Guarantor and Non-Guarantor Financial Information | 6 Months Ended |
Jun. 30, 2019 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
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-Guarantor Subsidiaries. Condensed Consolidating Balance Sheets As of June 30, 2019 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Assets: Real estate assets, at cost: Land $ — $ 36,094 $ 481,385 $ — $ 517,479 Buildings and improvements, less accumulated depreciation — 186,061 2,156,267 (300) 2,342,028 Intangible lease assets, less accumulated amortization — — 79,331 — 79,331 Construction in progress — 785 12,467 — 13,252 Total real estate assets — 222,940 2,729,450 (300) 2,952,090 Cash and cash equivalents 150 3,484 4,114 — 7,748 Tenant and straight-line rent receivables — 16,744 165,172 — 181,916 Investment in subsidiaries 1,703,277 2,839,828 164 (4,543,269) — Notes receivable — 810 144,500 (145,310) — Prepaid expenses, restricted cash, escrows, interest rate swaps, and other assets 71 5,868 28,689 (52) 34,576 Goodwill — 98,918 — — 98,918 Deferred lease costs, net — 14,369 235,750 — 250,119 Total assets $ 1,703,498 $ 3,202,961 $ 3,307,839 $ (4,688,931) $ 3,525,367 Liabilities: Debt, net $ — $ 1,472,146 $ 335,140 $ (145,310) $ 1,661,976 Accounts payable, accrued expenses, and accrued capital expenditures 523 13,085 83,946 (52) 97,502 Deferred income — 2,210 22,431 — 24,641 Intangible lease liabilities, net — — 32,724 — 32,724 Interest rate swaps — 5,549 — — 5,549 Total liabilities 523 1,492,990 474,241 (145,362) 1,822,392 Equity: Total stockholders’ equity 1,702,975 1,709,971 2,833,598 (4,543,569) 1,702,975 Total liabilities and stockholders’ equity $ 1,703,498 $ 3,202,961 $ 3,307,839 $ (4,688,931) $ 3,525,367 Condensed Consolidating Balance Sheets As of December 31, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Assets: Real estate assets, at cost: Land $ — $ 36,094 $ 471,328 $ — $ 507,422 Buildings and improvements, less accumulated depreciation — 176,927 2,128,469 (300) 2,305,096 Intangible lease assets, less accumulated amortization — — 77,676 — 77,676 Construction in progress — 5,708 10,140 — 15,848 Real estate assets held for sale, net — — 110,552 — 110,552 Total real estate assets — 218,729 2,798,165 (300) 3,016,594 Cash and cash equivalents 150 — 4,939 (518) 4,571 Tenant and straight-line rent receivables — 16,143 157,246 — 173,389 Investment in subsidiaries 1,744,122 2,704,337 166 (4,448,625) — Notes receivable — 810 144,500 (145,310) — Prepaid expenses, restricted cash, escrows, interest rate swaps, and other assets 42 5,682 22,318 (24) 28,018 Goodwill — 98,918 — — 98,918 Deferred lease costs, net — 15,158 234,990 — 250,148 Other assets held for sale, net — — 20,791 — 20,791 Total assets $ 1,744,314 $ 3,059,777 $ 3,383,115 $ (4,594,777) $ 3,592,429 Liabilities: Debt, net $ — $ 1,495,065 $ 335,717 $ (145,310) $ 1,685,472 Accounts payable, accrued expenses, dividends payable, interest rate swaps and accrued capital expenditures 32,174 15,382 83,316 (542) 130,330 Deferred income — 2,274 26,505 — 28,779 Intangible lease liabilities, net — — 35,708 — 35,708 Total liabilities 32,174 1,512,721 481,246 (145,852) 1,880,289 Equity: Total stockholders’ equity 1,712,140 1,547,056 2,901,869 (4,448,925) 1,712,140 Total liabilities and stockholders’ equity $ 1,744,314 $ 3,059,777 $ 3,383,115 $ (4,594,777) $ 3,592,429 |
Guarantor and Non-Guarantor Financial Information | Consolidating Statements of Income For the three months ended June 30, 2019 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Revenues: Rental and tenant reimbursement revenue $ — $ 11,271 $ 114,906 $ (709) $ 125,468 Property management fee revenue — — 4,331 (3,909) 422 Other property related income — 40 4,738 — 4,778 — 11,311 123,975 (4,618) 130,668 Expenses: Property operating costs — 5,255 51,743 (4,618) 52,380 Depreciation — 3,009 23,339 — 26,348 Amortization — 469 17,992 — 18,461 General and administrative 94 1,567 10,757 — 12,418 94 10,300 103,831 (4,618) 109,607 Other income (expense): Interest expense — (13,392) (3,600) 1,880 (15,112) Other income/(expense) — 38 2,594 (1,880) 752 Gain on sale of real estate assets — — 1,451 — 1,451 Income/(loss) before consolidated subsidiaries (94) (12,343) 20,589 — 8,152 Income from subsidiaries 8,247 24,118 — (32,365) — Net income 8,153 11,775 20,589 (32,365) 8,152 Plus: Net loss applicable to noncontrolling interest — — 1 — 1 Net income applicable to Piedmont $ 8,153 $ 11,775 $ 20,590 $ (32,365) $ 8,153 Consolidating Statements of Income For the three months ended June 30, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Revenues: Rental and tenant reimbursement revenue $ — $ 11,433 $ 112,684 $ (592) $ 123,525 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 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 |
Guarantor and Non-Guarantor Financial Information | Consolidating Statements of Income For the six months ended June 30, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Revenues: Rental and tenant reimbursement revenue $ — $ 22,892 $ 226,189 $ (1,108) $ 247,973 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 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 |
Guarantor and Non-Guarantor Financial Information | Consolidating Statements of Comprehensive Income For the Three Months Ended June 30, 2019 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Net income $ 8,153 $ 11,775 $ 20,590 $ (32,365) $ 8,153 Other comprehensive loss: Effective portion of loss on derivative instruments that are designated and qualify as cash flow hedges (3,465) (3,465) — 3,465 (3,465) Less: Reclassification of net gain included in net income (672) (672) — 672 (672) Other comprehensive loss (4,137) (4,137) — 4,137 (4,137) Comprehensive income $ 4,016 $ 7,638 $ 20,590 $ (28,228) $ 4,016 Consolidating Statements of Comprehensive Income For the Three Months Ended June 30, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Net income $ 10,942 $ 12,314 $ 23,271 $ (35,585) $ 10,942 Other comprehensive income: Effective portion of gain on derivative instruments that are designated and qualify as cash flow hedges 1,747 1,747 — (1,747) 1,747 Less: Reclassification of net 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 |
Guarantor and Non-Guarantor Financial Information | Consolidating Statements of Comprehensive Income For the Six Months Ended June 30, 2019 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Net income $ 58,361 $ 24,176 $ 83,463 $ (107,639) $ 58,361 Other comprehensive loss: Effective portion of loss on derivative instruments that are designated and qualify as cash flow hedges (5,489) (5,489) — 5,489 (5,489) Less: Reclassification of net gain included in net income (1,443) (1,443) — 1,443 (1,443) Other comprehensive loss (6,932) (6,932) — 6,932 (6,932) Comprehensive income $ 51,429 $ 17,244 $ 83,463 $ (100,707) $ 51,429 Consolidating Statements of Comprehensive Income For the Six Months Ended June 30, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations Consolidated Net income $ 68,772 $ 69,247 $ 91,937 $ (161,184) $ 68,772 Other comprehensive income: Effective portion of gain on derivative 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 |
Guarantor and Non-Guarantor Financial Information | Condensed Consolidating Statements of Cash Flows For the six months ended June 30, 2018 (in thousands) Piedmont Piedmont OP Non-Guarantors Eliminations 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 intangibles — (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 |