Cousins Properties Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	57.61	45.96	82.96	166.79	278.59	237.28
Depreciation & Amortization	390.9	358.59	307.62	288.73	276.5	288.65
Other Amortization	4.32	4.03	4.14	-0.1	-	-
Gain (Loss) on Sale of Assets	-	-0.1	-0.5	0.01	-152.55	-90.13
Gain (Loss) on Sale of Investments	-	-	-	-56.27	-13.08	-45.77
Asset Writedown	-	-	-	-	-	14.83
Stock-Based Compensation	16.63	14.79	11.97	10.14	7.46	5.3
Income (Loss) on Equity Investments	10.63	6.41	1.37	-2.3	4.74	1.36
Change in Accounts Receivable	-2.27	-2.13	-7.73	1.72	5.5	-2.44
Change in Other Net Operating Assets	9.36	24.2	8.47	-9.17	10.23	-5.35
Other Operating Activities	-70.33	-51.51	-39.94	-34.39	-27.91	-52.65
Operating Cash Flow	416.84	400.23	368.36	365.17	389.48	351.09
Operating Cash Flow Growth	15.14%	8.65%	0.88%	-6.24%	10.94%	15.80%
Acquisition of Real Estate Assets	-1,335	-1,091	-279.52	-342.24	-787.81	-619.6
Sale of Real Estate Assets	-	-	4.25	-	555.33	435.83
Net Sale / Acq. of Real Estate Assets	-1,335	-1,091	-275.27	-342.24	-232.48	-183.77
Investment in Marketable & Equity Securities	-52.17	-214.72	-20.46	7.74	41.41	51.47
Other Investing Activities	-	-	-	-	-	-0.16
Investing Cash Flow	-1,387	-1,305	-295.74	-334.5	-191.07	-132.46
Long-Term Debt Issued	-	2,345	382.9	870.82	1,206	575.5
Long-Term Debt Repaid	-	-1,700	-262.67	-769	-1,219	-633.3
Net Debt Issued (Repaid)	653.77	644.54	120.23	101.82	-13.37	-57.8
Issuance of Common Stock	468	468	0.44	103.63	-	-
Repurchase of Common Stock	-1.91	-1.11	-	-	-	-
Common Dividends Paid	-210.73	-195.41	-194.35	-192.28	-182.84	-176.26
Total Dividends Paid	-210.73	-195.41	-194.35	-192.28	-182.84	-176.26
Other Financing Activities	-10.4	-9.55	1.95	-48.87	1.83	3.97
Net Cash Flow	-71.47	1.3	0.9	-5.02	4.03	-11.47
Cash Interest Paid	126.28	107.68	100.55	70.09	68	62.64
Cash Income Tax Paid	-	-	-	0.04	0.16	0.34
Levered Free Cash Flow	201.04	173.63	96.23	47.53	502.07	542.71
Unlevered Free Cash Flow	290.37	246.16	158	92.96	543.97	580.58
Change in Working Capital	7.09	22.07	0.75	-7.45	15.73	-7.78

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.