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 exhibited several notable financial trends over the last few years, based on its quarterly financial statements from Q2 2022 through Q2 2025.
- Consistent revenue generation: Total revenue has been relatively stable, ranging roughly between $136 million and $147 million per quarter since 2022, indicating steady business operations.
- Strong depreciation and amortization add-backs to cash flows: Depreciation and amortization expenses, non-cash charges, remain substantial (~$38M to $41M for depreciation and around $15M to $23M for amortization quarterly), supporting healthy operating cash flows despite net losses.
- Net cash from operating activities is positive most quarters: Operating cash flow often exceeds $40 million per quarter, reaching as high as $66.8 million, reflecting effective cash generation even in loss quarters.
- Substantial property and equipment base: The company’s net premises and equipment assets have been around $3.2 billion to $3.3 billion, showing a strong physical asset base for a real estate investment trust (REIT).
- Stable dividend payments: Cash dividends per share were steady at $0.125 per quarter in recent periods (Q1 2024-Q2 2025), indicating commitment to shareholder returns.
- Consistent net losses: The company reported negative net income continuing operations for multiple quarters including recent ones (e.g., -$16.8 million in Q2 2025, -$10 million in Q1 2025), indicating challenges in profitability.
- High amortization expenses: Amortization expenses are persistent and sizable, around $15-$22 million quarterly, which impacts net income but is non-cash.
- Fluctuating non-operating income/expense: Net non-operating expenses have varied between -$21 million and -$39 million per quarter, which pressures earnings.
- Debt issuance and repayments: The company actively manages its debt, issuing and repaying hundreds of millions quarterly, which affects cash flow variability but suggests active capital structure management.
- Large negative equity adjustments: Other equity adjustments have been significantly negative (around -$2.1 billion recently), which could indicate accumulated losses or other equity impairments affecting shareholders’ equity.
- Ongoing net losses and negative earnings per share trend: The company experienced multiple quarters of negative EPS ranging from -$0.01 up to -$0.25 per share, evidencing ongoing profitability issues.
- Impairment charges and high non-interest expenses: Periodic impairment charges (up to $18 million in some quarters) and non-interest expenses close to or exceeding $120 million quarterly indicate high operating costs and asset write-downs hurting profitability.
- Increasing long-term liabilities: Long-term debt remains above $2 billion, with high leverage levels relative to total equity (~$1.5 billion), which may increase financial risk amid operating challenges.
- Investing activity outflows: Substantial ongoing capital expenditures (~$25M-$72M quarterly) and negative net cash from investing activities reduce liquidity and require financing support.
- Declining total equity: Total common equity declined from approximately $1.8 billion in early 2023 to near $1.5 billion by mid-2025, reflecting negative accumulated comprehensive income and equity adjustments, potentially eroding investor value.
Summary: Piedmont Office Realty Trust operates with a solid asset base and generates consistent operating cash flow despite ongoing net losses and high non-interest expenses. The company maintains its dividend but faces profitability headwinds due to impairment charges, high amortization, and recurring non-operating expenses. Leveraging and capital expenditures remain high to support its property portfolio. Investors should watch for improvements in net income, efficient cost control, and equity stabilization to gauge potential turnaround.
08/31/25 08:33 PM ETAI Generated. May Contain Errors.