Biggest changeOther 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.
Biggest changeOther 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, 2024, 2023, and 2022, respectively, are presented below (in thousands except per share amounts): 2024 2023 2022 GAAP net income/(loss) applicable to common stock $ (79,069) $ (48,387) $ 146,830 Depreciation of real assets 155,468 147,569 132,849 Amortization of lease-related costs 69,674 87,717 90,891 Impairment charges 33,832 29,446 25,981 Loss/(gain) on sale of real estate assets 445 (1,946) (151,729) NAREIT FFO applicable to common stock $ 180,350 $ 214,399 $ 244,822 Adjustments: Executive separation costs 4,831 — 2,248 Loss on early extinguishment of debt 386 820 — Core FFO applicable to common stock $ 185,567 $ 215,219 $ 247,070 Adjustments: Amortization of debt issuance costs, fair market adjustments on notes payable, and discounts on debt 5,142 5,442 3,389 Depreciation of non real estate assets 1,320 847 728 Straight-line effects of lease revenue (9,233) (7,268) (11,230) Stock-based compensation adjustments 6,632 6,337 4,833 Amortization of lease-related intangibles (10,019) (13,879) (13,426) Non-incremental capital expenditures (1) (70,170) (53,690) (53,324) AFFO applicable to common stock $ 109,239 $ 153,008 $ 178,040 Weighted-average shares outstanding – diluted 124,926 (2) 123,702 (2) 123,524 NAREIT FFO per share (diluted) $ 1.44 $ 1.73 $ 1.98 Core FFO per share (diluted) $ 1.49 (3) $ 1.74 (3) $ 2.00 (1) We define non-incremental capital expenditures as capital expenditures of a recurring nature related to tenant improvements, leasing commissions, and building capital that do not incrementally enhance the underlying assets' income generating capacity.
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.
In particular, Piedmont 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.
For Property NOI (cash basis), the effects of non-cash general reserve for uncollectible accounts, straight-lined rents and fair value lease revenue are also eliminated; while such effects are not adjusted in calculating Property NOI (accrual basis).
For Property NOI (cash basis), the effects of the reversal of the non-cash general reserve for uncollectible accounts, straight-lined rents and fair value lease revenue are also eliminated; while such effects are not adjusted in calculating Property NOI (accrual basis).
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.
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, 2024 and 2023, and for the years ended December 31, 2024, 2023, and 2022, included elsewhere in this Annual Report on Form 10-K.
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").
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, 2023, as filed with the SEC on February 20, 2024, for a discussion of the results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022. 36 Table of Contents Index to Financial Statements Issuer and Guarantor Financial Information As of December 31, 2024, Piedmont, through its wholly-owned subsidiary Piedmont OP, had four separate issuances totaling approximately $1.6 billion of senior unsecured notes payable outstanding that mature in 2028, 2029, 2030 and 2032 (see Note 3 to our accompanying consolidated financial statements for additional details regarding each of these issuances) (collectively, the "Notes").
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.
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.
The amount and form of payment (cash or stock issuance) of future dividends to be paid to our stockholders will continue to be largely dependent upon (i) the amount of cash generated from our operating activities; (ii) our expectations of future cash flows; (iii) our determination of near-term cash needs for debt repayments, development projects, and selective acquisitions of new properties; (iv) the timing of significant expenditures for tenant improvements, leasing commissions, building redevelopment projects, and general property capital improvements; (v) long-term dividend payout ratios for comparable companies; (vi) our ability to continue to access additional sources of capital, including potential sales of our properties; and (vii) the amount required to be distributed to maintain our status as a REIT.
The amount and form of payment (cash or stock issuance) of future dividends to be paid to our stockholders will continue to be largely dependent upon (i) the amount of cash generated from our operating activities; (ii) our expectations of future cash flows; (iii) our determination of near-term cash needs for debt repayments, development projects, and selective acquisitions of new properties; (iv) the timing of significant expenditures for tenant improvements, leasing commissions, building redevelopment projects, and general property capital improvements; (v) long-term dividend payout ratios for comparable companies; (vi) our ability to continue to access additional sources of capital, including potential sales of our properties; (vii) our desire to reduce overall leverage; and (viii) the amount required to be distributed to maintain our status as a REIT.
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.
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 (2024 vs. 2023) Overview Net loss applicable to common stockholders for the year ended December 31, 2024 was approximately $79.1 million, or $0.64 per diluted share, as compared with net loss applicable to common stockholders of $48.4 million, or $0.39 per diluted share, for the year ended December 31, 2023.
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.
To the extent the square footage from new leases for currently vacant space in our in-service portfolio exceeds or falls short of the square footage associated with non-renewing expirations, such leases would increase or decrease our in-service leased percentage, respectively.
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.
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.
As mentioned above, our diverse portfolio and the magnitude of some of our tenants' leased spaces can result in rent roll ups and roll downs that can fluctuate widely on a building-by-building and a quarter-to-quarter basis.
As discussed above, our diverse portfolio and the magnitude of some of our tenants' leased spaces can result in rent roll ups and roll downs that can fluctuate widely on a project-by-project and a quarter-to-quarter basis.
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.
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.
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.
As of December 31, 2024, we had approximately 1.4 million square feet of executed leases for vacant space yet to commence or under rental abatement, representing approximately $46 million of future additional annual cash rents.
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.
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 2 and Note 6 to our accompanying consolidated financial statements for more details regarding our goodwill.
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.
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.
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.
Additionally, as of December 31, 2024, 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 37 Table of Contents Index to Financial Statements this market.
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.
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, 2024 As of December 31, 2023 Due from non-guarantor subsidiary $ 900 $ 900 Total assets $ 376,871 $ 285,116 Total liabilities $ 2,108,306 $ 1,926,434 For the Year Ended December 31, 2024 Total revenues $ 47,212 Net loss $ (117,558) 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 projects utilizing the following geographic segments: Atlanta, Dallas, Orlando, Northern Virginia/Washington, D.C., Minneapolis, New York, and Boston.
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.
For leases executed during the year ended December 31, 2024, we have committed to spend approximately $5.67 per square foot per year of lease term for tenant improvement allowances and lease commissions (net of expired lease commitments) as 33 Table of Contents Index to Financial Statements compared to $5.22 (net of expired lease commitments) for the year ended December 31, 2023.
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.
The asset is depreciated and the deferred 45 Table of Contents Index to Financial Statements revenue is amortized and recognized as rental revenue over the term of the related lease beginning upon substantial completion of the leased premises.
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.
The following table sets forth selected data from our consolidated statements of operations for the years ended December 31, 2024 and 2023, respectively, as well as each balance as a percentage of total revenues for the years presented (dollars in millions): December 31, 2024 % of Revenues December 31, 2023 % of Revenues Variance Revenue: Rental and tenant reimbursement revenue $ 544.1 $ 555.3 $ (11.2) Property management fee revenue 1.7 1.7 — Other property related income 24.5 20.7 3.8 Total revenues 570.3 100 % 577.7 100 % (7.4) Expense: Property operating costs 234.1 41 % 235.1 41 % (1.0) Depreciation 156.9 28 % 148.4 26 % 8.5 Amortization 69.7 12 % 87.7 15 % (18.0) Impairment charges 33.8 6 % 29.4 4 % 4.4 General and administrative 35.4 6 % 29.2 5 % 6.2 529.9 529.8 0.1 Other income (expense): Interest expense (123.0) 22 % (101.3) 18 % (21.7) Other income 4.3 1 % 3.9 1 % 0.4 Loss on early extinguishment of debt (0.4) — % (0.8) — % 0.4 Gain on sale of real estate assets (0.4) — % 1.9 — % (2.3) Net loss $ (79.1) (14) % $ (48.4) 8 % $ (30.7) Revenue Rental and tenant reimbursement revenue decreased approximately $11.2 million for the year ended December 31, 2024 as compared to the prior year.
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.
Both the timing and magnitude of expenditures related to future leasing activity can vary due to a number of factors and are highly dependent on the size of the leased square footage, length of the lease term, and the competitive market conditions of the particular office market at the time a lease is being negotiated, in addition to the impact of inflation and rising costs of construction.
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.
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.
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.
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.
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.
Although reducing outstanding debt remains our priority, subject to the identification and availability of a few, select 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.
As of December 31, 2023, we had one individually significant unrecorded tenant allowance commitment greater than $10.0 million.
As of December 31, 2024, we had two individually significant unrecorded tenant allowance commitments greater than $10 million.
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 increase was primarily due to additional building and tenant improvements acquired and/or placed in service subsequent to January 1, 2023. Amortization expense decreased approximately $18.0 million for the year ended December 31, 2024 compared to the prior year.
Other 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.
Other 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, 2024 and 2023, respectively (in thousands): Cash Basis Accrual Basis December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2023 Net loss applicable to Piedmont (GAAP basis) $ (79,069) $ (48,387) $ (79,069) $ (48,387) Net income applicable to noncontrolling interest 5 10 5 10 Interest expense 122,984 101,258 122,984 101,258 Depreciation 156,787 148,417 156,787 148,417 Amortization 69,674 87,717 69,674 87,717 Depreciation and amortization attributable to noncontrolling interests 79 80 79 80 Impairment charges 33,832 29,446 33,832 29,446 Loss/(gain) on sale of real estate assets 445 (1,946) 445 (1,946) EBITDAre (1) 304,737 316,595 304,737 316,595 Loss on early extinguishment of debt 386 820 386 820 Executive separation costs 4,831 — 4,831 — Core EBITDA (2) 309,954 317,415 309,954 317,415 General & administrative expenses 30,592 29,190 30,592 29,190 Management fee revenue (3) (1,091) (1,004) (1,091) (1,004) Other income (3,915) (3,256) (3,915) (3,256) Reversal of non-cash general reserve for uncollectible accounts — (1,000) Straight-line rent effects of lease revenue (9,233) (7,268) Straight-line effects of lease revenue attributable to noncontrolling interests 3 (10) Amortization of lease-related intangibles (10,019) (13,879) Property NOI 316,291 320,188 335,540 342,345 Net operating (income)/loss from: Acquisitions — — — — Dispositions (4) (1,783) (3,343) (2,067) (4,132) Other investments (5) (745) (10,957) (1,198) (11,046) Same Store NOI $ 313,763 $ 305,888 $ 332,275 $ 327,167 Change period over period in Same Store NOI 2.6 % N/A 1.6 % N/A (1) We calculate Earnings Before Interest, Taxes, Depreciation, and Amortization- Real Estate ("EBITDAre") in accordance with the current NAREIT definition.
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.
During the years ended December 31, 2024 and 2023, we incurred the following types of capital expenditures (in thousands): December 31, 2024 December 31, 2023 Capital expenditures for redevelopment/renovations $ 96,733 $ 55,909 Other capital expenditures, including building and tenant improvements 115,375 102,282 Total capital expenditures (1) $ 212,108 $ 158,191 (1) Of the total amounts paid, approximately $19.9 million and $10.1 million related to soft costs such as capitalized interest, payroll, and other general and administrative expenses for the year ended December 31, 2024 and 2023, respectively.
"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.
"Capital expenditures for redevelopment/renovations" during the years ended December 31, 2024 and 2023 related to building upgrades, primarily to the lobbies and the addition of tenant amenities at certain of our buildings, including: Galleria Towers in Dallas, Texas; The Exchange in Orlando, Florida; 999 Peachtree Street and Galleria on the Park in Atlanta, Georgia, and Meridian in suburban Minneapolis, Minnesota, among others, most of which were substantially completed during 2024.
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.
We typically lease space to creditworthy corporate or governmental tenants on a long-term basis. As of December 31, 2024, our average lease was approximately 14,000 square feet with six years of lease term remaining.
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.
During the year ended December 31, 2024, we experienced a 11.9% and 18.9% roll up in cash and accrual rents, respectively, on executed leases related to space vacant one year or less. 43 Table of Contents Index to Financial Statements During the year ended December 31, 2024, Same Store NOI increased by 2.6% and 1.6% on a cash and accrual basis, respectively, as newly commenced leases or those with expiring abatements outweighed expiring leases.
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.
Other Income (Expense) Interest expense increased approximately $21.7 million for the year ended December 31, 2024 as compared to the prior year primarily driven by increased interest rates on floating-rate debt during the year ended December 31, 2024 as well as refinancing $1.2 billion of maturing debt at higher rates during the latter half of 2023 and first half of 2024.
Election as a REIT We have elected to be taxed as a REIT under the Code and have operated as such beginning with our taxable year ended December 31, 1998.
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. Election as a REIT We have elected to be taxed as a REIT under the Code and have operated as such beginning with our taxable year ended December 31, 1998.
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.
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.
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 property related income increased approximately $3.8 million for the year ended December 31, 2024 as compared to the prior year primarily due to increased occupancy and utilization at our properties and higher transient parking at our office projects during the current period, as compared to the prior period. 35 Table of Contents Index to Financial Statements Expense Property operating costs decreased approximately $1.0 million for the year ended December 31, 2024 as compared to the prior year.
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.
Boston NOI increased during the year ended December 31, 2024 as compared to the prior year due to a tenant's expansion at our Wayside Office Park project in the latter half of 2023. 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.
Leased Percentage The leased percentage of our portfolio increased approximately 40 basis points during the year ended December 31, 2023, from 86.7% leased as of December 31, 2022 to 87.1% leased as of December 31, 2023.
Leased Percentage The leased percentage of our in-service portfolio increased to 88.4% leased as of December 31, 2024, from 87.1% leased as of December 31, 2023.
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.
These decreased costs were partially offset by higher recoverable operating expenses such as janitorial, security, repairs and maintenance and other general expenses as tenant utilization increased during the year ended December 31, 2024. Depreciation expense increased approximately $8.5 million for the year ended December 31, 2024 compared to the prior year.
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.
The following table presents accrual-basis NOI by geographic segment (in thousands): Years Ended December 31, 2024 2023 Atlanta $ 110,715 $ 103,474 Dallas 62,332 64,566 Orlando 33,860 36,639 Northern Virginia/Washington, D.C. 34,086 36,333 Minneapolis 23,553 33,302 New York 30,200 29,357 Boston 28,296 25,705 Total reportable segments 323,042 329,376 Other 12,498 12,969 Total NOI $ 335,540 $ 342,345 Comparison of the Year Ended December 31, 2024 Versus the Year Ended December 31, 2023 Atlanta NOI increased due to several large leases commencing at our Galleria on the Park and 999 Peachtree Street projects during the year ended December 31, 2024 as compared to the same period in the prior year.
(3) Includes potential dilution under the treasury stock method that would occur if our remaining unvested and potential stock awards vested and resulted in additional common shares outstanding.
(2) Includes potential dilution under the treasury stock method that would occur if our remaining unvested and potential stock awards vested and resulted in additional common shares outstanding. Such shares are not included when calculating net loss per share applicable to Piedmont for the years ended December 31, 2024 and 2023 as they would reduce the loss per share presented.
The increase was attributable to the completion of approximately 830,000 of new tenant leases during the year ended December 31, 2023, representing the largest annual amount of new tenant leasing since 2018. Additionally, we renewed approximately 1.4 million square feet of expiring leases, resulting in approximately 2.2 million square feet of total leasing for the year ended December 31, 2023.
During the year ended December 31, 2024, we completed approximately 2.4 million square feet of leasing, including approximately a million square feet of new tenant leases which contributed to the increase in our in-service leased percentage as compared to December 31, 2023.
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 decrease in amortization expense is associated with certain lease intangible assets at our existing projects becoming fully amortized subsequent to January 1, 2023. During the year ended December 31, 2024, we recognized a non-cash impairment charge of approximately $33.8 million related to a change in hold period assumptions at certain properties in our portfolio.
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.
Two of these projects, the One Lincoln Park building and 750 West John Carpenter Freeway building were subsequently sold during the year ended December 31, 2024. During the year ended December 31, 2023, we reduced the carrying amount of goodwill resulting in the recognition of non-cash impairment charges of approximately $29.4 million.
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.
Approximately $0.17 of the decrease is due to increased interest expense, net of interest income, with the remaining decrease attributable to a combination of the sale of two properties during 2024, as well as downtime between the expiration of a few large leases during the year ended December 31, 2024, before newly executed leases commence. 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.
Northern Virginia/Washington, D.C. NOI decreased due to the termination of certain leases at Arlington Gateway in late 2022.
The entire building has been re-leased to another tenant; however, the new lease is not expected to commence until late 2025. Northern Virginia/Washington, D.C. NOI decreased primarily due to the termination of two leases at the Arlington Gateway project during the year ended December 31, 2024, as compared to the same period in the prior year.