Attached files

file filename
8-K - FORM 8-K - PARKWAY PROPERTIES INCv392706_8k.htm

Parkway Reports Third Quarter 2014 Results

ORLANDO, Fla., Oct. 30, 2014 /PRNewswire/ -- Parkway Properties, Inc. (NYSE: PKY) today announced results for its third quarter ended September 30, 2014.

Highlights for Third Quarter 2014 and recent events

  • Third quarter FFO of $0.37 per diluted share and Recurring FFO of $0.39 per diluted share
  • Increased 2014 reported and recurring FFO guidance to ranges of $1.36 to $1.40 per diluted share and $1.44 to $1.48 per diluted share, respectively 
  • Leased a total of 978,000 square feet at $32.27 per square foot, representing the highest quarterly leasing rate in Parkway's history   
  • Executed 771,000 square feet of renewal leasing at $32.46 per square foot, representing a retention ratio of 85.0% and a positive cash renewal spread of 15.2% 
  • Reached agreement to acquire Corporate Center I, II and III at International Plaza in the Westshore submarket of Tampa and One Buckhead Plaza in the Buckhead submarket of Atlanta

"We continued to achieve positive leasing momentum at increased rental rates during the third quarter," stated James R. Heistand, President and Chief Executive Officer of Parkway. "Total leasing for the quarter was approximately one million square feet, signed at an average rate representing an approximately 25% year-over-year increase. We executed three strategic lease renewals that we believe will help stabilize the portfolio and enable us to realize considerable mark-to-market gains. In addition, our pending acquisitions of both One Buckhead Plaza in Atlanta and Corporate Center I, II and III at International Plaza in Tampa reinforces our commitment to continue to upgrade the portfolio with value-add opportunities at an attractive cost basis. Finally, we issued common stock to partially fund our Corporate Center acquisition and remain committed to a conservative, low-leverage balance sheet."

Logo - http://photos.prnewswire.com/prnh/20030513/PARKLOGO

For the third quarter 2014, funds from operations ("FFO") was $39.2 million, or $0.37 per diluted share for Parkway Properties LP's real estate portfolio, in which Parkway owns an interest (the "Parkway Portfolio"). Reported FFO during the third quarter 2014 includes the negative net impact of one-time items totaling $1.5 million, or $0.01 per diluted share, including $1.1 million in transition costs primarily related to the fourth-quarter 2013 merger with Thomas Properties Group, Inc. Recurring FFO was $40.8 million, or $0.39 per diluted share for the Parkway Portfolio, and funds available for distribution ("FAD") was $12.0 million, or $0.11 per diluted share for the Parkway Portfolio.

A reconciliation of FFO, recurring FFO and FAD to net income (loss) is included on page 13. Net income (loss), FFO, recurring FFO, and FAD for the three months ended September 30, 2014 and year-to-date, as well as a comparison to the prior-year periods, are as follows:

(Amounts in thousands, except  per share data)





Three Months Ended September 30


Nine Months Ended September 30


2014


2013


2014


2013


Amount

Per Diluted Share


Amount

Per Diluted Share


Amount

Per

Diluted

Share


Amount

Per
Diluted
Share

Net Income (Loss) – Common Stockholders

$

(485)

$

(0.00)


$

(2,306)

$

(0.03)


$

515

$

0.01


$

(21,131)

$

(0.33)

Funds From Operations

$

39,231

$

0.37


$

16,576

$

0.24


$

108,437

$

1.04


$

48,820

$

0.75

Realignment Costs

$

1,091

$

0.01


$

3,635

$

0.05


$

5,135

$

0.05


$

4,095

$

0.07

Acquisition Costs

$

1,129

$

0.01


$

1,130

$

0.02


$

2,263

$

0.02


$

2,775

$

0.04

Preferred Stock Redemption

$

-

$

-


$

-

$

-


$

-

$

-


$

6,604

$

0.10

Other Non-Recurring Items

$

(675)

$

-


$

(856)

$

(0.01)


$

(528)

$

-


$

(1,109)

$

(0.01)

Recurring Funds From Operations

$

40,776

$

0.39


$

20,485

$

0.30


$

115,307

$

1.11


$

61,185

$

0.95

Funds Available for Distribution

$

12,015

$

0.11



$


13,420

$

0.20


$


57,267

$

0.55




$

44,893


$

0.69

Wtd. Avg. Diluted Shares/Units

105,525




68,640



104,217






64,734




























Operational Results

Occupancy at the end of the third quarter 2014 was 89.1%, compared to 89.2% at the end of the prior quarter. Including leases that have been signed but have yet to commence, the Company's leased percentage at the end of the third quarter 2014 was 91.0%, compared to 91.3% at the end of the prior quarter. Excluding the impact of third-quarter acquisition and disposition activity, third-quarter occupancy was 89.9% and the portfolio was 91.8% leased, which represents an increase from the end of the prior quarter of 70 basis points and 50 basis points, respectively.

Parkway's share of recurring same-store net operating income ("NOI") for the Parkway Portfolio was $34.0 million on a GAAP basis during the third quarter 2014, which was an increase of $1.8 million, or 5.6%, compared to the same period of the prior year. On a cash basis, the Company's share of recurring same-store NOI was $29.7 million, which was a decrease of $468,000, or 1.5%, compared to the same period of the prior year. The year-over-year decline in third quarter 2014 recurring same-store cash NOI is primarily attributable to the recognition of mid-term free rent associated with Blue Cross and Blue Shield of Georgia, Inc.'s existing lease at 3350 Peachtree (formerly, Capital City Plaza) in Atlanta, Georgia.

Portfolio GAAP NOI margin was 60.0% at Parkway's share during the third quarter 2014, compared to 59.1% during the same period of the prior year.

Leasing Activity

During the third quarter 2014, Parkway signed a total of 978,000 square feet of leases at an average rent per square foot of $32.27, which was an increase of $2.19 per square foot, or 7.3%, compared to the prior quarter. Total leasing for the quarter was signed at an average cost of $6.98 per square foot per year.

New & Expansion Leasing – During the third quarter 2014, Parkway signed 151,000 square feet of new leases at an average rent per square foot of $31.21 and at an average cost of $7.94 per square foot per year.

Included in this leasing activity was 77,000 square feet of new leases at assets acquired within the last 12 months at an average rent per square foot of $38.15. One of these new leases is a 32,000 square foot lease with WeWork Companies Inc. at One American Center in Austin, Texas that expires on January 31, 2030. A portion of the WeWork space includes a collaborative workspace on the ground floor of the property, which will significantly upgrade the One American Center lobby. Because of the strategic importance of this lease and associated lobby improvements, Parkway committed capital in the amount of $10.58 per square foot per year. Excluding this lease, total capital on all new leasing during the third quarter 2014 would have been $6.20 per square foot per year. One American Center was 98.6% leased as of October 1, 2014, compared to 77.4% occupied when the asset was acquired on December 19, 2013.

Expansion leases during the quarter totaled 56,000 square feet at an average rent per square foot of $32.48 and at an average cost of $8.50 per square foot per year.

Renewal Leasing – Customer retention during the third quarter 2014 was 85.0%. The Company signed 771,000 square feet of renewal leases at an average rent per square foot of $32.46, representing a 15.2% rate increase from the expiring rate. The average cost of renewal leases was $6.65 per square foot per year.

During the quarter, Parkway signed three significant strategic renewal leases totaling 605,000 square feet.

Nabors Industries signed a 225,000 square foot 10-year renewal lease at One Commerce Green in Houston, Texas that stabilizes 66% of the building through September 30, 2025. Additionally, BMC Software, Inc. signed a 216,000 square foot renewal lease at CityWestPlace in Houston, Texas, that expires on June 30, 2026. This five-year extension creates a positive renewal spread of 41.8% from the expiring rate beginning in July 1, 2021, following BMC's original expiration date. As part of the agreement, BMC agreed to contract by 303,000 square feet on January 31, 2016. Parkway believes there is considerable embedded growth to be realized when this space is vacated.

Given the long-term strategic benefit of these two renewals, the average capital committed in connection with these two renewals was $7.97 per square foot per year. Excluding these two renewals, the average cost associated with renewal leases in the third quarter 2014 would have been $2.33 per square foot per year.

Lastly, on September 29, 2014, JPMorgan Chase Bank N.A. signed a 164,000 square foot, 24-month renewal lease at Deerwood South in Jacksonville, Florida that expires on June 17, 2017. The three renewal leases of Nabors, BMC, and JP Morgan represent a 20.4% weighted average rate increase from the expiring rate.

Significant operational and leasing statistics for the quarter as compared to prior quarters is as follows:





For the Three Months Ended



09/30/14


06/30/14


03/31/14


12/31/13


09/30/13

Ending Occupancy


89.1%


89.2%


88.5%


88.9%


89.2%

Customer Retention


85.0%


76.9%


80.5%


76.7%


59.4%

Square Footage of Total Leases Signed (in thousands)


978


811


538


572


759

Average Revenue Per Square Foot of Total Leases Signed


$32.27


$30.08


$27.41


$23.32


$25.87

Average Cost Per Square Foot Per Year of Total Leases Signed


$6.98


$4.35


$4.40


$3.53


$5.33













Acquisition and Disposition Activity

On July 3, 2014, Parkway acquired Millenia Park One, a six-story Class A office building totaling 157,000 square feet located in the Millenia submarket of Orlando, Florida. As of October 1, 2014, the property was 78.9% occupied. Parkway's purchase price for Millenia Park One was approximately $25.5 million, or $163 per square foot. The acquisition was funded using available cash and borrowings under the Company's unsecured credit facility.

On July 29, 2014, Parkway acquired a $50.0 million first mortgage note secured by The Forum at West Paces, a 223,000 square foot Class A office building located in the Buckhead submarket of Atlanta, Georgia. The Forum was constructed in 2001 as part of a 17-acre, luxury mixed-use development project. The total purchase price for the note, which was previously under special servicer oversight, was $47.0 million. On August 19, 2014, Parkway took ownership of the asset on a fee simple basis by way of a deed in lieu of foreclosure. As of October 1, 2014, the property was 45.8% occupied.

On September 4, 2014, Parkway sold the Schlumberger Building, a 155,000 square foot office property located in Houston, Texas, for a gross sale price of $17.0 million. During the third quarter, Parkway recognized a gain on sale of the Schlumberger Building of approximately $6.7 million.

On September 19, 2014, Parkway reached an agreement to acquire Corporate Center I, II and III at International Plaza, located in the Westshore submarket of Tampa, Florida. The three Corporate Center assets were constructed between 1999 and 2004 and total approximately 974,000 square feet. The properties had a combined occupancy of 69.7% as of September 19, 2014, which is adjusted to reflect approximately 50,000 square feet of known move-outs over the next 12 months. As part of the same transaction, Parkway agreed to purchase 19 additional office properties located in six states totaling approximately 2.1 million square feet. Parkway's gross purchase price for the entire portfolio was $475.0 million. Parkway expects the closing of the portfolio acquisition to occur during the fourth quarter of 2014, subject to customary closing conditions. Subsequent to the end of the third quarter, Parkway reached an agreement to sell the portfolio of 19 office buildings.

Subsequent Events

On October 5, 2014, Parkway reached an agreement to sell a portfolio of 19 office buildings, which Parkway has agreed to acquire as part of its pending acquisition of Corporate Center I, II and III at International Plaza, for a gross sale price of $237.0 million. As part of the agreement, the prospective buyer posted a $10.0 million earnest money deposit. Parkway expects the closing of the sale of the 19 office portfolio to occur during the fourth quarter of 2014, subject to customary closing conditions, immediately following and subject to the closing of Parkway's acquisition of Corporate Center I, II and III at International Plaza.

On October 29, 2014, Parkway reached an agreement to acquire One Buckhead Plaza, a 462,000 square foot Class A office building located in the Buckhead submarket of Atlanta, Georgia. The 20-story office building, which includes 36,000 square feet of ground floor retail, was 88.6% occupied as of October 29, 2014. Parkway's gross purchase price for the asset is $157.0 million. Parkway expects the closing of the acquisition to occur in the first quarter of 2015, subject to customary closing conditions.

Capital Structure

On September 26, 2014, Parkway completed an underwritten public offering of 10,000,000 shares of its common stock at the public offering price of $18.60. On October 2, 2014, Parkway sold an additional 1,500,000 shares of its common stock at the public offering price of $18.60 pursuant to the exercise of the underwriters' option to purchase additional shares. The net proceeds from the offering, including shares sold pursuant to the underwriters' option to purchase additional shares, after deducting the underwriting discount and offering expenses payable by the Company, were approximately $204.8 million and Parkway expects to use these proceeds to fund its pending acquisition of Corporate Center I, II and III at International Plaza and, if such acquisition is not completed, to repay amounts outstanding from time to time under its senior unsecured revolving credit facility, and/or for general corporate purposes, including to fund other potential acquisitions.

During the three months ended September 30, 2014, Parkway sold 220,100 shares of common stock under its ATM Equity Offering Sales Agreement for net offering proceeds of approximately $4.5 million after deducting commissions. The Company used the net proceeds for general corporate purposes, including repaying amounts outstanding under our unsecured revolving credit facility, and to fund acquisitions and development of office properties.

At September 30, 2014, the Company had no outstanding balance under its unsecured revolving credit facility, $350.0 million outstanding under its unsecured term loans and held $127.9 million in cash and cash equivalents, of which $104.7 million of cash and cash equivalents was Parkway's share. Parkway's share of secured debt totaled $1.2 billion at September 30, 2014.

At September 30, 2014, the Company's net debt to EBITDA multiple was 5.9x, using the quarter's annualized EBITDA after adjusting for the impact of investment activity completed during the period, as compared to 6.6x at June 30, 2014, and 7.5x at September 30, 2013. Adjusting for certain nonrecurring realignment costs primarily related to the Company's fourth quarter 2013 merger with Thomas Properties Group, Inc., the Company's net debt to recurring EBITDA multiple was 5.8x, which is within Parkway's stated target range of 5.5x to 6.5x.

Common Dividend

The Company's previously announced third quarter cash dividend of $0.1875 per share, which represents an annualized dividend of $0.75 per share, was paid on September 24, 2014 to shareholders of record as of September 10, 2014.

2014 Revised Outlook

After considering the Company's year-to-date performance and expected results for the remainder of the year, as well as recently announced investment activity, Parkway is increasing its 2014 FFO outlook to a range of $1.36 to $1.40 per diluted share for the Parkway Portfolio and adjusting its earnings (loss) per diluted share ("EPS") outlook to a range of $(0.06) to $(0.02) for the Parkway Portfolio. Excluding the impact of projected significant one-time items, including (i) realignment costs primarily related to the Company's fourth quarter 2013 merger with Thomas Properties Group, Inc. and subsequent severance expenses, (ii) year-to-date property acquisition costs, (iii) lease termination fees, and (iv) interest expense associated with early extinguishment of debt and redesignation of interest rate swaps, all of which total approximately $8.3 million, the Company's 2014 recurring FFO outlook is being increased to a range of $1.44 to $1.48 per diluted share for the Parkway Portfolio.

The reconciliation of projected EPS to projected FFO and recurring FFO per diluted share is as follows:

Outlook for 2014


Range

Fully diluted EPS


      ($0.06 - $0.02)

Parkway's share of depreciation and amortization



   $1.64 -  $1.64

Gain on sale of real estate



 ($0.22 - $0.22)

Reported FFO per diluted share



    $1.36 - $1.40

Nonrecurring items



    $0.08 - $0.08

Recurring FFO per diluted share



    $1.44 - $1.48



The revised 2014 outlook is based on the core operating, financial and investment assumptions described below. These assumptions reflect the Company's expectations based on its knowledge of current market conditions and historical experience. All dollar amounts presented for the revised 2014 outlook are at Parkway's share and dollars and shares are in thousands.

2014 Core Operating Assumptions


Revised

2014

Outlook


Previous

2014

Outlook

Recurring cash NOI


$205,000 - $  206,000      


$201,000 - $  206,000

Straight-line rent and amortization of above market rent


$ 37,000  - $    38,000


$  33,000 - $    35,000

Lease termination fee income


$      900  - $         900        


$       400 - $         400

Net income from sale of condominium units


$    2,200 - $      2,200     


$    1,300 - $      1,300

Management fee after-tax net income


$    6,000 - $      6,500    


$    3,000 - $      5,000

General and administrative expense


$  37,000 - $    38,000


$   31,000- $    32,000

Share based compensation expense included in G&A above


$    8,500 - $      9,000     


$    8,500 - $      9,000

Realignment expenses included in G&A above     


$    5,500 - $      5,500


$   4,000  - $      4,100

Year-to-date acquisition expenses included in G&A above


$    3,300 - $      3,300


$   1,400  - $      1,500

Mortgage and credit facilities interest expense


$   66,000- $    67,000


$  68,500 - $    69,500

Nonrecurring interest expense included in interest expense above


$      376  - $         376


$      460  - $         460

Recurring capital expenditures for building improvements, tenant
improvements and leasing commissions


$   37,000 - $   38,000   


$  33,000 - $    37,000

Portfolio ending occupancy


      88.5% - 89.0%


     89.5% - 90.5%

Weighted average annual diluted common shares/units


   107,400 – 107,400 


   104,000 – 104,000

Variance within the outlook range may occur due to variations in the recurring revenue and expenses of the Company, as well as certain non-recurring items. The earnings outlook does not include the impact of possible future gains or losses on early extinguishment of debt, possible future acquisitions or dispositions and related costs, possible future capital markets activity, the impact of fluctuations in the Company's stock price on share-based compensation, possible future impairment charges or other unusual charges that may occur during the year, except as noted. It has been and will continue to be the Company's policy not to issue quarterly earnings guidance or revise the annual earnings outlook unless a material event occurs that impacts the Company's reported FFO outlook range. This policy is intended to lessen the emphasis on short-term movements that do not have a material impact on earnings or long-term value of the Company.

Webcast and Conference Call

The Company will conduct its third quarter earnings conference call on Friday, October 31, 2014 at 9:00 a.m. Eastern Time. To participate in the conference call, please dial 877-407-3982, or 1-201-493-6780 for international participants, at least five minutes prior to the scheduled start time. A live audio webcast will also be available on the Company's website (www.pky.com). A taped replay of the call can be accessed 24 hours a day through November 14, 2014, by dialing 877-870-5176, or 1-858-384-5517 for international callers, and using the passcode 13592357.

About Parkway Properties

Parkway Properties, Inc. is a fully integrated, self-administered and self-managed real estate investment trust specializing in the acquisition, ownership, development and management of quality office properties in higher growth submarkets in the Sunbelt region of the United States. Parkway owns or has an interest in 52 office properties located in eight states with an aggregate of approximately 18.5 million square feet of leasable space at October 1, 2014. Fee-based real estate services are offered through wholly owned subsidiaries of the Company, which in total manage and/or lease approximately 10.6 million square feet for third-party owners at October 1, 2014.

Forward Looking Statements

Certain statements in this press release that are not in the present or past tense or that discuss the Company's expectations (including any use of the words "anticipate," "assume," "believe," "estimate," "expect," "forecast," "guidance," "intend," "may," "might," "outlook," "project", "should" or similar expressions) are forward-looking statements within the meaning of the federal securities laws and as such are based upon the Company's current beliefs as to the outcome and timing of future events. There can be no assurance that actual future developments affecting the Company will be those anticipated by the Company. Examples of forward-looking statements include projections relating to 2014 fully diluted EPS, share of depreciation and amortization, gain on sales of real estate, reported FFO per share, recurring FFO per share, nonrecurring items, net operating income, cap rates, internal rates of return, dividend payment rates, FFO accretion, capital improvements, expected sources of financing, the timing of closing of acquisitions, dispositions or other transactions and descriptions relating to these expectations. These forward-looking statements involve risks and uncertainties (some of which are beyond the control of the Company) and are subject to change based upon various factors including, but not limited to, the following risks and uncertainties: changes in the real estate industry and in performance of the financial markets; the actual or perceived impact of U.S. monetary policy; competition in the leasing market; the demand for and market acceptance of the Company's properties for rental purposes; oversupply of office properties in the Company's geographic markets; the amount and growth of the Company's expenses; customer financial difficulties and general economic conditions, including increasing interest rates, as well as economic conditions in the Company's geographic markets; defaults or non-renewal of leases; risks associated with joint venture partners; risks associated with the ownership and development of real property, including risks related to natural disasters; risks associated with property acquisitions; the failure to acquire or sell properties as and when anticipated; termination or non-renewal of property management contracts; the bankruptcy or insolvency of companies for which the Company provides property management services or the sale of these properties; the outcome of claims and litigation involving or affecting the Company; the ability to satisfy conditions necessary to close pending transactions and the ability to successfully integrate businesses compliance with environmental and other regulations, including real estate and zoning laws; the Company's inability to obtain financing; the Company's inability to use net operating loss carry forwards; the Company's failure to maintain its status as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended; and other risks and uncertainties detailed from time to time in the Company's SEC filings. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, the Company's business, financial condition, liquidity, cash flows and financial results could differ materially from those expressed in the Company's forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and it is not possible for us to predict the occurrence of those matters or the manner in which they may affect us. The Company does not undertake to update forward-looking statements except as may be required by law.

Company's Use of Non-GAAP Financial Measures

FFO, FAD, NOI and EBITDA, including related per share amounts, are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs and should be evaluated along with GAAP net income and income per diluted share (the most directly comparable GAAP measures), as well as cash flow from operating activities, investing activities and financing activities, in evaluating the operating performance of the Company. Management believes that FFO, FAD, NOI and EBITDA are helpful to investors as supplemental performance measures because these measures exclude the effect of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, these non-GAAP measures can facilitate comparisons of operating performance between periods and among other equity REITs. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP. FFO, FAD, NOI and EBITDA do not represent cash generated from operating activities in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs as disclosed in the Company's Consolidated Statements of Cash Flows. FFO, FAD, NOI and EBITDA should not be considered as an alternative to net income as an indicator of the Company's operating performance or as an alternative to cash flows as a measure of liquidity. The Company's calculation of these non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

FFO – Parkway computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts ("NAREIT"), which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition. FFO is defined as net income, computed in accordance with GAAP, reduced by preferred dividends, excluding gains or losses on depreciable real estate, plus real estate related depreciation and amortization. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of FFO on the same basis. On October 31, 2011, NAREIT issued updated guidance on reporting FFO such that impairment losses on depreciable real estate should be excluded from the computation of FFO for current and prior periods presented. FFO measures 100% of the operating performance of Parkway Properties LP's real estate properties in which Parkway Properties, Inc. owns an interest.

Recurring FFO – In addition to FFO, Parkway also discloses recurring FFO, which considers Parkway's share of adjustments for non-recurring lease termination fees, gains and losses on extinguishment of debt, gains and losses, acquisition costs, fair value adjustments or other unusual items. Although this is a non-GAAP measure that differs from NAREIT's definition of FFO, the Company believes it provides a meaningful presentation of operating performance. Recurring FFO measures 100% of the operating performance of Parkway Properties LP's real estate properties in which Parkway Properties, Inc. owns an interest.

FAD – There is not a generally accepted definition established for FAD. Therefore, the Company's measure of FAD may not be comparable to FAD reported by other REITs. Parkway defines FAD as FFO, excluding the amortization of share-based compensation, amortization of above and below market leases, straight line rent adjustments, gains and losses, acquisition costs, fair value adjustments, gain or loss on extinguishment of debt, amortization of loan costs, non-cash charges and reduced by recurring non-revenue enhancing capital expenditures for building improvements, tenant improvements and leasing costs. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of FAD on the same basis. FAD measures 100% of the operating performance of Parkway Properties LP's real estate properties in which Parkway Properties, Inc. owns an interest.

EBITDA – Parkway defines EBITDA, a non-GAAP financial measure, as net income before interest expense, amortization of financing costs, amortization of share-based compensation, income taxes, depreciation, amortization, acquisition costs, gains and losses on early extinguishment of debt, other gains and losses and fair value adjustments. Adjustments for Parkway's share of partnerships and joint ventures are included in the computation of EBITDA on the same basis. EBITDA does not represent cash generated from operating activities in accordance with GAAP, and should not be considered an alternative to operating income or net income as an indicator of performance or as an alternative to cash flows from operating activities as an indicator of liquidity.

NOI, Recurring NOI, Same-Store NOI and Recurring Same-Store NOI – NOI includes income from real estate operations less property operating expenses (before interest expense and depreciation and amortization). In addition to NOI, Parkway discloses recurring NOI, which considers adjustments for non-recurring lease termination fees or other unusual items. The Company's disclosure of same-store NOI and recurring same-store NOI includes those properties that were owned during the entire current and prior year reporting periods and excludes properties classified as discontinued operations.

Contact:
Parkway Properties, Inc.
Ted McHugh
Director of Investor Relations
Bank of America Center
390 N. Orange Ave., Suite 2400
Orlando, FL 32801
(407) 650-0593
www.pky.com


PARKWAY PROPERTIES, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)






September 30,


December 31,


2014



2013



(Unaudited)




Assets






Real estate related investments:






   Office and parking properties

$

2,862,603



$

2,548,036


   Accumulated depreciation

(296,140)



(231,241)



2,566,463



2,316,795








   Condominium units

12,843



19,900


   Mortgage loan receivable

3,438



3,502


   Investment in unconsolidated joint ventures

130,511



151,162



2,713,255



2,491,359








Receivables and other assets:






   Rents and fees receivable, net

2,977



2,547


   Straight line rents receivable

59,148



44,006


   Other receivables

10,384



12,253


   Unamortized lease costs

111,716



86,479


   Unamortized loan costs

10,880



7,624


   Escrows and other deposits

29,788



13,701


   Prepaid assets

40,294



5,255


   Investment in preferred interest

3,500



3,500


   Fair value of interest rate swaps

1,693



2,021


  Deferred tax asset - non-current

1,973




   Other assets

730



1,048


Land available for sale

250



250


Intangible assets, net

146,158



166,756


Assets held for sale



16,260


Management Contracts

7,853



13,764


Cash and cash equivalents

127,857



58,678


     Total assets

$

3,268,456



$

2,925,501








Liabilities






Notes payable to banks

$

350,000



$

303,000


Mortgage notes payable

1,107,628



1,097,493


Accounts payable and other liabilities:






   Corporate payables

5,930



5,486


   Deferred tax liability - non-current



11


   Accrued payroll

3,962



3,081


   Fair value of interest rate swaps

8,721



8,429


   Interest payable

5,244



5,249


   Property payables:






     Accrued expenses and accounts payable

32,438



51,572


     Accrued property taxes

31,694



16,529


     Prepaid rents

14,662



16,923


     Deferred revenue

93



654


     Security deposits

6,813



4,991


     Unamortized below market leases

67,970



75,996


Liabilities related to assets held for sale



566


     Total liabilities

1,635,155



1,589,980








Equity






Parkway Properties, Inc. stockholders' equity:






Common stock, $.001 par value, 215,500,000 shares authorized






     and 109,577,165 and 87,222,221 shares issued and






     outstanding in 2014 and 2013, respectively

110



87


Limited voting stock, $.001 par value, 4,500,000 shares






     authorized and 4,213,104 shares issued and outstanding

4



4


Additional paid-in capital

1,815,064



1,428,026


Accumulated other comprehensive loss

(3,304)



(2,179)


Accumulated deficit

(465,173)



(409,338)


   Total Parkway Properties, Inc. stockholders' equity

1,346,701



1,016,600


Noncontrolling interests

286,600



318,921


   Total equity

1,633,301



1,335,521


     Total liabilities and equity

$

3,268,456



$

2,925,501


PARKWAY PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)



Three Months Ended


Nine Months Ended


September 30,


September 30,


2014



2013



2014



2013



(Unaudited)


(Unaudited)

Revenues












Income from office and parking properties

$

105,507



$

68,855



$

303,012



$

200,811


Management company income

5,143



4,470



16,572



13,302


Sale of condominium units

5,097





10,736




Total revenues

115,747



73,325



330,320



214,113














Expenses and other












Property operating expense

41,964



28,130



119,604



80,241


Management company expenses

3,351



5,009



15,364



13,990


Cost of sales - condominium units

4,375





8,712




Depreciation and amortization

46,481



29,828



131,742



87,604


General and administrative

8,975



9,366



26,139



18,271


Acquisition costs

1,129



1,133



2,263



2,779


Total expenses and other

106,275



73,466



303,824



202,885














Operating income (loss)

9,472



(141)



26,496



11,228














Other income and expenses












Interest and other income

121



434



890



619


Equity in earnings (loss) of unconsolidated joint ventures

191



393



(783)



472


Gain on sale of in-substance real estate





6,289




Gain on sale of real estate

6,664





6,664




Interest expense

(16,543)



(11,520)



(48,920)



(33,011)














Loss before income taxes

(95)



(10,834)



(9,364)



(20,692)














Income tax benefit (expense)

(164)



839



(762)



1,730














Loss from continuing operations

(259)



(9,995)



(10,126)



(18,962)


Discontinued operations:












Loss from discontinued operations

(289)



(4,863)



(381)



(7,532)


Gain on sale of real estate from discontinued operations



11,545



10,463



12,087


Total discontinued operations

(289)



6,682



10,082



4,555














Net loss

(548)



(3,313)



(44)



(14,407)


Net loss attributable to noncontrolling interests - unit holders

51



1



58



3


Net loss attributable to noncontrolling interests - real estate partnerships

12



1,006



501



3,310














Net income (loss) for Parkway Properties, Inc.

(485)



(2,306)



515



(11,094)


Dividends on preferred stock







(3,433)


Dividends on preferred stock redemption







(6,604)


Net income (loss) attributable to common stockholders

$

(485)



$

(2,306)



$

515



$

(21,131)














Net income (loss) per common share attributable to Parkway Properties, Inc.












Basic:












Loss from continuing operations attributable to Parkway Properties, Inc.

$



$

(0.13)



$

(0.09)



$

(0.39)


Discontinued operations



0.10



0.10



0.06


Basic net income (loss) attributable to Parkway Properties, Inc.

$



$

(0.03)



$

0.01



$

(0.33)


Diluted:












Loss from continuing operations attributable to Parkway Properties, Inc.

$



$

(0.13)



$

(0.09)



$

(0.39)


Discontinued operations



0.10



0.09



0.06


Diluted net loss attributable to Parkway Properties, Inc.

$



$

(0.03)



$



$

(0.33)














Weighted average shares outstanding












Basic

100,016



68,564



98,825



64,689


Diluted

100,016



68,564



104,217



64,689














Amounts attributable to Parkway Properties, Inc. common stockholders












Loss from continuing operations attributable to Parkway Properties, Inc.

$

(307)



$

(8,722)



$

(9,161)



$

(25,154)


Discontinued operations

(178)



6,416



9,676



4,023


Net income (loss) attributable to common stockholders

$

(485)



$

(2,306)



$

515



$

(21,131)


PARKWAY PROPERTIES, INC.

RECONCILIATION OF FUNDS FROM OPERATIONS AND FUNDS AVAILABLE

FOR DISTRIBUTION TO NET INCOME (LOSS) AT PARKWAY'S SHARE

(In thousands, except per share data)



Three Months Ended


Nine Months Ended


September 30,


September 30,


2014


2013


2014


2013


(Unaudited)


(Unaudited)













Net income (loss) for Parkway Properties, Inc.

$

(485)



$

(2,306)



$

515



$

(11,094)














Adjustments to net income (loss) for Parkway Properties, Inc.:












Preferred dividends







(3,433)


Dividends on preferred stock redemption







(6,604)


Depreciation and amortization

46,431



24,828



131,396



71,841


Noncontrolling interest - unit holders

(51)



(1)



(58)



(3)


Impairment loss on depreciable real estate



5,600





10,200


Gain on sale of real estate

(6,664)





(12,953)




Gain on sale of real estate - discontinued operations



(11,545)



(10,463)



(12,087)


Funds from Operations

$

39,231



$

16,576



$

108,437



$

48,820














Adjustments to derive recurring FFO:












Non-recurring lease termination fee income

(591)



(856)



(904)



(1,051)


Loss on early extinguishment of debt





339



572


Acquisition costs

1,129



1,130



2,263



2,775


Non-cash adjustment for interest rate swap

(84)





37



(630)


Dividends on preferred stock redemption







6,604


Realignment expenses

1,091



3,635



5,135



4,095


Recurring FFO

$

40,776



$

20,485



$

115,307



$

61,185














Funds available for distribution












Funds from operations

$

39,231



$

16,576



$

108,437



$

48,820


Add (Deduct):












Straight-line rents

(7,376)



(2,616)



(16,618)



(7,265)


Amortization of above (below) market leases

(3,881)



77



(9,877)



246


Amortization of share-based compensation

2,103



2,001



6,838



3,322


Acquisition costs

1,129



1,130



2,263



2,775


Amortization of loan costs

613



646



2,031



1,647


Non-cash adjustment for interest rate swap

(84)





37



(630)


Dividends on preferred stock redemption







6,604


Loss on early extinguishment of debt





339



572


Amortization of mortgage interest premium (1)

(2,559)





(7,252)




Recurring capital expenditures: (2)












Building improvements

(2,357)



(719)



(6,597)



(2,930)


Tenant improvements - new leases

(9,287)



(550)



(10,675)



(1,345)


Tenant improvements - renewal leases

(1,202)



(992)



(3,242)



(3,067)


Leasing costs - new leases

(966)



(493)



(2,682)



(753)


Leasing costs - renewal leases

(3,349)



(1,640)



(5,735)



(3,103)


Total recurring capital expenditures

(17,161)



(4,394)



(28,931)



(11,198)


Funds available for distribution

$

12,015



$

13,420



$

57,267



$

44,893














Diluted per common share/unit information (**)












FFO per share

$

0.37



$

0.24



$

1.04



$

0.75


Recurring FFO per share

$

0.39



$

0.30



$

1.11



$

0.95


FAD per share

$

0.11



$

0.20



$

0.55



$

0.69


Dividends paid

$

0.1875



$

0.15



$

0.5625



$

0.45


Dividend payout ratio for FFO

50.4

%


60.0

%


54.1

%


59.7

%

Dividend payout ratio for recurring FFO

48.5

%


50.0

%


50.8

%


47.6

%

Dividend payout ratio for FAD

164.7

%


75.0

%


102.3

%


64.9

%













Other supplemental information












Recurring capital expenditures

$

17,161



$

4,394



$

28,931



$

11,198


Upgrades on acquisitions

13,911



7,325



32,352



15,169


Total real estate improvements and leasing costs (2)

$

31,072



$

11,719



$

61,283



$

26,367














**Information for diluted computations:












Basic common shares/units outstanding

105,216



68,565



104,025



64,691


Dilutive effect of other share equivalents

309



75



192



43


Diluted weighted average shares/units outstanding

105,525



68,640



104,217



64,734














(1) Amortization of mortgage interest premium was immaterial for the three months ended March 31, 2014. However, it is included in the nine months ended September 30, 2014.

(2) Development costs related to Hayden Ferry III are not included in these amounts. See Schedule of Development Activity.


PARKWAY PROPERTIES, INC.

EBITDA, COVERAGE RATIOS AND CAPITALIZATION INFORMATION

(In thousands, except per share, percentage and multiple data)




9/30/2014


6/30/2014


3/31/2014


12/31/2013


9/30/2013

















Net income (loss) for Parkway Properties, Inc.


$

(485)



$

(9,845)



$

10,845



$

(8,557)



$

(2,306)


















Adjustments at Parkway's share to net income (loss) for
Parkway Properties, Inc.:
















Interest expense


16,407



16,531



14,738



9,399



8,143


Amortization of financing costs


613



1,108



574



547



646


Non-cash adjustment for interest rate swap


(84)



121








Loss on early extinguishment of debt




339





645




Acquisition costs


1,129



489



645



10,347



1,130


Depreciation and amortization


46,431



44,595



40,370



26,047



24,828


Amortization of share-based compensation


2,103



2,247



2,489



2,408



2,001


Gain on sale of real estate and other assets


(6,664)





(16,752)



(6,122)



(11,545)


Non-cash losses










5,600


Tax expense (benefit)


164



257



341



326



(839)


EBITDA


$

59,614



$

55,842



$

53,250



$

35,040



$

27,658


















Interest coverage ratio


3.6



3.4



3.6



3.7



3.4


















Fixed charge coverage ratio


3.2



2.9



3.1



3.2



2.8


















Capitalization information
















Mortgage notes payable at Parkway's share


$

1,157,129



$

1,159,252



$

1,141,546



$

1,102,295



$

492,336


Notes payable to banks


350,000



377,000



245,000



303,000



391,000


Parkway's share of total debt


1,507,129



1,536,252



1,386,546



1,405,295



883,336


Less:  Parkway's share of cash


(104,661)



(57,444)



(128,711)



(39,354)



(24,585)


Parkway's share of net debt


1,402,468



1,478,808



1,257,835



1,365,941



858,751


















Shares of common stock and operating units outstanding


114,777



104,469



104,275



92,336



68,628


Stock price per share at period end


$

18.78



$

20.65



$

18.25



$

19.29



$

17.77


Market value of common equity


$

2,155,512



$

2,157,285



$

1,903,019



$

1,781,161



$

1,219,520


Total market capitalization (including net debt)


$

3,557,980



$

3,636,093



$

3,160,854



$

3,147,102



$

2,078,271


Net debt as a percentage of market capitalization


39.4

%


40.7

%


39.8

%


43.4

%


41.3

%

















EBITDA - annualized


$

238,456



$

223,368



$

212,999



$

140,160



$

110,632


Adjustment to annualized investment activities (1)


1,015



787



1,813



62,834



4,105


EBITDA - adjusted annualized


$

239,471



$

224,155



$

214,812



$

202,994



$

114,737


Net debt to EBITDA multiple


5.9



6.6



5.9



6.7



7.5


































EBITDA


$

59,614



$

55,842



$

53,250



$

35,040



$

27,658


Realignment expenses


1,091



1,870



2,174



850



3,635


Recurring EBITDA (2)


60,705



57,712



55,424



35,890



31,293


Recurring EBITDA - annualized


242,820



230,848



221,695



143,560



125,172


Adjustment to annualized investment activities (1)


1,015



787



1,813



62,834



4,105


Recurring EBITDA - adjusted annualized


$

243,835



$

231,635



$

223,508



$

206,394



$

129,277


Net debt to recurring EBITDA multiple


5.8



6.4



5.6



6.6



6.6


















(1) Adjustment to annualized EBITDA represents the implied annualized impact of any acquisition or disposition activity for the period.





(2) Recurring EBITDA is adjusted to reflect the impact of realignment expenses.











PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME

THREE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

(In thousands, except number of properties data)












Net Operating Income


Average Occupancy


Square Feet


Number of

Properties


Percentage

of Portfolio (1)


2014



2013



2014



2013























Same-store properties:





















Wholly owned

9,085



29



47.7

%


$

30,333



$

29,305



88.2

%


86.5

%

Fund II

2,476



7



18.3

%


11,624



10,916



94.6

%


94.9

%

Total same-store properties

11,561



36



66.0

%


$

41,957



$

40,221



89.6

%


88.3

%

Net operating income from all





















office and parking properties

18,546



52



100.0

%


$

63,543



$

40,725





























(1) Percentage of portfolio based on net operating income for the three months ended September 30, 2014.




























The following table is a reconciliation of net income (loss) to Same-Store net operating income (SSNOI) and Recurring SSNOI:
































Three Months Ended


Nine Months Ended











September 30,


September 30,











2014



2013



2014



2013























Net income (loss) for Parkway Properties, Inc.








$

(485)



$

(2,306)



$

515



$

(11,094)


Add (deduct):





















Interest expense










16,543



11,520



48,920



33,011


Depreciation and amortization










46,481



29,828



131,742



87,604


Management company expenses










3,351



5,009



15,364



13,990


Income tax expense (benefit)










164



(839)



762



(1,730)


General and administrative expenses










8,975



9,366



26,139



18,271


Acquisition costs










1,129



1,133



2,263



2,779


Equity in loss (earnings) of unconsolidated joint ventures





(191)



(393)



783



(472)


Sale of condominium units





(5,097)





(10,736)




Cost of sales - condominium units





4,375





8,712




Net loss attributable to noncontrolling interests





(63)



(1,007)



(559)



(3,313)


Loss from discontinued operations










289



4,863



381



7,532


Gain on sale of real estate










(6,664)





(6,664)




Gain on sale of in-substance real estate












(6,289)




Gain on sale of real estate from discontinued operations







(11,545)



(10,463)



(12,087)


Management company income










(5,143)



(4,470)



(16,572)



(13,302)


Interest and other income










(121)



(434)



(890)



(619)


Net operating income from consolidated office and parking properties





63,543



40,725



183,408



120,570


Less:  Net operating income from non same-store properties





(21,586)



(504)



(61,951)



(3,463)


Same-store net operating income (SSNOI)








41,957



40,221



121,457



117,107


Less: non-recurring lease termination fee income








(260)



(857)



(348)



(1,178)


Recurring SSNOI










$

41,697



$

39,364



$

121,109



$

115,929























Parkway's share of SSNOI










$

34,305



$

33,090



$

97,147



$

93,919























Parkway's share of recurring SSNOI








$

34,047



$

32,235



$

96,805



$

92,849



PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

THREE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

(In thousands)



Consolidated


Parkway's Share


2014


2013


Dollar

Change

Percentage

Change


2014


2013


Dollar
Change

Percentage
Change

Same-store assets GAAP NOI:


















Revenues


















Wholly-owned properties

$

51,349


$

50,562


$

787


1.6

%


$

51,349


$

50,562


$

787


1.6

%

Fund II

18,404


17,534


870


5.0

%


4,917


4,663


254


5.4

%

Unconsolidated joint ventures




%


840


871


(31)


(3.6)

%

Total same-store GAAP revenue

69,753


68,096


1,657


2.4

%


57,106


56,096


1,010


1.8

%

Expenses


















Wholly-owned properties

21,016


21,257


(241)


(1.1)

%


21,016


21,257


(241)


(1.1)

%

Fund II

6,780


6,618


162


2.4

%


1,785


1,749


36


2.1

%

Unconsolidated joint ventures




%





%

Total same-store GAAP expenses

27,796


27,875


(79)


(0.3)

%


22,801


23,006


(205)


(0.9)

%

NOI - GAAP

$

41,957


$

40,221


$

1,736


4.3

%


$

34,305


$

33,090


$

1,215


3.7

%

Net margin - GAAP

60.2

%

59.1

%

1.1

%




60.1

%

59.0

%

1.1

%





















Acquisitions


















Revenues


















Wholly-owned properties

$

35,115


$

8


$

35,107





$

35,115


$

8


$

35,107




Fund II












Unconsolidated joint ventures







11,309



11,309




Total acquisitions GAAP revenue

35,115


8


35,107





46,424


8


46,416




Expenses


















Wholly-owned properties

14,110


8


14,102





14,110


8


14,102




Fund II

79


2


77





31


1


30




Unconsolidated joint ventures







4,730



4,730




Total acquisitions GAAP expenses

14,189


10


14,179





18,871


9


18,862




NOI

$

20,926


$

(2)


$

20,928





$

27,553


$

(1)


$

27,554




Net margin

59.6

%

(25.0)

%

84.6

%




59.4

%

(12.5)

%

71.9

%





















Office assets sold


















Revenues


















Wholly-owned properties

$

584


$

751


$

(167)





$

584


$

751


$

(167)




Fund II

55



55





17



17




Unconsolidated joint ventures












Total sold properties GAAP revenue

639


751


(112)





601


751


(150)




Expenses


















Wholly-owned properties

(37)


245


(282)





(37)


245


(282)




Fund II

16



16





4



4




Unconsolidated joint ventures












Total sold properties GAAP expenses

(21)


245


(266)





(33)


245


(278)




NOI

$

660


$

506


$

154





$

634


$

506


$

128






















Total portfolio


















Revenues


















Wholly-owned properties

$

87,048


$

51,321


$

35,727





$

87,048


$

51,321


$

35,727




Fund II

18,459


17,534


925





4,934


4,663


271




Unconsolidated joint ventures







12,149


871


11,278




Total revenues

$

105,507


$

68,855


$

36,652





$

104,131


$

56,855


$

47,276






















Expenses


















Wholly-owned properties

35,089


21,510


13,579





35,089


21,510


13,579




Fund II

6,875


6,620


255





1,820


1,750


70




Unconsolidated joint ventures







4,730



4,730




Total expenses

$

41,964


$

28,130


$

13,834





$

41,639


$

23,260


$

18,379






















NOI

$

63,543


$

40,725


$

22,818





$

62,492


$

33,595


$

28,897




Net margin

60.2

%

59.1

%






60.0

%

59.1

%
























PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

THREE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

(In thousands)



Consolidated


Parkway's Share


2014


2013


Dollar

Change

Percentage

Change


2014


2013


Dollar
Change

Percentage

Change



















Same-store assets recurring GAAP NOI:


















Total same-store GAAP revenue

$

69,753


$

68,096


$

1,657


2.4

%


$

57,106


$

56,096


$

1,010


1.8

%

Non-recurring lease termination fee income

(260)


(857)


597


(69.7)

%


(258)


(855)


597


(69.8)

%

Recurring same-store revenue

69,493


67,239


2,254


3.4

%


56,848


55,241


1,607


2.9

%

Total same-store expenses

27,796


27,875


(79)


(0.3)%

%


22,801


23,006


(205)


(0.9)

%

Recurring NOI - GAAP

$

41,697


$

39,364


$

2,333


5.9

%


$

34,047


$

32,235


$

1,812


5.6

%

Recurring net margin - GAAP

60.0

%

58.5

%

1.5

%




59.9

%

58.4

%

1.5

%





















Same-store assets cash NOI:


















Total same-store GAAP revenue

$

69,753


$

68,096


$

1,657


2.4

%


$

57,106


$

56,096


$

1,010


1.8

%

Amortization of above (below) market leases

294


685


(391)


(57.1)

%


87


371


(284)


(76.5)

%

Straight-line rents

(4,599)


(3,497)


(1,102)


31.5

%


(4,386)


(2,390)


(1,996)


83.5

%

Total same-store cash revenue

65,448


65,284


164


0.3

%


52,807


54,077


(1,270)


(2.3)

%

Total same-store expenses

27,796


27,875


(79)


(0.3)

%


22,801


23,006


(205)


(0.9)

%

NOI - cash

$

37,652


$

37,409


$

243


0.6

%


$

30,006


$

31,071


$

(1,065)


(3.4)

%

Net margin - cash

57.5

%

57.3

%

0.2

%




56.8

%

57.5

%

(0.7)

%





















Same-store assets recurring cash NOI:


















Total same-store cash revenue

$

65,448


$

65,284


$

164


0.3

%


$

52,807


$

54,077


$

(1,270)


(2.3)

%

Non-recurring lease termination fee income

(260)


(857)


597


(69.7)

%


(258)


(855)


597


(69.8)

%

Recurring same-store cash revenue

65,188


64,427


761


1.2

%


52,549


53,222


(673)


(1.3)

%

Total same-store expenses

27,796


27,875


(79)


(0.3)

%


22,801


23,006


(205)


(0.9)

%

Recurring NOI - cash

$

37,392


$

36,552


$

840


2.3

%


$

29,748


$

30,216


$

(468)


(1.5)

%

Recurring net margin - cash

57.4

%

56.7

%

0.7

%




56.6

%

56.8

%

(0.2)

%




PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

(In thousands)






Consolidated


Parkway's Share


2014


2013


Dollar

Change

Percentage

Change


2014


2013


Dollar
Change

Percentage
Change

Same-store assets GAAP NOI:


















Revenues


















Wholly-owned properties

$

145,772


$

143,028


$

2,744


1.9

%


$

145,772


$

143,028


$

2,744


1.9

%

Fund II

54,328


52,881


1,447


2.7

%


14,477


14,032


445


3.2

%

Unconsolidated joint ventures




%


840


872


(32)


(3.7)

%

Total same-store GAAP revenue

200,100


195,909


4,191


2.1

%


161,089


157,932


3,157


2.0

%

Expenses


















Wholly-owned properties

58,731


58,827


(96)


(0.2)

%


58,731


58,827


(96)


(0.2)

%

Fund II

19,912


19,975


(63)


(0.3)

 

%


5,211


5,186


25


0.5

%

Unconsolidated joint ventures




%





%

Total same-store GAAP expenses

78,643


78,802


(159)


(0.2)

%


63,942


64,013


(71)


(0.1)

%

NOI - GAAP

$

121,457


$

117,107


$

4,350


3.7

%


$

97,147


$

93,919


$

3,228


3.4

%

Net margin - GAAP

60.7

%

59.8

%

0.9

%




60.3

%

59.5

%

0.8

%





















Acquisitions


















Revenues


















Wholly-owned properties

$

101,018


$

2,674


$

98,344





$

101,018


$

2,674


$

98,344




Fund II












Unconsolidated joint ventures







33,526


228


33,298




Total acquisitions GAAP revenue

101,018


2,674


98,344





134,544


2,902


131,642




Expenses


















Wholly-owned properties

40,081


783


39,298





40,081


783


39,298




Fund II

297


2


295





109


1


108




Unconsolidated joint ventures







12,925



12,925




Total acquisitions GAAP expenses

40,378


785


39,593





53,115


784


52,331




NOI

$

60,640


$

1,889


$

58,751





$

81,429


$

2,118


$

79,311




Net margin

60.0

%

70.6

%

(10.6)

%




60.5

%

73.0

%

(12.5)

%





















Office assets sold


















Revenues


















Wholly-owned properties

$

1,894


$

2,228


$

(334)





$

1,894


$

2,228


$

(334)




Fund II








(1)


1




Unconsolidated joint ventures












Total sold properties GAAP revenue

1,894


2,228


(334)





1,894


2,227


(333)




Expenses


















Wholly-owned properties

684


659


25





684


659


25




Fund II

(101)


(5)


(96)





(25)


(2)


(23)




Unconsolidated joint ventures












Total sold properties GAAP expenses

583


654


(71)





659


657


2




NOI

$

1,311


$

1,574


$

(263)





$

1,235


$

1,570


$

(335)






















Total portfolio


















Revenues


















Wholly-owned properties

$

248,684


$

147,930


$

100,754





$

248,684


$

147,930


$

100,754




Fund II

54,328


52,881


1,447





14,477


14,031


446




Unconsolidated joint ventures







34,366


1,100


33,266




Total revenues

$

303,012


$

200,811


$

102,201





$

297,527


$

163,061


$

134,466






















Expenses


















Wholly-owned properties

99,496


60,269


39,227





99,496


60,269


39,227




Fund II

20,108


19,972


136





5,295


5,185


110




Unconsolidated joint ventures







12,925



12,925




Total expenses

$

119,604


$

80,241


$

39,363





$

117,716


$

65,454


$

52,262






















NOI

$

183,408


$

120,570


$

62,838





$

179,811


$

97,607


$

82,204




Net margin

60.5

%

60.0

%






60.4

%

59.9

%























PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

(In thousands)



Consolidated


Parkway's Share


2014


2013


Dollar

Change

Percentage

Change


2014


2013


Dollar
Change

Percentage
Change



















Same-store assets recurring GAAP NOI:


















Total same-store GAAP revenue

$

200,100


$

195,909


$

4,191


2.1

%


$

161,089


$

157,932


$

3,157


2.0

%

Non-recurring lease termination fee income

(348)


(1,178)


830


(70.5)

%


(342)


(1,070)


728


(68.0)

%

Recurring same-store revenue

199,752


194,731


5,021


2.6

%


160,747


156,862


3,885


2.5

%

Total same-store expenses

78,643


78,802


(159)


(0.2)

%


63,942


64,013


(71)


(0.1)

%

Recurring NOI - GAAP

$

121,109


$

115,929


$

5,180


4.5

%


$

96,805


$

92,849


$

3,956


4.3

%

Recurring net margin - GAAP

60.6

%

59.5

%

1.1

%




60.2

%

59.2

%

1.0

%





















Same-store assets cash NOI:


















Total same-store GAAP revenue

$

200,100


$

195,909


$

4,191


2.1

%


$

161,089


$

157,932


$

3,157


2.0

%

Amortization of above (below) market leases

1,081


2,275


(1,194)


(52.5)

%


342


1,274


(932)


(73.2)

%

Straight-line rents

(10,435)


(10,819)


384


(3.5)

%


(8,831)


(7,656)


(1,175)


15.3

%

Total same-store cash revenue

190,746


187,365


3,381


1.8

%


152,600


151,550


1,050


0.7

%

Total same-store expenses

78,643


78,802


(159)


(0.2)

%


63,942


64,013


(71)


(0.1)

%

NOI - cash

$

112,103


$

108,563


$

3,540


3.3

%


$

88,658


$

87,537


$

1,121


1.3

%

Net margin - cash

58.8

%

57.9

%

0.9

%




58.1

%

57.8

%

0.3

%





















Same-store assets recurring cash NOI:


















Total same-store cash revenue

$

190,746


$

187,365


$

3,381


1.8

%


$

152,600


$

151,550


$

1,050


0.7

%

Non-recurring lease termination fee income

(348)


(1,178)


830


(70.5)

%


(342)


(1,070)


728


(68.0)

%

Recurring same-store cash revenue

190,398


186,187


4,211


2.3

%


152,258


150,480


1,778


1.2

%

Total same-store expenses

78,643


78,802


(159)


(0.2)

%


63,942


64,013


(71)


(0.1)

%

Recurring NOI - cash

$

111,755


$

107,385


$

4,370


4.1

%


$

88,316


$

86,467


$

1,849


2.1

%

Recurring net margin - cash

58.7

%

57.7

%

1.0

%




58.0

%

57.5

%

0.5

%