XML 62 R49.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor and Non-Guarantor Financial Information - Condensed Consolidated Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Revenues:          
Rental income $ 117,454 $ 113,287 $ 235,261 $ 224,191  
Tenant reimbursements 28,813 24,745 60,203 49,674  
Property management fee revenue 467 548 1,029 1,035  
Total revenues 146,734 138,580 296,493 274,900  
Expenses:          
Property operating costs 61,479 57,136 125,715 115,407  
Depreciation 36,039 34,144 72,271 67,788  
Amortization 14,955 13,599 29,625 28,172  
Impairment loss on real estate asset 5,354 0 5,354 0  
General and administrative 8,083 7,145 14,490 11,700  
Operating expenses 125,910 112,024 247,455 223,067  
Real estate operating income 20,824 26,556 49,038 51,833  
Other income (expense):          
Interest expense (18,172) (18,012) (37,188) (36,938)  
Other income/(expense) 596 (366) 415 (456)  
Net recoveries from casualty events and litigation settlements 0 1,480 0 4,522  
Equity in income/(loss) of unconsolidated joint ventures 124 (333) 283 (599)  
Nonoperating income (expense) (17,452) (17,231) (36,490) (33,471)  
Income from continuing operations 3,372 9,325 12,548 18,362  
Discontinued operations:          
Operating income/(loss) (3) 514 (3) 980  
Gain on sale of real estate assets 0 1,304 0 1,198  
Income/(loss) from discontinued operations (3) 1,818 (3) 2,178  
Gain on sale of real estate assets 26,611 1,140 36,684 1,140  
Net income 29,980 12,283 49,229 21,680  
Less: Net income attributable to noncontrolling interest (4) (4) (8) (8)  
Net income attributable to Piedmont 29,976 12,279 49,221 21,672 $ 43,348
Issuer [Member]          
Revenues:          
Rental income 17,046 17,109 35,983 34,510  
Tenant reimbursements 3,557 3,917 7,802 7,778  
Property management fee revenue 0 0 0 0  
Total revenues 20,603 21,026 43,785 42,288  
Expenses:          
Property operating costs 9,550 10,330 20,211 20,375  
Depreciation 5,159 5,650 10,961 11,490  
Amortization 1,096 1,105 2,350 2,217  
Impairment loss on real estate asset 5,354   5,354    
General and administrative 7,904 6,949 14,104 11,418  
Operating expenses 29,063 24,034 52,980 45,500  
Real estate operating income (8,460) (3,008) (9,195) (3,212)  
Other income (expense):          
Interest expense (13,441) (12,482) (26,630) (21,602)  
Other income/(expense) 3,392 2,797 6,159 5,560  
Net recoveries from casualty events and litigation settlements   1   1,352  
Equity in income/(loss) of unconsolidated joint ventures 124 (333) 283 (599)  
Nonoperating income (expense) (9,925) (10,017) (20,188) (15,289)  
Income from continuing operations (18,385) (13,025) (29,383) (18,501)  
Discontinued operations:          
Operating income/(loss) (2) 461 (2) 941  
Gain on sale of real estate assets   557   451  
Income/(loss) from discontinued operations (2) 1,018 (2) 1,392  
Gain on sale of real estate assets 26,611 0 36,684 0  
Net income 8,224 (12,007) 7,299 (17,109)  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
Net income attributable to Piedmont 8,224 (12,007) 7,299 (17,109)  
Guarantor [Member]          
Revenues:          
Rental income 0 0 0 0  
Tenant reimbursements 0 0 0 0  
Property management fee revenue 0 0 0 0  
Total revenues 0 0 0 0  
Expenses:          
Property operating costs 0 0 0 0  
Depreciation 0 0 0 0  
Amortization 0 0 0 0  
Impairment loss on real estate asset 0   0    
General and administrative 84 66 195 143  
Operating expenses 84 66 195 143  
Real estate operating income (84) (66) (195) (143)  
Other income (expense):          
Interest expense 0 0 0 0  
Other income/(expense) 0 35 0 69  
Net recoveries from casualty events and litigation settlements   1,479   1,479  
Equity in income/(loss) of unconsolidated joint ventures 0 0 0 0  
Nonoperating income (expense) 0 1,514 0 1,548  
Income from continuing operations (84) 1,448 (195) 1,405  
Discontinued operations:          
Operating income/(loss) 0 0 0 0  
Gain on sale of real estate assets   0   0  
Income/(loss) from discontinued operations 0 0 0 0  
Gain on sale of real estate assets 0 0 0 0  
Net income (84) 1,448 (195) 1,405  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
Net income attributable to Piedmont (84) 1,448 (195) 1,405  
Non-Guarantor Subsidiaries [Member]          
Revenues:          
Rental income 101,137 97,694 200,714 192,850  
Tenant reimbursements 25,427 20,921 52,700 42,100  
Property management fee revenue 4,501 3,939 8,940 8,110  
Total revenues 131,065 122,554 262,354 243,060  
Expenses:          
Property operating costs 57,046 52,008 115,541 105,886  
Depreciation 30,880 28,494 61,310 56,298  
Amortization 13,859 12,494 27,275 25,955  
Impairment loss on real estate asset 0   0    
General and administrative 9,263 7,851 16,988 13,812  
Operating expenses 111,048 100,847 221,114 201,951  
Real estate operating income 20,017 21,707 41,240 41,109  
Other income (expense):          
Interest expense (7,769) (8,664) (16,717) (21,603)  
Other income/(expense) 242 (64) 415 182  
Net recoveries from casualty events and litigation settlements   0   1,691  
Equity in income/(loss) of unconsolidated joint ventures 0 0 0 0  
Nonoperating income (expense) (7,527) (8,728) (16,302) (19,730)  
Income from continuing operations 12,490 12,979 24,938 21,379  
Discontinued operations:          
Operating income/(loss) (1) 53 (1) 39  
Gain on sale of real estate assets   747   747  
Income/(loss) from discontinued operations (1) 800 (1) 786  
Gain on sale of real estate assets 0 1,140 0 1,140  
Net income 12,489 14,919 24,937 23,305  
Less: Net income attributable to noncontrolling interest (4) (4) (8) (8)  
Net income attributable to Piedmont 12,485 14,915 24,929 23,297  
Eliminations [Member]          
Revenues:          
Rental income (729) (1,516) (1,436) (3,169)  
Tenant reimbursements (171) (93) (299) (204)  
Property management fee revenue (4,034) (3,391) (7,911) (7,075)  
Total revenues (4,934) (5,000) (9,646) (10,448)  
Expenses:          
Property operating costs (5,117) (5,202) (10,037) (10,854)  
Depreciation 0 0 0 0  
Amortization 0 0 0 0  
Impairment loss on real estate asset 0   0    
General and administrative (9,168) (7,721) (16,797) (13,673)  
Operating expenses (14,285) (12,923) (26,834) (24,527)  
Real estate operating income 9,351 7,923 17,188 14,079  
Other income (expense):          
Interest expense 3,038 3,134 6,159 6,267  
Other income/(expense) (3,038) (3,134) (6,159) (6,267)  
Net recoveries from casualty events and litigation settlements   0   0  
Equity in income/(loss) of unconsolidated joint ventures 0 0 0 0  
Nonoperating income (expense) 0 0 0 0  
Income from continuing operations 9,351 7,923 17,188 14,079  
Discontinued operations:          
Operating income/(loss) 0 0 0 0  
Gain on sale of real estate assets   0   0  
Income/(loss) from discontinued operations 0 0 0 0  
Gain on sale of real estate assets 0 0 0 0  
Net income 9,351 7,923 17,188 14,079  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
Net income attributable to Piedmont $ 9,351 $ 7,923 $ 17,188 $ 14,079