XNYSCUZ
Market cap4.96bUSD
Jan 08, Last price
29.60USD
1D
-0.07%
1Q
0.89%
Jan 2017
-13.04%
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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 802,874 5.32% | 762,290 0.96% | |||||||
Cost of revenue | 298,765 | 286,690 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 504,109 | 475,600 | |||||||
NOPBT Margin | 62.79% | 62.39% | |||||||
Operating Taxes | (112,202) | ||||||||
Tax Rate | |||||||||
NOPAT | 504,109 | 587,802 | |||||||
Net income | 82,963 -70.33% | 279,647 33.57% | |||||||
Dividends | (194,348) | (192,275) | |||||||
Dividend yield | 5.25% | 5.05% | |||||||
Proceeds from repurchase of equity | 443 | 103,634 | |||||||
BB yield | -0.01% | -2.72% | |||||||
Debt | |||||||||
Debt current | 2,334,606 | ||||||||
Long-term debt | 2,564,323 | 2,387,735 | |||||||
Deferred revenue | 161,801 | ||||||||
Other long-term liabilities | 58,803 | 155,722 | |||||||
Net debt | 2,414,445 | 4,604,357 | |||||||
Cash flow | |||||||||
Cash from operating activities | 368,362 | 365,166 | |||||||
CAPEX | (342,241) | ||||||||
Cash from investing activities | (295,735) | (334,499) | |||||||
Cash from financing activities | (71,725) | (35,690) | |||||||
FCF | 2,687,472 | (1,540,034) | |||||||
Balance | |||||||||
Cash | 6,047 | 5,145 | |||||||
Long term investments | 143,831 | 112,839 | |||||||
Excess cash | 109,734 | 79,870 | |||||||
Stockholders' equity | (944,700) | (836,221) | |||||||
Invested Capital | 8,062,791 | 10,469,905 | |||||||
ROIC | 5.44% | 6.37% | |||||||
ROCE | 7.08% | 5.02% | |||||||
EV | |||||||||
Common stock shares outstanding | 152,040 | 150,419 | |||||||
Price | 24.35 -3.72% | 25.29 -37.21% | |||||||
Market cap | 3,702,174 -2.68% | 3,804,097 -36.57% | |||||||
EV | 6,140,781 | 8,429,739 | |||||||
EBITDA | 819,006 | 771,187 | |||||||
EV/EBITDA | 7.50 | 10.93 | |||||||
Interest | 105,463 | 72,537 | |||||||
Interest/NOPBT | 20.92% | 15.25% |