Attached files

file filename
8-K - CURRENT REPORT - PARKWAY PROPERTIES INCv400794_8k.htm

Parkway Reports Full-Year And Fourth Quarter 2014 Results

ORLANDO, Fla., Feb. 9, 2015 /PRNewswire/ -- Parkway Properties, Inc. (NYSE: PKY) today announced results for its full year and fourth quarter ended December 31, 2014.

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

Highlights

  • Leased a total of 3.3 million square feet in 2014 at $30.91 per square foot, representing the strongest year in leasing velocity in Parkway's history  
  • Executed 304,000 square feet of new leases during the fourth quarter 2014 at $35.98 per square foot
  • Fourth quarter 2014 FFO of $0.31 per diluted share and Recurring FFO of $0.36 per diluted share
  • Full-Year 2014 FFO of $1.34 per diluted share and Recurring FFO of $1.47 per diluted share
  • Sold 525 North Tryon in Charlotte for $60 million and acquired One Buckhead Plaza in Atlanta for $157 million
  • Received investment grade credit ratings of Baa3 and BBB- from Moody's Investors Service and Standard and Poor's Ratings Services, respectively

"With over 900,000 square feet of leasing completed, the fourth quarter capped off the strongest year of leasing activity in Parkway's history," stated James R. Heistand, President and Chief Executive Officer of Parkway. "Our full-year 2014 leasing velocity was highlighted by 1.1 million square feet of leasing in our Houston portfolio, which we believe creates a roadmap to long-term value creation, while significantly lowering our exposure to near-term expirations. Further, we have continued to execute a proactive capital recycling strategy, underscored by seven asset sales, totaling $733 million, during 2014. Lastly, our recent investment grade credit ratings should enable us to lower our long-term cost of capital and increase financial flexibility."

For the fourth quarter 2014, funds from operations ("FFO") was $35.6 million, or $0.31 per diluted share for Parkway Properties LP's real estate portfolio, in which Parkway owns an interest (the "Parkway Portfolio"). Reported FFO during the fourth quarter 2014 includes the negative impact of one-time items totaling $6.5 million, or $0.05 per share, including a $2.9 million management contract intangible impairment charge, net of tax, a $2.1 million loss on extinguishment of debt in anticipation of the sale of Raymond James Tower, $1.2 million in acquisition costs, $881,000 in severance and realignment expenses primarily associated with the termination of Henry F. Pratt, III's employment, partially offset by other non-recurring items. Recurring FFO for the fourth quarter was $42.1 million, or $0.36 per diluted share for the Parkway Portfolio, and funds available for distribution ("FAD") was $14.4 million, or $0.12 per diluted share for the Parkway Portfolio.

For the year ended December 31, 2014, FFO was $143.9 million, or $1.34 per diluted share for the Parkway Portfolio. Reported FFO for full-year 2014 includes the negative impact of one-time items totaling $13.3 million, or $0.13 per share, which in addition to the above mentioned fourth-quarter non-recurring items, includes $5.1 million in transition costs primarily related to the fourth-quarter 2013 merger with Thomas Properties Group, Inc. and $2.3 million in acquisition costs, partially offset by other non-recurring items. Recurring FFO for the year ended December 31, 2014 was $157.2 million, or $1.47 per diluted share for the Parkway Portfolio, and FAD was $71.6 million, or $0.67 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 December 31, 2014 and full-year 2014, as well as a comparison to the prior-year periods, are as follows:

(Amounts in thousands, except  per share data)





Three Months Ended December 31


Year Ended December 31


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

$

42,428

$

0.38


$

(8,557)

$

(0.12)


$

42,943

$

0.42


$

(29,687)

$

(0.45)

Funds From Operations

$

35,594

$

0.31


$

11,081

$

0.15


$

143,916

$

1.34


$

59,901

$

0.90

Realignment Costs

$

881

$

0.00


$

850

$

0.01


$

6,016

$

0.06


$

4,945

$

0.07

Acquisition Costs

$

1,200

$

0.01


$

10,347

$

0.14


$

3,463

$

0.03


$

13,122

$

0.20

Impairment Loss on Contracts, Net of Tax

$

2,905

$

0.02


$

-

$

-


$

2,905


0.03


$

-

$

-

Loss on Early Extinguishment of Debt

$

2,066

$

0.02


$

645

$

0.01


$

2,405


0.02


$

1,216

$

0.02

Preferred Stock Redemption

$

-

$

-


$

-

$

-


$

-

$

-


$

6,604

$

0.10

Other Non-Recurring Items

$

(595)

$

0.00


$

(162)

$

0.00


$

(1,462)

$

(0.01)


$

(1,841)

$

(0.03)

Recurring Funds From Operations

$

42,051

$

0.36


$

22,761

$

0.31


$

157,243

$

1.47


$

83,947

$

1.26

Funds Available for Distribution

$

14,440

$

0.12


$

12,525

$

0.17


$

71,591

$

0.67


$

57,417

$

0.86

Wtd. Avg. Diluted Shares/Units

116,521



72,332



107,319



66,657




























The quarter-over-quarter and year-over-year decline in FAD per diluted share is attributable to an elevated level of lease-related gross capital expenditures associated with Parkway's substantial gross leasing activity in 2014. The increase in leasing costs was primarily driven by multiple long-term strategic lease deals within Parkway's Houston, Charlotte and Atlanta markets.

Operational Results

Excluding the impact of fourth-quarter acquisition and disposition activity, fourth quarter occupancy was 89.2% and the portfolio was 91.0% leased, which represents an increase of 10 basis points in occupancy and no change in leased percentage compared to the end of the prior quarter.

Including the impact of fourth-quarter acquisition and disposition activity, occupancy at the end of the fourth quarter 2014 was 88.6%, compared to 89.1% 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 fourth quarter 2014 was 90.0%, compared to 91.0% at the end of the prior quarter.

Parkway's share of recurring same-store net operating income ("NOI") for the Parkway Portfolio was $32.1 million on a GAAP basis during the fourth quarter 2014, which was an increase of $299,000, or 0.9%, compared to the same period of the prior year. On a cash basis, the Company's share of recurring same-store NOI for the Parkway Portfolio increased 2.7% to $29.8 million compared to the same period of the prior year.

For the year ended December 31, 2014, Parkway's share of recurring same-store NOI for the Parkway Portfolio was $122.6 million on a GAAP basis, which was an increase of $4.3 million, or 3.6%, compared to the same period of the prior year. On a cash basis, the Company's share of recurring same-store NOI for the Parkway Portfolio increased 2.6% to $113.0 million compared to the same period of the prior year.

The Company's portfolio GAAP NOI margin was 57.1% at Parkway's share during the fourth quarter 2014, compared to 60.5% during the same period of the prior year. For the full year 2014, the Company's portfolio GAAP NOI margin at Parkway's share was 59.6%, compared to 60.0% during the same period of the prior year.

Leasing Activity

During the fourth quarter 2014, Parkway signed a total of 936,000 square feet of leases at an average rent per square foot of $32.20 and at an average cost of $5.11 per square foot per year. For full-year 2014, the Company signed a total of 3.3 million square feet of leases, at an average rent per square foot of $30.91 and an average cost of $5.36 per square foot per year.

New & Expansion Leasing – During the fourth quarter 2014, Parkway signed 304,000 square feet of new leases at an average rent per square foot of $35.98 and at an average cost of $6.65 per square foot per year. For full-year 2014, the Company signed 968,000 square feet of new leases at an average rent per square foot of $32.42 and at an average cost of $7.13 per square foot per year.

Expansion leases during the quarter totaled 228,000 square feet at an average rent per square foot of $27.51 and at an average cost of $4.61 per square foot per year. Expansion leases for the full-year totaled 420,000 square feet at an average rent per square foot of $29.42 and at an average cost of $5.54 per square foot per year.

Renewal Leasing – Customer retention during the fourth quarter 2014 was 82.6%. The Company signed 404,000 square feet of renewal leases at an average rent per square foot of $32.02, representing a 13.4% rate increase from the expiring rate. The average cost of renewal leases was $4.34 per square foot per year.

Customer retention for the full-year 2014 was 81.7%. The Company signed 1.9 million square feet of renewal leases at an average rent per square foot of $30.46, representing a 12.1% rate increase from the expiring rate. The average cost of renewal leases was $4.53 per square foot per year.

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





For the Three Months Ended



12/31/14


09/30/14


06/30/14


03/31/14


12/31/13

Ending Occupancy


88.6%


89.1%


89.2%


88.5%


88.9%

Customer Retention


82.6%


85.0%


76.9%


80.5%


76.7%

Square Footage of Total Leases Signed (in thousands)


936


978


811


538


572

Average Revenue Per Square Foot of Total Leases Signed


$32.20


$32.27


$30.08


$27.41


$23.32

Average Cost Per Square Foot Per Year of Total Leases Signed


$5.11


$6.98


$4.35


$4.40


$3.53













Acquisition and Disposition Activity

On October 6, 2014, Parkway Properties Office Fund II sold Tempe Town Lake, a parcel of land zoned for a hotel development in Tempe, Arizona, for a gross sale price of $2.0 million. During the fourth quarter of 2014, Fund II recognized a gain of $739,000, of which $221,700 was Parkway's share.

On November 17, 2014, Parkway and The California State Teachers' Retirement System ("CalSTRS") unwound their joint venture that owned five assets located in the central business district of Austin, Texas. As part of the agreement, Parkway acquired CalSTRS' 60% interest in San Jacinto Center and One Congress Plaza, resulting in Parkway's 100% ownership of these two assets, and sold its 40% interest in Frost Bank Tower, 300 West 6th Street and One American Center to CalSTRS. Parkway also received net proceeds of approximately $43.6 million from CalSTRS in connection with the transaction, which were used to partially fund acquisitions. Parkway recognized a gain of $52.8 million during the fourth quarter 2014 in connection with the sale of the Austin assets.

On December 9, 2014, Parkway acquired Corporate Center I, II and III at International Plaza, located in the Westshore submarket of Tampa, Florida, for a gross purchase price of $238.0 million. The acquisition of the Corporate Center assets was funded through a combination of proceeds received from Parkway's September 2014 public offering of common stock and borrowings under the Company's unsecured credit facility. In connection with the closing of the Corporate Center acquisition, Parkway completed the previously announced purchase and subsequent sale of 19 additional office properties located in six states totaling approximately 2.1 million square feet. Parkway sold these 19 office assets, which were not consistent with Parkway's investment strategy, for a gross sale price of $237.0 million.

On December 29, 2014, Parkway sold 525 North Tryon, a 405,000 square foot office property located in Charlotte, North Carolina, for a gross sale price of $60.0 million. During the fourth quarter, Parkway recognized a gain on the sale of 525 North Tryon of $16.1 million in the fourth quarter 2014.

On December 30, 2014, Parkway purchased a leasehold interest in approximately seven acres of developable land and, on December 31, 2014, acquired another approximately 6.5 acres of developable land, each of which is located in Tampa, Florida adjacent to the Company's Corporate Center I, II and III at International Plaza assets. The total purchase price for the two land interests totaled $9.5 million.

Subsequent Events

On January 8, 2015, Parkway acquired One Buckhead Plaza, a 462,000 square foot Class A office building located in the Buckhead submarket of Atlanta, Georgia, for a gross purchase price of $157.0 million. The 20-story office building, which includes 36,000 square feet of ground floor retail, was 88.6% occupied as of January 8, 2015.

On January 15, 2015, Parkway sold Raymond James Tower, a 337,000 square foot office property located in Memphis, Tennessee. Parkway sold the asset for a gross sale price of $19.3 million and recorded an impairment loss of $11.7 million during the fourth quarter of 2014 as a result of the pending sale. The Company also recorded a loss on extinguishment of debt of $2.1 million in the fourth-quarter 2014 upon the repayment of the Raymond James Tower mortgage principal balance of $7.9 million.

On January 20, 2015, the Company received investment grade credit ratings of Baa3 from Moody's Investors Service and a BBB- from Standard and Poor's Ratings Services. Both credit ratings have a stable outlook.

On January 27, 2015, the Company completed a $200.0 million increase in revolving commitments using the accordion option available under its existing amended, restated and consolidated credit agreement. With this increase, the unsecured revolving credit facility now totals $450.0 million. This increase did not result in any changes to any terms or covenants associated with the unsecured credit facility.

On February 4, 2015, Parkway completed the sale of the Honeywell Building, a 157,000 square foot office property located in Houston, Texas, for a gross sale price of $28.0 million. Parkway expects to recognize a gain of approximately $14.3 million during the first quarter of 2015.

Impairment

On December 15, 2014, Parkway concluded that a non-cash charge was required for the impairment of certain management contracts associated with Eola Capital LLC acquired as part of the Company's combination with Eola in 2011. The impairment relates to termination notices received with respect to certain of the Eola management and leasing agreements. As a result, Parkway recorded a pre-tax impairment charge of $4.8 million in the fourth quarter of 2014.

Capital Structure

At December 31, 2014, the Company had $131.5 million outstanding under its revolving credit facility, $350.0 million outstanding under its unsecured term loans and held $116.2 million in cash and cash equivalents, of which $82.4 million of cash and cash equivalents was Parkway's share. Parkway's share of secured debt totaled $1.1 billion at December 31, 2014.

At December 31, 2014, the Company's net debt to EBITDA multiple was 6.1x, using the quarter's annualized EBITDA after adjusting for the impact of investment activity completed during the period, as compared to 5.9x at September 30, 2014, and 6.7x at December 31, 2013. Adjusting for certain nonrecurring realignment costs primarily related to the termination of Henry F. Pratt, III's employment, the Company's net debt to recurring EBITDA multiple was 6.0x. Parkway's stated target leverage range is 5.5x to 6.5x.

Common Dividend

The Company's previously announced fourth quarter cash dividend of $0.1875 per share, which represents an annualized dividend of $0.75 per share, was paid on December 31, 2014 to stockholders of record as of December 17, 2014.

2015 Outlook

The Company is reiterating its previously announced 2015 FFO outlook range of $1.32 to $1.42 per diluted share for the Parkway Portfolio and EPS range of $0.02 to $0.12 per diluted share for the Parkway Portfolio.

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

Outlook for 2015


Range

Fully diluted EPS


     $0.02 - $0.12

Parkway's share of depreciation and amortization

Gain on sale of real estate


     $1.42 - $1.42

    ($0.12- $0.12)

Reported FFO per diluted share


    $1.32 - $1.42

Recurring FFO per diluted share


    $1.32 -  $1.42

The 2015 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 2015 outlook are at Parkway's share and dollars and shares are in thousands.

2015 Core Operating Assumptions



2015

Outlook


Recurring cash NOI



$203,000 - $  209,000


Straight-line rent and amortization of above market rent



$  47,000 - $    49,000


Management fee after-tax net income



$    4,000 - $      5,000


General and administrative expense



$   29,500- $    30,500


Share based compensation expense included in G&A above



$    5,000 - $      5,500


Mortgage and credit facilities interest expense



$  68,000 - $    70,000


Non-cash loan cost amortization included in interest expense above



$    2,000 - $      2,500


Amortization of mortgage interest premium included in interest
expense above



 $   9,500 -$     10,000


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



$ 64,000 - $     68,000


Recurring same-store GAAP NOI


           2.5% - 3.5%


Portfolio ending occupancy


         89.5% - 90.5%


Weighted average annual diluted common shares/units


      116,300 - 116,300 










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 other than those currently under contract, 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 full-year and fourth quarter earnings conference call on Tuesday, February 10, 2015 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 February 24, 2015, by dialing 877-870-5176, or 1-858-384-5517 for international callers, and using the passcode 13599221.

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 51 office properties located in eight states with an aggregate of approximately 17.2 million square feet of leasable space at January 1, 2015. Fee-based real estate services are offered through wholly owned subsidiaries of the Company, which in total manage and/or lease approximately 6.0 million square feet for third-party owners at January 1, 2015.

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," "plan," "potential," "project," "should," "will" 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 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 and NOI, 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 and NOI 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 and NOI 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 and NOI 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.

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)


December 31,


December 31,


2014



2013



(Unaudited)


(Unaudited)

Assets






Real estate related investments:






   Office and parking properties

$

3,333,900



$

2,548,036


   Accumulated depreciation

(309,629)



(231,241)



3,024,271



2,316,795








   Condominium units

9,318



19,900


   Mortgage loan receivable

3,417



3,502


   Investment in unconsolidated joint ventures

55,550



151,162



3,092,556



2,491,359








Receivables and other assets:






   Rents and fees receivable, net

4,032



2,547


   Straight line rents receivable

63,236



44,006


   Other receivables

20,395



12,253


   Unamortized lease costs

129,781



86,479


   Unamortized loan costs

10,185



7,624


   Escrows and other deposits

28,263



13,701


   Prepaid assets

18,426



5,255


   Investment in preferred interest

3,500



3,500


   Fair value of interest rate swaps

1,131



2,021


  Deferred tax asset - non-current

5,040




   Other assets

978



1,048


  Land available for sale

250



250


Intangible assets, net

185,488



166,756


Assets held for sale

24,079



16,260


Management contracts,net

1,133



13,764


Cash and cash equivalents

116,241



58,678


     Total assets

$

3,704,714



$

2,925,501








Liabilities






Notes payable to banks

$

481,500



$

303,000


Mortgage notes payable

1,339,450



1,097,493


Accounts payable and other liabilities:






   Corporate payables

11,854



5,486


   Deferred tax liability - non-current

470



11


   Accrued payroll

3,210



3,081


   Fair value of interest rate swaps

11,077



8,429


   Interest payable

6,158



5,249


   Property payables:






     Accrued expenses and accounts payable

43,359



51,572


     Accrued property taxes

25,652



16,529


     Prepaid rents

16,311



16,923


     Deferred revenue

105



654


     Security deposits

7,964



4,991


     Unamortized below market leases

76,253



75,996


Liabilities related to assets held for sale

2,035



566


     Total liabilities

2,025,398



1,589,980








Equity






Parkway Properties, Inc. stockholders' equity:






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






     and 111,127,386 and 87,222,221 shares issued and






     outstanding in 2014 and 2013, respectively

111



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

1,842,581



1,428,026


Accumulated other comprehensive loss

(6,166)



(2,179)


Accumulated deficit

(443,757)



(409,338)


   Total Parkway Properties, Inc. stockholders' equity

1,392,773



1,016,600


Noncontrolling interests

286,543



318,921


   Total equity

1,679,316



1,335,521


     Total liabilities and equity

$

3,704,714



$

2,925,501


PARKWAY PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)


Three Months Ended


Year Ended


December 31,


December 31,


2014



2013



2014



2013



(Unaudited)


(Unaudited)

Revenues












Income from office and parking properties

$

114,995



$

72,623



$

418,007



$

273,434


Management company income

5,569



4,843



22,140



18,145


Sale of condominium units

5,818





16,554




Total revenues

126,382



77,466



456,701



291,579














Expenses












Property operating expense

48,468



28,625



168,071



108,867


Management company expenses

4,915



5,409



20,280



19,399


Cost of sales - condominium units

4,485



15



13,199



15


Depreciation and amortization

51,213



30,427



182,955



118,031


Impairment loss on real estate

11,700





11,700




Impairment loss on management contracts

4,750





4,750




General and administrative

6,523



7,382



32,660



25,653


Acquisition costs

1,200



10,347



3,463



13,126


Total expenses

133,254



82,205



437,078



285,091














Operating income (loss)

(6,872)



(4,739)



19,623



6,488














Other income and expenses












Interest and other income

561



1,617



1,452



2,236


Equity in earnings (loss) of unconsolidated joint ventures

(185)



(295)



(967)



178


Gain on sale of in-substance real estate





6,289




Gain on sale of real estate

69,714





76,378




Loss on extinguishment of debt

(2,066)





(2,405)




Interest expense

(17,514)



(12,609)



(66,095)



(45,622)














Income (loss) before income taxes

43,638



(16,026)



34,275



(36,720)














Income tax benefit (expense)

624



(327)



(139)



1,405














Income (loss) from continuing operations

44,262



(16,353)



34,136



(35,315)


Discontinued operations:












Loss from discontinued operations

(10)



(1,684)



(391)



(9,215)


Gain on sale of real estate from discontinued operations



20,406



10,463



32,493


Total discontinued operations

(10)



18,722



10,072



23,278














Net income (loss)

44,252



2,369



44,208



(12,037)


Net (income) loss attributable to noncontrolling interests - unit holders

(2,147)



288



(2,089)



291


Net (income) loss attributable to noncontrolling interests - real estate partnerships

323



(11,214)



824



(7,904)














Net income (loss) for Parkway Properties, Inc.

42,428



(8,557)



42,943



(19,650)


Dividends on preferred stock







(3,433)


Dividends on preferred stock redemption







(6,604)


Net income (loss) attributable to common stockholders

$

42,428



$

(8,557)



$

42,943



$

(29,687)














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












Basic:












Income (loss) from continuing operations attributable to Parkway Properties, Inc.

$

0.38



$

(0.20)



$

0.33



$

(0.60)


Discontinued operations



0.08



0.09



0.15


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

$

0.38



$

(0.12)



$

0.42



$

(0.45)


Diluted:












Income (loss) from continuing operations attributable to Parkway Properties, Inc.

$

0.38



$

(0.20)



$

0.33



$

(0.60)


Discontinued operations



0.08



0.09



0.15


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

$

0.38



$

(0.12)



$

0.42



$

(0.45)














Weighted average shares outstanding












Basic

111,076



71,221



101,913



66,336


Diluted

116,521



71,221



107,319



66,336














Amounts attributable to Parkway Properties, Inc. common stockholders












Income (loss) from continuing operations attributable to Parkway Properties, Inc.

$

42,437



$

(14,369)



$

33,223



$

(39,522)


Discontinued operations

(9)



5,812



9,720



9,835


Net income (loss) attributable to common stockholders

$

42,428



$

(8,557)



$

42,943



$

(29,687)


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


Year Ended


December 31,


December 31,


2014


2013


2014


2013


(Unaudited)


(Unaudited)













Net income (loss) for Parkway Properties, Inc.

$

42,428



$

(8,557)



$

42,943



$

(19,650)














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












Preferred dividends







(3,433)


Dividends on preferred stock redemption







(6,604)


Depreciation and amortization

48,516



26,047



179,797



97,888


Noncontrolling interest - unit holders

2,147



(288)



2,089



(291)


Impairment loss on depreciable real estate

11,700





11,700



10,200


Gain on sale of real estate and in-substance real estate

(69,197)





(82,150)




Gain on sale of real estate - discontinued operations



(6,121)



(10,463)



(18,209)


Funds from operations

$

35,594



$

11,081



$

143,916



$

59,901














Adjustments to derive recurring funds from operations:












Non-recurring lease termination fee income

(539)



(162)



(1,443)



(1,211)


Loss on early extinguishment of debt

2,066



645



2,405



1,216


Acquisition costs

1,200



10,347



3,463



13,122


Impairment loss on management contracts, net of tax

2,905





2,905




Non-cash adjustment for interest rate swap

(56)





(19)



(630)


Dividends on preferred stock redemption







6,604


Realignment expenses

881



850



6,016



4,945


Recurring funds from operations

$

42,051



$

22,761



$

157,243



$

83,947














Funds available for distribution












Funds from operations

$

35,594



$

11,081



$

143,916



$

59,901


Add (Deduct):












Straight-line rents

(5,692)



(3,623)



(22,310)



(10,888)


Amortization of above (below) market leases

(4,776)



(443)



(14,653)



(197)


Amortization of share-based compensation

1,400



2,408



8,238



5,730


Acquisition costs

1,200



10,347



3,463



13,122


Amortization of loan costs

681



547



2,712



2,194


Impairment loss on management contracts, net of tax

2,905





2,905




Non-cash adjustment for interest rate swap

(56)





(19)



(630)


Dividends on preferred stock redemption







6,604


Loss on early extinguishment of debt

2,066



645



2,405



1,216


Amortization of mortgage interest premium

(2,794)





(10,046)




Recurring capital expenditures: (1)












Building improvements

(2,913)



(1,395)



(9,510)



(4,325)


Tenant improvements - new leases

(1,227)



(1,366)



(11,902)



(2,711)


Tenant improvements - renewal leases

(2,135)



(1,335)



(5,377)



(4,402)


Leasing costs - new leases

(3,138)



(3,549)



(5,820)



(4,302)


Leasing costs - renewal leases

(6,675)



(792)



(12,411)



(3,895)


Total recurring capital expenditures

(16,088)



(8,437)



(45,020)



(19,635)


Funds available for distribution

$

14,440



$

12,525



$

71,591



$

57,417














Diluted per common share/unit information (**)












FFO per share

$

0.31



$

0.15



$

1.34



$

0.90


Recurring FFO per share

$

0.36



$

0.31



$

1.47



$

1.26


FAD per share

$

0.12



$

0.17



$

0.67



$

0.86


Dividends paid

$

0.1875



$

0.1875



$

0.75



$

0.64


Dividend payout ratio for FFO

60.5

%


130.0

%


56.0

%


70.9

%

Dividend payout ratio for recurring FFO

52.1

%


60.5

%


51.0

%


50.6

%

Dividend payout ratio for FAD

156.3

%


110.3

%


111.9

%


74.0

%













Other supplemental information












Recurring capital expenditures

$

16,088



$

8,437



$

45,020



$

19,635


Upgrades on acquisitions

24,586



6,098



56,938



21,267


Total real estate improvements and leasing costs (1)

$

40,674



$

14,535



$

101,958



$

40,902














**Information for diluted computations:












Basic common shares/units outstanding

116,276



72,175



107,113



66,598


Dilutive effect of other share equivalents

245



157



206



59


Diluted weighted average shares/units outstanding

116,521



72,332



107,319



66,657



(1) Development costs related to Hayden Ferry III are not included in these amounts.


PARKWAY PROPERTIES, INC.

EBITDA, COVERAGE RATIOS AND CAPITALIZATION INFORMATION

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



12/31/2014


9/30/2014


6/30/2014


3/31/2014


12/31/2013

















Net income (loss) for Parkway Properties, Inc.


$

42,428



$

(485)



$

(9,845)



$

10,845



$

(8,557)


















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
















Interest expense


15,910



16,407



16,531



14,738



9,399


Amortization of financing costs


681



613



1,108



574



547


Non-cash adjustment for interest rate swap


(56)



(84)



121






Loss on early extinguishment of debt


2,066





339





645


Noncontrolling interest - unit holders


2,147










Acquisition costs


1,200



1,129



489



645



10,347


Depreciation and amortization


48,516



46,431



44,595



40,370



26,047


Amortization of share-based compensation


1,400



2,103



2,247



2,489



2,408


Gain on sale of real estate and other assets


(69,197)



(6,664)





(16,752)



(6,122)


Impairment loss on real estate


11,700










Impairment loss on management contracts, net of tax


2,905










Tax expense


1,221



164



257



341



326


EBITDA


$

60,921



$

59,614



$

55,842



$

53,250



$

35,040


















Interest coverage ratio


3.8



3.6



3.4



3.6



3.7


















Fixed charge coverage ratio


3.2



3.2



2.9



3.1



3.2


















Capitalization information
















Mortgage notes payable at Parkway's share


$

1,124,860



$

1,157,129



$

1,159,252



$

1,141,546



$

1,102,295


Notes payable to banks


481,500



350,000



377,000



245,000



303,000


Parkway's share of total debt


1,606,360



1,507,129



1,536,252



1,386,546



1,405,295


Less:  Parkway's share of cash


(82,353)



(104,661)



(57,444)



(128,711)



(39,354)


Parkway's share of net debt


1,524,007



1,402,468



1,478,808



1,257,835



1,365,941


















Shares of common stock and operating units outstanding


116,327



114,777



104,469



104,275



92,336


Stock price per share at period end


$

18.39



$

18.78



$

20.65



$

18.25



$

19.29


Market value of common equity


$

2,139,254



$

2,155,512



$

2,157,285



$

1,903,019



$

1,781,161


Total market capitalization (including net debt)


$

3,663,261



$

3,557,980



$

3,636,093



$

3,160,854



$

3,147,102


Net debt as a percentage of market capitalization


41.6

%


39.4

%


40.7

%


39.8

%


43.4

%

















EBITDA - annualized


$

243,684



$

238,456



$

223,368



$

212,999



$

140,160


Adjustment to annualized investment activities (1)


8,194



1,015



787



1,813



62,834


EBITDA - adjusted annualized


$

251,878



$

239,471



$

224,155



$

214,812



$

202,994


Net debt to EBITDA multiple


6.1



5.9



6.6



5.9



6.7


































EBITDA


$

60,921



$

59,614



$

55,842



$

53,250



$

35,040


Realignment expenses


881



1,091



1,870



2,174



850


Recurring EBITDA (2)


61,802



60,705



57,712



55,424



35,890


Recurring EBITDA - annualized


247,208



242,820



230,848



221,695



143,560


Adjustment to annualized investment activities (1)


8,194



1,015



787



1,813



62,834


Recurring EBITDA - adjusted annualized


$

255,402



$

243,835



$

231,635



$

223,508



$

206,394


Net debt to recurring EBITDA multiple


6.0



5.8



6.4



5.6



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 DECEMBER 31, 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

8,183



26



42.7

%


$

28,379



$

28,091



90.3

%


87.6

%

Fund II

2,477



7



17.0

%


11,303



10,895



95.7

%


94.6

%

Total same-store properties

10,660



33



59.6

%


$

39,682



$

38,986



91.6

%


89.2

%

Net operating income from all





















office and parking properties

17,169



51



100.0

%


$

66,527



$

43,998





























(1) Percentage of portfolio based on net operating income for the three months ended December 31, 2014.




























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
































Three Months Ended


Year Ended











December 31,


December 31,











2014



2013



2014



2013























Net income (loss) for Parkway Properties, Inc.








$

42,428



$

(8,557)



$

42,943



$

(19,650)


Add (deduct):





















Interest expense










17,514



12,609



66,095



45,622


Loss on extinguishment of debt










2,066





2,405




Depreciation and amortization










51,213



30,427



182,955



118,031


Management company expenses










4,915



5,409



20,280



19,399


Income tax expense (benefit)










(624)



327



139



(1,405)


General and administrative expenses










6,523



7,382



32,660



25,653


Acquisition costs










1,200



10,347



3,463



13,126


Equity in loss (earnings) of unconsolidated joint ventures





185



295



967



(178)


Sale of condominium units





(5,818)





(16,554)




Cost of sales - condominium units





4,485



15



13,199



15


Net loss attributable to noncontrolling interests





1,824



10,926



1,265



7,613


Loss from discontinued operations










10



1,684



391



9,215


Gain on sale of real estate from discontinued operations







(20,406)



(10,463)



(32,493)


Gain on sale of real estate










(69,714)





(76,378)




Gain on sale of in-substance real estate












(6,289)




Impairment loss on real estate










11,700





11,700




Impairment loss on management contracts










4,750





4,750




Management company income










(5,569)



(4,843)



(22,140)



(18,145)


Interest and other income










(561)



(1,617)



(1,452)



(2,236)


Net operating income from consolidated office and parking properties





66,527



43,998



249,936



164,567


Less:  Net operating income from non same-store properties





(26,845)



(5,012)



(95,291)



(14,887)


Same-store net operating income (SSNOI)








39,682



38,986



154,645



149,680


Less: non-recurring lease termination fee income








(458)



(160)



(686)



(1,338)


Recurring SSNOI










$

39,224



$

38,826



$

153,959



$

148,342























Parkway's share of SSNOI










$

32,570



$

31,992



$

123,224



$

119,501























Parkway's share of recurring SSNOI








$

32,133



$

31,834



$

122,565



$

118,273



PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

THREE MONTHS ENDED DECEMBER 31, 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

$

48,193


$

46,629


$

1,564


3.4

%


$

48,193


$

46,629


$

1,564


3.4

%

Fund II

17,787


17,646


141


0.8

%


4,747


4,707


40


0.8

%

Unconsolidated joint ventures




%


1,565


1,269


296


23.3

%

Total same-store GAAP revenue

65,980


64,275


1,705


2.7

%


54,505


52,605


1,900


3.6

%

Expenses


















Wholly-owned properties

19,814


18,538


1,276


6.9

%


19,814


18,538


1,276


6.9

%

Fund II

6,484


6,751


(267)


(4.0)%



1,694


1,763


(69)


(3.9)%


Unconsolidated joint ventures




%


427


312


115


%

Total same-store GAAP expenses

26,298


25,289


1,009


4.0

%


21,935


20,613


1,322


6.4

%

NOI - GAAP

$

39,682


$

38,986


$

696


1.8

%


$

32,570


$

31,992


$

578


1.8

%

Net margin - GAAP

60.1

%

60.7

%

(0.6)

%




59.8

%

60.8

%

(1.0)%






















Acquisitions


















Revenues


















Wholly-owned properties

$

44,966


$

3,504


$

41,462





$

44,966


$

3,504


$

41,462




Fund II












Unconsolidated joint ventures












Total acquisitions GAAP revenue

44,966


3,504


41,462





44,966


3,504


41,462




Expenses


















Wholly-owned properties

20,300


711


19,589





20,300


711


19,589




Fund II

23



23





17



17




Unconsolidated joint ventures












Total acquisitions GAAP expenses

20,323


711


19,612





20,317


711


19,606




NOI

$

24,643


$

2,793


$

21,850





$

24,649


$

2,793


$

21,856




Net margin

54.8

%

79.7

%

(24.9)

%




54.8

%

79.7

%

(24.9)%






















Office assets sold


















Revenues


















Wholly-owned properties

$

3,935


$

4,784


$

(849)





$

3,935


$

4,784


$

(849)




Fund II

114


60


54





35


18


17




Unconsolidated joint ventures







4,827


1,051


3,776




Total sold properties GAAP revenue

4,049


4,844


(795)





8,797


5,853


2,944




Expenses


















Wholly-owned properties

1,854


2,610


(756)





1,854


2,610


(756)




Fund II

(7)


15


(22)





(3)


5


(8)




Unconsolidated joint ventures







2,293


539


1,754




Total sold properties GAAP expenses

1,847


2,625


(778)





4,144


3,154


990




NOI

$

2,202


$

2,219


$

(17)





$

4,653


$

2,699


$

1,954






















Total portfolio


















Revenues


















Wholly-owned properties

$

97,094


$

54,917


$

42,177





$

97,094


$

54,917


$

42,177




Fund II

17,901


17,706


195





4,782


4,725


57




Unconsolidated joint ventures







6,392


2,320


4,072




Total revenues

$

114,995


$

72,623


$

42,372





$

108,268


$

61,962


$

46,306






















Expenses


















Wholly-owned properties

41,968


21,859


20,109





41,968


21,859


20,109




Fund II

6,500


6,766


(266)





1,708


1,768


(60)




Unconsolidated joint ventures







2,720


851


1,869




Total expenses

$

48,468


$

28,625


$

19,843





$

46,396


$

24,478


$

21,918






















NOI

$

66,527


$

43,998


$

22,529





$

61,872


$

37,484


$

24,388




Net margin

57.9

%

60.6

%






57.1

%

60.5

%
























PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

THREE MONTHS ENDED DECEMBER 31, 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

$

65,980


$

64,275


$

1,705


2.7

%


$

54,505


$

52,605


$

1,900


3.6

%

Non-recurring lease termination fee income

(458)


(160)


(298)


186.3

%


(437)


(158)


(279)


176.6

%

Recurring same-store revenue

65,522


64,115


1,407


2.2

%


54,068


52,447


1,621


3.1

%

Total same-store expenses

26,298


25,289


1,009


4.0

%


21,935


20,613


1,322


6.4

%

Recurring NOI - GAAP

$

39,224


$

38,826


$

398


1.0

%


$

32,133


$

31,834


$

299


0.9

%

Recurring net margin - GAAP

59.9

%

60.6

%

(0.7)%





59.4

%

60.7

%

(1.3)%






















Same-store assets cash NOI:


















Total same-store GAAP revenue

$

65,980


$

64,275


$

1,705


2.7

%


$

54,505


$

52,605


$

1,900


3.6

%

Amortization of above (below) market leases

627


679


(52)


(7.7)%



331


494


(163)


(33.0)%


Straight-line rents

(2,293)


(3,593)


1,300


(36.2)%



(2,616)


(3,270)


654


(20.0)%


Total same-store cash revenue

64,314


61,361


2,953


4.8

%


52,220


49,829


2,391


4.8

%

Total same-store expenses

26,298


25,289


1,009


4.0

%


21,935


20,613


1,322


6.4

%

NOI - cash

$

38,016


$

36,072


$

1,944


5.4

%


$

30,285


$

29,216


$

1,069


3.7

%

Net margin - cash

59.1

%

58.8

%

0.3

%




58.0

%

58.6

%

(0.6)%






















Same-store assets recurring cash NOI:


















Total same-store cash revenue

$

64,314


$

61,361


$

2,953


4.8

%


$

52,220


$

49,829


$

2,391


4.8

%

Non-recurring lease termination fee income

(458)


(160)


(298)


186.3

%


(437)


(158)


(279)


176.6

%

Recurring same-store cash revenue

63,856


61,201


2,655


4.3

%


51,783


49,671


2,112


4.3

%

Total same-store expenses

26,298


25,289


1,009


4.0

%


21,935


20,613


1,322


6.4

%

Recurring NOI - cash

$

37,558


$

35,912


$

1,646


4.6

%


$

29,848


$

29,058


$

790


2.7

%

Recurring net margin - cash

58.8

%

58.7

%

0.1

%




57.6

%

58.5

%

(0.9)%





PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

YEAR ENDED DECEMBER 31, 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

$

181,221


$

176,918


$

4,303


2.4

%


$

181,221


$

176,918


$

4,303


2.4

%

Fund II

72,114


70,527


1,587


2.3

%


19,224


18,739


485


2.6

%

Unconsolidated joint ventures




%


2,405


2,140


265


12.4

%

Total same-store GAAP revenue

253,335


247,445


5,890


2.4

%


202,850


197,797


5,053


2.6

%

Expenses


















Wholly-owned properties

72,295


71,035


1,260


1.8

%


72,295


71,035


1,260


1.8

%

Fund II

26,395


26,730


(335)


(1.3)%



6,904


6,949


(45)


(0.6)%


Unconsolidated joint ventures




%


427


312


115


%

Total same-store GAAP expenses

98,690


97,765


925


0.9

%


79,626


78,296


1,330


1.7

%

NOI - GAAP

$

154,645


$

149,680


$

4,965


3.3

%


$

123,224


$

119,501


$

3,723


3.1

%

Net margin - GAAP

61.0

%

60.5

%

0.5

%




60.7

%

60.4

%

0.3

%





















Acquisitions


















Revenues


















Wholly-owned properties

$

145,892


$

6,182


$

139,710





$

145,892


$

6,182


$

139,710




Fund II












Unconsolidated joint ventures







3,933


223


3,710




Total acquisitions GAAP revenue

145,892


6,182


139,710





149,825


6,405


143,420




Expenses


















Wholly-owned properties

60,055


1,489


58,566





60,055


1,489


58,566




Fund II

77



77





53



53




Unconsolidated joint ventures







1,152



1,152




Total acquisitions GAAP expenses

60,132


1,489


58,643





61,260


1,489


59,771




NOI

$

85,760


$

4,693


$

81,067





$

88,565


$

4,916


$

83,649




Net margin

58.8

%

75.9

%

(17.1)%





59.1

%

76.8

%

(17.7)%






















Office assets sold


















Revenues


















Wholly-owned properties

$

18,780


$

19,751


$

(971)





$

18,780


$

19,751


$

(971)




Fund II


56


(56)






17


(17)




Unconsolidated joint ventures







34,407


1,051


33,356




Total sold properties GAAP revenue

18,780


19,807


(1,027)





53,187


20,819


32,368




Expenses


















Wholly-owned properties

9,086


9,602


(516)





9,086


9,602


(516)




Fund II

163


11


152





54


4


50




Unconsolidated joint ventures







14,052


539


13,513




Total sold properties GAAP expenses

9,249


9,613


(364)





23,192


10,145


13,047




NOI

$

9,531


$

10,194


$

(663)





$

29,995


$

10,674


$

19,321






















Total portfolio


















Revenues


















Wholly-owned properties

$

345,893


$

202,851


$

143,042





$

345,893


$

202,851


$

143,042




Fund II

72,114


70,583


1,531





19,224


18,756


468




Unconsolidated joint ventures







40,745


3,414


37,331




Total revenues

$

418,007


$

273,434


$

144,573





$

405,862


$

225,021


$

180,841






















Expenses


















Wholly-owned properties

141,436


82,126


59,310





141,436


82,126


59,310




Fund II

26,635


26,741


(106)





7,011


6,953


58




Unconsolidated joint ventures







15,631


851


14,780




Total expenses

$

168,071


$

108,867


$

59,204





$

164,078


$

89,930


$

74,148






















NOI

$

249,936


$

164,567


$

85,369





$

241,784


$

135,091


$

106,693




Net margin

59.8

%

60.2

%






59.6

%

60.0

%























PARKWAY PROPERTIES, INC.

SAME-STORE NET OPERATING INCOME (Continued)

YEAR ENDED DECEMBER 31, 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

$

253,335


$

247,445


$

5,890


2.4

%


$

202,850


$

197,797


$

5,053


2.6

%

Non-recurring lease termination fee income

(686)


(1,338)


652


(48.7)%



(659)


(1,228)


569


(46.3)%


Recurring same-store revenue

252,649


246,107


6,542


2.7

%


202,191


196,569


5,622


2.9

%

Total same-store expenses

98,690


97,765


925


0.9

%


79,626


78,296


1,330


1.7

%

Recurring NOI - GAAP

$

153,959


$

148,342


$

5,617


3.8

%


$

122,565


$

118,273


$

4,292


3.6

%

Recurring net margin - GAAP

60.9

%

60.3

%

0.6

%




60.6

%

60.2

%

0.4

%





















Same-store assets cash NOI:


















Total same-store GAAP revenue

$

253,335


$

247,445


$

5,890


2.4

%


$

202,850


$

197,797


$

5,053


2.6

%

Amortization of above (below) market leases

2,402


3,647


(1,245)


(34.1)%



1,367


2,461


(1,094)


(44.5)%


Straight-line rents

(12,188)


(14,096)


1,908


(13.5)%



(10,908)


(10,611)


(297)


2.8

%

Total same-store cash revenue

243,549


236,996


6,553


2.8

%


193,309


189,647


3,662


1.9

%

Total same-store expenses

98,690


97,765


925


0.9

%


79,626


78,296


1,330


1.7

%

NOI - cash

$

144,859


$

139,231


$

5,628


4.0

%


$

113,683


$

111,351


$

2,332


2.1

%

Net margin - cash

59.5

%

58.7

%

0.8

%




58.8

%

58.7

%

0.1

%





















Same-store assets recurring cash NOI:


















Total same-store cash revenue

$

243,549


$

236,996


$

6,553


2.8

%


$

193,309


$

189,647


$

3,662


1.9

%

Non-recurring lease termination fee income

(686)


(1,338)


652


(48.7)%



(659)


(1,228)


569


(46.3)%


Recurring same-store cash revenue

242,863


235,658


7,205


3.1

%


192,650


188,419


4,231


2.2

%

Total same-store expenses

98,690


97,765


925


0.9

%


79,626


78,296


1,330


1.7

%

Recurring NOI - cash

$

144,173


$

137,893


$

6,280


4.6

%


$

113,024


$

110,123


$

2,901


2.6

%

Recurring net margin - cash

59.4

%

58.5

%

0.9

%




58.7

%

58.4

%

0.3

%