COUSINS PROPERTIES INC
For the period ended Mar 31, 2025. Filed May 1, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 1, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2025
(Unaudited)
- DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
Description of Business: Cousins Properties Incorporated (“Cousins”), a Georgia corporation, is a fully integrated, self-administered, and self-managed real estate investment trust (“REIT”). Cousins conducts substantially all of its business through Cousins Properties LP ("CPLP"). Cousins owns in excess of 99% of CPLP and consolidates CPLP. CPLP wholly owns Cousins TRS Services LLC ("CTRS"), a taxable entity which owns and manages its own real estate portfolio and performs certain real estate-related services.
Cousins, CPLP, CTRS, and their subsidiaries (collectively, the “Company”) develop, acquire, lease, manage, and own primarily Class A office properties and opportunistic mixed-use developments in the Sun Belt markets of the United States with a focus on Austin, Atlanta, Charlotte, Tampa, Phoenix, Dallas, and Nashville. Cousins has elected to be taxed as a REIT and intends to, among other things, distribute at least 100% of its net taxable income to stockholders, thereby eliminating any liability for federal income taxes under current law. Therefore, the results included herein do not include a federal income tax provision for Cousins. As of March 31, 2025, the Company's operating portfolio ofreal estate assets consisted of interests in 20.9 million square feet of office space and 467,000 square feet of other space.
Basis of Presentation: The condensed consolidated financial statements are unaudited and were prepared by the Company in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, these financial statements reflect all adjustments necessary (which adjustments are of a normal and recurring nature) for the fair presentation of the Company's financial position as of March 31, 2025 and December 31, 2024, and the results of operations for the three months ended March 31, 2025 and 2024. The results of operations for the three months ended March 31, 2025 are not necessarily indicative of results expected for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted pursuant to the rules and regulations of the SEC. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes to consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2024. The accounting policies employed are substantially the same as those shown in note 2 of the notes to consolidated financial statements included therein.
The Company evaluates all partnerships, joint ventures, and other arrangements with variable interests to determine if the entity or arrangement qualifies as a variable interest entity ("VIE"), as defined in the Financial Accounting Standard Board's ("FASB") Accounting Standards Codification ("ASC"). If the entity or arrangement qualifies as a VIE and the Company is determined to be the primary beneficiary, the Company is required to consolidate the assets, liabilities, and results of operations of the VIE. The Company had no investments or interests in any VIEs as of March 31, 2025 or December 31, 2024.
- INVESTMENTS IN REAL ESTATE DEBT
The details of the real estate debt investments are as follows ($ in thousands):
| Carrying Value andFair Value at · Interest Income for the Three Months Ended | ||||
|---|---|---|---|---|
| Collateral | March 31, 2025 | December 31, 2024 | March 31, 2025 | March 31, 2024 |
| 110 East - Pledge of equity interests (1)Charlotte, NC, Office Building | $16,635 | $16,559 | $558 | $— |
| Radius - Pledge of equity interests (1)Nashville, TN, Office Building | — | 12,660 | 1,241 | — |
| Saint Ann - Pledge of assetDallas, TX, Office Building | — | 138,000 | 350 | — |
| $16,635 | $167,219 | $2,149 | $— | |
(1) The first priority lender of the mortgage loans had a balance of $86.6 million and $152.7 million as of March 31, 2025 and December 31, 2024, respectively.
In the second quarter of 2024, the Company acquired the Radius and 110 East mezzanine real estate loans for $27.2 million, which were subordinated to the first priority mortgage loans. These loans had a weighted average spread in excess of Term Secured Overnight Financing Rate ("SOFR") of 8.68%.
In the fourth quarter of 2024, the Company acquired one mortgage loan at par for $138.0 million. This mortgage was secured by Saint Ann Court, a 320,000 square foot office property in Dallas, had a maturity of December 7, 2024, and had a spread in excess of SOFR of 3.66%, with an additional 5% spread during any default period. One month after the loan went into default, on January 7, 2025, the Saint Ann borrower repaid the $138.0 million mortgage loan at par and paid the interest in full.
On January 10, 2025, the Company entered into the First Amendment to Mezzanine Loan Agreement on the Radius loan, which among other things, reduced the requirements for the borrower to qualify for an extension on the loan in exchange for a minimum payment of interest. On March 27, 2025, the Radius borrower repaid the $12.8 million mezzanine loan, and paid the interest in full, including a minimum interest guaranty of $858,000. Interest income on investments in real estate debt, including this minimum interest guaranty, is included in other revenue in the Company's consolidated statement of operations.
The 110 East loan provides the borrower with an opportunity to extend the initial maturity date of February 2026 to February 2027, subject to certain conditions. The variable interest rate at March 31, 2025 was 13.32%, including a SOFR base rate of 4.32%. The Company's share of additional borrowing capacity commitment under this loan is $5.4 million as of March 31, 2025. The borrower has additional borrowing capacity under these loans, for which the Company funded $2.2 million subsequent to the acquisition of the loans through the period ended March 31, 2025.
As of March 31, 2025, the Company believes the fair value of the one remaining investment in real estate debt approximates its invested carrying value and, therefore, did not record any unrealized gain or loss on that investment. The acquisition of this loan was a recently executed market transactions (Level 2) and market notes for similar debt have not changed significantly since acquisition. In subsequent periods, the Company may make adjustments to the carrying values of this loan investment if any are required through application of the fair value hierarchy provided for under GAAP. Interest income earned and any unrealized gain or loss associated with investments in real estate debt is recorded as a component of other revenue on the Company's consolidated statement of operations.
- INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The following information summarizes financial data and principal activities of the Company's unconsolidated joint ventures. The information included in the Summary of Financial Position table is as of March 31, 2025 and December 31, 2024 ($ in thousands).
| SUMMARY OF FINANCIAL POSITION | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets · Total Liabilities · Total Equity (Deficit) · Company's Investment (Deferred Income) | ||||||||||
| 2025 · 2024 · 2025 · 2024 · 2025 · 2024 · 2025 · 2024 | ||||||||||
| Operating Properties: | ||||||||||
| AMCO 120 WT Holdings, LLC | $74,510 | $74,984 | $1,328 | $1,254 | $73,182 | $73,730 | $13,390 | $13,503 | ||
| Crawford Long - CPI, LLC (1) | 19,548 | 19,306 | 84,034 | 83,571 | (64,486) | (64,265) | (31,755) | (2) | (31,626) | (2) |
| Neuhoff Holdings LLC (3) | 584,531 | 573,495 | 306,999 | 306,055 | 277,532 | 267,440 | 156,514 | 150,376 | ||
| TL CO Proscenium JV, LLC | 86,156 | 86,517 | 3,672 | 3,889 | 82,484 | 82,628 | 16,770 | 16,768 | ||
| Land: | ||||||||||
| 715 Ponce Holdings LLC | 9,448 | 9,442 | 74 | 57 | 9,374 | 9,385 | 4,831 | 4,831 | ||
| $774,193 | $763,744 | $396,107 | $394,826 | $378,086 | $368,918 | $159,750 | $153,852 | |||
(1) Crawford Long - CPI, LLC has a mortgage loan for the Medical Offices at Emory Hospital property. This $83.0 million interest-only mortgage loan has a fixed interest rate of 4.80% and matures on June 1, 2032. The Company provides a customary "non-recourse carve-out guaranty" for this loan.
(2) Negative balance is included in Deferred income on the consolidated balance sheets.
(3) The Neuhoff Holdings LLC properties have commenced initial operations but are not yet stabilized. Included in the total liabilities above is a construction loan with $283.7 million and $275.1 million outstanding at March 31, 2025 and December 31, 2024, respectively. The construction loan has a borrowing capacity up to $312.7 million of which the Company's share is $156.4 million, and matures on September 30, 2025. The interest rate applicable to the construction loan is based on SOFR plus 3.45% with a minimum rate of 3.60%. The joint venture hasone option, subject to certain conditions, to extend the maturity date for an additional 12 months from the initial maturity date. The Company and its 50-50 partner guarantee their respective halves of the borrower's obligations to pay certain required equity contributions and project carrying costs, as well as timely completion of project construction; and the Company and its partner provide a customary non-recourse carve-out guaranty.
The information included in the Summary of Operations table below is for the three months ended March 31, 2025 and 2024
($ in thousands).
| SUMMARY OF OPERATIONS | ||||||
|---|---|---|---|---|---|---|
| Total Revenues | Net Income (Loss) | Company's Income (Loss) from Investment | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Operating Properties: | ||||||
| AMCO 120 WT Holdings, LLC | $2,645 | $2,894 | $702 | $961 | $136 | $187 |
| Crawford Long - CPI, LLC | 3,443 | 3,267 | 780 | 674 | 359 | 304 |
| Neuhoff Holdings LLC | 3,029 | 113 | (4,678) | (288) | (2,293) | (142) |
| TL CO Proscenium JV, LLC | 3,919 | — | (145) | — | (79) | — |
| Land: | ||||||
| 715 Ponce Holdings LLC | 31 | 27 | (11) | (1) | (6) | (1) |
| $13,067 | $6,301 | $(3,352) | $1,346 | $(1,883) | $348 | |
- INTANGIBLE ASSETS AND LIABILITIES
At March 31, 2025 and December 31, 2024, intangible assets included the following ($ in thousands):
| 2025 | 2024 | |
|---|---|---|
| In-place leases, net of accumulated amortization of $138,815 and $135,945 in 2025 and 2024, respectively | $133,825 | $139,704 |
| Below-market ground leases, net of accumulated amortization of $2,643 and$2,572 in 2025 and 2024, respectively | 16,610 | 16,681 |
| Above-market leases, net of accumulated amortization of $24,479 and $24,190in 2025 and 2024, respectively | 13,241 | 13,930 |
| Goodwill | 1,674 | 1,674 |
| $165,350 | $171,989 |
At March 31, 2025 and December 31, 2024, intangible liabilities were the following ($ in thousands):
| 2025 | 2024 | |
|---|---|---|
| Below-market leases, net of accumulated amortization of $60,031 and $56,982 in 2025 and 2024, respectively | $107,712 | $111,221 |
The amortization of the above asset and liabilities are recorded as follows ($ in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Revenues: | ||
| Rental property revenues, net (Below-market and Above-market leases) | $2,822 | $1,461 |
| Expenses: | ||
| Depreciation and amortization (In-place leases) | 5,880 | 4,401 |
| Rental property operating and other expenses (Below-market ground leases) | 70 | 100 |
Over the next five years and thereafter, aggregate amortization of these intangible assets and liabilities is anticipated to be as follows ($ in thousands):
| In-Place Leases · Below-Market Ground Leases · Above-Market Leases · Below-MarketLeases | ||||
|---|---|---|---|---|
| 2025 (nine months) | $15,786 | $212 | $1,976 | $(10,229) |
| 2026 | 19,364 | 282 | 2,286 | (12,526) |
| 2027 | 16,806 | 282 | 1,876 | (10,990) |
| 2028 | 13,985 | 282 | 1,765 | (9,844) |
| 2029 | 12,586 | 282 | 1,495 | (9,439) |
| Thereafter | 55,298 | 15,270 | 3,843 | (54,684) |
| $133,825 | $16,610 | $13,241 | $(107,712) | |
- OTHER ASSETS
Other assets on the consolidated balance sheets as of March 31, 2025 and December 31, 2024 included the following ($ in thousands):
| 2025 | 2024 | |
|---|---|---|
| Predevelopment costs | $58,694 | $58,224 |
| Prepaid expenses and other assets | 11,661 | 4,492 |
| Lease inducements, net of accumulated amortization of $8,597 and $8,181 in 2025 and 2024, respectively | 11,481 | 11,024 |
| Furniture, fixtures and equipment and other deferred costs, net of accumulated depreciation of $20,253 and $20,004 in 2025 and 2024, respectively | 9,533 | 9,491 |
| Credit Facility deferred financing costs, net of accumulated amortization of $3,737 and $3,416 in 2025 and 2024, respectively | 2,667 | 2,988 |
| $94,036 | $86,219 |
Predevelopment costs represent amounts that are capitalized related to predevelopment projects that the Company determined are probable of future development.
Lease inducements are incentives paid to tenants in conjunction with leasing space, such as moving costs, sublease arrangements of prior space, and other costs. These amounts are amortized into rental revenues over the individual underlying lease terms.
- NOTES PAYABLE
The following table summarizes the terms of notes payable outstanding at March 31, 2025 and December 31, 2024 ($ in thousands):
| Description | Interest Rate (1) | Maturity (2) | 2025 | 2024 |
|---|---|---|---|---|
| Unsecured Notes: | ||||
| Credit Facility | 5.185% | April 2027 | $38,700 | $112,332 |
| Public Senior Notes | 5.875% | October 2034 | 500,000 | 500,000 |
| Public Senior Notes | 5.375% | February 2032 | 400,000 | 400,000 |
| Term Loan (3) | 5.212% | September 2025 | 400,000 | 400,000 |
| Privately Placed Senior Notes | 3.95% | July 2029 | 275,000 | 275,000 |
| Term Loan (4) | 5.41% | August 2025 | 250,000 | 250,000 |
| Privately Placed Senior Notes | 3.91% | July 2025 | 250,000 | 250,000 |
| Privately Placed Senior Notes | 3.86% | July 2028 | 250,000 | 250,000 |
| Privately Placed Senior Notes | 3.78% | July 2027 | 125,000 | 125,000 |
| Privately Placed Senior Notes | 4.09% | July 2027 | 100,000 | 100,000 |
| 2,588,700 | 2,662,332 | |||
| Secured Mortgage Notes: | ||||
| Terminus (5) | 6.34% | January 2031 | 221,000 | 221,000 |
| Fifth Third Center | 3.37% | October 2026 | 121,845 | 122,802 |
| Colorado Tower | 3.45% | September 2026 | 103,369 | 104,080 |
| 446,214 | 447,882 | |||
| $3,034,914 | $3,110,214 | |||
| Unamortized original issue discount | (3,468) | (3,560) | ||
| Unamortized loan costs | (10,705) | (10,988) | ||
| Total Notes Payable | $3,020,741 | $3,095,666 | ||
(1) Interest rate as of March 31, 2025.
(2) Weighted average maturity of notes payable outstanding at March 31, 2025 was 4.0 years, exclusive of available extension options.
(3) The Company exercised the first offour availablesix-month extension options extending the maturity to September 3, 2025.
(4) The Company exercised the second offour available 180-day extension options extending the maturity to August 25, 2025.
(5) Represents $123.0 million and $98.0 million non-cross-collateralized mortgages secured by the Terminus 100 and Terminus 200 buildings, respectively.
Credit Facility
On May 2, 2022, the Company entered into a Fifth Amended and Restated Credit Agreement (the "Credit Facility") under which the Company may borrow up to $1 billion if certain conditions are satisfied. The Credit Facility contains financial covenants that require, among other things, the maintenance of unencumbered interest coverage ratio of at least 1.75 x; a fixed charge coverage ratio of at least 1.50 x; a secured leverage ratio of no more than 50%; and an overall leverage ratio of no more than 60%. The Credit Facility matures on April 30, 2027.
The interest rate applicable to the Credit Facility varies according to the Company's credit rating and leverage ratio and may, at the election of the Company, be determined based on either (1) the Daily SOFR or Term SOFR, plus a SOFR adjustment of 0.10% ("Adjusted SOFR") and a spread of between 0.725% and 1.40%, or (2) the greater of (i) Bank of America's prime rate, (ii) the federal funds rate plus 0.50%, (iii) Term SOFR, plus a SOFR adjustment of 0.10%, and 1.00%, or (iv)1.00%, plus a spread of between 0.00% and 0.40%, based on leverage. In addition to the interest rate, the Credit Facility is also subject to an annual facility fee of 0.125% to 0.30%, depending on the Company's credit rating and leverage ratio, on the entire $1 billion capacity.
In April 2024, the Company notified the administrative agent of the Credit Facility of the Company's receipt of corporate investment grade ratings. These ratings reduced the Credit Facility's Adjusted SOFR spread and facility fee range effective April 17, 2024. Changes in the Company's investment grade ratings may result in additional adjustments to the applicable spread and facility fee. Prior to April 17, 2024, the applicable spread was between 0.90% and 1.40% and the facility fee range was 0.15% to 0.30%, depending on leverage.
At March 31, 2025, the Credit Facility's interest rate spread over Adjusted SOFR was 0.775%, and the facility fee was 0.15%. The amount that the Company may draw under the Credit Facility is a defined calculation based on the Company's unencumbered assets and other factors. The total available borrowing capacity under the Credit Facility was $961.3 million at March 31, 2025. The amounts outstanding under the Credit Facility may be accelerated upon the occurrence of any events of default.
Term Loans
On October 3, 2022, the Company entered into a Delayed Draw Term Loan Agreement (the "2022 Term Loan") and borrowed the full $400 million available under the loan. The loan had an initial maturity of March 3, 2025 with four consecutive options to extend the maturity date for an additionalsix months each. The Company has exercised the first of thefour six-month extension options, extending the maturity date to September 3, 2025. Under the 2022 Term Loan, the interest rate applicable varies according to the Company's credit rating and leverage ratio and may, at the election of the Company, be determined based on either (1) the Daily SOFR or Term SOFR, plus a SOFR adjustment of 0.10% ("Adjusted SOFR") and a spread of between 0.80% and 1.60%, or (2) the greater of (i) Bank of America's prime rate, (ii) the federal funds rate plus 0.50%, (iii) Term SOFR, plus a SOFR adjustment of 0.10%, and 1.00%, (iv) or 1.00%, plus a spread of between 0.00% and 0.65%, based on leverage. The covenants under the 2022 Term Loan are the same as the Credit Facility. At March 31, 2025, the spread over the underlying SOFR rates was 0.85% for the 2022 Term Loan.
On April 19, 2023, the Company entered into a floating-to-fixed rate swap with respect to $200 million of the $400 million 2022 Term Loan through the initial maturity date of March 3, 2025. This swap fixed the underlying SOFR rate at 4.298%. On January 26, 2024, the Company entered into a floating-to-fixed rate swap with respect to remaining $200 million of the $400 million 2022 Term Loan through the initial maturity date of March 3, 2025. This swap fixed the underlying SOFR rate at 4.6675% (see note 7). These two swaps fixed the underlying SOFR rate for the full $400 million at a weighted average of 4.483%. These swaps expired on March 3, 2025 at which time the Company, under the terms of the 2022 Term Loan, elected six-month Term SOFR fixing the underlying SOFR rate at 4.2618% through the September 3, 2025 extended maturity.
On June 28, 2021, the Company entered into an Amended and Restated Term Loan Agreement (the "2021 Term Loan") that amended a former term loan agreement. Under the 2021 Term Loan, the Company has borrowed $350 million with an initial maturity of August 30, 2024 andfour consecutive options to extend the maturity date for an additional 180 days each. In August 2024, the Company repaid $100 million of the $350 million outstanding and exercised the first offour 180 day extension options, extending the maturity date on the remaining $250 million to February 26, 2025. The Company has exercised the second offour 180 day extension options, extending the maturity date on the remaining $250 million to August 25, 2025. On September 19, 2022, the Company entered into the First Amendment to the 2021 Term Loan. This amendment aligns covenants and available interest rates, including the addition of SOFR, to that of the Credit Facility. Under the terms of this First Amendment the interest rate applicable to the 2021 Term Loan varies according to the Company's credit rating and leverage ratio and may, at the election of the Company, be determined based on either (1) the Daily SOFR or Term SOFR, plus a SOFR adjustment of 0.10% ("Adjusted SOFR") and a spread of between 0.85% and 1.65%, or (2) the greater of (i) Bank of America's prime rate, (ii) the federal funds rate plus 0.50%, (iii) Term SOFR, plus a SOFR adjustment of 0.10%, and 1.00%, (iv) or 1.00%, plus a spread of between 0.00% and 0.65%, based on leverage. At March 31, 2025, the spread over the underlying SOFR rates was 1.00% for the 2021 Term Loan.
On September 27, 2022, the Company entered into a floating-to-fixed interest rate swap with respect to the $350 million 2021 Term Loan through the initial maturity date of August 30, 2024. This swap effectively fixed the underlying SOFR rate at 4.234% (see note 7). This swap expired on August 30, 2024, and the loan has reverted to the elected underlying Daily SOFR rate.
In April 2024, the Company received a new corporate investment grade rating. Effective April 17, 2024, the Adjusted SOFR spread range of the 2022 Term Loan and the 2021 Term Loan were reduced to reflect the investment grade rating. Changes in the Company's investment grade ratings may result in additional adjustments to the applicable spread in the future. Prior to April 17, 2024, the applicable spread was between 1.05% and 1.65% for both the 2022 Term Loan and 2021 Term Loan, depending on leverage.
Unsecured Senior Notes
At March 31, 2025, we had $1.9 billion aggregate principal amount of senior unsecured notes outstanding.
In December 2024, CPLP issued $400.0 million in aggregate principal amount of 5.375% public senior notes. Upon issuance of these notes, CPLP received net proceeds of $397.9 million dollars after an original issue discount of $2.1 million resulting in an effective interest rate of 5.464%. These public senior notes are fully and unconditionally guaranteed by the Company. The proceeds were used to partially fund the acquisitions of the Sail Tower and Vantage South End properties in December 2024. These public senior notes had issuance costs of $3.6 million and mature on February 15, 2032.
In August 2024, CPLP issued $500.0 million in aggregate principal amount of 5.875% public senior notes. Upon issuance of these public senior notes, CPLP received net proceeds of $498.5 million dollars after an original issue discount of $1.5 million, resulting in an effective interest rate of 5.912%. These public senior notes are fully and unconditionally guaranteed by the Company. The proceeds were used primarily to repay $373.8 million outstanding on the Credit Facility and repay $100 million of the $350 million outstanding on the 2021 Term Loan. These public senior notes had issuance costs of $5.3 million and mature on October 1, 2034.
The Company's public senior notes are subject to certain customary covenants that, subject to certain exceptions, include (a) a limitation on the ability of the Company and CPLP to, among other things, incur additional secured and unsecured indebtedness; (b) a limitation on the ability of the Company and CPLP to merge, consolidate, sell, lease, or otherwise dispose of their properties and assets substantially as an entirety; and (c) a requirement that the Company maintain a pool of unencumbered assets. To avoid any such limitations, these covenants require, among other things, maintaining the following financial metrics as defined in the agreement: unencumbered debt ratio of at least 150%; an EBITDA to debt service ratio of at least 1.50 x; a secured leverage ratio of no more than 40%; and an overall leverage ratio of no more than 60%.
The Company also has privately placed unsecured senior notes of $1.0 billion that were funded infive tranches. The first tranche of $100 million is due in 2027 and has a fixed annual interest rate of 4.09%. The second tranche of $250 million is due in July 2025 and has a fixed annual interest rate of 3.91%. The third tranche of $125 million is due in 2027 and has a fixed annual interest rate of 3.78%. The fourth tranche of $250 million is due in 2028 and has a fixed annual interest rate of 3.86%. The fifth tranche of $275 million is due in 2029 and has a fixed annual interest rate of 3.95%.
The privately placed unsecured senior notes contain financial covenants that are consistent with those of our Credit Facility, with the exception of a secured leverage ratio of no more than 40%. The senior notes also contain customary representations and warranties, both affirmative and negative covenants, and customary events of default.
Secured Mortgage Notes
In November 2024, the Company repaid, in full, its Domain 10 mortgage with remaining principal balance of $70.9 million. The mortgage had an interest rate of 3.75%.
As of March 31, 2025, the Company had $446.2 million outstanding onfour non-recourse mortgage notes with a weighted average interest rate of 4.86%. All interest rates on the secured mortgage notes are fixed. Assets with depreciated carrying values of$699.8 million were pledged as security on these mortgage notes payable. In addition, the Company provides a customary “non-recourse carve-out guaranty” on each non-recourse loan, along with a guarantee of certain releasing expenses for a future vacancy at Fifth Third Center.
Other Debt Information
The Company is in compliance with all of the covenants related to its unsecured and secured debt.
At March 31, 2025 and December 31, 2024, the estimated fair value of the Company’s notes payable was $3.1 billion, calculated by discounting the debt's remaining contractual cash flows at estimated current market rates at which similar loans could have been obtained at March 31, 2025 and December 31, 2024, respectively. The estimate of the current market rates, which is the most significant input in the discounted cash flow calculation, is intended to replicate debt of similar maturity and loan-to-value relationship. These fair value calculations are considered to be Level 2 under the guidelines as set forth in ASC 820, as the Company utilizes market rates for similar type loans from third party brokers.
For the three months ended March 31, 2025 and 2024, interest expense was recorded as follows ($ in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Total interest incurred | $39,157 | $32,614 |
| Interest capitalized | (2,383) | (3,706) |
| Total interest expense | $36,774 | $28,908 |
- DERIVATIVE FINANCIAL INSTRUMENTS
The Company has no outstanding derivative financial instruments as of March 31, 2025.
On April 19, 2023, the Company entered into a floating-to-fixed interest rate swap ("2023 Swap") with respect to $200 million principal amount of the $400 million 2022 Term Loan through the initial loan maturity date of March 3, 2025, fixing the underlying SOFR rate for this portion of the loan at 4.298%. On January 26, 2024, the Company entered into a floating-to-fixed interest rate swap ("2024 Swap") with respect to the remaining $200 million of the $400 million 2022 Term Loan through the initial maturity date of March 3, 2025, fixing the underlying SOFR rate for this portion of the loan at 4.6675%. These swaps effectively fix the underlying SOFR rate at a weighted average of 4.483% for the entire $400 million principal amount through the initial maturity date. The 2023 and 2024 Swaps expired upon their March 3, 2025 maturity. As of December 31, 2024, the fair values of the 2023 Swap and 2024 Swap on the 2022 Term Loan resulted in a $10,000 asset and a $115,000 liability, respectively.
On September 27, 2022, the Company entered into a floating-to-fixed interest rate swap ("2022 Swap") with respect to the $350 million 2021 Term Loan through the initial loan maturity date of August 30, 2024. This swap effectively fixed the underlying SOFR rate at 4.234%. The 2022 Swap expired upon its August 30, 2024 maturity.
The Company's objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Such derivatives were used to hedge the variable cash flows associated with the 2021 and 2022 Term Loans (referred to herein as "cash flow hedges").
For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in Accumulated Other Comprehensive Income and subsequently reclassified into interest expense in the same periods during which the hedged transaction affects earnings.
The counterparties under these swaps are major financial institutions, and the swaps contain provisions whereby if the Company defaults on certain of its indebtedness, and such default results in repayment of such indebtedness being, or becoming capable of being, accelerated by the lender, then the Company could also be declared in default under the swaps. There are no collateral requirements related to these swaps.
The table below presents the effect of the Company's derivative financial instruments on the consolidated statements of operations for the three months ended March 31, 2025 and 2024 ($ in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| Cash Flow Hedges: | 2025 | 2024 |
| Amount of income recognized in accumulated other comprehensive income on interest rate derivatives | $11 | $2,705 |
| Amount of loss (income) reclassified from accumulated other comprehensive income into income as an increase (reduction) of interest expense | $94 | $(1,710) |
| Total amount of interest expense presented in the consolidated statements of operations | $36,774 | $28,908 |
Fair value of cash flow hedges is determined using observable inputs other than quoted prices in active markets, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities. These inputs are considered Level 2 inputs in the fair value hierarchy and the Company engages a third-party expert to determine these inputs. These fair values are determined using the conventional industry methodology of netting the discounted future fixed cash payments and the discounted expected variable cash receipts made between the Company and its counterparties to the cash flow hedges. These variable cash receipts are based on the expectation of future interest rates which are derived from observed market interest rate curves. In addition, any credit valuation adjustments are considered in the fair values to account for potential nonperformance risk to the extent they would be significant inputs to the calculation. For the periods presented, credit valuation adjustments were not considered to be significant inputs.
- OTHER LIABILITIES
Other liabilities on the consolidated balance sheets as of March 31, 2025 and December 31, 2024 included the following ($ in thousands):
| 2025 | 2024 | |
|---|---|---|
| Ground lease liability | $50,056 | $50,003 |
| Prepaid rent | 40,703 | 41,949 |
| Security deposits | 17,189 | 17,043 |
| Other liabilities | 2,034 | 1,717 |
| $109,982 | $110,712 |
- COMMITMENTS AND CONTINGENCIES
Commitments
As a lessor, the Company had $96.0 million in future obligations under leases to fund tenant improvements and other future construction obligations at March 31, 2025. Additionally, the Company had $5.4 million of future funding commitments related to investments in real estate debt at March 31, 2025 as discussed in note 2.
Litigation
The Company is subject to various legal proceedings, claims, and administrative proceedings arising in the ordinary course of business, some of which are expected to be covered by liability insurance. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters using the latest information available. The Company records a liability for litigation if an unfavorable outcome is probable and the amount of loss or range of loss can be reasonably estimated. If an unfavorable outcome is probable and a reasonable estimate of the loss is a range, the Company accrues the best estimate within the range. If no amount within the range is a better estimate than any other amount, the Company accrues the minimum amount within the range. If an unfavorable outcome is probable but the amount of the loss cannot be reasonably estimated, the Company discloses the nature of the litigation and indicates that an estimate of the loss or range of loss cannot be made. If an unfavorable outcome is reasonably possible and the estimated loss is material, the Company discloses the nature and estimate of the possible loss of the litigation. The Company does not disclose information with respect to litigation where an unfavorable outcome is considered to be remote or where the estimated loss would not be material. Based on current expectations, such matters, both individually and in the aggregate, are not expected to have a material adverse effect on the liquidity, results of operations, business, or financial condition of the Company.
- STOCKHOLDERS' EQUITY
In 2021, the Company entered into an Equity Distribution Agreement ("EDA") withsix financial institutions known as an at-the-market stock offering program ("ATM Program"), under which the Company may offer and sell shares of its common stock from time to time in "at-the-market" offerings with an aggregate gross sales price of up to $500 million. In connection with the ATM Program, Cousins may, at its discretion, enter into forward equity sale agreements. The use of a forward equity sale agreement ("Forward Sales") would allow the Company to lock in a share price on the sale of shares of its common stock at the time the agreement is executed but defer receiving the proceeds from the sale of shares until a later date, allowing the Company to better align such funding with its capital needs. Sales of shares of Cousins' stock through its banking relationships, if any, are made in amounts and at times to be determined by Cousins from time to time, but the Company has no obligation to sell any of the shares in the offering and may suspend sales in connection with the offering at any time. Sales of Cousins' common stock under Forward Sales, if undertaken, meet the derivatives and hedging guidance scope exception as the contracts are related to the Company's own stock. In 2024, the Company filed a Form S-3 to renew the registration of its authorized shares. In conjunction with that Form S-3 filing, the Company entered into a Second Amendment to allow for the continued issuance of shares under this ATM Program.
During the three months ended March 31, 2025, the Company sold 2.1 million shares under Forward Sales contracts at an average price of $30.43 per share. These Forward Sales contracts have an initial maturity date of December 31, 2025, which can be extended by mutual agreement of each party. The future settlement proceeds, net of $649,000 of commissions, will be $64.2 million. Prior to the Forward Sales executed during the three months ended March 31, 2025, the Company had issued 2.6 million shares under the ATM Program and generated cash proceeds of $101.4 million, net of $1.1 million of commissions to be paid with respect to such Forward Sales, $1.7 million of dividends owed during the period the Forward Sales were outstanding, and $900,000 of other transaction related costs.
To the extent, prior to settlement, shares sold under Forward Sales were potentially dilutive during the period under the treasury stock method, the impact of such dilution is disclosed in the calculation included in note 13. The Company did not issue any shares under the ATM Program during thethree months ended March 31, 2025 anddid not have any outstanding Forward Sales contracts as of December 31, 2024.
On February 6, 2024, the Company retired all 2,536,583 shares of Treasury Stock outstanding. These treasury shares had an average cost basis of $57.44 per share.
- REVENUE RECOGNITION
The Company categorizes its primary sources of revenue into revenue from contracts with customers and other revenue accounted for as leases under ASC 842 as follows:
Rental property revenues consist of (1) contractual revenues from leases recognized on a straight-line basis over the term of the respective lease; (2) percentage rents recognized once a specified sales target is achieved; (3) parking revenue; (4) termination fees; and (5) the reimbursement of the tenants' share of real estate taxes, insurance, and other operating expenses. The Company's leases typically include renewal options and are classified and accounted for as operating leases. Rental property revenues are accounted for using practical expedients included in accordance with the guidance set forth in ASC 842.
Fee income consists of development fees, management fees, and leasing fees earned from unconsolidated joint ventures and from third parties. Fee income is accounted for in accordance with the guidance set forth in ASC 606.
For the three months ended March 31, 2025, the Company recognized rental property revenues of$243.0 million, of which$69.0 million represented variable rental revenue. For thethree months ended March 31, 2024, the Company recognized rental property revenues of$208.8 million, of which$60.7 million represented variable rental revenue.
For the three months ended March 31, 2025, the Company recognized fee and other revenue of$7.3 million. Included in 2025 other revenue is interest income from investments in real estate debt (see note 2) and the proceeds from the sale of the Company's SVB bankruptcy claim discussed below. For thethree months ended March 31, 2024, the Company recognized fee and other revenue of $423,000.
The Company had a lease with SVB Financial Group ("SVB Financial") at its Hayden Ferry 1 property in Phoenix, Arizona. SVB Financial’s primary subsidiary, Silicon Valley Bank ("SVB"), was placed in receivership by the Federal Deposit Insurance Corporation ("FDIC") on March 10, 2023. On March 17, 2023, SVB Financial filed a voluntary petition for a court-supervised reorganization under Chapter 11 of the US Bankruptcy Code. On March 27, 2023, First Citizen's BancShares, Inc. ("FCB") announced it had purchased SVB Financial's subsidiary, SVB, the primary user of the leased space. In June 2023, the Bankruptcy court approved SVB Financial's request for an order rejecting the lease, with an effective date no later than September 30, 2023. In June 2023, the Company recorded a reduction of revenue of $1.6 million related to the write-down of net assets associated with this lease at the time that the collection of rents for the term of the lease no longer remained probable. In February 2025, the Company sold its bankruptcy claim, related primarily to the lease rejection, to a third party for $4.6 million in cash, which is included in other revenue in the Company's consolidated statement of operations for the three months ended March 31, 2025. The Company has no additional claims under these bankruptcy proceedings as of March 31, 2025.
- STOCK-BASED COMPENSATION
The Company currently has several types of employee stock-based compensation — restricted stock, restricted stock units ("RSUs"), issued under the Cousins Properties Incorporated 2019 Omnibus Incentive Stock Plan (the "2019 Plan"), and the Employee Stock Purchase Plan ("ESPP"). While the Company's 2019 Plan also allows for the issuance of stock options, none had been issued or exercised or were outstanding as of or during any of the periods presented. A portion of the Company's independent directors' compensation is also provided in the form of company stock issued under the 2019 Plan.
The Company's compensation expense for the three months ended March 31, 2025 relates to restricted stock, stock-settled RSUs, and the ESPP. Restricted stock and the stock-settled RSUs are equity-classified awards for which compensation expense per share is fixed. For the three months ended March 31, 2025 and 2024, stock-based compensation expense, net of forfeitures, was recorded as follows ($ in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Equity-classified awards: | ||
| Restricted stock | $1,130 | $971 |
| Market-based RSUs | 3,459 | 2,342 |
| Performance-based RSUs | 987 | 573 |
| Director grants | 391 | 408 |
| Employee Stock Purchase Plan | 27 | 24 |
| Total equity-classified award expense, net of forfeitures | $5,994 | $4,318 |
Information on the Company's stock compensation plan, including information on the Company's equity-classified awards is discussed in note 15 of the notes to the consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2024.
Grants of Equity-Classified Awards
Under the 2019 Plan, in 2025 and 2024, the Company granted three types of equity-classified awards to key employees under the 2019 Plan: (1) RSUs based on the Total Stockholder Return ("TSR") of the Company, as defined in the award documents, relative to that of office peers included in the Nareit Office Index (the "Market-based RSUs"), (2) RSUs based on the ratio of cumulative funds from operations per share to targeted cumulative funds from operations per share (the “Performance-based RSUs”), and (3) restricted stock.
The RSU awards are equity-classified awards to be settled in common stock with issuance dependent upon the attainment of required service, market, and performance criteria. For the Market-based RSUs the Company expenses an estimate of the fair value of the awards on the grant date, calculated using a Monte Carlo valuation at grant date, ratably over the vesting period, adjusting only for forfeitures when they occur. The expense of these Market-based RSUs is not adjusted for the number of awards that actually vest. For the Performance-based RSUs, the Company expenses the awards over the vesting period using the fair market value of the Company's stock on the grant date. The expense is recognized ratably over the vesting period and adjusted each quarter based on the number of shares expected to vest and for forfeitures when they occur. The performance period for the Performance-based RSUs and TSR measurement period for the Market-based RSUs awarded isthree years starting on January 1 of the year of issuance and ending on December 31. The ultimate settlement of these awards can range from zero percent to 200% of the targeted number of units depending on the achievement of the market and performance metrics described above.
The restricted stock vests ratably over three years from the grant date. The Company records restricted stock in common stock and additional paid-in capital at fair value on the grant date, with the offsetting deferred compensation also recorded in additional paid-in capital. The Company records compensation expense over the vesting period.
The following table summarizes the grants of equity-classified awards made to employees by the Company during the three months ended March 31, 2025 and 2024, respectively, (in thousands):
| Shares and Targeted Units Granted in | ||
|---|---|---|
| 2025 | 2024 | |
| Market-based RSUs | 178 | 205 |
| Performance-based RSUs | 76 | 88 |
| Restricted stock | 177 | 203 |
The Monte Carlo valuation used to determine the grant date fair value of the equity-classified Market-based RSUs included the following assumptions for those RSUs granted in the first quarter of 2025 and 2024:
| Assumptions for RSUs Granted in | |||
|---|---|---|---|
| 2025 · 2024 | |||
| Volatility | (1) | 31.3% | 30.5% |
| Risk-free rate | (2) | 4.26% | 4.43% |
| Stock beta | (3) | 0.88% | 0.96% |
(1) Based on historical volatility over three years using daily stock price.
(2) Reflects the yield on three-year Treasury bonds.
(3) Betas are calculated with up to three years of daily stock price data.
- EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted earnings per share for the three months ended March 31, 2025 and 2024 ($ in thousands, except per share amounts):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Earnings per common share - basic: | ||
| Numerator: | ||
| Net income | $21,093 | $13,451 |
| Net income attributable to noncontrolling interests inCPLP from continuing operations | (3) | (2) |
| Net income attributable to other noncontrolling interests | (193) | (161) |
| Net income available to common stockholders | $20,897 | $13,288 |
| Denominator: | ||
| Weighted average common shares - basic | 167,809 | 151,945 |
| Net income per common share - basic | $0.12 | $0.09 |
| Earnings per common share - diluted: | ||
| Numerator: | ||
| Net income | $21,093 | $13,451 |
| Net income attributable to other noncontrolling interests | (193) | (161) |
| Net income available for common stockholders before allocation of net income attributable to noncontrolling interests in CPLP | $20,900 | $13,290 |
| Denominator: | ||
| Weighted average common shares - basic | 167,809 | 151,945 |
| Add: | ||
| Potential dilutive common shares - restricted stock units, less shares assumed purchased at market price | 759 | 415 |
| Weighted average units of CPLP convertible into common shares | 25 | 25 |
| Weighted average common shares - diluted | 168,593 | 152,385 |
| Net income per common share - diluted | $0.12 | $0.09 |
The treasury stock method resulted in no dilution from shares expected to be issued under the ESPP or forward contracts for the future sales of common stock under the Company's ATM Program during the respective periods presented.
- CONSOLIDATED STATEMENTS OF CASH FLOWS - SUPPLEMENTAL INFORMATION
Supplemental information related to the cash flows, including significant non-cash activity affecting the consolidated statements of cash flows, for the three months ended March 31, 2025 and 2024 is as follows ($ in thousands):
| 2025 | 2024 | |
|---|---|---|
| Interest paid, net of amounts capitalized | $33,166 | $37,331 |
| Income taxes paid | — | — |
| Non-Cash Investing and Financing Activities: | ||
| Common stock dividends declared and accrued | 55,084 | 48,653 |
| Tenant improvements funded by tenants | 27,283 | 66,427 |
| Change in real estate included in accounts payable and accrued expenses | 9,262 | (27,417) |
| Retirement of treasury stock | — | 145,696 |
- REPORTABLE SEGMENTS
The Company's segments are based on the method of internal reporting with operating segments being each of the operating office properties. These operating segments are aggregated for reporting by geographical area, with these geographical regions being: Austin, Atlanta, Charlotte, Dallas, Phoenix, Tampa, and other markets. Included in other markets for the periods presented are properties located in Houston and Nashville.
Company management evaluates the performance of its reportable segments in part based on Net Operating Income ("NOI"). Office Property NOI is regularly reported to the Chief Operating Decision Maker ("CODM") by segment. The CODM is the Company's President and Chief Executive Officer. Each segment includes both consolidated operations and the Company's share of unconsolidated joint venture operations.
Segment net income, individually significant components of rental property operating expenses, amount of capital expenditures, and total assets are not presented in this note because the CODM does not utilize these measures when analyzing segments or when making resource allocation decisions. The below presentation has been recast for all years presented to comply with updates to ASC 280 required by Accounting Standards Update 2023-07 "ASU 2023-07," "Segment Reporting" issued by the Financial Accounting Standards Board in November 2023. Information on the Company's segments along with a reconciliation of NOI to net income for thethree months ended March 31, 2025 and 2024 are as follows ($ in thousands):
| Three Months Ended March 31, 2025 | Rental Property Revenues | Rental Property Operating Expenses | NOI |
|---|---|---|---|
| Austin | $87,137 | $27,299 | $59,838 |
| Atlanta | 81,610 | 29,539 | 52,071 |
| Charlotte | 22,419 | 5,586 | 16,833 |
| Tampa | 20,559 | 7,383 | 13,176 |
| Phoenix | 16,025 | 3,933 | 12,092 |
| Dallas | 4,556 | 940 | 3,616 |
| Other | 9,423 | 3,220 | 6,203 |
| Segment Totals | $241,729 | $77,900 | $163,829 |
| Other Non - Office Properties | 2,966 | 1,567 | 1,399 |
| Portfolio Totals | $244,695 | $79,467 | $165,228 |
| Less: Company's share from unconsolidated joint ventures | $(4,534) | $(2,311) | |
| Termination Fees | 2,866 | — | |
| Consolidated Totals | $243,027 | $77,156 |
| Three Months Ended March 31, 2024 | Rental Property Revenues | Rental Property Operating Expenses | NOI |
|---|---|---|---|
| Atlanta | $76,439 | $27,281 | $49,158 |
| Austin | 71,005 | 25,235 | 45,770 |
| Tampa | 19,331 | 7,386 | 11,945 |
| Phoenix | 14,602 | 3,491 | 11,111 |
| Charlotte | 14,383 | 4,018 | 10,365 |
| Dallas | 4,440 | 981 | 3,459 |
| Other | 8,293 | 2,797 | 5,496 |
| Segment Totals | $208,493 | $71,189 | $137,304 |
| Other Non - Office Properties | $2,123 | $802 | $1,321 |
| Portfolio Totals | $210,616 | $71,991 | $138,625 |
| Less: Company's share from unconsolidated joint ventures | $(2,268) | $(916) | |
| Termination Fees | 470 | — | |
| Consolidated Totals | $208,818 | $71,075 |
The following reconciles Net Operating Income from net income for each of the periods presented ($ in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Net Income | $21,093 | $13,451 |
| Fee income | (496) | (379) |
| Termination fee income | (2,866) | (470) |
| Other income | (6,805) | (44) |
| General and administrative expenses | 10,709 | 9,214 |
| Interest expense | 36,774 | 28,908 |
| Depreciation and amortization | 102,114 | 86,230 |
| Reimbursed expenses | 177 | 140 |
| Other expenses | 422 | 672 |
| Loss (income) from unconsolidated joint ventures | 1,883 | (348) |
| Net operating income from unconsolidated joint ventures | 2,223 | 1,352 |
| Gain on investment property transactions | — | (101) |
| Net Operating Income | $165,228 | $138,625 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.