o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
2
(b) | Pro forma financial information. The following financial information of the Company is filed herewith: |
Summary of Unaudited Pro Forma Financial Statements |
F-1 | |||
Pro Forma Condensed Consolidated Balance Sheet as of
June 30, 2006 (unaudited) |
F-2 | |||
Pro Forma Condensed Consolidated Statement of Income for the year ended
December 31, 2005 (unaudited) |
F-4 | |||
Pro Forma Condensed Consolidated Statement of Income for the six months ended
June 30, 2006 (unaudited) |
F-6 |
(c) | Exhibits. The following exhibits are filed herewith: |
Exhibit No. | Description of Exhibit | |||
10.1 | Purchase and Sale Agreement between CSC Associates, L.P. and BentleyForbes
Acquisitions, LLC with respect to Bank of America Plaza, Atlanta,
Georgia, July 14, 2006; First amendment to Purchase and Sale
Agreement dated August 3, 2006; and Reinstatement and second
amendment to Purchase and Sale Agreement dated August 11, 2006. |
3
COUSINS PROPERTIES INCORPORATED |
||||
By: | /s/ Robert M. Jackson | |||
Robert M. Jackson | ||||
Senior Vice President, General Counsel and Corporate Secretary |
4
F-1
Adjustments | ||||||||||||||||||||||||
Cousins | ||||||||||||||||||||||||
Properties | Frost Bank | 191 Peachtree | Bank of | |||||||||||||||||||||
Incorporated | Venture | Tower | Tower | America Plaza | Pro Forma | |||||||||||||||||||
Historical (a) | Formation | Disposition | Acquisition | Disposition | Total | |||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
PROPERTIES: |
||||||||||||||||||||||||
Operating properties, net of accumulated depreciation |
$ | 424,818 | $ | | $ | (128,344 | )(b) | $ | 138,232 | (c) | $ | | $ | 434,706 | ||||||||||
Land held for investment or future development |
96,643 | | | | | 96,643 | ||||||||||||||||||
Projects under development |
315,775 | | | | | 315,775 | ||||||||||||||||||
Residential lots under development |
8,477 | | | | | 8,477 | ||||||||||||||||||
Total properties |
845,713 | | (128,344 | ) | 138,232 | | 855,601 | |||||||||||||||||
CASH AND CASH EQUIVALENTS |
16,116 | 133,375 | (e) | 183,135 | (d) | (151,167 | )(c) | (139,732 | )(l) | 76,097 | ||||||||||||||
(133,375 | )(f) | (11,025 | )(f) | 205,380 | (m) | |||||||||||||||||||
(10,456 | )(g) | (15,344 | )(n) | |||||||||||||||||||||
(810 | )(o) | |||||||||||||||||||||||
RESTRICTED CASH |
2,358 | | | | | 2,358 | ||||||||||||||||||
RECEIVABLE FROM VENTURE PARTNER |
133,375 | (133,375 | )(e) | | | | | |||||||||||||||||
NOTES AND OTHER RECEIVABLES, net of allowance for doubtful accounts |
28,917 | | (4,022 | )(b) | | | 24,895 | |||||||||||||||||
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES |
234,644 | | | | 132,529 | (p) | 161,793 | |||||||||||||||||
(205,380 | )(m) | |||||||||||||||||||||||
OTHER ASSETS, including goodwill |
39,866 | | (505 | )(b) | 15,320 | (c) | (1,443 | )(q) | 51,063 | |||||||||||||||
(1,285 | )(h) | (890 | )(r) | 51,063 | ||||||||||||||||||||
TOTAL ASSETS |
$ | 1,300,989 | $ | (133,375 | ) | $ | 27,498 | $ | 2,385 | $ | (25,690 | ) | $ | 1,171,807 | ||||||||||
LIABILITIES AND STOCKHOLDERS INVESTMENT |
||||||||||||||||||||||||
NOTES PAYABLE |
$ | 404,612 | $ | (133,375 | )(f) | $ | (11,025 | )(f) | $ | | $ | (139,732 | )(l) | $ | 120,480 | |||||||||
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
74,300 | | (5,738 | )(b) | 2,385 | (c) | (810 | )(o) | 71,986 | |||||||||||||||
1,147 | (i) | |||||||||||||||||||||||
702 | (k) | |||||||||||||||||||||||
DEFERRED GAIN |
154,580 | | | | | 154,580 | ||||||||||||||||||
DEPOSITS AND DEFERRED INCOME |
2,394 | | | | | 2,394 | ||||||||||||||||||
TOTAL LIABILITIES |
635,886 | (133,375 | ) | (14,914 | ) | 2,385 | (140,542 | ) | 349,440 | |||||||||||||||
MINORITY INTERESTS |
58,175 | | (10,456 | )(g) | | | 47,719 | |||||||||||||||||
COMMITMENTS AND CONTINGENT LIABILITIES |
||||||||||||||||||||||||
STOCKHOLDERS INVESTMENT: |
||||||||||||||||||||||||
Preferred Stock, 20,000,000 shares authorized, $1 par value: |
||||||||||||||||||||||||
7.75% Series A cumulative redeemable preferred stock, $25 liquidation
preference; 4,000,000 shares issued and outstanding |
100,000 | | | | | 100,000 | ||||||||||||||||||
7.50% Series B cumulative redeemable preferred stock, $25 liquidation
preference; 4,000,000 shares issued and outstanding |
100,000 | | | | | 100,000 | ||||||||||||||||||
Common stock, $1 par value, 150,000,000 shares authorized, 53,564,472
shares issued at June 30, 2006 |
53,564 | | | | | 53,564 | ||||||||||||||||||
Additional paid-in capital |
320,329 | | | | | 320,329 | ||||||||||||||||||
Treasury stock at cost, 2,691,582 shares |
(64,894 | ) | | | | | (64,894 | ) | ||||||||||||||||
Cumulative undistributed net income |
97,929 | | 52,868 | (j) | 130,196 | (s) | 265,649 | |||||||||||||||||
(15,344 | ) (n) | 51,063 | ||||||||||||||||||||||
TOTAL STOCKHOLDERS INVESTMENT |
606,928 | | 52,868 | | 114,852 | 774,648 | ||||||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS INVESTMENT |
$ | 1,300,989 | $ | (133,375 | ) | $ | 27,498 | $ | 2,385 | $ | (25,690 | ) | $ | 1,171,807 | ||||||||||
F-2
(a) | Historical financial information is derived from the Companys quarterly report on Form 10-Q for the quarter ended June 30, 2006. | |
(b) | Reflects the basis at June 30, 2006 of the real estate and other assets and liabilities of Frost Bank Tower. | |
(c) | Reflects the purchase price of the interests in 191 Peachtree Tower and an accrual for estimated closing costs related to the transaction. The purchase price is allocated between tangible and intangible assets. Intangible assets are estimated to be approximately 10% of the purchase price and are included in other assets on the balance sheet. Intangible assets consist of above- and below-market leases and in-place leases. Management believes that this estimate is reasonable; however, it is subject to change based on additional review and analysis. | |
(d) | Reflects proceeds received from the sale of Frost Bank Tower. | |
(e) | Reflects receipt of the full base contribution in the Venture transaction. See the Companys Current Report on Form 8-K filed on July 6, 2006 for more information. | |
(f) | Assumes that the Company used the proceeds from the sale of Frost Bank Tower and the receipt of the remaining base contribution from the Venture, net of the purchase of the interests in 191 Peachtree Tower, to repay borrowings under its credit and construction facilities. | |
(g) | Reflects the payment to a third party for its minority interest in Frost Bank Tower. | |
(h) | Reflects goodwill allocated to Frost Bank Tower. | |
(i) | Reflects the Companys liability under tenant lease agreements at Frost Bank Tower to complete certain tenant improvements. | |
(j) | Reflects the Companys estimate of the gain on sale of Frost Bank Tower, net of a 39% income tax provision on the portion of the gain attributable to the Companys taxable subsidiary. | |
(k) | Reflects the estimated income tax liability on the gain on sale of Frost Bank Tower. | |
(l) | The Company is obligated to repay in full the mortgage note payable related to CSC Associates, L. P. (CSC), as the proceeds of this note were loaned from CSC to the Company and the full liability was assumed by the Company. This amount reflects the principal balance of this debt. | |
(m) | Reflects the distribution to the Company from CSC for its share of cash from the sale of Bank of America Plaza. | |
(n) | Reflects the debt defeasance fee related to the CSC debt discussed in note (l), as the Company was obligated to pay this amount on behalf of CSC. | |
(o) | Reflects payment of accrued interest on CSCs debt. | |
(p) | Reflects the Companys share of the gain on sale of Bank of America Plaza. | |
(q) | Reflects goodwill allocated to the Companys investment in CSC. | |
(r) | Reflects unamortized loan closing costs related to the debt of CSC discussed in note (l). | |
(s) | Reflects the Companys share of the gain on sale of Bank of America Plaza, after adjustments for goodwill and unamortized loan closing costs. |
F-3
Adjustments | ||||||||||||||||||||||||
Cousins | ||||||||||||||||||||||||
Properties | Frost Bank | 191 Peachtree | Bank of | |||||||||||||||||||||
Incorporated | Venture | Tower | Tower | America Plaza | Pro Forma | |||||||||||||||||||
Historical (a) | Formation | Disposition | Acquisition | Disposition | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Rental property revenues |
$ | 100,602 | $ | (23,500 | )(b) | $ | (10,886 | )(c) | $ | 41,769 | (d) | $ | | $ | 106,070 | |||||||||
(1,915 | )(e) | |||||||||||||||||||||||
Fee income |
20,082 | 705 | (f) | 217 | (g) | | | 21,004 | ||||||||||||||||
Multi-family residential unit sales |
11,233 | | | | | 11,233 | ||||||||||||||||||
Residential lot and outparcel sales |
21,933 | | | | | 21,933 | ||||||||||||||||||
Interest and other |
1,886 | | | 3,072 | (d) | | 4,958 | |||||||||||||||||
155,736 | (22,795 | ) | (10,669 | ) | 42,926 | | 165,198 | |||||||||||||||||
COSTS AND EXPENSES: |
||||||||||||||||||||||||
Rental property operating expenses |
40,005 | (6,312 | )(b) | (5,763 | )(c) | 12,130 | (d) | | 40,060 | |||||||||||||||
General and administrative expenses |
40,703 | | | | | 40,703 | ||||||||||||||||||
Depreciation and amortization |
36,518 | (7,620 | )(b) | (5,233 | )(c) | 6,894 | (h) | | 30,559 | |||||||||||||||
Multi-family residential unit cost of sales |
9,405 | | | | | 9,405 | ||||||||||||||||||
Residential lot and outparcel cost of sales |
16,404 | | | | | 16,404 | ||||||||||||||||||
Interest expense |
9,094 | (3,153 | )(b) | | | (10,197 | ) (n) | | ||||||||||||||||
(3,117 | )(i) | 6,125 | (o) | |||||||||||||||||||||
1,248 | (j) | |||||||||||||||||||||||
Other |
1,322 | (16 | )(b) | | | | 1,306 | |||||||||||||||||
153,451 | (18,970 | ) | (10,996 | ) | 19,024 | (4,072 | ) | 138,437 | ||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES AND
INCOME FROM UNCONSOLIDATED JOINT VENTURES |
2,285 | (3,825 | ) | 327 | 23,902 | 4,072 | 26,761 | |||||||||||||||||
PROVISION FOR INCOME TAXES FROM OPERATIONS |
(7,756 | ) | | | | | (7,756 | ) | ||||||||||||||||
MINORITY INTEREST IN INCOME OF CONSOLIDATED SUBSIDIARIES |
(3,037 | ) | (2,242 | )(l) | 994 | (m) | | | (3,687 | ) | ||||||||||||||
598 | (m) | |||||||||||||||||||||||
INCOME FROM UNCONSOLIDATED JOINT VENTURES |
40,955 | 736 | (k) | | | (10,963 | ) (p) | 30,728 | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE
OF INVESTMENT PROPERTIES |
32,447 | (4,733 | ) | 1,321 | 23,902 | (6,891 | ) | 46,046 | ||||||||||||||||
GAIN ON SALE OF INVESTMENT PROPERTIES, NET OF APPLICABLE
INCOME TAX PROVISION |
15,733 | | | | | 15,733 | ||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
48,180 | (4,733 | ) | 1,321 | 23,902 | (6,891 | ) | 61,779 | ||||||||||||||||
DIVIDENDS TO PREFERRED STOCKHOLDERS |
(15,250 | ) | | | | | (15,250 | ) | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS AVAILABLE
TO COMMON STOCKHOLDERS |
$ | 32,930 | $ | (4,733 | ) | $ | 1,321 | $ | 23,902 | $ | (6,891 | ) | $ | 46,529 | ||||||||||
PER SHARE INFORMATION AVAILABLE TO COMMON
STOCKHOLDERS BASIC: |
||||||||||||||||||||||||
Income from continuing operations |
$ | 0.66 | $ | 0.93 | ||||||||||||||||||||
PER SHARE INFORMATION AVAILABLE TO COMMON
STOCKHOLDERS DILUTED: |
||||||||||||||||||||||||
Income from continuing operations |
$ | 0.64 | $ | 0.90 | ||||||||||||||||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE |
$ | 1.48 | $ | 1.48 | ||||||||||||||||||||
WEIGHTED AVERAGE SHARES |
49,989 | 49,989 | ||||||||||||||||||||||
DILUTED WEIGHTED AVERAGE SHARES |
51,747 | 51,747 | ||||||||||||||||||||||
F-4
(a) | Historical financial information is derived from the Companys Annual Report on Form 10-K for the year ended December 31, 2005. | |
(b) | Reflects the elimination of revenues and expenses (including interest on a property specific mortgage) for the properties contributed to the Venture. | |
(c) | Reflects the elimination of revenues and expenses of Frost Bank Tower. | |
(d) | Reflects the inclusion of the revenues and expenses of 191 Peachtree Tower, after giving effect to straight-line rents commencing January 1, 2005. | |
(e) | Reflects the reduction in rental revenues for the amortization of above- and below-market rents. | |
(f) | Reflects a 3% management fee on gross revenues for the Companys management of the properties in the Venture under a management agreement with the Venture. | |
(g) | Reflects a 2.5% management fee on gross revenues for the Companys management of Frost Bank Tower under a management agreement with the purchaser. | |
(h) | Reflects depreciation and amortization for 191 Peachtree Tower based on the purchase price of the assets using the straight-line method over the following estimated useful lives: building 30 years; tenant improvements 4 years; in-place leases 4 years. | |
(i) | Reflects a reduction in interest expense based on the assumption that the Company used the proceeds from the sale of Frost Bank Tower and the receipt of the remaining base contribution from the Venture, net of the purchase of the interest in 191 Peachtree Tower, to repay borrowings under its credit and construction facilities. | |
(j) | Reflects the reversal of interest capitalized on projects under construction contributed to the Venture. | |
(k) | Reflects the Companys 11.5% share of income in the Venture under the equity method of accounting. See the Companys Current Report on Form 8-K filed on July 6, 2006 for more information. | |
(l) | Reflects a preferred return to the Companys partner in the Venture. See the Companys Current Report on Form 8-K filed on July 6, 2006 for more information. | |
(m) | Reflects the reversal of minority interest in the entity that owned Frost Bank Tower and one of the properties contributed to the Venture. Had the transactions occurred on January 1, 2005, a distribution of the partners capital account would have been made and the partner would not have earned a preferred return on that portion of capital for the period. | |
(n) | Reflects the elimination of interest expense on the debt at CSC. (See note (l) in the balance sheet notes.) | |
(o) | Reflects the reversal of interest capitalized in excess of pro forma interest incurred. | |
(p) | Reflects the reversal of the Companys share of income from CSC. |
F-5
Adjustments | ||||||||||||||||||||||||
Cousins | ||||||||||||||||||||||||
Properties | Frost Bank | 191 Peachtree | Bank of | |||||||||||||||||||||
Incorporated | Venture | Tower | Tower | America Plaza | Pro Forma | |||||||||||||||||||
Historical (a) | Formation | Disposition | Acquisition | Disposition | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Rental property revenues |
$ | 58,242 | $ | (12,853 | )(b) | $ | (6,777 | )(c) | $ | 14,115 | (d) | $ | | $ | 51,769 | |||||||||
(958 | )(e) | |||||||||||||||||||||||
Fee income |
8,922 | 382 | (f) | 157 | (g) | | | 9,461 | ||||||||||||||||
Multi-family residential unit sales |
21,715 | | | | | 21,715 | ||||||||||||||||||
Residential lot and outparcel sales |
7,634 | | | | | 7,634 | ||||||||||||||||||
Interest and other |
3,544 | | | 1,118 | (d) | | 4,662 | |||||||||||||||||
100,057 | (12,471 | ) | (6,620 | ) | 14,275 | | 95,241 | |||||||||||||||||
COSTS AND EXPENSES: |
||||||||||||||||||||||||
Rental property operating expenses |
22,774 | (3,300 | )(b) | (3,673 | )(c) | 5,297 | (d) | | 21,098 | |||||||||||||||
General and administrative expenses |
19,838 | | | | | 19,838 | ||||||||||||||||||
Depreciation and amortization |
24,512 | (4,041 | )(b) | (2,855 | )(c) | 3,447 | (h) | | 21,063 | |||||||||||||||
Multi-family residential unit cost of sales |
17,735 | | | | | 17,735 | ||||||||||||||||||
Residential lot and outparcel cost of sales |
5,501 | | | | | 5,501 | ||||||||||||||||||
Interest expense |
8,493 | (1,546 | )(b) | | | (4,986 | ) (o) | | ||||||||||||||||
(6,761 | )(i) | 4,340 | (p) | |||||||||||||||||||||
460 | (j) | |||||||||||||||||||||||
Loss on extinguishment of debt |
2,764 | (2,764 | )(k) | | | | | |||||||||||||||||
Other |
935 | | | | | 935 | ||||||||||||||||||
102,552 | (17,952 | ) | (6,528 | ) | 8,744 | (646 | ) | 86,170 | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES AND
INCOME FROM UNCONSOLIDATED JOINT VENTURES |
(2,495 | ) | 5,481 | (92 | ) | 5,531 | 646 | 9,071 | ||||||||||||||||
PROVISION FOR INCOME TAXES FROM OPERATIONS |
(4,296 | ) | | | | | (4,296 | ) | ||||||||||||||||
MINORITY INTEREST IN INCOME OF CONSOLIDATED SUBSIDIARIES |
(2,391 | ) | (1,128 | )(m) | 490 | (n) | | | (2,730 | ) | ||||||||||||||
299 | (n) | |||||||||||||||||||||||
INCOME FROM UNCONSOLIDATED JOINT VENTURES |
20,527 | 427 | (l) | | | (5,483 | ) (q) | 15,471 | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE GAIN ON SALE
OF INVESTMENT PROPERTIES |
11,345 | 5,079 | 398 | 5,531 | (4,837 | ) | 17,516 | |||||||||||||||||
GAIN ON SALE OF INVESTMENT PROPERTIES, NET OF APPLICABLE
INCOME TAX PROVISION |
866 | | | | | 866 | ||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
12,211 | 5,079 | 398 | 5,531 | (4,837 | ) | 18,382 | |||||||||||||||||
DIVIDENDS TO PREFERRED STOCKHOLDERS |
(7,625 | ) | | | | | (7,625 | ) | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS AVAILABLE
TO COMMON STOCKHOLDERS |
$ | 4,586 | $ | 5,079 | $ | 398 | $ | 5,531 | $ | (4,837 | ) | $ | 10,757 | |||||||||||
PER SHARE INFORMATION AVAILABLE TO COMMON
STOCKHOLDERS BASIC: |
||||||||||||||||||||||||
Income from continuing operations |
$ | 0.09 | $ | 0.21 | ||||||||||||||||||||
PER SHARE INFORMATION AVAILABLE TO COMMON
STOCKHOLDERS DILUTED: |
||||||||||||||||||||||||
Income from continuing operations |
$ | 0.09 | $ | 0.21 | ||||||||||||||||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.74 | $ | 0.74 | ||||||||||||||||||||
WEIGHTED AVERAGE SHARES |
50,377 | 50,377 | ||||||||||||||||||||||
DILUTED WEIGHTED AVERAGE SHARES |
52,019 | 52,019 | ||||||||||||||||||||||
F-6
(a) | Historical financial information is derived from the Companys quarterly report on Form 10-Q for the quarter ended June 30, 2006. | |
(b) | Reflects the elimination of revenues and expenses (including interest on a property specific mortgage) for the contributed properties to the Venture. | |
(c) | Reflects the elimination of revenues and expenses of Frost Bank Tower. | |
(d) | Reflects the inclusion of the revenues and expenses of 191 Peachtree Tower, after giving effect to straight-line rents commencing January 1, 2005. | |
(e) | Reflects the reduction in rental revenues for the amortization of above- and below-market rents. | |
(f) | Reflects a 3% management fee on gross revenues for the Companys management of the properties in the Venture under a management agreement with the Venture. | |
(g) | Reflects a 2.5% management fee on gross revenues for the Companys management of Frost Bank Tower under a management agreement with the purchaser. | |
(h) | Reflects depreciation and amortization for the 191 Building based on the purchase price of the assets using the straight-line method over the following estimated useful lives: building 30 years; tenant improvements 4 years; in-place leases 4 years. | |
(i) | Reflects a reduction in interest expense based on the assumption that the Company used the proceeds from the sale of Frost Bank Tower and the receipt of the remaining base contribution from the Venture, net of the purchase of the interest in the 191 Building, to repay borrowings under its credit and construction facilities. | |
(j) | Reflects the reversal of interest capitalized on projects under construction. | |
(k) | Reflects the reversal of this non-recurring item, which was related to the Venture formation, for pro forma financial statement purposes. | |
(l) | Reflects the Companys 11.5% share of income in the Venture under the equity method of accounting. See the Companys Current Report on Form 8-K filed on July 6, 2006 for more information. | |
(m) | Reflects a preferred return to the Companys partner in the Venture. See the Companys Current Report on Form 8-K filed on July 6, 2006 for more information. | |
(n) | Reflects the reversal of minority interest in the entity that owned Frost Bank Tower and one of the properties contributed to the Venture. Had the transactions occurred on January 1, 2005, a distribution of the partners capital account would have been made and the partner would not have earned a preferred return on that portion of capital for the period. | |
(o) | Reflects a reduction of interest expense related to the debt at CSC which was loaned to the Company. (See note (l) in the balance sheet notes.) | |
(p) | Reflects the reversal of interest capitalized in excess of pro forma interest incurred. | |
(q) | Reflects the reversal of the Companys share of income from CSC. |
F-7