Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________________________________________
FORM 10-Q
____________________________________________________
(Mark One)
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT of 1934 |
For the Quarterly Period Ended September 30, 2017
OR
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT of 1934 |
For the Transition Period From To
Commission file number 001-34626
PIEDMONT OFFICE REALTY TRUST, INC.
(Exact name of registrant as specified in its charter)
____________________________________________________
|
| | |
Maryland | | 58-2328421 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification Number) |
11695 Johns Creek Parkway
Ste. 350
Johns Creek, Georgia 30097
(Address of principal executive offices)
(Zip Code)
(770) 418-8800
(Registrant’s telephone number, including area code)
N/A
(Former name, former address, and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
| | | |
| Large Accelerated filer x | | Accelerated filer o |
| Non-Accelerated filer o (Do not check if a smaller reporting company) | | Smaller reporting company o |
| | | Emerging growth company o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Number of shares outstanding of the Registrant’s
common stock, as of October 31, 2017:
144,371,942 shares
FORM 10-Q
PIEDMONT OFFICE REALTY TRUST, INC.
TABLE OF CONTENTS
|
| | | |
| Page No. |
PART I. | Financial Statements | |
| | | |
| Item 1. | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| Item 2. | | |
| | | |
| Item 3. | | |
| | | |
| Item 4. | | |
| | |
PART II. | Other Information | |
| | | |
| Item 1. | | |
| | | |
| Item 1A. | | |
| | | |
| Item 2. | | |
| | | |
| Item 3. | | |
| | | |
| Item 4. | | |
| | | |
| Item 5. | | |
| | | |
| Item 6. | | |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this Form 10-Q may constitute forward-looking statements within the meaning of the federal securities laws. In addition, Piedmont Office Realty Trust, Inc. ("Piedmont," "we," "our," or "us"), or its executive officers on Piedmont’s behalf, may from time to time make forward-looking statements in reports and other documents Piedmont files with the Securities and Exchange Commission or in connection with other written or oral statements made to the press, potential investors, or others. Statements regarding future events and developments and Piedmont’s future performance, as well as management’s expectations, beliefs, plans, estimates, or projections relating to the future, are forward-looking statements. Forward-looking statements include statements preceded by, followed by, or that include the words “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” or other similar words. Examples of such statements in this report include descriptions of our real estate, financing, and operating objectives; discussions regarding future dividends and share repurchases; and discussions regarding the potential impact of economic conditions on our real estate and lease portfolio.
These statements are based on beliefs and assumptions of Piedmont’s management, which in turn are based on information available at the time the statements are made. Important assumptions relating to the forward-looking statements include, among others, assumptions regarding the demand for office space in the markets in which Piedmont operates, competitive conditions, and general economic conditions. These assumptions could prove inaccurate. The forward-looking statements also involve risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement. Many of these factors are beyond Piedmont’s ability to control or predict. Such factors include, but are not limited to, the following:
| |
• | Economic, regulatory, and/or socio-economic changes (including accounting standards) that impact the real estate market generally, or that could affect patterns of use of commercial office space; |
| |
• | The impact of competition on our efforts to renew existing leases or re-let space on terms similar to existing leases; |
| |
• | Changes in the economies and other conditions affecting the office sector in general and the specific markets in which we operate, particularly in Washington, D.C., the New York metropolitan area, and Chicago where we have high concentrations of our Annualized Lease Revenue (see definition below); |
| |
• | Lease terminations or lease defaults, particularly by one of our large lead tenants; |
| |
• | The effect on us of adverse market and economic conditions, including any resulting impairment charges on both our long-lived assets or goodwill; |
| |
• | The success of our real estate strategies and investment objectives, including our ability to identify and consummate suitable acquisitions and divestitures; |
| |
• | The illiquidity of real estate investments, including the resulting impediment on our ability to quickly respond to adverse changes in the performance of our properties; |
| |
• | The risks and uncertainties associated with our acquisition of properties, many of which risks and uncertainties may not be known at the time of acquisition; |
| |
• | Development and construction delays and resultant increased costs and risks; |
| |
• | Our real estate development strategies may not be successful; |
| |
• | Future acts of terrorism in any of the major metropolitan areas in which we own properties, or future cybersecurity attacks against us or any of our tenants; |
| |
• | Costs of complying with governmental laws and regulations; |
| |
• | Additional risks and costs associated with directly managing properties occupied by government tenants; |
| |
• | The effect of future offerings of debt or equity securities or changes in market interest rates on the value of our common stock; |
| |
• | Uncertainties associated with environmental and other regulatory matters; |
| |
• | Potential changes in political environment and reduction in federal and/or state funding of our governmental tenants; |
| |
• | Any change in the financial condition of any of our large lead tenants; |
| |
• | The effect of any litigation to which we are, or may become, subject; |
| |
• | Changes in tax laws impacting REITs and real estate in general, as well as our ability to continue to qualify as a REIT under the Internal Revenue Code of 1986 (the “Code”); |
| |
• | The future effectiveness of our internal controls and procedures; and |
| |
• | Other factors, including the risk factors discussed under Item 1A. of our Amended Annual Report on Form 10-K/A for the year ended December 31, 2016. |
Management believes these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations. Further, forward-looking statements speak only as of the date they are made, and management undertakes no obligation to update publicly any of them in light of new information or future events.
Information Regarding Disclosures Presented
Annualized Lease Revenue ("ALR"), a non-GAAP measure, is calculated by multiplying (i) rental payments (defined as base rent plus operating expense reimbursements, if payable by the tenant on a monthly basis under the terms of a lease that has been executed, but excluding (a) rental abatements and (b) rental payments related to executed but not commenced leases for space that was covered by an existing lease), by (ii) 12. In instances in which contractual rents or operating expense reimbursements are collected on an annual, semi-annual, or quarterly basis, such amounts are multiplied by a factor of 1, 2, or 4, respectively, to calculate the annualized figure. For leases that have been executed but not commenced relating to un-leased space, ALR is calculated by multiplying (i) the monthly base rental payment (excluding abatements) plus any operating expense reimbursements for the initial month of the lease term, by (ii) 12. Unless stated otherwise, this measure excludes revenues associated with our unconsolidated joint venture property (sold on July 27, 2017) and development/re-development properties, if any.
PART I. FINANCIAL STATEMENTS
| |
ITEM 1. | CONSOLIDATED FINANCIAL STATEMENTS |
The information presented in the accompanying consolidated balance sheets and related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows reflects all adjustments that are, in management’s opinion, necessary for a fair and consistent presentation of financial position, results of operations, and cash flows in accordance with U.S. generally accepted accounting principles ("GAAP").
The accompanying financial statements should be read in conjunction with the notes to Piedmont’s financial statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in this report on Form 10-Q and with Piedmont’s Amended Annual Report on Form 10-K/A for the year ended December 31, 2016. Piedmont’s results of operations for the nine months ended September 30, 2017 are not necessarily indicative of the operating results expected for the full year.
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except for share and per share amounts) |
| | | | | | | |
| (Unaudited) | | |
| September 30, 2017 | | December 31, 2016 |
Assets: | | | |
Real estate assets, at cost: | | | |
Land | $ | 614,934 |
| | $ | 617,138 |
|
Buildings and improvements, less accumulated depreciation of $926,105 and $856,254 as of September 30, 2017 and December 31, 2016, respectively | 2,723,163 |
| | 2,754,106 |
|
Intangible lease assets, less accumulated amortization of $93,265 and $109,152 as of September 30, 2017 and December 31, 2016, respectively | 78,700 |
| | 99,695 |
|
Construction in progress | 8,957 |
| | 34,814 |
|
Real estate assets held for sale, net | — |
| | 225,939 |
|
Total real estate assets | 3,425,754 |
| | 3,731,692 |
|
Investments in and amounts due from unconsolidated joint ventures | 49 |
| | 7,360 |
|
Cash and cash equivalents | 36,108 |
| | 6,992 |
|
Tenant receivables, net of allowance for doubtful accounts of $535 and $197 as of September 30, 2017 and December 31, 2016, respectively | 12,802 |
| | 26,494 |
|
Straight-line rent receivables | 182,609 |
| | 163,789 |
|
Restricted cash and escrows | 1,260 |
| | 1,212 |
|
Prepaid expenses and other assets | 28,232 |
| | 23,201 |
|
Goodwill | 98,918 |
| | 98,918 |
|
Interest rate swaps | 34 |
| | — |
|
Deferred lease costs, less accumulated amortization of $189,469 and $175,643 as of September 30, 2017 and December 31, 2016, respectively | 274,884 |
| | 298,695 |
|
Other assets held for sale, net | — |
| | 9,815 |
|
Total assets | $ | 4,060,650 |
| | $ | 4,368,168 |
|
Liabilities: | | | |
Unsecured debt, net of discount and unamortized debt issuance costs of $8,337 and $10,269 as of September 30, 2017 and December 31, 2016, respectively | $ | 1,511,663 |
| | $ | 1,687,731 |
|
Secured debt, net of premiums and unamortized debt issuance costs of $1,020 and $1,161 as of September 30, 2017 and December 31, 2016, respectively | 191,923 |
| | 332,744 |
|
Accounts payable, accrued expenses, and accrued capital expenditures | 108,120 |
| | 165,410 |
|
Deferred income | 29,970 |
| | 28,406 |
|
Intangible lease liabilities, less accumulated amortization of $54,637 and $49,225 as of September 30, 2017 and December 31, 2016, respectively | 41,064 |
| | 48,005 |
|
Interest rate swaps | 3,915 |
| | 8,169 |
|
Total liabilities | 1,886,655 |
| | 2,270,465 |
|
Commitments and Contingencies | — |
| | — |
|
Stockholders’ Equity: | | | |
Shares-in-trust, 150,000,000 shares authorized; none outstanding as of September 30, 2017 or December 31, 2016 | — |
| | — |
|
Preferred stock, no par value, 100,000,000 shares authorized; none outstanding as of September 30, 2017 or December 31, 2016 | — |
| | — |
|
Common stock, $.01 par value, 750,000,000 shares authorized; 145,294,845 and 145,235,313 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively | 1,453 |
| | 1,452 |
|
Additional paid-in capital | 3,676,706 |
| | 3,673,128 |
|
Cumulative distributions in excess of earnings | (1,511,428 | ) | | (1,580,863 | ) |
Other comprehensive income | 5,400 |
| | 2,104 |
|
Piedmont stockholders’ equity | 2,172,131 |
| | 2,095,821 |
|
Noncontrolling interest | 1,864 |
| | 1,882 |
|
Total stockholders’ equity | 2,173,995 |
| | 2,097,703 |
|
Total liabilities and stockholders’ equity | $ | 4,060,650 |
| | $ | 4,368,168 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except for share and per share amounts)
|
| | | | | | | | | | | | | | | |
| (Unaudited) | | (Unaudited) |
| Three Months Ended | | Nine Months Ended |
| September 30, | | September 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Revenues: | | | | | | | |
Rental income | $ | 113,350 |
| | $ | 113,821 |
| | $ | 361,048 |
| | $ | 340,326 |
|
Tenant reimbursements | 23,796 |
| | 24,163 |
| | 72,340 |
| | 70,000 |
|
Property management fee revenue | 441 |
| | 501 |
| | 1,341 |
| | 1,478 |
|
| 137,587 |
| | 138,485 |
| | 434,729 |
| | 411,804 |
|
Expenses: | | | | | | | |
Property operating costs | 54,090 |
| | 54,867 |
| | 165,253 |
| | 161,438 |
|
Depreciation | 30,000 |
| | 31,610 |
| | 90,827 |
| | 94,948 |
|
Amortization | 18,123 |
| | 18,640 |
| | 57,852 |
| | 53,848 |
|
Impairment loss on real estate assets | — |
| | 22,951 |
| | — |
| | 33,901 |
|
General and administrative | 6,618 |
| | 7,429 |
| | 23,250 |
| | 23,518 |
|
| 108,831 |
| | 135,497 |
| | 337,182 |
| | 367,653 |
|
Real estate operating income | 28,756 |
| | 2,988 |
| | 97,547 |
| | 44,151 |
|
Other income (expense): | | | | | | | |
Interest expense | (16,183 | ) | | (15,496 | ) | | (52,661 | ) | | (48,294 | ) |
Other income/(expense) | 290 |
| | (720 | ) | | 228 |
| | (467 | ) |
Net recoveries from casualty events | — |
| | 34 |
| | — |
| | 34 |
|
Equity in income of unconsolidated joint ventures | 3,754 |
| | 129 |
| | 3,872 |
| | 354 |
|
| (12,139 | ) | | (16,053 | ) | | (48,561 | ) | | (48,373 | ) |
Income/(loss) from continuing operations | 16,617 |
| | (13,065 | ) | | 48,986 |
| | (4,222 | ) |
Discontinued operations: | | | | | | | |
Operating income | — |
| | 1 |
| | — |
| | — |
|
Income from discontinued operations | — |
| | 1 |
| | — |
| | — |
|
Gain/(loss) on sale of real estate assets, net | 109,512 |
| | (57 | ) | | 115,951 |
| | 73,758 |
|
Net income/(loss) | 126,129 |
| | (13,121 | ) | | 164,937 |
| | 69,536 |
|
Plus: Net income applicable to noncontrolling interest | 4 |
| | 14 |
| | 10 |
| | 7 |
|
Net income/(loss) applicable to Piedmont | $ | 126,133 |
| | $ | (13,107 | ) | | $ | 164,947 |
| | $ | 69,543 |
|
Per share information – basic and diluted: | | | | | | | |
Income/(loss) from continuing operations and gain/(loss) on sale of real estate assets | $ | 0.87 |
| | $ | (0.09 | ) | | $ | 1.13 |
| | $ | 0.48 |
|
Income from discontinued operations | — |
| | — |
| | — |
| | — |
|
Net income applicable to common stockholders | $ | 0.87 |
| | $ | (0.09 | ) | | $ | 1.13 |
| | $ | 0.48 |
|
Weighted-average common shares outstanding – basic | 145,415,678 |
| | 145,231,160 |
| | 145,372,182 |
| | 145,228,755 |
|
Weighted-average common shares outstanding – diluted | 145,719,431 |
| | 145,669,237 |
| | 145,679,582 |
| | 145,601,026 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Unaudited) | | (Unaudited) |
| Three Months Ended | | Nine Months Ended |
| September 30, | | September 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
| | | | | | | | | | | | | | | |
Net income/(loss) applicable to Piedmont | | | $ | 126,133 |
| | | | $ | (13,107 | ) | | | | $ | 164,947 |
| | | | $ | 69,543 |
|
Other comprehensive income/(loss): | | | | | | | | | | | | | | | |
Effective portion of gain/(loss) on derivative instruments that are designated and qualify as cash flow hedges (See Note 5) | 175 |
| | | | 2,847 |
| | | | 307 |
| | | | (12,182 | ) | | |
Plus: Reclassification of previously recorded loss included in net income (See Note 5) | 653 |
| | | | 1,045 |
| | | | 2,936 |
| |
|
| | 3,291 |
| |
|
|
Gain on investment in available for sale securities | 25 |
| | | | 7 |
| | | | 53 |
| | | | 19 |
| | |
Other comprehensive income/(loss) | | | 853 |
| | | | 3,899 |
| | | | 3,296 |
| | | | (8,872 | ) |
Comprehensive income/(loss) applicable to Piedmont | | | $ | 126,986 |
| | | | $ | (9,208 | ) | | | | $ | 168,243 |
| | | | $ | 60,671 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2016
AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (UNAUDITED)
(in thousands, except per share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-In Capital | | Cumulative Distributions in Excess of Earnings | | Other Comprehensive Income/(Loss) | | Non- controlling Interest | | Total Stockholders’ Equity |
| Shares | | Amount | |
Balance, December 31, 2015 | 145,512 |
| | $ | 1,455 |
| | $ | 3,669,977 |
| | $ | (1,550,698 | ) | | $ | 1,661 |
| | $ | 1,025 |
| | $ | 2,123,420 |
|
Share repurchases as part of an announced plan | (462 | ) | | (5 | ) | | — |
| | (7,938 | ) | | — |
| | — |
| | (7,943 | ) |
Offering costs | — |
| | — |
| | (342 | ) | | — |
| | — |
| | — |
| | (342 | ) |
Noncontrolling interest in consolidated joint venture | — |
| | — |
| | — |
| | — |
| | — |
| | 888 |
| | 888 |
|
Dividends to common stockholders ($0.84 per share), dividends to preferred stockholders of subsidiary, and dividends reinvested | — |
| | — |
| | (173 | ) | | (121,959 | ) | | — |
| | (16 | ) | | (122,148 | ) |
Shares issued and amortized under the 2007 Omnibus Incentive Plan, net of tax | 185 |
| | 2 |
| | 3,666 |
| | — |
| | — |
| | — |
| | 3,668 |
|
Net income applicable to noncontrolling interest | — |
| | — |
| | — |
| | — |
| | — |
| | (15 | ) | | (15 | ) |
Net income applicable to Piedmont | — |
| | — |
| | — |
| | 99,732 |
| | — |
| | — |
| | 99,732 |
|
Other comprehensive income | — |
| | — |
| | — |
| | — |
| | 443 |
| | — |
| | 443 |
|
Balance, December 31, 2016 | 145,235 |
| | 1,452 |
| | 3,673,128 |
| | (1,580,863 | ) | | 2,104 |
| | 1,882 |
| | 2,097,703 |
|
Share repurchases as part of an announced plan | (195 | ) | | (2 | ) | |
|
| | (3,893 | ) | |
|
| |
|
| | (3,895 | ) |
Offering costs |
|
| |
|
| | (97 | ) | |
|
| |
|
| |
|
| | (97 | ) |
Dividends to common stockholders ($0.63 per share), dividends to preferred stockholders of subsidiary, and dividends reinvested |
|
| |
|
| | (79 | ) | | (91,619 | ) | |
|
| | (8 | ) | | (91,706 | ) |
Shares issued and amortized under the 2007 Omnibus Incentive Plan, net of tax | 255 |
| | 3 |
| | 3,754 |
| |
|
| |
|
| |
|
| | 3,757 |
|
Net income applicable to noncontrolling interest |
|
| |
|
| |
|
| |
|
| |
|
| | (10 | ) | | (10 | ) |
Net income applicable to Piedmont |
|
| |
|
| |
|
| | 164,947 |
| |
|
| |
|
| | 164,947 |
|
Other comprehensive income |
|
| |
|
| |
|
| |
|
| | 3,296 |
| |
|
| | 3,296 |
|
Balance, September 30, 2017 | 145,295 |
| | $ | 1,453 |
| | $ | 3,676,706 |
| | $ | (1,511,428 | ) | | $ | 5,400 |
| | $ | 1,864 |
| | $ | 2,173,995 |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
| | | | | | | |
| (Unaudited) |
| Nine Months Ended |
| September 30, |
| 2017 | | 2016 |
Cash Flows from Operating Activities: | | | |
Net income | $ | 164,937 |
| | $ | 69,536 |
|
Operating distributions received from unconsolidated joint ventures | — |
| | 579 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation | 90,827 |
| | 94,948 |
|
Amortization of debt issuance costs | 1,214 |
| | 1,264 |
|
Other amortization | 57,146 |
| | 53,325 |
|
Impairment loss on real estate assets | — |
| | 33,901 |
|
Stock compensation expense | 6,657 |
| | 7,630 |
|
Equity in income of unconsolidated joint ventures | (3,872 | ) | | (354 | ) |
Gain on sale of real estate assets, net | (115,951 | ) | | (73,758 | ) |
Changes in assets and liabilities: | | | |
Decrease in tenant and straight-line rent receivables, net | (15,040 | ) | | (17,393 | ) |
(Increase)/decrease in restricted cash and escrows | (656 | ) | | 3,451 |
|
Increase in prepaid expenses and other assets | (4,580 | ) | | (3,429 | ) |
(Decrease)/increase in accounts payable and accrued expenses | (5,863 | ) | | 307 |
|
Decrease in deferred income | 1,513 |
| | 2,029 |
|
Net cash provided by operating activities | 176,332 |
| | 172,036 |
|
Cash Flows from Investing Activities: | | | |
Acquisition of real estate assets, related intangibles, and cash held in escrow for acquisitions | — |
| | (66,900 | ) |
Capitalized expenditures, net of accruals | (65,407 | ) | | (88,391 | ) |
Investment in consolidated joint venture | — |
| | (165,848 | ) |
Net sales proceeds from wholly-owned properties | 375,199 |
| | 304,902 |
|
Net sales proceeds from unconsolidated joint ventures | 12,334 |
| | — |
|
Investments in unconsolidated joint ventures | (1,162 | ) | | — |
|
Deferred lease costs paid | (19,419 | ) | | (15,345 | ) |
Net cash provided by/(used in) investing activities | 301,545 |
| | (31,582 | ) |
Cash Flows from Financing Activities: | | | |
Debt issuance costs paid | (101 | ) | | (212 | ) |
Proceeds from debt | 147,000 |
| | 552,000 |
|
Repayments of debt | (466,046 | ) | | (589,532 | ) |
Costs of issuance of common stock | (97 | ) | | (239 | ) |
Value of shares withheld to pay tax obligations related to employee stock compensation | (3,385 | ) | | (2,328 | ) |
Repurchases of common stock as part of announced plan | (3,895 | ) | | (7,943 | ) |
Dividends paid and discount on dividend reinvestments | (122,237 | ) | | (91,609 | ) |
Net cash used in financing activities | (448,761 | ) | | (139,863 | ) |
Net increase in cash and cash equivalents | 29,116 |
| | 591 |
|
Cash and cash equivalents, beginning of period | 6,992 |
| | 5,441 |
|
Cash and cash equivalents, end of period | $ | 36,108 |
| | $ | 6,032 |
|
| | | |
Supplemental Disclosures of Significant Noncash Investing and Financing Activities: | | | |
Accrued dividends and discount on dividend reinvestments | $ | (30,531 | ) | | $ | — |
|
Accrued capital expenditures and deferred lease costs | $ | 8,590 |
| | $ | 24,624 |
|
Investment in consolidated joint venture | $ | 63,026 |
| | $ | — |
|
See accompanying notes
PIEDMONT OFFICE REALTY TRUST, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
(unaudited)
1.Organization
Piedmont Office Realty Trust, Inc. (“Piedmont”) (NYSE: PDM) is a Maryland corporation that operates in a manner so as to qualify as a real estate investment trust (“REIT”) for federal income tax purposes and engages in the acquisition, development, management, and ownership of commercial real estate properties throughout the United States, including properties that are under construction, are newly constructed, or have operating histories. Piedmont was incorporated in 1997 and commenced operations in 1998. Piedmont conducts business primarily through Piedmont Operating Partnership, L.P. (“Piedmont OP”), a Delaware limited partnership, as well as performing the management of its buildings through two wholly-owned subsidiaries, Piedmont Government Services, LLC and Piedmont Office Management, LLC. Piedmont owns 99.9% of, and is the sole general partner of, Piedmont OP and as such, possesses full legal control and authority over the operations of Piedmont OP. The remaining 0.1% ownership interest of Piedmont OP is held indirectly by Piedmont through its wholly-owned subsidiary, Piedmont Office Holdings, Inc. ("POH"), the sole limited partner of Piedmont OP. Piedmont OP owns properties directly, through wholly-owned subsidiaries, and through consolidated joint ventures. References to Piedmont herein shall include Piedmont and all of its subsidiaries, including Piedmont OP and its subsidiaries and joint ventures.
As of September 30, 2017, Piedmont owned 66 in-service office properties. Piedmont's total consolidated portfolio consists of approximately 19 million square feet of primarily Class A commercial office space, and was 89.2% leased as of September 30, 2017. As of September 30, 2017, approximately 88% of Piedmont's ALR was generated from select sub-markets located primarily within eight major office markets located in the Eastern-half of the United States: Atlanta, Boston, Chicago, Dallas, Minneapolis, New York, Orlando, and Washington, D.C.
Piedmont internally evaluates all of its real estate assets as one operating segment, and accordingly, does not report segment information.
2.Summary of Significant Accounting Policies
Basis of Presentation and Principles of Consolidation
The consolidated financial statements of Piedmont have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”), including the instructions to Form 10-Q and Article 10 of Regulation S-X, and do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the statements for the unaudited interim periods presented include all adjustments, which are of a normal and recurring nature, necessary for a fair presentation of the results for such periods. Results for these interim periods are not necessarily indicative of a full year’s results.
Piedmont’s consolidated financial statements include the accounts of Piedmont, Piedmont’s wholly-owned subsidiaries, any variable interest entity ("VIE") for which Piedmont or any of its wholly-owned subsidiaries is considered to have the power to direct the activities of the entity and the obligation to absorb losses/right to receive benefits, or any entity in which Piedmont or any of its wholly-owned subsidiaries owns a controlling interest. In determining whether Piedmont or Piedmont OP has a controlling interest, the following factors, among others, are considered: equity ownership, voting rights, protective rights of investors, and participatory rights of investors. For further information, refer to the financial statements and footnotes included in Piedmont’s Amended Annual Report on Form 10-K/A for the year ended December 31, 2016.
All intercompany balances and transactions have been eliminated upon consolidation.
Further, Piedmont has formed special purpose entities to acquire and hold real estate. Each special purpose entity is a separate legal entity. Consequently, the assets of these special purpose entities are not available to all creditors of Piedmont. The assets owned by these special purpose entities are being reported on a consolidated basis with Piedmont’s assets for financial reporting purposes only.
Use of Estimates
The preparation of the accompanying consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the accompanying consolidated financial statements and notes. Actual results could differ from those estimates.
Income Taxes
Piedmont has elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, and has operated as such, beginning with its taxable year ended December 31, 1998. To qualify as a REIT, Piedmont must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of its annual REIT taxable income. As a REIT, Piedmont is generally not subject to federal income taxes, subject to fulfilling, among other things, this distribution requirement. Piedmont is subject to certain taxes related to the operations of properties in certain locations, as well as operations conducted by its taxable REIT subsidiary, POH, which have been provided for in the financial statements.
Reclassifications
Certain prior period amounts presented in Piedmont's Amended Annual Report on Form 10-K/A for the year ended December 31, 2016 have been reclassified to conform to the current period financial statement presentation. The reclassifications relate to the Two Independence Square building, located in Washington, D.C., which was first classified as held for sale as of March 31, 2017, and was sold on July 5, 2017. Applicable balances related to the same asset remain classified as held for sale as of December 31, 2016.
Recent Accounting Pronouncements
The Financial Accounting Standards Board (the "FASB") has issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606) ("ASU 2014-09") and Accounting Standards Update No. 2016-08, Revenue from Contracts with Customers (Topic 606) Principal versus Agent Considerations (Reporting Revenue Gross versus Net) ("ASU 2016-08"). The amendments in ASU 2014-09, which are further clarified in ASU 2016-08, as well as Accounting Standards Update 2016-10, Accounting Standards Update 2016-12, and Accounting Standards Update 2016-20 (collectively the "Revenue Recognition Amendments"), change the criteria for the recognition of certain revenue streams to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services using a five-step determination process. Steps 1 through 5 involve (i) identifying contracts with a customer, (ii) identifying the performance obligations in the contract, (iii) determining the transaction price, (iv) allocating the transaction price to the performance obligations, and (v) recognizing revenue as an entity satisfies a performance obligation. The revenues impacted by the Revenue Recognition Amendments include a portion of Piedmont's tenant reimbursement revenues and property management fee revenues. Lease contracts and reimbursement revenues associated with property taxes and insurance are specifically excluded from the Revenue Recognition Amendments. The Revenue Recognition Amendments are effective in the first quarter of 2018 for Piedmont. Management has substantially completed its initial assessment of the impact of adoption of the Revenue Recognition Amendments. Approximately 90% of Piedmont's total revenues are derived from either long-term leases with its tenants or reimbursement of property tax and insurance expenses, which are excluded from the scope of the Revenue Recognition Amendments. In addition, based on management's assessment to date, Piedmont does not expect the timing of the recognition of reimbursement revenue and revenue from management agreements to change as a result of the new guidance, though certain classifications will change between rental revenue and tenant reimbursements. Finally, management has determined, and the FASB has confirmed, that the evaluation of non-lease components under the new Revenue Recognition Amendments will not be effective until Accounting Standards Update No. 2016-02, Leases (Topic 842), ("ASU 2016-02") becomes effective (see further discussion below), which will be first quarter of 2019 for Piedmont. Although management continues to evaluate the guidance and disclosures required by the Revenue Recognition Amendments, Piedmont does not anticipate any material impact to its consolidated financial statements as a result of adoption.
The FASB has issued Accounting Standards Update No. 2017-05, Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets ("ASU 2017-05"). The provisions of ASU 2017-05 define the term "in substance nonfinancial asset" as a financial asset promised to a counterparty in a contract if substantially all of the fair value of the assets (recognized and unrecognized) is concentrated in nonfinancial assets. Further, it states that nonfinancial assets should be derecognized once the counterparty obtains control. Finally, the amendments provide clarification for partial sales of nonfinancial assets. ASU 2017-05 is effective concurrent with the Revenue Recognition Amendments (detailed above), which will be the first quarter of 2018 for Piedmont. Although management continues to evaluate the guidance and disclosures required by ASU 2017-05, Piedmont does not anticipate a material change in how it recognizes, measures, and classifies the gain or loss on the disposition of real estate in its consolidated
financial statements as a result of adoption.
The FASB has issued Accounting Standards Update No. 2016-01, Financial Instruments - Overall (Subtopic 825-10), Recognition and Measurement of Financial Assets and Financial Liabilities ("ASU 2016-01"). The amendments in ASU 2016-01 require equity investments, except those accounted for under the equity method of accounting, to be measured at estimated fair value with changes in fair value recognized in net income. Additionally, ASU 2016-01 simplifies the impairment assessment of equity investments, and eliminates certain disclosure requirements. The amendments in ASU 2016-01 are effective in the first quarter of 2018, and Piedmont does not anticipate any material impact to its consolidated financial statements as a result of adoption.
The FASB has issued Accounting Standards Update No. 2016-18, Statement of Cash Flows (Topic 230), Restricted Cash (a consensus of the FASB Emerging Issues Task Force) ("ASU 2016-18"). The provisions of ASU 2016-18 require entities to show changes in restricted cash and cash equivalents in addition to cash and cash equivalents in the statement of cash flows. As a result, entities will no longer present transfers between restricted and unrestricted cash in the statement of cash flows. Disclosures are required to reconcile the amount presented on the statement of cash flows to the balance sheet, as well as disclosing the nature of restriction on the restricted cash balances. ASU 2016-18 is effective for Piedmont in the first quarter of 2018, with early adoption permitted. Piedmont does not anticipate any material impact to its consolidated financial statements as a result of adoption.
The FASB has issued ASU 2016-02, which fundamentally changes the definition of a lease, as well as the accounting for operating leases by requiring lessees to recognize assets and liabilities which arise from the lease, consisting of a liability to make lease payments (the lease liability) and a right-of-use asset, representing the right to use the leased asset over the term of the lease. Accounting for leases by lessors is substantially unchanged from prior practice as lessors will continue to recognize lease revenue on a straight-line basis; however, ASU 2016-02 defines certain tenant reimbursements as non-lease components which will be subject to the guidance under ASU 2014-09. The amendments in ASU 2016-02 are effective in the first quarter of 2019, and Piedmont is currently evaluating the potential impact of adoption.
The FASB has issued Accounting Standards Update No. 2016-13, Financial Instruments—Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments ("ASU 2016-13"). The provisions of ASU 2016-13 replace the "incurred loss" approach with an "expected loss" model for impairing trade and other receivables, held-to-maturity debt securities, net investment in leases, and off-balance-sheet credit exposures, which will generally result in earlier recognition of allowances for credit losses. Additionally, the provisions change the classification of credit losses related to available-for-sale securities to an allowance, rather than a direct reduction of the amortized cost of the securities. ASU 2016-13 is effective in the first quarter of 2020, with early adoption permitted as of January 1, 2019. Piedmont is currently evaluating the potential impact of adoption.
The FASB has issued Accounting Standards Update No. 2017-04, Intangibles—Goodwill and Other (Topic 350), Simplifying the Test for Goodwill Impairment ("ASU 2017-04"). The provisions of ASU 2017-04 simplify how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test, which is generally performed annually unless events or circumstances arise which would necessitate evaluating the carrying value for impairment in the interim. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a entity’s goodwill with the carrying amount of that goodwill by determining the fair value of its assets and liabilities (including unrecognized assets and liabilities) following the procedures that would be required in a business combination. Under the provisions of ASU 2017-04, an entity would instead recognize an impairment charge for the amount by which the carrying amount exceeds the entity’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that entity. ASU 2017-04 is effective in the first quarter of 2020, with early adoption permitted as of the first interim or annual impairment test of goodwill after January 1, 2017. Piedmont is currently evaluating the potential impact of adoption.
3.Debt
During the three months ended September 30, 2017, Piedmont fully repaid the $140 Million WDC Fixed-Rate Loans prior to the maturity date without penalty and repaid the outstanding balance of the $500 Million Unsecured 2015 Line of Credit, using a portion of the net proceeds from the sale of the Two Independence Square building (see Note 9).
The following table summarizes the terms of Piedmont’s indebtedness outstanding as of September 30, 2017 and December 31, 2016 (in thousands):
|
| | | | | | | | | | | | | | | | |
Facility (1) | | Stated Rate | | Effective Rate (2) | | Maturity | | Amount Outstanding as of |
| September 30, 2017 | | December 31, 2016 |
Secured (Fixed) | | | | | | | | | | |
$140 Million WDC Fixed-Rate Loans | | 5.76 | % | | 5.76 | % | | 11/1/2017 | | $ | — |
| | $ | 140,000 |
|
$35 Million Fixed-Rate Loan (3) | | 5.55 | % | | 3.75 | % | | 9/1/2021 | | 30,903 |
| | 31,583 |
|
$160 Million Fixed-Rate Loan (4) | | 3.48 | % | | 3.58 | % | | 7/5/2022 | | 160,000 |
| | 160,000 |
|
Net premium and unamortized debt issuance costs | | | | | | | | 1,020 |
| | 1,161 |
|
Subtotal/Weighted Average (5) | | 3.82 | % | | | | | | 191,923 |
| | 332,744 |
|
Unsecured (Variable and Fixed) | | | | | | | | | | |
$170 Million Unsecured 2015 Term Loan (6) | | LIBOR + 1.125% |
| | 2.37 | % | | 5/15/2018 | | 170,000 |
| | 170,000 |
|
$300 Million Unsecured 2013 Term Loan | | LIBOR + 1.20% |
| | 2.78 | % | (7) | 1/31/2019 | | 300,000 |
| | 300,000 |
|
$500 Million Unsecured 2015 Line of Credit (6) | | LIBOR + 1.00% |
| | — | % | | 6/18/2019 | (8) | — |
| | 178,000 |
|
$300 Million Unsecured 2011 Term Loan | | LIBOR + 1.15% |
| | 3.35 | % | (7) | 1/15/2020 | | 300,000 |
| | 300,000 |
|
$350 Million Senior Notes | | 3.40 | % | | 3.43 | % | | 6/01/2023 | | 350,000 |
| | 350,000 |
|
$400 Million Senior Notes | | 4.45 | % | | 4.10 | % | | 3/15/2024 | | 400,000 |
| | 400,000 |
|
Discounts and unamortized debt issuance costs | | | | | | | | (8,337) |
| | (10,269) |
|
Subtotal/Weighted Average (5) | | 3.43 | % | | | | | | 1,511,663 |
| | 1,687,731 |
|
Total/Weighted Average (5) | | 3.47 | % | | | | | | $ | 1,703,586 |
| | $ | 2,020,475 |
|
| |
(1) | Other than the $35 Million Fixed-Rate Loan, all of Piedmont’s outstanding debt as of September 30, 2017 and December 31, 2016 is interest-only. |
| |
(2) | Effective rate after consideration of settled or in-place interest rate swap agreements, issuance premiums/discounts, and/or fair market value adjustments upon assumption of debt. |
| |
(3) | Collateralized by the 5 Wall Street building in Burlington, Massachusetts. |
| |
(4) | Collateralized by the 1901 Market Street building in Philadelphia, Pennsylvania. |
| |
(5) | Weighted average is based on contractual balance of outstanding debt and the stated or effectively fixed interest rates in the table as of September 30, 2017. |
| |
(6) | On a periodic basis, Piedmont may select from multiple interest rate options, including the prime rate and various-length LIBOR locks. All LIBOR selections are subject to an additional spread over the selected rate based on Piedmont’s current credit rating. |
| |
(7) | Facility has a stated variable rate; however, Piedmont has entered into interest rate swap agreements which effectively fix, exclusive of Piedmont's credit rating, the rate shown as the effective rate. |
| |
(8) | Piedmont may extend the term for up to one additional year (through two available six month extensions to a final extended maturity date of June 18, 2020) provided Piedmont is not then in default and upon payment of extension fees. |
Piedmont made interest payments on all debt facilities, including interest rate swap cash settlements, of approximately $18.0 million and $18.5 million for the three months ended September 30, 2017 and 2016, respectively, and approximately $54.0 million and $53.2 million for the nine months ended September 30, 2017 and 2016, respectively. Also, Piedmont capitalized interest of approximately $37,000 and $1.5 million for the three months ended September 30, 2017 and 2016, respectively, and approximately $0.2 million and $3.4 million for the nine months ended September 30, 2017 and 2016, respectively. As of September 30, 2017, Piedmont believes it was in compliance with all financial covenants associated with its debt instruments. See Note 6 for a description of Piedmont’s estimated fair value of debt as of September 30, 2017.
4.Variable Interest Entities
Variable interest holders who have the power to direct the activities of the VIE that most significantly impact the entity’s economic performance and have the obligation to absorb the majority of losses of the entity or the right to receive significant benefits of the entity must consolidate the VIE. Each of the following VIEs has the sole purpose of holding land and office buildings and their resulting operations, and are classified in the accompanying consolidated balance sheets in the same manner as Piedmont’s wholly-owned properties.
A summary of Piedmont’s interests in, and consolidation treatment of, its VIEs and their related carrying values as of September 30, 2017 and December 31, 2016 is as follows (net carrying amount in millions):
|
| | | | | | | | | | | | | | | | |
Entity | | Piedmont’s % Ownership of Entity | | Related Building | | Consolidated/ Unconsolidated | | Net Carrying Amount as of September 30, 2017 | | Net Carrying Amount as of December 31, 2016 | | Primary Beneficiary Considerations |
1201 Eye Street N.W. Associates, LLC | | 98.6% | (1) | 1201 Eye Street | | Consolidated | | $ | 82.1 |
| | $ | (6.7 | ) | | In accordance with the partnership’s governing documents, Piedmont currently receives 100% of the cash flow of the entity and has sole discretion in directing the management and leasing activities of the building. |
1225 Eye Street N.W. Associates, LLC | | 98.1% | (1) | 1225 Eye Street | | Consolidated | | $ | 66.2 |
| | $ | 9.9 |
| | In accordance with the partnership’s governing documents, Piedmont currently receives 100% of the cash flow of the entity and has sole discretion in directing the management and leasing activities of the building. |
Piedmont 500 W. Monroe Fee, LLC | | 100% | | 500 W. Monroe | | Consolidated | | $ | 265.2 |
| | $ | 262.4 |
| | The Omnibus Agreement with the previous owner includes equity participation rights for the previous owner, if certain financial returns are achieved; however, Piedmont has sole decision making authority and is entitled to 100% of the economic benefits of the property until such returns are met. |
(1) During the three months ended September 30, 2017, Piedmont repaid a $140 million mortgage secured by the 1201 and 1225 Eye Street properties located in Washington, D.C., and recapitalized the 1201 and 1225 Eye Street N.W. Associates, LLCs, increasing Piedmont's ownership from 49.5% in each of the LLCs to the amounts stated above.
5.Derivative Instruments
Risk Management Objective of Using Derivatives
In addition to operational risks which arise in the normal course of business, Piedmont is exposed to economic risks such as interest rate, liquidity, and credit risk. In certain situations, Piedmont has entered into derivative financial instruments such as interest rate swap agreements and other similar agreements to manage interest rate risk exposure arising from current or future variable rate debt transactions. Interest rate swap agreements involve the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. Piedmont’s objective in using interest rate derivatives is to add stability to interest expense and to manage its exposure to interest rate movements.
Cash Flow Hedges of Interest Rate Risk
Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for Piedmont making fixed-rate payments over the life of the agreements without changing the underlying notional amount. As of September 30, 2017, Piedmont was party to various interest rate swap agreements, all of which are designated as effective cash flow hedges and fully hedge the variable cash flows covering the entire outstanding balances of the $300 Million Unsecured 2011 Term Loan and the $300 Million Unsecured 2013 Term Loan. The maximum length of time over which Piedmont is hedging its exposure to the variability in future cash flows for forecasted transactions is 27 months.
A detail of Piedmont’s interest rate derivatives outstanding as of September 30, 2017 is as follows:
|
| | | | | | | | | | | | |
Interest Rate Derivatives: | | Number of Swap Agreements | | Associated Debt Instrument | | Total Notional Amount (in millions) | | Effective Date | | Maturity Date |
Interest rate swaps | | 4 | | $300 Million Unsecured 2013 Term Loan | | $ | 200 |
| | 1/30/2014 | | 1/31/2019 |
Interest rate swaps | | 2 | | $300 Million Unsecured 2013 Term Loan | | 100 |
| | 8/29/2014 | | 1/31/2019 |
Interest rate swaps | | 3 | | $300 Million Unsecured 2011 Term Loan | | 300 |
| | 11/22/2016 | | 1/15/2020 |
Total | | | | | | $ | 600 |
| | | | |
Piedmont presents its interest rate derivatives on its consolidated balance sheets on a gross basis as interest rate swap assets and interest rate swap liabilities. A detail of Piedmont’s interest rate derivatives on a gross and net basis as of September 30, 2017 and December 31, 2016, respectively, is as follows (in thousands):
|
| | | | | | | |
Interest rate swaps classified as: | September 30, 2017 | | December 31, 2016 |
Gross derivative assets | $ | 34 |
| | $ | — |
|
Gross derivative liabilities | (3,915 | ) | | (8,169 | ) |
Net derivative asset/(liability) | $ | (3,881 | ) | | $ | (8,169 | ) |
The effective portion of Piedmont's interest rate derivatives, including the gain/(loss) on previously settled forward swaps, that was recorded in the accompanying consolidated statements of income for the three and nine months ended September 30, 2017 and 2016, respectively, was as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
Interest Rate Swaps in Cash Flow Hedging Relationships | September 30, 2017 | | September 30, 2016 | | September 30, 2017 | | September 30, 2016 |
Amount of gain/(loss) recognized in OCI | $ | 175 |
| | $ | 2,847 |
| | $ | 307 |
| | $ | (12,182 | ) |
Amount of previously recorded loss reclassified from accumulated OCI into interest expense | $ | 653 |
| | $ | 1,045 |
| | $ | 2,936 |
| | $ | 3,291 |
|
Piedmont estimates that approximately $1.2 million will be reclassified from accumulated other comprehensive loss to interest expense over the next twelve months. Piedmont recognized no loss related to hedge ineffectiveness of its cash flow hedges during the three and nine months ended September 30, 2017 and 2016, respectively.
Additionally, see Note 6 for fair value disclosures of Piedmont's derivative instruments.
Credit-risk-related Contingent Features
Piedmont has agreements with its derivative counterparties that contain a provision whereby if Piedmont defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then Piedmont could also be declared in default on its derivative obligations. If Piedmont were to breach any of the contractual provisions of the derivative contracts, it could be required to settle its obligations under the agreements at their termination value of the estimated fair values plus accrued interest, or approximately $4.0 million as of September 30, 2017. Additionally, Piedmont has rights of set-off under certain of its derivative agreements related to potential termination fees and amounts payable under the agreements, if a termination were to occur.
6.Fair Value Measurement of Financial Instruments
Piedmont considers its cash and cash equivalents, tenant receivables, restricted cash and escrows, accounts payable and accrued expenses, interest rate swap agreements, and debt to meet the definition of financial instruments. The following table sets forth the carrying and estimated fair value for each of Piedmont’s financial instruments, as well as its level within the GAAP fair value hierarchy, as of September 30, 2017 and December 31, 2016, respectively (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| September 30, 2017 | | December 31, 2016 |
Financial Instrument | Carrying Value | | Estimated Fair Value | | Level Within Fair Value Hierarchy | | Carrying Value | | Estimated Fair Value | | Level Within Fair Value Hierarchy |
Assets: | | | | | | | | | | | |
Cash and cash equivalents(1) | $ | 36,108 |
| | $ | 36,108 |
| | Level 1 | | $ | 6,992 |
| | $ | 6,992 |
| | Level 1 |
Tenant receivables, net(1) | $ | 12,802 |
| | $ | 12,802 |
| | Level 1 | | $ | 26,494 |
| | $ | 26,494 |
| | Level 1 |
Restricted cash and escrows(1) | $ | 1,260 |
| | $ | 1,260 |
| | Level 1 | | $ | 1,212 |
| | $ | 1,212 |
| | Level 1 |
Interest rate swaps | $ | 34 |
| | $ | 34 |
| | Level 2 | | $ | — |
| | $ | — |
| | Level 2 |
Liabilities: | | | | | | | | | | | |
Accounts payable and accrued expenses(1) | $ | 13,465 |
| | $ | 13,465 |
| | Level 1 | | $ | 44,733 |
| | $ | 44,733 |
| | Level 1 |
Interest rate swaps | $ | 3,915 |
| | $ | 3,915 |
| | Level 2 | | $ | 8,169 |
| | $ | 8,169 |
| | Level 2 |
Debt, net | $ | 1,703,586 |
| | $ | 1,731,584 |
| | Level 2 | | $ | 2,020,475 |
| | $ | 2,027,436 |
| | Level 2 |
| |
(1) | For the periods presented, the carrying value of these financial instruments approximates estimated fair value due to their short-term maturity. |
Piedmont's debt was carried at book value as of September 30, 2017 and December 31, 2016; however, Piedmont's estimate of its estimated fair value is disclosed in the table above. Piedmont uses widely accepted valuation techniques including discounted cash flow analysis based on the contractual terms of the debt facilities, including the period to maturity of each instrument, and uses observable market-based inputs for similar debt facilities which have transacted recently in the market. Therefore, the estimated fair values determined are considered to be based on significant other observable inputs (Level 2). Scaling adjustments are made to these inputs to make them applicable to the remaining life of Piedmont's outstanding debt. Piedmont has not changed its valuation technique for estimating the fair value of its debt.
Piedmont’s interest rate swap and forward starting interest rate swap agreements presented above, and further discussed in Note 5, are classified as “Interest rate swap” assets and liabilities in the accompanying consolidated balance sheets and were carried at estimated fair value as of September 30, 2017 and December 31, 2016. The valuation of these derivative instruments was determined using widely accepted valuation techniques including discounted cash flow analysis based on the contractual terms of the derivatives, including the period to maturity of each instrument, and uses observable market-based inputs, including interest rate curves and implied volatilities. Therefore, the estimated fair values determined are considered to be based on significant other observable inputs (Level 2). In addition, Piedmont considered both its own and the respective counterparties’ risk of nonperformance in determining the estimated fair value of its derivative financial instruments by estimating the current and potential future exposure under the derivative financial instruments that both Piedmont and the counterparties were at risk for as of the valuation date. The credit risk of Piedmont and its counterparties were factored into the calculation of the estimated fair value of the interest rate swaps; however, as of September 30, 2017 and December 31, 2016, this credit valuation adjustment did not comprise a material portion of the estimated fair value. Therefore, Piedmont believes that any unobservable inputs used to determine the estimated fair values of its derivative financial instruments are not significant to the fair value measurements in their entirety, and does not consider any of its derivative financial instruments to be Level 3 assets or liabilities.
7.Impairment Loss on Real Estate Assets
Piedmont recorded impairment loss on real estate assets for the three and nine months ended September 30, 2017 and 2016, respectively, as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, 2017 | | September 30, 2016 | | September 30, 2017 | | September 30, 2016 |
150 West Jefferson(1) | $ | — |
| | $ | — |
| | $ | — |
| | $ | 8,258 |
|
9221 Corporate Boulevard (2) | — |
| | — |
| | — |
| | 2,692 |
|
9200 and 9211 Corporate Boulevard(3) | — |
| | 22,951 |
| | — |
| | 22,951 |
|
Total impairment loss on real estate assets(4) | $ | — |
| | $ | 22,951 |
| | $ | — |
| | $ | 33,901 |
|
| |
(1) | Piedmont recognized an impairment loss on real estate assets based upon the difference between the carrying value of the asset and the anticipated contract sales price, less estimated selling costs. |
| |
(2) | Piedmont, using a probability-weighted model heavily weighted towards the short-term sale of the 9221 Corporate Boulevard building in Rockville, Maryland, determined that the carrying value would not be recovered from the undiscounted future operating cash flows expected from the use of the asset and its eventual disposition. As a result, Piedmont recognized a loss on impairment of approximately $2.7 million during the nine months ended September 30, 2016 calculated as the difference between the carrying value of the asset and the anticipated contract sales price, less estimated selling costs. |
| |
(3) | Piedmont elected to sell its remaining two assets and exit the Rockville, Maryland sub-market of Washington, D.C, after selling the 9221 Corporate Boulevard building in July 2016 (mentioned above). Upon management's change in its hold period assumption for the assets from a long-term hold to a near-term sale, Piedmont recognized an impairment loss of approximately $23.0 million. The impairment loss was calculated as the difference between the carrying value of the asset and the anticipated contracted sales price, less estimated selling costs. Piedmont reclassified the properties as held for sale, recognized an impairment loss, entered into a binding contract, and subsequently sold the 9200 and 9211 Corporate Boulevard buildings during the three months ended September 30, 2016. |
| |
(4) | The fair value measurements used in the evaluation of the non-financial assets above are considered to be Level 1 valuations within the fair value hierarchy as defined by GAAP, as there are direct observations and transactions involving the assets by unrelated, third-party purchasers. |
8.Commitments and Contingencies
Commitments Under Existing Lease Agreements
Under its existing lease agreements, Piedmont may be required to fund significant tenant improvements, leasing commissions, and building improvements. In addition, certain agreements contain provisions that require Piedmont to issue corporate or property guarantees to provide funding for capital improvements or other financial obligations. Piedmont classifies its capital improvements into two categories: (i) improvements which maintain the building's existing asset value and its revenue generating capacity (“non-incremental capital expenditures”) and (ii) improvements which incrementally enhance the building's asset value by expanding its revenue generating capacity (“incremental capital expenditures”). As of September 30, 2017, commitments to fund potential non-incremental capital expenditures over the next five years for tenant improvements totaled approximately $32.1 million related to Piedmont's existing lease portfolio over the respective lease terms, the majority of which Piedmont estimates may be required to be funded over the next three years based on when the underlying leases commence. For most of Piedmont’s leases, the timing of the actual funding of these tenant improvements is largely dependent upon tenant requests for reimbursement. In some cases, these obligations may expire with the leases without further recourse to Piedmont. As of September 30, 2017, commitments for incremental capital expenditures for tenant improvements associated with executed leases totaled approximately $15.2 million.
Contingencies Related to Tenant Audits/Disputes
Certain lease agreements include provisions that grant tenants the right to engage independent auditors to audit their annual operating expense reconciliations. Such audits may result in the re-interpretation of language in the lease agreements which could result in the refund of previously recognized tenant reimbursement revenues, resulting in financial loss to Piedmont. Piedmont recorded no such reductions in reimbursement revenues related to such tenant audits/disputes during the three months ended September 30, 2017 and 2016, respectively, and $0.3 million and $0 of such reductions in reimbursement revenues related to such tenant audits/disputes during the nine months ended September 30, 2017 and 2016, respectively.
9. Property Dispositions and Assets Held for Sale
Properties sold during the nine months ended September 30, 2017 and 2016 did not meet the criteria to be reported as discontinued operations. The operational results for these properties prior to their sale dates are presented as continuing operations in the accompanying consolidated statements of income, and the gain/(loss) on sale is presented separately on the face of the income statement. Details of such properties sold are presented below (in thousands):
|
| | | | | | | | | | | | |
Buildings Sold | | Location | | Date of Sale | | Gain/(Loss) on Sale | | Net Sales Proceeds |
1055 East Colorado Boulevard | | Pasadena, California | | April 21, 2016 | | $ | 29,461 |
| | $ | 60,076 |
|
Fairway Center II | | Brea, California | | April 28, 2016 | | $ | 14,405 |
| | $ | 33,062 |
|
1901 Main Street | | Irvine, California | | May 2, 2016 | | $ | 29,964 |
| | $ | 63,149 |
|
9221 Corporate Boulevard | | Rockville, Maryland | | July 27, 2016 | | $ | (192 | ) | | $ | 12,035 |
|
150 West Jefferson | | Detroit, Michigan | | July 29, 2016 | | $ | (680 | ) | | $ | 77,827 |
|
9200 and 9211 Corporate Boulevard | | Rockville, Maryland | | September 28, 2016 | | $ | (41 | ) | | $ | 12,518 |
|
Sarasota Commerce Center II | | Sarasota, Florida | | June 16, 2017 | | $ | 6,493 |
| | $ | 23,090 |
|
Two Independence Square | | Washington, D.C. | | July 5, 2017 | | $ | 109,516 |
| | $ | 352,180 |
|
Sale of the 8560 Upland Drive building
During the three months ended September 30, 2017, Piedmont sold its 72% interest in the 8560 Upland Drive building in Denver, Colorado for approximately $12.7 million which resulted in net sales proceeds of $12.3 million and a gain on sale of approximately $3.7 million, which is included in income from unconsolidated joint ventures in the accompanying consolidated statements of income.
Assets Held for Sale
In February 2017, Piedmont reclassified the Two Independence Square building from real estate assets held for use to real estate assets held for sale as a result of entering into a binding agreement to sell the property. The sale of the Two Independence Square building closed on July 5, 2017. Details of assets held for sale as of September 30, 2017 and December 31, 2016 are presented below (in thousands):
|
| | | | | | | | |
| | September 30, 2017 | | December 31, 2016 |
Real estate assets held for sale, net: | | | | |
Land | | $ | — |
| | $ | 52,710 |
|
Building and improvements, less accumulated depreciation of $0 and $88,319 as of September 30, 2017 and December 31, 2016, respectively | | — |
| | 173,218 |
|
Construction in progress | | — |
| | 11 |
|
Total real estate assets held for sale, net | | $ | — |
| | $ | 225,939 |
|
| | | | |
Other assets held for sale, net: | | | | |
Straight-line rent receivables | | $ | — |
| | $ | 2,059 |
|
Prepaid expenses and other assets | | — |
| | 454 |
|
Deferred lease costs, less accumulated amortization of $0 and $2,825 as of September 30, 2017 and December 31, 2016, respectively | | — |
| | 7,302 |
|
Total other assets held for sale, net | | $ | — |
| | $ | 9,815 |
|
10.Stock Based Compensation
The Compensation Committee of Piedmont's Board of Directors has periodically granted deferred stock awards to all of Piedmont's employees and independent directors. Employee awards typically vest ratably over a multi-year period and independent director awards vest over one year. Certain employees' long-term equity incentive program is split equally between the time-vested awards described above and a multi-year performance share program whereby awards may be earned based upon Piedmont's total stockholder return ("TSR") relative to a peer group's TSR. The peer group is predetermined by the Board of Directors. Any shares earned are awarded at the end of the multi-year performance period and vest upon award.
A rollforward of Piedmont's equity based award activity for the nine months ended September 30, 2017 is as follows:
|
| | | | | | |
| Shares | | Weighted-Average Grant Date Fair Value |
Unvested Stock Awards as of December 31, 2016 | 944,223 |
| | $ | 19.44 |
|
Deferred Stock Awards Granted | 299,251 |
| | $ | 21.38 |
|
Change in Estimated Potential Future Performance Share Awards, net of forfeitures | (7,828 | ) | | $ | 23.65 |
|
Performance Stock Awards Vested | (118,446 | ) | | $ | 22.00 |
|
Deferred Stock Awards Vested | (302,474 | ) | | $ | 19.35 |
|
Deferred Stock Awards Forfeited | (7,200 | ) | | $ | 19.79 |
|
Unvested Stock Awards as of September 30, 2017 | 807,526 |
| | $ | 21.39 |
|
The following table provides additional information regarding stock award activity during the three and nine months ended September 30, 2017 and 2016, respectively (in thousands, except per share amounts):
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, 2017 | | September 30, 2016 | | September 30, 2017 | | September 30, 2016 |
Weighted-Average Grant Date Fair Value of Deferred Stock Granted During the Period | $ | — |
| | $ | — |
| | $ | 21.38 |
| | $ | 19.96 |
|
Total Grant Date Fair Value of Deferred Stock Vested During the Period | $ | 11 |
| | $ | 108 |
| | $ | 5,852 |
| | $ | 4,766 |
|
Share-based Liability Awards Paid During the Period(1) | $ | — |
| | $ | — |
| | $ | 2,877 |
| | $ | 1,127 |
|
| |
(1) | Amounts reflect the issuance of performance share awards related to the 2014-16 and 2013-15 Performance Share Plans during the nine months ended September 30, 2017 and 2016, respectively. |
A detail of Piedmont’s outstanding stock awards as of September 30, 2017 is as follows:
|
| | | | | | | | | | | | | | | |
Date of grant | | Type of Award | | Net Shares Granted (1) | | Grant Date Fair Value | | Vesting Schedule | | Unvested Shares as of September 30, 2017 | |
January 3, 2014 | | Deferred Stock Award | | 86,769 |
| | $ | 16.56 |
| | Of the shares granted, 20% vested or will vest on January 3, 2015, 2016, 2017, 2018, and 2019, respectively. | | 35,094 |
| |
May 1, 2015 | | Deferred Stock Award | | 216,837 |
| | $ | 17.59 |
| | Of the shares granted, 25% vested on the date of grant, and 25% vested or will vest on May 1, 2016, 2017, and 2018, respectively. | | 67,114 |
| |
May 1, 2015 | | Fiscal Year 2015-2017 Performance Share Program | | — |
| | $ | 18.42 |
| | Shares awarded, if any, will vest immediately upon determination of award in 2018. | | 143,846 |
| (2) |
May 24, 2016 | | Deferred Stock Award | | 233,011 |
| | $ | 19.91 |
| | Of the shares granted, 25% vested on the date of grant, and 25% vested or will vest on May 24, 2017, 2018, and 2019, respectively. | | 133,092 |
| |
May 24, 2016 | | Fiscal Year 2016-2018 Performance Share Program | | — |
| | $ | 23.02 |
| | Shares awarded, if any, will vest immediately upon determination of award in 2019. | | 103,790 |
| (2) |
May 18, 2017 | | Deferred Stock Award-Board of Directors | | 26,187 |
| | $ | 21.38 |
| | Of the shares granted, 100% will vest by May 18, 2018. | | 26,187 |
| |
May 18, 2017 | | Deferred Stock Award | | 246,740 |
| | $ | 21.38 |
| | Of the shares granted, 25% vested on the date of grant, and 25% vested or will vest on May 18, 2018, 2019, and 2020, respectively. | | 200,899 |
| |
May 18, 2017 | | Fiscal Year 2017-2019 Performance Share Program | | — |
| | $ | 30.45 |
| | Shares awarded, if any, will vest immediately upon determination of award in 2020. | | 97,504 |
| (2) |
Total | | | | | | | | | | 807,526 |
| |
| |
(1) | Amounts reflect the total grant to employees and independent directors, net of shares surrendered upon vesting to satisfy required minimum tax withholding obligations through September 30, 2017. |
| |
(2) | Estimated based on Piedmont's cumulative TSR for the respective performance period through September 30, 2017. Share estimates are subject to change in future periods based upon Piedmont's relative performance compared to its peers' total stockholder return. |
During the three months ended September 30, 2017 and 2016, Piedmont recognized approximately $1.3 million and $2.0 million of compensation expense related to stock awards, all of which is related to the amortization of unvested shares. During the nine months ended September 30, 2017 and 2016, Piedmont recognized approximately $7.0 million and $7.7 million of compensation expense related to stock awards, of which $5.2 million and $6.2 million related to the amortization of unvested shares, respectively. During the nine months ended September 30, 2017, a net total of 254,873 shares were issued to employees and independent directors. As of September 30, 2017, approximately $5.1 million of unrecognized compensation cost related to unvested deferred stock awards remained, which Piedmont will record in its consolidated statements of income over a weighted-average vesting period of approximately one year.
11.Earnings Per Share
There are no adjustments to “Net income applicable to Piedmont” for the diluted earnings per share computations. Adjustments to the carrying amount of non-controlling interest as a result of the measurement of a redeemable equity participation do not impact net income or comprehensive income; rather such adjustments are treated as the repurchase of a non-controlling interest.
Net income per share-basic is calculated as net income available to common stockholders divided by the weighted average number of common shares outstanding during the period. Net income per share-diluted is calculated as net income available to common stockholders divided by the diluted weighted average number of common shares outstanding during the period, including unvested deferred stock awards. Diluted weighted average number of common shares reflects the potential dilution under the treasury stock method that would occur if the remaining unvested deferred stock awards vested and resulted in additional common shares outstanding. Unvested deferred stock awards which are determined to be anti-dilutive are not included in the calculation of diluted weighted average common shares.
The following table reconciles the denominator for the basic and diluted earnings per share computations shown on the consolidated statements of income for the three and nine months ended September 30, 2017 and 2016, respectively (in thousands):
|
| | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, 2017 | | September 30, 2016 | | September 30, 2017 | | September 30, 2016 |
Weighted-average common shares – basic | 145,416 | | 145,231 | | 145,372 | | 145,229 |
Plus: Incremental weighted-average shares from time-vested deferred and performance stock awards
| 303 | | 438 | | 308 | | 372 |
Weighted-average common shares – diluted | 145,719 | | 145,669 | | 145,680 | | 145,601 |
| | | | | | | |
Common stock issued and outstanding as of period end | | | | | 145,295 | | 145,234 |
12.Guarantor and Non-Guarantor Financial Information
The following condensed consolidating financial information for Piedmont Operating Partnership, L.P. (the "Issuer"), Piedmont Office Realty Trust, Inc. (the "Guarantor"), and the other directly and indirectly owned subsidiaries of the Guarantor (the "Non-Guarantor Subsidiaries") is provided pursuant to the requirements of Rule 3-10 of Regulation S-X regarding financial statements of guarantors and issuers of guaranteed registered securities. The Issuer is a wholly-owned subsidiary of the Guarantor, and all guarantees by the Guarantor of securities issued by the Issuer are full and unconditional. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions, including transactions with the Non-Guarantor Subsidiaries.
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Balance Sheets |
As of September 30, 2017 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Assets: | | | | | | | | | |
Real estate assets, at cost: | | | | | | | | | |
Land | $ | 43,929 |
| | $ | — |
| | $ | 571,005 |
| | $ | — |
| | $ | 614,934 |
|
Buildings and improvements, less accumulated depreciation | 206,700 |
| | — |
| | 2,516,763 |
| | (300 | ) | | 2,723,163 |
|
Intangible lease assets, less accumulated amortization | 317 |
| | — |
| | 78,383 |
| | — |
| | 78,700 |
|
Construction in progress | 797 |
| | — |
| | 8,160 |
| | — |
| | 8,957 |
|
Total real estate assets | 251,743 |
| | — |
| | 3,174,311 |
| | (300 | ) | | 3,425,754 |
|
Investments in and amounts due from unconsolidated joint ventures | 49 |
| | — |
| | — |
| | — |
| | 49 |
|
Cash and cash equivalents | 25,884 |
| | 150 |
| | 10,074 |
| | — |
| | 36,108 |
|
Tenant and straight-line rent receivables, net | 17,556 |
| | — |
| | 177,855 |
| | — |
| | 195,411 |
|
Advances to affiliates | 6,257,405 |
| | 1,576,739 |
| | — |
| | (7,834,144 | ) | | — |
|
Investment in subsidiary | — |
| | 3,538,945 |
| | 177 |
| | (3,539,122 | ) | | — |
|
Notes receivable | 88,910 |
| | — |
| | 144,500 |
| | (233,410 | ) | | — |
|
Prepaid expenses, restricted cash, escrows, and other assets | 4,905 |
| | 38 |
| | 25,358 |
| | (809 | ) | | 29,492 |
|
Goodwill | 98,918 |
| | — |
| | — |
| | — |
| | 98,918 |
|
Interest rate swaps | 34 |
| | — |
| | — |
| | — |
| | 34 |
|
Deferred lease costs, net | 13,927 |
| | — |
| | 260,957 |
| | — |
| | 274,884 |
|
Total assets | $ | 6,759,331 |
| | $ | 5,115,872 |
| | $ | 3,793,232 |
| | $ | (11,607,785 | ) | | $ | 4,060,650 |
|
Liabilities: | | | | | | | | | |
Debt, net | $ | 1,511,587 |
| | $ | — |
| | $ | 425,409 |
| | $ | (233,410 | ) | | $ | 1,703,586 |
|
Accounts payable, accrued expenses, and accrued capital expenditures | 16,546 |
| | 652 |
| | 91,731 |
| | (809 | ) | | 108,120 |
|
Advances from affiliates | 790,748 |
| | 5,226,546 |
| | 1,915,105 |
| | (7,932,399 | ) | | — |
|
Deferred income | 3,728 |
| | — |
| | 26,242 |
| | — |
| | 29,970 |
|
Intangible lease liabilities, net | — |
| | — |
| | 41,064 |
| | — |
| | 41,064 |
|
Interest rate swaps | 3,915 |
| | — |
| | — |
| | — |
| | 3,915 |
|
Total liabilities | 2,326,524 |
| | 5,227,198 |
| | 2,499,551 |
| | (8,166,618 | ) | | 1,886,655 |
|
Stockholders’ Equity: | | | | | | | | | |
Common stock | — |
| | 1,453 |
| | — |
| | — |
| | 1,453 |
|
Additional paid-in capital | 3,534,946 |
| | 3,679,578 |
| | 1,304 |
| | (3,539,122 | ) | | 3,676,706 |
|
Retained/(cumulative distributions in excess of) earnings | 892,461 |
| | (3,792,357 | ) | | 1,290,513 |
| | 97,955 |
| | (1,511,428 | ) |
Other comprehensive loss | 5,400 |
| | — |
| | — |
| | — |
| | 5,400 |
|
Piedmont stockholders’ equity | 4,432,807 |
| | (111,326 | ) | | 1,291,817 |
| | (3,441,167 | ) | | 2,172,131 |
|
Noncontrolling interest | — |
| | — |
| | 1,864 |
| | — |
| | 1,864 |
|
Total stockholders’ equity | 4,432,807 |
| | (111,326 | ) | | 1,293,681 |
| | (3,441,167 | ) | | 2,173,995 |
|
Total liabilities and stockholders’ equity | $ | 6,759,331 |
| | $ | 5,115,872 |
| | $ | 3,793,232 |
| | $ | (11,607,785 | ) | | $ | 4,060,650 |
|
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Balance Sheets |
As of December 31, 2016 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Assets: | | | | | | | | | |
Real estate assets, at cost: | | | | | | | | | |
Land | $ | 46,133 |
| | $ | — |
| | $ | 571,005 |
| | $ | — |
| | $ | 617,138 |
|
Buildings and improvements, less accumulated depreciation | 228,194 |
| | — |
| | 2,526,212 |
| | (300 | ) | | 2,754,106 |
|
Intangible lease assets, less accumulated amortization | 725 |
| | — |
| | 98,970 |
| | — |
| | 99,695 |
|
Construction in progress | 145 |
| | — |
| | 34,669 |
| | — |
| | 34,814 |
|
Real estate assets held for sale, net | — |
| | — |
| | 225,939 |
| | — |
| | 225,939 |
|
Total real estate assets | 275,197 |
| | — |
| | 3,456,795 |
| | (300 | ) | | 3,731,692 |
|
Investments in and amounts due from unconsolidated joint ventures | 7,360 |
| | — |
| | — |
| | — |
| | 7,360 |
|
Cash and cash equivalents | 3,674 |
| | 150 |
| | 3,168 |
| | — |
| | 6,992 |
|
Tenant and straight-line rent receivables, net | 20,159 |
| | — |
| | 170,124 |
| | — |
| | 190,283 |
|
Advances to affiliates | 6,464,135 |
| | 1,315,616 |
| | — |
| | (7,779,751 | ) | | — |
|
Investment in subsidiary | — |
| | 3,630,564 |
| | 181 |
| | (3,630,745 | ) |
| — |
|
Notes receivable | 88,910 |
| | — |
| | 95,790 |
| | (184,700 | ) | | — |
|
Prepaid expenses, restricted cash, escrows, and other assets | 6,189 |
| | — |
| | 20,121 |
| | (1,897 | ) | | 24,413 |
|
Goodwill | 98,918 |
| | — |
| | — |
| | — |
| | 98,918 |
|
Deferred lease costs, net | 16,550 |
| | — |
| | 282,145 |
| | — |
| | 298,695 |
|
Other assets held for sale, net | — |
| | — |
| | 9,815 |
| | — |
| | 9,815 |
|
Total assets | $ | 6,981,092 |
| | $ | 4,946,330 |
| | $ | 4,038,139 |
| | $ | (11,597,393 | ) | | $ | 4,368,168 |
|
Liabilities: | | | | | | | | | |
Debt, net | $ | 1,701,933 |
| | $ | — |
| | $ | 503,242 |
| | $ | (184,700 | ) | | $ | 2,020,475 |
|
Accounts payable, accrued expenses, and accrued capital expenditures | 17,365 |
| | 31,230 |
| | 118,712 |
| | (1,897 | ) | | 165,410 |
|
Advances from affiliates | 708,340 |
| | 5,071,521 |
| | 2,098,146 |
| | (7,878,007 | ) | | — |
|
Deferred income | 5,206 |
| | — |
| | 23,200 |
| | — |
| | 28,406 |
|
Intangible lease liabilities, net | — |
| | — |
| | 48,005 |
| | — |
| | 48,005 |
|
Interest rate swaps | 8,169 |
| | — |
| | — |
| | — |
| | 8,169 |
|
Total liabilities | 2,441,013 |
| | 5,102,751 |
| | 2,791,305 |
| | (8,064,604 | ) | | 2,270,465 |
|
Stockholders’ Equity: | | | | | | | | | |
Common stock | — |
| | 1,452 |
| | — |
| | — |
| | 1,452 |
|
Additional paid-in capital | 3,626,564 |
| | 3,676,000 |
| | 1,309 |
| | (3,630,745 | ) | | 3,673,128 |
|
Retained/(cumulative distributions in excess of) earnings | 911,411 |
| | (3,833,873 | ) | | 1,243,643 |
| | 97,956 |
| | (1,580,863 | ) |
Other comprehensive income | 2,104 |
| | — |
| | — |
| | — |
| | 2,104 |
|
Piedmont stockholders’ equity | 4,540,079 |
| | (156,421 | ) | | 1,244,952 |
| | (3,532,789 | ) | | 2,095,821 |
|
Noncontrolling interest | — |
| | — |
| | 1,882 |
| | — |
| | 1,882 |
|
Total stockholders’ equity | 4,540,079 |
| | (156,421 | ) | | 1,246,834 |
| | (3,532,789 | ) | | 2,097,703 |
|
Total liabilities and stockholders’ equity | $ | 6,981,092 |
| | $ | 4,946,330 |
| | $ | 4,038,139 |
| | $ | (11,597,393 | ) | | $ | 4,368,168 |
|
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Income |
For the three months ended September 30, 2017 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Revenues: | | | | | | | | | |
Rental income | $ | 10,232 |
| | $ | — |
| | $ | 103,544 |
| | $ | (426 | ) | | $ | 113,350 |
|
Tenant reimbursements | 2,376 |
| | — |
| | 21,562 |
| | (142 | ) | | 23,796 |
|
Property management fee revenue | — |
| | — |
| | 4,553 |
| | (4,112 | ) | | 441 |
|
| 12,608 |
| | — |
| | 129,659 |
| | (4,680 | ) | | 137,587 |
|
Expenses: | | | | | | | | | |
Property operating costs | 5,372 |
| | — |
| | 53,398 |
| | (4,680 | ) | | 54,090 |
|
Depreciation | 3,199 |
| | — |
| | 26,801 |
| | — |
| | 30,000 |
|
Amortization | 740 |
| | — |
| | 17,383 |
| | — |
| | 18,123 |
|
General and administrative | 1,539 |
| | 77 |
| | 5,002 |
| | — |
| | 6,618 |
|
| 10,850 |
| | 77 |
| | 102,584 |
| | (4,680 | ) | | 108,831 |
|
Real estate operating income/(loss) | 1,758 |
| | (77 | ) | | 27,075 |
| | — |
| | 28,756 |
|
Other income (expense): | | | | | | | | | |
Interest expense | (13,795 | ) | | — |
| | (6,354 | ) | | 3,966 |
| | (16,183 | ) |
Other income/(expense) | 2,404 |
| | — |
| | 1,852 |
| | (3,966 | ) | | 290 |
|
Equity in income of unconsolidated joint ventures | 3,754 |
| | — |
| | — |
| | — |
| | 3,754 |
|
| (7,637 | ) | | — |
| | (4,502 | ) | | — |
| | (12,139 | ) |
Income/(loss) from continuing operations | (5,879 | ) | | (77 | ) | | 22,573 |
| | — |
| | 16,617 |
|
Discontinued operations: | | | | | | | | | |
Operating income | — |
| | — |
| | — |
| | — |
| | — |
|
Income from discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
|
Gain/(loss) on sale of real estate assets, net | (4 | ) | | — |
| | 109,516 |
| | — |
| | 109,512 |
|
Net income/(loss) | (5,883 | ) | | (77 | ) | | 132,089 |
| | — |
| | 126,129 |
|
Plus: Net income applicable to noncontrolling interest | — |
| | — |
| | 4 |
| | — |
| | 4 |
|
Net income/(loss) applicable to Piedmont | $ | (5,883 | ) | | $ | (77 | ) | | $ | 132,093 |
| | $ | — |
| | $ | 126,133 |
|
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Income |
For the three months ended September 30, 2016 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Revenues: | | | | | | | | | |
Rental income | $ | 12,862 |
| | $ | — |
| | $ | 101,423 |
| | $ | (464 | ) | | $ | 113,821 |
|
Tenant reimbursements | 3,430 |
| | — |
| | 20,970 |
| | (237 | ) | | 24,163 |
|
Property management fee revenue | — |
| | — |
| | 3,985 |
| | (3,484 | ) | | 501 |
|
| 16,292 |
| | — |
| | 126,378 |
| | (4,185 | ) | | 138,485 |
|
Expenses: | | | | | | | | | |
Property operating costs | 7,820 |
| | — |
| | 51,287 |
| | (4,240 | ) | | 54,867 |
|
Depreciation | 3,617 |
| | — |
| | 27,993 |
| | — |
| | 31,610 |
|
Amortization | 863 |
| | — |
| | 17,777 |
| | — |
| | 18,640 |
|
Impairment loss on real estate assets | — |
| | — |
| | 22,951 |
| | — |
| | 22,951 |
|
General and administrative | 7,187 |
| | 83 |
| | 9,016 |
| | (8,857 | ) | | 7,429 |
|
| 19,487 |
| | 83 |
| | 129,024 |
| | (13,097 | ) | | 135,497 |
|
Real estate operating income/(loss) | (3,195 | ) | | (83 | ) | | (2,646 | ) | | 8,912 |
| | 2,988 |
|
Other income (expense): | | | | | | | | | |
Interest expense | (11,799 | ) | | — |
| | (6,949 | ) | | 3,252 |
| | (15,496 | ) |
Other income/(expense) | 2,608 |
| | — |
| | (76 | ) | | (3,252 | ) | | (720 | ) |
Net recoveries from casualty events | — |
| | — |
| | 34 |
| | — |
| | 34 |
|
Equity in income of unconsolidated joint ventures | 129 |
| | — |
| | — |
| | — |
| | 129 |
|
| (9,062 | ) | | — |
| | (6,991 | ) | | — |
| | (16,053 | ) |
Income/(loss) from continuing operations | (12,257 | ) | | (83 | ) | | (9,637 | ) | | 8,912 |
| | (13,065 | ) |
Discontinued operations: | | | | | | | | | |
Operating income | — |
| | — |
| | 1 |
| | — |
| | 1 |
|
Income from discontinued operations | — |
| | — |
| | 1 |
| | — |
| | 1 |
|
Gain/(loss) on sale of real estate assets, net | 134 |
| | — |
| | (191 | ) | | — |
| | (57 | ) |
Net income/(loss) | (12,123 | ) | | (83 | ) | | (9,827 | ) | | 8,912 |
| | (13,121 | ) |
Plus: Net income applicable to noncontrolling interest | — |
| | — |
| | 14 |
| | — |
| | 14 |
|
Net income/(loss) applicable to Piedmont | $ | (12,123 | ) | | $ | (83 | ) | | $ | (9,813 | ) | | $ | 8,912 |
| | $ | (13,107 | ) |
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Income |
For the nine months ended September 30, 2017 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Revenues: | | | | | | | | | |
Rental income | $ | 32,749 |
| | $ | — |
| | $ | 329,669 |
| | $ | (1,370 | ) | | $ | 361,048 |
|
Tenant reimbursements | 8,341 |
| | — |
| | 64,372 |
| | (373 | ) | | 72,340 |
|
Property management fee revenue | — |
| | — |
| | 13,753 |
| | (12,412 | ) | | 1,341 |
|
| 41,090 |
| | — |
| | 407,794 |
| | (14,155 | ) | | 434,729 |
|
Expenses: | | | | | | | | | |
Property operating costs | 17,027 |
| | — |
| | 162,381 |
| | (14,155 | ) | | 165,253 |
|
Depreciation | 9,943 |
| | — |
| | 80,884 |
| | — |
| | 90,827 |
|
Amortization | 2,399 |
| | — |
| | 55,453 |
| | — |
| | 57,852 |
|
General and administrative | 4,798 |
| | 261 |
| | 18,191 |
| | — |
| | 23,250 |
|
| 34,167 |
| | 261 |
| | 316,909 |
| | (14,155 | ) | | 337,182 |
|
Real estate operating income/(loss) | 6,923 |
| | (261 | ) | | 90,885 |
| | — |
| | 97,547 |
|
Other income (expense): | | | | | | | | | |
Interest expense | (43,049 | ) | | — |
| | (20,868 | ) | | 11,256 |
| | (52,661 | ) |
Other income/(expense) | 6,873 |
| | — |
| | 4,611 |
| | (11,256 | ) | | 228 |
|
Equity in income of unconsolidated joint ventures | 3,872 |
| | — |
| | — |
| | — |
| | 3,872 |
|
| (32,304 | ) | | — |
| | (16,257 | ) | | — |
| | (48,561 | ) |
Income/(loss) from continuing operations | (25,381 | ) | | (261 | ) | | 74,628 |
| | — |
| | 48,986 |
|
Discontinued operations: | | | | | | | | | |
Operating income | — |
| | — |
| | — |
| | — |
| | — |
|
Income from discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
|
Gain on sale of real estate assets, net | 6,430 |
| | — |
| | 109,521 |
| | — |
| | 115,951 |
|
Net income/(loss) | (18,951 | ) | | (261 | ) | | 184,149 |
| | — |
| | 164,937 |
|
Plus: Net income applicable to noncontrolling interest | — |
| | — |
| | 10 |
| | — |
| | 10 |
|
Net income/(loss) applicable to Piedmont | $ | (18,951 | ) | | $ | (261 | ) | | $ | 184,159 |
| | $ | — |
| | $ | 164,947 |
|
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Income |
For the nine months ended September 30, 2016 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Revenues: | | | | | | | | | |
Rental income | $ | 42,990 |
| | $ | — |
| | $ | 299,319 |
| | $ | (1,983 | ) | | $ | 340,326 |
|
Tenant reimbursements | 10,455 |
| | — |
| | 59,950 |
| | (405 | ) | | 70,000 |
|
Property management fee revenue | — |
| | — |
| | 12,480 |
| | (11,002 | ) | | 1,478 |
|
| 53,445 |
| | — |
| | 371,749 |
| | (13,390 | ) | | 411,804 |
|
Expenses: | | | | | | | | | |
Property operating costs | 24,583 |
| | — |
| | 150,369 |
| | (13,514 | ) | | 161,438 |
|
Depreciation | 12,993 |
| | — |
| | 81,955 |
| | — |
| | 94,948 |
|
Amortization | 2,854 |
| | — |
| | 50,994 |
| | — |
| | 53,848 |
|
Impairment loss of real estate assets | 8,259 |
| | — |
| | 25,642 |
| | — |
| | 33,901 |
|
General and administrative | 22,802 |
| | 251 |
| | 28,881 |
| | (28,416 | ) | | 23,518 |
|
| 71,491 |
| | 251 |
| | 337,841 |
| | (41,930 | ) | | 367,653 |
|
Real estate operating income/(loss) | (18,046 | ) | | (251 | ) | | 33,908 |
| | 28,540 |
| | 44,151 |
|
Other income (expense): | | | | | | | | | |
Interest expense | (36,159 | ) | | — |
| | (20,354 | ) | | 8,219 |
| | (48,294 | ) |
Other income/(expense) | 7,008 |
| | 282 |
| | 462 |
| | (8,219 | ) | | (467 | ) |
Net recoveries from casualty events | — |
| | — |
| | 34 |
| | — |
| | 34 |
|
Equity in income of unconsolidated joint ventures | 354 |
| | — |
| | — |
| | — |
| | 354 |
|
| (28,797 | ) | | 282 |
| | (19,858 | ) | | — |
| | (48,373 | ) |
Net income/(loss) | (46,843 | ) | | 31 |
| | 14,050 |
| | 28,540 |
| | (4,222 | ) |
Discontinued operations: | | | | | | | | | |
Operating income | — |
| | — |
| | — |
| | — |
| | — |
|
Income from discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
|
Gain on sale of real estate assets, net | 30,096 |
| | — |
| | 43,662 |
| | — |
| | 73,758 |
|
Net income/(loss) | (16,747 | ) | | 31 |
| | 57,712 |
| | 28,540 |
| | 69,536 |
|
Plus: Net income applicable to noncontrolling interest | — |
| | — |
| | 7 |
| | — |
| | 7 |
|
Net income/(loss) applicable to Piedmont | $ | (16,747 | ) | | $ | 31 |
| | $ | 57,719 |
| | $ | 28,540 |
| | $ | 69,543 |
|
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Cash Flows |
For the nine months ended September 30, 2017 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Net Cash Provided by/(Used in) Operating Activities | $ | (15,467 | ) | | $ | 4,335 |
| | $ | 187,464 |
| | $ | — |
| | $ | 176,332 |
|
| | | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | | |
Investment in real estate assets and real estate related intangibles, net of accruals | (793 | ) | | — |
| | (64,614 | ) | | — |
| | (65,407 | ) |
Intercompany note receivable | — |
| | — |
| | (48,710 | ) | | 48,710 |
| | — |
|
Net sales proceeds from wholly-owned properties | 23,028 |
| | — |
| | 352,171 |
| | — |
| | 375,199 |
|
Net sales proceeds received from unconsolidated joint ventures | 12,334 |
| | — |
| | — |
| | — |
| | 12,334 |
|
Investments in unconsolidated joint ventures | (1,162 | ) | | — |
| | — |
| | — |
| | (1,162 | ) |
Deferred lease costs paid | (858 | ) | | — |
| | (18,561 | ) | | — |
| | (19,419 | ) |
Net cash provided by investing activities | 32,549 |
| | — |
| | 220,286 |
| | 48,710 |
| | 301,545 |
|
Cash Flows from Financing Activities: | | | | | | | | | |
Debt issuance costs paid | (102 | ) | | — |
| | 1 |
| | — |
| | (101 | ) |
Proceeds from debt | 147,000 |
| | — |
| | — |
| | — |
| | 147,000 |
|
Repayments of debt | (325,000 | ) | | — |
| | (141,046 | ) | | — |
| | (466,046 | ) |
Intercompany note payable | (14,289 | ) | | — |
| | 62,999 |
| | (48,710 | ) | | — |
|
Costs of issuance of common stock | — |
| | (97 | ) | | — |
| | — |
| | (97 | ) |
Value of shares withheld to pay tax obligations related to employee stock compensation | — |
| | (3,385 | ) | | — |
| | — |
| | (3,385 | ) |
Repurchases of common stock as part of announced plan | — |
| | (3,895 | ) | | — |
| | — |
| | (3,895 | ) |
(Distributions to)/repayments from affiliates | 197,519 |
| | 125,271 |
| | (322,790 | ) | | — |
| | — |
|
Dividends paid and discount on dividend reinvestments | — |
| | (122,229 | ) | | (8 | ) | | — |
| | (122,237 | ) |
Net cash used in financing activities | 5,128 |
| | (4,335 | ) | | (400,844 | ) | | (48,710 | ) | | (448,761 | ) |
Net increase in cash and cash equivalents | 22,210 |
| | — |
| | 6,906 |
| | — |
| | 29,116 |
|
Cash and cash equivalents, beginning of period | 3,674 |
| | 150 |
| | 3,168 |
| | — |
| | 6,992 |
|
Cash and cash equivalents, end of period | $ | 25,884 |
| | $ | 150 |
| | $ | 10,074 |
| | $ | — |
| | $ | 36,108 |
|
|
| | | | | | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Cash Flows |
For the nine months ended September 30, 2016 |
(in thousands) | Issuer | | Guarantor | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Net Cash Provided by/(Used in) Operating Activities | $ | (18,977 | ) | | $ | 4,121 |
| | $ | 158,352 |
| | $ | 28,540 |
| | $ | 172,036 |
|
| | | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | | |
Investment in real estate assets, consolidated joint venture, and real estate related intangibles, net of accruals | (24,255 | ) | | — |
| | (296,884 | ) | | — |
| | (321,139 | ) |
Intercompany note receivable | 440 |
| | — |
| | (71,900 | ) | | 71,460 |
| | — |
|
Net sales proceeds from wholly-owned properties | 187,192 |
| | — |
| | 117,710 |
| | — |
| | 304,902 |
|
Deferred lease costs paid | (2,021 | ) | | — |
| | (13,324 | ) | | — |
| | (15,345 | ) |
Net cash provided by/(used in) investing activities | 161,356 |
| | — |
| | (264,398 | ) | | 71,460 |
| | (31,582 | ) |
Cash Flows from Financing Activities: | | | | | | | | | |
Debt issuance costs paid | (212 | ) | | — |
| | — |
| | — |
| | (212 | ) |
Proceeds from debt | 552,000 |
| | — |
| | — |
| | — |
| | 552,000 |
|
Repayments of debt | (421,000 | ) | | — |
| | (168,532 | ) | | — |
| | (589,532 | ) |
Intercompany note payable | (9,600 | ) | | — |
| | 81,060 |
| | (71,460 | ) | | — |
|
Costs of issuance of common stock | — |
| | (239 | ) | | — |
| | — |
| | (239 | ) |
Value of shares withheld to pay tax obligations related to employee stock compensation | — |
| | (2,328 | ) | | — |
| | — |
| | (2,328 | ) |
Repurchases of common stock as part of announced plan | — |
| | (7,943 | ) | | — |
| | — |
| | (7,943 | ) |
(Distributions to)/repayments from affiliates | (262,150 | ) | | 97,990 |
| | 192,700 |
| | (28,540 | ) | | — |
|
Dividends paid and discount on dividend reinvestments | — |
| | (91,601 | ) | | (8 | ) | | — |
| | (91,609 | ) |
Net cash provided by/(used in) financing activities | (140,962 | ) | | (4,121 | ) | | 105,220 |
| | (100,000 | ) | | (139,863 | ) |
Net increase/(decrease) in cash and cash equivalents | 1,417 |
| | — |
| | (826 | ) | | — |
| | 591 |
|
Cash and cash equivalents, beginning of period | 2,174 |
| | 150 |
| | 3,117 |
| | — |
| | 5,441 |
|
Cash and cash equivalents, end of period | $ | 3,591 |
| | $ | 150 |
| | $ | 2,291 |
| | $ | — |
| | $ | 6,032 |
|
13.Subsequent Events
Fourth Quarter Dividend Declaration
On October 31, 2017, the Board of Directors of Piedmont declared dividends for the fourth quarter 2017 in the amount of $0.21 per common share outstanding to stockholders of record as of the close of business on November 24, 2017. Such dividends are to be paid on January 4, 2018.
| |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
The following discussion and analysis should be read in conjunction with the accompanying consolidated financial statements and notes thereto of Piedmont Office Realty Trust, Inc. (“Piedmont,” "we," "our," or "us"). See also “Cautionary Note Regarding Forward-Looking Statements” preceding Part I, as well as the consolidated financial statements and accompanying notes thereto and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Amended Annual Report on Form 10-K/A for the year ended December 31, 2016.
Liquidity and Capital Resources
We intend to use cash on hand, cash flows generated from the operation of our properties, proceeds from our $500 Million Unsecured 2015 Line of Credit, and proceeds from selective property dispositions as our primary sources of immediate liquidity. During the quarter ended September 30, 2017, we sold the Two Independence Square building in Washington, D.C., which generated net sales proceeds of approximately $352 million. We used the proceeds to pay off the balance outstanding on our $500 Million Unsecured 2015 Line of Credit, as well as to repay the $140 Million WDC Fixed-Rate Loans. As a result, as of the date of this filing, in addition to approximately $36 million cash on hand, we have the full capacity under our $500 million line of credit available. From time to time, we may also seek additional secured or unsecured borrowings from third-party lenders or issue securities as additional sources of capital. The availability and attractiveness of terms for these additional sources of capital are highly dependent on market conditions.
Our most consistent use of capital has historically been, and we believe will continue to be, to fund capital expenditures for our existing portfolio of properties. During the nine months ended September 30, 2017 and 2016 we incurred the following types of capital expenditures (in thousands):
|
| | | | | | | |
| Nine Months Ended |
| September 30, 2017 | | September 30, 2016 |
| | | |
| | | |
Capital expenditures for new development | $ | 4,794 |
| | $ | 13,116 |
|
Capital expenditures for redevelopment/renovations | 714 |
| | 7,344 |
|
Other capital expenditures, including tenant improvements | 59,899 |
| | 67,931 |
|
Total capital expenditures(1) | $ | 65,407 |
| | $ | 88,391 |
|
| |
(1) | Of the total amounts paid, approximately $0.2 million and $5.1 million relates to soft costs such as capitalized interest, payroll, and other general and administrative expenses for the nine months ended September 30, 2017 and 2016, respectively. |
"Capital expenditures for new development" relate to new office development projects. Expenditures during the nine months ended September 30, 2017 pertained to 500 TownPark, a now-complete, 134,000 square foot, 90% leased, four-story office building located adjacent to our existing 400 TownPark building in Lake Mary, Florida, as well as initial pre-construction costs for three separate land parcels in our portfolio. During the nine months ended September 30, 2016, our active development projects consisted of Enclave Place, our now-complete, 301,000 square foot, 11-story office tower in Houston, Texas, and the previously mentioned 500 TownPark building.
"Capital expenditures for redevelopment/renovations" during both the nine months ended September 30, 2017 and 2016 related to a now-complete redevelopment project that converted our 3100 Clarendon Boulevard building in Arlington, Virginia from governmental use into Class A private sector office space.
"Other capital expenditures" include all other capital expenditures during the period and are typically comprised of tenant and building improvements necessary to lease, maintain, or provide enhancements to our existing portfolio of office properties.
We classify our tenant and building improvements into two categories: (i) improvements which maintain the building's existing asset value and its revenue generating capacity (“non-incremental capital expenditures”) and (ii) improvements which incrementally enhance the building's asset value by expanding its revenue generating capacity (“incremental capital expenditures”). Commitments for funding non-incremental capital expenditures for tenant improvements over the next five years related to our existing lease portfolio total approximately $32.1 million. The timing of the funding of these commitments is largely dependent upon tenant requests for reimbursement; however, we anticipate that a significant portion of these improvement allowances may be requested over the next three years based on when the underlying leases commence. In some instances, these obligations may expire with
the respective lease without further recourse to us. Additionally, commitments for incremental capital expenditures for tenant improvements associated with executed leases totaled approximately $15.2 million as of September 30, 2017.
In addition to the amounts described above to which we have already committed as a part of executed leases, we anticipate continuing to incur similar market-based tenant improvement allowances and leasing commissions in conjunction with procuring future leases for our existing portfolio of properties, including recently completed development and redevelopment projects. Given that our operating model frequently results in leases for large blocks of space to credit-worthy tenants, our leasing success can result in significant capital outlays. For example, for leases executed during the nine months ended September 30, 2017, we committed to spend approximately $3.65 and $1.47 per square foot per year of lease term for tenant improvement allowances and leasing commissions, respectively, and for those executed during the nine months ended September 30, 2016, we committed to spend approximately $3.68 and $1.54 per square foot per year of lease term for tenant improvement allowances and leasing commissions, respectively. Both the timing and magnitude of expenditures related to future leasing activity are highly dependent on the competitive market conditions of the particular office market at the time a given lease is negotiated and signed.
There are several other uses of capital that may arise as part of our ongoing operations. Although we currently have no debt maturing until May of 2018, on a longer term basis we expect to use capital to make repayments of our line of credit or other maturing debt obligations as they become due. Additionally, subject to the identification and availability of attractive investment opportunities within our targeted sub-markets and our ability to consummate such acquisitions on satisfactory terms, acquiring new assets could also be a significant use of capital. Finally, our Board of Directors has authorized a stock repurchase program, pursuant to which we may use capital resources to repurchase shares of our common stock from time to time.
The amount and form of payment (cash or stock issuance) of future dividends to be paid to our stockholders will continue to be largely dependent upon (i) the amount of cash generated from our operating activities; (ii) our expectations of future cash flows; (iii) our determination of near-term cash needs for debt repayments, development projects, and selective acquisitions of new properties; (iv) the timing of significant expenditures for tenant improvements, building redevelopment projects, and general property capital improvements; (v) long-term payout ratios for comparable companies; (vi) our ability to continue to access additional sources of capital, including potential sales of our properties; and (vii) the amount required to be distributed to maintain our tax status as a REIT. Additionally, given relatively attractive real estate values in recent years, we were a net seller of assets during 2016, and expect to continue to be a net seller of assets in the current year, which may result in large one-time, tax-basis capital gains that cannot be offset by tax-basis capital losses or by tax deferred structures, such as Section 1031 exchanges. As a result, we may make special dividend distributions in addition to our normal quarterly distributions, if such distributions are required to maintain our tax status as a REIT. With the fluctuating nature of cash flows and expenditures, we may periodically borrow funds on a short-term basis to cover timing differences in cash receipts and cash disbursements.
Results of Operations
Overview
We recognized net income applicable to common stockholders of $0.87 per fully diluted share for the three months ended September 30, 2017, as compared with a net loss of ($0.09) per fully diluted share for the three months ended September 30, 2016. The increase was primarily due to the sale of the Two Independence Square building, generating approximately $109.5 million, or $0.75 per diluted share, in gain on sale of real estate assets during the current period. The remainder of the increase is primarily attributable to the non-recurrence of impairment charges which arose in the prior period, and the recognition of a gain on the sale of our last unconsolidated joint venture property in the current period.
Comparison of the three months ended September 30, 2017 versus the three months ended September 30, 2016
Income from Continuing Operations
The following table sets forth selected data from our consolidated statements of income for the three months ended September 30, 2017 and 2016, respectively, as well as each balance as a percentage of total revenues for the same periods presented (dollars in millions):
|
| | | | | | | | | | | | | | | | | |
| September 30, 2017 | | % of Revenues | | September 30, 2016 | | % of Revenues | | Variance |
Revenue: | | | | | | | | | |
Rental income | $ | 113.4 |
| | | | $ | 113.8 |
| | | | $ | (0.4 | ) |
Tenant reimbursements | 23.8 |
| | | | 24.2 |
| | | | (0.4 | ) |
Property management fee revenue | 0.4 |
| | | | 0.5 |
| | | | (0.1 | ) |
Total revenues | 137.6 |
| | 100 | % | | 138.5 |
| | 100 | % | | (0.9 | ) |
Expense: | | | | | | | | | |
Property operating costs | 54.1 |
| | 39 | % | | 54.9 |
| | 40 | % | | (0.8 | ) |
Depreciation | 30.0 |
| | 22 | % | | 31.6 |
| | 23 | % | | (1.6 | ) |
Amortization | 18.1 |
| | 13 | % | | 18.6 |
| | 13 | % | | (0.5 | ) |
Impairment loss on real estate assets | — |
| | — | % | | 23.0 |
| | 17 | % | | (23.0 | ) |
General and administrative | 6.6 |
| | 5 | % | | 7.4 |
| | 5 | % | | (0.8 | ) |
Real estate operating income | 28.8 |
| | 21 | % | | 3.0 |
| | 2 | % | | 25.8 |
|
Other income (expense): | | | | | | | | | |
Interest expense | (16.2 | ) | | 12 | % | | (15.5 | ) | | 11 | % | | (0.7 | ) |
Other income/(expense) | 0.3 |
| | — | % | | (0.7 | ) | | — | % | | 1.0 |
|
Equity in income of unconsolidated joint ventures | 3.7 |
| | 3 | % | | 0.1 |
| | — | % | | 3.6 |
|
Income/(loss) from continuing operations | $ | 16.6 |
| | 12 | % | | $ | (13.1 | ) | | 9 | % | | $ | 29.7 |
|
Gain/(loss) on sale of real estate assets, net | $ | 109.5 |
| | | | $ | (0.1 | ) | | | | $ | 109.6 |
|
Revenue
Rental income decreased approximately $0.4 million for the three months ended September 30, 2017, as compared to the same period in the prior year. Net property sales activity since July 1, 2016 contributed approximately $2.7 million of the decrease. Net leasing activity commencing during 2016 and 2017 across our portfolio, including our recently constructed 500 TownPark building which became fully operational in 2017, largely offset the decrease.
Tenant reimbursements decreased approximately $0.4 million for the three months ended September 30, 2017 as compared to the same period in the prior year. The decrease is primarily attributable to net property sales activity since July 1, 2016.
Expense
Property operating costs decreased approximately $0.8 million for the three months ended September 30, 2017 compared to the same period in the prior year. Net property sales activity since July 1, 2016 contributed approximately $2.0 million of the decrease, offset by higher overall recoverable costs compared to the prior period in our existing portfolio.
Depreciation expense decreased approximately $1.6 million for the three months ended September 30, 2017 compared to the same period in the prior year. Net property sales activity since July 1, 2016 contributed approximately $2.2 million of the decrease, primarily driven by the sale of our Two Independence Square building. This decrease was partially offset by depreciation on additional building and tenant improvements placed in service during the same period.
Amortization expense decreased approximately $0.5 million for the three months ended September 30, 2017 compared to the same period in the prior year. We recognized approximately $2.6 million less amortization expense as compared to the prior period as a result of certain lease intangible assets at our existing properties becoming fully amortized subsequent to July 1, 2016. However,
this decrease was largely offset by additional amortization of intangible lease assets recognized as part of acquiring new properties during 2016.
During the three months ended September 30, 2016, we recognized non-recurring impairment charges related to our 9200 and 9211 Corporate Boulevard buildings in Rockville, Maryland totaling approximately $23.0 million (see Note 7).
General and administrative expenses decreased approximately $0.8 million for the three months ended September 30, 2017 compared to the same period in the prior year, primarily due to decreased accruals for potential performance-based stock compensation.
Other Income (Expense)
Interest expense increased approximately $0.7 million for the three months ended September 30, 2017 as compared to the same period in the prior year. Approximately $1.4 million of the increase is due to placing our development projects into service in 2017, which causes associated interest to be expensed rather than be capitalized as part of the development. A net decrease in our average debt outstanding for the three months ended September 30, 2017 as compared to the prior period, partially offset this increase.
Other income/(expense) increased approximately $1.0 million for the three months ended September 30, 2017 as compared to the same period in the prior year due to the non-recurrence of costs incurred in the prior period associated with the acquisition of new properties during the three months ended September 30, 2016.
Equity in income of unconsolidated joint ventures increased approximately $3.6 million for the three months ended September 30, 2017 as compared to the same period in the prior year. The increase is due primarily to the recognition of our portion of the gain on the sale of our last unconsolidated joint venture property, the 8560 Upland Drive building in Denver, Colorado.
Gain on sale of real estate assets, net, during the current year represents the gain recognized on the sale of the Two Independence Square building during the three months ended September 30, 2017.
Comparison of the accompanying consolidated statements of income for the nine months ended September 30, 2017 versus the nine months ended September 30, 2016
Income from Continuing Operations
The following table sets forth selected data from our consolidated statements of income for the nine months ended September 30, 2017 and 2016, respectively, as well as each balance as a percentage of total revenues for the same period presented (dollars in millions):
|
| | | | | | | | | | | | | | | | | |
| September 30, 2017 | | % of Revenues | | September 30, 2016 | | % of Revenues | | Variance |
Revenue: | | | | | | | | | |
Rental income | $ | 361.0 |
| | | | $ | 340.3 |
| | | | $ | 20.7 |
|
Tenant reimbursements | 72.3 |
| | | | 70.0 |
| | | | 2.3 |
|
Property management fee revenue | 1.4 |
| | | | 1.5 |
| | | | (0.1 | ) |
Total revenues | 434.7 |
| | 100 | % | | 411.8 |
| | 100 | % | | 22.9 |
|
Expense: | | | | | | | | | |
Property operating costs | 165.3 |
| | 39 | % | | 161.4 |
| | 39 | % | | 3.9 |
|
Depreciation | 90.8 |
| | 21 | % | | 94.9 |
| | 23 | % | | (4.1 | ) |
Amortization | 57.8 |
| | 13 | % | | 53.9 |
| | 13 | % | | 3.9 |
|
Impairment loss on real estate assets | — |
| | — | % | | 33.9 |
| | 8 | % | | (33.9 | ) |
General and administrative | 23.3 |
| | 5 | % | | 23.5 |
| | 6 | % | | (0.2 | ) |
Real estate operating income | 97.5 |
| | 22 | % | | 44.2 |
| | 11 | % | | 53.3 |
|
Other income (expense): | | | | | | | | | |
Interest expense | (52.6 | ) | | 12 | % | | (48.3 | ) | | 12 | % | | (4.3 | ) |
Other income/(expense) | 0.2 |
| | — | % | | (0.5 | ) | | — | % | | 0.7 |
|
Equity in income of unconsolidated joint ventures | 3.9 |
| | 1 | % | | 0.4 |
| | — | % | | 3.5 |
|
Income/(loss) from continuing operations | $ | 49.0 |
| | 11 | % | | $ | (4.2 | ) | | 1 | % | | $ | 53.2 |
|
Gain on sale of real estate assets, net | $ | 116.0 |
| | | | $ | 73.8 |
| | | | $ | 42.2 |
|
Revenue
Rental income increased approximately $20.7 million for the nine months ended September 30, 2017 as compared to the same period in the prior year. The increase is primarily attributable to new leases commencing during 2016 and 2017 across our portfolio, partially offset by net property sales activity since January 1, 2016.
Tenant reimbursements increased approximately $2.3 million for the nine months ended September 30, 2017 as compared to the same period in the prior year. The variance was primarily attributable to increased average office occupancy and the resulting increase in recoverable operating expenses. In addition, tenant reimbursements for the nine months ended September 30, 2017 includes the non-recurring settlement receipt of approximately $0.6 million of prior period reimbursements as a result of a favorable court ruling on a tenant dispute.
Expense
Property operating costs increased approximately $3.9 million for the nine months ended September 30, 2017 as compared to the same period in the prior year, primarily due to increased average office occupancy and the resulting increase in recoverable property tax expense ($3.2 million), repairs and maintenance ($1.0 million) and tenant requested services ($0.3 million). These increases were partially offset by a decrease in non-recoverable operating expenses of $0.8 million across our portfolio of properties as compared to the prior period.
Depreciation expense decreased approximately $4.1 million for the nine months ended September 30, 2017 as compared to the same period in the prior year. Approximately $7.4 million of the decrease was attributable to net property sales activity during 2016 and 2017, of which $5.8 million is attributable to the sale of the Two Independence Square building in July 2017. These decreases were offset by depreciation on additional building and tenant improvements placed in service subsequent to January 1, 2016 across our portfolio of properties, including two development projects and one re-development project placed in service in January 2017.
Amortization expense increased approximately $3.9 million for the nine months ended September 30, 2017 as compared to the same period in the prior year. Of the total variance, approximately $10.4 million of expense is due to additional amortization of intangible lease assets recognized as part of acquiring new properties during 2016. These increases were offset by certain lease intangible assets at our existing properties becoming either fully amortized subsequent to January 1, 2016, or sold as part of our net disposition activity.
During the nine months ended September 30, 2016, we recognized non-recurring impairment charges related to our 150 West Jefferson building located in Detroit, Michigan, and our 9200, 9211, and 9221 Corporate Boulevard buildings totaling approximately $33.9 million (see Note 7).
General and administrative expenses decreased approximately $0.2 million for the nine months ended September 30, 2017 as compared to the same period in the prior year, primarily due to decreased accruals for potential performance-based stock compensation, partially offset by higher legal and stockholder communication costs.
Other Income (Expense)
Interest expense increased approximately $4.3 million for the nine months ended September 30, 2017 as compared to the same period in the prior year. Approximately $3.2 million of the increase is due to placing our development projects into service in 2017, which caused associated interest to be expensed rather than be capitalized as part of the development. The remainder of the variance is due to a net increase in our average debt outstanding for the nine months ended September 30, 2017 as compared to the prior period.
Other income/(expense) increased approximately $0.7 million for the nine months ended September 30, 2017 as compared to the same period in the prior year due to incurring costs associated with the acquisition of new properties during 2016, which did not occur in the current year.
Equity in income of unconsolidated joint ventures increased approximately $3.5 million for the nine months ended September 30, 2017 as compared to the same period in the prior year. The increase is due to the recognition of our portion of the gain on the sale of our last unconsolidated joint venture property, the 8560 Upland Drive building.
Gain on sale of real estate assets, net, during the nine months ended September 30, 2017 represents the gain recognized on the sale of the Sarasota Commerce Center II in Sarasota, Florida, and the Two Independence Square building during the nine months ended September 30, 2017. For the nine months ended September 30, 2016, gain on sale of real estate assets, net, is comprised of the following sold properties: 1055 East Colorado Boulevard in Pasadena, California; Fairway Center II in Brea, California; and 1901 Main Street in Irvine, California.
Funds From Operations (“FFO”), Core FFO, and Adjusted Funds from Operations (“AFFO”)
Net income calculated in accordance with U.S. generally accepted accounting principles ("GAAP") is the starting point for calculating FFO, Core FFO, and AFFO. These metrics are non-GAAP financial measures and should not be viewed as an alternative measurement of our operating performance to net income. Management believes that accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. As a result, we believe that the additive use of FFO, Core FFO, and AFFO, together with the required GAAP presentation, provides a more complete understanding of our performance relative to our competitors and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities.
We calculate FFO in accordance with the current National Association of Real Estate Investment Trusts ("NAREIT") definition. NAREIT currently defines FFO as follows: Net income (computed in accordance with GAAP), excluding gains or losses from sales of property and impairment charges (including our proportionate share of any impairment charges and/or gains or losses from sales of property related to investments in unconsolidated joint ventures), plus depreciation and amortization on real estate assets (including our proportionate share of depreciation and amortization related to investments in unconsolidated joint ventures). Other REITs may not define FFO in accordance with the NAREIT definition, or may interpret the current NAREIT definition differently than we do; therefore, our computation of FFO may not be comparable to such other REITs.
We calculate Core FFO by starting with FFO, as defined by NAREIT, and adjusting for gains or losses on the extinguishment of swaps and/or debt, acquisition-related expenses, and any significant non-recurring items. Core FFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of our
operating performance. We believe that Core FFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our core recurring business operations. As a result, we believe that Core FFO can help facilitate comparisons of operating performance between periods and provides a more meaningful predictor of future earnings potential. Other REITs may not define Core FFO in the same manner as us; therefore, our computation of Core FFO may not be comparable to that of other REITs.
We calculate AFFO by starting with Core FFO and adjusting for non-incremental capital expenditures and acquisition-related costs and then adding back non-cash items including: non-real estate depreciation, straight-lined rents and fair value lease adjustments, non-cash components of interest expense and compensation expense, and by making similar adjustments for unconsolidated partnerships and joint ventures. AFFO is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of our operating performance. We believe that AFFO is helpful to investors as a meaningful supplemental comparative performance measure of our ability to make incremental capital investments. Other REITs may not define AFFO in the same manner as us; therefore, our computation of AFFO may not be comparable to that of other REITs.
Reconciliations of net income to FFO, Core FFO, and AFFO are presented below (in thousands except per share amounts):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, 2017 | | Per Share(1) | | September 30, 2016 | | Per Share(1) | | September 30, 2017 | | Per Share(1) | | September 30, 2016 | | Per Share(1) |
GAAP net income applicable to common stock | $ | 126,133 |
| | $ | 0.87 |
| | $ | (13,107 | ) | | $ | (0.09 | ) | | $ | 164,947 |
| | $ | 1.13 |
| | $ | 69,543 |
| | $ | 0.48 |
|
Depreciation of real estate assets(2) | 29,774 |
| | 0.20 |
| | 31,451 |
| | 0.21 |
| | 90,335 |
| | 0.62 |
| | 94,532 |
| | 0.65 |
|
Amortization of lease-related costs(2) | 18,107 |
| | 0.12 |
| | 18,640 |
| | 0.13 |
| | 57,828 |
| | 0.40 |
| | 53,880 |
| | 0.37 |
|
Impairment loss on real estate assets | — |
| | — |
| | 22,951 |
| | 0.16 |
| | — |
| | — |
| | 33,901 |
| | 0.23 |
|
(Gain)/loss on sale - wholly-owned properties, net | (109,512 | ) | | (0.75 | ) | | 57 |
| | — |
| | (115,951 | ) | | (0.80 | ) | | (73,758 | ) | | (0.51 | ) |
Gain on sale- unconsolidated partnership | (3,683 | ) | | (0.02 | ) | | — |
| | — |
| | (3,683 | ) | | (0.02 | ) | | — |
| | — |
|
NAREIT Funds From Operations applicable to common stock | $ | 60,819 |
| | $ | 0.42 |
| | $ | 59,992 |
| | $ | 0.41 |
| | $ | 193,476 |
| | $ | 1.33 |
| | $ | 178,098 |
| | $ | 1.22 |
|
Adjustments: | | | | | | | | | | | | | | | |
Acquisition costs | — |
| | — |
| | 955 |
| | 0.01 |
| | 6 |
| | — |
| | 972 |
| | 0.01 |
|
Net recoveries from casualty events | — |
| | — |
| | (34 | ) | | — |
| | — |
| | — |
| | (34 | ) | | — |
|
Core Funds From Operations applicable to common stock | $ | 60,819 |
| | $ | 0.42 |
| | $ | 60,913 |
| | $ | 0.42 |
| | $ | 193,482 |
| | $ | 1.33 |
| | $ | 179,036 |
| | $ | 1.23 |
|
Adjustments: | | | | | | | | | | | | | | | |
Amortization of debt issuance costs, fair market value adjustments on notes payable, and discount on debt | 634 |
| | | | 653 |
| | | | 1,892 |
| | | | 1,943 |
| | |
Depreciation of non real estate assets | 218 |
| | | | 216 |
| | | | 597 |
| | | | 595 |
| | |
Straight-line effects of lease revenue (2) | (3,602 | ) | | | | (4,140 | ) | | | | (15,939 | ) | | | | (15,115 | ) | | |
Stock-based and other non-cash compensation | 1,250 |
| | | | 1,931 |
| | | | 4,202 |
| | | | 5,336 |
| | |
Net effect of amortization of above and below-market in-place lease intangibles | (1,720 | ) | | | | (1,152 | ) | | | | (4,890 | ) | | | | (3,680 | ) | | |
Acquisition costs | — |
| | | | (955 | ) | | | | (6 | ) | | | | (972 | ) | | |
Non-incremental capital expenditures (3) | (5,229 | ) | | | | (6,982 | ) | | | | (21,974 | ) | | | | (23,433 | ) | | |
Adjusted Funds From Operations applicable to common stock | $ | 52,370 |
| | | | $ | 50,484 |
| | | | $ | 157,364 |
| | | | $ | 143,710 |
| | |
Weighted-average shares outstanding – diluted | 145,719 |
| | | | 145,669 |
| | | | 145,680 |
| | | | 145,601 |
| | |
| |
(1) | Based on weighted average shares outstanding – diluted. |
| |
(2) | Includes amounts for wholly-owned properties, as well as such amounts for our proportionate ownership in unconsolidated joint ventures. |
| |
(3) | We define non-incremental capital expenditures as capital expenditures of a recurring nature related to tenant improvements, leasing commissions, and building capital that do not incrementally enhance the underlying assets' income generating capacity. Tenant improvements, leasing commissions, building capital and deferred lease incentives incurred to lease space that was vacant at acquisition, leasing costs for spaces vacant for greater than one year, leasing costs for spaces at newly acquired properties for which in-place leases expire shortly after acquisition, improvements associated with the expansion of a building, and renovations that either enhance the rental rates of a building or change the property's underlying classification, such as from a Class B to a Class A property, are excluded from this measure. |
Property and Same Store Net Operating Income
Property Net Operating Income ("Property NOI") is a non-GAAP measure which we use to assess our operating results. We calculate Property NOI beginning with Net income (computed in accordance with GAAP) before interest, taxes, depreciation and amortization and incrementally removing any impairment losses, gains or losses from sales of property and other significant infrequent items that create volatility within our earnings and make it difficult to determine the earnings generated by our core ongoing business. Furthermore, we adjust for general and administrative expense, income associated with property management performed by us for other organizations, and other income or expense items such as interest income from loan investments or costs from the pursuit of non-consummated transactions. For Property NOI (cash basis), the effects of straight-lined rents and fair value lease revenue are also eliminated; while such effects are not adjusted in calculating Property NOI (accrual basis). Property NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of our operating performance. We believe that Property NOI, on either a cash or accrual basis, is helpful to investors as a supplemental comparative performance measure of income generated by our properties alone without our administrative overhead. Other REITs may not define Property NOI in the same manner as we do; therefore, our computation of Property NOI may not be comparable to that of other REITs.
We calculate Same Store Net Operating Income ("Same Store NOI") as Property NOI applicable to the properties owned or placed in service during the entire span of the current and prior year reporting periods. Same Store NOI also excludes amounts applicable to unconsolidated joint venture assets. Same Store NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of our operating performance. We believe that Same Store NOI, on either a cash or accrual basis is helpful to investors as a supplemental comparative performance measure of the income generated from the same group of properties from one period to the next. Other REITs may not define Same Store NOI in the same manner as we do; therefore, our computation of Same Store NOI may not be comparable to that of other REITs.
The following table sets forth a reconciliation from net income calculated in accordance with GAAP to Property NOI, on both a cash and accrual basis, and Same Store NOI, on both a cash and accrual basis, for the three months ended September 30, 2017 and 2016, respectively (in thousands):
|
| | | | | | | | | | | | | | | |
| Cash Basis | | Accrual Basis |
| Three Months Ended | | Three Months Ended |
| September 30, 2017 | | September 30, 2016 | | September 30, 2017 | | September 30, 2016 |
| | | | | | | |
Net income/(loss) applicable to Piedmont (GAAP basis) | $ | 126,133 |
| | $ | (13,107 | ) | | $ | 126,133 |
| | $ | (13,107 | ) |
| | | | | | | |
Net income applicable to noncontrolling interest | (4 | ) | | (14 | ) | | (4 | ) | | (14 | ) |
Interest expense | 16,183 |
| | 15,496 |
| | 16,183 |
| | 15,496 |
|
Depreciation (1) | 29,993 |
| | 31,667 |
| | 29,993 |
| | 31,667 |
|
Amortization (1) | 18,107 |
| | 18,640 |
| | 18,107 |
| | 18,640 |
|
Acquisition costs | — |
| | 955 |
| | — |
| | 955 |
|
Impairment loss on real estate assets (1) | — |
| | 22,951 |
| | — |
| | 22,951 |
|
Net (recoveries)/loss from casualty events | 25 |
| | (34 | ) | | 25 |
| | (34 | ) |
(Gain)/loss on sale of real estate assets, net (1) | (113,195 | ) | | 57 |
| | (113,195 | ) | | 57 |
|
General & administrative expenses(1) | 6,631 |
| | 7,437 |
| | 6,631 |
| | 7,437 |
|
Management fee revenue | (241 | ) | | (295 | ) | | (241 | ) | | (295 | ) |
Other income(1) | (315 | ) | | (235 | ) | | (315 | ) | | (235 | ) |
Straight-line rent effects of lease revenue(1) | (3,602 | ) | | (4,140 | ) | | | | |
Amortization of lease-related intangibles(1) | (1,720 | ) | | (1,152 | ) | | | | |
| | | | | | | |
Property NOI | $ | 77,995 |
| | $ | 78,226 |
| | $ | 83,317 |
| | $ | 83,518 |
|
| | | | | | | |
Net operating income from: | | | | | | | |
Acquisitions(2) | (4,584 | ) | | (2,485 | ) | | (7,512 | ) | | (2,779 | ) |
Dispositions(3) | (9 | ) | | (5,724 | ) | | (12 | ) | | (5,905 | ) |
Other investments(4) | (99 | ) | | (332 | ) | | (764 | ) | | (651 | ) |
| | | | | | | |
Same Store NOI | $ | 73,303 |
| | $ | 69,685 |
| | $ | 75,029 |
| | $ | 74,183 |
|
| | | | | | | |
Change period over period in Same Store NOI | 5.2 | % | | N/A |
| | 1.1 | % | | N/A |
|
| |
(1) | Includes amounts applicable to consolidated properties and our proportionate share of amounts applicable to unconsolidated joint ventures. |
| |
(2) | Acquisitions consist of CNL Center I and CNL Center II in Orlando, Florida, purchased on August 1, 2016; One Wayside Road in Burlington, Massachusetts, purchased on August 10, 2016; Galleria 200 in Atlanta, Georgia, purchased on October 7, 2016; and 750 West John Carpenter Freeway in Irving, Texas, purchased on November 30, 2016. |
| |
(3) | Dispositions consist of 1055 East Colorado Boulevard in Pasadena, California, sold on April 21, 2016; Fairway Center II in Brea, California, sold on April 28, 2016; 1901 Main Street in Irvine, California, sold on May 2, 2016; 9221 Corporate Boulevard in Rockville, Maryland, sold on July 27, 2016; 150 West Jefferson in Detroit, Michigan, sold on July 29, 2016; 9200 and 9211 Corporate Boulevard in Rockville, Maryland, sold on September 28, 2016; 11695 Johns Creek Parkway in Johns Creek, Georgia, sold on December 22, 2016; Braker Pointe III in Austin, Texas, sold on December 29, 2016; Sarasota Commerce Center II in Sarasota, Florida, sold on June 16, 2017; and Two Independence Square in Washington, D.C., sold on July 5, 2017. |
| |
(4) | Other investments consist of our investments in unconsolidated joint ventures, active redevelopment and development projects, land, and recently completed redevelopment and development projects for which some portion of operating expenses were capitalized during the current and/or prior year reporting periods. The operating results from 3100 Clarendon Boulevard in Arlington, Virginia, Enclave Place in Houston, Texas, and 500 TownPark in Lake Mary, Florida, are included in this line item. |
The following table sets forth a reconciliation from net income calculated in accordance with GAAP to Property NOI, on both a cash and accrual basis, and Same Store NOI, on both a cash and accrual basis, for the nine months ended September 30, 2017 and 2016, respectively (in thousands):
|
| | | | | | | | | | | | | | | |
| Cash Basis | | Accrual Basis |
| Nine Months Ended | | Nine Months Ended |
| September 30, 2017 | | September 30, 2016 | | September 30, 2017 | | September 30, 2016 |
| | | | | | | |
Net income applicable to Piedmont (GAAP basis) | $ | 164,947 |
| | $ | 69,543 |
| | $ | 164,947 |
| | $ | 69,543 |
|
| | | | | | | |
Net income applicable to noncontrolling interest | (10 | ) | | (7 | ) | | (10 | ) | | (7 | ) |
Interest expense | 52,661 |
| | 48,294 |
| | 52,661 |
| | 48,294 |
|
Depreciation (1) | 90,933 |
| | 95,127 |
| | 90,933 |
| | 95,127 |
|
Amortization (1) | 57,828 |
| | 53,880 |
| | 57,828 |
| | 53,880 |
|
Acquisition costs | 6 |
| | 972 |
| | 6 |
| | 972 |
|
Impairment loss on real estate assets (1) | — |
| | 33,901 |
| | — |
| | 33,901 |
|
Net (recoveries)/loss from casualty events | 57 |
| | (34 | ) | | 57 |
| | (34 | ) |
Gain on sale of real estate assets, net (1) | (119,634 | ) | | (73,758 | ) | | (119,634 | ) | | (73,758 | ) |
General & administrative expenses(1) | 23,291 |
| | 23,565 |
| | 23,291 |
| | 23,565 |
|
Management fee revenue | (724 | ) | | (810 | ) | | (724 | ) | | (810 | ) |
Other (income)/expense(1) | (291 | ) | | 1 |
| | (291 | ) | | 1 |
|
Straight-line rent effects of lease revenue(1) | (15,939 | ) | | (15,115 | ) | | | | |
Amortization of lease-related intangibles(1) | (4,890 | ) | | (3,680 | ) | | | | |
| | | | | | | |
Property NOI | $ | 248,235 |
| | $ | 231,879 |
| | $ | 269,064 |
| | $ | 250,674 |
|
| | | | | | | |
Net operating loss/(income) from: | | | | | | | |
Acquisitions(2) | (13,201 | ) | | (2,485 | ) | | (22,160 | ) | | (2,779 | ) |
Dispositions(3) | (11,403 | ) | | (27,023 | ) | | (11,462 | ) | | (28,042 | ) |
Other investments(4) | 521 |
| | (362 | ) | | (1,852 | ) | | (874 | ) |
| | | | | | | |
Same Store NOI | $ | 224,152 |
| | $ | 202,009 |
| | $ | 233,590 |
| | $ | 218,979 |
|
| | | | | | | |
Change period over period in Same Store NOI | 11.0 | % | | N/A |
| | 6.7 | % | | N/A |
|
| |
(1) | Includes amounts applicable to consolidated properties and our proportionate share of amounts applicable to unconsolidated joint ventures. |
| |
(2) | Acquisitions consist of CNL Center I and CNL Center II in Orlando, Florida, purchased on August 1, 2016; One Wayside Road in Burlington, Massachusetts, purchased on August 10, 2016; Galleria 200 in Atlanta, Georgia, purchased on October 7, 2016; and 750 West John Carpenter Freeway in Irving, Texas, purchased on November 30, 2016. |
| |
(3) | Dispositions consist of 1055 East Colorado Boulevard in Pasadena, California, sold on April 21, 2016; Fairway Center II in Brea, California, sold on April 28, 2016; 1901 Main Street in Irvine, California, sold on May 2, 2016; 9221 Corporate Boulevard in Rockville, Maryland, sold on July 27, 2016; 150 West Jefferson in Detroit, Michigan, sold on July 29, 2016; 9200 and 9211 Corporate Boulevard in Rockville, Maryland, sold on September 28, 2016; 11695 Johns Creek Parkway in Johns Creek, Georgia, sold on December 22, 2016; Braker Pointe III in Austin, Texas, sold on December 29, 2016; Sarasota Commerce Center II in Sarasota, Florida, sold on June 16, 2017; and Two Independence Square in Washington, D.C., sold on July 5, 2017. |
| |
(4) | Other investments consist of our investments in unconsolidated joint ventures, active redevelopment and development projects, land, and recently completed redevelopment and development projects for which some portion of operating expenses were capitalized during the current and/or prior year reporting periods. The operating results from 3100 Clarendon Boulevard in Arlington, Virginia, Enclave Place in Houston, Texas, and 500 TownPark in Lake Mary, Florida, are included in this line item. |
Overview
Our portfolio is a diverse geographical portfolio primarily located in select sub-markets within eight major office markets located in the Eastern-half of the U.S. We typically lease space to large, credit-worthy corporate or governmental tenants on a long-term basis. Our average lease is approximately 21,000 square feet with 6.5 years of lease term remaining as of September 30, 2017. As a result, leased percentage, as well as rent roll ups and roll downs, which we experience as a result of re-leasing, can fluctuate widely between markets, between buildings, and between tenants within a given market depending on when a particular lease is scheduled to expire.
Leased Percentage
Our current in-service portfolio of 66 office properties was 89.2% leased as of September 30, 2017, down from 93.4% leased as of September 30, 2016, due primarily to placing three development/re-development properties totaling 700,000 square feet in service during the current year, and the expiration of two tenant leases and sale of a 100% leased asset in our Washington, D.C. portfolio during the three months ended September 30, 2017, as well as net leasing activity. As of September 30, 2017, scheduled lease expirations for the portfolio as a whole for the remainder of 2017 and 2018 were 0.6% and 7.9%, respectively, of our ALR. To the extent new leases for currently vacant space outweigh or fall short of scheduled expirations, such leases would increase or decrease our leased percentage, respectively. Our leased percentage may also fluctuate from the impact of various occupancy levels in our net acquisition and disposition activity.
Impact of Downtime, Abatement Periods, and Rental Rate Changes
Commencement of new leases typically occurs 6-18 months after the lease execution date, after refurbishment of the space is completed. The downtime between a lease expiration and the new lease's commencement can negatively impact Property NOI and Same Store NOI comparisons (both accrual and cash basis). In addition, office leases, both new and lease renewals, often contain upfront rental and/or operating expense abatement periods which delay the cash flow benefits of the lease even after the new lease or renewal has commenced and will continue to negatively impact Property NOI and Same Store NOI on a cash basis until such abatements expire. As of September 30, 2017, we had approximately 421,000 square feet of executed leases related to currently vacant space that had not yet commenced and approximately 1.1 million square feet of commenced leases that were in some form of rental and/or operating expense abatement.
If we are unable to replace expiring leases with new or renewal leases at rental rates equal to or greater than the expiring rates, rental rate roll downs could occur and negatively impact Property NOI and Same Store NOI comparisons. As mentioned above, our geographically diverse portfolio and large block tenant model result in rent roll ups and roll downs that can fluctuate widely on a building-by-building and a quarter-to-quarter basis.
Same Store NOI increased 5.2% and 1.1% on a cash and accrual basis, respectively, during the three months ended September 30, 2017 and 11.0% and 6.7% on a cash and accrual basis, respectively, during the nine months ended September 30, 2017, as compared to the same periods in the prior year. These increases are primarily the result of lease commencements (accrual basis) and the expiration of rental abatements associated with new leases (cash basis). In addition, Same Store NOI on both an accrual and cash basis were favorably impacted by the receipt of one-time restructuring fees and the recovery of prior year reimbursement income as a result of the resolution of a tenant dispute during the nine months ended September 30, 2017. Property NOI and Same Store NOI comparisons for any given period may still fluctuate as a result of the mix of net leasing activity in individual properties during the respective period.
Election as a REIT
We have elected to be taxed as a REIT under the Code and have operated as such beginning with our taxable year ended December 31, 1998. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our adjusted REIT taxable income, computed without regard to the dividends-paid deduction and by excluding net capital gains attributable to our stockholders, as defined by the Code. As a REIT, we generally will not be subject to federal income tax on income that we distribute to our stockholders. If we fail to qualify as a REIT in any taxable year, we may be subject to federal income taxes on our taxable income for that year and for the four years following the year during which qualification is lost and/or penalties, unless the IRS grants us relief under certain statutory provisions. Such an event could materially adversely affect our net income and net cash available for distribution to our stockholders. However, we believe that we are organized and operate in such a manner as to qualify for treatment as a REIT and intend to continue to operate in the foreseeable future in such a manner that we will remain qualified as a REIT for federal income tax purposes. We have elected to treat POH, a wholly-owned subsidiary of Piedmont, as a taxable REIT subsidiary. POH performs non-customary services for tenants of buildings that we own, including solar power generation, real estate and non-real estate related-services; however, any earnings related to such services
performed by our taxable REIT subsidiary are subject to federal and state income taxes. In addition, for us to continue to qualify as a REIT, our investments in taxable REIT subsidiaries cannot exceed 25% (20% for taxable years beginning after 2017) of the value of our total assets.
Inflation
We are exposed to inflation risk, as income from long-term leases is the primary source of our cash flows from operations. There are provisions in the majority of our tenant leases that are intended to protect us from, and mitigate the risk of, the impact of inflation. These provisions include rent steps, reimbursement billings for operating expense pass-through charges, real estate tax, and insurance reimbursements on a per square-foot basis, or in some cases, annual reimbursement of operating expenses above certain per square-foot allowances. However, due to the long-term nature of the leases, the leases may not readjust their reimbursement rates frequently enough to fully cover inflation.
Off-Balance Sheet Arrangements
We are not dependent on off-balance sheet financing arrangements for liquidity. As of September 30, 2017, our off-balance sheet arrangement consists of an operating lease obligation related to a ground lease at one of our properties. For further information regarding our commitments under operating lease obligations, see the Contractual Obligations table below.
Application of Critical Accounting Policies
Our accounting policies have been established to conform with GAAP. The preparation of financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied, thus, resulting in a different presentation of the financial statements. Additionally, other companies may utilize different estimates that may impact comparability of our results of operations to those of companies in similar businesses. The critical accounting policies outlined below have been discussed with members of the Audit Committee of the Board of Directors.
Investment in Real Estate Assets
We are required to make subjective assessments as to the useful lives of our depreciable assets. We consider the period of future benefit of the asset to determine the appropriate useful lives. These assessments have a direct impact on net income applicable to Piedmont. The estimated useful lives of our assets by class are as follows:
|
| |
Buildings | 40 years |
Building improvements | 5-25 years |
Land improvements | 20-25 years |
Tenant allowances | Lease term |
Furniture, fixtures, and equipment | 3-5 years |
Intangible lease assets | Lease term |
Fair Value of Assets and Liabilities of Acquired Properties
Upon the acquisition of real properties, we record the relative fair value of properties to acquired tangible assets, consisting of land and buildings, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases and the value of in-place leases, based on their estimated fair values.
The estimated fair values of the tangible assets of an acquired property (which includes land and building) are determined by valuing the property as if it were vacant, and the “as-if-vacant” value is then allocated to land and building based on management’s determination of the relative fair value of these assets. We rely on a sales comparison approach using closed land sales and listings in determining the land value, and determine the as-if-vacant estimated fair value of a property using methods similar to those used by independent appraisers. Factors considered by management in performing these analyses include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance, and other operating expenses and estimates of lost rental revenue
during the expected lease-up periods based on current market demand. We also estimate the cost to execute similar leases including leasing commissions, legal, and other related costs.
The estimated fair values of above-market and below-market in-place leases are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of market rates for the corresponding in-place leases, measured over a period equal to the remaining terms of the leases, taking into consideration the probability of renewals for any below-market leases. The capitalized above-market and below-market lease values are recorded as intangible lease assets or liabilities and amortized as an adjustment to rental revenues over the remaining terms of the respective leases.
The estimated fair values of in-place leases include an estimate of the direct costs associated with obtaining the acquired or "in place" tenant, estimates of opportunity costs associated with lost rentals that are avoided by acquiring an in-place lease. The amount capitalized as direct costs associated with obtaining a tenant include commissions, tenant improvements, and other direct costs and are estimated based on management’s consideration of current market costs to execute a similar lease. These direct lease origination costs are included in deferred lease costs in the accompanying consolidated balance sheets and are amortized to expense over the remaining terms of the respective leases. The value of opportunity costs is calculated using the contractual amounts to be paid pursuant to the in-place leases over a market absorption period for a similar lease. These lease intangibles are included in intangible lease assets in the accompanying consolidated balance sheets and are amortized to expense over the remaining terms of the respective leases.
Estimating the fair values of the tangible and intangible assets requires us to estimate market lease rates, property operating expenses, carrying costs during lease-up periods, discount and capitalization rates, market absorption periods, and the number of years the property is held for investment. The use of inappropriate estimates would result in an incorrect assessment of our purchase price allocations, which would impact the amount of our reported net income attributable to Piedmont.
Valuation of Real Estate Assets and Investments in Joint Ventures which Hold Real Estate Assets
We continually monitor events and changes in circumstances that could indicate that the carrying amounts of the real estate and related intangible assets, both operating properties and properties under construction, in which we have an ownership interest, either directly or through investments in joint ventures, may not be recoverable. For wholly owned properties, when indicators of potential impairment are present, or when a sale in the near term is considered more than 50% probable, we assess whether the respective carrying values including a proportionate amount of goodwill, if applicable, will be recovered from the undiscounted future operating cash flows expected from the use of the asset and its eventual disposition for assets held for use, or from the estimated fair value, less costs to sell, for assets held for sale. In the event that the expected undiscounted future cash flows for assets held for use or the estimated fair value, less costs to sell, for assets held for sale do not exceed the respective asset carrying value, we adjust such assets to the respective estimated fair values and recognize an impairment loss. For our investments in unconsolidated joint ventures, we assess the estimated fair value of our investment, as compared to our carrying amount. If we determine that the carrying value is greater than the estimated fair value at any measurement date, we must also determine if such a difference is temporary in nature. Value fluctuations which are “other than temporary” in nature are then recorded to adjust the carrying value to the estimated fair value amount.
Projections of expected future cash flows require that we estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, the number of months it takes to re-lease the property, and the number of years the property is held for investment, among other factors. The subjectivity of assumptions used in the future cash flow analysis, including capitalization and discount rates, could result in an incorrect assessment of the property’s estimated fair value and, therefore, could result in the misstatement of the carrying value of our real estate and related intangible assets and our reported net income attributable to Piedmont.
Goodwill
Goodwill is the excess of cost of an acquired entity over the amounts specifically assigned to assets acquired and liabilities assumed in purchase accounting for business combinations, as well as costs incurred as part of the acquisition. We test the carrying value of our goodwill for impairment on an annual basis, or on an interim basis if an event occurs or circumstances change that would indicate the carrying amount may be impaired. Such interim circumstances may include, but are not limited to, significant adverse changes in legal factors or in the general business climate, adverse action or assessment by a regulator, unanticipated competition, the loss of key personnel, or persistent declines in an entity’s stock price below carrying value of the entity. We have the option, should we choose to use it, to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the estimated fair value of the reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, we conclude that the estimated fair value is greater than the carrying amount, then performing the two-step impairment test is unnecessary. However, if we chose to forgo the availability of the qualitative
analysis, the test prescribed by authoritative accounting guidance is a two-step test. The first step involves comparing the estimated fair value of the entity to its carrying value, including goodwill. Estimated fair value is determined by adjusting the trading price of the stock for a control premium, if necessary, multiplied by the common shares outstanding. If such calculated estimated fair value exceeds the carrying value, no further procedures or analysis is required. However, if the carrying value exceeds the calculated fair value, goodwill is potentially impaired and step two of the analysis would be required. Step two of the test involves calculating the implied fair value of goodwill by deducting the estimated fair value of all tangible and intangible net assets of the entity from the entity’s estimated fair value calculated in step one of the test. If the implied value of the goodwill (the remainder left after deducting the estimated fair values of the entity from its calculated overall estimated fair value in step one of the test) is less than the carrying value of goodwill, an impairment loss would be recognized. We have determined through the process noted above that there are no issues of impairment related to our goodwill as of September 30, 2017.
Investment in Variable Interest Entities
Variable Interest Entities (“VIEs”) are defined by GAAP as entities in which equity investors do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. If an entity is determined to be a VIE, it must be consolidated by the primary beneficiary. The primary beneficiary is the enterprise that has the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, absorbs the majority of the entity’s expected losses, or receives a majority of the entity’s expected residual returns. Generally, expected losses and expected residual returns are the anticipated negative and positive variability, respectively, in the estimated fair value of the VIE’s net assets. When we make an investment, we assess whether the investment represents a variable interest in a VIE and, if so, whether we are the primary beneficiary of the VIE. Incorrect assumptions or assessments may result in an inaccurate determination of the primary beneficiary. The result could be the consolidation of an entity acquired or formed in the future that would otherwise not have been consolidated or the non-consolidation of such an entity that would otherwise have been consolidated.
We evaluate each investment to determine whether it represents variable interests in a VIE. Further, we evaluate the sufficiency of the entities’ equity investment at risk to absorb expected losses, and whether as a group, the equity has the characteristics of a controlling financial interest. See Note 4 to our accompanying consolidated financial statements for further detail on our investment in variable interest entities.
Interest Rate Derivatives
We periodically enter into interest rate derivative agreements to hedge our exposure to changing interest rates on variable rate debt instruments. As required by GAAP, we record all derivatives on the balance sheet at estimated fair value. We reassess the effectiveness of our derivatives designated as cash flow hedges on a regular basis to determine if they continue to be highly effective and also to determine if the forecasted transactions remain highly probable. Currently, we do not use derivatives for trading or speculative purposes.
The changes in estimated fair value of interest rate swap agreements designated as effective cash flow hedges are recorded in other comprehensive income (“OCI”), and subsequently reclassified to earnings when the hedged transactions occur. Changes in the estimated fair values of derivatives designated as cash flow hedges that do not qualify for hedge accounting treatment, if any, would be recorded as gain/(loss) on interest rate swap in the consolidated statements of income. The estimated fair value of the interest rate derivative agreement is recorded as interest rate derivative asset or as interest rate derivative liability in the accompanying consolidated balance sheets. Amounts received or paid under interest rate derivative agreements are recorded as interest expense in the consolidated income statements as incurred. When Piedmont settles forward starting swap agreements for gains/losses, the result is recorded as accumulated other comprehensive income and is amortized as an offset/increase to interest expense over the term of the respective notes on a straight line basis (which approximates the effective interest method). All of our interest rate derivative agreements as of September 30, 2017 are designated as effective cash flow hedges. See Note 5 to our accompanying consolidated financial statements for further detail on our interest rate derivatives.
Stock-based Compensation
We have issued stock-based compensation in the form of restricted stock to our employees and directors. For employees, such compensation has been issued pursuant to our Long-term Incentive Compensation ("LTIC") program. The LTIC program is comprised of an annual deferred stock grant component and a multi-year performance share component. Awards granted pursuant to the annual deferred stock component are considered equity awards and expensed straight-line over the vesting period, with issuances recorded as a reduction to additional paid in capital. Awards granted pursuant to the performance share component are considered liability awards and are expensed over the service period, with issuances recorded as a reduction to accrued expense. The compensation expense recognized related to both of these award types is recorded as property operating costs for those employees whose job is related to property operation and as general and administrative expense for all other employees and
directors in the accompanying consolidated statements of income. See Note 10 to our accompanying consolidated financial statements for further detail on our stock-based compensation.
Recent Accounting Pronouncements
The Financial Accounting Standards Board (the "FASB") has issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606) ("ASU 2014-09") and Accounting Standards Update No. 2016-08, Revenue from Contracts with Customers (Topic 606) Principal versus Agent Considerations (Reporting Revenue Gross versus Net) ("ASU 2016-08"). The amendments in ASU 2014-09, which are further clarified in ASU 2016-08, as well as Accounting Standards Update 2016-10, Accounting Standards Update 2016-12, and Accounting Standards Update 2016-20 (collectively the "Revenue Recognition Amendments"), change the criteria for the recognition of certain revenue streams to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services using a five-step determination process. Steps 1 through 5 involve (i) identifying contracts with a customer, (ii) identifying the performance obligations in the contract, (iii) determining the transaction price, (iv) allocating the transaction price to the performance obligations, and (v) recognizing revenue as an entity satisfies a performance obligation. The revenues impacted by the Revenue Recognition Amendments include a portion of our tenant reimbursement revenues and property management fee revenues. Lease contracts and reimbursement revenues associated with property taxes and insurance are specifically excluded from the Revenue Recognition Amendments. The Revenue Recognition Amendments are effective in the first quarter of 2018 for us. Management has substantially completed its initial assessment of the impact of adoption of the Revenue Recognition Amendments. Approximately 90% of our total revenues are derived from either long-term leases with our tenants or reimbursement of property tax and insurance expenses, which are excluded from the scope of the Revenue Recognition Amendments. In addition, based on management's assessment to date, we do not expect the timing of the recognition of reimbursement revenue and revenue from management agreements to change as a result of the new guidance, though certain classifications will change between rental revenue and tenant reimbursements. Finally, management has determined, and the FASB has confirmed, that the evaluation of non-lease components under the new Revenue Recognition Amendments will not be effective until Accounting Standards Update No. 2016-02, Leases (Topic 842), ("ASU 2016-02") becomes effective (see further discussion below), which will be first quarter of 2019 for us. Although management continues to evaluate the guidance and disclosures required by the Revenue Recognition Amendments, we do not anticipate any material impact to our consolidated financial statements as a result of adoption.
The FASB has issued Accounting Standards Update No. 2017-05, Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets ("ASU 2017-05"). The provisions of ASU 2017-05 define the term "in substance nonfinancial asset" as a financial asset promised to a counterparty in a contract if substantially all of the fair value of the assets (recognized and unrecognized) is concentrated in nonfinancial assets. Further, it states that nonfinancial assets should be derecognized once the counterparty obtains control. Finally, the amendments provide clarification for partial sales of nonfinancial assets. ASU 2017-05 is effective concurrent with the Revenue Recognition Amendments (detailed above), which will be the first quarter of 2018 for us. Although management continues to evaluate the guidance and disclosures required by ASU 2017-05, we do not anticipate a material change in how we recognize, measure, and classify the gain or loss on the disposition of real estate in our consolidated financial statements as a result of adoption.
The FASB has issued Accounting Standards Update No. 2016-01, Financial Instruments - Overall (Subtopic 825-10), Recognition and Measurement of Financial Assets and Financial Liabilities ("ASU 2016-01"). The amendments in ASU 2016-01 require equity investments, except those accounted for under the equity method of accounting, to be measured at estimated fair value with changes in fair value recognized in net income. Additionally, ASU 2016-01 simplifies the impairment assessment of equity investments, and eliminates certain disclosure requirements. The amendments in ASU 2016-01 are effective in the first quarter of 2018, and we do not anticipate any material impact to our consolidated financial statements as a result of adoption.
The FASB has issued Accounting Standards Update No. 2016-18, Statement of Cash Flows (Topic 230), Restricted Cash (a consensus of the FASB Emerging Issues Task Force) ("ASU 2016-18"). The provisions of ASU 2016-18 require entities to show changes in restricted cash and cash equivalents in addition to cash and cash equivalents in the statement of cash flows. As a result, entities will no longer present transfers between restricted and unrestricted cash in the statement of cash flows. Disclosures are required to reconcile the amount presented on the statement of cash flows to the balance sheet, as well as disclosing the nature of restriction on the restricted cash balances. ASU 2016-18 is effective for us in the first quarter of 2018, with early adoption permitted. We do not anticipate any material impact to our consolidated financial statements as a result of adoption.
The FASB has issued ASU 2016-02, which fundamentally changes the definition of a lease, as well as the accounting for operating leases by requiring lessees to recognize assets and liabilities which arise from the lease, consisting of a liability to make lease payments (the lease liability) and a right-of-use asset, representing the right to use the leased asset over the term of the lease. Accounting for leases by lessors is substantially unchanged from prior practice as lessors will continue to recognize lease revenue
on a straight-line basis; however, ASU 2016-02 defines certain tenant reimbursements as non-lease components which will be subject to the guidance under ASU 2014-09. The amendments in ASU 2016-02 are effective in the first quarter of 2019, and we are currently evaluating the potential impact of adoption.
The FASB has issued Accounting Standards Update No. 2016-13, Financial Instruments—Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments ("ASU 2016-13"). The provisions of ASU 2016-13 replace the "incurred loss" approach with an "expected loss" model for impairing trade and other receivables, held-to-maturity debt securities, net investment in leases, and off-balance-sheet credit exposures, which will generally result in earlier recognition of allowances for credit losses. Additionally, the provisions change the classification of credit losses related to available-for-sale securities to an allowance, rather than a direct reduction of the amortized cost of the securities. ASU 2016-13 is effective in the first quarter of 2020, with early adoption permitted as of January 1, 2019. We are currently evaluating the potential impact of adoption.
The FASB has issued Accounting Standards Update No. 2017-04, Intangibles—Goodwill and Other (Topic 350), Simplifying the Test for Goodwill Impairment ("ASU 2017-04"). The provisions of ASU 2017-04 simplify how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test, which is generally performed annually unless events or circumstances arise which would necessitate evaluating the carrying value for impairment in the interim. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a entity’s goodwill with the carrying amount of that goodwill by determining the fair value of its assets and liabilities (including unrecognized assets and liabilities) following the procedures that would be required in a business combination. Under the provisions of ASU 2017-04, an entity would instead recognize an impairment charge for the amount by which the carrying amount exceeds the entity’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that entity. ASU 2017-04 is effective in the first quarter of 2020, with early adoption permitted as of the first interim or annual impairment test of goodwill after January 1, 2017. We are currently evaluating the potential impact of adoption.
Related-Party Transactions and Agreements
There were no related-party transactions during the three and nine months ended September 30, 2017.
Contractual Obligations
Our contractual obligations as of September 30, 2017 were as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | |
| Payments Due by Period | |
Contractual Obligations | Total | | Less than 1 year | | 1-3 years | | 3-5 years | | More than 5 years | |
Long-term debt (1) | $ | 1,710,903 |
| | $ | 170,869 |
| | $ | 602,058 |
| (2)(3) | $ | 187,976 |
| | $ | 750,000 |
| |
Operating lease obligations (4) | 2,834 |
| | 93 |
| | 186 |
| | 187 |
| | 2,368 |
| |
Total | $ | 1,713,737 |
| | $ | 170,962 |
| | $ | 602,244 |
| | $ | 188,163 |
| | $ | 752,368 |
| |
| |
(1) | Amounts include principal payments only and balances outstanding as of September 30, 2017, not including unamortized issuance discounts, debt issuance costs paid to lenders, or estimated fair value adjustments. We made interest payments, including payments under our interest rate swaps, of approximately $54.0 million during the nine months ended September 30, 2017, and expect to pay interest in future periods on outstanding debt obligations based on the rates and terms disclosed herein and in Note 3 of our accompanying consolidated financial statements. |
| |
(2) | Includes the $300 Million Unsecured 2013 Term Loan which has a stated variable rate; however, we have entered into interest rate swap agreements which effectively fix, exclusive of changes to our credit rating, the rate on this facility to 2.78% through maturity. As such, we estimate incurring, exclusive of changes to our credit rating, approximately $8.3 million per annum in total interest (comprised of combination of variable contractual rate and settlements under interest rate swap agreements) through maturity in January 2019. |
| |
(3) | Includes the $300 Million Unsecured 2011 Term Loan which has a stated variable rate; however, we have entered into interest rate swap agreements which effectively fix, exclusive of changes to our credit rating, the rate on this facility to 3.35% through maturity. As such, we estimate incurring, exclusive of changes to our credit rating, approximately $10.1 million per annum in total interest (comprised of combination of variable contractual rate and settlements under interest rate swap agreements) through maturity in January 2020. |
| |
(4) | The 2001 NW 64th Street building in Ft. Lauderdale, Florida is subject to a ground lease with an expiration date in 2048. The aggregate remaining payments required under the terms of this operating lease as of September 30, 2017 are presented above. |
Commitments and Contingencies
We are subject to certain commitments and contingencies with regard to certain transactions. Refer to Note 8 of our consolidated financial statements for further explanation. Examples of such commitments and contingencies include: | |
• | Commitments Under Existing Lease Agreements; and |
| |
• | Contingencies Related to Tenant Audits/Disputes. |
| |
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Our future income, cash flows, and estimated fair values of our financial instruments depend in part upon prevailing market interest rates. Market risk is the exposure to loss resulting from changes in interest rates, foreign currency, exchange rates, commodity prices, and equity prices. Our potential for exposure to market risk includes interest rate fluctuations in connection with borrowings under our $500 Million Unsecured 2015 Line of Credit, our $300 Million Unsecured 2011 Term Loan, the $300 Million Unsecured 2013 Term Loan, and the $170 Million Unsecured 2015 Term Loan. As a result, the primary market risk to which we believe we are exposed is interest rate risk. Many factors, including governmental monetary and tax policies, domestic and international economic and political considerations, and other factors that are beyond our control contribute to interest rate risk. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flow primarily through a low-to-moderate level of overall borrowings, as well as managing the variability in rate fluctuations on our outstanding debt. As such, all of our debt other than the $500 Million Unsecured 2015 Line of Credit and $170 Million Unsecured 2015 Term Loan is based on fixed or effectively-fixed interest rates to hedge against volatility in the credit markets.
We do not enter into derivative or interest rate transactions for speculative purposes, as such all of our debt and derivative instruments were entered into for other than trading purposes. The estimated fair value of our debt was approximately $1.7 billion and $2.0 billion as of September 30, 2017 and December 31, 2016, respectively. Our interest rate swap agreements in place at September 30, 2017 and December 31, 2016 carried a notional amount totaling $600 million with a weighted-average fixed interest rate (not including the corporate credit spread) of 1.89%.
As of September 30, 2017, our total outstanding debt subject to fixed, or effectively fixed, interest rates has an average effective interest rate of approximately 3.59% per annum with expirations ranging from 2018 to 2024. A change in the market interest rate impacts the net financial instrument position of our fixed-rate debt portfolio but has no impact on interest incurred or cash flows.
As of September 30, 2017, we had no amounts outstanding on our $500 Million Unsecured 2015 Line of Credit. Our $500 Million Unsecured 2015 Line of Credit currently has a stated rate of LIBOR plus 1.00% per annum (based on our current corporate credit rating) or the prime rate, at our discretion. The current stated interest rate spread on the $170 Million Unsecured 2015 Term Loan is LIBOR plus 1.125% (based on our current corporate credit rating), which, as of September 30, 2017, results in a total interest rate of 2.37%. To the extent that we borrow additional funds in the future under the $500 Million Unsecured 2015 Line of Credit or potential future variable-rate lines of credit, we would have exposure to increases in interest rates, which would potentially increase our cost of debt. Additionally, a 1.0% increase in variable interest rates on our existing outstanding borrowings as of September 30, 2017 would increase interest expense approximately $1.7 million on a per annum basis.
| |
ITEM 4. | CONTROLS AND PROCEDURES |
Management’s Conclusions Regarding the Effectiveness of Disclosure Controls and Procedures
We carried out an evaluation, under the supervision and with the participation of management, including the Principal Executive Officer and the Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rule 15d-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”) as of the end of the quarterly period covered by this report. Based upon that evaluation, the Principal Executive Officer and the Principal Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this quarterly report in providing a reasonable level of assurance that information we are required to disclose in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in applicable SEC rules and forms, including providing a reasonable level of assurance that information required to be disclosed by us in the reports we file under the Exchange Act is accumulated and communicated to our management, including the Principal Executive Officer and the Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting during the quarter ended September 30, 2017 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
Piedmont is not subject to any material pending legal proceedings. However, we are subject to routine litigation arising in the ordinary course of owning and operating real estate assets. Our management expects that these ordinary routine legal proceedings will be covered by insurance and does not expect these legal proceedings to have a material adverse effect on our financial condition, results of operations, or liquidity. Additionally, management is not aware of any legal proceedings against Piedmont contemplated by governmental authorities.
There have been no known material changes from the risk factors previously disclosed in our Amended Annual Report on Form 10-K/A for the year ended December 31, 2016.
| |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
| |
(a) | There were no unregistered sales of equity securities during the third quarter 2017. |
| |
(c) | During the three months ended September 30, 2017, we repurchased shares of our common stock in the open market in order to reissue such shares under our dividend reinvestment plan (the "DRP"), as well as repurchasing and retiring shares as part of our stock repurchase plan. |
Of the 253,280 shares repurchased during the third quarter 2017, 195,341 shares (at an average price of $19.92 per share) related to repurchases of our common stock pursuant to our stock repurchase plan, and 57,939 shares (at an average price of $19.89 per share) related to shares purchased by our transfer agent on the open market and conveyed to participants in the DRP. The aggregate stock repurchases for the quarter ended September 30, 2017 are as follows:
|
| | | | | | | | | | | | | | |
Period | Total Number of Shares Purchased (in 000’s) | | Average Price Paid per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plan (in 000’s) (1) | | Maximum Approximate Dollar Value of Shares Available That May Yet Be Purchased Under the Plan (in 000’s) | |
July 1, 2017 to July 31, 2017 | — |
| | $ | — |
| | — |
| | $ | 250,000 |
| |
August 1, 2017 to August 31, 2017 | 195 |
| | $ | 19.92 |
| | 195 |
| | $ | 246,105 |
| |
September 1, 2017 to September 30, 2017(2) | 58 |
| | $ | 19.89 |
| | — |
| | $ | 246,105 |
| (1) |
Total | 253 |
| | $ | 19.89 |
| | 195 |
| | | |
| |
(1) | Amounts available for purchase relate only to our stock repurchase plan, which was authorized on May 2, 2017. Our Board of Directors authorized the repurchase of up to $250 million of shares of our common stock pursuant to the stock repurchase plan between May 2, 2017 and May 2, 2019. The share repurchase plan is separate from shares purchased for DRP issuance. |
| |
(2) | Under our amended and restated DRP, as set forth in a Current Report on Form 8-K filed February 24, 2011, we have the option to either issue shares that we purchase in the open market or issue shares directly from Piedmont from authorized but unissued shares. Such election will take place at the settlement of each quarterly dividend in which there are participants in our DRP, and may change from quarter to quarter based on our judgment of the best use of proceeds for Piedmont. |
| |
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
Not applicable.
| |
ITEM 4. | MINE SAFETY DISCLOSURES |
Not applicable.
None.
|
| | | |
Exhibit Number |
| | Description of Document |
3.1 |
| | |
| | |
3.2 |
| | |
| | |
3.3 |
| | |
| | |
3.4 |
| | |
| | |
3.5 |
| | |
| | |
31.1 |
| | |
| | |
31.2 |
| | |
| | |
32.1 |
| | |
| | |
32.2 |
| | |
| | |
101.INS |
| | XBRL Instance Document |
| | |
101.SCH |
| | XBRL Taxonomy Extension Schema |
| | |
101.CAL |
| | XBRL Taxonomy Extension Calculation Linkbase |
| | |
101.DEF |
| | XBRL Taxonomy Extension Definition Linkbase |
| | |
101.LAB |
| | XBRL Taxonomy Extension Label Linkbase |
| | |
101.PRE |
| | XBRL Taxonomy Extension Presentation Linkbase |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| | | |
| | PIEDMONT OFFICE REALTY TRUST, INC. |
| | (Registrant) |
| | | |
Dated: | November 1, 2017 | By: | /s/ Robert E. Bowers |
| | | Robert E. Bowers |
| | | Chief Financial Officer and Executive Vice President |
| | | (Principal Financial Officer and Duly Authorized Officer) |