Attached files

file filename
8-K - 8-K - Piedmont Office Realty Trust, Inc.d386684d8k.htm
EX-99.2 - EX-99.2 - Piedmont Office Realty Trust, Inc.d386684dex992.htm

Exhibit 99.1

Piedmont Office Realty Trust Reports Second Quarter Results

ATLANTA, August 1, 2012—Piedmont Office Realty Trust, Inc. (“Piedmont” or the “Company”) (NYSE:PDM), an owner of Class A commercial office properties located predominantly in the ten largest U.S. office markets, today announced its results for the quarter ended June 30, 2012.

Highlights for the Three Months Ended June 30, 2012:

 

   

Achieved Funds From Operations (“FFO”) of $0.35 for the quarter;

 

   

Continued to advance its portfolio refinement strategy by selling 26200 Enterprise Way in Lake Forest, CA at a gain of $10.0 million, or $0.06 per diluted share, and acquiring a two acre development site in Atlanta, GA;

 

   

Completed approximately 600,000 square feet of total leasing during the quarter;

 

   

Repurchased approximately 2.6 million shares of its common stock at an average price of $16.66 per share pursuant to the Company’s previously announced stock repurchase program.

Donald A. Miller, CFA, President and Chief Executive Officer stated, “I am pleased with our results this quarter from both a financial and operational perspective. We achieved our internal expectations due to careful management of our expenses and made significant progress on the leasing front, including laying the groundwork which we believe will lead us to close some critical lease transactions during third quarter of 2012. I expect that leasing momentum, plus the commencement of several significant leases during the third quarter, will translate into improved leasing and occupancy metrics as we move into the second half of the year.”

Results for the Quarter ended June 30, 2012

Piedmont’s net income available to common stockholders for the second quarter of 2012, which includes the gain mentioned above, was $30.7 million, or $0.18 per diluted share, as compared with $21.0 million, or $0.12 per diluted share, for the second quarter of 2011. FFO was $60.3 million, or $0.35 per diluted share, for the quarter ended June 30, 2012 as compared to $65.1 million, or $0.38 per diluted share, for the quarter ended June 30, 2011, reflecting an anticipated $0.03 per quarter decrease in FFO contribution as a result of the sale of 35 W. Wacker during the fourth quarter of 2011, as well as downtime before certain major leases commence in the second half of 2012.

Adjusted FFO (“AFFO”) for the second quarter of 2012 totaled $36.2 million, or $0.21 per diluted share, as compared to $50.6 million, or $0.29 per diluted share, in the second quarter of 2011, reflecting the anticipated decrease noted above and increased capital expenditures during the current quarter as compared to the previous period associated with significant leasing activity, particularly at US Bancorp Center in Minneapolis, Aon Center in Chicago, and 200 Bridgewater in northern New Jersey.


Total revenues for the quarter ended June 30, 2012 were $133.7 million, as compared with $135.6 million for the same period a year ago, primarily reflecting additional rental revenues from properties acquired during the last twelve months offset by a $3.6 million reduction in tenant reimbursements and a $1.3 million reduction in lease termination revenue.

Property operating costs were $53.7 million in the second quarter of 2012 compared to $53.0 million in the second quarter of 2011, reflecting added operating costs from the acquisition of five properties over the last twelve months. General and administrative expense decreased $2.5 million as compared to the prior year’s second quarter primarily due to lower legal expense, lower costs associated with our deferred stock compensation plan, lower bad debt expense, and the recognition of a tax benefit associated with the refund of a prior period franchise tax in the current period.

The current quarter’s other expense when compared to the same quarter a year ago decreased approximately $2.6 million, primarily reflecting reduced interest expense as a result of the payoff of $230 million in secured notes over the past eight months.

Leasing Update

During the second quarter of 2012, the Company executed approximately 595,000 total square feet of leasing throughout its portfolio. Of the leases signed during the quarter, approximately 234,000 square feet, was renewal-related and 362,000 square feet, or 61%, was with new tenants. The same store stabilized portfolio was 87.9% leased as of June 30, 2012 as compared to 88.5% leased a year earlier, primarily reflecting negative net absorption associated with several recent large lease expirations. The Company’s overall office portfolio, including value add properties, was 85.0% leased as of June 30, 2012, with a weighted average lease term remaining of 6.5 years. Details outlining Piedmont’s upcoming lease expirations and the status of current leasing activity can be found in the Company’s quarterly supplemental information package.

Capital Markets, Financing and Other Activities

As previously announced, during the second quarter Piedmont completed the disposition of 26200 Enterprise Way, a two-story, approximately 145,000-square-foot office/flex building in Lake Forest, CA for $28.2 million, exclusive of closing costs. The disposition furthers the Company’s portfolio refinement strategy, and resulted in a gain of $10.0 million, or $0.06 per diluted share, which is included in Piedmont’s statement of operations for the quarter.

Additionally, believing that its common stock is trading at a discount to current net asset value, the Company repurchased approximately 2.6 million shares of its common stock during the quarter at an average price of $16.66 per share pursuant to its stock repurchase plan announced during fourth quarter 2011.


Piedmont is nearing completion of a new $500 unsecured million line of credit. The facility is anticipated to become fully executed in August of 2012 and will be a replacement for Piedmont’s current $500 million line that is due to mature on August 30, 2012.

Piedmont’s gross assets amounted to $5.2 billion as of June 30, 2012. Total debt was approximately $1.4 billion as of June 30, 2012 as compared to $1.5 billion as of December 31, 2011. The Company’s total debt-to-gross assets ratio was 26.7% as of June 30, 2012 as compared with 27.5% as of December 31, 2011, reflecting the payoff of two secured notes payable during 2012, including one for $45 million during the second quarter. As of June 30, 2012, Piedmont had cash and capacity on its unsecured line of credit of approximately $390.5 million.

Dividend

On August 1, 2012, the Board of Directors of Piedmont declared a dividend for the third quarter of 2012 in the amount of $0.20 per common share outstanding to stockholders of record as of the close of business on August 31, 2012. Such dividends are to be paid on September 21, 2012.

Guidance for 2012

Based on management’s expectations, the Company affirmed its financial guidance for full-year 2012 as follows:

 

    Low         High  

Core FFO

  $ 234     -     $ 250  Million 

Core FFO per diluted share

  $ 1.35      -     $ 1.45   

These estimates reflect the effect of the disposition in December 2011 of the 100% leased 35 W. Wacker building in Chicago and management’s view of current market conditions and certain economic and operational assumptions and projections. Actual results could differ from these estimates. Note that individual quarters may fluctuate on both a cash basis and an accrual basis due to the timing of repairs and maintenance, capital expenditures, capital markets activities and one-time revenue or expense events. In addition, the Company’s guidance is based on information available to management as of the date of this release.

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 below for definitions and reconciliations of these metrics to their most comparable GAAP metric.


Conference Call Information

Piedmont has scheduled a conference call and an audio webcast for Thursday, August 2, 2012 at 10:00 A.M. Eastern Daylight Time. The live audio webcast of the call may be accessed on the Company’s website at www.piedmontreit.com in the Investor Relations section. Dial-in numbers are 1-877-407-3982 for participants in the United States and 1-201-493-6780 for international participants. The conference identification number is 396608. A replay of the conference call will be available until August 16, 2012, and can be accessed by dialing 1-877-870-5176 or 1-858-384-5517 for international participants, followed by pass code 396608. A webcast replay will also be available after the conference call in the Investor Relations section of the Company’s website. During the audio webcast and conference call, the Company’s management team will review second quarter 2012 performance, discuss recent events, and conduct a question-and-answer period.

Supplemental Information

Quarterly Supplemental Information as of and for the period ended June 30, 2012 can be accessed on the Company’s website under the Investor Relations section at www.piedmontreit.com.

About Piedmont Office Realty Trust

Piedmont Office Realty Trust, Inc. (NYSE:PDM) is a fully-integrated and self-managed real estate investment trust (REIT) specializing in high-quality, Class A office properties located primarily in the ten largest U.S. office markets, including Chicago, Washington, D.C., New York, Dallas, Los Angeles and Boston. As of June 30, 2012, Piedmont’s 74 wholly-owned office buildings were comprised of over 20 million rentable square feet. The Company is headquartered in Atlanta, GA with local management offices in each of its major markets. Investment-grade rated by Standard & Poor’s and Moody’s, Piedmont has maintained a low-leverage strategy while transacting $5.9 billion and $1.7 billion in property acquisitions and dispositions, respectively, during its fourteen year operating history. For more information, see www.piedmontreit.com.

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”). The Company intends 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 the Company’s performance in future periods. Such forward-looking statements can generally be identified by the 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 Company’s anticipated leasing volumes for the remainder of 2012 and such volume’s impact on future leasing and occupancy metrics, the Company’s estimated range of Core FFO and Core FFO per diluted share for the year ending December 31, 2012, and the expected completion of a new $500 million line of credit.

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; the demand for office space, rental rates and property values may continue to lag the general economic recovery; our $500 million Unsecured Facility matures in August 2012 and a failure to renew this facility would cause our business, results of operation, cash flows, financial condition and access to capital to be adversely affected; 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; adverse market and economic conditions and related impairments to the Company’s assets, including, but not limited to, receivables, real estate assets and other intangible assets; availability of financing including the Company’s ability to renew its $500 Million Unsecured Facility; costs of complying with governmental laws and regulations; uncertainties associated with environmental and other regulatory matters; potential changes in the political environment and reduction in federal and/or state funding of our government tenants; we are and may continue to be subject to litigation; the Company’s ability to continue to qualify as a REIT under the Internal Revenue Code; and other factors detailed in the Company’s most recent Annual Report on Form 10-K for the period ended December 31, 2011, and other documents the Company files 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. The Company cannot guarantee the accuracy of any such forward-looking statements contained in this press release, and the Company does not intend to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Research Analysts/ Institutional Investors Contact:

Eddie Guilbert

770-418-8592

research.analysts@piedmontreit.com

Shareholder Services/Transfer Agent Services Contact:

Computershare, Inc.

866-354-3485

Investor.services@piedmontreit.com


Piedmont Office Realty Trust, Inc.

Consolidated Balance Sheets

(in thousands)

 

 

 

     June 30,
2012
    December 31,
2011
 
     (unaudited)        

Assets:

    

Real estate assets, at cost:

    

Land

   $ 629,476      $ 640,196   

Buildings and improvements

     3,754,954        3,759,596   

Buildings and improvements, accumulated depreciation

     (837,285     (792,342

Intangible lease asset

     149,544        198,667   

Intangible lease asset, accumulated amortization

     (82,742     (119,419

Construction in progress

     24,154        17,353   
  

 

 

   

 

 

 

Total real estate assets

     3,638,101        3,704,051   

Investment in unconsolidated joint ventures

     37,580        38,181   

Cash and cash equivalents

     26,869        139,690   

Tenant receivables, net of allowance for doubtful accounts

     22,884        24,722   

Straight line rent receivable

     111,731        104,801   

Notes receivable

     19,000        —     

Due from unconsolidated joint ventures

     569        788   

Restricted cash and escrows

     48,046        9,039   

Prepaid expenses and other assets

     7,385        9,911   

Goodwill

     180,097        180,097   

Deferred financing costs, less accumulated amortization

     4,597        5,977   

Deferred lease costs, less accumulated amortization

     231,449        230,577   
  

 

 

   

 

 

 

Total assets

   $ 4,328,308      $ 4,447,834   
  

 

 

   

 

 

 

Liabilities:

    

Line of credit and notes payable

   $ 1,400,525      $ 1,472,525   

Accounts payable, accrued expenses, and accrued capital expenditures

     126,207        122,986   

Deferred income

     23,668        27,321   

Intangible lease liabilities, less accumulated amortization

     44,246        49,037   

Interest rate swap

     6,922        2,537   
  

 

 

   

 

 

 

Total liabilities

     1,601,568        1,674,406   

Stockholders’ equity :

    

Common stock

     1,702        1,726   

Additional paid in capital

     3,665,284        3,663,662   

Cumulative distributions in excess of earnings

     (934,933     (891,032

Other comprehensive loss

     (6,922     (2,537
  

 

 

   

 

 

 

Piedmont stockholders’ equity

     2,725,131        2,771,819   

Non-controlling interest

     1,609        1,609   
  

 

 

   

 

 

 

Total stockholders’ equity

     2,726,740        2,773,428   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,328,308      $ 4,447,834   
  

 

 

   

 

 

 

Net Debt (Debt less cash and cash equivalents and restricted cash and escrows)

   $ 1,325,610      $ 1,323,796   

Total Gross Assets (1)

   $ 5,248,335      $ 5,359,595   

Number of shares of common stock outstanding at end of period

     170,235        172,630   

 

(1) 

Total assets exclusive of accumulated depreciation and amortization related to real estate assets.


Piedmont Office Realty Trust, Inc.

Consolidated Statements of Income

Unaudited (in thousands)

 

 

 

     Three Months Ended     Six Months Ended  
     6/30/2012     6/30/2011     6/30/2012     6/30/2011  

Revenues:

        

Rental income

   $ 105,992      $ 103,205      $ 211,275      $ 203,035   

Tenant reimbursements

     27,010        30,640        53,728        57,520   

Property management fee revenue

     626        363        1,199        1,193   

Other rental income

     88        1,347        212        4,751   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     133,716        135,555        266,414        266,499   

Operating expenses:

        

Property operating costs

     53,699        52,950        106,442        101,743   

Depreciation

     27,798        25,702        55,167        50,663   

Amortization

     11,478        14,040        24,221        24,314   

General and administrative

     4,865        7,342        10,122        13,954   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     97,840        100,034        195,952        190,674   
  

 

 

   

 

 

   

 

 

   

 

 

 

Real estate operating income

     35,876        35,521        70,462        75,825   

Other income (expense):

        

Interest expense

     (15,943     (17,762     (32,480     (33,402

Interest and other income (expense)

     285        (238     382        3,221   

Equity in income of unconsolidated joint ventures

     246        338        416        547   

Gain on consolidation of a variable interest entity

     —          (388     —          1,532   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (15,412     (18,050     (31,682     (28,102
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     20,464        17,471        38,780        47,723   

Discontinued operations :

        

Operating income

     240        3,560        1,325        7,279   

Gain on sale of real estate assets

     10,008        —          27,838        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from discontinued operations

     10,248        3,560        29,163        7,279   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     30,712        21,031        67,943        55,002   

Less: Net income attributable to noncontrolling interest

     (4     (4     (8     (8
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Piedmont

   $ 30,708      $ 21,027      $ 67,935      $ 54,994   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding — diluted

     172,209        172,986        172,520        172,908   

Per Share Information — diluted:

        

Income from continuing operations

   $ 0.12      $ 0.10      $ 0.22      $ 0.28   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from discontinued operations

   $ 0.06      $ 0.02      $ 0.17      $ 0.04   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common stockholders

   $ 0.18      $ 0.12      $ 0.39      $ 0.32   
  

 

 

   

 

 

   

 

 

   

 

 

 


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     Six Months Ended  
     6/30/2012     6/30/2011     6/30/2012     6/30/2011  

Net income attributable to Piedmont

   $ 30,708      $ 21,027      $ 67,935      $ 54,994   

Depreciation (1) (2)

     28,033        27,879        55,842        55,033   

Amortization (1)

     11,539        15,878        24,379        27,984   

Gain on sale of real estate assets (1)

     (10,008     (45     (27,838     (45

Gain on consolidation of variable interest entity

     —          388        —          (1,532
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

     60,272        65,127        120,318        136,434   

Acquisition costs

     84        716        81        690   
  

 

 

   

 

 

   

 

 

   

 

 

 

Core funds from operations

     60,356        65,843        120,399        137,124   

Depreciation of non real estate assets

     108        168        201        338   

Stock-based and other non-cash compensation expense

     289        896        623        1,864   

Deferred financing cost amortization

     590        2,002        1,392        2,609   

Straight-line effects of lease revenue (1)

     (5,477     (2,596     (7,042     (359

Net effect of amortization of below-market in-place lease
intangibles
(1)

     (1,785     (1,670     (3,316     (3,033

Income from amortization of discount on purchase of mezzanine loans

     —          —          —          (484

Acquisition costs

     (84     (716     (81     (690

Non-incremental capital expenditures (3)

     (17,781     (13,349     (25,847     (30,480
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations

   $ 36,216      $ 50,578      $ 86,329      $ 106,889   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding — diluted

     172,209        172,986        172,520        172,908   

Funds from operations per share (diluted)

   $ 0.35      $ 0.38      $ 0.70      $ 0.79   

Core funds from operations per share (diluted)

   $ 0.35      $ 0.38      $ 0.70      $ 0.79   

Adjusted funds from operations per share (diluted)

   $ 0.21      $ 0.29      $ 0.50      $ 0.62   

 

(1)

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

(2)

Excludes depreciation of non real estate assets.

(3)

Capital expenditures of a recurring nature related to tenant improvements and leasing commissions 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 change the underlying classification of a building are excluded 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 and impairment losses, adding back depreciation and amortization on real estate assets, and after the same adjustments for unconsolidated partnerships and joint ventures. These adjustments 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 gains or losses on the early extinguishment of debt, acquisition-related costs, 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.


Piedmont Office Realty Trust, Inc.

Core EBITDA, Core Net Operating Income, Same Store Net Operating Income

Unaudited (in thousands)

 

 

 

     Three Months Ended     Six Months Ended  
     6/30/2012     6/30/2011     6/30/2012     6/30/2011  

Net income attributable to Piedmont

   $ 30,708      $  21,027      $ 67,935      $ 54,994   

Net income attributable to non-controlling interest

     4        121        8        243   

Interest Expense

     15,943        19,313        32,480        36,487   

Depreciation(1)

     28,141        28,047        56,043        55,371   

Amortization(1)

     11,539        15,878        24,379        27,984   

Gain on sale of real estate assets (1)

     (10,008     (45     (27,838     (45

Gain on consolidation of variable interest entity

     —          388        —          (1,532
  

 

 

   

 

 

   

 

 

   

 

 

 

Core EBITDA*

     76,327        84,729        153,007        173,502   

General & administrative expenses(1)

     4,866        7,392        10,184        14,096   

Management fee revenue

     (626     (363     (1,199     (1,193

Interest and other income

     (305     253        (403     (3,206

Lease termination income

     (88     (1,347     (212     (4,751

Lease termination expense — straight line rent & acquisition intangibles write-offs

     165        43        264        479   

Straight line rent adjustment(1)

     (5,642     (2,639     (7,306     (667

Net effect of amortization of below-market in-place lease intangibles(1)

     (1,785     (1,670     (3,316     (3,204
  

 

 

   

 

 

   

 

 

   

 

 

 

Core Net Operating Income (cash basis)*

     72,912        86,398        151,019        175,056   

Acquisitions

     (3,886     (3,446     (7,036     (3,444

Dispositions

     (296     (7,376     (1,692     (14,873

Industrial properties

     (245     (242     (487     (479

Unconsolidated joint ventures

     (598     (696     (1,188     (1,354
  

 

 

   

 

 

   

 

 

   

 

 

 

Same Store NOI*

   $ 67,887      $ 74,638      $ 140,616      $ 154,906   
  

 

 

   

 

 

   

 

 

   

 

 

 

Change period over period in same store NOI

     -9.0 %        -9.2 %   

Fixed Charge Coverage Ratio (Core EBITDA/ Interest Expense) (2)

     4.8          4.7     

Annualized Core EBITDA (Core EBITDA x 4)

   $ 305,308        $ 306,014     

 

(1)

Includes amounts attributable to wholly-owned properties, including discontinued operations, and our proportionate share of amounts attributable to unconsolidated joint ventures.

(2) 

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

*Definitions

Core EBITDA: Defined as net income before interest, taxes, depreciation and amortization and incrementally removing any impairment losses, gains or losses from sales of property, or 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 other GAAP basis liquidity measures. 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 real estate operating income with the add-back of corporate general and administrative expense, depreciation and amortization, and casualty and impairment losses and the deduction of income and expense associated with lease terminations and income associated with property management performed by Piedmont for other organizations. 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 net operating income (“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 reporting periods. Same Store NOI excludes amounts attributable to industrial properties and unconsolidated joint venture assets. 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.