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 Office Realty Trust (NYSE: PDM) has demonstrated a challenging financial landscape over the last four years with fluctuations apparent across the income statements, cash flow statements, and balance sheets. Here are the key takeaways from the data:
- Despite reporting net losses in recent quarters, depreciation and amortization expenses are substantial and consistent, suggesting significant non-cash charges which support operating cash flow.
- Net Cash From Continuing Operating Activities has generally remained positive, with $50.1 million generated in Q2 2025 and a strong historical performance, indicating the company’s core operations continue to produce cash.
- Total Assets have remained relatively stable around $3.7 to $4.2 billion over 4 years, reflecting stability in the underlying property portfolio and investments.
- The company has continued to manage its financing activities, with an active issuance and repayment of debt to optimize its capital structure. For instance, in Q2 2025, there was $116 million issued and $133.6 million repaid, showing proactive debt management.
- Dividends payments have been consistent (around 12.5 cents per share per quarter in 2025 and previously higher at 21 cents in 2023), indicating a commitment to returning value to shareholders despite net income challenges.
- Net income has been negative in recent quarters, including -$16.8 million in Q2 2025 and similar losses in previous quarters, reflecting ongoing profitability challenges likely due to elevated expenses and impairments.
- Non-operating income/expenses have been significantly negative recently (e.g., -$39.5 million in Q2 2025), impacting overall profitability.
- The company’s equity has been decreasing slightly over time, reaching about $1.55 billion in Q2 2025 from a high near $1.8 billion in prior years, likely due to losses and equity adjustments.
- Cash and cash equivalents have remained lower compared to historical peaks, generally in the low single-digit million range in 2025, compared to more substantial balances in prior years in 2022 and 2023 (over $100 million at times), indicating tighter liquidity or capital deployment.
- Sustained net losses from continuing operations over multiple quarters, with deteriorating earnings per share reaching roughly -$0.14 in recent quarters as compared to positive earnings in 2022 and 2021, pose concerns about operational efficiency and profitability.
- High amortization and impairment charges (e.g. $15.4 million impairment in Q4 2024 and substantial amortization expenses) weigh heavily on net income and indicate potential write-downs related to assets.
Summary: Piedmont Realty Trust is operating in a tough environment with ongoing losses and large non-cash expenses impacting reported earnings. However, its ability to generate positive operating cash flow, manage its debt actively, and maintain dividend payments suggests a focus on cash flow stability and shareholder returns. Investors should monitor the company’s efforts to improve profitability and manage non-operating expenses, as well as liquidity management given the lower cash balances compared to prior years.
08/11/25 05:26 AMAI Generated. May Contain Errors.