Guarantor and Non-Guarantor Financial Information | Guarantor and Non-Guarantor Financial Information The following condensed consolidating financial information for Piedmont (the "Parent", "Guarantor", and/or "Consolidated"), Piedmont OP (the "Issuer"), and the other directly and indirectly owned subsidiaries of Piedmont as the Guarantor (the "Non-Guarantors") 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-Guarantors. Condensed Consolidating Balance Sheets As of June 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Assets: Real estate assets, at cost: Land $ — $ 36,094 $ 511,508 $ — $ 547,602 Buildings and improvements, less accumulated depreciation — 176,704 2,233,345 (300 ) 2,409,749 Intangible lease assets, less accumulated amortization — — 70,271 — 70,271 Construction in progress — 408 17,423 — 17,831 Total real estate assets — 213,206 2,832,547 (300 ) 3,045,453 Cash and cash equivalents 150 5,311 3,483 — 8,944 Tenant and straight-line rent receivables, net — 15,467 166,020 — 181,487 Investment in subsidiaries 1,743,439 2,803,136 169 (4,546,744 ) — Notes receivable — 810 147,700 (145,310 ) 3,200 Prepaid expenses, restricted cash, escrows, interest rate swaps, and other assets 77 7,020 26,205 (28 ) 33,274 Goodwill — 98,918 — — 98,918 Deferred lease costs, net — 15,530 237,184 — 252,714 Total assets $ 1,743,666 $ 3,159,398 $ 3,413,308 $ (4,692,382 ) $ 3,623,990 Liabilities: Debt, net $ — $ 1,529,792 $ 336,364 $ (145,310 ) $ 1,720,846 Accounts payable, accrued expenses, and accrued capital expenditures 610 15,012 78,621 (28 ) 94,215 Deferred income — 2,185 23,347 — 25,532 Intangible lease liabilities, net — — 40,341 — 40,341 Total liabilities 610 1,546,989 478,673 (145,338 ) 1,880,934 Equity: Total stockholders’ equity 1,743,056 1,612,409 2,934,635 (4,547,044 ) 1,743,056 Total liabilities and stockholders’ equity $ 1,743,666 $ 3,159,398 $ 3,413,308 $ (4,692,382 ) $ 3,623,990 Condensed Consolidating Balance Sheets As of December 31, 2017 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Assets: Real estate assets, at cost: Land $ — $ 36,094 $ 508,700 $ — $ 544,794 Buildings and improvements, less accumulated depreciation — 180,886 2,237,437 (300 ) 2,418,023 Intangible lease assets, less accumulated amortization — 181 77,624 — 77,805 Construction in progress — 85 11,625 — 11,710 Real estate assets held for sale, net — 32,815 299,595 — 332,410 Total real estate assets — 250,061 3,134,981 (300 ) 3,384,742 Cash and cash equivalents 150 3,890 3,342 — 7,382 Tenant and straight-line rent receivables, net, and amounts due from unconsolidated joint ventures — 16,891 158,418 — 175,309 Advances to affiliates 1,674,276 6,297,632 — (7,971,908 ) — Investment in subsidiary 3,437,299 — 172 (3,437,471 ) — Notes receivable — 88,810 144,500 (233,310 ) — Prepaid expenses, restricted cash, escrows, interest rate swaps and other assets 2 5,094 20,222 (740 ) 24,578 Goodwill — 98,918 — — 98,918 Deferred lease costs, net — 16,611 245,296 — 261,907 Other assets held for sale, net — 2,266 44,865 — 47,131 Total assets $ 5,111,727 $ 6,780,173 $ 3,751,796 $ (11,643,729 ) $ 3,999,967 Liabilities: Debt, net $ — $ 1,535,239 $ 424,998 $ (233,310 ) $ 1,726,927 Accounts payable, accrued expenses, dividends payable, and accrued capital expenditures 104,028 20,279 93,086 (740 ) 216,653 Advances from affiliates 5,277,957 941,494 1,850,712 (8,070,163 ) — Deferred income — 3,631 25,951 — 29,582 Intangible lease liabilities, net — — 38,458 — 38,458 Interest rate swaps — 1,478 — — 1,478 Liabilities held for sale, net — — 380 — 380 Total liabilities 5,381,985 2,502,121 2,433,585 (8,304,213 ) 2,013,478 Equity: Total stockholders’ equity (270,258 ) 4,278,052 1,318,211 (3,339,516 ) 1,986,489 Total liabilities and stockholders’ equity $ 5,111,727 $ 6,780,173 $ 3,751,796 $ (11,643,729 ) $ 3,999,967 Consolidating Statements of Income For the three months ended June 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 9,238 $ 92,723 $ (483 ) $ 101,478 Tenant reimbursements — 2,195 19,961 (109 ) 22,047 Property management fee revenue — — 4,147 (3,765 ) 382 Other property related income — 29 5,238 — 5,267 — 11,462 122,069 (4,357 ) 129,174 Expenses: Property operating costs — 4,927 52,067 (4,357 ) 52,637 Depreciation — 2,846 24,269 — 27,115 Amortization — 463 14,782 — 15,245 General and administrative 86 1,539 6,633 — 8,258 86 9,775 97,751 (4,357 ) 103,255 Real estate operating income/(loss) (86 ) 1,687 24,318 — 25,919 Other income (expense): Interest expense — (13,953 ) (3,614 ) 1,880 (15,687 ) Other income/(expense) — 36 2,575 (1,880 ) 731 Loss on sale of real estate assets, net — (13 ) (10 ) — (23 ) — (13,930 ) (1,049 ) — (14,979 ) Income/(loss) before consolidated subsidiaries (86 ) (12,243 ) 23,269 — 10,940 Income from subsidiaries 11,028 24,557 — (35,585 ) — Net income 10,942 12,314 23,269 (35,585 ) 10,940 Plus: Net loss applicable to noncontrolling interest — — 2 — 2 Net income applicable to Piedmont $ 10,942 $ 12,314 $ 23,271 $ (35,585 ) $ 10,942 Consolidating Statements of Income For the three months ended June 30, 2017 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 11,068 $ 107,909 $ (485 ) $ 118,492 Tenant reimbursements — 2,966 21,446 (127 ) 24,285 Property management fee revenue — — 4,590 (4,190 ) 400 Other property related income — 22 5,480 — 5,502 — 14,056 139,425 (4,802 ) 148,679 Expenses: Property operating costs — 5,853 55,236 (4,802 ) 56,287 Depreciation — 3,281 26,778 — 30,059 Amortization — 803 18,511 — 19,314 General and administrative 81 1,528 5,919 — 7,528 81 11,465 106,444 (4,802 ) 113,188 Real estate operating income/(loss) (81 ) 2,591 32,981 — 35,491 Other income (expense): Interest expense — (14,810 ) (7,262 ) 3,651 (18,421 ) Other income/(expense) — 2,240 1,449 (3,651 ) 38 Equity in income of unconsolidated joint ventures — 107 — — 107 Gain/(loss) on sale of real estate assets, net — 6,495 (3 ) — 6,492 Net income/(loss) (81 ) (3,377 ) 27,165 — 23,707 Plus: Net loss applicable to noncontrolling interest — — 3 — 3 Net income/(loss) applicable to Piedmont $ (81 ) $ (3,377 ) $ 27,168 $ — $ 23,710 Consolidating Statements of Income For the six months ended June 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 18,052 $ 185,794 $ (914 ) $ 202,932 Tenant reimbursements — 4,840 40,395 (194 ) 45,041 Property management fee revenue — — 8,328 (7,637 ) 691 Other property related income — 57 10,353 — 10,410 — 22,949 244,870 (8,745 ) 259,074 Expenses: Property operating costs — 9,641 103,600 (8,745 ) 104,496 Depreciation — 5,710 48,550 — 54,260 Amortization — 1,074 30,904 — 31,978 General and administrative 186 3,425 11,199 — 14,810 186 19,850 194,253 (8,745 ) 205,544 Real estate operating income/(loss) (186 ) 3,099 50,617 — 53,530 Other income (expense): Interest expense — (25,975 ) (7,312 ) 3,842 (29,445 ) Other income/(expense) — 160 4,859 (3,842 ) 1,177 Loss on extinguishment of debt — (1,680 ) — — (1,680 ) Gain on sale of real estate assets, net — 1,417 43,769 — 45,186 — (26,078 ) 41,316 — 15,238 Income/(loss) before consolidated subsidiaries (186 ) (22,979 ) 91,933 — 68,768 Income from subsidiaries 68,958 92,226 — (161,184 ) — Net income 68,772 69,247 91,933 (161,184 ) 68,768 Plus: Net loss applicable to noncontrolling interest — — 4 — 4 Net income applicable to Piedmont $ 68,772 $ 69,247 $ 91,937 $ (161,184 ) $ 68,772 Consolidating Statements of Income For the six months ended June 30, 2017 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 22,456 $ 215,019 $ (944 ) $ 236,531 Tenant reimbursements — 5,971 43,381 (230 ) 49,122 Property management fee revenue — — 9,226 (8,301 ) 925 Other property related income — 54 10,510 — 10,564 — 28,481 278,136 (9,475 ) 297,142 Expenses: Property operating costs — 11,655 109,937 (9,475 ) 112,117 Depreciation — 6,744 54,083 — 60,827 Amortization — 1,659 38,070 — 39,729 General and administrative 183 3,231 12,264 — 15,678 183 23,289 214,354 (9,475 ) 228,351 Real estate operating income/(loss) (183 ) 5,192 63,782 — 68,791 Other income (expense): Interest expense — (29,254 ) (14,514 ) 7,290 (36,478 ) Other income/(expense) — 4,469 2,759 (7,290 ) (62 ) Equity in income of unconsolidated joint ventures — 118 — — 118 Gain on sale of real estate assets, net — 6,434 5 — 6,439 Net income/(loss) (183 ) (13,041 ) 52,032 — 38,808 Plus: Net loss applicable to noncontrolling interest — — 6 — 6 Net income/(loss) applicable to Piedmont $ (183 ) $ (13,041 ) $ 52,038 $ — $ 38,814 Consolidating Statements of Comprehensive Income For the Three Months Ended June 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Net income $ 10,942 $ 12,314 $ 23,271 $ (35,585 ) $ 10,942 Effective portion of gain on derivative instruments that are designated and qualify as cash flow hedges 1,747 1,747 — (1,747 ) 1,747 Plus: Reclassification of gain included in net income (245 ) (245 ) — 245 (245 ) Other comprehensive income 1,502 1,502 — (1,502 ) 1,502 Comprehensive income $ 12,444 $ 13,816 $ 23,271 $ (37,087 ) $ 12,444 Consolidating Statements of Comprehensive Income For the Six Months Ended June 30, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Piedmont Net income $ 68,772 $ 69,247 $ 91,937 $ (161,184 ) $ 68,772 Effective portion of gain on derivatives instruments that are designated and qualify as cash flow hedges 3,264 3,264 — (3,264 ) 3,264 Plus: Reclassification of net loss included in net income 807 807 — (807 ) 807 Other comprehensive income 4,071 4,071 — (4,071 ) 4,071 Comprehensive income $ 72,843 $ 73,318 $ 91,937 $ (165,255 ) $ 72,843 Condensed Consolidating Statements of Cash Flows For the six months ended June 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Net Cash Provided by Operating Activities $ 71,842 $ 73,022 $ 99,557 $ (161,176 ) $ 83,245 Cash Flows from Investing Activities: Investment in real estate assets and real estate related intangibles, net of accruals — (3,159 ) (51,493 ) — (54,652 ) Intercompany note receivable — 88,000 — (88,000 ) — Net sales proceeds from wholly-owned properties — 36,572 382,985 — 419,557 Note receivable issuance — — (3,200 ) — (3,200 ) Deferred lease costs paid — (20 ) (10,199 ) — (10,219 ) Distributions from subsidiaries 353,518 64,863 — (418,381 ) — Net cash provided by investing activities 353,518 186,256 318,093 (506,381 ) 351,486 Cash Flows from Financing Activities: Debt issuance costs paid — (248 ) — — (248 ) Proceeds from debt — 773,225 — — 773,225 Repayments of debt — (780,000 ) (721 ) — (780,721 ) Intercompany note payable — — (88,000 ) 88,000 — Value of shares withheld to pay tax obligations related to employee stock compensation (2,213 ) — — — (2,213 ) Repurchases of common stock as part of announced plan (266,062 ) — — — (266,062 ) Distributions (157,085 ) (250,818 ) (328,762 ) 579,557 (157,108 ) Net cash used in financing activities (425,360 ) (257,841 ) (417,483 ) 667,557 (433,127 ) Net increase in cash, cash equivalents, and restricted cash and escrows — 1,437 167 — 1,604 Cash, cash equivalents, and restricted cash and escrows, beginning of period 150 3,906 4,699 — 8,755 Cash, cash equivalents, and restricted cash and escrows, end of period $ 150 $ 5,343 $ 4,866 $ — $ 10,359 Condensed Consolidating Statements of Cash Flows For the six months ended June 30, 2017 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Net Cash Provided by/(Used in) Operating Activities $ 3,091 $ (10,029 ) $ 118,678 $ — $ 111,740 Cash Flows from Investing Activities: Investment in real estate assets, consolidated joint venture, and real estate related intangibles, net of accruals — (757 ) (57,563 ) — (58,320 ) Investments in unconsolidated joint ventures — (284 ) — — (284 ) Net sales proceeds from wholly-owned properties — 23,032 (9 ) — 23,023 Deferred lease costs paid — (736 ) (8,827 ) — (9,563 ) Net cash provided by/(used in) investing activities — 21,255 (66,399 ) — (45,144 ) Cash Flows from Financing Activities: Debt issuance costs paid — (102 ) — — (102 ) Proceeds from debt — 147,000 — — 147,000 Repayments of debt — (115,000 ) (694 ) — (115,694 ) Costs of issuance of common stock (74 ) — — — (74 ) Value of shares withheld to pay tax obligations related to employee stock compensation (3,380 ) — — — (3,380 ) (Distributions to)/repayments from affiliates 92,020 (41,618 ) (50,402 ) — — Dividends paid and discount on dividend reinvestments (91,657 ) — (7 ) — (91,664 ) Net cash used in financing activities (3,091 ) (9,720 ) (51,103 ) — (63,914 ) Net increase in cash, cash equivalents, and restricted cash and escrows — 1,506 1,176 — 2,682 Cash, cash equivalents, and restricted cash and escrows, beginning of period 150 3,693 4,361 — 8,204 Cash, cash equivalents, and restricted cash and escrows, end of period $ 150 $ 5,199 $ 5,537 $ — $ 10,886 |