
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Parkway, Inc. (delisted) | NYSE:PKY | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 19.04 | 0 | 00:00:00 |
|
FORM 10-Q
|
þ
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
For the Quarterly Period Ended June 30, 2017
|
|
or
|
¨
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
For the Transition Period from
_______
to
_______
|
Maryland
|
|
61-1796261
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
Non-accelerated filer
|
þ
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
Emerging growth company
|
þ
|
|
|
Page
|
|
|
|
|
Forward-Looking Statements
|
|
|
|
|
Part I. Financial Information
|
||
|
|
|
Item 1.
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
Part II. Other Information
|
||
|
|
|
Item 1.
|
||
|
|
|
Item 1A.
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
Item 5.
|
||
|
|
|
Item 6.
|
||
|
|
|
Signatures
|
||
|
|
|
•
|
our short operating history as an independent company;
|
•
|
conditions associated with our primary market, including an oversupply of office space, customer financial difficulties and general economic conditions;
|
•
|
our ability to consummate the pending merger transaction with the Canada Pension Plan Investment Board and the risks associated therewith;
|
•
|
the ability of the Company to obtain required stockholder approval required to consummate the proposed merger;
|
•
|
the satisfaction or waiver of other conditions in the merger agreement;
|
•
|
the outcome of the current and any future legal proceedings that have or may be instituted against us and others related to the merger agreement in connection with the pending merger transaction;
|
•
|
the risk that the pending merger transaction, or the other transactions contemplated by the merger agreement, may not be completed in the time frame expected by the parties or at all;
|
•
|
that each of our properties represent a significant portion of our revenues and costs;
|
•
|
that our Spin-Off from Cousins will not qualify for tax-free treatment;
|
•
|
our ability to meet mortgage debt obligations on certain of our properties;
|
•
|
the availability of refinancing current debt obligations;
|
•
|
risks associated with joint ventures and potential co-investments with third-parties;
|
•
|
changes in any credit rating we may subsequently obtain;
|
•
|
changes in the real estate industry and in performance of the financial markets and interest rates and our 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 our customers in the energy sector;
|
•
|
that a significant portion of our revenues comes from our top 20 customers;
|
•
|
the demand for and market acceptance of our properties for rental purposes;
|
•
|
our 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 our expenses;
|
•
|
the bankruptcy or insolvency of companies for which we provide 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 and illiquidity of real estate;
|
•
|
risks associated with acquisitions, including the integration of the combined Houston Business;
|
•
|
risks associated with the fact that our historical and pro forma financial information may not be a reliable indicator of our 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;
|
•
|
our failure to maintain our status as real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”);
|
•
|
risks associated with the potential volatility of our common stock; and
|
•
|
other risks and uncertainties detailed from time to time in our Securities and Exchange Commission (“SEC”) filings.
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Assets
|
|
|
|
||||
Real estate related investments:
|
|
|
|
||||
Office properties
|
$
|
782,599
|
|
|
$
|
1,864,668
|
|
Accumulated depreciation
|
(52,536
|
)
|
|
(159,057
|
)
|
||
Total real estate related investments, net
|
730,063
|
|
|
1,705,611
|
|
||
|
|
|
|
||||
Investment in unconsolidated joint venture
|
263,960
|
|
|
—
|
|
||
Cash and cash equivalents
|
448,416
|
|
|
230,333
|
|
||
Receivables and other assets
|
55,202
|
|
|
92,257
|
|
||
In-place lease intangibles, net of accumulated amortization of $26,908 and $76,137, respectively
|
55,509
|
|
|
117,243
|
|
||
Other intangible assets, net of accumulated amortization of $2,369 and $4,202, respectively
|
13,152
|
|
|
18,451
|
|
||
Total assets
|
$
|
1,566,302
|
|
|
$
|
2,163,895
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Notes payable to banks, net
|
$
|
—
|
|
|
$
|
341,602
|
|
Mortgage notes payable, net
|
375,530
|
|
|
451,577
|
|
||
Accounts payable and other liabilities
|
37,175
|
|
|
47,219
|
|
||
Accrued tenant improvements
|
4,855
|
|
|
66,104
|
|
||
Accrued property taxes
|
12,438
|
|
|
53,659
|
|
||
Below market leases, net of accumulated amortization of $11,468 and $26,958, respectively
|
19,419
|
|
|
51,812
|
|
||
Total liabilities
|
449,417
|
|
|
1,011,973
|
|
||
|
|
|
|
||||
Equity
|
|
|
|
||||
Parkway, Inc. stockholders’ equity
|
|
|
|
||||
Common stock, $0.001 par value, 200,000,000 shares authorized and 49,220,914 and 49,110,645 shares issued and outstanding on June 30, 2017 and December 31, 2016, respectively
|
49
|
|
|
49
|
|
||
Limited voting stock, $0.001 par value, 1,000,000 shares authorized and 858,417 shares issued and outstanding
|
1
|
|
|
1
|
|
||
8.00% Series A non-voting 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
|
|
|
5,000
|
|
||
Additional paid-in capital
|
1,139,260
|
|
|
1,138,151
|
|
||
Accumulated deficit
|
(47,210
|
)
|
|
(14,316
|
)
|
||
Total Parkway, Inc. stockholders’ equity
|
1,097,100
|
|
|
1,128,885
|
|
||
Noncontrolling interest - unitholders
|
19,785
|
|
|
23,037
|
|
||
Total equity
|
1,116,885
|
|
|
1,151,922
|
|
||
Total liabilities and equity
|
$
|
1,566,302
|
|
|
$
|
2,163,895
|
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2017
|
||||
Revenues
|
|
|
|
||||
Income from office properties
|
$
|
38,486
|
|
|
$
|
108,603
|
|
Management company income
|
2,862
|
|
|
4,110
|
|
||
Total revenues
|
41,348
|
|
|
112,713
|
|
||
Expenses
|
|
|
|
||||
Property operating expenses
|
17,587
|
|
|
48,031
|
|
||
Management company expenses
|
4,345
|
|
|
6,091
|
|
||
Depreciation and amortization
|
12,468
|
|
|
36,236
|
|
||
Impairment loss on real estate
|
—
|
|
|
15,000
|
|
||
General and administrative
|
5,717
|
|
|
9,865
|
|
||
Total expenses
|
40,117
|
|
|
115,223
|
|
||
Operating income (loss)
|
1,231
|
|
|
(2,510
|
)
|
||
Other income and expenses
|
|
|
|
||||
Interest income
|
692
|
|
|
900
|
|
||
Equity in earnings of unconsolidated joint venture
|
579
|
|
|
579
|
|
||
Loss on sale of interest in real estate
|
(625
|
)
|
|
(625
|
)
|
||
Loss on extinguishment of debt
|
(7,569
|
)
|
|
(7,569
|
)
|
||
Interest expense
|
(4,561
|
)
|
|
(13,247
|
)
|
||
Loss before income taxes
|
(10,253
|
)
|
|
(22,472
|
)
|
||
Income tax expense
|
(300
|
)
|
|
(790
|
)
|
||
Net loss
|
(10,553
|
)
|
|
(23,262
|
)
|
||
Net loss attributable to noncontrolling interest - unitholders
|
193
|
|
|
453
|
|
||
Net loss attributable to Parkway, Inc.
|
(10,360
|
)
|
|
(22,809
|
)
|
||
Dividends on preferred stock
|
(100
|
)
|
|
(200
|
)
|
||
Net loss attributable to common stockholders
|
$
|
(10,460
|
)
|
|
$
|
(23,009
|
)
|
|
|
|
|
||||
Net loss per common share attributable to common stockholders:
|
|
|
|
||||
Basic net loss per common share attributable to common stockholders
|
$
|
(0.21
|
)
|
|
$
|
(0.47
|
)
|
Diluted net loss per common share attributable to common stockholders
|
$
|
(0.21
|
)
|
|
$
|
(0.47
|
)
|
Weighted average shares outstanding:
|
|
|
|
||||
Basic
|
49,206
|
|
|
49,200
|
|
||
Diluted
|
49,206
|
|
|
49,200
|
|
|
Parkway, Inc. Stockholders’ Equity
|
|
|
|
|
||||||||||||||||||||||
|
Common Stock
|
|
Limited Voting Stock
|
|
Preferred Stock
|
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Noncontrolling Interest - Unitholders
|
|
Total Equity
|
||||||||||||||
Balance at December 31, 2016
|
$
|
49
|
|
|
$
|
1
|
|
|
$
|
5,000
|
|
|
$
|
1,138,151
|
|
|
$
|
(14,316
|
)
|
|
$
|
23,037
|
|
|
$
|
1,151,922
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,809
|
)
|
|
(453
|
)
|
|
(23,262
|
)
|
|||||||
Common dividends declared - $0.20 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,885
|
)
|
|
(192
|
)
|
|
(10,077
|
)
|
|||||||
Preferred dividends declared - $4,000 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(200
|
)
|
|
—
|
|
|
(200
|
)
|
|||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,016
|
|
|
—
|
|
|
—
|
|
|
1,016
|
|
|||||||
Issuance of 25,700 shares to directors
|
—
|
|
|
—
|
|
|
—
|
|
|
506
|
|
|
—
|
|
|
—
|
|
|
506
|
|
|||||||
Purchase of 29,921 shares to satisfy tax withholding obligation in connection with the vesting of restricted stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(665
|
)
|
|
—
|
|
|
—
|
|
|
(665
|
)
|
|||||||
Redemption of 117,850 operating partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
252
|
|
|
—
|
|
|
(2,607
|
)
|
|
(2,355
|
)
|
|||||||
Balance at June 30, 2017
|
$
|
49
|
|
|
$
|
1
|
|
|
$
|
5,000
|
|
|
$
|
1,139,260
|
|
|
$
|
(47,210
|
)
|
|
$
|
19,785
|
|
|
$
|
1,116,885
|
|
|
Six Months Ended June 30, 2017
|
||
Operating activities
|
|
||
Net loss
|
$
|
(23,262
|
)
|
Adjustments to reconcile net loss to cash used in operating activities:
|
|
||
Depreciation and amortization
|
36,236
|
|
|
Amortization of management contracts
|
155
|
|
|
Amortization of above/below market leases, net
|
(1,651
|
)
|
|
Amortization of financing costs
|
1,000
|
|
|
Amortization of debt premium
|
(1,306
|
)
|
|
Share-based compensation expense
|
1,522
|
|
|
Deferred income tax expense
|
183
|
|
|
Loss on sale of interest in real estate
|
625
|
|
|
Impairment loss on real estate
|
15,000
|
|
|
Loss on extinguishment of debt
|
7,569
|
|
|
Equity in loss of unconsolidated joint venture
|
570
|
|
|
Increase in deferred leasing costs
|
(7,559
|
)
|
|
Changes in operating assets and liabilities:
|
|
||
Change in receivables and other assets
|
(15,276
|
)
|
|
Change in accounts payable and other accrued expenses
|
(48,250
|
)
|
|
Cash used in operating activities
|
(34,444
|
)
|
|
Investing activities
|
|
||
Investment in unconsolidated joint venture
|
(41,111
|
)
|
|
Proceeds from sale of real estate
|
211,671
|
|
|
Improvements to real estate
|
(13,439
|
)
|
|
Cash provided by investing activities
|
157,121
|
|
|
Financing activities
|
|
||
Proceeds from mortgage notes payable
|
465,000
|
|
|
Principal payments on mortgage notes payable
|
(4,257
|
)
|
|
Repayment of note payable to bank
|
(350,000
|
)
|
|
Deferred financing costs
|
(2,082
|
)
|
|
Purchase of common stock
|
(665
|
)
|
|
Dividends paid on common stock
|
(9,843
|
)
|
|
Dividends paid on common units of the operating partnership
|
(192
|
)
|
|
Dividends paid on non-voting preferred stock
|
(200
|
)
|
|
Redemption of operating partnership units
|
(2,355
|
)
|
|
Cash provided by financing activities
|
95,406
|
|
|
Change in cash and cash equivalents
|
218,083
|
|
|
Cash and cash equivalents at beginning of period
|
230,333
|
|
|
Cash and cash equivalents at end of period
|
$
|
448,416
|
|
|
Six Months Ended June 30, 2017
|
||
Supplemental cash flow information:
|
|
||
Cash paid for interest
|
$
|
14,703
|
|
Cash paid for income taxes
|
332
|
|
|
Supplemental schedule of non-cash investing and financing activity:
|
|
||
Deconsolidation of Greenway Plaza and Phoenix Tower assets
|
$
|
1,093,949
|
|
Investment in unconsolidated joint venture
|
223,419
|
|
|
Deconsolidation of Greenway Properties loan
|
465,000
|
|
|
Phoenix Tower mortgage loan assumed by Greenway Properties joint venture
|
75,879
|
|
|
Accrued capital expenditures
|
26,375
|
|
Asset Category
|
|
Useful Life
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
Land
|
|
Non-depreciable
|
|
$
|
134,978
|
|
|
$
|
417,315
|
|
Buildings and garages
|
|
7 to 40 years
|
|
529,642
|
|
|
1,095,815
|
|
||
Building improvements
|
|
5 to 40 years
|
|
24,593
|
|
|
55,093
|
|
||
Tenant improvements
|
|
Lesser of useful life or term of lease
|
|
93,386
|
|
|
296,445
|
|
||
|
|
|
|
$
|
782,599
|
|
|
$
|
1,864,668
|
|
|
June 30, 2017
|
||
Assets
|
|
||
Real estate related investments:
|
|
|
|
Office properties
|
$
|
923,334
|
|
Accumulated depreciation
|
(7,730
|
)
|
|
Total real estate related investments, net
|
915,604
|
|
|
|
|
||
Cash and cash equivalents
|
22,828
|
|
|
Receivables and other assets
|
105,280
|
|
|
In-place lease intangibles, net of accumulated amortization of $6,230
|
118,242
|
|
|
Other intangible assets, net of accumulated amortization of $781
|
18,741
|
|
|
Total assets
|
$
|
1,180,695
|
|
|
|
||
Liabilities
|
|
||
Mortgage notes payable, net
|
$
|
533,408
|
|
Accounts payable and other liabilities
|
34,303
|
|
|
Accrued tenant improvements
|
66,352
|
|
|
Accrued property taxes
|
14,125
|
|
|
Below market leases, net of accumulated amortization of $567
|
14,938
|
|
|
Total liabilities
|
663,126
|
|
|
|
|
||
Equity
|
|
||
Partner's equity
|
517,569
|
|
|
Total liabilities and equity
|
$
|
1,180,695
|
|
|
From April 17, 2017 (Date of Inception) to June 30, 2017
|
||
Revenues
|
|
|
|
Income from office properties
|
$
|
32,735
|
|
Expenses
|
|
||
Property operating expenses
|
14,542
|
|
|
Depreciation and amortization
|
14,859
|
|
|
Total expenses
|
29,401
|
|
|
Operating income
|
3,334
|
|
|
Other expenses
|
|
|
|
Interest expense
|
(4,452
|
)
|
|
Net loss
|
$
|
(1,118
|
)
|
|
From April 17, 2017 (Date of Inception) to June 30, 2017
|
||
Net loss of Greenway Properties joint venture
|
$
|
(1,118
|
)
|
Company's interest in Greenway Properties joint venture
|
51
|
%
|
|
Company's share of net loss of Greenway Properties joint venture
|
(570
|
)
|
|
Company's elimination of management company income
|
1,149
|
|
|
Company's equity in earnings of unconsolidated joint venture
|
$
|
579
|
|
|
Interest Rate at December 31, 2016
|
|
Outstanding Balance at June 30, 2017
|
|
Outstanding Balance at December 31, 2016
|
||||
$100.0 Million Revolving Credit Facility
|
3.8%
|
|
$
|
—
|
|
|
$
|
—
|
|
$350.0 Million Three-Year Term Loan
|
3.7%
|
|
—
|
|
|
350,000
|
|
||
Notes payable to banks outstanding
|
|
|
—
|
|
|
350,000
|
|
||
Unamortized debt issuance costs, net
|
|
|
—
|
|
|
(8,398
|
)
|
||
Total notes payable to banks, net
|
|
|
$
|
—
|
|
|
$
|
341,602
|
|
Office Properties
|
Fixed Rate
|
|
Maturity Date
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
San Felipe Plaza
|
4.8%
|
|
12/01/2018
|
|
$
|
105,156
|
|
|
$
|
106,085
|
|
CityWestPlace III and IV
|
5.0%
|
|
03/05/2020
|
|
87,852
|
|
|
88,700
|
|
||
Post Oak Central
|
4.3%
|
|
10/01/2020
|
|
176,487
|
|
|
178,285
|
|
||
Phoenix Tower
|
3.9%
|
|
03/01/2023
|
|
—
|
|
|
76,561
|
|
||
Unamortized premium, net
|
|
|
|
|
6,601
|
|
|
2,600
|
|
||
Unamortized debt issuance costs, net
|
|
|
|
|
(566
|
)
|
|
(654
|
)
|
||
Total mortgage notes payable, net
|
|
|
|
|
$
|
375,530
|
|
|
$
|
451,577
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
448,416
|
|
|
$
|
448,416
|
|
|
$
|
230,333
|
|
|
$
|
230,333
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||
Notes payable to banks
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
350,000
|
|
|
$
|
349,372
|
|
Mortgage notes payable
(1)
|
369,495
|
|
|
384,108
|
|
|
449,631
|
|
|
452,753
|
|
2017
|
$
|
7,489
|
|
2018
|
479
|
|
|
2019
|
—
|
|
|
2020
|
1,093
|
|
|
2021
|
—
|
|
|
Thereafter
|
—
|
|
|
Total
|
$
|
9,061
|
|
|
Options
|
|
Time-Vesting RSUs
|
|
Performance-Vesting RSUs
|
||||||||||||
|
# of Options
|
Weighted Average Grant-Date Fair Value
|
|
# of Stock Units
|
Weighted Average Grant-Date Fair Value
|
|
# of Stock Units
|
Weighted Average Grant-Date Fair Value
|
|||||||||
Balance at December 31, 2016
|
33,011
|
|
$
|
1.57
|
|
|
270,815
|
|
$
|
20.85
|
|
|
159,899
|
|
$
|
11.82
|
|
Granted
|
—
|
|
—
|
|
|
52,800
|
|
19.60
|
|
|
123,200
|
|
4.41
|
|
|||
Vested
|
(33,011
|
)
|
1.57
|
|
|
(114,490
|
)
|
20.81
|
|
|
—
|
|
—
|
|
|||
Balance at June 30, 2017
|
—
|
|
$
|
—
|
|
|
209,125
|
|
$
|
20.55
|
|
|
283,099
|
|
$
|
8.60
|
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2017
|
||||
Numerator:
|
|
|
|
||||
Basic and diluted net loss attributable to common stockholders
|
$
|
(10,460
|
)
|
|
$
|
(23,009
|
)
|
Denominator:
|
|
|
|
||||
Basic and diluted weighted average shares outstanding
|
49,206
|
|
|
49,200
|
|
||
|
|
|
|
||||
Basic net loss per common share attributable to common stockholders
|
$
|
(0.21
|
)
|
|
$
|
(0.47
|
)
|
Diluted net loss per common share attributable to common stockholders
|
$
|
(0.21
|
)
|
|
$
|
(0.47
|
)
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
||||
Revenues
|
|
|
|
||||
Income from office properties
|
$
|
26,650
|
|
|
$
|
55,779
|
|
Management company income
|
1,287
|
|
|
2,592
|
|
||
Total revenues
|
27,937
|
|
|
58,371
|
|
||
|
|
|
|
||||
Expenses
|
|
|
|
||||
Property operating expenses
|
12,828
|
|
|
26,367
|
|
||
Management company expenses
|
1,225
|
|
|
2,006
|
|
||
Depreciation and amortization
|
9,640
|
|
|
21,005
|
|
||
General and administrative
|
1,261
|
|
|
2,893
|
|
||
Total expenses
|
24,954
|
|
|
52,271
|
|
||
Operating income
|
2,983
|
|
|
6,100
|
|
||
Other income and expenses
|
|
|
|
||||
Interest and other income
|
70
|
|
|
131
|
|
||
Gain on extinguishment of debt
|
154
|
|
|
154
|
|
||
Interest expense
|
(3,002
|
)
|
|
(6,955
|
)
|
||
Loss before income taxes
|
205
|
|
|
(570
|
)
|
||
Income tax expense
|
(267
|
)
|
|
(760
|
)
|
||
Net loss
|
$
|
(62
|
)
|
|
$
|
(1,330
|
)
|
|
Six Months Ended June 30, 2016
|
||
Operating activities
|
|
||
Net loss
|
$
|
(1,330
|
)
|
Adjustments to reconcile net loss to cash used in operating activities:
|
|
||
Depreciation and amortization of office properties
|
21,005
|
|
|
Amortization of management contract intangibles, net
|
378
|
|
|
Amortization of below market leases, net
|
(3,487
|
)
|
|
Amortization of financing costs
|
21
|
|
|
Amortization of debt premium, net
|
(1,431
|
)
|
|
Deferred income tax expense
|
256
|
|
|
Gain on extinguishment of debt
|
(154
|
)
|
|
Increase in deferred leasing costs
|
(4,919
|
)
|
|
Changes in operating assets and liabilities:
|
|
||
Change in receivables and other assets
|
1,197
|
|
|
Change in accounts payable and other liabilities
|
(11,666
|
)
|
|
Cash used in operating activities
|
(130
|
)
|
|
Investing activities
|
|
|
|
Improvements to real estate
|
(10,885
|
)
|
|
Cash used in investing activities
|
(10,885
|
)
|
|
Financing activities
|
|
|
|
Principal payments on mortgage notes payable
|
(116,985
|
)
|
|
Change in Parkway investment, net
|
124,012
|
|
|
Cash provided by financing activities
|
7,027
|
|
|
Change in cash and cash equivalents
|
(3,988
|
)
|
|
Cash and cash equivalents at beginning of period
|
11,961
|
|
|
Cash and cash equivalents at end of period
|
$
|
7,973
|
|
|
|
||
Supplemental Cash Flow Information:
|
|
||
Cash paid for interest
|
$
|
8,728
|
|
Cash paid for income taxes
|
1,043
|
|
|
For the Three Months Ended June 30, 2016
|
|
For the Six Months Ended June 30, 2016
|
||||
Charged to property operating expense:
|
|
|
|
||||
Direct payroll charges
|
$
|
804
|
|
|
$
|
1,607
|
|
Management fees
|
705
|
|
|
1,434
|
|
||
Other allocated expenses
|
771
|
|
|
771
|
|
||
Total
|
$
|
2,280
|
|
|
$
|
3,812
|
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
||||
Revenues:
|
|
|
|
||||
Rental property revenues
|
$
|
44,427
|
|
|
$
|
87,696
|
|
Other
|
102
|
|
|
288
|
|
||
|
44,529
|
|
|
87,984
|
|
||
|
|
|
|
||||
Costs and Expenses:
|
|
|
|
||||
Rental property operating expenses
|
19,276
|
|
|
37,202
|
|
||
General and administrative expenses
|
1,799
|
|
|
4,976
|
|
||
Depreciation and amortization
|
15,740
|
|
|
31,168
|
|
||
Interest expense
|
1,965
|
|
|
3,939
|
|
||
|
38,780
|
|
|
77,285
|
|
||
Net Income
|
$
|
5,749
|
|
|
$
|
10,699
|
|
|
Six Months Ended June 30, 2016
|
||
Net income
|
$
|
10,699
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
||
Depreciation and amortization
|
31,168
|
|
|
Amortization of loan closing costs
|
89
|
|
|
Effect of certain non-cash adjustments to rental revenues
|
(5,836
|
)
|
|
Changes in operating assets and liabilities:
|
|
||
Accounts receivable and assets, net
|
(2,411
|
)
|
|
Operating liabilities
|
(16,697
|
)
|
|
Net cash provided by operating activities
|
17,012
|
|
|
Cash Flows from Investing Activities
|
|
|
|
Property improvements and tenant asset expenditures
|
(18,112
|
)
|
|
Net cash used in investing activities
|
(18,112
|
)
|
|
Cash Flows from Financing Activities
|
|
|
|
Change in Cousins' investment, net
|
3,886
|
|
|
Repayment of note payable
|
(1,724
|
)
|
|
Net cash provided by financing activities
|
2,162
|
|
|
Net Increase in Cash
|
1,062
|
|
|
Cash at Beginning of Period
|
109
|
|
|
Cash at End of Period
|
$
|
1,171
|
|
|
|
||
Supplemental Cash Flow Information
|
|
||
Cash paid for interest
|
$
|
3,856
|
|
Change in accrued property and tenant asset expenditures
|
(286
|
)
|
|
For the Three Months Ended June 30, 2016
|
|
For the Six Months Ended June 30, 2016
|
||||
Charged to rental property operating expenses:
|
|
|
|
||||
Direct payroll charges
|
$
|
1,723
|
|
|
$
|
3,478
|
|
Other allocated expenses
|
503
|
|
|
995
|
|
||
|
|
|
|
||||
Charged to general and administrative expenses:
|
|
|
|
||||
Office rental expense
|
88
|
|
|
180
|
|
||
Payroll and other expenses
|
1,711
|
|
|
4,796
|
|
Year of Expiration
|
|
Occupied Square Footage
(in thousands)
|
|
Percentage of Total Occupied Square Feet
|
|
Annualized Rental Revenue
(1)
(in thousands)
|
|
Number of Leases
|
|
Weighted Average Expiring Net Rental Rate per NRSF
|
|
Weighted Average Estimated Market Rent per NRSF
|
|||||||||
2017
|
|
114
|
|
|
3.6
|
%
|
|
$
|
2,089
|
|
|
25
|
|
|
$
|
18.29
|
|
|
$
|
22.66
|
|
2018
|
|
94
|
|
|
3.0
|
%
|
|
2,329
|
|
|
19
|
|
|
24.75
|
|
|
22.86
|
|
|||
2019
|
|
271
|
|
|
8.6
|
%
|
|
6,959
|
|
|
16
|
|
|
25.68
|
|
|
21.35
|
|
|||
2020
|
|
274
|
|
|
8.7
|
%
|
|
5,956
|
|
|
23
|
|
|
21.77
|
|
|
21.59
|
|
|||
2021
|
|
211
|
|
|
6.7
|
%
|
|
4,943
|
|
|
17
|
|
|
23.40
|
|
|
22.20
|
|
|||
2022
|
|
614
|
|
|
19.4
|
%
|
|
11,618
|
|
|
21
|
|
|
18.91
|
|
|
21.10
|
|
|||
2023
|
|
291
|
|
|
9.2
|
%
|
|
7,024
|
|
|
7
|
|
|
24.14
|
|
|
22.06
|
|
|||
2024
|
|
117
|
|
|
3.7
|
%
|
|
2,549
|
|
|
10
|
|
|
21.82
|
|
|
22.11
|
|
|||
2025
|
|
292
|
|
|
9.3
|
%
|
|
7,364
|
|
|
3
|
|
|
25.22
|
|
|
22.61
|
|
|||
2026
|
|
278
|
|
|
8.8
|
%
|
|
5,213
|
|
|
5
|
|
|
18.75
|
|
|
22.18
|
|
|||
Thereafter
|
|
602
|
|
|
19.0
|
%
|
|
14,357
|
|
|
6
|
|
|
23.85
|
|
|
21.98
|
|
|||
|
|
3,158
|
|
|
100.0
|
%
|
|
$
|
70,401
|
|
|
152
|
|
|
$
|
22.29
|
|
|
$
|
21.87
|
|
•
|
the Legacy Parkway Merger, the Separation, the UPREIT Reorganization, the Spin-Off and the Distribution Ratio;
|
•
|
our post-Separation capital structure;
|
•
|
Cousins LP’s contribution of $5 million to us in exchange for shares of our non-voting preferred stock, par value $0.001 per share;
|
•
|
the payoff of the $114.0 million mortgage debt secured by CityWestPlace I and II that occurred on April 6, 2016; and
|
•
|
the consummation of the Greenway Properties joint venture;
|
|
Parkway, Inc.
|
|
Cousins Houston Historical
(1)
|
|
Parkway Houston Historical
|
|
Adjustments
|
|
Total
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from office properties
|
$
|
—
|
|
|
$
|
44,427
|
|
|
$
|
26,650
|
|
|
$
|
(39,627
|
)
|
a
|
$
|
31,450
|
|
Management company income
|
—
|
|
|
—
|
|
|
1,287
|
|
|
1,289
|
|
b
|
2,576
|
|
|||||
Total revenues
|
—
|
|
|
44,427
|
|
|
27,937
|
|
|
(38,338
|
)
|
|
34,026
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
Property operating expenses
|
—
|
|
|
19,276
|
|
|
12,828
|
|
|
(17,000
|
)
|
c
|
15,104
|
|
|||||
Management company expenses
|
—
|
|
|
—
|
|
|
1,225
|
|
|
2,739
|
|
d
|
3,964
|
|
|||||
Depreciation and amortization
|
—
|
|
|
15,740
|
|
|
9,640
|
|
|
(17,023
|
)
|
e
|
8,357
|
|
|||||
General and administrative
|
—
|
|
|
1,799
|
|
|
1,261
|
|
|
(64
|
)
|
f
|
2,996
|
|
|||||
Total expenses
|
—
|
|
|
36,815
|
|
|
24,954
|
|
|
(31,348
|
)
|
|
30,421
|
|
|||||
Operating income (loss)
|
—
|
|
|
7,612
|
|
|
2,983
|
|
|
(6,990
|
)
|
|
3,605
|
|
|||||
Other income and expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and other income
|
—
|
|
|
102
|
|
|
70
|
|
|
(70
|
)
|
g
|
102
|
|
|||||
Equity in earnings of unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
2,379
|
|
h
|
2,379
|
|
|||||
Gain on extinguishment of debt
|
—
|
|
|
—
|
|
|
154
|
|
|
(154
|
)
|
i
|
—
|
|
|||||
Interest expense
|
—
|
|
|
(1,965
|
)
|
|
(3,002
|
)
|
|
1,412
|
|
j
|
(3,555
|
)
|
|||||
Income (loss) before income taxes
|
—
|
|
|
5,749
|
|
|
205
|
|
|
(3,423
|
)
|
|
2,531
|
|
|||||
Income tax expense
|
—
|
|
|
—
|
|
|
(267
|
)
|
|
—
|
|
|
(267
|
)
|
|||||
Net income (loss)
|
—
|
|
|
5,749
|
|
|
(62
|
)
|
|
(3,423
|
)
|
|
2,264
|
|
|||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
k
|
(43
|
)
|
|||||
Net income (loss) attributable to controlling interests
|
—
|
|
|
5,749
|
|
|
(62
|
)
|
|
(3,466
|
)
|
|
2,221
|
|
|||||
Dividends on preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
l
|
(100
|
)
|
|||||
Net income (loss) attributable to common stockholders
|
$
|
—
|
|
|
$
|
5,749
|
|
|
$
|
(62
|
)
|
|
$
|
(3,566
|
)
|
|
$
|
2,121
|
|
Weighted average shares outstanding—basic
|
|
|
|
|
|
|
|
m
|
49,206
|
|
|||||||||
Weighted average shares outstanding—diluted
|
|
|
|
|
|
|
|
m
|
50,217
|
|
|||||||||
Basic and diluted net loss per common share attributable to common stockholders
|
|
|
|
|
|
|
|
|
$
|
0.04
|
|
|
Parkway, Inc.
|
|
Cousins Houston Historical
(1)
|
|
Parkway Houston Historical
|
|
Adjustments
|
|
Total
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from office properties
|
$
|
—
|
|
|
$
|
87,696
|
|
|
$
|
55,779
|
|
|
$
|
(78,171
|
)
|
a
|
$
|
65,304
|
|
Management company income
|
—
|
|
|
—
|
|
|
2,592
|
|
|
943
|
|
b
|
3,535
|
|
|||||
Total revenues
|
—
|
|
|
87,696
|
|
|
58,371
|
|
|
(77,228
|
)
|
|
68,839
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
Property operating expenses
|
—
|
|
|
37,202
|
|
|
26,367
|
|
|
(33,062
|
)
|
c
|
30,507
|
|
|||||
Management company expenses
|
—
|
|
|
—
|
|
|
2,006
|
|
|
3,524
|
|
d
|
5,530
|
|
|||||
Depreciation and amortization
|
—
|
|
|
31,168
|
|
|
21,005
|
|
|
(35,640
|
)
|
e
|
16,533
|
|
|||||
General and administrative
|
—
|
|
|
4,976
|
|
|
2,893
|
|
|
(812
|
)
|
f
|
7,057
|
|
|||||
Total expenses
|
—
|
|
|
73,346
|
|
|
52,271
|
|
|
(65,990
|
)
|
|
59,627
|
|
|||||
Operating income (loss)
|
—
|
|
|
14,350
|
|
|
6,100
|
|
|
(11,238
|
)
|
|
9,212
|
|
|||||
Other income and expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and other income
|
—
|
|
|
288
|
|
|
131
|
|
|
(131
|
)
|
g
|
288
|
|
|||||
Equity in earnings of unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
4,749
|
|
h
|
4,749
|
|
|||||
Gain on extinguishment of debt
|
—
|
|
|
—
|
|
|
154
|
|
|
(154
|
)
|
i
|
—
|
|
|||||
Interest expense
|
—
|
|
|
(3,939
|
)
|
|
(6,955
|
)
|
|
3,743
|
|
j
|
(7,151
|
)
|
|||||
Income (loss) before income taxes
|
—
|
|
|
10,699
|
|
|
(570
|
)
|
|
(3,031
|
)
|
|
7,098
|
|
|||||
Income tax expense
|
—
|
|
|
—
|
|
|
(760
|
)
|
|
—
|
|
|
(760
|
)
|
|||||
Net income (loss)
|
—
|
|
|
10,699
|
|
|
(1,330
|
)
|
|
(3,031
|
)
|
|
6,338
|
|
|||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(123
|
)
|
k
|
(123
|
)
|
|||||
Net income (loss) attributable to controlling interests
|
—
|
|
|
10,699
|
|
|
(1,330
|
)
|
|
(3,154
|
)
|
|
6,215
|
|
|||||
Dividends on preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(200
|
)
|
l
|
(200
|
)
|
|||||
Net income (loss) attributable to common stockholders
|
$
|
—
|
|
|
$
|
10,699
|
|
|
$
|
(1,330
|
)
|
|
$
|
(3,354
|
)
|
|
$
|
6,015
|
|
Weighted average shares outstanding—basic
|
|
|
|
|
|
|
|
m
|
49,200
|
|
|||||||||
Weighted average shares outstanding—diluted
|
|
|
|
|
|
|
|
m
|
50,220
|
|
|||||||||
Basic and diluted net loss per common share attributable to common stockholders
|
|
|
|
|
|
|
|
|
$
|
0.12
|
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
||||
Elimination of historical income from office properties - Greenway Plaza and Phoenix Tower
|
$
|
(38,509
|
)
|
|
$
|
(75,937
|
)
|
Elimination of historical straight-line rents and amortization of above- and below-market rents for CityWestPlace and San Felipe Plaza
|
(3,099
|
)
|
|
(6,197
|
)
|
||
Pro forma straight-line rents and amortization of above- and below-market rents for CityWestPlace and San Felipe Plaza
|
1,981
|
|
|
3,963
|
|
||
Pro forma adjustment
|
$
|
(39,627
|
)
|
|
$
|
(78,171
|
)
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
||||
Elimination of historical depreciation and amortization - Greenway Plaza and Phoenix Tower
|
$
|
(13,289
|
)
|
|
$
|
(26,494
|
)
|
Elimination of historical depreciation and amortization - CityWestPlace and San Felipe Plaza
|
(7,996
|
)
|
|
(17,669
|
)
|
||
Pro forma depreciation and amortization - CityWestPlace and San Felipe Plaza
|
4,262
|
|
|
8,523
|
|
||
Pro forma adjustment
|
$
|
(17,023
|
)
|
|
$
|
(35,640
|
)
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
||||
Elimination of historical interest expense - Phoenix Tower
|
$
|
(763
|
)
|
|
$
|
(1,509
|
)
|
Historical interest expense - CityWest Place I and II
|
(87
|
)
|
|
(1,874
|
)
|
||
Historical mortgage interest premium CityWest Place III and IV and San Felipe Plaza
|
255
|
|
|
1,274
|
|
||
Pro forma adjustment for mortgage interest premium amortization - CityWestPlace III and IV and San Felipe Plaza
|
(817
|
)
|
|
(1,634
|
)
|
||
Pro forma adjustment
|
$
|
(1,412
|
)
|
|
$
|
(3,743
|
)
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
||
Weighted average shares of common stock-basic
|
49,206
|
|
|
49,200
|
|
Effect of conversion and exchange of OP units in Parkway LP
|
1,011
|
|
|
1,020
|
|
Weighted average shares of the Company's common stock - diluted
|
50,217
|
|
|
50,220
|
|
|
Weighted
Average
Interest Rate
|
|
Total
Mortgage
Maturities
|
|
Balloon
Payments
|
|
Principal
Amortization
|
||||||
2017
|
4.6%
|
|
$
|
3,658
|
|
|
$
|
—
|
|
|
$
|
3,658
|
|
2018
|
4.8%
|
|
109,806
|
|
|
102,402
|
|
|
7,404
|
|
|||
2019
|
4.5%
|
|
5,859
|
|
|
—
|
|
|
5,859
|
|
|||
2020
|
4.5%
|
|
250,172
|
|
|
246,765
|
|
|
3,407
|
|
|||
2021
|
N/A
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Thereafter
|
N/A
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total principal maturities
|
4.6%
|
|
369,495
|
|
|
$
|
349,167
|
|
|
$
|
20,328
|
|
|
Unamortized premium, net
|
|
|
6,601
|
|
|
|
|
|
|||||
Unamortized debt issuance costs, net
|
|
|
(566
|
)
|
|
|
|
|
|||||
Total mortgage notes payable, net
|
|
|
$
|
375,530
|
|
|
|
|
|
|
Payments Due By Period
|
||||||||||||||||||||||||||
Contractual Obligations
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
Long-term debt principal and interest payments
|
$
|
23,476
|
|
|
$
|
149,137
|
|
|
$
|
39,993
|
|
|
$
|
279,829
|
|
|
$
|
22,692
|
|
|
$
|
540,762
|
|
|
$
|
1,055,889
|
|
Purchase obligations (tenant improvements, lease commissions and lease incentives)
|
7,489
|
|
|
479
|
|
|
—
|
|
|
1,093
|
|
|
—
|
|
|
—
|
|
|
9,061
|
|
|||||||
Total
|
$
|
30,965
|
|
|
$
|
149,616
|
|
|
$
|
39,993
|
|
|
$
|
280,922
|
|
|
$
|
22,692
|
|
|
$
|
540,762
|
|
|
$
|
1,064,950
|
|
|
|
Six Months Ended June 30, 2017
|
||
Net loss
|
|
$
|
(23,262
|
)
|
Adjustments to derive FFO attributable to the Operating Partnership:
|
|
|
||
Dividends on preferred stock
|
|
(200
|
)
|
|
Depreciation and amortization - consolidated assets
|
|
36,236
|
|
|
Depreciation and amortization - Operating Partnership's share of unconsolidated joint venture
|
|
7,577
|
|
|
Loss on sale of interest in real estate
|
|
625
|
|
|
Impairment loss on real estate
|
|
15,000
|
|
|
FFO attributable to the Operating Partnership
|
|
$
|
35,976
|
|
|
|
Six Months Ended June 30, 2017
|
||
FFO attributable to the Operating Partnership
|
|
$
|
35,976
|
|
Adjustments to derive Recurring FFO attributable to the Operating Partnership:
|
|
|
||
Loss on extinguishment of debt
|
|
7,569
|
|
|
Transaction and acquisition costs
(1)
|
|
2,062
|
|
|
Recurring FFO attributable to the Operating Partnership
|
|
$
|
45,607
|
|
|
|
Six Months Ended June 30, 2017
|
||
FFO attributable to the Operating Partnership
|
|
$
|
35,976
|
|
Add (deduct):
|
|
|
||
Straight-line rents - consolidated assets
|
|
(9,658
|
)
|
|
Straight-line rents - Operating Partnership's share of unconsolidated joint venture
|
|
(1,333
|
)
|
|
Amortization of below market leases, net - consolidated assets
|
|
(1,651
|
)
|
|
Amortization of above market leases, net - Operating Partnership's share of unconsolidated joint venture
|
|
109
|
|
|
Share-based compensation expense
|
|
1,522
|
|
|
Amortization of loan costs - consolidated assets
|
|
1,000
|
|
|
Amortization of loan costs - Operating Partnership's share of unconsolidated joint venture
|
|
44
|
|
|
Loss on extinguishment of debt
|
|
7,569
|
|
|
Amortization of mortgage interest premium, net - consolidated assets
|
|
(1,306
|
)
|
|
Amortization of mortgage interest discount, net - Operating Partnership's share of unconsolidated joint venture
|
|
90
|
|
|
|
|
|
||
Capital expenditures:
|
|
|
||
Building improvements - consolidated assets
|
|
(3,602
|
)
|
|
Building improvements - Operating Partnership's share of unconsolidated joint venture
|
|
(1,392
|
)
|
|
Tenant improvements - consolidated assets
|
|
(9,836
|
)
|
|
Tenant improvements - Operating Partnership's share of unconsolidated joint venture
|
|
(2,593
|
)
|
|
Leasing costs - consolidated assets
|
|
(7,559
|
)
|
|
Leasing costs - Operating Partnership's share of unconsolidated joint venture
|
|
(901
|
)
|
|
Total capital expenditures
|
|
(25,883
|
)
|
|
FAD attributable to the Operating Partnership
|
|
$
|
6,479
|
|
|
Six Months Ended June 30, 2017
|
||
Net loss
|
$
|
(23,262
|
)
|
Adjustments to net loss:
|
|
||
Interest expense
|
13,247
|
|
|
Income tax expense
|
790
|
|
|
Depreciation and amortization
|
36,236
|
|
|
EBITDA
|
27,011
|
|
|
Share-based compensation expense
|
1,522
|
|
|
Impairment loss on real estate
|
15,000
|
|
|
Loss on sale of interest in real estate
|
625
|
|
|
Loss on extinguishment of debt
|
7,569
|
|
|
Transaction and acquisition costs
(1)
|
2,062
|
|
|
Depreciation and amortization - Operating Partnership's share of unconsolidated joint venture
|
7,577
|
|
|
Interest expense - Operating Partnership's share of unconsolidated joint venture
|
2,271
|
|
|
Adjusted EBITDA
|
$
|
63,637
|
|
|
Six Months Ended June 30, 2017
|
||
Interest coverage ratio:
|
|
||
Adjusted EBITDA
|
$
|
63,637
|
|
Interest expense:
|
|
||
Interest expense - consolidated assets
|
13,247
|
|
|
Interest expense - Operating Partnership's share of unconsolidated joint venture
|
2,271
|
|
|
Total interest expense
|
$
|
15,518
|
|
Interest coverage ratio
|
4.1
|
|
|
Fixed charge coverage ratio:
|
|
||
Adjusted EBITDA
|
$
|
63,637
|
|
Fixed charges:
|
|
||
Interest expense
|
$
|
15,518
|
|
Principal payments - consolidated assets
|
4,086
|
|
|
Principal payments - Operating Partnership's share of unconsolidated joint venture
|
175
|
|
|
Dividends on preferred stock
|
200
|
|
|
Total fixed charges
|
$
|
19,979
|
|
Fixed charge coverage ratio
|
3.2
|
|
|
Net debt plus preferred stock to Adjusted EBITDA - annualized investment activities multiple:
|
|
||
Adjusted EBITDA - annualized investment activities
(1)
|
$
|
111,040
|
|
Operating Partnership's share of total debt:
|
|
||
Mortgage notes payable, at par - consolidated assets
|
$
|
369,495
|
|
Mortgage notes payable, at par - Operating Partnership's share of unconsolidated joint venture
|
275,673
|
|
|
Operating Partnership's share of total debt
|
645,168
|
|
|
Less: cash and cash equivalents - consolidated assets
|
(448,416
|
)
|
|
Less: cash and cash equivalents - Operating Partnership's share of unconsolidated joint venture
|
(11,642
|
)
|
|
Operating Partnership's share of net debt
|
185,110
|
|
|
Series A preferred stock (liquidation value)
|
5,000
|
|
|
Operating partnership's share of net debt plus preferred stock
|
$
|
190,110
|
|
Net debt plus preferred stock to Adjusted EBITDA - annualized investment activities multiple
|
1.7
|
|
|
Three Months Ended June 30, 2017
|
||
Net loss
|
$
|
(10,553
|
)
|
Adjustments to net loss:
|
|
||
Interest expense
|
4,561
|
|
|
Income tax expense
|
300
|
|
|
Depreciation and amortization
|
12,468
|
|
|
EBITDA
|
6,776
|
|
|
Share-based compensation expense
|
1,034
|
|
|
Loss on sale of interest in real estate
|
625
|
|
|
Loss on extinguishment of debt
|
7,569
|
|
|
Transaction and acquisition costs
(1)
|
2,062
|
|
|
Depreciation and amortization - Operating Partnership's share of unconsolidated joint venture
|
7,577
|
|
|
Interest expense - Operating Partnership's share of unconsolidated joint venture
|
2,271
|
|
|
Adjusted EBITDA
|
$
|
27,914
|
|
|
|
||
Adjusted EBITDA
|
$
|
27,914
|
|
Annualization factor
|
x 4
|
|
|
Adjusted EBITDA annualized
|
111,656
|
|
|
Adjustment for annualized investment activities
(2)
|
(616
|
)
|
|
Adjusted EBITDA - annualized investment activities
|
111,040
|
|
|
Six Months Ended June 30, 2017
|
||
Net loss
|
$
|
(23,262
|
)
|
Add (deduct):
|
|
||
Income tax expense
|
790
|
|
|
Interest expense - consolidated assets
|
13,247
|
|
|
Interest expense - Operating Partnership's share of unconsolidated joint venture
|
2,271
|
|
|
Loss on extinguishment of debt
|
7,569
|
|
|
Loss on sale of interest in real estate
|
625
|
|
|
Interest income
|
(900
|
)
|
|
General and administrative
|
9,865
|
|
|
Impairment loss on real estate
|
15,000
|
|
|
Depreciation and amortization - consolidated assets
|
36,236
|
|
|
Depreciation and amortization - Operating Partnership's share of unconsolidated joint venture
|
7,577
|
|
|
Management company expenses
|
6,091
|
|
|
Management company income - consolidated assets
|
(4,110
|
)
|
|
Management company income - Operating Partnership's share of unconsolidated joint venture
|
(1,149
|
)
|
|
Operating Partnership's share of NOI
|
$
|
69,850
|
|
•
|
the requirement in the Merger Agreement that, under certain circumstances, we pay CPPIB a termination fee of $26.4 million or an expense reimbursement amount of up to $10 million;
|
•
|
incurring substantial costs related to the merger transaction, such as legal, accounting, financial advisory and integration costs that have already been incurred or will continue to be incurred until closing;
|
•
|
reputational harm due to the adverse perception of any failure to successfully complete the merger transaction; and
|
•
|
potential disruption to our business and distraction of our workforce and management team to pursue other opportunities that could be beneficial to the Company, in each case without realizing any of the benefits of having the merger transaction completed.
|
•
|
At the effective time of the Company merger, each outstanding option (whether vested or unvested) to purchase shares of our common stock under the Company’s 2016 Omnibus Incentive Plan (the “Stock Plan”), including those options held by certain of our executive officers, will automatically be canceled in exchange for the right of the holder to receive a lump sum cash payment equal to the total number of shares of common stock subject to the option immediately prior to the mergers, multiplied by the excess, if any, of $23.05 (the per share transaction consideration) over the exercise price per share of common stock under the option, less applicable withholding taxes.
|
•
|
At the effective time of the Company merger, any vesting conditions applicable to each outstanding time-based restricted stock unit (“RSU”) under the Stock Plan, including those RSUs held by our executive officers, will automatically accelerate in full, all restrictions will automatically lapse, and each RSU will automatically be canceled in exchange for the right of the holder to receive a lump sum cash payment equal to the number of shares of common stock subject to the RSU immediately prior to the effective time of the Company merger, multiplied by $19.05 (the per share merger consideration), plus the value of all dividend equivalents with respect to the RSUs (including the special dividend), less applicable withholding taxes.
|
•
|
At the effective time of the Company merger, any vesting conditions applicable to each outstanding performance-based restricted stock unit (“PSU”), including those PSUs held by our executive officers, will automatically accelerate based on the greater of deemed achievement of target performance or actual performance (where the applicable performance goals are pro-rated through the Company merger effective time), and all restrictions will automatically lapse, and each PSU will automatically be cancelled in exchange for the right of the holder to receive a lump sum cash payment equal to the number of shares of common stock subject to the PSU immediately prior to the mergers (after taking into account the accelerated vesting described above), multiplied by $19.05 (the per share merger consideration), plus the value of all dividend equivalents with respect to the PSUs (including the special dividend), less applicable withholding taxes.
|
•
|
Our executive officers are expected to continue their employment with the Company after the closing of the mergers. Concurrently with the execution of the Merger Agreement, each of our executive officers entered into a letter agreement with CPPIB and the Company dated June 29, 2017, which upon its effectiveness will serve as an amendment (each, an “Amendment”) to the executive officer’s existing Employment Agreement, dated December 12, 2016 (each, an “Employment Agreement”). The Amendments are effective upon the closing of the mergers in accordance with the Merger Agreement and are conditioned upon the occurrence of the closing of the mergers and each executive officer’s continued employment with the Company through the closing of the mergers. Under the Amendments, among other things, upon closing under the Merger Agreement, each executive officer (i) is eligible for a payment equal to the sum of 2.0 (or in the case of Mr. James R. Heistand, 2.9) times the sum of the executive officer’s current base salary and current target bonus, plus a pro-rated target bonus for 2017 equal to the executive officer’s target bonus pro-rated from January 1, 2017 through the date of the closing of the mergers, provided that the executive officer remains employed by the Company through the date immediately preceding the date of the closing under the Merger Agreement and (ii) has waived the right to terminate employment for “good reason” as a result of the mergers or the Amendment. It is expected that Management will re-invest in the acquisition vehicle an amount equal to the lesser of 1% of the equity interests in the acquisition vehicle and $8 million after the closing of the mergers.
|
•
|
Pursuant to an existing agreement with James A. Thomas, the Chairman of our Board of Directors, we are obligated to use commercially reasonable efforts to cause CPPIB to offer Mr. Thomas and certain of his affiliates (x) the opportunity to receive, in exchange for their partnership units in Parkway LP, a preferred equity interest in Parkway LP as the surviving entity in the partnership merger (i) with a liquidation preference over the common equity interest equal to the cash Mr. Thomas and certain of his affiliates otherwise would have received had they exchanged their partnership units in Parkway LP for shares of Parkway’s common stock immediately prior to the mergers, and (ii) a market dividend (provided that in any event, a dividend rate of at least 5% is deemed satisfactory regardless of market conditions) and (y) the opportunity to provide a debt guarantee or enter into a contribution agreement comparable to certain arrangements currently in force for the remainder of a five-year period beginning on October 13, 2016.
|
•
|
Mr. Thomas and certain of his affiliates, and each of our executive officers, are limited partners of Parkway LP. Accordingly, in connection with the mergers, they will receive the same consideration for each of their partnership units as the other common unitholders in Parkway LP, which consists of the per unit special dividend of $4.00 that we have agreed to pay, and in addition to the special dividend, per unit merger consideration in cash equal to the per share merger consideration, without interest, except that each such outside limited partner may elect, in lieu of the cash per unit merger consideration, to have such holder’s common units of limited partnership interest exchanged into an equal number of new partnership preferred units in the surviving partnership.
|
Exhibit No.
|
Exhibit Description
|
2.1
|
Agreement and Plan of Merger, dated as of June 29, 2017, among Parkway, Inc., Parkway Properties LP, Real Estate Houston US Trust, Real Estate Houston US LLC and Real Estate Houston US LP (incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on July 3, 2017).
|
2.2
|
Omnibus Contribution and Partial Interest Assignment Agreement, dated February 17, 2017, by and among Parkway Operating Partnership LP, certain subsidiaries thereof, CPPIB US RE-A, Inc., and Permian Investor LP (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K filed on February 22, 2017).
|
2.3
|
Omnibus Direction Agreement, dated as of April 17, 2017, by and among Parkway Operating Partnership LP, each of the entities listed on Exhibit A attached thereto, Permian Investor LP, and CPPIB US RE-A, Inc. (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K filed on April 20, 2017).
|
3.1
|
Articles of Amendment and Restatement of Parkway, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on October 5, 2016).
|
3.2
|
Amended and Restated Bylaws of Parkway, Inc. (incorporated by reference to Exhibit 3.2 to the Company’s Form 8-K filed on October 5, 2016).
|
10.1
|
Amended and Restated Limited Partnership Agreement of GWP JV Limited Partnership dated as of April 17, 2017 (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed on April 20, 2017).
|
10.2
|
Loan Agreement dated as of April 17, 2017, between Goldman Sachs Mortgage Company, as Lender, and GWP North Richmond, LLC, GWP Eight Twelve, LLC, GWP West, LLC, GWP Richmond Avenue, LLC, GWP Central Plant, LLC, GWP Nine, LLC, GWP Edloe Parking, LLC, GWP ONE, LLC, GWP TWO, LLC, GWP East, LLC and GWP 3800 Buffalo Speedway, LLC (incorporated by reference to Exhibit 10.2 to the Company's Form 10-Q filed on May 8, 2017).
|
10.3
|
Guaranty, dated as of April 17, 2017, by Parkway Operating Partnership LP in favor of Goldman Sachs Mortgage Company (incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on April 20, 2017).
|
10.4
|
Parkway, Inc. 2017 Employee Stock Purchase Plan (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on May 23, 2017).
|
10.5
|
Letter Agreement, dated June 29, 2017, by and among Canada Pension Plan Investment Board, Parkway, Inc. and James R. Heistand (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on July 3, 2017).
|
10.6
|
Letter Agreement, dated June 29, 2017, by and among Canada Pension Plan Investment Board, Parkway, Inc. and M. Jayson Lipsey (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on July 3, 2017).
|
10.7
|
Letter Agreement, dated June 29, 2017, by and among Canada Pension Plan Investment Board, Parkway, Inc. and Scott E. Francis (incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on July 3, 2017).
|
10.8
|
Letter Agreement, dated June 29, 2017, by and among Canada Pension Plan Investment Board, Parkway, Inc. and Jason A. Bates (incorporated by reference to Exhibit 10.4 to the Company’s Form 8-K filed on July 3, 2017).
|
31.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.2
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
101**
|
The following materials from Parkway, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) consolidated balance sheets of Parkway, Inc., (ii) consolidated statements of operations of Parkway, Inc., (iii) consolidated statement of changes in equity of Parkway, Inc., (iv) consolidated statement of cash flows of Parkway, Inc., (v) the notes to the consolidated financial statements of Parkway, Inc., (vi) combined statements of operations for each of Parkway Houston and Cousins Houston, (vii) combined statement of cash flows for each of Parkway Houston and Cousins Houston, and (viii) notes to the combined financial statements of each of Parkway Houston and Cousins Houston.
|
1 Year Parkway Chart |
1 Month Parkway Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions