2014

Parkway Reports Third Quarter 2012 Results

ORLANDO, Fla., Nov. 1, 2012 /PRNewswire/ -- Parkway Properties, Inc. (NYSE: PKY) today announced results for its third quarter ended September 30, 2012. 

(Logo: http://photos.prnewswire.com/prnh/20030513/PARKLOGO )

Highlights for Third Quarter 2012 and Recent Events

  • FFO and recurring FFO of $0.36 per share
  • FAD of $0.27 per share
  • Increased occupancy to 89.6%, with portfolio 90.4% leased
  • Placed $125 million unsecured term loan and exercised $25 million accordion on credit facility
  • Completed or under contract to complete $140.6 million in new investments and disposed of $19.7 million

James R. Heistand, President and Chief Executive Officer of Parkway commented, "Our third quarter was marked by the ongoing improvement in our operations as we continue to transform and enhance our portfolio.  Occupancy improved another 220 basis points during the third quarter to 89.6%, and we are now 570 basis points higher in occupancy than the end of last year.  Our same-store recurring cash NOI for the third quarter increased 8.0% from the prior year, and our NOI margins showed continued improvement.  We have also recently announced several off-market investments that will advance our strategy of gaining critical mass in our target submarkets while providing an opportunity to drive additional value through leasing.  With minimal near-term expirations and a transformed portfolio of better assets in higher growth submarkets, we are well positioned for continued, long-term improvement in our operational performance, occupancy, and cash flow."

During the third quarter 2012, funds from operations ("FFO") available to common shareholders was $13.2 million, or $0.36 per diluted share, and recurring FFO was $13.2 million, or $0.36 per diluted share.  Funds available for distribution ("FAD") during the third quarter 2012 was $9.9 million, or $0.27 per diluted share.  A reconciliation of FFO, recurring FFO and FAD to net income is included on page nine.  Net income, FFO, recurring FFO, and FAD for the third quarter 2012 and year-to-date, as well as a comparison to the prior year periods as follows:

(Amounts in thousands, except per share)


Three Months Ended September 30


Nine Months Ended September 30


2012


2011


2012


2011


Amount

Per

Share


Amount

Per

Share


Amount

Per Share


Amount

Per

Share

Net Income (Loss)

$

2,129

$

0.06


$

(53,028)

$

(2.46)


$

9,607

$

0.34


$

(69,852)

$

(3.24)

Funds From Operations

$

13,204

$

0.36


$

16,764

$

0.78


$

31,283

$

1.11


$

31,115

$

1.44

Recurring Funds From Operations

$

13,220

$

0.36


$

12,249

$

0.57


$

32,809

$

1.16


$

37,673

$

1.75

Funds Available for Distribution

$

9,890

$

0.27


$

5,707

$

0.26


$

16,169

$

0.57


$

15,122

$

0.70

Weighted Average Diluted Shares/Units


36,814





21,583





28,305





21,572



Operational Results

Occupancy increased to 89.6% at the end of the third quarter 2012, compared to 87.4% 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 third quarter 2012 was 90.4%.

Parkway's share of recurring same-store net operating income ("NOI") was $15.4 million on a GAAP basis during the third quarter 2012, which was an increase of $769,000, or 5.2%, as compared to the same period of the prior year.  On a cash basis, the Company's share of recurring same-store NOI was $15.3 million during the third quarter 2012, which was an increase of $1.1 million, or 8.0%, as compared to the same period of the prior year.

The Company's portfolio GAAP NOI margin was 61.4% during the third quarter 2012, as compared to 56.3% during the same period of the prior year.

Leasing Activity

During the third quarter 2012, Parkway signed a total of 439,000 square feet of leases at an average rent per square foot of $21.78 and at an average cost of $3.68 per square foot per year.

New & Expansion Leasing – During the third quarter 2012, the Company signed 124,000 square feet of new leases at an average rent per square foot of $19.73 and at an average cost of $3.78 per square foot per year.  Expansion leases during the quarter totaled 62,000 square feet at an average rent per square foot of $25.49 and at an average cost of $5.53 per square foot per year.

Renewal Leasing – Customer retention during the third quarter 2012 was 76.0%.  The Company signed 253,000 square feet of renewal leases at an average rent per square foot of $21.88, representing an 8.8% rate decrease from the expiring rate.  The average cost of renewal leases was $2.75 per square foot per year.

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

(Amounts in thousands, except per square foot data)


For the Three Months Ended


09/30/12


06/30/12


03/31/12


12/31/11


09/30/11

Ending Occupancy

89.6%


87.4%


85.9%


83.9%


84.4%

Customer Retention

76.0%


63.2%


46.8%


47.1%


45.4%

Square Footage of Total Leases Signed

439


394


368


526


572

Average Revenue Per Square Foot of Total Leases Signed

$21.78


$19.60


$22.55


$23.04


$20.93

Average Cost Per Square Foot Per Year of Total Leases Signed

$3.68


$2.93


$4.72


$4.37


$4.18

 

Investment Activity

On August 31, 2012, the Company completed the purchase of a 2,500 space parking garage, a 21,000 square foot office building and a vacant parcel of developable land, all adjacent to Hayden Ferry Lakeside I and II assets in Tempe, Arizona for $18.2 million on behalf of Parkway Properties Office Fund II, L. P.  Parkway's equity contribution of $5.5 million was funded using the Company's revolving credit facility.

On September 7, 2012, the Company completed the sale of 111 Capitol Building, a 187,000 square foot office property located in the Central Business District of Jackson, Mississippi, for a gross sale price of $8.3 million.  Parkway received approximately $6.3 million in net proceeds, which was used to reduce amounts outstanding under the Company's revolving credit facility.

On October 5, 2012, the Company entered into a purchase and sale agreement to acquire Westshore Corporate Center, a 170,000 square foot office property located in the Westshore submarket of Tampa, Florida, for a net purchase price of $22.5 million.  The property was built in 1988 and is currently 77.7% leased.  Parkway will own 100% of the asset and plans to assume the in-place first mortgage secured by the property, which has a current outstanding balance of approximately $14.5 million with a fixed interest rate of 5.8% and a maturity date of May 1, 2015.  Westshore Corporate Center is currently managed by Parkway Realty Services and was formerly part of the Eola Capital LLC ("Eola") portfolio before Eola merged with Parkway in May 2011.  Given the agreement formed between Parkway and the former Eola principals in December 2011, 100% of any proceeds received by the former principals were granted to Parkway, and therefore Parkway will only be required to pay a purchase price of approximately $22.5 million.  Closing is expected to occur by the end of the fourth quarter 2012 and is subject to lender approval of the assumption of the existing mortgage secured by the property and other customary closing conditions.  Parkway will fund the equity using excess cash and borrowings from its revolving credit facility.

On October 31, 2012, the Company entered into a purchase and sale agreement to acquire NASCAR Plaza, a 390,000 square foot office tower located in the central business district of Charlotte, North Carolina, for a gross purchase price of approximately $100 million.  NASCAR Plaza was built in 2009 and is a 20-story, LEED® Silver certified office tower.  The property is currently 88% leased with an average in place rent per square foot of $25.61. Parkway will own 100% of the asset and plans to assume the first mortgage secured by the property, which has a current outstanding balance of approximately $42.3 million with a current interest rate of 4.7% and a maturity date of March 30, 2016; however, Parkway intends to amend and restate the loan upon assumption to current market terms.  Closing is expected to occur by the end of the fourth quarter 2012 and is subject to customary closing conditions.  Parkway will fund the equity using excess cash and borrowings from its revolving credit facility.

On October 23, 2012, Parkway completed the sale of Sugar Grove, a 124,000 square foot office property located in Houston, Texas, for a gross sale price of $11.4 million.  Parkway received approximately $10.0 million in net proceeds, which will be used to fund future acquisitions. 

Capital Structure

At September 30, 2012, the Company did not have any amounts outstanding under its revolving credit facility, and held $53.6 million in cash and cash equivalents, of which $30.1 million of cash and cash equivalents was Parkway's share.  Parkway's share of secured debt totaled $276.6 million at September 30, 2012.

Additionally, the Company closed a $125 million unsecured term loan on September 27, 2012.  The term loan has a maturity date of September 27, 2017, and has an accordion feature that allows for an increase in the size of the term loan to as much as $250 million.  Interest on the term loan is based on LIBOR plus an applicable margin, initially 1.5%.  On September 28, 2012, the Company executed two floating-to-fixed interest rate swaps totaling $125 million, locking LIBOR at 0.7% for five years, which result in an initial all-in interest rate of 2.2%.  The term loan will have substantially the same operating and financial covenants as required by the Company's current unsecured revolving credit facility.  The term loan had an outstanding balance of $125 million at September 30, 2012.

On October 10, 2012, the Company exercised $25 million of the $160 million accordion feature of its existing unsecured revolving credit facility that matures in March 2016 and increased capacity from $190 million to $215 million with the additional borrowing capacity being provided by U.S. Bank National Association, bringing the total number of participating lenders to nine.  The interest rate on the credit facility is currently LIBOR plus 160 basis points.  Other terms and conditions under the credit facility remain unchanged.

At September 30, 2012, the Company's net debt to EBITDA multiple was 4.5x, using the quarter's annualized EBITDA after adjusting for the impact of new investments and dispositions completed for the period, as compared to 4.6x at June 30, 2012, and 6.1x at September 30, 2011.  At September 30, 2012, the Company's net debt plus preferred to EBITDA multiple was 6.1x, as compared to 6.2x at June 30, 2012, and 7.3x at September 30, 2011.

Common Dividend

The Company's previously announced third quarter cash dividend of $0.1125 per share, which represents an annualized dividend of $0.45 per share, was paid on September 26, 2012 to shareholders of record as of September 12, 2012. 

2012 Outlook

The Company is reiterating its previously disclosed outlook range for the remainder of 2012.  The reconciliation of projected EPS to projected FFO per diluted share is as follows:   

Outlook for 2012


Range

Fully diluted EPS


($0.11-$0.05)

Parkway's share of depreciation and amortization


$1.51-$1.51 

Parkway's share of gain on sale of real estate


($0.16-$0.16)

Reported FFO per diluted share


$1.24-$1.30 

 

Webcast and Conference Call

The Company will conduct its third quarter conference call on Thursday, November 1, 2012 at 5:00 p.m. Eastern Time.  The earnings release and supplemental information package will be posted to the Company's website prior to the conference call.

To participate in Parkway's third quarter earnings conference call, please dial 877-941-8601, or 1-480-629-9762 for international participants, at least five minutes prior to the scheduled start time.  A live audio webcast will also be available on the "Corporate" section of the Company's website (www.pky.com).  A taped replay of the call can be accessed 24 hours a day through November 8, 2012, by dialing 877-870-5176, or 1-858-384-5517 for international callers, and using the passcode 4573766.  An audio replay will also be archived and indexed on the "Corporate" section of the Company's website. 

Additional information on Parkway Properties, Inc., including an archive of corporate press releases and conference calls, is available on the Company's website.  The Company's third quarter 2012 Supplemental Operating and Financial Data, which includes a reconciliation of Non-GAAP financial measures, is available on the Company's website.

About Parkway Properties

Parkway Properties, Inc., a member of the S&P Small Cap 600 Index, is a self-administered real estate investment trust specializing in the ownership of quality office properties in higher growth submarkets in the Sunbelt region of the United States.  Parkway owns or has an interest in 38 office properties located in nine states with an aggregate of approximately 10.0 million square feet of leasable space at November 1, 2012.  Fee-based real estate services are offered through wholly-owned subsidiaries of the Company, which in total manage and/or lease approximately 11.6 million square feet for third-party owners at November 1, 2012.

Forward Looking Statement

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," "forecast," "guidance," "intend," "may," "might," "project", "should" 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 projected net operating income, cap rates, internal rates of return, future dividend payment rates, forecasts of FFO accretion, projected capital improvements, expected sources of financing, expectations as to the timing of closing of acquisitions, dispositions and other potential transactions 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 demand for and market acceptance of the Company's properties for rental purposes; the ability of the Company to enter into new leases or renew leases on favorable terms; the amount and growth of the Company's expenses; tenant financial difficulties and general economic conditions, including interest rates, as well as economic conditions in those areas where the Company owns properties; risks associated with joint venture partners; risks associated with the ownership and development of real property; termination of property management contracts; the bankruptcy or insolvency of companies for which Parkway 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 pending transactions; applicable regulatory changes; 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, NOI and EBITDA, 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, NOI and EBITDA 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, NOI and EBITDA 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, NOI and EBITDA 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 as net income, computed in accordance with GAAP, reduced by preferred dividends, excluding gains or losses on depreciable real estate, plus real estate related depreciation and amortization.  Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of FFO on the same basis.  On October 31, 2011, NAREIT issued updated guidance on reporting FFO such that impairment losses on depreciable real estate should be excluded from the computation of FFO for current and prior periods presented.   

Recurring FFO – In addition to FFO, Parkway also discloses recurring FFO, which considers Parkway's share of adjustments for non-recurring lease termination fees, gains and losses on extinguishment of debt, gains and losses, acquisition costs, fair value adjustments 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.

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 the amortization of share-based compensation, amortization of above and below market leases, straight line rent adjustments, gains and losses, acquisition costs, fair value adjustments, gain or loss on extinguishment of debt, amortization of loan costs, non-cash charges 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.

EBITDA – Parkway defines EBITDA, a non-GAAP financial measure, as net income before interest expense, amortization of financing costs, amortization of share-based compensation, income taxes, depreciation, amortization, acquisition costs, gains and losses on early extinguishment of debt, other gains and losses and fair value adjustments.  Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of EBITDA on the same basis.  EBITDA, as calculated by us, is not comparable to EBITDA reported by other REITs that do not define EBITDA exactly as we do.  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.

NOI, Recurring NOI, Same-Store NOI and Recurring Same-Store NOI – NOI includes income from real estate operations less property operating expenses (before interest expense and depreciation and amortization).  In addition to NOI, Parkway discloses recurring NOI, which considers adjustments for non-recurring lease termination fees or other unusual items.  The Company's disclosure of same-store NOI and recurring same-store NOI includes those properties that were owned during the entire current and prior year reporting periods and excludes properties classified as discontinued operations.

Contact:

Parkway Properties, Inc. 
Thomas E. Blalock
Vice President of Investor Relations
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 per share data)






September 30


December 31


2012


2011


(Unaudited)



Assets




Real estate related investments:




Office and parking properties

$         1,442,759


$         1,084,060

Accumulated depreciation

(190,154)


(162,123)


1,252,605


921,937





Land available for sale                         

250


250

Mortgage loans

-


1,500


1,252,855


923,687





Receivables and other assets:




Rents and fees receivable, net

3,357


3,189

Straight line rents receivable

31,585


19,183

Other receivables

2,886


14,905

Unamortized lease costs

50,027


41,518

Unamortized loan costs

7,175


5,160

Escrows and other deposits

7,450


16,975

Prepaid assets

3,297


4,581

Investment in preferred interest

3,500


3,500

Other assets

597


416

Intangible assets, net

114,018


95,628

Assets held for sale

7,031


382,789

Management contracts, net

47,010


49,597

Cash and cash equivalents

53,556


75,183

Total assets

$         1,584,344


$         1,636,311













Liabilities




Notes payable to banks

$            125,000


$            132,322

Mortgage notes payable         

549,429


498,012

Accounts payable and other liabilities:




Corporate payables

1,507


1,136

Contingent consideration

-


18,000

Deferred tax liability - non-current

13,627


14,344

Dividends payable

-


2,711

Accrued payroll

2,276


1,985

Valuation allowance on interest rate swaps

15,348


11,134

Interest payable

2,431


2,593

Property payables:




Accrued expenses and accounts payable

11,752


14,241

Accrued property taxes

12,878


6,465

Prepaid rents

7,486


8,393

Deferred revenue

588


447

Security deposits

4,064


3,515

Unamortized below market leases

7,612


5,043

Other liabilities

299


334

Mortgage and other liabilities related to assets held for sale

361


285,599

Total liabilities

754,658


1,006,274













Equity




Parkway Properties, Inc. stockholders' equity:




8.00% Series D Preferred stock, $.001 par value, 5,421,296 




shares authorized, issued and outstanding in 2012 and 2011

128,942


128,942

Common stock, $.001 par value, 98,578,704 and 64,578,704 shares




authorized in 2012 and 2011, respectively, and 41,191,461




and 21,995,536 shares issued and outstanding in 2012 and 




2011, respectively

41


22

Common stock held in trust, at cost, 9,964 and 8,368 shares




in 2012 and 2011, respectively

(186)


(220)

Additional paid-in capital               

719,031


517,309

Accumulated other comprehensive loss

(4,711)


(3,340)

Accumulated deficit             

(278,923)


(271,104)

    Total Parkway Properties, Inc. stockholders' equity

564,194


371,609

Noncontrolling interests

265,492


258,428

    Total equity

829,686


630,037

Total liabilities and equity

$         1,584,344


$         1,636,311









 

PARKWAY PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)










Three Months Ended


Nine Months Ended


September 30


September 30


2012


2011


2012


2011


(Unaudited)


(Unaudited)









Revenues








Income from office and parking properties

$               54,998


$               42,245


$             149,995


$             104,739

Management company income

4,591


6,120


14,996


9,990

Total revenues

59,589


48,365


164,991


114,729









Expenses and other








Property operating expense

21,257


18,471


58,803


43,285

Depreciation and amortization

21,766


17,471


59,046


38,342

Impairment loss on mortgage loan receivable

-


9,235


-


9,235

Change in fair value of contingent consideration

-


(12,000)


216


(12,000)

Management company expenses

4,205


4,242


12,966


8,196

General and administrative 

3,749


4,104


11,266


11,569

Acquisition costs

159


25


1,491


16,754

Total expenses and other

51,136


41,548


143,788


115,381









Operating income (loss)

8,453


6,817


21,203


(652)









Other income and expenses








Interest and other income

64


87


205


849

Equity in earnings of unconsolidated joint ventures

-


5


-


101

Gain on sale of real estate 

48


743


48


743

Recovery of losses on mortgage loan receivable

500


-


500


-

Interest expense

(8,521)


(8,876)


(26,301)


(22,953)









Income (loss) before income taxes

544


(1,224)


(4,345)


(21,912)









Income tax benefit (expense)

7


174


(143)


(50)









Income (loss) from continuing operations

551


(1,050)


(4,488)


(21,962)

Discontinued operations:








Income (loss) from discontinued operations

(330)


(131,800)


2,538


(138,571)

Gain on sale of real estate from discontinued operations

995


2,275


9,767


6,567

Total discontinued operations

665


(129,525)


12,305


(132,004)









Net income (loss)

1,216


(130,575)


7,817


(153,966)

Net loss attributable to noncontrolling interests - real estate partnerships

896


77,546


1,789


84,112

Net loss attributable to noncontrolling interests - unit holders

17


1


1


2









Net income (loss) for Parkway Properties, Inc.

2,129


(53,028)


9,607


(69,852)

Dividends on preferred stock

(2,711)


(2,710)


(8,132)


(7,341)

Dividends on convertible preferred stock

-


-


(1,011)


-

Net income (loss) attributable to common stockholders

$                  (582)


$              (55,738)


$                   464


$              (77,193)









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








Basic:








Loss from continuing operations attributable to Parkway Properties, Inc.

$                 (0.02)


$                 (0.02)


$                 (0.28)


$                 (1.07)

Discontinued operations

-


(2.57)


0.30


(2.52)

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

$                 (0.02)


$                 (2.59)


$                  0.02


$                 (3.59)

Diluted:








Loss from continuing operations attributable to Parkway Properties, Inc.

$                 (0.02)


$                 (0.02)


$                 (0.28)


$                 (1.07)

Discontinued operations

-


(2.57)


0.30


(2.52)

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

$                 (0.02)


$                 (2.59)


$                  0.02


$                 (3.59)









Weighted average shares outstanding:








Basic

36,487


21,502


27,199


21,489

Diluted

36,487


21,502


27,199


21,489









Amounts attributable to Parkway Properties, Inc. common stockholders:








Loss from continuing operations attributable to Parkway Properties, Inc.

$                  (702)


$                  (523)


$               (7,622)


$              (23,029)

Discontinued operations

120


(55,215)


8,086


(54,164)

Net income (loss) attributable to common stockholders

$                  (582)


$              (55,738)


$                   464


$              (77,193)









 

PARKWAY PROPERTIES, INC.

RECONCILIATION OF FUNDS FROM OPERATIONS AND FUNDS AVAILABLE

FOR DISTRIBUTION TO NET INCOME AT PARKWAY'S SHARE

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 31, 2012

(In thousands, except per share data)










Three Months Ended


Nine Months Ended


September 30


September 30


2012


2011


2012


2011


(Unaudited)


(Unaudited)









Net Income (Loss) for Parkway Properties, Inc.

$            2,129


$          (53,028)


$            9,607


$          (69,852)









Adjustments to Net Income (Loss) for Parkway Properties, Inc.:








Preferred Dividends

(2,711)


(2,710)


(8,132)


(7,341)

Convertible Preferred Dividends

-


-


(1,011)


-

Depreciation and Amortization

13,783


20,754


35,734


59,153

Noncontrolling Interest - Unit Holders

(17)


(1)


(1)


(2)

Impairment Loss on Real Estate

-


54,767


-


56,467

(Gain) Loss on Sale of Real Estate 

20


(3,018)


(4,914)


(7,310)

FFO Available to Common Stockholders

$           13,204


$           16,764


$           31,283


$           31,115









Adjustments to Derive Recurring FFO:








(Gain) Loss on Non-Depreciable Assets

(548)


9,235


(548)


9,235

Change in Fair Value of Contingent Consideration

-


(12,000)


216


(12,000)

Non-Recurring Lease Termination Fee Income 

(716)


(1,796)


(1,947)


(5,554)

(Gain) Loss on Early Extinguishment of Debt

117


-


896


(302)

Non-Cash Adjustment for Interest Rate Swap

-


-


(215)


-

Acquisition Costs

88


(29)


846


15,060

Expenses Related to Litigation

-


75


-


119

Realignment Expenses

1,075


-


2,278


-

Recurring FFO

$           13,220


$           12,249


$           32,809


$           37,673









Funds Available for Distribution 








FFO Available to Common Stockholders 

$           13,204


$           16,764


$           31,283


$           31,115

Add (Deduct) :








Straight-line Rents

(1,290)


(1,189)


(7,168)


(4,212)

Amortization of Above/Below Market Leases

486


(82)


1,136


(674)

Amortization of Share-Based Compensation

167


501


371


1,389

Acquisition Costs

88


(29)


846


15,060

Amortization of Loan Costs

347


435


1,191


1,267

Non-Cash Adjustment for Interest Rate Swap

-


-


(215)


-

(Gain) Loss on Early Extinguishment of Debt

117


-


896


(302)

(Gain) Loss on Non-Depreciable Assets

(548)


9,235


(548)


9,235

Change in Fair Value of Contingent Consideration

-


(12,000)


216


(12,000)

Recurring Capital Expenditures:








Building Improvements

(665)


(2,428)


(1,678)


(6,064)

Tenant Improvements - New Leases

(1,111)


(2,778)


(4,994)


(8,243)

Tenant Improvements - Renewal Leases

(438)


(1,319)


(1,951)


(4,153)

Leasing Costs - New Leases

(85)


(934)


(1,444)


(4,154)

Leasing Costs - Renewal Leases

(382)


(469)


(1,772)


(3,142)

Total Recurring Capital Expenditures

(2,681)


(7,928)


(11,839)


(25,756)

Funds Available for Distribution

$            9,890


$            5,707


$           16,169


$           15,122









Diluted Per Common Share/Unit Information (**)








FFO Per Share 

$              0.36


$              0.78


$              1.11


$              1.44

Recurring FFO Per Share

$              0.36


$              0.57


$              1.16


$              1.75

FAD Per Share

$              0.27


$              0.26


$              0.57


$              0.70

Dividends Paid

$           0.1125


$            0.075


$           0.2625


$            0.225

Dividend Payout Ratio for FFO

31.4%


9.7%


23.8%


15.6%

Dividend Payout Ratio for Recurring FFO

31.3%


13.2%


22.6%


12.9%

Dividend Payout Ratio for FAD

41.9%


28.3%


46.0%


32.1%









Other Supplemental Information
















Recurring Capital Expenditures 

$            2,681


$            7,928


$           11,839


$           25,756

Upgrades on Acquisitions

1,828


804


4,815


2,598

Major Renovations

-


348


-


461

Total Real Estate Improvements and Leasing Costs 

$            4,509


$            9,080


$           16,654


$           28,815

















Gain (Loss) on Non-Depreciable Assets - Mortgage Loan

$               500


$           (9,235)


$               500


$           (9,235)

Gain on Non-Depreciable Assets - Land

48


-


48


-

Gain (Loss) on Non-Depreciable Assets Included in FFO

$               548


$           (9,235)


$               548


$           (9,235)









**Information for Diluted Computations:








Basic Common Shares/Units Outstanding

36,795


21,504


27,909


21,491

Dilutive Effect of Other Share Equivalents

19


79


396


81

Diluted Weighted Average Shares/Units Outstanding

36,814


21,583


28,305


21,572

















 

 

PARKWAY PROPERTIES, INC.

EBITDA, COVERAGE RATIOS AND CAPITALIZATION INFORMATION

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

























09/30/12


06/30/12


03/31/12


12/31/11


09/30/11













Net income (loss) for Parkway Properties, Inc.

$ 2,129


$ 2,773


$ 4,705


$ (57,052)


$ (53,028)













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











Interest expense

4,661


5,035


6,206


9,396


9,525


Amortization of financing costs

347


402


442


444


435


Non-cash adjustment for interest rate swap

-


(77)


(138)


2,338


-


(Gain) loss on early extinguishment of debt

117


491


288


(8,325)


-


Acquisition costs

88


510


248


387


(29)


Depreciation and amortization

13,783


11,566


10,385


16,136


20,754


Amortization of share-based compensation

167


47


157


(48)


501


Gain on sale of real estate and other assets

(528)


(2,601)


(2,333)


(3,200)


(3,018)


Non-cash losses

-


-


-


63,779


64,002


Change in fair value of contingent consideration

-


-


216


(1,000)


(12,000)


Tax expense (benefit)

(7)


(11)


161


6


(174)


EBITDA

$ 20,757


$ 18,135


$ 20,337


$ 22,861


$ 26,968
























Interest Coverage Ratio

4.5


3.6


3.3


2.4


2.8













Fixed Charge Coverage Ratio (1)

2.3


2.0


2.0


1.6


1.9













Modified Fixed Charge Coverage Ratio (1)

2.8


2.3


2.3


1.9


2.2
























Capitalization information











Mortgage notes payable

$ 549,429


$ 551,564


$ 553,674


$ 498,012


$ 978,981


Mortgage notes payable-held for sale

-


29,597


90,710


254,401


-


Notes payable to banks

125,000


111,267


48,000


132,322


113,852


Adjustments for unconsolidated joint ventures:











Mortgage notes payable

-


-


-


2,440


2,449


Adjustments for noncontrolling interest in real estate partnerships:











Mortgage notes payable

(272,880)


(295,740)


(320,107)


(280,739)


(433,592)


Parkway's share of total debt

401,549


396,688


372,277


606,436


661,690


Less: Parkway's share of cash

(30,096)


(12,669)


(12,522)


(25,848)


(14,165)


Parkway's share of net debt

371,453


384,019


359,755


580,588


647,525


Series D Preferred stock (liquidation value)

135,532


135,532


135,532


135,532


135,532


Parkway's share of net debt plus preferred stock (1)

$ 506,985


$ 519,551


$ 495,287


$ 716,120


$ 783,057













Shares of common stock and operating units outstanding

41,499


28,037


23,758


21,997


22,120


Stock price per share at period end

$ 13.37


$ 11.44


$ 10.48


$ 9.86


$ 11.01


Market value of common equity

$ 554,842


$ 320,743


$ 248,984


$ 216,890


$ 243,541


Series D preferred stock (liquidation value)

135,532


135,532


135,532


135,532


135,532


Series E convertible preferred stock (liquidation value)

-


151,700


-


-


-


Total market capitalization (including net debt)

$ 1,061,827


$ 991,994


$ 744,271


$ 933,010


$ 1,026,598


Net debt as a % of market capitalization

35.0%


38.7%


48.3%


62.2%


63.1%













EBITDA - annualized

$ 83,028


$ 72,540


$ 81,348


$ 91,444


$ 107,872


Adjustment to annualize investment activities (2)

(141)


11,824


(5,132)


2,592


(1,050)


EBITDA - adjusted annualized

$ 82,887


$ 84,364


$ 76,216


$ 94,036


$ 106,822


Net debt to EBITDA multiple

4.5


4.6


4.7


6.2


6.1


Net debt plus preferred to EBITDA multiple

6.1


6.2


6.5


7.6


7.3













(1) Impact of Series E Cumulative Convertible Preferred Stock is not included in the fixed charge coverage ratio, modified fixed charge coverage ratio or Parkway's share of net debt plus preferred at June 30, 2012, as the shares were converted to common stock on July 31, 2012. Had the Series E Cumulative Convertible Preferred Stock been included in these ratios then the fixed charge coverage ratio, modified fixed charge coverage ratio and Parkway's share of net debt plus preferred for the second quarter of 2012 would have been 1.8, 2.1 and 8.3 times, respectively.

(2) Adjustment to annualized EBITDA represents the implied annualized impact of any acquisition or disposition activity for the period.

 

 

PARKWAY PROPERTIES, INC.

NET OPERATING INCOME FROM OFFICE AND PARKING PROPERTIES

THREE MONTHS ENDED SEPTEMBER 30, 2012

(In thousands, except number of properties)


























Average





Net Operating Income


Occupancy



Number of

Percentage







Square Feet

Properties

of Portfolio (1)

2012

2011


2012

2011










Same-store properties:









Wholly-owned 

4,851

24

37.00%

$       12,485

$       11,604


87.2%

86.0%

Fund II

3,610

10

39.39%

13,291

12,182


88.7%

86.0%

Total same-store properties

8,461

34

76.39%

$       25,776

$       23,786


87.8%

86.0%

Net operating income from all









office and parking properties

10,131

39

100.00%

$       33,741

$       23,823






















(1)  Percentage of portfolio based on 2012 net operating income.

 

The following table is a reconciliation of net income (loss) to SSNOI and Recurring SSNOI:























Three Months Ended

Nine Months Ended





September 30

September 30





2012

2011


2012

2011










Net income (loss) for Parkway Properties, Inc.

$         2,129

$      (53,028)


$         9,607

$      (69,852)

Add (deduct):






Interest expense

8,521

8,876


26,301

22,953

Depreciation and amortization

21,766

17,471


59,046

38,342

Management company expenses

4,205

4,242


12,966

8,196

Income tax (benefit) expense

(7)

(174)


143

50

General and administrative expenses

3,749

4,104


11,266

11,569

Acquisition costs

159

25


1,491

16,754

Equity in earnings of unconsolidated joint ventures

-

(5)


-

(101)

Gain on sale of real estate and recovery of losses on mortgage loan receivable

(548)

(743)


(548)

(743)

Non-cash impairment loss on mortgage loan receivable

-

9,235


-

9,235

Change in fair value of contingent consideration

-

(12,000)


216

(12,000)

Net loss attributable to noncontrolling interests - real estate partnerships

(896)

(77,546)


(1,789)

(84,112)

Net loss attributable to noncontrolling interests  - unit holders

(17)

(1)


(1)

(2)

(Income) loss from discontinued operations

330

131,800


(2,538)

138,571

Gain on sale of real estate from discontinued operations

(995)

(2,275)


(9,767)

(6,567)

Management company income

(4,591)

(6,120)


(14,996)

(9,990)

Interest and other income 

(64)

(87)


(205)

(849)

Net operating income from consolidated office and parking properties

33,741

23,774


91,192

61,454

Net operating income from unconsolidated joint ventures

-

49


-

1,076

Less:  Net operating income from non same-store properties

(7,965)

(37)


(33,192)

(8,081)

Same-store net operating income (SSNOI)

25,776

23,786


58,000

54,449

Less: non-recurring lease termination fee income

(1,317)

(387)


(2,386)

(725)

Recurring SSNOI

$       24,459

$       23,399


$       55,614

$       53,724










Parkway's share of SSNOI

$       16,159

$       14,915


$       44,200

$       42,066










Parkway's share of recurring SSNOI

$       15,443

$       14,674


$       42,433

$       41,487










 

 

SOURCE Parkway Properties, Inc.



RELATED LINKS
http://www.pky.com

More by this Source


Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.