Upgrade to SI Premium - Free Trial

Form 8-K Piedmont Office Realty For: Oct 29

October 29, 2020 4:19 PM

EXHIBIT 99.1
image11b.jpg

Piedmont Office Realty Trust Reports Third Quarter 2020 Results
ATLANTA, October 29, 2020--Piedmont Office Realty Trust, Inc. ("Piedmont" or the "Company") (NYSE:PDM), an owner of Class A office properties located primarily in select sub-markets within seven major Eastern U.S. office markets, today announced its results for the quarter ended September 30, 2020.

Highlights for the Quarter Ended September 30, 2020:

Reported net income applicable to common stockholders of $8.9 million, or $0.07 per diluted share, for the quarter ended September 30, 2020, as compared with $8.4 million, or $0.07 per diluted share, for the quarter ended September 30, 2019;
Reported Core Funds From Operations of $0.48 per diluted share for the quarter ended September 30, 2020 as compared to $0.45 for the quarter ended September 30, 2019;
Completed approximately 229,000 square feet of leasing (excluding a 172,000 square foot back fill lease), with over a third related to new tenants;
Executed leases for the quarter reflected cash rent roll ups of 6.5% and accrual rent increases of 9.1%;
Collected approximately 99% of billed tenant receivables for the third quarter; and
Completed inaugural "green" bond issuance - $300 million in aggregate principal amount of 3.15% Senior Notes due 2030 used to provide long-term financing for the acquisition of the LEED-certified Galleria Office Towers in Dallas, TX.

Subsequent to Quarter End:
Sold a portfolio of the three remaining assets located in NJ: 600 Corporate Drive and 200 and 400 Bridgewater Crossing, for approximately $130 million, or $176 per square foot;
Acquired 222 South Orange Avenue, an approximately 127,000 square foot office building connected to Piedmont's 200 South Orange Avenue office tower located in downtown Orlando, FL for $20 million, or $157 per square foot; and
Declared fourth quarter dividend of $0.21 per share.

Commenting on the third quarter's results, Brent Smith, President and Chief Executive Officer, said, "We continued to experience strong rent collections and stable financial results during the third quarter, thanks in large part to our portfolio of properties located in strong, amenity-rich, growth markets and our well-diversified, credit-worthy tenants. With new leasing and capital transaction activity beginning to slowly recover during the third quarter from COVID-19 restrictions, we are encouraged by the uptick in leasing tours and proposal activity and our growing leasing pipeline. Also, subsequent to the end of the quarter, we closed on the sale of our New Jersey portfolio and purchased 222 South Orange Avenue, bolstering our position in the Orlando market." Continuing, Smith added, "In addition, we were pleased to complete



our inaugural 'green' bond issuance during the third quarter, demonstrating our continued commitment to investing in the highest quality office properties while responsibly managing our impact on the environment."

Results for the Quarter ended September 30, 2020

Piedmont recognized net income applicable to common stockholders for the three months ended September 30, 2020 of $8.9 million, or $0.07 per diluted share, comparable to $8.4 million, or $0.07 per diluted share, for the three months ended September 30, 2019.

Funds From Operations ("FFO") and Core FFO, were both $0.48 per diluted share for the three months ended September 30, 2020 as compared to $0.45 for the three months ended September 30, 2019 with the third quarter of 2020's results reflecting rental rate roll ups across the portfolio over the past twelve months, net acquisition and disposition activity since July 1, 2019, lower property operating costs, and decreased general and administrative and interest expense.
Total revenues and property operating costs were $131.7 million and $53.3 million, respectively, for the three months ended September 30, 2020, compared to $135.4 million and $54.6 million, respectively, for the third quarter of 2019, with both line items in 2020 reflecting the commencement of new leases, lower reimbursable costs from reduced active occupancy, and net transactional activity during the twelve months prior to September 30, 2020. General and administrative expense was $5.5 million for the third quarter of 2020 as compared to $8.0 million for the same period in 2019, with the three months ended September 30, 2020 reflecting decreased accruals for stock based compensation.

Leasing Update

During the three months ended September 30, 2020, Piedmont completed approximately 229,000 square feet of leasing across its portfolio, with over a third of the activity related to new tenant leasing. These results exclude a 172,000 square foot lease with Deluxe Corporation at Glenridge Highlands II, in Atlanta, GA, that is back filling most of the space related to First Data that was acquired by Fiserv in 2019. Deluxe will be investing $10 million into the building to create a technology innovation center for the Southeast. With regard to the 229,000 square feet of leasing executed during the third quarter, the largest new tenant lease executed was with D.C. Department of General Services on behalf of the D.C. Department of Employment Services for approximately 56,000 square feet at 400 Virginia Avenue in Washington, D.C. Leases executed during the third quarter for recently occupied space reflected a 6.5% and 9.1% roll up in cash and accrual rents, respectively.
As of September 30, 2020, the Company's reported leased percentage and weighted average remaining lease term were approximately 87% and 6.3 years, respectively, with approximately 1.2 million square feet of executed leases for vacant space yet to commence or under rental abatement. Taking into account the sale of the New Jersey portfolio that occurred subsequent to quarter end, the Company's proforma leased percentage would have been approximately 87.4% as of September 30, 2020.
Other than the City of New York's 313,000 square foot lease that is currently in holdover status at 60 Broad Street in New York, the Company has no lease expirations greater than 1% of annualized lease revenue during the eighteen month period following September 30, 2020. The Company remains in advanced discussions for the renewal of substantially all of the City of New York's leased square footage.
Same Store Net Operating Income ("Same Store NOI") decreased 5.7% and increased 0.4% on a cash and accrual basis, respectively, for the three months ended September 30, 2020 as compared to the three months ended September 30, 2019. The decrease in cash basis Same Store NOI was primarily attributable



to rental payment deferrals associated with approximately 60 tenant agreements (a majority of which are retail tenants) that the Company has entered into to date as a result of COVID-19 related issues. Such agreements generally rescheduled rent payments from the second or third quarter of 2020 to the fourth quarter of 2020 or into 2021. Details outlining Piedmont's largest upcoming lease commencements and expirations, the status of certain major leasing activity and a schedule of the largest lease abatements can be found in the Company's quarterly supplemental information package available at www.piedmontreit.com.

Financing Update

During the three months ended September 30, 2020, Piedmont issued $300 million in aggregate principal amount of 3.15% Senior Notes due 2030 and used all the proceeds to provide long-term financing for the acquisition of The Galleria Office Towers in Dallas, TX by paying off the interim funding of the acquisition. The Galleria Office Towers are LEED Certified and are considered an "eligible green project". Eligible green projects include the development and acquisition of green buildings, energy efficient building upgrades, installation of sustainable water and wastewater management systems, and the development of renewable energy.

Transactional Update

Subsequent to September 30, 2020, Piedmont sold a portfolio of three assets located in New Jersey: 600 Corporate Drive, located in Lebanon, NJ; and 200 and 400 Bridgewater Crossing, located in Bridgewater, NJ, for approximately $130 million, or $176 per square foot. The sale completed Piedmont's exit from the New Jersey office market.

Also subsequent to September 30, 2020, Piedmont acquired 222 South Orange Avenue, an approximately 127,000 square foot office building connected to Piedmont's 200 South Orange Avenue asset located in downtown Orlando, FL, for $20 million, or $157 per square foot. 222 South Orange Avenue is located along the Orange Avenue entrance to Piedmont's existing 200 South Orange Avenue property, sharing several physical connection points, including an atrium. Piedmont plans to immediately begin a redevelopment of the property to reposition the asset to a standard consistent with 200 South Orange Avenue.

Fourth Quarter 2020 Dividend Declaration

On October 28, 2020, the board of directors of Piedmont declared a dividend for the fourth quarter of 2020 in the amount of $0.21 per share on its common stock to stockholders of record as of the close of business on November 27, 2020, payable on January 4, 2021.

Guidance for 2020

The longer-term consequences on the economy and our tenants as a result of the COVID-19 pandemic continue to be unknown. Notwithstanding the economic backdrop, Piedmont has a strong, diversified tenant base, a majority of which is investment grade quality. During the third quarter of 2020, the Company collected approximately 99% of billed tenant receivables, net of approximately $2.0 million of tenant rental billings that have been deferred until later in 2020 or 2021. Year to date, the Company has entered into approximately 60 agreements with various tenants that primarily defer approximately $6.7 million of 2020 rent payments until either the fourth quarter of 2020 or into 2021. The Company has a strong balance sheet with excellent liquidity, including approximately $24 million of cash and full availability under its $500 million line of credit as of September 30, 2020, as well as no debt maturities



until late 2021. Additionally, the Company has recorded a $4.8 million general reserve against billed and straight-line rent tenant receivables.

Additional information regarding the Company's year-to-date performance, identified trends, and current expectations related to the pandemic's impact on 2020 annual performance as compared to the Company's original expectations for the year are as follows:

While the Company has experienced an uptick in leasing tours and proposals during the third and early fourth quarter, overall “new tenant” leasing for 2020 will be less than originally expected, modestly lowering 2020 net operating income (“NOI”) by approximately $5 million.
Piedmont’s transient parking income is estimated to be lower by approximately $2 to $3 million for the year.
Overall retail NOI, which comprises approximately 1% of the Company’s total 2020 revenues, is estimated to be lower by approximately $2 million for the year.
During the nine months ended September 30, 2020, the Company has taken approximately $2.6 million in bad debt charges against rental revenue in recognition of an increase in collectibility risk. The Company also has recorded a $4.8 million general reserve against billed and straight-line rent tenant receivables.
Reduced operating expenses (net of tenants' share) at the Company's buildings during 2020 are anticipated to be $3 to $4 million for the year.
The Company anticipates $5 million lower interest expense for 2020 due to lower prevailing interest rates.
The Company anticipates $1 to $2 million in lower general and administrative expenses for the year.

The above identified impacts of the COVID-19 pandemic on NOI during 2020 equate to a net reduction of approximately $6 to $8 million from our original expectations for the year.

Based on management's current expectations, the Company is reinstating guidance for the year ending December 31, 2020, which represents an approximately 6% increase over 2019 results, as follows:
(in millions, except per share data)LowHigh
Net Income$217-$218
Add:
Depreciation110 -111
Amortization93 -94
Less: Gain on Sale of Real Estate Assets(191)-(192)
NAREIT FFO applicable to common stock$229-$231
NAREIT FFO per diluted share$1.81-$1.83
Less: Loss on Early Extinguishment of Debt9-9
Core FFO applicable to common stock$238-$240
Core FFO per diluted share$1.88-$1.90

These estimates reflect management's view of current market conditions and incorporate the impacts and trends noted above as well as the effects of the fourth quarter acquisition and disposition activity noted above. The above guidance is based on information available to management as of the date of this release. Actual results could differ materially from these estimates based on a variety of factors as discussed under "Forward Looking Statements" below.




Non-GAAP Financial Measures

To supplement the presentation of the Company’s financial results prepared in accordance with U.S. generally accepted accounting principles ("GAAP"), this release and the accompanying quarterly supplemental information as of and for the period ended September 30, 2020 contain certain financial measures that are not prepared in accordance with GAAP, including FFO, Core FFO, AFFO, Same Store NOI (cash and accrual basis), Property NOI (cash and accrual basis), EBITDAre, and Core EBITDA. Definitions and reconciliations of each of these non-GAAP measures to their most comparable GAAP metrics are included below and in the accompanying quarterly supplemental information.
Each of the non-GAAP measures included in this release and the accompanying quarterly supplemental financial information has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the Company’s results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this release and the accompanying quarterly supplemental information may not be comparable to similarly titled measures disclosed by other companies, including other REITs. The Company may also change the calculation of any of the non-GAAP measures included in this news release and the accompanying supplemental financial information from time to time in light of its then existing operations.

Conference Call Information

Piedmont has scheduled a conference call and an audio web cast for Friday, October 30, 2020 at 10:00 A.M. Eastern daylight time. The live, listen-only, audio web cast of the call may be accessed on the Company's website at http://investor.piedmontreit.com/news-and-events/events-calendar. Dial-in numbers for analysts who plan to actively participate in the call are (844) 369-8770 for participants in the United States and Canada and (862) 298-0840 for international participants. A replay of the conference call will be available through 10:00 A.M. Eastern time on November 13, 2020, and may be accessed by dialing (877) 481-4010 for participants in the United States and Canada and (919) 882-2331 for international participants, followed by conference identification code 38220. A web cast replay will also be available after the conference call in the Investor Relations section of the Company's website. During the audio web cast and conference call, the Company's management team will review third quarter 2020 performance, discuss recent events, and conduct a question-and-answer period.

Supplemental Information

Quarterly supplemental information as of and for the period ended September 30, 2020 can be accessed on the Company`s website under the Investor Relations section at www.piedmontreit.com.




About Piedmont Office Realty Trust

Piedmont Office Realty Trust, Inc. (NYSE: PDM) is an owner, manager, developer, redeveloper, and operator of high-quality, Class A office properties located primarily in select sub-markets within seven major Eastern U.S. office markets, with the majority of its revenue being generated from the Sunbelt. Its geographically-diversified, approximately $5 billion portfolio is currently comprised of approximately 17 million square feet. The Company is a fully-integrated, self-managed real estate investment trust (REIT) with local management offices in each of its markets and is investment-grade rated by S&P Global Ratings (BBB) and Moody’s (Baa2). At the end of the third quarter, approximately 63% of the company’s portfolio was ENERGY STAR certified and approximately 41% was LEED certified. For more information, see www.piedmontreit.com.

Forward Looking Statements

Certain statements contained in this press release constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). The Company intends for all such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Exchange Act, as applicable. Such information is subject to certain risks and uncertainties, as well as known and unknown risks, which could cause actual results to differ materially from those projected or anticipated. Therefore, such statements are not intended to be a guarantee of the Company`s performance in future periods. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as "may," "will," "expect," "intend," "anticipate," "believe," "continue" or similar words or phrases that are predictions of future events or trends and which do not relate solely to historical matters. Examples of such statements in this press release include substantially all of the statements contained in the section labeled "Guidance for 2020" (including all statements regarding our expected results of operations for the current fiscal year).
The following are some of the factors that could cause the Company's actual results and its expectations to differ materially from those described in the Company's forward-looking statements: actual or threatened public health epidemics or outbreaks, such as the novel coronavirus (COVID-19) pandemic that the world is currently experiencing, and governmental and private measures taken to combat such health crises, which may affect our personnel, tenants, tenants' operations and ability to pay lease obligations, demand for office space, and the costs of operating our assets; the adequacy of our general reserve established as a result of the COVID-19 pandemic, as well as the impact of any increase in this reserve or the establishment of any special reserve in the future; economic, regulatory, socioeconomic changes, and/or technology changes (including accounting standards) that impact the real estate market generally, or that could affect patterns of use of commercial office space; the impact of competition on our efforts to renew existing leases or re-let space on terms similar to existing leases; changes in the economies and other conditions affecting the office sector in general and specifically the seven markets in which we primarily operate where we have high concentrations of our annualized lease revenue; lease terminations, lease defaults, or changes in the financial condition of our tenants, particularly by one of our large lead tenants; adverse market and economic conditions, including any resulting impairment charges on both our long-lived assets or goodwill resulting therefrom; the success of our real estate strategies and investment objectives, including our ability to identify and consummate suitable acquisitions and divestitures; the illiquidity of real estate investments, including regulatory restrictions to which 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 and resultant increased costs and risks; our real estate development strategies may not be successful; future acts of terrorism or armed hostilities in any of the major metropolitan areas in which we own properties, or future cybersecurity attacks against us or any of our tenants; costs of complying with governmental laws and regulations; additional risks and costs associated with directly managing properties occupied by government tenants, including 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 LIBOR rates are determined and the potential phasing out of LIBOR after 2021; the effect of future offerings of debt or equity securities or changes in market interest rates on the value of our common stock; uncertainties associated with environmental and other regulatory matters; potential changes in political environment and reduction in federal and/or state funding of our governmental tenants; changes in the financial condition of our tenants directly or indirectly resulting from geopolitical developments that could negatively affect international trade, including the uncertainty surrounding the United Kingdom’s withdrawal from the European Union, 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 co-working tenants, 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 or otherwise adversely affect our stockholders; the future effectiveness of our internal controls and procedures; and other factors, including the risk factors discussed under Item 1A. of Piedmont’s Annual Report on Form 10-K for the year ended December 31, 2019 and Quarterly Reports on Form 10-Q for the three months ended March 31, 2020, June 30, 2020, and September 30, 2020.

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company cannot guarantee the accuracy of any such forward-looking statements contained in this press release, and the Company does not intend to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Research Analysts/ Institutional Investors Contact:
Eddie Guilbert
770-418-8592
research.analysts@piedmontreit.com

Shareholder Services/Transfer Agent Services Contact:
Computershare, Inc.
866-354-3485
investor.services@piedmontreit.com



Piedmont Office Realty Trust, Inc.
Consolidated Balance Sheets (Unaudited)
 (in thousands)
September 30, 2020December 31, 2019
Assets:
Real estate assets, at cost:
Land
$505,228 $485,560 
Buildings and improvements
3,283,980 2,943,685 
Buildings and improvements, accumulated depreciation
(803,160)(730,750)
Intangible lease assets
161,870 125,171 
Intangible lease assets, accumulated amortization
(63,353)(50,766)
Construction in progress
56,393 29,920 
Real estate assets held for sale, gross— 233,951 
Real estate assets held for sale, accumulated depreciation and amortization
— (94,261)
Total real estate assets
3,140,958 2,942,510 
Cash and cash equivalents
23,958 13,545 
Tenant receivables
11,301 8,226 
Straight line rent receivables
154,620 132,342 
Restricted cash and escrows
1,781 1,841 
Prepaid expenses and other assets
28,074 25,427 
Goodwill
98,918 98,918 
Deferred lease costs, gross
463,447 413,071 
Deferred lease costs, accumulated depreciation
(169,975)(147,324)
Other assets held for sale, gross
— 63,158 
Other assets held for sale, accumulated depreciation
— (34,957)
Total assets$3,753,082 $3,516,757 
Liabilities:
Unsecured debt, net of discount and unamortized debt issuance costs
$1,588,411 $1,292,374 
Secured debt, inclusive of premium and unamortized debt issuance costs
28,424 189,030 
Accounts payable, accrued expenses, and accrued capital expenditures
120,763 117,496 
Dividends payable
— 26,427 
Deferred income
36,613 34,609 
Intangible lease liabilities, less accumulated amortization
38,324 25,069 
Interest rate swaps
10,618 5,121 
Other liabilities held for sale
— 7,657 
Total liabilities1,823,153 1,697,783 
Stockholders' equity:
Common stock
1,260 1,258 
Additional paid in capital
3,692,634 3,686,398 
Cumulative distributions in excess of earnings
(1,740,670)(1,871,375)
Other comprehensive income
(24,993)967 
Piedmont stockholders' equity1,928,231 1,817,248 
Non-controlling interest
1,698 1,726 
Total stockholders' equity1,929,929 1,818,974 
Total liabilities and stockholders' equity$3,753,082 $3,516,757 
Number of shares of common stock outstanding as of end of period126,029 125,783 




Piedmont Office Realty Trust, Inc.
Consolidated Statements of Income
Unaudited (in thousands, except for per share data)
Three Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
Revenues:
Rental and tenant reimbursement revenue$128,280 $130,579 $391,681 $382,213 
Property management fee revenue751 405 2,146 2,819 
Other property related income2,662 4,437 9,668 13,993 
Total revenues
131,693 135,421 403,495 399,025 
Expenses:
Property operating costs53,293 54,613 159,631 158,798 
Depreciation28,255 27,131 83,339 80,004 
Amortization22,990 19,505 70,970 55,666 
Impairment loss on real estate assets— 1,953 — 1,953 
General and administrative5,469 7,950 20,049 29,736 
Total operating expenses
110,007 111,152 333,989 326,157 
Other income (expense):
Interest expense(12,725)(16,145)(41,942)(46,750)
Other income319 263 817 1,292 
Loss on early extinguishment of debt— — (9,336)— 
Gain/(loss) on sale of real estate assets(340)32 191,032 39,370 
Total other income (expense)
(12,746)(15,850)140,571 (6,088)
Net income8,940 8,419 210,077 66,780 
Net loss applicable to noncontrolling interest
Net income applicable to Piedmont$8,943 $8,422 $210,079 $66,783 
Weighted average common shares outstanding - diluted126,385 126,240 126,302 126,190 
Net income per share applicable to common stockholders - diluted$0.07 $0.07 $1.66 $0.53 












Piedmont Office Realty Trust, Inc.
Funds From Operations, Core Funds From Operations and Adjusted Funds From Operations
Unaudited (in thousands, except for per share data)
Three Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
GAAP net income applicable to common stock$8,943 $8,422 $210,079 $66,783 
Depreciation of real estate assets(1)
27,960 26,909 82,384 79,346 
Amortization of lease-related costs
22,976 19,491 70,930 55,622 
Impairment loss on real estate assets
— 1,953 — 1,953 
(Gain)/loss on sale of real estate assets
340 (32)(191,032)(39,370)
NAREIT Funds From Operations applicable to common stock*
60,219 56,743 172,361 164,334 
Retirement and separation expenses associated with senior management transition in June 2019
— — — 3,175 
Loss on early extinguishment of debt
— — 9,336 — 
Core Funds From Operations applicable to common stock*60,219 56,743 181,697 167,509 
Amortization of debt issuance costs, fair market adjustments on notes payable, and discounts on debt
931 526 2,180 1,574 
Depreciation of non real estate assets
286 214 930 634 
Straight-line effects of lease revenue
(6,315)(1,531)(20,378)(7,437)
Stock-based compensation adjustments
1,336 (3,015)4,281 1,949 
Net effect of amortization of above/below-market in-place lease intangibles
(3,240)(1,923)(9,517)(6,009)
Non-incremental capital expenditures(2)
(15,611)(14,352)(58,062)(3)(27,410)
Adjusted Funds From Operations applicable to common stock*$37,606 $36,662 $101,131 $130,810 
Weighted average common shares outstanding - diluted126,385 126,240 126,302 126,190 
Funds From Operations per share (diluted)$0.48 $0.45 $1.36 $1.30 
Core Funds From Operations per share (diluted)$0.48 $0.45 $1.44 $1.33 

(1)Excludes depreciation of non real estate assets.

(2)Capital expenditures of a recurring nature related to tenant improvements and leasing commissions that do not incrementally enhance the underlying assets' income generating capacity. Tenant improvements, leasing commissions, building capital and deferred lease incentives incurred to lease space that was vacant at acquisition, leasing costs for spaces vacant for greater than one year, leasing costs for spaces at newly acquired properties for which in-place leases expire shortly after acquisition, improvements associated with the expansion of a building and renovations that change the underlying classification of a building are excluded from this measure.

(3)Includes the leasing commission for the approximately 20-year, 520,000-square-foot renewal and expansion of the State of New York's lease at our 60 Broad Street building in New York City that was executed during the fourth quarter of 2019.






Piedmont Office Realty Trust, Inc.
EBITDAre, Core EBITDA, Property Net Operating Income (Cash and Accrual), Same Store Net Operating Income (Cash and Accrual)
Unaudited (in thousands)
Cash BasisAccrual Basis
Three Months EndedThree Months Ended
9/30/20209/30/20199/30/20209/30/2019
Net income applicable to Piedmont (GAAP)$8,943 $8,422 $8,943 $8,422 
Net loss applicable to non-controlling interest
(3)(3)(3)(3)
Interest expense
12,725 16,145 12,725 16,145 
Depreciation
28,247 27,124 28,247 27,124 
Amortization
22,976 19,491 22,976 19,491 
Impairment loss on real estate assets
— 1,953 — 1,953 
(Gain)/Loss on sale of real estate assets
340 (32)340 (32)
EBITDAre and Core EBITDA*
73,228 73,100 73,228 73,100 
General & administrative expenses
5,469 7,950 5,469 7,950 
Management fee revenue
(422)(203)(422)(203)
Other income
(104)(47)(104)(47)
       Non-cash general reserve for uncollectible accounts(33)— 
Straight line effects of lease revenue
(6,315)(1,531)
Amortization of lease-related intangibles
(3,240)(1,923)
Property NOI*68,583 77,346 78,171 80,800 
Net operating income from:
Acquisitions
(10,165)(2,771)(14,222)(3,627)
Dispositions
(56)(11,800)(56)(12,740)
Other investments(1)
18 (896)(80)(889)
Same Store NOI*$58,380 $61,879 $63,813 $63,544 
Change period over period in Same Store NOI(5.7)%N/A0.4 %N/A

(1)Other investments consist of our investments in active redevelopment and development projects, land, and recently completed redevelopment and development projects for which some portion of operating expenses were capitalized during the current or prior reporting periods. The operating results from Two Pierce Place in Itasca, IL are included in this line item.




Piedmont Office Realty Trust, Inc.
EBITDAre, Core EBITDA, Property Net Operating Income (Cash and Accrual), Same Store Net Operating Income (Cash and Accrual)
Unaudited (in thousands)
Cash BasisAccrual Basis
Nine Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
Net income applicable to Piedmont (GAAP)$210,079 $66,783 $210,079 $66,783 
Net income applicable to noncontrolling interest(2)(3)(2)(3)
Interest expense41,942 46,750 41,942 46,750 
Depreciation83,315 79,982 83,315 79,982 
Amortization70,930 55,622 70,930 55,622 
 Impairment loss on real estate assets— 1,953 — 1,953 
Gain on sale of real estate assets(191,032)(39,370)(191,032)(39,370)
EBITDAre*215,232 211,717 215,232 211,717 
Loss on early extinguishment of debt9,336 — 9,336 — 
Retirement and separation expenses associated with senior management transition— 3,175 — 3,175 
Core EBITDA*224,568 214,892 224,568 214,892 
General & administrative expenses20,049 26,561 20,049 26,561 
Management fee revenue(1,098)(2,226)(1,098)(2,226)
Other income(170)(165)(170)(165)
Non-cash general reserve for uncollectible accounts4,831 — 
Straight line effects of lease revenue(20,378)(7,437)
Amortization of lease-related intangibles(9,517)(6,009)
Property NOI*218,285 225,616 243,349 239,062 
Net operating income from:
Acquisitions(28,379)(3,691)(38,008)(4,782)
Dispositions(9,035)(38,977)(10,711)(40,566)
Other investments(1)
(288)(1,181)(319)(1,158)
Same Store NOI *$180,583 $181,767 $194,311 $192,556 
Change period over period in Same Store NOI(0.7)%N/A0.9 %N/A


(1)Other investments consist of our investments in active redevelopment and development projects, land, and recently completed redevelopment and development projects for which some portion of operating expenses were capitalized during the current or prior reporting periods. The operating results from Two Pierce Place in Itasca, IL are included in this line item.



*Definitions:

Funds From Operations ("FFO"): The Company calculates FFO in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition. NAREIT currently defines FFO as net income (computed in accordance with GAAP), excluding gains or losses from sales of property and impairment losses, adding back depreciation and amortization on real estate assets, and after the same adjustments for unconsolidated partnerships and joint ventures. These adjustments can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates. FFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that FFO is helpful to investors as a supplemental performance measure because it excludes the effects of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs, which implicitly assumes that the value of real estate diminishes predictably over time. The Company also believes that FFO can help facilitate comparisons of operating performance between periods and with other REITs. However, other REITs may not define FFO in accordance with the NAREIT definition, or may interpret the current NAREIT definition differently than the Company; therefore, the Company’s computation of FFO may not be comparable to that of such other REITs.

Core Funds From Operations ("Core FFO"): The Company calculates Core FFO by starting with FFO, as defined by NAREIT, and adjusting for gains or losses on the extinguishment of swaps and/or debt, acquisition-related expenses (that are not capitalized) and any significant non-recurring items. Core FFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that Core FFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to the Company’s core business operations. As a result, the Company believes that Core FFO can help facilitate comparisons of operating performance between periods and provides a more meaningful predictor of future earnings potential. Other REITs may not define Core FFO in the same manner as the Company; therefore, the Company’s computation of Core FFO may not be comparable to that of other REITs.

Adjusted Funds From Operations ("AFFO"): The Company calculates AFFO by starting with Core FFO and adjusting for non-incremental capital expenditures and acquisition-related costs (that are not capitalized) and then adding back non-cash items including: non-real estate depreciation, straight-lined rents and fair value lease adjustments, non-cash components of interest expense and compensation expense, and by making similar adjustments for unconsolidated partnerships and joint ventures. AFFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that AFFO is helpful to investors as a meaningful supplemental comparative performance measure of our ability to make incremental capital investments. Other REITs may not define AFFO in the same manner as the Company; therefore, the Company’s computation of AFFO may not be comparable to that of other REITs.

EBITDAre: The Company calculates EBITDAre in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition. NAREIT currently defines EBITDAre as net income (computed in accordance with GAAP) adjusted for gains or losses from sales of property, impairment losses, depreciation on real estate assets, amortization on real estate assets, interest expense and taxes, along with the same adjustments for unconsolidated partnerships and joint ventures. Some of the adjustments mentioned can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates. EBITDAre is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that EBITDAre is helpful to investors as a supplemental performance measure because it provides a metric for understanding the Company’s results from ongoing operations without taking into account the effects of non-cash expenses (such as depreciation and amortization) and capitalization and capital structure expenses (such as interest expense and taxes). The Company also believes that EBITDAre can help facilitate comparisons of operating performance between periods and with other REITs. However, other REITs may not define EBITDAre in accordance with the NAREIT definition, or may interpret the current NAREIT definition differently than the Company; therefore, the Company’s computation of EBITDAre may not be comparable to that of such other REITs.

Property Net Operating Income ("Property NOI"): The Company calculates Property NOI by starting with Core EBITDA and adjusting for general and administrative expense, income associated with property management performed by Piedmont for other organizations and other income or expense items for the Company, such as interest income from loan investments or costs from the pursuit of non-consummated transactions. The Company may present this measure on an accrual basis or a cash basis. When presented on a cash basis, the effects of straight lined rents and fair value lease revenue are also eliminated. Property NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that Property NOI is helpful to investors as a supplemental comparative performance measure of income generated by its properties alone without the administrative overhead of the Company. Other REITs may not define Property NOI in the same manner as the Company; therefore, the Company’s computation of Property NOI may not be comparable to that of other REITs.

Same Store Net Operating Income ("Same Store NOI"): The Company calculates Same Store NOI as Property NOI attributable to the properties for which the following criteria were met during the entire span of the current and prior year reporting periods: (i) they were owned, (ii) they were not under development / redevelopment, and (iii) none of the operating expenses for which were capitalized. Same Store NOI also excludes amounts attributable to land assets. The Company may present this measure on an accrual basis or a cash basis. When presented on a cash basis, the effects of straight lined rents and fair value lease revenue are also eliminated. Same Store NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that Same Store NOI is helpful to investors as a supplemental comparative performance measure of the income generated from the same group of properties from one period to the next. Other REITs may not define Same Store NOI in the same manner as the Company; therefore, the Company’s computation of Same Store NOI may not be comparable to that of other REITs.




EXHIBIT 99.2




image11a.jpg



Quarterly Supplemental Information
September 30, 2020











Corporate HeadquartersInstitutional Analyst ContactInvestor Relations
5565 Glenridge Connector, Suite 450Telephone: 770.418.8592Telephone: 866.354.3485
Atlanta, GA 30342research.analysts@piedmontreit.cominvestor.services@piedmontreit.com
Telephone: 770.418.8800www.piedmontreit.com




Piedmont Office Realty Trust, Inc.
Quarterly Supplemental Information
Index


PagePage
IntroductionOther Investments
Corporate DataOther Investments Detail
Investor InformationSupporting Information
Financial HighlightsDefinitions
FinancialsResearch Coverage
Balance SheetsNon-GAAP Reconciliations
Income StatementsProperty Detail - In-Service Portfolio
Key Performance IndicatorsRisks, Uncertainties and Limitations
Funds From Operations / Adjusted Funds From Operations
Same Store Analysis
Capitalization Analysis
Debt Summary
Debt Detail
Debt Covenant & Ratio Analysis
Operational & Portfolio Information - Office Investments
Tenant Diversification
Tenant Credit Rating & Lease Distribution Information
Leased Percentage Information
Rental Rate Roll Up / Roll Down Analysis
Lease Expiration Schedule
Quarterly Lease Expirations
Annual Lease Expirations
Capital Expenditures
Contractual Tenant Improvements & Leasing Commissions
Geographic Diversification
Geographic Diversification by Location Type
Industry Diversification
Property Investment Activity
Notice to Readers:
Please refer to page 45 for a discussion of important risks related to the business of Piedmont Office Realty Trust, Inc., as well as an investment in its securities, including risks that could cause actual results and events to differ materially from results and events referred to in the forward-looking information. Considering these risks, uncertainties, assumptions, and limitations, the forward-looking statements about leasing, financial operations, leasing prospects, acquisitions, dispositions, etc. contained in this quarterly supplemental information report may differ from actual results.
Certain prior period amounts have been reclassified to conform to the current period financial statement presentation. In addition, many of the schedules herein contain rounding to the nearest thousands or millions and, therefore, the schedules may not total due to this rounding convention.
To supplement the presentation of the Company’s financial results prepared in accordance with U.S. generally accepted accounting principles (GAAP), this report contains certain financial measures that are not prepared in accordance with GAAP, including FFO, Core FFO, AFFO, Same Store NOI, Property NOI, EBITDAre and Core EBITDA. Definitions and reconciliations of these non-GAAP measures to their most comparable GAAP metrics are included beginning on page 39. Each of the non-GAAP measures included in this report has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the Company’s results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this report may not be comparable to similarly titled measures disclosed by other companies, including other REITs. The Company may also change the calculation of any of the non-GAAP measures included in this report from time to time in light of its then existing operations.
In certain presentations herein, the Company has provided disaggregated financial and operational data (for example, some pieces of information are displayed by geography, industry, or lease expiration year) for informational purposes for readers; however, regardless of the various presentation approaches taken herein, we continue to evaluate and utilize our consolidated financial results in making operating decisions, allocating resources, and assessing our performance.




Piedmont Office Realty Trust, Inc.
Corporate Data


Piedmont Office Realty Trust, Inc. (also referred to herein as "Piedmont" or the "Company") (NYSE: PDM) is an owner, manager, developer, redeveloper and operator of high-quality, Class A office properties in select sub-markets located primarily within seven major Eastern U.S. office markets, with approximately half of its revenue generated from the Sunbelt. Its geographically-diversified, approximately $5 billion portfolio is comprised of approximately 17 million square feet (as of the date of release of this report). The Company is a fully-integrated, self-managed real estate investment trust ("REIT") with local management offices in each of its markets and is investment-grade rated by Standard & Poor’s and Moody’s. At the end of the third quarter of 2020, approximately 63% of the Company's portfolio was Energy Star certified and approximately 41% was LEED certified. Piedmont is headquartered in Atlanta, GA.

This data supplements the information provided in our reports filed with the Securities and Exchange Commission and should be reviewed in conjunction with such filings.

As ofAs of
September 30, 2020December 31, 2019
Number of consolidated office properties (1) (2)
5755
Rentable square footage (in thousands) (1) (2)
17,16516,533
Percent leased (2) (3)
86.9 %89.7 %
Percent leased after New Jersey portfolio sale (4)
87.4 %N/A
Capitalization (in thousands):
Total debt - principal amount outstanding (excludes premiums, discounts, and deferred financing costs)$1,627,976$1,488,687
Equity market capitalization (5)
$1,710,210$2,797,423
Total market capitalization (5)
$3,338,186$4,286,110
Total debt / Total market capitalization (5)
48.8 %34.7 %
Average net debt to Core EBITDA5.5 x5.4 x
Total debt / Total gross assets34.0 %32.5 %
Common stock data:
High closing price during quarter$16.83$22.44
Low closing price during quarter$13.41$20.32
Closing price of common stock at period end$13.57$22.24
Weighted average fully diluted shares outstanding during quarter (in thousands)126,385126,359
Shares of common stock issued and outstanding at period end (in thousands)126,029125,783
Annual regular dividend per share (6)
$0.84$0.84
Rating / Outlook:
Standard & Poor'sBBB / StableBBB / Stable
Moody'sBaa2 / StableBaa2 / Stable
Employees136134

(1)As of September 30, 2020, our consolidated office portfolio consisted of 57 properties. During the first quarter of 2020, we acquired One Galleria Tower, Two Galleria Tower and Three Galleria Tower, three office buildings comprised of 1,435,000 square feet in total, along with a 1.9 acre developable land parcel, located in Dallas, TX. During the second quarter of 2020, we sold 1901 Market Street, an 801,000 square foot office building located in Philadelphia, PA. There were no acquisitions or dispositions of office properties completed during the third quarter of 2020.
(2)
This measure is presented for our consolidated office properties, and the metric for December 31, 2019, has been restated to include one redevelopment property that was placed back into service on January 1, 2020. The redevelopment property is Two Pierce Place, a 485,000 square foot office building located in Itasca, IL.
(3)
Calculated as square footage associated with commenced leases plus square footage associated with executed but uncommenced leases for vacant spaces, divided by total rentable square footage, all as of the relevant date, expressed as a percentage. Please refer to page 27 for additional analyses regarding Piedmont's leased percentage.
(4)Subsequent to quarter end, on October 28, 2020, Piedmont closed on the sale of its three remaining New Jersey properties for a total sale price of $130 million. The leased percentage as of September 30, 2020 updated to remove the sold New Jersey properties is 87.4% and the total rentable square footage for the Company after the portfolio disposition is 16,426,000 square feet.
(5)Reflects common stock closing price, shares outstanding and outstanding debt as of the end of the reporting period, as appropriate.
(6)Total of the regular dividends per share for which record dates occurred over the prior four quarters.

3


Piedmont Office Realty Trust, Inc.
Investor Information
Corporate
5565 Glenridge Connector, Suite 450
Atlanta, Georgia 30342
770.418.8800
www.piedmontreit.com

Executive Management
C. Brent SmithRobert E. BowersEdward H. Guilbert, IIIChristopher A. Kollme
Chief Executive Officer, PresidentChief Financial and Administrative OfficerExecutive Vice President, Finance,Executive Vice President,
and Directorand Executive Vice PresidentAssistant Secretary and TreasurerFinance & Strategy
Investor Relations Contact
Laura P. MoonJoseph H. PangburnThomas R. PrescottAlex Valente
Chief Accounting Officer andExecutive Vice President,Executive Vice President,Executive Vice President,
Senior Vice PresidentSouthwest RegionMidwest RegionSoutheast Region
George WellsRobert K. Wiberg
Executive Vice President,Executive Vice President,
Real Estate OperationsNortheast Region and Head of Development
Board of Directors
Frank C. McDowellDale H. TaysomKelly H. BarrettWesley E. Cantrell
Director, Chairman of the Board of Directors,Director, Vice Chairman of the Director, Chair of the Audit Committee, Director, Chair of the Governance
Chair of the Compensation Committee, andBoard of Directors, and Member of theand Member of the Governance CommitteeCommittee, and Member of the
Member of the Audit and Governance CommitteesAudit and Capital CommitteesCompensation Committee
Glenn G. CohenBarbara B. LangC. Brent SmithJeffery L. Swope
Director and Member of the Audit CommitteeDirector and Member of the CompensationChief Executive Officer, PresidentDirector, Chair of the Capital
and Governance Committeesand DirectorCommittee, and Member of the
Compensation Committee

Transfer AgentCorporate Counsel
ComputershareKing & Spalding
P.O. Box 301701180 Peachtree Street, NE
College Station, TX 77842-3170Atlanta, GA 30309
Phone: 866.354.3485Phone: 404.572.4600

4


Piedmont Office Realty Trust, Inc.
Financial Highlights
As of September 30, 2020

Financial Results (1)

Net income attributable to Piedmont for the quarter ended September 30, 2020 was $8.9 million, or $0.07 per share (diluted), compared to $8.4 million, or $0.07 per share (diluted), for the same quarter in 2019. Net income attributable to Piedmont for the nine months ended September 30, 2020 was $210.1 million, or $1.66 per share (diluted), compared to $66.8 million, or $0.53 per share (diluted), for the same period in 2019. The increase in net income attributable to Piedmont for the nine months ended September 30, 2020 when compared to the same period in 2019 was principally due to the larger amount of net gains recorded in 2020 when compared to 2019 attributable to real estate asset and related debt transactions completed during the respective periods. In addition, 2020 net income results increased due to: 1) higher revenues in 2020 when compared to 2019 related to accrual basis rental rate increases associated with recent leasing activity across the portfolio; 2) accretive capital recycling activities over the prior year; 3) lower general and administrative expenses as a result of the Company's recent stock price performance relative to peers; and 4) lower interest expense as a result of lower prevailing interest rates. Partially offsetting the increase in net income attributable to Piedmont in 2020 were higher amortization and depreciation expenses in 2020 when compared to 2019 attributable to over $720 million of acquisitions completed since the beginning of 2019.

Funds from operations (FFO) for the quarter ended September 30, 2020 was $60.2 million, or $0.48 per share (diluted), compared to $56.7 million, or $0.45 per share (diluted), for the same quarter in 2019. FFO for the nine months ended September 30, 2020 was $172.4 million, or $1.36 per share (diluted), compared to $164.3 million, or $1.30 per share (diluted), for the same period in 2019. The increase in FFO for the three months and the nine months ended September 30, 2020 when compared to the same periods in 2019 was principally the result of growth in revenue attributable to accrual basis rental rate increases associated with recent leasing activity across the portfolio, accretive capital recycling activities over the prior year, lower general and administrative expenses, and lower interest expense, partially offset by a loss on the early extinguishment of debt recorded in 2020 as a result of the sale of 1901 Market Street in Philadelphia, PA and the early repayment of the associated mortgage.

Core funds from operations (Core FFO) for the quarter ended September 30, 2020 was $60.2 million, or $0.48 per share (diluted), compared to $56.7 million, or $0.45 per share (diluted), for the same quarter in 2019. Core FFO for the nine months ended September 30, 2020 was $181.7 million, or $1.44 per share (diluted), compared to $167.5 million, or $1.33 per share (diluted), for the same period in 2019. The increase in Core FFO for the three months and the nine months ended September 30, 2020 when compared to the same periods in 2019 was primarily attributable to accrual basis rental rate increases associated with recent leasing activity across the portfolio, accretive capital recycling activities over the prior year, lower general and administrative expenses, and lower interest expense.

Adjusted funds from operations (AFFO) for the quarter ended September 30, 2020 was $37.6 million, compared to $36.7 million for the same quarter in 2019. AFFO for the nine months ended September 30, 2020 was $101.1 million, compared to $130.8 million for the same period in 2019. The decrease in AFFO for the nine months ended September 30, 2020 when compared to the same period in 2019 was primarily due to a greater amount of non-incremental capital expenditures during the first quarter of 2020 related to the large amount of recently executed new and renewal leases in our portfolio, including the 20-year lease renewal with the State of New York at 60 Broad Street in New York, NY, for which leasing commissions totaling $16.1 million were paid during the first quarter.

Update Related to COVID-19

During the third quarter of 2020, our buildings remained open and fully operational for our tenants, with a slowly increasing number of tenants' employees returning to work in our buildings. As of September 2020, tenant physical occupancy per building varied greatly among our buildings, ranging from 10% to nearly 100% occupancy. Average occupancy was approximately one quarter of our normal tenant population on any given day. The highest space utilization rate continued to be observed at our properties located in Sunbelt markets and at mission-critical government-related locations.

We feel fortunate to have duration and durability in the cash flow generated by our tenant base. The majority of our tenants are of investment grade quality, and our in place leases have a weighted average lease term remaining of over 6 years. Approximately 1% of our revenues are related to retail tenants and approximately 2% of our 2020 budgeted revenues are associated with the co-working sector, both of which have been particularly hard hit by the economic effects of the pandemic. Additionally, only approximately 1% of our annual revenues comes from transient parking, income from which has decreased with the decline in our average daily physical occupancy.




(1)
FFO, Core FFO and AFFO are supplemental non-GAAP financial measures. See page 39 for definitions of these non-GAAP financial measures, and pages 15 and 41 for reconciliations of FFO, Core FFO and AFFO to Net Income.
5



As a result of our diversification, limited exposure to the sectors of the economy most impacted by the pandemic and strong tenant credit profile, we have collected approximately 99% of the billed rents that were due for July, August and September based on contractual lease terms. However, our tenant base is not immune from the economic effects of the pandemic. During the quarter, we received a few additional new tenant requests for some type of rent relief along with a few requests for extensions of existing rent relief. To date, of the approximately 1,000 leases in our portfolio, we have entered into rent relief agreements with approximately 60 tenants, of which approximately 10 were entered into during the third quarter, predominately with tenants operating in the retail, hospitality, travel, consulting and co-working sectors. These approximately 60 rent relief agreements represent tenants occupying less than 5% of the square footage in our portfolio. A total of approximately $6.7 million of rental obligations were primarily deferred ($2.0 million of which was related to billings originally due in the third quarter). The typical deferral periods are between 3 and 4 months with repayment occurring late in 2020 or in 2021 with interest.

Similar to last quarter and as a result of COVID-19's impact on our tenants' operations, Piedmont undertook a review of all outstanding tenant receivables, including assessing the collectibility risk associated with existing accounts receivable and existing straight line rent receivables. During the third quarter of 2020, as a result of the review, there was no material change to the approximately $5 million general reserve for bad debts established by the Company in the second quarter of 2020 and no material income statement impact. The general reserve approximates 1% of the Company's Annualized Lease Revenue; the Company will continue to reassess tenant receivables and the reserve, and make adjustments as it deems appropriate.

Regarding Piedmont’s liquidity and capitalization, management believes the Company has sufficient liquidity and capital capacity to withstand the effects of the economic slowdown associated with COVID-19 and will be able to meet all of its financial obligations, including the servicing of its debt, as well as to meet all of its debt covenants, each with a significant buffer to the relevant threshold. Piedmont is in a strong balance sheet position, with approximately $24 million in cash and full availability under our $500 million line of credit at the end of the third quarter. As of September 30, 2020, our debt to gross assets ratio was approximately 34%, unchanged from the prior quarter end.

The COVID-19 pandemic had only a limited impact on the Company’s overall results year-to-date in 2020. However, we do expect the coronavirus pandemic will continue to impact our tenants' operations and financial results and their ability to pay their lease obligations during the fourth quarter and potentially beyond. The short-term financial impacts caused by the pandemic on our financial results are yet to be fully realized and will depend upon how long the economic disruption associated with the pandemic lasts. Leasing activity did slow down during the second and third quarters of 2020 and will delay some of the expected growth in the portfolio into 2021. The Company has re-issued guidance for 2020 under the Guidance for 2020 section below. The Company expects to achieve Core FFO in the range of $1.88 to $1.90 per share, an approximately 6% increase over the per share results for 2019. The Company will issue 2021 financial guidance with the financial results for the fourth quarter of 2020.

Operations and Leasing

As of September 30, 2020, Piedmont had 57 in-service office properties located primarily in seven major office markets in the eastern portion of the United States, with approximately half of our revenue coming from Sunbelt markets. On a square footage leased basis, our total in-service office portfolio was 87.4% leased after the sale of the New Jersey portfolio and 86.9% leased as of September 30, 2020, as compared to 89.7% at December 31, 2019 (restated to include one out-of-service asset, Two Pierce Place in Itasca, IL, which was placed back into service on January 1, 2020). A main contributor to the reduction in leased percentage from December 31, 2019 to September 30, 2020 was the sale of the 100% leased 1901 Market Street in Philadelphia, PA, during the second quarter of 2020. Please refer to page 27 for additional leased percentage information.

The weighted average remaining lease term of our in-service portfolio was 6.3 years(1) as of September 30, 2020 as compared to 7.0 years at December 31, 2019. A contributor to the reduction in weighted average remaining lease term was the sale of 1901 Market Street in Philadelphia, PA, an 801,000 square foot, fully-leased building with approximately 13 years of lease term remaining. Our weighted average adjusted Annualized Lease Revenue(2) per square foot for our in-service portfolio was $36.48 as of September 30, 2020.

During the three months ended September 30, 2020, the Company completed approximately 229,000 square feet of leasing activity, exclusive of an approximately 172,000 square foot back-fill lease executed by Deluxe Corporation at Glenridge Highlands Two in Atlanta, GA. Of the total leasing activity completed during the quarter, we signed new tenant leases for approximately 78,000 square feet. During the nine months ended September 30, 2020, the Company completed approximately 917,000 square feet of leasing activity, of which approximately 210,000 square feet was related to new tenant leases. The average committed capital for tenant improvements and leasing commissions per square foot per year of lease term for all leasing activity completed during the nine months ended September 30, 2020 (net of commitment expirations during the period) was $5.90 (see page 33).


(1)
Remaining lease term (after taking into account leases for vacant spaces which had been executed but not commenced as of September 30, 2020) is weighted based on Annualized Lease Revenue, as defined on page 39.
(2)Annualized Lease Revenue is adjusted for buildings at which tenants pay operating expenses directly to include such operating expenses as if they were paid by the Company and reimbursed by the tenants as under a typical net lease structure, thereby incorporating the effective gross rental rate for those buildings.
6


Of the 229,000 square feet of leases executed during the three months ended September 30, 2020, three leases were greater than 10,000 square feet at our office properties. Information on those leases is set forth below.
TenantPropertyMarketSquare Feet
Leased
Expiration
Year
Lease Type
The Ultimate Software Group, Inc.Galleria 400Atlanta73,7582030Renewal
District of Columbia Department of General Services400 Virginia AvenueWashington, DC56,0422032New
Fors Marsh Group, LLC4250 North Fairfax DriveWashington, DC15,1212022New

At the end of the third quarter of 2020, there was one tenant whose lease individually contributed greater than 1% in Annualized Lease Revenue expiring during the eighteen month period following September 30, 2020. Information regarding the leasing status of the space associated with this tenant's lease is presented below.
TenantPropertyProperty LocationNet
Square
Footage
Expiring
Net Percentage of
Current Quarter
Annualized Lease
Revenue Expiring
(%)
ExpirationCurrent Leasing Status
City of New York60 Broad StreetNew York, NY313,0222.9%In HoldoverThe tenant is currently in holdover. The Company is in advanced discussions with the tenant regarding a lease renewal.


Future Lease Commencements and Abatements

As of September 30, 2020, our overall leased percentage was 86.9% and our economic leased percentage was 80.7%. The difference between overall leased percentage and economic leased percentage is attributable to two factors:

1)leases which have been contractually entered into for currently vacant spaces but have not yet commenced (amounting to 313,811 square feet of leases as of September 30, 2020, or 1.8% of the portfolio); and
2)leases which have commenced but are within rental abatement or deferral periods (amounting to 893,117 square feet of leases as of September 30, 2020, or a 4.4% impact to leased percentage on an economic basis).

The gap between reported leased percentage and economic leased percentage will fluctuate over time as (1) new leases are signed for vacant spaces, (2) abatements and deferrals associated with existing or newly executed leases commence and expire, and/or (3) properties are bought and sold. See below for more detail on existing large leases with abatements and deferrals. The gap this quarter between reported leased percentage and economic leased percentage included COVID-related rent relief (primarily rent deferrals; with a typical duration of between three and four months) representing an approximately 0.8% impact to leased percentage.

Piedmont has leases with many large corporate office space users. The average size of lease in the Company's portfolio is approximately 15,000 square feet. Due to the large size and length of term of new leases, Piedmont typically signs leases several months in advance of their anticipated lease commencement dates. Presented below is a schedule of uncommenced leases greater than 50,000 square feet and their anticipated commencement dates. Lease renewals are excluded from this schedule.
TenantPropertyProperty LocationSquare Feet
Leased
Space StatusEstimated
Commencement
Date
New /
Expansion
Amazon.com Services LLCOne Galleria TowerDallas, TX81,628Vacant
Q4 2020 (1)
New
WeWork Companies Inc.200 South Orange AvenueOrlando, FL71,344Vacant
Late 2021 (2)
New
District of Columbia Department of General Services400 Virginia AvenueWashington, DC56,04243,000 SF VacantQ1 2022New
salesforce.com5 Wall StreetBurlington, MA51,913Not VacantQ3 2021New

(1)GAAP revenue recognition is anticipated to commence in Q4 2020, conditioned upon the substantial completion of the tenant's improvements to the space. The contractual lease period began in Q3 2020.
(2)In the construction permitting process, the tenant has been required by the local government to make modifications to its space plans resulting in a delay of the receipt of construction permits.
7


New leases frequently provide rental abatement concessions to tenants and these abatements typically occur at the beginning of the leases. Additionally, the Company has recently entered into rent deferral agreements with some tenants as a result of COVID-19's impact on their financial operations. The currently reported cash net operating income and AFFO understate the Company's long-term cash generation ability from existing signed leases due to some leases being in abatement or deferral periods. Presented below is a schedule of leases with abatements or deferrals of 50,000 square feet or greater that are either currently under abatement or deferral or will be so within the next twelve months. (1)

Abatements
TenantPropertyProperty LocationAbated Square FeetLease Commencement DateRemaining Abatement ScheduleLease Expiration
Transocean Offshore Deepwater Drilling, Inc.Enclave PlaceHouston, TX300,906
Q4 2019
Commencement through April 2021
Q2 2036
Advanced Micro Devices, Inc.90 Central StreetBoxborough, MA107,244Q1 2021January through March 2021Q1 2028


COVID-19 - Related Rent Deferrals

There were no leases of 50,000 square feet or greater that were under deferral or will be so within the next twelve months as of September 30, 2020.



Financing and Capital Activity

Among Piedmont's stated strategic objectives is to harvest capital through the disposition of non-core assets, such as the three-property New Jersey portfolio sale noted in the Subsequent Events section, and assets in which the Company believes the value potential during its ownership has been reached and to use the sale proceeds to:
invest in real estate assets with higher overall return prospects and/or strategic merits in one of our identified operating markets where we have a significant operating presence with a competitive operating advantage and that otherwise meet our strategic criteria;
reduce leverage levels by repaying outstanding debt; and/or
repurchase Company stock when it is believed to be trading at a significant discount to NAV.
Information on the Company's recent accomplishments in furtherance of its strategic objectives is presented below.

Dispositions
There were no dispositions completed during the quarter ended September 30, 2020.

Acquisitions
There were no acquisitions completed during the quarter ended September 30, 2020.

For additional information on acquisitions and dispositions completed over the previous eighteen months, please refer to page 37.

Development / Redevelopment
During the fourth quarter of 2019, Piedmont commenced an approximately $18.5 million redevelopment of 200 South Orange Avenue in Orlando, FL. The project will allow the Company to reposition the property, creating a premier environment for downtown office tenants. The redevelopment plan includes a redesigned lobby and entry experience, an energized outdoor park, the addition of new food and beverage options, an upgraded conference center, a tenant lounge, and a new crown lighting system. As of September 30, 2020, the project remained on schedule and within budget.

Details on the Company's developable land parcels, all of which are located adjacent to existing Piedmont properties, can be found on page 38.



(1)The State of New York lease does not contain any rental abatement provisions. The tenant's space will be reconstructed over a period of approximately four years. During the construction period, the tenant will not be required to pay rental charges for certain spaces that are under construction and not usable by the tenant. The amount of space for which the tenant will not be required to pay rent will vary over time and is expected to average approximately 80,000 square feet over the construction time period.


8


Finance
On August 12, 2020, Piedmont completed its inaugural green bond offering for $300 million in aggregate principal amount. The 10-year, 3.15% senior unsecured notes are due August 15, 2030 and were offered at 99.236% of the principal amount. The Company used the net proceeds from the sale of the notes to repay the $300 million unsecured term loan that was scheduled to mature on March 11, 2022. The completion of the notes offering allowed the Company to further its objectives of lengthening and staggering its debt maturity schedule; the Company intends to continue this liability management program with similar debt issuances over the next several years to refinance its near- and intermediate-term debt maturities.

The net proceeds from green bonds must be allocated to Eligible Green Projects ("EGPs"). EGPs are defined as investments in:
Buildings, developments, redevelopments, existing building renovations, and tenant improvements, in each case, that have received, or are expected to receive, a LEED Certified, Silver, Gold or Platinum certification (or similar BREEAM standards);
Increased energy efficiency;
Increased water efficiency; and
Renewable energy.
For additional information, please refer to the Company's Green Bond Framework, available on the Company's website in the Sustainability and Recognition section, or the Prospectus Supplement dated August 5, 2020. The Company allocated the entire amount of net proceeds from the green bond issuance to the acquisition of the LEED-certified Galleria Office Towers in Dallas, TX, that closed in February 2020.

As of September 30, 2020, our ratio of total debt to total gross assets was 34.0%, and the same measure at December 31, 2019 was 32.5%. This debt ratio is based on total principal amount outstanding for our various loans as of the relevant measurement date.

As of September 30, 2020, our average net debt to Core EBITDA ratio was 5.5 x, and the same measure at December 31, 2019 was 5.4 x.

Stock Repurchase Program
No repurchases of the Company's common stock were completed during the first three quarters of 2020. As of quarter end, Board-approved capacity available for repurchases totaled $200 million under the stock repurchase plan. Repurchases of stock under the program are made at the Company's discretion and are dependent on market conditions, the discount to estimated net asset value, other investment opportunities and other factors that the Company deems relevant.

Dividend
On July 29, 2020, the Board of Directors of Piedmont declared a dividend for the third quarter of 2020 in the amount of $0.21 per common share outstanding to stockholders of record as of the close of business on August 28, 2020. The dividend was paid on September 18, 2020.

Subsequent Events
On October 28, 2020, Piedmont completed a portfolio sale consisting of its three remaining New Jersey properties, 200 and 400 Bridgewater Crossing in Bridgewater, NJ and 600 Corporate Drive in Lebanon, NJ. The 75% leased portfolio was sold for a total of $130.0 million, or $176 per square foot.

On October 29, 2020, Piedmont completed the acquisition of 222 South Orange Avenue, a 127,000 square foot, 10-story, vacant office building, located in Orlando, FL, for $20,000,000, or $157 per square foot. The building adjoins Piedmont's 200 South Orange Avenue property, sharing several key connection points and systems, including an atrium, a loading dock, building mechanical systems, several interconnected floor plates and parking. Additionally, the acquisition of 222 South Orange Avenue provides Piedmont's existing office tower with direct frontage on Orange Avenue, the de facto Main Street in Orlando's central business district. Piedmont plans to immediately begin a redevelopment of the property to upgrade and reposition it to a Class A standard consistent with Piedmont's existing assets in downtown Orlando. Upon completion of the upgrades at 222 South Orange Avenue, and in combination with the substantial renovations currently underway at 200 South Orange Avenue, Piedmont's downtown Orlando portfolio will represent a preeminent destination for the market.

On October 28, 2020, the Board of Directors of Piedmont declared a dividend for the fourth quarter of 2020 in the amount of $0.21 per common share outstanding to stockholders of record as of the close of business on November 27, 2020. The dividend is expected to be paid on January 4, 2021.


9


Guidance for 2020

The longer-term consequences on the economy and our tenants as a result of the COVID-19 pandemic continue to be unknown. Notwithstanding the economic backdrop, Piedmont has a strong, diversified tenant base, a majority of which is investment grade quality. During the third quarter of 2020, the Company collected approximately 99% of billed tenant receivables, net of approximately $2.0 million of tenant rental billings that have been deferred until later in 2020 or 2021. Year to date, the Company has entered into approximately 60 agreements with various tenants that primarily defer approximately $6.7 million of 2020 rent payments until either later in 2020 or into 2021. The Company has a prudent balance sheet with excellent liquidity, including approximately $24 million of cash and full availability under its $500 million line of credit as of September 30, 2020, as well as no debt maturities until late 2021. Additionally, the Company has recorded a $4.8 million general reserve against billed and straight-line rent tenant receivables.

Additional information regarding the Company's year-to-date performance, identified trends, and current expectations related to the pandemic's impact on 2020 annual performance as compared to the Company's original expectations for the year are as follows:

While the Company has experienced an uptick in leasing tours and proposals during the third and early fourth quarters, overall “new tenant” leasing for 2020 will be less than originally expected, modestly lowering 2020 net operating income (“NOI”) by approximately $5 million.
Piedmont’s transient parking income is estimated to be lower by approximately $2 to $3 million for the year.
Overall retail NOI, which comprises approximately 1% of the Company’s total 2020 revenues, is estimated to be lower by approximately $2 million for the year.
During the nine months ended September 30, 2020, the Company has taken approximately $2.6 million in bad debt charges against rental revenue in recognition of an increase in collectibility risk. The Company also has recorded a $4.8 million general reserve against billed and straight-line rent tenant receivables.
Reduced operating expenses (net of tenants' share) at its buildings during 2020 is anticipated to be $3 to $4 million for the year.
The Company anticipates $5 million lower interest expense for 2020 due to lower prevailing interest rates.
The Company anticipates $1 to $2 million in lower general and administrative expenses for the year.

The above identified impacts of the COVID-19 pandemic on NOI during 2020 equate to a net reduction of approximately $6 to $8 million from our original expectations for the year.

Based on management's current expectations, the Company is reinstating guidance for the year ending December 31, 2020, which represents an approximately 6% increase over 2019 results, as follows:
(in millions, except per share data)LowHigh
Net Income$217-$218
Add:
Depreciation110 -111
Amortization93 -94
Less: Gain on Sale of Real Estate Assets(191)-(192)
NAREIT FFO applicable to common stock$229-$231
NAREIT FFO per diluted share$1.81-$1.83
Less: Loss on Early Extinguishment of Debt9-9
Core FFO applicable to common stock$238-$240
Core FFO per diluted share$1.88-$1.90

These estimates reflect management's view of current market conditions and incorporate the impacts and trends noted above as well as the effects of the fourth quarter acquisition and disposition activity noted above. The above guidance is based on information available to management as of the date of this supplemental report. Actual results could differ materially from these estimates based on a variety of factors as discussed on page 45.

10


Piedmont Office Realty Trust, Inc.
Consolidated Balance Sheets
Unaudited (in thousands)

September 30, 2020June 30, 2020March 31, 2020December 31, 2019September 30, 2019
Assets:
Real estate, at cost:
Land assets$505,228 $505,228 $505,234 $485,560 $485,610 
Buildings and improvements3,283,980 3,258,713 3,249,947 2,943,685 2,920,067 
Buildings and improvements, accumulated depreciation(803,160)(776,870)(755,152)(730,750)(706,774)
Intangible lease asset161,870 164,145 167,972 125,171 131,843 
Intangible lease asset, accumulated amortization(63,353)(58,148)(52,538)(50,766)(50,474)
Construction in progress56,393 51,045 42,028 29,920 13,866 
Real estate assets held for sale, gross— — 233,951 233,951 508,624 
Real estate assets held for sale, accumulated depreciation & amortization— — (96,164)(94,261)(153,936)
Total real estate assets3,140,958 3,144,113 3,295,278 2,942,510 3,148,826 
Cash and cash equivalents23,958 36,469 7,920 13,545 10,284 
Tenant receivables, net of allowance for doubtful accounts11,301 8,494 10,596 8,226 10,091 
Straight line rent receivable154,620 147,418 139,617 132,342 128,786 
Escrow deposits and restricted cash1,781 1,769 1,758 1,841 1,820 
Prepaid expenses and other assets28,074 33,017 23,933 25,427 27,143 
Goodwill98,918 98,918 98,918 98,918 98,918 
Deferred lease costs, gross463,447 459,398 463,760 413,071 396,724 
Deferred lease costs, accumulated amortization(169,975)(159,883)(148,972)(147,324)(139,092)
Other assets held for sale, gross— — 63,524 63,158 111,661 
Other assets held for sale, accumulated amortization— — (35,516)(34,957)(43,230)
Total assets$3,753,082 $3,769,713 $3,920,816 $3,516,757 $3,751,931 
Liabilities:
Unsecured debt, net of discount$1,588,411 $1,592,693 $1,743,905 $1,292,374 $1,689,793 
Secured debt28,424 28,784 188,779 189,030 189,451 
Accounts payable, accrued expenses, and accrued capital expenditures120,763 95,419 90,459 143,923 114,812 
Deferred income36,613 35,226 35,443 34,609 27,985 
Intangible lease liabilities, less accumulated amortization38,324 41,179 44,646 25,069 26,814 
Interest rate swaps10,618 28,575 26,709 5,121 6,862 
Other liabilities held for sale— — 7,158 7,657 15,431 
Total liabilities$1,823,153 $1,821,876 $2,137,099 $1,697,783 $2,071,148 
Stockholders' equity:
Common stock1,260 1,260 1,259 1,258 1,258 
Additional paid in capital3,692,634 3,691,377 3,690,821 3,686,398 3,685,504 
Cumulative distributions in excess of earnings(1,740,670)(1,723,147)(1,889,109)(1,871,375)(2,007,438)
Other comprehensive loss(24,993)(23,360)(20,976)967 (283)
Piedmont stockholders' equity1,928,231 1,946,130 1,781,995 1,817,248 1,679,041 
Non-controlling interest1,698 1,707 1,722 1,726 1,742 
Total stockholders' equity1,929,929 1,947,837 1,783,717 1,818,974 1,680,783 
Total liabilities, redeemable common stock and stockholders' equity$3,753,082 $3,769,713 $3,920,816 $3,516,757 $3,751,931 
Common stock outstanding at end of period126,029 126,025 125,921 125,783 125,783 

11


Piedmont Office Realty Trust, Inc.
Consolidated Statements of Income
Unaudited (in thousands except for per share data)

Three Months Ended
9/30/20206/30/20203/31/202012/31/20199/30/2019
Revenues:
Rental income (1)
$108,071 $109,714 $111,496 $106,742 $105,207 
Tenant reimbursements (1)
20,209 21,533 20,658 22,950 25,372 
Property management fee revenue751 622 773 579 405 
Other property related income2,662 2,762 4,244 3,882 4,437 
131,693 134,631 137,171 134,153 135,421 
Expenses:
Property operating costs53,293 53,148 53,190 52,582 54,613 
Depreciation28,255 27,200 27,884 26,011 27,131 
Amortization22,990 24,349 23,631 21,000 19,505 
Impairment loss on real estate assets— — — 7,000 1,953 
General and administrative5,469 5,937 8,643 8,159 7,950 
110,007 110,634 113,348 114,752 111,152 
Other income / (expense):
Interest expense(12,725)(13,953)(15,264)(14,844)(16,145)
Other income / (expense)319 349 149 279 263 
Gain / (loss) on extinguishment of debt— (9,336)— — — 
Gain / (loss) on sale of real estate (2)
(340)191,369 157,640 32 
Net income8,940 192,426 8,711 162,476 8,419 
Less: Net (income) / loss attributable to noncontrolling interest(2)
Net income attributable to Piedmont$8,943 $192,427 $8,709 $162,478 $8,422 
Weighted average common shares outstanding - diluted126,385 126,500 126,360 126,359 126,240 
Net income per share available to common stockholders - diluted$0.07 $1.52 $0.07 $1.29 $0.07 
Common stock outstanding at end of period126,029 126,025 125,921 125,783 125,783 







(1)The presentation method used for this line is not in conformance with GAAP. To be in conformance with the current GAAP standard, the Company would need to combine amounts presented on the rental income line with amounts presented on the tenant reimbursements line and present that aggregated figure on one line entitled "rental and tenant reimbursement income." The amounts presented on this line were determined based upon the Company's interpretation of the rental charges and billing method provisions in each of the Company's lease documents.
(2)The gain on sale of real estate reflected in the second quarter of 2020 was primarily related to the sale of 1901 Market Street in Philadelphia, PA. The gain on sale of real estate reflected in the fourth quarter of 2019 was nearly all related to the sale of 500 West Monroe Street in Chicago, IL.
12


Piedmont Office Realty Trust, Inc.
Consolidated Statements of Income
Unaudited (in thousands except for per share data)

Three Months EndedNine Months Ended
9/30/20209/30/2019Change ($)Change (%)9/30/20209/30/2019Change ($)Change (%)
Revenues:
Rental income (1)
$108,071 $105,207 $2,864 2.7 %$329,281 $311,503 $17,778 5.7 %
Tenant reimbursements (1)
20,209 25,372 (5,163)(20.3)%62,400 70,710 (8,310)(11.8)%
Property management fee revenue751 405 346 85.4 %2,146 2,819 (673)(23.9)%
Other property related income2,662 4,437 (1,775)(40.0)%9,668 13,993 (4,325)(30.9)%
131,693 135,421 (3,728)(2.8)%403,495 399,025 4,470 1.1 %
Expenses:
Property operating costs53,293 54,613 1,320 2.4 %159,631 158,798 (833)(0.5)%
Depreciation28,255 27,131 (1,124)(4.1)%83,339 80,004 (3,335)(4.2)%
Amortization22,990 19,505 (3,485)(17.9)%70,970 55,666 (15,304)(27.5)%
Impairment loss on real estate assets— 1,953 1,953 100.0 %— 1,953 1,953 100.0 %
General and administrative5,469 7,950 2,481 31.2 %20,049 29,736 9,687 32.6 %
110,007 111,152 1,145 1.0 %333,989 326,157 (7,832)(2.4)%
Other income / (expense):
Interest expense(12,725)(16,145)3,420 21.2 %(41,942)(46,750)4,808 10.3 %
Other income / (expense)319 263 56 21.3 %817 1,292 (475)(36.8)%
Gain / (loss) on extinguishment of debt— — — (9,336)— (9,336)(100.0)%
Gain / (loss) on sale of real estate (2)
(340)32 (372)(1,162.5)%191,032 39,370 151,662 385.2 %
Net income8,940 8,419 521 6.2 %210,077 66,780 143,297 214.6 %
Less: Net (income) / loss attributable to noncontrolling interest— — %(1)(33.3)%
Net income attributable to Piedmont$8,943 $8,422 $521 6.2 %$210,079 $66,783 $143,296 214.6 %
Weighted average common shares outstanding - diluted126,385 126,240 126,302 126,190 
Net income per share available to common stockholders - diluted$0.07 $0.07 $1.66 $0.53 
Common stock outstanding at end of period126,029 125,783 126,029 125,783 







(1)The presentation method used for this line is not in conformance with GAAP. To be in conformance with the current GAAP standard, the Company would need to combine amounts presented on the rental income line with amounts presented on the tenant reimbursements line and present that aggregated figure on one line entitled "rental and tenant reimbursement income." The amounts presented on this line were determined based upon the Company's interpretation of the rental charges and billing method provisions in each of the Company's lease documents.
(2)The gain on sale of real estate for the nine months ended September 30, 2020 was primarily related to the sale of 1901 Market Street in Philadelphia, PA. The gain on sale of real estate for the nine months ended September 30, 2019 was primarily related to the sale of One Independence Square in Washington, DC, on which the Company recorded a total gain of $33.2 million.

13


Piedmont Office Realty Trust, Inc.
Key Performance Indicators
Unaudited (in thousands except for per share data)

This section of our supplemental report includes non-GAAP financial measures, including, but not limited to, Earnings Before Interest, Taxes, Depreciation, and Amortization for real estate (EBITDAre), Core Earnings Before Interest, Taxes, Depreciation, and Amortization (Core EBITDA), Funds from Operations (FFO), Core Funds from Operations (Core FFO), and Adjusted Funds from Operations (AFFO). Definitions of these non-GAAP measures are provided on page 39 and reconciliations are provided beginning on page 41.

For comparison purposes, on January 1, 2020, Piedmont placed back into service one redevelopment property, Two Pierce Place in Itasca, IL. The building was approximately 42% leased at the time it was placed back into service. No other properties were placed back into service during any of the periods presented.
Three Months Ended
Selected Operating Data9/30/20206/30/20203/31/202012/31/20199/30/2019
Percent leased (1)
86.9 %88.6 %89.6 %91.2 %91.9 %
Percent leased - excluding NJ portfolio sale assets (1)
87.4 %
Percent leased - economic (1) (2)
80.7 %81.1 %84.0 %85.5 %86.4 %
Total revenues$131,693$134,631$137,171$134,153$135,421
Net income attributable to Piedmont$8,943$192,427$8,709$162,478$8,422
Core EBITDA$73,228$75,874$75,467$73,671$73,100
Core FFO applicable to common stock$60,219$61,603$59,875$58,591$56,743
Core FFO per share - diluted$0.48$0.49$0.47$0.46$0.45
AFFO applicable to common stock$37,606$44,968$18,557$34,906$36,662
Gross regular dividends (3)
$26,466$26,465$26,443$26,415$26,415
Regular dividends per share (3)
$0.21$0.21$0.21$0.21$0.21
Selected Balance Sheet Data
Total real estate assets, net$3,140,958$3,144,113$3,295,278$2,942,510$3,148,826
Total assets$3,753,082$3,769,713$3,920,816$3,516,757$3,751,931
Total liabilities$1,823,153$1,821,876$2,137,099$1,697,783$2,071,148
Ratios & Information for Debt Holders
Core EBITDA margin (4)
55.6 %56.4 %55.0 %54.9 %54.0 %
Fixed charge coverage ratio (5)
5.5 x5.3 x4.8 x4.7 x4.3 x
Average net debt to Core EBITDA (6)
5.5 x6.2 x5.7 x5.4 x6.0 x
Total gross real estate assets$4,007,471$3,979,131$4,199,132$3,818,287$4,060,010
Net debt (7)
$1,602,237$1,590,007$1,930,834$1,473,301$1,874,929

(1)
Please refer to page 27 for additional leased percentage information.
(2)Economic leased percentage excludes the square footage associated with executed but not commenced leases for currently vacant spaces and the square footage associated with tenants receiving rental abatements (after proportional adjustments for tenants receiving only partial rental abatements). Due to variations in rental abatement structures whereby some abatements are provided for the first few months of each lease year as opposed to being provided entirely at the beginning of the lease, there will be variability to the economic leased percentage over time as abatements commence and expire. Please see the Future Lease Commencements and Abatements section of Financial Highlights for details on near-term abatements for large leases.
(3)Dividends are reflected in the quarter in which the record date occurred.
(4)Core EBITDA margin is calculated as Core EBITDA divided by total revenues.
(5)The fixed charge coverage ratio is calculated as Core EBITDA divided by the sum of interest expense, principal amortization, capitalized interest and preferred dividends. The Company had no preferred dividends during any of the periods presented; the Company had capitalized interest of $236,290 for the quarter ended September 30, 2020, $183,846 for the quarter ended June 30, 2020, $176,040 for the quarter ended March 31, 2020, $502,646 for the quarter ended December 31, 2019, and $542,505 for the quarter ended September 30, 2019; the Company had principal amortization of $269,838 for the quarter ended September 30, 2020, $266,128 for the quarter ended June 30, 2020, $175,383 for the quarter ended March 31, 2020, $345,948 for the quarter ended December 31, 2019, and $255,303 for the quarter ended September 30, 2019.
(6)For the purposes of this calculation, we annualize the period's Core EBITDA and use the average daily balance of debt outstanding during the period, less cash and cash equivalents and escrow deposits and restricted cash as of the end of the period.
(7)Net debt is calculated as the total principal amount of debt outstanding minus cash and cash equivalents and escrow deposits and restricted cash as of the end of the period.

14


Piedmont Office Realty Trust, Inc.
Funds From Operations, Core Funds From Operations and Adjusted Funds From Operations
Unaudited (in thousands except for per share data)

Three Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
GAAP net income applicable to common stock$8,943 $8,422 $210,079 $66,783 
Depreciation (1) (2)
27,960 26,909 82,384 79,346 
Amortization (1)
22,976 19,491 70,930 55,622 
Impairment loss
— 1,953 — 1,953 
Loss / (gain) on sale of properties
340 (32)(191,032)(39,370)
NAREIT funds from operations applicable to common stock60,219 56,743 172,361 164,334 
Adjustments:
Retirement and separation expenses associated with senior management transition— — — 3,175 
Loss / (gain) on extinguishment of debt— — 9,336 — 
Core funds from operations applicable to common stock60,219 56,743 181,697 167,509 
Adjustments:
Amortization of debt issuance costs, fair market adjustments on notes payable, and discount on senior notes931 526 2,180 1,574 
Depreciation of non real estate assets286 214 930 634 
Straight-line effects of lease revenue (1)
(6,315)(1,531)(20,378)(7,437)
Stock-based compensation adjustments1,336 (3,015)4,281 1,949 
Amortization of lease-related intangibles (1)
(3,240)(1,923)(9,517)(6,009)
Non-incremental capital expenditures (3)
(15,611)(14,352)(58,062)(27,410)
Adjusted funds from operations applicable to common stock$37,606 $36,662 $101,131 $130,810 
Weighted average common shares outstanding - diluted126,385 126,240 126,302 126,190 
Funds from operations per share (diluted)$0.48 $0.45 $1.36 $1.30 
Core funds from operations per share (diluted)$0.48 $0.45 $1.44 $1.33 
Common stock outstanding at end of period126,029 125,783 126,029 125,783 





(1)Includes our proportionate share of amounts attributable to consolidated properties.
(2)Excludes depreciation of non real estate assets.
(3)
Non-incremental capital expenditures are defined on page 39. Non-incremental capital expenditures for the nine months ended September 30, 2020 include approximately $20.4 million of leasing commissions, with the largest contributor to that amount being the leasing commissions related to the 20-year, approximately 500,000 square foot lease renewal with the State of New York at 60 Broad Street in New York, NY.

15


Piedmont Office Realty Trust, Inc.
Same Store Net Operating Income (Cash Basis)
Unaudited (in thousands)

Three Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
Net income attributable to Piedmont$8,943 $8,422 $210,079 $66,783 
Net income / (loss) attributable to noncontrolling interest(3)(3)(2)(3)
Interest expense
12,725 16,145 41,942 46,750 
Depreciation (1)
28,247 27,124 83,315 79,982 
Amortization (1)
22,976 19,491 70,930 55,622 
Impairment loss
— 1,953 — 1,953 
Loss / (gain) on sale of properties
340 (32)(191,032)(39,370)
EBITDAre73,228 73,100 215,232 211,717 
Retirement and separation expenses associated with senior management transition— — — 3,175 
(Gain) / loss on extinguishment of debt— — 9,336 — 
Core EBITDA (2)
73,228 73,100 224,568 214,892 
General & administrative expenses
5,469 7,950 20,049 26,561 
Non-cash general reserve for uncollectible accounts (3)
(33)— 4,831 — 
Management fee revenue (4)
(422)(203)(1,098)(2,226)
Other (income) / expense (1) (5)
(104)(47)(170)(165)
Straight-line effects of lease revenue (1)
(6,315)(1,531)(20,378)(7,437)
Amortization of lease-related intangibles (1)
(3,240)(1,923)(9,517)(6,009)
Property net operating income (cash basis)68,583 77,346 218,285 225,616 
Deduct net operating (income) / loss from:
Acquisitions (6)
(10,165)(2,771)(28,379)(3,691)
Dispositions (7)
(56)(11,800)(9,035)(38,977)
Other investments (8)
18 (896)(288)(1,181)
Same store net operating income (cash basis) (9)
$58,380 $61,879 $180,583 $181,767 
Change period over period(5.7)%N/A(0.7)%N/A

(1)Includes our proportionate share of amounts attributable to consolidated properties.
(2)The Company has historically recognized approximately $2 to $3 million of termination income on an annual basis (over the last 5 years). Given the size of its asset base and the number of tenants with which it conducts business, Piedmont considers termination income of that magnitude to be a normal part of its operations and a recurring part of its revenue stream; however, the recognition of termination income is typically variable between quarters and throughout any given year and is dependent upon when during the year the Company receives termination notices from tenants. During the three months ended September 30, 2020, Piedmont recognized $0.8 million in termination income, as compared with none during the same period in 2019. During the nine months ended September 30, 2020, Piedmont recognized $1.9 million in termination income, as compared with $2.3 million during the same period in 2019. During the calendar year 2019, Piedmont recognized a total of $2.8 million in termination income.
(3)As a result of COVID-19 and as a precautionary measure, during the second quarter of 2020, the Company established a general reserve for potential future losses amounting to $4.9 million. A small reduction to the general reserve of $33,000 was made during the third quarter of 2020. The general reserve is non-cash in nature and, therefore, any changes in the reserve are removed from the calculation of cash basis same store net operating income. No such reserves were made in any periods prior to the second quarter of 2020.
(4)Presented net of related operating expenses incurred to earn the revenue; therefore, the information presented on this line will not tie to the data presented on the income statements.
(5)Figures presented on this line may not tie back to the relevant sources as some activity is attributable to property operations and is, therefore, presented in property net operating income.
(6)Acquisitions consist of Galleria 100 in Atlanta, GA, purchased on May 6, 2019; Galleria 400 and Galleria 600 in Atlanta, GA, purchased on August 23, 2019; and One Galleria Tower, Two Galleria Tower and Three Galleria Tower in Dallas, TX, purchased on February 12, 2020.
(7)Dispositions consist of One Independence Square in Washington, D.C., sold on February 28, 2019; The Dupree in Atlanta, GA, sold on September 4, 2019; 500 West Monroe Street in Chicago, IL, sold on October 28, 2019; and 1901 Market Street in Philadelphia, PA, sold on June 25, 2020.
(8)
Other investments consist of active out-of-service redevelopment and development projects, land, and recently completed redevelopment and development projects for which some portion of operating expenses were capitalized during the current and/or prior year reporting periods. Additional information on our land holdings can be found on page 38. The operating results from Two Pierce Place in Itasca, IL, are included in this line item.
(9)For the three months ended and the nine months ended September 30, 2020, amounts reflect a decrease in cash collections of approximately $2.0 million and $5.9 million, respectively, of primarily rent deferrals as a result of COVID-19 rent relief agreements.
16


Piedmont Office Realty Trust, Inc.
Same Store Net Operating Income (Cash Basis)
Unaudited (in thousands)


Same Store Net Operating Income (Cash Basis)
Contributions from Strategic Operating MarketsThree Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
$%$%$%$%
Boston (1)
$10,421 17.9 $9,980 16.1 $30,678 17.0 $29,865 16.4 
Washington, D.C. (2)
9,650 16.5 8,591 13.9 29,270 16.2 25,238 13.9 
Minneapolis (3)
8,962 15.4 9,482 15.3 27,192 15.1 28,239 15.6 
New York (4)
7,538 12.9 11,117 18.0 25,334 14.0 33,690 18.5 
Atlanta
8,657 14.8 8,219 13.3 25,192 14.0 25,850 14.2 
Orlando (5)
6,724 11.5 8,159 13.2 22,435 12.4 24,823 13.7 
Dallas (6)
6,856 11.7 7,129 11.5 22,384 12.4 19,791 10.9 
Other (7)
(428)(0.7)(798)(1.3)(1,902)(1.1)(5,729)(3.2)
Total$58,380 100.0 $61,879 100.0 $180,583 100.0 $181,767 100.0 






NOTE:The Company has provided disaggregated financial data for informational purposes for readers; however, regardless of the presentation approach used, we continue to evaluate and utilize our consolidated financial results in making operating decisions, allocating resources, and assessing our performance.
(1)The increase in Boston Same Store Net Operating Income for the nine months ended September 30, 2020 as compared to the same period in 2019 was primarily due to increased economic occupancy at 80 Central Street in Boxborough, MA, in addition to a large tenant renewal at a higher rate at 225 and 235 Presidential Way in Woburn, MA.
(2)The increase in Washington, D.C. Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily due to increased economic occupancy as a result of recent leasing activity at 1201 Eye Street in Washington, D.C. and Arlington Gateway in Arlington, VA.
(3)The decrease in Minneapolis Same Store Net Operating Income for the nine months ended September 30, 2020 as compared to the same period in 2019 was primarily due to decreased occupancy at US Bancorp Center in Minneapolis, MN, and Crescent Ridge II in Minnetonka, MN.
(4)The decrease in New York Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily attributable to decreased economic occupancy as a result of 1) a lease expiration during the second half of 2019, 2) temporary vacancy due to the restacking of the State of New York space related to its long-term lease renewal, and 3) a rental rate roll down, all at 60 Broad Street in New York, NY.
(5)The decrease in Orlando Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily due to decreased economic occupancy related to a lease expiration during the second half of 2019 and pandemic-related decreased parking activity at 200 South Orange Avenue in Orlando, FL.
(6)The increase in Dallas Same Store Net Operating Income for the nine months ended September 30, 2020 as compared to the same period in 2019 was primarily due to increased economic occupancy associated with the cash rent commencement for a whole-building lease at 6011 Connection Drive and the recognition of lease termination income in 2020 at Las Colinas Corporate Center I, both located in Irving, TX.
(7)The decrease in Other Same Store Net Operating Loss for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily attributable to increased economic occupancy at 1430 Enclave Parkway in Houston, TX, as a result of the expiration of the rental abatement period for the building's primary tenant. Other Same Store Net Operating Income remains negative in 2020 primarily as a result of the gross rental abatement that remains in effect under the recently commenced, 301,000 square foot, full-building lease at Enclave Place in Houston, TX.
17


Piedmont Office Realty Trust, Inc.
Same Store Net Operating Income (Accrual Basis)
Unaudited (in thousands)

Three Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
Net income attributable to Piedmont$8,943 $8,422 $210,079 $66,783 
Net income / (loss) attributable to noncontrolling interest(3)(3)(2)(3)
Interest expense
12,725 16,145 41,942 46,750 
Depreciation (1)
28,247 27,124 83,315 79,982 
Amortization (1)
22,976 19,491 70,930 55,622 
Impairment loss
— 1,953 — 1,953 
Loss / (gain) on sale of properties
340 (32)(191,032)(39,370)
EBITDAre73,228 73,100 215,232 211,717 
Retirement and separation expenses associated with senior management transition— — — 3,175 
(Gain) / loss on extinguishment of debt— — 9,336 — 
Core EBITDA (2)
73,228 73,100 224,568 214,892 
General & administrative expenses
5,469 7,950 20,049 26,561 
Management fee revenue (3)
(422)(203)(1,098)(2,226)
Other (income) / expense (1) (4)
(104)(47)(170)(165)
Property net operating income (accrual basis)78,171 80,800 243,349 239,062 
Deduct net operating (income) / loss from:
Acquisitions (5)
(14,222)(3,627)(38,008)(4,782)
Dispositions (6)
(56)(12,740)(10,711)(40,566)
Other investments (7)
(80)(889)(319)(1,158)
Same store net operating income (accrual basis)$63,813 $63,544 $194,311 $192,556 
Change period over period0.4 %N/A0.9 %N/A
For informational purposes (8)
Add back: Non-cash general reserve for uncollectible accounts(33)— 4,831 — 
Adjusted same store net operating income (accrual basis)$63,780 $63,544 $199,142 $192,556 
Change period over period0.4 %N/A3.4 %N/A

(1)Includes our proportionate share of amounts attributable to consolidated properties.
(2)The Company has historically recognized approximately $2 to $3 million of termination income on an annual basis (over the last 5 years). Given the size of its asset base and the number of tenants with which it conducts business, Piedmont considers termination income of that magnitude to be a normal part of its operations and a recurring part of its revenue stream; however, the recognition of termination income is typically variable between quarters and throughout any given year and is dependent upon when during the year the Company receives termination notices from tenants. During the three months ended September 30, 2020, Piedmont recognized $0.8 million in termination income, as compared with none during the same period in 2019. During the nine months ended September 30, 2020, Piedmont recognized $1.9 million in termination income, as compared with $2.3 million during the same period in 2019. During the calendar year 2019, Piedmont recognized a total of $2.8 million in termination income.
(3)Presented net of related operating expenses incurred to earn the revenue; therefore, the information presented on this line will not tie to the data presented on the income statements.
(4)Figures presented on this line may not tie back to the relevant sources as some activity is attributable to property operations and is, therefore, presented in property net operating income.
(5)Acquisitions consist of Galleria 100 in Atlanta, GA, purchased on May 6, 2019; Galleria 400 and Galleria 600 in Atlanta, GA, purchased on August 23, 2019; and One Galleria Tower, Two Galleria Tower and Three Galleria Tower in Dallas, TX, purchased on February 12, 2020.
(6)Dispositions consist of One Independence Square in Washington, D.C., sold on February 28, 2019; The Dupree in Atlanta, GA, sold on September 4, 2019; 500 West Monroe Street in Chicago, IL, sold on October 28, 2019; and 1901 Market Street in Philadelphia, PA, sold on June 25, 2020.
(7)
Other investments consist of active out-of-service redevelopment and development projects, land, and recently completed redevelopment and development projects for which some portion of operating expenses were capitalized during the current and/or prior year reporting periods. Additional information on our land holdings can be found on page 38. The operating results from Two Pierce Place in Itasca, IL, are included in this line item.
(8)As a result of COVID-19 and as a precautionary measure, during the second quarter of 2020, the Company established a general reserve for potential future losses amounting to $4.9 million. A small reduction to the general reserve of $33,000 was made during the third quarter of 2020. The initial establishment of the general reserve reduced the Company's accrual basis same store net operating income. Because of the unique nature of the reserve and its effect on the Company's financial results, the Company has provided this supplemental disclosure to calculate what the accrual basis same store net operating income growth would have been had no general reserve for potential future losses been established. No such reserves were made in any periods prior to the second quarter of 2020.
18


Piedmont Office Realty Trust, Inc.
Same Store Net Operating Income (Accrual Basis)
Unaudited (in thousands)


Same Store Net Operating Income (Accrual Basis)
Contributions from Strategic Operating MarketsThree Months EndedNine Months Ended
9/30/20209/30/20199/30/20209/30/2019
$%$%$%$%
Boston (1)
$10,575 16.5 $10,424 16.4 $31,825 16.4 $33,117 17.2 
New York (2)
8,583 13.5 10,792 17.0 31,040 16.0 32,029 16.6 
Washington, D.C. (3)
10,068 15.8 9,138 14.4 29,883 15.4 28,985 15.1 
Atlanta (4)
9,628 15.1 8,976 14.1 28,573 14.7 27,389 14.2 
Minneapolis (5)
8,632 13.5 8,879 14.0 25,397 13.1 26,612 13.8 
Orlando (6)
7,854 12.3 8,571 13.5 24,785 12.7 26,396 13.7 
Dallas (7)
7,069 11.1 7,534 11.8 22,773 11.7 21,744 11.3 
Other (8)
1,404 2.2 (770)(1.2)35 — (3,716)(1.9)
Total$63,813 100.0 $63,544 100.0 $194,311 100.0 $192,556 100.0 






NOTE:The Company has provided disaggregated financial data for informational purposes for readers; however, regardless of the presentation approach used, we continue to evaluate and utilize our consolidated financial results in making operating decisions, allocating resources, and assessing our performance.
(1)The decrease in Boston Same Store Net Operating Income for the nine months ended September 30, 2020 as compared to the same period in 2019 was primarily due to lower income as a result of decreased occupancy related to several small lease expirations at 25 Burlington Mall Road in Burlington, MA, along with a large tenant renewal at a lower effective accrual basis rental rate at 225 and 235 Presidential Way in Woburn, MA.
(2)The decrease in New York Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily due to decreased rental income as a result of lower occupancy as well as receivable write-offs.
(3)The increase in Washington, D.C. Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily due to recent leasing activity at 1201 Eye Street in Washington, D.C. and Arlington Gateway in Arlington, VA.
(4)The increase in Atlanta Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily due to increased rental income attributable to the commencement of new leases at higher accrual basis rental rates at 1155 Perimeter Center West and Glenridge Highlands Two, both located in Atlanta, GA.
(5)The decrease in Minneapolis Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily due to decreased occupancy at US Bancorp Center in Minneapolis, MN, and Crescent Ridge II in Minnetonka, MN.
(6)The decrease in Orlando Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was due to a decrease in rental income as a result of decreased occupancy related to a lease expiration during the second half of 2019 and pandemic-related decreased parking activity at 200 South Orange Avenue in Orlando, FL.
(7)The increase in Dallas Same Store Net Operating Income for the nine months ended September 30, 2020 as compared to the same period in 2019 was primarily due to increased rental income resulting from the commencement of the final portion of a whole-building lease at 6011 Connection Drive, along with the recognition of approximately $1.2 million of lease termination income in 2020 at Las Colinas Corporate Center I, both located in Irving, TX.
(8)The increase in Other Same Store Net Operating Income for the three months and the nine months ended September 30, 2020 as compared to the same periods in 2019 was primarily due to increased rental income from the commencement of the whole-building lease at Enclave Place in Houston, TX. Contributing to the increase in Same Store Net Operating Income for the nine months ended September 30, 2020 was the expiration of the operating expense recovery abatement related to the lease renewal and expansion of the building's primary tenant at 1430 Enclave Parkway, both located in Houston, TX. Offsetting the increase in Other Same Store Net Operating Income for the nine months ended September 30, 2020 was the establishment of a general reserve for tenant receivable losses as a result of COVID-19. The reserve is considered general in nature and is, therefore, presented in Other Same Store Net Operating Income.

19


Piedmont Office Realty Trust, Inc.
Capitalization Analysis
Unaudited (in thousands except for per share data)

As ofAs of
September 30, 2020December 31, 2019
Market Capitalization
Common stock price$13.57$22.24
Total shares outstanding126,029125,783
Equity market capitalization (1)
$1,710,210$2,797,423
Total debt - principal amount outstanding (excludes premiums, discounts, and deferred financing costs)$1,627,976$1,488,687
Total market capitalization (1)
$3,338,186$4,286,110
Total debt / Total market capitalization (1)
48.8 %34.7 %
Ratios & Information for Debt Holders
Total gross assets (2)
$4,789,570$4,574,815
Total debt / Total gross assets (2)
34.0 %32.5 %
Average net debt to Core EBITDA (3)
5.5 x5.4 x







(1)Reflects common stock closing price, shares outstanding, and outstanding debt as of the end of the reporting period, as appropriate.
(2)Total gross assets is defined as total assets with the add-back of accumulated depreciation and accumulated amortization related to real estate assets and accumulated amortization related to deferred lease costs.
(3)For the purposes of this calculation, we annualize the Core EBITDA for the quarter and use the average daily balance of debt outstanding during the quarter, less cash and cash equivalents and escrow deposits and restricted cash as of the end of the quarter.

20


Piedmont Office Realty Trust, Inc.
Debt Summary
As of September 30, 2020
Unaudited ($ in thousands)
Floating Rate & Fixed Rate Debt
chart11a.gif
Debt (1)
Principal Amount
Outstanding
Weighted Average Stated
Interest Rate (2)
Weighted Average
Maturity
Floating Rate$450,000
(3)
1.14%27.3 months
Fixed Rate1,177,976 3.76%58.6 months
Total$1,627,9763.03%50.0 months
Unsecured & Secured Debt
chart21a.gif
Debt (1)
Principal Amount
Outstanding
Weighted Average Stated
Interest Rate (2)
Weighted Average
Maturity
Unsecured$1,600,0002.99%50.7 months
Secured27,976 5.55%11.0 months
Total$1,627,9763.03%50.0 months

Debt Maturities (4)
Maturity Year
Secured Debt - Principal
Amount Outstanding (1)
Unsecured Debt - Principal
Amount Outstanding (1)
 Weighted Average
Stated Interest
Rate (2)
 Percentage of Total
chart31a.gif
2020$—$—N/A—%
202127,976300,0001.53%20.1%
2022N/A—%
2023350,0003.40%21.5%
2024400,0004.45%24.6%
2025 +550,0002.66%33.8%
Total$27,976$1,600,0003.03%100.0%

(1)All of Piedmont's outstanding debt as of September 30, 2020 was interest-only debt with the exception of the $28.0 million mortgage associated with 5 Wall Street located in Burlington, MA.
(2)Weighted average stated interest rate is calculated based upon the principal amounts outstanding.
(3)The amount of floating rate debt is comprised of the $150 million in principal amount of the $250 million unsecured term loan that closed in 2018 that remained unhedged as of September 30, 2020 and the entire principal balance of the $300 million unsecured term loan that closed in 2011. There is an additional $500 million unsecured revolving credit facility which has a floating interest rate structure, but it had no outstanding balance as of September 30, 2020. The $250 million unsecured term loan that closed in 2018 has a stated variable rate. However, Piedmont entered into $100 million in notional amount of seven-year interest rate swap agreements resulting in an effectively fixed interest rate for $100 million in principal amount of the term loan (at 3.56% as of September 30, 2020; this rate can change only with a credit rating change for the Company) through the loan's maturity date of March 31, 2025. Additional details regarding the floating rate debt can be found on the following page.
(4)For loans which provide extension options that are conditional solely upon the Company providing proper notice to the loan's administrative agent and the payment of an extension fee, the final extended maturity date is reflected herein.

21


Piedmont Office Realty Trust, Inc.
Debt Detail
Unaudited ($ in thousands)
Facility (1)
PropertyStated RateMaturityPrincipal Amount Outstanding as of September 30, 2020
Secured
$35.0 Million Fixed-Rate Loan (2)
5 Wall Street5.55 %
(3)
9/1/2021$27,976 
Subtotal / Weighted Average (4)
5.55 %$27,976 
Unsecured
$300.0 Million Unsecured 2011 Term LoanN/A1.16 %
(5)
11/30/2021$300,000 
$350.0 Million Unsecured 2013 Senior NotesN/A3.40 %
(6)
6/1/2023350,000 
$500.0 Million Unsecured Line of Credit (7)
N/A— %
(8)
9/29/2023— 
$400.0 Million Unsecured 2014 Senior NotesN/A4.45 %
(9)
3/15/2024400,000 
$250.0 Million Unsecured 2018 Term LoanN/A2.08 %
(10)
3/31/2025250,000 
$300.0 Million Unsecured 2020 Senior NotesN/A3.15 %
(11)
8/15/2030300,000 
Subtotal / Weighted Average (4)
2.99 %$1,600,000 
Total Debt - Principal Amount Outstanding / Weighted Average Stated Rate (4)
3.03 %$1,627,976 
GAAP Accounting Adjustments (12)
(11,141)
Total Debt - GAAP Amount Outstanding$1,616,835 

(1)All of Piedmont’s outstanding debt as of September 30, 2020, was interest-only debt with the exception of the $28.0 million mortgage associated with 5 Wall Street located in Burlington, MA.
(2)The loan is amortizing based on a 25-year amortization schedule.
(3)The loan has a stated interest rate of 5.55%; however, upon acquiring 5 Wall Street and assuming the loan, the Company marked the debt to its estimated fair value as of that time, resulting in an effective interest rate of 3.75%.
(4)Weighted average is based on the principal amounts outstanding and interest rates at September 30, 2020.
(5)The $300 million unsecured 2011 term loan has a variable interest rate. Piedmont may select from multiple interest rate options, including the prime rate and various length LIBOR locks. The all-in interest rate associated with each LIBOR interest period selection is comprised of the relevant base LIBOR interest rate plus a credit spread (1.00% as of September 30, 2020) based on Piedmont's then current credit rating.
(6)The $350 million unsecured senior notes were offered for sale at 99.601% of the principal amount. The resulting effective cost of the financing is approximately 3.45% before the consideration of transaction costs and proceeds from interest rate hedges. After the application of proceeds from interest rate hedges, the effective cost of the financing is approximately 3.43%.
(7)All of Piedmont’s outstanding debt as of September 30, 2020 was term debt with the exception of our unsecured revolving credit facility (which had no balance outstanding as of September 30, 2020). The $500 million unsecured revolving credit facility has an initial maturity date of September 30, 2022; however, there are two, six-month extension options available under the facility providing for a total extension of up to one year to September 29, 2023. The final extended maturity date is presented on this schedule.
(8)There was no balance outstanding under our unsecured revolving credit facility as of the end of the third quarter of 2020; therefore, no interest rate is presented. Had any draws been made under the $500 million unsecured revolving credit facility as of the end of the third quarter of 2020, the applicable interest rate would have been approximately 1.05%. Piedmont may select from multiple interest rate options with each draw under the facility, including the prime rate and various length LIBOR locks. The all-in interest rate associated with each LIBOR interest period selection is comprised of the relevant base LIBOR interest rate plus a credit spread (0.90% as of September 30, 2020) based on Piedmont's then current credit rating.
(9)The $400 million unsecured senior notes were offered for sale at 99.791% of the principal amount. The resulting effective cost of the financing is approximately 4.48% before the consideration of transaction costs and proceeds from interest rate hedges. After the application of proceeds from interest rate hedges, the effective cost of the financing is approximately 4.10%.
(10)The $250 million unsecured term loan that closed in 2018 has a stated variable interest rate; however, Piedmont entered into $100 million in notional amount of seven-year interest rate swap agreements that effectively fixed the interest rate on $100 million of the term loan (at 3.56% as of September 30, 2020; this rate can change only with a credit rating change for the Company) through the loan's maturity date of March 31, 2025. For the portion of the loan that continues to have a variable interest rate, Piedmont may select from multiple interest rate options, including the prime rate and various length LIBOR locks. The all-in interest rate associated with each LIBOR interest period selection is comprised of the relevant base LIBOR interest rate plus a credit spread (0.95% as of September 30, 2020) based on Piedmont's then current credit rating.
(11)The $300 million unsecured senior notes were offered for sale at 99.236% of the principal amount. The resulting effective cost of the financing is approximately 3.24% before the consideration of transaction costs and the impact of interest rate hedges. After incorporating the results of the related interest rate hedging activity, the effective cost of the financing is approximately 3.90%.
(12)The GAAP accounting adjustments relate to original issue discounts, third-party fees, and lender fees resulting from the procurement processes for our various debt facilities, along with debt fair value adjustments associated with the assumed 5 Wall Street debt. The original issue discounts and fees, along with the debt fair value adjustments, are amortized to interest expense over the contractual term of the related debt.

22


Piedmont Office Realty Trust, Inc.
Debt Covenant & Ratio Analysis (for Debt Holders)
As of September 30, 2020
Unaudited

Three Months Ended
Bank Debt Covenant Compliance (1)
Required9/30/20206/30/20203/31/202012/31/20199/30/2019
Maximum leverage ratio0.600.350.340.380.310.37
Minimum fixed charge coverage ratio (2)
1.504.544.324.144.124.07
Maximum secured indebtedness ratio0.400.010.010.040.040.04
Minimum unencumbered leverage ratio1.602.852.912.713.392.74
Minimum unencumbered interest coverage ratio (3)
1.755.134.924.744.704.60

Three Months Ended
Bond Covenant Compliance (4)
Required9/30/20206/30/20203/31/202012/31/20199/30/2019
Total debt to total assets60% or less40.3%40.5%46.0%38.8%46.3%
Secured debt to total assets40% or less0.7%0.7%4.5%4.9%4.6%
Ratio of consolidated EBITDA to interest expense1.50 or greater5.525.154.884.804.73
Unencumbered assets to unsecured debt150% or greater249%248%224%273%223%

Three Months EndedNine Months EndedTwelve Months Ended
Other Debt Coverage Ratios for Debt HoldersSeptember 30, 2020September 30, 2020December 31, 2019
Average net debt to core EBITDA (5)
5.5 x5.8 x5.8 x
Fixed charge coverage ratio (6)
5.5 x5.2 x4.5 x
Interest coverage ratio (7)
5.6 x5.3 x4.5 x






(1)Bank debt covenant compliance calculations relate to specific calculations detailed in the relevant credit agreements.
(2)Defined as EBITDA for the trailing four quarters (including the Company's share of EBITDA from unconsolidated interests), excluding one-time or non-recurring gains or losses, less a $0.15 per square foot capital reserve, and excluding the impact of straight line rent leveling adjustments and amortization of intangibles divided by the Company's share of fixed charges, as more particularly described in the credit agreements. This definition of fixed charge coverage ratio as prescribed by our credit agreements is different from the fixed charge coverage ratio definition employed elsewhere within this report.
(3)Defined as net operating income for the trailing four quarters for unencumbered assets (including the Company's share of net operating income from partially-owned entities and subsidiaries that are deemed to be unencumbered) less a $0.15 per square foot capital reserve divided by the Company's share of interest expense associated with unsecured financings only, as more particularly described in the credit agreements.
(4)Bond covenant compliance calculations relate to specific calculations prescribed in the relevant debt agreements. Please refer to the Indenture dated May 9, 2013, the Indenture and the First Supplemental Indenture dated March 6, 2014, and the Second Supplemental Indenture dated August 12, 2020, for detailed information about the calculations.
(5)For the purposes of this calculation, we use the average daily balance of debt outstanding during the period, less cash and cash equivalents and escrow deposits and restricted cash as of the end of the period.
(6)Fixed charge coverage ratio is calculated as Core EBITDA divided by the sum of interest expense, principal amortization, capitalized interest and preferred dividends. The Company had no preferred dividends during the periods ended September 30, 2020 and December 31, 2019. The Company had capitalized interest of $236,290 for the three months ended September 30, 2020, $596,177 for the nine months ended September 30, 2020, and $2,135,150 for the twelve months ended December 31, 2019. The Company had principal amortization of $269,838 for the three months ended September 30, 2020, $711,349 for the nine months ended September 30, 2020, and $1,018,979 for the twelve months ended December 31, 2019.
(7)Interest coverage ratio is calculated as Core EBITDA divided by the sum of interest expense and capitalized interest. The Company had capitalized interest of $236,290 for the three months ended September 30, 2020, $596,177 for the nine months ended September 30, 2020, and $2,135,150 for the twelve months ended December 31, 2019.

23


Piedmont Office Realty Trust, Inc.
Tenant Diversification (1)
As of September 30, 2020
(in thousands except for number of properties)

Tenant
Credit Rating (2)
Number of
Properties
Lease Expiration (3)
Annualized Lease
Revenue
Percentage of
Annualized Lease
Revenue (%)
 Leased
Square Footage
Percentage of
Leased
Square Footage (%)
US BancorpA+ / A132023 / 2024$26,5675.07875.3
State of New YorkAA+ / Aa212024 / 203925,7224.85043.4
City of New YorkAA / Aa21In Holdover(4)15,5282.93132.1
AmazonAA- / A232024 / 202513,6722.63372.3
TransoceanCCC- / Caa31203610,2251.93012.0
Harvard UniversityAAA / Aaa22032 / 20338,5201.61290.9
RaytheonA- / Baa1220248,4531.64402.9
Schlumberger TechnologyA / A2120287,8571.52541.7
GartnerBB / Ba2220347,3251.42071.4
Nuance CommunicationsBB- / Ba3120306,7501.32011.3
VMware, Inc.BBB- / Baa2120276,7051.22151.4
First Data Corporation / subsidiary of FiservBBB / Baa2120276,4961.21951.3
Epsilon Data Management / subsidiary of PublicisBBB / Baa2120266,4871.22221.5
Applied Predictive Technologies / subsidiary of MasterCardA+ / A1120286,1981.21330.9
CVS CaremarkBBB / Baa2120226,1001.12081.4
International Food Policy Research InstituteNo Rating Available120296,0151.11020.7
WeWorkCCC+ / NR32035 / 20366,0081.11731.2
Bank of AmericaA- / A252020 - 20255,8661.11230.8
Ryan, Inc.No Rating Available120235,7311.11701.1
CargillA / A2120235,2171.02681.8
OtherVarious341,89564.19,63064.6
Total$533,337100.014,912100.0









(1)This schedule presents all tenants contributing 1.0% or more to Annualized Lease Revenue.
(2)Credit rating may reflect the credit rating of the parent or a guarantor. When available, both the Standard & Poor's credit rating and the Moody's credit rating are provided. The absence of a credit rating for a tenant is not an indication of the creditworthiness of the tenant; in most cases, the lack of a credit rating reflects that the tenant has not sought such a rating.
(3)Unless otherwise indicated, Lease Expiration represents the expiration year of the majority of the square footage leased by the tenant.
(4)For additional information on the current leasing status, please refer to page 7 in Financial Highlights.

24


Piedmont Office Realty Trust, Inc.
Tenant Diversification
As of September 30, 2020


Percentage of Annualized Leased Revenue (%)
September 30, 2020 as compared to December 31, 2019




chart-407fd445b9a343f28d81.jpg






(1)The growth in the tenant's contribution to Annualized Lease Revenue is related to the acquisition of the Dallas Galleria Office Towers in Dallas, TX and the tenant's expansion at those properties.

25


,Piedmont Office Realty Trust, Inc.
Tenant Credit Rating & Lease Distribution Information
As of September 30, 2020

Tenant Credit Rating (1)
Rating LevelAnnualized
Lease Revenue
(in thousands)
Percentage of
Annualized Lease
Revenue (%)
AAA / Aaa$20,4213.8
AA / Aa59,66611.2
A / A94,07017.7
BBB / Baa53,30610.0
BB / Ba29,4025.5
B / B12,9432.4
Below21,934 4.1
Not rated (2)
241,59545.3
Total$533,337100.0



Lease Distribution
Lease SizeNumber of LeasesPercentage of
Leases (%)
 Annualized
Lease Revenue
(in thousands)
 Percentage of
Annualized Lease
Revenue (%)
 Leased
Square Footage
(in thousands)
Percentage of
Leased
Square Footage (%)
2,500 or Less34735.5$23,8254.5256 1.7
2,501 - 10,00035136.064,77412.11,811 12.1
10,001 - 20,00011111.453,45810.01,530 10.3
20,001 - 40,000858.785,82116.12,370 15.9
40,001 - 100,000495.0106,41120.02,976 20.0
Greater than 100,000333.4199,04837.35,969 40.0
Total976100.0$533,337100.014,912 100.0





(1)Credit rating may reflect the credit rating of the parent or a guarantor. Where differences exist between the Standard & Poor's credit rating for a tenant and the Moody's credit rating for a tenant, the higher credit rating is selected for this analysis.
(2)The classification of a tenant as "not rated" is not an indication of the creditworthiness of the tenant; in most cases, the lack of a credit rating reflects that the tenant has not sought such a rating. Included in this category are such tenants as Piper Sandler, Brother International, Ernst & Young, KPMG, PwC, and RaceTrac Petroleum.

26



Piedmont Office Realty Trust, Inc.
Leased Percentage Information
(in thousands)

Three Months EndedThree Months Ended
September 30, 2020September 30, 2019
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
As of June 30, 20xx15,215 17,164 88.6 %15,081 16,288 92.6 %
Properties placed in service— — — — 
Restated As of June 30, 20xx15,215 17,164 88.6 %15,081 16,288 92.6 %
Leases signed during the period229 564 
  Less:
   Lease renewals signed during period(151)(369)
      New leases signed during period for currently occupied space(10)(11)
      Leases expired during period and other(371)(307)
Subtotal14,912 17,165 86.9 %14,958 16,289 91.8 %
Acquisitions during period (2)
— — 723 864 
Dispositions during period (2)
— — (48)(138)
As of September 30, 20xx14,912 17,165 86.9 %15,633 17,015 91.9 %
Less: NJ portfolio sale assets(552)(739)
As of September 30, 2020 excluding NJ portfolio sale assets14,360 16,426 87.4 %

Nine Months EndedNine Months Ended
September 30, 2020September 30, 2019
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
As of December 31, 20xx 14,633 16,046 91.2 %15,128 16,208 93.3 %
Properties placed in service204 487— — 
Restated As of December 31, 20xx
14,837 16,533 89.7 %15,128 16,208 93.3 %
Leases signed during the period917 1,880 
Less:
   Lease renewals signed during period(707)(1,293)
      New leases signed during period for currently occupied space(47)(223)
      Leases expired during period and other(654)(2)(599)
Subtotal14,346 16,531 86.8 %14,893 16,209 91.9 %
Acquisitions and properties placed in service during period (2)
1,367 1,435 1,101 1,278 
Dispositions and properties taken out of service during period (2)
(801)(801)(361)(472)
As of September 30, 20xx 14,912 17,165 86.9 %15,633 17,015 91.9 %

Same Store Analysis
Less acquisitions / dispositions after September 30, 2019
and developments / out-of-service redevelopments (2) (3)
(1,543)(1,920)80.4 %(1,765)(1,768)99.8 %
Same Store Leased Percentage13,369 15,245 87.7 %13,868 15,247 91.0 %

(1)Calculated as square footage associated with commenced leases as of period end with the addition of square footage associated with uncommenced leases for spaces vacant as of period end, divided by total rentable square footage as of period end, expressed as a percentage.
(2)
For additional information on acquisitions and dispositions completed during the last year and current developments and out-of-service redevelopments, please refer to pages 37 and 38, respectively.
(3)Dispositions completed during the previous twelve months are deducted from the previous period data and acquisitions completed during the previous twelve months are deducted from the current period data. Redevelopments that commenced during the previous twelve months that were taken out of service are deducted from the previous period data and developments and redevelopments placed in service during the previous twelve months are deducted from the current period data.

27


Piedmont Office Realty Trust, Inc.
Rental Rate Roll Up / Roll Down Analysis (1)
(in thousands)
Three Months Ended
September 30, 2020
Square Feet% of Total Signed
During Period
% of Rentable
Square Footage
% Change
Cash Rents (2)
% Change
Accrual Rents (3) (4)
Leases executed for spaces vacant one year or less7733.7%0.4%6.5%9.1%
Leases executed for spaces excluded from analysis (5)
15266.3%

Nine Months Ended
September 30, 2020
Square Feet% of Total Signed
During Period
% of Rentable
Square Footage
% Change
Cash Rents (2)
% Change
Accrual Rents (3) (4)
Leases executed for spaces vacant one year or less53057.9%3.1%4.8%11.3%
Leases executed for spaces excluded from analysis (5)
38742.1%












(1)The populations analyzed for this analysis consist of consolidated leases executed during the relevant period with lease terms of greater than one year. Leases associated with storage spaces, management offices, and newly acquired assets for which there is less than one year of operating history are excluded from this analysis.
(2)For the purposes of this analysis, the last twelve months of cash paying rents of the previous leases are compared to the first twelve months of cash paying rents of the new leases in order to calculate the percentage change.
(3)For the purposes of this analysis, the accrual basis rents of the previous leases are compared to the accrual basis rents of the new leases in order to calculate the percentage change. For newly signed leases which have variations in accrual basis rents, whether because of known future expansions, contractions, lease expense recovery structure changes, or other similar reasons, the weighted average of such varying accrual basis rents is used for the purposes of this analysis.
(4)For leases under which a tenant may use, at its discretion, a portion of its tenant improvement allowance for expenses other than those related to improvements to its space, an assumption is made that the tenant elects to use any such portion of its tenant improvement allowance for improvements to its space prior to the commencement of its lease, unless the Company is notified otherwise by the tenant. This assumption is made based upon historical usage patterns of tenant improvement allowances by the Company's tenants.
(5)Represents leases signed at our consolidated office assets that do not qualify for inclusion in the analysis, primarily because the spaces for which the new leases were signed had been vacant for more than one year.

28


Piedmont Office Realty Trust, Inc.
Lease Expiration Schedule
As of September 30, 2020
(in thousands)
Expiration Year
Annualized Lease
Revenue (1)
Percentage of
Annualized Lease
Revenue (%)
 Rentable
Square Footage
 Percentage of
Rentable
Square Footage (%)
Vacant$—2,25313.1
2020 (2)
8,2781.52711.6
2021 (3)
44,3058.31,1746.8
202241,0207.71,3257.7
202352,6849.91,6489.6
202465,27312.22,23013.0
202556,82910.71,6209.4
202635,8886.71,0746.3
202743,5468.21,1816.9
202849,9979.41,3978.1
202929,9115.67904.6
203019,2573.65273.1
20315,9511.11530.9
203211,5612.22561.5
Thereafter68,83712.91,2667.4
Total / Weighted Average$533,337100.017,165100.0

Average Lease Term Remaining
9/30/20206.3 years
12/31/20197.0 years
chart-efeb3f4496b847e7aba1.jpg
(1)Annualized rental income associated with each newly executed lease for currently occupied space is incorporated herein only at the expiration date for the current lease. Annualized rental income associated with each such new lease is removed from the expiry year of the current lease and added to the expiry year of the new lease. These adjustments effectively incorporate known roll ups and roll downs into the expiration schedule.
(2)
Includes leases with an expiration date of September 30, 2020, comprised of approximately 16,000 square feet and Annualized Lease Revenue of $0.1 million.
(3)Leases and other revenue-producing agreements on a month-to-month basis, comprised of approximately 322,000 square feet and Annualized Lease Revenue of $15.8 million, are assigned a lease expiration date of a year and a day beyond the period end date. The 313,000 square foot City of New York lease that is in holdover status at 60 Broad Street in New York, NY is included in this classification.
29



Piedmont Office Realty Trust, Inc.
Lease Expirations by Quarter
As of September 30, 2020
(in thousands)

Q4 2020 (1)
Q1 2021Q2 2021Q3 2021
Location
Expiring
Square
Footage
Expiring Lease
Revenue (2)
Expiring
Square
Footage
Expiring Lease
Revenue (2)
Expiring
Square
Footage
Expiring Lease
Revenue (2)
Expiring
Square
Footage
Expiring Lease
Revenue (2)
Atlanta104$2,88421$63271$2,22798$2,944
Boston12523651,429281,097
Dallas4797637937421,397802,630
Minneapolis271,0121973099324890
New York321,4002106149586292
Orlando23561928025826
Washington, D.C.94215229814,150135
Other17440
Total / Weighted Average (3)
271$8,217140$3,710238$9,725262$8,714
















(1)
Includes leases with an expiration date of September 30, 2020, comprised of approximately 16,000 square feet and expiring lease revenue of $0.1 million. No such adjustments are made to other periods presented.
(2)Expiring Lease Revenue is calculated as expiring square footage multiplied by the gross rent per square foot of the tenant currently leasing the space.
(3)Total expiring lease revenue in any given year will not tie to the expiring Annualized Lease Revenue presented on the Lease Expiration Schedule on the previous page as the Lease Expiration Schedule accounts for the revenue effects of newly signed leases. Reflected herein are expiring revenues based on in-place rental rates.

30


Piedmont Office Realty Trust, Inc.
Lease Expirations by Year
As of September 30, 2020
(in thousands)

12/31/2020 (1)
12/31/202112/31/202212/31/202312/31/2024
Location
Expiring
Square
Footage
Expiring
Lease
Revenue (2)
Expiring
Square
Footage
Expiring
Lease
Revenue (2)
Expiring
Square
Footage
Expiring
Lease
Revenue (2)
Expiring
Square
Footage
Expiring
Lease
Revenue (2)
Expiring
Square
Footage
Expiring
Lease
Revenue (2)
Atlanta104$2,884286$8,506381$11,758188$6,247253$8,069
Boston12523962,5251185,4391144,69447911,194
Dallas479762287,37954216,45744815,0542137,566
Minneapolis271,012903,336591,99170219,61252918,617
New York321,40033616,933(3)962,803211,1761877,232
Orlando23561381,224903,1231023,1693738,154
Washington, D.C.9421914,600371,573693,4091838,640
Other174409249237413413405
Total / Weighted Average (4)
271$8,2171,174$44,7521,325$43,1811,648$53,4952,230$69,877
















(1)
Includes leases with an expiration date of September 30, 2020, comprised of approximately 16,000 square feet and expiring lease revenue of $0.1 million. No such adjustments are made to other periods presented.
(2)Expiring Lease Revenue is calculated as expiring square footage multiplied by the gross rent per square foot of the tenant currently leasing the space.
(3)For presentation purposes in this schedule, the City of New York lease, which is currently in holdover, is assigned a lease expiration date of a year and a day beyond the period end date.
(4)
Total expiring lease revenue in any given year will not tie to the expiring Annualized Lease Revenue presented on the Lease Expiration Schedule on page 29 as the Lease Expiration Schedule accounts for the revenue effects of newly signed leases. Reflected herein are expiring revenues based on in-place rental rates.

31


Piedmont Office Realty Trust, Inc.
Capital Expenditures
For the quarter ended September 30, 2020
Unaudited (in thousands)
For the Three Months Ended
9/30/20206/30/20203/31/202012/31/20199/30/2019
Non-incremental
Building / construction / development$6,665 $3,244 $7,697 $6,726 $3,452 
Tenant improvements7,396 2,601 8,530 10,327 5,692 
Leasing costs1,550 1,844 18,535 5,190 5,208 
Total non-incremental15,611 7,689 34,762 22,243 14,352 
Incremental
Building / construction / development9,343 12,639 13,833 7,722 10,147 
Tenant improvements2,225 2,088 1,789 27,952 5,096 
Leasing costs1,330 1,467 1,032 2,644 5,634 
Total incremental12,898 16,194 16,654 38,318 20,877 
Total capital expenditures$28,509 $23,883 $51,416 $60,561 $35,229 





















NOTE:The information presented on this page is for all consolidated assets.

32


Piedmont Office Realty Trust, Inc.
Contractual Tenant Improvements and Leasing Commission
Three Months
Ended September 30, 2020
Nine Months
Ended September 30, 2020
For the Year Ended
2016 to 2020
(Weighted Average Total)
2019201820172016
Renewal Leases
Square feet
150,901706,5512,032,452735,9691,198,603880,2895,553,864
Tenant improvements per square foot per year of lease term (1)
$1.02$2.94$4.28$4.15$1.84$1.35$3.30
Leasing commissions per square foot per year of lease term$1.07$1.72$1.63$1.69$1.12$1.05$1.47
Total per square foot per year of lease term$2.09$4.66$5.91
(2)
$5.84
(3)
$2.96$2.40$4.77
New Leases
Square feet77,778210,089697,880864,113855,0691,065,6303,692,781
Tenant improvements per square foot per year of lease term (1)
$8.56$6.59$4.07$4.58$4.73$5.01$4.72
Leasing commissions per square foot per year of lease term$2.10$2.19$1.85$1.73$1.83$1.86$1.83
Total per square foot per year of lease term$10.66$8.78
(4)
$5.92$6.31
(3)
$6.56$6.87$6.55
Total
Square feet228,679916,6402,730,3321,600,0822,053,6721,945,9199,246,645
Tenant improvements per square foot per year of lease term (1)
$6.13$4.37$4.21$4.46$3.55$3.70$4.04
Leasing commissions per square foot per year of lease term$1.77$1.90$1.70$1.72$1.54$1.57$1.66
Total per square foot per year of lease term$7.90$6.27
(4)
$5.91
(2)
$6.18
(3)
$5.09$5.27$5.70
Less Adjustment for Commitment Expirations (5)
Expired tenant improvements (not paid out)
per square foot per year of lease term
-$0.15-$0.37-$0.05-$0.54-$0.44-$0.16-$0.27
Adjusted total per square foot per year of lease term$7.75$5.90$5.86$5.64$4.65$5.11$5.43



NOTE:This information is presented for our consolidated office assets only and excludes activity associated with storage and license spaces.
(1)For leases under which a tenant may use, at its discretion, a portion of its tenant improvement allowance for expenses other than those related to improvements to its space, an assumption is made that the tenant elects to use any such portion of its tenant improvement allowance for improvements to its space prior to the commencement of its lease, unless the Company is notified otherwise by the tenant. This assumption is made based upon historical usage patterns of tenant improvement allowances by the Company's tenants.
(2)During 2019, we completed three large lease renewals with significant capital commitments: VMware at 1155 Perimeter Center West in Atlanta, GA, Siemens at Crescent Ridge II in Minnetonka, MN, and the State of New York at 60 Broad Street in New York, NY. If the costs associated with these leases were to be removed from the average committed capital cost calculation, the average committed capital cost per square foot per year of lease term for renewal leases and total leases completed during the twelve months ended December 31, 2019 would be $3.41 and $5.04, respectively.
(3)During 2018, we completed two large leasing transactions in the Houston, TX market with large capital commitments: a 254,000 square foot lease renewal and expansion with Schlumberger Technology Corporation at 1430 Enclave Parkway and a 301,000 square foot, full-building lease with Transocean Offshore Deepwater Drilling at Enclave Place. If the costs associated with those leases were to be removed from the average committed capital cost calculation, the average committed capital cost per square foot per year of lease term for renewal leases, new leases and total leases completed during the twelve months ended December 31, 2018 would be $5.27, $6.02, and $5.70, respectively.
(4)During 2020, we completed five new leasing transactions (amounting to 97,000 square feet in total) in the Washington, DC market with large capital commitments. If the costs associated with those leases were to be removed from the average committed capital cost calculation, the average committed capital cost per square foot per year of lease term for new leases and total leases completed during the nine months ended September 30, 2020 would be $5.68 and $4.86, respectively.
(5)The Company has historically reported the maximum amount of capital to which it committed in leasing transactions as of the signing of the leases with no subsequent updates for variations and/or changes in tenants' uses of tenant improvement allowances. Many times, tenants do not fully use the allowances provided in their leases or let portions of their tenant improvement allowances expire. In an effort to provide additional clarity on the actual costs of completed leasing transactions, tenant improvement allowances that expired or became no longer available to tenants are disclosed in this section and are deducted from the capital commitments per square foot of leased space in the periods in which they expired in an effort to provide a better estimation of leasing transaction costs over time.

33


Piedmont Office Realty Trust, Inc.
Geographic Diversification
As of September 30, 2020
($ and square footage in thousands)

LocationNumber of
Properties
 Annualized
Lease Revenue
 Percentage of
Annualized Lease
Revenue (%)
 Rentable
Square Footage
Percentage of
Rentable Square
Footage (%)
 Leased Square FootagePercent Leased (%)
Dallas13$101,25019.03,54920.73,04585.8
Atlanta991,04417.13,38819.72,92886.4
Washington, D.C.670,10513.11,6199.41,32982.1
New York468,28712.81,77010.31,53186.5
Minneapolis666,31812.42,10412.31,97293.7
Boston1059,09811.11,88211.01,73792.3
Orlando653,88210.11,75410.21,62792.8
Other323,3534.41,0996.474367.6
Total / Weighted Average57$533,337100.017,165100.014,91286.9

chart-b6e705077cd241559cc1.jpg

34


Piedmont Office Realty Trust, Inc.
Geographic Diversification by Location Type
As of September 30, 2020
(square footage in thousands)


CBDURBAN INFILL / SUBURBANTOTAL
LocationStateNumber of
Properties
 Percentage
of
Annualized
Lease
Revenue
(%)
 Rentable
Square
Footage
Percentage
of Rentable
Square
Footage
(%)
Number of
Properties
 Percentage
of
Annualized
Lease
Revenue
(%)
 Rentable
Square
Footage
Percentage
of Rentable
Square
Footage
(%)
Number of
Properties
 Percentage
of
Annualized
Lease
Revenue
(%)
 Rentable
Square
Footage
Percentage
of Rentable
Square
Footage
(%)
DallasTX1319.03,54920.71319.03,54920.7
AtlantaGA917.13,38819.7917.13,38819.7
Washington, D.C.DC, VA35.67214.237.58985.2613.11,6199.4
New YorkNY, NJ19.51,0316.033.37394.3412.81,77010.3
MinneapolisMN16.59375.555.91,1676.8612.42,10412.3
BostonMA1011.11,88211.01011.11,88211.0
OrlandoFL48.41,4458.421.73091.8610.11,75410.2
Other34.41,0996.434.41,0996.4
Total / Weighted Average930.04,13424.14870.013,03175.957100.017,165100.0


35


Piedmont Office Realty Trust, Inc.
Industry Diversification
As of September 30, 2020
($ and square footage in thousands)
Percentage of
Number ofPercentage of TotalAnnualized LeaseAnnualized LeaseLeased SquarePercentage of Leased
IndustryTenantsTenants (%)RevenueRevenue (%)FootageSquare Footage (%)
Business Services9613.0$82,20515.42,37715.9
Engineering, Accounting, Research, Management & Related Services11014.965,20512.21,79112.0
Governmental Entity60.848,5239.19726.5
Depository Institutions172.337,4737.01,0366.9
Legal Services719.629,4975.58595.8
Real Estate415.525,6104.87615.1
Miscellaneous Retail101.421,2984.05904.0
Security & Commodity Brokers, Dealers, Exchanges & Services516.919,2213.65463.7
Oil and Gas Extraction50.718,4433.55643.8
Holding and Other Investment Offices283.814,8202.84192.8
Communications496.613,8932.63582.4
Health Services212.813,8312.63742.5
Measuring, Analyzing, And Controlling Instruments; Medical and Other Goods70.913,3842.56074.1
Automotive Repair, Services & Parking60.811,5472.24
Educational Services60.811,2272.12051.4
Other21629.2107,16020.13,44923.1
Total740100.0$533,337100.014,912100.0
chart-8f7d90395aa7423fa771.jpg
NOTE:The Company's coworking sector exposure is presented within the Real Estate industry line above. As of September 30, 2020, coworking contributes approximately 2.5% to Annualized Lease Revenue.

36


Piedmont Office Realty Trust, Inc.
Property Investment Activity
As of September 30, 2020
($ and square footage in thousands)

Acquisitions Over Previous Eighteen Months
PropertyMarket / SubmarketAcquisition DatePercent
Ownership (%)
Year BuiltPurchase Price Rentable Square
Footage
 Percent Leased at
Acquisition (%)
Galleria 100Atlanta / Northwest5/6/20191001982$91,62441491
Galleria Atlanta LandAtlanta / Northwest5/6/2019100NA3,500NANA
Galleria 400Atlanta / Northwest8/23/20191001999116,63343094
Galleria 600Atlanta / Northwest8/23/2019100200295,76943473
Galleria Atlanta LandAtlanta / Northwest8/23/2019100NA18,800NANA
One Galleria TowerDallas / Lower North Tollway2/12/20201001982123,22347092
Two Galleria TowerDallas / Lower North Tollway2/12/20201001985124,59243499
Three Galleria TowerDallas / Lower North Tollway2/12/20201001991144,34353195
Galleria Dallas LandDallas / Lower North Tollway2/12/2020100NA4,000NANA
Total / Weighted Average$722,4842,71391


Dispositions Over Previous Eighteen Months
PropertyMarket / SubmarketDisposition DatePercent
Ownership (%)
Year BuiltSale Price Rentable Square
Footage
 Percent Leased at
Disposition (%)
The DupreeAtlanta / Northwest9/4/20191001997$12,65013835
500 West Monroe StreetChicago / West Loop10/28/20191001991412,000967100
1901 Market StreetPhiladelphia / Market Street West6/25/20201001987360,000801100
Total / Weighted Average$784,6501,90695


Acquisitions Subsequent to Quarter End
PropertyMarket / SubmarketAcquisition DatePercent
Ownership (%)
Year BuiltPurchase Price Rentable Square
Footage
 Percent Leased at
Acquisition (%)
222 South Orange AvenueOrlando / CBD10/29/20201001959$20,000127

Dispositions Subsequent to Quarter End
PropertyMarket / SubmarketDisposition DatePercent
Ownership (%)
Year BuiltSale Price Rentable Square
Footage
 Percent Leased at
Disposition (%)
New Jersey Portfolio (1)
New York / Route 7810/28/2020100Various$130,00073975

(1)On October 28, 2020, Piedmont completed the disposition of its remaining three assets in New Jersey comprised of 200 Bridgewater Crossing and 400 Bridgewater Crossing in Bridgewater, NJ; and 600 Corporate Drive in Lebanon, NJ.

37


Piedmont Office Realty Trust, Inc.
Other Investments
As of September 30, 2020
($ and square footage in thousands)

Developable Land Parcels
PropertyMarket / SubmarketAdjacent Piedmont PropertyAcresReal Estate Book Value
GavitelloAtlanta / BuckheadThe Medici2.0$2,643
Glenridge Highlands ThreeAtlanta / Central PerimeterGlenridge Highlands One and Two3.02,015
Galleria AtlantaAtlanta / NorthwestGalleria 100, 200, 300, 400 and 60011.722,126
State Highway 161Dallas / Las ColinasLas Colinas Corporate Center I and II, 161 Corporate Center4.53,320
Royal LaneDallas / Las Colinas6011, 6021 and 6031 Connection Drive10.62,834
John Carpenter FreewayDallas / Las Colinas750 West John Carpenter Freeway3.51,000
Galleria DallasDallas / Lower North TollwayOne Galleria Tower, Two Galleria Tower, Three Galleria Tower1.94,006
TownParkOrlando / Lake Mary400 and 500 TownPark18.97,535
Total56.1$45,479













38


Piedmont Office Realty Trust, Inc.
Supplemental Definitions
Included below are definitions of various terms used throughout this supplemental report, including definitions of certain non-GAAP financial measures and the reasons why the Company’s management believes these measures provide useful information to investors about the Company’s financial condition and results of operations. Reconciliations of any non-GAAP financial measures defined below are included beginning on page 41.
Adjusted Funds From Operations ("AFFO"): The Company calculates AFFO by starting with Core FFO and adjusting for non-incremental capital expenditures and acquisition-related costs (that are not capitalized) and then adding back non-cash items including: non-real estate depreciation, straight-lined rents and fair value lease adjustments, non-cash components of interest expense and compensation expense, and by making similar adjustments for unconsolidated partnerships and joint ventures. AFFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that AFFO is helpful to investors as a meaningful supplemental comparative performance measure of our ability to make incremental capital investments. Other REITs may not define AFFO in the same manner as the Company; therefore, the Company’s computation of AFFO may not be comparable to that of other REITs.
Annualized Lease Revenue ("ALR"): ALR is calculated by multiplying (i) 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 un-leased 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.
Core EBITDA: The Company calculates Core EBITDA as net income (computed in accordance with GAAP) before interest, taxes, depreciation and amortization and incrementally removing any impairment losses, gains or losses from sales of property and other significant infrequent items that create volatility within our earnings and make it difficult to determine the earnings generated by our core ongoing business. Core EBITDA is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that Core EBITDA is helpful to investors as a supplemental performance measure because it provides a metric for understanding the performance of the Company’s results from ongoing operations without taking into account the effects of non-cash expenses (such as depreciation and amortization), as well as items that are not part of normal day-to-day operations of the Company’s business. Other REITs may not define Core EBITDA in the same manner as the Company; therefore, the Company’s computation of Core EBITDA may not be comparable to that of other REITs.
Core Funds From Operations ("Core FFO"): The Company calculates Core FFO by starting with FFO, as defined by NAREIT, and adjusting for gains or losses on the extinguishment of swaps and/or debt, acquisition-related expenses (that are not capitalized) and any significant non-recurring items. Core FFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that Core FFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to the Company’s core business operations. As a result, the Company believes that Core FFO can help facilitate comparisons of operating performance between periods and provides a more meaningful predictor of future earnings potential. Other REITs may not define Core FFO in the same manner as the Company; therefore, the Company’s computation of Core FFO may not be comparable to that of other REITs.
EBITDA: EBITDA is defined as net income before interest, taxes, depreciation and amortization.
EBITDAre: The Company calculates EBITDAre in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition. NAREIT currently defines EBITDAre as net income (computed in accordance with GAAP) adjusted for gains or losses from sales of property, impairment losses, depreciation on real estate assets, amortization on real estate assets, interest expense and taxes, along with the same adjustments for unconsolidated partnerships and joint ventures. Some of the adjustments mentioned can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates. EBITDAre is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that EBITDAre is helpful to investors as a supplemental performance measure because it provides a metric for understanding the Company’s results from ongoing operations without taking into account the effects of non-cash expenses (such as depreciation and amortization) and capitalization and capital structure expenses (such as interest expense and taxes). The Company also believes that EBITDAre can help facilitate comparisons of operating performance between periods and with other REITs. However, other REITs may not define EBITDAre in accordance with the NAREIT definition, or may interpret the current NAREIT definition differently than the Company; therefore, the Company’s computation of EBITDAre may not be comparable to that of such other REITs.
Funds From Operations ("FFO"): The Company calculates FFO in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition. NAREIT currently defines FFO as net income (computed in accordance with GAAP), excluding gains or losses from sales of property and impairment losses, adding back depreciation and amortization on real estate assets, and after the same adjustments for unconsolidated partnerships and joint ventures. These adjustments can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates. FFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that FFO is helpful to investors as a supplemental performance measure because it excludes the effects of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs, which implicitly assumes that the value of real estate diminishes predictably over time. The Company also believes that FFO can help facilitate comparisons of operating performance between periods and with other REITs. However, other REITs may not define FFO in accordance with the NAREIT definition, or may interpret the current NAREIT definition differently than the Company; therefore, the Company’s computation of FFO may not be comparable to that of such other REITs.
Gross Assets: Gross Assets is defined as total assets with the add-back of accumulated depreciation and accumulated amortization related to real estate assets and accumulated amortization related to deferred lease costs.
Gross Real Estate Assets: Gross Real Estate Assets is defined as total real estate assets with the add-back of accumulated depreciation and accumulated amortization related to real estate assets.
Incremental Capital Expenditures: Incremental Capital Expenditures are defined as capital expenditures of a non-recurring nature that incrementally enhance the underlying assets' income generating capacity. Tenant improvements, leasing commissions, building capital and deferred lease incentives ("Leasing Costs") incurred to lease space that was vacant at acquisition, Leasing Costs for spaces vacant for greater than one year, Leasing Costs for spaces at newly acquired properties for which in-place leases expire shortly after acquisition, improvements associated with the expansion of a building, renovations that change the underlying classification of a building, and deferred building maintenance capital identified at and completed shortly after acquisition are included in this measure.
Non-Incremental Capital Expenditures: Non-Incremental Capital Expenditures are defined as capital expenditures of a recurring nature related to tenant improvements and leasing commissions that do not incrementally enhance the underlying assets' income generating capacity. We exclude first generation tenant improvements and leasing commissions from this measure, in addition to other capital expenditures that qualify as Incremental Capital Expenditures, as defined above.
Property Net Operating Income ("Property NOI"): The Company calculates Property NOI by starting with Core EBITDA and adjusting for general and administrative expense, income associated with property management performed by Piedmont for other organizations and other income or expense items for the Company, such as interest income from loan investments or costs from the pursuit of non-consummated transactions. The Company may present this measure on an accrual basis or a cash basis. When presented on a cash basis, the effects of straight lined rents and fair value lease revenue are also eliminated. Property NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that Property NOI is helpful to investors as a supplemental comparative performance measure of income generated by its properties alone without the administrative overhead of the Company. Other REITs may not define Property NOI in the same manner as the Company; therefore, the Company’s computation of Property NOI may not be comparable to that of other REITs.
Same Store Net Operating Income ("Same Store NOI"): The Company calculates Same Store NOI as Property NOI attributable to the properties for which the following criteria were met during the entire span of the current and prior year reporting periods: (i) they were owned, (ii) they were not under development / redevelopment, and (iii) none of the operating expenses for which were capitalized. Same Store NOI also excludes amounts attributable to land assets. The Company may present this measure on an accrual basis or a cash basis. When presented on a cash basis, the effects of straight lined rents and fair value lease revenue are also eliminated. Same Store NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of the Company’s operating performance. The Company believes that Same Store NOI is helpful to investors as a supplemental comparative performance measure of the income generated from the same group of properties from one period to the next. Other REITs may not define Same Store NOI in the same manner as the Company; therefore, the Company’s computation of Same Store NOI may not be comparable to that of other REITs.
Same Store Properties: Same Store Properties is defined as those properties for which the following criteria were met during the entire span of the current and prior year reporting periods: (i) they were owned, (ii) they were not under development / redevelopment, and (iii) none of the operating expenses for which were capitalized. Same Store Properties excludes land assets.

39


Piedmont Office Realty Trust, Inc.
Research Coverage

Equity Research Coverage
Daniel IsmailAnthony Paolone, CFADavid Rodgers, CFAMichael Lewis, CFA
Green Street AdvisorsJP MorganRobert W. Baird & Co.Truist Securities
100 Bayview Circle, Suite 400383 Madison Avenue200 Public Square711 Fifth Avenue, 4th Floor
Newport Beach, CA 9266032nd FloorSuite 1650New York, NY 10022
Phone: (949) 640-8780New York, NY 10179Cleveland, OH 44139Phone: (212) 319-5659
Phone: (212) 622-6682Phone: (216) 737-7341

Fixed Income Research Coverage
Mark S. Streeter, CFA
JP Morgan
383 Madison Avenue
3rd Floor
New York, NY 10179
Phone: (212) 834-5086

40


Piedmont Office Realty Trust, Inc.
Funds From Operations, Core Funds From Operations, and Adjusted Funds From Operations Reconciliations
Unaudited (in thousands)
Three Months EndedNine Months Ended
9/30/20206/30/20203/31/202012/31/20199/30/20199/30/20209/30/2019
GAAP net income applicable to common stock$8,943 $192,427 $8,709 $162,478 $8,422 $210,079 $66,783 
Depreciation (1) (2)
27,960 26,873 27,551 25,765 26,909 82,384 79,346 
Amortization (1)
22,976 24,336 23,618 20,988 19,491 70,930 55,622 
Impairment loss
— — — 7,000 1,953 — 1,953 
Loss / (gain) on sale of properties
340 (191,369)(3)(157,640)(32)(191,032)(39,370)
NAREIT funds from operations applicable to common stock60,219 52,267 59,875 58,591 56,743 172,361 164,334 
Adjustments:
Retirement and separation expenses associated with senior management transition— — — — — — 3,175 
Loss / (gain) on extinguishment of debt— 9,336 — — — 9,336 — 
Core funds from operations applicable to common stock60,219 61,603 59,875 58,591 56,743 181,697 167,509 
Adjustments:
Amortization of debt issuance costs, fair market adjustments on notes payable, and discount on senior notes931 672 577 527 526 2,180 1,574 
Depreciation of non real estate assets286 319 325 238 214 930 634 
Straight-line effects of lease revenue (1)
(6,315)(7,278)(6,785)(2,974)(1,531)(20,378)(7,437)
Stock-based compensation adjustments1,336 645 2,300 3,081 (3,015)4,281 1,949 
Amortization of lease-related intangibles (1)
(3,240)(3,304)(2,973)(2,314)(1,923)(9,517)(6,009)
Non-incremental capital expenditures(15,611)(7,689)(34,762)(22,243)(14,352)(58,062)(27,410)
Adjusted funds from operations applicable to common stock$37,606 $44,968 $18,557 $34,906 $36,662 $101,131 $130,810 









(1)Includes our proportionate share of amounts attributable to consolidated properties.
(2)Excludes depreciation of non real estate assets.

41


Piedmont Office Realty Trust, Inc.
Same Store Net Operating Income (Cash Basis)
Unaudited (in thousands)

Three Months EndedNine Months Ended
9/30/20206/30/20203/31/202012/31/20199/30/20199/30/20209/30/2019
Net income attributable to Piedmont$8,943 $192,427 $8,709 $162,478 $8,422 $210,079 $66,783 
Net income / (loss) attributable to noncontrolling interest(3)(1)(2)(3)(2)(3)
Interest expense12,725 13,953 15,264 14,844 16,145 41,942 46,750 
Depreciation28,247 27,192 27,877 26,003 27,124 83,315 79,982 
Amortization22,976 24,336 23,618 20,988 19,491 70,930 55,622 
Impairment loss— — — 7,000 1,953 — 1,953 
Loss / (gain) on sale of properties340 (191,369)(3)(157,640)(32)(191,032)(39,370)
EBITDAre73,228 66,538 75,467 73,671 73,100 215,232 211,717 
Retirement and separation expenses associated with senior management transition— — — — — — 3,175 
(Gain) / loss on extinguishment of debt— 9,336 — — — 9,336 — 
Core EBITDA73,228 75,874 75,467 73,671 73,100 224,568 214,892 
General & administrative expenses5,469 5,937 8,643 8,159 7,950 20,049 26,561 
Non-cash general reserve for uncollectible accounts(33)4,865 — — — 4,831 — 
Management fee revenue(422)(282)(395)(292)(203)(1,098)(2,226)
Other (income) / expense(104)(134)67 (64)(47)(170)(165)
Straight-line effects of lease revenue(6,315)(7,278)(6,785)(2,974)(1,531)(20,378)(7,437)
Amortization of lease-related intangibles(3,240)(3,304)(2,973)(2,314)(1,923)(9,517)(6,009)
Property net operating income (cash basis)68,583 75,678 74,024 76,186 77,346 218,285 225,616 
Deduct net operating (income) / loss from:
Acquisitions(10,165)(10,109)(8,105)(4,538)(2,771)(28,379)(3,691)
Dispositions(56)(4,384)(4,595)(6,792)(11,800)(9,035)(38,977)
Other investments18 (224)(82)(23)(896)(288)(1,181)
Same store net operating income (cash basis)$58,380 $60,961 $61,242 $64,833 $61,879 $180,583 $181,767 










42


Piedmont Office Realty Trust, Inc.
Property Detail - In-Service Portfolio (1)
As of September 30, 2020
(in thousands)
PropertyCityStatePercent
Ownership
Year Built / Major RefurbishmentRentable
Square Footage
Owned
Leased
Percentage
Commenced
Leased
Percentage
Economic
Leased
Percentage (2)
Atlanta
Glenridge Highlands One Atlanta  GA 100.0%1998288 93.8 %93.8 %91.7 %
Glenridge Highlands Two Atlanta  GA 100.0%2000424 98.3 %98.3 %97.2 %
1155 Perimeter Center West Atlanta  GA 100.0%2000377 79.0 %79.0 %79.0 %
Galleria 100 Atlanta  GA 100.0%1982415 84.3 %84.3 %79.3 %
Galleria 200 Atlanta  GA 100.0%1984432 78.7 %78.5 %75.9 %
Galleria 300 Atlanta  GA 100.0%1987432 97.9 %97.9 %89.1 %
Galleria 400 Atlanta  GA 100.0%1999430 90.9 %90.9 %90.2 %
Galleria 600 Atlanta  GA 100.0%2002434 67.3 %66.8 %66.8 %
The Medici Atlanta  GA 100.0%2008156 94.2 %94.2 %92.9 %
Metropolitan Area Subtotal / Weighted Average3,388 86.4 %86.3 %83.8 %
Boston
1414 Massachusetts Avenue Cambridge  MA 100.0%1873 / 195678 100.0 %100.0 %100.0 %
One Brattle Square Cambridge  MA 100.0%199196 97.9 %97.9 %97.9 %
One Wayside Road Burlington  MA 100.0%1997201 100.0 %100.0 %100.0 %
5 & 15 Wayside Road Burlington  MA 100.0%1999 & 2001272 86.4 %86.4 %86.4 %
5 Wall Street Burlington  MA 100.0%2008182 100.0 %100.0 %100.0 %
25 Burlington Mall Road Burlington  MA 100.0%1987288 74.7 %74.7 %72.9 %
225 Presidential Way Woburn  MA 100.0%2001202 100.0 %100.0 %100.0 %
235 Presidential Way Woburn  MA 100.0%2000238 100.0 %100.0 %100.0 %
80 Central Street Boxborough  MA 100.0%1988150 78.0 %78.0 %78.0 %
90 Central Street Boxborough  MA 100.0%2001175 100.0 %100.0 %100.0 %
Metropolitan Area Subtotal / Weighted Average1,882 92.3 %92.3 %92.0 %
Dallas
161 Corporate Center Irving  TX 100.0%1998105 80.0 %80.0 %80.0 %
750 West John Carpenter Freeway Irving  TX 100.0%1999316 91.5 %91.5 %87.7 %
6011 Connection Drive Irving  TX 100.0%1999152 100.0 %100.0 %100.0 %
6021 Connection Drive Irving  TX 100.0%2000222 100.0 %100.0 %100.0 %
6031 Connection Drive Irving  TX 100.0%1999233 51.5 %39.5 %39.5 %
6565 North MacArthur Boulevard Irving  TX 100.0%1998260 71.9 %71.9 %68.1 %
Las Colinas Corporate Center I Irving  TX 100.0%1998161 38.5 %38.5 %38.5 %
Las Colinas Corporate Center II Irving  TX 100.0%1998225 82.7 %82.7 %80.4 %
One Lincoln Park Dallas  TX 100.0%1999262 87.4 %86.3 %83.6 %
Park Place on Turtle Creek Dallas  TX 100.0%1986178 86.5 %83.1 %83.1 %
One Galleria Tower Dallas TX100.0%1982470 90.2 %72.8 %72.8 %
Two Galleria Tower Dallas TX100.0%1985434 99.5 %94.9 %94.9 %
Three Galleria Tower Dallas TX100.0%1991531 94.9 %94.9 %93.2 %
Metropolitan Area Subtotal / Weighted Average3,549 85.8 %81.9 %80.7 %
43



PropertyCityStatePercent
Ownership
Year Built / Major RefurbishmentRentable
Square Footage
Owned
Leased
Percentage
Commenced
Leased
Percentage
Economic
Leased
Percentage (2)
Minneapolis
US Bancorp Center Minneapolis  MN 100.0%200093794.9 %94.9 %92.8 %
Crescent Ridge II Minnetonka  MN 100.0%200030183.4 %82.4 %81.4 %
Norman Pointe I Bloomington  MN 100.0%200021485.0 %85.0 %69.2 %
9320 Excelsior Boulevard Hopkins  MN 100.0%2010268100.0 %100.0 %100.0 %
One Meridian Crossings Richfield  MN 100.0%1997195100.0 %100.0 %100.0 %
Two Meridian Crossings Richfield  MN 100.0%199818998.9 %98.9 %98.9 %
Metropolitan Area Subtotal / Weighted Average2,10493.7 %93.6 %90.9 %
New York
60 Broad Street New York  NY 100.0%19621,03195.0 %91.8 %82.1 %
200 Bridgewater Crossing Bridgewater  NJ 100.0%200230990.9 %90.9 %90.9 %
400 Bridgewater Crossing Bridgewater  NJ 100.0%200230588.9 %88.9 %88.9 %
600 Corporate Drive Lebanon  NJ 100.0%2005125— %— %— %
Metropolitan Area Subtotal / Weighted Average1,77086.5 %84.6 %79.0 %
Orlando
400 TownParkLake Mary  FL 100.0%200817592.0 %92.0 %92.0 %
500 TownParkLake Mary  FL 100.0%2016134100.0 %100.0 %100.0 %
200 South Orange AvenueOrlandoFL100.0%198864688.2 %77.2 %75.9 %
501 West Church StreetOrlandoFL100.0%2003182100.0 %100.0 %100.0 %
CNL Center IOrlandoFL99.0%199934789.9 %89.9 %77.5 %
CNL Center IIOrlandoFL99.0%200627099.3 %99.3 %99.3 %
Metropolitan Area Subtotal / Weighted Average1,75492.8 %88.7 %85.7 %
Washington, D.C.
400 Virginia Avenue Washington  DC 100.0%198522588.0 %68.9 %64.4 %
1201 Eye Street Washington  DC
98.6% (3)
200127151.3 %51.3 %50.9 %
1225 Eye Street Washington  DC
98.1% (3)
198622589.3 %89.3 %88.0 %
3100 Clarendon Boulevard Arlington  VA 100.0%1987 / 201526176.2 %69.3 %62.1 %
4250 North Fairfax Drive Arlington  VA 100.0%199830898.1 %97.1 %90.6 %
Arlington Gateway Arlington  VA 100.0%200532988.1 %88.1 %83.3 %
Metropolitan Area Subtotal / Weighted Average1,61982.1 %78.1 %73.9 %
Other
1430 Enclave ParkwayHouston TX 100.0%199431382.7 %82.7 %82.7 %
Enclave PlaceHoustonTX100.0%2015301100.0 %100.0 %— %
Two Pierce PlaceItascaIL100.0%199148537.7 %37.7 %31.8 %
Subtotal/Weighted Average1,09967.6 %67.6 %37.6 %
Grand Total17,16586.9 %85.1 %80.7 %
NOTE:The Company has provided disaggregated financial and operational data for informational purposes for readers; however, regardless of the presentation approach used, we continue to evaluate and utilize our consolidated financial results in making operating decisions, allocating resources, and assessing our performance.
(1)
This schedule includes information for Piedmont's in-service portfolio of properties only. Information on investments excluded from this schedule can be found on page 38.
(2)Economic leased percentage excludes the square footage associated with executed but not commenced leases for currently vacant spaces and the square footage associated with tenants receiving rental abatements (after proportional adjustments for tenants receiving only partial rental abatements).
(3)Although Piedmont owns 98.6% of 1201 Eye Street and 98.1% of 1225 Eye Street, it is entitled to 100% of the cash flows for each asset pursuant to the terms of each property ownership entity's joint venture agreement.


44


Piedmont Office Realty Trust, Inc.
Supplemental Operating & Financial Data
Risks, Uncertainties and Limitations


Certain statements contained in this supplemental package constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We intend for all such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Exchange Act, as applicable. Such information is subject to certain risks and uncertainties, as well as known and unknown risks, which could cause actual results to differ materially from those projected or anticipated. Therefore, such statements are not intended to be a guarantee of our performance in future periods. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” "estimate," “believe,” “continue” or similar words or phrases that are predictions of future events or trends and which do not relate solely to historical matters. Examples of such statements in this supplemental package include the estimated financial impacts associated with the COVID-19 pandemic, estimated Core FFO and Core FFO per diluted share for calendar year 2020, expected future capital expenditures, and potential future acquisition, disposition and financing activity.
The following are some of the factors that could cause our actual results and expectations to differ materially from those described in our forward-looking statements: actual or threatened public health epidemics or outbreaks, such as the novel coronavirus (COVID-19) pandemic that the world is currently experiencing, and governmental and private measures taken to combat such health crises, which may affect our personnel, tenants, demand for office space, and the costs of operating our assets; the adequacy of our general reserve for potential future collectibility issues established as a result of the COVID-19 pandemic, as well as the impact of any increase in this reserve or the establishment of any special reserve in the future; economic, regulatory, socio-economic changes, and/or technology changes (including accounting standards) that impact the real estate market generally, or that could affect patterns of use of commercial office space; the impact of competition on our efforts to renew existing leases or re-let space on terms similar to existing leases; changes in the economies and other conditions affecting the office sector in general and specifically the seven markets in which we primarily operate where we have high concentrations of our annualized lease revenue; lease terminations, lease defaults, or changes in the financial condition of our tenants, particularly by one of our large lead tenants; adverse market and economic conditions, including any resulting impairment charges on both our long-lived assets or goodwill resulting therefrom; the success of our real estate strategies and investment objectives, including our ability to identify and consummate suitable acquisitions and divestitures; the illiquidity of real estate investments, including regulatory restrictions to which 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 and resultant increased costs and risks; our real estate development strategies may not be successful; 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 us or any of our tenants; costs of complying with governmental laws and regulations; additional risks and costs associated with directly managing properties occupied by government tenants, including 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 LIBOR rates are determined and the phasing out of LIBOR after 2021; the effect of future offerings of debt or equity securities or changes in market interest rates on the value of our common stock; uncertainties associated with environmental and other regulatory matters; potential changes in political environment and reduction in federal and/or state funding of our governmental tenants; changes in the financial condition of our tenants directly or indirectly resulting from geopolitical developments that could negatively affect international trade, including the uncertainty surrounding the United Kingdom’s withdrawal from the European Union, 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 co-working tenants, 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 or otherwise adversely affect our stockholders; the future effectiveness of our internal controls and procedures; and other factors, including the risk factors discussed under Item 1A. of Piedmont’s most recent Annual Report on Form 10-K and other documents we file with the Securities and Exchange Commission.

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this supplemental report. We cannot guarantee the accuracy of any such forward-looking statements contained in this supplemental report, and we do not intend to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

45

Categories

SEC Filings