HOUSTON, Feb. 23, 2017 /PRNewswire/ -- Parkway, Inc.
(NYSE: PKY) today announced results for its fourth quarter ended
December 31, 2016.
Highlights for Fourth Quarter 2016 and Subsequent
Events
- Completed spin-off from Cousins Properties
Incorporated (NYSE: CUZ)
- Reported basic and diluted net loss per common share for the
fourth quarter of $(0.18)
- Reported fourth quarter FFO of $0.32 per diluted share and Recurring FFO of
$0.48 per diluted share
- Ended the year with the portfolio 87.5% leased
- Reached an agreement to sell a 49% interest in Greenway
Plaza and Phoenix Tower for $512.1
million, or an implied $210
per square foot
- Introducing 2017 net loss guidance of $(0.95) to $(0.85) per share and 2017 FFO
guidance of $1.34 to $1.44 per
share
"We are pleased to report that we have completed a smooth
transition since our spin-off from Cousins, and we were able to
quickly implement our operational strategies for the combined
Houston portfolio," stated
James R. Heistand, President and
Chief Executive Officer of Parkway. "Leasing velocity and overall
office fundamentals in Houston
continued to remain weak in the fourth quarter. While there
are early signs that the downward trend has slowed, such as
stabilization in oil prices above $50
per barrel and an increase in U.S. rig counts, we believe that it
may still take time for these positive changes to result in a
material improvement in the office sector. However, our
portfolio of high-quality, well-located assets provides a
strong-credit rent roll with minimal near-term lease expirations,
which we believe will result in steady, stable cash flows over the
next several years. Our recent agreement to sell a 49%
interest in Greenway Plaza and Phoenix Tower accomplishes several
strategic objectives for Parkway. Most notably, this transaction
helps mitigate risk in assets that represent 57% of our portfolio
square footage while providing us with additional liquidity to
strengthen our balance sheet and pursue future acquisitions as the
Houston market
recovers."
For the fourth quarter 2016, net loss for Parkway, Inc.
("Parkway" or the "Company") attributable to common stockholders
was $8.9 million, or $0.18 per basic and diluted share. For the fourth
quarter 2016, funds from operations ("FFO") was $15.9 million, or $0.32 per diluted share. All reported
financial results for the fourth quarter 2016 include
property-level performance for the 86 days following the Company's
spin-off from Cousins Properties Incorporated ("Cousins"), which
was completed on October 7,
2016.
Parkway incurred approximately $8.3
million in non-recurring expenses in the fourth quarter
2016, primarily related to the Company's completed spin-off from
Cousins. Excluding these merger-related expenses and other
non-recurring items, Recurring FFO for the fourth quarter 2016 was
$24.2 million, or $0.48 per diluted share, for Parkway Operating
Partnership LP's real estate portfolio, in which Parkway owns an
interest (the "Parkway Portfolio").
A reconciliation of net income (loss) to FFO and Recurring FFO
is presented in the tables attached to this press release.
Operational Results
Occupancy at the end of the fourth quarter 2016 was 85.8%.
Including leases that have been signed but have yet to commence,
the Company's leased percentage at the end of the fourth quarter
2016 was 87.5%.
Leasing Activity
During the fourth quarter 2016, Parkway signed a total of 58,000
square feet of leases at an average net rent per square foot of
$19.75 and at an average cost of
$6.40 per square foot per year.
New & Expansion Leasing – During the fourth quarter 2016,
Parkway signed 26,000 square feet of new leases at an average net
rent per square foot of $20.09 and at
an average cost of $7.40 per square
foot per year.
Expansion leases during the fourth quarter 2016 totaled 2,000
square feet at an average net rent per square foot of $19.50 and at an average cost of $8.86 per square foot per year.
Renewal Leasing – Customer retention during the fourth quarter
2016 was 50.6%. Parkway signed 30,000 square feet of renewal leases
at an average net rent per square foot of $19.46, representing a 4.3% rate decrease from
the expiring rate. The average cost of renewal leases was
$4.70 per square foot per year.
Strategic Transactions with Cousins
Parkway was spun-off from Cousins on October 7, 2016, following the merger on
October 6, 2016 of Parkway
Properties, Inc. ("Legacy Parkway") with and into Clinic Sub Inc.,
a wholly owned subsidiary of Cousins. Parkway was
incorporated as a Maryland
corporation on June 3, 2016 to hold
the combined Houston businesses of
Cousins and Legacy Parkway, as well as Legacy Parkway's fee-based
real estate services (together with the Houston real properties, the "Houston
Business"). Immediately following the Merger but prior to the
spin-off, Cousins and Legacy Parkway completed a series of
separation and reorganization transactions in which they separated
the Houston Business from the remainder of the combined businesses
and contributed the Houston Business to Parkway. On October 7, 2016, Cousins completed the spin-off
of Parkway by distributing all of our outstanding shares of common
stock and limited voting stock to the holders of Cousins' common
stock and limited voting preferred stock, respectively, as of the
record date, October 6, 2016.
Parkway's common stock is listed on the NYSE under the symbol "PKY"
and began regular way trading on October 7,
2016.
Capital Structure
At December 31, 2016, Parkway
had no outstanding debt under its revolving credit
facility, $350.0 million outstanding
under its term loan and held $230.3
million in cash and cash equivalents. Parkway's
secured debt totaled $449.6 million
at December 31, 2016.
At December 31, 2016, the
Company's net debt plus preferred stock to adjusted EBITDA –
annualized multiple was 4.1x. A reconciliation of net income (loss)
to adjusted EBITDA and adjusted EBITDA – annualized is presented in
the tables attached to this press release.
Subsequent Events
On February 17, 2017, Parkway
announced that it reached an agreement to sell a 49.0% interest in
Greenway Plaza and Phoenix Tower (collectively, the "Greenway
Portfolio") for $512.1 million, or an
implied $210 per square foot. As part
of the agreement, Parkway agreed to form a joint venture with
affiliates of TH Real Estate, Silverpeak Real Estate Partners
("Silverpeak") and Canada Pension Plan Investment Board ("CPPIB"),
with Parkway retaining a 51.0% interest, a partnership between TH
Real Estate and Silverpeak acquiring a 24.5% interest, and CPPIB
acquiring a 24.5% interest in the Greenway Portfolio. Parkway will
serve as general partner and also will provide property management
and leasing services to the joint venture.
The joint venture expects to assume the existing mortgage debt
secured by Phoenix Tower, which has an outstanding balance of
approximately $76.2 million and
matures on March 1, 2023.
Additionally, on February 17, 2017,
the Company reached an agreement to enter into a debt commitment
letter (the "Commitment Letter") with Goldman Sachs Mortgage
Company ("Goldman Sachs") pursuant to which Goldman Sachs has,
among other things, agreed to provide the joint venture and certain
of its subsidiaries a mortgage loan in an aggregate principal
amount of up to $465 million at a
fixed rate of 3.753% secured by the other properties in the
Greenway Portfolio. On February 22,
2017, the Company and Goldman Sachs entered into the
Commitment Letter and a rate lock agreement. The loan is expected
to close concurrently with the closing of the joint venture,
subject to customary closing conditions and contingent on
satisfying the conditions set forth in the Commitment
Letter. At closing, Parkway intends to terminate its
existing revolver and term loan credit facility and prepay the
$350.0 million outstanding balance
using proceeds from the joint venture.
Net proceeds to Parkway are expected to be approximately
$315.8 million, which includes the
new debt placement and the assumed payoff of Parkway's $350.0 million existing term loan at closing.
Parkway's net proceeds also will be net of credits to the other
joint venture partners related to outstanding contractual lease
obligations for tenant improvements and rent concessions as well as
certain capital expenditures for projects that are in process, all
of which totals approximately $38.0
million as of the date of execution of the agreement.
Additionally, Parkway expects to record an impairment loss of
approximately $25.0 million in the
first quarter of 2017 related to the joint venture transaction.
Parkway expects the closing of the joint venture and associated
financing to occur in the second quarter of 2017, subject to
customary closing conditions.
2017 Outlook
Parkway is introducing its 2017 net loss per diluted share
outlook of a range of $(0.95) to
$(0.85) per share and introducing its 2017 FFO outlook of a
range of $1.34 to $1.44 per diluted
share. The Company is also introducing its 2017 portfolio ending
occupancy of a range of 86.0% to 88.0%. Parkway's full-year 2017
outlook assumes that the sale of its 49% interest in the Greenway
Portfolio and associated financing will close early in the second
quarter of 2017 and also reflects the impact of the related
impairment charge.
The reconciliation of projected EPS to projected FFO and
recurring FFO per diluted share is as follows:
Outlook for
2017
|
|
Range
|
Fully diluted
EPS
|
|
$(0.95)-$(0.85)
|
Non-controlling
interest - unitholders
|
|
$(0.02)-$(0.02)
|
Parkway's share of
depreciation and amortization
|
|
$1.81
-$1.81
|
Impairment loss on
real estate
|
|
$0.50-$0.50
|
Reported FFO per
diluted share
|
|
$1.34-$1.44
|
Loss on
extinguishment of debt
|
|
$0.15-
$0.15
|
Recurring FFO per
diluted share
|
|
$1.49-
$1.59
|
|
|
|
|
2017 Core
Operating Assumptions (in thousands):
|
|
|
2017
Outlook
|
Recurring cash
NOI
|
|
|
$ 97,000 - $
104,000
|
Straight-line rent
and amortization of above/below market rent
|
|
|
$ 16,000 - $
19,000
|
Management fee
after-tax net loss
|
|
|
$ (1,000)
- $ 0
|
General and
administrative expense
|
|
|
$ 12,000 - $
15,000
|
Share based
compensation expense included in G&A above
|
|
|
$ 1,800 -
$ 2,200
|
Impairment loss on
real estate
|
|
|
$ 25,000 - $
25,000
|
Interest and other
Income
|
|
|
$ 500 -
$ 1,500
|
Interest expense and
loan cost amortization
|
|
|
$ 32,500 - $
36,500
|
Loan cost
amortization included in interest expense above
|
|
|
$ 500 -
$1,500
|
Loss on
extinguishment of debt included in interest expense
above
|
|
|
$ 7,500 -
$ 7,750
|
Amortization of
mortgage interest premium included in interest expense
above
|
|
|
$ 2,500
- $ 3,000
|
Recurring capital
expenditures for building improvements, tenant improvements and
leasing commissions
|
|
|
$ 70,000 - $
80,000
|
Portfolio ending
occupancy
|
|
|
86.0% - 88.0%
|
Weighted average
annual diluted common shares/units
|
|
|
50,273 - 50,273
|
Webcast and Conference Call
Parkway will conduct its fourth quarter 2016 earnings conference
call on Friday, February 24, 2017 at
10:00 a.m. Eastern Time. To
participate in the conference call, please dial 877-870-4263, or
1-412-317-0790 for international participants, at least five
minutes prior to the scheduled start time. A live audio
webcast will also be available on the Company's website
(www.pky.com). A taped replay of the call can be accessed 24
hours a day through March 3, 2017, by
dialing 877-344-7529, or 1-412-317-0088 for international callers,
and using the passcode 10099967.
About Parkway
Parkway is an independent, publicly traded, self-managed real
estate investment trust that owns and operates high-quality office
properties located in attractive submarkets in Houston, Texas. As of December 31, 2016, our portfolio consists of five
Class A assets comprising 19 buildings and totaling approximately
8.7 million rentable square feet in the Greenway, Galleria and
Westchase submarkets of Houston.
Forward Looking Statements
Certain statements in this press release that are not in the
present or past tense or that discuss the Company's expectations
(including any use of the words "anticipate," "assume," "believe,"
"estimate," "expect," "intend," "forecast," "guidance," "intend,"
"may," "might," "outlook," "plan," "potential," "project,"
"result," "seek," "should," "will" or similar expressions) are
forward-looking statements within the meaning of the federal
securities laws and as such are based upon the Company's current
beliefs as to the outcome and timing of future events. There can be
no assurance that actual future developments affecting the Company
will be those anticipated by the Company. Examples of
forward-looking statements include projections relating to fully
diluted net income per share, share of depreciation and
amortization, impairments of depreciated real estate, net gains on
sales of real estate, reported FFO per share, recurring FFO per
share, nonrecurring items, net operating income, cap rates,
internal rates of return, dividend payment rates, FFO accretion,
capital improvements, expected sources of financing, the timing of
closing of acquisitions, dispositions or other transactions,
including the joint venture, the ability to complete acquisitions
and dispositions, including the joint venture, and the risks
associated therewith, statements about the benefits of the proposed
Transactions, including future financial and operating results,
plans, objections, expectations, and intentions, and descriptions
relating to these expectations. These forward-looking
statements involve risks and uncertainties (some of which are
beyond the control of the Company) and are subject to change based
upon various factors including, but not limited to, the following
risks and uncertainties: the Company's lack of operating history as
an independent company; conditions associated with the Company's
primary market, including an oversupply of office space, customer
financial difficulties and general economic conditions; that each
of the Company's properties represent a significant portion of the
Company's revenues; that the spin-off will not qualify for tax-free
treatment; the Company's ability to meet mortgage debt obligations;
the availability of refinancing current debt obligations; risks
associated with joint ventures and potential co-investments with
third parties; changes in any credit rating the Company may
subsequently obtain; changes in the real estate industry and in the
performance of the financial markets and interest rates and the
Company's ability to effectively hedge against interest rate
changes; the actual or perceived impact of global and economic
conditions, including U.S. monetary policy; declines in commodity
prices, which may negatively impact the Houston, Texas market; the concentration of
the Company's customers in the energy sector; the demand for and
market acceptance of the Company's properties for rental purposes;
the Company's ability to enter into new leases or renewal leases on
favorable terms; the potential for termination of existing leases
pursuant to customer termination rights; the amount, growth and
relative inelasticity of the Company's expenses; the bankruptcy or
insolvency of companies for which the Company provides property
management services or the sale of these properties; the outcome of
claims and litigation involving or affecting the Company; the
ability to satisfy conditions necessary to close pending
transactions and the ability to successfully integrate the assets
and related operations acquired in such transactions after the
closing; applicable regulatory changes; risks associated with the
ownership and development of real property, including risks related
to natural disasters; risks associated with property acquisitions,
including the integration of the combined businesses of Legacy
Parkway and Cousins; risks associated with the fact that the
Company's historical and pro forma financial information may not be
a reliable indicator of the Company's future results; risks
associated with achieving expected synergies or cost savings;
defaults or non-renewal of leases; termination or non-renewal of
property management contracts; the Company's failure to maintain
its status as a real estate investment trust under the Internal
Revenue Code of 1986, as amended; risks associated with the
volatility of the Company's common stock; and other risks and
uncertainties detailed from time to time in the Company's
Securities and Exchange Commission filings. Should one or more
of these risks or uncertainties occur, or should underlying
assumptions prove incorrect, the Company's business, financial
condition, liquidity, cash flows and financial results could differ
materially from those expressed in the Company's forward-looking
statements. Any forward-looking statement speaks only as of the
date on which it is made. New risks and uncertainties arise
over time, and it is not possible for us to predict the occurrence
of those matters or the manner in which they may affect us.
The Company does not undertake to update forward-looking statements
except as may be required by law.
Company's Use of Non-GAAP Financial Measures
FFO and NOI, including related per share amounts, are used by
management, investors and industry analysts as supplemental
measures of operating performance of equity REITs and should be
evaluated along with GAAP net income and income per diluted share
(the most directly comparable GAAP measures) in evaluating the
operating performance of the Company. Management believes that FFO
and NOI are helpful to investors as supplemental performance
measures because these measures exclude the effect of depreciation,
amortization and gains or losses from sales of real estate, all of
which are based on historical costs which implicitly assumes that
the value of real estate diminishes predictably over time. Since
real estate values instead have historically risen or fallen with
market conditions, these non-GAAP measures can facilitate
comparisons of operating performance between periods and among
other equity REITs. Non-GAAP measures have limitations in
that they do not reflect all of the amounts associated with the
Company's results of operations determined in accordance with
GAAP. FFO and NOI do not represent cash generated from
operating activities in accordance with GAAP and are not
necessarily indicative of cash available to fund cash needs as
disclosed in the Company's Consolidated Statements of Cash
Flows. FFO and NOI should not be considered as an alternative
to net income as an indicator of the Company's operating
performance or as an alternative to cash flows as a measure of
liquidity. The Company's calculation of these non-GAAP
measures may not be comparable to similarly titled measures
reported by other companies.
Funds from Operations (FFO) – Parkway computes FFO in
accordance with standards established by the National Association
of Real Estate Investment Trusts ("NAREIT"), which may not be
comparable to FFO reported by other REITs that do not define the
term in accordance with the current NAREIT definition. FFO is
defined by NAREIT as net income /loss (computed in accordance with
GAAP), reduced by preferred dividends, excluding gains or losses
from the sale of previously depreciable real estate assets,
impairment charges related to depreciable real estate under GAAP,
plus depreciation and amortization related to depreciable real
estate. Further, we do not adjust FFO to eliminate the effects of
non-recurring charges. The Company believes that FFO is a
meaningful supplemental measure of its operating performance
because historical cost accounting for real estate assets in
accordance with GAAP implicitly assumes that the value of real
estate assets diminishes predictably over time, as reflected
through depreciation and amortization expenses. The Company
believes that the use of FFO, combined with the required GAAP
presentations, has been beneficial in improving the understanding
of operating results of REITs among the investing public and making
comparisons of operating results among such companies more
meaningful. FFO measures 100% of the operating performance of
Parkway Operating Partnership LP in which Parkway owns an
interest. A reconciliation of net income (loss) to FFO is
presented in the tables attached to this press
release.
Recurring FFO – In addition to FFO, Parkway also
discloses recurring FFO, which excludes transaction and acquisition
costs or other unusual items. Although this is a non-GAAP measure
that differs from NAREIT's definition of FFO, the Company believes
it provides a meaningful presentation to investors of operating
performance because it allows investors to compare the Company's
operating performance to the Company's performance in prior
reporting periods without the effect of items that by their nature
are not compatible from period to period and tend to obscure our
actual operating results. Recurring FFO measures 100% of the
operating performance of Parkway Operating Partnership LP in which
Parkway owns an interest. A reconciliation of net income (loss) to
Recurring FFO is presented in the tables attached to this press
release.
Funds Available for Distribution (FAD)- There is not a
generally accepted definition established for FAD. Therefore, the
Company's measure of FAD may not be comparable to FAD reported by
other REITs. Parkway defines FAD as FFO, excluding straight-line
rents, amortization of below market leases, net, share-based
compensation expense, amortization of loan costs, amortization of
mortgage interest premium and reduced by recurring capital
expenditures for building improvements, tenant improvements and
leasing costs. FAD measures 100% of the operating performance of
Parkway Operating Partnership LP in which Parkway owns an
interest.
Earnings Before Interest, Taxes, Depreciation and
Amortization (EBITDA) and Adjusted EBITDA – Parkway
believes that using EBITDA as a non-GAAP financial measure helps
investors and management analyze our ability to service debt.
Parkway defines EBITDA as net income/loss before interest expense,
income taxes and depreciation and amortization. Parkway further
defines Adjusted EBITDA as net income/loss before interest expense,
income taxes, depreciation and amortization expense, impairment of
real estate, gains and losses on sales of real estate, gains and
losses on extinguishment of debt, and transaction and acquisition
costs. Although EBITDA and Adjusted EBITDA have limitations as
analytical tools, we compensate for the limitations by only using
EBITDA and Adjusted EBITDA to supplement GAAP financial measures.
Additionally, we believe that investors should consider EBITDA and
Adjusted EBITDA in conjunction with net income and the other
required GAAP measures of our performance to improve their
understanding of our operating results. EBITDA and Adjusted EBITDA
measure 100% of the operating performance of Parkway Operating
Partnership LP in which Parkway owns an interest. A reconciliation
of net income (loss) to Adjusted EBITDA is presented in the tables
attached to this press release.
Contact:
Thomas
Blalock
Vice President, Finance & Capital Markets
(407) 581-2915
tblalock@pky.com
PARKWAY,
INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(In thousands, except
per share data)
|
|
|
|
|
|
|
|
For the Period
from
|
|
|
|
June 29,
2016
|
|
Three Months
Ended
|
|
(Date of
Capitalization) to
|
|
December 31,
2016
|
|
December 31,
2016
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
Revenues
|
|
|
|
Income from office
properties
|
$
67,550
|
|
$
67,550
|
Management company
income
|
1,381
|
|
1,381
|
Total
revenues
|
68,931
|
|
68,931
|
|
|
|
|
Expenses
|
|
|
|
Property operating
expenses
|
32,518
|
|
32,518
|
Management company
expenses
|
1,050
|
|
1,050
|
Depreciation and
amortization
|
25,139
|
|
25,139
|
General and
administrative
|
12,138
|
|
17,510
|
Total
expenses
|
70,845
|
|
76,217
|
|
|
|
|
Operating
loss
|
(1,914)
|
|
(7,286)
|
|
|
|
|
Other income and
expenses
|
|
|
|
Interest and other
income
|
1,225
|
|
1,225
|
Interest
expense
|
(8,007)
|
|
(8,007)
|
|
|
|
|
Loss before income
taxes
|
(8,696)
|
|
(14,068)
|
|
|
|
|
Income tax
expense
|
(453)
|
|
(453)
|
|
|
|
|
Net
loss
|
(9,149)
|
|
(14,521)
|
Net loss attributable
to noncontrolling interest - unitholders
|
299
|
|
299
|
Net loss
attributable to Parkway, Inc.
|
(8,850)
|
|
(14,222)
|
Dividends on
preferred stock
|
(94)
|
|
(94)
|
Net loss
attributable to common stockholders
|
$
(8,944)
|
|
$
(14,316)
|
|
|
|
|
Net loss per
common share attributable to common stockholders:
|
|
|
|
Basic net loss per
common share attributable to common stockholders
|
$
(0.18)
|
|
$
(0.29)
|
Diluted net loss per
common share attributable to common stockholders
|
$
(0.18)
|
|
$
(0.29)
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
Basic
|
49,111
|
|
49,111
|
Diluted
|
49,111
|
|
49,111
|
|
|
|
|
PARKWAY,
INC.
|
CONSOLIDATED
BALANCE SHEET
|
(In thousands, except
share and per share data)
|
|
|
|
December
31,
|
|
2016
|
|
(Unaudited)
|
Assets
|
|
Real estate related
investments:
|
|
Office
properties
|
$
1,864,668
|
Accumulated
depreciation
|
(159,057)
|
|
1,705,611
|
|
|
Receivables and other
assets:
|
|
Rents and fees
receivable, net
|
2,853
|
Straight line rents
receivable
|
32,000
|
Other
receivables
|
4,761
|
Unamortized lease
costs
|
44,799
|
Prepaid
assets
|
1,620
|
Deferred tax asset -
non-current
|
3,648
|
Other
assets
|
2,576
|
Intangible assets,
net
|
135,694
|
Cash and cash
equivalents
|
230,333
|
Total
assets
|
$
2,163,895
|
|
|
|
|
|
|
Liabilities
|
|
Notes payable to
banks, net
|
$
341,602
|
Mortgage notes
payable,
net
|
451,577
|
Accounts payable and
other liabilities:
|
|
Corporate
payables
|
7,528
|
Deferred tax
liability - non-current
|
4,336
|
Interest
payable
|
2,514
|
Property
payables:
|
|
Accrued expenses and
accounts payable
|
20,721
|
Accrued tenant
improvements
|
66,104
|
Accrued property
taxes
|
53,659
|
Unamortized below
market leases
|
51,812
|
Other
|
12,120
|
Total
liabilities
|
1,011,973
|
|
|
|
|
Equity
|
|
Parkway, Inc.
stockholders' equity:
|
|
Common stock, $0.001
par value, 200,000,000 shares authorized and
|
|
49,110,645 shares
issued and outstanding
|
49
|
Limited voting stock,
$0.001 par value, 1,000,000 shares authorized
and
|
|
858,417 shares issued
and outstanding
|
1
|
8.00% Series A
preferred stock, $100,000 liquidation preference per share, 50
shares authorized, issued and outstanding,
|
|
and preferred stock,
$0.001 par value, 48,999,950 shares authorized, zero issued and
outstanding
|
5,000
|
Additional paid-in
capital
|
1,138,151
|
Accumulated
deficit
|
(14,316)
|
Total Parkway, Inc. stockholders' equity
|
1,128,885
|
Noncontrolling
interests
|
23,037
|
Total equity
|
1,151,922
|
Total
liabilities and equity
|
$
2,163,895
|
|
|
PARKWAY,
INC.
|
RECONCILIATION OF
NET INCOME (LOSS) TO FUNDS FROM OPERATIONS, RECURRING FUNDS FROM
OPERATIONS
|
AND FUNDS
AVAILABLE FOR DISTRIBUTION
|
(In thousands, except
per share data)
|
|
|
|
|
|
|
|
For the Period
from
|
|
|
|
June 29,
2016
|
|
Three Months
Ended
|
|
(Date of
Capitalization) to
|
|
December 31,
2016
|
|
December 31,
2016
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
Net
loss
|
$
(9,149)
|
|
$
(14,521)
|
|
|
|
|
Adjustments to net
loss:
|
|
|
|
Dividends on
preferred stock
|
(94)
|
|
(94)
|
Depreciation and
amortization
|
25,139
|
|
25,139
|
Funds from
operations attributable to the operating partnership
|
$
15,896
|
|
$
10,524
|
|
|
|
|
Adjustments to
derive recurring funds from operations:
|
|
|
|
Transaction and
acquisition costs (1)
|
8,324
|
|
11,426
|
Recurring funds
from operations attributable to the operating
partnership
|
$
24,220
|
|
$
21,950
|
|
|
|
|
Funds available
for distribution
|
|
|
|
Funds from operations
attributable to the operating partnership
|
$
15,896
|
|
$
10,524
|
Add
(deduct):
|
|
|
|
Straight-line
rents
|
(3,789)
|
|
(3,789)
|
Amortization of below
market leases, net
|
(1,285)
|
|
(1,285)
|
Share-based
compensation expense
|
3,780
|
|
3,780
|
Amortization of loan
costs
|
805
|
|
805
|
Amortization of
mortgage interest premium
|
(555)
|
|
(555)
|
Capital expenditures:
|
|
|
|
Building
improvements
|
(1,939)
|
|
(1,939)
|
Tenant
improvements
|
(5,036)
|
|
(5,036)
|
Leasing
costs
|
(1,317)
|
|
(1,317)
|
Total capital
expenditures
|
(8,292)
|
|
(8,292)
|
Funds available
for distribution attributable to the operating
partnership
|
$
6,560
|
|
$
1,188
|
|
|
|
|
Net loss per
common share attributable to common stockholders:
|
|
|
|
Basic net loss per
common share attributable to common stockholders
|
$
(0.18)
|
|
$
(0.29)
|
Diluted net loss per
common share attributable to common stockholders
|
$
(0.18)
|
|
$
(0.29)
|
|
|
|
|
Diluted per common
share/unit information (**):
|
|
|
|
FFO per
share
|
$
0.32
|
|
$
0.21
|
Recurring FFO per
share
|
$
0.48
|
|
$
0.44
|
Dividends
paid
|
$
-
|
|
$
-
|
Dividend payout ratio
for FFO
|
0.0%
|
|
0.0%
|
Dividend payout ratio
for recurring FFO
|
0.0%
|
|
0.0%
|
|
|
|
|
**Information for
diluted computations:
|
|
|
|
Basic common
shares/units outstanding
|
50,136
|
|
50,136
|
Dilutive effect of
other share equivalents
|
33
|
|
33
|
Diluted weighted
average shares/units outstanding
|
50,169
|
|
50,169
|
|
|
|
|
(1) Transaction and
acquisition costs include costs incurred in connection with (i)
Parkway's spin-off from Cousins Properties Incorporated and (ii)
the proposed joint venture of
Greenway Plaza and Phoenix Tower.
|
|
|
|
|
|
|
|
|
PARKWAY,
INC.
|
|
EBITDA, ADJUSTED
EBITDA, COVERAGE RATIOS AND CAPITALIZATION
INFORMATION
|
|
(In thousands, except
per share, percentage and multiple data)
|
|
|
|
|
|
Three Months Ended December 31, 2016
|
|
|
(Unaudited)
|
|
Net
loss
|
$
(9,149)
|
|
|
|
|
Adjustments to net
loss:
|
|
|
Interest
expense
|
8,007
|
|
Depreciation and
amortization
|
25,139
|
|
Income tax
expense
|
453
|
|
EBITDA
|
24,450
|
|
Share-based
compensation expense - recurring
|
231
|
|
Transaction and
acquisition costs (1)
|
8,324
|
|
Adjusted
EBITDA
|
$
33,005
|
|
|
|
|
Interest coverage
ratio:
|
|
|
Adjusted
EBITDA
|
$
33,005
|
|
Interest
expense
|
$
8,007
|
|
Interest coverage
ratio
|
4.1
|
|
|
|
|
Fixed charge
coverage ratio:
|
|
|
Adjusted
EBITDA
|
$
33,005
|
|
Fixed
charges:
|
|
|
Interest
expense
|
$
8,007
|
|
Principal
payments
|
1,679
|
|
Dividends on
preferred stock
|
94
|
|
Total fixed
charges
|
$
9,780
|
|
Fixed charge
coverage ratio
|
3.4
|
|
|
|
|
Capitalization
information
|
|
|
Mortgage notes
payable, at par
|
$
449,631
|
|
Notes payable to
banks, at par
|
350,000
|
|
Total
debt
|
799,631
|
|
Less: Cash and
cash equivalents
|
(230,333)
|
|
Net
debt
|
569,298
|
|
Series A Preferred
Stock (liquidation value)
|
5,000
|
|
Net debt plus
preferred stock
|
$
574,298
|
|
|
|
|
Shares of common
stock and operating units outstanding
|
50,136
|
|
Stock price per share
at period end
|
$
22.25
|
|
Market value of
common equity
|
$
1,115,526
|
|
Total market
capitalization (including net debt plus preferred stock)
|
$
1,689,824
|
|
Net debt plus
preferred stock as a percentage of market capitalization
|
34.0%
|
|
|
|
|
Net debt plus
preferred stock to adjusted EBITDA - annualized
multiple
|
|
|
Adjusted EBITDA
annualized (2)
|
$
140,463
|
|
Net debt plus
preferred stock to Adjusted EBITDA - annualized multiple
|
4.1
|
|
|
|
|
(1) Transaction and
acquisition costs include costs incurred in connection with (i)
Parkway's spin-off from Cousins Properties Incorporated and (ii) the proposed joint venture of
Greenway Plaza and Phoenix Tower.
|
(2) Adjusted
EBITDA is annualized for the 86-day period from October 7,
2016 (the day our common stock began regular way
trading on the NYSE) to December 31,
2016.
|
|
|
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/parkway-reports-fourth-quarter-2016-results-300412906.html
SOURCE Parkway, Inc.