UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q



þ☑		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2019



o☐		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 001-11312

COUSINS PROPERTIES ~~INCORPORATED~~INCORPORATED

(Exact name of registrant as specified in its charter)



~~GEORGIA~~ Georgia					58-0869052
(State or other jurisdiction of incorporation or organization)				~~58-0869052~~	(I.R.S. Employer Identification No.)
3344 Peachtree Road NE	Suite 1800	Atlanta	Georgia		30326-4802
(Address of principal executive offices)				~~30326-4802~~	(Zip Code)

~~(404)~~ (404) 407-1000

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:



Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $1 par value per share	CUZ	New York Stock Exchange	("NYSE")

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ☑ No o☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes þ☑ No o☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and "emerging growth company" in Rule 12b-2 of the Exchange Act.



Large accelerated filerþ	☑	Accelerated filero	☐
Non-accelerated filero	☐	Smaller reporting companyo	☐
		Emerging growth companyo	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o☐ No þ☑

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.



Class		Outstanding at ~~May 6,~~July 18, 2019
Common Stock, $1 par value per share		~~420,586,130~~146,763,027 shares

Table of Contents

FORWARD-LOOKING STATEMENTS

Certain matters contained in this report are “forward-looking statements” within the meaning of the federal securities laws and are subject to uncertainties and risks, as itemized in Item 1A included in the Annual Report on Form 10-K for the year ended December 31, 2018, in the Quarterly Report on Form 10-Q for the period ended March 31, 2019, and as itemized herein. These forward-looking statements include information about possible or assumed future results of the business and our financial condition, liquidity, results of operations, plans, and objectives. They also include, among other things, statements regarding subjects that are forward-looking by their nature, such as:

2019 guidance and underlying assumptions;

business and financial strategy;

future debt financings;

future acquisitions and dispositions of operating assets;

future acquisitions and dispositions of land, including ground leases;

future development and redevelopment opportunities, including fee development opportunities;

future issuances and repurchases of common stock;

future distributions;

projected capital expenditures;

market and industry trends;

entry into new markets;

future changes in interest rates;

the benefits of the ~~proposed transactions involving us and~~merger with TIER REIT, Inc. ("TIER"), including all future financial and operating results, plans, objectives, expectations, and intentions;

benefits of the ~~proposed~~ transactions with TIER to tenants, employees, stockholders, and other constituents of the combined company;

integrating TIER with us;

~~the expected timetable for completing the proposed transactions with TIER;~~ and

all statements that address operating performance, events, or developments that we expect or anticipate will occur in the future — including statements relating to creating value for stockholders.

Any forward-looking statements are based upon management's beliefs, assumptions, and expectations of our future performance, taking into account information that is currently available. These beliefs, assumptions, and expectations may change as a result of possible events or factors, not all of which are known. If a change occurs, our business, financial condition, liquidity, and results of operations may vary materially from those expressed in forward-looking statements. Actual results may vary from forward-looking statements due to, but not limited to, the following:

the availability and terms of capital;

the ability to refinance or repay indebtedness as it matures;

the failure of purchase, sale, or other contracts to ultimately close;

the failure to achieve anticipated benefits from acquisitions, investments, or dispositions;

the potential dilutive effect of common stock or operating partnership unit issuances;

the availability of buyers and pricing with respect to the disposition of assets;

changes in national and local economic conditions, the real estate industry, and the commercial real estate markets in which we operate (including supply and demand changes), particularly in Atlanta, Charlotte, Austin, Phoenix, Tampa, and ~~Tampa~~Dallas where we have high concentrations of our lease revenue;

changes to our strategy with regard to land and other non-core holdings that require impairment losses to be recognized;

leasing risks, including the ability to obtain new tenants or renew expiring tenants, the ability to lease newly developed and/or recently acquired space, the failure of a tenant to occupy leased space, and the risk of declining leasing rates;

changes in the needs of our tenants brought about by the desire for co-working arrangements, trends toward utilizing less office space per employee, and the effect of telecommuting;

any adverse change in the financial condition of one or more of our major tenants;

volatility in interest rates and insurance rates;

competition from other developers or investors;

the risks associated with real estate developments (such as zoning approval, receipt of required permits, construction delays, cost overruns, and leasing risk);

cyber security breaches;

changes in senior management and the loss of key personnel;

the potential liability for uninsured losses, condemnation, or environmental issues;

the potential liability for a failure to meet regulatory requirements;

the financial condition and liquidity of, or disputes with, joint venture partners;

any failure to comply with debt covenants under credit agreements;

Table of Contents

any failure to continue to qualify for taxation as a real estate investment trust and meet regulatory requirements;

potential changes to state, local, or federal regulations applicable to our business;

material changes in the rates or the ability to pay dividends on common shares or other securities;

potential changes to the tax laws impacting REITs and real estate in general;

~~risks associated with the ability to consummate the proposed transactions with TIER and the timing of the closing of the proposed transactions with TIER;~~

~~the failure to obtain debt financing arrangements in connection with the proposed transactions with TIER;~~

~~the ability to secure favorable interest rates on debt financing incurred in connection with the proposed transactions with TIER;~~

the ability to successfully integrate our operations and employees in connection with the ~~proposed transaction~~merger with TIER;

the ability to realize anticipated benefits and synergies of ~~the proposed transactions with TIER;~~

~~the outcome of pending litigation related to~~ the merger with TIER;

the amount of the costs, fees, expenses, and charges related to the ~~proposed transactions~~merger with TIER; and

those additional risks and factors discussed in reports filed with the Securities and Exchange Commission (“SEC”) by the Company and TIER, and those additional risks and factors discussed in reports filed with the SEC by the Company.

The words “believes,” “expects,” “anticipates,” “estimates,” “plans,” “may,” “intend,” “will,” or similar expressions are intended to identify forward-looking statements. Although we believe that our plans, intentions, and expectations reflected in any forward-looking statements are reasonable, we can give no assurance that such plans, intentions, or expectations will be achieved. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of future events, new information, or otherwise, except as required under U.S. federal securities laws.

Table of Contents

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements.

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share amounts)

	June 30, 2019			December 31, 2018
	(unaudited)
Assets:
Real estate assets:
Operating properties, net of accumulated depreciation of $500,509 and $421,495 in 2019 and 2018, respectively	$	5,594,814		$	3,603,011
Projects under development	287,619			24,217
Land	110,212			72,563
	5,992,645			3,699,791
Real estate assets and other assets held for sale, net of accumulated depreciation and amortization of $0 in 2019	29,193			—

Cash and cash equivalents	11,885			2,547
Restricted cash	2,182			148
Notes and accounts receivable	24,139			13,821
Deferred rents receivable	96,659			83,116
Investment in unconsolidated joint ventures	176,169			161,907
Intangible assets, net	283,139			145,883
Other assets	60,661			39,083
Total assets	$	6,676,672		$	4,146,296
Liabilities:
Notes payable	$	1,837,449		$	1,062,570
Accounts payable and accrued expenses	188,337			110,159
Deferred income	56,477			41,266
Intangible liabilities, net of accumulated amortization of $49,034 and $42,473 in 2019 and 2018, respectively	101,735			56,941
Other liabilities	123,056			54,204
Total liabilities	2,307,054			1,325,140
Commitments and contingencies
Equity:
Stockholders' investment:
Preferred stock, $1 par value, 20,000,000 shares authorized, 1,716,837 shares issued and outstanding in 2019 and 2018	1,717			1,717
Common stock, $1 par value, 300,000,000 and 175,000,000 shares authorized in 2019 and 2018, respectively, and 149,347,960 and 107,681,130 shares issued in 2019 and 2018, respectively	149,348			107,681
Additional paid-in capital	5,492,648			3,934,385
Treasury stock at cost, 2,584,933 shares in 2019 and 2018	(148,473		)	(148,473		)
Distributions in excess of cumulative net income	(1,189,567		)	(1,129,445		)
Total stockholders' investment	4,305,673			2,765,865
Nonredeemable noncontrolling interests	63,945			55,291
Total equity	4,369,618			2,821,156
Total liabilities and equity	$	6,676,672		$	4,146,296

See accompanying notes.

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
March 31, 2019 December 31, 2018
(unaudited)
Assets:
Real estate assets:
Operating properties, net of accumulated depreciation of $459,423 and $421,495 in 2019 and 2018, respectively $ 3,714,115
$ 3,603,011
Projects under development 35,282
24,217
Land 35,868
72,563
3,785,265
3,699,791

Cash and cash equivalents 3,456
2,547
Restricted cash 170
148
Notes and accounts receivable 10,558
13,821
Deferred rents receivable 91,240
83,116
Investment in unconsolidated joint ventures 167,429
161,907
Intangible assets, net 146,994
145,883
Other assets 46,081
39,083
Total assets $ 4,251,193
$ 4,146,296
Liabilities:

Notes payable $ 1,116,474
$ 1,062,570
Accounts payable and accrued expenses 91,477
110,159
Deferred income 55,074
41,266
Intangible liabilities, net of accumulated amortization of $45,545 and $42,473 in 2019 and 2018, respectively 53,869
56,941
Other liabilities 106,070
54,204
Total liabilities 1,422,964
1,325,140
Commitments and contingencies

Equity:
Stockholders' investment:
Preferred stock, $1 par value, 20,000,000 shares authorized, 6,867,357 shares issued and outstanding in 2019 and 2018 6,867
6,867
Common stock, $1 par value, 700,000,000 shares authorized, 430,926,519 and 430,724,520 shares issued in 2019 and 2018, respectively 430,927
430,725
Additional paid-in capital 3,605,692
3,606,191
Treasury stock at cost, 10,339,735 shares in 2019 and 2018 (148,473 ) (148,473 )
Distributions in excess of cumulative net income (1,124,596 ) (1,129,445 )
Total stockholders' investment 2,770,417
2,765,865
Nonredeemable noncontrolling interests 57,812
55,291
Total equity 2,828,229
2,821,156
Total liabilities and equity $ 4,251,193
$ 4,146,296

See accompanying notes.

Table of Contents

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share amounts)


	Three Months Ended						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
	2019			2018			2019			2018			2019			2018
Revenues:
Rental property revenues	$	123,345		$	113,348		$	134,933		$	114,337		$	258,798		$	228,045
Fee income	8,728			2,894			7,076			1,798			15,804			4,692
Other	660			960			11			493			151			1,093
	132,733			117,202			142,020			116,628			274,753			233,830
Expenses:
Rental property operating expenses	43,487			40,191			46,705			40,731			90,192			80,922
Reimbursed expenses	932			942			1,047			860			1,979			1,802
General and administrative expenses	11,460			6,809			8,374			8,071			19,834			14,880
Interest expense	10,820			9,778			12,059			9,714			22,879			19,492
Depreciation and amortization	45,861			45,093			50,904			45,675			96,765			90,768
Acquisition costs	3			91
Transaction costs							49,827			137			49,830			228
Other	180			320			624			44			804			364
	112,743			103,224			169,540			105,232			282,283			208,456
Income from unconsolidated joint ventures	2,904			2,885			3,634			5,036			6,538			7,921
Gain (loss) on sale of investment properties	13,111			(372		)
Gain on sale of investment properties							1,304			5,317			14,415			4,945
Loss on extinguishment of debt	—			(85		)	—			—			—			(85		)
Net income	36,005			16,406
Net income attributable to noncontrolling interests	(664		)	(363		)
Net income available to common stockholders	$	35,341		$	16,043
Net income (loss)							(22,582		)	21,749			13,423			38,155
Net (income) loss attributable to noncontrolling interests							173			(473		)	(491		)	(836		)
Net income (loss) available to common stockholders							$	(22,409	)	$	21,276		$	12,932		$	37,319

Net income per common share — basic and diluted	$	0.08		$	0.04
Net income (loss) per common share — basic and diluted							$	(0.20	)	$	0.20		$	0.12		$	0.36
Weighted average shares — basic	420,510			420,154			112,926			105,073			109,049			105,056
Weighted average shares — diluted	427,607			427,695			114,670			106,875			110,822			106,861

See accompanying notes.

Table of Contents

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

~~Three Months Ended March 31, 2019 and 2018~~

(unaudited, in ~~thousands)~~thousands except per share amounts)


Three Months Ended June 30, 2019																								Three Months Ended June 30, 2019
	Preferred Stock		Common Stock			Additional Paid-In Capital			Treasury Stock			Distributions in Excess of Net Income			Stockholders’ Investment			Nonredeemable Noncontrolling Interests			Total Equity				Preferred Stock		Common Stock			Additional Paid-In Capital		Treasury Stock			Distributions in Excess of Net Income			Stockholders’ Investment			Nonredeemable Noncontrolling Interests			Total Equity
Balance December 31, 2018	$	6,867	$	430,725		$	3,606,191		$	(148,473	)	$	(1,129,445	)	$	2,765,865		$	55,291		$	2,821,156
Balance March 31, 2019																									$	1,717	$	107,731		$	3,934,038	$	(148,473	)	$	(1,124,596	)	$	2,770,417		$	57,812		$	2,828,229
Net income (loss)																									—		—			—		—			(22,409		)	(22,409		)	(173		)	(22,582		)
Common stock issued in merger																									—		41,576			1,556,613		—			—			1,598,189			—			1,598,189
Common stock issued pursuant to stock based compensation																									—		41			1,373		—			—			1,414			—			1,414
Amortization of stock options and restricted stock, net of forfeitures																									—		—			624		—			—			624			—			624
Nonredeemable noncontrolling interests acquired in merger																									—		—			—		—			—			—			5,187			5,187
Contributions from nonredeemable noncontrolling interests																									—		—			—		—			—			—			1,660			1,660
Distributions to nonredeemable noncontrolling interests																									—		—			—		—			—			—			(541		)	(541		)
Common dividends ($0.29 per share)																									—		—			—		—			(42,562		)	(42,562		)	—			(42,562		)
Balance June 30, 2019																									$	1,717	$	149,348		$	5,492,648	$	(148,473	)	$	(1,189,567	)	$	4,305,673		$	63,945		$	4,369,618

Three Months Ended June 30, 2018																								Three Months Ended June 30, 2018
																									Preferred Stock		Common Stock			Additional Paid-In Capital		Treasury Stock			Distributions in Excess of Net Income			Stockholders’ Investment			Nonredeemable Noncontrolling Interests			Total Equity
Balance March 31, 2018																									$	1,717	$	107,643		$	3,932,416	$	(148,373	)	$	(1,110,590	)	$	2,782,813		$	53,102		$	2,835,915
Net income	—		—			—			—			35,341			35,341			664			36,005				—		—			—		—			21,276			21,276			473			21,749
Common stock issued pursuant to stock based compensation	—		202			(1,106		)	—			—			(904		)	—			(904		)		—		41			251		(100		)	—			192			—			192
Amortization of stock options and restricted stock, net of forfeitures	—		—			607			—			—			607			—			607				—		(1		)	581		—			—			580			—			580
Contributions from nonredeemable noncontrolling interests	—		—			—			—			—			—			2,581			2,581				—		—			—		—			—			—			1,708			1,708
Distributions to nonredeemable noncontrolling interests	—		—			—			—			—			—			(724		)	(724		)		—		—			—		—			—			—			(474		)	(474		)
Common dividends ($0.0725 per share)	—		—			—			—			(30,492		)	(30,492		)	—			(30,492		)
Balance March 31, 2019	$	6,867	$	430,927		$	3,605,692		$	(148,473	)	$	(1,124,596	)	$	2,770,417		$	57,812		$	2,828,229

Balance December 31, 2017	$	6,867	$	430,350		$	3,604,776		$	(148,373	)	$	(1,121,647	)	$	2,771,973		$	53,138		$	2,825,111
Net income	—		—			—			—			16,043			16,043			363			16,406
Common stock issued pursuant to stock based compensation	—		232			(991		)	—			—			(759		)	—			(759		)
Cumulative effect of change in accounting principle	—		—			—			—			22,329			22,329			—			22,329
Amortization of stock options and restricted stock, net of forfeitures	—		(9		)	551			—			—			542			—			542
Distributions to nonredeemable noncontrolling interests	—		—			—			—			—			—			(399		)	(399		)
Common dividends ($0.065 per share)	—		—			—			—			(27,315		)	(27,315		)	—			(27,315		)
Balance March 31, 2018	$	6,867	$	430,573		$	3,604,336		$	(148,373	)	$	(1,110,590	)	$	2,782,813		$	53,102		$	2,835,915
Common dividends ($0.26 per share)																									—		—			—		—			(27,326		)	(27,326		)	—			(27,326		)
Balance June 30, 2018																									$	1,717	$	107,683		$	3,933,248	$	(148,473	)	$	(1,116,640	)	$	2,777,535		$	54,809		$	2,832,344

See accompanying notes.

Table of Contents

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(unaudited, in thousands except per share amounts)



Six Months Ended June 30, 2019
	Preferred Stock		Common Stock			Additional Paid-In Capital			Treasury Stock			Distributions in Excess of Net Income			Stockholders’ Investment			Nonredeemable Noncontrolling Interests			Total Equity
Balance December 31, 2018	$	1,717	$	107,681		$	3,934,385		$	(148,473	)	$	(1,129,445	)	$	2,765,865		$	55,291		$	2,821,156
Net income	—		—			—			—			12,932			12,932			491			13,423
Common stock issued in merger	—		41,576			1,556,613			—			—			1,598,189			—			1,598,189
Common stock issued pursuant to stock based compensation	—		91			418			—			—			509			—			509
Amortization of stock options and restricted stock, net of forfeitures	—		—			1,232			—			—			1,232			—			1,232
Nonredeemable noncontrolling interests acquired in merger	—		—			—			—			—			—			5,187			5,187
Contributions from nonredeemable noncontrolling interests	—		—			—			—			—			—			4,241			4,241
Distributions to nonredeemable noncontrolling interests	—		—			—			—			—			—			(1,265		)	(1,265		)
Common dividends ($0.58 per share)	—		—			—			—			(73,054		)	(73,054		)	—			(73,054		)
Balance June 30, 2019	$	1,717	$	149,348		$	5,492,648		$	(148,473	)	$	(1,189,567	)	$	4,305,673		$	63,945		$	4,369,618

Six Months Ended June 30, 2018
	Preferred Stock		Common Stock			Additional Paid-In Capital			Treasury Stock			Distributions in Excess of Net Income			Stockholders’ Investment			Nonredeemable Noncontrolling Interests			Total Equity
Balance December 31, 2017	$	1,717	$	107,587		$	3,932,689		$	(148,373	)	$	(1,121,647	)	$	2,771,973		$	53,138		$	2,825,111
Net income	—		—			—			—			37,319			37,319			836			38,155
Common stock issued pursuant to stock based compensation	—		99			(566		)	(100		)	—			(567		)	—			(567		)
Cumulative effect of change in accounting principle	—		—			—			—			22,329			22,329			—			22,329
Amortization of stock options and restricted stock, net of forfeitures	—		(3		)	1,125			—			—			1,122			—			1,122
Contributions from nonredeemable noncontrolling interests	—		—			—			—			—			—			1,708			1,708
Distributions to nonredeemable noncontrolling interests	—		—			—			—			—			—			(873		)	(873		)
Common dividends ($0.52 per share)	—		—			—			—			(54,641		)	(54,641		)	—			(54,641		)
Balance June 30, 2018	$	1,717	$	107,683		$	3,933,248		$	(148,473	)	$	(1,116,640	)	$	2,777,535		$	54,809		$	2,832,344

See accompanying notes.

Table of Contents

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)


	Three Months Ended March 31,						Six Months Ended June 30,
	2019			2018			2019			2018
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	36,005		$	16,406		$	13,423		$	38,155
Adjustments to reconcile net income to net cash provided by operating activities:
(Gain) loss on sale of investment properties	(13,111		)	372
Gain on sale of investment properties							(14,415		)	(4,945		)
Depreciation and amortization	45,861			45,093			96,765			90,768
Amortization of deferred financing costs and premium/discount on notes payable	615			552			1,211			1,203
Stock-based compensation expense, net of forfeitures	607			542			2,594			2,264
Effect of non-cash adjustments to revenues	(11,933		)	(9,996		)	(23,289		)	(17,691		)
Income from unconsolidated joint ventures	(2,904		)	(2,885		)	(6,538		)	(7,921		)
Operating distributions from unconsolidated joint ventures	2,536			2,564			4,036			10,896
Loss on extinguishment of debt	—			85			—			85
Changes in other operating assets and liabilities:
Change in other receivables and other assets, net	(1,720		)	(7,094		)	(15,674		)	(2,508		)
Change in operating liabilities, net	(11,455		)	(24,733		)	19,678			(5,590		)
Net cash provided by operating activities	44,501			20,906			77,791			104,716
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from investment property sales	57,676			—			57,772			—
Property acquisition, development, and tenant asset expenditures	(122,785		)	(60,175		)	(168,700		)	(99,767		)
Investment in unconsolidated joint ventures	(5,566		)	(21,613		)	(12,249		)	(30,423		)
Distributions from unconsolidated joint ventures	—			242			—			2,032
Cash and restricted cash acquired in merger							85,978			—
Change in notes receivable and other assets	(23		)	(795		)	(47		)	(1,954		)
Other	—			(472		)	—			(4,264		)
Net cash used in investing activities	(70,698		)	(82,813		)	(37,246		)	(134,376		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from credit facility	160,000			—			837,000			—
Repayment of credit facility	(103,600		)	—			(773,000		)	—
Repayment of notes payable	(2,710		)	(2,161		)	(684,445		)	(4,344		)
Issuance of unsecured senior notes							650,000			—
Payment of deferred financing costs	—			(6,013		)	(2,861		)	(6,081		)
Contributions from nonredeemable noncontrolling interests	2,581			—			4,241			—
Distributions to nonredeemable noncontrolling interests	(724		)	(399		)	(1,265		)	(873		)
Common dividends paid	(27,326		)	(25,169		)	(57,817		)	(52,518		)
Other	(1,093		)	(759		)	(1,026		)	(1,709		)
Net cash provided by (used in) financing activities	27,128			(34,501		)
Net cash used in financing activities							(29,173		)	(65,525		)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH	931			(96,408		)	11,372			(95,185		)
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF PERIOD	2,695			205,745			2,695			205,745
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD	$	3,626		$	109,337		$	14,067		$	110,560

See accompanying notes.

Table of Contents

COUSINS PROPERTIES INCORPORATED AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~June 30, 2019

(Unaudited)

1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

Description of Business

Cousins Properties Incorporated (“Cousins”), a Georgia corporation, is a publicly traded (NYSE: CUZ), self-administered, and self-managed real estate investment trust (“REIT”). Cousins conducts substantially all of its operations through Cousins Properties LP ("CPLP"). Cousins owns approximately ~~98%~~99% of CPLP and consolidates CPLP. Cousins TRS Services LLC ("CTRS"), which is wholly owned by CPLP, is a taxable entity which owns and manages its own real estate portfolio and performs certain real estate related services for other parties. Cousins, CPLP, CTRS, and their subsidiaries are hereinafter referred to collectively as "the Company."

The Company develops, acquires, leases, manages, and owns Class A office and mixed-use properties in ~~Sunbelt~~Sun Belt markets with a focus on Georgia, Texas, North Carolina, Arizona, and Florida. Cousins has elected to be taxed as a REIT and intends to, among other things, distribute 100% of its net taxable income to stockholders, thereby eliminating any liability for federal income taxes under current law. Therefore, the results included herein do not include a federal income tax provision for Cousins.

Basis of Presentation

The condensed consolidated financial statements are unaudited and were prepared by the Company in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, these financial statements reflect all adjustments necessary (which adjustments are of a normal and recurring nature) for the fair presentation of the Company's financial position as of ~~March 31,~~June 30, 2019 and the results of operations for the three and six months ended ~~March 31,~~June 30, 2019 and 2018. The results of operations for the three and six months ended ~~March 31,~~June 30, 2019 are not necessarily indicative of results expected for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2018. The accounting policies employed are substantially the same as those shown in note 2 to the consolidated financial statements included therein.

For the three and six months ended ~~March 31,~~June 30, 2019 and 2018, there were no items of other comprehensive income. Therefore, no presentation of comprehensive income is required. Additionally, certain subtotals within the condensed consolidated statements of operations for the three and six months ended ~~March 31,~~June 30, 2018 were removed to conform to the current period presentation.

On June 14, 2019, the Company restated and amended its articles of incorporation to effect a reverse stock split of the issued and outstanding shares of its common and preferred stock pursuant to which (1) each four shares of the Company's issued and outstanding common stock were combined into one share of the Company's common or preferred stock, respectively, and (2) the authorized number of the Company's common stock was proportionally reduced to 175 million shares. Fractional shares of common stock resulting from the reverse stock split were settled in cash. Fractional shares of preferred stock resulting from the reverse stock split were redeemed without payout. Immediately thereafter, the Company further amended its articles of incorporation to increase the number of authorized shares of its common stock from 175 million to 300 million shares. All shares of common stock, stock options, restricted stock units, and per share information presented in the consolidated financial statements have been adjusted to reflect the reverse stock split on a retroactive basis for all periods presented.

The Company reclassified lease termination fees from other revenues to rental property revenues on the consolidated statements of operations as a result of the adoption of Accounting Standards Update ("ASU") 2016-02, "Leases," ("ASC 842"). The prior period amounts were reclassified to conform to the current period presentation.

The Company evaluates all partnerships, joint ventures, and other arrangements with variable interests to determine if the entity or arrangement qualifies as a variable interest entity ("VIE"), as defined in the Financial Accounting Standard Board's ("FASB") Accounting Standards Codification ("ASC"). If the entity or arrangement qualifies as a VIE and the Company is determined to be the primary beneficiary, the Company is required to consolidate the assets, liabilities, and results of operations of the VIE.

In the first quarter of 2019, the Company transferred the right to acquire a building to a special purpose entity to facilitate a potential Section 1031 exchange under the Internal Revenue Code of 1986, as amended, and the special purpose entity acquired the building. To realize the tax deferral available under Section 1031, the Company must complete the exchange and relinquish title to the to-be-exchanged building within 180 days of the purchase date. The Company has determined that this special purpose entity is a VIE, and the Company

Table of Contents

is the primary beneficiary. Therefore, the Company consolidates this entity. As of ~~March 31,~~June 30, 2019, this VIE had total assets of $92.3 million, no significant liabilities, and no significant cash flows.

Recently Issued Accounting Standards

On January 1, 2019, the Company adopted ~~Accounting Standards Update ("ASU") 2016-02, "Leases," ("~~ASC ~~842")~~842, which amended the previous standard for lease accounting by requiring lessees to record most leases on their balance sheets and making targeted changes to lessor accounting and reporting. The new standard requires lessees to record a right-of-use asset and a lease liability for leases and classify such leases as either finance or operating leases based on the principle of whether the lease is effectively a financed purchase of the leased asset by the lessee. The classification of the leases determines whether the lease expense is recognized based on an effective interest method (finance leases) or on a straight-line basis over the term of the lease (operating leases). The new standard also revised the treatment of indirect leasing costs and permits the capitalization and

~~Table of Contents~~

amortization of direct leasing costs only. For the three and six months ended ~~March 31,~~June 30, 2018, the Company capitalized ~~$1.2~~$796,000 and $2.0 million of indirect leasing ~~costs.~~costs, respectively.

The Company adopted the following optional practical expedients provided in ASC 842:

•no reassessment of any expired or existing contracts to determine if they contain a lease;

•no requirement to write-off any unamortized, previously capitalized, initial direct costs for existing leases;

•no recognition of right-of-use assets for leases with at term of one year or less;

no requirement to separately classify and disclose non-lease components of revenue in lease contracts from the related lease components provided certain conditions are met; and,

no requirement to reassess the classification of existing leases as finance leases versus operating leases.

For those leases where the Company is lessee, specifically ground leases, the adoption of ASC 842 required the Company to record a right-of-use asset and a lease liability on the consolidated balance sheet. The Company recorded right-of-use assets and lease liabilities in the amount of $56.3 million upon the adoption of ASC 842. In calculating the right of use asset and lease liability the Company used a weighted average discount rate of 4.49%, which represented the Company's incremental borrowing rate related to the ground lease assets as of January 1, 2019. Ground leases executed before the adoption of ASC 842 are accounted for as operating leases and did not result in a materially different ground lease expense. However, most ground leases executed after the adoption of ASC 842 are expected to be accounted for as finance leases, which will result in ground lease expense being recorded using the effective interest method instead of the straight-line method over the term of the lease, resulting in higher ground lease expense in the earlier years of a ground lease when compared to the straight line method. The Company used the "modified retrospective" method upon adoption of ASC 842, which permitted application of the new standard on the adoption date as opposed to the earliest comparative period presented in its financial statements. For additional disclosures, see note 4 "Leases."

On January 1, 2018, the Company adopted, ASU 2017-05, “Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” (“ASU 2017-05"). As a result of the adoption of ASU 2017-05, the Company recorded a cumulative effect from change in accounting principle, which credited distributions in excess of cumulative net income by $22.3 million. This cumulative effect adjustment resulted from the 2013 transfer of a wholly-owned property to an entity in which it had a noncontrolling interest.

2. MERGER WITH TIER REIT, INC.

On June 14, 2019, pursuant to the Agreement and Plan of Merger dated March 25, 2019 (the “Merger Agreement”), by and among the Company and TIER REIT, Inc. (“TIER”) ~~entered into an Agreement and Plan of Merger (the “Merger Agreement”)~~, ~~pursuant to which~~ TIER ~~will merge~~merged with and into a subsidiary of the Company (the “Merger”)~~. Pursuant to~~ with this subsidiary continuing as the ~~Merger Agreement, upon~~surviving corporation of the Merger. In accordance with the terms and ~~subject to the~~ conditions of the Merger Agreement, ~~upon closing,~~ each share of TIER common stock issued and outstanding ~~will be~~immediately prior to the Merger, was converted into ~~the right to receive~~ 2.98 newly issued shares of the Company’s common ~~stock.~~stock with fractional shares being settled in cash. In ~~addition, upon closing, each outstanding award~~the Merger, former TIER common stockholders received approximately 166 million shares of ~~TIER restricted shares and restricted~~common stock ~~units will become fully vested (in~~of the ~~case of restricted stock units,~~Company. As discussed in note 1 to the extent provided in the TIER equity plan, and in the case of any performance-based restricted stock units, with performance determined to be achieved as set forth in the TIER equity plan) and will convert into newly issued shares of Company common stock on the same basis as other shares of TIER common stock.

The respective boards of directors (the “Board of Directors”) of the Company and TIER have unanimously approved the Merger Agreement and have recommended that their respective stockholders approve their Merger-related propsals. Upon closing, two members of the Board of Directors of TIER, Scott W. Fordham and one additional independent member on the Board of Directors of TIER to be mutually agreed upon by the parties, will be appointed to the Board of Directors of the Company.

The closing of the Merger is subject to satisfaction or waiver of certain conditions, including: (1) approval of the Merger by TIER stockholders; (2) approval of the issuance of Company common stock by the Company’s stockholders; (3) approval for listing on the New York Stock Exchange of the Company common stock to be issued in the Merger; (4) the absence of an injunction or law prohibiting the Merger; (5) the correctness of all representations and warranties, made by the parties to the Merger Agreement and performance by the parties of their obligations under the Merger Agreement (subject in most cases to materiality or material adverse effect qualifications) and receipt of an officer's certificate from each party attesting thereto; (6) receipt by the Company and by TIER of an opinion to the effect that the Merger will qualify as a “reorganization” within the meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended (the “Code”), and of an opinion as to the qualification of the Company and TIER, respectively, as a real estate investment trust (“REIT”) under the Code; and (7) effectiveness of the registration statement that will contain the joint proxy statement/prospectus sent to Company and TIER stockholders.

The Merger Agreement contains customary representations and warranties by each party. The Company and TIER have also agreed to various customary covenants and agreements, including, among others, to conduct their business in the ordinary course

~~Table of Contents~~

consistent with past practice during the period between the execution of the Merger Agreement and closing and to maintain REIT status. The Merger Agreement provides that, during the period from the date of the Merger Agreement until closing, TIER will be subject to certain restrictions on its ability to solicit alternative transaction proposals from third parties, to provide non-public information to third parties and to engage in discussions with third parties regarding alternative transaction proposals, subject to customary exceptions.

The Merger Agreement contains certain termination rights for the Company and TIER. The Merger Agreement can be terminated by mutual written consent or by either party (1) if there is a final nonappealable order, decree, or ruling permanently enjoining or otherwise prohibiting the consummation of the Merger; (2) if the Merger has not been consummated by 5:00 p.m., New York time, on October 31, 2019; (3) if the Company’s stockholders fail to approve the issuance of Company common stock in connection with the Merger or TIER’s stockholders fail to approve the Merger; or (4) if the other party has breached or failed to perform any of its representations, warranties, or covenants in a way that prevents satisfaction of a closing condition, subject to a cure period. In addition, the Company may terminate the Merger Agreement if the Board of Directors of TIER changes its recommendation with respect to the Merger or upon a willful breach by TIER of its obligations not to solicit alternative transaction proposals. TIER may terminate the Merger Agreement in order to enter into a definitive agreement with respect to a Superior Proposal (as defined in the Merger Agreement) (subject to compliance with certain terms and conditions included in the Merger Agreement). If the Merger Agreement is terminated because (1) the Board of Directors of TIER changes its recommendation to TIER stockholders with respect to the Merger; (2) TIER terminates the Merger Agreement to enter into a definitive agreement with respect to a Superior Proposal; or (3) TIER consummates or enters into an agreement for an alternative transaction within twelve monthsconsolidated financial statements, immediately following termination under certain circumstances, TIER must pay a termination fee of $45.5 million million to the Company. The amount payable to the Company by TIER may also be reduced to the extent necessary to maintain Cousins' qualification as a REIT. Should any amount of the fee be unpaid because of REIT requirements, TIER shall place the unpaid amount of the fee in escrow and shall not release any portion thereof to Cousins unless and until Cousins receives a reasoned opinion from counsel or other tax advisor or a ruling from the IRS providing that Cousins' receipt of the unpaid fee will not impact its qualification as a REIT under the Code. The obligations of TIER to pay any unpaid portion of the fee shall terminate on December 31 following the date which is five years from the date of March 25, 2019. Amounts remaining in escrow after the obligation of TIER to pay the fee terminates shall be released to TIER.

~~In connection with~~ the Merger, the Company ~~has filed an amended registration statement on Form S-4 (File No. 333-230968), declared effective by the SEC on May 8, 2019, that includes~~completed a ~~joint proxy statement of Cousins and TIER that also constitutes a prospectus of the Company.~~1-for-4 reverse stock split.

The Merger has been accounted for as a business combination with the Company as the accounting acquirer, which requires, among other things, that the assets acquired and liabilities assumed be recognized at their acquisition date fair value. The total value of the transaction is ~~currently anticipated~~based on the closing stock price of the Company's common stock on June 13, 2019, the day immediately prior to ~~close~~the closing of the Merger. Based on the shares issued in the transaction, the total fair value of the assets acquired and liabilities assumed in the Merger was $1.6 billion. During the three and six months ended June 30, 2019, the Company incurred $49.8 million in expenses related to the Merger.

Management engaged a third party valuation specialist to assist with valuing the real estate assets acquired and liabilities assumed in the Merger. The third party used cash flow analyses as well as an income approach and a cost approach to determine the fair value of

Table of Contents

real estate asset acquired. Based on additional information that may become available, subsequent adjustments may be made to the purchase price allocation within the allocation period, which typically does not exceed one year.

The purchase price was allocated as follows (in thousands):



Real estate assets	$	2,186,143
Real estate assets held for sale	29,193
Cash and cash equivalents	84,042
Restricted cash	1,936
Notes and other receivables	6,416
Investment in unconsolidated joint ventures	349
Intangible assets	146,943
Other assets	11,836
	2,466,858

Notes payable	747,549
Accounts payable and accrued expenses	48,173
Deferred income	8,388
Intangible liabilities	51,403
Other liabilities	7,796
Nonredeemable noncontrolling interest	5,187
	868,496

Total purchase price	$	1,598,362

The Merger accounted for $9.7 million of rental property revenue as reported in the condensed consolidated statements of operations for the six months ended June 30, 2019. The following unaudited supplemental pro forma information is based upon the Company's historical consolidated statements of operations, adjusted as if the Merger had occurred on January 1, 2018. The supplemental pro forma information is not necessarily indicative of future results, or of actual results, that would have been achieved had the Merger been consummated at the beginning of the period.



	Three months ended June 30,				Six months ended June 30,
	2019		2018		2019		2018
	(unaudited, in thousands)
Revenues	$	182,114	$	172,894	$	365,382	$	346,442
Net income (loss)	63,386		14,696		87,813		(10,470		)
Net income (loss) available to common stockholders	62,503		14,466		86,643		(10,416		)

2019 supplemental pro forma earnings were adjusted to exclude $49.8 million of transaction costs incurred in the second quarter of 2019. ~~During~~Supplemental pro forma earnings for the ~~three~~six months ended ~~March 31, 2019, the Company incurred no material merger-related expenses.~~

~~Two putative stockholder class action lawsuits have been filed by purported TIER stockholders challenging the disclosures made in connection with the Merger. the lawsuits seek~~June 30, 2018 were adjusted to enjoin the Merger, to recover damages if the Merger is consummated, attorney's fees, and other relief. Additional lawsuits arising out of the Merger may be filed in the future. For a more detailed description of litigation in connection with the Merger, see note 9 "Commitments and Contingencies."include this change.

3. TRANSACTIONS WITH NORFOLK SOUTHERN RAILWAY COMPANY

On March 1, 2019, the Company entered into a series of agreements and executed related transactions with Norfolk Southern Railway Company (“NS”) as follows:

Sold land to NS for $52.5 million.

Executed a Development Agreement with NS whereby the Company will receive fees totaling $5 million in consideration for development services for NS’s corporate headquarters that ~~will be~~is being constructed on the land sold to NS.

Executed a Consulting Agreement with NS whereby the Company will receive fees totaling $32 million in consideration for consulting services for NS’s corporate headquarters. The Development Agreement and Consulting Agreement are collectively referred to below as the “Fee Agreements.”

Purchased a building from NS ~~(the “1200 Peachtree Building”~~(“1200 Peachtree”) for $82 million subject to a three-year market rate lease with NS that covers the entire building.

Table of Contents

The Company sold the land to NS for $5.0 million above its carrying amount, which included $37.0 million of land purchased in 2018, $6.5 million of land purchased in 2019, and $4.0 million of site preparation work. The Company purchased ~~the~~ 1200 Peachtree ~~Building~~ from NS for an amount it determined to be $10.3 million below the building’s fair value.

In accordance with ~~Accounting Standards Codification ("ASC")~~ASC 606, the Company determined that all contracts and transactions associated with NS, with the exception of the aforementioned lease which will be accounted for in accordance with ASC 842, should be combined for accounting purposes given the fact that they were all executed simultaneously for the single commercial purpose of delivering and constructing a corporate headquarters for NS, and the contracts are interdependent and would not have been entered into separately. Further, the Company concluded that the Fee Agreements have a single performance

~~Table of Contents~~

obligation to provide services to NS for a new corporate headquarters as the services being provided to NS are highly interdependent. The transaction price for the Fee Agreements was determined to be comprised of both cash and non-cash consideration associated with this arrangement. The cash consideration represents the amounts to be received under the Fee Agreements as well as the excess of the sales price of the land over the fair value of the land. The non-cash consideration represents the $10.3 million excess of the fair value of ~~the~~ 1200 Peachtree ~~Building~~ over the amount the Company paid. The gross transaction price for the Fee Agreements was $52.3 million.

In accordance with ASC 606, the Company determined that control of the services to be provided under the Fee Agreements is being transferred over time and, thus, the Company must recognize the transaction price in revenue as it satisfies the performance obligation. The Company determined that the inputs method of measuring progress of satisfying the performance obligation was the most appropriate method of recognizing revenue for the Fee Agreements. Therefore, the Company ~~recognized~~began recognizing revenue in the quarter ended March 31, 2019, and will recognize future revenue under the Fee Agreements based upon the time spent by the Company’s employees in providing these services as compared to the total estimated time required to satisfy the performance obligation. During the three and six months ended ~~March 31,~~June 30, 2019, the Company recognized ~~$6.6~~$5.0 million and $11.6 million, respectively, in fee income in its statements of operations related to the Fee Agreements.

The following table summarizes the allocations of the estimated fair value of the assets and liabilities of the 1200 Peachtree ~~Building~~ discussed above (in thousands):



Tangible assets:
Land and improvements	$	19,495
Building	62,836
Tangible assets	82,331

Intangible assets:
In-place leases	9,969
Intangible assets	9,969

Total assets acquired	$	92,300

Tangible assets:
Land and improvements $ 19,495
Building 62,836
Tangible assets 82,331

Intangible assets:
In-place leases 9,969
Intangible assets 9,969

Total net assets acquired $ 92,300

4. LEASES

At ~~March 31,~~June 30, 2019, the Company had ~~three~~five properties subject to operating ground leases with a weighted average remaining term of 7472 years and two finance ground leases with a weighted average remaining term of five years. At ~~March 31,~~June 30, 2019, the Company had right-of-use assets of ~~$68.1~~$69.8 million included in operating properties, projects under development, or land on the condensed consolidated balance sheets and a lease liability of ~~$68.0~~$70.2 million included in other liabilities on the condensed consolidated balance sheets. The weighted average discount rate on these ground leases at ~~March 31,~~June 30, 2019 was ~~4.50%, which represents the Company's incremental borrowing rate related to the ground lease assets.~~4.60%.

Rental payments on these ground leases are adjusted periodically based on either the Consumer Price Index, changes in developed square feet on the underlying leased asset, or on a pre-determined schedule. The monthly payments on a pre-determined schedule are recognized on a straight-line basis over the terms of the respective leases while payments resulting from changes in the Consumer Price Index or future development are not estimated as part of our measurement of straight-line rental expense.

For the three and six months ended ~~March 31,~~June 30, 2019, the Company recognized ~~$839,000 of~~ operating ground lease expense of $845,000 and $1.7 million, respectively, of which no amounts represented variable lease expenses, and ~~$116,000 of~~recognized interest expense related to finance ground ~~leases.~~leases of $115,000 and $231,000, respectively. For the three and six months ended ~~March 31,~~June 30, 2019, ~~$393,000 was~~the Company paid $567,000 and $960,000, respectively, in cash ~~for~~related to operating ground leases and made no cash payments ~~were made for~~related to financing ground leases. At ~~March 31,~~June 30, 2019 and December 31, 2018, respectively, the future minimum payments to be made by consolidated entities for ground leases are as follows (in thousands):

~~Table of Contents~~

March 31, 2019
Operating Ground Leases Finance Ground Leases
2019 $ 1,831
$ 462
2020 2,460
462
2021 2,497
6,562
2022 2,497
162
2023 2,497
162
Thereafter 202,603
3,838
$ 214,385
$ 11,648

Discount (156,270 ) (1,803 )
Lease liability $ 58,115
$ 9,845

December 31, 2018
Operating Ground Leases Finance Ground Leases
2019 $ 2,441
$ 462
2020 2,460
462
2021 2,497
6,562
2022 2,497
162
2023 2,497
162
Thereafter 202,603
3,838
$ 214,995
$ 11,648

Discount (156,867 ) (1,918 )
Lease liability $ 58,128
$ 9,730

Table of Contents



June 30, 2019
	Operating Ground Leases			Finance Ground Leases
2019	$	1,636		$	462
2020	3,175			462
2021	2,959			6,562
2022	2,672			162
2023	2,614			162
Thereafter	203,214			3,838
	$	216,270		$	11,648

Discount	(156,300		)	(1,456		)
Lease liability	$	59,970		$	10,192



December 31, 2018
	Operating Ground Leases		Finance Ground Leases
2019	$	2,441	$	462
2020	2,460		462
2021	2,497		6,562
2022	2,497		162
2023	2,497		162
Thereafter	202,603		3,838
	$	214,995	$	11,648

5. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES

The following information summarizes financial data and principal activities of the Company's unconsolidated joint ventures. The information included in the following table entitled summary of financial position is as of ~~March 31,~~June 30, 2019 and December 31, ~~2018.~~2018 (in thousands). The information included in the summary of operations table is for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 (in thousands):



	Total Assets				Total Debt				Total Equity						Company’s Investment
SUMMARY OF FINANCIAL POSITION:	2019		2018		2019		2018		2019			2018			2019				2018
Terminus Office Holdings LLC	$	261,023	$	258,060	$	196,451	$	198,732	$	54,358		$	50,539		$	50,183			$	48,571
DC Charlotte Plaza LLLP	179,802		155,530		—		—		91,780			88,922			48,660				46,554
Austin 300 Colorado Project, LP	76,136		51,180		1		—		54,951			41,298			29,576				22,335
Carolina Square Holdings LP	115,324		106,187		75,234		74,638		27,005			28,844			15,915				16,840
HICO Victory Center LP	15,220		15,069		—		—		15,076			14,801			10,176				10,003
Charlotte Gateway Village, LLC	112,792		112,553		—		—		108,714			109,666			7,749				8,225
AMCO 120 WT Holdings, LLC	58,557		36,680		—		—		51,567			31,372			9,747				5,538
CL Realty, L.L.C.	4,166		4,169		—		—		4,093			4,183			2,842				2,886
Temco Associates, LLC	1,526		1,482		—		—		1,423			1,379			941				919
TR 208 Nueces Member, LLC	2,692		—		—		—		1,396			—			349				—
EP II LLC	246		247		—		—		164			165			29				30
EP I LLC	458		461		—		—		293			296			2				6
Wildwood Associates	11,138		11,157		—		—		11,058			11,108			(492		)	(1)	(460		)	(1)
Crawford Long - CPI, LLC	28,121		26,429		68,743		69,522		(42,337		)	(44,146		)	(20,208		)	(1)	(21,071		)	(1)
	$	867,201	$	779,204	$	340,429	$	342,892	$	379,541		$	338,427		$	155,469			$	140,376

Table of Contents

Total Assets Total Debt Total Equity Company’s Investment
SUMMARY OF FINANCIAL POSITION: 2019 2018 2019 2018 2019 2018 2019 2018
Terminus Office Holdings $ 261,069
$ 258,060
$ 197,598
$ 198,732
$ 52,370
$ 50,539
$ 49,334
$ 48,571

DC Charlotte Plaza LLLP 175,223
155,530
—
—
89,989
88,922
47,691
46,554

Austin 300 Colorado Project, LP 66,812
51,180
1
—
46,723
41,298
25,159
22,335

Carolina Square Holdings LP 113,906
106,187
74,649
74,638
27,017
28,844
15,862
16,840

HICO Victory Center LP 15,042
15,069
—
—
14,970
14,801
10,073
10,003

Charlotte Gateway Village, LLC 112,218
112,553
—
—
109,190
109,666
7,987
8,225

AMCO 120 WT Holdings, LLC 50,791
36,680
—
—
44,203
31,372
7,493
5,538

CL Realty, L.L.C. 4,168
4,169
—
—
4,139
4,183
2,864
2,886

Temco Associates, LLC 1,505
1,482
—
—
1,402
1,379
930
919

EP II LLC 246
247
—
—
164
165
30
30

EP I LLC 459
461
—
—
294
296
6
6

Wildwood Associates 11,147
11,157
—
—
11,085
11,108
(472 ) (1) (460 ) (1)
Crawford Long - CPI, LLC 26,968
26,429
69,136
69,522
(43,258 ) (44,146 ) (20,648 ) (1) (21,071 ) (1)
$ 839,554
$ 779,204
$ 341,384
$ 342,892
$ 358,288
$ 338,427
$ 146,309
$ 140,376



	Total Revenues				Net Income (Loss)						Company's Share of Income (Loss)
SUMMARY OF OPERATIONS:	2019		2018		2019			2018			2019			2018
Charlotte Gateway Village, LLC	$	13,611	$	13,477	$	5,049		$	5,189		$	2,524		$	2,594
Terminus Office Holdings LLC	24,050		22,318		3,819			3,070			1,800			1,597
DC Charlotte Plaza LLLP	5,410		—		2,201			—			1,101			—
Crawford Long - CPI, LLC	6,255		6,259		1,809			1,730			863			824
HICO Victory Center LP	235		202		235			202			137			106
Carolina Square Holdings LP	6,491		5,361		158			445			110			17
Austin 300 Colorado Project, LP	222		285		110			172			55			86
Temco Associates, LLC	64		80		36			36			22			21
AMCO 120 WT Holdings, LLC	—		—		(32		)	(24		)	—			—
EP II LLC	—		—		(1		)	(21		)	(1		)	(15		)
EP I LLC	—		19		(3		)	(4		)	(4		)	(5		)
Wildwood Associates	—		—		(50		)	(1,086		)	(25		)	2,750
CL Realty, L.L.C.	—		—		(75		)	(71		)	(44		)	(49		)
Other	—		—		—			(14		)	—			(5		)
	$	56,338	$	48,001	$	13,256		$	9,624		$	6,538		$	7,921

Total Revenues Net Income (Loss) Company's Share of Income (Loss)
SUMMARY OF OPERATIONS: 2019 2018 2019 2018 2019 2018
Charlotte Gateway Village, LLC $ 6,743
$ 6,772
$ 2,524
$ 2,793
$ 1,262
$ 1,397
Terminus Office Holdings 11,797
10,922
1,831
1,599
880
830
Crawford Long - CPI, LLC 3,129
3,126
889
823
424
391
DC Charlotte Plaza LLLP 410
—
410
—
205
—
HICO Victory Center LP 130
96
130
96
62
50
Carolina Square Holdings LP 3,294
2,614
170
202
58
(175 )
Austin 300 Colorado Project, LP 126
150
72
99
36
49
Temco Associates, LLC 32
48
15
22
11
11
Wildwood Associates —
—
(23 ) (1,000 ) (12 ) 317
CL Realty, L.L.C. —
—
(29 ) (44 ) (22 ) (28 )
EP I LLC —
4
(2 ) (16 ) —
(12 )
EP II LLC —
—
—
(5 ) —
(4 )
AMCO 120 WT Holdings, LLC —
—
(10 ) (7 ) —
—
Other —
—
—
(5 ) —
59
$ 25,661
$ 23,732
$ 5,977
$ 4,557
$ 2,904
$ 2,885

(1) Negative balances are included in deferred income on the balance sheets.

Subsequent to quarter end, the Company entered into an agreement to purchase its partner's interest in Terminus Office Holdings LLC ("TOH") in a transaction that valued Terminus 100 and 200 at $503 million. The acquisition of the partner's interest in TOH is expected to close in the fourth quarter of 2019, and the Company will consolidate TOH and will record Terminus 100, Terminus 200, and the related notes payable at fair value. The Company expects to recognize a gain on this transaction.

~~Table of Contents~~

6.INTANGIBLE ASSETS

Intangible assets on the balance sheets as of ~~March 31,~~June 30, 2019 and December 31, 2018 included the following (in thousands):



	2019		2018
In-place leases, net of accumulated amortization of $141,773 and $125,130 in 2019 and 2018, respectively	$	229,100	$	105,964
Above-market tenant leases, net of accumulated amortization of $22,378 and $19,502 in 2019 and 2018, respectively	34,711		20,453
Below-market ground lease, net of accumulated amortization of $759 and $621 in 2019 and 2018, respectively	17,654		17,792
Goodwill	1,674		1,674
	$	283,139	$	145,883

2019 2018
In-place leases, net of accumulated amortization of $132,512 and $125,130 in 2019 and 2018, respectively $ 108,552
$ 105,964
Above-market tenant leases, net of accumulated amortization of $20,910 and $19,502 in 2019 and 2018, respectively 19,045
20,453
Below-market ground lease, net of accumulated amortization of $690 and $621 in 2019 and 2018, respectively 17,723
17,792
Goodwill 1,674
1,674
$ 146,994
$ 145,883

The carrying amount of goodwill did not change during the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018.

7.OTHER ASSETS

Other assets on the balance sheets as of ~~March 31,~~June 30, 2019 and December 31, 2018 included the following (in thousands):



	2019		2018
Furniture, fixtures and equipment, leasehold improvements, and other deferred costs, net of accumulated depreciation of $27,009 and $25,193 in 2019 and 2018, respectively	$	19,124	$	14,942
Predevelopment costs and earnest money	19,039		8,249
Prepaid expenses and other assets	8,679		5,087
Line of credit deferred financing costs, net of accumulated amortization of $2,200 and $1,451 in 2019 and 2018, respectively	5,268		5,844
Lease inducements, net of accumulated amortization of $1,903 and $1,545 in 2019 and 2018, respectively	8,551		4,961
	$	60,661	$	39,083

2019 2018
Furniture, fixtures and equipment, leasehold improvements, and other deferred costs, net of accumulated depreciation of $26,057 and $25,193 in 2019 and 2018, respectively $ 15,011
$ 14,942
Predevelopment costs and earnest money 10,685
8,249
Prepaid expenses and other assets 9,971
5,087
Line of credit deferred financing costs, net of accumulated amortization of $1,824 and $1,451 in 2019 and 2018, respectively 5,632
5,844
Lease inducements, net of accumulated amortization of $1,724 and $1,545 in 2019 and 2018, respectively 4,782
4,961
$ 46,081
$ 39,083

Table of Contents

8. NOTES PAYABLE

The following table summarizes the terms of notes payable outstanding at ~~March 31,~~June 30, 2019 and December 31, 2018 (in thousands):


Description	Interest Rate	Maturity (1)	2019			2018			Interest Rate	Maturity (1)	2019			2018
2019 Senior Notes, Unsecured									3.95%	2029	$	275,000		$	—
Term Loan, Unsecured	3.69%	2021	$	250,000		$	250,000		3.60%	2021	250,000			250,000
Senior Notes, Unsecured	3.91%	2025	250,000			250,000
Senior Notes, Unsecured	4.09%	2027	100,000			100,000
2017 Senior Notes, Unsecured									3.91%	2025	250,000			250,000
2019 Senior Notes, Unsecured									3.86%	2028	250,000			—
Fifth Third Center	3.37%	2026	142,715			143,497			3.37%	2026	141,927			143,497
2019 Senior Notes, Unsecured									3.78%	2027	125,000			—
Colorado Tower	3.45%	2026	118,849			119,427			3.45%	2026	118,266			119,427
2017 Senior Notes, Unsecured									4.09%	2027	100,000			100,000
Promenade	4.27%	2022	98,438			99,238			4.27%	2022	97,630			99,238
816 Congress	3.75%	2024	81,260			81,676			3.75%	2024	80,840			81,676
Legacy Union One									4.24%	2023	66,000			—
Credit Facility, Unsecured	3.54%	2023	56,400			—			3.45%	2023	64,000			—
Meridian Mark Plaza	6.00%	2020	23,391			23,524			6.00%	2020	23,255			23,524
			$	1,121,053		$	1,067,362				$	1,841,918		$	1,067,362
Unamortized premium											2,515			—
Unamortized loan costs			(4,579		)	(4,792		)			(6,984		)	(4,792		)
Total Notes Payable			$	1,116,474		$	1,062,570				$	1,837,449		$	1,062,570

(1) Weighted average maturity of notes payable outstanding at ~~March 31,~~June 30, 2019 was ~~5.4~~6.5 years.

Credit Facility

The Company has a $1 billion senior unsecured line of credit (the "Credit Facility") that matures on January 3, 2023. The Credit Facility contains financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 1.75; a fixed charge coverage ratio of at least 1.50; a secured leverage ratio of no more than 40%; and an overall leverage ratio of no more than 60%~~, plus a portion of the net cash proceeds from certain equity issuances.~~. The Credit Facility also contains customary representations and

~~Table of Contents~~

warranties and affirmative and negative covenants, as well as customary events of default. The amounts outstanding under the Credit Facility may be accelerated upon the occurrence of any events of default.

The interest rate applicable to the Credit Facility varies according to the Company's leverage ratio, and may, at the election of the Company, be determined based on either (1) the current LIBOR plus a spread of between 1.05% and 1.45%, or (2) the greater of Bank of America's prime rate, the federal funds rate plus 0.50%, or the one-month LIBOR plus 1.0% (the "Base Rate"), plus a spread of between 0.10% or 0.45%, based on leverage.

At ~~March 31,~~June 30, 2019, the Credit Facility's spread over LIBOR was 1.05%. The amount that the Company may draw under the Credit Facility is a defined calculation based on the Company's unencumbered assets and other factors.

The total available borrowing capacity under the Credit Facility was ~~$943.6~~$936.0 million at ~~March 31,~~June 30, 2019.

Term Loan

The Company has a $250 million unsecured term loan (the "Term Loan") that matures on December 2, 2021. The Term Loan has financial covenants consistent with those of the Credit Facility. The interest rate applicable to the Term Loan varies according to the Company’s leverage ratio and may, at the election of the Company, be determined based on either (1) the current LIBOR plus a spread of between 1.20% and 1.70%, based on leverage or (2) the greater of Bank of America's prime rate, the federal funds rate plus 0.50%, or the one-month LIBOR plus 1.00% (the “Base Rate”), plus a spread of between 0.00% and 0.75%, based on leverage. At ~~March 31,~~June 30, 2019, the Term Loan's spread over LIBOR was 1.20%.

Unsecured Senior Notes

~~The~~

In June 2019, the Company ~~has $350~~closed a $650 million private placement of unsecured senior notes, which were issued in three tranches. The first tranche of $125 million has an 8-year maturity and a fixed annual interest rate of 3.78%. The second tranche of $250 million

Table of Contents

has a 9-year maturity and a fixed annual interest rate of 3.86%. The third tranche of $275 million has a 10-year maturity and a fixed annual interest rate of 3.95%.

The Company has two existing tranches of unsecured senior notes, totaling $350 million, that were funded in two tranches. The first tranche of $100 million ~~has a 10-year maturity~~is due in 2027 and has a fixed annual interest rate of 4.09%. The second tranche of $250 million ~~has an 8-year maturity~~is due in 2025 and has a fixed annual interest rate of 3.91%.

The unsecured senior notes contain financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least ~~2.00;~~1.75; a fixed charge coverage ratio of at least 1.50; an overall leverage ratio of no more than 60%; and a ~~minimum shareholders' equity in an amount equal to $1.9 billion, plus a portion~~secured leverage ratio of ~~the net cash proceeds from certain equity issuances.~~no more than 40%. The senior notes also contain customary representations and warranties and affirmative and negative covenants, as well as customary events of default.

Other Debt Information

In the Merger, the Company assumed a mortgage loan with a principal balance of $66.0 million and a fixed annual interest rate of 4.24% that is due in 2023. The Company recorded the mortgage loan at fair value of $68.5 million.

At ~~March 31,~~June 30, 2019 and December 31, 2018, the estimated fair value of the Company’s notes payable ~~was~~were $1.9 billion and $1.1 billion, ~~for each of the periods,~~respectively, calculated by discounting the debt's remaining contractual cash flows at estimated rates at which similar loans could have been obtained at ~~March 31,~~June 30, 2019 and December 31, 2018. The estimate of the current market rate, which is the most significant input in the discounted cash flow calculation, is intended to replicate debt of similar maturity and loan-to-value relationship. These fair value calculations are considered to be Level 2 under the guidelines as set forth in ASC 820 as the Company utilizes market rates for similar type loans from third party brokers.

For the three and six months ended ~~March 31,~~June 30, 2019 and 2018, interest was recorded as follows (in thousands):



	Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018
Total interest incurred	$	13,175		$	11,103		$	25,010		$	21,977
Interest capitalized	(1,116		)	(1,389		)	(2,131		)	(2,485		)
Total interest expense	$	12,059		$	9,714		$	22,879		$	19,492

2019 2018
Total interest incurred $ 11,835
$ 10,874
Interest capitalized (1,015 ) (1,096 )
Total interest expense $ 10,820
$ 9,778

9. COMMITMENTS AND CONTINGENCIES

Commitments

At ~~March 31,~~June 30, 2019, the Company had outstanding performance bonds totaling ~~$556,000.~~$590,000. As a lessor, the Company had ~~$95.1~~$245.7 million in future obligations under leases to fund tenant improvements and other future construction obligations at ~~March 31,~~June 30, 2019. As a lessee, the Company had future obligations for ~~other~~ operating leases other than ground leases of ~~$449,000~~$403,000 at ~~March 31,~~June 30, 2019.

Litigation

On May 1, 2019, a purported TIER stockholder filed a putative stockholder class action against TIER and the members of the TIER board of directors challenging the disclosures made in connection with the Merger. The lawsuit is captioned ~~Martin v. TIER REIT, INC., et al., No. 1:19-CV-01292, and is pending in the United States District Court for the District of Maryland. On~~

~~Table of Contents~~

May 3, 2019, a purported TIER stockholder filed a putative stockholder class action against TIER, the members of the TIER board of directors, and the Company also challenging the disclosures made in connection with the Merger. The lawsuit is captioned ~~Franchi v. TIER REIT, Inc. et al.~~, No. 1:19-CV-01310, and is also pending in the United States District Court for the District of Maryland. The complaints generally allege that the registration statement filed in connection with the Merger of which this joint proxy statement/prospectus forms a part fails to disclose certain allegedly material information in violation of Section 14(a) and 20(a) of the Exchange Act and Rule 14a-9 promulgated thereunder. The alleged omissions relate to (i) the existence of certain provisions in confidentiality agreements entered into between TIER and alternative bidders during the strategic sales process; (ii) certain financial projections and GAAP reconciliations for TIER and the Company; and (iii) certain financial analyses performed by TIER's financial advisor. Plaintiffs seek to enjoin the Defendants from proceeding with the Merger and seek damages in the event the transaction is consummated. TIER and the Company are reviewing the complaints and have not yet formally responded to them, but believe that Plaintiffs' allegations are without merit and intend to defend against them vigorously. However, litigation is inherently uncertain and there can be no assurance regarding the likelihood that TIER's and the Company's defense of the actions will be successful. Accordingly, at this time, the Company is not able to determine if the outcome of these matters will have a material adverse effect on the liquidity, results of operations, business, or financial condition of the Company. Additional lawsuits arising out of the Merger may also be filed in the future.

The Company is subject to various ~~other~~ legal proceedings, claims, and administrative proceedings arising in the ordinary course of business, some of which are expected to be covered by liability insurance. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters using the latest information available. The Company records a liability for litigation if an unfavorable outcome is probable and the amount of loss or range of loss can be reasonably estimated. If an unfavorable outcome is probable and a reasonable estimate of the loss is a range, the Company accrues the best estimate within the range. If no amount within the range is a better estimate than any other amount, the Company accrues the minimum amount within the range. If an unfavorable outcome is probable but the amount of the loss cannot be reasonably estimated, the Company discloses the nature of the litigation and indicates that an estimate of the loss or range of loss cannot be made. If an unfavorable outcome is reasonably possible and the estimated loss is material, the Company discloses the nature and estimate of the possible loss of the litigation. The Company does not disclose information with respect to litigation where an unfavorable outcome is considered to be remote or where the estimated loss would not be material. Based on current expectations, such matters, both individually and in the aggregate, are not expected to have a material adverse effect on the liquidity, results of operations, business, or financial condition of the Company.

10. STOCK-BASED COMPENSATION

The Company has several types of stock-based compensation - stock options, restricted stock, and restricted stock units (“RSUs”) - which are described in note 13 of the notes to consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2018. The expense related to a portion of the stock-based compensation awards is fixed. The expense related to other stock-based compensation awards fluctuates from period to period dependent, in part, on the Company's stock price and stock performance relative to its peers. The Company recorded stock-based compensation expense, net of forfeitures, of ~~$5.5~~$1.1 million and ~~$2.6~~$3.4 million for the three months ended ~~March 31,~~June 30, 2019 and 2018, respectively, and $6.6 million and $6.0 million for the six months ended June 30, 2019 and 2018, respectively.

On April 23, 2019, the Company's stockholders approved the Cousins Properties Incorporated 2019 Omnibus Incentive Stock Plan (the "2019 Plan"). The Company also maintains the Cousins Properties Incorporated 2009 Incentive Stock Plan (the "2009 Plan") and the Cousins Properties Incorporated 2005 Restricted Stock Unit Plan (the “RSU Plan”). although no further issuances are permitted under the 2009 plan or RSU Plan after April 23, 2019. Under the 2009 Plan, during the quarter ended March 31, 2019, the Company made restricted stock grants of ~~263,339~~65,822 shares to key employees, which vest ratably over a three-year period. Under the RSU Plan, during the quarter ended March 31, 2019, the Company awarded two types of performance-based RSUs to key employees based on the following metrics: (1) Total Stockholder Return of the Company, as defined in the RSU Plan, as compared to the companies in the SNL US REIT Office index (“TSR RSUs”), and (2) the ratio of cumulative funds from operations per share to targeted cumulative funds from operations per share (“FFO RSUs”), as defined in the RSU Plan. The performance period for both awards is January 1, 2019 to December 31, 2021, and the targeted units awarded of TSR RSUs and FFO RSUs was ~~260,988~~65,247 and ~~111,853,~~27,963, respectively. The ultimate payout of these awards can range from 0% to 200% of the targeted number of units depending on the achievement of the market and performance metrics described above. These RSU awards cliff vest on December 31, 2021 and are to be settled in cash with payment dependent on attainment of required service, market, and performance criteria. The number of RSUs vesting will be determined by the Compensation Committee, and the payout per unit will be equal to the average closing price on each trading day during the 30-day period ending on December 31, 2021. The Company expenses an estimate of the fair value of the TSR RSUs over the performance period using a quarterly Monte Carlo valuation. The FFO RSUs are expensed over the vesting period using the fair market value of the Company's stock at the reporting date multiplied by the anticipated number of units to be paid based on the current estimate of what the ratio is expected to be upon vesting. Dividend equivalents on the TSR RSUs and the FFO RSUs will also be paid based upon the percentage vested. The Company expects to make all future grants of restricted stock and restricted stock units under the 2019 Plan.

Table of Contents

Under the 2019 Plan, during the quarter ended June 30, 2019, the Company issued 37,166 shares of common stock to members of its board of directors in lieu of fees and recorded $1.4 million in general and administrative expense related to these issuances.

11. REVENUE

The Company categorizes its primary sources of revenue into revenue from contracts with customers and other revenue accounted for as leases under ASC 842 as follows:

Rental property revenue consists of (1) contractual revenues from leases recognized on a straight-line basis over the term of the respective lease; (2) percentage rents recognized once a specified sales target is achieved; (3) parking revenue; (4) termination fees; and ~~(4)~~(5) the reimbursement of the tenants' share of real estate taxes, insurance, and other operating expenses. The Company's leases typically include renewal options and are classified and accounted for as operating leases. Rental property revenue is accounted for in accordance with the guidance set forth in ASC 842.

Fee income consists of development fees, management fees, and leasing fees earned from unconsolidated joint ventures and from third parties. Fee income is accounted for in accordance with the guidance set forth in ASC 606.

~~Other revenue consists primarily of termination fees, which are accounted for in accordance with the guidance set forth in ASC 842.~~

For the three and six months ended ~~March 31,~~June 30, 2019, the Company recognized rental property revenue of ~~$123.3~~$134.9 million and $258.8 million, respectively, of which ~~$32.6~~$35.8 million and $68.9 million, respectively, represented variable rental revenue. For the three and six months ended ~~March 31,~~June 30, 2018, the Company recognized rental property revenue of ~~$113.3 million.~~$114.3 million and $228.0 million, respectively. For the three and six months ended ~~March 31,~~June 30, 2019, the Company recognized fee and other revenue of $7.1 million and $16.0 million, respectively. For the three and six months ended June 30, 2018, the Company recognized fee and other revenue of ~~$9.4~~$2.3 million and ~~$3.9~~

$5.8 million, respectively. The following tables set forth the future minimum rents to be received by consolidated entities under existing non-cancellable leases as of ~~March 31,~~June 30, 2019 and December 31, 2018, respectively (in thousands):

~~Table of Contents~~


March 31, 2019
June 30, 2019			June 30, 2019

2019	$	301,235	$	268,869
2020	400,754		540,982
2021	379,056		507,607
2022	334,015		454,993
2023	301,549		414,041
Thereafter	1,266,401		1,772,076
	$	2,983,010	$	3,958,568



December 31, 2018

2019	$	328,607
2020	330,477
2021	314,410
2022	280,959
2023	256,233
Thereafter	1,115,490
	$	2,626,176

December 31, 2018

2019 $ 328,607
2020 330,477
2021 314,410
2022 280,959
2023 256,233
Thereafter 1,115,490
$ 2,626,176

12. SALE OF AIR RIGHTS

On February 26, 2019, the Company sold air rights that cover eight acres within Downtown Atlanta for a gross sales price of $13.25 million and recorded a gain of $13.1 million.

Table of Contents

13. EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per share for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 (in thousands):



	Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018
Earnings per Common Share - basic:
Numerator:
Net income (loss)	$	(22,582	)	$	21,749		$	13,423		$	38,155
Net loss (income) attributable to noncontrolling interests in CPLP from continuing operations	265			(410		)	(323		)	(697		)
Net income attributable to other noncontrolling interests	(92		)	(63		)	(168		)	(139		)
Net income (loss) available to common stockholders	$	(22,409	)	$	21,276		$	12,932		$	37,319

Denominator:
Weighted average common shares - basic	112,926			105,073			109,049			105,056
Net income (loss) per common share - basic	$	(0.20	)	$	0.20		$	0.12		$	0.36

Earnings per common share - diluted:
Numerator:
Net income (loss)	$	(22,582	)	$	21,749		$	13,423		$	38,155
Net income attributable to other noncontrolling interests	(92		)	(63		)	(168		)	(139		)
Net income (loss) available for common stockholders before net income attributable to noncontrolling interests in CPLP	$	(22,674	)	$	21,686		$	13,255		$	38,016

Denominator:
Weighted average common shares - basic	112,926			105,073			109,049			105,056
Add:
Potential dilutive common shares - stock options	—			58			29			61
Weighted average units of CPLP convertible into common shares	1,744			1,744			1,744			1,744
Weighted average common shares - diluted	114,670			106,875			110,822			106,861
Net income (loss) per common share - diluted	$	(0.20	)	$	0.20		$	0.12		$	0.36

Anti-dilutive stock options outstanding	27			—			—			3

For the three months ended June 30, 2019, anti-dilutive stock represent stock options whose exercise price does not exceed the average market value of the Company's stock and are not included in the calculation of dilutive weighted average shares due to the net loss during the period. For the six months ended June 30, 2018, anti-dilutive stock represents stock options whose exercise price exceeds the average market value of the Company's stock. These anti-dilutive stock options are not included in the current calculation of dilutive weighted average shares, but could be dilutive in the future.

Three Months Ended March 31,
2019 2018
Earnings per Common Share - basic:
Numerator:
      Net income $ 36,005
$ 16,406
Net income attributable to noncontrolling interests in CPLP
from continuing operations (588 ) (287 )
      Net income attributable to other noncontrolling interests (76 ) (76 )
         Net income available to common stockholders $ 35,341
$ 16,043

Denominator:
Weighted average common shares - basic 420,510
420,154
Earnings per common share - basic $ 0.08
$ 0.04

Earnings per common share - diluted:
Numerator:
      Net income $ 36,005
$ 16,406
Net income attributable to other noncontrolling interests (76 ) (76 )
Net income available for common stockholders before
     net income attributable to noncontrolling interests in
     CPLP
$ 35,929
$ 16,330

Denominator:
Weighted average common shares - basic 420,510
420,154
     Add:
Potential dilutive common shares - stock options 123
567
Weighted average units of CPLP convertible into
    common shares
6,974
6,974
Weighted average common shares - diluted 427,607
427,695
Earnings per common share - diluted $ 0.08
$ 0.04

Anti-dilutive stock options outstanding —
24

Table of Contents

14. CONSOLIDATED STATEMENTS OF CASH FLOWS - SUPPLEMENTAL INFORMATION

Supplemental information related to the cash flows, including significant non-cash activity affecting the consolidated statement of cash flows, for the ~~three~~six months ended~~March 31,~~June 30, 2019 and 2018 is as follows (in thousands):



	2019		2018
Interest paid, net of amounts capitalized	$	22,130	$	19,283
Non-Cash Transactions:
Non-cash assets and liabilities assumed in TIER transaction	1,512,384		—
Ground lease right-of-use assets and associated liabilities	56,294		—
Common stock dividends declared and accrued	42,563		27,326
Change in accrued property, acquisition, development, and tenant expenditures	8,973		24,121
Non-cash consideration for property acquisition	10,071		—
Transfers from projects under development to operating properties	—		212,628
Cumulative effect of change in accounting principle	—		22,329
Transfer from investment in unconsolidated joint venture to projects under development	—		7,025

2019 2018
Interest paid, net of amounts capitalized $ 14,267
$ 13,775
Non-Cash Transactions:
Ground lease right-of-use assets and associated liabilities 56,294
—
Common stock dividends declared 30,492
27,315
Change in accrued property, acquisition, development, and tenant expenditures 11,085
28,465
Non-cash consideration for property acquisition 10,071
—
Transfers from projects under development to operating properties —
212,628
Cumulative effect of change in accounting principle —
22,329

~~Table of Contents~~

The following table provides a reconciliation of cash, cash equivalents, and restricted cash recorded on the balance sheets to cash, cash equivalents, and restricted cash in the statements of cash flows (in thousands):



	June 30, 2019		December 31, 2018
Cash and cash equivalents	$	11,885	$	2,547
Restricted cash	2,182		148
Total cash, cash equivalents, and restricted cash	$	14,067	$	2,695

March 31, 2019 December 31, 2018
Cash and cash equivalents $ 3,456
$ 2,547
Restricted cash 170
148
Total cash, cash equivalents, and restricted cash $ 3,626
$ 2,695

15. REPORTABLE SEGMENTS

The Company's segments are based on its method of internal reporting, which classifies operations by property type and geographical area. The segments by property type are: Office and Mixed-Use. The segments by geographical region are: Atlanta, Austin, Charlotte, Dallas, Phoenix, Tampa, and Other. These reportable segments represent an aggregation of operating segments reported to the Chief Operating Decision Maker based on similar economic characteristics that include the type of property and the geographical location. Each segment includes both consolidated operations and the Company's share of unconsolidated joint venture operations.

Company management evaluates the performance of its reportable segments in part based on net operating income (“NOI”). NOI represents rental property revenues, less termination fees, less rental property operating expenses. NOI is not a measure of cash flows or operating results as measured by GAAP, is not indicative of cash available to fund cash needs, and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate NOI in the same manner. The Company considers NOI to be an appropriate supplemental measure to net income as it helps both management and investors understand the core operations of the Company's operating assets. NOI excludes corporate general and administrative expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, and other non-operating items.

Segment net income, amount of capital expenditures, and total assets are not presented in the following tables because management does not utilize these measures when analyzing its segments or when making resource allocation decisions. Information on the Company's segments along with a reconciliation of NOI to net income for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 are as follows (in thousands):

Three Months Ended March 31, 2019 Office Mixed-Use Total
Net Operating Income:
Atlanta $ 37,399
$ —
$ 37,399
Austin 15,948
—
15,948
Charlotte 15,808
—
15,808
Phoenix 9,491
—
9,491
Tampa 7,988
—
7,988
Other 230
867
1,097
Total Net Operating Income $ 86,864
$ 867
$ 87,731

Three Months Ended March 31, 2018 Office Mixed-Use Total
Net Operating Income:
Atlanta $ 32,165
$ —
$ 32,165
Austin 14,941
—
14,941
Charlotte 15,842
—
15,842
Phoenix 8,974
—
8,974
Tampa 7,728
—
7,728
Other 440
488
928
Total Net Operating Income $ 80,090
$ 488
$ 80,578

Table of Contents



Three Months Ended June 30, 2019	Office		Mixed-Use		Total
Net Operating Income:
Atlanta	$	39,368	$	—	$	39,368
Austin	18,577		—		18,577
Charlotte	18,050		—		18,050
Dallas	669		—		669
Phoenix	9,290		—		9,290
Tampa	8,573		—		8,573
Other	2,182		708		2,890
Total Net Operating Income	$	96,709	$	708	$	97,417



Three Months Ended June 30, 2018	Office		Mixed-Use		Total
Net Operating Income:
Atlanta	$	32,178	$	—	$	32,178
Austin	15,431		—		15,431
Charlotte	15,088		—		15,088
Phoenix	8,880		—		8,880
Tampa	7,642		—		7,642
Other	433		543		976
Total Net Operating Income	$	79,652	$	543	$	80,195



Six Months Ended June 30, 2019	Office		Mixed-Use		Total
Net Operating Income:
Atlanta	$	76,766	$	—	$	76,766
Austin	34,525		—		34,525
Charlotte	33,859		—		33,859
Dallas	670		—		670
Phoenix	18,781		—		18,781
Tampa	16,560		—		16,560
Other	2,411		1,576		3,987
Total Net Operating Income	$	183,572	$	1,576	$	185,148



Six Months Ended June 30, 2018	Office		Mixed-Use		Total
Net Operating Income:
Atlanta	$	64,343	$	—	$	64,343
Austin	31,273		—		31,273
Charlotte	30,029		—		30,029
Phoenix	17,854		—		17,854
Tampa	15,370		—		15,370
Other	873		1,031		1,904
Total Net Operating Income	$	159,742	$	1,031	$	160,773

Table of Contents

The following reconciles Net Operating Income to Net Income for each of the periods presented (in thousands):



	Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018
Net Operating Income	$	97,417		$	80,195		$	185,148		$	160,773
Net operating income from unconsolidated joint ventures	(9,379		)	(7,228		)	(17,252		)	(14,649		)
Fee income	7,076			1,798			15,804			4,692
Termination fee income	190			639			710			999
Other income	11			493			151			1,093
Reimbursed expenses	(1,047		)	(860		)	(1,979		)	(1,802		)
General and administrative expenses	(8,374		)	(8,071		)	(19,834		)	(14,880		)
Interest expense	(12,059		)	(9,714		)	(22,879		)	(19,492		)
Depreciation and amortization	(50,904		)	(45,675		)	(96,765		)	(90,768		)
Acquisition and transaction costs	(49,827		)	(137		)	(49,830		)	(228		)
Other expenses	(624		)	(44		)	(804		)	(364		)
Income from unconsolidated joint ventures	3,634			5,036			6,538			7,921
Gain on sale of investment properties	1,304			5,317			14,415			4,945
Loss on extinguishment of debt	—			—			—			(85		)
Net Income (Loss)	$	(22,582	)	$	21,749		$	13,423		$	38,155

Three Months Ended March 31,
2019 2018
Net Operating Income $ 87,731
$ 80,578
Net operating income from unconsolidated joint ventures (7,873 ) (7,421 )
Fee income 8,728
2,894
Other income 660
960
Reimbursed expenses (932 ) (942 )
General and administrative expenses (11,460 ) (6,809 )
Interest expense (10,820 ) (9,778 )
Depreciation and amortization (45,861 ) (45,093 )
Acquisition and transaction costs (3 ) (91 )
Loss on extinguishment of debt —
(85 )
Other expenses (180 ) (320 )
Income from unconsolidated joint ventures 2,904
2,885
Gain (loss) on sale of investment properties 13,111
(372 )
Net Income $ 36,005

$ 16,406

Revenues by reportable segment, including a reconciliation to total rental property revenues on the condensed consolidated statements of operations, for three and six months ended ~~March 31,~~June 30, 2019 and 2018 are as follows (in thousands):


Three Months Ended March 31, 2019	Office			Mixed-Use			Total
Three Months Ended June 30, 2019										Office			Mixed-Use			Total
Revenues:
Atlanta	$	57,468		$	—		$	57,468		$	59,499		$	—		$	59,499
Austin	27,556			—			27,556			31,815			—			31,815
Charlotte	23,402			—			23,402			27,110			—			27,110
Dallas										804			—			804
Phoenix										12,805			—			12,805
Tampa	12,971			—			12,971			13,471			—			13,471
Phoenix	13,003			—			13,003
Other	546			1,181			1,727			3,581			1,093			4,674
Total segment revenues	134,946			1,181			136,127			149,085			1,093			150,178
Less Company's share of rental property revenues from unconsolidated joint ventures	(11,601		)	(1,181		)	(12,782		)	(14,152		)	(1,093		)	(15,245		)
Total rental property revenues	$	123,345		$	—		$	123,345		$	134,933		$	—		$	134,933


Three Months Ended March 31, 2018	Office			Mixed-Use			Total
Three Months Ended June 30, 2018										Office			Mixed-Use			Total
Revenues:
Atlanta	$	49,466		$	—		$	49,466		$	50,521		$	—		$	50,521
Austin	26,576			—			26,576			26,407			—			26,407
Charlotte	23,041			—			23,041			23,053			—			23,053
Tampa	12,536			—			12,536			12,251			—			12,251
Phoenix	12,060			—			12,060			12,710			—			12,710
Other	524			795			1,319			549			834			1,383
Total segment revenues	124,203			795			124,998			125,491			834			126,325
Less Company's share of rental property revenues from unconsolidated joint ventures	(10,855		)	(795		)	(11,650		)	(11,154		)	(834		)	(11,988		)
Total rental property revenues	$	113,348		$	—		$	113,348		$	114,337		$	—		$	114,337

2021

Table of Contents



Six Months Ended June 30, 2019	Office			Mixed-Use			Total
Revenues:
Atlanta	$	116,969		$	—		$	116,969
Austin	59,907			—			59,907
Charlotte	50,496			—			50,496
Dallas	804			—			804
Phoenix	25,808			—			25,808
Tampa	26,441			—			26,441
Other	4,126			2,277			6,403
Total segment revenues	284,551			2,277			286,828
Less Company's share of rental property revenues from unconsolidated joint ventures	(25,753		)	(2,277		)	(28,030		)
Total rental property revenues	$	258,798		$	—		$	258,798



Six Months Ended June 30, 2018	Office			Mixed-Use			Total
Revenues:
Atlanta	$	100,229		$	—		$	100,229
Austin	53,167			—			53,167
Charlotte	46,040			—			46,040
Tampa	24,796			—			24,796
Phoenix	24,822			—			24,822
Other	1,078			1,624			2,702
Total segment revenues	250,132			1,624			251,756
Less Company's share of rental property revenues from unconsolidated joint ventures	(22,087		)	(1,624		)	(23,711		)
Total rental property revenues	$	228,045		$	—		$	228,045

Table of Contents

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Overview:

Cousins Properties Incorporated ("Cousins") (and collectively, with its subsidiaries, the "Company," "we," "our," or "us") is a publicly traded (NYSE: CUZ), self-administered, and self-managed real estate investment trust, or REIT. Cousins conducts substantially all of its business through Cousins Properties, LP ("CPLP"). Cousins owns approximately ~~98%~~99% of CPLP and consolidates CPLP. CPLP owns Cousins TSR Services LLC, a taxable entity which owns and manages its own real estate portfolio and performs certain real estate related services for other parties. Our strategy is to create value for our stockholders through ownership of the premier urban office portfolio in the ~~Sunbelt~~Sun Belt markets, with a particular focus on Georgia, Texas, North Carolina, Arizona, and Florida. This strategy is based on a disciplined approach to capital allocation that includes strategic acquisitions, selective development projects, and timely dispositions of non-core assets. This strategy is also based on a simple, flexible, and low-leveraged balance sheet that allows us to pursue investment opportunities at the most advantageous points in the cycle. To implement this strategy, we leverage our strong local operating platforms within each of our major markets. As of March 31, 2019, our portfolio of real estate assets consisted of interests in 29 operating properties (28 office and one mixed use), containing 16.0 million square feet of space, and three projects (two office and one mixed-use) under active development.

We leased or renewed 682,129 square feet of office space during the first quarter of 2019. The weighted average net effective rent of these leases, representing base rent less operating expense reimbursements and leasing costs, was $24.50 per square foot. For those leases that were previously occupied within the past year, net effective rent increased 22.8%. Same property net operating income (defined below) for consolidated properties and our share of unconsolidated properties increased by 4.3% between the three months ended March 31, 2019 and 2018.

~~On March 1,~~Consistent with this strategy, on June 14, 2019, we entered into a series of transactions with Norfolk Southern Railway Company ("NS") whereby we executed a development agreement to develop NS's corporate headquarters in Midtown Atlanta and purchased 1200 Peachtree, a 370,000 square foot office building in Midtown Atlanta, from NS that is 100% leased by NS through December 31, 2021. In the first quarter of 2019, we recognized $6.6 million in fee income related to this arrangement.

~~On March 25, 2019, we entered into an agreement and plan of merger (the "Merger Agreement")~~merged with TIER REIT, Inc. ("TIER") ~~whereby~~in a stock-for-stock transaction (the "Merger"). As a result, we acquired interests in nine operating properties containing 5.8 million square feet of space, two office properties under development that are expected to add 620,000 square feet of space upon completion, and seven strategically located land parcels on which we anticipate up to 2 million square feet of additional space may be developed. As a part of this transaction, we issued $650 million in senior unsecured debt at a weighted average interest rate of 3.88%, which effectively repaid the majority of the TIER ~~will merge with~~debt assumed and ~~into a subsidiary of Cousins.~~repaid by the Credit Facility in the merger. We believe that this merger creates a company with an attractive portfolio of trophy office assets balanced across the premier Sun Belt markets. We believe that the merger will enhance our position in our existing markets of Austin and Charlotte, provide a strategic entry into Dallas, and balance our exposure in Atlanta. The Merger is also expected to enhance growth and to provide value-add opportunities as ~~TIER has an~~a result of TIER's active and attractive development portfolio and land bank. ~~Upon closing, we expect to have a~~Immediately after the Merger and as of quarter-end, our portfolio of ~~over 21~~real estate assets consisted of interests in 38 operating properties (37 office and one mixed use), containing 21.8 million square feet of space, and five projects (four office and one mixed-use) under active development.

During the quarter, we leased or renewed 1.1 million square feet of office space, including a 561,000 square foot lease for the proposed combined corporate headquarters of BB&T Corporation and SunTrust Banks, Inc. at Hearst Tower in ~~premier Sunbelt markets.~~Charlotte that contains an option to purchase Hearst Tower for $455.5 million. The weighted average net effective rent of these leases, representing base rent less operating expense reimbursements and leasing costs, was $21.79 per square foot. For ~~additional information about~~those leases that were previously occupied within the ~~Merger, see "Liquidity~~past year, net effective rent increased 21.5%. Same property net operating income (defined below) for consolidated properties and ~~Capital Resources -- Merger with TIER."~~our share of unconsolidated properties increased by 4.5% between the three months ended June 30, 2019 and 2018.

On June 14, 2019, we restated and amended our articles of incorporation to effect a reverse stock split of the issued and outstanding shares of its common stock pursuant to which, (1) each four shares of our issued and outstanding common stock were combined into one share of the our common stock and (2) the authorized number of our common stock was proportionally reduced to 175 million shares. Fractional shares of common stock resulting from the reverse stock split were settled in cash. Fractional shares of preferred stock resulting from the reverse stock split were redeemed without payout. Immediately thereafter, we further amended our articles of incorporation to increase the number of authorized shares of our common stock from 175 million to 300 million shares.

Subsequent to quarter end, we entered into an agreement to purchase our partner's interest in Terminus Office Holdings LLC ("TOH") in a transaction that valued Terminus 100 and 200 at $503 million. The acquisition of our partner's interest in TOH is expected to close in the fourth quarter of 2019, and we will consolidate TOH and will record Terminus 100, Terminus 200, and the related notes payable at fair value. We expect to recognize a gain on this acquisition achieved in stages.

Results of Operations

General

Our financial results have been significantly affected by the Merger. In addition, our results have been affected by a series of transactions we entered into on March 1, 2019 with Norfolk Southern Railway Company ("NS") whereby we executed an agreement to develop NS's corporate headquarters in Midtown Atlanta and purchased 1200 Peachtree, a 370,000 square foot office building in Midtown Atlanta, from NS that is 100% leased by NS. Accordingly, our historical financial statements may not be indicative of future operating results.

Net Operating Income

The following table summarizes rental property revenues, rental property operating expenses, and net operating income ("NOI") for each of the periods presented, including our same property portfolio. NOI represents rental property revenue (excluding lease termination fees) less rental property operating expenses. Our same property portfolio is comprised of office properties that have been

Table of Contents

fully operational in each of the comparable reporting periods. A fully operational property is one that has achieved 90% economic occupancy or has been substantially ~~complete~~completed and owned by us for each of the periods presented. This information is presented for consolidated properties only and does not include net operating income from our unconsolidated joint ventures.


	Three Months Ended March 31,								Three Months Ended June 30,								Six Months Ended June 30,
	2019		2018		$ Change		% Change		2019		2018		$ Change		% Change		2019		2018		$ Change		% Change
Rental Property Revenues
Same Property	$	110,530	$	105,680	$	4,850	4.6	%	$	110,728	$	106,374	$	4,354	4.1	%	$	221,778	$	212,416	$	9,362	4.4	%
Non-Same Property	12,815		7,668		5,147		67.1	%
Legacy TIER Properties									9,651		—		9,651		100.0	%	9,651		—		9,651		100.0	%
Other Non-Same Properties									14,554		7,963		6,591		82.8	%	27,369		15,629		11,740		75.1	%
Total Rental Property Revenues	$	123,345	$	113,348	$	9,997	8.8	%	$	134,933	$	114,337	$	20,596	18.0	%	$	258,798	$	228,045	$	30,753	13.5	%

Rental Property Operating Expenses
Same Property	$	40,380	$	38,605	$	1,775	4.6	%	$	40,537	$	38,719	$	1,818	4.7	%	$	80,917	$	77,320	$	3,597	4.7	%
Non-Same Property	3,107		1,586		1,521		95.9	%
Legacy TIER Properties									3,233		—		3,233		100.0	%	3,233		—		3,233		100.0	%
Other Non-Same Properties									2,935		2,012		923		45.9	%	6,042		3,602		2,440		67.7	%
Total Rental Property Operating Expenses	$	43,487	$	40,191	$	3,296	8.2	%	$	46,705	$	40,731	$	5,974	14.7	%	$	90,192	$	80,922	$	9,270	11.5	%

Net Operating Income
Same Property NOI	$	70,150	$	67,075	$	3,075	4.6	%	$	70,002	$	67,016	$	2,986	4.5	%	$	140,151	$	134,097	$	6,054	4.5	%
Non-Same Property NOI	9,708		6,082		3,626		59.6	%
Legacy TIER Properties									6,419		—		6,419		100.0	%	6,419		—		6,419		100.0	%
Other Non-Same Properties									11,617		5,951		5,666		95.2	%	21,326		11,027		10,299		93.4	%
Total NOI	$	79,858	$	73,157	$	6,701	9.2	%	$	88,038	$	72,967	$	15,071	20.7	%	$	167,896	$	146,124	$	22,772	15.6	%

Same property ~~NOI~~rental property revenues increased ~~$3.1 million (4.6%) between~~in the ~~2019~~three and ~~2018 three~~six month ~~periods. The increase is primarily due to~~periods as a result of higher occupancy ~~rates~~ at Northpark, Corporate Center, ~~111 Congress,~~ and ~~816 Congress. Non-same~~Hayden Ferry and an increase in parking revenues across the same property ~~NOI~~portfolio. Same property rental property operating expenses increased ~~$3.6~~in the three and six month periods primarily as a result of an increase in real estate taxes due to higher assessments of value in the Atlanta and Charlotte markets.

Revenues and expenses for Legacy TIER properties represent amounts recorded for the properties acquired in the Merger from the date of the Merger to June 30, 2019.

Revenues and expenses of Other Non-Same Properties increased in the three and six month periods primarily as a result the operations of 1200 Peachtree, which was acquired in the first quarter of 2019, and Spring & 8th, whose final phase commenced operations in the fourth quarter of 2018.

Fee Income

Fee income increased $5.3 million ~~(59.6%~~(294%) between the 2019 and 2018 three month periods ~~primarily due to commencement of operations at the second~~ and ~~final phase of Spring & 8th in the fourth quarter of 2018 and at 1200 Peachtree in the first quarter of 2019 and due to the lease-up of 8000 Avalon. Non-same property expenses~~ increased ~~$1.5~~$11.1 million while non-same property revenues increased $5.1 million because we receive, and recognize, a high percentage of operating expenses in revenue from our tenant at Spring & 8th and because our tenant at 1200 Peachtree is responsible for paying all operating expenses.

~~Fee Income~~

~~Fee income increased $5.8 million (202%~~(237%) between the 2019 and 2018 ~~three~~six month periods. The increase is primarily driven by development fee income related to the ~~NS transactions.~~transactions with NS.

General and Administrative Expenses

General and administrative expenses increased ~~$4.7~~$5.0 million ~~(68%~~(33%) between the 2019 and 2018 ~~three~~six month periods. ~~The~~This increase is primarily driven by long-term compensation expense increases as a result of fluctuations in our common stock price relative to our office peers included in the SNL US Office REIT Index.

Interest Expense

Interest expense, net of amounts capitalized, increased ~~$1.0~~$2.3 million ~~(11%~~(24%) between the 2019 and 2018 three month periods and increased $3.4 million (17%) between the 2019 and 2018 six month periods. The increase in both the three and six month periods is due to interest incurred on the unsecured senior notes that were issued on June 19, 2019, interest incurred on a mortgage loan assumed in the Merger, an increase in the average outstanding balance on our credit facility, and an increase in LIBOR ~~causing an increase~~resulting in higher interest expense on the term loan and line of ~~credit~~credit.

Table of Contents

Depreciation and ~~an increase~~Amortization



	Three Months Ended June 30,									Six Months Ended June 30,
	2019		2018		$ Change			% Change		2019		2018		$ Change			% Change
Depreciation and Amortization
Same Property	$	40,533	$	42,694	$	(2,161	)	(5.1	)%	$	81,830	$	84,833	$	(3,003	)	(3.5	)%
Legacy TIER Properties	4,916		—		4,916			100.0	%	4,916		—		4,916			100.0	%
Other Non-Same Properties	5,455		2,981		2,474			83.0	%	10,019		5,935		4,084			68.8	%
Total Depreciation and Amortization	$	50,904	$	45,675	$	5,229		11.4	%	$	96,765	$	90,768	$	5,997		6.6	%

Same property depreciation and amortization decreased due primarily to the acceleration of amortization of tenant improvements and in-place leases on tenants who terminated their leases early in 2018. Depreciation and amortization for Legacy TIER properties represent amounts recorded on the properties acquired in the ~~average debt outstanding on~~Merger from the ~~line~~date of ~~credit.~~the Merger to June 30, 2019. Depreciation and amortization of Other Non-Same Properties increased in the three and six month periods primarily as a result of depreciation and amortization of 1200 Peachtree, which was acquired in the first quarter of 2019, and Spring & 8th, whose final phase commenced operations in the fourth quarter of 2018.

Acquisition Costs

Acquisition costs for the three and six months ended June 30, 2019 relate primarily to the Merger. These costs include financial advisory, legal, accounting, severance, and other costs of combining the operations of TIER with the Company.

Income from Unconsolidated Joint Ventures

Income from unconsolidated joint ventures consisted of the Company's share of the following (in thousands):


	Three Months Ended March 31,											Three Months Ended June 30,											Six Months Ended June 30,
	2019			2018			$ Change			% Change		2019			2018			$ Change			% Change		2019			2018			$ Change			% Change
Net operating income	$	7,873		$	7,421		$	452		6.1	%	$	9,379		$	7,228		$	2,151		29.8	%	$	17,252		$	14,649		$	2,603		17.8	%
Termination fee income												4			—			4			100.0	%	7			—			7			100.0	%
Other income, net	39			350			(311		)	(88.9	)%	43			2,476			(2,433		)	(98.3	)%	79			2,826			(2,747		)	(97.2	)%
Depreciation and amortization	(3,254		)	(3,419		)	165			(4.8	)%	(4,154		)	(3,016		)	(1,138		)	37.7	%	(7,408		)	(6,435		)	(973		)	15.1	%
Interest expense	(1,754		)	(1,515		)	(239		)	15.8	%	(1,633		)	(1,591		)	(42		)	2.6	%	(3,387		)	(3,106		)	(281		)	9.0	%
Net gain on sale of investment property	—			48			(48		)	(100.0	)%
Net gain (loss) on sale of investment property												(5		)	(61		)	56			(91.8	)%	(5		)	(13		)	8			(61.5	)%
Income from unconsolidated joint ventures	$	2,904		$	2,885		$	19		0.7	%	$	3,634		$	5,036		$	(1,402	)	(27.8	)%	$	6,538		$	7,921		$	(1,383	)	(17.5	)%

Net operating income and depreciation and amortization from unconsolidated joint ventures increased ~~$452,000 (6%)~~ between the three and six month periods primarily due to the commencement of operations atin the first quarter of 2019 of Dimensional Place, the office building owned by the DC Charlotte Plaza LLLP joint ~~venture, in the first quarter of 2019.~~venture. Other income from unconsolidated joint ventures decreased ~~$311,000 (89%)~~ between the three and six month periods primarily due to the 2018 sale of a parcel of land held by the Wildwood Associates joint venture.

Gain ~~(Loss)~~ on Sale of Investment Properties

The gain on ~~the~~ sale of investment properties infor the three months ended ~~March 31,~~June 30, 2019 ~~relates to~~results primarily from the condemnation of land by the City of Tempe at two of the Company's properties. Gain on sale of investment properties for the six months ended June 30, 2019 includes the sale of the Company's air rights that cover approximately eight acres within an area of Downtown Atlanta.

Funds From Operations

The table below shows Funds from Operations (“FFO”) and the related reconciliation to net income available to common stockholders. We calculate FFO in accordance with the National Association of Real Estate Investment Trusts’ (“NAREIT”) definition, which is net income available to common stockholders (computed in accordance with GAAP), excluding extraordinary items, cumulative effect of change in accounting principle, and gains on sale or impairment losses on depreciable property, plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures to reflect FFO on the same basis.

FFO is used by industry analysts and investors as a supplemental measure of a REIT’s operating performance. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry investors and analysts have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Thus, NAREIT created FFO as a supplemental measure of REIT operating performance that excludes historical cost depreciation, among other items, from GAAP net income. The use of FFO, combined with the required primary GAAP presentations, has been fundamentally beneficial, improving

Table of Contents

the understanding of operating results of REITs among the investing public and

~~Table of Contents~~

making comparisons of REIT operating results more meaningful. Company management evaluates operating performance in part based on FFO. Additionally, we use FFO, along with other measures, to assess performance in connection with evaluating and granting incentive compensation to its officers and other key employees. The reconciliation of net income to FFO is as follows for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 (in thousands, except per share information):


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018			2019			2018
Net Income Available to Common Stockholders	$	35,341		$	16,043
Net Income (Loss) Available to Common Stockholders							$	(22,409	)	$	21,276		$	12,932		$	37,319
Depreciation and amortization of real estate assets:
Consolidated properties	45,405			44,620			50,450			45,207			95,855			89,827
Share of unconsolidated joint ventures	3,254			3,419			4,154			3,016			7,408			6,435
Partners' share of real estate depreciation	(96		)	(69		)	(99		)	(70		)	(195		)	(139		)
(Gain) loss on sale of depreciated properties:
Consolidated properties	21			372			33			(5,317		)	54			(4,945		)
Share of unconsolidated joint ventures	—			(48		)	5			63			5			15
Non-controlling interest related to unit holders	588			287
Non-controlling interest related to unitholders							(265		)	410			323			697
Funds From Operations	$	84,513		$	64,624		$	31,869		$	64,585		$	116,382		$	129,209
Per Common Share — Diluted:
Net Income Available to Common Stockholders	$	0.08		$	0.04
Net Income (Loss) Available to Common Stockholders							$	(0.20	)	$	0.20		$	0.12		$	0.36
Funds From Operations	$	0.20		$	0.15		$	0.28		$	0.60		$	1.05		$	1.21
Weighted Average Shares — Diluted	427,607			427,695			114,670			106,875			110,822			106,861

Net Operating Income

Company management evaluates the performance of its property portfolio in part based on NOI. NOI represents rental property revenues, less termination fees, less rental property operating expenses. NOI is not a measure of cash flows or operating results as measured by GAAP, is not indicative of cash available to fund cash needs, and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate NOI in the same manner. The Company considers NOI to be an appropriate supplemental measure to net income as it helps both management and investors understand the core operations of the Company's operating assets. NOI excludes corporate general and administrative expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, and other non-operating items.

The following table reconciles NOI for consolidated properties to ~~Net Income~~net income for each of the periods presented (in thousands):


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018			2019			2018
Net Income	$	36,005		$	16,406
Net income (loss)							$	(22,582	)	$	21,749		$	13,423		$	38,155
Fee income	(8,728		)	(2,894		)	(7,076		)	(1,798		)	(15,804		)	(4,692		)
Termination fee income							(190		)	(639		)	(710		)	(999		)
Other income	(660		)	(960		)	(11		)	(493		)	(151		)	(1,093		)
Reimbursed expenses	932			942			1,047			860			1,979			1,802
General and administrative expenses	11,460			6,809			8,374			8,071			19,834			14,880
Interest expense	10,820			9,778			12,059			9,714			22,879			19,492
Depreciation and amortization	45,861			45,093			50,904			45,675			96,765			90,768
Acquisition and transaction costs	3			91			49,827			137			49,830			228
Other expenses	180			320			624			44			804			364
Income from unconsolidated joint ventures	(2,904		)	(2,885		)	(3,634		)	(5,036		)	(6,538		)	(7,921		)
Gain (loss) on sale of investment properties	(13,111		)	372
Gain on sale of investment properties							(1,304		)	(5,317		)	(14,415		)	(4,945		)
Loss on extinguishment of debt	—			85			—			—			—			85
Net Operating Income	$	79,858		$	73,157		$	88,038		$	72,967		$	167,896		$	146,124

2226

Table of Contents

Liquidity and Capital Resources

Our primary short-term and long-term liquidity needs include the following:

property and land acquisitions;

expenditures on development projects;

building improvements, tenant improvements, and leasing costs;

principal and interest payments on indebtedness; and

common stock dividends and distributions to outside unitholders of CPLP.

We may satisfy these needs with one or more of the following:

cash and cash equivalents on hand;

net cash from operations;

proceeds from the sale of assets;

borrowings under our credit facility;

proceeds from mortgage notes payable;

proceeds from construction loans;

proceeds from unsecured loans;

proceeds from offerings of equity securities; and

joint venture formations.

As of ~~March 31,~~June 30, 2019, we had ~~$56.4~~$64.0 million drawn under our Credit Facility with the ability to borrow an additional ~~$943.6~~$936.0 million.

~~Merger with TIER~~

On March 25, 2019, we entered into the Merger Agreement with TIER, pursuant to which TIER will merge with and into one of our subsidiaries (the “Merger”). Pursuant to the Merger Agreement, upon the terms and subject to the conditions of the Merger Agreement, upon closing, each share of TIER common stock issued and outstanding will be converted into the right to receive 2.98 newly issued shares of our common stock. In addition, upon closing, each outstanding award of TIER restricted shares and restricted stock units will become fully vested (in the case of restricted stock units, to the extent provided in the TIER equity plan, and in the case of any performance-based restricted stock units, with performance determined to be achieved as set forth in the TIER equity plan) and will convert into newly issued shares of our common stock on the same basis as other shares of TIER common stock.

The respective boards of directors (the “Board of Directors”) have unanimously approved the Merger Agreement and have recommended that their respective stockholders approve their Merger-related proposals. Upon closing, two members of the Board of Directors of TIER, Scott W. Fordham and one additional independent member on the Board of Directors of TIER to be mutually agreed upon by the parties, will be appointed to our Board of Directors.

The closing of the Merger is subject to satisfaction or waiver of certain conditions, including: (1) approval of the Merger by TIER stockholders; (2) approval of the issuance of our common stock by our stockholders; (3) approval for listing on the New York Stock Exchange of our common stock to be issued in the Merger; (4) the absence of an injunction or law prohibiting the MErger; (5) the correctness of all representations and warranties made by the parties to the Merger Agreement and performance by the parties of their obligations under the Merger Agreement (subject in most cases to materiality or material adverse effect qualifications), and receipt of an officer's certificate from each party attesting thereto; (6) receipt by us and by TIER of an opinion to the effect that the Merger will qualify as a “reorganization” within the meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended (the “Code”), and of an opinion as to the qualification of us and TIER, respectively, as a real estate investment trust (“REIT”) under the Code; and (7) effectiveness of the registration statement that will contain the joint proxy statement/prospectus sent to our stockholders and TIER stockholders.

The Merger Agreement contains customary representations and warranties by each party. Both companies have also agreed to various customary covenants and agreements, including, among others, to conduct their business in the ordinary course consistent with past practice during the period between the execution of the Merger Agreement and closing and to maintain REIT status. The Merger Agreement provides that, during the period from the date of the Merger Agreement until closing, TIER will be subject to certain restrictions on its ability to solicit alternative transaction proposals from third parties, to provide non-public information to third parties and to engage in discussions with third parties regarding alternative transaction proposals, subject to customary exceptions.

The Merger Agreement contains certain termination rights for both companies. The Merger Agreement can be terminated by mutual written consent or by either party (1) if there is a final nonappealable order, decree, or ruling permanently enjoining or otherwise prohibiting the consummation of the Merger; (2) if the Merger has not been consummated by 5:00 p.m., New York time, on October 31, 2019; (3) if our stockholders fail to approve the issuance of our common stock in connection with the Merger or

~~Table of Contents~~

TIER’s stockholders fail to approve the Merger; or (4) if the other party has breached or failed to perform any of its representations, warranties, or covenants in a way that prevents satisfaction of a closing condition, subject to a cure period. In addition, we may terminate the Merger Agreement if the Board of Directors of TIER changes its recommendation with respect to the Merger or upon a willful breach by TIER of its obligations not to solicit alternative transaction proposals. TIER may terminate the Merger Agreement in order to enter into a definitive agreement with respect to a Superior Proposal (as defined in the Merger Agreement) (subject to compliance with certain terms and conditions included in the Merger Agreement). If the Merger Agreement is terminated because (1) the Board of Directors of TIER changes its recommendation with respect to the Merger; (2) TIER terminates the Merger Agreement to enter into a definitive agreement with respect to a Superior Proposal; or (3) TIER consummates or enters into an agreement for an alternative transaction within twelve months following termination under certain circumstances, TIER must pay a termination fee of $45.5 million to Cousins. The amount payable to Cousins by TIER may also be reduced to the extent necessary to maintain Cousins' qualification as a REIT. should any amount of the fee be unpaid because of REIT requirements, TIER shall place the unpaid amount of the fee in escrow and shall not release any portion thereof to Cousins unless and until Cousins receives a reasoned opinion from counsel or other tax advisor or a ruling from the IRS providing that Cousins; receipt of the unpaid fee will not impact its qualification as a REIT under the Code. The obligations of TIER to pay any unpaid portion of the fee shall terminate on December 31 following the date which is five years from the date of March 25, 2019. Amounts remaining in escrow after the obligation of TIER to pay the fee terminates shall be released to TIER.

In connection with the Merger, we have filed an amended registration statement on Form S-4 (File No. 333-230968), declared effective by the SEC on May 8, 2019, that includes a joint proxy statement of Cousins and TIER that also constitutes a prospectus of Cousins.

~~The Merger is currently anticipated to close in the second quarter of 2019. During the three months ended March 31, 2019, we incurred no material merger-related expenses.~~

Two putative stockholder class action lawsuits have been filed by purported TIER stockholders challenging the disclosures made in connection with the Merger. The lawsuits seek to enjoin the Merger, to recover damages if the Merger is consummated, attorney's fees, and other relief. Additional lawsuits arising out of the Merger may be filed in the future. For a more detailed description of litigation in connection with the Merger, see note 9 to the financial statements.

Contractual Obligations and Commitments

The following table sets forth information as of ~~March 31,~~June 30, 2019 with respect to our outstanding contractual obligations and commitments (in thousands):


	Total		Less than 1 Year		1-3 Years		3-5 Years		More than 5 years		Total		Less than 1 Year		1-3 Years		3-5 Years		More than 5 years
Contractual Obligations:
Company debt:
Term Loan	$	56,400	$	—	$	—	$	56,400	$	—
Unsecured Senior Notes	350,000		—		—		—		350,000
Unsecured Credit Facility	250,000		—		250,000		—		—
Unsecured credit facility											$	64,000	$	—	$	—	$	64,000	$	—
Unsecured senior notes											1,000,000		—		—		—		1,000,000
Term loan											250,000		—		250,000		—		—
Mortgage notes payable	464,653		8,287		45,083		105,316		305,967		527,918		5,550		45,083		171,317		305,968
Interest commitments (1)	222,833		40,566		77,277		52,792		52,198		457,077		22,817		134,062		108,132		192,066
Ground leases	226,033		2,904		11,990		5,318		205,821		227,918		3,702		12,886		5,523		205,807
Other operating leases	449		239		207		3		—		403		218		184		1		—
Total contractual obligations	$	1,570,368	$	51,996	$	384,557	$	219,829	$	913,986	$	2,527,316	$	32,287	$	442,215	$	348,973	$	1,703,841
Commitments:
Unfunded tenant improvements and construction obligations	$	95,125	$	90,971	$	4,154	$	—	$	—	$	245,708	$	237,697	$	8,011	$	—	$	—
Performance bonds	556		530		26		—		—		590		590		—		—		—
Total commitments	$	95,681	$	91,501	$	4,180	$	—	$	—	$	246,298	$	238,287	$	8,011	$	—	$	—


(1)	Interest on variable rate obligations is based on rates effective as of ~~March 31,~~June 30, 2019.

In addition, we have several standing or renewable service contracts mainly related to the operation of buildings. These contracts are in the ordinary course of business and are generally one year or less. These contracts are not included in the above table and are usually reimbursed in whole or in part by tenants.

In June 2019, we closed a $650 million private placement of unsecured senior notes, which were issued in three tranches. The first tranche of $125 million has an 8-year maturity and a fixed annual interest rate of 3.78%. The second tranche of $250 million has a 9-year maturity and a fixed annual interest rate of 3.86%. The third tranche of $275 million has a 10-year maturity and a fixed annual interest rate of 3.95%.

In the Merger, we assumed a mortgage loan with a principal balance of $66.0 million and a fixed annual interest rate of 4.24% that is due in 2023.

2427

Table of Contents

Other Debt Information

Our existing mortgage debt is primarily non-recourse, fixed-rate mortgage notes secured by various real estate assets. Many of our non-recourse mortgages contain covenants which, if not satisfied, could result in acceleration of the maturity of the debt. We expect to either refinance the non-recourse mortgages at maturity or repay the mortgages with proceeds from asset sales, debt, or other capital sources.

Over ~~75%~~80% of our debt bears interest at a fixed rate. Our variable-interest debt instruments, including our Credit Facility and $250 million term loan, may use London Interbank Offering Rate ("LIBOR") as a benchmark for establishing the rate. LIBOR is the subject of recent regulatory guidance and proposals for reform. These reforms may cause LIBOR to no longer be provided or to perform differently than in the past. If LIBOR is no longer widely available, or otherwise at our option, our Credit Facility and term loan facilities provide for alternate interest rate calculations. For additional information, please refer to Item 3, "Quantitative and Qualitative Disclosures about Market Risk", for additional information regarding interest rate risk.

Future Capital Requirements

To meet capital requirements for future investment activities over the long term, we intend to actively manage our portfolio of properties, generating internal cash flows, and strategically sell assets. We expect to continue to utilize indebtedness to fund future commitments, if available and under appropriate terms. We may also seek equity capital and capital from joint venture partners to implement our strategy.

Our business model is dependent upon raising or recycling capital to meet obligations and to fund development and acquisition activity. If one or more sources of capital are not available when required, we may be forced to reduce the number of projects we acquire or develop and/or raise capital on potentially unfavorable terms, or we may be unable to raise capital, which could have an adverse effect on our financial position or results of operations.

Cash Flows Summary

We report and analyze our cash flows based on operating activities, investing activities, and financing activities. The following table sets forth the changes in cash flows (in thousands):


	Three Months Ended March 31,								Six Months Ended June 30,
	2019			2018			Change		2019			2018			Change
Net cash provided by operating activities	$	44,501		$	20,906		$	23,595	$	77,791		$	104,716		$	(26,925	)
Net cash used in investing activities	(70,698		)	(82,813		)	12,115		(37,246		)	(134,376		)	97,130
Net cash provided by (used in) financing activities	27,128			(34,501		)	61,629
Net cash used in financing activities									(29,173		)	(65,525		)	36,352

The reasons for significant increases and decreases in cash flows between the periods are as follows:

Cash Flows from Operating Activities. Cash flows from operating activities ~~increased $23.6~~decreased $26.9 million between the 2019 and 2018 ~~three~~six month periods primarily due to ~~2019~~cash paid for merger expenses, partially offset by development fees received related to the NS ~~transactions; increased occupancy rates at Northpark, Corporate Center, 111 Congress,~~transactions and ~~816 Congress; and~~by net cash received from the commencement of operations at the second and final phase of Spring & 8th in the fourth quarter of 2018 and at 1200 Peachtree in the first quarter of 2019.

Cash Flows from Investing Activities. Cash flows ~~from~~used in investing activities ~~increased $12.1~~decreased $97.1 million between the 2019 and 2018 ~~three~~six month periods primarily due to ~~an increase~~cash received in ~~proceeds~~the Merger and cash received from ~~investment property sales and a decrease in contributions~~the sale of land to ~~unconsolidated joint ventures partially~~NS, offset by an increase in ~~acquisition and development expenses.~~cash used for acquisitions due to the purchase of 1200 Peachtree.

Cash Flows from Financing Activities. Cash flows ~~from~~used in financing activities ~~increased $61.6~~decreased $36.4 million between the 2019 and 2018 ~~three~~six month periods primarily due to an increase in net borrowings ~~under the credit facility.~~during 2019.

Capital Expenditures. We incur costs related to our real estate assets that include acquisition of properties, development of new properties, redevelopment of existing or newly purchased properties, leasing costs for new or replacement tenants, and ongoing property repairs and maintenance.

Capital expenditures for assets we develop or acquire and then hold and operate are included in the property acquisition, development, and tenant asset expenditures line item within investing activities on the condensed consolidated statements of cash flows. Amounts accrued are removed from the table below (accrued capital adjustment) to show the components of these costs on a cash basis. Components of costs included in this line item for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 are as follows (in thousands):

2528

Table of Contents


	Three Months Ended March 31,				Six Months Ended June 30,
	2019		2018		2019			2018
Acquisition of property	$	82,120	$	—	$	82,120		$	—
Development	11,983		12,573		36,258			36,523
Operating — leasing costs	6,647		14,374		22,698			15,065
Operating — building improvements	2,330		1,488		24,678			17,479
Purchase of land held for investment	6,512		—		6,512			—
Capitalized interest	1,015		1,096		2,131			2,485
Capitalized personnel costs	1,093		2,179		3,276			4,094
Change in accrued capital expenditures	11,085		28,465		(8,973		)	24,121
Total property acquisition, development, and tenant asset expenditures	$	122,785	$	60,175	$	168,700		$	99,767

Capital expenditures, including capitalized interest, increased ~~$62.6~~$68.9 million between the 2019 and 2018 ~~three~~six month periods primarily due to the purchase of 1200 Peachtree and land, offset by a decrease ~~in leasing costs and~~ accrued capital expenditures. Tenant improvements and leasing costs, as well as related capitalized personnel costs, are a function of the number and size of newly executed leases or renewals of existing leases. The amounts of tenant improvement and leasing costs for our office portfolio on a per square foot basis for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 were as follows:


	2019	2018	2019	2018
New leases	$1.82	$6.83	$5.51	$7.80
Renewal leases	$4.74	$5.40	$6.31	$5.37
Expansion leases	$7.29	$7.16	$8.80	$6.40

The amounts of tenant improvement and leasing costs on a per square foot basis vary by lease and by market. During the first quarter of 2019, the Company executed a new full-building lease at 1200 Peachtree with ~~Southern~~NS that had lower than average tenant improvement and leasing costs and in the second quarter executed a new lease with BB&T Corporation that had higher than average leasing costs.

Dividends. We paid common dividends of ~~$27.3~~$57.8 million and ~~$25.2~~$52.5 million in the 2019 and 2018 ~~three~~six month periods, respectively. We funded the common dividends with ~~cash on hand and~~ cash provided by operating activities. We expect to fund our future quarterly common dividends with cash provided by operating activities, also using proceeds from investment property sales, distributions from unconsolidated joint ventures, and indebtedness, if necessary.

On a quarterly basis, we review the amount of the common dividend in light of current and projected future cash flows from the sources noted above and also consider the requirements needed to maintain our REIT status. ~~As a result of this review, in the first quarter of 2019, we declared a common dividend per share of $0.0725 which was an increase from the previous quarter's dividend of $0.065 per share.~~ In addition, we have certain covenants under credit agreements which could limit the amount of common dividends paid. In general, common dividends of any amount can be paid as long as leverage, as defined in our credit agreements, is less than 60% and we are not in default. Certain conditions also apply in which we can still pay common dividends if leverage is above that amount. We routinely monitor the status of our common dividend payments in light of the covenants of our credit agreements.

Off Balance Sheet Arrangements

General. We have a number of off balance sheet joint ventures with varying structures, as described in note 6 of our 2018 Annual Report on Form 10-K and note 5 of this Form 10-Q. The joint ventures in which we have an interest are involved in the ownership, acquisition, and/or development of real estate. A venture will fund capital requirements or operational needs with cash from operations or financing proceeds, if possible. If additional capital is deemed necessary, a venture may request a contribution from the partners, and we will evaluate such request.

Debt. At ~~March 31,~~June 30, 2019, our unconsolidated joint ventures had aggregate outstanding indebtedness to third parties of ~~$341.4~~$340.4 million. These loans are generally mortgage or construction loans, most of which are non-recourse to us except as described in the paragraph below. In addition, in certain instances, we provide “non-recourse carve-out guarantees” on these non-recourse loans. Certain of these loans have variable interest rates, which creates exposure to the ventures in the form of market risk from interest rate changes.

We guarantee 12.5% of the loan amount related to the Carolina Square construction loan, which has a lending capacity of $79.8 million, and an outstanding balance of ~~$74.6~~$75.2 million as of ~~March 31,~~June 30, 2019. At ~~March 31,~~June 30, 2019, we guaranteed ~~$9.3~~$9.4 million of the amount outstanding.

Table of Contents

Critical Accounting Policies

There have been no material changes in the critical accounting policies from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2018.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

~~There~~Our primary exposure to market risk results from our debt, which bears interest at both fixed and variable rates. We attempt to mitigate this risk by limiting our debt exposure in total and our maturities in any one year and weighting more towards fixed-rate debt in our portfolio. The fixed rate debt obligations limit the risk of fluctuating interest rates. At June 30, 2019 and December 31, 2018, we had $1.5 billion and $817.4 million of fixed rate debt outstanding at weighted average interest rates of 3.89% and 3.86%, respectively. The amount of fixed-rate debt outstanding primarily increased from December 31, 2018 to June 30, 2019 as a result of the funding of three tranches of Senior Unsecured Notes for a total of $650 million and the assumption of Legacy Union One mortgage note of $66 million assumed in the Merger with TIER.

At June 30, 2019, we had $314.0 million of variable rate debt outstanding, which consisted of the Credit Facility with $64.0 million outstanding at an interest rate of 3.45% and a $250.0 million term loan with an interest rate of 3.60%. As of December 31, 2018, we had $250.0 million million of variable rate debt outstanding, which consisted of the Credit Facility with no outstanding balance at an interest rate of 3.55% and a $250.0 million term loan with an interest rate of 3.70%. Based on our average variable rate debt balances for the six months ended June 30, 2019, interest incurred would have increased by $1.7 million if these interest rates had been ~~no material changes in the~~1% higher.

The following table summarizes our market risk associated with ~~our~~ notes payable as of June 30, 2019. It includes the principal maturing, an estimate of the weighted average interest rates on remaining debt obligations, and the fair values of the Company’s fixed and variable rate notes payable. Fair value was calculated by discounting future principal payments at ~~March 31, 2019 compared~~estimated rates at which similar loans could have been obtained at June 30, 2019. The information presented below should be read in conjunction with note 8 of notes to ~~that as disclosed~~consolidated financial statements included in ~~our Annual~~this Quarterly Report on Form ~~10-K for~~10-Q. We did not have a significant level of notes receivable at June 30, 2019, and the ~~year ended December 31, 2018.~~table does not include information related to notes receivable.



	Twelve Months Ended June 30,
($ in thousands)	2020			2021			2022			2023			2024			Thereafter			Total			Estimated Fair Value
Notes Payable:
Fixed Rate	$	11,209		$	33,743		$	11,470		$	161,354		$	8,419		$	1,301,723		$	1,527,918		$	1,545,751
Weighted Average Interest Rate	3.39		%	3.35		%	3.34		%	3.45		%	3.45		%	3.66		%	3.63		%
Variable Rate	$	—		$	—		$	250,000		$	64,000		$	—		$	—		$	314,000		$	324,847
Weighted Average Interest Rate (1)	—			—			3.60		%	3.45		%	—			—			3.57		%

(1)Interest rates on variable rate notes payable are equal to the variable rates in effect on June 30, 2019.

Item 4. Controls and Procedures.

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applied

~~Table of Contents~~

its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management’s control objectives.

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of management, including the Chief Executive Officer along with the Chief Financial Officer, of the effectiveness, design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)). Based upon the foregoing, the Chief Executive Officer along with the Chief Financial Officer concluded that our disclosure controls and procedures were effective. In addition, based on such evaluation we have identified no changes in our internal control over financial reporting that occurred during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

2730

Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

Information regarding legal proceedings is described under the subheading "Litigation" in note 9 to the unaudited condensed consolidated financial statements set forth in this Form 10-Q.

Item 1A. Risk Factors

Risk factors that affect our business and financial results are discussed in Part I, "Item 1A. Risk Factors," of our Annual Report on Form 10-K for the year ended December 31, 2018. There have been no material changes in our risk factors from those previously disclosed in our Annual Report and our Quarterly Reports other than as set forth below. You should carefully consider the risks described in our Annual Report and below, which could materially affect our business, financial condition or future results. The risks described in our Annual Report and below are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem immaterial also may materially adversely affect our business, financial condition, and/or operating results. If any of the risks actually occur, our business, financial condition, and/or results of operations could be negatively affected.

~~The Merger~~We may ~~not~~ be ~~completed on~~unable to integrate the ~~terms~~business of TIER successfully or ~~timeline currently contemplated,~~realize the anticipated synergies and related benefits of our merger with TIER or ~~at all.~~do so within the anticipated time frame.

The ~~completion~~ongoing integration of the TIER business into our own will require significant management and resources. We may encounter difficulties in the integration process or in realizing any of the expected benefits from the Merger, including the following:

the inability to successfully combine our business and TIER's business in a manner that permits us to achieve the cost savings anticipated to result from the Merger which would result in some anticipated benefits of the Merger ~~is subject~~not being realized in the time frame currently anticipated or at all;

lost sales and tenants as a result of certain tenants deciding not do do business with us;

the complexities associated with integrating personnel;

the additional complexities of combining two companies with different histories, cultures, regulatory restrictions, markets and customer bases;

our failure to ~~certain~~retain key employees;

potential unknown liabilities and unforeseen increased expenses, delays or regulatory conditions ~~including: (i) approval by our common stockholders~~associated with the Merger; and

performance shortfalls as a result of the ~~issuance~~diversion of management's attention caused by completing the Merger.

For all these reasons, it is possible that the integration process could result in the distraction of our ~~common stock~~management, the disruption or our ongoing business or inconsistencies in our services, standards, controls, procedures and ~~approval by the TIER common stockholders~~policies, any of the Merger; (ii) approval for listing on the NYSE of our common stock to be issued in the Merger; (iii) the absence of an injunction or law prohibiting the Merger; (iv) accuracy of each party’s representations, subject in most cases to materiality or material adverse effect qualifications, and receipt by each party of a certificate to such effect; (v) material compliance with each party’s covenants; (vi) receipt by us and TIER of an opinion to the effect that the Merger will qualify as a “reorganization” within the meaning of Section 368(a) of the Code and of an opinion that we and TIER will qualify as a REIT under the Code; and (vii) effectiveness of the registration statement that will contain the joint proxy statement/prospectus sent to our stockholders and TIER stockholders. We cannot provide assurances that the Merger will be consummated on the terms or timeline currently contemplated, or at all.

~~The pendency of the Merger~~which could adversely affect our ~~business~~ability to maintain relationships with tenants, customers, vendors and ~~operations.~~employees.

~~In connection with the pending Merger, some~~As a result of our customers or vendors may delay or defer decisions, which could negatively impact our revenues, earnings, cash flows and expenses, regardless of whether the Merger is completed. In addition, due to restrictive operating covenants in the Merger Agreement, we may be unable, during the pendency of the Merger, to pursue strategic transactions, undertake significant capital projects, undertake certain significant financing transactions, enter into new development agreements and otherwise pursue other actions, even if such actions would prove beneficial.

~~Failure to complete the Merger could adversely affect our stock price and future business and financial results.~~

~~If the Merger is not completed, our ongoing business may be adversely affected and we will be subject to numerous risks, including the following:~~

having to pay substantial costs relating to the Merger, such as legal, accounting, financial advisor, filing printing and mailing fees, and integration costs that have already been incurred or will continue to be incurred until the closing of the Merger;

~~our management focusing on the Merger instead of pursuing other opportunities that could be beneficial to us without realizing any of the benefits of having the Merger completed; and~~

~~reputational harm due to the adverse perception of any failure to successfully complete the Merger.~~

~~If the Merger is not completed, we cannot assure our stockholders that these risks will not materialize and will not materially affect our business, financial results, and stock price.~~

~~Our stockholders will be diluted by the Merger.~~

The Merger will dilute the ownership position of our stockholders. Upon completion of the Merger, our legacy stockholders will own approximately 72% of the issued and outstanding shares of our common stock, and legacy TIER stockholders will own approximately 28% of the issued and outstanding shares of our common stock. The issued and outstanding shares of our preferred stock will not change in connection with the completion of the Merger, but on the limited matters upon which our preferred stock may vote, it generally votes as a single class with the holders of Cousins common stock. Consequently, our stockholders, as a general matter, will have less influence over our management and policies after the effective time of the Merger than they currently exercise over our management and policies.

~~Table of Contents~~

~~Litigation filed or that may be filed against us, TIER, and/or members of each board of directors could prevent or delay the consummation of the Merger.~~

The outcome of these lawsuits or any other lawsuit that may be filed challenging the Merger is uncertain. One of the conditions to the closing of the Merger is that no governmental authority has issued or entered any order after the date of the Merger Agreement having the effect of enjoining or otherwise prohibiting the consummation of the Merger. Accordingly, if these lawsuits or any future lawsuit is successful in obtaining any order enjoining consummation of the Merger, then such order may prevent the Merger from being consummated, or from being consummated within the expected time frame, and could result in substantial costs to TIER and us, including but not limited to, costs associated with the indemnification of directors and officers. Any such injunction or delay in the Merger being completed may adversely affect TIER's or our business, financial condition, results of operations, and cash flows.

~~Following~~ the Merger, the composition of our Board of Directors ~~will be different than~~has changed.

Concurrent with the ~~composition~~closing of ~~our current~~the Merger, the Board of ~~Directors.~~

~~The Merger Agreement provides that, as~~Directors has changed and currently consists of ~~the effective time~~ten members, eight of ~~the Merger,~~which served on our Board of Directors ~~will consist~~prior to the Merger and two of ~~eleven members, including nine individuals who are current members of the Board of Directors. Upon closing, two members of our~~which served on TIER's Board of Directors ~~of TIER, Scott W. Fordham and one additional independent member on~~prior to the ~~Board of Directors of TIER to be mutually agreed upon by the parties, will be appointed to our Board of Directors.~~merger.

Our future results will suffer if we do not effectively manage our operations following the Merger.

Following the Merger, we may continue to expand our operations through additional acquisitions, development opportunities and other strategic transactions, some of which involve complex challenges. Our future success will depend, in part, upon our ability to manage our expansion opportunities, which poses substantial challenges for us to integrate new operations into our existing business in an efficient and timely manner, and to successfully monitor our operations, costs, regulatory compliance and service quality, and to maintain other necessary internal controls. We cannot assure you that our expansion or acquisition opportunities will be successful, or that they will realize their expected operating efficiencies, cost savings, revenue enhancements, synergies or other benefits.

Table of Contents

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

We did not make any sales of unregistered securities during the ~~first~~second quarter of 2019.

We purchased the following common shares during the ~~first~~second quarter of 2019:

Total Number of Shares Purchased (1) Average Price Paid per Share (1)
January 1 - 31 29,616
$ 8.82
February 1 - 28 60,364
8.99
March 1 - 31 —
—
89,980
$ 8.94



	Total Number of Shares Purchased (1)	Average Price Paid per Share (1)
April 1 - 30	164	$	38.28
May 1 - 31	—	—
June 1 - 30	—	—
	164	$	38.28

(1) Activity for the ~~first~~second quarter of 2019 related to the remittances of shares for income taxes associated with restricted stock vestings. For information on our equity compensation plans, see note 13 of our Annual Report on Form 10-K, and note 10 to the unaudited condensed consolidated financial statements set forth in this Form 10-Q.

2932

Table of Contents

~~Item 5. Other Information.~~

~~Results of 2019 Annual Meeting of Stockholders~~

On April 23, 2019, the Company held its annual meeting of stockholders. Proxies for the meeting were solicited pursuant to Regulation 14A under the Securities and Exchange Act of 1934, as amended. The following matters were submitted to a vote of the stockholders:

~~Proposal 1 - the votes regarding the election of nine directors for a term expiring in 2020 were as follows:~~

Name For Against Abstentions Broker Non-Votes
Charles T. Cannada 377,189,838
6,626,924
192,487
11,255,083
Edward M. Casal 379,341,250
4,474,335
193,664
11,255,083
Robert M. Chapman 378,551,287
5,265,841
192,121
11,255,083
M. Colin Connolly 381,595,827
2,220,478
192,944
11,255,083
Lawrence L. Gellerstedt, III 379,474,147
4,105,457
429,645
11,255,083
Lillian C. Giornelli 373,776,682
10,042,757
189,810
11,255,083
S. Taylor Glover 379,024,655
4,789,347
195,247
11,255,083
Donna W. Hyland 376,920,915
6,898,446
189,888
11,255,083
R. Dary Stone 378,014,564
5,801,290
193,395
11,255,083

~~Proposal 2 - the advisory votes on executive compensation, often referred to as "say on pay," were as follows:~~

For Against Abstentions Broker Non-Votes
373,358,623
10,422,971
227,655
11,255,083

~~Proposal 3 - the votes to approve the 2019 Omnibus Incentive Stock Plan were as follows:~~

For Against Abstentions Broker Non-Votes
377,193,233
6,666,369
149,647
11,255,083

~~Proposal 4 - the votes to ratify the appointment of Deloitte & Touche LLP as the Company's independent registered public accountant firm for the fiscal year ending December 31, 2019 were as follows:~~

For Against Abstentions
386,451,524
8,615,360
197,448

On April 23, 2019, the Company's stockholders approved the Cousins Properties Incorporated 2019 Omnibus Incentive Stock Plan (the “Plan”). The Plan was authorized and approved by the Company’s Board of Directors on February 5, 2019, subject to approval by the Registrant’s stockholders at the 2019 annual meeting of stockholders. The number of shares of our common stock available for issuance pursuant to awards under the Plan is 15,000,000 shares. The Plan expires on April 23, 2029. The foregoing description of the terms and conditions of the Plan is qualified in its entirety by reference to the terms and conditions of the Plan, a copy of which is filed as Exhibit 10.1 hereto and is incorporated herein by reference.

~~Table of Contents~~

Item 6. Exhibits.



2.1		Agreement and Plan of Merger, dated March 25, 2019, by and among the Registrant, Murphy Subsidiary Holdings Corporation, and TIER REIT, Inc., filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K filed on March 25, 2019, and incorporated herein by reference.

3.1		Restated and Amended Articles of Incorporation of the Registrant, as amended August 9, 1999, filed as Exhibit 3.1 to the Registrant’s Form 10-Q for the quarter ended June 30, 2002, and incorporated herein by reference.

3.1.1		Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended July 22, 2003, filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed on July 23, 2003, and incorporated herein by reference.

3.1.2		Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended December 15, 2004, filed as Exhibit 3(a)(i) to the Registrant’s Form 10-K for the year ended December 31, 2004, and incorporated herein by reference.

3.1.3		Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended May 4, 2010, filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed May 10, 2010, and incorporated herein by reference.

3.1.4		Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, as amended May 9, 2014, filed as Exhibit 3.1.4 to the Registrant's Form 10-Q for the quarter ended June 30, 2014, and incorporated herein by reference.

3.1.5		Articles of Amendment to Restated and Amended Articles of Incorporation of Cousins, as amended October 6, 2016 (incorporated by reference from Exhibit 3.1 and Exhibit 3.1.1 to the Registrant's Current Form 8-K filed on October 7, 2016).

~~3.2~~3.1.6		Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, filed as Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed on June 14, 2019, and incorporated herein by reference.

3.1.7		Articles of Amendment to Restated and Amended Articles of Incorporation of the Registrant, filed as Exhibit 3.2 to the Registrant's Current Report on Form 8-K filed on June 14, 2019, and incorporated herein by reference.

3.2		Bylaws of the Registrant, as amended and restated December 4, 2012, filed as Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed on December 7, 2012, and incorporated herein by reference.

~~10.1~~4.1	†	Master Purchase Agreement, dated as of April 19, 2017, by and among the Registrant, Cousins Properties ~~Incorporated 2019 Ominbus Incentive Stock Plan.~~LP, and the purchasers of certain unsecured senior notes (the “Master Note Purchase Agreement”).

~~31.1~~4.2	†	Cousins Properties Incorporated, Cousins Properties LP, First Supplement to Master Note Purchase Agreement, dated as of June 12, 2019.

4.3	†	Guaranty Agreement, dated as of April 19, 2017 (as amended, modified, or supplemented from time to time, the "Guaranty Agreement") incorporated by reference to Exhibit A of Exhibit 4.1 above.

4.4	†	Form of Senior Unsecured Notes incorporated by reference to Schedule 1-A and 1-B of Exhibit 4.1 above.

4.5	†	Form of Senior Unsecured Notes incorporated by reference to Schedule 1-A, 1-B, and 1-C of Exhibit 4.2 above.

10.1		Cousins Properties Incorporated 2019 Omnibus Incentive Stock Plan, filed as Appendix B to the Registrant's Definitive Proxy Statement filed on March 14, 2019, and incorporated herein by reference.

31.1	†	Certification of the Chief Executive Officer Pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2	†	Certification of the Chief Financial Officer Pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1	†	Certification of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2	†	Certification of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101	†	The following financial information for the Registrant, formatted in XBRL (Extensible Business Reporting Language): (i) the condensed consolidated balance sheets, (ii) the condensed consolidated statements of operations, (iii) the condensed consolidated statements of equity, (iv) the condensed consolidated statements of cash flows, and (v) the notes to condensed consolidated financial statements.



†		Filed herewith.

3133

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



	COUSINS PROPERTIES INCORPORATED
	/s/ Gregg D. Adzema
	Gregg D. Adzema
	Executive Vice President and Chief Financial Officer (Duly Authorized Officer and Principal Financial Officer)

Date: ~~May 9,~~July 24, 2019

3234



	Page No.
PART I-FINANCIAL INFORMATION	4
Item 1. Financial Statements (Unaudited)	4
CONDENSED CONSOLIDATED BALANCE SHEETS	4
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS	5
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY	6
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS	7
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~	8
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	9
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	2123
Item 3. Quantitative and Qualitative Disclosures About Market Risk	2630
Item 4. Controls and Procedures	2630

PART II. OTHER INFORMATION	2831
Item 1. Legal Proceedings	2831
Item 1A. Risk Factors	2831
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	29
~~Item 5. Other Information~~	30
~~Item 6. Exhibits~~	31
~~SIGNATURES~~	32
Item 6. Exhibits	33
SIGNATURES	34



	Total Number of Shares Purchased (1)	Average Price Paid per Share (1)
January 1 - 31	29,616	$	8.82
February 1 - 28	60,364	8.99
March 1 - 31	—	—
	89,980	$	8.94



Name	For	Against	Abstentions	Broker Non-Votes
Charles T. Cannada	377,189,838	6,626,924	192,487	11,255,083
Edward M. Casal	379,341,250	4,474,335	193,664	11,255,083
Robert M. Chapman	378,551,287	5,265,841	192,121	11,255,083
M. Colin Connolly	381,595,827	2,220,478	192,944	11,255,083
Lawrence L. Gellerstedt, III	379,474,147	4,105,457	429,645	11,255,083
Lillian C. Giornelli	373,776,682	10,042,757	189,810	11,255,083
S. Taylor Glover	379,024,655	4,789,347	195,247	11,255,083
Donna W. Hyland	376,920,915	6,898,446	189,888	11,255,083
R. Dary Stone	378,014,564	5,801,290	193,395	11,255,083