Close

Form 8-K PARKWAY PROPERTIES INC For: May 05

May 5, 2016 4:36 PM EDT

 

 

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): May 5, 2016

 

 

PARKWAY PROPERTIES, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

Maryland   1-11533   74-2123597
(State or Other Jurisdiction   (Commission File Number)   (IRS Employer
of Incorporation)   Identification No.)    

 

Bank of America Center, 390 North Orange Avenue, Suite 2400, Orlando, FL 32801

(Address of Principal Executive Offices, including zip code)

 

(407) 650-0593

(Registrant's telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

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))

 

 

 

 

ITEM 2.02. Results of Operations and Financial Condition

 

On May 5, 2016, Parkway Properties, Inc. (the “Company”) issued a press release regarding its results of operations for the quarter ended March 31, 2016. A copy of this press release is furnished hereto as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

 

On May 6, 2016, the Company will hold its earnings conference call for the quarter ended March 31, 2016, at 9:00 a.m. Eastern Time.

 

The information furnished to the SEC pursuant to this item is furnished in connection with the public release of information in the press release on May 5, 2016 and on the Company's May 6, 2016 earnings conference call.

 

The information set forth in Items 2.02, 7.01 and 9.01 of this Current Report on Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by reference into any filing of Parkway Properties, Inc., whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 

ITEM 7.01. Regulation FD Disclosure

 

Following the issuance of the press release on May 5, 2016 announcing the Company's results for the quarter ended March 31, 2016, the Company made available supplemental information regarding the Company's operations. A copy of the Company's Supplemental Financial and Portfolio Information for the quarter ended March 31, 2016 is available on the Company's website at www.pky.com.

 

ITEM 9.01. Financial Statements and Exhibits

 

(d)Exhibits.

 

99.1Press Release of Parkway Properties, Inc. dated May 5, 2016, announcing the results of operations of Parkway Properties, Inc. for the quarter ended March 31, 2016.

 

 

 

 

SIGNATURES

 

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

 

Date: May 5, 2016

  

  PARKWAY PROPERTIES, INC.
   
   
  By:  /s/ Jeremy R. Dorsett
    Jeremy R. Dorsett
Executive Vice President and General Counsel

 

 

 

Exhibit 99.1
 

Parkway Reports First Quarter 2016 Results

ORLANDO, Fla., May 5, 2016 /PRNewswire/ -- Parkway Properties, Inc. (NYSE: PKY) today announced results for its first quarter ended March 31, 2016.

Logo - http://photos.prnewswire.com/prnh/20030513/PARKLOGO

Highlights for First Quarter 2016 and Subsequent Events

  • Reported first quarter FFO of $0.34 per diluted share
  • Reduced net debt to adjusted EBITDA multiple to 6.1x at March 31, 2016 from 6.4x at December 31, 2015 and 7.1x at March 31, 2015
  • First quarter occupancy of 89.0%, with the portfolio 90.8% leased
  • Entered into a definitive agreement with Cousins Properties Incorporated (NYSE: CUZ) for a stock-for-stock merger and subsequent spin-off of the Houston-based assets of both companies into a new publicly traded REIT

"After substantially completing our aggressive capital recycling program in 2015, we immediately implemented a G&A optimization program, and we're delighted that our strong first quarter results already reflect significant G&A expense reduction," stated James R. Heistand, President and Chief Executive Officer of Parkway. "While our occupancy was down this quarter due to the expected contraction of 303,000 square feet at CityWestPlace I, we are starting to realize the benefits of our strong leasing activity over the past year at our other assets, which led to same-store recurring cash NOI growth of 7.3%, at Parkway's share. Additionally, we continue to improve our balance sheet, as our net debt to adjusted EBITDA multiple dropped to 6.1x and coverage ratios remained strong. Subsequent to quarter end, we used available cash on our balance sheet to repay all of our remaining 2016 debt maturities which had an average cash interest rate of 6.1%."

For the first quarter 2016, funds from operations ("FFO") were $40.1 million, or $0.34 per diluted share for Parkway Properties LP's real estate portfolio, in which Parkway owns an interest (the "Parkway Portfolio"). Funds available for distribution ("FAD") were $16.6 million, or $0.14 per diluted share for the Parkway Portfolio.

A reconciliation of FFO and FAD to net income is included below. Net income to common stockholders and FFO and FAD for the Parkway Portfolio for the three months ended March 31, 2016, as well as a comparison to the same period of the prior year, are as follows:

(Amounts in thousands, except per share data)





Three Months Ended March 31



2016


2015



Amount

Per Share


Amount

Per Share


Net Income– Common Stockholders – Basic

$

61,393

$

0.55


$

7,275

$

0.07


Wtd. Avg. Basic Shares

111,658



111,216














Funds From Operations

$

40,070

$

0.34


$

39,672

$

0.34


Funds Available for Distribution

$

16,597

$

0.14


$

21,945

$

0.19


Wtd. Avg. Diluted Shares/Units

116,687



116,531
















Operational Results

Occupancy at the end of the first quarter 2016 was 89.0%, compared to 90.7% at the end of the prior quarter. Including leases that have been signed but have yet to commence, the Company's leased percentage at the end of the first quarter 2016 was 90.8%, compared to 92.7% at the end of the prior quarter. Excluding the previously announced 303,000-square-foot contraction at CityWestPlace I in Houston, Texas, occupancy at the end of the first quarter 2016 was 91.0%, and the Company's leased percentage at the end of the first quarter 2016 was 92.8%.

Parkway's share of recurring same-store net operating income ("NOI") for the Parkway Portfolio was $50.1 million on a GAAP basis during the first quarter 2016, which was a decrease of $1.6 million, or 3.1%, compared to the same period of the prior year. On a cash basis, the Company's share of recurring same-store NOI for the Parkway Portfolio was $42.2 million, which was an increase of $2.9 million, or 7.3%, compared to the same period of the prior year.

The Company's portfolio GAAP NOI margin was 61.4% at Parkway's share during the first quarter 2016, compared to 61.6% during the same period of the prior year.

Leasing Activity

During the first quarter 2016, Parkway signed a total of 385,000 square feet of leases at an average rent per square foot of $33.81 and at an average cost of $4.98 per square foot per year.

New & Expansion Leasing – During the first quarter 2016, Parkway signed 80,000 square feet of new leases at an average rent per square foot of $36.69 and at an average cost of $7.38 per square foot per year.

Expansion leases during the quarter totaled 25,000 square feet at an average rent per square foot of $33.90 and at an average cost of $6.03 per square foot per year.

Renewal Leasing – Customer retention during the first quarter 2016 was 55.2%. Excluding the previously announced 303,000-square-foot contraction at CityWestPlace I in Houston, Texas, customer retention for the first quarter 2016 was 87.6%. The Company signed 280,000 square feet of renewal leases at an average rent per square foot of $32.98, representing a 6.2% rate decrease from the expiring rate. The rate decrease in renewal leasing is principally attributable to renewal activity in Jacksonville and Tampa, Florida. The average cost of renewal leases was $4.16 per square foot per year.

Significant operational and leasing statistics for the quarter as compared to prior quarters are as follows:



For the Three Months Ended



03/31/16


12/31/15


09/30/15


06/30/15


03/31/15

Ending Occupancy


89.0%


90.7%


90.0%


90.4%


89.3%

Customer Retention


55.2%


81.9%


86.6%


62.0%


81.1%

Square Footage of Total Leases Signed (in thousands)


385


631


734


687


642

Average Revenue Per Square Foot Per Year of Total Leases Signed


$33.81


$31.55


$32.12


$28.92


$30.39

Average Cost Per Square Foot Per Year of Total Leases Signed


$4.98


$5.32


$6.19


$5.64


$5.76

Acquisition and Disposition Activity

On January 22, 2016, the Company completed the sale of 5300 Memorial, a 154,000 square foot office building, and Town & Country, a 149,000 square foot office building, both located in Houston, Texas, for an aggregate gross sale price of $60.0 million. The Company recognized a gain on the sale of 5300 Memorial and Town & Country of approximately $37.8 million in the first quarter of 2016.

On February 5, 2016, the Company completed the sale of 80.0% of its interest in Courvoisier Centre, a 343,000 square foot office building complex located in Miami, Florida, at a gross asset value of $175.0 million. The Company retained a 20.0% interest in the asset through a newly formed joint venture and will continue to perform the property management and leasing services for the asset. Simultaneously with the closing of the joint venture transaction, the joint venture closed on a $106.5 million first mortgage secured by the asset, which has a fixed interest rate of 4.6%, matures in March 2026 and is interest only through maturity. The recapitalization of Courvoisier Centre resulted in net proceeds to the Company of $154.3 million. The Company recognized a gain of approximately $25.3 million on the recapitalization of the asset in the first quarter of 2016.

Subsequent Events

On April 6, 2016, the Company paid in full at par the $114.0 million mortgage debt secured by CityWestPlace I&II and expects to recognize a gain on extinguishment of debt of approximately $150,000 in the second quarter of 2016.

On April 11, 2016, the Company paid in full at par the $47.9 million mortgage debt secured by Lincoln Place and expects to recognize a gain on extinguishment of debt $308,000 in the second quarter of 2016.

On April 28, 2016, the Company entered into a definitive merger agreement pursuant to which the Company will merge with and into an affiliate of Cousins Properties Incorporated ("Cousins") in a stock-for-stock merger (the "Merger") and the combined company then will spin-off the combined Houston-based assets into a new publicly traded REIT ("HoustonCo"). Under the terms of the merger agreement, the Company's stockholders will receive 1.63 shares of newly issued Cousins common stock in exchange for each issued and outstanding share of common stock of the Company as of the effective time of the merger. Pursuant to the merger agreement, on the business day following the merger's completion, the combined company will effect a taxable spin-off of HoustonCo via a special dividend of shares of HoustonCo to be distributed pro rata to its stockholders on a one-for-one basis (the "Spin-Off" and together with the Merger, the "Merger Transaction"). Upon completion of the Spin-Off, Cousins' and the Company's stockholders will own approximately 52.0% and 48.0%, respectively, of each of Cousins and HoustonCo. The Merger Transaction is subject to certain closing conditions, including but not limited to stockholder approval by the stockholders of each of the Company and Cousins. The Company can provide no assurances when the Merger Transaction will close, if at all.

Capital Structure

At March 31, 2016, the Company had no outstanding debt under its unsecured revolving credit facility, $550.0 million outstanding under its unsecured term loans and held $251.5 million in cash and cash equivalents, of which $235.0 million of cash and cash equivalents was Parkway's share. Parkway's share of secured debt totaled $1.1 billion at March 31, 2016.

At March 31, 2016, the Company's net debt to adjusted EBITDA multiple was 6.1x, using the quarter's annualized adjusted EBITDA after adjusting for the impact of investment activity completed during the period, as compared to 6.4x at December 31, 2015, and 7.1x at March 31, 2015.

Common Dividend

The Company's previously announced first quarter cash dividend of $0.1875 per share, which represents an annualized dividend of $0.75 per share, was paid on March 30, 2016 to stockholders of record as of March 16, 2016.

Outlook

Given the Company's announcement on April 29, 2016 regarding the signed definitive merger agreement with Cousins, the Company is not providing an outlook for the remainder of 2016 or updating or affirming its previously issued guidance range for the full-year 2016 for its earnings per diluted share ("EPS") or FFO per diluted share.

Webcast and Conference Call

The Company will conduct its first quarter earnings conference call on Friday, May 6, 2016 at 9:00 a.m. Eastern Time. To participate in the conference call, please dial 877-407-3982, or 1-201-493-6780 for international participants, at least five minutes prior to the scheduled start time. A live audio webcast will also be available on the Company's website (www.pky.com). A taped replay of the call can be accessed 24 hours a day through May 20, 2016, by dialing 877-870-5176, or 1-858-384-5517 for international callers, and using the passcode 13634114.

About Parkway Properties

Parkway Properties, Inc. is a fully integrated, self-administered and self-managed real estate investment trust specializing in the acquisition, ownership, development and management of quality office properties in higher growth submarkets in the Sunbelt region of the United States. Parkway owns or has an interest in 34 office properties located in six states with an aggregate of approximately 14.0 million square feet of leasable space as of April 1, 2016. Fee-based real estate services are offered through wholly owned subsidiaries of the Company, which in total manage and/or lease approximately 2.7 million square feet for third-party owners as of April 1, 2016.

Additional Information about the Proposed Transactions and Where to Find it

In connection with the proposed transaction, Cousins intends to file with the SEC a registration statement on Form S-4 that will include a joint proxy statement of Cousins and Parkway that also constitutes a prospectus of Cousins. Investors and security holders are urged to read the joint proxy statement/prospectus and other relevant documents filed with the SEC, when they become available, because they will contain important information about the proposed transaction. Investors and security holders may obtain free copies of these documents, when they become available, and other documents filed with the SEC at www.sec.gov. In addition, investors and security holders may obtain free copies of the documents filed with the SEC by Cousins by contacting Cousins Investor Relations at (404) 407-1898. Investors and security holders may obtain free copies of the documents filed with the SEC by Parkway by contacting Parkway Investor Relations at (407) 650-0593.

Cousins and Parkway and their respective directors and executive officers and other members of management and employees may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about Cousins' directors and executive officers is available in Cousins' proxy statement for its 2016 Annual Meeting, which was filed with the SEC on March 22, 2016. Information about directors and executive officers of Parkway is available in the proxy statement for its 2016 Annual Meeting, which was filed with the SEC on March 28, 2016. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the definitive joint proxy statement/prospectus and other relevant materials filed with the SEC regarding the merger when they become available. Investors should read the definitive joint proxy statement/prospectus carefully before making any voting or investment decisions when it becomes available before making any voting or investment decisions. You may obtain free copies of these documents from Cousins or Parkway using the sources indicated above.

This communication and the information contained herein shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.

Forward Looking Statements

Certain statements in this press release that are not in the present or past tense or that discuss the Company's expectations (including any use of the words "anticipate," "assume," "believe," "estimate," "expect," "intend," "forecast," "guidance," "intend," "may," "might," "outlook," "plan," "potential," "project," "result," "seek," "should," "will" or similar expressions) are forward-looking statements within the meaning of the federal securities laws and as such are based upon the Company's current beliefs as to the outcome and timing of future events. There can be no assurance that actual future developments affecting the Company will be those anticipated by the Company. Examples of forward-looking statements include projections relating to fully diluted EPS, share of depreciation and amortization, net gains on sales of real estate, reported FFO per share, recurring FFO per share, nonrecurring items, net operating income, cap rates, internal rates of return, dividend payment rates, FFO accretion, capital improvements, expected sources of financing, the timing of closing of acquisitions, dispositions or other transactions, including the proposed Merger Transaction, the ability to complete acquisitions and dispositions, including the proposed Merger Transaction, and the risks associated therewith, statements about the benefits of the proposed Merger Transaction, including future financial and operating results, plans, objections, expectations, and intentions, and descriptions relating to these expectations. These forward-looking statements involve risks and uncertainties (some of which are beyond the control of the Company) and are subject to change based upon various factors including, but not limited to, the following risks and uncertainties: changes in the real estate industry and in performance of the financial markets; the actual or perceived impact of U.S. monetary policy; competition in the leasing market; the demand for and market acceptance of the Company's properties for rental purposes; oversupply of office properties in the Company's geographic markets; the amount and growth of the Company's expenses; customer financial difficulties and general economic conditions, including increasing interest rates and changes in the prices of commodities, as well as economic conditions in the Company's geographic markets; defaults or non-renewal of leases; risks associated with joint venture partners; risks associated with the ownership and development of real property, including risks related to natural disasters; risks associated with property acquisitions; the failure to acquire or sell properties as and when anticipated; illiquidity of real estate; termination or non-renewal of property management contracts; the bankruptcy or insolvency of companies for which the Company provides property management services or the sale of these properties; the outcome of claims and litigation involving or affecting the Company; the ability to satisfy conditions necessary to close pending transactions and the ability to successfully integrate businesses, including the proposed Merger Transaction; risks associated with the ability to consummate the proposed Merger Transaction and the transactions contemplated thereby; the ability to realize anticipated benefits and synergies of the proposed Merger Transaction; the potential impact of announcement or consummation of the proposed Merger Transaction on relationships, including with tenants, employees, customers and competitors; compliance with environmental and other regulations, including real estate and zoning laws; the Company's inability to obtain financing; the Company's inability to use net operating loss carry forwards; the Company's failure to maintain its status as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended; the unfavorable outcome of any legal proceedings that have been or may be instituted against the Company, Cousins or any company spun-off by the combined company; and other risks and uncertainties detailed from time to time in the Company's SEC filings. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, the Company's business, financial condition, liquidity, cash flows and financial results could differ materially from those expressed in the Company's forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and it is not possible for us to predict the occurrence of those matters or the manner in which they may affect us. The Company does not undertake to update forward-looking statements except as may be required by law.

Company's Use of Non-GAAP Financial Measures

FFO, FAD and NOI, including related per share amounts, are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs and should be evaluated along with GAAP net income and income per diluted share (the most directly comparable GAAP measures), as well as cash flow from operating activities, investing activities and financing activities, in evaluating the operating performance of the Company. Management believes that FFO, FAD and NOI are helpful to investors as supplemental performance measures because these measures exclude the effect of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, these non-GAAP measures can facilitate comparisons of operating performance between periods and among other equity REITs. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP. FFO, FAD and NOI do not represent cash generated from operating activities in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs as disclosed in the Company's Consolidated Statements of Cash Flows. FFO, FAD and NOI should not be considered as an alternative to net income as an indicator of the Company's operating performance or as an alternative to cash flows as a measure of liquidity. The Company's calculation of these non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

FFO – Parkway computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts ("NAREIT"), which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition. FFO is defined by NAREIT as net income (computed in accordance with GAAP), reduced by preferred dividends, excluding gains or losses from the sale of previously depreciable real estate assets, impairment charges related to depreciable real estate under GAAP, plus depreciation and amortization related to depreciable real estate, and after adjustments to derive our pro rata share of FFO of consolidated and unconsolidated joint ventures. Further, we do not adjust FFO to eliminate the effects of non-recurring charges. FFO measures 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest.

Recurring FFO – In addition to FFO, Parkway also discloses recurring FFO, which excludes Parkway's share of non-cash adjustments for interest rate swaps, realignment expenses, adjustments for non-recurring lease termination fees, gains and losses on extinguishment of debt, acquisition costs or other unusual items. Although this is a non-GAAP measure that differs from NAREIT's definition of FFO, the Company believes it provides a meaningful presentation of operating performance. Recurring FFO measures 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest.

FAD – There is not a generally accepted definition established for FAD. Therefore, the Company's measure of FAD may not be comparable to FAD reported by other REITs. Parkway defines FAD as FFO, excluding straight line rent adjustments, amortization of above and below market leases, share-based compensation expense, acquisition costs, amortization of loan costs, other non-cash charges, gain or loss on extinguishment of debt, amortization of mortgage interest premium and reduced by recurring non-revenue enhancing capital expenditures for building improvements, tenant improvements and leasing costs. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of FAD on the same basis. FAD measures 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest.

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA Parkway defines EBITDA as net income before interest expense, income taxes and depreciation and amortization. Parkway further defines Adjusted EBITDA, a non-GAAP financial measure, as net income before interest expense, income taxes, depreciation and amortization expense, acquisition costs, gains and losses on early extinguishment of debt, impairment of real estate, share-based compensation expense, realignment expenses, and gains and losses on sales of real estate. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of Adjusted EBITDA on the same basis. Adjusted EBITDA does not represent cash generated from operating activities in accordance with GAAP, and should not be considered an alternative to operating income or net income as an indicator of performance or as an alternative to cash flows from operating activities as an indicator of liquidity. Adjusted EBITDA measures 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest.

Net Operating Income (NOI) - Parkway defines net operating income ("NOI") as income from office properties less property operating expenses. NOI measures 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest.

Same-Store Properties - Parkway defines same-store properties as those properties that were owned for the entire current and prior year reporting periods and excludes properties classified as discontinued operations or which meet held for sale criteria. Same-store net operating income ("SSNOI") includes income from real estate operations less property operating expenses (before interest and depreciation and amortization) for same-store properties. Recurring SSNOI includes adjustments for non-recurring lease termination fees or other unusual items. SSNOI as computed by Parkway may not be comparable to SSNOI reported by other REITs that do not define the measure exactly as we do. SSNOI is a supplemental industry reporting measurement used to evaluate the performance of the Company's investments in real estate assets.

Contact:
Parkway Properties, Inc.
David R. O'Reilly
Executive Vice President and Chief Financial Officer
Bank of America Center
390 N. Orange Ave., Suite 2400
Orlando, FL 32801
(407) 650-0593
www.pky.com

PARKWAY PROPERTIES, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)






March 31,


December 31,


2016


2015


(Unaudited)


(Unaudited)

Assets




Real estate related investments:




Office properties

$                   3,220,552


$                   3,332,021

Accumulated depreciation

(330,231)


(308,772)


2,890,321


3,023,249





Mortgage loan receivable

3,310


3,331

Investment in unconsolidated joint ventures

45,767


39,592


2,939,398


3,066,172





Receivables and other assets:




Rents and fees receivable, net

2,561


856

Straight line rents receivable

93,392


86,138

Other receivables

7,041


9,952

Unamortized lease costs

150,275


148,901

Escrows and other deposits

38,383


40,444

Prepaid assets

3,600


3,412

Investment in preferred interest

3,500


3,500

Fair value of interest rate swaps

-


474

Deferred tax asset - non-current

4,871


4,999

Other assets

711


858

Land available for sale

175


175

Intangible assets, net

132,021


146,688

Assets held for sale

-


21,373

Management contracts, net

189


378

Cash and cash equivalents

251,499


74,961

Total assets

$                   3,627,616


$                   3,609,281













Liabilities




Notes payable to banks

$                      543,196


$                      542,880

Mortgage notes payable         

1,234,599


1,235,502

Accounts payable and other liabilities:




Corporate payables

3,623


4,077

Deferred tax liability - non-current

813


793

Accrued payroll

1,406


4,845

Fair value of interest rate swaps

12,824


9,026

Interest payable

5,803


5,944

Property payables:




Accrued expenses and accounts payable

52,201


55,322

Accrued property taxes

15,393


22,857

Prepaid rents

17,085


18,787

Deferred revenue

102


25

Security deposits

5,927


7,135

Unamortized below market leases

58,636


64,874

Liabilities related to assets held for sale

-


1,003

Total liabilities

1,951,608


1,973,070









Equity




Parkway Properties, Inc. stockholders' equity:




Common stock, $.001 par value, 215,500,000 shares authorized 




and 111,713,277 and 111,631,153 shares issued and




outstanding in 2016 and 2015, respectively

112


112

Limited voting stock, $.001 par value, 4,500,000 shares 




authorized and 4,213,104 shares issued and outstanding

4


4

Additional paid-in capital               

1,856,271


1,854,913

Accumulated other comprehensive loss

(10,307)


(6,199)

Accumulated deficit             

(419,619)


(460,131)

    Total Parkway Properties, Inc. stockholders' equity

1,426,461


1,388,699

Noncontrolling interests

249,547


247,512

    Total equity

1,676,008


1,636,211

    Total liabilities and equity

$                   3,627,616


$                   3,609,281





PARKWAY PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)












Three Months Ended



March 31,



2016


2015



(Unaudited)







Revenues





Income from office properties

$                109,628


$                116,915


Management company income

1,436


2,765


Sale of condominium units

-


4


Total revenues

111,064


119,684







Expenses  





Property operating expense

42,933


44,994


Management company expenses

674


2,720


Cost of sales - condominium units

-


202


Depreciation and amortization

41,940


49,136


Impairment loss on real estate

-


1,000


General and administrative 

6,999


8,884


Acquisition costs

-


471


Total expenses  

92,546


107,407







Operating income  

18,518


12,277







Other income and expenses





Interest and other income

244


170


Equity in earnings of unconsolidated joint ventures

249


162


Net gains on sale of real estate

63,020


14,316


Gain on extinguishment of debt

-


79


Interest expense

(16,915)


(19,198)







Income before income taxes

65,116


7,806







Income tax expense

(575)


(192)







Net income  

64,541


7,614


Net income attributable to noncontrolling interests - unit holders

(2,655)


(348)


Net (income) loss attributable to noncontrolling interests - real estate partnerships

(493)


9


Net income for Parkway Properties, Inc. and attributable to common stockholders

$                  61,393


$                   7,275







Net income per common share attributable to Parkway Properties, Inc.:





Basic net income attributable to Parkway Properties, Inc.

$                     0.55


$                     0.07


Diluted net income attributable to Parkway Properties, Inc.

$                     0.55


$                     0.07







Weighted average shares outstanding:





Basic

111,658


111,216


Diluted

116,687


116,531







PARKWAY PROPERTIES, INC.

RECONCILIATION OF FUNDS FROM OPERATIONS AND FUNDS AVAILABLE

FOR DISTRIBUTION TO NET INCOME AT PARKWAY'S SHARE

(In thousands, except per share data)







Three Months Ended



March 31,



2016


2015



(Unaudited)







Net income for Parkway Properties, Inc.

$             61,393


$               7,275







Adjustments to net income for Parkway Properties, Inc.:





Depreciation and amortization

39,042


45,365


Noncontrolling interest - unit holders

2,655


348


Impairment loss on depreciable real estate

-


1,000


Net gains on sale of real estate

(63,020)


(14,316)


Funds from operations attributable to the operating partnership

$             40,070


$             39,672







Adjustments to derive recurring funds from operations:





Non-recurring lease termination fee income

(184)


(959)


Gain on extinguishment of debt

-


(79)


Acquisition costs

-


471


Non-cash adjustment for interest rate swap

(16)


248


Recurring funds from operations attributable to the operating partnership

$             39,870


$             39,353







Funds available for distribution





Funds from operations

$             40,070


$             39,672


Add (deduct):





Straight-line rents

(8,256)


(8,296)


Amortization of below market leases, net

(2,845)


(4,615)


Amortization of share-based compensation

1,517


1,736


Acquisition costs

-


471


Amortization of loan costs

732


671


Non-cash adjustment for interest rate swap

(16)


248


Gain on extinguishment of debt

-


(79)


Amortization of mortgage interest premium 

(3,478)


(3,006)


Recurring capital expenditures: (1)





Building improvements

(1,760)


(823)


Tenant improvements - new leases

(1,236)


(144)


Tenant improvements - renewal leases

(2,337)


(908)


Leasing costs - new leases

(2,490)


(1,892)


Leasing costs - renewal leases

(3,304)


(1,090)


Total recurring capital expenditures

(11,127)


(4,857)


Funds available for distribution attributable to the operating partnership

$             16,597


$             21,945







Diluted per common share/unit information (**)





FFO per share

$                 0.34


$                 0.34


Recurring FFO per share

$                 0.34


$                 0.34


FAD per share

$                 0.14


$                 0.19


Dividends paid

$             0.1875


$             0.1875


Dividend payout ratio for FFO

55.1%


55.1%


Dividend payout ratio for recurring FFO

55.1%


55.1%


Dividend payout ratio for FAD

133.9%


98.7%







Other supplemental information 





Recurring capital expenditures

$             11,127


$               4,857


Upgrades on acquisitions

17,794


11,165


Total real estate improvements and leasing costs (1)

$             28,921


$             16,022







**Information for diluted computations:





Basic common shares/units outstanding

116,490


116,330


Dilutive effect of other share equivalents

197


201


Diluted weighted average shares/units outstanding

116,687


116,531







(1) Development costs related to Hayden Ferry III are not included in these amounts. See Schedule of Development Activity on page 22.



PARKWAY PROPERTIES, INC.

EBITDA, ADJUSTED EBITDA, COVERAGE RATIOS AND CAPITALIZATION INFORMATION

(In thousands, except per share, percentage and multiple data)



For the Three Months Ended or At


3/31/2016


12/31/2015


9/30/2015


6/30/2015


3/31/2015













Net income for Parkway Properties, Inc.

$            61,393


$              8,677


$            37,251


$            14,132


$              7,275













Adjustments at Parkway's share to net income for Parkway Properties, Inc.:











Interest expense

14,215


14,822


14,256


14,700


15,795


Depreciation and amortization

39,042


44,333


42,398


43,706


45,365


Income tax expense

575


894


491


326


192


EBITDA

115,225


68,726


94,396


72,864


68,627


Amortization of loan costs

732


716


708


824


671


Non-cash adjustment for interest rate swap

(16)


(52)


217


(43)


248


(Gain) loss on extinguishment of debt

-


575


210


3,831


(79)


Noncontrolling interest - unit holders 

2,655


375


1,617


607


348


Acquisition costs

-


1,306


101


196


471


Amortization of share-based compensation

1,517


1,410


1,653


1,726


1,736


Net gains on sale of real estate 

(63,020)


(3,819)


(42,309)


(24,922)


(14,316)


Gain on sale of unconsolidated property

-


(9,754)


-


-


-


Impairment loss on real estate

-


-


-


4,400


1,000


Realignment expenses

-


520


-


-


-


Adjusted EBITDA 

$            57,093


$            60,003


$            56,593


$            59,483


$            58,706













Interest coverage ratio

4.0


4.0


4.0


4.0


3.7













Fixed charge coverage ratio 

3.4


3.4


3.3


3.5


3.1













Capitalization information











Mortgage notes payable at Parkway's share

$        1,057,609


$        1,034,972


$        1,007,528


$        1,007,589


$        1,109,338


Notes payable to banks

550,000


550,000


550,000


600,000


593,000


Parkway's share of total debt 

1,607,609


1,584,972


1,557,528


1,607,589


1,702,338


Less:  Parkway's share of cash and cash equivalents 

(235,000)


(57,974)


(88,878)


(47,142)


(37,323)


Parkway's share of net debt 

1,372,609


1,526,998


1,468,650


1,560,447


1,665,015













Shares of common stock and operating units outstanding

116,546


116,464


116,424


116,391


116,372


Stock price per share at period end

$              15.66


$              15.63


$              15.56


$              17.44


$              17.35


Market value of common equity

$        1,825,110


$        1,820,332


$        1,811,557


$        2,029,859


$        2,019,054


Total market capitalization (including net debt)

$        3,197,719


$        3,347,330


$        3,280,207


$        3,590,306


$        3,684,069


Net debt as a percentage of market capitalization

42.9%


45.6%


44.8%


43.5%


45.2%













Adjusted EBITDA annualized

$           228,372


$           240,012


$           226,372


$           237,932


$           234,824


Adjustment to annualize investment activities (1)

(2,502)


(1,829)


(2,747)


(4,011)


606


Adjusted EBITDA - annualized investment activities

$           225,870


$           238,183


$           223,625


$           233,921


$           235,430


Net debt to Adjusted EBITDA multiple

6.1


6.4


6.6


6.7


7.1













(1)  Adjustment to annualized investment activities represents the implied annualized impact of any acquisition or disposition activity for the period. 












PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME 

(In thousands, except number of properties data)

























Three Months Ended March 31, 2016 and 2015






Net Operating Income


Average Occupancy


Square

Number of

Percentage










Feet

Properties

of Portfolio


2016


2015


2016


2015













Same-store properties:












Wholly owned 

10,639

24

70.0%


$       46,672


$       48,765


87.3%


88.3%

Fund II

1,950

5

13.5%


8,994


9,995


95.2%


96.6%

Total same-store properties

12,589

29

83.5%


$       55,666


$       58,760


88.6%


89.6%

Net operating income from  












consolidated office properties

13,468

32

100.0%


$       66,695


$       71,921





























The following table is a reconciliation of net income to Same-Store net operating income (SSNOI) and Recurring SSNOI:




















Three Months Ended









March 31,










2016


2015

















Net income for Parkway Properties, Inc.



$       61,393


$         7,275





Add (deduct):











Interest expense




16,915


19,198





Gain on extinguishment of debt



-


(79)





Depreciation and amortization




41,940


49,136





Management company expenses




674


2,720





Income tax expense




575


192





General and administrative  




6,999


8,884





Acquisition costs




-


471





Equity in earnings of unconsolidated joint ventures



(249)


(162)





Sale of condominium units




-


(4)





Cost of sales - condominium units



-


202





Net income attributable to noncontrolling interests 



3,148


339





Net gains on sale of real estate




(63,020)


(14,316)





Impairment loss on real estate




-


1,000





Management company income




(1,436)


(2,765)





Interest and other income 




(244)


(170)





Net operating income from consolidated office properties


66,695


71,921





Less:  Net operating income from non same-store properties


(11,029)


(13,161)





Same-store net operating income (SSNOI)



55,666


58,760





Less: non-recurring lease termination fee income



(184)


(824)





Recurring SSNOI





$       55,482


$       57,936

















Parkway's share of SSNOI




$       50,331


$       52,571

















Parkway's share of recurring SSNOI



$       50,147


$       51,747

















PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

THREE MONTHS ENDED MARCH 31, 2016 AND 2015

(In thousands)






















Consolidated


Parkway's Share




 Dollar 

Percentage




 Dollar 

Percentage


2016

2015

 Change 

Change


2016

2015

 Change 

Change

Same-store assets GAAP NOI:










Revenues










Wholly-owned properties

$      76,921

$    76,847

$          74

0.1%


$    76,921

$    76,847

$          74

0.1%

Fund II 

15,594

15,673

(79)

(0.5)%


4,137

4,081

56

1.4%

Unconsolidated joint ventures

-

-

-

-


1,603

1,481

122

8.2%

Total same-store GAAP revenue 

92,515

92,520

(5)

-%


82,661

82,409

252

0.3%

Expenses










Wholly-owned properties

30,249

28,082

2,167

7.7%


30,249

28,082

2,167

7.7%

Fund II

6,600

5,678

922

16.2%


1,671

1,421

250

17.6%

Unconsolidated joint ventures

-

-

-

-


410

335

75

22.4%

Total same-store GAAP expenses

36,849

33,760

3,089

9.1%


32,330

29,838

2,492

8.4%

NOI - GAAP

$      55,666

$    58,760

$     (3,094)

(5.3)%


$    50,331

$    52,571

$     (2,240)

(4.3)%

Net margin - GAAP

60.2%

63.5%

(3.3)%



60.9%

63.8%

(2.9)%












Acquisitions & Development Properties










Revenues










Wholly-owned properties

$      13,538

$      3,487

$    10,051



$    13,538

$      3,487

$    10,051


Fund II 

1,716

-

1,716



1,201

-

1,201


Unconsolidated joint ventures

-

-

-



-

-

-


Total acquisitions GAAP revenue

15,254

3,487

11,767



14,739

3,487

11,252


Expenses










Wholly-owned properties

4,715

1,491

3,224



4,715

1,491

3,224


Fund II 

320

25

295



224

18

206


Unconsolidated joint ventures

-

-

-



-

-

-


Total acquisitions GAAP expenses

5,035

1,516

3,519



4,939

1,509

3,430


NOI

$      10,219

$      1,971

$      8,248



$      9,800

$      1,978

$      7,822


Net margin

67.0%

56.5%

10.5%



66.5%

56.7%

9.8%












Office assets sold or held for sale










Revenues










Wholly-owned properties

$        1,859

$    18,184

$   (16,325)



$      1,560

$    17,472

$   (15,912)


Fund II 

-

2,724

(2,724)



-

817

(817)


Unconsolidated joint ventures

-

-

-



36

816

(780)


Total sold properties GAAP revenue

1,859

20,908

(19,049)



1,596

19,105

(17,509)


Expenses










Wholly-owned properties

1,044

8,538

(7,494)



909

8,042

(7,133)


Fund II 

5

1,180

(1,175)



2

354

(352)


Unconsolidated joint ventures

-

-

-



31

583

(552)


Total sold properties GAAP expenses

1,049

9,718

(8,669)



942

8,979

(8,037)


NOI

$           810

$    11,190

$   (10,380)



$         654

$    10,126

$     (9,472)












Total portfolio










Revenues










Wholly-owned properties

$      92,318

$    98,518

$     (6,200)



$    92,019

$    97,806

$     (5,787)


Fund II 

17,310

18,397

(1,087)



5,338

4,898

440


Unconsolidated joint ventures

-

-

-



1,639

2,297

(658)


Total revenues

$    109,628

$  116,915

$     (7,287)



$    98,996

$  105,001

$     (6,005)












Expenses










Wholly-owned properties

36,008

38,111

(2,103)



35,873

37,615

(1,742)


Fund II 

6,925

6,883

42



1,897

1,793

104


Unconsolidated joint ventures

-

-

-



441

918

(477)


Total expenses

$      42,933

$    44,994

$     (2,061)



$    38,211

$    40,326

$     (2,115)












NOI

$      66,695

$    71,921

$     (5,226)



$    60,785

$    64,675

$     (3,890)


Net margin

60.8%

61.5%




61.4%

61.6%













Same-store assets recurring GAAP NOI:










Total same-store GAAP revenue 

$      92,515

$    92,520

$           (5)

-%


$    82,661

$    82,409

$         252

0.3%

Non-recurring lease termination fee income

(184)

(824)

640

(77.7)%


(184)

(824)

640

(77.7)%

Recurring same-store revenue

92,331

91,696

635

0.7%


82,477

81,585

892

1.1%

Total same-store expenses

36,849

33,760

3,089

9.1%


32,330

29,838

2,492

8.4%

Recurring NOI - GAAP

$      55,482

$    57,936

$     (2,454)

(4.2)%


$    50,147

$    51,747

$     (1,600)

(3.1)%

Recurring net margin - GAAP

60.1%

63.2%

(3.1)%



60.8%

63.4%

(2.6)%












Same-store assets cash NOI:










Total same-store GAAP revenue 

$      92,515

$    92,520

$           (5)

-%


$    82,661

$    82,409

$         252

0.3%

Amortization of below market leases, net

(1,736)

(4,336)

2,600

(60.0)%


(1,882)

(4,531)

2,649

(58.5)%

Straight-line rents

(6,898)

(7,650)

752

(9.8)%


(6,099)

(7,911)

1,812

(22.9)%

Total same-store cash revenue

83,881

80,534

3,347

4.2%


74,680

69,967

4,713

6.7%

Total same-store expenses

36,849

33,760

3,089

9.1%


32,330

29,838

2,492

8.4%

NOI - cash

$      47,032

$    46,774

$         258

0.6%


$    42,350

$    40,129

$      2,221

5.5%

Net margin - cash

56.1%

58.1%

(2.0)%



56.7%

57.4%

(0.7)%












Same-store assets recurring cash NOI:










Total same-store cash revenue

$      83,881

$    80,534

$      3,347

4.2%


$    74,680

$    69,967

$      4,713

6.7%

Non-recurring lease termination fee income

(184)

(824)

640

(77.7)%


(184)

(824)

640

(77.7)%

Recurring same-store cash revenue

83,697

79,710

3,987

5.0%


74,496

69,143

5,353

7.7%

Total same-store expenses

36,849

33,760

3,089

9.1%


32,330

29,838

2,492

8.4%

Recurring NOI - cash

$      46,848

$    45,950

$         898

2.0%


$    42,166

$    39,305

$      2,861

7.3%

Recurring net margin - cash

56.0%

57.6%

(1.6)%



56.6%

56.8%

(0.2)%


























Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings