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
Cousins Properties (NYSE:CUZ) shows a mixed financial trajectory over the past year ending Q1 2025, with substantial fluctuations in net income, cash flow, and balance sheet metrics reflecting both operational challenges and financial maneuvers.
Positive highlights include:
- Q1 2025 reported a positive consolidated net income of $21.1 million, reversing prior negative pre-tax income, indicating improved profitability after adjustments.
- Depreciation expense steadily increased from about $75.8 million in Q1 2023 to $102.1 million in Q1 2025, suggesting ongoing investments in property and equipment, which may support future revenue growth.
- Operating cash flow remains positive in recent quarters, with $44.8 million in Q1 2025 and strong cash flow in prior quarters, demonstrating the firm's ability to generate cash from operations consistently.
- Long-term debt increased to approximately $3.02 billion in Q1 2025 from about $2.44 billion in Q1 2023, indicating potential access to capital markets for growth or refinancing activities.
- Total assets increased significantly, reaching $8.66 billion in Q1 2025 from $7.58 billion in Q1 2023, reflecting asset base expansion.
- Common equity rose from about $4.60 billion in Q2 2023 to $4.81 billion in Q1 2025, indicating strengthening shareholder equity over the period.
Neutral observations:
- The company pays a stable cash dividend of $0.32 per common share consistently from 2022 through Q1 2025, reflecting a commitment to returning value to shareholders.
- Net occupancy and equipment expenses have trended upwards from $64.6 million in Q4 2022 to $77.2 million in Q1 2025, which is consistent with increased asset holdings but may pressure margins if not matched by revenue growth.
- Trading account securities fluctuate but remain a significant balance sheet component (~$191.5 million in Q1 2025), indicating part of the firm's liquidity reserves or investment portfolio.
- The weighted average diluted shares outstanding increased from roughly 151.4 million in early 2023 to about 168.6 million in Q1 2025, suggesting some level of share issuance or dilution.
Negative trends include:
- Total non-interest income, a significant revenue source, dropped dramatically from $818.8 million in Q4 2022 to zero in Q1 2025, which may indicate accounting differences or a severe decline in operating revenues in the latest quarter.
- Q1 2025 shows a negative pre-tax income of approximately $227.4 million before other adjustments, compared to major positive pre-tax profits in prior quarters, signaling operational difficulties.
- Other operating expenses and total non-interest expenses show an increase, reaching $48.1 million and $227.4 million respectively in Q1 2025, increasing cost pressures.
- Significant repayments of debt recently, for example $217.3 million in Q1 2025, exceed new debt issuance of $142 million, indicating potential liquidity challenges or deleveraging.
-
- The net cash from financing activities turned sharply negative in Q1 2025 (-$134 million), a notable change vs. positive financing cash flows in earlier quarters, which may stress liquidity.
- Other equity adjustments have expanded the negative impact on equity, worsening from -$1.04 billion in early 2023 to about -$1.31 billion in Q1 2025, which may reflect accumulated losses or accounting adjustments detracting from shareholder value.
Summary: Cousins Properties experienced strong operational cash flow but faced severe hits in pre-tax income during early 2025, with a dramatic drop in reported total non-interest income raising caution. The balance sheet growth shows continued investment and leveraged financing activities offset partially by significant repayments and negative equity adjustments. Investors should monitor the company’s ability to sustain revenue flows and manage expenses amid these fluctuations.
09/19/25 01:44 PM ETAI Generated. May Contain Errors.