Earnings Labs

Highwoods Properties, Inc. (HIW)

Q4 2017 Earnings Call· Wed, Feb 7, 2018

$23.65

-5.10%

Key Takeaways · AI generated
AI summary not yet generated for this transcript. Generation in progress for older transcripts; check back soon, or browse the full transcript below.

Same-Day

-3.58%

1 Week

-3.58%

1 Month

+0.11%

vs S&P

-3.94%

Transcript

Operator

Operator

Good morning, and welcome to the Highwoods Properties Conference Call. [Operator Instructions]. As a reminder, this conference is being recorded, Wednesday, February 7, 2018. I would now like to turn the conference over to Brendan Maiorana. Please go ahead, sir.

Brendan Maiorana

Analyst · John Guinee with Stifel

Thank you, and good morning, everyone. Joining me on the call this morning are Ed Fritsch, President and Chief Executive Officer; Ted Klinck, Chief Operating and Investment Officer; and Mark Mulhern, Chief Financial Officer. As is our custom, today's prepared remarks have been posted on the web. If any of you have not received yesterday's earnings release or supplemental, they're both available on the IR section of our website at highwoods.com. On today's call, our review will include non-GAAP measures such as FFO, NOI and EBITDA. Also, the release and supplemental include a reconciliation of these non-GAAP measures to the most directly comparable GAAP financial measures. Before I turn the call to Ed, a quick reminder that any forward-looking statements made during today's call are subject to the risks and uncertainties, and these are discussed at length in our annual and quarterly SEC filings. As you know, actual events and results can differ materially from these forward-looking statements. The company does not undertake a duty to update any forward-looking statements. I'll now turn the call to Ed.

Edward Fritsch

Analyst · Bank of America Merrill Lynch

Thank you, Brendan, and good morning, everyone. As we've all witnessed, it's been a volatile start to the year in the financial markets. The Dow increased 1,000 points faster than any time in history and then dropped more than 1,100 points in a single session earlier this week, the largest point drop in a single day. Interest rates have also experienced sizable fluctuations. The U.S. 10-year yield increased 40 basis points from the start of December to yesterday's close. REIT stocks have bounced around as well, with the RMZ down almost 10% through yesterday's close. With all the volatilities surrounding the financial markets, it's easy to get swept up in the headlines. However, conditions in BBD office land remains steady. In short, here are several reasons to be update -- to be upbeat about the outlook for Highwoods. Economic growth nationally has been steady to increasing. And across our Southeastern markets, we've seen continued job growth, and real estate fundamentals remain healthy. In particular, Nashville, Raleigh, Atlanta and our Florida markets continue to post some of the highest job growth and population growth rates across the nation, and there are no yellow flags suggesting these trends are going to reverse anytime soon. Second, our BBD locations continue to outperform their broader markets with occupancy on average 350 bps, above their broader market averages, and rents on average 4% higher. Third, new supply remains measured across our markets. Steady increases in construction costs and a measured lending environment for speculative projects gives us comfort that we're not likely to see a rise in the volume of speculative development in 2018. Fourth, we have a $440 million development pipeline that is 78% pre-leased. This pipeline will provide strong cash flow and FFO upon delivery and stabilization over the next two years. Fifth,…

Theodore Klinck

Analyst · Bank of America Merrill Lynch

Thanks, Ed, and good morning. As Ed noted, fundamentals across our Southeastern footprint remain healthy. We continue to see strong job growth, business-friendly conditions and high quality of life driving solid demand for office space. According to Forbes, 4 of our 6 states rank in the top 10 best states for business. And of note, North Carolina took first place on the list, moving up one spot from 2016. This ranking evaluates states based on cost to do business, labor supply, regulatory environment, economic climate, growth prospects and quality of life. Turning to our stats for the quarter. We leased 1 million square feet of second-gen office space, with an average term of 7.2 years. GAAP rent spreads were positive 16.8%, beating our previous 5-quarter average of 15.5%. It also represents the seventh consecutive quarter of double-digit increases. We garnered positive 2.6% cash rent spreads, 50 basis points better than our 5-quarter average. We continue to push rents throughout the portfolio. Average in-place cash rents were 4.3% higher at quarter-end compared to a year ago. Our Q4 same-property cash NOI growth was positive 2.2% despite average occupancy being down 90 basis points compared to the prior year. This growth was driven by annual bumps on nearly all of our leases and solid rent spreads on commenced leases. As we mentioned during our third quarter call, we anticipated an occupancy recovery in the late fourth quarter. We are pleased by the 80-basis point increase from the third quarter to end the year at 92.9%. The largest drivers were in Richmond, where a team has backfilled a meaningful portion of the 163,000 square foot former SCI space; and in Orlando, where we're seeing improved activity across our portfolio. The sale of 254,000 square feet, including our last wholly-owned building in Kansas City…

Mark Mulhern

Analyst · Bank of America Merrill Lynch

Thanks, Ted. As Ed outlined, 2017 was a successful and active year for our company. Our operational performance exceeded the high end of our expectations across most metrics. Same-property cash NOI growth of 4.1% was strong, exceeding the high end of our original forecasted range due to solid rent growth and relatively stable occupancy. 2017 was the third consecutive year of strong same-property cash NOI growth, a top 6.7% in 2015 and 5.2% in 2016. Additionally, for those of you who follow the industrial REIT sector, we believe our same-property growth methodology is mostly in line with the new calculation methodology of the industrial REITs, although we're slightly more conservative with the timing of when development properties are included in our same-property pool. As Ed also described, we were active on the investment activity front. We placed in service $394 million from our development pipeline, announced $225 million of new developments and disposed of $150 million of noncore assets, all while maintaining our strong balance sheet with leverage of 35% and debt-to-EBITDA of 4.7x. For the fourth quarter, we delivered net income of $0.55 per share and FFO of $0.84 per share. The unusual items to note in Q4 were approximately $900,000 of debt extinguishment cost related to recasting and extending our credit facility and a term loan; a land sale gain of approximately $1 million related to the sale of Highwoods Tower One in Raleigh; and income included in other rents of approximately $1 million related to the amortization of the $4.8 million restoration fee we received from Fidelity in Raleigh. The remainder of the restoration fee will be recorded as other rents in 2018. Our 2017 FFO of $3.39 per share is at the high end of our original outlook of $3.27 to $3.40 per share, even with…

Operator

Operator

[Operator Instructions]. Our first question comes from the line of Jamie Feldman with Bank of America Merrill Lynch.

James Feldman

Analyst · Bank of America Merrill Lynch

I'm hoping you guys could talk about the Buckhead expirations and your prospects to release those. And then also, as you think about the -- largely, since you mentioned the FBI, SCI, what's included in the guidance in terms of getting those backfilled?

Theodore Klinck

Analyst · Bank of America Merrill Lynch

Jamie, it's Ted. From Buckhead, certainly on our backfill, that's been the slower one of the bunch we've got. But our view is that land is still continuing strong -- still seeing strong economic growth, still well above the national average. Buckhead's got great -- it's great space within Alliance and Monarch. So we're still very optimistic and confident. Activity starting to pick up first quarter. So certainly, we expect to get some progress done this year. There's nothing eminent, but we've got some strong prospects for some of the space in One Alliance.

Mark Mulhern

Analyst · Bank of America Merrill Lynch

Jamie, I would just -- to follow up with respect to your question what's baked in the guidance. Just because of the leasing plan and how this flows through FFO, I would say there is not a meaningful amount of FFO contribution that we have baked into our guidance with respect to 2018 from the space in Buckhead.

Edward Fritsch

Analyst · Bank of America Merrill Lynch

Jamie, just to tack on, is that there are prospects. We don't want you to think it's just crickets. Jim and his team are showing the space. We have decent shots, for example, at a sizable backfill for most of the Towers Watson space. The FBI, which we just got back the 1st of February, is 28% relet now. We have prospects to double that. So there is activity on these spaces.

James Feldman

Analyst · Bank of America Merrill Lynch

Okay. So you're saying all of the largest vacancies, you're really -- there's nothing really impacting your '18 guidance. So if you got something done sooner, that could push numbers higher? Or it probably wouldn't have a GAAP impact in 2018 regardless?

Mark Mulhern

Analyst · Bank of America Merrill Lynch

I think it's more of the latter. So I wouldn't suggest that with respect to the occupancy forecast that we put out there that, that's the case. But I think just because of the timing that we would expect and contribution late in the year, I don't think it's likely to have a meaningful or a significant impact with respect to FFO and GAAP NOI. But I do think that there could be some movement with respect to the year-end occupancy target that we put out there.

James Feldman

Analyst · Bank of America Merrill Lynch

Okay. And then a similar question on the development pipeline and the buildings that are completed but not yet stabilized. Maybe just an update on leasing progress there. And maybe just talk about, are your expectation was that they wouldn't be occupied or fully leased before completion, but maybe just talk about the dynamics of those markets and how long it typically takes to lease space once constructed.

Edward Fritsch

Analyst · Bank of America Merrill Lynch

Sure, Jamie, so I'll just give you some numbers. So 5 of our 8 in development pipeline our -- of our office size, there's one industrial, so calling that out, so 5 of the eight projects have some spec component. Those 5 in total equal 800,000 square feet of the 1.3 million of the total pipeline. So 800,000 represents the 5 buildings that have some spec component. To get those to 95% leased across the board, we would have to lease 288,000 square feet. The average stabilization date on this is seven quarters from now, so third quarter of '19. And we're presently working with over 200,000 square feet of prospects. So we feel very comfortable, given those numbers, that we will meet our pro forma stabilization dates.

James Feldman

Analyst · Bank of America Merrill Lynch

Okay. Great. And then last question for me is just thoughts on rent growth across your markets. Maybe on average, what do you think you'll see in 2018?

Theodore Klinck

Analyst · Bank of America Merrill Lynch

Probably 2% to 5%, Jamie, and we continue to push, and it varies by market. But I think 2% to 5% is probably the range.

Operator

Operator

Our next question comes from the line of Rob Stevenson with Janney Montgomery Scott.

Robert Stevenson

Analyst · Rob Stevenson with Janney Montgomery Scott

Just a follow-up on Jamie's question on the development pipeline. What are you guys expecting yield-wise on the $440 million at stabilization? And then what's likely on the $394 million of deliveries that you mentioned in the prepared comments on stabilization? Where should we be -- how should we be thinking about that from a stabilized yield perspective of those 2 buckets?

Edward Fritsch

Analyst · Rob Stevenson with Janney Montgomery Scott

Hey, Rob. We are trying to shy away from giving specific by property, so I appreciate you using the word buckets. And the reason for that is we're in routinely in conversations chasing prospective anchor tenants or build-to-suit users. So we don't like to give it out by projects so that it puts us at a competitive disadvantage. But we're a strong 8% yield on GAAP across our development pipeline.

Robert Stevenson

Analyst · Rob Stevenson with Janney Montgomery Scott

So that'd be roughly $850 million in terms of that bucket that you're talking about there on the 8%, full 40-plus to $394 million?

Edward Fritsch

Analyst · Rob Stevenson with Janney Montgomery Scott

Yes, sir.

Robert Stevenson

Analyst · Rob Stevenson with Janney Montgomery Scott

Okay. Perfect. And then, Ed or Ted, if you're ranking your markets based on 2018 operating fundamentals, what's in the top 3 and the bottom 3 today in terms of your outlook for '18?

Theodore Klinck

Analyst · Rob Stevenson with Janney Montgomery Scott

Sure. I think Nashville, Raleigh and Tampa. Tampa has really come on strong. I put probably those three right there. Atlanta's probably right in the mix as well. Then on the bottom three, I mean, again, I think we're seeing activity on all of our markets, but probably Memphis would probably near the bottom. Really, that's the one that is probably slower than the rest. But other than that, we feel pretty good across the board.

Edward Fritsch

Analyst · Rob Stevenson with Janney Montgomery Scott

And I think with -- every one of our markets sans Atlanta right now is enjoying occupancy with the nine-handle on it.

Robert Stevenson

Analyst · Rob Stevenson with Janney Montgomery Scott

Okay. And then just lastly for me. Ed, I don't know when -- how recently the board made a decision on the dividend increase. But with the stock price back to where basically it was two years ago, how are you guys thinking about funding development versus potentially buying back some stock? And did buying back stock come into play instead of a dividend increase here? What was the sort of debate on the board there?

Edward Fritsch

Analyst · Rob Stevenson with Janney Montgomery Scott

Great question, Rob. In anticipation of your good question, the board made the decision yesterday at 10 minutes after 1. So it is recent inputs, and obviously, it wasn't hey we wanted to have a conversation about dividend. We -- this is a routine topic at every board meeting. So we've been tracking data and cash flow, et cetera, quarter-after-quarter, and we routinely have 3-year projections on where we hope to be, et cetera. So the decision is fresh based on and inclusive of the volatility in the market and particularly within REIT land over the last 30, 45 days. With regard to stock buyback, Mark?

Mark Mulhern

Analyst · Rob Stevenson with Janney Montgomery Scott

Yes, Rob. Just one more point on the dividend. We managed, obviously, the dividend level in relationship to our taxable income. The company has grown over time so the taxable income pretty much in line now with the dividend in terms of where it is level-wise. So that's a consideration in some. We obviously have to balance. With respect to the stock buyback, I think a couple of points. First of all, our balance sheet is in really, really good shape and we have a lot of flexibility across the board on sources of capital. Obviously, dispositions contribute to it, cash flow from the business, all those things. And for us, at least, we think we've got growth opportunities to invest in. So as an example, our current development pipeline still has about $200 million left to fund. If this Asurion thing comes together, we're going to have some funding needs there. So we believe we've got growth opportunities to invest in. So I wouldn't say never say never on the stock buyback, but it's not necessarily at this point high on our list.

Operator

Operator

Our next question comes from the line of Manny Korchman with Citigroup.

Emmanuel Korchman

Analyst · Manny Korchman with Citigroup

If we can turn to the deal in Nashville, a couple of quick questions. What gave you confidence to announce that before you had a lease in hand? I think it's a little bit outside of your typical MO. And a couple of other quick questions on the same deal. Was it a package for both land sites? And I think you talked it's 1.2 million square feet of entitlements. The first project is south of 0.5 million. So what happens with the rest of that square footage?

Edward Fritsch

Analyst · Manny Korchman with Citigroup

Manny, good questions. The decision to go and issue yesterday's release, which was both about the fact that we had invested the $50 million in land inventory in downtown Nashville along with the fact that we're in advanced negotiations with the prospect, was primarily customer-driven. Our prospect wanted to announce to their employee base that this is something that they are undertaking. And when you staple that together with the fact that we were buying the land, which was public, when we knew it'd be -- particularly be public since we were buying it from a newspaper, and then add on to that the natural conversations that occur with municipalities when business expansion is being considered. So their desire to communicate it to their employees and knowing that it would be out and we'd be buying the land and the conversations with the municipalities, we felt that it was appropriate to do that. And then you'll notice in the release, we're very specific about the fact that we don't have a signed agreement. We do have an agreed-upon LOI, and we're very optimistic. But your initial point is valid that we are early in how we typically do this. But given the other 4 points that I had outlined for you, we felt it was the appropriate thing to do. Because if we hadn't, I think many others would've controlled the message, and we wanted to give some clarity to it and partnership with our prospects. And then the second part of your question about the package is it was a light seller, so we bought the land from a common seller. And we have programmed this 5-plus acre site for this 479,000 square feet that we've drawn. And then the other site, we have the potential to do another 1 million square feet on that in total. We don't think we would go that big. So we dialed it back to a total of 1.2 million, and we would very likely do some type of comparative towers on the neighboring portion of the site.

Emmanuel Korchman

Analyst · Manny Korchman with Citigroup

Ed, and then just taking to maybe land or development for a second. What other markets are you currently -- or would you like to expand your land bank presence in?

Edward Fritsch

Analyst · Manny Korchman with Citigroup

Well, I'd go back to the question that Rob had asked Ted about best markets, so obviously, those that have the higher level of activity. And we feel strongly that we're advantaged if we get in front of you as a prospect and say that we have the balance sheet, the expertise, the track record, the vendor relationships and municipal relationships and zoned and entitled land that you have a higher comfort of level -- a higher comfort level that we'll be able to deliver. So we think that's an important component. So we would look to those more active markets, and we're routinely looking for land, particularly given how much land we have placed in service through our development pipeline. Over the last 5 years, we've placed well over 130 acres into service as a result of our development platform.

Operator

Operator

Our next question comes from the line of Dave Rodgers with Baird.

David Rodgers

Analyst · Dave Rodgers with Baird

Ted, maybe I'll start with you. I had two asset-specific questions. First, Fidelity in Raleigh. Can you talk about your thoughts on downtime there? Any cost to re-lease that, whether you can re-lease that? Is it a single space? Or were you going to break that up? And then the second, maybe on the Ramparts building, HCA backfilling. I think you've finished that redevelopment in the fourth quarter. Just wondering on activity and traction there.

Theodore Klinck

Analyst · Dave Rodgers with Baird

Sure. On Fidelity, as we've mentioned in our prepared remarks, they're going to vacate July 1. So we're actively planning for when they vacate so we can hit the ground running on investment of our capital to reposition the asset. We've already shown the building a few times. So I think the market's strong out there. The rest of our 1 million square feet or so at CentreGreen is 100% leased. So we feel confident about our ability to re-lease it. And whether it goes single tenant or multi-tenant, too early tell. I think we're all prospecting on both right now, and we'll make that call when it's appropriate. So I think we're going to spend the second half of this year Highwoodtizing and as well showing at both single users, multi-tenant users. And I think we'll have it relet by probably mid-2020, somewhere in that range, unless we hit the big single tenant user before that. And in terms of Ramparts, Ramparts, we went through a significant Highwoodtizing on that asset. HCA moved out right at a year ago, I guess, January of 2017. So we spent first half of last year doing a significant lobby, restroom renovation, corridors, and then putting a fair amount of capital into it. It looks great. I think we had -- we probably would have hoped we would have been a little bit further along on Ramparts. We've got -- lost a couple of prospects recently that decided to renew instead of move. But a little bit of a setback. But we're roughly on the entire HCA space, about 46%, a little bit below that on Ramparts. So the market's still strong. We're going to make more activity. We have strong prospects for another 10,000 feet or so right now. So we still feel confident. The building looks great, and the market's still strong.

David Rodgers

Analyst · Dave Rodgers with Baird

Maybe one for Mark or Brendan. In terms of the remaining restoration fee, is that going to be amortized through November or June? And then the prepaid rent, is that a onetime in the second quarter? Or will that be kind of amortized into the third quarter as well?

Mark Mulhern

Analyst · Dave Rodgers with Baird

Yes, Dave. The restoration fee actually gets amortized through their -- through the point that they vacate, so it will get -- put into income effectively and other rents through the first 6, 7 months of the year. And then on the prepaid rent, that again will kind of get leaked into the second half of the year.

David Rodgers

Analyst · Dave Rodgers with Baird

Okay. That's helpful. And then maybe, Ed, just big picture on dispositions. You obviously have some in the guidance. Just given the comments about development, buying more land and obviously hopeful that the development pipeline can continue to be sizable, why not have a bigger disposition pipeline at this point in time, especially with those markets that might not be as strong for you?

Edward Fritsch

Analyst · Dave Rodgers with Baird

Yes. Great question. We're -- obviously carefully watched the dispositions. And as you know, in the last X years, we haven't sold a single asset because we needed the proceeds to meet a maturity. We've done it more on the timing of the asset itself, so how much lease time do we have left and what the impacts of the current rent roll and conditions of building would do for us in a way of proceeds. Obviously, we also pay some attention to gains and the tax implications of those. I think we have been fairly cadenced at the volume that we've been selling. And we also keep in mind, obviously, the dilutive impact from that. But I think we've been fairly consistent over the last 8, 10 years on our process with that, trying to maximize proceeds through the timing of the rent roll as opposed to a specific day when we may need the money as a result of the sale other than Country Club Plaza.

Operator

Operator

[Operator Instructions]. Our next question comes from the line of John Guinee with Stifel.

John Guinee

Analyst · John Guinee with Stifel

I think that Highwoods is similar to a lot of REITs out there, a lot of development-oriented REITs out there, where a low-single-digit cash rent growth, low double-digit GAAP rent growth which you guys have had been very consistent. It does not do enough to cover $4 per square foot per year in leasing cost. What's happening, it appears to us, is that the development pipeline is not accretive enough to offset the natural erosion of the core portfolio. Is that accurate? And is there anything that can change this unfortunate phenomena?

Brendan Maiorana

Analyst · John Guinee with Stifel

John, it's Brendan. So what I would say is, I think, if you look at -- we stand for the year with respect to just overall cash flow from operations. We feel like the cash flow from operations is pretty healthy with respect to where we come out for the year vis-à-vis the dividend. And we think that, that's improving as we go into 2018 versus 2017. And as Mark mentioned in his script, we think the coverage ratios actually get a little bit better even with the increased dividend of a little over 5% that we announced last night. So I think overall, from a cash generation of the business, we think it's getting better. Certainly, as we think about the cost from a leasing perspective, our payback ratio or kind of the TI in leasing commissions as a percent of the rent, they average long term around 12% to 15% of that total rent. That's been pretty steady. And so we feel like a combination of pretty steady CapEx relative to rent levels and with improving cash flow from the development pipeline, we've got, we're in better financial standing going forward than maybe we have been over the past few years. So I think we feel pretty good about that.

Edward Fritsch

Analyst · John Guinee with Stifel

And, John, I guess I would footnote Brendan's comments with the development. The scale of those buildings is, on average, significantly greater than the average size in our portfolio. And the average size of our portfolio is significantly larger than the average size of what we're selling. And the CapEx needs for the smaller, older buildings versus what we need from a brand-new building that's been delivered is a dramatically different profile. So theoretically, the $394 million that we've delivered just this past year won't have CapEx needs for the next 10-plus years, whereas the dispositions of $150 million we did last year were heavy CapEx-intensive on an ongoing basis.

Operator

Operator

Our next question comes from the line of Jed Reagan with Green Street Advisors.

Joseph Reagan

Analyst · Jed Reagan with Green Street Advisors

Can you just talk on the Nashville development? A couple of questions there. Can you offer any color on when you think the LOI might get converted to a signed lease timing-wise? Any visibility there?

Edward Fritsch

Analyst · Jed Reagan with Green Street Advisors

Yes. We would hope that, that would happen. We'd be here 2 quarters from now being able to report that -- the outcome of that to you.

Joseph Reagan

Analyst · Jed Reagan with Green Street Advisors

Okay. Great. And I know you're building to around $525 a foot, which I think is quite a bit higher than where I think it's traded in Nashville historically. I mean, do you think someone could pay $600 or $700 a foot for a build-to-suit like this once it's stabilized to generate an attractive development margin? And how do you think about monetizing some of these developments, either it'd be an outright right sale or a JV sale once you created a lot of that value upfront?

Edward Fritsch

Analyst · Jed Reagan with Green Street Advisors

So a couple of comments. One is you're exactly right. The cost per square foot is higher. They've all been creeping higher, obviously. If you look at the trajectory of our development in others and sales over the last dozen years, it's a pretty straight line up. So probably, the best comparative is the most recent deal that we had announced of size, which was down at Ovation, which is about 0.25 million square feet and just shy of $100 a square foot less. But this is an urban setting, so the FAR for the land is 4x what it is in the suburban setting embedded versus a bifurcated structured parking feature, and then the pricing of this is some 2-plus years out. So I think if you look at what the trophy assets that are selling for today, that there is material value creation here at the time that we would deliver it several years from now. So we're very comfortable without outside of some hugely unexpected disruptive external macro event. And so I think we're very comfortable with it. Then with regard to selling versus holding, we have been a build to own, a develop the whole, not a merchant builder. We've built some very good customer relationships that way who have -- folks who have come back and, in turn, expanded their footprint with us through the development platform. MetLife is probably the most vivid example of that. So we think the strengthening cash flow story that we get from this is a very strong positive for us. And so value creation, yes, it's more expensive, but it's going to be more expensive a year from now and even more expensive 2 years from now. That's been the steady trajectory of all the components where you have a development project.

Joseph Reagan

Analyst · Jed Reagan with Green Street Advisors

Okay. That's helpful. And maybe related to that, I know you're pretty careful about showing your hand in terms of development yield. But maybe just generally speaking, how much of a yield premium do you think is required for taking spec development risk versus having a build-to-suit? So if you've got 2 projects that are ultimately seven cap, assets stabilized, I mean how much of a yield premium would you shoot for in the -- on the spec versus pre-leased?

Edward Fritsch

Analyst · Jed Reagan with Green Street Advisors

Yes. So we really haven't done a -- I guess maybe CentreGreen, we started pure spec. A few things. I guess one is just the scale of it, right? So the development that we've done has been build-to-suit. For the majority of them, they've been larger, and we've been smaller on those which have the spec component in total scale, square footage and dollars. So I would say that we're somewhere in the $75 to $100-plus depending on how much pre-leased. So if we're a 1/3 pre-leased, it may be different, and then depending on what's going on in the mosaic around that immediate BBD for where we're deciding to sell to develop that. So $75 to $100 would be the short answer.

Joseph Reagan

Analyst · Jed Reagan with Green Street Advisors

$75 to $100 for a 30% pre-leased versus 100% pre-release.

Edward Fritsch

Analyst · Jed Reagan with Green Street Advisors

Correct. And just underlining that the scale of it would probably be about 40% of what we've been doing with regard to the -- or less. Let's say, 1/3 to 50% less than what we've done for Mars, MetLife, Bridgestone, this proposal, et cetera.

Mark Mulhern

Analyst · Jed Reagan with Green Street Advisors

Yes, Jed, the other thing I'd add is really hard to kind of -- and I know we're talking generalities here. But you look at the credit of the build-to-suit opportunity, you look at what's around us, and Ed talked about our CentreGreen. We own a lot of property in that market and have high leasing percentage. So it's all about confidence and how quickly you're going to get to stabilized returns.

Joseph Reagan

Analyst · Jed Reagan with Green Street Advisors

Okay. Great. And maybe just one more from me. Some of your peers have talked about seeing more tenant optimism and better leasing activity recently, given better economic indicators and the tax reform package. Are you seeing that in your portfolio in terms of any noticeable recent shifts or reacceleration incentives?

Theodore Klinck

Analyst · Jed Reagan with Green Street Advisors

Jed, it's Ted. I think we're really seeing pretty good demand really across all of our markets. So I think, obviously, it varies by market and submarket to the degree. But some have maybe picked up a little bit since the Tax Reform Act. But sometimes, there's a winter slowdown or fourth quarter slowdown anyway. So I don't know if we can attribute it to tax reform. I think most of our leasing reps are -- they're busy. They're doing a lot of tours, showing a lot of space. So I think it just feels really good right now.

Operator

Operator

Our next question comes from the line of Michael Lewis with SunTrust.

Michael Lewis

Analyst · Michael Lewis with SunTrust

My first question, you've been able to use either stock to fund leverage-neutral growth. I was just wondering with the stock price, where it is now. It looks like you're very close to a $250 million build-to-suit. You've got $100 million to $350 million of potential announcements. I was just wondering how you go about funding that if the equity market isn't there for you. Do you think it spurs you to do more asset sales? Or how -- where is kind of your comfort level on where you'd be willing to take your leverage?

Mark Mulhern

Analyst · Michael Lewis with SunTrust

Yes, Michael, it's Mark. As you've heard us talk about this before. We have kind of a mixing bowl, in my mind, of sources of capital here, and some of it obviously cash flow from the business. But you're right, we have historically used the ATM to kind of keep our leverage in line. One of the advantages we have of where we've gotten to from a balance sheet and a leverage and an EBITDA coverage perspective, I think we got a lot of flexibility. As I said earlier, we've got about just roughly $200 million left to fund on the current development pipeline. We also had some 1031 proceeds we were able to deploy on the purchase of the land in Nashville. So I think we legitimately have flexibility to take leverage up, if that's the course of action we decide to do. We also, I think, have a lot of flexibility in dispositions. It's our guidance for 2018 in disposition. So we will have some proceeds from those as well. So I think, again, I think we've got a lot of flexibility to be able to deal with maybe a lower share price at this point.

Michael Lewis

Analyst · Michael Lewis with SunTrust

And then lastly from me. I don't know if it's useful to do kind of a postmortem on the three Alliance deal. You guys obviously showed some discipline by not chasing a record price. But I'm wondering if how you think this might change your competitive position with the assets you own there, if at all, and if you think it says anything about Atlanta or if this really was kind of a unique deal.

Edward Fritsch

Analyst · Michael Lewis with SunTrust

Well, clearly, there is some disappointment, Michael because we had talked about it, owning One and Two Alliance and then to have Monarch Tower in place. So it's really a -- we see it as almost a 5-building complex that's all interconnected. So it was certainly our hope that we would own that. And we did -- in our view, we aggressively pursued it, but it just got beyond our reach. And we're not commenting -- negatively commenting or positively on what somebody else would deem to be an appropriate investment for them, but it just clearly got beyond our reach. But I don't -- I think the fact that it's going -- it's highly likely going to stay in their hands for an extended period of time. So it's patient, long-term money. We would think that they would do the right things with regard to upkeep and maintaining the asset. And given that it's basically at or soon to be fully stabilized, that aspect or the competitive nature of it really comes out of the equation and for a goodly period of time because as you know, first-gen leases have a lease term that runs beyond the norm. So from a competitive in the trenches day to day, we just don't see it to be a negative other than we'd like to own it.

Operator

Operator

Our next question comes from the line of Chris Lucas with Capital One Securities.

Christopher Lucas

Analyst · Chris Lucas with Capital One Securities

Just a couple of quick questions, Ed, if I could. Just on the cost of capital. I guess I was just curious with how or if it's impacted the required yield on your future development deals at this point or whether or not the move has been significant enough.

Edward Fritsch

Analyst · Chris Lucas with Capital One Securities

We've made no phone calls to the people that were in -- the peoples that we're in conversation with about potential development deals to say we need to alter our side of the transaction. I think given our balance sheet, given our cash flows, et cetera, and the environment that we're comfortable to continue to pursue it. We're not ignoring how our equity is priced today, but I don't think this gets us to the point where we're only going to be open for business for an hour a day. We need to aggressively pursue, but we are cognizant of moving parameters.

Christopher Lucas

Analyst · Chris Lucas with Capital One Securities

Okay. And then on the Asurion deal, you talked about how you sort of forecast out rising construction costs as you think about the value creation part of the conversation there. But I guess I'm just wondering on the exit cap rate. When you think about evaluating the value creation opportunity, are you forecasting out an exit cap rate? And what sort of thoughts have you made about that, given the sort of volatility we've had so far this year?

Edward Fritsch

Analyst · Chris Lucas with Capital One Securities

Yes. We always do, Chris, right? So when -- before we do any development project, obviously, depending on scale, it goes through management committee, it goes through a subset committee of our board called the investment committee. And then if it's of ample size, it goes to the full board. And it's a very comprehensive deck, and we look at it no different than ESPN looks at the replay across the goal line from 22 different directions to ensure whether it was a TD or not. And so of course, it includes some conjecture as to what we think both the present day and our future day exit cap rate would be. That gets us comfortable that we have, indeed, created an appropriate level of value for the amount of risk that we're suggesting we would take on behalf of the shareholders. So I'd rather not say what those numbers are. But I would say, and I think everybody at the table on the call with me here would attest that it stays in our conservative built, and the margin is certainly attractive.

Christopher Lucas

Analyst · Chris Lucas with Capital One Securities

Okay. And then last question for me just as it relates to the guidance on the development announcements. The swing factor here is whether or not Asurion gets done or not. It's just that kind of how to read the $100 million to $350 million range.

Edward Fritsch

Analyst · Chris Lucas with Capital One Securities

That's right. It's binary, right? It's on or off. And so we, again, want to underscore the adjectives and the statement in the press release that we don't have an inked lease agreement, and that it is a proposed deal. And they have been very good to work with, and we've been working with them for well over a year. It was a competitive process, and so they've had an opportunity to get to evaluate us from many different angles over a material period of time. But we're not there yet just because of where we are in the process. So you're exactly right. That's the $250 million that's binary in there.

Operator

Operator

There are no further questions at this time.

Edward Fritsch

Analyst · Bank of America Merrill Lynch

All right. Thank you, operator. And again, thank you, everybody, for being on the call. As always, if you have any questions, please don't hesitate to give us a call. Thank you.

Operator

Operator

Ladies and gentlemen, that does conclude the conference call for today. We thank you for your participation and ask that you please disconnect your lines. Have a great day, everyone.