Document
0001042776false00010427762019-10-282019-10-28


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
Form 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported):  October 28, 2019
 
Piedmont Office Realty Trust, Inc.
(Exact name of registrant as specified in its charter)
 
Commission File Number:  001-34626
 
Maryland58-2328421
(State or other jurisdiction of(IRS Employer
incorporation)Identification No.)

5565 Glenridge Connector Ste. 450
Atlanta, Georgia 30342

(Address of principal executive offices, including zip code)
 
(770) 418-8800
(Registrant's telephone number, including area code)
 
Not applicable
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading SymbolName of each exchange on which registered
Common Stock, $0.01 par valuePDMNew York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.o




Item 2.01 Completion of Acquisition or Disposition of Assets.

Disposition of the 500 West Monroe Street building

On October 28, 2019, Piedmont Office Realty Trust, Inc. (the “Registrant”) sold a 46-story office building containing approximately 967,000 rentable square feet located at 500 West Monroe Street in downtown Chicago, Illinois (the “500 West Monroe Street building”) for a gross sales price of $412 million ($426 per square foot) exclusive of closing costs to an unaffiliated, third-party buyer, Spear Street Capital. As a result of the sale, the Registrant received net sale proceeds of approximately $405.7 million, which may be adjusted should additional information become available in subsequent periods. These proceeds were used to repay outstanding borrowings under the Registrant's $500 Million Unsecured 2018 Line of Credit, which were initially used to purchase the Galleria 100, Galleria 400, and Galleria 600 buildings, as well as 11.7 acres of developable land, earlier in 2019.

Item 2.02 Results of Operations and Financial Condition.

On October 30, 2019, the Registrant issued a press release announcing its financial results for the third quarter 2019, and published supplemental information for the third quarter 2019 to its website. The press release and the supplemental information are attached hereto as Exhibit 99.1 and 99.2, respectively, and are incorporated herein by reference. Pursuant to the rules and regulations of the Securities and Exchange Commission, such exhibits and the information set forth therein are deemed to have been furnished and shall not be deemed to be “filed” under the Securities Exchange Act of 1934.


Item 9.01 Financial Statements and Exhibits.

(b)  Pro forma financial information. The following pro forma financial statements of the Registrant are submitted at the end of this Current Report on Form 8-K and are filed herewith and incorporated herein by reference:

Unaudited Pro Forma Financial Statements

Summary of Unaudited Pro Forma Financial StatementsF-1
Pro Forma Balance Sheet as of September 30, 2019F-2
Pro Forma Statements of Comprehensive Income for the Nine Months Ended September 30, 2019F-3
Pro Forma Statements of Comprehensive Income for the Year Ended December 31, 2018F-4

(d) Exhibits:

Exhibit No.Description
99.1  
99.2  
101.INS  XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101.SCH  Inline XBRL Taxonomy Extension Schema Document
101.CAL  Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF  Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB  Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE  Inline XBRL Taxonomy Extension Presentation Linkbase Document







SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Current Report on Form 8-K to be signed on its behalf by the undersigned hereunto duly authorized.
 
  Piedmont Office Realty Trust, Inc.
 (Registrant)
Dated:October 30, 2019By:/s/    Robert E. Bowers
  Robert E. Bowers
  Chief Financial Officer and Executive Vice President






Piedmont Office Realty Trust, Inc.
SUMMARY OF UNAUDITED
PRO FORMA FINANCIAL STATEMENTS


This unaudited pro forma information should be read in conjunction with the financial statements and notes of the Registrant included in its annual report filed on Form 10-K for the year ended December 31, 2018 and its quarterly report filed on Form 10-Q for the nine months ended September 30, 2019.

The following unaudited pro forma balance sheet as of September 30, 2019 has been prepared to give effect to the October 28, 2019 sale of the 500 West Monroe Street building as if the disposition had occurred on September 30, 2019. The Registrant owned 100% of the 500 West Monroe Street building prior to disposition.

The following unaudited pro forma statements of comprehensive income for the nine months ended September 30, 2019 and for the year ended December 31, 2018 have been prepared to give effect to the sale of the 500 West Monroe Street building as if the disposition had occurred on January 1, 2018, as well as an adjustment for property management fee revenue, which will have a continuing impact beyond twelve months from the date of sale.

These unaudited pro forma financial statements are prepared for informational purposes only and are based on information and assumptions available at the time of the filing of this financial information on Form 8-K that management believes to be reasonable and factually supportable. These unaudited pro forma statements of comprehensive income are not necessarily indicative of future results or of actual results that would have been achieved if the disposition of the 500 West Monroe Street building had been consummated as of September 30, 2019 or January 1, 2018, as applicable. Actual adjustments may differ materially from the information presented. Specifically, the accompanying pro forma statements of comprehensive income do not include the Registrant's nonrecurring gain that would have been recognized if the aforementioned property sale had occurred on January 1, 2018, as the gain does not have a continuing impact beyond twelve months from the date of sale. Further, the pro forma statement of comprehensive income for the year ended December 31, 2018 does not reflect the operational results associated with the Galleria 400 and Galleria 600 buildings, as these buildings were purchased on August 23, 2019. The pro forma statement of comprehensive income for the nine months ended September 30, 2019 includes operations related to the Galleria 400 and Galleria 600 buildings for approximately 38 days. Such properties were acquired using borrowings under the Registrant's $500 Million Unsecured 2018 Line of Credit, and were subsequently repaid using the sales proceeds from the 500 West Monroe Street building disposition mentioned above.


F-1


Piedmont Office Realty Trust, Inc.
PRO FORMA BALANCE SHEET
SEPTEMBER 30, 2019
(Unaudited)
(in thousands, except of share and per share amounts)
Historical(a)
Pro Forma AdjustmentsPro Forma
Total
Assets:
Real estate assets, at cost:
Land
$506,440  $—  $506,440  
Buildings and improvements, less accumulated depreciation
2,327,055  —  2,327,055  
Intangible lease assets, less accumulated amortization
88,371  —  88,371  
Construction in progress
13,866  —  13,866  
Real estate assets held for sale, net (b)
213,094  (213,094) 
(c)
—  
Total real estate assets3,148,826  (213,094) 2,935,732  
Cash and cash equivalents10,284  405,719  
(d)
416,003  
Tenant receivables
10,091  —  10,091  
Straight-line rent receivables147,197  —  147,197  
Restricted cash and escrows1,820  —  1,820  
Prepaid expenses and other assets27,143  —  27,143  
Goodwill98,918  —  98,918  
Deferred lease costs, less accumulated amortization
267,616  —  267,616  
    Other assets held for sale, net (b)
40,036  (40,036) 
(c)
—  
Total assets$3,751,931  $152,589  $3,904,520  
Liabilities:
Unsecured debt, net of discount and unamortized debt issuance costs
$1,689,793  $—  $1,689,793  
Secured debt, net of premiums and unamortized debt issuance costs
189,451  —  189,451  
Accounts payable, accrued expenses, and accrued capital expenditures
114,812  —  114,812  
Deferred income27,985  —  27,985  
Intangible lease liabilities, less accumulated amortization
34,970  —  34,970  
Interest rate swaps6,862  —  6,862  
Other liabilities held for sale (b)
7,275  (7,275) 
(c)
—  
Total liabilities2,071,148  (7,275) 2,063,873  
Commitments and Contingencies—  —  —  
Stockholders’ Equity:
Shares-in-trust, 150,000,000 shares authorized; none outstanding as of September 30, 2019
—  —  —  
Preferred stock, no par value, 100,000,000 shares authorized; none outstanding as of September 30, 2019
—  —  —  
Common stock, $0.01 par value, 750,000,000 shares authorized; 125,783,408 shares issued and outstanding as of September 30, 2019
1,258  —  1,258  
Additional paid-in capital3,685,504  —  3,685,504  
Cumulative distributions in excess of earnings(2,007,438) 159,864  
(e)
(1,847,574) 
Other comprehensive income(283) —  (283) 
Piedmont stockholders’ equity1,679,041  159,864  1,838,905  
Noncontrolling interest1,742  —  1,742  
Total stockholders’ equity1,680,783  159,864  1,840,647  
Total liabilities and stockholders’ equity$3,751,931  $152,589  $3,904,520  

(a)Historical financial information is presented in accordance with U.S. generally accepted accounting principles (“GAAP”) and has been obtained from the Registrant's quarterly report on Form 10-Q as of September 30, 2019.
(b)Reflects assets and liabilities held for sale as of September 30, 2019, consisting solely of the 500 West Monroe Street building.
F-2


(c)Amounts represent the necessary adjustments to remove net assets and liabilities associated with the 500 West Monroe Street building as of September 30, 2019.
(d)Reflects the Registrant's estimated net proceeds resulting from the sale of the 500 West Monroe Street building.
(e)Reflects the Registrant's estimated pro forma, non-recurring gain on the sale of the 500 West Monroe Street building.



Piedmont Office Realty Trust, Inc.
PRO FORMA STATEMENT OF COMPREHENSIVE INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019
(Unaudited)
(in thousands, except of share and per share amounts)

Historical (a)
Pro Forma AdjustmentsPro Forma
Total
Revenues:
Rental and tenant reimbursement revenue$382,213  $(30,487) 
(b)
$351,726  
Property management fee revenue2,819  568  
(c)
3,387  
Other property related income13,993  (3,297) 
(d)
10,696  
399,025  (33,216) 365,809  
Expenses:
Property operating costs158,798  (13,881) 
(e)
144,917  
Depreciation80,004  (7,555) 
(f)
72,449  
Amortization55,666  (1,148) 
(g)
54,518  
Impairment loss on real estate asset1,953  —  1,953  
General and administrative29,736  (2) 29,734  
326,157  (22,586) 303,571  
Other income (expense):
Interest expense(46,750) —  (46,750) 
Other income/(expense)1,292  —  1,292  
Gain on sale of real estate assets39,370  —  39,370  
(6,088) —  (6,088) 
Net income66,780  (10,630) 56,150  
Net loss attributable to noncontrolling interest
 —   
Net income attributable to Piedmont66,783  (10,630) 56,153  
Other comprehensive income/(loss):
Effective portion of gain/(loss) on derivative instruments that are designated and qualify as cash flow hedges
(6,874) —  (6,874) 
Plus/(less): Reclassification of net loss/(gain) included in net income
(1,871) —  (1,871) 
Other comprehensive income/(loss)(8,745) —  (8,745) 
Comprehensive income applicable to Piedmont$58,038  $(10,630) $47,408  
Per share information – basic and diluted:
Comprehensive income applicable to common stockholders
$0.46  $0.38  
Weighted-average common shares outstanding – basic
125,684  125,684  
Weighted-average common shares outstanding – diluted
126,190  126,190  

(a)Historical financial information has been obtained from the Registrant's quarterly report on Form 10-Q for the nine months ended September 30, 2019.
(b)Removal of the 500 West Monroe Street building's rental and tenant reimbursement income. Rental income for the 500 West Monroe Street building is recognized on a straight-line basis.
(c)Addition of expected property management fee revenue to be earned by managing the 500 West Monroe Street building subsequent to sale of the property to an unrelated, third-party purchaser.
(d)Removal of other property related income, consisting primarily of parking income.
F-3


(e)Removal of the 500 West Monroe Street building's operating expenses.
(f)Depreciation expense for the 500 West Monroe Street building is recognized on a straight-line basis using a 40-year life for building assets and using the respective lease terms for tenant allowance assets.
(g)Amortization expense for the 500 West Monroe Street building is recognized on a straight-line basis over the terms of the respective leases to which the corresponding deferred leasing costs relate.



Piedmont Office Realty Trust, Inc.
PRO FORMA STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2018
(Unaudited)
(in thousands, except of share and per share amounts)

Historical (a)
Pro Forma AdjustmentsPro Forma
Total
Revenues:
Rental and tenant reimbursement revenue$504,410  $(37,908) 
(b)
$466,502  
Property management fee revenue1,450  760  
(c)
2,210  
Other property related income20,107  (4,430) 
(d)
15,677  
525,967  (41,578) 484,389  
Expenses:
Property operating costs209,338  (17,389) 
(e)
191,949  
Depreciation107,956  (10,047) 
(f)
97,909  
Amortization63,295  (1,491) 
(g)
61,804  
General and administrative29,713  (3) 29,710  
410,302  (28,930) 381,372  
Other income (expense):
Interest expense(61,023) —  

(61,023) 
Other income/(expense)1,638  —  1,638  
Loss on extinguishment of debt
(1,680) —  (1,680) 
Gain on sale of real estate assets75,691  —  75,691  
14,626  —  14,626  
Net income130,291  (12,648) 117,643  
Net loss applicable to noncontrolling interest
 —   
Net income applicable to Piedmont130,296  (12,648) 117,648  
Other comprehensive income/(loss):
Effective portion of gain/(loss) on derivative instruments that are designated and qualify as cash flow hedges
692  —  692  
Plus/(less): Reclassification of net loss/(gain) included in net income
(300) —  (300) 
Other comprehensive income/(loss)392  —  392  
Comprehensive income attributable to Piedmont$130,688  $(12,648) $118,040  
Per share information:
Comprehensive income available to common stockholders- basic$1.00  $0.91  
Comprehensive income available to common stockholders- diluted$1.00  $0.90  
Weighted-average common shares outstanding – basic
130,161  130,161  
Weighted-average common shares outstanding – diluted
130,636  130,636  

(a)Historical financial information has been obtained from the Registrant's annual report on Form 10-K for the year ended December 31, 2018.
(b)Removal of the 500 West Monroe Street building's rental and tenant reimbursement income. Rental income for the 500 West Monroe Street building is recognized on a straight-line basis.
F-4


(c)Addition of expected property management fee revenue to be earned by managing the 500 West Monroe Street building subsequent to sale of the property to an unrelated, third-party purchaser.
(d)Removal of other property related income, consisting primarily of parking income.
(e)Removal of the 500 West Monroe Street building's operating expenses.
(f)Depreciation expense for the 500 West Monroe Street building is recognized on a straight-line basis using a 40-year life for building assets and using the respective lease terms for tenant allowance assets.
(g)Amortization expense for the 500 West Monroe Street building is recognized on a straight-line basis over the terms of the respective leases to which the corresponding deferred leasing costs relate.
F-5
Document

EXHIBIT 99.1
https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-image11.jpg

Piedmont Office Realty Trust Reports Third Quarter 2019 Results
ATLANTA, October 30, 2019--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, 2019.

Highlights for the Quarter Ended September 30, 2019:

Reported net income applicable to common stockholders of $8.4 million, or $0.07 per diluted share, for the quarter ended September 30, 2019, as compared with $16.1 million, or $0.13 per diluted share, for the quarter ended September 30, 2018;
Achieved Core Funds From Operations ("Core FFO") of $0.45 per diluted share for the quarter ended September 30, 2019, comparable to $0.45 per diluted share for the quarter ended September 30, 2018;
Completed approximately 564,000 square feet of leasing during the quarter ended September 30, 2019, with approximately 195,000 square feet related to new leasing;
Reported a 9.8% and 23.5% roll up in cash and accrual rents, respectively, on executed leases for space vacant one year or less and a 5.0% increase in Same Store NOI-Cash Basis as compared to the quarter ended September 30, 2018;
Acquired Galleria 400 and 600, totaling approximately 860,000 square feet, and an adjacent land parcel. The Galleria is a master-planned, mixed-use development in northwest Atlanta that includes five buildings and three development sites. Piedmont's acquisition of Galleria 400 and 600 consolidates the 2.1 million square foot, multi-tenant, office component under a single owner for the first time in the development's existence;
Sold one non-strategic asset during the quarter, The Dupree, a six-story, approximately 138,000-square foot, office building located in Atlanta;

Subsequent to Quarter End:

On October 28, 2019, completed the sale of 500 West Monroe Street, a 46-story, approximately 967,000 square foot, 100% leased, trophy office building located in the West Loop submarket of downtown Chicago, IL for a gross sales price of $412 million, or $426 psf; and

The New York State Commissioner of General Services executed an approximately 20-year, 523,000-square foot, renewal and expansion on behalf of the State of New York at 60 Broad Street in New York City.

Commenting on the quarter's results, Brent Smith, Piedmont's President and Chief Executive Officer, said, "We are extremely pleased with our third quarter results. Leasing activity was robust, and overall, completed transactions had very attractive economics. The quarter also includes the acquisition of Galleria 400 and 600 which culminates our efforts to control the entire 2.1 million square foot Galleria



office development. These acquisitions with great growth potential were ultimately funded by the redeployment of 1031 exchange proceeds from the disposition of 500 West Monroe Street in Chicago earlier this week; as a result, no special distribution of the gain on 500 West Monroe Street will be required. Furthermore, the disposition substantially reduces Piedmont’s exposure to the market, with Chicago now generating less than 1% of the Company’s annualized lease revenue.

'Equally exciting is the execution post quarter-end of an approximately 20-year lease with the State of New York commencing November 1, 2019. The $550 million lease is a phenomenal outcome for Piedmont and encompasses more space and better economics than were originally anticipated," added Smith.

Results for the Quarter ended September 30, 2019

Piedmont recognized net income applicable to common stockholders for the three months ended September 30, 2019 of $8.4 million, or $0.07 per diluted share, as compared with $16.1 million, or $0.13 per diluted share, for the three months ended September 30, 2018. The decrease in the current quarter's results was primarily a result of approximately $4.7 million of additional amortization expense related to intangibles of the recently acquired Galleria 100, 400 and 600. In addition, the current quarter's results also included a $2.0 million loss on impairment of real estate assets associated with the sale of a non-strategic building, The Dupree, during the quarter.
Funds From Operations ("FFO") and Core FFO, which remove the impact of the impairment loss mentioned above, as well as depreciation and amortization, were both $0.45 per diluted share for the three months ended September 30, 2019 and 2018.

Total revenues and property operating costs were $135.4 million and $54.6 million, respectively, for the three months ended September 30, 2019, compared to $129.7 million and $49.7 million, respectively, for the third quarter of 2018, with both line items reflecting the commencement of new leases, the expiration of abatements, and net acquisition activity during the twelve months ended September 30, 2019.

General and administrative expense was $7.9 million for the third quarter of 2019 compared to $6.7 million for the same period in 2018, reflecting approximately $2.0 million of additional expense related to increased accruals for potential performance-based equity compensation as a result of the Company's relative stock performance during the current period, partially offset by lower compensation expense associated with the senior management transition that occurred at the end of the second quarter of 2019.

Leasing Update

During the three months ended September 30, 2019, Piedmont completed approximately 564,000 square feet of leasing across its portfolio, with approximately 195,000 square feet of that activity related to new tenant leases. Overall, the third quarter's executed leases for recently occupied space reflected a 9.8% roll up in cash rents and 23.5% increase in accrual rents. Highlights of the largest leases executed during the quarter include the following:


In Dallas: Commercial Metals Company renewed approximately 106,000 sf at 6565 North MacArthur Blvd, and Gartner, Inc. expanded their footprint with a new lease for approximately 55,000 sf at 6031 Connection Drive;




In Atlanta: WeWork signed a new lease for approximately 72,000 sf at 1155 Perimeter Center West;

In Minneapolis: Siemens Corporation renewed approximately 69,000 sf at Crescent Ridge II; and,

In Boston: Qualcomm Incorporated renewed approximately 49,000 sf at 90 Central Street.

Additionally, subsequent to quarter end the New York State Commissioner of General Services executed an approximately 20-year, 523,000-square foot, renewal and expansion on behalf of the State of New York at 60 Broad Street in New York City.

As of September 30, 2019, the Company's reported leased percentage and weighted average remaining lease term were approximately 92% and 6.4 years, respectively, with approximately 1.1 million square feet of executed leases for vacant space yet to commence or under rental abatement. Same Store NOI ("SSNOI") increased 5.0% and 0.5% on a cash and accrual basis, respectively, for the three months ended September 30, 2019 as compared to the three months ended September 30, 2018. The increase in cash basis SSNOI was attributable to the expiration of lease abatements. The slight increase in accrual basis SSNOI was related to the commencement of leases with higher straight-line rents, offset by down times between leases at 200 South Orange Avenue and 1155 Perimeter Center West, and lower overall occupancy levels. Details outlining Piedmont's largest upcoming lease expirations, the status of certain major leasing activity and a schedule of the largest lease abatement periods can be found in the Company's quarterly supplemental information package available at www.piedmontreit.com.

Transactional Update

During the three months ended September 30, 2019, Piedmont acquired Galleria 400 and 600, two office towers totaling approximately 860,000 square feet, and an adjacent 10.2 acre land parcel entitled for one million square feet of additional development, for a total of $231.2 million. The acquisitions are located within The Galleria, a master-planned, mixed-use development in northwest Atlanta with prominent visibility and access to I-75 and I-285. Since 2015, Piedmont has assembled 2.1 million square feet of office space across five buildings along with three development sites, consolidating the project’s multi-tenant office buildings and 6,000-space structured parking facilities under a single owner for the first time. Piedmont’s total investment in The Galleria is just under $500 million, or $216 psf, which represents a significant discount to estimated replacement cost.

Additionally during the third quarter, Piedmont sold a non-core asset, The Dupree, a six-story, approximately 138,000 square foot, office building located in Atlanta for $12.7 million.

Subsequent to the end of the third quarter, Piedmont also sold 500 West Monroe Street, a 46-story, approximately 967,000 square foot, 100% leased, trophy office building located in the West Loop submarket of downtown Chicago, IL for a gross sales price of $412 million, or $426 psf. Under the terms of the purchase and sale agreement, Piedmont will continue to manage the building for the buyer for an initial three year term.

Fourth Quarter 2019 Dividend Declaration

On October 30, 2019, the board of directors of Piedmont declared a dividend for the fourth quarter of 2019 in the amount of $0.21 per share on its common stock to stockholders of record as of the close of business on November 29, 2019, payable on January 3, 2020.




Guidance for 2019

Based on management's expectations, the Company has narrowed its previously provided guidance for the year ending December 31, 2019 by raising the low end of the range as follows:
(in millions, except per share data)LowHigh
Net Income$238-$240
Add:
Depreciation105  -107  
Amortization73  -75  
Impairment Loss - 
Less: Gain on Sale of Real Estate Assets(198) -(201) 
NAREIT FFO applicable to common stock$220-$223
NAREIT FFO per diluted share$1.74-$1.77
Less: Retirement and Separation Expenses Associated with Senior Management Transition
3-3
Core FFO applicable to common stock$223-$226
Core FFO per diluted share$1.77-$1.79

These estimates reflect management's view of current market conditions and incorporate certain economic and operational assumptions and projections, including the impacts of completed transactional activity. The guidance does not include any speculative acquisition or disposition activity for the remainder of the year. Actual results could differ materially from these estimates based on a variety of factors, particularly the timing of any future acquisitions and dispositions, as well as those factors discussed under "Forward Looking Statements" below.

Note that individual quarters may fluctuate on both a cash basis and an accrual basis due to lease commencements and expirations, abatement periods, the timing of repairs and maintenance expenses, capital expenditures, capital markets activities, seasonal general and administrative expenses, accrued potential performance-based compensation expenses, and one-time revenue or expense events. In addition, the Company's guidance is based on information available to management as of the date of this release.

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, 2019 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 Thursday, October 31, 2019 at 11:00 A.M. Eastern daylight time. The live audio web cast of the call may be accessed on the Company's website at www.piedmontreit.com in the Investor Relations section. Dial-in numbers are (844) 602-0380 for participants in the United States and Canada and (862) 298-0970 for international participants. A replay of the conference call will be available through 11 A.M. Eastern time on November 14, 2019, 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 54355. 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 2019 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, 2019 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. Its geographically-diversified, almost $5 billion portfolio is currently comprised of approximately 17 million square feet (after the sale of 500 West Monroe Street). The Company is a fully-integrated, self-managed real estate investment trust (REIT) with local management offices in each of its major markets and is investment-grade rated by Standard & Poor’s (BBB) and Moody’s (Baa2). At the end of the third quarter, three-fourths of the company’s portfolio was ENERGY STAR certified and approximately 40% 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 the Company's estimated range of Net Income, Depreciation,



Amortization, Gain on Sale of Real Estate Assets, NAREIT FFO/Core FFO and NAREIT FFO/Core FFO per diluted share for the year ending December 31, 2019.

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: Economic, regulatory, socio-economic 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 the specific markets in which we operate; lease terminations or lease defaults, 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 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; significant price and volume fluctuations in the public markets, including on the exchange which we listed our common stock; the effect of future offerings of debt or equity securities or changes in market interest rates on the value of our common stock; changes in the method pursuant to which the LIBOR rates are determined and the potential phasing out of LIBOR; 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, including an increased risk of default by government tenants during periods in which state or federal governments are shut down or on furlough; any change in the financial condition of any of our large lead tenants; changes in the financial condition of our tenants directly or indirectly resulting from the United Kingdom’s referendum to withdraw from the European Union; the effect of any litigation to which we are, or may become, subject; 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 (the “Code”); 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, 2018.

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
 (in thousands)
September 30, 2019December 31, 2018
(unaudited)
Assets:
Real estate assets, at cost:
Land
$506,440  $470,432  
Buildings and improvements
3,099,177  2,839,640  
Buildings and improvements, accumulated depreciation
(772,122) (718,070) 
Intangible lease assets
165,854  165,067  
Intangible lease assets, accumulated amortization
(77,483) (87,391) 
Construction in progress
13,866  15,848  
Real estate assets held for sale, gross274,673  433,544  
Real estate assets held for sale, accumulated depreciation and amortization
(61,579) (102,476) 
Total real estate assets
3,148,826  3,016,594  
Cash and cash equivalents
10,284  4,571  
Tenant receivables
10,091  10,800  
Straight line rent receivables
147,197  136,762  
Restricted cash and escrows
1,820  1,463  
Prepaid expenses and other assets
27,143  24,691  
Goodwill
98,918  98,918  
Interest rate swaps
—  1,199  
Deferred lease costs, gross
441,106  413,117  
Deferred lease costs, accumulated depreciation
(173,490) (176,919) 
Other assets held for sale, gross
47,923  70,371  
Other assets held for sale, accumulated depreciation
(7,887) (9,138) 
Total assets$3,751,931  $3,592,429  
Liabilities:
Unsecured debt, net of discount and unamortized debt issuance costs
$1,689,793  $1,495,121  
Secured debt, net of premiums and unamortized debt issuance costs
189,451  190,351  
Accounts payable, accrued expenses, and accrued capital expenditures
114,812  93,739  
Dividends payable
—  26,972  
Deferred income
27,985  28,779  
Intangible lease liabilities, less accumulated amortization
34,970  35,708  
Interest rate swaps
6,862  839  
Other liabilities held for sale
7,275  8,780  
Total liabilities2,071,148  1,880,289  
Stockholders' equity :
Common stock
1,258  1,262  
Additional paid in capital
3,685,504  3,683,186  
Cumulative distributions in excess of earnings
(2,007,438) (1,982,542) 
Other comprehensive income
(283) 8,462  
Piedmont stockholders' equity1,679,041  1,710,368  
Non-controlling interest
1,742  1,772  
Total stockholders' equity1,680,783  1,712,140  
Total liabilities and stockholders' equity$3,751,931  $3,592,429  
Number of shares of common stock outstanding as of end of period125,783  126,219  




Piedmont Office Realty Trust, Inc.
Consolidated Statements of Income
Unaudited (in thousands, except for per share data)
Three Months EndedNine Months Ended
9/30/20199/30/20189/30/20199/30/2018
Revenues:
Rental and tenant reimbursement revenue$130,579  $124,518  $382,213  $372,491  
Property management fee revenue405  368  2,819  1,059  
Other property related income4,437  4,822  13,993  15,232  
Total revenues
135,421  129,708  399,025  388,782  
Expenses:
Property operating costs54,613  49,679  158,798  154,175  
Depreciation27,131  26,852  80,004  81,112  
Amortization19,505  14,840  55,666  46,818  
Impairment loss on real estate assets1,953  —  1,953  —  
General and administrative7,950  6,677  29,736  21,487  
Total operating expenses
111,152  98,048  326,157  303,592  
Other income (expense):
Interest expense(16,145) (15,849) (46,750) (45,294) 
Other income263  303  1,292  1,480  
Loss on extinguishment of debt—  —  —  (1,680) 
Gain on sale of real estate assets32  —  39,370  45,186  
Total other income/(expense)
(15,850) (15,546) (6,088) (308) 
Net income8,419  16,114  66,780  84,882  
Plus: Net income applicable to noncontrolling interest —    
Net income applicable to Piedmont$8,422  $16,114  $66,783  $84,886  
Weighted average common shares outstanding - diluted126,240  128,819  126,190  131,187  
Net income per share applicable to common stockholders - diluted$0.07  $0.13  $0.53  $0.65  





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
9/30/20199/30/20189/30/20199/30/2018
GAAP net income applicable to common stock$8,422  $16,114  $66,783  $84,886  
Depreciation of real estate assets(1)
26,909  26,668  79,346  80,531  
Amortization of lease-related costs
19,491  14,828  55,622  46,773  
Impairment loss on real estate assets
1,953  —  1,953  —  
Gain on sale of real estate assets
(32) —  (39,370) (45,186) 
NAREIT Funds From Operations applicable to common stock*56,743  57,610  164,334  167,004  
Retirement and separation expenses associated with senior management transition
—  —  3,175  —  
Loss on extinguishment of debt
—  —  —  1,680  
Core Funds From Operations applicable to common stock*56,743  57,610  167,509  168,684  
Amortization of debt issuance costs, fair market adjustments on notes payable, and discounts on debt
526  550  1,574  1,561  
Depreciation of non real estate assets
214  176  634  558  
Straight-line effects of lease revenue
(1,531) (3,210) (7,437) (11,489) 
Stock-based compensation adjustments
(3,015) 1,661  1,949  4,462  
Net effect of amortization of above/below-market in-place lease intangibles
(1,923) (2,006) (6,009) (5,636) 
Non-incremental capital expenditures(2)
(14,352) (9,276) (27,410) (27,407) 
Adjusted funds from operations applicable to common stock$36,662  $45,505  $130,810  $130,733  
Weighted average common shares outstanding - diluted126,240  128,819  126,190  131,187  
Funds from operations per share (diluted)$0.45  $0.45  $1.30  $1.27  
Core funds from operations per share (diluted)$0.45  $0.45  $1.33  $1.29  

(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.




*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.





Piedmont Office Realty Trust, Inc.
EBITDAre, 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
9/30/20199/30/20189/30/20199/30/2018
GAAP net income applicable to common stock$8,422  $16,114  $8,422  $16,114  
Net income applicable to noncontrolling interest
(3) —  (3) —  
Interest expense
16,145  15,849  16,145  15,849  
Depreciation
27,124  26,844  27,124  26,844  
Amortization
19,491  14,828  19,491  14,828  
Impairment loss on real estate assets
1,953  —  1,953  —  
Gain on sale of real estate assets
(32) —  (32) —  
EBITDAre*
73,100  73,635  73,100  73,635  
General & administrative expenses
7,950  6,677  7,950  6,677  
Management fee revenue
(203) (181) (203) (181) 
Other income
(47) (87) (47) (87) 
Straight line effects of lease revenue
(1,531) (3,210) 
Amortization of lease-related intangibles
(1,923) (2,006) 
Property NOI*77,346  74,828  80,800  80,044  
Net operating income from:
Acquisitions
(5,546) (431) (6,876) (694) 
Dispositions
(296) (7,019) (280) (6,811) 
Other investments(1)
(896) (132) (889) (141) 
Same Store NOI *$70,608  $67,246  $72,755  $72,398  
Change period over period in Same Store NOI5.0 %N/A0.5 %N/A





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
9/30/20199/30/20189/30/20199/30/2018
GAAP net income applicable to common stock$66,783  $84,886  $66,783  $84,886  
Net income applicable to noncontrolling interest
(3) (4) (3) (4) 
Interest expense
46,750  45,294  46,750  45,294  
Depreciation
79,982  81,090  79,982  81,090  
Amortization
55,622  46,773  55,622  46,773  
Impairment loss on real estate assets
1,953  —  1,953  —  
Gain on sale of real estate assets
(39,370) (45,186) (39,370) (45,186) 
EBITDAre
211,717  212,853  211,717  212,853  
Loss on extinguishment of debt
—  1,680  —  1,680  
Retirement and separation expenses associated with senior management transition
3,175  —  3,175  —  
Core EBITDA*214,892  214,533  214,892  214,533  
General & administrative expenses
26,561  21,487  26,561  21,487  
Management fee revenue
(2,226) (531) (2,226) (531) 
Other income
(165) (475) (165) (475) 
Straight line effects of lease revenue
(7,437) (11,489) 
Amortization of lease-related intangibles
(6,009) (5,636) 
Property NOI*225,616  217,889  239,062  235,014  
   Net operating income from:
Acquisitions
(12,610) (1,038) (14,974) (1,653) 
Dispositions
(4,931) (18,368) (3,479) (16,845) 
Other investments(1)
(1,181) (1,456) (1,159) (1,292) 
Same Store NOI *$206,894  $197,027  $219,450  $215,224  
Change period over period in Same Store NOI5.0 %N/A2.0 %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:

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.
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.
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 unconsolidated joint venture and 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.


Document


EXHIBIT 99.2




https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-image111.jpg



Quarterly Supplemental Information
September 30, 2019










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 IndicatorsCompany Metrics After 500 West Monroe Street Sale
Funds From Operations / Adjusted Funds From OperationsRisks, Uncertainties and Limitations
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 46 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, 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 38. 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. Its geographically-diversified, $5 billion portfolio is comprised of approximately
17 million square feet (as of the date of release of this report, incorporating the sale of 500 West Monroe Street). The Company is a fully-integrated, self-managed real estate investment trust ("REIT") with local management offices in each of its major markets and is investment-grade rated by Standard & Poor’s and Moody’s. At the end of the third quarter of 2019, three-fourths of the Company's portfolio was Energy Star certified and approximately 40% 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, 2019December 31, 2018
Number of consolidated in-service office properties (1)
5554
Rentable square footage (in thousands) (1)
17,01516,208
Percent leased (2)
91.9 %93.3 %
Capitalization (in thousands):
Total debt - principal amount outstanding (excludes premiums, discounts, and deferred financing costs)$1,887,033$1,694,706
Equity market capitalization (3)
$2,626,358$2,150,764
Total market capitalization (3)
$4,513,391$3,845,470
Total debt / Total market capitalization (3)
41.8 %44.1 %
Average net debt to Core EBITDA6.0 x5.8 x
Total debt / Total gross assets39.0 %36.2 %
Common stock data:
High closing price during quarter$20.91$18.90
Low closing price during quarter$19.21$16.49
Closing price of common stock at period end$20.88$17.04
Weighted average fully diluted shares outstanding during quarter (in thousands)126,240128,811
Shares of common stock issued and outstanding at period end (in thousands)125,783126,219
Annual regular dividend per share (4)
$0.84$0.84
Rating / Outlook:
Standard & Poor'sBBB / StableBBB / Stable
Moody'sBaa2 / StableBaa2 / Stable
Employees131134


(1)As of September 30, 2019, our consolidated office portfolio consisted of 55 properties (exclusive of one 487,000 square foot property that was taken out of service for redevelopment on January 1, 2018, Two Pierce Place in Itasca, IL), compared to 54 properties at December 31, 2018. During the first quarter of 2019, the Company sold One Independence Square, a 334,000 square foot office building located in Washington, DC. During the second quarter of 2019, the Company acquired Galleria 100, a 414,000 square foot office building, along with a 1.5 acre developable land parcel, located in Atlanta, GA. During the third quarter of 2019, the Company sold The Dupree, a 138,000 square foot office building located in Atlanta, GA, and we acquired Galleria 400 and Galleria 600, two office buildings comprised of 864,000 square feet in total, along with a 10.2 acre developable land parcel, located in Atlanta, GA.
(2)
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. This measure is presented for our consolidated office properties and, since January 1, 2018, it has excluded one out of service property. Please refer to page 26 for additional analyses regarding Piedmont's leased percentage.
(3)Reflects common stock closing price, shares outstanding and outstanding debt as of the end of the reporting period, as appropriate.
(4)Total of the regular dividends per share declared 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
Barbara B. LangDonald A. Miller, CFAC. Brent SmithJeffery L. Swope
Director and Member of the CompensationDirectorChief 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, 2019

Financial Results (1)

Net income attributable to Piedmont for the quarter ended September 30, 2019 was $8.4 million, or $0.07 per share (diluted), compared to $16.1 million, or $0.13 per share (diluted), for the same quarter in 2018. Net income attributable to Piedmont for the nine months ended September 30, 2019 was $66.8 million, or $0.53 per share (diluted), compared to $84.9 million, or $0.65 per share (diluted), for the same period in 2018. The decrease in net income attributable to Piedmont for the three months and the nine months ended September 30, 2019 when compared to the same periods in 2018 was primarily due to higher general and administrative expenses resulting from a) retirement and separation expenses incurred during the second quarter of 2019 resulting from the retirement on June 30 of two senior officers, including our former Chief Executive Officer, and related changes to the senior management team, and b) higher long-term performance incentive compensation expense accruals associated with the Company's total shareholder return outperformance relative to peers during the periods, and due to higher amortization expense attributable to over $470 million of acquisitions completed since the beginning of 2018.

Funds from operations (FFO) for the quarter ended September 30, 2019 was $56.7 million, or $0.45 per share (diluted), compared to $57.6 million, or $0.45 per share (diluted), for the same quarter in 2018. FFO for the nine months ended September 30, 2019 was $164.3 million, or $1.30 per share (diluted), compared to $167.0 million, or $1.27 per share (diluted), for the same period in 2018. The decrease in dollar amount of FFO for the nine months ended September 30, 2019 when compared to the same period in 2018 was largely due to higher general and administrative expenses in 2019 as described above for changes in net income, partially offset by growth in rental income attributable to increased occupancy in 2019 when compared to 2018.

Core funds from operations (Core FFO) for the quarter ended September 30, 2019 was $56.7 million, or $0.45 per share (diluted), compared to $57.6 million, or $0.45 per share (diluted), for the same quarter in 2018. Core FFO for the nine months ended September 30, 2019 was $167.5 million, or $1.33 per share (diluted), compared to $168.7 million, or $1.29 per share (diluted), for the same period in 2018. The decrease in dollar amount of Core FFO for the three months and the nine months ended September 30, 2019 when compared to the same periods in 2018 was primarily attributable to higher general and administrative expenses in 2019 as described above for changes in net income, partially offset by the positive revenue effects of increased occupancy in 2019 as described above for changes in FFO

Adjusted funds from operations (AFFO) for the quarter ended September 30, 2019 was $36.7 million, compared to $45.5 million for the same quarter in 2018. AFFO for the nine months ended September 30, 2019 was $130.8 million, compared to $130.7 million for the same period in 2018. The decrease in AFFO for the three months ended September 30, 2019 when compared to the same period in 2018 was primarily due to a greater amount of non-incremental capital expenditures incurred during the third quarter of 2019 when compared to the third quarter of 2018 attributable to recent leasing activity.

All of the per share results for the three months and the nine months ended September 30, 2019 were positively influenced by the Company's repurchases of common stock since the beginning of 2018, amounting to approximately 17.2 million shares, or about $314 million, funded through asset dispositions. No shares were repurchased during the third quarter of 2019.

Operations and Leasing

As of September 30, 2019, Piedmont had 55 in-service office properties located primarily in seven major office markets in the eastern portion of the United States and one, 487,000 square foot redevelopment property located in Chicago. This redevelopment property is excluded from Piedmont's in-service operating portfolio for the purposes of statistical reporting throughout this supplemental report. For additional information regarding this redevelopment project, please refer to page 37 of this report.

On a square footage leased basis, our total in-service office portfolio was 91.9% leased as of September 30, 2019, as compared to 92.6% at June 30, 2019 and 93.3% at December 31, 2018. Please refer to page 26 for additional leased percentage information.

The weighted average remaining lease term of our in-service portfolio was 6.4 years(2) as of September 30, 2019 as compared to 6.6 years at December 31, 2018. Our weighted average adjusted Annualized Lease Revenue(3) per square foot for our in service portfolio was $36.24 as of September 30, 2019.
(1) 
FFO, Core FFO and AFFO are supplemental non-GAAP financial measures. See page 38 for definitions of these non-GAAP financial measures, and pages 14 and 40 for reconciliations of FFO, Core FFO and AFFO to Net Income.
(2) 
Remaining lease term (after taking into account leases for vacant spaces which had been executed but not commenced as of September 30, 2019) is weighted based on Annualized Lease Revenue, as defined on page 38.
(3) 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.
5


During the three months ended September 30, 2019, the company completed approximately 564,000 square feet of leasing activity. Of the total leasing activity completed during the quarter, we signed new tenant leases for approximately 195,000 square feet. During the nine months ended September 30, 2019, the Company completed approximately 1,403,000 square feet of leasing activity (exclusive of a short-term lease renewal signed with the State of New York (1) at 60 Broad Street in New York, NY during Q1 2019), of which approximately 567,000 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, 2019 (net of commitment expirations during the period) was $5.10 (see page 32).

Of the 564,000 square feet of leases executed during the three months ended September 30, 2019, nine leases were greater than 10,000 square feet at our consolidated office properties. Information on those leases is set forth below.
TenantPropertyMarketSquare Feet
Leased
Expiration
Year
Lease Type
Commercial Metals Company6565 North MacArthur BoulevardDallas105,916  2028Renewal / Contraction
WeWork Companies Inc.1155 Perimeter Center WestAtlanta71,821  2035New
Siemens CorporationCrescent Ridge IIMinneapolis69,308  2030Renewal / Contraction
Gartner, Inc.6031 Connection DriveDallas54,920  2034Expansion
Qualcomm Incorporated90 Central StreetBoston49,036  2025Renewal
Morris Adjmi Architects P.C.60 Broad StreetNew York19,800  2029Renewal / Expansion
Smithsonian Institution400 Virginia AvenueWashington, DC12,440  2024New
Social Solutions International, Inc.400 Virginia AvenueWashington, DC11,761  2023New
Orange Business Services U.S., Inc.Galleria 100Atlanta11,671  2027Renewal / Contraction

At the end of the third quarter of 2019, there were two tenants whose leases individually contributed greater than 1% in Annualized Lease Revenue expiring during the eighteen month period following September 30, 2019. Information regarding the leasing status of the spaces associated with these tenants' leases is presented below.
TenantPropertyProperty LocationNet
Square
Footage
Expiring
Net Percentage of
Current Quarter
Annualized Lease
Revenue Expiring
(%)
ExpirationCurrent Leasing Status
State of New York60 Broad StreetNew York, NY476,996  4.9%  Q4 2019During the third quarter of 2019, documentation was finalized for an approximately 520,000 square foot lease renewal and expansion. Subsequent to the end of the quarter, the approximately 20-year lease renewal and expansion was signed by the Commissioner of General Services of the State of New York. The lease was completed with compelling terms, including no free rent.
City of New York60 Broad StreetNew York, NY313,022  2.1%  Q2 2020The Company is in advanced discussions with the tenant regarding a long-term lease renewal.

Future Lease Commencements and Abatements

As of September 30, 2019, our overall leased percentage was 91.9% and our economic leased percentage was 86.4%. 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 591,135 square feet of leases as of September 30, 2019, or 3.5% of the portfolio); and
2)leases which have commenced but are within rental abatement periods (amounting to 467,596 square feet of leases as of September 30, 2019, or a 2.0% impact to leased percentage on an economic basis).



(1) Since the lease renewal negotiations with the State of New York were not anticipated to conclude prior to the original lease expiration date of March 31, 2019, the lease was extended on a short-term basis to allow for an orderly resolution to the final outstanding items under negotiation.

6


The gap between reported leased percentage and economic leased percentage will fluctuate over time as (1) new leases are signed for vacant spaces (with the gap this quarter being heavily influenced by the Transocean lease for 301,000 square feet of vacant space at Enclave Place in Houston, TX, attributable for 1.8% of the 5.5% gap), (2) abatements associated with existing or newly executed leases commence and expire (see below for more detail on existing large leases with abatements), and/or (3) properties are bought and sold. Consequently, the absolute level of economic leased percentage and its growth over time are the primary management metrics and not the spread between reported and economic leased percentages at any one point in time. As additional leasing is completed for vacant space and the overall portfolio leased percentage increases, the economic leased percentage will naturally follow as new leases commence and any related abatement periods expire. Since the beginning of 2014, the reported leased percentage has increased approximately 5% and the economic leased percentage has increased almost 12%.

Piedmont has leases with many large corporate office space users. The average size of lease in the Company's portfolio is near 20,000 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
Transocean Offshore Deepwater Drilling, Inc.Enclave PlaceHouston, TX300,906  Vacant
Q4 2019 (1)
New
salesforce.com (formerly Demandware, Inc.)5 Wall StreetBurlington, MA127,408  Not VacantQ4 2019 (75,495 SF)
Q3 2021 (51,913 SF)
New
WeWork Companies Inc.200 South Orange AvenueOrlando, FL73,380  
Vacant /
Not Vacant (2)
Q2 2020
New
WeWork Companies Inc.1155 Perimeter Center WestAtlanta, GA71,821  VacantQ1 2020New
Gartner, Inc.6031 Connection DriveIrving, TX54,920  VacantQ2 2020 (27,150 SF)
Q1 2021 (27,770 SF)
New

New leases frequently provide rental abatement concessions to tenants and these abatements typically occur at the beginning of the leases. The currently reported cash net operating income and AFFO understate the Company's long-term cash generation ability from existing signed leases due to several leases being in abatement periods. Presented below are two schedules related to abatements. The first is a schedule of leases with abatements of 50,000 square feet or greater that expired during the third quarter of 2019, and the second is a schedule of leases with abatements of 50,000 square feet or greater that are either currently under abatement or will be so within the next twelve months.

Abatements Expired During the Quarter
TenantPropertyProperty LocationAbated Square FeetLease Commencement DateAbatement Period Expired
During Current Quarter
Lease Expiration
VMware, Inc.1155 Perimeter Center WestAtlanta, GA50,442  Q3 2019 August 2019Q3 2027

Current / Future Abatements
TenantPropertyProperty LocationAbated Square FeetLease Commencement DateRemaining Abatement ScheduleLease Expiration
Transocean Offshore Deepwater Drilling, Inc.Enclave PlaceHouston, TX300,906  
Q4 2019 (3)
July 2019 through April 2021 (3) (4)
Q2 2036
VMware, Inc.1155 Perimeter Center WestAtlanta, GA50,442  Q3 2019                    October and November 2019; January and February 2020 Q3 2027
Norris McLaughlin, P.A.400 Bridgewater CrossingBridgewater, NJ61,642  Q4 2016November and December 2019 Q4 2029
WeWork Companies Inc.1155 Perimeter Center WestAtlanta, GA71,821  Q1 2020January through March 2020Q3 2035
WeWork Companies Inc. 200 South Orange AvenueOrlando, FL73,380  Q2 2020April through June 2020Q4 2035

(1) GAAP revenue recognition is anticipated to commence in Q4 2019, conditional upon the substantial completion of the tenant's improvements to the space. The rental abatement period began July 2019 (at the commencement of the contracted lease period) and will not vary based upon the timing of the commencement of GAAP revenue recognition.
(2) Approximately 49,632 square feet are currently vacant, while the remaining 23,748 square feet are not vacant.
(3) The nearly 17-year lease contract commenced in July 2019. GAAP revenue recognition is anticipated to commence in Q4 2019, conditional upon the substantial completion of the tenant's improvements to the space. The rental abatement period began July 2019 and will not vary based upon the timing of the commencement of GAAP revenue recognition.
(4) The tenant's existing lease at another building in Houston terminates in 2021. The tenant desired to have access to its new space at Enclave Place on an accelerated basis without duplicative rental charges. Piedmont was able to negotiate into the lease other economic and credit-supporting terms as a result of this longer free rent period.
7


Financing and Capital Activity

Among Piedmont's stated strategic objectives is to harvest capital through the disposition of non-core assets and assets in which the Company believes full value 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 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
On September 4, 2019, Piedmont completed the sale of The Dupree, a 138,000 square foot, six-story office building, located in Atlanta, GA, for $12.7 million. The transaction has allowed Piedmont to focus its Atlanta operations on its core holdings in the Northwest and Central Perimeter submarkets.

Acquisitions
On August 23, 2019, the Company completed the purchase of two 19-story, Class A office buildings, Galleria 400 and Galleria 600, along with a 10.2 acre adjacent, developable land parcel, located in Atlanta, GA. Galleria 400, a 430,000 square foot, 94% leased office building with a seven-level parking structure, and Galleria 600, a 434,000 square foot, 73% leased office building with a four-level parking structure, were purchased for $212.4 million, or $246 per square foot, over a 45% discount to replacement cost. The land, which can accommodate up to 1,000,000 square feet of additional development, was purchased for $18.8 million. The properties are located adjacent to Piedmont's other assets located within the urban, master-planned Galleria development, an amenity-rich project in Atlanta's Northwest submarket with walkable access to hotels, dining, retail, residences and SunTrust Park (home to the Atlanta Braves). The project offers excellent visibility and accessibility to two of Atlanta's major thoroughfares, Interstates 75 and 285. Since 2015, Piedmont has assembled 2.1 million square feet of office space across five buildings along with three development sites, consolidating the project’s multi-tenant office buildings and 6,000-space structured parking facilities under a single owner for the first time. This consolidated ownership provides pricing power, a variety of development and redevelopment opportunities, and the ability to realize marketing, operating and tenancy synergies. Piedmont’s total acquisition basis in The Galleria is just under $500 million, or approximately $216 per square foot, which represents a significant discount to the estimated replacement cost.

For additional information on acquisitions and dispositions completed over the previous eighteen months, please refer to page 36.

Development / Redevelopment
During the fourth quarter of 2018, the Company substantially completed the construction phase of a $14 million redevelopment at Two Pierce Place in Itasca, IL. The project included a renovation of the property's lobby and exterior plaza, an elevator modernization, the enhancement and addition of building amenities, and the acquisition and improvement of additional land to increase the building's parking ratio. The building is currently in the lease-up phase of the redevelopment project; due to its redevelopment status, this property is excluded from Piedmont's in-service operating portfolio for the purposes of statistical reporting throughout this supplemental report.

During the third quarter of 2019, Piedmont completed the construction of an $8.5 million tenant-only amenity center at US Bancorp Center in Minneapolis, MN. The amenity center, with approximately 24-foot ceilings and large-windowed views of the downtown skyline, is located on the thirty-first floor of the building in former storage space and provides to tenants a full fitness center, a lounge and conference rooms. The project was completed on schedule and within budget.

Additional detail on the Company's developable land parcels, all of which are located adjacent to existing Piedmont properties, as well as information on its redevelopment project, can be found on page 37.

Finance
Anticipating the receipt of disposition proceeds from the sale of 500 West Monroe Street in Chicago, IL, the Company utilized its $500 million line of credit to acquire Galleria 400 and 
Galleria 600 during the third quarter of 2019, resulting in a temporary increase in the Company's debt metrics.

As of September 30, 2019, our ratio of total debt to total gross assets was 39.0%. This debt ratio is based on total principal amount outstanding for our various loans at September 30, 2019. As of September 30, 2019, our average net debt to Core EBITDA ratio was 6.0 x, and the same measure at December 31, 2018 was 5.8 x.

The net debt to Core EBITDA ratio of 6.0 x as of September 30, 2019 is projected to drop to the low 5 x's on a pro forma basis after giving effect to the completion of the sale of 500 West Monroe Street and the use of the proceeds of the sale to reduce the principal balance outstanding under the Company's revolving line of credit. Please refer to page 44 for a pro forma presentation of key metrics for the Company after the completion of the sale of 500 West Monroe Street.

Stock Repurchase Program
No repurchases of the Company's common stock were completed during the third quarter of 2019. Since the stock repurchase program began in December 2011, the Company has repurchased approximately 48.7 million shares at an average price of $17.70 per share, or approximately $862.0 million in aggregate (before the consideration of transaction costs). As of quarter end, Board-approved capacity remaining for additional repurchases totaled approximately $74.1 million under the stock repurchase plan. Repurchases of stock under the program
8


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 31, 2019, the Board of Directors of Piedmont declared a dividend for the third quarter of 2019 in the amount of $0.21 per common share outstanding to stockholders of record as of the close of business on August 30, 2019. The dividend was paid on September 20, 2019. The Company's dividend payout percentage (for dividends declared) for the nine months ended September 30, 2019 was 47% of Core FFO and 61% of AFFO.

Subsequent Events

On October 28, 2019, Piedmont completed the sale of 500 West Monroe Street, a 967,000 square foot, 100% leased, 46-story, trophy office building located in the West Loop of downtown Chicago, IL, for $412 million, or approximately $426 per square foot. The Company acquired the building through a UCC foreclosure in 2011 at an implied valuation of approximately 
$227.5 million. The Company successfully released substantially all of the space in the building, bringing it to full occupancy and creating significant value for its shareholders. The Company is anticipated to record a gain of approximately $160 million from the sale of the asset. For federal tax purposes, the majority of the sale proceeds were deemed reinvested into Galleria 100, Galleria 400 and Galleria 600 through reverse 1031 exchange investment structures; as a result, the Company does not anticipate the need for a special dividend distribution despite the large gain realized from the transaction. Proceeds from the sale were used to pay down a significant portion of the outstanding balance on the Company's revolving line of credit. Please refer to page 44 for a pro forma presentation of key debt and diversification metrics for the Company after the completion of the sale.

On October 30, 2019, the Board of Directors of Piedmont declared a dividend for the fourth quarter of 2019 in the amount of $0.21 per common share outstanding to stockholders of record as of the close of business on November 29, 2019. The dividend is expected to be paid on January 3, 2020.

In October 2019, the Commissioner of General Services of the State of New York executed an approximately 20-year lease renewal and expansion for the State of New York comprised of roughly 520,000 square feet at 60 Broad Street in New York, NY. The lease was executed at compelling economics, including a large accrual-basis roll up in rent when comparing the expired lease's accrual rent to the new lease's accrual rent, no downtime, and no free rent.

Guidance for 2019

The following financial guidance for calendar year 2019 has been narrowed relative to that previously provided by raising the low end of the range and is based upon year-to-date results and management's expectations at this time. This financial guidance includes the effects of the dispositions of One Independence Square, The Dupree and 500 West Monroe Street, along with the acquisitions of Galleria 100, Galleria 400 and Galleria 600. No other capital transactions that may be completed during the remainder of the year have been included in this guidance.
LowHigh
Net Income$238 million  to  $240 million  
Add:
Depreciation105 million  to  107 million  
Amortization73 million  to  75 million  
Impairment Loss2 million  to  2 million  
Less:
Gain on Sale of Real Estate Assets(198) million to  (201) million 
NAREIT Funds from Operations applicable to Common Stock$220 million  $223 million  
NAREIT Funds from Operations per diluted share$1.74to  $1.77  
Less:
Retirement and Separation Expenses associated with Senior Management Transition$3 million  to  $3 million  
Core Funds From Operations$223 million  to  $226 million  
Core Funds from Operations per diluted share$1.77to  $1.79  
These estimates reflect management’s view of current market conditions and incorporate certain economic and operational assumptions and projections. Actual results could differ from these estimates. Note that individual quarters may fluctuate on both a cash basis and an accrual basis due to the timing of lease commencements and expirations, abatement periods, repairs and maintenance expenses, capital expenditures, capital markets activities, seasonal general and administrative expenses, accrued potential performance-based compensation expenses, and one-time revenue or expense events. In addition, the Company’s guidance is based on information available to management as of the date of this supplemental report.
9


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

September 30, 2019June 30, 2019March 31, 2019December 31, 2018September 30, 2018
Assets:
Real estate, at cost:
Land assets$506,440  $480,489  $470,379  $470,432  $456,442  
Buildings and improvements3,099,177  2,917,089  2,853,193  2,839,640  2,744,530  
Buildings and improvements, accumulated depreciation(772,122) (753,531) (740,535) (718,070) (698,200) 
Intangible lease asset165,854  172,212  162,509  165,067  149,795  
Intangible lease asset, accumulated amortization(77,483) (92,881) (91,235) (87,391) (84,268) 
Construction in progress13,866  13,231  13,225  15,848  22,222  
Real estate assets held for sale, gross274,673  274,614  274,538  433,544  604,930  
Real estate assets held for sale, accumulated depreciation & amortization(61,579) (59,133) (56,577) (102,476) (159,456) 
Total real estate assets3,148,826  2,952,090  2,885,497  3,016,594  3,035,995  
Cash and cash equivalents10,284  7,748  4,625  4,571  6,807  
Tenant receivables10,091  10,494  11,693  10,800  10,522  
Straight line rent receivable147,197  145,399  141,545  136,762  132,592  
Notes receivable—  —  —  —  3,200  
Escrow deposits and restricted cash1,820  1,480  1,433  1,463  1,374  
Prepaid expenses and other assets27,143  32,564  22,935  24,691  30,322  
Goodwill98,918  98,918  98,918  98,918  98,918  
Interest rate swap—  10  554  1,199  4,069  
Deferred lease costs, gross441,106  425,394  411,733  413,117  393,777  
Deferred lease costs, accumulated amortization(173,490) (188,847) (185,867) (176,919) (168,881) 
Other assets held for sale, gross47,923  47,609  47,458  70,371  86,091  
Other assets held for sale, accumulated amortization(7,887) (7,492) (7,082) (9,138) (10,896) 
Total assets$3,751,931  $3,525,367  $3,433,442  $3,592,429  $3,623,890  
Liabilities:
Unsecured debt, net of discount$1,689,793  $1,472,194  $1,375,646  $1,495,121  $1,524,618  
Secured debt189,451  189,782  190,109  190,351  190,753  
Accounts payable, accrued expenses, and accrued capital expenditures114,812  87,519  74,044  120,711  102,502  
Deferred income27,985  24,641  27,053  28,779  27,450  
Intangible lease liabilities, less accumulated amortization34,970  32,724  33,360  35,708  37,986  
Interest rate swaps6,862  5,549  2,443  839  —  
Other liabilities held for sale7,275  9,983  7,265  8,780  6,585  
Total liabilities$2,071,148  $1,822,392  $1,709,920  $1,880,289  $1,889,894  
Stockholders' equity:
Common stock1,258  1,258  1,256  1,262  1,284  
Additional paid in capital3,685,504  3,687,881  3,686,017  3,683,186  3,682,209  
Cumulative distributions in excess of earnings(2,007,438) (1,989,446) (1,971,184) (1,982,542) (1,964,135) 
Other comprehensive loss(283) 1,530  5,667  8,462  12,851  
Piedmont stockholders' equity1,679,041  1,701,223  1,721,756  1,710,368  1,732,209  
Non-controlling interest1,742  1,752  1,766  1,772  1,787  
Total stockholders' equity1,680,783  1,702,975  1,723,522  1,712,140  1,733,996  
Total liabilities, redeemable common stock and stockholders' equity$3,751,931  $3,525,367  $3,433,442  $3,592,429  $3,623,890  
Common stock outstanding at end of period125,783  125,783  125,597  126,219  128,371  

10


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

Three Months Ended
9/30/20196/30/20193/31/201912/31/20189/30/2018
Revenues:
Rental income (1)
$105,207  $102,637  $103,659  $107,387  $101,348  
Tenant reimbursements (1)
25,372  22,831  22,507  24,532  23,170  
Property management fee revenue405  422  1,992  391  368  
Other property related income4,437  4,778  4,778  4,875  4,822  
135,421  130,668  132,936  137,185  129,708  
Expenses:
Property operating costs54,613  52,380  51,805  55,163  49,679  
Depreciation27,131  26,348  26,525  26,844  26,852  
Amortization19,505  18,461  17,700  16,477  14,840  
Impairment loss on real estate assets1,953  —  —  —  —  
General and administrative7,950  12,418  9,368  8,226  6,677  
111,152  109,607  105,398  106,710  98,048  
Other income / (expense):
Interest expense(16,145) (15,112) (15,493) (15,729) (15,849) 
Other income / (expense)263  752  277  158  303  
Gain / (loss) on sale of real estate (2)
32  1,451  37,887  30,505  —  
Net income8,419  8,152  50,209  45,409  16,114  
Less: Net (income) / loss attributable to noncontrolling interest  (1)  —  
Net income attributable to Piedmont$8,422  $8,153  $50,208  $45,410  $16,114  
Weighted average common shares outstanding - diluted126,240  126,491  126,181  128,811  128,819  
Net income per share available to common stockholders - diluted$0.07  $0.06  $0.40  $0.35  $0.13  
Common stock outstanding at end of period125,783  125,783  125,597  126,219  128,371  







(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 first quarter of 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. The gain on sale of real estate reflected in the fourth quarter of 2018 was primarily related to the sale of 800 North Brand Boulevard in Glendale, CA, on which the Company recorded a $30.4 million gain.
11


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

Three Months EndedNine Months Ended  
9/30/20199/30/2018Change ($)Change (%)9/30/20199/30/2018Change ($)Change (%)
Revenues:
Rental income (1)
$105,207  $101,348  $3,859  3.8 %$311,503  $304,280  $7,223  2.4 %
Tenant reimbursements (1)
25,372  23,170  2,202  9.5 %70,710  68,211  2,499  3.7 %
Property management fee revenue405  368  37  10.1 %2,819  1,059  1,760  166.2 %
Other property related income4,437  4,822  (385) (8.0)%13,993  15,232  (1,239) (8.1)%
135,421  129,708  5,713  4.4 %399,025  388,782  10,243  2.6 %
Expenses:
Property operating costs54,613  49,679  (4,934) (9.9)%158,798  154,175  (4,623) (3.0)%
Depreciation27,131  26,852  (279) (1.0)%80,004  81,112  1,108  1.4 %
Amortization19,505  14,840  (4,665) (31.4)%55,666  46,818  (8,848) (18.9)%
Impairment loss on real estate assets1,953  —  (1,953) (100.0)%1,953  —  (1,953) (100.0)%
General and administrative7,950  6,677  (1,273) (19.1)%29,736  21,487  (8,249) (38.4)%
111,152  98,048  (13,104) (13.4)%326,157  303,592  (22,565) (7.4)%
Other income / (expense):
Interest expense(16,145) (15,849) (296) (1.9)%(46,750) (45,294) (1,456) (3.2)%
Other income / (expense)263  303  (40) (13.2)%1,292  1,480  (188) (12.7)%
Gain / (loss) on extinguishment of debt—  —  —  —  (1,680) 1,680  100.0 %
Gain / (loss) on sale of real estate (2)
32  —  32  100.0 %39,370  45,186  (5,816) (12.9)%
Net income8,419  16,114  (7,695) (47.8)%66,780  84,882  (18,102) (21.3)%
Less: Net (income) / loss attributable to noncontrolling interest —   100.0 %  (1) (25.0)%
Net income attributable to Piedmont$8,422  $16,114  $(7,692) (47.7)%$66,783  $84,886  $(18,103) (21.3)%
Weighted average common shares outstanding - diluted126,240  128,819  126,190  131,187  
Net income per share available to common stockholders - diluted$0.07  $0.13  $0.53  $0.65  
Common stock outstanding at end of period125,783  128,371  125,783  128,371  






(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, 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. The gain on sale of real estate for the nine months ended September 30, 2018 was primarily related to certain assets within the 14-property portfolio sale on which the Company recorded a total of $45.2 million in gains.

12


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 38 and reconciliations are provided beginning on page 40.
Three Months Ended
Selected Operating Data9/30/20196/30/20193/31/201912/31/20189/30/2018
Percent leased (1)
91.9 %92.6 %93.3 %93.3 %93.2 %
Percent leased - economic (1) (2)
86.4 %85.9 %85.9 %86.8 %86.6 %
Total revenues$135,421$130,668$132,936$137,185$129,708
Net income attributable to Piedmont$8,422$8,153$50,208$45,410$16,114
Core EBITDA$73,100$69,774$72,018$73,932$73,635
Core FFO applicable to common stock$56,743$54,451$56,315$57,949$57,610
Core FFO per share - diluted$0.45$0.43$0.45$0.45$0.45
AFFO applicable to common stock$36,662$42,370$51,778$40,725$45,505
Gross regular dividends (3)
$26,415$26,415$26,375$26,946$26,958
Regular dividends per share (3)
$0.21$0.21$0.21$0.21$0.21
Selected Balance Sheet Data
Total real estate assets, net$3,148,826$2,952,090$2,885,497$3,016,594$3,035,995
Total assets$3,751,931$3,525,367$3,433,442$3,592,429$3,623,890
Total liabilities$2,071,148$1,822,392$1,709,920$1,880,289$1,889,894
Ratios & Information for Debt Holders
Core EBITDA margin (4)
54.0 %53.4 %54.2 %53.9 %56.8 %
Fixed charge coverage ratio (5)
4.3 x  4.4 x  4.4 x  4.5 x  4.5 x  
Average net debt to Core EBITDA (6)
6.0 x5.8 x  5.8 x  5.8 x  5.8 x  
Total gross real estate assets$4,060,010$3,857,635$3,773,844$3,924,531$3,977,919
Net debt (7)
$1,874,929$1,661,060$1,568,482$1,688,672$1,716,852




(1)
Please refer to page 26 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 they were declared.
(4)Core EBITDA margin is calculated as Core EBITDA divided by total revenues (including revenues associated with discontinued operations).
(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 $542,505 for the quarter ended September 30, 2019, $562,449 for the quarter ended June 30, 2019, $527,551 for the quarter ended March 31, 2019, $526,032 for the quarter ended December 31, 2018, and $374,868 for the quarter ended September 30, 2018; the Company had principal amortization of $255,303 for the quarter ended September 30, 2019, $251,793 for the quarter ended June 30, 2019, $165,936 for the quarter ended March 31, 2019, $327,313 for the quarter ended December 31, 2018, and $161,405 for the quarter ended September 30, 2018.
(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.

13


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  
9/30/20199/30/20189/30/20199/30/2018
GAAP net income applicable to common stock$8,422  $16,114  $66,783  $84,886  
Depreciation (1) (2)
26,909  26,668  79,346  80,531  
Amortization (1)
19,491  14,828  55,622  46,773  
Impairment loss (1)
1,953  —  1,953  —  
Loss / (gain) on sale of properties (1)
(32) —  (39,370) (45,186) 
NAREIT funds from operations applicable to common stock56,743  57,610  164,334  167,004  
Adjustments:
Retirement and separation expenses associated with senior management transition—  —  3,175  —  
Loss / (gain) on extinguishment of debt—  —  —  1,680  
Core funds from operations applicable to common stock56,743  57,610  167,509  168,684  
Adjustments:
Amortization of debt issuance costs, fair market adjustments on notes payable, and discount on senior notes526  550  1,574  1,561  
Depreciation of non real estate assets214  176  634  558  
Straight-line effects of lease revenue (1)
(1,531) (3,210) (7,437) (11,489) 
Stock-based compensation adjustments(3,015) 1,661  1,949  4,462  
Amortization of lease-related intangibles (1)
(1,923) (2,006) (6,009) (5,636) 
Non-incremental capital expenditures (3)
(14,352) (9,276) (27,410) (27,407) 
Adjusted funds from operations applicable to common stock$36,662  $45,505  $130,810  $130,733  
Weighted average common shares outstanding - diluted126,240  128,819  126,190  131,187  
Funds from operations per share (diluted)$0.45  $0.45  $1.30  $1.27  
Core funds from operations per share (diluted)$0.45  $0.45  $1.33  $1.29  
Common stock outstanding at end of period125,783  128,371  125,783  128,371  





(1)Includes our proportionate share of amounts attributable to consolidated properties and unconsolidated joint ventures.
(2)Excludes depreciation of non real estate assets.
(3)
Non-incremental capital expenditures are defined on page 38.

14


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

Three Months EndedNine Months Ended  
9/30/20199/30/20189/30/20199/30/2018
Net income attributable to Piedmont$8,422  $16,114  $66,783  $84,886  
Net income / (loss) attributable to noncontrolling interest(3) —  (3) (4) 
Interest expense (1)
16,145  15,849  46,750  45,294  
Depreciation (1)
27,124  26,844  79,982  81,090  
Amortization (1)
19,491  14,828  55,622  46,773  
Impairment loss (1)
1,953  —  1,953  —  
Loss / (gain) on sale of properties (1)
(32) —  (39,370) (45,186) 
EBITDAre73,100  73,635  211,717  212,853  
Retirement and separation expenses associated with senior management transition—  —  3,175  —  
(Gain) / loss on extinguishment of debt—  —  —  1,680  
Core EBITDA (2)
73,100  73,635  214,892  214,533  
General & administrative expenses (1)
7,950  6,677  26,561  21,487  
Management fee revenue (3)
(203) (181) (2,226) (531) 
Other (income) / expense (1) (4)
(47) (87) (165) (475) 
Straight-line effects of lease revenue (1)
(1,531) (3,210) (7,437) (11,489) 
Amortization of lease-related intangibles (1)
(1,923) (2,006) (6,009) (5,636) 
Property net operating income (cash basis)77,346  74,828  225,616  217,889  
Deduct net operating (income) / loss from:
Acquisitions (5)
(5,546) (431) (12,610) $(1,038) 
Dispositions (6)
(296) (7,019) (4,931) $(18,368) 
Other investments (7)
(896) (132) (1,181) (1,456) 
Same store net operating income (cash basis)$70,608  $67,246  $206,894  $197,027  
Change period over period5.0 %N/A5.0 %N/A


(1) Includes our proportionate share of amounts attributable to consolidated properties and unconsolidated joint ventures.
(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, 2019, Piedmont recognized $0.5 million in termination income, as compared with $0.1 million during the same period in 2018. During the nine months ended September 30, 2019, Piedmont recognized $2.3 million in termination income, as compared with $0.7 million during the same period in 2018. During calendar year 2018, Piedmont recognized a total of $3.0 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 501 West Church Street in Orlando, FL, purchased on February 23, 2018; 9320 Excelsior Boulevard in Hopkins, MN, purchased on October 25, 2018; 25 Burlington Mall Road in Burlington, MA, purchased on December 12, 2018; Galleria 100 and land in Atlanta, GA, purchased on May 6, 2019; and Galleria 400, Galleria 600 and land in Atlanta, GA, purchased on August 23, 2019.
(6) Dispositions consist of a 14-property portfolio sold on January 4, 2018 (comprised of 2300 Cabot Drive in Lisle, IL; Windy Point I and II in Schaumburg, IL; Suwanee Gateway One and land in Suwanee, GA; 1200 Crown Colony Drive in Quincy, MA; Piedmont Pointe I and II in Bethesda, MD; 1075 West Entrance Drive and Auburn Hills Corporate Center in Auburn Hills, MI; 5601 Hiatus Road in Tamarac, FL; 2001 NW 64th Street in Ft. Lauderdale, FL; Desert Canyon 300 in Phoenix, AZ; 5301 Maryland Way in Brentwood, TN; and 2120 West End Avenue in Nashville, TN); 800 North Brand Boulevard in Glendale, CA, sold on November 29, 2018; One Independence Square in Washington, D.C., sold on February 28, 2019; and The Dupree in Atlanta, GA, sold on September 4, 2019.
(7) 
Other investments consist of 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
and/or prior year reporting periods. Additional information on our land holdings can be found on page 37. The operating results from Two Pierce Place in Itasca, IL, are included in this line item.
15


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  
9/30/20199/30/20189/30/20199/30/2018
$%$%$%$%
New York$11,117  15.7  $10,914  16.2  $33,690  16.3$33,783  17.1
Boston (1)
8,911  12.6  8,115  12.1  26,064  12.624,474  12.4
Atlanta (2)
8,219  11.6  8,584  12.8  25,850  12.523,943  12.2
Washington, D.C. (3)
8,591  12.2  5,565  8.3  25,238  12.2  14,713  7.5
Minneapolis (4)
8,205  11.6  8,028  11.9  24,409  11.8  22,960  11.7  
Orlando (5)
7,730  11.0  7,565  11.3  23,534  11.4  22,162  11.2  
Dallas (6)
7,129  10.1  6,478  9.6  19,791  9.5  20,106  10.2  
Chicago (7)
6,641  9.4  6,127  9.1  19,645  9.518,328  9.3
Other (8)
4,065  5.8  5,870  8.7  8,673  4.216,558  8.4
Total$70,608  100.0  $67,246  100.0  $206,894  100.0$197,027  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 three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily due to increased economic occupancy at 5 & 15 Wayside Road in Burlington, MA.
(2) The increase in Atlanta Same Store Net Operating Income for the nine months ended September 30, 2019 as compared to the same period in 2018 was primarily related to increased economic occupancy at Galleria 200 in Atlanta, GA.
(3) The increase in Washington, D.C. Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily due to increased economic occupancy at 1201 Eye Street in Washington, D.C., and 4250 North Fairfax Drive, Arlington Gateway, and 3100 Clarendon Boulevard, all located in Arlington, VA. Contributing to the increase in Same Store Net Operating Income for the nine months ended September 30, 2019 was the recognition of $1.4 million of lease termination income during the first quarter of 2019 at 400 Virginia Avenue in Washington, D.C.
(4) The increase in Minneapolis Same Store Net Operating Income for the nine months ended September 30, 2019 as compared to the same period in 2018 was primarily attributable to increased economic occupancy at US Bancorp Center in Minneapolis, MN.
(5) The increase in Orlando Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily attributable to increased economic occupancy at 400 TownPark in Lake Mary, FL and CNL Center II in Orlando, FL.
(6) The increase in Dallas Same Store Net Operating Income for the three months ended September 30, 2019 as compared to the same period in 2018 was primarily due to increased economic occupancy associated with the cash rent commencement for the majority of a whole-building lease at 6011 Connection Drive in Irving, TX.
(7) The increase in Chicago Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily attributable to increased economic occupancy at 500 West Monroe Street in Chicago, IL.
(8) The decrease in Other Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily attributable to decreased economic occupancy at 1430 Enclave Parkway in Houston, TX; the primary tenant's lease renewal and expansion commenced in January 2019 and its gross rent was abated through June 2019.
16


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

Three Months EndedNine Months Ended  
9/30/20199/30/20189/30/20199/30/2018
Net income attributable to Piedmont$8,422  $16,114  $66,783  $84,886  
Net income / (loss) attributable to noncontrolling interest(3) —  (3) (4) 
Interest expense (1)
16,145  15,849  46,750  45,294  
Depreciation (1)
27,124  26,844  79,982  81,090  
Amortization (1)
19,491  14,828  55,622  46,773  
Impairment loss (1)
1,953  —  1,953  —  
Loss / (gain) on sale of properties (1)
(32) —  (39,370) (45,186) 
EBITDAre73,100  73,635  211,717  212,853  
Retirement and separation expenses associated with senior management transition—  —  3,175  —  
(Gain) / loss on extinguishment of debt—  —  —  1,680  
Core EBITDA (2)
73,100  73,635  214,892  214,533  
General & administrative expenses (1)
7,950  6,677  26,561  21,487  
Management fee revenue (3)
(203) (181) (2,226) (531) 
Other (income) / expense (1) (4)
(47) (87) (165) (475) 
Property net operating income (accrual basis)80,800  80,044  239,062  235,014  
Deduct net operating (income) / loss from:
Acquisitions (5)
(6,876) (694) (14,974) (1,653) 
Dispositions (6)
(280) (6,811) (3,479) (16,845) 
Other investments (7)
(889) (141) (1,159) (1,292) 
Same store net operating income (accrual basis)$72,755  $72,398  $219,450  $215,224  
Change period over period0.5 %N/A2.0 %N/A



(1)Includes our proportionate share of amounts attributable to consolidated properties and unconsolidated joint ventures.
(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, 2019, Piedmont recognized $0.5 million in termination income, as compared with $0.1 million during the same period in 2018. During the nine months ended September 30, 2019, Piedmont recognized $2.3 million in termination income, as compared with $0.7 million during the same period in 2018. During calendar year 2018, Piedmont recognized a total of $3.0 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 501 West Church Street in Orlando, FL, purchased on February 23, 2018; 9320 Excelsior Boulevard in Hopkins, MN, purchased on October 25, 2018; 25 Burlington Mall Road in Burlington, MA, purchased on December 12, 2018; Galleria 100 and land in Atlanta, GA, purchased on May 6, 2019; and Galleria 400, Galleria 600 and land in Atlanta, GA, purchased on August 23, 2019.
(6) Dispositions consist of a 14-property portfolio sold on January 4, 2018 (comprised of 2300 Cabot Drive in Lisle, IL; Windy Point I and II in Schaumburg, IL; Suwanee Gateway One and land in Suwanee, GA; 1200 Crown Colony Drive in Quincy, MA; Piedmont Pointe I and II in Bethesda, MD; 1075 West Entrance Drive and Auburn Hills Corporate Center in Auburn Hills, MI; 5601 Hiatus Road in Tamarac, FL; 2001 NW 64th Street in Ft. Lauderdale, FL; Desert Canyon 300 in Phoenix, AZ; 5301 Maryland Way in Brentwood, TN; and 2120 West End Avenue in Nashville, TN); 800 North Brand Boulevard in Glendale, CA, sold on November 29, 2018; One Independence Square in Washington, D.C., sold on February 28, 2019; and The Dupree in Atlanta, GA, sold on September 4, 2019.
(7) 
Other investments consist of 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
and/or prior year reporting periods. Additional information on our land holdings can be found on page 37. The operating results from Two Pierce Place in Itasca, IL, are included in this line item.

17


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  
9/30/20199/30/20189/30/20199/30/2018
$%$%$%$%
New York (1)
$10,792  14.8  $9,876  13.6  $32,029  14.6$30,848  14.3
Washington, D.C. (2)
9,138  12.6  8,366  11.6  28,985  13.222,350  10.4
Boston (3)
9,194  12.6  9,290  12.8  28,982  13.227,880  12.9
Atlanta8,976  12.3  9,403  13.0  27,389  12.527,584  12.8
Orlando7,878  10.8  7,938  11.0  24,316  11.1  23,820  11.1  
Minneapolis (4)
7,553  10.4  7,536  10.4  22,634  10.3  21,876  10.2  
Dallas
7,534  10.4  6,917  9.6  21,744  9.9  22,410  10.4  
Chicago (5)
6,733  9.3  6,238  8.6  19,904  9.1  18,751  8.7  
Other (6)
4,957  6.8  6,834  9.4  13,467  6.119,705  9.2
Total$72,755  100.0  $72,398  100.0  $219,450  100.0$215,224  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 New York Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily due to increased rental income attributable to a lease renewal at a higher rental rate along with lease termination income at 60 Broad Street in New York, NY.
(2) The increase in Washington, D.C. Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily due to increased rental income resulting from the commencement of new and expansion leases at Arlington Gateway, 4250 North Fairfax Drive and 3100 Clarendon Boulevard, all located in Arlington, VA. Contributing to the increase in Washington, D.C. Same Store Net Operating Income for the nine months ended September 30, 2019 was the recognition of $1.4 million of lease termination income during the first quarter of 2019 at 400 Virginia Avenue and increased rental income resulting from the commencement of a new lease at 1201 Eye Street, both located in Washington, D.C.
(3) The increase in Boston Same Store Net Operating Income for the nine months ended September 30, 2019 as compared to the same period in 2018 was primarily due to increased rental income resulting from the commencement of new leases at 5 & 15 Wayside Road in Burlington, MA.
(4) The increase in Minneapolis Same Store Net Operating Income for the nine months ended September 30, 2019 as compared to the same period in 2018 was primarily due to increased rental income resulting from the commencement of new and expansion leases at US Bancorp Center in Minneapolis, MN.
(5) The increase in Chicago Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was primarily attributable to increased rental income resulting from the commencement of new leases, along with the expirations of operating expense recovery abatement periods, at 500 West Monroe Street in Chicago, IL.
(6) The decrease in Other Same Store Net Operating Income for the three months and the nine months ended September 30, 2019 as compared to the same periods in 2018 was partially related to decreased rental income attributable to a rental rate rolldown and a lower leased percentage at 1430 Enclave Parkway in Houston, TX. Contributing to the decrease in Other Same Store Net Operating Income for the nine months ended September 30, 2019 as compared to the same period in 2018 was an operating expense recovery abatement, also at 1430 Enclave Parkway in Houston, TX, related to the commencement of the lease renewal and expansion of the building's primary tenant in January 2019.

18


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

As ofAs of
September 30, 2019December 31, 2018
Market Capitalization
Common stock price$20.88$17.04
Total shares outstanding125,783126,219  
Equity market capitalization (1)
$2,626,358$2,150,764
Total debt - principal amount outstanding (excludes premiums, discounts, and deferred financing costs)$1,887,033$1,694,706
Total market capitalization (1)
$4,513,391$3,845,470
Total debt / Total market capitalization (1)
41.8 %44.1 %
Ratios & Information for Debt Holders
Total gross assets (2)
$4,844,492$4,686,423
Total debt / Total gross assets (2)
39.0 %36.2 %
Average net debt to Core EBITDA (3)
6.0 x5.8 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.

19


Piedmont Office Realty Trust, Inc.
Debt Summary
As of September 30, 2019
Unaudited ($ in thousands)
Floating Rate & Fixed Rate Debt
https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-graph11.gif
Debt (1)
Principal Amount
Outstanding
Weighted Average Stated
Interest Rate (2)
Weighted Average
Maturity
Floating Rate$498,000
(3)
3.09%  42.1 months
Fixed Rate1,389,033  3.79%  43.6 months
Total$1,887,0333.61%  43.2 months
Unsecured & Secured Debt
https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-graph21.gif
Debt (1)
Principal Amount
Outstanding
Weighted Average Stated
Interest Rate (2)
Weighted Average
Maturity
Unsecured$1,698,0003.58%  44.5 months
Secured189,033  3.80%  31.6 months
Total$1,887,0333.61%  43.2 months

Debt Maturities
https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-graph31.gif
Maturity Year
Secured Debt - Principal
Amount Outstanding (1)
Unsecured Debt - Principal
Amount Outstanding (1)
 Weighted Average
Stated Interest
Rate (2)
 Percentage of Total
2019$—  $—  N/A  —%  
2020—  —  N/A  —%  
202129,033  300,000  3.41%  17.4%  
2022160,000  398,000  
(4)
3.10%  29.6%  
2023—  350,000  3.40%  18.6%  
2024—  400,000  4.45%  21.2%  
2025 +—  250,000  3.93%  13.2%  
Total$189,033$1,698,0003.61%  100.0%  

(1)All of Piedmont's outstanding debt as of September 30, 2019 was interest-only debt with the exception of the $29.0 million of outstanding debt 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 represents the $398 million outstanding balance as of September 30, 2019 on the $500 million unsecured revolving credit facility and the $100 million in principal amount of the $250 million unsecured term loan that remained unhedged as of September 30, 2019. The $250 million unsecured term loan that closed in 2018 has a stated variable rate. However, Piedmont entered into interest rate swap agreements to effectively fix the interest rate for a portion of the principal balance of the loan. The Company entered into $100 million in notional amount of seven-year interest rate swap agreements and $50 million in notional amount of two-year interest rate swap agreements, resulting in an effectively fixed interest rate a) on $150 million of the term loan at 4.11% through March 29, 2020 and b) on $100 million of the term loan at 4.21% from March 30, 2020 through the loan's maturity date of March 31, 2025, assuming no credit rating change for the Company. The amount of floating rate debt does not include Piedmont's $300 million unsecured term loan, which has a stated variable interest rate, because the interest rate has been effectively fixed through interest rate swap agreements. The $300 million unsecured term loan, therefore, is presented herein as a fixed rate loan. Additional details can be found on the following page.
(4)The initial maturity date of the $500 million unsecured revolving credit facility is September 30, 2022; however, there are two, six-month extension options available under the facility providing for a final extended maturity date of September 29, 2023. For the purposes of this schedule, we reflect the maturity date of the facility as the initial maturity date of September 2022.

20


Piedmont Office Realty Trust, Inc.
Debt Detail
Unaudited ($ in thousands)
Facility (1)
PropertyStated RateMaturityPrincipal Amount Outstanding as of September 30, 2019
Secured
$35.0 Million Fixed-Rate Loan (2)
5 Wall Street5.55 %
(3)
9/1/2021$29,033  
$160.0 Million Fixed-Rate Loan 1901 Market Street3.48 %
(4)
7/5/2022160,000  
Subtotal / Weighted Average (5)
3.80 %$189,033  
Unsecured
$300.0 Million Unsecured 2011 Term LoanN/A3.20 %
(6)
11/30/2021$300,000  
$500.0 Million Unsecured Line of Credit (7)
N/A2.95 %
(8)
9/30/2022398,000  
$350.0 Million Unsecured Senior NotesN/A3.40 %
(9)
6/1/2023350,000  
$400.0 Million Unsecured Senior NotesN/A4.45 %
(10)
3/15/2024400,000  
$250.0 Million Unsecured Term LoanN/A3.93 %
(11)
3/31/2025250,000  
Subtotal / Weighted Average (5)
3.58 %$1,698,000  
Total Debt - Principal Amount Outstanding / Weighted Average Stated Rate (5)
3.61 %$1,887,033  
GAAP Accounting Adjustments (12)
(7,789) 
Total Debt - GAAP Amount Outstanding$1,879,244  


(1)All of Piedmont’s outstanding debt as of September 30, 2019, was interest-only debt with the exception of the $29.0 million of outstanding debt 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)The stated interest rate on the $160 million fixed-rate loan is 3.48%. After the application of interest rate hedges, the effective cost of the financing is approximately 3.58%.
(5)Weighted average is based on the principal amounts outstanding and interest rates at September 30, 2019.
(6)The $300 million unsecured term loan that closed in 2011 has a stated variable rate; however, Piedmont entered into interest rate swap agreements which effectively fix the interest rate on this loan at 3.20% through January 15, 2020, assuming no credit rating change for the Company.
(7)All of Piedmont’s outstanding debt as of September 30, 2019, was term debt with the exception of $398 million outstanding on our unsecured revolving credit facility. 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 initial maturity date is presented on this schedule.
(8)The 2.95% interest rate presented for the $500 million unsecured revolving credit facility is the weighted average interest rate for all outstanding draws as of September 30, 2019. Piedmont may select from multiple interest rate options with each draw under the facility, including the prime rate and various length LIBOR locks. The base interest rate associated with each LIBOR interest period selection is subject to an additional spread (0.90% as of September 30, 2019) based on Piedmont’s then current credit rating.
(9)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%.
(10)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%.
(11)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 and $50 million in notional amount of two-year interest rate swap agreements, resulting in an effectively fixed interest rate a) on $150 million of the term loan at 4.11% through March 29, 2020 and b) on $100 million of the term loan at 4.21% from March 30, 2020 through the loan's maturity date of March 31, 2025, assuming no credit rating change for the Company. 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 base interest rate associated with each LIBOR interest period selection is subject to an additional spread (1.60% as of September 30, 2019) based on Piedmont's then current credit rating.
(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.

21


Piedmont Office Realty Trust, Inc.
Debt Covenant & Ratio Analysis (for Debt Holders)
As of September 30, 2019
Unaudited

Three Months Ended
Bank Debt Covenant Compliance (1)
Required9/30/20196/30/20193/31/201912/31/20189/30/2018
Maximum leverage ratio0.60  0.37  0.34  0.32  0.34  0.34  
Minimum fixed charge coverage ratio (2)
1.50  4.07  4.07  4.05  4.15  4.22  
Maximum secured indebtedness ratio0.40  0.04  0.04  0.04  0.04  0.04  
Minimum unencumbered leverage ratio1.60  2.74  3.02  3.28  3.06  3.03  
Minimum unencumbered interest coverage ratio (3)
1.75  4.60  4.60  4.50  4.60  4.67  

Three Months Ended
Bond Covenant Compliance (4)
Required9/30/20196/30/20193/31/201912/31/20189/30/2018
Total debt to total assets60% or less  46.3%  43.1%  41.6%  43.1%  43.2%  
Secured debt to total assets40% or less  4.6%  4.9%  5.0%  4.8%  4.8%  
Ratio of consolidated EBITDA to interest expense1.50 or greater  4.73  4.77  4.76  4.90  4.98  
Unencumbered assets to unsecured debt150% or greater  223%  242%  252%  242%  241%  

Three Months Ended  Nine Months Ended  Twelve Months Ended  
Other Debt Coverage Ratios for Debt HoldersSeptember 30, 2019September 30, 2019December 31, 2018
Average net debt to core EBITDA (5)
6.0 x5.9 x5.8 x
Fixed charge coverage ratio (6)
4.3 x4.4 x 4.6 x
Interest coverage ratio (7)
4.4 x4.4 x4.6 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, and the Indenture and the Supplemental Indenture dated March 6, 2014, 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, 2019 and December 31, 2018. The Company had capitalized interest of $542,505 for the three months ended September 30, 2019, $1,632,505 for the nine months ended September 30, 2019 and $1,354,260 for the twelve months ended December 31, 2018. The Company had principal amortization of $255,303 for the three months ended September 30, 2019, $673,031 for the nine months ended September 30, 2019 and $964,090 for the twelve months ended December 31, 2018.
(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 $542,505 for the three months ended September 30, 2019, $1,632,505 for the nine months ended September 30, 2019 and $1,354,260 for the twelve months ended December 31, 2018.

22


Piedmont Office Realty Trust, Inc.
Tenant Diversification (1)
As of September 30, 2019
(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 (%)
State of New YorkAA+ / Aa1 2019$26,732  4.9477  3.1
US BancorpA+ / A1 2023 / 202426,067  4.8787  5.0
Independence Blue CrossNo Rating Available 203319,478  3.6801  5.1
GEBBB+ / Baa1 202716,549  3.0398  2.5
City of New YorkAA / Aa1 202011,284  2.1313  2.0
TransoceanCCC+ / B3 203610,712  2.0301  1.9
MotorolaBBB- / Baa3 20289,287  1.7206  1.3
Harvard UniversityAAA / Aaa 2032 / 20338,274  1.5129  0.8
RaytheonA+ / A3 20248,257  1.5440  2.8
Schlumberger TechnologyA+ / A1 20287,752  1.4254  1.6
GartnerBB / Ba2 20346,996  1.3207  1.3
Nuance CommunicationsBB- / Ba3 20306,650  1.2201  1.3
VMware, Inc.BBB- / Baa2 20276,500  1.2215  1.4
Epsilon Data Management / subsidiary of PublicisBBB+ / Baa2 20266,342  1.2222  1.4
First Data Corporation / subsidiary of FiservBBB / Baa2 20276,259  1.1195  1.3
CVS CaremarkBBB / Baa2 20225,888  1.1208  1.3
International Food Policy Research InstituteNo Rating Available 20295,741  1.1102  0.7
Applied Predictive Technologies / subsidiary of MasterCardA+ / A1 20285,615  1.0125  0.8
WeWorkB- / NR 20355,275  1.0149  1.0
OtherVarious344,604  63.39,903  63.4
Total$544,262  100.015,633  100.0











(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.

23


Piedmont Office Realty Trust, Inc.
Tenant Diversification
As of September 30, 2019


Percentage of Annualized Leased Revenue (%)
September 30, 2019 as compared to December 31, 2018




https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-chart-0b9ac8ceb6ba452b.jpg








24


Piedmont Office Realty Trust, Inc.
Tenant Credit Rating & Lease Distribution Information
As of September 30, 2019

Tenant Credit Rating (1)
Rating LevelAnnualized
Lease Revenue
(in thousands)
Percentage of
Annualized Lease
Revenue (%)
AAA / Aaa$17,3513.2
AA / Aa47,1648.7
A / A90,86716.7
BBB / Baa81,80215.0
BB / Ba31,7605.8
B / B31,4915.8
Below1,729  0.3  
Not rated (2)
242,09844.5
Total$544,262100.0



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 Less304  33.7$25,9054.7264  1.7
2,501 - 10,000330  36.659,79911.01,702  10.9
10,001 - 20,000108  12.051,1679.41,485  9.5
20,001 - 40,00078  8.680,45814.82,238  14.3
40,001 - 100,00047  5.2101,56618.72,853  18.2
Greater than 100,00035  3.9225,36741.47,091  45.4
Total902  100.0$544,262100.015,633  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 Independence Blue Cross, Piper Jaffray, Brother International, and RaceTrac Petroleum.

25


Piedmont Office Realty Trust, Inc.
Leased Percentage Information
(in thousands)
Three Months EndedThree Months Ended
September 30, 2019September 30, 2018
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
As of June 30, 20xx15,081  16,288  92.6 %14,652  16,176  90.6 %
Leases signed during the period564  613  
  Less:
   Lease renewals signed during period(369) (138) 
      New leases signed during period for currently occupied space(11) (23) 
      Leases expired during period and other(307)  (20)  
Subtotal14,958  16,289  91.8 %15,084  16,179  93.2 %
Acquisitions and properties placed in service during period (2)
723  864  —  —  
Dispositions and properties taken out of service during period (2)
(48) (138) —  —  
As of September 30, 20xx15,633  17,015  91.9 %15,084  16,179  93.2 %

Nine Months EndedNine Months Ended
September 30, 2019September 30, 2018
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
 Leased
Square Footage
 Rentable
Square Footage
Percent
Leased (1)
As of December 31, 20xx 15,128  16,208  93.3 %17,091  19,061  89.7 %
Leases signed during period1,880  1,378  
  Less:
   Lease renewals signed during period(1,293) (614) 
      New leases signed during period for currently occupied space(223) (99) 
      Leases expired during period and other(599)  (413)  
Subtotal14,893  16,209  91.9 %17,343  19,068  91.0 %
Acquisitions and properties placed in service during period (2)
1,101  1,278  182  182  
Dispositions and properties taken out of service during period (2)
(361) (472) (2,441) (3,071) 
As of September 30, 20xx 15,633  17,015  91.9 %15,084  16,179  93.2 %

Same Store Analysis
Less acquisitions / dispositions after September 30, 2018
and developments / redevelopments (2) (3)
(1,602) (1,834) 87.4 %(927) (999) 92.8 %
Same Store Leased Percentage14,031  15,181  92.4 %14,157  15,180  93.3 %

(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 redevelopments, please refer to pages 36 and 37, 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 commenced during the previous twelve months 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.

26


Piedmont Office Realty Trust, Inc.
Rental Rate Roll Up / Roll Down Analysis (1)
(in thousands)
Three Months Ended
September 30, 2019
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 less368  65.3%  2.2%  9.8%  23.5%  
Leases executed for spaces excluded from analysis (5)
196  34.7%  

Nine Months Ended
September 30, 2019
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 less883  63.0%  5.2%  11.8%  20.3%  

Leases executed for spaces excluded from analysis (5)
519  37.0%  
New York State short-term extension477  












(1)The population analyzed consists of consolidated leases executed during the period with lease terms of greater than one year. Leases associated with storage spaces, management offices, newly acquired assets for which there is less than one year of operating history, and unconsolidated joint venture assets 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.

27


Piedmont Office Realty Trust, Inc.
Lease Expiration Schedule
As of September 30, 2019
(in thousands)
Expiration Year
Annualized Lease
Revenue (1)
Percentage of
Annualized Lease
Revenue (%)
 Rentable
Square Footage
 Percentage of
Rentable
Square Footage (%)
Vacant$—  —  1,382  8.1  
2019 (2)
39,919  7.3  843  5.0  
2020 (3)
42,131  7.7  1,306  7.7  
202122,751  4.2  716  4.2  
202239,078  7.2  1,247  7.3  
202344,111  8.1  1,444  8.5  
202468,746  12.6  2,341  13.8  
202532,449  6.0  958  5.6  
202628,983  5.3  860  5.1  
202758,668  10.8  1,538  9.1  
202848,149  8.8  1,280  7.5  
202930,269  5.6  821  4.8  
203015,126  2.8  412  2.4  
2031314  0.1   —  
Thereafter73,568  13.5  1,861  10.9  
Total / Weighted Average$544,262  100.0  17,015  100.0  

Average Lease Term Remaining
9/30/20196.4 years  
12/31/20186.6 years  
https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-chart-096272c06de247d8.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, 2019, comprised of approximately 29,000 square feet and Annualized Lease Revenue of $1.2 million.
(3)Leases and other revenue-producing agreements on a month-to-month basis, comprised of approximately 12,000 square feet and Annualized Lease Revenue of $0.4 million, are assigned a lease expiration date of a year and a day beyond the period end date.

28


Piedmont Office Realty Trust, Inc.
Lease Expirations by Quarter
As of September 30, 2019
(in thousands)

Q4 2019 (1)
Q1 2020Q2 2020Q3 2020
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)
Atlanta71  $1,696  37  $1,120  49  $1,379  107  $3,082  
Boston22  882  18  673   218  12  481  
Chicago11  477  —  —  12  348   241  
Dallas98  3,352  18  594  30  642  16  530  
Minneapolis45  1,458   114  22  1,015  39  1,505  
New York477  26,756  —   438  13,901  46  1,720  
Orlando99  3,501  20  617   235   110  
Washington, D.C.20  942   402  17  798  12  502  
Other—  —  —  —  —  —  —  —  
Total / Weighted Average (3)
843  $39,064  103  $3,525  580  $18,536  241  $8,171  
















(1)
Includes leases with an expiration date of September 30, 2019, comprised of approximately 29,000 square feet and expiring lease revenue of $1.2 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.

29


Piedmont Office Realty Trust, Inc.
Lease Expirations by Year
As of September 30, 2019
(in thousands)

12/31/2019 (1)
12/31/202012/31/202112/31/202212/31/2023
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)
Atlanta71  $1,696  262  $7,283  280  $7,859  396  $11,420  161  $5,053  
Boston22  882  152  4,026  113  2,910  114  5,170  108  4,315  
Chicago11  477  17  590  —  —   315  13  582  
Dallas98  3,352  129  3,754  100  3,080  416  12,790  266  7,003  
Minneapolis45  1,458  102  4,118  76  2,697  75  2,563  702  19,435  
New York477  26,756  500  16,350  28  1,469  79  2,721  22  1,333  
Orlando99  3,501  46  1,291  39  1,204  139  4,389  95  2,919  
Washington, D.C.20  942  98  4,790  80  3,989  22  1,154  73  3,598  
Other—  —  —  —  —  —  —    65  
Total / Weighted Average (3)
843  $39,064  1,306  $42,202  716  $23,208  1,247  $40,524  1,444  $44,303  

















(1)
Includes leases with an expiration date of September 30, 2019, comprised of approximately 29,000 square feet and expiring lease revenue of $1.2 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 page 28 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.
Capital Expenditures
For the quarter ended September 30, 2019
Unaudited (in thousands)
For the Three Months Ended
9/30/20196/30/20193/31/201912/31/20189/30/2018
Non-incremental
Building / construction / development$3,452  $1,004  $1,283  $2,041  $1,817  
Tenant improvements5,692  6,869  1,346  10,154  4,144  
Leasing costs5,208  1,818  738  4,402  3,315  
Total non-incremental14,352  9,691  3,367  16,597  9,276  
Incremental
Building / construction / development10,147  7,453  7,536  8,122  8,000  
Tenant improvements5,096  1,625  4,865  8,053  5,321  
Leasing costs5,634  907  1,415  6,475  1,329  
Total incremental20,877  9,985  13,816  22,650  14,650  
Total capital expenditures$35,229  $19,676  $17,183  $39,247  $23,926  





















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

31


Piedmont Office Realty Trust, Inc.
Contractual Tenant Improvements and Leasing Commission
Three Months
Ended September 30, 2019
Nine Months
Ended September 30, 2019
For the Year Ended
2013 to YTD 2019
(Weighted Average
or Total)
201820172016201520142013
Renewal Leases
Square feet
364,003  1,297,010  735,969  1,198,603  880,289  1,334,398  959,424  2,376,177  8,781,870  
Tenant improvements per square foot per year of lease term (1)
$2.40  $2.45  $4.15  $1.84  $1.35  $2.90  $2.97  $1.88  $2.34  
Leasing commissions per square foot per year of lease term$1.38  $1.43  $1.69  $1.12  $1.05  $1.42  $1.30  $0.62  $1.07  
Total per square foot per year of lease term$3.78  
(2)
$3.88  
(2)
$5.84  
(3)
$2.96  $2.40  $4.32  
(4)
$4.27  
(5)
$2.50  $3.41  
New Leases
Square feet194,987  567,128  864,113  855,069  1,065,630  1,563,866  1,142,743  1,050,428  7,108,977  
Tenant improvements per square foot per year of lease term (1)
$4.12  $4.20  $4.58  $4.73  $5.01  $5.68  $3.78  $4.17  $4.71  
Leasing commissions per square foot per year of lease term$2.08  $1.89  $1.73  $1.83  $1.86  $1.90  $1.66  $1.51  $1.77  
Total per square foot per year of lease term$6.20  $6.09  $6.31  
(3)
$6.56  $6.87  $7.58  
(6)
$5.44  $5.68  $6.48  
Total
Square feet558,990  1,864,138  1,600,082  2,053,672  1,945,919  2,898,264  2,102,167  3,426,605  15,890,847  
Tenant improvements per square foot per year of lease term (1)
$3.34  $3.48  $4.46  $3.55  $3.70  $4.79  $3.48  $2.64  $3.71  
Leasing commissions per square foot per year of lease term$1.77  $1.70  $1.72  $1.54  $1.57  $1.75  $1.53  $0.91  $1.47  
Total per square foot per year of lease term$5.11  $5.18  $6.18  
(3)
$5.09  $5.27  $6.54  
(6)
$5.01  
(5)
$3.55  $5.18  
Less Adjustment for Commitment Expirations (7)
Expired tenant improvements (not paid out)
per square foot per year of lease term
-$0.01-$0.08-$0.54-$0.44-$0.16-$0.33-$0.71$-0.69-$0.46
Adjusted total per square foot per year of lease term$5.10$5.10$5.64$4.65$5.11$6.21$4.30$2.86$4.72




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 the nine months ended September 30, 2019, we completed two large lease renewals with significant capital commitments: VMware at 1155 Perimeter Center West in Atlanta, GA and Siemens at Crescent Ridge II in Minnetonka, MN. 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 completed during the nine months ended September 30, 2019 would be $3.16. If the costs associated with the Siemens renewal were to be removed from the average committed capital cost calculation for the three months ended September 30, 2019, the average committed capital cost per square foot per year of lease term for renewal leases during that period would be $3.24.
(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)The average committed capital cost per square foot per year of lease term for renewal leases completed during 2015 was higher than our historical performance on this measure primarily as a result of four large lease renewals, two of which were completed in the Washington, DC, market, that involved higher capital commitments. If the costs associated with those renewals 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 completed during 2015 would be $3.33.
(5)During 2014, we completed one large, 15-year lease renewal and expansion with a significant capital commitment with Jones Lang LaSalle at Aon Center in Chicago, IL. If the costs associated with this lease 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 2014 would be $2.12 and $4.47, respectively.
(6)During 2015, we completed seven new leases in Washington, DC, and Chicago, IL, comprising 680,035 square feet, with above-average capital commitments. If the costs associated with those new 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 2015 would be $5.42 and $4.88, respectively.
(7)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 use the full allowance 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.

32


Piedmont Office Realty Trust, Inc.
Geographic Diversification
As of September 30, 2019
($ 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 (%)
Atlanta $89,183  16.4  3,387  19.9  3,032  89.5  
New York 67,975  12.5  1,772  10.4  1,663  93.8  
Minneapolis 66,415  12.2  2,104  12.4  2,013  95.7  
Washington, D.C. 65,206  12.0  1,619  9.5  1,256  77.6  
Boston10  60,597  11.1  1,882  11.1  1,787  95.0  
Dallas10  56,582  10.4  2,115  12.4  1,861  88.0  
Orlando 54,318  10.0  1,754  10.3  1,696  96.7  
Chicago 45,972  8.4  967  5.7  964  99.7  
Other 38,014  7.0  1,415  8.3  1,361  96.2  
Total / Weighted Average55  $544,262  100.0  17,015  100.0  15,633  91.9  

https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-chart-1352e86bfa5749a3.jpg

33


Piedmont Office Realty Trust, Inc.
Geographic Diversification by Location Type
As of September 30, 2019
(square footage in thousands)

CBD / URBAN INFILLSUBURBANTOTAL
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
(%)
AtlantaGA 16.4  3,387  19.9  —  —  —  —   16.4  3,387  19.9  
New YorkNY, NJ 8.7  1,033  6.1   3.8  739  4.3   12.5  1,772  10.4  
MinneapolisMN 6.4  937  5.5   5.8  1,167  6.9   12.2  2,104  12.4  
Washington, D.C.DC, VA 12.0  1,619  9.5  —  —  —  —   12.0  1,619  9.5  
BostonMA 2.4  174  1.0   8.7  1,708  10.1  10  11.1  1,882  11.1  
DallasTX 2.7  440  2.6   7.7  1,675  9.8  10  10.4  2,115  12.4  
OrlandoFL 8.3  1,445  8.5   1.7  309  1.8   10.0  1,754  10.3  
ChicagoIL 8.4  967  5.7  —  —  —  —   8.4  967  5.7  
Other 3.6  801  4.7   3.4  614  3.6   7.0  1,415  8.3  
Total / Weighted Average27  68.9  10,803  63.5  28  31.1  6,212  36.5  55  100.0  17,015  100.0  

34


Piedmont Office Realty Trust, Inc.
Industry Diversification
As of September 30, 2019
($ and square footage in thousands)
Percentage of
Number ofPercentage of TotalAnnualized LeaseAnnualized LeaseLeased SquarePercentage of Leased
IndustryTenantsTenants (%)RevenueRevenue (%)FootageSquare Footage (%)
Business Services86  11.8  $70,542  13.0  2,142  13.7  
Engineering, Accounting, Research, Management & Related Services99  13.6  47,590  8.7  1,351  8.6  
Governmental Entity 1.0  42,402  7.8  869  5.6  
Depository Institutions18  2.5  38,114  7.0  1,095  7.0  
Insurance Carriers20  2.8  30,704  5.6  1,135  7.3  
Legal Services64  8.8  25,807  4.7  782  5.0  
Real Estate38  5.2  25,044  4.6  712  4.6  
Nondepository Credit Institutions12  1.7  19,945  3.7  476  3.0  
Security & Commodity Brokers, Dealers, Exchanges & Services53  7.3  19,444  3.6  588  3.8  
Oil and Gas Extraction 0.4  18,575  3.4  558  3.6  
Communications45  6.2  18,187  3.3  497  3.2  
Electronic & Other Electrical Equipment & Components, Except Computer10  1.4  17,505  3.2  442  2.8  
Automotive Repair, Services & Parking 1.0  14,107  2.6   —  
Measuring, Analyzing, And Controlling Instruments; Medical and Other Goods 1.0  13,535  2.5  621  4.0  
Holding and Other Investment Offices26  3.6  13,334  2.4  384  2.5  
Other231  31.7  129,427  23.9  3,977  25.3  
Total726  100.0  $544,262  100.0  15,633  100.0  
https://cdn.kscope.io/e26ae5f2a6efeacfa7a91dc377c8a5b4-chart-67e18036ae0c4858.jpg
NOTE:The Company's coworking sector exposure is presented within the Real Estate industry line above. As of September 30, 2019, coworking contributes approximately 2.2% to Annualized Lease Revenue.

35


Piedmont Office Realty Trust, Inc.
Property Investment Activity
As of September 30, 2019
($ and square footage in thousands)

Acquisitions Over Previous Eighteen Months
PropertyMarket / SubmarketAcquisition DatePercent
Ownership (%)
Year BuiltPurchase Price Rentable Square
Footage
 Percent Leased at
Acquisition (%)
9320 Excelsior BoulevardMinneapolis / West-Southwest10/25/2018100  2010$48,665268  100  
25 Burlington Mall RoadBoston / Route 128 North12/12/2018100  198774,023  288  89  
Galleria 100Atlanta / Northwest5/6/2019100  198291,624  414  91  
Galleria LandAtlanta / Northwest5/6/2019100  NA3,500  NA  NA  
Galleria 400Atlanta / Northwest8/23/20191001999116,633430  94  
Galleria 600Atlanta / Northwest8/23/2019100200295,769434  73  
Galleria LandAtlanta / Northwest8/23/2019100NA18,800NA  NA  
Total / Weighted Average$449,014  1,834  89  


Dispositions Over Previous Eighteen Months
PropertyMarket / SubmarketDisposition DatePercent
Ownership (%)
Year BuiltSale Price Rentable Square
Footage
 Percent Leased at
Disposition (%)
800 North Brand BoulevardLos Angeles / Tri-Cities11/29/2018100  1990$160,000527  90  
One Independence SquareWashington, DC / Southwest2/28/2019100  1991170,000  334  94  
The DupreeAtlanta / Northwest9/4/2019100199712,650  13835
Total / Weighted Average$342,650  999  84  


Dispositions Subsequent to Quarter End
PropertyMarket / SubmarketDisposition DatePercent
Ownership (%)
Year BuiltSale PriceRentable Square
Footage
Percent Leased at
Disposition (%)
500 West Monroe StreetChicago / West Loop10/28/2019100  1991$412,000  967  100




36


Piedmont Office Realty Trust, Inc.
Other Investments
As of September 30, 2019
($ and square footage in thousands)

Developable Land Parcels
PropertyMarket / SubmarketAdjacent Piedmont PropertyAcresReal Estate Book Value
GavitelloAtlanta / BuckheadThe Medici  2.0  $2,660  
Glenridge Highlands ThreeAtlanta / Central PerimeterGlenridge Highlands One and Two  3.0  2,003  
GalleriaAtlanta / NorthwestGalleria 100, 200, 300, 400 and 600  11.7  22,349  
State Highway 161Dallas / Las ColinasLas Colinas Corporate Center I and II, 161 Corporate Center  4.5  3,320  
Royal LaneDallas / Las Colinas6011, 6021 and 6031 Connection Drive  10.6  2,834  
John Carpenter FreewayDallas / Las Colinas750 West John Carpenter Freeway  3.5  1,000  
TownParkOrlando / Lake Mary400 and 500 TownPark  18.9  6,485
Total54.2  $40,651



Redevelopment - Lease-Up
PropertyMarket / SubmarketAdjacent Piedmont PropertyConstruction TypeActual or Targeted Completion DatePercent Leased (%)Square Feet
Two Pierce PlaceChicago / NorthwestNot Applicable  Redevelopment  Q4 201842  487  












37


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 40.
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 our unconsolidated joint venture properties and development / re-development properties, 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 unconsolidated joint venture and 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 unconsolidated joint venture and land assets.

38


Piedmont Office Realty Trust, Inc.
Research Coverage

Equity Research Coverage
Daniel IsmailAnthony Paolone, CFADavid Rodgers, CFA
Green Street AdvisorsJP MorganRobert W. Baird & Co.
660 Newport Center Drive, Suite 800383 Madison Avenue200 Public Square
Newport Beach, CA 9266032nd FloorSuite 1650
Phone: (949) 640-8780New York, NY 10179Cleveland, OH 44139
Phone: (212) 622-6682Phone: (216) 737-7341
John W. Guinee, IIIMichael Lewis, CFA
Stifel, Nicolaus & CompanySunTrust Robinson Humphrey
One South Street711 Fifth Avenue, 4th Floor
16th FloorNew York, NY 10022
Baltimore, MD 21202Phone: (212) 319-5659
Phone: (443) 224-1307

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

39


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
9/30/20196/30/20193/31/201912/31/20189/30/20189/30/20199/30/2018
GAAP net income applicable to common stock$8,422  $8,153  $50,208  $45,410  $16,114  $66,783  $84,886  
Depreciation (1) (2)
26,909  26,128  26,309  26,582  26,668  79,346  80,531  
Amortization (1)
19,491  18,446  17,685  16,462  14,828  55,622  46,773  
Impairment loss (1)
1,953  —  —  —  —  1,953  —  
Loss / (gain) on sale of properties (1)
(32) (1,451) (37,887) (30,505) —  (39,370) (45,186) 
NAREIT funds from operations applicable to common stock56,743  51,276  56,315  57,949  57,610  164,334  167,004  
Adjustments:
Retirement and separation expenses associated with senior management transition—  3,175  —  —  —  3,175  —  
Loss / (gain) on extinguishment of debt—  —  —  —  —  —  1,680  
Core funds from operations applicable to common stock56,743  54,451  56,315  57,949  57,610  167,509  168,684  
Adjustments:
Amortization of debt issuance costs, fair market adjustments on notes payable, and discount on senior notes526  525  523  522  550  1,574  1,561  
Depreciation of non real estate assets214  212  208  255  176  634  558  
Straight-line effects of lease revenue (1)
(1,531) (3,223) (2,683) (2,491) (3,210) (7,437) (11,489) 
Stock-based compensation adjustments(3,015) 2,184  2,780  3,066  1,661  1,949  4,462  
Amortization of lease-related intangibles (1)
(1,923) (2,088) (1,998) (1,979) (2,006) (6,009) (5,636) 
Non-incremental capital expenditures(14,352) (9,691) (3,367) (16,597) (9,276) (27,410) (27,407) 
Adjusted funds from operations applicable to common stock$36,662  $42,370  $51,778  $40,725  $45,505  $130,810  $130,733  









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

40


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

Three Months EndedNine Months Ended
9/30/20196/30/20193/31/201912/31/20189/30/20189/30/20199/30/2018
Net income attributable to Piedmont$8,422  $8,153  $50,208  $45,410  $16,114  $66,783  $84,886  
Net income / (loss) attributable to noncontrolling interest(3) (1)  (1) —  (3) (4) 
Interest expense16,145  15,112  15,493  15,729  15,849  46,750  45,294  
Depreciation27,124  26,340  26,518  26,837  26,844  79,982  81,090  
Amortization19,491  18,446  17,685  16,462  14,828  55,622  46,773  
Impairment loss1,953  —  —  —  —  1,953  —  
Loss / (gain) on sale of properties(32) (1,451) (37,887) (30,505) —  (39,370) (45,186) 
EBITDAre73,100  66,599  72,018  73,932  73,635  211,717  212,853  
Retirement and separation expenses associated with senior management transition—  3,175  —  —  —  3,175  —  
(Gain) / loss on extinguishment of debt—  —  —  —  —  —  1,680  
Core EBITDA73,100  69,774  72,018  73,932  73,635  214,892  214,533  
General & administrative expenses7,950  9,244  9,368  8,226  6,677  26,561  21,487  
Management fee revenue(203) (201) (1,822) (181) (181) (2,226) (531) 
Other (income) / expense(47) (56) (62) 57  (87) (165) (475) 
Straight-line effects of lease revenue(1,531) (3,223) (2,683) (2,491) (3,210) (7,437) (11,489) 
Amortization of lease-related intangibles(1,923) (2,088) (1,998) (1,979) (2,006) (6,009) (5,636) 
Property net operating income (cash basis)77,346  73,450  74,821  77,564  74,828  225,616  217,889  
Deduct net operating (income) / loss from:
Acquisitions(5,546) (3,964) (3,101) (1,675) (431) (12,610) (1,038) 
Dispositions(296) (1,118) (3,518) (7,932) (7,019) (4,931) (18,368) 
Other investments(896) (246) (38) (8) (132) (1,181) (1,456) 
Same store net operating income (cash basis)$70,608  $68,122  $68,164  $67,949  $67,246  $206,894  $197,027  










41


Piedmont Office Realty Trust, Inc.
Property Detail - In-Service Portfolio (1)
As of September 30, 2019
(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  96.2 %96.2 %95.1 %
Glenridge Highlands Two   Atlanta    GA   100.0%  2000424  97.2 %96.5 %96.5 %
1155 Perimeter Center West   Atlanta    GA   100.0%  2000377  79.8 %60.7 %60.7 %
Galleria 100   Atlanta    GA   100.0%  1982414  91.3 %90.3 %87.0 %
Galleria 200   Atlanta    GA   100.0%  1984432  85.9 %85.0 %84.3 %
Galleria 300   Atlanta    GA   100.0%  1987432  97.9 %97.9 %96.5 %
Galleria 400   Atlanta    GA   100.0%  1999430  94.4 %89.5 %74.4 %
Galleria 600   Atlanta    GA   100.0%  2002434  73.0 %73.0 %63.4 %
The Medici   Atlanta    GA   100.0%  2008156  94.2 %94.2 %94.2 %
Metropolitan Area Subtotal / Weighted Average  3,387  89.5 %86.4 %82.5 %
Boston  
1414 Massachusetts Avenue   Cambridge    MA   100.0%  1873 / 195678  100.0 %100.0 %100.0 %
One Brattle Square   Cambridge    MA   100.0%  199196  99.0 %99.0 %99.0 %
One Wayside Road   Burlington    MA   100.0%  1997201  100.0 %100.0 %100.0 %
5 & 15 Wayside Road   Burlington    MA   100.0%  1999 & 2001272  91.5 %91.5 %89.7 %
5 Wall Street   Burlington    MA   100.0%  2008182  100.0 %100.0 %100.0 %
25 Burlington Mall Road   Burlington    MA   100.0%  1987288  80.9 %80.9 %77.8 %
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  89.3 %89.3 %71.3 %
90 Central Street   Boxborough    MA   100.0%  2001175  100.0 %100.0 %100.0 %
Metropolitan Area Subtotal / Weighted Average  1,882  95.0 %95.0 %92.8 %
Chicago  
500 West Monroe Street   Chicago    IL   100.0%  1991967  99.7 %99.7 %96.2 %
Metropolitan Area Subtotal / Weighted Average  967  99.7 %99.7 %96.2 %
Dallas  
161 Corporate Center   Irving    TX   100.0%  1998105  100.0 %95.2 %95.2 %
750 West John Carpenter Freeway   Irving    TX   100.0%  1999316  87.7 %87.7 %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 %38.2 %38.2 %
6565 North MacArthur Boulevard   Irving    TX   100.0%  1998260  83.8 %83.8 %76.5 %
Las Colinas Corporate Center I   Irving    TX   100.0%  1998159  95.0 %95.0 %92.5 %
Las Colinas Corporate Center II   Irving    TX   100.0%  1998228  90.4 %90.4 %89.9 %
One Lincoln Park   Dallas    TX   100.0%  1999262  94.7 %94.7 %91.6 %
Park Place on Turtle Creek   Dallas    TX   100.0%  1986178  91.0 %91.0 %87.1 %
Metropolitan Area Subtotal / Weighted Average  2,115  88.0 %86.3 %84.4 %

42


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%  2000937  98.3 %98.2 %97.5 %
Crescent Ridge II Minnetonka  MN 100.0%  2000301  96.7 %96.7 %96.7 %
Norman Pointe I Bloomington  MN 100.0%  2000214  70.6 %70.6 %69.6 %
9320 Excelsior Boulevard Hopkins  MN 100.0%  2010268  100.0 %100.0 %100.0 %
One Meridian Crossings Richfield  MN 100.0%  1997195  100.0 %100.0 %100.0 %
Two Meridian Crossings Richfield  MN 100.0%  1998189  98.9 %98.9 %98.9 %
Metropolitan Area Subtotal / Weighted Average2,104  95.7 %95.6 %95.2 %
New York
60 Broad Street New York  NY 100.0%  19621,033  92.2 %91.5 %91.5 %
200 Bridgewater Crossing Bridgewater  NJ 100.0%  2002309  90.9 %90.9 %90.9 %
400 Bridgewater Crossing Bridgewater  NJ 100.0%  2002305  100.0 %100.0 %100.0 %
600 Corporate Drive Lebanon  NJ 100.0%  2005125  100.0 %100.0 %100.0 %
Metropolitan Area Subtotal / Weighted Average1,772  93.8 %93.5 %93.5 %
Orlando
400 TownPark Lake Mary  FL 100.0%  2008175  97.7 %97.7 %87.4 %
500 TownPark Lake Mary  FL 100.0%  2016134  100.0 %100.0 %100.0 %
501 West Church Street Orlando  FL 100.0%  2003182  100.0 %100.0 %100.0 %
CNL Center I Orlando  FL 99.0%  1999347  92.8 %89.3 %89.3 %
CNL Center II Orlando  FL 99.0%  2006270  99.3 %99.3 %99.3 %
200 South Orange Avenue Orlando  FL 100.0%  1988646  95.8 %87.3 %86.8 %
Metropolitan Area Subtotal / Weighted Average1,754  96.7 %92.9 %91.7 %
Washington, D.C.
400 Virginia Avenue Washington  DC 100.0%  1985225  68.0 %57.3 %55.6 %
1201 Eye Street Washington  DC
98.6% (3)
2001271  51.3 %51.3 %48.3 %
1225 Eye Street Washington  DC
98.1% (3)
1986225  92.9 %92.4 %90.2 %
3100 Clarendon Boulevard Arlington  VA 100.0%  1987 / 2015261  66.3 %66.3 %61.3 %
4250 North Fairfax Drive Arlington  VA 100.0%  1998308  96.8 %92.9 %92.9 %
Arlington Gateway Arlington  VA 100.0%  2005329  86.3 %74.8 %63.8 %
Metropolitan Area Subtotal / Weighted Average1,619  77.6 %72.9 %68.9 %
Other
1430 Enclave Parkway Houston  TX 100.0%  1994313  82.7 %82.7 %81.8 %
Enclave Place Houston  TX 100.0%  2015301  100.0 %— %— %
1901 Market Street Philadelphia  PA 100.0%  1987 / 2014801  100.0 %100.0 %100.0 %
Subtotal/Weighted Average1,415  96.2 %74.9 %74.7 %
Grand Total17,015  91.9 %88.4 %86.4 %
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 37.
(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.

43


Piedmont Office Realty Trust, Inc.
Company Metrics After 500 West Monroe Street Sale
As of September 30, 2019
($ and square footage in thousands)

The below information on pages 44 and 45 presents certain financial information about the Company as of September 30, 2019 on an actual basis and a pro forma basis giving effect to the completion of the sale of 500 West Monroe Street in Chicago, IL for $406 million in net proceeds and the use of the net proceeds from that sale to repay the outstanding indebtedness under the Company’s revolving line of credit.  The information below has been presented to show the impact of this transaction on certain of the Company’s statistical measures; however, the information below is not intended to present the Company’s operating results on a pro forma basis giving effect to the actions listed above and does not contain all of the information required in connection with pro forma financial statements prepared pursuant to Article 11 of Regulation S-X.  Therefore, future results may differ from these pro forma calculations.

Additional information on the disposition transaction can be found in the Subsequent Events section of Financial Highlights and on page 36. Pro forma financial statements prepared pursuant to Article 11 of Regulation S-X for the sale of 500 West Monroe Street in Chicago, IL can be found in the Company's Current Report on Form 8-K filed on October 30, 2019.


As of September 30, 2019
As of September 30, 2019with Pro Forma Adjustments for the Sale of 500 West Monroe Street
Debt Metrics
Total debt / Total gross assets39.0 %33% (estimated)
Average net debt to Core EBITDA (1) (2)
6.0 xlow 5 x's (estimated) 
Fixed charge coverage ratio (3)
4.3 x  upper 4 x's (estimated)
Principal amount of debt - fixed rate$1,389,03373.6%  $1,389,03393.3%  
Principal amount of debt - floating rate$498,00026.4%  $100,0006.7%  
Principal amount of debt - unsecured$1,698,00090.0%  $1,300,00087.3%  
Principal amount of debt - secured$189,03310.0%  $189,03312.7%  
General Statistical Metrics
Number of consolidated in-service office properties5554
Rentable square footage17,01516,048
Percent leased91.9 %91.4 %
Percent leased - commenced88.4 %87.7 %
Percent leased - economic86.4 %85.8 %
Weighted average lease term remaining6.46.2




(1)
Average net debt as of September 30, 2019 on a pro forma basis is calculated as the Company’s average net debt for the quarter ended September 30, 2019 adjusted for the repayment of the remaining balance under the Company’s revolving line of credit.
(2)Core EBITDA as of September 30, 2019 on a pro forma basis is calculated as Core EBITDA for the quarter ended September 30, 2019, adjusted to remove the contribution from 500 West Monroe Street. The resultant figure is then annualized for the purposes of this calculation.
(3)Fixed charges as of September 30, 2019 on a pro forma basis are calculated as the Company’s fixed charges for the quarter ended September 30, 2019, adjusted to remove interest expense associated with the Company's unsecured line of credit.


44


Piedmont Office Realty Trust, Inc.
Company Metrics After 500 West Monroe Street Sale
As of September 30, 2019
($ and square footage in thousands)




Lease Expiration Schedule      Geographic Diversification
As Reported
Pro Forma for Sale of
500 West Monroe Street (1)
As Reported
Pro Forma for Sale of
500 West Monroe Street (1)
Expiration Year
Annualized Lease Revenue
Percentage of Annualized Lease Revenue (%)
Annualized Lease Revenue
Percentage of Annualized Lease Revenue (%)
LocationAnnualized
Lease Revenue
Percentage of
Annualized Lease
Revenue (%)
Percent Leased (%)Annualized
Lease Revenue
Percentage of
Annualized Lease
Revenue (%)
Percent Leased (%)
Vacant$—  —  —  —  Atlanta  89,183  16.4  89.5  89,183  17.9  89.5  
2019
39,919  7.3  39,442  7.9  New York  67,975  12.5  93.8  67,975  13.6  93.8  
2020
42,131  7.7  41,541  8.3  Minneapolis  66,415  12.2  95.7  66,415  13.3  95.7  
202122,751  4.2  22,751  4.6  Washington, D.C.  65,206  12.0  77.6  65,206  13.1  77.6  
202239,078  7.2  38,763  7.8  Boston  60,597  11.1  95.0  60,597  12.2  95.0  
202344,111  8.1  43,529  8.7  Dallas  56,582  10.4  88.0  56,582  11.4  88.0  
202468,746  12.6  68,746  13.8  Orlando  54,318  10.0  96.7  54,318  10.9  96.7  
202532,449  6.0  31,242  6.3  Chicago  45,972  8.4  99.7  —  —  —  
202628,983  5.3  25,544  5.1  Other  38,014  7.0  96.2  38,014  7.6  96.2  
202758,668  10.8  38,768  7.8  Total  $544,262  100.0  91.9  498,290  100.0  91.4  
202848,149  8.8  35,768  7.2  
202930,269  5.6  28,545  5.7  
203015,126  2.8  15,126  3.0  
2031314  0.1  314  0.1  
Thereafter73,568  13.5  68.211  13.7  
Total$544,262  100.0  498,290  100.0  




(1)
Pro forma Annualized Lease Revenue is calculated by starting with the Company's Annualized Lease Revenue as of September 30, 2019, and deducting therefrom the contribution provided by 500 West Monroe Street.



45


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 our estimated Core FFO and Core FFO per diluted share for calendar year 2019 and certain expected future financing requirements and expenditures.
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: economic, regulatory, socio-economic and/or technology changes (including accounting standards) that impact the real estate market generally or that could affect the patterns of use of commercial office space; the success of our real estate strategies and investment objectives, including our ability to identify and consummate suitable acquisitions and divestitures; lease terminations, lease defaults or changes in the financial condition of our tenants, particularly by one of our large lead tenants; 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 the specific markets in which we primarily operate where we have high concentrations of our annualized lease revenue; 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 the 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 in any of the major metropolitan areas in which we own properties, or future cybersecurity attacks against us or any of our tenants; additional risks and costs associated with directly managing properties occupied by government tenants; adverse market and economic conditions, including any resulting impairment charges on both our long-lived assets or goodwill resulting therefrom; availability of financing and our lending banks' ability to honor existing line of credit commitments; costs of complying with governmental laws and regulations; the effect of future offerings of debt or equity securities or changes in market interest rates on the value of our common stock; changes in the method pursuant to which the LIBOR rates are determined and the potential phasing out of LIBOR after 2021; significant price and volume fluctuations in the public markets, including on the exchange on which we list 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, including an increased risk of default by government tenants during periods in which state or federal governments are shut down or on furlough; any change in the financial condition of any of our large lead tenants; changes in the financial condition of our tenants directly or indirectly resulting from geopolitical developments that could negatively affect international trade, including the United Kingdom's referendum to withdraw 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; 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; the future effectiveness of our internal controls and procedures; and other factors detailed in our 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.



46