Annual Income Statements for Cousins Properties
This table shows Cousins Properties' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Cousins Properties
This table shows Cousins Properties' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
81 |
24 |
22 |
23 |
19 |
19 |
13 |
7.84 |
11 |
14 |
21 |
Consolidated Net Income / (Loss) |
|
81 |
24 |
22 |
23 |
19 |
19 |
13 |
7.96 |
11 |
14 |
21 |
Net Income / (Loss) Continuing Operations |
|
-114 |
592 |
-180 |
-181 |
19 |
426 |
-196 |
-205 |
11 |
436 |
-229 |
Total Pre-Tax Income |
|
-171 |
648 |
-181 |
-182 |
18 |
426 |
-196 |
-205 |
13 |
438 |
-227 |
Total Revenue |
|
0.00 |
834 |
0.00 |
0.00 |
199 |
604 |
0.00 |
0.00 |
209 |
648 |
0.00 |
Net Interest Income / (Expense) |
|
0.00 |
16 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
-16 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
0.00 |
819 |
0.00 |
0.00 |
199 |
604 |
0.00 |
0.00 |
209 |
648 |
0.00 |
Total Non-Interest Expense |
|
171 |
187 |
181 |
182 |
180 |
178 |
196 |
205 |
196 |
210 |
227 |
Net Occupancy & Equipment Expense |
|
67 |
65 |
71 |
67 |
65 |
63 |
71 |
71 |
66 |
73 |
77 |
Other Operating Expenses |
|
26 |
46 |
34 |
35 |
36 |
36 |
39 |
39 |
40 |
43 |
48 |
Depreciation Expense |
|
79 |
76 |
76 |
80 |
79 |
79 |
86 |
95 |
90 |
94 |
102 |
Other Gains / (Losses), net |
|
57 |
-56 |
0.67 |
0.75 |
1.09 |
0.29 |
0.45 |
0.44 |
-1.58 |
-2.01 |
-1.88 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
195 |
- |
203 |
204 |
- |
- |
209 |
213 |
- |
- |
250 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.13 |
0.23 |
0.16 |
0.46 |
0.13 |
0.11 |
0.16 |
0.12 |
0.16 |
0.18 |
0.20 |
Basic Earnings per Share |
|
$0.53 |
$0.16 |
$0.15 |
$0.15 |
$0.13 |
$0.12 |
$0.09 |
$0.05 |
$0.07 |
$0.09 |
$0.12 |
Weighted Average Basic Shares Outstanding |
|
151.44M |
150.11M |
151.58M |
151.72M |
151.77M |
151.71M |
151.95M |
152.10M |
152.14M |
153.41M |
167.81M |
Diluted Earnings per Share |
|
$0.53 |
$0.16 |
$0.15 |
$0.15 |
$0.13 |
$0.12 |
$0.09 |
$0.05 |
$0.07 |
$0.09 |
$0.12 |
Weighted Average Diluted Shares Outstanding |
|
151.70M |
150.42M |
151.88M |
152.13M |
152.05M |
152.04M |
152.39M |
152.61M |
152.81M |
154.02M |
168.59M |
Weighted Average Basic & Diluted Shares Outstanding |
|
151.43M |
151.53M |
151.69M |
151.77M |
151.77M |
151.77M |
152.07M |
152.14M |
152.14M |
167.66M |
167.91M |
Cash Dividends to Common per Share |
|
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
Annual Cash Flow Statements for Cousins Properties
This table details how cash moves in and out of Cousins Properties' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
1.27 |
45 |
154 |
-203 |
15 |
-11 |
4.03 |
-5.02 |
0.90 |
1.30 |
Net Cash From Operating Activities |
|
154 |
118 |
212 |
229 |
303 |
351 |
389 |
365 |
368 |
400 |
Net Cash From Continuing Operating Activities |
|
154 |
118 |
212 |
229 |
303 |
351 |
389 |
365 |
368 |
400 |
Net Income / (Loss) Continuing Operations |
|
126 |
80 |
220 |
81 |
153 |
238 |
279 |
167 |
84 |
47 |
Consolidated Net Income / (Loss) |
|
126 |
80 |
220 |
81 |
153 |
238 |
279 |
167 |
84 |
47 |
Depreciation Expense |
|
135 |
145 |
197 |
181 |
257 |
289 |
288 |
296 |
315 |
365 |
Amortization Expense |
|
2.90 |
0.56 |
0.86 |
2.42 |
1.50 |
-0.89 |
-0.44 |
-0.10 |
4.14 |
4.03 |
Non-Cash Adjustments to Reconcile Net Income |
|
-103 |
-90 |
-212 |
-30 |
-153 |
-167 |
-193 |
-90 |
-35 |
-37 |
Changes in Operating Assets and Liabilities, net |
|
-6.47 |
-19 |
5.87 |
-5.62 |
44 |
-7.78 |
16 |
-7.45 |
0.75 |
22 |
Net Cash From Investing Activities |
|
35 |
466 |
112 |
-284 |
-357 |
-132 |
-191 |
-334 |
-296 |
-1,305 |
Net Cash From Continuing Investing Activities |
|
35 |
466 |
112 |
-284 |
-357 |
-132 |
-191 |
-334 |
-296 |
-1,305 |
Purchase of Investment Securities |
|
-195 |
-243 |
-353 |
-224 |
-506 |
-624 |
-853 |
-390 |
-311 |
-1,305 |
Divestitures |
|
0.00 |
0.00 |
13 |
0.00 |
0.00 |
54 |
67 |
39 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
225 |
716 |
371 |
0.37 |
149 |
438 |
595 |
17 |
15 |
-0.00 |
Net Cash From Financing Activities |
|
-188 |
-539 |
-169 |
-148 |
69 |
-230 |
-194 |
-36 |
-72 |
906 |
Net Cash From Continuing Financing Activities |
|
-188 |
-539 |
-169 |
-148 |
69 |
-230 |
-194 |
-36 |
-72 |
906 |
Issuance of Debt |
|
356 |
1,587 |
939 |
8.00 |
1,862 |
576 |
1,206 |
871 |
383 |
2,345 |
Issuance of Common Equity |
|
0.01 |
0.00 |
212 |
1.50 |
- |
0.00 |
0.00 |
104 |
0.44 |
468 |
Repayment of Debt |
|
-427 |
-1,582 |
-1,219 |
-47 |
-1,652 |
-633 |
-1,219 |
-769 |
-263 |
-1,700 |
Payment of Dividends |
|
-69 |
-51 |
-99 |
-107 |
-143 |
-176 |
-183 |
-192 |
-194 |
-195 |
Other Financing Activities, Net |
|
-0.11 |
-479 |
-1.79 |
-2.65 |
1.78 |
3.97 |
1.83 |
-49 |
1.95 |
-11 |
Quarterly Cash Flow Statements for Cousins Properties
This table details how cash moves in and out of Cousins Properties' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
1.45 |
-1.59 |
-1.56 |
4.45 |
-1.11 |
-0.88 |
-0.60 |
0.50 |
70 |
-69 |
-2.02 |
Net Cash From Operating Activities |
|
115 |
93 |
26 |
135 |
116 |
91 |
28 |
126 |
117 |
129 |
45 |
Net Cash From Continuing Operating Activities |
|
115 |
93 |
26 |
135 |
116 |
91 |
28 |
126 |
117 |
129 |
45 |
Net Income / (Loss) Continuing Operations |
|
81 |
24 |
22 |
23 |
19 |
19 |
13 |
7.96 |
11 |
14 |
21 |
Consolidated Net Income / (Loss) |
|
81 |
24 |
22 |
23 |
19 |
19 |
13 |
7.96 |
11 |
14 |
21 |
Depreciation Expense |
|
79 |
76 |
76 |
80 |
79 |
79 |
86 |
95 |
90 |
94 |
102 |
Amortization Expense |
|
-0.19 |
0.22 |
1.02 |
1.04 |
1.04 |
1.04 |
1.04 |
0.98 |
1.01 |
1.00 |
1.11 |
Non-Cash Adjustments to Reconcile Net Income |
|
-65 |
-9.77 |
-7.01 |
-9.74 |
-10 |
-8.13 |
-11 |
-7.49 |
-9.05 |
-9.65 |
-15 |
Changes in Operating Assets and Liabilities, net |
|
20 |
2.16 |
-66 |
40 |
27 |
-0.33 |
-61 |
29 |
24 |
30 |
-64 |
Net Cash From Investing Activities |
|
-55 |
-86 |
-94 |
-56 |
-62 |
-84 |
-84 |
-97 |
-73 |
-1,052 |
87 |
Net Cash From Continuing Investing Activities |
|
-55 |
-86 |
-94 |
-56 |
-62 |
-84 |
-84 |
-97 |
-73 |
-1,052 |
87 |
Purchase of Investment Securities |
|
-94 |
-92 |
-94 |
-67 |
-66 |
-84 |
-84 |
-97 |
-73 |
-1,052 |
-64 |
Sale and/or Maturity of Investments |
|
- |
6.05 |
- |
- |
3.93 |
0.33 |
- |
- |
- |
- |
151 |
Net Cash From Financing Activities |
|
-58 |
-8.34 |
66 |
-74 |
-55 |
-8.08 |
55 |
-28 |
25 |
854 |
-134 |
Net Cash From Continuing Financing Activities |
|
-58 |
-8.34 |
66 |
-74 |
-55 |
-8.08 |
55 |
-28 |
25 |
854 |
-134 |
Issuance of Debt |
|
71 |
531 |
165 |
46 |
81 |
92 |
171 |
108 |
616 |
1,449 |
142 |
Issuance of Common Equity |
|
1.45 |
0.51 |
- |
- |
- |
- |
- |
- |
- |
- |
-0.32 |
Repayment of Debt |
|
-80 |
-489 |
-51 |
-72 |
-87 |
-53 |
-66 |
-85 |
-537 |
-1,012 |
-217 |
Payment of Dividends |
|
-50 |
-48 |
-48 |
-49 |
-49 |
-48 |
-49 |
-49 |
-49 |
-49 |
-55 |
Other Financing Activities, Net |
|
-0.37 |
-2.24 |
0.54 |
0.41 |
-0.46 |
1.46 |
-1.35 |
-0.99 |
-5.20 |
-3.13 |
-3.71 |
Annual Balance Sheets for Cousins Properties
This table presents Cousins Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
2,595 |
4,172 |
4,205 |
4,146 |
7,151 |
7,107 |
7,312 |
7,537 |
7,634 |
8,802 |
Cash and Due from Banks |
|
2.00 |
36 |
149 |
2.55 |
16 |
4.29 |
8.94 |
5.15 |
6.05 |
7.35 |
Trading Account Securities |
|
103 |
179 |
101 |
162 |
134 |
125 |
78 |
113 |
144 |
185 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,241 |
3,599 |
3,618 |
3,700 |
6,196 |
6,452 |
6,839 |
7,008 |
7,063 |
7,940 |
Intangible Assets |
|
125 |
246 |
186 |
146 |
258 |
189 |
169 |
136 |
111 |
172 |
Other Assets |
|
121 |
112 |
150 |
136 |
546 |
336 |
216 |
275 |
311 |
497 |
Total Liabilities & Shareholders' Equity |
|
2,595 |
4,172 |
4,205 |
4,146 |
7,151 |
7,107 |
7,312 |
7,537 |
7,634 |
8,802 |
Total Liabilities |
|
912 |
1,657 |
1,380 |
1,325 |
2,724 |
2,612 |
2,712 |
2,890 |
3,086 |
3,932 |
Long-Term Debt |
|
719 |
1,381 |
1,093 |
1,063 |
2,223 |
2,163 |
2,238 |
2,335 |
2,458 |
3,096 |
Other Long-Term Liabilities |
|
121 |
167 |
286 |
152 |
291 |
263 |
474 |
284 |
329 |
836 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,683 |
2,514 |
2,825 |
2,821 |
4,428 |
4,496 |
4,600 |
4,647 |
4,548 |
4,870 |
Total Preferred & Common Equity |
|
1,683 |
2,456 |
2,772 |
2,766 |
4,359 |
4,467 |
4,567 |
4,626 |
4,524 |
4,847 |
Total Common Equity |
|
1,683 |
2,449 |
2,765 |
2,764 |
4,358 |
4,467 |
4,567 |
4,626 |
4,524 |
4,847 |
Common Stock |
|
1,942 |
3,811 |
4,035 |
4,042 |
5,643 |
5,694 |
5,701 |
5,784 |
5,793 |
6,127 |
Treasury Stock |
|
-135 |
-148 |
-148 |
-148 |
-148 |
-148 |
-148 |
-147 |
-146 |
0.00 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
0.00 |
1.77 |
2.19 |
-0.11 |
Other Equity Adjustments |
|
-124 |
-1,214 |
-1,122 |
-1,129 |
-1,137 |
-1,078 |
-985 |
-1,013 |
-1,125 |
-1,281 |
Noncontrolling Interest |
|
0.00 |
59 |
53 |
55 |
69 |
28 |
34 |
21 |
24 |
23 |
Quarterly Balance Sheets for Cousins Properties
This table presents Cousins Properties' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
7,496 |
7,583 |
7,596 |
7,585 |
7,683 |
7,701 |
7,771 |
8,663 |
Cash and Due from Banks |
|
5.51 |
3.59 |
8.03 |
6.93 |
5.45 |
5.95 |
76 |
5.33 |
Trading Account Securities |
|
106 |
137 |
139 |
141 |
155 |
161 |
182 |
192 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
6,992 |
7,022 |
7,023 |
7,012 |
7,092 |
7,072 |
7,061 |
7,935 |
Intangible Assets |
|
143 |
130 |
122 |
116 |
106 |
98 |
94 |
165 |
Other Assets |
|
249 |
290 |
304 |
309 |
325 |
335 |
329 |
350 |
Total Liabilities & Shareholders' Equity |
|
7,496 |
7,583 |
7,596 |
7,585 |
7,683 |
7,701 |
7,771 |
8,663 |
Total Liabilities |
|
2,830 |
2,962 |
2,991 |
3,008 |
3,168 |
3,223 |
3,331 |
3,826 |
Other Short-Term Payables |
|
268 |
205 |
242 |
267 |
217 |
237 |
270 |
293 |
Long-Term Debt |
|
2,296 |
2,449 |
2,424 |
2,418 |
2,563 |
2,587 |
2,661 |
3,021 |
Other Long-Term Liabilities |
|
266 |
308 |
326 |
323 |
388 |
400 |
400 |
512 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
4,666 |
4,621 |
4,604 |
4,577 |
4,515 |
4,478 |
4,440 |
4,837 |
Total Preferred & Common Equity |
|
4,645 |
4,599 |
4,581 |
4,555 |
4,491 |
4,454 |
4,416 |
4,814 |
Total Common Equity |
|
4,645 |
4,599 |
4,581 |
4,555 |
4,491 |
4,454 |
4,416 |
4,814 |
Common Stock |
|
5,783 |
5,785 |
5,789 |
5,792 |
5,648 |
5,653 |
5,656 |
6,128 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.65 |
0.54 |
5.57 |
5.72 |
3.19 |
2.77 |
-0.10 |
0.00 |
Other Equity Adjustments |
|
-988 |
-1,040 |
-1,066 |
-1,096 |
-1,161 |
-1,202 |
-1,240 |
-1,315 |
Noncontrolling Interest |
|
20 |
22 |
23 |
23 |
24 |
24 |
24 |
23 |
Annual Metrics And Ratios for Cousins Properties
This table displays calculated financial ratios and metrics derived from Cousins Properties' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
15.10% |
24.30% |
84.40% |
-6.97% |
38.50% |
-110.04% |
121.59% |
6,157.94% |
-1.94% |
6.71% |
EBITDA Growth |
|
8.53% |
-17.28% |
99.29% |
4.01% |
16.61% |
-224.45% |
2.94% |
230.90% |
-12.12% |
4.57% |
EBIT Growth |
|
151.53% |
-574.36% |
248.81% |
58.61% |
-53.64% |
-2,308.32% |
1.65% |
125.14% |
-49.29% |
-39.17% |
NOPAT Growth |
|
1,223.61% |
-121.75% |
1,023.58% |
-63.49% |
-53.64% |
-1,645.82% |
1.65% |
135.92% |
-49.29% |
-39.17% |
Net Income Growth |
|
137.00% |
-36.24% |
174.59% |
-63.28% |
89.05% |
55.95% |
17.17% |
-39.98% |
-49.94% |
-44.42% |
EPS Growth |
|
137.00% |
-46.55% |
174.59% |
-63.28% |
56.00% |
36.75% |
16.88% |
-40.64% |
-50.45% |
-45.45% |
Operating Cash Flow Growth |
|
8.36% |
-23.72% |
79.82% |
8.21% |
32.37% |
15.80% |
10.93% |
-6.24% |
0.88% |
8.65% |
Free Cash Flow Firm Growth |
|
138.92% |
-1,110.41% |
109.90% |
-34.71% |
-2,901.79% |
83.21% |
-35.84% |
102.58% |
251.55% |
-1,708.06% |
Invested Capital Growth |
|
-2.58% |
62.15% |
0.60% |
-0.88% |
71.25% |
0.11% |
2.70% |
2.10% |
0.35% |
13.70% |
Revenue Q/Q Growth |
|
-8.93% |
314.65% |
1.08% |
-6.61% |
194.19% |
-107.43% |
105.88% |
568.15% |
196.36% |
8,166.67% |
EBITDA Q/Q Growth |
|
-8.52% |
7.10% |
19.28% |
1.48% |
476.89% |
-167.24% |
36.21% |
185.18% |
376.72% |
201.76% |
EBIT Q/Q Growth |
|
-55.23% |
-32.53% |
7,962.65% |
9.33% |
109.74% |
-369.89% |
23.59% |
119.31% |
117.64% |
106.43% |
NOPAT Q/Q Growth |
|
40.50% |
-32.53% |
48,898.42% |
-16.92% |
113.92% |
-288.92% |
23.59% |
127.58% |
125.20% |
109.19% |
Net Income Q/Q Growth |
|
35.64% |
-19.15% |
-2.66% |
-10.15% |
168.50% |
-31.06% |
127.16% |
-46.09% |
-6.11% |
-9.83% |
EPS Q/Q Growth |
|
35.64% |
-34.04% |
-2.66% |
-10.15% |
207.89% |
-30.74% |
128.05% |
-46.38% |
-6.78% |
-9.09% |
Operating Cash Flow Q/Q Growth |
|
2.29% |
-30.97% |
32.55% |
0.25% |
21.58% |
-3.50% |
-0.30% |
0.53% |
-0.53% |
10.55% |
Free Cash Flow Firm Q/Q Growth |
|
386.33% |
-8,909.12% |
110.26% |
-1.29% |
-8.62% |
-1,923.03% |
3.23% |
101.59% |
115.93% |
-41.98% |
Invested Capital Q/Q Growth |
|
-2.04% |
58.67% |
0.15% |
-0.15% |
7.27% |
3.04% |
4.79% |
0.29% |
0.15% |
12.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
70.46% |
46.89% |
50.68% |
56.66% |
47.70% |
0.00% |
-2,658.18% |
55.60% |
49.83% |
48.83% |
EBIT Margin |
|
2.76% |
-10.52% |
8.49% |
14.48% |
4.85% |
0.00% |
-4,856.88% |
19.51% |
10.09% |
5.75% |
Profit (Net Income) Margin |
|
61.47% |
31.53% |
46.96% |
18.53% |
25.30% |
0.00% |
2,132.51% |
20.45% |
10.44% |
5.44% |
Tax Burden Percent |
|
2,229.05% |
-299.62% |
552.87% |
127.99% |
521.89% |
-36.86% |
-43.91% |
104.81% |
103.46% |
94.53% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-1,426.44% |
0.00% |
-334.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
3.53% |
-0.59% |
4.42% |
1.62% |
0.56% |
0.00% |
-6.59% |
2.31% |
1.16% |
0.66% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.78% |
8.82% |
8.23% |
3.26% |
8.07% |
0.00% |
26.31% |
2.65% |
1.28% |
0.56% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.95% |
4.41% |
3.81% |
1.24% |
3.66% |
0.00% |
12.73% |
1.31% |
0.66% |
0.33% |
Return on Equity (ROE) |
|
7.48% |
3.82% |
8.24% |
2.86% |
4.21% |
5.34% |
6.13% |
3.62% |
1.82% |
0.99% |
Cash Return on Invested Capital (CROIC) |
|
6.15% |
-48.01% |
3.83% |
2.50% |
-51.98% |
-6.91% |
-9.25% |
0.23% |
0.81% |
-12.16% |
Operating Return on Assets (OROA) |
|
0.21% |
-0.79% |
0.95% |
1.51% |
0.52% |
0.00% |
-8.81% |
2.15% |
1.07% |
0.60% |
Return on Assets (ROA) |
|
4.77% |
2.37% |
5.25% |
1.93% |
2.70% |
0.00% |
3.87% |
2.26% |
1.10% |
0.57% |
Return on Common Equity (ROCE) |
|
7.48% |
3.76% |
8.05% |
2.80% |
4.14% |
5.28% |
6.09% |
3.60% |
1.81% |
0.98% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.46% |
3.26% |
7.94% |
2.92% |
3.50% |
5.33% |
6.11% |
3.62% |
1.85% |
0.96% |
Net Operating Profit after Tax (NOPAT) |
|
86 |
-19 |
173 |
63 |
29 |
-452 |
-445 |
160 |
81 |
49 |
NOPAT Margin |
|
42.10% |
-7.37% |
36.90% |
14.48% |
4.85% |
0.00% |
-3,399.81% |
19.51% |
10.09% |
5.75% |
Net Nonoperating Expense Percent (NNEP) |
|
-5.24% |
-9.41% |
-3.81% |
-1.64% |
-7.51% |
-31.48% |
-32.90% |
-0.34% |
-0.12% |
0.10% |
SG&A Expenses to Revenue |
|
40.39% |
38.15% |
34.98% |
37.79% |
36.81% |
0.00% |
1,983.19% |
31.56% |
33.19% |
32.76% |
Operating Expenses to Revenue |
|
97.24% |
110.52% |
91.51% |
85.52% |
95.15% |
0.00% |
4,956.88% |
80.49% |
89.91% |
94.25% |
Earnings before Interest and Taxes (EBIT) |
|
5.64 |
-27 |
40 |
63 |
29 |
-646 |
-635 |
160 |
81 |
49 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
144 |
119 |
237 |
247 |
288 |
-358 |
-348 |
455 |
400 |
418 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.87 |
1.01 |
1.08 |
0.94 |
1.12 |
0.95 |
1.14 |
0.73 |
0.77 |
0.95 |
Price to Tangible Book Value (P/TBV) |
|
0.94 |
1.13 |
1.16 |
1.00 |
1.19 |
0.99 |
1.19 |
0.76 |
0.79 |
0.99 |
Price to Revenue (P/Rev) |
|
7.17 |
9.78 |
6.37 |
5.98 |
8.11 |
0.00 |
398.47 |
4.15 |
4.32 |
5.38 |
Price to Earnings (P/E) |
|
11.67 |
31.39 |
13.79 |
32.91 |
32.55 |
17.80 |
18.71 |
20.36 |
41.84 |
100.37 |
Dividend Yield |
|
4.69% |
0.00% |
4.23% |
4.11% |
3.39% |
4.22% |
3.51% |
5.66% |
5.60% |
5.28% |
Earnings Yield |
|
8.57% |
3.19% |
7.25% |
3.04% |
3.07% |
5.62% |
5.34% |
4.91% |
2.39% |
1.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
1.00 |
1.02 |
0.96 |
1.08 |
0.96 |
1.09 |
0.82 |
0.85 |
0.97 |
Enterprise Value to Revenue (EV/Rev) |
|
10.66 |
15.33 |
8.51 |
8.54 |
11.88 |
0.00 |
571.28 |
7.02 |
7.41 |
9.02 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.12 |
32.69 |
16.79 |
15.07 |
24.91 |
0.00 |
0.00 |
12.62 |
14.87 |
18.47 |
Enterprise Value to EBIT (EV/EBIT) |
|
386.41 |
0.00 |
100.21 |
58.98 |
245.13 |
0.00 |
0.00 |
35.97 |
73.41 |
156.76 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.31 |
0.00 |
23.07 |
58.98 |
245.13 |
0.00 |
0.00 |
35.97 |
73.41 |
156.76 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.11 |
33.09 |
18.84 |
16.25 |
23.65 |
18.26 |
19.19 |
15.74 |
16.15 |
19.30 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.56 |
0.00 |
26.64 |
38.09 |
0.00 |
0.00 |
0.00 |
356.72 |
105.02 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.43 |
0.55 |
0.39 |
0.38 |
0.50 |
0.48 |
0.49 |
0.50 |
0.54 |
0.64 |
Long-Term Debt to Equity |
|
0.43 |
0.55 |
0.39 |
0.38 |
0.50 |
0.48 |
0.49 |
0.50 |
0.54 |
0.64 |
Financial Leverage |
|
0.45 |
0.50 |
0.46 |
0.38 |
0.45 |
0.49 |
0.48 |
0.49 |
0.52 |
0.59 |
Leverage Ratio |
|
1.57 |
1.61 |
1.57 |
1.48 |
1.56 |
1.60 |
1.59 |
1.61 |
1.65 |
1.75 |
Compound Leverage Factor |
|
1.57 |
1.61 |
1.57 |
1.48 |
1.56 |
1.60 |
1.59 |
1.61 |
1.65 |
1.75 |
Debt to Total Capital |
|
29.92% |
35.45% |
27.90% |
27.36% |
33.42% |
32.48% |
32.72% |
33.44% |
35.08% |
38.86% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
29.92% |
35.45% |
27.90% |
27.36% |
33.42% |
32.48% |
32.72% |
33.44% |
35.08% |
38.86% |
Preferred Equity to Total Capital |
|
0.00% |
0.18% |
0.18% |
0.04% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
1.51% |
1.36% |
1.42% |
1.03% |
0.43% |
0.49% |
0.30% |
0.34% |
0.29% |
Common Equity to Total Capital |
|
70.08% |
62.86% |
70.57% |
71.17% |
65.52% |
67.09% |
66.79% |
66.26% |
64.58% |
60.84% |
Debt to EBITDA |
|
4.99 |
11.59 |
4.61 |
4.30 |
7.72 |
-6.04 |
-6.43 |
5.13 |
6.14 |
7.40 |
Net Debt to EBITDA |
|
4.95 |
11.29 |
3.98 |
4.29 |
7.66 |
-6.02 |
-6.40 |
5.12 |
6.13 |
7.38 |
Long-Term Debt to EBITDA |
|
4.99 |
11.59 |
4.61 |
4.30 |
7.72 |
-6.04 |
-6.43 |
5.13 |
6.14 |
7.40 |
Debt to NOPAT |
|
8.36 |
-73.79 |
6.32 |
16.84 |
75.98 |
-4.78 |
-5.03 |
14.61 |
30.34 |
62.82 |
Net Debt to NOPAT |
|
8.28 |
-71.88 |
5.46 |
16.80 |
75.38 |
-4.77 |
-5.01 |
14.58 |
30.26 |
62.67 |
Long-Term Debt to NOPAT |
|
8.36 |
-73.79 |
6.32 |
16.84 |
75.98 |
-4.78 |
-5.03 |
14.61 |
30.34 |
62.82 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1.56% |
2.35% |
2.07% |
1.76% |
1.11% |
0.68% |
0.59% |
0.49% |
0.51% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
150 |
-1,512 |
150 |
98 |
-2,738 |
-460 |
-624 |
16 |
57 |
-911 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.48 |
-50.74 |
-7.59 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
5.81 |
5.62 |
5.79 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
5.81 |
5.62 |
5.79 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.08 |
0.08 |
0.11 |
0.10 |
0.11 |
0.00 |
0.00 |
0.11 |
0.11 |
0.10 |
Fixed Asset Turnover |
|
0.09 |
0.09 |
0.13 |
0.12 |
0.12 |
0.00 |
0.00 |
0.12 |
0.11 |
0.11 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,402 |
3,895 |
3,918 |
3,884 |
6,651 |
6,658 |
6,838 |
6,982 |
7,006 |
7,966 |
Invested Capital Turnover |
|
0.08 |
0.08 |
0.12 |
0.11 |
0.11 |
0.00 |
0.00 |
0.12 |
0.11 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
-64 |
1,493 |
23 |
-35 |
2,767 |
7.45 |
180 |
144 |
24 |
960 |
Enterprise Value (EV) |
|
2,178 |
3,894 |
3,987 |
3,722 |
7,171 |
6,411 |
7,474 |
5,746 |
5,947 |
7,725 |
Market Capitalization |
|
1,465 |
2,484 |
2,982 |
2,605 |
4,896 |
4,225 |
5,213 |
3,395 |
3,472 |
4,613 |
Book Value per Share |
|
$7.84 |
$6.22 |
$6.58 |
$6.58 |
$29.69 |
$30.07 |
$30.71 |
$30.55 |
$29.81 |
$31.86 |
Tangible Book Value per Share |
|
$7.26 |
$5.60 |
$6.14 |
$6.23 |
$27.94 |
$28.80 |
$29.58 |
$29.65 |
$29.08 |
$30.73 |
Total Capital |
|
2,402 |
3,895 |
3,918 |
3,884 |
6,651 |
6,658 |
6,838 |
6,982 |
7,006 |
7,966 |
Total Debt |
|
719 |
1,381 |
1,093 |
1,063 |
2,223 |
2,163 |
2,238 |
2,335 |
2,458 |
3,096 |
Total Long-Term Debt |
|
719 |
1,381 |
1,093 |
1,063 |
2,223 |
2,163 |
2,238 |
2,335 |
2,458 |
3,096 |
Net Debt |
|
713 |
1,345 |
944 |
1,060 |
2,205 |
2,158 |
2,227 |
2,329 |
2,452 |
3,088 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-40 |
-99 |
-47 |
-18 |
-123 |
-690 |
-724 |
-7.69 |
-2.80 |
2.70 |
Net Nonoperating Obligations (NNO) |
|
719 |
1,381 |
1,093 |
1,063 |
2,223 |
2,163 |
2,238 |
2,335 |
2,458 |
3,096 |
Total Depreciation and Amortization (D&A) |
|
138 |
146 |
198 |
184 |
259 |
288 |
288 |
295 |
319 |
369 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.66 |
$1.24 |
$2.08 |
$0.76 |
$1.17 |
$1.60 |
$1.87 |
$1.11 |
$0.55 |
$0.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
75.43M |
63.47M |
103.90M |
105.08M |
128.06M |
148.28M |
148.67M |
150.11M |
151.71M |
153.41M |
Adjusted Diluted Earnings per Share |
|
$1.66 |
$1.24 |
$2.08 |
$0.76 |
$1.17 |
$1.60 |
$1.87 |
$1.11 |
$0.55 |
$0.30 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
75.48M |
64.01M |
105.82M |
106.87M |
129.83M |
148.64M |
148.89M |
150.42M |
152.04M |
154.02M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.66 |
$0.00 |
$0.00 |
$0.76 |
$1.17 |
$1.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
73.90M |
98.41M |
105.00M |
105.09M |
146.77M |
148.57M |
148.69M |
151.53M |
151.77M |
167.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
4.15 |
-1.55 |
29 |
44 |
57 |
-442 |
-445 |
112 |
57 |
34 |
Normalized NOPAT Margin |
|
2.03% |
-0.61% |
6.19% |
10.18% |
9.53% |
0.00% |
-3,399.81% |
13.66% |
7.06% |
4.03% |
Pre Tax Income Margin |
|
2.76% |
-10.52% |
8.49% |
14.48% |
4.85% |
0.00% |
-4,856.88% |
19.51% |
10.09% |
5.75% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.60 |
0.54 |
-10.66 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.60 |
0.54 |
-7.46 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.60 |
0.54 |
-10.66 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.60 |
0.54 |
-7.46 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
55.08% |
63.10% |
45.08% |
132.69% |
93.62% |
74.02% |
65.54% |
114.83% |
231.87% |
419.51% |
Augmented Payout Ratio |
|
93.12% |
80.26% |
45.08% |
132.69% |
93.62% |
74.02% |
65.54% |
114.83% |
231.87% |
419.51% |
Quarterly Metrics And Ratios for Cousins Properties
This table displays calculated financial ratios and metrics derived from Cousins Properties' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
623.90% |
100.00% |
100.00% |
0.00% |
-27.61% |
0.00% |
0.00% |
5.21% |
7.21% |
0.00% |
EBITDA Growth |
|
-1.57% |
372.11% |
-17.14% |
-15.54% |
207.14% |
-30.08% |
-4.53% |
-8.32% |
4.84% |
5.26% |
-13.91% |
EBIT Growth |
|
-5.14% |
290.72% |
-13.30% |
-16.05% |
110.74% |
-34.28% |
-8.39% |
-12.89% |
-29.73% |
2.91% |
-15.85% |
NOPAT Growth |
|
-5.14% |
372.46% |
-13.30% |
-16.05% |
115.35% |
-34.28% |
-8.39% |
-12.89% |
-29.73% |
2.91% |
-15.85% |
Net Income Growth |
|
49.20% |
-85.46% |
-20.62% |
-32.45% |
-75.87% |
-22.41% |
-39.83% |
-65.50% |
-41.74% |
-26.88% |
56.81% |
EPS Growth |
|
47.22% |
-85.71% |
-21.05% |
-34.78% |
-75.47% |
-25.00% |
-40.00% |
-66.67% |
-46.15% |
-25.00% |
33.33% |
Operating Cash Flow Growth |
|
-12.41% |
2.12% |
9.82% |
0.76% |
1.56% |
-2.13% |
6.79% |
-6.73% |
0.81% |
42.04% |
58.20% |
Free Cash Flow Firm Growth |
|
-214.07% |
220.76% |
23.98% |
59.07% |
97.20% |
-20.38% |
44.94% |
17.10% |
-491.27% |
-230.05% |
-544.33% |
Invested Capital Growth |
|
6.69% |
2.10% |
1.99% |
1.29% |
0.49% |
0.35% |
0.12% |
0.51% |
1.50% |
13.70% |
11.01% |
Revenue Q/Q Growth |
|
100.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
203.76% |
0.00% |
0.00% |
0.00% |
209.52% |
-100.00% |
EBITDA Q/Q Growth |
|
-5.97% |
883.71% |
-170.34% |
3.42% |
198.26% |
411.50% |
-11.23% |
-0.09% |
195.11% |
413.53% |
-123.30% |
EBIT Q/Q Growth |
|
-9.21% |
478.13% |
-57.91% |
-0.53% |
110.11% |
2,213.06% |
-10.01% |
-4.70% |
106.29% |
3,287.52% |
-151.90% |
NOPAT Q/Q Growth |
|
-9.21% |
640.19% |
-57.91% |
-0.53% |
114.44% |
2,213.06% |
-10.01% |
-4.70% |
108.99% |
3,287.52% |
-136.33% |
Net Income Q/Q Growth |
|
136.42% |
-69.85% |
-8.19% |
3.23% |
-15.54% |
-3.07% |
-28.80% |
-40.81% |
42.65% |
21.64% |
52.70% |
EPS Q/Q Growth |
|
130.43% |
-69.81% |
-6.25% |
0.00% |
-13.33% |
-7.69% |
-25.00% |
-44.44% |
40.00% |
28.57% |
33.33% |
Operating Cash Flow Q/Q Growth |
|
-14.15% |
-19.05% |
-71.46% |
407.95% |
-13.47% |
-21.99% |
-68.86% |
343.64% |
-6.47% |
9.92% |
-65.31% |
Free Cash Flow Firm Q/Q Growth |
|
-4.89% |
190.57% |
-18.17% |
17.94% |
92.81% |
2,671.88% |
2.39% |
-23.55% |
48.75% |
-465.69% |
-79.87% |
Invested Capital Q/Q Growth |
|
0.34% |
0.29% |
1.27% |
-0.59% |
-0.46% |
0.15% |
1.03% |
-0.20% |
0.52% |
12.18% |
-1.36% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
86.74% |
0.00% |
0.00% |
49.75% |
83.78% |
0.00% |
0.00% |
49.58% |
82.26% |
0.00% |
EBIT Margin |
|
0.00% |
77.62% |
0.00% |
0.00% |
9.25% |
70.47% |
0.00% |
0.00% |
6.18% |
67.65% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
2.92% |
0.00% |
0.00% |
9.80% |
3.13% |
0.00% |
0.00% |
5.43% |
2.13% |
0.00% |
Tax Burden Percent |
|
-47.16% |
3.76% |
-12.35% |
-12.68% |
105.92% |
4.44% |
-6.85% |
-3.87% |
87.82% |
3.15% |
-9.28% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
9.20% |
0.00% |
0.00% |
0.36% |
8.09% |
0.00% |
0.00% |
0.01% |
7.74% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-18.07% |
0.00% |
0.00% |
0.41% |
-8.89% |
0.00% |
0.00% |
-0.05% |
-7.54% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-8.93% |
0.00% |
0.00% |
0.21% |
-4.63% |
0.00% |
0.00% |
-0.03% |
-4.44% |
0.00% |
Return on Equity (ROE) |
|
6.79% |
0.26% |
0.00% |
0.00% |
0.57% |
3.46% |
1.64% |
1.32% |
-0.02% |
3.30% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-15.06% |
0.23% |
-8.21% |
-7.79% |
-5.09% |
0.81% |
-7.41% |
-8.07% |
-9.10% |
-12.16% |
-10.19% |
Operating Return on Assets (OROA) |
|
0.00% |
8.56% |
0.00% |
0.00% |
0.33% |
7.46% |
0.00% |
0.00% |
0.01% |
7.05% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.32% |
0.00% |
0.00% |
0.35% |
0.33% |
0.00% |
0.00% |
0.01% |
0.22% |
0.00% |
Return on Common Equity (ROCE) |
|
6.75% |
0.26% |
0.00% |
0.00% |
0.56% |
3.44% |
1.63% |
1.31% |
-0.02% |
3.28% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.69% |
0.00% |
3.51% |
3.29% |
1.96% |
0.00% |
1.67% |
1.34% |
1.17% |
0.00% |
1.13% |
Net Operating Profit after Tax (NOPAT) |
|
-120 |
648 |
-127 |
-127 |
18 |
426 |
-137 |
-144 |
13 |
438 |
-159 |
NOPAT Margin |
|
0.00% |
77.62% |
0.00% |
0.00% |
9.25% |
70.47% |
0.00% |
0.00% |
6.18% |
67.65% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-9.24% |
27.27% |
-6.21% |
-6.36% |
-0.05% |
16.98% |
-6.02% |
-6.06% |
0.06% |
15.28% |
-6.46% |
SG&A Expenses to Revenue |
|
0.00% |
7.75% |
0.00% |
0.00% |
32.61% |
10.48% |
0.00% |
0.00% |
31.55% |
11.27% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
22.38% |
0.00% |
0.00% |
90.75% |
29.53% |
0.00% |
0.00% |
93.82% |
32.35% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-171 |
648 |
-181 |
-182 |
18 |
426 |
-196 |
-205 |
13 |
438 |
-227 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-92 |
724 |
-104 |
-101 |
99 |
506 |
-109 |
-109 |
104 |
533 |
-124 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.68 |
0.73 |
0.65 |
0.70 |
0.63 |
0.77 |
0.79 |
0.78 |
1.00 |
0.95 |
1.02 |
Price to Tangible Book Value (P/TBV) |
|
0.70 |
0.76 |
0.67 |
0.72 |
0.65 |
0.79 |
0.81 |
0.80 |
1.03 |
0.99 |
1.05 |
Price to Revenue (P/Rev) |
|
0.00 |
4.15 |
41.30 |
44.70 |
10.66 |
4.32 |
0.00 |
0.00 |
428.02 |
5.38 |
5.71 |
Price to Earnings (P/E) |
|
10.19 |
20.36 |
18.46 |
21.54 |
32.70 |
41.84 |
47.90 |
58.57 |
86.79 |
100.37 |
91.32 |
Dividend Yield |
|
6.04% |
5.66% |
6.53% |
6.03% |
6.73% |
5.60% |
5.48% |
5.61% |
5.49% |
5.28% |
5.48% |
Earnings Yield |
|
9.81% |
4.91% |
5.42% |
4.64% |
3.06% |
2.39% |
2.09% |
1.71% |
1.15% |
1.00% |
1.10% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.82 |
0.77 |
0.81 |
0.76 |
0.85 |
0.87 |
0.86 |
0.99 |
0.97 |
1.01 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
7.02 |
75.59 |
78.55 |
19.64 |
7.41 |
0.00 |
0.00 |
679.74 |
9.02 |
9.26 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
12.62 |
0.00 |
0.00 |
0.00 |
14.87 |
0.00 |
0.00 |
0.00 |
18.47 |
19.67 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
35.97 |
0.00 |
0.00 |
0.00 |
73.41 |
0.00 |
0.00 |
0.00 |
156.76 |
436.59 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
35.97 |
0.00 |
0.00 |
0.00 |
73.41 |
0.00 |
0.00 |
0.00 |
156.76 |
436.59 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.06 |
15.74 |
14.80 |
15.36 |
14.37 |
16.15 |
16.56 |
16.83 |
19.46 |
19.30 |
19.03 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
356.72 |
0.00 |
0.00 |
0.00 |
105.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.49 |
0.50 |
0.53 |
0.53 |
0.53 |
0.54 |
0.57 |
0.58 |
0.60 |
0.64 |
0.62 |
Long-Term Debt to Equity |
|
0.49 |
0.50 |
0.53 |
0.53 |
0.53 |
0.54 |
0.57 |
0.58 |
0.60 |
0.64 |
0.62 |
Financial Leverage |
|
0.48 |
0.49 |
0.52 |
0.51 |
0.51 |
0.52 |
0.55 |
0.55 |
0.56 |
0.59 |
0.60 |
Leverage Ratio |
|
1.58 |
1.61 |
1.62 |
1.62 |
1.63 |
1.65 |
1.67 |
1.68 |
1.70 |
1.75 |
1.75 |
Compound Leverage Factor |
|
1.58 |
1.61 |
1.62 |
1.62 |
1.63 |
1.65 |
1.67 |
1.68 |
1.70 |
1.75 |
1.75 |
Debt to Total Capital |
|
32.98% |
33.44% |
34.64% |
34.49% |
34.57% |
35.08% |
36.21% |
36.62% |
37.48% |
38.86% |
38.44% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
32.98% |
33.44% |
34.64% |
34.49% |
34.57% |
35.08% |
36.21% |
36.62% |
37.48% |
38.86% |
38.44% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.29% |
0.30% |
0.31% |
0.33% |
0.32% |
0.34% |
0.34% |
0.34% |
0.33% |
0.29% |
0.30% |
Common Equity to Total Capital |
|
66.73% |
66.26% |
65.05% |
65.19% |
65.11% |
64.58% |
63.45% |
63.04% |
62.19% |
60.84% |
61.26% |
Debt to EBITDA |
|
-4.30 |
5.13 |
-7.60 |
-7.22 |
-16.73 |
6.14 |
-6.29 |
-6.22 |
-6.47 |
7.40 |
7.49 |
Net Debt to EBITDA |
|
-4.29 |
5.12 |
-7.59 |
-7.19 |
-16.68 |
6.13 |
-6.28 |
-6.21 |
-6.29 |
7.38 |
7.48 |
Long-Term Debt to EBITDA |
|
-4.30 |
5.13 |
-7.60 |
-7.22 |
-16.73 |
6.14 |
-6.29 |
-6.22 |
-6.47 |
7.40 |
7.49 |
Debt to NOPAT |
|
-3.96 |
14.61 |
-5.61 |
-5.34 |
-7.52 |
30.34 |
-4.97 |
-4.86 |
-4.96 |
62.82 |
166.29 |
Net Debt to NOPAT |
|
-3.95 |
14.58 |
-5.60 |
-5.32 |
-7.50 |
30.26 |
-4.96 |
-4.85 |
-4.82 |
62.67 |
165.99 |
Long-Term Debt to NOPAT |
|
-3.96 |
14.61 |
-5.61 |
-5.34 |
-7.52 |
30.34 |
-4.97 |
-4.86 |
-4.96 |
62.82 |
166.29 |
Noncontrolling Interest Sharing Ratio |
|
0.58% |
0.59% |
0.00% |
0.00% |
0.46% |
0.49% |
0.50% |
0.52% |
0.51% |
0.51% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-556 |
504 |
-265 |
-217 |
-16 |
401 |
-146 |
-180 |
-92 |
-522 |
-939 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.11 |
0.01 |
0.01 |
0.04 |
0.11 |
0.00 |
0.00 |
0.00 |
0.10 |
0.10 |
Fixed Asset Turnover |
|
0.00 |
0.12 |
0.01 |
0.01 |
0.04 |
0.11 |
0.00 |
0.00 |
0.00 |
0.11 |
0.11 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,962 |
6,982 |
7,070 |
7,028 |
6,996 |
7,006 |
7,078 |
7,064 |
7,101 |
7,966 |
7,858 |
Invested Capital Turnover |
|
0.00 |
0.12 |
0.01 |
0.01 |
0.04 |
0.11 |
0.00 |
0.00 |
0.00 |
0.11 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
437 |
144 |
138 |
90 |
34 |
24 |
8.31 |
36 |
105 |
960 |
780 |
Enterprise Value (EV) |
|
5,471 |
5,746 |
5,439 |
5,660 |
5,322 |
5,947 |
6,129 |
6,076 |
7,045 |
7,725 |
7,931 |
Market Capitalization |
|
3,160 |
3,395 |
2,972 |
3,221 |
2,888 |
3,472 |
3,547 |
3,471 |
4,436 |
4,613 |
4,892 |
Book Value per Share |
|
$30.68 |
$30.55 |
$30.35 |
$30.20 |
$30.01 |
$29.81 |
$29.56 |
$29.29 |
$29.03 |
$31.86 |
$28.71 |
Tangible Book Value per Share |
|
$29.73 |
$29.65 |
$29.49 |
$29.40 |
$29.24 |
$29.08 |
$28.86 |
$28.64 |
$28.41 |
$30.73 |
$27.73 |
Total Capital |
|
6,962 |
6,982 |
7,070 |
7,028 |
6,996 |
7,006 |
7,078 |
7,064 |
7,101 |
7,966 |
7,858 |
Total Debt |
|
2,296 |
2,335 |
2,449 |
2,424 |
2,418 |
2,458 |
2,563 |
2,587 |
2,661 |
3,096 |
3,021 |
Total Long-Term Debt |
|
2,296 |
2,335 |
2,449 |
2,424 |
2,418 |
2,458 |
2,563 |
2,587 |
2,661 |
3,096 |
3,021 |
Net Debt |
|
2,290 |
2,329 |
2,445 |
2,416 |
2,411 |
2,452 |
2,558 |
2,581 |
2,585 |
3,088 |
3,015 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-201 |
623 |
-149 |
-150 |
-1.09 |
407 |
-151 |
-152 |
1.58 |
424 |
-180 |
Net Nonoperating Obligations (NNO) |
|
2,296 |
2,335 |
2,449 |
2,424 |
2,418 |
2,458 |
2,563 |
2,587 |
2,661 |
3,096 |
3,021 |
Total Depreciation and Amortization (D&A) |
|
79 |
76 |
77 |
81 |
81 |
80 |
87 |
96 |
91 |
95 |
103 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.53 |
$0.16 |
$0.15 |
$0.15 |
$0.13 |
$0.12 |
$0.09 |
$0.05 |
$0.07 |
$0.09 |
$0.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
151.44M |
150.11M |
151.58M |
151.72M |
151.77M |
151.71M |
151.95M |
152.10M |
152.14M |
153.41M |
167.81M |
Adjusted Diluted Earnings per Share |
|
$0.53 |
$0.16 |
$0.15 |
$0.15 |
$0.13 |
$0.12 |
$0.09 |
$0.05 |
$0.07 |
$0.09 |
$0.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
151.70M |
150.42M |
151.88M |
152.13M |
152.05M |
152.04M |
152.39M |
152.61M |
152.81M |
154.02M |
168.59M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
151.43M |
151.53M |
151.69M |
151.77M |
151.77M |
151.77M |
152.07M |
152.14M |
152.14M |
167.66M |
167.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-120 |
453 |
-127 |
-127 |
13 |
298 |
-137 |
-144 |
9.05 |
307 |
-159 |
Normalized NOPAT Margin |
|
0.00% |
54.34% |
0.00% |
0.00% |
6.48% |
49.33% |
0.00% |
0.00% |
4.33% |
47.35% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
77.62% |
0.00% |
0.00% |
9.25% |
70.47% |
0.00% |
0.00% |
6.18% |
67.65% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
61.15% |
114.83% |
120.39% |
130.09% |
217.66% |
231.87% |
259.66% |
326.32% |
377.90% |
419.51% |
371.44% |
Augmented Payout Ratio |
|
61.15% |
114.83% |
120.39% |
130.09% |
217.66% |
231.87% |
259.66% |
326.32% |
377.90% |
419.51% |
371.44% |
Key Financial Trends
Financial Overview of Cousins Properties (CUZ) - Last Four Years
Cousins Properties has displayed a mixture of financial performance trends over the past several years, with notable fluctuations in net income and cash flows reflecting its real estate investment activities. Below are the key highlights from its quarterly financial statements.
- Consistent Positive Net Income to Common Shareholders: CUZ has maintained positive net income attributable to common shareholders each quarter, e.g., $20.9M in Q1 2025, improving from $13.7M in Q4 2024 and $11.2M in Q3 2024, suggesting some growth in profitability.
- Stable Dividend Payments: The company consistently paid $0.32 per share dividend each quarter across multiple years, indicating a commitment to returning value to shareholders.
- Strong Depreciation and Amortization Expense Reflects Growth in Asset Base: Depreciation expenses have increased over time (e.g., from $75.8M in Q1 2023 to $102.1M in Q1 2025), which suggests ongoing investments in property and equipment.
- Increase in Trading Account Securities: The asset base includes a growing position in trading account securities, rising from approximately $136.7M in Q1 2023 to $191.5M in Q1 2025, indicating a strategy to bolster liquidity or income from securities.
- Significant Increase in Premises and Equipment, Net: Assets in property and equipment have increased substantially from ~$7.0B in Q3 2022 to about $7.9B in Q1 2025, supporting expansion or improvements in real estate holdings.
- Fluctuation in Total Revenue and Non-Interest Income: Total revenue and non-interest income varied significantly, with very low or zero reported revenue in many quarters, possibly reflecting an accounting classification or business model focused on investment property income rather than traditional operating revenue.
- Variable Cash Flows From Operating Activities: Net cash provided by operating activities varies quarter to quarter, ranging from roughly $28M to over $134M, reflecting timing in collections and payments tied to real estate operations and investments.
- Debt Levels Fluctuate with Issuance and Repayment: Long-term debt has ranged from ~$2.3B in mid-2022 to over $3B in early 2025, with frequent issuances and repayments indicating active capital management to fund property acquisitions or refinance.
- Q1 2025 Loss in Pre-Tax Income but Positive Net Income Due to Adjustments: Despite a significant pre-tax loss of $227M in Q1 2025, other adjustments resulted in a positive consolidated net income of $21M, indicating reliance on non-operational gains/losses which may not be sustainable.
- Large Operating Expenses Growth: Net occupancy and equipment expense increased from about $64M in Q4 2022 to $77M in Q1 2025, which may pressure margins if not matched by corresponding revenue growth.
Overall, Cousins Properties demonstrates a solid asset growth trajectory with active balance sheet management but faces challenges in translating its asset base into consistent operational profitability. The stable dividends and increasing asset base are positives for investors, yet attention should be paid to the variability in operating income and reliance on non-operational adjustments to achieve net profitability.
10/09/25 04:42 PM ETAI Generated. May Contain Errors.