2 unchanged sentences
Overview of 2020 Performance and Company and Industry Trends
−Removed: Our strategy is to create value for our stockholders through ownership of the premier urban office portfolio in the Sunbelt markets of the United States, with a particular focus on Georgia, Texas, North Carolina, Arizona, and Florida.
+Added: Cousins Properties Incorporated ("Cousins") (and collectively, with its subsidiaries, the "Company," "we," "our," or "us") is a publicly traded (NYSE:
+Added: CUZ), self-administered, and self-managed real estate investment trust, or REIT.
+Added: Cousins conducts substantially all of its business through Cousins Properties, LP ("CPLP").
+Added: Cousins owns in excess of 99% of CPLP and consolidates CPLP.
+Added: CPLP owns Cousins TRS Services LLC, a taxable entity which owns and manages its own real estate portfolio and performs certain real estate related services for other parties.
+Added: Our strategy is to create value for our stockholders through ownership of the premier urban office portfolio in the Sun Belt markets, with a particular focus on Atlanta, Austin, Charlotte, Phoenix, Tampa, and Dallas.
This strategy is based on a disciplined approach to capital allocation that includes value-add acquisitions, selective development projects, and timely dispositions of non-core assets.
3 unchanged sentences
(“TIER”) in a stock-for-stock transaction (the "Merger").
−Removed: As a result, we acquired an interest in nine operating office properties containing 5.8 million square feet of space, two office properties under development that are expected to add 620,000 square feet of space upon completion, and land parcels on which up to 2.5 million square feet of additional space may be developed.
−Removed: Strategically, we believe that the Merger created an unmatched portfolio of trophy office assets balanced across the premier Sunbelt markets.
−Removed: In addition, we believe that the Merger has enhanced our position in our existing markets of Austin and Charlotte, provided a strategic entry into Dallas, and balanced our exposure in Atlanta.
−Removed: The Merger is also expected to enhance growth and to provide value-add opportunities as a result of TIER's active and attractive development portfolio and land bank.
+Added: As a result, we acquired an interest in nine operating office properties containing 5.8 million square feet of space, two office properties under development that are expected to add 620,000 square feet of space upon completion, and seven strategically located land parcels on which up to 2.5 mil lion square feet of additional space may be developed.
As a part of this transaction, we issued $650 million in senior unsecured debt at a weighted average interest rate of 3.88%, which effectively replaced the majority of the TIER debt assumed in the Merger.
−Removed: In addition to the Merger, we engaged in a number of transactions during 2019 that both individually and collectively advanced our strategy.
−Removed: On March 1, 2019, we entered into a series of agreements and executed related transactions with Norfolk Southern Railway Company ("NS") in which we sold land to NS, executed agreements to provide development and consulting services for NS's corporate headquarters that is being constructed on that land, and purchased a 370,000 square foot office building in Midtown Atlanta from NS ("1200 Peachtree") that is subject to a three-year market rate lease covering the entire building.
−Removed: These transactions are not only accretive to earnings over the period of construction of NS’s new headquarters, but the addition of 1200 Peachtree at an attractive price in the growing Midtown Atlanta submarket provides an excellent opportunity to re-lease the space at attractive rates when NS moves to its new headquarters.
−Removed: In June 2019, we entered into a 561,000 square foot lease with Truist Financial Corporation ("Truist") at Hearst Tower that enhanced the value of the building with a 15-year lease to a high credit tenant covering 58% of the building.
−Removed: Included in the lease was an option for Truist to purchase the building for $455.5 million.
−Removed: In late 2019, Truist notified us of their intent to exercise this option, and we expect to close on the sale of Hearst Tower at the end of the first quarter of 2020.
−Removed: In October 2019, we purchased our partner’s interest in Terminus Office Holdings ("TOH") in a transaction that values Terminus 100 and Terminus 200 at $503 million.
−Removed: At 83% leased and at a purchase price below replacement cost, we believe that this purchase provides an opportunity to create value through the lease-up of vacant space in one of the most highly amenitized office properties in Buckhead Atlanta.
−Removed: As noted above, in the Merger, we added two active development projects to our development pipeline:
−Removed: Domain 10 and Domain 12 in Austin.
−Removed: Domain 12 is 100% leased and on track to deliver in the first half of 2020.
−Removed: With the execution of an expansion with Amazon in the third quarter of 2019, we increased the percent leased of Domain 10 from 63% upon acquisition to 98%.
−Removed: Domain 10 is scheduled to deliver in late 2020.
−Removed: We continued to make progress on our existing development projects that include 120 West Trinity in Decatur, Georgia, 10000 Avalon in Atlanta, and 300 Colorado in Austin.
−Removed: These projects are on track to deliver in 2020 and early 2021 and the office portion of these properties is a combined 77% pre-leased.
−Removed: We commenced development of 100 Mill, a 287,000 square foot office property in Tempe, Arizona.
−Removed: This project has estimated construction costs of $153 million , is scheduled for delivery in early 2022, and is 44% pre-leased.
−Removed: In the first quarter of 2019, Dimensional Place, a 281,000 square foot office building in Charlotte commenced operations.
−Removed: We continue to look for additional development opportunities with our robust land bank.
+Added: We believe that this merger created a company with an attractive portfolio of trophy office assets balanced across the premier Sun Belt markets.
+Added: We believe that the Merger has enhanced our position in our existing markets of Austin and Charlotte, provided a strategic entry into Dallas, and balanced our exposure in Atlanta.
+Added: The Merger is also enhancing growth and providing value-add opportunities as a result of TIER's active and attractive development portfolio and land bank.
+Added: As of December 31, 2020, our portfolio of real estate assets consisted of interests in 36 operating properties (35 office and one mixed-use), containing 19.4 million square feet space, and five projects (four office and one mixed-use) under active development.
+Added: During 2020, we completed multiple strategic acquisitions in our Charlotte market.
+Added: During the fourth quarter, we purchased The RailYard, a 329,000 square foot operating property, for $201.3 million, including acquisition costs.
+Added: In addition to The RailYard, we also acquired South End Station, a 3.4 acre parcel of land, and 303 Tremont, a 2.4 acre parcel of land, in the South End submarket for a combined gross purchase price of $46.9 million.
+Added: During the second quarter, we purchased a 1,550 space parking garage adjacent to multiple of our properties for $85.3 million, including acquisition costs.
+Added: We believe that collectively the investments create an advantageous concentration with compelling synergies in one of the best submarkets in the Sun Belt.
+Added: During 2020, we completed multiple dispositions of operating properties and interests in joint ventures.
+Added: The most significant dispositions were as follows:
+Added: • In March 2020, we sold Hearst Tower, a 966,000 square foot office property in Charlotte, to Truist Financial Corporation ("Truist") for gross sales proceeds of $455.5 million upon execution of the purchase option included in the 561,000 square foot lease signed with Truist in 2019.
+Added: • In March 2020, we sold our interest in Charlotte Gateway Village, LLC ("Gateway"), a 50-50 joint venture with Bank of America Corporation ("BOA"), to BOA for $52.2 million which represented a 17% internal rate of return on our invested capital, as stipulated in the partnership agreement.
+Added: • In February 2020, we sold Woodcrest, a 386,000 square foot non-core office property in Cherry Hill, New Jersey that was acquired in the Merger, for a gross sales price of $25.3 million.
In 2020, we leased or renewed 1.4 million square feet of office space.
2 unchanged sentences
Cash basis net effective rent represents net rent at the end of the term paid by the prior tenant compared to the net rent at the beginning of the term paid by the current tenant.
−Removed: Our same property net operating income for the year increased 2.6% on a GAAP basis and 4.8% on a cash basis.
+Added: Our same property net operating income for the year decreased 0.5% and increased 0.7% on a cash basis.
+Added: As a result of the COVID-19 pandemic, we have entered into lease amendments with certain tenants to provide payment deferrals without lease extensions.
+Added: Table of C ontents
+Added: In addition, due to state and local regulations responding to the COVID-19 pandemic, we have seen changes in physical occupancy at our properties which is materially impacting net operating income from parking.
+Added: Our same property cash basis net operating income adjusted for payment deferrals and excluding parking for the year increased 4.5%.
+Added: On a regular basis we review and, as appropriate, revise our corporate contingency plan, which addresses the steps necessary to respond to an unexpected interruption of business, including the unavailability of our corporate office space.
+Added: Since March 2020, in accordance with the advice of the CDC due to the threat presented by the ongoing COVID-19 pandemic, our tenants widely adopted remote working for their office employees, and we increased our janitorial cleaning protocols in our buildings.
+Added: The rental obligations under our leases have not been materially affected by the COVID-19 pandemic to date, and any requests for rent adjustments are addressed on a case-by-case basis.
+Added: We also have worked closely with essential vendors, including the contractors and others involved in our development projects, to assess potential impact of appropriate and necessary distancing measures upon our operations and our development delivery timelines.
+Added: Although the impact to our business of the COVID-19 pandemic has not been severe to date, the long-term impact of the pandemic on our tenants or prospective tenants and the world-wide economy is uncertain and will depend on the scope, severity, and duration of the pandemic.
+Added: A prolonged economic downturn resulting from the pandemic could adversely affect many of our tenants or prospective tenants, which could, in turn, adversely impact our business, financial condition, and results of operations.
Market Conditions
−Removed: We believe that the Sunbelt region, and in particular the six core Sunbelt markets in which we operate, possess some of the most attractive economic and real estate fundamentals in the nation.
+Added: We believe that the Sun Belt region, and in particular the six core Sun Belt markets in which we operate, possess some of the most attractive economic and real estate fundamentals in the nation.
Our markets are located in states that lead the nation in new job growth and net migration as residents relocate from the Northeast, Midwest, and West Coast to our markets.
2 unchanged sentences
Our Atlanta portfolio totals 7.2 million square feet, representing 35.0% of our Net Operating Income for the fourth quarter of 2020 and was 90.7% leased at December 31, 2020.
−Removed: In addition, we had two projects under development in Atlanta at December 31, 2019, one office property and one mixed use property, in which we hold 90% and 20% interests, respectively.
−Removed: Job growth in Atlanta for the year ended December 31, 2019 was 2.2%, above the national average, and construction as a percentage of the total market square footage was 2.6% at year end.
+Added: In addition, we h ad two projects under development i n Atlanta at December 31, 2020, one office property and one mixed-use property, in which we hold 90% and 20% interests, respectively.
+Added: Decline in nonfarm employment in Atlanta for the year ended December 31, 2020 was 3.0%, below the national average of 6.0%, and construction as a percentage of the total market square footage was 2.0% at year end.
Our portfolio is well located, primarily in the Midtown, Buckhead, and Central Perimeter submarkets, with direct access to mass transit.
Our Austin portfolio totals 4.4 million square feet, representing 27.1% of our Net Operating Income for the fourth quarter of 2020 and was 94.3% leased at December 31, 2020.
−Removed: In addition, we have three projects under development in Austin, one owned in a 50-50 joint venture and two wholly-owned that together total 978,000 square feet and are a combined 95% leased.
−Removed: Job growth in Austin for the year ended December 31, 2019 was 2.7% and construction as a percentage of the total market square footage was 9.1%.
+Added: In addition, we have two projects under development in Austin, one owned in a 50-50 joint venture and one wholly-owned that together total 658,000 square feet and are a combined 92% leased.
+Added: Decline in nonfarm employment in Austin for the year ended December 31, 2020 was 1.1%, below the national average of 6.0%, and construction as a percentage of the total market square footage was 7.6%.
Our portfolio is predominantly in the central business district and Northwest submarket where vacancy is 10.5% and 9.3%, respectively.
−Removed: We believe that our dominant presence in Austin, combined with strong job growth and low unemployment are favorable for our existing portfolio.
+Added: We believe that our dominant presence in Austin, combined with strong employment relative to the rest of the nation is favorable for our existing portfolio.
Our Charlotte portfolio totals 2.6 million square feet, representing 11.2% of our Net Operating Income for the fourth quarter of 2020 and was 83.8% leased at December 31, 2020.
−Removed: Job growth in Charlotte for the year ended December 31, 2019 was 2.4% and construction as a percentage of the total market square footage was 5.1%.
+Added: Decline in nonfarm employment in Charlotte for the year ended December 31, 2020 was 5.4%, below the national average of 6.0%, and construction as a percentage of the total market square footage was 6.1%.
Our portfolio is located in the Uptown and South End submarkets where rent growth has significantly surpassed the national average.
−Removed: The overall market has benefitted from Charlotte's strong population growth, which has increased at three times the national rate over the past decade.
+Added: The overall market has benefited from Charlotte's strong population growth, which has increased at three times the national rate over the past decade.
Strong demand and favorable economics have spurred a high level of new development across the market, specifically in Uptown where approximately 2.7 million square feet is currently under construction.
Our Phoenix portfolio totals 1.3 million square feet, representing 7.9% of our Net Operating Income for the fourth quarter of 2020 and was 94.2% leased at December 31, 2020.
−Removed: Job growth in Phoenix for the year ended December 31, 2019 was 2.6% and construction as a percentage of the total market square footage was 1.7%.
+Added: Decline in nonfarm employment in Phoenix for the year ended December 31, 2020 was 2.6%, below the national average of 6.0%, and construction as a percentage of the total market square footage was 1.5%.
Phoenix has experienced population growth at more than twice the national average, more than two-thirds of which was from new residents from outside the metropolitan area.
Our portfolio is located in the Tempe submarket, in close proximity to Arizona State University and its 80,000 students, where Class A office vacancy is 5.4%.
+Added: Table of C ontents
Our Tampa portfolio totals 1.7 million square feet, representing 7.8% of Net Operating Income for the fourth quarter of 2020 and was 93.4% leased at December 31, 2020.
−Removed: Job growth in Tampa for the year ended December 31, 2019 was 2.2%, and construction as a percentage of the total market square footage was 1.6%.
+Added: Decline in nonfarm employment in Tampa for the year ended December 31, 2020 was 4.0%, below the national average of 6.0%, and construction as a percentage of the total market square footage was 1.3%.
Metro-wide, the Tampa office market is experiencing low vacancy rates, and the Westshore submarket, where our portfolio is located, continues to achieve some of the highest rents in the metropolitan area, in part due to its central location and proximity to the Tampa airport.
Our Dallas portfolio totals 516,000 square feet, representing 3.1% of Net Operating Income for the fourth quarter of 2020 and was 94.5% leased at December 31, 2020.
−Removed: Job growth in Dallas for the year ended December 31, 2019 was 2.1%, and construction as a percentage of the total market square footage was 4.0%.
+Added: Decline in nonfarm employment in Dallas for the year ended December 31, 2020 was 2.5%, below the national average of 6.0%, and construction as a percentage of the total market square footage was 1.9%.
Critical Accounting Policies
3 unchanged sentences
Our critical accounting policies are as follows:
−Removed: Development Cost Capitalization
−Removed: We are involved in all stages of real estate ownership, including development.
−Removed: Prior to the point at which a project becomes probable of being developed (defined as more likely than not), we expense predevelopment costs.
−Removed: After we determine a project is probable, all subsequently incurred predevelopment costs, as well as interest and real estate taxes on qualifying assets and certain internal personnel and associated costs directly related to the project under development, are capitalized in accordance with accounting rules.
−Removed: If we abandon development of a project that had earlier been deemed probable, we charge all previously capitalized costs to expense.
−Removed: If this occurs, our predevelopment expenses could rise significantly.
−Removed: The determination of whether a project is probable requires judgment.
−Removed: If we determine that a project is probable, interest, general and administrative, and other expenses could be materially different than if we determine the project is not probable.
−Removed: During the predevelopment period of a probable project and the period in which a project is under construction, we capitalize all direct and indirect costs associated with planning, developing, and constructing the project.
−Removed: Determination of what costs constitute direct and indirect project costs requires us, in some cases, to exercise judgment.
−Removed: If we determine certain costs to be direct or indirect project costs, amounts recorded in projects under development on the balance sheet and amounts recorded in general and administrative and other expenses on the statements of operations could be materially different than if we determine these costs are not directly or indirectly associated with the project.
−Removed: Once a certain project is constructed and deemed substantially complete and ready for occupancy, carrying costs, such as real estate taxes, interest, internal personnel costs, and associated costs, are expensed as incurred.
−Removed: Determination of when construction of a project is substantially complete and held available for occupancy requires judgment.
−Removed: We consider projects and/or project phases to be both substantially complete and held for occupancy at the earlier of the date on which the project or phase reached economic occupancy of 90% or one year after its initial occupancy.
−Removed: Our judgment of the date the project is substantially complete has a direct impact on our operating expenses and net income for the period.
−Removed: We evaluate all real estate acquisitions to determine if the transactions qualify as an acquisition of assets or of a business within the framework of ASU 2017-01 and guidance in ASC 805, "Business Combinations".
−Removed: Generally, the acquisition of operating properties will not meet the definition of a business.
+Added: Revenue Recognition
+Added: Most of our revenues are derived from operating leases and are reflected as rental property revenues on the accompanying consolidated statements of operations.
+Added: Several judgments and estimates are included in the rental property revenue recognition process including the determination of lease term, ownership of tenant improvements, lease modifications, and lease terminations.
+Added: Revenues derived from fixed lease payments, which exclude certain rental property revenue such as percentage rent and revenue related to the recovery of certain operating expenses from our tenants, are recognized on a straight-line basis over the term of the lease.
+Added: We make significant assumptions and judgments in determining the lease term, including the judgments involved as to when a tenant has the right to use an underlying asset and assumptions when the lease provides the tenant with an extension or early termination option.
+Added: Most of our leases involve some form of improvements to leased space.
+Added: We make significant judgments in reviewing various factors to assist in determining whether we or our tenants own the improvements.
+Added: Those factors include, but are not limited to, whether or not the:
+Added: • Lease agreement’s terms obligate the tenant to construct or install specifically identified assets (i.e., the leasehold improvements);
+Added: • Tenant’s failure to make specified improvements is an event of default under which the landlord can require the lessee to make those improvements or otherwise enforce the landlord’s rights to those assets (or a monetary equivalent);
+Added: • Tenant is permitted to alter or remove the leasehold improvements without the landlord’s consent or without compensating the landlord for any lost utility or diminution in fair value;
+Added: • Tenant is required to provide the landlord with evidence supporting the cost of tenant improvements before the landlord pays the tenant for the tenant improvements;
+Added: • Landlord is obligated to fund cost overruns for the construction of leasehold improvements;
+Added: • Leasehold improvements are unique to the tenant or could reasonably be used by the lessor to lease to other parties;
+Added: • Economic life of the leasehold improvements is such that a significant residual value of the assets is expected to accrue to the benefit of the landlord at the end of the lease term.
+Added: If we determine the improvements are our assets, we capitalize the cost of the improvements and recognize depreciation expense associated with such improvements over the shorter of the estimated useful life or the term of the lease.
+Added: If the improvements are tenant assets, we defer the cost of improvements funded by us as a lease incentive asset and amortize it as a reduction of rental revenue over the term of the lease.
+Added: Our determination of whether improvements are our assets or tenant assets also affects when we commence revenue recognition in connection with a lease.
+Added: We periodically enter into amendments to our leases.
+Added: When a lease is amended, we need to determine whether (1) an additional right of use not included in the original lease is being granted as a result of the modification and (2) there is an
+Added: Table of C ontents
+Added: increase in the lease payments that is commensurate with the standalone price for the additional right of use.
+Added: If both of those conditions are met, the amendment is accounted for as a separate contract.
+Added: If both of those conditions are not met, the amendment is accounted for as a lease modification.
+Added: Most of our lease amendments result in a lease modification of our operating leases which will likely require us to reassess both the lease term and fixed lease payments, including considering any prepaid or accrued lease rentals relating to the original lease as a part of the lease payments for the modified lease.
+Added: Termination options in some of our leases allow the customer to terminate the lease prior to the end of the lease term under certain circumstances.
+Added: Termination options require advance notification from the tenant and payment of a termination fee that reimburses us for a portion of the remaining rent under the original lease term and the undepreciated lease inception costs such as commissions, tenant improvements and lease incentives.
+Added: Termination fee income, included in rental property revenue, is recognized on a straight-line basis from the date of the executed termination agreement through lease expiration when the amount of the fee is determinable and collectability of the fee is reasonably assured.
+Added: This fee income is reduced on a straight-line basis by any accrued straight-line rent receivable related to the lease projected at the date of tenant vacancy.
+Added: Real Estate Carrying Value
+Added: The carrying values of our real estate assets are subject to several processes that involve a significant use of judgments and estimates.
+Added: Those processes primarily include (i) purchase price allocations for acquired assets, (ii) depreciation and amortization and (iii) impairment.
+Added: The judgments and estimates used in each of these processes have a material impact on our financial condition, results of operations and cash flows.
+Added: Purchase Price Allocations for Acquired Assets
+Added: We evaluate all real estate acquisitions to determine if the transactions qualify as an acquisition of assets or of a business.
In cases where we acquire a pool of properties of varying property types in different markets, we must determine whether the acquisition qualifies as an asset acquisition or an acquisition of a business.
−Removed: In making this determination, we first must evaluate whether substantially all of the assets are concentrated in a single identifiable asset or group of similar identifiable assets.
For purposes of this review, we separate the assets acquired based on their unique and different risk characteristics, which may be by property type, geographic concentration, or other factors.
If we determine that substantially all of the fair value is concentrated in a single identifiable asset or group of similar assets, generally 90% of total fair value of assets acquired, we account for the acquisition as an acquisition of assets.
−Removed: If we determine that there is no single or group of assets that make up substantially all of the fair value of assets acquired, we then evaluate whether the acquired set of assets include an input and substantial process which create an output as outlined in ASC 805.
+Added: If we determine that there is no single or group of assets that make up substantially all of the fair value of assets acquired, we then evaluate whether the acquired set of assets includes an input and substantial process which create an output.
If we determine that an input and substantial process creating an output are present, we account for the acquisition as an acquisition of a business.
−Removed: Otherwise, we account for the acquisition as an acquisition of assets.
We use considerable judgment in determining whether the acquisition of a pool of assets is an acquisition of assets or of a business.
−Removed: Because acquisition costs are expensed for an acquisition of a business and capitalized for an acquisition of assets, results of operations could be materially different based on these determinations.
+Added: Because acquisition costs are expensed for an acquisition of a business and capitalized for an acquisition of assets, results of operations could be materially different based on our determinations.
For acquisitions that are accounted for as an acquisition of an asset, we record the acquired tangible and intangible assets and assumed liabilities based on each asset and liability's relative fair value at the acquisition date to the total purchase price plus capitalized acquisition costs.
4 unchanged sentences
land, buildings, and identified tangible and intangible assets and liabilities associated with in-place leases, including tenant improvements, leasing costs, value of above-market and below-market leases, and value of acquired in-place leases.
−Removed: The fair value of land is derived from comparable sales of land within the same submarket and/or region.
−Removed: The fair value of buildings, tenant improvements, and leasing costs are based upon current market replacement costs and other relevant market rate information.
−Removed: The fair value of the above-market or below-market component of an acquired lease is based upon the present value (calculated using a market discount rate) of the difference between (i) the contractual rents to be paid pursuant to the lease over its remaining term and (ii) management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease.
+Added: The fair value of the above-market or below-market component of an acquired lease is based upon the present value (calculated using a market discount rate) of the difference between the contractual rents to be paid pursuant to the lease over its remaining term and management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease.
An identifiable intangible asset or liability is recorded if there is an above-market or below-market lease at an acquired property.
+Added: The amounts recorded for above-market leases are included in other assets on the balance sheets, and the amounts for below-market leases are included in other liabilities on the balance sheets.
+Added: These amounts are amortized on a straight-line basis as an adjustment to rental income over the remaining term of the applicable leases.
The fair value of acquired in-place leases is derived based on our assessment of lost revenue and costs incurred for the period required to lease the “assumed vacant” property to the occupancy level when purchased.
This fair value is based on a variety of considerations including, but not necessarily limited to:
−Removed: (1) the value associated with avoiding the cost of originating the acquired in-place leases;
−Removed: (2) the value associated with lost revenue related to tenant reimbursable operating costs estimated to be incurred during the assumed lease-up period;
−Removed: and (3) the value associated with lost rental revenue from existing leases during the assumed lease-up period.
+Added: (i) the value associated with avoiding the cost of originating the acquired in-place leases;
+Added: (ii) the value associated with lost revenue related to tenant reimbursable operating
+Added: Table of C ontents
+Added: costs estimated to be incurred during the assumed lease-up period;
+Added: and (iii) the value associated with lost rental revenue from existing leases during the assumed lease-up period.
Factors considered in performing these analyses include an estimate of the carrying costs during the expected lease-up periods, such as real estate taxes, insurance, and other operating expenses, current market conditions, and costs to execute similar leases, such as leasing commissions, legal, and other related expenses.
−Removed: The amounts recorded for above-market leases are included in other assets on the balance sheets, and the amounts for below-market leases are included in other liabilities on the balance sheets.
−Removed: These amounts are amortized on a straight-line basis as an adjustment to rental income over the remaining term of the applicable leases.
The amounts recorded for in-place leases are included in intangible assets on the balance sheets.
These amounts are amortized as an increase to depreciation and amortization expense over the remaining term of the applicable leases.
−Removed: The determination of the fair value of the acquired tangible and intangible assets and assumed liabilities of acquisitions requires significant judgment about the numerous inputs discussed above.
−Removed: The use of different assumptions in these fair value calculations could significantly affect the reported amounts of the allocation of the acquisition related assets and liabilities and the related amortization and depreciation expense recorded for such assets and liabilities.
−Removed: In addition, since the values of above-market and below-market leases are amortized as either a reduction or increase to rental income, respectively, the judgments for these intangibles could have a significant impact on reported rental revenues and results of operations.
Depreciation and Amortization
−Removed: We depreciate or amortize operating real estate assets over their estimated useful lives using the straight-line method of depreciation.
+Added: We also depreciate or amortize operating real estate assets over their estimated useful lives using the straight-line method of depreciation.
We use judgment when estimating the useful life of real estate assets and when allocating certain indirect project costs to projects under development, which are amortized over the useful life of the property once it becomes operational.
Historical data, comparable properties, and replacement costs are some of the factors considered in determining useful lives and cost allocations.
−Removed: The use of different assumptions for the estimated useful life of assets or cost allocations could significantly affect depreciation and amortization expense and the carrying amount of our real estate assets.
−Removed: We review our real estate assets on a property-by-property basis for impairment.
+Added: We also review our real estate assets on an asset group basis for impairment.
+Added: We identify an asset group based on the lowest level of identifiable cash flows and take into consideration such things as shared expenses and amenities.
This review includes our operating properties, properties under development, and land holdings.
−Removed: The first step in this process is for us to determine whether an asset is considered to be held and used or held for sale, in accordance with accounting guidance.
+Added: The first step in this process is for us to determine whether an asset is considered to be held and used or held for sale.
In order to be considered a real estate asset held for sale, we must, among other things, have the authority to commit to a plan to sell the asset in its current condition, have commenced the plan to sell the asset, and have determined that it is probable that the asset will sell within one year.
−Removed: If we determine that an asset is held for sale, we must record an impairment loss if the fair value less costs to sell is less than the carrying amount.
+Added: If we determine that an asset is held for sale, we record an impairment if the fair value less costs to sell is less than the carrying amount.
All real estate assets not meeting the held for sale criteria are considered to be held and used.
In the impairment analysis for assets held and used, we must determine whether there are indicators of impairment.
−Removed: For operating properties, these indicators could include a decline in a property’s leasing percentage;
−Removed: a current period operating loss or negative cash flows combined with a history of losses at the property;
−Removed: a decline in lease rates for that property or others in the property’s market;
−Removed: a significant change in the market value of the property;
−Removed: or an adverse change in the financial condition of significant tenants.
+Added: For operating properties, these indicators could include a reduction in our estimated hold period, a significant decline in a property’s leasing percentage, a current period operating loss or negative cash flows combined with a history of losses at the property, a significant decline in lease rates for that property or others in the property’s market, a significant change in the market value of the property, or an adverse change in the financial condition of significant tenants.
For land holdings, indicators could include an overall decline in the market value of land in the region, a decline in development activity for the intended use of the land, or other adverse economic and market conditions.
−Removed: For projects under development, indicators could include material budget overruns without a corresponding funding source, significant delays in construction, occupancy, or stabilization schedule, regulatory changes or economic trends that have a significant impact on the market, or an adverse change in the financial condition of a significant tenant.
+Added: For projects under development, indicators could include material budget overruns without a corresponding funding source, significant delays in construction, occupancy, or stabilization schedule, regulatory changes or economic trends that have a significant impact on the market, or an adverse change in the financial condition of a significant future tenant.
If we determine that an asset that is held and used has indicators of impairment, we must determine whether the undiscounted cash flows associated with the asset exceed the carrying amount of the asset.
−Removed: If the undiscounted cash flows are less than the carrying amount of the asset, we must reduce the carrying amount of the asset to fair value.
+Added: If the undiscounted cash flows are less than the carrying amount of the asset, we reduce the carrying amount of the asset to fair value.
In calculating the undiscounted net cash flows of an asset, we must estimate a number of inputs.
−Removed: For operating properties, we must estimate future rental rates, expenditures for future leases, future operating expenses, and market capitalization rates for residual values, among other things.
−Removed: For land holdings, we must estimate future sales prices as well as operating income, carrying costs, and residual capitalization rates for land held for future development.
−Removed: For projects under development, we must estimate the cost to complete construction, time period of lease-up, future rental rates, expenditures for future leases, future operating expenses, market capitalization rates for residual values, and future sales price, among other things.
−Removed: In addition, if there are alternative strategies for the future use of the asset, we must assess the probability of each alternative strategy and perform a probability-weighted undiscounted cash flow analysis to assess the recoverability of the asset.
−Removed: We must use considerable judgment in determining the alternative strategies and in assessing the probability of each strategy selected.
+Added: We must estimate future rental rates, future capital expenditures, future operating expenses, and market capitalization rates for residual values, among other things.
+Added: In addition, if there are alternative strategies for the future use of the asset, we assess the probability of each alternative strategy and perform a probability-weighted undiscounted cash flow analysis to assess the recoverability of the asset.
+Added: We use considerable judgment in determining the alternative strategies and in assessing the probability of each strategy selected.
In determining the fair value of an asset, we exercise judgment on a number of factors.
1 unchanged sentence
We must determine an appropriate discount rate to apply to the cash flows in the discounted cash flow calculation.
−Removed: We must use judgment in analyzing comparable market information because no two real estate assets are identical in location and price.
+Added: We use judgment in analyzing comparable market information because no two real estate assets are identical in location and price.
The estimates and judgments used in the impairment process are highly subjective and susceptible to frequent change.
−Removed: If we determine that an asset is held and used, the results of operations could be materially different than if we determine that an asset is held for sale.
−Removed: Different assumptions we use in the calculation of undiscounted net cash flows of a project, including the assumptions associated with alternative strategies and the probabilities associated with alternative strategies, could cause a material impairment loss to be recognized when no impairment is otherwise warranted.
−Removed: Our assumptions about the discount rate used in a discounted cash flow estimate of fair value and our judgment with respect to market information could materially affect the decision to record impairment losses or, if required, the amount of the impairment losses.
In addition to our real estate assets, we review each of our investments in unconsolidated joint ventures for impairment.
1 unchanged sentence
If indicators of impairment are present for any of our investments in joint ventures, we calculate the fair value of the investment.
−Removed: If the fair value of the investment is less than the carrying value of the investment, we must determine whether the impairment is temporary or other than temporary, as outlined in GAAP.
−Removed: If we assesses the impairment to be temporary, we do not record an impairment charge.
+Added: If the fair value of the investment is less than the carrying value of the investment, we determine whether the impairment is temporary or other than temporary.
+Added: If we assess the impairment to be temporary, we do not record
+Added: Table of C ontents
+Added: an impairment charge.
If we conclude that the impairment is other than temporary, we record an impairment charge.
We use considerable judgment in the determination of whether there are indicators of impairment present and in the assumptions, estimations, and inputs used in calculating the fair value of the investment.
−Removed: These judgments are similar to those outlined above in the impairment of real estate assets.
−Removed: We also use judgment in making the determination as to whether the impairment is temporary or other than temporary by considering, among other things, the length of time that the impairment has existed, the financial condition of the joint venture, and the ability and intent of the holder to retain the investment long enough for a recovery in market value.
−Removed: Our judgment as to the fair value of the investment or on the conclusion of the nature of the impairment could have a material impact on our financial condition, results of operations, and cash flows.
+Added: Development Cost Capitalization
+Added: We are involved in all stages of real estate ownership, including development.
+Added: Prior to the point at which a project becomes probable of being developed (defined as more likely than not), we expense predevelopment costs.
+Added: After we determine a project is probable, all subsequently incurred predevelopment costs, as well as interest and real estate taxes on qualifying assets and certain internal personnel and associated costs directly related to the project under development, are capitalized in accordance with accounting rules.
+Added: If we abandon development of a project that had earlier been deemed probable, we charge all previously capitalized costs to expense.
+Added: If this occurs, our predevelopment expenses could rise significantly.
+Added: The determination of whether a project is probable requires judgment.
+Added: If we determine that a project is probable, interest, general and administrative, and other expenses could be materially different than if we determine the project is not probable.
+Added: During the predevelopment period of a probable project and the period in which a project is under construction, we capitalize all direct and indirect costs associated with planning, developing, and constructing the project.
+Added: Determination of what costs constitute direct and indirect project costs requires us, in some cases, to exercise judgment.
+Added: If we determine certain costs to be direct or indirect project costs, amounts recorded in projects under development on the balance sheet and amounts recorded in general and administrative and other expenses on the statements of operations could be materially different than if we determine these costs are not directly or indirectly associated with the project.
+Added: Once a certain project is constructed and deemed substantially complete and ready for occupancy, carrying costs, such as real estate taxes, interest, internal personnel costs, and associated costs, are expensed as incurred.
+Added: Determination of when construction of a project is substantially complete and held available for occupancy requires judgment.
+Added: We consider projects and/or project phases to be both substantially complete and held for occupancy at the earlier of the date on which the project or phase reached economic occupancy of 90% or one year after its initial occupancy.
+Added: Our judgment of the date the project is substantially complete has a direct impact on our operating expenses and net income for the period.
Stock-based Compensation
We have several types of stock-based compensation plans.
−Removed: These plans are described in note 15, as are the accounting policies by type of award.
−Removed: Compensation cost for all stock-based awards requires measurement at estimated fair value on the grant date, and compensation cost is recognized over the service vesting period, which represents the requisite service period.
−Removed: For compensation plans that contain market performance measures, we must estimate the fair value of the awards on a quarterly basis and must adjust compensation expense accordingly.
+Added: For market-based awards, we are required to estimate fair values on the grant date (for equity-classified awards) and at each quarter-end (for liability-classified awards).
The fair values of these awards are estimated using complex pricing valuation models that require a number of estimates and assumptions.
−Removed: For awards that are based on our future earnings, we must estimate future earnings and adjust the estimated fair value of the awards accordingly.
−Removed: We use considerable judgments in determining the fair value of these awards.
+Added: For performance-based awards contingent on our future earnings, we must estimate future earnings quarterly and adjust the compensation costs accordingly.
+Added: We use considerable judgments in determining the fair value of market-based awards as well as estimating our progress towards performance-based awards.
Compensation expense associated with these awards could vary significantly based upon these estimates.
−Removed: Discussion of New Accounting Pronouncements
−Removed: On January 1, 2019, we adopted ASC 842, which amended the previous standard for lease accounting by requiring lessees to record most leases on their balance sheets and by making targeted changes to lessor accounting and reporting.
−Removed: The new standard requires lessees to record a right-of-use asset and a lease liability for leases and classify such leases as either finance or operating leases based on the principle of whether the lease is effectively a financed purchase of the leased asset by the lessee.
−Removed: The classification of the leases determines whether the lease expense is recognized based on an effective interest method (finance leases) or on a straight-line basis over the term of the lease (operating leases).
−Removed: The new standard also revised the treatment of indirect leasing costs and permits the capitalization and amortization of direct leasing costs only.
−Removed: For the years ended December 31, 2018 and 2017, we capitalized $3.8 million and $3.0 million of indirect leasing costs, respectively.
−Removed: The Company adopted the following optional practical expedients provided in ASC 842:
−Removed: • no reassessment of any expired or existing contracts to determine if they contain a lease;
−Removed: • no reassessment of initial direct costs for any existing leases;
−Removed: • no recognition of right-of-use assets and lease liabilities for leases with a term of one year or less;
−Removed: no separate classification and disclosure of non-lease components of revenue in lease contracts from the related lease components provided certain conditions are met;
−Removed: no reassessment of the lease classification.
−Removed: For those leases where we were the lessee, specifically ground leases, the adoption of ASC 842 required us to record a right-of-use asset and a lease liability in the amount of $56.3 million on the condensed consolidated balance sheet.
−Removed: In calculating the right of use asset and lease liability, we used a weighted average discount rate of 4.49% , which represented our incremental borrowing rate related to the ground lease assets as of January 1, 2019.
−Removed: Ground leases executed before the adoption of ASC 842 are accounted for as operating leases and did not result in a materially different ground lease expense.
−Removed: However, most ground leases executed after the adoption of ASC 842 are expected to be accounted for as finance leases, which will result in ground lease expense being recorded using the effective interest method instead of the straight-line method over the term of the lease, resulting in higher expense associated with the ground lease in the earlier years of a ground lease when compared to the straight line method.
−Removed: We elected to use the "modified retrospective" method upon adoption of ASC 842, which permitted application of the new standard on the adoption date as opposed to the earliest comparative period presented in its financial statements.
−Removed: On January 1, 2018, we adopted ASU 2017-05, “Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20):
−Removed: Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” (“ASU 2017-05").
−Removed: As a result of the adoption of ASU 2017-05, we recorded a cumulative effect from change in accounting principle, which credited distributions in excess of cumulative net income by $22.3 million .
−Removed: This cumulative effect adjustment resulted from the 2013 transfer of a wholly-owned property to an entity in which it had a noncontrolling interest.
+Added: Table of C ontents
Results of Operations For The Year Ended December 31, 2020
−Removed: Our financial results for the year ended December 31, 2019 have been significantly affected by the Merger, the transactions with NS, and various acquisitions, dispositions, and developments during the 2019 and 2018.
+Added: Our financial results for the year ended December 31, 2020 have been affected by the various acquisitions, dispositions, and completed developments during 2020 as well as the Merger and transactions with Norfolk Southern Railway Company ("NS") in 2019.
Net income available to common stockholders for the year ended 2020 and 2019 was $237.3 million and $150.4 million, respectively.
8 unchanged sentences
NOI is also widely used by industry analysts and investors to evaluate performance.
−Removed: NOI, which is rental property revenues less rental property operating expenses, excludes certain components from net income in order to provide results that are more closely related to a property's results of operations.
+Added: NOI, which is rental property revenues (excluding termination fees) less rental property operating expenses, excludes certain components from net income in order to provide results that are more closely related to a property's results of operations.
Certain items, such as interest expense, while included in net income, do not affect the operating performance of a real estate asset and are often incurred at the corporate level as opposed to the property level.
As a result, we use only those income and expense items that are incurred at the property level to evaluate a property's performance.
−Removed: Depreciation, amortization, and termination fees are also excluded from NOI.
+Added: Depreciation, amortization, and impairment are also excluded from NOI.
Same Property NOI allows analysts, investors, and management to analyze continuing operations and evaluate the growth trend of our portfolio.
−Removed: Rental property revenues, rental property operating expenses, and NOI changed between the 2019 and 2018 periods as follows (dollars in thousands):
+Added: Rental property revenues, rental property operating expenses, and NOI changed between the 2020 and 2019 periods as follows ($ in thousands):
Year Ended December 31,
+Added: 2020 2019 $ Change % Change
Rental Property Revenues
2 unchanged sentences
Other Non-Same Property 71,889 61,076 10,813 18 %
+Added: $ 721,883 $ 628,751 $ 93,132 15 %
Rental Property Operating Expenses
2 unchanged sentences
Other Non-Same Property 21,741 16,959 4,782 28 %
+Added: $ 250,850 $ 222,146 $ 28,704 13 %
Same Property NOI $ 287,509 $ 289,309 $ (1,800) (1) %
1 unchanged sentence
Non-Same Property NOI 48,815 39,997 8,818 22 %
−Removed: Same property rental property revenues increased between 2019 and 2018 primarily as a result of termination fees recognized at Hearst Tower from tenants who terminated their leases in connection with the Truist lease, as well as higher occupancy at Northpark, Corporate Center, and Hayden Ferry.
−Removed: Same property rental property operating expenses increased between 2019 and 2018 primarily as a result of an increase in real estate taxes due to higher assessments of value, particularly in the Austin and Charlotte markets.
−Removed: Revenues and expenses for Legacy TIER properties represent amounts recorded for the properties acquired in the Merger.
−Removed: Revenues and expenses of Other Non-Same Property increased between 2019 and 2018 primarily as a result of the addition of 1200 Peachtree, which was acquired in the first quarter of 2019;
−Removed: Spring & 8th, whose final phase commenced operations in the fourth quarter of 2018;
−Removed: and Terminus, which was consolidated in the fourth quarter of 2019 when we purchased our partner's interest in TOH.
−Removed: Fee income increased $18.4 million ( 182.7% ) between 2019 and 2018 primarily driven by fee income related to the transactions with NS.
+Added: Total NOI $ 467,198 $ 399,377 $ 67,821 17 %
+Added: Same property rental property revenues decreased between 2020 and 2019 primarily due to a decrease in 2020 parking revenues resulting from decreased physical occupancy at our properties.
+Added: Same property rental property operating expenses decreased between 2020 and 2019 primarily due to a decrease in expenses at properties resulting from lower physical occupancy in 2020.
+Added: Revenues and expenses for Legacy TIER properties represent amounts recorded for the properties acquired in the June 2019 Merger.
+Added: Table of C ontents
+Added: Revenues and expenses of Other Non-Same Property increased between 2020 and 2019 primarily as a result of the addition of 1200 Peachtree in March 2019 and of Terminus, which was consolidated in October 2019 when we purchased our partner's interest in Terminus Office Holdings LLC ("TOH"), partially offset by the sale of Hearst Tower in March of 2020.
+Added: Fee income decreased $10.3 million (36.1%) between 2020 and 2019 primarily driven by timing of fee income related to the 2019 transactions with NS.
General and Administrative Expenses
−Removed: General and administrative expenses increased $15.0 million ( 67.9% ) between 2019 and 2018 primarily driven by long-term compensation expense increases as a result of fluctuations in our common stock price relative to our office peers included in the SNL US Office REIT Index.
+Added: General and administrative expenses decreased $10.0 million (26.9%) between 2020 and 2019 primarily driven by long-term compensation expense decreases as a result of fluctuations in our common stock price for our liability-classified awards.
Interest Expense
−Removed: Interest expense, net of amounts capitalized, increased $14.5 million ( 36.9% ) between 2019 and 2018 primarily due to interest incurred on the unsecured senior notes that were issued on June 19, 2019 in connection with the Merger, interest incurred on a mortgage loan assumed in the Merger, interest incurred on the mortgage loan assumed in purchase of our partner's interest in TOH, and an increase in the average outstanding balance on our credit facility.
+Added: Interest expense, net of amounts capitalized, increased $6.6 million (12.3%) between 2020 and 2019 primarily due to interest incurred on the unsecured senior notes issued in June 2019.
Depreciation and Amortization
−Removed: Depreciation and amortization changed between the 2019 and 2018 periods as follows (dollars in thousands):
+Added: Depreciation and amortization changed between the 2020 and 2019 periods as follows ($ in thousands):
Year Ended December 31,
+Added: 2020 2019 $ Change % Change
Depreciation and Amortization
3 unchanged sentences
Total Depreciation and Amortization $ 288,648 $ 257,149 $ 31,499 12 %
−Removed: Same property depreciation and amortization increased between 2019 and 2018 primarily due to the acceleration of amortization of tenant improvements and in-place leases on tenants who terminated their leases at Hearst Tower in connection with the Truist lease, partially offset by the acceleration of amortization of tenant improvements and in-place leases on tenants who terminated their leases in early 2018.
−Removed: Depreciation and amortization for Legacy TIER properties represent amounts recorded on the properties acquired in the Merger.
−Removed: Depreciation and amortization of Other Non-Same Property increased between 2019 and 2018 primarily as a result of depreciation and amortization of 1200 Peachtree, which was acquired in the first quarter of 2019;
−Removed: Spring & 8th, whose final phase commenced operations in the fourth quarter of 2018;
−Removed: and Terminus, which was consolidated in the fourth quarter of 2019 when we purchased our partner's interest in TOH.
−Removed: Acquisition and Related Costs
−Removed: Included in acquisition and related costs in 2019 are the costs associated with the Merger.
+Added: Depreciation and amortization for Legacy TIER properties represent amounts recorded on the properties acquired in the June 2019 Merger.
+Added: Depreciation and amortization of Other Non-Same Property decreased between 2020 and 2019 primarily as a result of the sale of Hearst in the first quarter of 2020;
+Added: offset by Terminus, which was consolidated in the fourth quarter of 2019 when we purchased our partner's interest in TOH.
+Added: Transaction Costs
+Added: Included in transaction costs in both 2020 and 2019 are the costs associated with the Merger.
These costs included legal, accounting, and financial advisory fees as well as the cost of due diligence work and the costs of combining the operations of TIER with the Company.
+Added: Table of C ontents
Income from Unconsolidated Joint Ventures
1 unchanged sentence
Year Ended December 31,
+Added: 2020 2019 $ Change % Change
Net operating income $ 18,836 $ 32,413 $ (13,577) (42) %
Termination fee income 9 16 (7) (44) %
+Added: Other income 61 148 (87) (59) %
Depreciation and amortization (8,740) (14,158) 5,418 38 %
Interest expense (2,071) (5,738) 3,667 64 %
−Removed: Net loss on sales
+Added: Net loss on sale of investment property (148) (15) (133) (887) %
Income from unconsolidated joint ventures $ 7,947 $ 12,666 $ (4,719) (37) %
−Removed: Net operating income and depreciation and amortization increased between 2019 and 2018 primarily due to the commencement of operations in the first quarter of 2019 of Dimensional Place, the office building owned by the DC Charlotte Plaza LLLP joint venture, offset by the purchase of our partner's interest in TOH and our consolidation of TOH in the fourth quarter of 2019.
−Removed: Interest expenses decreased between 2019 and 2018 due to the consolidation of TOH in the fourth quarter of 2019.
+Added: Net operating income, depreciation and amortization, and interest expense from unconsolidated joint ventures decreased between 2020 and 2019 primarily due to the consolidation of Terminus in October 2019 when we purchased our partner's interest in TOH and the sale of our interest in Gateway Village in March of 2020.
+Added: Gain on Sales of Investments in Unconsolidated Joint Ventures
+Added: The gain on investment property transactions for the year ended December 31, 2020 primarily includes the sale of our interests in the Wildwood Associates and Gateway Village joint ventures.
+Added: The capitalization rate of Gateway Village was not a determinant of the sales price as, per the joint venture agreement, our interest was valued at a 17% internal rate of return on our invested capital.
+Added: There was no capitalization rate associated with the sale of our interest in the Wildwood Associates joint venture as the underlying asset was land.
Gain on Investment Property Transactions
−Removed: The gain on investment property transactions for the year ended December 31, 2019 include the sale of our air rights that covered eight acres in Downtown Atlanta as well as the gain on the acquisition of TOH achieved in stages.
−Removed: Gain on investment property transactions in 2018 related primarily to the gain on the sale of land at the North Point project.
+Added: The gain on investment property transactions for the year ended December 31, 2020 includes the sale of Hearst Tower.
+Added: The combined sales prices of the Heart Tower and Woodcrest dispositions represented a weighted average capitalization rate of 5.1%.
+Added: Capitalization rates are calculated by dividing projected annualized NOI by the sales price.
Net Income Attributable to Noncontrolling Interests
Net income attributable to noncontrolling interests includes the outside parties' share of the net income of CPLP as well as that of certain other consolidated entities.
+Added: Net income attributable to noncontrolling interests decreased $1.4 million (63.1%) between 2020 and 2019 primarily driven by the redemption of 1.7 million limited partnership units in CPLP completed in the first quarter of 2020, partially offset by the increase in net income in 2020.
+Added: Table of C ontents
Funds from Operations
The table below shows Funds from Operations Available to Common Stockholders (“FFO”), a non-GAAP financial measure, and the related reconciliation to net income available to common stockholders for the Company.
−Removed: The Company calculates FFO in accordance with the National Association of Real Estate Investment Trusts’ ("NAREIT") definition, which is net income available to common stockholders (computed in accordance with GAAP), excluding extraordinary items, cumulative effect of change in accounting principle and gains on sale or impairment losses on depreciable property, plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures to reflect FFO on the same basis.
+Added: The Company calculates FFO in accordance with the National Association of Real Estate Investment Trusts’ ("NAREIT") definition, which is net income available to common stockholders (computed in accordance with GAAP), excluding extraordinary items, cumulative effect of change in accounting principle and gains on sale or impairment on depreciable property, plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures to reflect FFO on the same basis.
FFO is used by industry analysts and investors as a supplemental measure of a REIT’s operating performance.
5 unchanged sentences
Additionally, our management uses FFO, along with other measures, to assess performance in connection with evaluating and granting incentive compensation to our officers and other key employees.
−Removed: The reconciliation of net income available to common stockholders to FFO is as follows for the years ended December 31, 2019 and 2018 (in thousands, except per share information):
+Added: The reconciliations of net income available to common stockholders to FFO and earnings per share to FFO per share are as follows for the years ended December 31, 2020 and 2019 (in thousands, except per share information):
Year Ended December 31,
+Added: Dollars Weighted Average Common Shares Per Share Amount Dollars Weighted Average Common Shares Per Share Amount
Net Income Available to Common Stockholders $ 237,278 148,277 $ 1.60 $ 150,418 128,060 $ 1.17
+Added: Noncontrolling interest related to unitholders 315 297 — 1,952 1,744 —
+Added: Conversion of stock options — 8 — — 27 —
+Added: Conversion of unvested restricted stock units — 54 — — — —
+Added: Net Income — Diluted 237,593 148,636 1.60 152,370 129,831 1.17
Depreciation and amortization of real estate assets:
2 unchanged sentences
Partners' share of real estate depreciation (742) — — (521) — —
−Removed: (Gain) loss on depreciated property transactions:
+Added: (Gain)/loss on sale of depreciated properties:
Consolidated properties (90,105) — (0.61) (92,578) — (0.72)
Share of unconsolidated joint ventures (450) — — 15 — —
−Removed: Non-controlling interest related to unit holders
−Removed: Funds From Operations
−Removed: Per Common Share — Diluted:
−Removed: Net Income Available
+Added: Investments in unconsolidated joint ventures (44,578) — (0.31) — — —
+Added: Impairment 14,829 — 0.09 — — —
Funds From Operations $ 413,247 148,636 $ 2.77 $ 328,793 129,831 $ 2.53
−Removed: Weighted Average Shares — Diluted
−Removed: Net Income and Net Operating Income
+Added: Table of C ontents
+Added: Net Operating Income
Company management evaluates the performance of its property portfolio in part based on NOI.
−Removed: NOI represents rental property revenues less rental property operating expenses.
+Added: NOI represents rental property revenues (excluding termination fees) less rental property operating expenses.
NOI is not a measure of cash flows or operating results as measured by GAAP, is not indicative of cash available to fund cash needs, and should not be considered an alternative to cash flows as a measure of liquidity.
2 unchanged sentences
NOI excludes corporate general and administrative expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, and other non-operating items.
−Removed: The following reconciles Net Income to Net Operating income for each of the periods presented (in thousands):
+Added: The following table reconciles net income (loss) to NOI for consolidated properties for each periods (in thousands):
Year Ended December 31,
+Added: Net Income $ 238,114 $ 152,683
+Added: Fee income (18,226) (28,518)
Termination fee income (3,835) (7,228)
+Added: Other income (231) (246)
Reimbursed expenses 1,580 4,004
1 unchanged sentence
Interest expense 60,605 53,963
+Added: Impairment 14,829 —
Depreciation and amortization 288,648 257,149
−Removed: Acquisition and transaction costs
+Added: Transaction costs 428 52,881
Other expenses 2,091 1,109
−Removed: Gain on extinguishment of debt
Income from unconsolidated joint ventures (7,947) (12,666)
−Removed: Gain on sale of investment properties
+Added: Gain on sale of investment in unconsolidated joint ventures (45,767) —
+Added: Gain on investment property transactions (90,125) (110,761)
Net Operating Income $ 467,198 $ 399,377
5 unchanged sentences
• principal and interest payments on indebtedness;
+Added: • general and administrative costs;
• common stock dividends and distributions to outside unitholders of CPLP.
9 unchanged sentences
• joint venture formations.
+Added: While we expect to have sufficient liquidity to meet our obligations for the foreseeable future, the COVID-19 pandemic and associated responses could adversely impact our future cash flows and financial condition.
+Added: Table of C ontents
Financial Condition
A key component of our strategy is to maintain a conservative balance sheet with leverage and liquidity that enables us to be positioned for future growth.
−Removed: Our leverage metrics at December 31, 2019 , which include net debt to EBITDA, net debt to undepreciated assets, and net debt to total market capitalization, were among the strongest within our sector of public office REITS.
−Removed: As of December 31, 2019 , and we had $251.5 million outstanding under our credit facility with the ability to borrow an additional $748.5 million under our credit facility.
+Added: Our leverage metrics at December 31, 2020, which include net debt to EBITDA re , net debt to undepreciated assets, and net debt to total market capitalization, were among the strongest within our sector of public office REITS.
+Added: As of December 31, 2020, we had $232.4 million outstanding under our Credit Facility with the ability to borrow an additional $767.6 million.
We also had $6.1 million in cash, cash equivalents, and restricted cash on hand at December 31, 2020.
Contractual Obligations and Commitments
−Removed: At December 31, 2019 , we were subject to the following contractual obligations and commitments (in thousands):
−Removed: Less than 1 Year
−Removed: More than 5 Years
+Added: The following table sets forth information as of December 31, 2020 with respect to our outstanding contractual obligations and commitments (in thousands):
+Added: Total Less than 1 Year 1-3 Years 3-5 Years More than 5 Years
Contractual Obligations:
Company debt:
−Removed: Mortgage notes payable
+Added: Unsecured credit facility $ 232,400 $ — $ 232,400 $ — $ —
Unsecured senior notes 1,000,000 — — 250,000 750,000
+Added: Term loan 250,000 250,000 — — —
+Added: Mortgage notes payable 677,893 16,368 355,557 85,842 220,127
Interest commitments (1) 365,112 63,336 109,710 96,145 95,921
−Removed: Unsecured term loan
−Removed: Unsecured Credit Facility
Ground leases 215,172 3,121 5,610 8,852 197,589
1 unchanged sentence
Total contractual obligations $ 2,740,788 $ 332,974 $ 703,339 $ 440,839 $ 1,263,637
−Removed: Unfunded development and tenant improvement commitments
+Added: Unfunded tenant improvements and construction obligations $ 153,546 $ 140,263 $ 13,283 $ — $ —
Performance bonds 577 577 — — —
9 unchanged sentences
Proceeds from the unsecured senior notes were used to repay amounts outstanding under the credit facility incurred in the Merger.
−Removed: Other Mortgage Loan Information
+Added: Other Loan Activity
+Added: In February 2020, we prepaid in full the $23.0 million Meridian Mark Plaza mortgage note, without penalty.
In 2019, we purchased our partner's interest in TOH.
−Removed: With this transaction, we consolidated TOH and recorded the assets and liabilities as fair value, assuming the venture's mortgage notes.
+Added: With this transaction, we consolidated TOH and recorded the assets and liabilities at fair value, assuming the venture's mortgage notes.
Terminus 100 has a $115.0 million mortgage note, which is due in 2023 and has a 5.25% fixed interest rate.
Terminus 200 has a $74.4 million mortgage note, which is due in 2023 and has a 3.79% fixed interest rate.
−Removed: In 2018, we repaid in full the $22.2 million The Pointe mortgage note, without penalty.
−Removed: In February 2020, we prepaid in full the $23.0 million Meridian Mark Plaza mortgage note, without penalty.
−Removed: Our existing mortgage debt is non-recourse, fixed-rate mortgage loans secured by various real estate assets.
−Removed: We expect to either refinance our non-recourse mortgage loans at maturity or repay the mortgage loans with other capital resources, including our credit facility, unsecured debt, non-recourse mortgages, construction loans, the sale of assets, joint venture equity, the issuance of common stock, the issuance of preferred stock, or the issuance of units of CPLP.
−Removed: Credit Facility Information
−Removed: We have a $1 billion senior unsecured line of credit (the "Credit Facility") that matures on January 3, 2023 .
−Removed: The Credit Facility contains financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 1.75 ;
−Removed: a fixed charge coverage ratio of at least 1.50 ;
+Added: Table of C ontents
+Added: Credit Facility
+Added: Our $1 billion Credit Facility matures on January 3, 2023.
+Added: The Credit Facility contains financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 1.75x;
+Added: a fixed charge coverage ratio of at least 1.50x;
a secured leverage ratio of no more than 40%;
and an overall leverage ratio of no more than 60%.
−Removed: The Credit Facility also contains customary representations and warranties and affirmative
−Removed: and negative covenants, as well as customary events of default.
+Added: The Credit Facility also contains customary representations and warranties and affirmative and negative covenants, as well as customary events of default.
The amounts outstanding under the Credit Facility may be accelerated upon the occurrence of any events of default.
+Added: We are in compliance with all covenants of the Credit Facility.
The interest rate applicable to the Credit Facility varies according to our leverage ratio, and may, at our election, be determined based on either (1) the current LIBOR plus a spread of between 1.05% and 1.45%, or (2) the greater of Bank of America's prime rate, the federal funds rate plus 0.50%, or the one-month LIBOR plus 1.0% (the "Base Rate"), plus a spread of between 0.10% or 0.45%, based on leverage.
5 unchanged sentences
The weighted average fixed interest rates on these notes is 3.91%.
−Removed: The unsecured senior notes contain financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 1.75 ;
−Removed: a fixed charge coverage ratio of at least 1.50 ;
+Added: The unsecured senior notes contain financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 1.75x;
+Added: a fixed charge coverage ratio of at least 1.50x;
an overall leverage ratio of no more than 60%;
1 unchanged sentence
The senior notes also contain customary representations and warranties and affirmative and negative covenants, as well as customary events of default.
+Added: We are in compliance with all covenants of the unsecured senior notes.
We have a $250 million term loan that matures on December 2, 2021 (the "Term Loan").
−Removed: The Term Loan contains financial covenants substantially consistent with those of the Credit Facility.
+Added: The Term Loan contains financial covenants consistent with those of the Credit Facility.
The Term Loan bears interest at LIBOR plus a spread, based on our leverage ratio, as defined in the Term Loan.
+Added: Other Debt Information
+Added: Our existing mortgage debt is primarily non-recourse, fixed-rate mortgage notes secured by various real estate assets.
+Added: We expect to either refinance our non-recourse mortgage loans at maturity or repay the mortgage loans with other capital resources, includin g ou r credit facility, unsecured debt, non-recourse mortgages, construction loans, the sale of assets, joint venture equity, the issuance of common stock, the issuance of preferred stock, or the issuance of units of CPLP.
+Added: Many of our non-recourse mortgages contain covenants which, if not satisfied, could result in acceleration of the maturity of the debt.
+Added: We expect to either refinance the non-recourse mortgages at maturity or repay the mortgages with proceeds from asset sales, debt, or other capital sources.
+Added: We are in compliance with all covenants of our existing non-recourse mortgages.
+Added: 75% of our debt bears interest at a fixed rate.
+Added: Our variable-interest debt instruments, including our Credit Facility and Term Loan, may use LIBOR as a benchmark for establishing the rate.
+Added: LIBOR has been the subject of regulatory guidance and proposals for reform and in July 2017, the United Kingdom's Financial Conduct Authority (the authority that regulates LIBOR) announced it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021.
+Added: These reforms may cause LIBOR to no longer be provided or to perform differently than in the past.
+Added: Recent proposals for LIBOR reforms may result in the establishment of new methods of calculating LIBOR or the establishment of one or more alternative benchmark rates.
+Added: If LIBOR is no longer widely available, or otherwise at our option, our variable-interest debt instruments, including our Credit Facility and term loan facilities, provide for alternate interest rate calculations.
+Added: There can be no assurances as to what alternative interest rates may be and whether such interest rates will be more or less favorable than LIBOR and any other unforeseen impacts of the potential discontinuation of LIBOR.
+Added: The Company intends to continue monitoring the developments with respect to the planned phasing out of LIBOR after 2021 and work with its lenders to ensure any transition away from LIBOR will have minimal impact on its financial condition, but can provide no assurances regarding the impact of the discontinuation of LIBOR.
+Added: Table of C ontents
Future Capital Requirements
8 unchanged sentences
The following table sets forth the changes in cash flows (in thousands):
−Removed: Year Ended December 31,
+Added: Year Ended December 31, $ Change
Net cash provided by operating activities $ 351,088 $ 303,177 $ 47,911
3 unchanged sentences
Cash Flows from Operating Activities.
−Removed: Cash provided by operating activities increased $74.1 million between the 2019 and 2018 periods primarily due to net cash received from operations of properties acquired in the Merger, completed during the
−Removed: second quarter of 2019, the commencement of operations at the second and final phase of Spring & 8th in the fourth quarter of 2018, and operations of 1200 Peachtree, which was acquired in the first quarter of 2019, offset by cash paid for Merger transaction costs.
+Added: Cash provided by operating activities increased $47.9 million between the 2020 and 2019 periods primarily due to net cash received from operations of properties acquired in the Merger in June 2019, of 1200 Peachtree, which was acquired in March 2019, of Terminus, which was consolidated in October 2019 when we purchased our partner's interest in TOH, and of The RailYard, which was acquired in December 2020.
+Added: The increases are partially offset by the disposition of operations at Hearst Tower, Woodcrest, and the Gateway Village joint venture which were sold in the first quarter of 2020, and by decreased parking revenue earned at properties resulting from decreased physical occupancy at our properties.
Cash Flows from Investing Activities.
−Removed: Cash used in investing activities increased $72.9 million between the 2019 and 2018 periods primarily due to an increase in cash used for acquisitions and development due to the purchase of 1200 Peachtree, the purchase our partner's interest in Terminus Office Holdings LLC, and the development of new projects, offset by cash received in the Merger and cash received from the sale of land and air rights sales.
+Added: Cash used in investing activities decreased $225.0 million between the 2020 and 2019 periods primarily due to cash received from the sales of the Hearst Tower and Woodcrest operating properties, combined with the sales of our interests in the Gateway Village and Wildwood Associates joint ventures, which partially offsets the acquisitions of The RailYard and a parking garage in Charlotte as well as an increase in building and tenant improvements.
Cash Flows from Financing Activities.
−Removed: Cash flows from financing activities increased $216.8 million between the 2019 and 2018 periods primarily due to the increase in net borrowings during 2019, partially offset by an increase in dividends paid.
+Added: Cash flows from financing activities decreased $299.3 million between the 2020 and 2019 periods primarily due to funding of the Unsecured Senior Notes in 2019.
+Added: Table of C ontents
Capital Expenditures.
11 unchanged sentences
Total property acquisition, development and tenant asset expenditures $ 619,602 $ 482,633
−Removed: Capital expenditures increased $259.0 million between December 31, 2019 and 2018 primarily due to the purchase of 1200 Peachtree, the purchase of our partner's interest in Terminus Office Holdings LLC, increases in spending for projects under development, and increases in building improvements on existing properties.
−Removed: Leasing costs, as well as some of the tenant improvements and capitalized personnel costs, are a function of the number and size of executed new leases or renewals of existing leases.
+Added: Capital expenditures increased $137.0 million between December 31, 2020 and 2019 primarily due to continued building and tenant improvements at Domain 12, which began recognizing income in the second quarter of 2020, and due to tenant improvements at Terminus, Northpark, 10000 Avalon, and Corporate Center.
+Added: These increases were partially offset by a decrease in development expenditures at 120 West Trinity, 10000 Avalon, and Domain 10 which have begun preliminary operational activity and are in the final stages of development.
+Added: Tenant improvements and leasing costs, as well as related capitalized personnel costs, are a function of the number and size of executed new leases or renewals of existing leases.
The amount of tenant improvements and leasing costs on a per square foot basis for 2020 and 2019 were as follows:
+Added: New leases $12.04 $6.29
Renewal leases $5.46 $6.24
1 unchanged sentence
The amounts of tenant improvement and leasing costs on a per square foot basis vary by lease and by market.
−Removed: During the first quarter of 2019 , the Company executed a new full-building lease at 1200 Peachtree with NS that had lower than average tenant improvement and leasing costs.
+Added: Average leasing costs during 2020 increased for new leases primarily due to a 2019 full-building lease at 1200 Peachtree with NS that has lower than average tenant improvement and leasing costs, and due to a 2020 multi-floor, longer term lease that has higher than average tenant improvements and leasing costs.
We paid common dividends of $176.3 million and $142.9 million in 2020 and 2019, respectively.
8 unchanged sentences
We attempt to minimize the effects of inflation on income from operating properties by providing periodic fixed-rent increases and/or pass-through of certain operating expenses of properties to tenants or, in certain circumstances, rents tied to tenants’ sales.
+Added: Table of C ontents
Off Balance Sheet Arrangements
8 unchanged sentences
In addition, in certain instances, we provide “non-recourse carve-out guarantees” on these non-recourse loans.
−Removed: We guarantee 12.5% of the loan amount related to the Carolina Square construction loan, which has a lending capacity of $79.8 million, and $75.7 million outstanding as of December 31, 2019 .
+Added: We guarantee 12.5% of the loan amount related to the Carolina Square construction loan, which has a lending capacity of $79.7 million, and $77.0 million outstanding at December 31, 2020.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.