Attached files

file filename
8-K - FORM 8-K - PARKWAY PROPERTIES INCv446248_8k.htm

Parkway Reports Second Quarter 2016 Results

ORLANDO, Fla., Aug. 8, 2016 /PRNewswire/ -- Parkway Properties, Inc. (NYSE: PKY) today announced results for its second quarter ended June 30, 2016.

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

Highlights for Second Quarter 2016

  • Reported basic and diluted net loss per common share for the second quarter of $0.02
  • Reported second quarter FFO of $0.29 per diluted share
  • Reported second quarter Recurring FFO of $0.34 per diluted share
  • 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

"Parkway's strong second-quarter core operating results continue to validate our strategy of combining best-in-class assets within select Sunbelt submarkets with local operating expertise," stated James R. Heistand, President and Chief Executive Officer of Parkway. "Additionally, we continue to maintain a conservative balance sheet with strong coverage ratios. Finally, as we previously announced, in the second quarter we entered into a definitive agreement with Cousins for a stock-for-stock merger and spin-off of the Houston-based assets of both companies into a new publicly traded REIT named Parkway, Inc. We expect to consummate these transactions, which we believe will enhance shareholder value by creating two separate and highly focused REITs, in the fourth quarter of 2016."

For the second quarter 2016, net loss for Parkway Properties, Inc. ("Parkway" or the "Company") attributable to common stockholders was $2.2 million, or $0.02 per basic and diluted share. For the second quarter 2016, funds from operations ("FFO") was $33.6 million, or $0.29 per diluted share, for Parkway Properties LP's real estate portfolio, in which Parkway owns an interest (the "Parkway Portfolio").

Parkway incurred $6.7 million in expenses related to the proposed merger with Cousins Properties Incorporated ("Cousins") in the second quarter 2016. Recurring FFO, which excluded these merger-related expenses and other non-recurring items, was $39.9 million, or $0.34 per diluted share, for the Parkway Portfolio for the second quarter 2016.

A reconciliation of net income (loss) to FFO and Recurring FFO is presented in the tables attached to this press release. Net income (loss) to common stockholders, FFO and Recurring FFO for the three and six months ended June 30, 2016 as well as a comparison to the prior-year periods, are as follows:

(Amounts in thousands, except per share data)



Three Months Ended June 30,


Six Months Ended June 30,


2016


2015


2016


2015


Amount

Per Basic and Diluted Share


Amount

Per Basic and Diluted Share


Amount

Per Basic and Diluted Share


Amount

Per Basic and Diluted Share

Net Income (Loss) – Common Stockholders

$

(2,159)

$

(0.02)


$

14,132

$

0.13


$

59,234

$

0.53


$

21,407

$

0.19

Wtd. Avg. Basic Shares


111,725





111,543





111,692





111,381



Wtd. Avg. Diluted Shares


111,725





116,666





116,957





116,638























Funds From Operations

$

33,645

$

0.29


$

37,923

$

0.33


$

73,715

$

0.63


$

77,595

$

0.67

Recurring Funds From Operations

$

39,861

$

0.34


$

41,837

$

0.36


$

79,731

$

0.68


$

81,190

$

0.70

Wtd. Avg. Diluted Shares/Units


117,005






116,666





116,957






116,638

























Operational Results

Occupancy at the end of the second quarter 2016 was 89.1%, compared to 89.0% 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 second quarter 2016 was 90.5%, compared to 90.8% at the end of the prior quarter.

Leasing Activity

During the second quarter 2016, Parkway signed a total of 180,000 square feet of leases at an average rent per square foot of $38.58 and at an average cost of $6.94 per square foot per year.

New & Expansion Leasing – During the second quarter 2016, Parkway signed 70,000 square feet of new leases at an average rent per square foot of $39.32 and at an average cost of $7.68 per square foot per year.

Expansion leases during the second quarter 2016 totaled 33,000 square feet at an average rent per square foot of $36.70 and at an average cost of $7.35 per square foot per year.

Renewal Leasing – Customer retention during the second quarter 2016 was 54.2%. The Company signed 77,000 square feet of renewal leases at an average rent per square foot of $38.69, representing a 1.3% rate increase from the expiring rate. The average cost of renewal leases was $5.97 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



06/30/16


3/31/16


12/31/15


09/30/15


06/30/15

Ending Occupancy


89.1%


89.0%


90.7%


90.0 %


90.4%

Customer Retention


54.2%


55.2%


81.9%


86.6%


62.0%

Square Footage of Total Leases Signed (in thousands)


180


385


631


734


687

Average Revenue Per Square Foot Per
Year of Total Leases Signed


$38.58


$33.81


$31.55


$32.12


$28.92

Average Cost Per Square Foot Per Year of Total Leases Signed


$6.94


$4.98


$5.32


$6.19


$5.64

Strategic Transactions with Cousins

On April 28, 2016, the Company entered into a definitive merger agreement (the "Merger Agreement") pursuant to which the Company will merge with and into an affiliate of 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 named Parkway, Inc. ("New Parkway"). 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 New Parkway via a special dividend of shares of New Parkway to be distributed pro rata to its stockholders (the "Spin-Off" and together with the Merger, the "Transactions"). The Transactions are subject to certain closing conditions, including but not limited to approval by the stockholders of each of the Company and Cousins. The Company can provide no assurances when the Transactions will close, if at all.

Capital Structure

On April 6, 2016, the Company paid in full the $114.0 million mortgage debt secured by CityWestPlace I and II and recognized a gain on extinguishment of debt of $154,000 during the six months ended June 30, 2016.

On April 11, 2016, the Company paid in full the $47.9 million mortgage debt secured by Lincoln Place and recognized a gain on extinguishment of debt of $308,000 during the six months ended June 30, 2016.

At June 30, 2016, the Company had no outstanding debt under its unsecured revolving credit facility, $550.0 million outstanding under its unsecured term loans and held $71.8 million in cash and cash equivalents, of which $55.4 million of cash and cash equivalents was Parkway's share. Parkway's share of secured debt totaled $895.0 million at June 30, 2016.

At June 30, 2016, the Company's net debt to adjusted EBITDA – annualized investment activities multiple was 6.3x, compared to 6.7x at June 30, 2015. A reconciliation of net income (loss) to adjusted EBITDA and adjusted EBITDA - annualized investment activities is presented in the tables attached to this press release. Adjusted EBITDA - annualized investment activities further adjusts adjusted EBITDA to account for the implied annualized impact of any acquisition or disposition activity for the period.

Subsequent Events

On July 25, 2016, the Company sold the Stein Mart Building, an office property located in Jacksonville, Florida, for a gross sale price of $23.6 million, and expects to recognize a gain on the sale of the Stein Mart Building in the third quarter of 2016. In conjunction with the closing of the sale, the Company paid in full the $10.6 million mortgage debt secured by the Stein Mart Building and incurred a prepayment fee as part of the repayment of approximately $2.3 million, which the Company expects to recognize during the third quarter of 2016.

Common Dividend

The Company's previously announced second quarter cash dividend of $0.1875 per share, which represents an annualized dividend of $0.75 per share, was paid on June 29, 2016 to stockholders of record as of June 15, 2016.

Outlook

Given the Company's announcement on April 29, 2016 regarding the signed 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 second quarter earnings conference call on Tuesday, August 9, 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 August 16, 2016, by dialing 877-870-5176, or 1-858-384-5517 for international callers, and using the passcode 13641752.

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 July 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 July 1, 2016.

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, impairments of depreciated real estate, 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 Transactions, the ability to complete acquisitions and dispositions, including the proposed Transactions, and the risks associated therewith, statements about the benefits of the proposed Transactions, 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 Transactions; risks associated with the ability to consummate the proposed Transactions and the transactions contemplated thereby; the ability to realize anticipated benefits and synergies of the proposed Transactions; the potential impact of announcement or consummation of the proposed Transactions 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 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 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 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 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 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.

Funds from Operations (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. The Company believes that FFO is a meaningful supplemental measure of its operating performance because historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time, as reflected through depreciation and amortization expenses. The Company believes that the use of FFO, combined with the required GAAP presentations, has been beneficial in improving the understanding of operating results of REITs among the investing public and making comparisons of operating results among such companies more meaningful. FFO measures 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest. A reconciliation of net income (loss) to FFO is presented in the tables attached to this press release.

Recurring FFO – In addition to FFO, Parkway also discloses recurring FFO, which excludes Parkway's share of lease termination fees, gains and losses on extinguishment of debt, acquisition costs, non-cash adjustments for interest rate swaps, merger and realignment expenses, 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 to investors of operating performance because it allows investors to compare the Company's operating performance to the Company's performance in prior reporting periods without the effect of items that by their nature are not compatible from period to period and tend to obscure our actual operating results. Recurring FFO measures 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest. A reconciliation of net income (loss) to Recurring FFO is presented in the tables attached to this press release.

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA Parkway believes that using EBITDA as a non-GAAP financial measure helps investors and management analyze our ability to service debt and pay cash distributions. 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, amortization of loan costs, non-cash adjustments for interest rate swaps, impairment of real estate, gains and losses on sales of real estate, gains and losses on extinguishment of debt, noncontrolling interest – unit holders, acquisition costs, share-based compensation expense and merger and realignment expenses. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of Adjusted EBITDA on the same basis. Although EBITDA and Adjusted EBITDA have limitations as analytical tools, we compensate for the limitations by only using EBITDA and Adjusted EBITDA to supplement GAAP financial measures. Additionally, we believe that investors should consider EBITDA and Adjusted EBITDA in conjunction with net income and the other required GAAP measures of our performance to improve their understanding of our operating results. EBITDA and Adjusted EBITDA measure 100% of the operating performance of Parkway Properties LP in which Parkway Properties, Inc. owns an interest. A reconciliation of net income (loss) to adjusted EBITDA is presented in the tables attached to this press release.

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)






June 30,


December 31,


2016


2015


(Unaudited)


(Unaudited)

Assets




Real estate related investments:




Office properties

$                   3,220,262


$                   3,332,021

Accumulated depreciation

(347,778)


(308,772)


2,872,484


3,023,249





Mortgage loan receivable

3,289


3,331

Investment in unconsolidated joint ventures

45,262


39,592


2,921,035


3,066,172





Receivables and other assets:




Rents and fees receivable, net

2,611


856

Straight line rents receivable

100,383


86,138

Other receivables

4,901


9,952

Unamortized lease costs

149,964


148,901

Escrows and other deposits

35,970


40,444

Prepaid assets

7,111


3,412

Investment in preferred interest

3,500


3,500

Fair value of interest rate swaps

-


474

Deferred tax asset - non-current

4,777


4,999

Other assets

658


858

Land available for sale

175


175

Intangible assets, net

123,684


146,688

Assets held for sale

21,448


21,373

Management contract intangibles, net

-


378

Cash and cash equivalents

71,838


74,961

Total assets

$                   3,448,055


$                   3,609,281













Liabilities




Notes payable to banks, net

$                      543,742


$                      542,880

Mortgage notes payable, net         

1,058,691


1,235,502

Accounts payable and other liabilities:




Corporate payables

8,751


4,077

Deferred tax liability - non-current

827


793

Accrued payroll

2,589


4,845

Fair value of interest rate swaps

13,769


9,026

Interest payable

5,101


5,944

Property payables:




Accrued expenses and accounts payable

43,053


55,322

Accrued property taxes

28,643


22,857

Prepaid rents

15,634


18,787

Deferred revenue

550


25

Security deposits

5,897


7,135

Unamortized below market leases

55,510


64,874

Liabilities related to assets held for sale

11,677


1,003

Total liabilities

1,794,434


1,973,070









Equity




Parkway Properties, Inc. stockholders' equity:




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




and 111,734,698 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               

1,858,071


1,854,913

Accumulated other comprehensive loss

(11,319)


(6,199)

Accumulated deficit             

(442,883)


(460,131)

    Total Parkway Properties, Inc. stockholders' equity

1,403,985


1,388,699

Noncontrolling interests

249,636


247,512

    Total equity

1,653,621


1,636,211

Total liabilities and equity

$                   3,448,055


$                   3,609,281





PARKWAY PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)


















Three Months Ended


Six Months Ended


June 30,


June 30,


2016


2015


2016


2015


(Unaudited)


(Unaudited)









Revenues








Income from office properties

$     106,249


$     114,252


$     215,877


$     231,167

Management company income

1,260


2,821


2,696


5,586

Sale of condominium units

-


9,832


-


9,836

Total revenues

107,509


126,905


218,573


246,589









Expenses  








Property operating expense

41,272


43,580


84,205


88,574

Management company expenses

1,189


2,571


1,863


5,291

Cost of sales - condominium units

-


9,889


-


10,091

Depreciation and amortization

38,631


47,056


80,571


96,192

Impairment loss on real estate

-


4,400


-


5,400

General and administrative 

12,264


7,747


19,263


16,631

Acquisition costs

-


196


-


667

Total expenses  

93,356


115,439


185,902


222,846









Operating income  

14,153


11,466


32,671


23,743









Other income and expenses








Interest and other income

191


312


435


482

Equity in earnings of unconsolidated joint ventures

270


422


519


584

Net gains (losses) on sale of real estate

(38)


45,246


62,982


59,562

Gain (loss) on extinguishment of debt, net

462


(4,919)


462


(4,840)

Interest expense

(15,798)


(17,676)


(32,713)


(36,874)









Income (loss) before income taxes

(760)


34,851


64,356


42,657









Income tax expense

(312)


(326)


(887)


(518)









Net income (loss)

(1,072)


34,525


63,469


42,139

Net (income) loss attributable to noncontrolling interests - unit holders

89


(607)


(2,566)


(955)

Net income attributable to noncontrolling interests - real estate partnerships

(1,176)


(19,786)


(1,669)


(19,777)

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

$        (2,159)


$       14,132


$       59,234


$       21,407









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








Basic net income (loss) per common share attributable to Parkway Properties, Inc.

$          (0.02)


$           0.13


$           0.53


$           0.19

Diluted net income (loss) per common share attributable to Parkway Properties, Inc.

$          (0.02)


$           0.13


$           0.53


$           0.19









Weighted average shares outstanding:








Basic

111,725


111,543


111,692


111,381

Diluted

111,725


116,666


116,957


116,638









PARKWAY PROPERTIES, INC.

RECONCILIATION OF NET INCOME (LOSS) TO FUNDS FROM OPERATIONS 

AND FUNDS AVAILABLE FOR DISTRIBUTION AT PARKWAY'S SHARE

(In thousands, except per share data)










Three Months Ended


Six Months Ended


June 30,


June 30,


2016


2015


2016


2015


(Unaudited)


(Unaudited)









Net income (loss) for Parkway Properties, Inc.

$        (2,159)


$       14,132


$       59,234


$       21,407









Adjustments to net income (loss) for Parkway Properties, Inc.:








Depreciation and amortization

35,855


43,706


74,897


89,071

Noncontrolling interest - unit holders

(89)


607


2,566


955

Impairment loss on depreciable real estate

-


4,400


-


5,400

Net (gains) losses on sale of real estate

38


(24,922)


(62,982)


(39,238)

Funds from operations attributable to the operating partnership

$       33,645


$       37,923


$       73,715


$       77,595









Adjustments to derive recurring funds from operations:








Lease termination fee income

(10)


(70)


(194)


(1,029)

(Gain) loss on extinguishment of debt, net

(462)


3,831


(462)


3,752

Acquisition costs

-


196


-


667

Non-cash adjustment for interest rate swap

(31)


(43)


(47)


205

Merger and realignment expenses

6,719


-


6,719


-

Recurring funds from operations attributable to the operating partnership

$       39,861


$       41,837


$       79,731


$       81,190









Funds available for distribution








Funds from operations

$       33,645


$       37,923


$       73,715


$       77,595

Add (deduct):








Straight-line rents

(6,381)


(8,502)


(14,637)


(16,798)

Amortization of below market leases, net

(1,775)


(4,823)


(4,620)


(9,438)

Share-based compensation expense

1,433


1,726


2,950


3,462

Acquisition costs

-


196


-


667

Amortization of loan costs

749


824


1,481


1,495

Non-cash adjustment for interest rate swap

(31)


(43)


(47)


205

(Gain) loss on extinguishment of debt, net

(462)


3,831


(462)


3,752

Amortization of mortgage interest premium 

(2,521)


(2,943)


(5,999)


(5,949)

Recurring capital expenditures: (1)








Building improvements

(2,158)


(1,245)


(3,918)


(2,068)

Tenant improvements - new leases

(1,364)


(1,349)


(2,600)


(1,493)

Tenant improvements - renewal leases

(2,413)


(3,256)


(4,750)


(4,164)

Leasing costs - new leases

(735)


(1,036)


(3,225)


(2,928)

Leasing costs - renewal leases

(2,050)


(1,302)


(5,354)


(2,392)

Total recurring capital expenditures

(8,720)


(8,188)


(19,847)


(13,045)

Funds available for distribution attributable to the operating partnership

$       15,937


$       20,001


$       32,534


$       41,946









Diluted per common share/unit information (**)








FFO per share

$           0.29


$           0.33


$           0.63


$           0.67

Recurring FFO per share

$           0.34


$           0.36


$           0.68


$           0.70

Dividends paid

$       0.1875


$       0.1875


$       0.3750


$       0.3750

Dividend payout ratio for FFO

64.7%


56.8%


59.5%


56.0%

Dividend payout ratio for recurring FFO

55.1%


52.1%


55.1%


53.6%

Dividend payout ratio for FAD

133.9%


110.3%


133.9%


104.2%









Other supplemental information 








Recurring capital expenditures

$         8,720


$         8,188


$       19,847


$       13,045

Upgrades on acquisitions

20,055


14,568


37,849


25,733

Total real estate improvements and leasing costs (1)

$       28,775


$       22,756


$       57,696


$       38,778









**Information for diluted computations:








Basic common shares/units outstanding

116,554


116,376


116,522


116,353

Dilutive effect of other share equivalents

451


290


435


285

Diluted weighted average shares/units outstanding

117,005


116,666


116,957


116,638









(1) Development costs related to Hayden Ferry III are not included in these amounts.

PARKWAY PROPERTIES, INC.

EBITDA, ADJUSTED EBITDA, COVERAGE RATIOS AND CAPITALIZATION INFORMATION

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













6/30/2016


3/31/2016


12/31/2015


9/30/2015


6/30/2015













Net income (loss) for Parkway Properties, Inc.

$             (2,159)


$            61,393


$              8,677


$            37,251


$            14,132













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











Interest expense

13,179


14,215


14,822


14,256


14,700


Depreciation and amortization

35,855


39,042


44,333


42,398


43,706


Income tax expense

312


575


894


491


326


EBITDA

47,187


115,225


68,726


94,396


72,864


Amortization of loan costs

749


732


716


708


824


Non-cash adjustment for interest rate swap

(31)


(16)


(52)


217


(43)


(Gain) loss on extinguishment of debt, net

(462)


-


575


210


3,831


Noncontrolling interest - unit holders 

(89)


2,655


375


1,617


607


Acquisition costs

-


-


1,306


101


196


Share-based compensation expense

1,433


1,517


1,410


1,653


1,726


Net (gains) losses on sale of real estate 

38


(63,020)


(3,819)


(42,309)


(24,922)


Gain on sale of unconsolidated property

-


-


(9,754)


-


-


Impairment loss on real estate

-


-


-


-


4,400


Merger and realignment expenses

6,719


-


520


-


-


Adjusted EBITDA 

$            55,544


$            57,093


$            60,003


$            56,593


$            59,483













Interest coverage ratio

4.2


4.0


4.0


4.0


4.0













Fixed charge coverage ratio 

3.6


3.4


3.4


3.3


3.5













Capitalization information











Mortgage notes payable, at par at Parkway's share

$           895,039


$        1,057,609


$        1,034,972


$        1,007,528


$        1,007,589


Notes payable to banks, at par

550,000


550,000


550,000


550,000


600,000


Parkway's share of total debt 

1,445,039


1,607,609


1,584,972


1,557,528


1,607,589


Less:  Parkway's share of cash and cash equivalents 

(55,409)


(235,000)


(57,974)


(88,878)


(47,142)


Parkway's share of net debt 

1,389,630


1,372,609


1,526,998


1,468,650


1,560,447













Shares of common stock and operating units outstanding

116,562


116,546


116,464


116,424


116,391


Stock price per share at period end

$              17.63


$              15.66


$              15.63


$              15.56


$              17.44


Market value of common equity

$        2,054,988


$        1,825,110


$        1,820,332


$        1,811,557


$        2,029,859


Total market capitalization (including net debt)

$        3,444,618


$        3,197,719


$        3,347,330


$        3,280,207


$        3,590,306


Net debt as a percentage of market capitalization

40.3%


42.9%


45.6%


44.8%


43.5%













Adjusted EBITDA annualized (1)

$           222,176


$           228,372


$           240,012


$           226,372


$           237,932


Adjustment for annualized investment activities (2)

-


(2,502)


(1,829)


(2,747)


(4,011)


Adjusted EBITDA - annualized investment activities

$           222,176


$           225,870


$           238,183


$           223,625


$           233,921


Net debt to Adjusted EBITDA - annualized investment activities multiple

6.3


6.1


6.4


6.6


6.7













(1)  Adjusted EBITDA for the period multiplied by 4. 

(2)  Adjustment for annualized investment activities accounts for the implied annualized impact of any acquisition or disposition activity for the period.