in control, impairment of depreciable real estate 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 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.
v3.25.0.1
Cover
Feb. 06, 2025
Document Information [Line Items]  
Document Type 8-K
Document Period End Date Feb. 06, 2025
Registrant Name Cousins Properties Inc
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

Grafico Azioni Cousins Properties (NYSE:CUZ)
Storico
Da Gen 2025 a Feb 2025 Clicca qui per i Grafici di Cousins Properties
Grafico Azioni Cousins Properties (NYSE:CUZ)
Storico
Da Feb 2024 a Feb 2025 Clicca qui per i Grafici di Cousins Properties