COUSINS PROPERTIES INCORPORATED
 

 
 
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): September 28, 2006
Cousins Properties Incorporated
(Exact name of registrant as specified in its charter)
Georgia
(State or other jurisdiction of incorporation)
0-3576
(Commission File Number)
58-0869052
(IRS Employer Identification Number)
2500 Windy Ridge Parkway, Atlanta, Georgia 30339-5683
(Address of principal executive offices)
Registrant’s telephone number, including area code: (770) 955-2200
Not applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
     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))
 
 

 


 

Item 2.01. Completion of Acquisition or Disposition of Assets
     Sale of Bank of America Plaza
     On September 28, 2006, CSC Associates, L.P. (“CSC”) sold Bank of America Plaza (the “Building”), a 1.25 million square foot office building in Atlanta, Georgia, to BentleyForbes Acquisitions, LLC for approximately $436 million in cash, before adjustment for broker and advisory fees and other customary closing costs. CSC is a partnership in which Cousins Properties Incorporated (the “Company”) and an affiliate of Bank of America Corporation each own a 50% ownership interest, and the Company accounts for its interest under the equity method. CSC was obligated under a non-recourse mortgage note payable with an outstanding principal balance of approximately $139 million, the proceeds of which it loaned to the Company. The Company repaid this note in full upon sale and paid defeasance costs of approximately $15 million.
     The Company filed Current Reports on Form 8-K on July 21, 2006, August 8, 2006 and August 15, 2006 disclosing this transaction.

2


 

Item 9.01. Financial Statements and Exhibits
  (b)   Pro forma financial information. The following financial information of the Company is filed herewith:
     Unaudited Pro Forma Financial Statements
         
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


 

Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: October 3, 2006
         
  COUSINS PROPERTIES INCORPORATED
 
 
  By:   /s/ Robert M. Jackson    
    Robert M. Jackson   
    Senior Vice President, General Counsel and Corporate Secretary   

4


 

         
COUSINS PROPERTIES INCORPORATED
SUMMARY OF UNAUDITED PRO FORMA CONDENSED
CONSOLIDATED FINANCIAL INFORMATION
     The accompanying unaudited pro forma condensed consolidated financial information should be read in conjunction with the consolidated financial statements and notes of Cousins Properties Incorporated (the “Company” or the “Registrant”) included in its annual report filed on Form 10-K for the year ended December 31, 2005, its quarterly report filed on Form 10-Q for the quarter ended June 30, 2006 and its Current Reports on Form 8-K filed on May 4, 2006, June 19, 2006, July 6, 2006, July 21, 2006, August 8, 2006, August 15, 2006 and September 19, 2006.
     The following unaudited pro forma condensed consolidated balance sheet as of June 30, 2006 has been prepared to give effect to the sale of Bank of America Plaza, the sale of Frost Bank Tower and the purchase of the partnership interests in 191 Peachtree Tower as if these transactions had occurred on June 30, 2006. The purchase of the partnership interests in 191 Peachtree Tower will be accounted for as a purchase in accordance with Statement of Financial Accounting Standards No. 141, “Business Combinations.” A Current Report on Form 8-K was filed by the Company on September 19, 2006 describing the sale of Frost Bank Tower and the purchase of the interests in 191 Peachtree Tower. In addition, the unaudited pro forma condensed consolidated balance sheet as of June 30, 2006 was prepared to give effect as if the full base contribution was received on June 30, 2006 related to the second quarter 2006 contribution of five of the Company’s consolidated retail properties to a new joint venture formed with The Prudential Insurance Company of America on behalf of a separate account managed for institutional investors by Prudential Real Estate Investors (the “Venture”). A Current Report on Form 8-K was filed on July 6, 2006 by the Company describing the Venture formation and the base contribution details and included unaudited pro forma financial information related to the Venture formation.
     The following unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2005 and the six months ended June 30, 2006 have been prepared to give effect as if the Bank of America Plaza sale, Frost Bank Tower sale, the purchase of the interests in 191 Peachtree Tower and the Venture formation occurred on January 1, 2005. The pro forma financial information reflects the receipt of the full base contribution related to the Venture as if it had occurred on January 1, 2005.
     These unaudited condensed consolidated financial statements are prepared for informational purposes only and are not necessarily indicative of future results or of actual results that would have been achieved had the 2006 transactions referred to above been consummated on January 1, 2005 for income statement purposes or on June 30, 2006 for balance sheet purposes.

F-1


 

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
JUNE 30, 2006

(Unaudited, in thousands, except share and per share amounts)
                                                 
                   
            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  
 
                                   
See Notes to Pro Forma Balance Sheet on the following page.

F-2


 

NOTES TO PRO FORMA BALANCE SHEET
(a)   Historical financial information is derived from the Company’s 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 Company’s 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 Company’s liability under tenant lease agreements at Frost Bank Tower to complete certain tenant improvements.
 
(j)   Reflects the Company’s 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 Company’s 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 CSC’s debt.
 
(p)   Reflects the Company’s share of the gain on sale of Bank of America Plaza.
 
(q)   Reflects goodwill allocated to the Company’s investment in CSC.
 
(r)   Reflects unamortized loan closing costs related to the debt of CSC discussed in note (l).
 
(s)   Reflects the Company’s share of the gain on sale of Bank of America Plaza, after adjustments for goodwill and unamortized loan closing costs.

F-3


 

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2005

(Unaudited, in thousands, except per share amounts)
                                                 
                   
            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  
 
                                           
See Notes to Pro Forma Income Statement on the following page.

F-4


 

NOTES TO PRO FORMA STATEMENT OF INCOME
(a)   Historical financial information is derived from the Company’s 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 Company’s 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 Company’s 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 Company’s 11.5% share of income in the Venture under the equity method of accounting. See the Company’s Current Report on Form 8-K filed on July 6, 2006 for more information.
 
(l)   Reflects a preferred return to the Company’s partner in the Venture. See the Company’s 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 partner’s 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 Company’s share of income from CSC.

F-5


 

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2006

(Unaudited, in thousands, except per share amounts)
                                                 
                   
            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  
 
                                           
See Notes to Pro Forma Income Statement on the following page.

F-6


 

NOTES TO PRO FORMA STATEMENT OF INCOME
(a)   Historical financial information is derived from the Company’s 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 Company’s 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 Company’s 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 Company’s 11.5% share of income in the Venture under the equity method of accounting. See the Company’s Current Report on Form 8-K filed on July 6, 2006 for more information.
 
(m)   Reflects a preferred return to the Company’s partner in the Venture. See the Company’s 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 partner’s 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 Company’s share of income from CSC.

F-7