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
Positive trends for Cousins Properties (NYSE:CUZ) over the past four years include:
- The company has consistently maintained positive consolidated net income each quarter, with occasional fluctuations but a positive trend in Q1 2025 showing $21.1 million net income attributable to common shareholders, compared to prior quarters.
- Diluted earnings per share have remained positive, with a notable increase from approximately $0.05-$0.15 range in 2023 and 2024 to $0.12 in Q1 2025 despite challenging quarters.
- Total common equity has grown from roughly $4.6 billion in early 2023 to over $4.8 billion in Q1 2025, showing strengthening shareholder equity.
- Operating cash flow remains robust; net cash from continuing operating activities in Q1 2025 was $44.7 million, showing decent cash generation despite net losses in some quarters.
- The company continues to invest in premises and equipment, with net property and equipment increasing from about $7 billion in early 2023 to nearly $7.9 billion in Q1 2025, indicating ongoing growth or asset reinvestment.
- Cash dividends per common share have been consistently maintained at $0.32 per quarter, reflecting stable shareholder return policies.
Neutral observations impacting the company’s financials:
- Trading account securities value fluctuates between $100 million and $190 million, suggesting an active but variable investment portfolio.
- The company’s balance sheet shows a manageable level of long-term debt with a gradual increase from approximately $2.44 billion in early 2023 to around $3.02 billion in Q1 2025.
- Changes in shares outstanding have increased moderately over time from about 151 million to 168 million, which could slightly dilute earnings but supports capital needs.
- Other equity adjustments are negative consistently, in the -$1.0 billion to -$1.3 billion range, which does not change materially quarter to quarter.
Negative financial trends and risks to consider:
- Several quarters over the last two years show significant net losses from continuing operations, such as Q1 and Q2 2024 with losses over $200 million, impacting overall profitability.
- Total pre-tax income turned negative in recent quarters (e.g., Q1 2025: -$227 million), driven partly by rising non-interest expenses including depreciation, which increased to $102 million in Q1 2025.
- Operating expenses (net occupancy and equipment expenses, other operating expenses) have trended upward, with Q1 2025 totals nearing $125 million, increasing pressure on margins.
- Significant fluctuations in net cash from continuing financing activities, including large debt repayments exceeding new debt issuance in some periods, which may impact liquidity and financial flexibility.
- The company’s net change in cash and equivalents has generally been small or negative, suggesting limited increases in liquidity buffers in recent quarters.
Summary: Cousins Properties has shown resilience in maintaining positive shareholder equity and consistent dividend payments amid a mixed profitability profile and rising expenses. The company’s investments in premises and equipment signal a focus on growth, but recent quarters’ losses and elevated non-interest expenses are points of concern. Retail investors should watch upcoming earnings for signs of expense control and improved profitability while considering the manageable but growing debt load and stable cash flow from operations.
08/09/25 12:40 AMAI Generated. May Contain Errors.