Attached files

file filename
8-K - FORM 8-K - Piedmont Office Realty Trust, Inc.d8k.htm
EX-99.2 - QUARTERLY SUPPLEMENTAL FINANCIAL INFORMATION - Piedmont Office Realty Trust, Inc.dex992.htm

Exhibit 99.1

For Immediate Release

PIEDMONT OFFICE REALTY TRUST

REPORTS FOURTH QUARTER AND YEAR-END RESULTS

Atlanta, Georgia, March 15, 2010 (Globe Newswire via COMTEX) – Piedmont Office Realty Trust, Inc. (“Piedmont” or the “Company”) (NYSE: PDM), an owner of Class A properties located primarily in the ten largest U.S. office markets, today announced its results for the fourth quarter and the year ended December 31, 2009.

Donald A. Miller, CFA, President and Chief Executive Officer stated, “In 2009 we executed over two million square feet of leases while maintaining a 78% retention rate, against the backdrop of a challenging economic and operating environment. Early in 2010, we successfully completed the process of transitioning Piedmont to a listed REIT which provides us with more flexible capital alternatives in the future. We believe we entered 2010 in a position of strength, with occupancy at 90%, an extremely solid balance sheet and a team committed to public market best practices.”

Results for the Fourth Quarter ended December 31, 2009

Piedmont reported net income available to common stockholders of $25.9 million, or $0.16 per diluted share, for the fourth quarter 2009 compared to net income of $31.6 million, or $0.20 per diluted share, in the fourth quarter 2008. Revenues for the quarter ended December 31, 2009 totaled $151.0 million compared to $155.4 million in the prior year period. Funds from operations (FFO) for the quarter totaled $69.5 million, or $0.44 per diluted share, compared to $72.8 million, or $0.46 per diluted share, in fourth quarter 2008. Adjusted FFO (AFFO) in the fourth quarter totaled $47.7 million, or $0.30 per diluted share, as compared to $55.6 million, or $0.35 per diluted share, in the fourth quarter 2008.

The Company executed new and renewal leases for approximately 1.2 million square feet in the fourth quarter of 2009 with a 6.2% increase in rent per square foot on an accrual basis and a 3.3% decline on a cash basis.

Results for the Year ended December 31, 2009

Net income for the year ended December 31, 2009 totaled $74.7 million, or $0.47 per diluted share, compared to net income for the prior year of $131.3 million, or $0.82 per diluted share, respectively. Revenues for the year totaled $604.9 million compared to $622.0 million for the year ended December 31, 2008. FFO and FFO per share for the year totaled $239.3 million, or $1.51 per diluted share, compared to $294.9 million, or $1.85 per diluted share, in 2008. In the third quarter of 2009, the Company recognized impairment charges of approximately $37.6 million on assets primarily in its Detroit and New Jersey markets as reflected in both its net income and FFO. Adjusting for these impairment charges, the Company’s Core FFO for the year totaled $276.9 million, or $1.75 per diluted share, compared to $297.0 million, or $1.86 per diluted share, in 2008. AFFO for the year and prior year period totaled $227.3 million, or $1.43 per diluted share, and $253.6 million, or $1.59 per diluted share, respectively.


New leases executed during the year totaled roughly 2.3 million square feet. Rent per square foot for new leases increased 6.5% on an accrual basis as compared to a 1.4% decline on a cash basis.

On December 31, 2009, Piedmont’s office property portfolio was 90.1% occupied with a weighted average lease term of 5.9 years. Same store net operating income on a cash basis declined 3.6% from the prior year to $362.4 million in the face of a challenging operating environment. During the year the Company’s portfolio was unchanged as it neither bought nor sold assets.

Balance Sheet and Capital Markets Activities

At year end, Piedmont’s total assets were $4.4 billion with total debt of $1.5 billion. Total gross assets, exclusive of accumulated depreciation or amortization related to buildings and improvements and intangible lease assets, were $5.2 billion as of December 31, 2009. Total debt to total gross asset value was 29.1% and net debt (total debt less cash and cash equivalents) to core EBITDA was 4.3x. The Company’s fixed charge coverage ratio was 4.5x and it had cash and capacity on its unsecured credit line of approximately $385.6 million and no debt maturities in 2010.

Subsequent Events to December 31, 2009

On January 22, 2010, the Company filed an amendment to its charter to effect a one for three reverse stock split and a recapitalization of its common stock. The recapitalization was approved by the Company’s stockholders on January 20, 2010, resulting in a conversion of each original share of common stock into: (a) 1/12th of a share of Class A common stock; plus (b) 1/12th of a share of Class B-1 common stock; plus (c) 1/12th of a share of Class B-2 common stock; plus (d) 1/12th of a share of Class B-3 common stock. Cash was paid in lieu of fractional shares. Per share information in the aforementioned results and subsequently presented financial statements reflect this recapitalization.

On February 10, 2010, Piedmont’s Class A common stock became publicly traded on the New York Stock Exchange, and on February 16, 2010, Piedmont issued approximately 12 million Class A common shares (7.5% of all outstanding common stock as of year-end). Net proceeds (after underwriters’ discount but before offering costs) of approximately $161.8 million from the offering were used to pay down its $500 million revolving credit facility and for general corporate purposes.

Commencing with the first quarter of 2010, Piedmont will be holding publicly telecast quarterly conference calls to discuss results and answer questions from the investment community. Call information will be released prior to the scheduled reporting date.

Guidance for 2010

The following financial guidance for full-year 2010 is based on management’s expectations at this time:

 

     Low         High

Net Income

   $ 117    -    124 million

Add: Depreciation & Amortization

   $ 152    -    154 million

Funds from Operations

   $ 269    -    278 million

Funds from Operations per diluted share

   $ 1.56    -    1.62


Non-GAAP Financial Measures

This release contains certain supplemental non-GAAP financial measures such as FFO, AFFO, Core FFO, Same store net operating income, and Core EBITDA. See the following pages for definitions and reconciliations of these metrics to their most comparable GAAP metric.

Supplemental Information

Supplemental information regarding Piedmont’s 2009 fourth quarter and year-end financial results can be accessed on our website under the Investor Relations section at “www.piedmontreit.com”.

About Piedmont Office Realty Trust

Piedmont Office Realty Trust, Inc. is a fully integrated, self-administered and self-managed real estate investment trust (“REIT”) specializing in the acquisition, ownership, management, development and disposition of primarily high-quality Class A office buildings located in major U.S. office markets and leased primarily to high-credit-quality tenants. Piedmont is one of the ten largest public office REITs based on total gross assets. Since commencing operations in June 1998, the Company has acquired over $5.5 billion of office and industrial properties. Rated as an investment-grade company by Standard & Poor’s and Moody’s, Piedmont has maintained a low-leverage strategy while acquiring its properties. Over eighty percent of our Annualized Lease Revenue (as defined in the Quarterly Supplemental Information) is derived from our office properties located in the ten largest U.S. office markets including premier office markets such as Chicago, Washington D.C., the New York metropolitan area, Boston and greater Los Angeles.

Forward Looking Statements

Certain statements contained in this press release constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We intend for all such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Exchange Act, as applicable. Such information is subject to certain risks and uncertainties, as well as known and unknown risks, which could cause actual results to differ materially from those projected or anticipated. Therefore, such statements are not intended to be a guarantee of our performance in future periods. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “believe,” “continue” or similar words or phrases that are predictions of future events or trends and which do not relate solely to historical matters. Examples of such statements in this press release include the strength of the company’s leasing portfolio and the Company’s anticipated net income, depreciation and amortization, FFO, and FFO per share (diluted) for the year ending December 31, 2010.

The following are some of the factors that could cause the Company’s actual results and its expectations to differ materially from those described in the Company’s forward-looking statements: the Company’s ability to successfully identify and consummate suitable acquisitions; current adverse market and economic conditions; lease terminations or lease defaults, particularly by one of the Company’s large lead tenants; the impact of competition on the Company’s efforts to renew existing leases or re-let space; changes in the economies and other conditions of the office market in general and of the specific markets in which the Company operates; economic and regulatory changes; additional risks and costs associated with directly managing properties occupied by government tenants; the success of the Company’s real estate strategies and investment objectives; availability of financing; costs of complying with governmental laws and regulations; uncertainties associated with environmental and other regulatory


matters; the Company’s ability to continue to qualify as a REIT under the Internal Revenue Code; and other factors detailed in our most recent Annual Report on Form 10-K and other documents we file with the Securities and Exchange Commission.

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. We cannot guarantee the accuracy of any such forward-looking statements contained in this press release, and we do not intend to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

For additional information please contact:

Eddie Guilbert

Piedmont Office Realty Trust

Phone: 770-418-8592

Email: research.analysts@piedmontreit.com

Or

Evelyn Infurna

ICR. Inc.

Phone: 203-682-8346

Email: Evelyn.infurna@icrinc.com

Or

Investor Relations

Phone: 800-557-4830

Email: investor.services@piedmontreit.com


Piedmont Office Realty Trust, Inc.

Consolidated Balance Sheets

Unaudited (in thousands)

 

 

 

     December 31, 2009     December 31, 2008  

Assets:

    

Real estate, at cost:

    

Land assets

   $ 651,876      $ 659,637   

Buildings and improvements

     3,663,391        3,663,597   

Buildings and improvements, accumulated depreciation

     (665,068     (564,940

Intangible lease asset

     243,312        285,514   

Intangible lease asset, accumulated amortization

     (147,043     (154,997

Construction in progress

     17,059        19,259   
                

Total real estate assets

     3,763,527        3,908,070   

Investment in unconsolidated joint ventures

     43,940        48,240   

Cash and cash equivalents

     10,004        20,333   

Tenant receivables, net of allowance for doubtful accounts

     33,071        35,589   

Straight line rent receivable

     95,371        90,818   

Notes receivable

     58,739        46,914   

Due from unconsolidated joint ventures

     1,083        1,067   

Prepaid expenses and other assets

     21,456        21,788   

Goodwill

     180,097        180,390   

Deferred financing costs, less accumulated amortization

     7,205        9,897   

Deferred lease costs, less accumulated amortization

     180,852        194,224   
                

Total assets

   $ 4,395,345      $ 4,557,330   
                

Liabilities:

    

Lines of credit and notes payable

     1,516,525        1,523,625   

Accounts payable, accrued expenses, and accrued capital expenditures

     97,747        111,411   

Deferred income

     34,506        24,920   

Intangible lease liabilities, less accumulated amortization

     60,655        73,196   

Interest rate swap

     3,866        8,957   
                

Total liabilities

     1,713,299        1,742,109   

Redeemable common stock (1)

     75,164        112,927   

Shareholders’ equity (2) :

    

Class A common stock

     397        399   

Class B-1 common stock

     397        399   

Class B-2 common stock

     397        399   

Class B-3 common stock

     398        399   

Additional paid in capital

     3,477,168        3,491,654   

Cumulative distributions in excess of earnings

     (798,561     (674,326

Redeemable common stock

     (75,164     (112,927

Other comprehensive loss

     (3,866     (8,957
                

Piedmont stockholders’ equity

     2,601,166        2,697,040   

Non-controlling interest

     5,716        5,254   
                

Total stockholders’ equity

     2,606,882        2,702,294   
                

Total liabilities, redeemable common stock and stockholders’ equity

   $ 4,395,345      $ 4,557,330   
                

All classes of common stock outstanding at end of period (2)

     158,917        159,634   

 

(1)

On November 24, 2009, our board of directors suspended the share redemption plan. On February 17, 2010, the board of directors terminated the share redemption plan. This item, therefore, will not be presented on the balance sheet in future periods.

(2)

On January 22, 2010, we filed an amendment to our charter to effect a recapitalization of our common stock. Shares outstanding reflect this recapitalization. Upon the effectiveness of the recapitalization, each share of our outstanding common stock converted automatically into : (a) 1/12th of a share of our Class A common stock; plus (b) 1/12th of a share of our Class B-1 common stock; plus (c) 1/12th of a share of our Class B-2 common stock; plus (d) 1/12th of a share of our Class B-3 common stock.

 

1


Piedmont Office Realty Trust, Inc.

Consolidated Statements of Income

Unaudited (in thousands)

 

 

 

     Three Months Ended     Twelve Months Ended  
     12/31/2009     12/31/2008     12/31/2009     12/31/2008  

Revenues:

        

Rental income

   $ 112,000      $ 113,387      $ 449,814      $ 455,183   

Tenant reimbursements

     36,108        37,420        149,196        150,264   

Property management fee revenue

     928        863        3,111        3,245   

Other rental income

     1,981        3,746        2,763        13,273   
                                

Total revenues

     151,017        155,416        604,884        621,965   

Real estate operating expenses:

        

Property operating costs

     56,768        55,141        227,867        222,351   

Asset and property management fees

     490        533        1,944        2,022   

Depreciation

     27,090        25,997        106,073        99,745   

Amortization

     16,171        14,903        57,299        62,050   

Impairment loss on real estate assets

     —          —          35,063        —     

General and administrative

     6,269        8,310        28,271        31,631   
                                

Total real estate operating expenses

     106,788        104,884        456,517        417,799   
                                

Real estate operating income

     44,229        50,532        148,367        204,166   

Other income (expense):

        

Interest expense

     (19,488     (20,181     (77,743     (75,988

Interest and other income

     652        741        4,450        3,416   

Equity in income of unconsolidated joint ventures

     672        619        104        256   
                                

Total other income (expense)

     (18,164     (18,821     (73,189     (72,316
                                

Income from continuing operations

     26,065        31,711        75,178        131,850   

Operating income

     —          —          —          10   
                                

Total discontinued operations

     —          —          —          10   
                                

Net income

     26,065        31,711        75,178        131,860   

Less: Net income attributable to noncontrolling interest

     (119     (116     (478     (546
                                

Net income attributable to Piedmont

   $ 25,946      $ 31,595      $ 74,700      $ 131,314   
                                

Weighted average common shares outstanding - diluted

     158,393        158,773        158,581        159,722   
                                

Net income per share available to common stockholders - basic and diluted

   $ 0.16      $ 0.20      $ 0.47      $ 0.82   
                                

 

2


Piedmont Office Realty Trust, Inc.

Funds From Operations, Core Funds From Operations and Adjusted Funds From Operations

Unaudited (in thousands except for per share data)

 

 

 

     Three Months Ended     Twelve Months Ended  
     12/31/2009     12/31/2008     12/31/2009     12/31/2008  

Net income attributable to Piedmont

   $ 25,946      $ 31,595      $ 74,700      $ 131,314   

Add:

        

Depreciation (1)

     27,264        26,209        106,878        100,849   

Amortization (1)

     16,274        15,011        57,708        62,767   
                                

Funds from operations*

     69,484        72,815        239,286        294,930   

Add:

        

Impairment loss on real estate assets (1)

     —          —          37,633        2,088   
                                

Core funds from operations*

     69,484        72,815        276,919        297,018   

Add:

        

Depreciation on non real estate assets

     171        147        632        379   

Non-cash compensation expense

     671        778        3,178        3,555   

Amortization related to notes payable

     696        697        2,786        1,859   

Deduct:

        

Straight line effects of lease revenue (1)

     (1,618     (661     (997     (1,216

Amortization of lease-related intangibles (1)

     (1,663     (884     (5,399     (3,214

Amortization related to notes receivable

     (334     (268     (2,278     (840

Non-incremental capital expenditures (2)

     (19,698     (16,990     (47,496     (43,892
                                

Adjusted funds from operations*

   $ 47,709      $ 55,634      $ 227,345      $ 253,649   
                                

Weighted average common shares outstanding - diluted

     158,393        158,773        158,581        159,722   

Funds from operations* per share (diluted)

   $ 0.44      $ 0.46      $ 1.51      $ 1.85   

Core funds from operations* per share (diluted)

   $ 0.44      $ 0.46      $ 1.75      $ 1.86   

Adjusted funds from operations* per share (diluted)

   $ 0.30      $ 0.35      $ 1.43      $ 1.59   

 

(1)

Includes adjustments for wholly-owned properties, and for our proportionate ownership in unconsolidated joint ventures.

(2)

Capital expenditures of a recurring nature related to tenant improvements and leasing commissions that do not incrementally enhance the underlying assets’ income generating capacity. We exclude first generation tenant improvements and leasing commissions from this measure.

*Definitions

Funds From Operations (“FFO”): FFO is calculated in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition. NAREIT currently defines FFO as net income (computed in accordance with GAAP), excluding gains or losses from sales of property plus depreciation and amortization on real estate assets, and after the same adjustments for unconsolidated partnerships and joint ventures. Such factors can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates. FFO may provide valuable comparisons of operating performance between periods and with other REITs. FFO is a non-GAAP financial measure and should not be viewed as an alternative measurement of our operating performance to net income. We believe that FFO is a beneficial indicator of the performance of an equity REIT. However, 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 that of such other REITs.

Core Funds From Operations (“Core FFO”): We calculate Core FFO by starting with FFO, as defined by NAREIT, and adjust for certain non-recurring items such as impairment losses and other extraordinary items. Such items create significant earnings volatility. We believe Core FFO provides a meaningful measure of our operating performance and more predictability regarding future earnings potential. Core FFO is a non-GAAP financial measure and should not be viewed as an alternative measurement of our operating performance to net income; therefore, it should not be compared to other REITs’ equivalent to Core FFO.

Adjusted Funds From Operations (“AFFO”): AFFO is calculated by deducting from Core FFO non-incremental capital expenditures and adding back non-cash items including non-real estate depreciation, straight lined rents and fair value lease revenue, non-cash components of interest expense and compensation expense, and by making similar adjustments for unconsolidated partnerships and joint ventures. Although AFFO may not be comparable to that of other REITs, we believe it provides a meaningful indicator of our ability to fund cash needs and to make cash distributions to equity owners. AFFO is a non-GAAP financial measure and should not be viewed as an alternative measurement of our operating performance to net income, as an alternative to net cash flows from operating activities or as a measure of our liquidity.

 

3


Piedmont Office Realty Trust, Inc.

Same Store Net Operating Income

Unaudited (in thousands)

 

 

 

     Three Months Ended     Twelve Months Ended  
     12/31/2009     12/31/2008     12/31/2009     12/31/2008  

Real Estate Operating Income

   $ 44,229      $ 50,532      $ 148,367      $ 204,166   

Add:

        

Depreciation

     27,090        25,997        106,073        99,745   

Amortization

     16,171        14,903        57,299        62,050   

Impairment loss on real estate assets

     —          —          35,063        —     
                                

Core EBITDA*

     87,490        91,432        346,802        365,961   

Add:

        

General & administrative expenses

     6,269        8,310        28,271        31,631   

Deduct:

        

Lease termination income

     (1,981     (3,746     (2,763     (13,273

Lease termination expense - straight line rent & FAS 141 write-offs

     552        282        1,353        590   
                                

Core net operating income (Accrual basis)*

     92,330        96,278        373,663        384,909   

Deduct:

        

Straight line rent adjustment

     (2,588     (994     (2,923     (1,994

FAS 141 adjustment

     (1,211     (874     (4,934     (3,225
                                

Core net operating income (Cash basis)*

     88,531        94,410        365,806        379,690   

Deduct:

        

Acquisitions

     (131     (254     (815     (1,061

Industrial Properties

     (638     (633     (2,559     (2,513
                                

Same Store NOI*

   $ 87,762      $ 93,523      $ 362,432      $ 376,116   
                                

Year over year change in same store NOI

         -3.6  

Fixed Charge Coverage Ratio (Core EBITDA/ Interest Expense)(1)

         4.5        4.8   

 

(1)

Piedmont had no capitalized interest, principal amortization or preferred dividends for any of the periods presented.

*Definitions

Core EBITDA: Core EBITDA is defined as net income before interest, taxes, depreciation and amortization and incrementally adding back any impairment losses and other extraordinary items. We do not include impairment losses in this measure because we feel these types of losses create volatility in our earnings and make it difficult to determine the earnings generated by our ongoing business. We believe Core EBITDA is a reasonable measure of our liquidity. Core EBITDA is a non-GAAP financial measure and should not be viewed as an alternative measurement of cash flows from operating activities or liquidity. Other REITs may calculate Core EBITDA differently and our calculation should not be compared to that of other REITs.

Core Net Operating Income (“Core NOI”): Core NOI is defined as income from property operations with the add-back of corporate general and administrative expense, depreciation and amortization, and casualty and impairment losses and the deduction of income associated with lease terminations. We present this measure on a cash basis which eliminates the effects of straight lined rents and fair value lease revenue. The company uses this measure to assess its operating results and believes it is important in assessing operating performance. Core NOI is a non-GAAP measure which does not have any standard meaning prescribed by GAAP and therefore may not be comparable to similar measures presented by other companies.

Same Store NOI: Same Store NOI is calculated as the Core NOI attributable to the properties owned or placed in service during the entire span of the current and prior year. Same Store NOI excludes amounts attributable to industrial properties. We present this measure on a cash basis which eliminates the effects of straight lined rents and fair value lease revenue. We believe Same Store NOI is an important measure of comparison of our stabilized properties’ operating performance. Other REITs may calculate Same Store NOI differently and our calculation should not be compared to that of other REITs.

 

4