0001042776--12-312022Q3FALSEP1YP1MP3MP6MP3MP1Y00010427762022-01-012022-09-3000010427762022-11-01xbrli:shares00010427762022-09-30iso4217:USD00010427762021-12-310001042776us-gaap:BuildingAndBuildingImprovementsMember2022-09-300001042776us-gaap:BuildingAndBuildingImprovementsMember2021-12-31iso4217:USDxbrli:shares00010427762022-07-012022-09-3000010427762021-07-012021-09-3000010427762021-01-012021-09-300001042776us-gaap:ManagementServiceMember2022-07-012022-09-300001042776us-gaap:ManagementServiceMember2021-07-012021-09-300001042776us-gaap:ManagementServiceMember2022-01-012022-09-300001042776us-gaap:ManagementServiceMember2021-01-012021-09-300001042776us-gaap:RealEstateOtherMember2022-07-012022-09-300001042776us-gaap:RealEstateOtherMember2021-07-012021-09-300001042776us-gaap:RealEstateOtherMember2022-01-012022-09-300001042776us-gaap:RealEstateOtherMember2021-01-012021-09-300001042776us-gaap:CommonStockMember2022-06-300001042776us-gaap:AdditionalPaidInCapitalMember2022-06-300001042776us-gaap:RetainedEarningsMember2022-06-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-300001042776us-gaap:NoncontrollingInterestMember2022-06-3000010427762022-06-300001042776us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001042776us-gaap:RetainedEarningsMember2022-07-012022-09-300001042776us-gaap:NoncontrollingInterestMember2022-07-012022-09-300001042776us-gaap:CommonStockMember2022-07-012022-09-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-300001042776us-gaap:CommonStockMember2022-09-300001042776us-gaap:AdditionalPaidInCapitalMember2022-09-300001042776us-gaap:RetainedEarningsMember2022-09-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-09-300001042776us-gaap:NoncontrollingInterestMember2022-09-300001042776us-gaap:CommonStockMember2021-06-300001042776us-gaap:AdditionalPaidInCapitalMember2021-06-300001042776us-gaap:RetainedEarningsMember2021-06-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-06-300001042776us-gaap:NoncontrollingInterestMember2021-06-3000010427762021-06-300001042776us-gaap:RetainedEarningsMember2021-07-012021-09-300001042776us-gaap:NoncontrollingInterestMember2021-07-012021-09-300001042776us-gaap:CommonStockMember2021-07-012021-09-300001042776us-gaap:AdditionalPaidInCapitalMember2021-07-012021-09-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-07-012021-09-300001042776us-gaap:CommonStockMember2021-09-300001042776us-gaap:AdditionalPaidInCapitalMember2021-09-300001042776us-gaap:RetainedEarningsMember2021-09-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-09-300001042776us-gaap:NoncontrollingInterestMember2021-09-3000010427762021-09-300001042776us-gaap:CommonStockMember2021-12-310001042776us-gaap:AdditionalPaidInCapitalMember2021-12-310001042776us-gaap:RetainedEarningsMember2021-12-310001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310001042776us-gaap:NoncontrollingInterestMember2021-12-310001042776us-gaap:AdditionalPaidInCapitalMember2022-01-012022-09-300001042776us-gaap:RetainedEarningsMember2022-01-012022-09-300001042776us-gaap:NoncontrollingInterestMember2022-01-012022-09-300001042776us-gaap:CommonStockMember2022-01-012022-09-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-09-300001042776us-gaap:CommonStockMember2020-12-310001042776us-gaap:AdditionalPaidInCapitalMember2020-12-310001042776us-gaap:RetainedEarningsMember2020-12-310001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-310001042776us-gaap:NoncontrollingInterestMember2020-12-3100010427762020-12-310001042776us-gaap:AdditionalPaidInCapitalMember2021-01-012021-09-300001042776us-gaap:RetainedEarningsMember2021-01-012021-09-300001042776us-gaap:NoncontrollingInterestMember2021-01-012021-09-300001042776us-gaap:CommonStockMember2021-01-012021-09-300001042776us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-09-30pdm:property0001042776pdm:RedevelopmentAssetMember2022-09-30utr:sqftxbrli:pure0001042776us-gaap:SubsequentEventMember2022-10-010001042776us-gaap:AboveMarketLeasesMember2022-09-300001042776us-gaap:AboveMarketLeasesMember2021-12-310001042776us-gaap:LeasesAcquiredInPlaceMember2022-09-300001042776us-gaap:LeasesAcquiredInPlaceMember2021-12-310001042776pdm:LeaseOriginationCostsMember2022-09-300001042776pdm:LeaseOriginationCostsMember2021-12-310001042776us-gaap:AboveMarketLeasesMember2022-01-012022-09-300001042776us-gaap:LeasesAcquiredInPlaceMember2022-01-012022-09-300001042776pdm:A1180PeachtreeStreetMember2022-07-012022-09-300001042776pdm:A1180PeachtreeStreetMember2022-09-300001042776pdm:FixedRateSecuredMortgageNoteMemberus-gaap:SecuredDebtMember2022-09-300001042776pdm:A200MillionUnsecuredTermLoanFacilityMemberus-gaap:UnsecuredDebtMember2022-09-300001042776pdm:Unsecured600Million2022LineOfCreditMemberus-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMember2022-09-300001042776pdm:A1180PeachtreeStreetMember2022-08-102022-08-100001042776pdm:FixedRateSecuredMortgageNoteMemberus-gaap:SecuredDebtMember2022-07-012022-09-300001042776pdm:A200MillionUnsecuredTermLoanFacilityMemberus-gaap:UnsecuredDebtMember2022-01-012022-09-300001042776pdm:A200MillionUnsecuredTermLoanFacilityMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:UnsecuredDebtMembersrt:MinimumMember2022-01-012022-09-300001042776pdm:A200MillionUnsecuredTermLoanFacilityMembersrt:MaximumMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:UnsecuredDebtMember2022-01-012022-09-300001042776pdm:A200MillionUnsecuredTermLoanFacilityMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:UnsecuredDebtMember2022-01-012022-09-300001042776us-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMemberpdm:Unsecured500Million2018LineOfCreditMember2022-09-300001042776pdm:Unsecured600Million2022LineOfCreditMemberus-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMember2022-01-012022-09-30pdm:extension0001042776pdm:Unsecured600Million2022LineOfCreditMemberus-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:FederalFundsEffectiveSwapRateMember2022-01-012022-09-300001042776pdm:Unsecured600Million2022LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMember2022-01-012022-09-300001042776pdm:Unsecured600Million2022LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:UnsecuredDebtMembersrt:MinimumMemberus-gaap:LineOfCreditMember2022-01-012022-09-300001042776srt:MaximumMemberpdm:Unsecured600Million2022LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMember2022-01-012022-09-300001042776pdm:Unsecured600Million2022LineOfCreditMemberpdm:AdjustedSOFRMemberus-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMember2022-01-012022-09-300001042776pdm:Unsecured600Million2022LineOfCreditMemberus-gaap:UnsecuredDebtMember2022-01-012022-09-300001042776pdm:FixedRateSecuredMortgageNoteMemberus-gaap:SecuredDebtMember2021-12-310001042776us-gaap:SecuredDebtMember2022-09-300001042776us-gaap:SecuredDebtMember2021-12-310001042776pdm:A200MillionUnsecuredTermLoanFacilityMemberus-gaap:UnsecuredDebtMember2021-12-310001042776pdm:UnsecuredSenior350MillionNotesDue2023Memberus-gaap:UnsecuredDebtMember2022-09-300001042776pdm:UnsecuredSenior350MillionNotesDue2023Memberus-gaap:UnsecuredDebtMember2021-12-310001042776us-gaap:UnsecuredDebtMemberpdm:UnsecuredSenior400MillionNotesDue2024Member2022-09-300001042776us-gaap:UnsecuredDebtMemberpdm:UnsecuredSenior400MillionNotesDue2024Member2021-12-310001042776us-gaap:UnsecuredDebtMemberpdm:A250Million2018UnsecuredTermLoanMaturing2025Member2022-09-300001042776us-gaap:UnsecuredDebtMemberus-gaap:LondonInterbankOfferedRateLIBORMemberpdm:A250Million2018UnsecuredTermLoanMaturing2025Member2022-01-012022-09-300001042776us-gaap:UnsecuredDebtMemberpdm:A250Million2018UnsecuredTermLoanMaturing2025Member2021-12-310001042776pdm:Unsecured600Million2022LineOfCreditMemberus-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMember2021-12-310001042776pdm:UnsecuredSenior300MillionNotesDue2030Memberus-gaap:UnsecuredDebtMember2022-09-300001042776pdm:UnsecuredSenior300MillionNotesDue2030Memberus-gaap:UnsecuredDebtMember2021-12-310001042776us-gaap:UnsecuredDebtMemberpdm:UnsecuredSenior300MillionNotesDue2032Member2022-09-300001042776us-gaap:UnsecuredDebtMemberpdm:UnsecuredSenior300MillionNotesDue2032Member2021-12-310001042776us-gaap:UnsecuredDebtMember2022-09-300001042776us-gaap:UnsecuredDebtMember2021-12-310001042776pdm:A250Million2018UnsecuredTermLoanMaturing2025Memberpdm:InterestRateSwap1through3Member2022-09-300001042776us-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMemberpdm:Unsecured500Million2018LineOfCreditMember2021-12-310001042776us-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:LondonInterbankOfferedRateLIBORMemberpdm:Unsecured500Million2018LineOfCreditMember2021-01-012021-12-310001042776us-gaap:UnsecuredDebtMemberus-gaap:LineOfCreditMemberpdm:Unsecured500Million2018LineOfCreditMember2022-01-012022-09-300001042776pdm:ForwardStartingInterestRateSwapsMember2021-09-30pdm:derivative_contract0001042776pdm:ForwardStartingInterestRateSwapsMember2021-07-012021-09-300001042776us-gaap:InterestRateSwapMemberpdm:A250Million2018UnsecuredTermLoanMaturing2025Member2022-09-300001042776us-gaap:InterestRateSwapMemberus-gaap:UnsecuredDebtMemberpdm:A250Million2018UnsecuredTermLoanMaturing2025Member2022-09-300001042776us-gaap:InterestRateSwapMember2022-07-012022-09-300001042776us-gaap:InterestRateSwapMember2021-07-012021-09-300001042776us-gaap:InterestRateSwapMember2022-01-012022-09-300001042776us-gaap:InterestRateSwapMember2021-01-012021-09-300001042776us-gaap:CarryingReportedAmountFairValueDisclosureMember2022-09-300001042776us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Member2022-09-300001042776us-gaap:CarryingReportedAmountFairValueDisclosureMember2021-12-310001042776us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Member2021-12-310001042776us-gaap:TradeAccountsReceivableMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-09-300001042776us-gaap:TradeAccountsReceivableMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Member2022-09-300001042776us-gaap:TradeAccountsReceivableMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2021-12-310001042776us-gaap:TradeAccountsReceivableMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Member2021-12-310001042776us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-09-300001042776us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-12-310001042776us-gaap:InterestRateSwapMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-09-300001042776us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateSwapMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-09-300001042776us-gaap:InterestRateSwapMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2021-12-310001042776us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateSwapMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-12-310001042776pdm:CollectibilityOfTenantReimbursementsMember2021-01-012021-09-300001042776pdm:CollectibilityOfTenantReimbursementsMember2021-07-012021-09-300001042776pdm:CollectibilityOfTenantReimbursementsMember2022-07-012022-09-300001042776pdm:CollectibilityOfTenantReimbursementsMember2022-01-012022-09-300001042776pdm:TwoPiercePlaceMemberus-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember2022-01-012022-09-300001042776pdm:A225And235PresidentialWayMemberus-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember2022-01-012022-09-300001042776us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMemberus-gaap:LandMember2021-12-310001042776us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMemberus-gaap:BuildingAndBuildingImprovementsMember2021-12-310001042776us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMemberus-gaap:ConstructionInProgressMember2021-12-310001042776us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMember2021-12-310001042776pdm:SecuredNotesReceivableMemberus-gaap:RealEstateLoanMember2022-01-012022-09-30pdm:note0001042776pdm:IndependentDirectorAwardsMember2022-01-012022-09-300001042776pdm:StockAwardsMember2021-12-310001042776pdm:DeferredStockAwardMember2022-01-012022-09-300001042776us-gaap:PerformanceSharesMember2022-01-012022-09-300001042776pdm:StockAwardsMember2022-09-300001042776pdm:DeferredStockAwardMember2022-07-012022-09-300001042776pdm:DeferredStockAwardMember2021-07-012021-09-300001042776pdm:DeferredStockAwardMember2021-01-012021-09-300001042776us-gaap:PerformanceSharesMember2022-07-012022-09-300001042776us-gaap:PerformanceSharesMember2021-07-012021-09-300001042776us-gaap:PerformanceSharesMember2021-01-012021-09-300001042776pdm:DeferredStockAwardGrantedMay32019Memberpdm:DeferredStockAwardMember2019-05-030001042776pdm:DeferredStockAwardGrantedMay32019Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheThreeMember2019-05-032019-05-030001042776pdm:SharebasedCompensationAwardTrancheFourMemberpdm:DeferredStockAwardGrantedMay32019Memberpdm:DeferredStockAwardMember2019-05-032019-05-030001042776pdm:DeferredStockAwardGrantedMay32019Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2019-05-032019-05-030001042776pdm:DeferredStockAwardGrantedMay32019Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2019-05-032019-05-030001042776pdm:DeferredStockAwardGrantedMay32019Memberpdm:DeferredStockAwardMember2022-09-300001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardGrantedFebruary192020Member2020-02-190001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardGrantedFebruary192020Memberus-gaap:ShareBasedCompensationAwardTrancheOneMember2020-02-192020-02-190001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardGrantedFebruary192020Memberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2020-02-192020-02-190001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardGrantedFebruary192020Memberus-gaap:ShareBasedCompensationAwardTrancheThreeMember2020-02-192020-02-190001042776pdm:SharebasedCompensationAwardTrancheFourMemberpdm:DeferredStockAwardMemberpdm:DeferredStockAwardGrantedFebruary192020Member2020-02-192020-02-190001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardGrantedFebruary192020Member2022-09-300001042776pdm:PerformanceShareProgramAwardGrantedMarch192020Memberus-gaap:PerformanceSharesMember2020-03-190001042776pdm:PerformanceShareProgramAwardGrantedMarch192020Memberus-gaap:PerformanceSharesMember2022-09-300001042776pdm:DeferredStockAwardGrantedFebruary172021Memberpdm:DeferredStockAwardMember2021-02-170001042776pdm:DeferredStockAwardGrantedFebruary172021Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2021-02-172021-02-170001042776pdm:DeferredStockAwardGrantedFebruary172021Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2021-02-172021-02-170001042776pdm:DeferredStockAwardGrantedFebruary172021Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheThreeMember2021-02-172021-02-170001042776pdm:SharebasedCompensationAwardTrancheFourMemberpdm:DeferredStockAwardGrantedFebruary172021Memberpdm:DeferredStockAwardMember2021-02-172021-02-170001042776pdm:DeferredStockAwardGrantedFebruary172021Memberpdm:DeferredStockAwardMember2022-09-300001042776pdm:PerformanceShareProgramAwardGrantedFebruary182021Memberus-gaap:PerformanceSharesMember2021-02-180001042776pdm:PerformanceShareProgramAwardGrantedFebruary182021Memberus-gaap:PerformanceSharesMember2022-09-300001042776pdm:DeferredStockAwardGrantedFebruary102022Memberpdm:DeferredStockAwardMember2022-02-100001042776pdm:DeferredStockAwardGrantedFebruary102022Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2022-02-102022-02-100001042776pdm:DeferredStockAwardGrantedFebruary102022Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheThreeMember2022-02-102022-02-100001042776pdm:DeferredStockAwardGrantedFebruary102022Memberpdm:DeferredStockAwardMemberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2022-02-102022-02-100001042776pdm:SharebasedCompensationAwardTrancheFourMemberpdm:DeferredStockAwardGrantedFebruary102022Memberpdm:DeferredStockAwardMember2022-02-102022-02-100001042776pdm:DeferredStockAwardGrantedFebruary102022Memberpdm:DeferredStockAwardMember2022-09-300001042776pdm:PerformanceShareProgramAwardGrantedFebruary172022Memberus-gaap:PerformanceSharesMember2022-02-170001042776pdm:PerformanceShareProgramAwardGrantedFebruary172022Memberus-gaap:PerformanceSharesMember2022-09-300001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardBoardOfDirectorsGrantedMay112022Member2022-05-110001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardBoardOfDirectorsGrantedMay112022Memberus-gaap:ShareBasedCompensationAwardTrancheOneMember2022-05-112022-05-110001042776pdm:DeferredStockAwardMemberpdm:DeferredStockAwardBoardOfDirectorsGrantedMay112022Member2022-09-300001042776pdm:ChiefExecutiveOfficerAwardsMember2019-07-012019-07-010001042776srt:WeightedAverageMember2022-01-012022-09-300001042776pdm:HoustonTXMemberus-gaap:AllOtherSegmentsMember2022-09-300001042776us-gaap:AllOtherSegmentsMember2022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:AtlantaGAMember2022-07-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:AtlantaGAMember2021-07-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:AtlantaGAMember2022-01-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:AtlantaGAMember2021-01-012021-09-300001042776pdm:DallasTXMemberus-gaap:OperatingSegmentsMember2022-07-012022-09-300001042776pdm:DallasTXMemberus-gaap:OperatingSegmentsMember2021-07-012021-09-300001042776pdm:DallasTXMemberus-gaap:OperatingSegmentsMember2022-01-012022-09-300001042776pdm:DallasTXMemberus-gaap:OperatingSegmentsMember2021-01-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:WashingtonDCPropertiesMember2022-07-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:WashingtonDCPropertiesMember2021-07-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:WashingtonDCPropertiesMember2022-01-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:WashingtonDCPropertiesMember2021-01-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:BostonMAMember2022-07-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:BostonMAMember2021-07-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:BostonMAMember2022-01-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:BostonMAMember2021-01-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:OrlandoFLMember2022-07-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:OrlandoFLMember2021-07-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:OrlandoFLMember2022-01-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:OrlandoFLMember2021-01-012021-09-300001042776pdm:NewYorkNYMemberus-gaap:OperatingSegmentsMember2022-07-012022-09-300001042776pdm:NewYorkNYMemberus-gaap:OperatingSegmentsMember2021-07-012021-09-300001042776pdm:NewYorkNYMemberus-gaap:OperatingSegmentsMember2022-01-012022-09-300001042776pdm:NewYorkNYMemberus-gaap:OperatingSegmentsMember2021-01-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:MinneapolisMNMember2022-07-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:MinneapolisMNMember2021-07-012021-09-300001042776us-gaap:OperatingSegmentsMemberpdm:MinneapolisMNMember2022-01-012022-09-300001042776us-gaap:OperatingSegmentsMemberpdm:MinneapolisMNMember2021-01-012021-09-300001042776us-gaap:OperatingSegmentsMember2022-07-012022-09-300001042776us-gaap:OperatingSegmentsMember2021-07-012021-09-300001042776us-gaap:OperatingSegmentsMember2022-01-012022-09-300001042776us-gaap:OperatingSegmentsMember2021-01-012021-09-300001042776us-gaap:CorporateNonSegmentMember2022-07-012022-09-300001042776us-gaap:CorporateNonSegmentMember2021-07-012021-09-300001042776us-gaap:CorporateNonSegmentMember2022-01-012022-09-300001042776us-gaap:CorporateNonSegmentMember2021-01-012021-09-300001042776us-gaap:SubsequentEventMember2022-10-252022-10-25
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________________________________________
FORM 10-Q
_______________________________________________________________________________________
(Mark One)
|
|
|
|
|
|
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT of 1934 |
For the Quarterly Period Ended September 30, 2022
OR
|
|
|
|
|
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT of 1934 |
For the Transition Period From
To
Commission file number 001-34626
Piedmont Office Realty Trust, Inc.
(Exact name of registrant as specified in its charter)
____________________________________________________
|
|
|
|
|
|
|
|
|
Maryland |
|
58-2328421 |
(State or other jurisdiction of incorporation or
organization) |
|
(I.R.S. Employer Identification Number) |
5565 Glenridge Connector Ste. 450
Atlanta, Georgia 30342
(Address of principal executive offices) (Zip Code)
(770) 418-8800
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed
since last report)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Title of each class |
|
Trading Symbol(s) |
|
Name of exchange on which registered |
Common Stock, $0.01 par value |
|
PDM |
|
New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes x
No
☐
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be submitted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the
registrant was required to submit such
files). Yes x
No o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, a
smaller reporting company, or an emerging growth company. See the
definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and "emerging growth company" in Rule
12b-2 of the Exchange Act.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large accelerated filer |
x |
|
Accelerated filer |
☐ |
|
|
Non-accelerated filer |
☐ |
|
Smaller reporting company |
☐ |
|
|
|
|
|
Emerging growth company |
☐ |
|
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange
Act. o
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act).
Yes ☐
No
x
Number of shares outstanding of the Registrant’s
common stock, as of November 1, 2022:
FORM 10-Q
PIEDMONT OFFICE REALTY TRUST, INC.
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
Page No. |
PART I |
Financial Information |
|
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 2. |
|
|
|
|
|
|
|
Item 3. |
|
|
|
|
|
|
|
Item 4. |
|
|
|
|
|
PART II. |
Other Information |
|
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
|
Item 1A. |
|
|
|
|
|
|
|
Item 2. |
|
|
|
|
|
|
|
Item 3. |
|
|
|
|
|
|
|
Item 4. |
|
|
|
|
|
|
|
Item 5. |
|
|
|
|
|
|
|
Item 6. |
|
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this Form 10-Q may constitute
forward-looking statements within the meaning of the federal
securities laws. In addition, Piedmont Office Realty Trust, Inc.
("Piedmont," "we," "our," or "us"), or our executive officers on
our behalf, may from time to time make forward-looking statements
in reports and other documents we file with the Securities and
Exchange Commission or in connection with other written or oral
statements made to the press, potential investors, or others.
Statements regarding future events and developments and our future
performance, as well as management’s expectations, beliefs, plans,
estimates, or projections relating to the future, are
forward-looking statements. Forward-looking statements include
statements preceded by, followed by, or that include the words
“may,” “will,” “expect,” “intend,” “anticipate,” “estimate,”
“believe,” “continue,” or other similar words. Examples of such
statements in this report include descriptions of our real estate,
financings, and operating objectives; discussions regarding future
dividends and share repurchases; and discussions regarding the
potential impact of economic conditions on our real estate and
lease portfolio, among others.
These statements are based on beliefs and assumptions of our
management, which in turn are based on information available at the
time the statements are made. Important assumptions relating to the
forward-looking statements include, among others, assumptions
regarding the demand for office space in the markets in which we
operate, competitive conditions, and general economic conditions.
These assumptions could prove inaccurate. The forward-looking
statements also involve certain known and unknown risks and
uncertainties, which could cause actual results to differ
materially from those contained in any forward-looking statement.
Many of these factors are beyond our ability to control or predict.
Such factors include, but are not limited to, the
following:
•Economic,
regulatory, socio-economic (including work from home),
technological (e.g. Metaverse, Zoom, etc), and other changes
(including accounting standards) that impact the real estate market
generally, the office sector or the patterns of use of commercial
office space in general, or the markets where we primarily operate
or have high concentrations of Annualized Lease Revenue (“ALR”)
(see definition below);
•The
impact of competition on our efforts to renew existing leases or
re-let space on terms similar to existing leases;
•Lease
terminations, lease defaults, lease contractions, or changes in the
financial condition of our tenants, particularly by one of our
large lead tenants;
•Impairment
charges on our long-lived assets or goodwill resulting
therefrom;
•The
success of our real estate strategies and investment objectives,
including our ability to implement successful redevelopment and
development strategies or identify and consummate suitable
acquisitions and divestitures;
•The
illiquidity of real estate investments, including economic changes,
such as rising interest rates, which could impact the number of
buyers/sellers of our target properties, and regulatory
restrictions to which real estate investment trusts ("REITs") are
subject and the resulting impediment on our ability to quickly
respond to adverse changes in the performance of our
properties;
•The
risks and uncertainties associated with our acquisition and
disposition of properties, many of which risks and uncertainties
may not be known at the time of acquisition or
disposition;
•Development
and construction delays, including the potential of supply chain
disruptions, and resultant increased costs and risks;
•Future
acts of terrorism, civil unrest, or armed hostilities in any of the
major metropolitan areas in which we own properties, or future
cybersecurity attacks against any of our properties or our
tenants;
•Risks
related to the occurrence of cyber incidents, or a deficiency in
our cybersecurity, which could negatively impact our business by
causing a disruption to our operations, a compromise or corruption
of our confidential information, and/or damage to our business
relationships;
•Costs
of complying with governmental laws and regulations, including
environmental standards imposed on office building
owners;
•Uninsured
losses or losses in excess of our insurance coverage, and our
inability to obtain adequate insurance coverage at a reasonable
cost;
•Additional
risks and costs associated with directly managing properties
occupied by government tenants, such as potential changes in the
political environment, a reduction in federal or state funding of
our governmental tenants, or an increased risk of default by
government tenants during periods in which state or federal
governments are shut down or on furlough;
•Significant
price and volume fluctuations in the public markets, including on
the exchange which we listed our common stock;
•Changes
in the method pursuant to which the London Interbank Offered Rate
("LIBOR") and the Secured Overnight Financing Rate (“SOFR”) rates
are determined and the planned phasing out of United States dollar
("USD") LIBOR after June 2023;
•Changing
capital reserve requirements on our lenders and rapidly rising
interest rates in the public bond markets could impact our ability
to finance properties or refinance existing debt or significantly
increase operating/financing costs;
•The
effect of future offerings of debt or equity securities on the
value of our common stock;
•Additional
risks and costs associated with inflation and continuing increases
in the rate of inflation, including the possibility of a recession
that could negatively impact our operations and the operations of
our tenants and their ability to pay rent;
•Uncertainties
associated with environmental and regulatory matters;
•Changes
in the financial condition of our tenants directly or indirectly
resulting from geopolitical developments that could negatively
affect important supply chains and international trade, the
termination or threatened termination of existing international
trade agreements, or the implementation of tariffs or retaliatory
tariffs on imported or exported goods;
•The
effect of any litigation to which we are, or may become,
subject;
•Additional
risks and costs associated with owning properties occupied by
tenants in particular industries, such as oil and gas, hospitality,
travel, co-working, etc., including risks of default during
start-up and during economic downturns;
•Changes
in tax laws impacting REITs and real estate in general, as well as
our ability to continue to qualify as a REIT under the Internal
Revenue Code of 1986, as amended (the “Code”), or other tax law
changes which may adversely affect our stockholders;
•The
future effectiveness of our internal controls and
procedures;
•Actual
or threatened public health epidemics or outbreaks, such as
experienced during the COVID-19 pandemic, as well as governmental
and private measures taken to combat such health crises, could have
a material adverse effect on our business operations and financial
results;
•The
adequacy of our general reserve related to tenant lease-related
assets or the establishment of any other reserve in the future;
and
•Other
factors, including the risk factors discussed under Item 1A. of our
Annual Report on Form 10-K for the year ended December 31,
2021.
Management believes these forward-looking statements are
reasonable; however, undue reliance should not be placed on any
forward-looking statements, which are based on current
expectations. Further, forward-looking statements speak only as of
the date they are made, and management undertakes no obligation to
update publicly any of them in light of new information or future
events.
Information Regarding Disclosures Presented
ALR is calculated by multiplying (i) current rental payments
(defined as base rent plus operating expense reimbursements, if
payable by the tenant on a monthly basis under the terms of a lease
that has been executed, but excluding (a) rental abatements and (b)
rental payments related to executed but not commenced leases for
space that was covered by an existing lease), by (ii) 12. In
instances in which contractual rents or operating expense
reimbursements are collected on an annual, semi-annual, or
quarterly basis, such amounts are multiplied by a factor of 1, 2,
or 4, respectively, to calculate the annualized figure. For leases
that have been executed but not commenced relating to unleased
space, ALR is calculated by multiplying (i) the monthly base rental
payment (excluding abatements) plus any operating expense
reimbursements for the initial month of the lease term, by (ii) 12.
Unless stated otherwise, this measure excludes revenues associated
with development properties and properties taken out of service for
redevelopment, if any.
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL
STATEMENTS.
The information presented in the accompanying consolidated balance
sheets and related consolidated statements of income, comprehensive
income, stockholders’ equity, and cash flows reflects all
adjustments that are, in management’s opinion, necessary for a fair
and consistent presentation of financial position, results of
operations, and cash flows in accordance with generally accepted
accounting principles ("GAAP").
The accompanying financial statements should be read in conjunction
with the notes to Piedmont’s financial statements and Management’s
Discussion and Analysis of Financial Condition and Results of
Operations included in this report on Form 10-Q and with Piedmont’s
Annual Report on Form 10-K for the year ended December 31,
2021. Piedmont’s results of operations for the nine months ended
September 30, 2022 are not necessarily indicative of the
operating results expected for the full year.
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
September 30,
2022 |
|
December 31,
2021 |
Assets: |
|
|
|
Real estate assets, at cost: |
|
|
|
Land
|
$ |
578,722 |
|
|
$ |
529,941 |
|
Buildings and improvements, less accumulated depreciation of
$926,357 and $861,206 as of September 30, 2022 and
December 31, 2021, respectively
|
2,825,365 |
|
|
2,513,697 |
|
Intangible lease assets, less accumulated amortization of $88,721
and $83,777 as of September 30, 2022 and December 31,
2021, respectively
|
123,527 |
|
|
94,380 |
|
Construction in progress
|
44,977 |
|
|
43,406 |
|
Real estate assets held for sale, net |
— |
|
|
63,887 |
|
Total real estate assets |
3,572,591 |
|
|
3,245,311 |
|
|
|
|
|
Cash and cash equivalents |
10,653 |
|
|
7,419 |
|
Tenant receivables, net of allowance for doubtful accounts of
$2,000 and $4,000 as of September 30, 2022 and
December 31, 2021, respectively
|
7,796 |
|
|
2,995 |
|
Straight-line rent receivables |
173,122 |
|
|
162,632 |
|
Notes receivable |
— |
|
|
118,500 |
|
Restricted cash and escrows |
2,191 |
|
|
1,441 |
|
Prepaid expenses and other assets |
23,925 |
|
|
20,485 |
|
Goodwill |
98,918 |
|
|
98,918 |
|
Interest rate swaps
|
3,760 |
|
|
— |
|
Deferred lease costs, less accumulated amortization of $218,399 and
$205,100 as of September 30, 2022 and December 31, 2021,
respectively
|
292,537 |
|
|
264,571 |
|
Other assets held for sale, net |
— |
|
|
8,393 |
|
Total assets |
$ |
4,185,493 |
|
|
$ |
3,930,665 |
|
Liabilities: |
|
|
|
Unsecured debt, net of discount and unamortized debt issuance costs
of $13,592 and $12,210 as of September 30, 2022 and
December 31, 2021, respectively
|
$ |
1,948,408 |
|
|
$ |
1,877,790 |
|
Secured debt
|
197,000 |
|
|
— |
|
Accounts payable, accrued expenses and accrued capital
expenditures |
111,262 |
|
|
114,453 |
|
Dividends payable |
— |
|
|
26,048 |
|
Deferred income |
70,798 |
|
|
80,686 |
|
Intangible lease liabilities, less accumulated amortization of
$38,636 and $35,880 as of September 30, 2022 and
December 31, 2021, respectively
|
60,694 |
|
|
39,341 |
|
Interest rate swaps |
— |
|
|
4,924 |
|
|
|
|
|
Total liabilities |
2,388,162 |
|
|
2,143,242 |
|
Commitments and Contingencies (Note
7)
|
— |
|
|
— |
|
Stockholders’ Equity: |
|
|
|
Shares-in-trust, 150,000,000 shares authorized; none outstanding as
of September 30, 2022 or December 31, 2021
|
— |
|
|
— |
|
Preferred stock, no par value, 100,000,000 shares authorized; none
outstanding as of September 30, 2022 or December 31,
2021
|
— |
|
|
— |
|
Common stock, $0.01 par value, 750,000,000 shares authorized;
123,395,381 and 123,076,695 shares issued and outstanding as of
September 30, 2022 and December 31, 2021,
respectively
|
1,234 |
|
|
1,231 |
|
Additional paid-in capital |
3,709,234 |
|
|
3,701,798 |
|
Cumulative distributions in excess of earnings |
(1,905,544) |
|
|
(1,899,081) |
|
Accumulated other comprehensive loss |
(9,194) |
|
|
(18,154) |
|
Piedmont stockholders’ equity |
1,795,730 |
|
|
1,785,794 |
|
Noncontrolling interest |
1,601 |
|
|
1,629 |
|
|
|
|
|
Total stockholders’ equity |
1,797,331 |
|
|
1,787,423 |
|
Total liabilities and stockholders’ equity |
$ |
4,185,493 |
|
|
$ |
3,930,665 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(in thousands, except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, |
|
September 30, |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental and tenant reimbursement revenue |
$ |
139,572 |
|
|
$ |
127,427 |
|
|
$ |
403,635 |
|
|
$ |
380,306 |
|
Property management fee revenue |
303 |
|
|
626 |
|
|
1,280 |
|
|
1,920 |
|
Other property related income |
4,225 |
|
|
3,018 |
|
|
11,643 |
|
|
8,320 |
|
|
144,100 |
|
|
131,071 |
|
|
416,558 |
|
|
390,546 |
|
Expenses: |
|
|
|
|
|
|
|
Property operating costs |
59,039 |
|
|
51,767 |
|
|
166,295 |
|
|
154,849 |
|
Depreciation |
34,941 |
|
|
30,562 |
|
|
98,828 |
|
|
88,663 |
|
Amortization |
23,290 |
|
|
20,373 |
|
|
67,022 |
|
|
63,978 |
|
|
|
|
|
|
|
|
|
General and administrative
|
6,590 |
|
|
6,955 |
|
|
21,212 |
|
|
22,417 |
|
|
123,860 |
|
|
109,657 |
|
|
353,357 |
|
|
329,907 |
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
Interest expense |
(17,244) |
|
|
(12,450) |
|
|
(44,917) |
|
|
(37,375) |
|
Other income |
335 |
|
|
2,337 |
|
|
2,302 |
|
|
7,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of real estate assets |
— |
|
|
— |
|
|
50,674 |
|
|
— |
|
|
(16,909) |
|
|
(10,113) |
|
|
8,059 |
|
|
(30,051) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
3,331 |
|
|
11,301 |
|
|
71,260 |
|
|
30,588 |
|
Net loss applicable to noncontrolling interest
|
— |
|
|
5 |
|
|
1 |
|
|
9 |
|
Net income applicable to Piedmont |
$ |
3,331 |
|
|
$ |
11,306 |
|
|
$ |
71,261 |
|
|
$ |
30,597 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share information – basic and diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common stockholders |
$ |
0.03 |
|
|
$ |
0.09 |
|
|
$ |
0.58 |
|
|
$ |
0.25 |
|
Weighted-average common shares outstanding – basic |
123,395,381 |
|
|
124,135,556 |
|
|
123,329,626 |
|
|
124,056,908 |
|
Weighted-average common shares outstanding – diluted |
123,697,455 |
|
|
124,627,409 |
|
|
123,630,501 |
|
|
124,471,786 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, |
|
September 30, |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to Piedmont |
|
|
$ |
3,331 |
|
|
|
|
$ |
11,306 |
|
|
|
|
$ |
71,261 |
|
|
|
|
$ |
30,597 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective portion of gain on derivative instruments that are
designated and qualify as cash flow hedges (See
Note
5)
|
2,662 |
|
|
|
|
582 |
|
|
|
|
7,507 |
|
|
|
|
1,848 |
|
|
|
Plus: Reclassification of net loss included in net income
(See
Note
5)
|
194 |
|
|
|
|
750 |
|
|
|
|
1,453 |
|
|
|
|
2,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
2,856 |
|
|
|
|
1,332 |
|
|
|
|
8,960 |
|
|
|
|
4,064 |
|
Comprehensive income applicable to Piedmont
|
|
|
$ |
6,187 |
|
|
|
|
$ |
12,638 |
|
|
|
|
$ |
80,221 |
|
|
|
|
$ |
34,661 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(UNAUDITED)
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2022 AND
2021
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
Additional
Paid-In
Capital |
|
Cumulative
Distributions
in Excess of
Earnings |
|
Accumulated
Other
Comprehensive
Income/(Loss) |
|
Non-
controlling
Interest |
|
Total
Stockholders’
Equity |
|
Shares |
|
Amount |
|
Balance, June 30, 2022 |
123,390 |
|
|
$ |
1,234 |
|
|
$ |
3,707,833 |
|
|
$ |
(1,882,962) |
|
|
$ |
(12,050) |
|
|
$ |
1,608 |
|
|
$ |
1,815,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of issuance of common stock |
— |
|
|
— |
|
|
(461) |
|
|
— |
|
|
— |
|
|
— |
|
|
(461) |
|
Dividends to common stockholders ($0.21 per share) and stockholders
of subsidiaries
|
— |
|
|
— |
|
|
— |
|
|
(25,913) |
|
|
— |
|
|
(7) |
|
|
(25,920) |
|
Shares issued and amortized under the 2007 Omnibus Incentive Plan,
net of tax
|
5 |
|
|
— |
|
|
1,862 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to Piedmont |
— |
|
|
— |
|
|
— |
|
|
3,331 |
|
|
— |
|
|
— |
|
|
3,331 |
|
Other comprehensive income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,856 |
|
|
— |
|
|
2,856 |
|
Balance, September 30, 2022 |
123,395 |
|
|
$ |
1,234 |
|
|
$ |
3,709,234 |
|
|
$ |
(1,905,544) |
|
|
$ |
(9,194) |
|
|
$ |
1,601 |
|
|
$ |
1,797,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
Additional
Paid-In
Capital |
|
Cumulative
Distributions
in Excess of
Earnings |
|
Accumulated
Other
Comprehensive
Income/(Loss) |
|
Non-
controlling
Interest |
|
Total
Stockholders’
Equity |
|
Shares |
|
Amount |
|
Balance, June 30, 2021 |
124,132 |
|
|
$ |
1,241 |
|
|
$ |
3,698,656 |
|
|
$ |
(1,807,679) |
|
|
$ |
(21,368) |
|
|
$ |
1,658 |
|
|
$ |
1,872,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends to common stockholders ($0.21 per share) and stockholders
of subsidiaries
|
— |
|
|
— |
|
|
— |
|
|
(26,068) |
|
|
— |
|
|
(6) |
|
|
(26,074) |
|
Shares issued and amortized under the 2007 Omnibus Incentive Plan,
net of tax
|
4 |
|
|
— |
|
|
1,552 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,552 |
|
Net loss applicable to noncontrolling interest |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(5) |
|
|
(5) |
|
Net income applicable to Piedmont |
— |
|
|
— |
|
|
— |
|
|
11,306 |
|
|
— |
|
|
— |
|
|
11,306 |
|
Other comprehensive income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,332 |
|
|
— |
|
|
1,332 |
|
Balance, September 30, 2021 |
124,136 |
|
|
$ |
1,241 |
|
|
$ |
3,700,208 |
|
|
$ |
(1,822,441) |
|
|
$ |
(20,036) |
|
|
$ |
1,647 |
|
|
$ |
1,860,619 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(UNAUDITED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND
2021
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
Additional Paid-In Capital |
|
Cumulative Distributions in Excess of Earnings |
|
Accumulated
Other
Comprehensive
Income/(Loss) |
|
Non- controlling Interest |
|
Total Stockholders’ Equity |
|
Shares |
|
Amount |
|
Balance, December 31, 2021 |
123,077 |
|
|
$ |
1,231 |
|
|
$ |
3,701,798 |
|
|
$ |
(1,899,081) |
|
|
$ |
(18,154) |
|
|
$ |
1,629 |
|
|
$ |
1,787,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of issuance of common stock |
— |
|
|
— |
|
|
(461) |
|
|
— |
|
|
— |
|
|
— |
|
|
(461) |
|
Dividends to common stockholders ($0.63 per share) and stockholders
of subsidiaries
|
— |
|
|
— |
|
|
— |
|
|
(77,724) |
|
|
— |
|
|
(27) |
|
|
(77,751) |
|
Shares issued and amortized under the 2007 Omnibus Incentive Plan,
net of tax |
318 |
|
|
3 |
|
|
7,897 |
|
|
— |
|
|
— |
|
|
— |
|
|
7,900 |
|
Net loss applicable to noncontrolling interest |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(1) |
|
|
(1) |
|
Net income applicable to Piedmont |
— |
|
|
— |
|
|
— |
|
|
71,261 |
|
|
— |
|
|
— |
|
|
71,261 |
|
Other comprehensive income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8,960 |
|
|
— |
|
|
8,960 |
|
Balance, September 30, 2022 |
123,395 |
|
|
$ |
1,234 |
|
|
$ |
3,709,234 |
|
|
$ |
(1,905,544) |
|
|
$ |
(9,194) |
|
|
$ |
1,601 |
|
|
$ |
1,797,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
Additional Paid-In Capital |
|
Cumulative Distributions in Excess of Earnings |
|
Accumulated
Other
Comprehensive
Income/(Loss) |
|
Non- controlling Interest |
|
Total Stockholders’ Equity |
|
Shares |
|
Amount |
|
Balance, December 31, 2020 |
123,839 |
|
|
$ |
1,238 |
|
|
$ |
3,693,996 |
|
|
$ |
(1,774,856) |
|
|
$ |
(24,100) |
|
|
$ |
1,683 |
|
|
$ |
1,897,961 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of issuance of common stock |
— |
|
|
— |
|
|
(55) |
|
|
— |
|
|
— |
|
|
— |
|
|
(55) |
|
Dividends to common stockholders ($0.63 per share) and stockholders
of subsidiaries
|
— |
|
|
— |
|
|
— |
|
|
(78,182) |
|
|
— |
|
|
(27) |
|
|
(78,209) |
|
Shares issued and amortized under the 2007 Omnibus Incentive Plan,
net of tax |
297 |
|
|
3 |
|
|
6,267 |
|
|
— |
|
|
— |
|
|
— |
|
|
6,270 |
|
Net loss applicable to noncontrolling interest |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(9) |
|
|
(9) |
|
Net income applicable to Piedmont |
— |
|
|
— |
|
|
— |
|
|
30,597 |
|
|
— |
|
|
— |
|
|
30,597 |
|
Other comprehensive income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
4,064 |
|
|
— |
|
|
4,064 |
|
Balance, September 30, 2021 |
124,136 |
|
|
$ |
1,241 |
|
|
$ |
3,700,208 |
|
|
$ |
(1,822,441) |
|
|
$ |
(20,036) |
|
|
$ |
1,647 |
|
|
$ |
1,860,619 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
September 30, |
|
2022 |
|
2021 |
Cash Flows from Operating Activities: |
|
|
|
Net income |
$ |
71,260 |
|
|
$ |
30,588 |
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
Depreciation |
98,828 |
|
|
88,663 |
|
Amortization of debt issuance costs inclusive of settled interest
rate swaps
|
2,738 |
|
|
2,396 |
|
|
|
|
|
Other amortization |
60,457 |
|
|
58,743 |
|
|
|
|
|
|
|
|
|
General reserve/ (reversal) for uncollectible accounts |
(2,000) |
|
|
412 |
|
Stock compensation expense |
6,880 |
|
|
8,201 |
|
|
|
|
|
Gain on sale of real estate assets |
(50,674) |
|
|
— |
|
|
|
|
|
Changes in assets and liabilities: |
|
|
|
Increase in tenant and straight-line rent receivables |
(14,760) |
|
|
(13,448) |
|
|
|
|
|
Increase in prepaid expenses and other assets |
(933) |
|
|
(2,815) |
|
Cash received upon settlement of interest rate swaps |
— |
|
|
623 |
|
Increase in accounts payable and accrued expenses |
4,571 |
|
|
342 |
|
Decrease in deferred income |
(12,383) |
|
|
(8,671) |
|
Net cash provided by operating activities |
163,984 |
|
|
165,034 |
|
Cash Flows from Investing Activities: |
|
|
|
Acquisition of real estate assets, net of related debt assumed, and
intangibles |
(270,899) |
|
|
— |
|
Capitalized expenditures |
(95,507) |
|
|
(83,477) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales proceeds from wholly-owned properties |
143,596 |
|
|
— |
|
|
|
|
|
|
|
|
|
Proceeds from notes receivable |
118,500 |
|
|
— |
|
Deferred lease costs paid |
(16,042) |
|
|
(10,324) |
|
Net cash used in investing activities |
(120,352) |
|
|
(93,801) |
|
Cash Flows from Financing Activities: |
|
|
|
Debt issuance and other costs paid |
(194) |
|
|
(454) |
|
Proceeds from debt |
761,420 |
|
|
526,580 |
|
Repayments of debt |
(693,000) |
|
|
(484,610) |
|
|
|
|
|
Costs of issuance of common stock |
(311) |
|
|
(55) |
|
Value of shares withheld for payment of taxes related to employee
stock compensation |
(3,764) |
|
|
(3,050) |
|
Repurchases of common stock as part of announced plan |
— |
|
|
(685) |
|
|
|
|
|
Dividends paid |
(103,799) |
|
|
(103,891) |
|
Net cash used in financing activities |
(39,648) |
|
|
(66,165) |
|
Net increase in cash, cash equivalents, and restricted cash and
escrows |
3,984 |
|
|
5,068 |
|
Cash, cash equivalents, and restricted cash and escrows, beginning
of period |
8,860 |
|
|
9,214 |
|
Cash, cash equivalents, and restricted cash and escrows, end of
period |
$ |
12,844 |
|
|
$ |
14,282 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
(Unaudited)
1. Organization
Piedmont Office Realty Trust, Inc. (“Piedmont”) (NYSE: PDM) is a
Maryland corporation that operates in a manner so as to qualify as
a real estate investment trust (“REIT”) for federal income tax
purposes and engages in the ownership, management, development,
redevelopment, and operation of high-quality, Class A office
properties located primarily in the Sunbelt. Piedmont was
incorporated in 1997 and commenced operations in 1998. Piedmont
conducts business through its wholly-owned subsidiary, Piedmont
Operating Partnership, L.P. (“Piedmont OP”), a Delaware limited
partnership. Piedmont OP owns properties directly, through
wholly-owned subsidiaries, and through various joint ventures which
it controls. References to Piedmont herein shall include Piedmont
and all of its subsidiaries, including Piedmont OP and its
subsidiaries and joint ventures.
As of September 30, 2022, Piedmont owned 53 in-service, Class
A office properties and one redevelopment asset, primarily located
within the Sunbelt. As of September 30, 2022, the in-service
portfolio comprised approximately 16.8 million square feet
(unaudited) and was 86.8% leased.
2. Summary of Significant Accounting
Policies
Basis of Presentation and Principles of Consolidation
The consolidated financial statements of Piedmont have been
prepared in accordance with the rules and regulations of the
Securities and Exchange Commission (the “SEC”), including the
instructions to Form 10-Q and Article 10 of Regulation S-X, and do
not include all of the information and footnotes required by GAAP
for complete financial statements. In the opinion of management,
the statements for the unaudited interim periods presented include
all adjustments, which are of a normal and recurring nature,
necessary for a fair presentation of the results for such periods.
Results for these interim periods are not necessarily indicative of
a full year’s results.
Piedmont’s consolidated financial statements include the accounts
of Piedmont, Piedmont’s wholly-owned subsidiaries, any variable
interest entity ("VIE") of which Piedmont or any of its
wholly-owned subsidiaries is considered to have the power to direct
the activities of the entity and the obligation to absorb
losses/right to receive benefits, or any entity in which Piedmont
or any of its wholly-owned subsidiaries owns a controlling
interest. In determining whether Piedmont or Piedmont OP has a
controlling interest, the following factors, among others, are
considered: equity ownership, voting rights, protective rights of
investors, and participatory rights of investors. For further
information, refer to the financial statements and footnotes
included in Piedmont’s Annual Report on Form 10-K for the year
ended December 31, 2021.
All intercompany balances and transactions have been eliminated
upon consolidation.
Further, Piedmont has formed special purpose entities to acquire
and hold real estate. Each special purpose entity is a separate
legal entity. Consequently, the assets of these special purpose
entities are not available to all creditors of Piedmont. The assets
owned by these special purpose entities are being reported on a
consolidated basis with Piedmont’s assets for financial reporting
purposes only.
Use of Estimates
The preparation of the accompanying consolidated financial
statements in conformity with GAAP requires management to make
estimates and assumptions that affect the amounts reported in the
accompanying consolidated financial statements and notes. The most
significant of these estimates include the underlying cash flows
and holding periods used in assessing impairment, judgements
regarding the recoverability of goodwill, and the assessment of the
collectibility of receivables. While Piedmont has made, what it
believes to be, appropriate accounting estimates based on the facts
and circumstances available as of the reporting date, actual
results could materially differ from those estimates.
Income Taxes
Piedmont has elected to be taxed as a REIT under the Internal
Revenue Code of 1986, as amended, and has operated as such,
beginning with its taxable year ended December 31, 1998. To
qualify as a REIT, Piedmont must meet certain organizational and
operational requirements, including a requirement to distribute at
least 90% of its annual REIT taxable income. As a REIT, Piedmont is
generally not subject to federal income taxes, subject to
fulfilling, among other things, its taxable income distribution
requirement. Piedmont is subject to certain taxes related to the
operations of properties in certain locations, as well as
operations conducted by its taxable REIT subsidiary which have been
provided for in the financial statements.
Operating Leases
Piedmont recognized the following fixed and variable lease
payments, which together comprised rental and tenant reimbursement
revenue in the accompanying consolidated statements of income for
the three and nine months ended September 30, 2022 and 2021,
respectively, as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30,
2022 |
|
September 30,
2021 |
|
September 30,
2022 |
|
September 30,
2021 |
Fixed payments |
$ |
114,280 |
|
|
$ |
105,592 |
|
|
$ |
334,256 |
|
|
$ |
315,971 |
|
Variable payments |
25,292 |
|
|
21,835 |
|
|
69,379 |
|
|
64,335 |
|
Total Rental and Tenant Reimbursement Revenue
|
$ |
139,572 |
|
|
$ |
127,427 |
|
|
$ |
403,635 |
|
|
$ |
380,306 |
|
Operating leases where Piedmont is the lessee relate primarily to
office space in buildings owned by third parties. Piedmont's right
of use asset and corresponding lease liability was approximately $0
and $60,000 as of September 30, 2022 and December 31,
2021, respectively. The right of use asset is recorded as a
component of prepaid expenses and other assets, whereas the
corresponding liability is presented as a component of accounts
payable, accrued expenses, and accrued capital expenditures in the
accompanying consolidated balance sheets. For both the three and
nine months ended September 30, 2022 and 2021, Piedmont
recognized approximately $20,000 and $60,000, respectively, of
operating lease costs related to these office space leases. As of
September 30, 2022, the lease term of Piedmont's right of use
asset had ended; however, the lease was renewed effective October
1, 2022 for 26 months.
Intangible Assets and Liabilities Resulting from Purchasing Real
Estate Assets
Upon the acquisition of real properties, Piedmont allocates the
purchase price of the properties to tangible assets, consisting of
land, building, site improvements, and identified intangible assets
and liabilities, including the value of in-place leases, based in
each case on Piedmont's estimate of their fair values in accordance
with Accounting Standards Codification ("ASC") 820
Fair Value Measurements.
Gross intangible lease assets and liabilities arising from in-place
leases, inclusive of amounts classified as real estate assets held
for sale, recorded at acquisition as of September 30, 2022 and
December 31, 2021, respectively, are as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022 |
|
December 31, 2021 |
Intangible Lease Assets: |
|
|
|
Above-Market In-Place Lease Assets |
$ |
1,967 |
|
|
$ |
1,882 |
|
In-Place Lease Valuation |
$ |
210,281 |
|
|
$ |
176,275 |
|
Intangible Lease Origination Costs (included as component of
Deferred Lease Costs) |
$ |
296,672 |
|
|
$ |
266,575 |
|
Intangible Lease Liabilities (Below-Market In-Place
Leases) |
$ |
99,330 |
|
|
$ |
75,221 |
|
For the three and nine months ended September 30, 2022 and
2021, respectively, Piedmont recognized amortization of intangible
lease costs as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
Nine Months Ended |
|
September 30,
2022 |
|
September 30,
2021 |
|
September 30,
2022 |
|
September 30,
2021 |
Amortization of Intangible Lease Origination Costs and In-Place
Lease Valuation included in amortization expense |
$ |
18,905 |
|
|
$ |
16,580 |
|
|
$ |
54,582 |
|
|
$ |
51,208 |
|
Amortization of Above-Market and Below-Market In-Place Lease
intangibles as a net increase to rental revenues |
$ |
3,542 |
|
|
$ |
2,686 |
|
|
$ |
9,713 |
|
|
$ |
8,082 |
|
Net intangible assets and liabilities as of September 30, 2022
will be amortized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible Lease Assets |
|
|
|
|
|
Above-Market
In-place
Lease Assets |
|
In-Place Lease Valuation |
|
Intangible Lease
Origination Costs
(1)
|
|
Below-Market
In-place Lease
Liabilities |
For the remainder of 2022 |
$ |
51 |
|
|
$ |
8,987 |
|
|
$ |
10,502 |
|
|
$ |
3,700 |
|
For the years ending December 31: |
|
|
|
|
|
|
|
2023 |
160 |
|
|
29,545 |
|
|
34,523 |
|
|
12,625 |
|
2024 |
126 |
|
|
22,101 |
|
|
26,919 |
|
|
10,071 |
|
2025 |
48 |
|
|
16,680 |
|
|
21,541 |
|
|
8,441 |
|
2026 |
22 |
|
|
13,146 |
|
|
18,228 |
|
|
6,904 |
|
2027 |
13 |
|
|
10,426 |
|
|
15,010 |
|
|
5,814 |
|
Thereafter |
30 |
|
|
22,192 |
|
|
33,220 |
|
|
13,139 |
|
|
$ |
450 |
|
|
$ |
123,077 |
|
|
$ |
159,943 |
|
|
$ |
60,694 |
|
|
|
|
|
|
|
|
|
Weighted-Average Amortization Period (in years) |
4 |
|
6 |
|
6 |
|
6 |
(1)Included
as a component of Deferred Lease Costs in the accompanying
consolidated balance sheets.
3. Acquisitions
During the three months ended September 30, 2022, Piedmont
acquired 100% of the ownership interest in 1180 Peachtree Street in
Midtown Atlanta, Georgia (part of the Atlanta geographic segment),
consisting of 691,092 square feet and 95% leased. The net
contractual purchase price of $465.7 million included the
assumption of an existing $197 million, 4.10% mortgage secured
by the property. The remaining cash portion of the purchase price
was primarily funded using a new $200 Million Unsecured Term Loan
Facility (further described in
Note
4
below), as well as cash on hand and our $600 Million Unsecured 2022
Line of Credit.
The purchase price of 1180 Peachtree Street, inclusive of
approximately $2.2 million of closing costs, was allocated as
follows:
|
|
|
|
|
|
|
1180 Peachtree Street |
Land |
$ |
56,932 |
|
Building and improvements |
336,219 |
|
Intangible lease assets
(1)
|
53,426 |
|
Lease acquisition costs, net of tenant credits received from
seller
(1)
|
(4,071) |
|
Intangible lease origination costs
(1)
|
56,748 |
|
Intangible lease liabilities
(1)
|
(31,355) |
|
Total allocated purchase price |
$ |
467,899 |
|
Assumption of secured mortgage note |
(197,000) |
|
Net cash paid upon acquisition |
$ |
270,899 |
|
(1)Amortization
of in-place lease intangibles and lease acquisition costs are
recognized using the straight-line method over approximately 7.4
years, the average remaining life of in-place leases.
4. Debt
As noted above, in conjunction with the acquisition of 1180
Peachtree Street during the three months ended September 30,
2022, Piedmont entered into a Loan Assignment and Assumption
Agreement for an existing $197 million fixed rate mortgage secured
by the property (the “$197 Million Fixed Rate Mortgage”). The $197
Million Fixed Rate Mortgage has a remaining term of approximately
six years and a final maturity date of October 1, 2028. Interest
only at a fixed rate of 4.10% per annum is payable until October 1,
2023, at which point the loan becomes amortizing.
Piedmont also entered into a new $200 million, floating-rate,
unsecured term loan facility (the “$200 Million Unsecured Term Loan
Facility”) during the three months ended September 30, 2022 to
fund the majority of the cash portion of the 1180 Peachtree Street
purchase price. The term of the $200 Million Unsecured Term Loan
Facility is six months, with an option to extend twice for an
additional three months for a final maturity date of July 24, 2023.
Piedmont may prepay the loan in whole or in part, at any time
without premium or penalty. The stated interest rate spread over
Adjusted Term SOFR can vary from 0.80% to 1.65% based upon the then
current credit rating of Piedmont. As of September 30, 2022, the
applicable interest rate spread on the loan was 1.00%.
During the nine months ended September 30, 2022, Piedmont
amended and restated its $500 Million Unsecured 2018 Line of Credit
which had an initial maturity date of September 30, 2022. As
amended and restated, the capacity of the line of credit has been
expanded to $600 million (the "$600 Million Unsecured 2022
Line of Credit"). The term of the new $600 Million Unsecured 2022
Line of Credit was extended to June 30, 2026, and Piedmont may
extend the term for up to
one additional year (through two available six-month
extensions) provided Piedmont is not then in default and all
representations and warranties are true and correct in all material
respects and upon payment of applicable extension fees. Under
certain terms of the agreement, Piedmont may increase the new
facility by up to an additional $500 million, to an aggregate
size of $1.1 billion, provided that no existing bank has any
obligation to participate in such increase. Piedmont paid customary
arrangement and upfront fees to the lenders in connection with the
closing of the new facility.
The $600 Million Unsecured 2022 Line of Credit has the option to
bear interest at varying levels (determined with reference to the
greater of the credit rating for Piedmont or Piedmont OP) based on
the Adjusted Term SOFR Rate, Adjusted Daily Effective SOFR Rate, or
the Base Rate, all as defined in the facility agreement. Further,
the Base Rate is defined as the greater of the
prime rate, the federal funds rate plus 0.5%, or the Adjusted Term
SOFR Rate for a one-month period plus 1.0%. The term SOFR loans are
available with interest periods selected by Piedmont of
one,
three, or six months. The stated interest rate spread over
Adjusted SOFR can vary from 0.725% to 1.4% based upon the greater
of the then current credit rating of Piedmont or Piedmont OP. As of
September 30, 2022, based upon Piedmont’s current BBB credit
rating, the current stated Adjusted SOFR spread on the loan is
0.85%.
The $600 Million Unsecured 2022 Line of Credit and the $200 Million
Unsecured Term Loan Facility have certain financial covenants that
require, among other things, the maintenance of an unencumbered
interest rate coverage ratio of at least 1.75, an unencumbered
leverage ratio of at least 1.60, a fixed charge coverage ratio of
at least 1.50, a leverage ratio of no more than 0.60, and a secured
debt ratio of no more than 0.40.
The following table summarizes the terms of Piedmont’s indebtedness
outstanding as of September 30, 2022 and December 31,
2021 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility
(1)
|
|
Stated Rate |
|
Effective Rate
(2)
|
|
Maturity |
|
Amount Outstanding as of |
|
September 30, 2022 |
|
December 31, 2021 |
Secured (Fixed) |
|
|
|
|
|
|
|
|
|
|
$197 Million Fixed Rate Mortgage
|
|
4.10 |
% |
|
|
|
10/1/2028 |
|
$ |
197,000 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
|
|
|
|
|
|
197,000 |
|
|
— |
|
Unsecured (Variable and Fixed) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$200 Million Unsecured Term Loan Facility
|
|
SOFR + 1.00%
|
|
4.13 |
% |
(3)
|
1/23/2023 |
(4)
|
$ |
200,000 |
|
|
$ |
— |
|
$350 Million Unsecured Senior Notes due 2023
|
|
3.40 |
% |
|
3.43 |
% |
|
6/01/2023 |
(5)
|
350,000 |
|
|
350,000 |
|
$400 Million Unsecured Senior Notes due 2024
|
|
4.45 |
% |
|
4.10 |
% |
|
3/15/2024 |
|
400,000 |
|
|
400,000 |
|
$250 Million Unsecured 2018 Term Loan
|
|
LIBOR + 0.95%
|
|
3.86 |
% |
(6)
|
3/31/2025 |
|
250,000 |
|
|
250,000 |
|
$600 Million Unsecured 2022 Line of Credit(7)
|
|
SOFR + 0.85%
|
|
3.86 |
% |
(3)
|
6/30/2026 |
(8)
|
162,000 |
|
|
290,000 |
|
$300 Million Unsecured Senior Notes due 2030
|
|
3.15 |
% |
|
3.90 |
% |
|
8/15/2030 |
|
300,000 |
|
|
300,000 |
|
$300 Million Unsecured Senior Notes due 2032
|
|
2.75 |
% |
|
2.78 |
% |
|
4/1/2032 |
|
300,000 |
|
|
300,000 |
|
Discounts and unamortized debt issuance costs
|
|
|
|
|
|
|
|
(13,592) |
|
|
(12,210) |
|
Subtotal/Weighted Average
(9)
|
|
3.65 |
% |
|
|
|
|
|
$ |
1,948,408 |
|
|
$ |
1,877,790 |
|
Total/Weighted Average
(9)
|
|
3.69 |
% |
|
|
|
|
|
$ |
2,145,408 |
|
|
$ |
1,877,790 |
|
(1)All
of Piedmont’s outstanding debt as of September 30, 2022 is
unsecured and interest-only until maturity, except for the $197
Million Fixed Rate Mortgage, secured by 1180 Peachtree Street,
which will begin amortizing principal in October 2023.
(2)Effective
rate after consideration of settled or in-place interest rate swap
agreements and issuance discounts.
(3)On
a periodic basis, Piedmont may select from multiple interest rate
options, including the prime rate and various-length SOFR locks on
all or a portion of the principal. All SOFR selections are subject
to an additional spread over the selected rate based on Piedmont’s
current credit rating.
(4)Piedmont
intends to repay the $200 Million Unsecured Term Loan Facility due
January 2023 using the net sales proceeds from the future
disposition of properties, cash on hand from operations, and/or
draws under its existing $600 Million Unsecured 2022 Line of
Credit. Additionally, Piedmont may extend the term for up to
six additional months (through two available
three month extensions to a final extended maturity date of
July 24, 2023) provided Piedmont is not then in default and
upon payment of extension fees.
(5)Piedmont
currently intends to repay the $350 Million Unsecured Senior Notes
due 2023 through debt refinancing, cash on hand from operations,
and/or draws under its existing $600 million Unsecured 2022
Line of Credit.
(6)The
facility has a stated variable rate; however, Piedmont has entered
into interest rate swap agreements which effectively fix, exclusive
of changes to Piedmont's credit rating, $100 million of the
principal balance to 3.56% through the maturity date of the loan.
For the remaining variable portion of the loan, Piedmont may
periodically select from multiple interest rate options, including
the prime rate and various-length LIBOR locks on all or a portion
there of. All LIBOR selections are subject to an additional
spread
over the selected rate based on Piedmont’s current credit rating.
The rate presented is the weighted-average rate for the effectively
fixed and variable portions of the debt outstanding as of
September 30, 2022 (see
Note
5
for more detail).
(7)The
$500 Million Unsecured 2018 Line of Credit was amended and restated
during the nine months ended September 30, 2022 and is now
reflected as the $600 Million Unsecured 2022 Line of Credit. The
$500 Million Unsecured 2018 Line of Credit had a stated rate of
LIBOR + 0.90% as of December 31, 2021.
(8)Piedmont
may extend the term for up to
one additional year (through two available six month
extensions to a final extended maturity date of June 30, 2027)
provided Piedmont is not then in default and upon payment of
extension fees.
(9)Weighted
average is based on contractual balance of outstanding debt and the
stated or effectively fixed interest rates as of September 30,
2022.
Piedmont made interest payments on all debt facilities, including
interest rate swap cash settlements, of approximately $18.3 million
and $16.2 million for the three months ended September 30,
2022 and 2021, respectively, and approximately $46.9 million and
$41.5 million for the nine months ended September 30, 2022 and
2021, respectively. Also, Piedmont capitalized interest of
approximately $1.1 million and $1.0 million for the three months
ended September 30, 2022 and 2021, respectively, and
approximately $3.2 million and $2.7 million for the nine months
ended September 30, 2022 and 2021, respectively. As of
September 30, 2022, Piedmont believes it was in compliance
with all financial covenants associated with its debt
instruments.
See
Note
6
for a description of Piedmont’s estimated fair value of debt as of
September 30, 2022.
5. Derivative Instruments
Risk Management Objective of Using Derivatives
In addition to operational risks which arise in the normal course
of business, Piedmont is exposed to economic risks such as interest
rate, liquidity, and credit risk. In certain situations, Piedmont
has entered into derivative financial instruments such as interest
rate swap agreements and other similar agreements to manage
interest rate risk exposure arising from current or future variable
rate debt transactions. Interest rate swap agreements involve the
receipt or payment of future known and uncertain cash amounts, the
value of which are determined by interest rates. Piedmont’s
objective in using interest rate derivatives is to add stability to
interest expense and to manage its exposure to interest rate
movements.
Cash Flow Hedges of Interest Rate Risk
Interest rate swaps designated as cash flow hedges involve the
receipt of variable-rate amounts from a counterparty in exchange
for Piedmont making fixed-rate payments over the life of the
agreements without exchange of the underlying notional amount.
During the three months ended September 30, 2021, Piedmont entered
into, and subsequently settled, one forward starting interest rate
swap agreement with a notional value of $50 million to hedge the
risk of changes in the interest-related cash flows associated with
the issuance of the $300 Million Unsecured Senior Notes due 2032.
The settlement resulted in a gain of approximately
$0.6 million, which was recorded as accumulated other
comprehensive income ("OCI") and is being amortized as an offset to
interest expense over ten years.
The maximum length of time over which Piedmont is hedging its
exposure to the variability in future cash flows for forecasted
transactions is 30 months. A detail of Piedmont’s interest rate
derivatives outstanding as of September 30, 2022 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Derivatives: |
|
Number of Swap Agreements |
|
Associated Debt Instrument |
|
Total Notional Amount
(in millions) |
|
Effective Date |
|
Maturity Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
2 |
|
$250 Million Unsecured 2018 Term Loan
|
|
$ |
100 |
|
|
3/29/2018 |
|
3/31/2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Piedmont presents its interest rate derivatives on its consolidated
balance sheets on a gross basis as interest rate swap assets and
interest rate swap liabilities. A detail of Piedmont’s interest
rate derivatives on a gross and net basis as of September 30,
2022 and December 31, 2021, respectively, is as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps classified as: |
September 30,
2022 |
|
December 31,
2021 |
Gross derivative assets |
$ |
3,760 |
|
|
$ |
— |
|
Gross derivative liabilities |
— |
|
|
(4,924) |
|
Net derivative asset/(liability) |
$ |
3,760 |
|
|
$ |
(4,924) |
|
The gain/(loss) on Piedmont's interest rate derivatives, including
previously settled forward swaps, that was recorded in OCI and the
accompanying consolidated statements of income as a component of
interest expense for the three and nine months ended
September 30, 2022 and 2021, respectively, is as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
Interest Rate Swaps in Cash Flow Hedging Relationships |
September 30,
2022 |
|
September 30,
2021 |
|
September 30,
2022 |
|
September 30,
2021 |
Amount of gain recognized in OCI |
$ |
2,662 |
|
|
$ |
582 |
|
|
$ |
7,507 |
|
|
$ |
1,848 |
|
Amount of previously recorded loss reclassified from OCI into
interest expense
|
$ |
(194) |
|
|
$ |
(750) |
|
|
$ |
(1,453) |
|
|
$ |
(2,216) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amount of interest expense presented in the consolidated
statements of income
|
$ |
(17,244) |
|
|
$ |
(12,450) |
|
|
$ |
(44,917) |
|
|
$ |
(37,375) |
|
|
|
|
|
|
|
|
|
Piedmont estimates that approximately $1.3 million will be
reclassified from OCI as an decrease in interest expense over the
next twelve months. Additionally, see
Note
6
for fair value disclosures of Piedmont's derivative
instruments.
Credit-risk-related Contingent Features
Piedmont has agreements with its derivative counterparties that
contain a provision whereby if Piedmont defaults on any of its
indebtedness, including default where repayment of the indebtedness
has not been accelerated by the lender, then Piedmont could also be
declared in default on its derivative obligations. If Piedmont were
to breach any of the contractual provisions of the derivative
contracts, it could be required to settle its liability obligations
under the agreements at their termination value of the estimated
fair values plus accrued
interest. However, as of
September 30, 2022,
both of Piedmont's interest rate swap agreements are in an asset
position. Additionally, Piedmont has rights of set-off under
certain of its derivative agreements related to potential
termination
fees and amounts payable under the agreements, if a termination
were to occur.
6. Fair Value Measurement of Financial
Instruments
Piedmont considers its cash and cash equivalents, tenant
receivables, notes receivable, restricted cash and escrows,
accounts payable and accrued expenses, interest rate swap
agreements, and debt to meet the definition of financial
instruments. The following table sets forth the carrying and
estimated fair value for each of Piedmont’s financial instruments,
as well as its level within the GAAP fair value hierarchy, as of
September 30, 2022 and December 31, 2021, respectively
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022 |
|
December 31, 2021 |
Financial Instrument |
Carrying Value |
|
Estimated
Fair Value |
|
Level Within Fair Value Hierarchy |
|
Carrying Value |
|
Estimated
Fair Value |
|
Level Within Fair Value Hierarchy |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
(1)
|
$ |
10,653 |
|
|
$ |
10,653 |
|
|
Level 1 |
|
$ |
7,419 |
|
|
$ |
7,419 |
|
|
Level 1 |
Tenant receivables, net
(1)
|
$ |
7,796 |
|
|
$ |
7,796 |
|
|
Level 1 |
|
$ |
2,995 |
|
|
$ |
2,995 |
|
|
Level 1 |
Notes receivable
|
$ |
— |
|
|
$ |
— |
|
|
Level 2 |
|
$ |
118,500 |
|
|
$ |
120,075 |
|
|
Level 2 |
Restricted cash and escrows
(1)
|
$ |
2,191 |
|
|
$ |
2,191 |
|
|
Level 1 |
|
$ |
1,441 |
|
|
$ |
1,441 |
|
|
Level 1 |
Interest rate swaps |
$ |
3,760 |
|
|
$ |
3,760 |
|
|
Level 2 |
|
$ |
— |
|
|
$ |
— |
|
|
Level 2 |
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
(1)
|
$ |
16,712 |
|
|
$ |
16,712 |
|
|
Level 1 |
|
$ |
45,065 |
|
|
$ |
45,065 |
|
|
Level 1 |
Interest rate swaps |
$ |
— |
|
|
$ |
— |
|
|
Level 2 |
|
$ |
4,924 |
|
|
$ |
4,924 |
|
|
Level 2 |
Debt, net |
$ |
2,145,408 |
|
|
$ |
1,997,395 |
|
|
Level 2 |
|
$ |
1,877,790 |
|
|
$ |
1,938,563 |
|
|
Level 2 |
(1)For
the periods presented, the carrying value of these financial
instruments, net of applicable allowance, approximates estimated
fair value due to their short-term maturity.
Piedmont's debt was carried at book value as of September 30,
2022 and December 31, 2021, and its notes receivable were
carried at book value as of December 31, 2021; however, Piedmont's
estimate of the fair value of each of these financial instruments
as of each period end is disclosed in the table above. Piedmont
uses widely accepted valuation techniques including discounted cash
flow analysis based on the contractual terms of its notes
receivables and debt, including the period to maturity
of each note receivable and debt facility, and uses observable
market-based inputs for similar loan and debt facilities which have
transacted recently in the market. Scaling adjustments are made to
these inputs to make them applicable to the remaining life of
Piedmont's notes receivables and outstanding debt. Consequently,
the estimated fair values of the notes receivable and debt as of
December 31, 2021 and the estimated fair value of debt as of
September 30, 2022 are considered to be based on significant
other observable inputs (Level 2). Piedmont has not changed its
valuation technique for estimating the fair value of its notes
receivable or debt.
Piedmont’s interest rate swap agreements presented above, and as
further discussed in
Note
5,
are classified as “Interest rate swaps” in the accompanying
consolidated balance sheets and were carried at estimated fair
value as of September 30, 2022 and December 31, 2021. The
valuation of these derivative instruments was determined using
widely accepted valuation techniques including discounted cash flow
analysis based on the contractual terms of the derivatives,
including the period to maturity of each instrument, and uses
observable market-based inputs, including interest rate curves and
implied volatilities. Therefore, the estimated fair values
determined are considered to be based on significant other
observable inputs (Level 2). In addition, Piedmont considered both
its own and the respective counterparties’ risk of nonperformance
in determining the estimated fair value of its derivative financial
instruments by estimating the current and potential future exposure
under the derivative financial instruments as of the valuation
date. The credit risk of Piedmont and its counterparties was
factored into the calculation of the estimated fair value of the
interest rate swaps; however, as of September 30, 2022 and
December 31, 2021, this credit valuation adjustment did not
comprise a material portion of the estimated fair value. Therefore,
Piedmont believes that any unobservable inputs used to determine
the estimated fair values of its derivative financial instruments
are not significant to the fair value measurements in their
entirety, and does not consider any of its derivatives to be Level
3 financial instruments.
7. Commitments and
Contingencies
Commitments Under Existing Lease Agreements
As a recurring part of its business, Piedmont is typically required
under its executed lease agreements to fund tenant improvements,
leasing commissions, and building improvements. In addition,
certain agreements contain provisions that require Piedmont to
issue corporate or property guarantees to provide funding for
capital improvements or other financial obligations. Such
commitments will be accrued and capitalized as the related
expenditures are incurred. In addition to the amounts that Piedmont
has already committed to as a part of executed leases, Piedmont
also anticipates continuing to incur similar market-based tenant
improvement allowances and leasing commissions in conjunction with
procuring future leases for its existing portfolio of properties.
Both the timing and magnitude of expenditures related to future
leasing activity can vary due to a number of factors and are highly
dependent on the size of the leased square footage and the
competitive market conditions of the particular office market at
the time a lease is being negotiated.
Contingencies Related to Tenant Audits/Disputes
Certain lease agreements include provisions that grant tenants the
right to engage independent auditors to audit their annual
operating expense reconciliations. Such audits may result in
different interpretations of language in the lease agreements from
that made by Piedmont, which
could result in requests for refunds of previously recognized
tenant reimbursement revenues, resulting in financial loss to
Piedmont. There were no reductions in rental and reimbursement
revenues related to such tenant audits/disputes during the three or
nine months ended September 30, 2022 or 2021.
8. Property Dispositions
The following properties were sold during the nine months ended
September 30, 2022 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buildings Sold |
|
Location / Reportable Segment |
|
Date of Sale |
|
Gain on Sale of Real Estate Assets |
|
Net Sales Proceeds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Two Pierce Place |
|
Itasca, Illinois / Other |
|
January 25, 2022 |
|
$ |
1,741 |
|
|
$ |
24,272 |
|
225 and 235 Presidential Way |
|
Boston, Massachusetts / Boston |
|
January 28, 2022 |
|
48,933 |
|
|
119,324 |
|
Total |
|
|
|
|
|
$ |
50,674 |
|
|
$ |
143,596 |
|
The 225 and 235 Presidential Way assets met the criteria to be
presented in the accompanying consolidated balance sheet as held
for sale assets as of December 31, 2021. Details of such amounts as
of December 31, 2021 are as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
Real estate assets held for sale, net: |
|
|
|
|
Land
|
|
|
|
$ |
7,750 |
|
Building and improvements, less accumulated depreciation of $16,699
as of December 31, 2021
|
|
|
|
55,110 |
|
|
|
|
|
|
Construction in progress
|
|
|
|
1,027 |
|
Total real estate assets held for sale, net
|
|
|
|
$ |
63,887 |
|
|
|
|
|
|
Other assets held for sale, net: |
|
|
|
|
Straight-line rent receivables
|
|
|
|
$ |
2,966 |
|
|
|
|
|
|
|
|
|
|
|
Deferred lease costs, less accumulated amortization of $996 as of
December 31, 2021
|
|
|
|
5,427 |
|
|
|
|
|
|
Total other assets held for sale, net
|
|
|
|
$ |
8,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Also during the nine months ended September 30, 2022, Piedmont
received $118.5 million in proceeds from the payoff of two
notes receivable that Piedmont had received in late 2020 from the
buyer of its remaining New Jersey properties. The proceeds were
used to pay down Piedmont's unsecured line of credit.
9. Stock Based Compensation
The Compensation Committee of Piedmont's Board of Directors has
granted deferred stock award units to eligible employees at its
discretion based upon the previous year's financial results
measured against various board approved performance metrics. Most
employee awards vest ratably over three years. In addition,
Piedmont's independent directors receive an annual grant of
deferred stock award units for services rendered and such awards
vest over a one year service period.
Certain management employees' long-term equity incentive program is
split equally between the deferred stock award units described
above and a multi-year performance share program whereby actual
awards are contingent upon Piedmont's total stockholder return
("TSR") performance relative to the TSR of a peer group of office
REITs. The target incentives for these certain employees, as well
as the peer group to be used for comparative purposes, are
predetermined by the board of directors, advised by an outside
compensation consultant. None of the shares potentially earned are
awarded until the end of the multi-year performance period (or upon
termination) and vest upon award and are pro-rated if certain
terminations occur before the end of the multi-year period. The
grant date fair value of the multi-year performance share awards is
estimated using the Monte Carlo valuation method.
A rollforward of Piedmont's equity based award activity for the
nine months ended September 30, 2022 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
Weighted-Average Grant Date Fair Value |
Unvested and Potential Stock Awards as of December 31,
2021
|
1,099,181 |
|
|
$ |
23.97 |
|
Deferred Stock Awards Granted
|
299,322 |
|
|
$ |
16.54 |
|
Change in Estimated Potential Share Awards based on TSR
Performance
|
119,589 |
|
|
$ |
19.67 |
|
Performance Stock Awards Vested
|
(267,744) |
|
|
$ |
29.43 |
|
Deferred Stock Awards Vested
|
(266,675) |
|
|
$ |
19.15 |
|
Deferred Stock Awards Forfeited
|
(4,953) |
|
|
$ |
18.08 |
|
Unvested and Potential Stock Awards as of September 30,
2022
|
978,720 |
|
|
$ |
20.27 |
|
The following table provides additional information regarding stock
award activity during the three and nine months ended
September 30, 2022 and 2021, respectively (in thousands,
except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30,
2022 |
|
September 30,
2021 |
|
September 30,
2022 |
|
September 30,
2021 |
Weighted-Average Grant Date Fair Value per share of Deferred Stock
Granted During the Period
|
$ |
— |
|
|
$ |
— |
|
|
$ |
16.54 |
|
|
$ |
17.24 |
|
Total Grant Date Fair Value of Deferred Stock Vested During the
Period
|
$ |
200 |
|
|
$ |
206 |
|
|
$ |
5,106 |
|
|
$ |
5,208 |
|
Share-based Liability Awards Paid During the Period
(1)
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5,481 |
|
|
$ |
3,610 |
|
(1)Reflects
the value of stock earned pursuant to the 2019-21 and 2018-20
Performance Share Plans during the nine months ended
September 30, 2022 and 2021, respectively.
A detail of Piedmont’s outstanding stock awards and programs as of
September 30, 2022 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of grant |
|
Type of Award |
|
Net Shares
Granted
(1)
|
|
Grant
Date Fair
Value |
|
Vesting Schedule |
|
Unvested Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 3, 2019 |
|
Deferred Stock Award |
|
30,958 |
|
(2)
|
$ |
21.04 |
|
|
Of the shares granted, 20% vested or will vest on July 1, 2020,
2021, 2022, 2023 and 2024 respectively.
|
|
19,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 19, 2020 |
|
Deferred Stock Award |
|
142,083 |
|
|
$ |
24.41 |
|
|
Of the shares granted, 25% vested on the date of grant, and 25%
vested or will vest on February 19, 2021, 2022, and 2023,
respectively.
|
|
41,801 |
|
|
March 19, 2020 |
|
Fiscal Year 2020-2022 Performance Share Program |
|
— |
|
|
$ |
25.83 |
|
|
Shares awarded, if any, will vest immediately upon determination of
award in 2023. |
|
207,931 |
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
February 17, 2021 |
|
Deferred Stock Award |
|
239,521 |
|
|
$ |
17.15 |
|
|
Of the shares granted, 25% vested on the date of grant, and 25%
vested or will vest on February 17, 2022, 2023, and 2024,
respectively.
|
|
129,527 |
|
|
February 18, 2021 |
|
Fiscal Year 2021-2023 Performance Share Program |
|
— |
|
|
$ |
23.04 |
|
|
Shares awarded, if any, will vest immediately upon determination of
award in 2024. |
|
154,712 |
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
February 10, 2022 |
|
Deferred Stock Award |
|
231,933 |
|
|
$ |
16.85 |
|
|
Of the shares granted, 25% vested on the date of grant, and 25%
vested or will vest on February 10, 2023, 2024, and 2025,
respectively.
|
|
190,374 |
|
|
February 17, 2022 |
|
Fiscal Year 2022-2024 Performance Share Program |
|
— |
|
|
$ |
17.77 |
|
|
Shares awarded, if any, will vest immediately upon determination of
award in 2025. |
|
194,330 |
|
(3)
|
May 11, 2022 |
|
Deferred Stock Award-Board of Directors |
|
41,034 |
|
|
$ |
14.62 |
|
|
Of the shares granted, 100% will vest on the earlier of the 2023
Annual Meeting or May 11, 2023.
|
|
41,034 |
|
|
Total |
|
|
|
|
|
|
|
|
|
978,720 |
|
|
(1)Amounts
reflect the total original grant to employees and independent
directors, net of shares surrendered upon vesting to satisfy
required minimum tax withholding obligations through
September 30, 2022.
(2)Includes
a special, one-time deferred stock award to Piedmont's Chief
Executive Officer effective on July 1, 2019, the date of his
promotion to the position, which vests in ratable installments over
a five year period beginning July 1, 2020.
(3)Estimated
based on Piedmont's cumulative TSR for the respective performance
period through September 30, 2022. Share estimates are subject
to change in future periods based upon Piedmont's relative TSR
performance compared to its peer group of office
REITs.
During the three months ended September 30, 2022 and 2021,
Piedmont recognized approximately $2.0 million and $1.8 million,
respectively, of compensation expense related to stock awards, all
of which related to the amortization of unvested and potential
stock awards and fair value adjustment for liability awards. During
the nine months ended September 30, 2022 and 2021, Piedmont
recognized approximately $6.9 million and $8.2 million,
respectively, of compensation expense related to stock awards, of
which $5.8 million and $6.9 million is related to the amortization
of unvested and potential stock awards and fair value adjustment
for liability awards. During the nine months ended
September 30, 2022, 318,686 shares (net of shares surrendered
upon vesting to satisfy required minimum tax withholding
obligations) were issued to employees and independent directors. As
of September 30, 2022, approximately $8.0 million of
unrecognized compensation cost related to unvested and potential
stock awards remained, which Piedmont will record in its
consolidated statements of income over a weighted-average vesting
period of approximately one year.
10. Supplemental Disclosures for the
Statement of Consolidated Cash Flows
Certain non-cash investing and financing activities for the nine
months ended September 30, 2022 and 2021 (in thousands) are
outlined below:
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
September 30,
2022 |
|
September 30,
2021 |
Accrued capital expenditures and deferred lease costs |
$ |
18,424 |
|
|
$ |
40,697 |
|
Change in accrued dividends
|
$ |
(26,048) |
|
|
$ |
(25,682) |
|
|
|
|
|
Change in accrued share repurchases as part of an announced
plan |
$ |
— |
|
|
$ |
(685) |
|
Accrued deferred financing costs |
$ |
71 |
|
|
$ |
495 |
|
Accrued stock issuance costs |
$ |
150 |
|
|
$ |
— |
|
The following table provides a reconciliation of cash, cash
equivalents, and restricted cash and escrows as presented in the
accompanying consolidated statements of cash flows for the nine
months ended September 30, 2022 and 2021, to the consolidated
balance sheets for the respective period (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
2021 |
Cash and cash equivalents, beginning of period |
|
$ |
7,419 |
|
|
$ |
7,331 |
|
Restricted cash and escrows, beginning of period |
|
1,441 |
|
|
1,883 |
|
|
|
|
|
|
|
|
|
|
|
Total cash, cash equivalents, and restricted cash and escrows as
presented in the accompanying consolidated statement of cash flows,
beginning of period |
|
$ |
8,860 |
|
|
$ |
9,214 |
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
10,653 |
|
|
$ |
8,189 |
|
Restricted cash and escrows, end of period |
|
2,191 |
|
|
6,093 |
|
|
|
|
|
|
|
|
|
|
|
Total cash, cash equivalents, and restricted cash and escrows as
presented in the accompanying consolidated statement of cash flows,
end of period |
|
$ |
12,844 |
|
|
$ |
14,282 |
|
Amounts in restricted cash and escrows typically represent: escrow
accounts required for future property repairs; escrow accounts for
the payment of real estate taxes as required under certain of
Piedmont's debt agreements; earnest money deposited by a buyer to
secure the purchase of one of Piedmont's properties; or security or
utility deposits held for tenants as a condition of their lease
agreement.
11. Earnings Per Share
There are no adjustments to “Net income applicable to Piedmont” for
the diluted earnings per share computations.
Net income per share-basic is calculated as net income available to
common stockholders divided by the weighted average number of
common shares outstanding during the period. Net income per
share-diluted is calculated as net income available to common
stockholders divided by the diluted weighted average number of
common shares outstanding during the period, including unvested
deferred stock awards. Diluted weighted average number of common
shares reflects the potential dilution under the treasury stock
method that would occur if the remaining unvested and potential
stock awards vested and resulted in additional common shares
outstanding. Unvested and potential stock awards which are
determined to be anti-dilutive are not included in the calculation
of diluted weighted average common shares. For the three months
ended September 30, 2022 and 2021, Piedmont calculated and
excluded weighted average outstanding anti-dilutive shares of
approximately 194,330 and 145,222, respectively, and for the nine
months ended September 30, 2022 and 2021, Piedmont calculated
and excluded weighted average outstanding anti-dilutive shares of
346,695 and 313,140, respectively.
The following table reconciles the denominator for the basic and
diluted earnings per share computations shown on the consolidated
statements of income for the three and nine months ended
September 30, 2022 and 2021, respectively (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2022 |
|
September 30, 2021 |
|
September 30, 2022 |
|
September 30, 2021 |
Weighted-average common shares – basic |
123,395 |
|
124,136 |
|
123,330 |
|
124,057 |
Plus: Incremental weighted-average shares from time-vested deferred
and performance stock awards
|
302 |
|
491 |
|
301 |
|
415 |
Weighted-average common shares – diluted |
123,697 |
|
|
124,627 |
|
123,631 |
|
124,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12. Segment Information
Piedmont's President and Chief Executive Officer has been
identified as Piedmont's chief operating decision maker ("CODM"),
as defined by GAAP. The CODM evaluates Piedmont's portfolio and
assesses the ongoing operations and performance of its properties
utilizing the following geographic segments: Atlanta, Dallas,
Washington, D.C., Boston, Orlando, New York, and Minneapolis. These
operating segments are also Piedmont’s reportable segments. As of
September 30, 2022, Piedmont also owned two properties in
Houston that do not meet the definition of an operating or
reportable segment as the CODM does not regularly review these
properties for purposes of allocating resources or assessing
performance. Further, Piedmont does not maintain a significant
presence or anticipate further investment in this market. These two
properties are the primary contributors to accrual-based net
operating income ("NOI") included in "Other" below. During the
periods presented, there have been no material inter segment
transactions. The accounting policies of the reportable segments
are the same as Piedmont's accounting policies.
NOI by geographic segment is the primary performance measure
reviewed by Piedmont's CODM to assess operating performance and
consists only of revenues and expenses directly related to real
estate rental operations. NOI is calculated by deducting property
operating costs from lease revenues and other property related
income. NOI reflects property acquisitions and dispositions,
occupancy levels, rental rate increases or decreases, and the
recoverability of operating expenses. Piedmont's calculation of NOI
may not be directly comparable to similarly titled measures
calculated by other REITs.
Asset value information and capital expenditures by segment are not
reported because the CODM does not use these measures to assess
performance.
The following table presents accrual-based lease revenue and other
property related income included in NOI by geographic reportable
segment (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2022 |
|
September 30, 2021 |
|
September 30, 2022 |
|
September 30, 2021 |
Atlanta |
$ |
34,026 |
|
|
$ |
23,795 |
|
|
$ |
92,558 |
|
|
$ |
69,644 |
|
Dallas |
28,379 |
|
|
26,478 |
|
|
81,881 |
|
|
82,903 |
|
Washington, D.C. |
15,608 |
|
|
15,654 |
|
|
46,980 |
|
|
44,937 |
|
Boston |
14,735 |
|
|
16,992 |
|
|
44,797 |
|
|
48,226 |
|
Orlando |
15,131 |
|
|
13,074 |
|
|
43,513 |
|
|
41,453 |
|
New York |
14,525 |
|
|
12,845 |
|
|
42,461 |
|
|
39,329 |
|
Minneapolis |
15,470 |
|
|
15,788 |
|
|
45,987 |
|
|
46,142 |
|
Total reportable segments |
137,874 |
|
|
124,626 |
|
|
398,177 |
|
|
372,634 |
|
Other |
6,226 |
|
|
6,445 |
|
|
18,381 |
|
|
17,912 |
|
Total Revenues |
$ |
144,100 |
|
|
$ |
131,071 |
|
|
$ |
416,558 |
|
|
$ |
390,546 |
|
The following table presents NOI by geographic reportable segment
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2022 |
|
September 30, 2021 |
|
September 30, 2022 |
|
September 30, 2021 |
Atlanta |
$ |
21,627 |
|
|
$ |
15,127 |
|
|
$ |
58,354 |
|
|
$ |
44,725 |
|
Dallas |
15,325 |
|
|
16,246 |
|
|
47,189 |
|
|
50,267 |
|
Washington, D.C. |
9,712 |
|
|
9,802 |
|
|
29,851 |
|
|
27,460 |
|
Boston |
9,646 |
|
|
12,058 |
|
|
29,922 |
|
|
33,829 |
|
Orlando |
8,865 |
|
|
7,656 |
|
|
26,206 |
|
|
25,743 |
|
New York |
7,959 |
|
|
7,502 |
|
|
23,901 |
|
|
22,636 |
|
Minneapolis |
8,072 |
|
|
8,089 |
|
|
23,950 |
|
|
24,556 |
|
Total reportable segments |
81,206 |
|
|
76,480 |
|
|
239,373 |
|
|
229,216 |
|
Other |
3,893 |
|
|
2,731 |
|
|
10,794 |
|
|
6,436 |
|
Total NOI |
$ |
85,099 |
|
|
$ |
79,211 |
|
|
$ |
250,167 |
|
|
$ |
235,652 |
|
A reconciliation of Net income applicable to Piedmont to NOI is
presented below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2022 |
|
September 30, 2021 |
|
September 30, 2022 |
|
September 30, 2021 |
Net income applicable to Piedmont |
$ |
3,331 |
|
|
$ |
11,306 |
|
|
$ |
71,261 |
|
|
$ |
30,597 |
|
Management fee revenue
(1)
|
(177) |
|
|
(309) |
|
|
(743) |
|
|
(946) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
58,230 |
|
|
50,935 |
|
|
165,850 |
|
|
152,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
6,590 |
|
|
6,955 |
|
|
21,212 |
|
|
22,417 |
|
Interest expense |
17,244 |
|
|
12,450 |
|
|
44,917 |
|
|
37,375 |
|
Other income |
(119) |
|
|
(2,121) |
|
|
(1,655) |
|
|
(6,423) |
|
|
|
|
|
|
|
|
|
Gain on sale of real estate assets |
— |
|
|
— |
|
|
(50,674) |
|
|
— |
|
Net loss applicable to noncontrolling interests |
— |
|
|
(5) |
|
|
(1) |
|
|
(9) |
|
Total NOI |
$ |
85,099 |
|
|
$ |
79,211 |
|
|
$ |
250,167 |
|
|
$ |
235,652 |
|
(1)Presented
net of related operating expenses incurred to earn such management
fee revenue. Such operating expenses are a component of property
operating costs in the accompanying consolidated statements of
income.
13. Subsequent Event
Fourth Quarter Dividend Declaration
On October 25, 2022, the board of directors of Piedmont
declared a dividend for the fourth quarter of 2022 in the amount of
$0.21 per common share outstanding to stockholders of record as of
the close of business on November 25, 2022. Such dividend will
be paid on January 3, 2023.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction
with the accompanying consolidated financial statements and notes
thereto of Piedmont Office Realty Trust, Inc. (“Piedmont,” "we,"
"our," or "us"). See also “Cautionary Note Regarding
Forward-Looking Statements” preceding Part I, as well as the
consolidated financial statements and accompanying notes thereto
and Management’s Discussion and Analysis of Financial Condition and
Results of Operations included in our Annual Report on Form 10-K
for the year ended December 31, 2021.
Liquidity and Capital Resources
We intend to use cash on hand, cash flows generated from the
operation of our properties, net proceeds from the disposition of
select properties, and borrowings under our $600 Million Unsecured
2022 Line of Credit as our primary sources of immediate liquidity.
When necessary, we may seek other new secured or unsecured
borrowings from third party lenders or issue other debt or equity
securities as additional sources of capital. The nature and timing
of these additional sources of capital will be highly dependent on
market conditions. We believe that we have sufficient liquidity to
meet our obligations for the foreseeable future.
During the quarter ended September 30, 2022, we acquired 1180
Peachtree Street, an iconic, 41-story, Class AA, LEED Platinum,
trophy office building located at the epicenter of Midtown Atlanta,
Georgia, for a net purchase price of approximately $465 million,
comprised of approximately $268 million in cash and the assumption
of an existing $197 million, 4.10% mortgage secured by the
property. The cash portion of the net purchase price was funded
primarily from the proceeds of a $200 million, unsecured, floating
rate, term loan put in place during the three months ended
September 30, 2022 and bearing interest at Adjusted Term SOFR + 100
bps. On a longer-term basis, we anticipate using the net sales
proceeds from the disposition of non-strategic assets over the next
several quarters to ultimately fund the acquisition and maintain an
approximately leverage-neutral balance sheet.
Our most consistent use of capital has historically been, and we
believe will continue to be, to fund capital expenditures for our
existing portfolio of properties. During the nine months ended
September 30, 2022 and 2021 we incurred the following types of
capital expenditures (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
September 30, 2022 |
|
September 30, 2021 |
|
|
|
|
Capital expenditures for redevelopment/renovations |
$ |
49,592 |
|
|
$ |
39,422 |
|
|
|
|
|
Other capital expenditures, including building and tenant
improvements |
45,915 |
|
|
44,055 |
|
Total capital expenditures
(1)
|
$ |
95,507 |
|
|
$ |
83,477 |
|
|
|
|
|
(1)Of
the total amounts paid, approximately $5.2 million and $4.5 million
relates to soft costs such as capitalized interest, payroll, and
other property operating costs for the nine months ended
September 30, 2022 and 2021, respectively.
"Capital expenditures for redevelopment/renovations" during both
the nine months ended September 30, 2022 and 2021 related to
building upgrades, primarily to the lobbies and the addition of
tenant amenities at our 60 Broad Street building in New York City;
our 200 South Orange Avenue building in Orlando, Florida; and our
Galleria buildings in Atlanta, Georgia, among others.
"Other capital expenditures, including building and tenant
improvements" includes all other capital expenditures during the
period and is typically comprised of tenant and building
improvements necessary to lease, maintain, or provide enhancements
to our existing portfolio of office properties.
Given that our operating model sometimes results in leases for
large blocks of space to credit-worthy tenants, our leasing success
can result in capital outlays that vary significantly from one
reporting period to another depending upon the specific leases
executed. For leases executed during the nine months ended
September 30, 2022, we committed to spend approximately $4.93
per square foot per year of lease term for tenant improvement
allowances and lease commissions (net of expired lease commitments)
as compared to $3.95 (net of expired lease commitments) for the
nine months ended September 30, 2021. Commitments per square
foot per year of lease term for tenant improvement allowances and
lease commissions (net of expired lease commitments) for the nine
months ended September 30, 2021 were unusually low as they
reflected the 330,000 square foot, five-year extension of the New
York City lease at our 60 Broad Street asset, which did not include
a tenant improvement allowance.
In addition to the amounts that we have already committed to as a
part of executed leases, we also anticipate continuing to incur
similar market-based tenant improvement allowances and leasing
commissions in conjunction with procuring future leases for our
existing portfolio of properties. Both the timing and magnitude of
expenditures related to future leasing activity can vary due to a
number of factors and are highly dependent on the size of the
leased square footage and the competitive market conditions of the
particular office market at the time a lease is being
negotiated.
There are other uses of capital that may arise as part of our
typical operations. Subject to the identification and availability
of attractive investment opportunities and our ability to
consummate such acquisitions on satisfactory terms, acquiring new
assets consistent with our investment strategy could also be a
significant use of capital. We may also use capital resources to
repurchase additional shares of our common stock under our stock
repurchase program when we believe the stock is trading disparately
from our peers and at a significant discount to net asset value or
when we otherwise believe such stock repurchases are prudent. As of
September 30, 2022, we had approximately $150.5 million of
remaining capacity under the program which may be used for share
repurchases through February 2024. Finally, we have two scheduled
debt maturities, the $200 Million Unsecured Term Loan Facility and
the $350 Million Unsecured Senior Notes, within the next twelve
months, which we intend to repay through sales of select
properties, debt refinancing, cash on hand, cash flow from
operations, and/or draws under our existing $600 Million Unsecured
2022 Line of Credit.
We may also use capital resources to pay dividends to our
stockholders. The amount and form of payment (cash or stock
issuance) of future dividends to be paid to our stockholders will
continue to be largely dependent upon (i) the amount of cash
generated from our operating activities; (ii) our expectations of
future cash flows; (iii) our determination of near-term cash needs
for debt repayments, development projects, and selective
acquisitions of new properties; (iv) the timing of significant
expenditures for tenant improvements, leasing commissions, building
redevelopment projects, and general property capital improvements;
(v) long-term dividend payout ratios for comparable companies; (vi)
our ability to continue to access additional sources of capital,
including potential sales of our properties; and (vii) the amount
required to be distributed to maintain our status as a REIT. With
the fluctuating nature of cash flows and expenditures, we may
periodically borrow funds on a short-term basis to cover timing
differences in cash receipts and cash disbursements.
Results of Operations
Overview
Net income applicable to common stockholders for the three months
ended September 30, 2022 was approximately $3.3 million, or
$0.03 per diluted share, as compared with net income applicable to
common stockholders of $11.3 million, or $0.09 per diluted share,
for the three months ended September 30, 2021. The decrease
reflects a $7.3 million increase in depreciation and amortization
expense primarily resulting from acquisition activity during the
current period, as well as a $4.8 million increase in interest
expense. The increase in interest expense was driven by increased
interest rates on our variable rate debt, as well as a higher
average debt balance outstanding during the quarter. Other income
also decreased approximately $2.0 million for the three months
ended September 30, 2022 as compared to the three months ended
September 30, 2021 due to the payoff of notes receivable due
from the purchaser of our New Jersey Portfolio in March of
2022.
Comparison of the three months ended September 30, 2022 versus
the three months ended
September 30, 2021
Income from Continuing Operations
The following table sets forth selected data from our consolidated
statements of income for the three months ended September 30,
2022 and 2021, respectively, as well as each balance as a
percentage of total revenues for the same periods presented
(dollars in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2022 |
|
% of Revenues |
|
September 30,
2021 |
|
% of Revenues |
|
Variance |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental and tenant reimbursement revenue |
$ |
139.5 |
|
|
|
|
$ |
127.4 |
|
|
|
|
$ |
12.1 |
|
Property management fee revenue |
0.3 |
|
|
|
|
0.6 |
|
|
|
|
(0.3) |
|
Other property related income |
4.2 |
|
|
|
|
3.0 |
|
|
|
|
1.2 |
|
Total revenues |
144.0 |
|
|
100 |
% |
|
131.0 |
|
|
100 |
% |
|
13.0 |
|
Expense: |
|
|
|
|
|
|
|
|
|
Property operating costs |
59.0 |
|
|
41 |
% |
|
51.7 |
|
|
39 |
% |
|
7.3 |
|
Depreciation |
34.9 |
|
|
24 |
% |
|
30.5 |
|
|
23 |
% |
|
4.4 |
|
Amortization |
23.3 |
|
|
16 |
% |
|
20.4 |
|
|
16 |
% |
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
6.6 |
|
|
5 |
% |
|
7.0 |
|
|
5 |
% |
|
(0.4) |
|
|
123.8 |
|
|
|
|
109.6 |
|
|
|
|
14.2 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
Interest expense |
(17.2) |
|
|
12 |
% |
|
(12.4) |
|
|
10 |
% |
|
(4.8) |
|
Other income/(expense) |
0.3 |
|
|
— |
% |
|
2.3 |
|
|
2 |
% |
|
(2.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
3.3 |
|
|
2 |
% |
|
$ |
11.3 |
|
|
9 |
% |
|
$ |
(8.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
Rental and tenant reimbursement revenue increased approximately
$12.1 million for the three months ended September 30, 2022,
as compared to the same period in the prior year. The increase was
primarily due to capital recycling activity (the 1180 Peachtree
Street purchase), rental rate increases associated with recent
leasing activity across the portfolio, and higher tenant
reimbursements as a result of higher recoverable operating expenses
as compared to the prior period.
Other property related income increased approximately $1.2 million
for the three months ended September 30, 2022 as compared to
the same period in the prior year primarily due to increased
parking revenue associated with properties acquired during the
twelve months ended September 30, 2022 and higher transient parking
volume at our buildings during the current period.
Expense
Property operating costs increased approximately $7.3 million for
the three months ended September 30, 2022, as compared to the
same period in the prior year. The variance was primarily due to
higher recoverable operating expenses such as janitorial and
utilities resulting from higher tenant utilization during the
current period as compared to the prior period. Higher real estate
taxes in certain jurisdictions associated with increased assessed
property values also contributed to the increase, as well as
acquisition activity completed during the twelve months ended
September 30, 2022.
Depreciation expense increased approximately $4.4 million for the
three months ended September 30, 2022 as compared to the same
period in the prior year. The increase was primarily due to
additional building and tenant improvements placed in service
subsequent to July 1, 2021 as well as capital recycling activity
during the twelve months ended September 30, 2022.
Amortization expense increased approximately $2.9 million for the
three months ended September 30, 2022 as compared to the same
period in the prior year primarily due to additional amortization
associated with property acquisitions during the twelve months
ended September 30, 2022, partially offset by certain lease
intangible assets at our existing properties becoming fully
amortized during the twelve months ended September 30,
2022.
General and administrative expense decreased approximately $0.4
million for the three months ended September 30, 2022 as
compared to the same period in the prior year, primarily reflecting
decreased accruals for potential performance-based
compensation.
Other Income (Expense)
Interest expense increased approximately $4.8 million for the three
months ended September 30, 2022 as compared to the same period
in the prior year primarily driven by a higher average debt balance
outstanding during the quarter as a result of the purchase of 1180
Peachtree Street, as well as increased interest rates on our
variable rate debt.
Other income/(expense) decreased approximately $2.0 million for the
three months ended September 30, 2022 as compared to the same
period in the prior year due to the payoff of notes receivable due
from the purchaser of our New Jersey Portfolio in March of
2022.
Results of Operations
Comparison of the nine months ended September 30, 2022 versus
the nine months ended September 30, 2021
The following table sets forth selected data from our consolidated
statements of income for the nine months ended September 30,
2022 and 2021, respectively, as well as each balance as a
percentage of total revenues for the same period presented (dollars
in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2022 |
|
% of Revenues |
|
September 30,
2021 |
|
% of Revenues |
|
Variance |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental and tenant reimbursement revenue |
$ |
403.6 |
|
|
|
|
$ |
380.3 |
|
|
|
|
$ |
23.3 |
|
Property management fee revenue |
1.3 |
|
|
|
|
1.9 |
|
|
|
|
(0.6) |
|
Other property related income |
11.6 |
|
|
|
|
8.3 |
|
|
|
|
3.3 |
|
Total revenues |
416.5 |
|
|
100 |
% |
|
390.5 |
|
|
100 |
% |
|
26.0 |
|
Expense: |
|
|
|
|
|
|
|
|
|
Property operating costs |
166.3 |
|
|
40 |
% |
|
154.8 |
|
|
40 |
% |
|
11.5 |
|
Depreciation |
98.8 |
|
|
23 |
% |
|
88.6 |
|
|
23 |
% |
|
10.2 |
|
Amortization |
67.0 |
|
|
16 |
% |
|
64.0 |
|
|
16 |
% |
|
3.0 |
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
21.2 |
|
|
5 |
% |
|
22.4 |
|
|
5 |
% |
|
(1.2) |
|
|
353.3 |
|
|
|
|
329.8 |
|
|
|
|
23.5 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
Interest expense |
(44.9) |
|
|
11 |
% |
|
(37.4) |
|
|
10 |
% |
|
(7.5) |
|
Other income |
2.3 |
|
|
— |
% |
|
7.3 |
|
|
2 |
% |
|
(5.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of real estate assets |
50.7 |
|
|
12 |
% |
|
— |
|
|
— |
% |
|
50.7 |
|
Net income |
$ |
71.3 |
|
|
17 |
% |
|
$ |
30.6 |
|
|
8 |
% |
|
$ |
40.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
Rental and tenant reimbursement revenue increased approximately
$23.3 million for the nine months ended September 30, 2022 as
compared to the same period in the prior year. The increase was
primarily due to capital recycling activity, rental rate increases
associated with recent leasing activity across the portfolio, and
higher tenant reimbursements as a result of higher recoverable
operating expenses as compared to the prior period.
Other property related income increased approximately $3.3 million
for the ni