XNYS
CUZ
Market cap5.10bUSD
Jun 12, Last price
30.40USD
1D
0.50%
1Q
6.00%
Jan 2017
-10.69%
Name
Cousins Properties Inc
Chart & Performance
Profile
Cousins Properties is a fully integrated, self-administered and self-managed real estate investment trust (REIT). The Company, based in Atlanta, GA and acting through its operating partnership, Cousins Properties LP, primarily invests in Class A office towers located in high-growth Sun Belt markets. Founded in 1958, Cousins creates shareholder value through its extensive expertise in the development, acquisition, leasing and management of high-quality real estate assets. The Company has a comprehensive strategy in place based on a simple platform, trophy assets and opportunistic investments.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 7,224 -99.10% | 802,874 5.32% | 762,290 0.96% | |||||||
Cost of revenue | 36,566 | 298,765 | 286,690 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (29,342) | 504,109 | 475,600 | |||||||
NOPBT Margin | 62.79% | 62.39% | ||||||||
Operating Taxes | 47,200 | (112,202) | ||||||||
Tax Rate | ||||||||||
NOPAT | (76,542) | 504,109 | 587,802 | |||||||
Net income | (619) -100.75% | 82,963 -70.33% | 279,647 33.57% | |||||||
Dividends | (195,413) | (194,348) | (192,275) | |||||||
Dividend yield | 4.14% | 5.25% | 5.05% | |||||||
Proceeds from repurchase of equity | 466,893 | 443 | 103,634 | |||||||
BB yield | -9.89% | -0.01% | -2.72% | |||||||
Debt | ||||||||||
Debt current | 2,334,606 | |||||||||
Long-term debt | 3,195,672 | 2,564,323 | 2,387,735 | |||||||
Deferred revenue | 161,801 | |||||||||
Other long-term liabilities | 509,178 | 58,803 | 155,722 | |||||||
Net debt | 3,002,845 | 2,414,445 | 4,604,357 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 400,233 | 368,362 | 365,166 | |||||||
CAPEX | (252,731) | (342,241) | ||||||||
Cash from investing activities | (1,305,402) | (295,735) | (334,499) | |||||||
Cash from financing activities | 906,471 | (71,725) | (35,690) | |||||||
FCF | (304,569) | 2,687,472 | (1,540,034) | |||||||
Balance | ||||||||||
Cash | 7,349 | 6,047 | 5,145 | |||||||
Long term investments | 185,478 | 143,831 | 112,839 | |||||||
Excess cash | 192,466 | 109,734 | 79,870 | |||||||
Stockholders' equity | 191,044 | (944,700) | (836,221) | |||||||
Invested Capital | 8,333,970 | 8,062,791 | 10,469,905 | |||||||
ROIC | 5.44% | 6.37% | ||||||||
ROCE | 7.08% | 5.02% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 154,015 | 152,040 | 150,419 | |||||||
Price | 30.64 25.83% | 24.35 -3.72% | 25.29 -37.21% | |||||||
Market cap | 4,719,020 27.47% | 3,702,174 -2.68% | 3,804,097 -36.57% | |||||||
EV | 7,745,354 | 6,140,781 | 8,429,739 | |||||||
EBITDA | 335,703 | 819,006 | 771,187 | |||||||
EV/EBITDA | 23.07 | 7.50 | 10.93 | |||||||
Interest | 122,476 | 105,463 | 72,537 | |||||||
Interest/NOPBT | 20.92% | 15.25% |