Annual Income Statements for Piedmont Realty Trust
This table shows Piedmont Realty Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Piedmont Realty Trust
This table shows Piedmont Realty Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
76 |
-1.37 |
-1.99 |
-17 |
-28 |
-28 |
-9.81 |
-12 |
-30 |
-10 |
-17 |
Consolidated Net Income / (Loss) |
|
76 |
-1.36 |
-1.99 |
-17 |
-28 |
-28 |
-9.81 |
-12 |
-30 |
-10 |
-17 |
Net Income / (Loss) Continuing Operations |
|
76 |
-1.36 |
-1.99 |
-17 |
-28 |
-28 |
-9.81 |
-12 |
-30 |
-10 |
-17 |
Total Pre-Tax Income |
|
-25 |
-1.36 |
-1.99 |
-17 |
-30 |
-28 |
-9.81 |
-11 |
-30 |
-11 |
-18 |
Total Revenue |
|
148 |
144 |
143 |
147 |
147 |
145 |
144 |
141 |
145 |
143 |
140 |
Net Interest Income / (Expense) |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Non-Interest Income |
|
148 |
144 |
143 |
147 |
147 |
145 |
144 |
141 |
145 |
143 |
140 |
Other Service Charges |
|
0.41 |
1.66 |
5.57 |
0.35 |
-3.64 |
0.28 |
0.33 |
2.09 |
-4.62 |
0.40 |
0.13 |
Other Non-Interest Income |
|
147 |
142 |
138 |
147 |
151 |
145 |
143 |
139 |
150 |
143 |
140 |
Total Non-Interest Expense |
|
152 |
123 |
123 |
136 |
147 |
142 |
124 |
120 |
143 |
122 |
119 |
Other Operating Expenses |
|
68 |
65 |
66 |
67 |
66 |
67 |
67 |
64 |
71 |
65 |
64 |
Depreciation Expense |
|
35 |
36 |
36 |
38 |
38 |
39 |
39 |
39 |
40 |
41 |
41 |
Amortization Expense |
|
24 |
22 |
21 |
20 |
24 |
18 |
18 |
17 |
16 |
15 |
15 |
Impairment Charge |
|
- |
0.00 |
0.00 |
11 |
18 |
18 |
0.00 |
0.00 |
15 |
0.00 |
0.00 |
Nonoperating Income / (Expense), net |
|
-21 |
-22 |
-22 |
-28 |
-30 |
-30 |
-30 |
-32 |
-32 |
-32 |
-39 |
Other Gains / (Losses), net |
|
101 |
- |
- |
0.00 |
- |
0.00 |
0.00 |
-0.45 |
- |
0.79 |
1.22 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
Basic Earnings per Share |
|
$0.61 |
($0.01) |
($0.02) |
($0.14) |
($0.22) |
($0.22) |
($0.08) |
($0.09) |
($0.25) |
($0.08) |
($0.14) |
Weighted Average Basic Shares Outstanding |
|
123.35M |
123.55M |
123.67M |
123.70M |
123.66M |
123.80M |
123.95M |
124.00M |
123.94M |
124.26M |
124.46M |
Diluted Earnings per Share |
|
$0.61 |
($0.01) |
($0.02) |
($0.14) |
($0.22) |
($0.22) |
($0.08) |
($0.09) |
($0.25) |
($0.08) |
($0.14) |
Weighted Average Diluted Shares Outstanding |
|
123.52M |
123.55M |
123.67M |
123.70M |
123.66M |
123.80M |
123.95M |
124.00M |
123.94M |
124.26M |
124.46M |
Weighted Average Basic & Diluted Shares Outstanding |
|
123.64M |
123.64M |
123.70M |
123.71M |
123.80M |
123.89M |
124.00M |
124.00M |
124.29M |
124.41M |
124.50M |
Annual Cash Flow Statements for Piedmont Realty Trust
This table details how cash moves in and out of Piedmont Realty Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
5.33 |
-7.37 |
-2.41 |
0.55 |
-2.72 |
9.35 |
-6.17 |
-0.35 |
11 |
-15 |
110 |
Net Cash From Operating Activities |
|
217 |
224 |
232 |
243 |
203 |
208 |
193 |
242 |
215 |
210 |
198 |
Net Cash From Continuing Operating Activities |
|
217 |
224 |
232 |
243 |
203 |
208 |
193 |
242 |
215 |
210 |
198 |
Net Income / (Loss) Continuing Operations |
|
42 |
131 |
100 |
134 |
130 |
229 |
233 |
-1.17 |
147 |
-48 |
-79 |
Consolidated Net Income / (Loss) |
|
42 |
131 |
100 |
134 |
130 |
229 |
233 |
-1.17 |
147 |
-48 |
-79 |
Depreciation Expense |
|
139 |
135 |
128 |
119 |
108 |
106 |
111 |
121 |
134 |
148 |
157 |
Amortization Expense |
|
58 |
63 |
76 |
76 |
58 |
72 |
87 |
82 |
86 |
84 |
71 |
Non-Cash Adjustments to Reconcile Net Income |
|
18 |
-79 |
-51 |
-64 |
-64 |
-173 |
-191 |
52 |
-120 |
32 |
44 |
Changes in Operating Assets and Liabilities, net |
|
-40 |
-26 |
-20 |
-22 |
-29 |
-26 |
-46 |
-11 |
-31 |
-6.55 |
5.22 |
Net Cash From Investing Activities |
|
-267 |
300 |
-120 |
241 |
324 |
134 |
-198 |
-369 |
-1.25 |
-196 |
-187 |
Net Cash From Continuing Investing Activities |
|
-267 |
300 |
-120 |
241 |
324 |
134 |
-198 |
-369 |
-1.25 |
-196 |
-187 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-169 |
-119 |
-110 |
-80 |
-72 |
-104 |
-113 |
-123 |
-121 |
-158 |
-212 |
Purchase of Investment Securities |
|
-117 |
-392 |
-350 |
-36 |
-155 |
-326 |
-417 |
-226 |
-271 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
6.02 |
0.00 |
366 |
388 |
578 |
590 |
360 |
0.00 |
416 |
1.95 |
75 |
Other Investing Activities, net |
|
-33 |
-38 |
-26 |
-31 |
-27 |
-26 |
-28 |
-20 |
-25 |
-40 |
-49 |
Net Cash From Financing Activities |
|
55 |
-531 |
-114 |
-483 |
-529 |
-334 |
-1.58 |
126 |
-203 |
-30 |
98 |
Net Cash From Continuing Financing Activities |
|
55 |
-531 |
-114 |
-483 |
-529 |
-334 |
-1.58 |
126 |
-203 |
-30 |
98 |
Issuance of Debt |
|
1,053 |
1,302 |
695 |
180 |
977 |
592 |
1,174 |
790 |
803 |
1,413 |
919 |
Repayment of Debt |
|
-816 |
-1,545 |
-707 |
-477 |
-1,021 |
-798 |
-1,037 |
-537 |
-898 |
-1,347 |
-757 |
Payment of Dividends |
|
-125 |
-127 |
-92 |
-122 |
-184 |
-106 |
-106 |
-104 |
-104 |
-93 |
-62 |
Other Financing Activities, Net |
|
-1.28 |
-2.04 |
-2.69 |
-3.59 |
-2.22 |
-4.01 |
-2.70 |
-3.12 |
-4.40 |
-1.76 |
-1.95 |
Quarterly Cash Flow Statements for Piedmont Realty Trust
This table details how cash moves in and out of Piedmont Realty Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
6.76 |
155 |
-165 |
0.81 |
-6.82 |
3.56 |
136 |
-6.86 |
-23 |
-107 |
1.18 |
Net Cash From Operating Activities |
|
51 |
40 |
55 |
65 |
50 |
23 |
67 |
43 |
65 |
3.71 |
50 |
Net Cash From Continuing Operating Activities |
|
51 |
40 |
55 |
65 |
50 |
23 |
67 |
43 |
65 |
3.71 |
50 |
Net Income / (Loss) Continuing Operations |
|
76 |
-1.36 |
-1.99 |
-17 |
-28 |
-28 |
-9.81 |
-12 |
-30 |
-10 |
-17 |
Consolidated Net Income / (Loss) |
|
76 |
-1.36 |
-1.99 |
-17 |
-28 |
-28 |
-9.81 |
-12 |
-30 |
-10 |
-17 |
Depreciation Expense |
|
35 |
36 |
36 |
38 |
38 |
39 |
39 |
39 |
40 |
41 |
41 |
Amortization Expense |
|
22 |
21 |
21 |
18 |
24 |
18 |
18 |
17 |
17 |
16 |
16 |
Non-Cash Adjustments to Reconcile Net Income |
|
-76 |
1.76 |
2.16 |
13 |
15 |
21 |
2.20 |
2.63 |
19 |
1.90 |
8.73 |
Changes in Operating Assets and Liabilities, net |
|
-7.48 |
-17 |
-2.60 |
13 |
-0.58 |
-27 |
17 |
-4.69 |
19 |
-45 |
1.55 |
Net Cash From Investing Activities |
|
119 |
-45 |
-43 |
-48 |
-59 |
-1.97 |
-66 |
-33 |
-86 |
-40 |
-31 |
Net Cash From Continuing Investing Activities |
|
119 |
-45 |
-43 |
-48 |
-59 |
-1.97 |
-66 |
-33 |
-86 |
-40 |
-31 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-26 |
-36 |
-35 |
-42 |
-45 |
-46 |
-51 |
-43 |
-72 |
-40 |
-42 |
Sale and/or Maturity of Investments |
|
154 |
0.00 |
- |
- |
1.95 |
53 |
- |
22 |
- |
5.66 |
26 |
Other Investing Activities, net |
|
-8.83 |
-9.22 |
-7.72 |
-6.66 |
-16 |
-9.21 |
-15 |
-12 |
-14 |
-5.80 |
-15 |
Net Cash From Financing Activities |
|
-164 |
160 |
-176 |
-16 |
2.60 |
-18 |
135 |
-17 |
-2.07 |
-71 |
-18 |
Net Cash From Continuing Financing Activities |
|
-164 |
160 |
-176 |
-16 |
2.60 |
-18 |
135 |
-17 |
-2.07 |
-71 |
-18 |
Issuance of Debt |
|
42 |
267 |
233 |
613 |
300 |
459 |
460 |
- |
- |
366 |
116 |
Repayment of Debt |
|
-205 |
-54 |
-383 |
-613 |
-297 |
-446 |
-309 |
-1.16 |
-1.02 |
-404 |
-134 |
Payment of Dividends |
|
-0.58 |
-51 |
-26 |
-15 |
-0.34 |
-31 |
-16 |
-16 |
-0.22 |
-31 |
-0.01 |
Other Financing Activities, Net |
|
-0.33 |
-1.58 |
-0.07 |
-0.03 |
-0.08 |
-0.86 |
-0.23 |
-0.03 |
-0.83 |
-2.31 |
-0.06 |
Annual Balance Sheets for Piedmont Realty Trust
This table presents Piedmont Realty Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
4,788 |
4,362 |
4,368 |
4,000 |
3,592 |
3,517 |
3,740 |
3,931 |
4,086 |
4,057 |
4,115 |
Cash and Due from Banks |
|
12 |
5.44 |
6.99 |
7.38 |
4.57 |
14 |
7.33 |
7.42 |
17 |
0.83 |
110 |
Restricted Cash |
|
5.68 |
5.17 |
1.21 |
1.37 |
1.46 |
1.84 |
1.88 |
1.44 |
3.06 |
3.38 |
4.25 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3,416 |
3,514 |
2,985 |
2,734 |
2,592 |
2,698 |
2,848 |
3,044 |
3,334 |
3,308 |
3,297 |
Deferred Acquisition Cost |
|
229 |
288 |
277 |
245 |
236 |
266 |
272 |
265 |
284 |
262 |
260 |
Goodwill |
|
180 |
105 |
99 |
99 |
99 |
99 |
99 |
99 |
83 |
53 |
53 |
Intangible Assets |
|
70 |
85 |
100 |
78 |
78 |
74 |
91 |
94 |
114 |
83 |
60 |
Other Assets |
|
867 |
352 |
892 |
835 |
582 |
356 |
412 |
420 |
250 |
346 |
330 |
Total Liabilities & Shareholders' Equity |
|
4,788 |
4,362 |
4,368 |
4,000 |
3,592 |
3,517 |
3,740 |
3,931 |
4,086 |
4,057 |
4,115 |
Total Liabilities |
|
2,476 |
2,238 |
2,270 |
2,013 |
1,880 |
1,698 |
1,842 |
2,143 |
2,236 |
2,334 |
2,527 |
Other Short-Term Payables |
|
134 |
128 |
- |
217 |
121 |
117 |
138 |
- |
136 |
132 |
164 |
Long-Term Debt |
|
2,270 |
2,030 |
2,020 |
1,727 |
1,685 |
1,481 |
1,622 |
1,878 |
1,984 |
2,055 |
2,222 |
Other Long-Term Liabilities |
|
72 |
80 |
250 |
70 |
74 |
99 |
82 |
265 |
117 |
148 |
140 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,312 |
2,123 |
2,098 |
1,986 |
1,712 |
1,819 |
1,898 |
1,787 |
1,849 |
1,723 |
1,588 |
Total Preferred & Common Equity |
|
2,310 |
2,122 |
2,096 |
1,985 |
1,710 |
1,817 |
1,896 |
1,786 |
1,848 |
1,721 |
1,587 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
2,310 |
2,122 |
2,096 |
1,985 |
1,710 |
1,817 |
1,896 |
1,786 |
1,848 |
1,721 |
1,587 |
Common Stock |
|
3,668 |
3,671 |
3,675 |
3,679 |
3,684 |
3,688 |
3,695 |
3,703 |
3,712 |
3,718 |
3,725 |
Accumulated Other Comprehensive Income / (Loss) |
|
8.30 |
1.66 |
2.10 |
8.16 |
8.46 |
0.97 |
-24 |
-18 |
-8.68 |
-9.42 |
-10 |
Other Equity Adjustments |
|
-1,366 |
-1,551 |
-1,581 |
-1,702 |
-1,983 |
-1,871 |
-1,775 |
-1,899 |
-1,856 |
-1,987 |
-2,128 |
Noncontrolling Interest |
|
1.61 |
1.03 |
1.88 |
1.82 |
1.77 |
1.73 |
1.68 |
1.63 |
1.59 |
1.56 |
1.52 |
Quarterly Balance Sheets for Piedmont Realty Trust
This table presents Piedmont Realty Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
3,696 |
4,185 |
4,237 |
4,094 |
4,074 |
3,994 |
4,159 |
4,138 |
4,004 |
3,980 |
Cash and Due from Banks |
|
6.40 |
11 |
171 |
5.17 |
5.04 |
3.54 |
138 |
134 |
2.91 |
3.31 |
Restricted Cash |
|
1.46 |
2.19 |
4.18 |
5.06 |
5.98 |
4.22 |
5.37 |
3.34 |
3.72 |
4.50 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3,019 |
3,404 |
3,335 |
3,355 |
3,337 |
3,284 |
3,263 |
3,253 |
3,286 |
3,257 |
Deferred Acquisition Cost |
|
247 |
293 |
281 |
274 |
266 |
257 |
267 |
262 |
257 |
260 |
Goodwill |
|
99 |
99 |
83 |
83 |
72 |
53 |
53 |
53 |
53 |
53 |
Intangible Assets |
|
79 |
124 |
106 |
98 |
91 |
77 |
71 |
65 |
56 |
52 |
Other Assets |
|
243 |
254 |
258 |
274 |
297 |
315 |
361 |
368 |
345 |
349 |
Total Liabilities & Shareholders' Equity |
|
3,696 |
4,185 |
4,237 |
4,094 |
4,074 |
3,994 |
4,159 |
4,138 |
4,004 |
3,980 |
Total Liabilities |
|
1,880 |
2,388 |
2,417 |
2,297 |
2,307 |
2,312 |
2,500 |
2,508 |
2,442 |
2,432 |
Other Short-Term Payables |
|
100 |
111 |
98 |
108 |
121 |
107 |
141 |
151 |
120 |
131 |
Long-Term Debt |
|
1,675 |
2,145 |
2,198 |
2,049 |
2,050 |
2,070 |
2,222 |
2,222 |
2,186 |
2,178 |
Other Long-Term Liabilities |
|
105 |
131 |
121 |
140 |
136 |
135 |
138 |
135 |
136 |
123 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,816 |
1,797 |
1,820 |
1,797 |
1,767 |
1,682 |
1,658 |
1,630 |
1,562 |
1,548 |
Total Preferred & Common Equity |
|
1,814 |
1,796 |
1,819 |
1,796 |
1,765 |
1,680 |
1,657 |
1,629 |
1,560 |
1,546 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,814 |
1,796 |
1,819 |
1,796 |
1,765 |
1,680 |
1,657 |
1,629 |
1,560 |
1,546 |
Common Stock |
|
3,709 |
3,710 |
3,712 |
3,714 |
3,716 |
3,719 |
3,721 |
3,723 |
3,725 |
3,727 |
Accumulated Other Comprehensive Income / (Loss) |
|
-12 |
-9.19 |
-10 |
-6.98 |
-6.72 |
-8.09 |
-8.18 |
-11 |
-11 |
-9.87 |
Other Equity Adjustments |
|
-1,883 |
-1,906 |
-1,883 |
-1,911 |
-1,944 |
-2,030 |
-2,056 |
-2,083 |
-2,154 |
-2,171 |
Noncontrolling Interest |
|
1.61 |
1.60 |
1.59 |
1.57 |
1.57 |
1.55 |
1.54 |
1.54 |
1.52 |
1.51 |
Annual Metrics And Ratios for Piedmont Realty Trust
This table displays calculated financial ratios and metrics derived from Piedmont Realty Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.03% |
3.27% |
-4.97% |
-8.94% |
3.94% |
1.37% |
0.35% |
0.73% |
5.11% |
2.69% |
-1.21% |
EBITDA Growth |
|
-2.12% |
-10.91% |
1.25% |
-24.25% |
35.44% |
-4.16% |
5.91% |
-11.64% |
10.78% |
1.62% |
-4.21% |
EBIT Growth |
|
-23.47% |
-31.64% |
-3.97% |
-81.39% |
778.05% |
-20.23% |
-3.81% |
-43.53% |
21.21% |
-14.82% |
-13.53% |
NOPAT Growth |
|
-23.47% |
-31.64% |
1,418.27% |
-88.96% |
-6.38% |
-20.23% |
-3.81% |
-60.47% |
21.21% |
-14.82% |
-13.53% |
Net Income Growth |
|
-57.30% |
211.44% |
-24.07% |
33.93% |
-2.44% |
75.96% |
1.50% |
-100.50% |
12,681.83% |
-132.95% |
-63.43% |
EPS Growth |
|
-55.00% |
222.22% |
-20.69% |
33.33% |
8.70% |
82.00% |
1.65% |
-100.54% |
12,000.00% |
-132.77% |
-64.10% |
Operating Cash Flow Growth |
|
0.97% |
3.01% |
3.65% |
4.73% |
-16.45% |
2.77% |
-7.29% |
25.31% |
-11.14% |
-2.36% |
-5.72% |
Free Cash Flow Firm Growth |
|
95.95% |
4,775.58% |
129.53% |
-54.22% |
-18.33% |
-56.08% |
-169.04% |
15.80% |
-13.65% |
173.16% |
-101.72% |
Invested Capital Growth |
|
2.66% |
-9.36% |
-0.84% |
-9.83% |
-8.50% |
-2.86% |
6.65% |
4.13% |
4.58% |
-1.44% |
0.87% |
Revenue Q/Q Growth |
|
1.09% |
-0.71% |
0.81% |
14.74% |
16.26% |
-2.85% |
-37.88% |
60.39% |
0.75% |
-0.06% |
-0.36% |
EBITDA Q/Q Growth |
|
-0.12% |
-0.49% |
2.40% |
9.44% |
73.32% |
-7.13% |
-52.86% |
174.39% |
5.71% |
3.64% |
-1.16% |
EBIT Q/Q Growth |
|
-5.59% |
0.08% |
1.18% |
198.25% |
1,780.93% |
-20.44% |
-78.49% |
147.21% |
21.46% |
10.67% |
4.03% |
NOPAT Q/Q Growth |
|
-5.59% |
0.08% |
2,185.35% |
1,416.40% |
458.46% |
-20.44% |
-78.49% |
133.05% |
21.46% |
10.67% |
4.03% |
Net Income Q/Q Growth |
|
-30.27% |
123.80% |
-35.04% |
-31.55% |
143.56% |
104.35% |
-58.82% |
99.16% |
271.67% |
-187.61% |
-2.53% |
EPS Q/Q Growth |
|
-28.95% |
128.95% |
-33.65% |
-31.34% |
132.56% |
104.49% |
-37.29% |
-102.27% |
271.88% |
-188.64% |
-4.92% |
Operating Cash Flow Q/Q Growth |
|
4.05% |
15.36% |
-11.33% |
2.80% |
-0.92% |
-7.25% |
3.33% |
10.34% |
-10.76% |
-0.77% |
8.45% |
Free Cash Flow Firm Q/Q Growth |
|
90.62% |
301.28% |
183.53% |
91.35% |
8.97% |
3,470.14% |
-130.72% |
-29.40% |
67.23% |
-42.06% |
65.52% |
Invested Capital Q/Q Growth |
|
0.20% |
-8.14% |
-1.08% |
-4.23% |
-1.50% |
-7.29% |
-0.76% |
3.96% |
-2.78% |
-1.04% |
-1.08% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
53.76% |
46.38% |
49.41% |
41.10% |
53.56% |
50.64% |
53.45% |
46.88% |
49.41% |
48.90% |
47.42% |
EBIT Margin |
|
19.04% |
12.61% |
12.74% |
2.60% |
21.99% |
17.31% |
16.59% |
9.30% |
10.73% |
8.90% |
7.79% |
Profit (Net Income) Margin |
|
7.45% |
22.46% |
17.94% |
26.39% |
24.77% |
43.00% |
43.49% |
-0.22% |
25.92% |
-8.32% |
-13.76% |
Tax Burden Percent |
|
105.20% |
8,455.83% |
1,581.05% |
965.65% |
100.00% |
710.96% |
100.00% |
100.00% |
-2,997.14% |
96.13% |
100.57% |
Interest Burden Percent |
|
37.17% |
2.11% |
8.91% |
104.99% |
112.65% |
34.95% |
262.16% |
-2.33% |
-8.06% |
-97.23% |
-175.68% |
Effective Tax Rate |
|
0.00% |
0.00% |
-1,481.05% |
-837.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
2.38% |
1.69% |
27.06% |
3.16% |
3.25% |
2.76% |
2.60% |
0.98% |
1.13% |
0.95% |
0.83% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.69% |
4.37% |
-23.28% |
3.69% |
4.11% |
11.41% |
11.88% |
-1.10% |
6.54% |
-3.24% |
-4.34% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.62% |
4.23% |
-22.34% |
3.38% |
3.79% |
10.23% |
9.92% |
-1.04% |
6.94% |
-3.66% |
-5.60% |
Return on Equity (ROE) |
|
1.77% |
5.92% |
4.72% |
6.54% |
7.05% |
12.98% |
12.52% |
-0.06% |
8.08% |
-2.71% |
-4.78% |
Cash Return on Invested Capital (CROIC) |
|
-0.24% |
11.51% |
27.90% |
13.49% |
12.14% |
5.66% |
-3.84% |
-3.07% |
-3.34% |
2.41% |
-0.04% |
Operating Return on Assets (OROA) |
|
2.28% |
1.61% |
1.62% |
0.31% |
3.05% |
2.60% |
2.45% |
1.31% |
1.52% |
1.27% |
1.10% |
Return on Assets (ROA) |
|
0.89% |
2.87% |
2.28% |
3.19% |
3.43% |
6.45% |
6.41% |
-0.03% |
3.66% |
-1.19% |
-1.94% |
Return on Common Equity (ROCE) |
|
1.77% |
5.92% |
4.72% |
6.53% |
7.04% |
12.97% |
12.51% |
-0.06% |
8.07% |
-2.71% |
-4.77% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.83% |
6.19% |
4.76% |
6.73% |
7.62% |
12.62% |
12.27% |
-0.07% |
7.95% |
-2.81% |
-4.98% |
Net Operating Profit after Tax (NOPAT) |
|
108 |
74 |
1,119 |
124 |
116 |
92 |
89 |
35 |
43 |
36 |
31 |
NOPAT Margin |
|
19.04% |
12.61% |
201.39% |
24.41% |
21.99% |
17.31% |
16.59% |
6.51% |
7.51% |
6.23% |
5.45% |
Net Nonoperating Expense Percent (NNEP) |
|
3.07% |
-2.68% |
50.34% |
-0.53% |
-0.86% |
-8.65% |
-9.28% |
2.07% |
-5.40% |
4.19% |
5.16% |
SG&A Expenses to Revenue |
|
42.28% |
41.39% |
39.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
80.96% |
87.39% |
87.26% |
97.40% |
78.01% |
82.69% |
83.41% |
90.70% |
89.27% |
91.10% |
92.21% |
Earnings before Interest and Taxes (EBIT) |
|
108 |
74 |
71 |
13 |
116 |
92 |
89 |
50 |
61 |
52 |
45 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
304 |
271 |
275 |
208 |
282 |
270 |
286 |
253 |
280 |
284 |
272 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.73 |
0.79 |
0.92 |
0.97 |
0.91 |
1.14 |
0.83 |
1.04 |
0.52 |
0.48 |
0.72 |
Price to Tangible Book Value (P/TBV) |
|
0.82 |
0.86 |
1.02 |
1.06 |
1.01 |
1.26 |
0.93 |
1.16 |
0.59 |
0.52 |
0.77 |
Price to Revenue (P/Rev) |
|
2.98 |
2.85 |
3.47 |
3.79 |
2.95 |
3.87 |
2.96 |
3.43 |
1.70 |
1.42 |
1.97 |
Price to Earnings (P/E) |
|
39.98 |
12.71 |
19.31 |
14.35 |
11.89 |
9.00 |
6.80 |
0.00 |
6.58 |
0.00 |
0.00 |
Dividend Yield |
|
7.42% |
7.32% |
6.33% |
10.09% |
11.10% |
5.12% |
6.69% |
5.64% |
10.73% |
10.04% |
5.46% |
Earnings Yield |
|
2.50% |
7.87% |
5.18% |
6.97% |
8.41% |
11.11% |
14.70% |
0.00% |
15.20% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.89 |
0.96 |
0.98 |
0.95 |
1.07 |
0.91 |
1.01 |
0.76 |
0.76 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
|
6.96 |
6.31 |
7.09 |
7.19 |
6.14 |
6.62 |
5.98 |
6.90 |
5.17 |
4.95 |
5.65 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.94 |
13.60 |
14.35 |
17.49 |
11.47 |
13.08 |
11.18 |
14.72 |
10.47 |
10.11 |
11.91 |
Enterprise Value to EBIT (EV/EBIT) |
|
36.53 |
50.04 |
55.66 |
276.10 |
27.93 |
38.28 |
36.03 |
74.21 |
48.25 |
55.59 |
72.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
36.53 |
50.04 |
3.52 |
29.44 |
27.93 |
38.28 |
36.03 |
106.01 |
68.93 |
79.42 |
103.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.14 |
16.49 |
16.99 |
14.98 |
15.93 |
16.94 |
16.54 |
15.36 |
13.62 |
13.69 |
16.38 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
7.34 |
3.41 |
6.88 |
7.49 |
18.64 |
0.00 |
0.00 |
0.00 |
31.41 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.98 |
0.96 |
0.96 |
0.87 |
0.98 |
0.81 |
0.85 |
1.05 |
1.07 |
1.19 |
1.40 |
Long-Term Debt to Equity |
|
0.98 |
0.96 |
0.96 |
0.87 |
0.98 |
0.81 |
0.85 |
1.05 |
1.07 |
1.19 |
1.40 |
Financial Leverage |
|
0.90 |
0.97 |
0.96 |
0.92 |
0.92 |
0.90 |
0.83 |
0.95 |
1.06 |
1.13 |
1.29 |
Leverage Ratio |
|
1.98 |
2.06 |
2.07 |
2.05 |
2.05 |
2.01 |
1.95 |
2.08 |
2.20 |
2.28 |
2.47 |
Compound Leverage Factor |
|
0.74 |
0.04 |
0.18 |
2.15 |
2.31 |
0.70 |
5.12 |
-0.05 |
-0.18 |
-2.22 |
-4.34 |
Debt to Total Capital |
|
49.54% |
48.87% |
49.06% |
46.51% |
49.61% |
44.89% |
46.08% |
51.23% |
51.75% |
54.39% |
58.32% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
49.54% |
48.87% |
49.06% |
46.51% |
49.61% |
44.89% |
46.08% |
51.23% |
51.75% |
54.39% |
58.32% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.04% |
0.02% |
0.05% |
0.05% |
0.05% |
0.05% |
0.05% |
0.04% |
0.04% |
0.04% |
0.04% |
Common Equity to Total Capital |
|
50.42% |
51.11% |
50.89% |
53.45% |
50.34% |
55.06% |
53.87% |
48.72% |
48.21% |
45.57% |
41.64% |
Debt to EBITDA |
|
7.46 |
7.48 |
7.36 |
8.30 |
5.98 |
5.49 |
5.67 |
7.43 |
7.09 |
7.22 |
8.16 |
Net Debt to EBITDA |
|
7.40 |
7.44 |
7.33 |
8.26 |
5.96 |
5.43 |
5.64 |
7.40 |
7.02 |
7.21 |
7.74 |
Long-Term Debt to EBITDA |
|
7.46 |
7.48 |
7.36 |
8.30 |
5.98 |
5.49 |
5.67 |
7.43 |
7.09 |
7.22 |
8.16 |
Debt to NOPAT |
|
21.05 |
27.53 |
1.81 |
13.98 |
14.57 |
16.06 |
18.27 |
53.52 |
46.64 |
56.71 |
70.94 |
Net Debt to NOPAT |
|
20.89 |
27.39 |
1.80 |
13.91 |
14.52 |
15.89 |
18.17 |
53.26 |
46.18 |
56.60 |
67.31 |
Long-Term Debt to NOPAT |
|
21.05 |
27.53 |
1.81 |
13.98 |
14.57 |
16.06 |
18.27 |
53.52 |
46.64 |
56.71 |
70.94 |
Noncontrolling Interest Sharing Ratio |
|
0.07% |
0.06% |
0.07% |
0.09% |
0.10% |
0.10% |
0.09% |
0.09% |
0.09% |
0.09% |
0.09% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-11 |
503 |
1,154 |
528 |
431 |
190 |
-131 |
-110 |
-125 |
92 |
-1.58 |
Operating Cash Flow to CapEx |
|
128.58% |
188.49% |
210.33% |
304.15% |
281.35% |
201.33% |
171.69% |
197.51% |
177.34% |
132.83% |
93.40% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
7.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
3.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.13 |
0.13 |
0.12 |
0.14 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
Fixed Asset Turnover |
|
0.16 |
0.17 |
0.17 |
0.18 |
0.20 |
0.20 |
0.19 |
0.18 |
0.18 |
0.18 |
0.17 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,582 |
4,153 |
4,118 |
3,713 |
3,398 |
3,300 |
3,520 |
3,665 |
3,833 |
3,778 |
3,810 |
Invested Capital Turnover |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.15 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
119 |
-429 |
-35 |
-405 |
-316 |
-97 |
220 |
145 |
168 |
-55 |
33 |
Enterprise Value (EV) |
|
3,938 |
3,689 |
3,940 |
3,637 |
3,231 |
3,532 |
3,198 |
3,720 |
2,931 |
2,877 |
3,245 |
Market Capitalization |
|
1,685 |
1,669 |
1,926 |
1,917 |
1,550 |
2,064 |
1,583 |
1,849 |
966 |
825 |
1,135 |
Book Value per Share |
|
$14.97 |
$14.59 |
$14.43 |
$13.75 |
$13.32 |
$14.45 |
$15.05 |
$14.39 |
$14.97 |
$13.91 |
$12.80 |
Tangible Book Value per Share |
|
$13.35 |
$13.28 |
$13.06 |
$12.52 |
$11.95 |
$13.07 |
$13.54 |
$12.83 |
$13.37 |
$12.81 |
$11.88 |
Total Capital |
|
4,582 |
4,153 |
4,118 |
3,713 |
3,398 |
3,300 |
3,520 |
3,665 |
3,833 |
3,778 |
3,810 |
Total Debt |
|
2,270 |
2,030 |
2,020 |
1,727 |
1,685 |
1,481 |
1,622 |
1,878 |
1,984 |
2,055 |
2,222 |
Total Long-Term Debt |
|
2,270 |
2,030 |
2,020 |
1,727 |
1,685 |
1,481 |
1,622 |
1,878 |
1,984 |
2,055 |
2,222 |
Net Debt |
|
2,252 |
2,019 |
2,012 |
1,718 |
1,679 |
1,466 |
1,613 |
1,869 |
1,964 |
2,050 |
2,108 |
Capital Expenditures (CapEx) |
|
169 |
119 |
110 |
80 |
72 |
104 |
113 |
123 |
121 |
158 |
212 |
Net Nonoperating Expense (NNE) |
|
66 |
-58 |
1,019 |
-10 |
-15 |
-137 |
-144 |
36 |
-104 |
85 |
110 |
Net Nonoperating Obligations (NNO) |
|
2,270 |
2,030 |
2,020 |
1,727 |
1,685 |
1,481 |
1,622 |
1,878 |
1,984 |
2,055 |
2,222 |
Total Depreciation and Amortization (D&A) |
|
197 |
197 |
204 |
195 |
166 |
178 |
197 |
203 |
219 |
233 |
228 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.28 |
$1.15 |
$0.74 |
$0.92 |
$1.00 |
$1.82 |
$1.85 |
($0.01) |
$1.19 |
($0.39) |
($0.64) |
Adjusted Weighted Average Basic Shares Outstanding |
|
154.45M |
150.54M |
145.23M |
145.04M |
130.16M |
125.71M |
125.73M |
123.98M |
123.35M |
123.66M |
123.94M |
Adjusted Diluted Earnings per Share |
|
$0.28 |
$1.15 |
$0.74 |
$0.92 |
$1.00 |
$1.82 |
$1.85 |
($0.01) |
$1.19 |
($0.39) |
($0.64) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
154.59M |
150.88M |
145.63M |
145.38M |
130.64M |
126.18M |
126.10M |
123.98M |
123.52M |
123.66M |
123.94M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.28 |
$1.15 |
$0.74 |
$0.92 |
$1.00 |
$1.82 |
$1.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
154.34M |
145.06M |
145.32M |
135.07M |
125.60M |
125.89M |
123.96M |
123.26M |
123.64M |
123.80M |
124.29M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
75 |
82 |
73 |
42 |
81 |
71 |
62 |
64 |
61 |
57 |
55 |
Normalized NOPAT Margin |
|
13.33% |
14.01% |
13.19% |
8.25% |
15.39% |
13.29% |
11.61% |
11.84% |
10.72% |
9.77% |
9.57% |
Pre Tax Income Margin |
|
7.08% |
0.27% |
1.13% |
2.73% |
24.77% |
6.05% |
43.49% |
-0.22% |
-0.86% |
-8.65% |
-13.68% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
296.92% |
96.35% |
91.88% |
91.56% |
141.29% |
46.43% |
45.69% |
-8,903.60% |
71.08% |
-192.49% |
-78.25% |
Augmented Payout Ratio |
|
426.89% |
217.33% |
99.84% |
136.84% |
370.49% |
53.80% |
58.57% |
-10,577.72% |
71.08% |
-192.49% |
-78.25% |
Quarterly Metrics And Ratios for Piedmont Realty Trust
This table displays calculated financial ratios and metrics derived from Piedmont Realty Trust's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.94% |
4.23% |
5.01% |
2.01% |
-0.24% |
0.55% |
0.13% |
-4.04% |
-1.40% |
-1.20% |
-2.20% |
EBITDA Growth |
|
40.59% |
2.56% |
3.19% |
-12.60% |
19.06% |
-23.62% |
-0.38% |
14.56% |
-5.12% |
32.45% |
1.50% |
EBIT Growth |
|
69.35% |
-10.68% |
-9.76% |
-45.66% |
105.16% |
-88.71% |
-0.93% |
87.82% |
708.16% |
810.22% |
8.41% |
NOPAT Growth |
|
69.35% |
-37.47% |
-36.83% |
-61.96% |
105.16% |
-88.71% |
-0.93% |
87.82% |
708.16% |
810.22% |
8.41% |
Net Income Growth |
|
337.98% |
-102.27% |
-124.92% |
-610.39% |
-137.09% |
-1,935.26% |
-394.06% |
32.25% |
-6.96% |
63.63% |
-71.37% |
EPS Growth |
|
334.62% |
-102.04% |
-133.33% |
-566.67% |
-136.07% |
-2,100.00% |
-300.00% |
35.71% |
-13.64% |
63.64% |
-75.00% |
Operating Cash Flow Growth |
|
-33.61% |
1.38% |
5.57% |
-9.55% |
-3.18% |
-42.17% |
21.90% |
-34.34% |
31.13% |
-84.10% |
-25.02% |
Free Cash Flow Firm Growth |
|
-9.58% |
-799.79% |
-586.53% |
133.59% |
132.47% |
153.17% |
94.19% |
-115.01% |
-156.75% |
-92.93% |
961.18% |
Invested Capital Growth |
|
4.58% |
14.80% |
10.20% |
-3.18% |
-1.44% |
-6.62% |
0.87% |
0.91% |
0.87% |
-0.11% |
-3.98% |
Revenue Q/Q Growth |
|
2.20% |
-2.43% |
-0.66% |
2.98% |
-0.05% |
-1.90% |
-1.07% |
-1.31% |
2.70% |
-1.46% |
-1.86% |
EBITDA Q/Q Growth |
|
-32.28% |
48.18% |
-0.98% |
-12.04% |
-7.76% |
-5.46% |
29.15% |
1.16% |
-23.61% |
32.71% |
-0.61% |
EBIT Q/Q Growth |
|
-123.07% |
536.43% |
-5.29% |
-43.01% |
-97.81% |
292.45% |
730.87% |
8.05% |
-90.57% |
975.25% |
0.63% |
NOPAT Q/Q Growth |
|
-116.15% |
536.43% |
-5.29% |
-43.01% |
-97.81% |
292.45% |
730.87% |
8.05% |
-90.57% |
975.25% |
0.63% |
Net Income Q/Q Growth |
|
2,168.69% |
-101.80% |
-45.53% |
-756.47% |
-64.86% |
0.95% |
64.67% |
-17.46% |
-160.24% |
66.31% |
-66.43% |
EPS Q/Q Growth |
|
1,933.33% |
-101.64% |
-100.00% |
-600.00% |
-57.14% |
0.00% |
63.64% |
-12.50% |
-177.78% |
68.00% |
-75.00% |
Operating Cash Flow Q/Q Growth |
|
-29.05% |
-21.15% |
35.70% |
19.14% |
-24.06% |
-52.90% |
186.06% |
-35.83% |
51.67% |
-94.29% |
1,249.03% |
Free Cash Flow Firm Q/Q Growth |
|
56.86% |
-194.38% |
32.00% |
138.90% |
-58.30% |
379.89% |
-107.43% |
-0.52% |
-57.65% |
160.04% |
794.66% |
Invested Capital Q/Q Growth |
|
-2.78% |
4.83% |
-4.27% |
-0.76% |
-1.04% |
-0.68% |
3.41% |
-0.72% |
-1.08% |
-1.64% |
-0.59% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
35.48% |
53.89% |
53.72% |
45.89% |
42.35% |
40.94% |
53.45% |
54.79% |
40.75% |
54.88% |
55.58% |
EBIT Margin |
|
-3.22% |
14.38% |
13.71% |
7.59% |
0.17% |
1.62% |
13.57% |
14.85% |
1.36% |
14.88% |
15.26% |
Profit (Net Income) Margin |
|
51.19% |
-0.95% |
-1.39% |
-11.54% |
-19.03% |
-19.17% |
-6.85% |
-8.15% |
-20.64% |
-7.06% |
-11.97% |
Tax Burden Percent |
|
-296.53% |
100.00% |
100.00% |
100.00% |
93.51% |
100.00% |
100.00% |
104.02% |
100.00% |
92.75% |
93.21% |
Interest Burden Percent |
|
536.98% |
-6.59% |
-10.12% |
-152.07% |
-12,233.88% |
-1,186.87% |
-50.46% |
-52.74% |
-1,513.99% |
-51.14% |
-84.16% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-0.34% |
1.53% |
1.52% |
0.80% |
0.02% |
0.17% |
1.43% |
1.56% |
0.14% |
1.59% |
1.60% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.75% |
0.71% |
0.67% |
-0.39% |
-1.38% |
-1.21% |
0.34% |
0.34% |
-1.32% |
0.42% |
0.15% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.98% |
0.75% |
0.69% |
-0.46% |
-1.56% |
-1.47% |
0.42% |
0.42% |
-1.71% |
0.55% |
0.21% |
Return on Equity (ROE) |
|
3.64% |
2.29% |
2.21% |
0.34% |
-1.54% |
-1.30% |
1.85% |
1.99% |
-1.56% |
2.14% |
1.81% |
Cash Return on Invested Capital (CROIC) |
|
-3.34% |
-12.70% |
-8.64% |
4.07% |
2.41% |
7.45% |
-0.27% |
-0.12% |
-0.04% |
1.30% |
5.26% |
Operating Return on Assets (OROA) |
|
-0.45% |
2.07% |
2.04% |
1.07% |
0.02% |
0.23% |
1.92% |
2.09% |
0.19% |
2.13% |
2.14% |
Return on Assets (ROA) |
|
7.24% |
-0.14% |
-0.21% |
-1.63% |
-2.72% |
-2.71% |
-0.97% |
-1.14% |
-2.90% |
-1.01% |
-1.68% |
Return on Common Equity (ROCE) |
|
3.63% |
2.29% |
2.21% |
0.34% |
-1.54% |
-1.30% |
1.85% |
1.98% |
-1.56% |
2.14% |
1.81% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
4.70% |
4.21% |
3.13% |
0.00% |
-4.45% |
-4.99% |
-4.73% |
0.00% |
-3.94% |
-4.42% |
Net Operating Profit after Tax (NOPAT) |
|
-3.32 |
14 |
14 |
7.83 |
0.17 |
1.64 |
14 |
15 |
1.39 |
15 |
15 |
NOPAT Margin |
|
-2.25% |
10.07% |
9.60% |
5.31% |
0.12% |
1.13% |
9.50% |
10.40% |
0.95% |
10.42% |
10.68% |
Net Nonoperating Expense Percent (NNEP) |
|
-4.09% |
0.82% |
0.84% |
1.18% |
1.40% |
1.38% |
1.10% |
1.23% |
1.47% |
1.17% |
1.45% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
103.22% |
85.62% |
86.29% |
92.41% |
99.83% |
98.38% |
86.43% |
85.15% |
98.64% |
85.12% |
84.74% |
Earnings before Interest and Taxes (EBIT) |
|
-4.75 |
21 |
20 |
11 |
0.25 |
2.34 |
19 |
21 |
1.98 |
21 |
21 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
52 |
78 |
77 |
68 |
62 |
59 |
77 |
77 |
59 |
79 |
78 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.52 |
0.44 |
0.46 |
0.37 |
0.48 |
0.50 |
0.53 |
0.77 |
0.72 |
0.59 |
0.59 |
Price to Tangible Book Value (P/TBV) |
|
0.59 |
0.49 |
0.51 |
0.40 |
0.52 |
0.54 |
0.58 |
0.83 |
0.77 |
0.63 |
0.63 |
Price to Revenue (P/Rev) |
|
1.70 |
1.39 |
1.42 |
1.11 |
1.42 |
1.45 |
1.52 |
2.17 |
1.97 |
1.60 |
1.59 |
Price to Earnings (P/E) |
|
6.58 |
9.33 |
10.87 |
11.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
10.73% |
13.02% |
12.65% |
14.43% |
10.04% |
8.59% |
6.99% |
4.95% |
5.46% |
6.78% |
6.86% |
Earnings Yield |
|
15.20% |
10.72% |
9.20% |
8.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
0.70 |
0.74 |
0.70 |
0.76 |
0.77 |
0.76 |
0.87 |
0.85 |
0.83 |
0.83 |
Enterprise Value to Revenue (EV/Rev) |
|
5.17 |
4.93 |
4.94 |
4.62 |
4.95 |
4.99 |
5.09 |
5.79 |
5.65 |
5.41 |
5.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.47 |
10.02 |
10.07 |
9.79 |
10.11 |
10.92 |
11.16 |
12.11 |
11.91 |
10.62 |
10.51 |
Enterprise Value to EBIT (EV/EBIT) |
|
48.25 |
48.43 |
50.96 |
57.49 |
55.59 |
87.08 |
89.33 |
77.62 |
72.50 |
48.62 |
47.10 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
68.93 |
69.19 |
72.80 |
82.12 |
79.42 |
124.40 |
127.61 |
110.88 |
103.58 |
69.46 |
67.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.62 |
13.08 |
13.09 |
12.69 |
13.69 |
15.05 |
14.46 |
18.28 |
16.38 |
17.35 |
19.03 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
17.00 |
31.41 |
10.04 |
0.00 |
0.00 |
0.00 |
63.71 |
15.39 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.07 |
1.21 |
1.14 |
1.16 |
1.19 |
1.23 |
1.34 |
1.36 |
1.40 |
1.40 |
1.41 |
Long-Term Debt to Equity |
|
1.07 |
1.21 |
1.14 |
1.16 |
1.19 |
1.23 |
1.34 |
1.36 |
1.40 |
1.40 |
1.41 |
Financial Leverage |
|
1.06 |
1.06 |
1.03 |
1.18 |
1.13 |
1.22 |
1.24 |
1.26 |
1.29 |
1.31 |
1.37 |
Leverage Ratio |
|
2.20 |
2.17 |
2.16 |
2.32 |
2.28 |
2.35 |
2.39 |
2.42 |
2.47 |
2.47 |
2.54 |
Compound Leverage Factor |
|
11.84 |
-0.14 |
-0.22 |
-3.52 |
-278.86 |
-27.90 |
-1.21 |
-1.27 |
-37.37 |
-1.26 |
-2.14 |
Debt to Total Capital |
|
51.75% |
54.70% |
53.27% |
53.71% |
54.39% |
55.17% |
57.26% |
57.68% |
58.32% |
58.33% |
58.45% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
51.75% |
54.70% |
53.27% |
53.71% |
54.39% |
55.17% |
57.26% |
57.68% |
58.32% |
58.33% |
58.45% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
Common Equity to Total Capital |
|
48.21% |
45.26% |
46.68% |
46.25% |
45.57% |
44.79% |
42.70% |
42.28% |
41.64% |
41.63% |
41.51% |
Debt to EBITDA |
|
7.09 |
7.80 |
7.21 |
7.47 |
7.22 |
7.78 |
8.36 |
8.06 |
8.16 |
7.49 |
7.44 |
Net Debt to EBITDA |
|
7.02 |
7.18 |
7.17 |
7.43 |
7.21 |
7.75 |
7.82 |
7.56 |
7.74 |
7.47 |
7.41 |
Long-Term Debt to EBITDA |
|
7.09 |
7.80 |
7.21 |
7.47 |
7.22 |
7.78 |
8.36 |
8.06 |
8.16 |
7.49 |
7.44 |
Debt to NOPAT |
|
46.64 |
53.88 |
52.13 |
62.63 |
56.71 |
88.59 |
95.61 |
73.79 |
70.94 |
49.03 |
47.60 |
Net Debt to NOPAT |
|
46.18 |
49.59 |
51.87 |
62.30 |
56.60 |
88.26 |
89.42 |
69.24 |
67.31 |
48.88 |
47.43 |
Long-Term Debt to NOPAT |
|
46.64 |
53.88 |
52.13 |
62.63 |
56.71 |
88.59 |
95.61 |
73.79 |
70.94 |
49.03 |
47.60 |
Noncontrolling Interest Sharing Ratio |
|
0.09% |
0.09% |
0.09% |
0.09% |
0.09% |
0.09% |
0.09% |
0.09% |
0.09% |
0.09% |
0.10% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-171 |
-504 |
-342 |
133 |
56 |
268 |
-20 |
-20 |
-32 |
19 |
169 |
Operating Cash Flow to CapEx |
|
198.17% |
111.65% |
154.57% |
156.47% |
110.72% |
50.72% |
131.22% |
99.74% |
90.18% |
9.37% |
119.46% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.14 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
Fixed Asset Turnover |
|
0.18 |
0.18 |
0.18 |
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,833 |
4,018 |
3,847 |
3,817 |
3,778 |
3,752 |
3,880 |
3,852 |
3,810 |
3,748 |
3,726 |
Invested Capital Turnover |
|
0.15 |
0.15 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
168 |
518 |
356 |
-125 |
-55 |
-266 |
33 |
35 |
33 |
-4.02 |
-154 |
Enterprise Value (EV) |
|
2,931 |
2,823 |
2,862 |
2,688 |
2,877 |
2,907 |
2,965 |
3,339 |
3,245 |
3,097 |
3,078 |
Market Capitalization |
|
966 |
798 |
821 |
647 |
825 |
843 |
886 |
1,252 |
1,135 |
916 |
907 |
Book Value per Share |
|
$14.97 |
$14.71 |
$14.52 |
$14.27 |
$13.91 |
$13.57 |
$13.37 |
$13.13 |
$12.80 |
$12.55 |
$12.43 |
Tangible Book Value per Share |
|
$13.37 |
$13.18 |
$13.06 |
$12.95 |
$12.81 |
$12.52 |
$12.37 |
$12.18 |
$11.88 |
$11.67 |
$11.58 |
Total Capital |
|
3,833 |
4,018 |
3,847 |
3,817 |
3,778 |
3,752 |
3,880 |
3,852 |
3,810 |
3,748 |
3,726 |
Total Debt |
|
1,984 |
2,198 |
2,049 |
2,050 |
2,055 |
2,070 |
2,222 |
2,222 |
2,222 |
2,186 |
2,178 |
Total Long-Term Debt |
|
1,984 |
2,198 |
2,049 |
2,050 |
2,055 |
2,070 |
2,222 |
2,222 |
2,222 |
2,186 |
2,178 |
Net Debt |
|
1,964 |
2,023 |
2,039 |
2,039 |
2,050 |
2,062 |
2,078 |
2,085 |
2,108 |
2,180 |
2,170 |
Capital Expenditures (CapEx) |
|
26 |
36 |
35 |
42 |
45 |
46 |
51 |
43 |
72 |
40 |
42 |
Net Nonoperating Expense (NNE) |
|
-79 |
16 |
16 |
25 |
28 |
29 |
23 |
26 |
31 |
25 |
32 |
Net Nonoperating Obligations (NNO) |
|
1,984 |
2,198 |
2,049 |
2,050 |
2,055 |
2,070 |
2,222 |
2,222 |
2,222 |
2,186 |
2,178 |
Total Depreciation and Amortization (D&A) |
|
57 |
57 |
57 |
56 |
62 |
57 |
57 |
56 |
57 |
57 |
57 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.61 |
($0.01) |
($0.02) |
($0.14) |
($0.22) |
($0.22) |
($0.08) |
($0.09) |
($0.25) |
($0.08) |
($0.14) |
Adjusted Weighted Average Basic Shares Outstanding |
|
123.35M |
123.55M |
123.67M |
123.70M |
123.66M |
123.80M |
123.95M |
124.00M |
123.94M |
124.26M |
124.46M |
Adjusted Diluted Earnings per Share |
|
$0.61 |
($0.01) |
($0.02) |
($0.14) |
($0.22) |
($0.22) |
($0.08) |
($0.09) |
($0.25) |
($0.08) |
($0.14) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
123.52M |
123.55M |
123.67M |
123.70M |
123.66M |
123.80M |
123.95M |
124.00M |
123.94M |
124.26M |
124.46M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
123.64M |
123.64M |
123.70M |
123.71M |
123.80M |
123.89M |
124.00M |
124.00M |
124.29M |
124.41M |
124.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.32 |
14 |
14 |
15 |
13 |
15 |
14 |
15 |
12 |
15 |
15 |
Normalized NOPAT Margin |
|
-2.25% |
10.07% |
9.60% |
10.52% |
8.91% |
10.04% |
9.50% |
10.40% |
8.38% |
10.42% |
10.68% |
Pre Tax Income Margin |
|
-17.26% |
-0.95% |
-1.39% |
-11.54% |
-20.35% |
-19.17% |
-6.85% |
-7.83% |
-20.64% |
-7.61% |
-12.84% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
71.08% |
121.34% |
137.41% |
169.07% |
-192.49% |
-96.85% |
-75.00% |
-80.38% |
-78.25% |
-101.10% |
-68.10% |
Augmented Payout Ratio |
|
71.08% |
121.34% |
137.41% |
169.07% |
-192.49% |
-96.85% |
-75.00% |
-80.38% |
-78.25% |
-101.10% |
-68.10% |
Key Financial Trends
Piedmont Realty Trust (NYSE: PDM) has demonstrated several notable financial trends over the past four years, with detailed quarterly data available through Q2 2025.
The company operates in the real estate investment trust (REIT) sector, focusing on office properties. Below is an analysis of key financial metrics and trends based on income statements, cash flow statements, and balance sheets from Q2 2022 to Q2 2025.
- Steady Total Revenue from Non-Interest Income: Throughout recent years, Piedmont has maintained relatively stable total non-interest revenue around $140 million per quarter, reflecting consistent core business income.
- Strong Depreciation and Amortization Coverage: Depreciation and amortization expenses are high as expected for a real estate company, showing their significant asset base, but stable coverage indicates a consistent asset utilization.
- Operating Cash Flow Improvement in Recent Quarters: In early 2025, notably Q2 2025, operating cash flow improved to $50.1 million, up significantly from $3.7 million in Q1 2025, suggesting better operational efficiency or timing of cash receipts.
- Large Asset Base with Premier Properties: Total assets are consistently around $4 billion, indicating a strong asset foundation for generating rental income and potential future growth.
- Controlled Dividend Payouts per Share: Dividends have been steady at or near $0.125 per share in 2024 and 2025, showing a stable shareholder return policy despite some net losses.
- Net Income Fluctuations and Recent Losses: Piedmont has experienced recurring net losses each quarter since Q3 2023, with a continuing operations loss of about $16.8 million in Q2 2025. This could relate to market pressures or increased expenses.
- Moderate Long-Term Debt Load: Long-term debt ranges around $2.2 billion across recent quarters, which is significant but expected in the REIT industry. The company appears to manage debt repayments alongside new issuances.
- Stable Shares Outstanding: Basic and diluted shares outstanding have remained steady at approximately 124 million shares, indicating no recent dilution.
- Consistent Quarterly Net Losses: Since late 2023, Piedmont has reported consistent net losses each quarter, with EPS falling from about -$0.14 in Q2 2025 to -$0.25 in Q4 2024, representing pressures on profitability.
- Negative Nonoperating Income: Substantial negative nonoperating expenses, approximately -$39 million in Q2 2025, have contributed significantly to declining pre-tax income.
- Heavy Capital Expenditure Impact: Frequent high capital expenditures in property and equipment purchases ($30-70 million per quarter) negatively impact cash flow but are required for maintenance and growth.
- Volatile Financing Cash Flows and Debt Repayment: Large swings in issuance and repayment of debt suggest refinancing activity and possible financial restructuring. For example, Q1 2025’s issuance of $366 million versus $404 million repayment.
- Declining Equity and Negative Equity Adjustments: Accumulated other equity adjustments have steadily increased negatively, reducing total common equity from about $1.8 billion in early 2023 to approximately $1.55 billion in mid-2025.
Summary: Piedmont Realty Trust has a solid asset base with consistent revenue streams primarily from non-interest income, typical of a REIT focused on office properties. However, the company has faced challenges in profitability with ongoing net losses driven by nonoperating expenses and high capital expenditures. Cash flow from operations has shown some recent improvement, but financing activities indicate ongoing debt restructuring. Investors should watch Piedmont’s strategies to control nonoperating losses and manage its capital expenditures efficiently while preserving shareholder equity and dividend stability.
09/19/25 03:40 PM ETAI Generated. May Contain Errors.