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 September 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 $ 487,900 $ — $ 523,994 Buildings and improvements, less accumulated depreciation — 174,627 2,135,476 (300 ) 2,309,803 Intangible lease assets, less accumulated amortization — — 65,527 — 65,527 Construction in progress — 2,915 19,838 — 22,753 Real estate assets held for sale, net — — 113,918 — 113,918 Total real estate assets — 213,636 2,822,659 (300 ) 3,035,995 Cash and cash equivalents 150 3,024 3,633 — 6,807 Tenant and straight-line rent receivables, net — 15,757 163,510 — 179,267 Investment in subsidiaries 1,734,476 2,789,292 168 (4,523,936 ) — Notes receivable — 810 147,700 (145,310 ) 3,200 Prepaid expenses, restricted cash, escrows, interest rate swaps, and other assets 80 8,971 27,871 (9 ) 36,913 Goodwill — 98,918 — — 98,918 Deferred lease costs, net — 15,625 234,413 — 250,038 Other assets held for sale, net — 12,752 — 12,752 Total assets $ 1,734,706 $ 3,146,033 $ 3,412,706 $ (4,669,555 ) $ 3,623,890 Liabilities: Debt, net $ — $ 1,524,558 $ 336,123 $ (145,310 ) $ 1,715,371 Accounts payable, accrued expenses, and accrued capital expenditures 710 14,321 94,065 (9 ) 109,087 Deferred income — 1,853 25,597 — 27,450 Intangible lease liabilities, net — — 37,986 — 37,986 Total liabilities 710 1,540,732 493,771 (145,319 ) 1,889,894 Equity: Total stockholders’ equity 1,733,996 1,605,301 2,918,935 (4,524,236 ) 1,733,996 Total liabilities and stockholders’ equity $ 1,734,706 $ 3,146,033 $ 3,412,706 $ (4,669,555 ) $ 3,623,890 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 $ 485,092 $ — $ 521,186 Buildings and improvements, less accumulated depreciation — 180,886 2,144,696 (300 ) 2,325,282 Intangible lease assets, less accumulated amortization — 181 77,624 — 77,805 Construction in progress — 85 11,596 — 11,681 Real estate assets held for sale, net — 32,815 415,973 — 448,788 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 — 16,891 149,642 — 166,533 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 18,927 (740 ) 23,283 Goodwill — 98,918 — — 98,918 Deferred lease costs, net — 16,611 241,305 — 257,916 Other assets held for sale, net — 2,266 58,927 — 61,193 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 September 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 8,403 $ 93,498 $ (553 ) $ 101,348 Tenant reimbursements — 2,458 20,853 (141 ) 23,170 Property management fee revenue — — 4,296 (3,928 ) 368 Other property related income — 35 4,787 — 4,822 — 10,896 123,434 (4,622 ) 129,708 Expenses: Property operating costs — 4,973 49,328 (4,622 ) 49,679 Depreciation — 2,816 24,036 — 26,852 Amortization — 446 14,394 — 14,840 General and administrative 42 1,424 5,211 — 6,677 42 9,659 92,969 (4,622 ) 98,048 Real estate operating income/(loss) (42 ) 1,237 30,465 — 31,660 Other income (expense): Interest expense — (14,119 ) (3,624 ) 1,894 (15,849 ) Other income/(expense) — 40 2,157 (1,894 ) 303 — (14,079 ) (1,467 ) — (15,546 ) Income/(loss) before consolidated subsidiaries (42 ) (12,842 ) 28,998 — 16,114 Income from subsidiaries 16,156 26,787 — (42,943 ) — Net income 16,114 13,945 28,998 (42,943 ) 16,114 Plus: Net loss applicable to noncontrolling interest — — — — — Net income applicable to Piedmont $ 16,114 $ 13,945 $ 28,998 $ (42,943 ) $ 16,114 Consolidating Statements of Income For the three months ended September 30, 2017 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 10,185 $ 99,109 $ (426 ) $ 108,868 Tenant reimbursements — 2,381 22,014 (142 ) 24,253 Property management fee revenue — — 4,566 (4,112 ) 454 Other property related income — 42 3,970 — 4,012 — 12,608 129,659 (4,680 ) 137,587 Expenses: Property operating costs — 5,372 53,826 (4,680 ) 54,518 Depreciation — 3,199 26,801 — 30,000 Amortization — 740 17,383 — 18,123 General and administrative 77 1,539 4,574 — 6,190 77 10,850 102,584 (4,680 ) 108,831 Real estate operating income/(loss) (77 ) 1,758 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 Gain/(loss) on sale of real estate assets, net — (4 ) 109,516 — 109,512 Net income/(loss) (77 ) (5,883 ) 132,089 — 126,129 Plus: Net loss applicable to noncontrolling interest — — 4 — 4 Net income/(loss) applicable to Piedmont $ (77 ) $ (5,883 ) $ 132,093 $ — $ 126,133 Consolidating Statements of Income For the nine months ended September 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 26,456 $ 279,292 $ (1,468 ) $ 304,280 Tenant reimbursements — 7,298 61,247 (334 ) 68,211 Property management fee revenue — — 12,625 (11,566 ) 1,059 Other property related income — 92 15,140 — 15,232 — 33,846 368,304 (13,368 ) 388,782 Expenses: Property operating costs — 14,614 152,929 (13,368 ) 154,175 Depreciation — 8,527 72,585 — 81,112 Amortization — 1,520 45,298 — 46,818 General and administrative 228 4,849 16,410 — 21,487 228 29,510 287,222 (13,368 ) 303,592 Real estate operating income/(loss) (228 ) 4,336 81,082 — 85,190 Other income (expense): Interest expense — (40,093 ) (10,937 ) 5,736 (45,294 ) Other income/(expense) — 200 7,016 (5,736 ) 1,480 Loss on extinguishment of debt — (1,680 ) — — (1,680 ) Gain on sale of real estate assets, net — 1,417 43,769 — 45,186 — (40,156 ) 39,848 — (308 ) Income/(loss) before consolidated subsidiaries (228 ) (35,820 ) 120,930 — 84,882 Income from subsidiaries 85,114 119,013 — (204,127 ) — Net income 84,886 83,193 120,930 (204,127 ) 84,882 Plus: Net loss applicable to noncontrolling interest — — 4 — 4 Net income applicable to Piedmont $ 84,886 $ 83,193 $ 120,934 $ (204,127 ) $ 84,886 Consolidating Statements of Income For the nine months ended September 30, 2017 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Consolidated Revenues: Rental income $ — $ 32,641 $ 314,128 $ (1,370 ) $ 345,399 Tenant reimbursements — 8,352 65,396 (373 ) 73,375 Property management fee revenue — — 13,791 (12,412 ) 1,379 Other property related income — 97 14,479 — 14,576 — 41,090 407,794 (14,155 ) 434,729 Expenses: Property operating costs — 17,027 163,763 (14,155 ) 166,635 Depreciation — 9,943 80,884 — 90,827 Amortization — 2,399 55,453 — 57,852 General and administrative 261 4,798 16,809 — 21,868 261 34,167 316,909 (14,155 ) 337,182 Real estate operating income/(loss) (261 ) 6,923 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 Gain on sale of real estate assets, net — 6,430 109,521 — 115,951 Net income/(loss) (261 ) (18,951 ) 184,149 — 164,937 Plus: Net loss applicable to noncontrolling interest — — 10 — 10 Net income/(loss) applicable to Piedmont $ (261 ) $ (18,951 ) $ 184,159 $ — $ 164,947 Consolidating Statements of Comprehensive Income For the Three Months Ended September 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Net income $ 16,114 $ 13,945 $ 28,998 $ (42,943 ) $ 16,114 Effective portion of gain on derivative instruments that are designated and qualify as cash flow hedges 1,145 1,145 — (1,145 ) 1,145 Plus: Reclassification of gain included in net income (434 ) (434 ) — 434 (434 ) Other comprehensive income 711 711 — (711 ) 711 Comprehensive income $ 16,825 $ 14,656 $ 28,998 $ (43,654 ) $ 16,825 Consolidating Statements of Comprehensive Income For the Nine Months Ended September 30, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Piedmont Net income $ 84,886 $ 83,193 $ 120,934 $ (204,127 ) $ 84,886 Effective portion of gain on derivatives instruments that are designated and qualify as cash flow hedges 4,408 4,408 — (4,408 ) 4,408 Plus: Reclassification of net loss included in net income 373 373 — (373 ) 373 Other comprehensive income 4,781 4,781 — (4,781 ) 4,781 Comprehensive income $ 89,667 $ 87,974 $ 120,934 $ (208,908 ) $ 89,667 Condensed Consolidating Statements of Cash Flows For the nine months ended September 30, 2018 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Net Cash Provided by Operating Activities $ 89,540 $ 89,639 $ 164,063 $ (204,920 ) $ 138,322 Cash Flows from Investing Activities: Investment in real estate assets and real estate related intangibles — (6,074 ) (67,100 ) — (73,174 ) Intercompany note receivable — 88,000 — (88,000 ) — Net sales proceeds from wholly-owned properties — 36,572 382,982 — 419,554 Note receivable issuance — — (3,200 ) — (3,200 ) Deferred lease costs paid — (1,826 ) (14,005 ) — (15,831 ) Distributions from subsidiaries 362,784 64,633 — (427,417 ) — Net cash provided by investing activities 362,784 181,305 298,677 (515,417 ) 327,349 Cash Flows from Financing Activities: Debt issuance and other costs paid — (947 ) — — (947 ) Proceeds from debt — 820,061 — — 820,061 Repayments of debt — (832,000 ) (1,005 ) — (833,005 ) Intercompany note payable — — (88,000 ) 88,000 — Value of shares withheld for payment of taxes related to employee stock compensation (2,219 ) — — — (2,219 ) Repurchases of common stock as part of announced plan (266,062 ) — — — (266,062 ) Distributions (184,043 ) (258,907 ) (373,460 ) 632,337 (184,073 ) Net cash used in financing activities (452,324 ) (271,793 ) (462,465 ) 720,337 (466,245 ) Net increase/(decrease) in cash, cash equivalents, and restricted cash and escrows — (849 ) 275 — (574 ) 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 $ 3,057 $ 4,974 $ — $ 8,181 Condensed Consolidating Statements of Cash Flows For the nine months ended September 30, 2017 (in thousands) Piedmont (Parent) (Guarantor) Piedmont OP (the Issuer) Non-Guarantors Eliminations Piedmont (Consolidated) Net Cash Provided by/(Used in) Operating Activities $ 4,335 $ (15,468 ) $ 187,513 $ — $ 176,380 Cash Flows from Investing Activities: Investment in real estate assets, and real estate related intangibles — (793 ) (64,614 ) — (65,407 ) Intercompany note receivable — — (48,710 ) 48,710 — Investments in unconsolidated joint ventures — (1,162 ) — — (1,162 ) 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 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 for payment of taxes 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 125,271 197,519 (322,790 ) — — Dividends paid and discount on dividend reinvestments (122,229 ) — (8 ) — (122,237 ) Net cash provided by/(used in) financing activities (4,335 ) 5,128 (400,844 ) (48,710 ) (448,761 ) Net increase in cash, cash equivalents, and restricted cash and escrows — 22,209 6,955 — 29,164 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 $ 25,902 $ 11,316 $ — $ 37,368 |