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
Over the last four years, Piedmont Realty Trust (NYSE: PDM) has shown mixed financial performance with some key trends and concerns based on quarterly statements up to Q2 2025.
Positive Trends and Highlights:
- Consistent total revenue from non-interest income averaging around $140 million per quarter, showing stable core business operations in recent years.
- Significant depreciation and amortization expenses indicate ongoing investment in property and equipment, supporting asset base growth.
- Net cash from continuing operating activities improved to $50.1 million in Q2 2025 from just $3.7 million in Q1 2025, suggesting improving operational cash flow.
- The company maintains substantial property, net of depreciation, valued around $3.25 billion consistently since 2023, anchoring its asset strength.
- Total equity remains stable around $1.5 billion in 2025, showing maintained shareholder value despite earnings pressure.
- Recent debt issuance in 2025 Q2 ($116 million) suggests access to capital markets for liquidity and possible growth initiatives.
Neutral Factors (Watch Closely):
- Net income remains negative for most quarters since 2023, with Q2 2025 loss at -$16.8 million, though losses are narrowing from prior years.
- The company pays consistent modest dividends ($0.125 per share in recent quarters), indicating a stable dividend policy though EPS is negative.
- Significant fluctuations in financing activities, including large debt repayments and issuances, indicate active liability management but create volatility.
- Cash and cash equivalents dropped sharply from over $170 million in early 2023 to below $3.3 million in mid-2025, which needs monitoring for liquidity risk.
Negative Trends and Risks:
- Continuous quarterly net losses since Q2 2023, including a large loss of nearly $30 million in Q4 2024, reflect ongoing profitability challenges.
- A steep decline in cash from operating activities in early 2025 compared to prior quarters signals operational cash flow stress.
- Increasing amortization expense and occasional impairment charges (e.g., $18.4 million in Q1 2024) suggest pressure on intangible assets and potential write-downs.
- Total liabilities remain elevated near $2.4 billion, with long-term debt above $2.1 billion, posing leverage and interest burden risks.
- Negative accumulated other comprehensive income and other equity adjustments reduce total common equity and indicate valuation or accounting challenges.
- Nonoperating income/expense consistently negative (around -$30 million quarterly), causing pressure on pre-tax income and net results.
- The company faced a large negative net change in cash of $164 million in Q2 2023, raising concerns about cash management during that period.
Summary: Piedmont Realty Trust has a solid asset base and steady revenue streams but continues to struggle with net losses and cash flow volatility. The firm’s active debt issuance and repayments highlight liquidity management efforts, but shrinking cash balances and persistent operational losses could weigh on investor confidence. Consistent dividends suggest management’s commitment to shareholders, but sustained profitability improvement will be crucial. Retail investors should watch upcoming quarterly results closely for signs of stabilization or turnaround in net income and cash flows.
10/09/25 11:01 PM ETAI Generated. May Contain Errors.