Biggest changeOther REITs may not define Same Store NOI in the same manner as we do; therefore, our computation of Same Store NOI may not be comparable to that of other REITs. 41 Table of Contents Index to Financial Statements The following table sets forth a reconciliation from net income/(loss) calculated in accordance with GAAP to EBITDAre, Core EBITDA, Property NOI, and Same Store NOI on both a cash and accrual basis, for the years ended December 31, 2022 and 2021, respectively (in thousands): Cash Basis Accrual Basis December 31, 2022 December 31, 2021 December 31, 2022 December 31, 2021 Net income/(loss) applicable to Piedmont (GAAP basis) $ 146,830 $ (1,153) $ 146,830 $ (1,153) Net loss applicable to noncontrolling interest — (14) — (14) Interest expense 65,656 51,292 65,656 51,292 Depreciation 133,577 120,578 133,577 120,578 Amortization 90,891 85,946 90,891 85,946 Depreciation and amortization attributable to noncontrolling interests 85 84 85 84 Impairment losses 25,981 41,000 25,981 41,000 Gain on sale of real estate assets (151,729) — (151,729) — EBITDAre (1) 311,291 297,733 311,291 297,733 Severance costs associated with fourth quarter 2022 management reorganization 2,248 — 2,248 — Core EBITDA (2) 313,539 297,733 313,539 297,733 General & administrative expenses 26,879 30,252 26,879 30,252 Management fee revenue (3) (1,004) (1,269) (1,004) (1,269) Other income (1,847) (9,089) (1,847) (9,089) Non-cash general reserve/(reversal) for uncollectible accounts (3,000) (553) Straight-line rent effects of lease revenue (11,230) (10,566) Straight-line effects of lease revenue attributable to noncontrolling interests (10) 3 Amortization of lease-related intangibles (13,426) (11,290) Property NOI 309,901 295,221 337,567 317,627 Net operating (income)/loss from: Acquisitions (4) (18,720) (2,460) (27,055) (3,273) Dispositions (5) (10,714) (17,572) (10,826) (18,400) Other investments (6) 763 841 651 1,067 Same Store NOI $ 281,230 $ 276,030 $ 300,337 $ 297,021 Change period over period in Same Store NOI 1.9 % N/A 1.1 % N/A (1) We calculate Earnings Before Interest, Taxes, Depreciation, and Amortization- Real Estate ("EBITDAre") in accordance with the current NAREIT definition.
Biggest changeOther REITs may not define Same Store NOI in the same manner as we do; therefore, our computation of Same Store NOI may not be comparable to that of other REITs. 41 Table of Contents Index to Financial Statements The following table sets forth a reconciliation from net income/(loss) calculated in accordance with GAAP to EBITDAre, Core EBITDA, Property NOI, and Same Store NOI on both a cash and accrual basis, for the years ended December 31, 2023 and 2022, respectively (in thousands): Cash Basis Accrual Basis December 31, 2023 December 31, 2022 December 31, 2023 December 31, 2022 Net income/(loss) applicable to Piedmont (GAAP basis) $ (48,387) $ 146,830 $ (48,387) $ 146,830 Net income applicable to noncontrolling interest 10 — 10 — Interest expense 101,258 65,656 101,258 65,656 Depreciation 148,417 133,577 148,417 133,577 Amortization 87,717 90,891 87,717 90,891 Depreciation and amortization attributable to noncontrolling interests 80 85 80 85 Impairment charges 29,446 25,981 29,446 25,981 Gain on sale of real estate assets (1,946) (151,729) (1,946) (151,729) EBITDAre (1) 316,595 311,291 316,595 311,291 Loss on early extinguishment of debt 820 — 820 — Severance costs associated management reorganization — 2,248 — 2,248 Core EBITDA (2) 317,415 313,539 317,415 313,539 General & administrative expenses 29,190 26,879 29,190 26,879 Management fee revenue (3) (1,004) (1,004) (1,004) (1,004) Other income (3,256) (1,847) (3,256) (1,847) Reversal of non-cash general reserve for uncollectible accounts (1,000) (3,000) Straight-line rent effects of lease revenue (7,268) (11,230) Straight-line effects of lease revenue attributable to noncontrolling interests (10) (10) Amortization of lease-related intangibles (13,879) (13,426) Property NOI 320,188 309,901 342,345 337,567 Net operating (income)/loss from: Acquisitions (4) (22,907) (8,180) (30,167) (11,717) Dispositions (5) 65 (10,714) 65 (10,826) Other investments (6) 790 763 387 651 Same Store NOI $ 298,136 $ 291,770 $ 312,630 $ 315,675 Change period over period in Same Store NOI 2.2 % N/A (1.0) % N/A (1) We calculate Earnings Before Interest, Taxes, Depreciation, and Amortization- Real Estate ("EBITDAre") in accordance with the current NAREIT definition.
NAREIT currently defines FFO as Net income/(loss) (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real estate assets and investment in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, along with appropriate adjustments to those reconciling items for joint ventures, if any.
NAREIT currently defines FFO as Net income/(loss) (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real estate assets, goodwill, and investment in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, along with appropriate adjustments to those reconciling items for joint ventures, if any.
In the event of the bankruptcy, liquidation, reorganization or other winding up of Piedmont OP or the Guarantor, assets that secure any of their respective secured indebtedness and other secured obligations will be available to pay their respective obligations under the Notes or the guarantee, as applicable, and their other respective unsecured indebtedness and other unsecured obligations only after all of their respective indebtedness and other obligations secured by those assets have been repaid in full.
In the event of the bankruptcy, liquidation, reorganization or other winding up of Piedmont OP or Piedmont, assets that secure any of their respective secured indebtedness and other secured obligations will be available to pay their respective obligations under the Notes or the guarantee, as applicable, and their other respective unsecured indebtedness and other unsecured obligations only after all of their respective indebtedness and other obligations secured by those assets have been repaid in full.
Consequently, leased percentage, as well as rent roll ups and roll downs, which we experience as a result of re-leasing, can fluctuate widely between buildings and between tenants, depending on when a particular lease is scheduled to commence or expire.
Leased percentage, as well as rent roll ups and roll downs, which we experience as a result of re-leasing, can fluctuate widely between buildings and between tenants, depending on when a particular lease is scheduled to commence or expire.
We calculate Core FFO by starting with FFO, as defined by NAREIT, and adjusting for gains or losses on the extinguishment of swaps and/or debt and any significant non-recurring or infrequent items.
We calculate Core FFO by starting with FFO, as defined by NAREIT, and adjusting for gains or losses on the early extinguishment of swaps and/or debt and any significant non-recurring or infrequent items.
Overview Our portfolio consists of office properties located within identified growth submarkets in large metropolitan cities concentrated primarily in the Sunbelt. We typically lease space to creditworthy corporate or governmental tenants on a long-term basis. As of December 31, 2022, our average lease was approximately 15,000 square feet with approximately six years of lease term remaining.
Overview Our portfolio consists of office properties located within identified growth submarkets in large metropolitan cities concentrated primarily in the Sunbelt. We typically lease space to creditworthy corporate or governmental tenants on a long-term basis. As of December 31, 2023, our average lease was approximately 15,000 square feet with approximately six years of lease term remaining.
Both the timing and magnitude of expenditures related to future leasing activity can vary 33 Table of Contents Index to Financial Statements due to a number of factors and are highly dependent on the size of the leased square footage and the competitive market conditions of the particular office market at the time a lease is being negotiated.
Both the timing and magnitude of expenditures related to future leasing activity can vary 33 Table of Contents Index to Financial Statements due to a number of factors and are highly dependent on the size of the leased square footage, length of lease term, and the competitive market conditions of the particular office market at the time a lease is being negotiated.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with our audited consolidated financial statements and notes thereto as of December 31, 2022 and 2021, and for the years ended December 31, 2022, 2021, and 2020, included elsewhere in this Annual Report on Form 10-K.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with our audited consolidated financial statements and notes thereto as of December 31, 2023 and 2022, and for the years ended December 31, 2023, 2022, and 2021, included elsewhere in this Annual Report on Form 10-K.
In particular, the Guarantor guarantees to each holder of the Notes that the principal and interest on the Notes will be paid in full when due, whether at the maturity dates of the respective loans, or upon acceleration, upon redemption, or otherwise; interest on overdue principal and interest on any overdue interest, if any, on the Notes will also be paid in full when due; and all other obligations of the Issuer to the holders of the Notes will be promptly paid in full.
In particular, Piedmont guarantees to each holder of the Notes that the principal and interest will be paid in full when due, whether at the maturity dates of the respective loans, or upon acceleration, upon redemption, or otherwise; interest on overdue principal and interest on any overdue interest, if any, will also be paid in full when due; and all other obligations of the Issuer to the holders of the Notes will be promptly paid in full.
NAREIT currently defines EBITDAre as net income (computed in accordance with GAAP) adjusted for gains or losses from sales of property, impairment losses, depreciation on real estate assets, amortization on real estate assets, interest expense and taxes, along with the same adjustments for joint ventures.
NAREIT currently defines EBITDAre as net income (computed in accordance with GAAP) adjusted for gains or losses from sales of property, impairment losses, depreciation on real estate assets, amortization on real estate assets, interest expense and taxes, along with the same adjustments for joint ventures, if any.
Liquidity and Capital Resources We intend to use cash on hand, cash flows generated from the operation of our properties, net proceeds from the disposition of select properties, and borrowings under our $600 Million Unsecured 2022 Line of Credit as our primary sources of immediate liquidity.
Liquidity and Capital Resources We intend to use cash on hand, cash flow generated from the operation of our properties, net proceeds from the disposition of select properties, and borrowings under our $600 Million Unsecured 2022 Line of Credit as our primary sources of immediate liquidity.
Such shares are not included when calculating net loss per diluted share applicable to Piedmont for the year ended December 31, 2021 as they would reduce the loss per share presented. 40 Table of Contents Index to Financial Statements Property and Same Store Net Operating Income Property Net Operating Income ("Property NOI") is a non-GAAP measure which we use to assess our operating results.
Such shares are not included when calculating net loss per diluted share applicable to Piedmont for the years ended December 31, 2023 and 2021 as they would reduce the loss per share presented. 40 Table of Contents Index to Financial Statements Property and Same Store Net Operating Income Property Net Operating Income ("Property NOI") is a non-GAAP measure which we use to assess our operating results.
These two properties are included in "Other" below. See Note 16 to the accompanying consolidated financial statements for additional information and a reconciliation of Net income/(loss) applicable to Piedmont to Net Operating Income ("NOI").
These two properties are included in "Other" below. See Note 14 to the accompanying consolidated financial statements for additional information and a reconciliation of Net income/(loss) applicable to Piedmont to Net Operating Income ("NOI").
The Guarantor's guarantee of the Notes is its senior unsecured obligation and ranks equally in right of payment with all of the Guarantor's other existing and future senior unsecured indebtedness and guarantees.
Piedmont's guarantee of the Notes is its senior unsecured obligation and ranks equally in right of payment with all of Piedmont's other existing and future senior unsecured indebtedness and guarantees.
In performing our goodwill impairment assessment, we compare the estimated fair value of each of our reporting units to the reporting unit's carrying value.
In performing our goodwill impairment assessment, we compare the estimated fair value of each of our reporting units to the reporting unit's carrying value, inclusive of allocated goodwill.
The Guarantor’s guarantee of the Notes is effectively subordinated in right of payment to any future mortgage or other secured indebtedness or secured guarantees of the Guarantor (to the extent of the value of the collateral securing such indebtedness and guarantees); and all existing and future indebtedness and other liabilities, whether secured or unsecured, of the Guarantor’s subsidiaries.
Piedmont’s guarantee of the Notes is effectively subordinated in right of payment to any future mortgage or other secured indebtedness or secured guarantees of Piedmont (to the extent of the value of the collateral securing such indebtedness and guarantees); and all existing and future indebtedness and other liabilities, whether secured or unsecured, of Piedmont’s subsidiaries.
The changing of these assumptions and the subjectivity of assumptions used in the future cash flow analysis, including capitalization and discount rates, could result in a changed assessment or an incorrect assessment of the property’s estimated fair value and, therefore, could result in the 44 Table of Contents Index to Financial Statements misstatement of the carrying value of our real estate and related intangible assets and our reported net income/(loss) attributable to Piedmont.
The changing of these assumptions and the subjectivity of assumptions used in the future cash flow analysis, including capitalization and discount rates, could result in a changed assessment or an incorrect assessment of the property’s estimated fair value and, therefore, could result in the misstatement of the carrying value of our real estate and related intangible assets and our reported net income/(loss) attributable to Piedmont.
To the extent the square footage from new leases for currently vacant space exceed or fall short of the square footage associated with non-renewing expirations, such leases would increase or decrease our overall leased percentage, respectively.
To the extent the square footage from new leases for currently vacant space exceeds or falls short of the square footage associated with non-renewing expirations, such leases would increase or decrease our overall leased percentage, respectively.
When we conclude that we are the owner of tenant improvements, we record the cost to construct the tenant improvements as an asset and commence rental revenue recognition when the tenant takes possession of or controls the finished space, which is typically when the improvements being recorded as our asset are substantially complete, and our landlord obligation has been materially satisfied.
When we conclude that we are the owner of tenant improvements, we record the cost to construct the tenant improvements as an asset and commence rental revenue recognition when the tenant takes possession of or controls the finished space, which is typically when the improvements being recorded as our asset are substantially complete, and our landlord obligation has been 45 Table of Contents Index to Financial Statements materially satisfied.
In addition, office leases, both to new tenants and those renewing, often contain upfront rental and/or operating expense abatement periods which delay the cash flow benefits of the lease even after the new lease or renewal has commenced and negatively impact Property NOI and Same Store NOI on a cash basis until such abatements expire.
In addition, office leases for both new and renewing tenants often contain upfront rental and/or operating expense abatement periods which delay the cash flow benefits of the lease even after the new or renewed lease has commenced, negatively impacting Property NOI and Same Store NOI on a cash basis until such abatements expire.
In the event that the expected undiscounted future cash flows for assets held for use or the estimated fair value, less costs to sell, for assets held for sale do not exceed the respective asset carrying value, we adjust such assets to the respective estimated fair values and recognize an impairment loss.
In the event that the expected undiscounted future cash flows for assets held for use or the estimated fair value, less costs to sell, for 44 Table of Contents Index to Financial Statements assets held for sale do not exceed the respective asset carrying value, we adjust such assets to the respective estimated fair values and recognize an impairment loss.
Results of Operations (2021 vs. 2020) Please refer to "Item 7.
Results of Operations (2022 vs. 2021) Please refer to "Item 7.
Pursuant to Rule 13-01 of Regulation S-X, Guarantors and Issuers of Guaranteed Securities Registered or Being Registered , the following tables present summarized financial information for Piedmont OP as Issuer and Piedmont Office Realty Trust, Inc. as Guarantor on a combined basis after elimination of (i) intercompany transactions and balances among the Issuer and the Guarantor and (ii) equity in earnings from and investments in any subsidiary that is a non-Guarantor (in thousands): Combined Balances of Piedmont OP and Piedmont Office Realty Trust, Inc. as Issuer and Guarantor, respectively As of December 31, 2022 As of December 31, 2021 Due from non-guarantor subsidiary $ 900 $ 900 Total assets $ 325,884 $ 352,788 Total liabilities $ 1,845,551 $ 1,945,846 For the Year Ended December 31, 2022 Total revenues $ 52,800 Net loss $ (16,149) Net Operating Income by Geographic Segment Our chief operating decision maker ("CODM"), who is our President and Chief Executive Officer, evaluates our portfolio and assesses the ongoing operations and performance of our properties utilizing the following geographic segments: Atlanta, Dallas, Washington, D.C./Northern Virginia, Boston, Orlando, Minneapolis, and New York.
Pursuant to Rule 13-01 of Regulation S-X, Guarantors and Issuers of Guaranteed Securities Registered or Being Registered, the following tables present summarized financial information for Piedmont OP as issuer and Piedmont as guarantor on a combined basis after elimination of (i) intercompany transactions and balances among Piedmont OP and Piedmont and (ii) equity in earnings from and investments in any subsidiary that is a non-guarantor (in thousands): Combined Balances of Piedmont OP and Piedmont Office Realty Trust, Inc. as Issuer and Guarantor, respectively As of December 31, 2023 As of December 31, 2022 Due from non-guarantor subsidiary $ 900 $ 900 Total assets $ 285,116 $ 325,884 Total liabilities $ 1,926,434 $ 1,845,551 For the Year Ended December 31, 2023 Total revenues $ 48,429 Net loss $ (115,485) 37 Table of Contents Index to Financial Statements Net Operating Income by Geographic Segment Our President and Chief Executive Officer is our chief operating decision maker ("CODM") who evaluates our portfolio and assesses the ongoing operations and performance of our properties utilizing the following geographic segments: Atlanta, Dallas, Orlando, Northern Virginia/Washington, D.C., Minneapolis, New York, and Boston.
For example, for leases executed during the year ended December 31, 2022, we committed to spend approximately $5.34 per square foot per year of lease term for tenant improvement allowances and lease commissions (net of expired lease commitments) as compared to $4.25 (net of expired lease commitments) for the year ended December 31, 2021.
For leases executed during the year ended December 31, 2023, we have committed to spend approximately $5.22 per square foot per year of lease term for tenant improvement allowances and lease commissions (net of expired lease commitments) as compared to $5.34 (net of expired lease commitments) for the year ended December 31, 2022.
The variance was primarily due to higher recoverable operating expenses such as janitorial, security, and utilities resulting from higher tenant utilization during the current period, and capital recycling activity subsequent to January 1, 2021. Depreciation expense increased approximately $13.0 million for the year ended December 31, 2022 compared to the prior year.
The variance was primarily due to higher recoverable operating expenses such as janitorial, security, and utilities resulting from higher tenant utilization during the current period, and capital recycling activity during the year ended December 31, 2022. Depreciation expense increased approximately $14.8 million for the year ended December 31, 2023 compared to the prior year.
With the fluctuating nature of cash flows and expenditures, we may periodically borrow funds on a short-term basis to cover timing differences in cash receipts and cash disbursements. 34 Table of Contents Index to Financial Statements Results of Operations (2022 vs. 2021) Overview Piedmont recognized net income applicable to common stockholders for the year ended December 31, 2022 of $146.8 million, or $1.19 per diluted share, as compared with net loss applicable to common stockholders of $1.2 million, or $0.01 per diluted share, for the year ended December 31, 2021.
With the fluctuating nature of cash flows and expenditures, we may periodically borrow funds on a short-term basis to cover timing differences in cash receipts and cash disbursements, including to pay dividends to our stockholders. 34 Table of Contents Index to Financial Statements Results of Operations (2023 vs. 2022) Overview Net loss applicable to common stockholders for the year ended December 31, 2023 was approximately $48.4 million, or $0.39 per diluted share, as compared with net income applicable to common stockholders of $146.8 million, or $1.19 per diluted share, for the year ended December 31, 2022.
During the year ended December 31, 2022, we recognized a non-cash impairment loss on real estate assets of approximately $10.0 million related to a change in hold period assumptions for one of our Minneapolis properties. See Note 7 to our accompanying consolidated financial statements for additional details.
During the year ended December 31, 2022, we also recognized a non-cash impairment loss on real estate assets of approximately $10.0 million related to a change in hold period assumptions for one of our Minneapolis properties.
The following table sets forth selected data from our consolidated statements of operations for the years ended December 31, 2022 and 2021, respectively, as well as each balance as a percentage of total revenues for the years presented (dollars in millions): December 31, 2022 % of Revenues December 31, 2021 % of Revenues Variance Revenue: Rental and tenant reimbursement revenue $ 545.7 $ 514.6 $ 31.1 Property management fee revenue 1.7 2.5 (0.8) Other property related income 16.4 11.6 4.8 Total revenues 563.8 100 % 528.7 100 % 35.1 Expense: Property operating costs 226.1 40 % 210.9 40 % 15.2 Depreciation 133.6 24 % 120.6 23 % 13.0 Amortization 90.9 16 % 86.0 16 % 4.9 Impairment losses 26.0 4 % 41.0 8 % (15.0) General and administrative 29.1 5 % 30.3 5 % (1.2) 505.7 488.8 16.9 Other income (expense): Interest expense (65.7) 12 % (51.3) 10 % (14.4) Other income 2.7 — % 10.2 2 % (7.5) Gain on sale of real estate assets 151.7 27 % — — % 151.7 Net income/(loss) $ 146.8 26 % $ (1.2) — % $ 148.0 Revenue Rental and tenant reimbursement revenue increased approximately $31.1 million for the year ended December 31, 2022 as compared to the prior year.
The following table sets forth selected data from our consolidated statements of operations for the years ended December 31, 2023 and 2022, respectively, as well as each balance as a percentage of total revenues for the years presented (dollars in millions): December 31, 2023 % of Revenues December 31, 2022 % of Revenues Variance Revenue: Rental and tenant reimbursement revenue $ 555.3 $ 545.7 $ 9.6 Property management fee revenue 1.7 1.7 — Other property related income 20.7 16.4 4.3 Total revenues 577.7 100 % 563.8 100 % 13.9 Expense: Property operating costs 235.1 41 % 226.1 40 % 9.0 Depreciation 148.4 26 % 133.6 24 % 14.8 Amortization 87.7 15 % 90.9 16 % (3.2) Impairment charges 29.4 4 % 26.0 4 % 3.4 General and administrative 29.2 5 % 29.1 5 % 0.1 529.8 505.7 24.1 Other income (expense): Interest expense (101.3) 18 % (65.7) 12 % (35.6) Other income 3.9 1 % 2.7 — % 1.2 Loss on early extinguishment of debt (0.8) — % — — % (0.8) Gain on sale of real estate assets 1.9 — % 151.7 27 % (149.8) Net income/(loss) $ (48.4) (8) % $ 146.8 26 % $ (195.2) Revenue Rental and tenant reimbursement revenue increased approximately $9.6 million for the year ended December 31, 2023 as compared to the prior year.
"Capital expenditures for redevelopment/renovations" during the years ended December 31, 2022 and 2021 primarily related to building upgrades, primarily to the lobbies and the addition of tenant amenities at our 60 Broad Street building in New York City; our Galleria Tower buildings in Dallas, Texas; as well as our Galleria buildings and 999 Peachtree Street in Atlanta, Georgia, among others.
"Capital expenditures for redevelopment/renovations" during the years ended December 31, 2023 and 2022 primarily related to building upgrades, primarily to the lobbies and the addition of tenant amenities at our 60 Broad Street building in New York City, our Galleria Tower buildings in Dallas, Texas, as well as our 222 South Orange building in Orlando, Florida, and our Galleria on the Park buildings, 1155 Perimeter Center West, and 999 Peachtree Street in Atlanta, Georgia, among others.
The Notes are fully and unconditionally guaranteed by Piedmont Office Realty Trust, Inc. (the "Guarantor"), the parent entity that consolidates Piedmont OP and all other subsidiaries.
The Notes are fully and unconditionally guaranteed by Piedmont, the parent entity that consolidates Piedmont OP and all other subsidiaries.
As of December 31, 2022, we had approximately 1.14 million square feet of executed leases for vacant space yet to commence or under rental abatement, representing approximately $33 million of additional annual cash revenue.
As of December 31, 2023, we had approximately 1.1 million square feet of executed leases for vacant space yet to commence or under rental abatement, representing approximately $35 million of future additional annual cash rents.
We calculate Same Store Net Operating Income ("Same Store NOI") as Property NOI attributable to the properties (excluding undeveloped land parcels) that were (i) owned by us during the entire span of the current and prior year reporting periods; (ii) that were not being developed or redeveloped during those periods; and (iii) for which no operating expenses were capitalized during those periods.
We calculate Same Store Net Operating Income ("Same Store NOI") as Property NOI attributable to the properties (excluding undeveloped land parcels) that were (i) owned by us during the entire span of the current and prior year reporting periods; and (ii) that were not out of service for development or redevelopment during those periods.
The asset is depreciated and the deferred revenue is amortized and recognized as rental revenue over the term of the related lease beginning upon substantial completion 45 Table of Contents Index to Financial Statements of the leased premises.
The asset is depreciated and the deferred revenue is amortized and recognized as rental revenue over the term of the related lease beginning upon substantial completion of the leased premises.
These operating segments are also Piedmont’s reportable segments.
These operating segments are also our reportable segments.
Additionally, as of December 31, 2022, Piedmont owned two properties in Houston that did not meet the definition of an operating or reportable segment as the CODM does not regularly review these properties for purposes of allocating resources or assessing performance, and Piedmont does not maintain a significant presence or anticipate 37 Table of Contents Index to Financial Statements further investment in these markets.
Additionally, as of December 31, 2023, we owned two properties in Houston that did not meet the definition of an operating or reportable segment as the CODM does not regularly review these properties for purposes of allocating resources or assessing performance, and we do not maintain a significant presence or anticipate further investment in this market.
Other REITs may not define AFFO in the same manner as us; therefore, our computation of AFFO may not be comparable to the computation of other REITs. 39 Table of Contents Index to Financial Statements Reconciliations of net income/(loss) to FFO, Core FFO, and AFFO for the years ended December 31, 2022, 2021, and 2020, respectively, are presented below (in thousands except per share amounts): 2022 Per Share (1) 2021 Per Share (1) 2020 Per Share (1) GAAP net income/(loss) applicable to common stock $ 146,830 $ 1.19 $ (1,153) $ (0.01) $ 232,688 $ 1.85 Depreciation of real assets 132,849 1.07 119,629 0.96 109,326 0.86 Amortization of lease-related costs 90,891 0.74 85,946 0.69 93,242 0.74 Impairment losses 25,981 0.21 41,000 0.33 — — Gain on sale of real estate assets (151,729) (1.23) — — (205,666) (1.63) NAREIT Funds From Operations applicable to common stock $ 244,822 $ 1.98 $ 245,422 $ 1.97 $ 229,590 $ 1.82 Adjustments: Severance costs associated with fourth quarter 2022 management reorganization 2,248 0.02 — — — — Loss on extinguishment of debt — — — — 9,336 0.07 Core Funds From Operations applicable to common stock $ 247,070 $ 2.00 $ 245,422 $ 1.97 $ 238,926 $ 1.89 Adjustments: Amortization of debt issuance costs, fair market adjustments on notes payable, and discounts on debt 3,389 2,857 2,833 Depreciation of non real estate assets 728 949 1,216 Straight-line effects of lease revenue (11,230) (10,566) (22,601) Stock-based compensation adjustments 4,833 7,924 7,014 Amortization of lease-related intangibles (13,426) (11,290) (12,284) Non-incremental capital expenditures (2) (53,324) (75,162) (77,682) Adjusted Funds From Operations applicable to common stock $ 178,040 $ 160,134 $ 137,422 Weighted-average shares outstanding – diluted 123,524 124,455 (3) 126,104 (1) Based on weighted-average shares outstanding—diluted.
Other REITs may not define AFFO in the same manner as us; therefore, our computation of AFFO may not be comparable to the computation of other REITs. 39 Table of Contents Index to Financial Statements Reconciliations of net income/(loss) to FFO, Core FFO, and AFFO for the years ended December 31, 2023, 2022, and 2021, respectively, are presented below (in thousands except per share amounts): 2023 Per Share (1) 2022 Per Share (1) 2021 Per Share (1) GAAP net income/(loss) applicable to common stock $ (48,387) $ (0.39) $ 146,830 $ 1.19 $ (1,153) $ (0.01) Depreciation of real assets 147,569 1.19 132,849 1.07 119,629 0.96 Amortization of lease-related costs 87,717 0.71 90,891 0.74 85,946 0.69 Impairment charges 29,446 0.24 25,981 0.21 41,000 0.33 Gain on sale of real estate assets (1,946) (0.02) (151,729) (1.23) — — NAREIT Funds From Operations applicable to common stock $ 214,399 $ 1.73 $ 244,822 $ 1.98 $ 245,422 $ 1.97 Adjustments: Severance costs associated management reorganization — — 2,248 0.02 — — Loss on early extinguishment of debt 820 0.01 — — — — Core Funds From Operations applicable to common stock $ 215,219 $ 1.74 $ 247,070 $ 2.00 $ 245,422 $ 1.97 Adjustments: Amortization of debt issuance costs, fair market adjustments on notes payable, and discounts on debt 5,442 3,389 2,857 Depreciation of non real estate assets 847 728 949 Straight-line effects of lease revenue (7,268) (11,230) (10,566) Stock-based compensation adjustments 6,337 4,833 7,924 Amortization of lease-related intangibles (13,879) (13,426) (11,290) Non-incremental capital expenditures (2) (53,690) (53,324) (75,162) Adjusted Funds From Operations applicable to common stock $ 153,008 $ 178,040 $ 160,134 Weighted-average shares outstanding – diluted 123,702 (3) 123,524 124,455 (3) (1) Based on weighted-average shares outstanding—diluted.
Gain on sale of real estate assets during the year ended December 31, 2022 includes $49.2 million of gain recognized on the sale of the 225 & 235 Presidential Way buildings, which closed in January of 2022, as well as $102.6 million of gain recognized on the sale of the 1414 Massachusetts Avenue building and the One Brattle Square building in December of 2022.
Gain on sale of real estate assets during the year ended December 31, 2022 includes $49.2 million of gain recognized on the sale of the 225 & 235 Presidential Way buildings, which closed in January 2022, as well as $102.5 million of gain recognized on the sale of the Cambridge Portfolio in December 2022.
Other REITs may not define Core EBITDA in the same manner as us; therefore, our computation of Core EBITDA may not be comparable to that of other REITs. (3) Presented net of related operating expenses incurred to earn such management fee revenue.
Other REITs may not define Core EBITDA in the same manner as us; therefore, our computation of Core EBITDA may not be comparable to that of other REITs. (3) Presented net of related operating expenses incurred to earn such management fee revenue. (4) Acquisitions include 1180 Peachtree Street in Atlanta, Georgia, purchased during the third quarter of 2022.
Consequently, our determination as to whether we, or our tenant, are the owner of tenant improvements for accounting purposes has a significant impact on both the amount and timing of rental revenue that we record related to tenant-funded tenant improvements.
Consequently, our determination as to whether we, or our tenant, are the owner of tenant improvements for accounting purposes has a significant impact on both the amount and timing of rental revenue that we record related to tenant-funded tenant improvements. Related-Party Transactions and Agreements There were no related-party transactions during the three years ended December 31, 2023.
The timing of rental revenue recognition is largely dependent on our conclusion as to whether we, or our tenant, are the owner of tenant improvements at the leased property. The determination of whether we, or our tenant, are the owner of tenant improvements for accounting purposes is subject to significant judgment.
Rental Revenue Recognition Rental income for office properties is our principal source of revenue. The timing of rental revenue recognition is largely dependent on our conclusion as to whether we, or our tenant, are the owner of tenant improvements at the leased property.
During the years ended December 31, 2022 and 2021, we incurred the following types of capital expenditures (in thousands): December 31, 2022 December 31, 2021 Capital expenditures for redevelopment/renovations $ 57,788 $ 53,790 Other capital expenditures, including building and tenant improvements 63,571 68,836 Total capital expenditures (1) $ 121,359 $ 122,626 (1) Of the total amounts paid, approximately $7.2 million and $6.3 million related to soft costs such as capitalized interest, payroll, and other general and administrative expenses for the year ended December 31, 2022 and 2021, respectively.
During the years ended December 31, 2023 and 2022, we incurred the following types of capital expenditures (in thousands): December 31, 2023 December 31, 2022 Capital expenditures for redevelopment/renovations $ 57,630 $ 59,435 Other capital expenditures, including building and tenant improvements 100,561 61,924 Total capital expenditures (1) $ 158,191 $ 121,359 (1) Of the total amounts paid, approximately $10.1 million and $7.2 million related to soft costs such as capitalized interest, payroll, and other general and administrative expenses for the year ended December 31, 2023 and 2022, respectively.
Impact of Downtime, Abatement Periods, and Rental Rate Changes Commencement of a lease associated with a new tenant in the property typically occurs 6-18 months after the lease execution date, after refurbishment of the space is completed.
Impact of Downtime, Abatement Periods, and Rental Rate Changes Commencement of a lease associated with a new tenant typically occurs 6-18 months after the lease execution date, after refurbishment of the space is completed. The downtime between a lease expiration and the new lease's commencement can negatively impact Property NOI and Same Store NOI comparisons (both accrual and cash basis).
Management's Discussion and Analysis of Financial Condition and Results of Operations - Results of Operations (2021 vs. 2020)" in our Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the SEC on February 17, 2022, for a discussion of the results of operations for the year ended December 31, 2021 as compared to the year ended December 31, 2020. . 36 Table of Contents Index to Financial Statements Issuer and Guarantor Financial Information Piedmont, through its wholly-owned subsidiary Piedmont OP (the "Issuer"), has issued senior unsecured notes payable of $350 million that mature in 2023, $400 million that mature in 2024, and two separate issuances of $300 million, that mature in 2030 and 2032 respectively, (collectively, the "Notes").
Management's Discussion and Analysis of Financial Condition and Results of Operations - Results of Operations (2022 vs. 2021)" in our Annual Report on Form 10-K for the year ended December 31, 2022, as filed with the SEC on February 22, 2023, for a discussion of the results of operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021. 36 Table of Contents Index to Financial Statements Issuer and Guarantor Financial Information As of December 31, 2023, Piedmont, through its wholly-owned subsidiary Piedmont OP, had four separate issuances totaling approximately $1.3 billion of senior unsecured notes payable outstanding that mature in 2024, 2028, 2030 and 2032 (see Note 3 to our accompanying consolidated financial statements for additional details regarding each of these issuances) (collectively, the "Notes").
During the year ended December 31, 2022, we experienced a 9.7% and 17.2% roll up in cash and accrual rents, respectively, on executed leases related to space vacant one year or less.
During the year ended December 31, 2023, we 43 Table of Contents Index to Financial Statements experienced a 4.7% and 12.4% roll up in cash and accrual rents, respectively, on executed leases related to space vacant one year or less.
The increase was primarily due to additional building and tenant improvements acquired and/or placed in service subsequent to January 1, 2021. Amortization expense increased approximately $4.9 million for the year ended December 31, 2022 compared to the prior year.
The increase was primarily due to additional building and tenant improvements acquired and/or placed in service subsequent to January 1, 2022, as well as the acquisition of 1180 Peachtree Street mentioned above. Amortization expense decreased approximately $3.2 million for the year ended December 31, 2023 compared to the prior year.
The following table presents accrual-basis NOI by geographic segment (in thousands): Years Ended December 31, 2022 2021 Atlanta $ 82,878 $ 62,772 Dallas 62,444 66,155 Washington, D.C./Northern Virginia 39,994 36,914 Boston 39,101 45,587 Orlando 35,327 33,449 Minneapolis 31,886 32,538 New York 31,252 30,049 Total reportable segments 322,882 307,464 Other 14,685 10,163 Total NOI $ 337,567 $ 317,627 Comparison of the Year Ended December 31, 2022 Versus the Year Ended December 31, 2021 Atlanta NOI increased primarily due to the acquisition of 999 Peachtree Street during the fourth quarter of 2021 and 1180 Peachtree Street during the third quarter of 2022.
The following table presents accrual-basis NOI by geographic segment (in thousands): Years Ended December 31, 2023 2022 Atlanta $ 103,475 $ 82,878 Dallas 64,566 62,444 Orlando 36,639 35,327 Northern Virginia/Washington, D.C. 36,334 39,994 Minneapolis 33,302 31,886 New York 29,357 31,252 Boston 25,703 39,101 Total reportable segments 329,376 322,882 Other 12,969 14,685 Total NOI $ 342,345 $ 337,567 Comparison of the Year Ended December 31, 2023 Versus the Year Ended December 31, 2022 Atlanta NOI increased primarily due to the acquisition of 1180 Peachtree Street during the third quarter of 2022.
In making that determination, we consider numerous factors and perform an evaluation of each individual lease. No one factor is determinative in reaching a conclusion.
The determination of whether we, or our tenant, are the owner of tenant improvements for accounting purposes is subject to significant judgment. In making that determination, we consider numerous factors and perform an evaluation of each individual lease. No one factor is determinative in reaching a conclusion.
There are other uses of capital that may arise as part of our typical operations. Subject to the identification and availability of attractive investment opportunities and our ability to consummate such acquisitions on satisfactory terms, acquiring new assets consistent with our investment strategy could also be a significant use of capital.
Although repayment of debt is currently our priority, subject to the identification and availability of attractive investment opportunities and our ability to consummate such acquisitions on satisfactory terms, acquiring new assets consistent with our investment strategy could also be a significant use of capital. We also use capital resources to pay dividends to our stockholders.
In addition, adverse economic conditions could also cause us to recognize additional asset impairment charges in the future, which could materially and adversely affect our business, financial condition and results of operations. Rental Revenue Recognition Rental income for office properties is our principal source of revenue.
In addition, adverse economic conditions could also cause us to recognize additional asset impairment charges in the future, which could materially and adversely affect our business, financial condition and results of operations. See Note 6 to our accompanying consolidated financial statements for more details regarding our goodwill for the years ended December 31, 2023 and 2022.
Our most consistent use of capital has historically been, and we believe will continue to be, to fund capital expenditures for our existing portfolio of properties.
The nature and timing of any additional sources of capital will be highly dependent on market conditions. We believe that we have sufficient liquidity to meet our obligations for the foreseeable future. Our most consistent use of capital has historically been, and we believe will continue to be, to fund capital expenditures for our existing portfolio of properties.
Also, during the year ended December 31, 2022, due to the decline of the stock market and our stock price, we recognized a non-cash impairment loss related to goodwill of approximately $16.0 million for the year ended December 31, 2022. See Note 2 to our accompanying consolidated financial statements for further details.
During the years ended December 31, 2023 and 2022, we reduced the carrying amount of goodwill resulting in the recognition of non-cash impairment charges of approximately $29.4 million and $16.0 millions, respectively. See Note 6 to our accompanying consolidated financial statements for further details.
Other property related income increased approximately $4.8 million for the year ended December 31, 2022 as compared to the prior year primarily due to higher transient parking at our buildings during the current year, as compared to the prior year, and additional parking revenue associated with properties acquired subsequent to January 1, 2021. 35 Table of Contents Index to Financial Statements Expense Property operating costs increased approximately $15.2 million for the year ended December 31, 2022 as compared to the prior year.
Other property related income increased approximately $4.3 million for the year ended December 31, 2023 as compared to the prior year primarily due to higher transient parking at our buildings during the current year.
Other NOI increased primarily due to the expiration of rental and operating expense abatements associated with the Transocean lease at our Enclave Place building in Houston, Texas during the second quarter of 2021. 38 Table of Contents Index to Financial Statements Funds From Operations ("FFO"), Core Funds From Operations ("Core FFO"), and Adjusted Funds From Operations (“AFFO”) Net income/(loss) calculated in accordance with GAAP is the starting point for calculating FFO, Core FFO, and AFFO.
Boston NOI decreased primarily due to the disposition of the 225 and 235 Presidential Way assets in January 2022 and the disposition of the Cambridge Portfolio in December 2022. 38 Table of Contents Index to Financial Statements Funds From Operations ("FFO"), Core Funds From Operations ("Core FFO"), and Adjusted Funds From Operations (“AFFO”) Net income/(loss) calculated in accordance with GAAP is the starting point for calculating FFO, Core FFO, and AFFO.
The increase was primarily due to capital recycling activity subsequent to January 1, 2021, rental rate increases associated with recent leasing activity across the portfolio, and higher tenant reimbursements as a result of higher recoverable operating expenses as compared to the prior year.
The increase was primarily due to capital recycling activity during the year ended December 31, 2022 and higher tenant reimbursements as a result of higher recoverable operating expenses during the current year as tenant utilization of our buildings increased during 2023 as compared to the prior year.
Other Income (Expense) Interest expense increased approximately $14.4 million for the year ended December 31, 2022 as compared to the prior year primarily driven by a higher average debt balance outstanding during the current year as a result of the purchase of the 1180 Peachtree Street building, as well as increased interest rates on our variable rate debt.
Other Income (Expense) Interest expense increased approximately $35.6 million for the year ended December 31, 2023 as compared to the prior year primarily driven by increased interest rates on floating-rate debt during 2023 and on $600 million of refinanced fixed-rate debt, also obtained in 2023.
The increase was primarily due to additional amortization associated with property acquisitions subsequent to January 1, 2021, partially offset by certain lease intangible assets at our existing properties becoming fully amortized during the same period.
The decrease in amortization expense associated with certain lease intangible assets at our existing properties becoming fully amortized subsequent to January 1, 2022 was largely offset by additional amortization associated with the acquisition of 1180 Peachtree Street mentioned above, as well as accelerated amortization associated with lease terminations.
The primary drivers of the increases in both metrics were increased rental rates and the expiration of abatements at certain properties. Property NOI and Same Store NOI comparisons for any given period fluctuate as a result of the mix of net leasing activity in individual properties during the respective period.
After removing the operating results of 1180 Peachtree Street, Same Store NOI on an accrual basis for the year ended December 31, 2023 decreased approximately 1% as compared to the prior year. Same Store NOI comparisons for any given period fluctuate as a result of the mix of net leasing activity in individual properties during the respective period.