Company Snapshot: PKY  Print This Story  Email This Story  Save this Link View PR Newswire's RSS Feed  Blogs Discussing this News Release  Search Blogs that Mention this News Release  Click this link to view linked Bookmarking Services Click this link to view linked Blogging Services


Parkway Properties, Inc. Reports 2007 First Quarter Results

   Parkway Properties logo. (PRNewsFoto/Parkway Properties, Inc.)

JACKSON, MS UNITED STATES
    JACKSON, Miss., May 7 /PRNewswire-FirstCall/ -- Parkway Properties,
Inc. (NYSE: PKY) today announced results for its first quarter ended March
31, 2007.
    (Logo:  http://www.newscom.com/cgi-bin/prnh/20030513/PARKLOGO )

    Consolidated Financial Results
    -- Funds from operations ("FFO") applicable to common shareholders totaled
       $16.2 million ($1.02 per diluted share) for the three months ended
       March 31, 2007 compared to $13.6 million ($0.94 per diluted share) for
       the three months ended March 31, 2006.



    The following items contributed to FFO
            (in thousands)                         1Q07      1Q06
    Lease termination fees                         $548      $230
    Straight line rent                            1,303     1,558
    Amortization of above market rent              (352)     (409)
    Gain on land                                     50        -
    Prepayment income on extinguishment of debt     124        -
    Adjustments for minority interest partners     (772)      (35)
    Average occupancy                              91.1%     89.0%



    -- Funds available for distribution ("FAD") totaled $11.5 million for the
       three months ended March 31, 2007 compared to $6.4 million for the
       three months ended March 31, 2006.
    -- Net loss available to common shareholders for the three months ended
       March 31, 2007 was $772,000 ($.05 per diluted share) compared to
       $46,000 ($0.00 per diluted share) for the three months ended March 31,
       2006.

    Asset Recycling
    -- On February 28, 2007, the Company purchased 2.5 acres of land in
       Jackson, MS for $1.8 million.  This land was purchased as part of the
       Company's plan to develop the 194,000 square foot, 72% pre-leased
       office building known as The Pinnacle at Jackson Place announced in
       2006.  The Company expects to joint venture the new development,
       retaining a 20% ownership interest.  The development is designed to
       utilize benefits available under the Gulf Opportunity Zone Act for new
       developments in areas affected by Hurricane Katrina.  The estimated
       cost of the development is $42.5 million with expected completion in
       the fall of 2008.
    -- Subsequent to quarter end, the Company reached agreement with an
       unrelated purchaser and received $2 million in non refundable earnest
       money for the sale of two wholly-owned buildings located in Knoxville,
       Tennessee.  These properties represent approximately 549,000 rentable
       square feet.  The estimated gross sales proceeds are expected to be
       approximately $59 million, which represents a capitalization rate of
       7.3% based on projected 2007 GAAP net operating income and 7.4% based
       on 2007 cash net operating income.  These cap rates do not include
       management fees of approximately $264,000 that the Company currently
       realizes, which accounts for an approximate 40 basis point increase in
       the cap rate when included.  Management is currently working to
       negotiate a joint venture agreement and/or long-term management
       contract with the buyer.  The Company will release detailed
       information about the sale upon closing, which is scheduled to be
       completed in the second quarter of 2007.

    Operations and Leasing
    -- Parkway's customer retention rate for the quarter ending March 31, 2007
       was 52.4% compared to 76% for the quarter ending December 31, 2006 and
       77.4% for the quarter ending March 31, 2006.  The primary reason for
       the decrease in customer retention for the quarter ending March 31,
       2007 is the previously disclosed loss of a 100,000 square foot customer
       in Boulders Center in Richmond, VA, effective March 31, 2007.
    -- As of April 1, 2007, occupancy of the office portfolio was 90.9%
       compared to 90.8% as of January 1, 2007 and 89.4% as of April 1, 2006.
       Not included in the April 1, 2007 occupancy rate are 24 signed leases
       totaling 147,000 square feet, which commence in the second and third
       quarters of 2007.  Including these leases, the portfolio is 92% leased
       as of April 13, 2007.  Average occupancy for the first quarter was
       91.1%, which is consistent with prior earnings guidance.  This compares
       to average occupancy for the first quarter of 2006 of 89%.
    -- During the quarter ending March 31, 2007, 70 leases were renewed or
       expanded on 279,000 rentable square feet at an average rental rate
       increase of 1.2% on a cash basis and a cost of $2.22 per square foot
       per year of the lease term in committed tenant improvements and leasing
       commissions ("leasing costs").
    -- During the quarter ending March 31, 2007, 43 new leases were signed on
       142,000 rentable square feet at a cost of $4.21 per square foot per
       year of the lease term in committed leasing costs.
    -- Same store assets produced an increase in net operating income ("NOI")
       of $2.2 million or 8.9% for the three months ended March 31, 2007
       compared to the same period of the prior year on a GAAP basis.  Same
       store NOI increased $2.9 million or 12.4% for the three months ended
       March 31, 2007 compared to the same period of the prior year on a cash
       basis.  The increase in same store NOI is primarily attributable to an
       increase in same store average occupancy from 88.8% in the first
       quarter of 2006 to 91.7% in the first quarter of 2007.  Additionally,
       same store rental rates increased 1.5% for the same period.

    Capital Markets and Financing
    -- The Company's previously announced cash dividend of $0.65 per share for
       the quarter ended March 31, 2007 represents a payout of approximately
       63.4% of FFO per diluted share.  The first quarter dividend was paid on
       March 28, 2007 and equates to an annualized dividend of $2.60 per
       share, a yield of 4.9% on the closing stock price on May 4, 2007 of
       $53.01.  This dividend is the 82nd consecutive quarterly distribution
       to Parkway's shareholders of common stock.
    -- As of March 31, 2007, the Company's debt-to-total market capitalization
       ratio was 47.4% based on a stock price of $52.25 compared to 47.9% as
       of December 31, 2006 based on a stock price of $51.01 and 48.5% as of
       March 31, 2006 based on a stock price of $43.68.
    -- On February 9, 2007, the discretionary fund with Ohio PERS ("the
       Fund"), of which Parkway owns 25%, placed a $31.5 million ten-year non-
       recourse first mortgage at a rate of 5.61% in connection with the
       purchase of Overlook II in Atlanta, GA.  Payments during the mortgage
       term will be on an interest only basis and the loan matures on March 1,
       2017.  Ohio PERS' share of the mortgage proceeds in the amount of $23.6
       million was distributed to the partner in the second quarter, which
       accounts for the decrease in minority interest in real estate
       partnerships.
    -- On March 1, 2007, the Company paid off the $18 million first mortgage
       secured by Citrus Center in Orlando, FL.  The mortgage had an interest
       rate of 6% and was previously scheduled to mature on August 1, 2007.
    Outlook for 2007
    The Company is forecasting FFO per diluted share of $3.80 to $4.00 and
EPS of $3.30 to $3.50 for 2007. The reconciliation of forecasted EPS to
forecasted FFO per diluted share is as follows:
    Guidance for 2007                                           Range
    Fully diluted EPS                                       $3.30 - $3.50
    Plus:  Real estate depreciation and amortization        $4.56 - $4.60
    Plus:  Depreciation on unconsolidated joint ventures    $0.08 - $0.11
    Less:  Gain on sale of real estate and
     joint venture interests                               ($3.56 - $3.62)
    Less:  Minority interest depreciation and amortization ($0.58 - $0.59)

    Fully diluted FFO per share                             $3.80 - $4.00



    Earnings guidance is based on the following assumptions:
    -- Average occupancy for the second, third and fourth quarters of 91%, 93%
       and 94%, respectively, with an average annual occupancy of 92%.
    -- An average same store NOI growth for the remainder of 2007 of
       approximately 3% on a GAAP basis for an annual same store NOI growth of
       5%.  On a cash basis, annual same store NOI is expected to increase
       approximately 8%.  Same store NOI growth for the first quarter exceeded
       the Company's expectation due mainly to several non-recurring income
       items recorded in the first quarter and operating expense items that
       were projected to occur in the first quarter that are now projected to
       occur in the second quarter.  Rental revenue for the first quarter was
       in-line with Company's expectations.
    -- Straight line rent adjustment is expected to be approximately $1.8
       million for the remainder of 2007 versus $3.7 million for same period
       during 2006, reflecting the reduction in rent concessions in 2007 as
       compared to 2006.
    -- Interest rate on non-hedged floating rate debt of 6.62% for the second
       quarter and 6.50% for the third and fourth quarters of the year for an
       average interest rate of 6.56%.
    -- New investments for the discretionary fund in addition to the
       investments projected for 2007 totaling $170 million at an average
       acquisition capitalization rate of 7% on the assets and 9% to Parkway
       when including various recurring fees.
    -- No lease termination fee income is assumed for the second, third and
       fourth quarters of 2007 as compared to $386,000 recorded during the
       same periods in 2006.
    -- The prior assumption for a fee simple sale of an asset in Columbia,
       South Carolina on June 1, 2007 has been moved to October 1, 2007 and
       included with the Columbia joint venture assumptions stated below.
    -- Contributions of assets to funds or similar ventures, where the Company
       will retain 25% ownership interest, are projected to be made as shown
       below:
       -- Assets in Knoxville, Tennessee totaling 549,000 square feet with an
          estimated value of $59 million in late second quarter;
       -- Assets in Virginia totaling 883,000 square feet with an estimated
          value of $97 million on July 1, 2007;
       -- Three assets in Columbia, South Carolina totaling 867,000 square
          feet with an estimated value of $106 million on October 1, 2007.
    -- Debt prepayment penalties and expense of $2.8 million, or $.18 per
       diluted share in FFO, are projected on the dispositions in 2007.
    -- The Company's debt to market capitalization is expected to range from
       47% to 49% throughout the rest of 2007 as these capital events take
       place, with a projected ending debt to market capitalization of 47.5%,
       calculated using the March 30, 2007 closing stock price of $52.25 per
       share.
    -- Proceeds from dispositions are used to pay down short-term debt with an
       interest rate of 6.5% at the time of sale.
    -- Fee simple acquisitions of $150 million are projected as follows:
       -- $50 million on June 1, 2007 at a 7% cap rate;
       -- $50 million on August 1, 2007 at a 7% cap rate;
       -- $50 million on November 1, 2007 at a 7% cap rate.
    Steven G. Rogers, President and Chief Executive Officer stated, "I am
pleased with our strong operating results in the first quarter. Market
rental rates continue to improve, as evidenced by the increase in our
embedded growth from $.53 per square foot last quarter to $.74 per square
foot this quarter and we continue to see momentum building in our leasing
program. We are nearly half way complete with the GEAR UP Plan and the Plan
is working."
    GEAR UP
    On January 1, 2006, the Company initiated a new operating plan that
will be referred to as the "GEAR UP" Plan. At the heart of the GEAR UP Plan
are Great People transforming Parkway through Equity Opportunities and
Asset Recycling from an owner-operator to an operator-owner. Our
long-standing commitment to Retain our Customers and provide an
Uncompromising Focus on Operations remains steadfast. We believe that by
accomplishing these goals we can deliver excellent Performance to our
shareholders. Performance for the GEAR UP Plan will be measured as the sum
of adjusted funds available for distribution, as defined by the Company,
cumulative over the three years of the plan. The goal for cumulative
adjusted funds available for distribution is $7.18 per diluted share.
Actual adjusted funds available for distribution for 2006 exceeded the
amount projected by the Company at the beginning of the plan by $.29 per
diluted share.
    Additional Information
    The Company will conduct a conference call to discuss the results of
its first quarter operations on Tuesday, May 8, 2007, at 11:00 a.m. Eastern
Time. The number for the conference call is 800-289-0518. A taped replay of
the call can be accessed 24 hours a day through May 18, 2007 by dialing
888-203-1112 and using the pass code of 3807174. An audio replay will be
archived and indexed in the investor relations section of the Company's
website at http://www.pky.com. A copy of the Company's 2007 first quarter
supplemental financial and property information package is available by
accessing the Company's website, emailing your request to rjordan@pky.com
or calling Rita Jordan at 601-948-4091. Please participate in the visual
portion of the conference call by accessing the Company's website and
clicking on the "1Q Call" icon. By clicking on topics in the left margin,
you can follow visual representations of the presentation.
    Additional information on Parkway Properties, Inc., including an
archive of corporate press releases and conference calls, is available on
the Company's website. The Company's first quarter 2007 Supplemental
Operating and Financial Data, which includes a reconciliation of Non-GAAP
financial measures, is available on the Company's website.
    About Parkway Properties
    Parkway Properties, Inc., a member of the S&P Small Cap 600 Index, is a
self-administered real estate investment trust specializing in the
operation, leasing, acquisition, and ownership of office properties. The
Company is geographically focused on the Southeastern and Southwestern
United States and Chicago. Parkway owns or has an interest in 66 office
properties located in 11 states with an aggregate of approximately 13.3
million square feet of leasable space as of May 7, 2007. Included in the
portfolio are 17 properties totaling 2.5 million square feet that are owned
jointly with other investors, representing 19% of the portfolio. Under the
Company's GEAR UP Plan, which started January 1, 2006 and ends December 31,
2008, it is the Company's goal to transform its strategy from being an
owner-operator to being an operator- owner. The strategy highlights the
Company's strength in providing excellent service in the operation of
office properties in addition to its direct ownership of real estate
assets. Fee-based real estate services are offered through the Company's
wholly owned subsidiary, Parkway Realty Services, which also manages and/or
leases approximately 1.2 million square feet for third party owners as of
May 7, 2007.
    Certain statements in this release that are not in the present tense or
discuss the Company's expectations (including the use of the words
anticipate, forecast or project) are forward-looking statements within the
meaning of the federal securities laws and as such are based upon the
Company's current belief as to the outcome and timing of future events.
There can be no assurance that future developments affecting the Company
will be those anticipated by the Company. These forward-looking statements
involve risks and uncertainties (some of which are beyond the control of
the Company) and are subject to change based upon various factors,
including but not limited to the following risks and uncertainties: changes
in the real estate industry and in performance of the financial markets;
the demand for and market acceptance of the Company's properties for rental
purposes; the amount and growth of the Company's expenses; tenant financial
difficulties and general economic conditions, including interest rates, as
well as economic conditions in those areas where the Company owns
properties; the risks associated with the ownership and development of real
property; the failure to acquire or sell properties as and when
anticipated; and other risks and uncertainties detailed from time to time
on the Company's SEC filings. Should one or more of these risks or
uncertainties occur, or should underlying assumptions prove incorrect, the
Company's results could differ materially from those expressed in the
forward-looking statements. The Company does not undertake to update
forward-looking statements.
    FOR FURTHER INFORMATION:
    Steven G. Rogers
      President & Chief Executive Officer
    William R. Flatt
      Chief Financial Officer
    (601) 948-4091



                           PARKWAY PROPERTIES, INC.
                         CONSOLIDATED BALANCE SHEETS
                      (In thousands, except share data)


                                                 March 31      December 31
                                                    2007            2006
                                               (Unaudited)
    Assets
    Real estate related investments:
      Office and parking properties             $1,526,346      $1,517,468
      Accumulated depreciation                    (225,172)       (211,187)
                                                 1,301,174       1,306,281

      Land available for sale                        1,467           1,467
      Investment in unconsolidated joint
       ventures                                     11,087          11,179
                                                 1,313,728       1,318,927

    Rents receivable and other assets              103,187         107,145
    Intangible assets, net                          77,727          81,800
    Cash and cash equivalents                        8,304           4,474
                                                $1,502,946      $1,512,346



    Liabilities
    Notes payable to banks                        $172,034        $152,312
    Mortgage notes payable                         705,443         696,012
    Accounts payable and other liabilities          65,357          72,659
    Subsidiary redeemable preferred
     membership interests                           10,741          10,741
                                                   953,575         931,724

    Minority Interest
    Minority Interest - unit holders                    36              36
    Minority Interest - real estate
     partnerships                                   66,958          90,280
                                                    66,994          90,316

    Stockholders' Equity
    8.00% Series D Preferred stock, $.001
     par value, 2,400,000 shares authorized,
     issued and outstanding                         57,976          57,976
    Common stock, $.001 par value,
     67,600,000 shares authorized,
     15,886,801 and 15,764,799 shares
     issued and outstanding
     in 2007 and 2006, respectively                     16              16
    Common stock held in trust, at cost,
     111,000 and 115,000
     shares in 2007 and 2006, respectively          (3,759)         (3,894)
    Additional paid-in capital                     452,382         449,141
    Accumulated other comprehensive income             591             828
    Retained deficit                               (24,829)        (13,761)
                                                   482,377         490,306
                                                $1,502,946      $1,512,346



                           PARKWAY PROPERTIES, INC.
                      CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share data)

                                                       Three Months Ended
                                                            March 31
                                                          2007     2006
                                                           (Unaudited)

    Revenues
    Income from office and parking properties          $61,538  $48,661
    Management company income                              333      362
      Total revenues                                    61,871   49,023

    Expenses
    Property operating expense                          28,234   23,629
    Depreciation and amortization                       19,211   13,526
    Operating expense for other real estate properties       1        1
    Management company expenses                            268      375
    General and administrative                           1,645    1,146
      Total expenses                                    49,359   38,677

    Operating income                                    12,512   10,346

    Other income and expenses
      Interest and other income                            146       19
      Equity in earnings of unconsolidated joint ventures  305      410
      Gain on sale of real estate                           50        -
      Interest expense                                 (13,084)  (9,426)

    Income (loss) before minority
     interest and discontinued operations                  (71)   1,349
    Minority interest - real estate partnerships           471       80
    Income from continuing operations                      400    1,429
    Discontinued operations:
      Income from discontinued operations                   28      312
    Net income                                             428    1,741
    Dividends on preferred stock                        (1,200)  (1,200)
    Dividends on convertible preferred stock                -      (587)
    Net loss available to common stockholders            $(772)    $(46)

    Net income (loss) per common share:
    Basic:
      Loss from continuing operations                   $(0.05)  $(0.02)
      Discontinued operations                               -      0.02
      Net loss                                          $(0.05)     $-
    Diluted:
      Loss from continuing operations                   $(0.05)  $(0.02)
      Discontinued operations                               -      0.02
      Net loss                                          $(0.05)     $-

    Dividends per common share                           $0.65    $0.65

    Weighted average shares outstanding:
      Basic                                             15,616   14,049
      Diluted                                           15,616   14,049



                           PARKWAY PROPERTIES, INC.
                 RECONCILIATION OF FUNDS FROM OPERATIONS AND
                FUNDS AVAILABLE FOR DISTRIBUTION TO NET INCOME
              FOR THE THREE MONTHS ENDED MARCH 31, 2007 AND 2006
                    (In thousands, except per share data)


                                                       Three Months Ended
                                                            March 31
                                                         2007     2006
                                                           (Unaudited)

    Net Income                                           $428   $1,741

    Adjustments to Net Income:
      Preferred Dividends                              (1,200)  (1,200)
      Convertible Preferred Dividends                      -      (587)
      Depreciation and Amortization                    19,211   13,526
      Depreciation and Amortization -
       Discontinued Operations                             -       200
      Minority Interest Depreciation and Amortization  (2,391)    (410)
      Adjustments for Unconsolidated Joint Ventures       161      289
    Funds From Operations Applicable to
     Common Shareholders (1)                          $16,209  $13,559


    Funds Available for Distribution
      Funds From Operations Applicable to
       Common Shareholders                            $16,209  $13,559
      Add (Deduct):
      Adjustments for Unconsolidated Joint Ventures       (84)    (466)
      Adjustments for Minority Interest in
       Real Estate Partnerships                           418       45
      Straight-line Rents                              (1,303)  (1,581)
      Straight-line Rents - Discontinued Operations        -        23
      Amortization of Above/Below Market Leases           352      409
      Amortization of Share Based Compensation            353      147
      Capital Expenditures:
        Building Improvements                            (918)  (1,207)
        Tenant Improvements - New Leases               (1,037)  (1,714)
        Tenant Improvements - Renewal Leases           (1,627)  (1,674)
        Leasing Costs - New Leases                       (441)    (262)
        Leasing Costs - Renewal Leases                   (395)    (928)
    Funds Available for Distribution (1)              $11,527   $6,351


    Diluted Per Common Share/Unit Information (**)
      FFO per share                                     $1.02    $0.94
      Dividends paid                                    $0.65    $0.65
      Dividend payout ratio for FFO                     63.42%   69.09%
      Weighted average shares/units outstanding        15,816   15,036


    Other Supplemental Information
      Upgrades on Acquisitions                         $1,946   $1,525
      Gain on Non Depreciable Assets                      $50      $-


    **Information for Diluted Computations:
      Convertible Preferred Dividends                     $-      $587
      Basic Common Shares/Units Outstanding            15,617   14,050
      Convertible Preferred Shares Outstanding             -       803
      Dilutive Effect of Other Share Equivalents          199      183
    (1) Parkway computes FFO in accordance with standards established by
the National Association of Real Estate Investment Trusts ("NAREIT"), which
may not be comparable to FFO reported by other REITs that do not define the
term in accordance with the current NAREIT definition. FFO is defined as
net income, computed in accordance with generally accepted accounting
principles ("GAAP"), excluding gains or losses from the sales of
properties, plus real estate related depreciation and amortization and
after adjustments for unconsolidated partnerships and joint ventures.
    There is not a standard definition established for FAD. Therefore, our
measure of FAD may not be comparable to FAD reported by other REITs. We
define FAD as FFO, excluding the amortization of restricted shares,
amortization of above/below market leases and straight line rent
adjustments, and reduced by non-revenue enhancing capital expenditures for
building improvements, tenant improvements and leasing costs. Adjustments
for unconsolidated partnerships and joint ventures are included in the
computation of FAD on the same basis.
                           PARKWAY PROPERTIES, INC.
                  CALCULATION OF EBITDA AND COVERAGE RATIOS
              FOR THE THREE MONTHS ENDED MARCH 31, 2007 AND 2006
                                (In thousands)


                                                      Three Months Ended
                                                           March 31
                                                        2007       2006
                                                         (Unaudited)

    Net Income                                          $428     $1,741

    Adjustments to Net Income:
      Interest Expense                                12,915      9,144
      Amortization of Financing Costs                    293        282
      Prepayment Income - Early Extinguishment of Debt  (124)        -
      Depreciation and Amortization                   19,211     13,726
      Amortization of Share Based Compensation           353        147
      Gain on Real Estate                                (50)        -
      Tax Expense                                         13         -
      EBITDA Adjustments - Unconsolidated
       Joint Ventures                                    291        697
      EBITDA Adjustments - Minority
       Interest in Real Estate Partnerships           (3,629)      (782)
    EBITDA (1)                                       $29,701    $24,955


    Interest Coverage Ratio:
    EBITDA                                           $29,701    $24,955

    Interest Expense:
      Interest Expense                               $12,915     $9,144
      Interest Expense - Unconsolidated
       Joint Ventures                                    127        380
      Interest Expense - Minority Interest
       in Real Estate Partnerships                    (1,203)      (360)
    Total Interest Expense                           $11,839     $9,164

    Interest Coverage Ratio                             2.51       2.72


    Fixed Charge Coverage Ratio:
    EBITDA                                           $29,701    $24,955

    Fixed Charges:
      Interest Expense                               $11,839     $9,164
      Preferred Dividends                              1,200      1,787
      Principal Payments (Excluding Early
       Extinguishment of Debt)                         4,051      3,594
      Principal Payments - Unconsolidated
       Joint Ventures                                     12         11
      Principal Payments - Minority
       Interest in Real Estate Partnerships              (65)      (118)
    Total Fixed Charges                              $17,037    $14,438

    Fixed Charge Coverage Ratio                         1.74       1.73


    Modified Fixed Charge Coverage Ratio:
    EBITDA                                           $29,701    $24,955

    Modified Fixed Charges:
      Interest Expense                               $11,839     $9,164
      Preferred Dividends                              1,200      1,787
    Total Modified Fixed Charges                     $13,039    $10,951

    Modified Fixed Charge Coverage Ratio                2.28       2.28

    The following table reconciles EBITDA to cash
     flows provided by operating activities:

    EBITDA                                           $29,701    $24,955
      Amortization of Above Market Leases                352        409
      Operating Distributions from
       Unconsolidated Joint Ventures                     405        357
      Interest Expense                               (12,915)    (9,144)
      Prepayment Income - Early
       Extinguishment of Debt                            124        -
      Tax Expense                                        (13)       -
      Decrease in Receivables and Other Assets         2,226      2,907
      Decrease in Accounts Payable and
       Other Liabilities                              (7,374)    (6,153)
      Adjustments for Minority Interests               3,158        702
      Adjustments for Unconsolidated Joint Ventures     (596)    (1,107)
    Cash Flows Provided by Operating Activities      $15,068    $12,926
    (1) Parkway defines EBITDA, a non-GAAP financial measure, as net income
before interest expense, income taxes, depreciation, amortization, losses
on early extinguishment of debt and other gains and losses. EBITDA, as
calculated by us, is not comparable
                           PARKWAY PROPERTIES, INC.
           NET OPERATING INCOME FROM OFFICE AND PARKING PROPERTIES
                  THREE MONTHS ENDED MARCH 31, 2007 AND 2006
               (In thousands, except number of properties data)



                                            Net Operating Income    Occupancy
                  Number of   Percentage
                  Properties  of Portfolio(1)  2007     2006      2007   2006

    Same store
     properties(2)       52      79.95%     $26,628  $24,452     91.4%   88.8%
    2006 acquisitions     8      20.10%       6,694      -       85.8%    N/A
    Assets sold           -      -0.05%         (18)     580      N/A     N/A
    Net operating
     income from
     office and parking
     properties          60     100.00%     $33,304  $25,032


    (1)  Percentage of portfolio based on 2007 net operating income.
    (2) Parkway defines Same Store Properties as those properties that were
owned for the entire three-month periods ended March 31, 2007 and 2006 and
excludes properties classified as discontinued operations. Same Store net
operating income ("SSNOI") includes income from real estate operations less
property operating expenses (before interest and depreciation and
amortization) for Same Store Properties. SSNOI as computed by Parkway may
not be comparable to SSNOI reported by other REITs that do not define the
measure exactly as we do. SSNOI is a supplemental industry reporting
measurement used to evaluate the performance of the Company's investments
in real estate assets. The following table is a reconciliation of net
income to SSNOI:
                                                     Three Months Ended
                                                          March 31
                                                       2007     2006

    Net income                                         $428   $1,741
    Add (deduct):
    Interest expense                                 13,084    9,426
    Depreciation and amortization                    19,211   13,526
    Operating expense for other real
     estate properties                                    1        1
    Management company expenses                         268      375
    General and administrative expenses               1,645    1,146
    Equity in earnings of unconsolidated
     joint ventures                                    (305)    (410)
    Gain on sale of real estate                         (50)       -
    Minority interest - real estate partnerships       (471)     (80)
    Income from discontinued operations                 (28)    (312)
    Management company income                          (333)    (362)
    Interest and other income                          (146)     (19)

    Net operating income from office and parking
     properties                                      33,304   25,032

    Less:  Net operating income from non same
     store properties                                (6,676)    (580)

    Same store net operating income                 $26,628  $24,452


SOURCE Parkway Properties, Inc.




Back to Topback to top

Related links:
  • http://www.pky.com/
    Photo Notes:
    NewsCom: http://www.newscom.com/cgi-bin/prnh/20030513/PARKLOGO
    AP Archive: http://photoarchive.ap.org
    PRN Photo Desk, photodesk@prnewswire.com
  • http://www.prnewswire.com/comp/103115.html/
    CONTACT:
    Steven G. Rogers, President & Chief Executive
    Officer, or William R. Flatt, Chief Financial Officer, of Parkway
    Properties, Inc., +1-601-948-4091