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, 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.
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 loss applicable to Piedmont 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, 2025 and 2024, respectively (in thousands): Cash Basis Accrual Basis December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024 Net loss applicable to Piedmont (GAAP basis) $ (83,620) $ (79,069) $ (83,620) $ (79,069) Net income applicable to noncontrolling interest 19 5 19 5 Interest expense 128,005 122,984 128,005 122,984 Depreciation 166,506 156,787 166,506 156,787 Amortization 60,545 69,674 60,545 69,674 Depreciation and amortization attributable to noncontrolling interests 38 79 38 79 Impairment charges — 33,832 — 33,832 Loss/(gain) on sale of real estate assets (2,013) 445 (2,013) 445 EBITDAre (1) 269,480 304,737 269,480 304,737 Loss on early extinguishment of debt 37,788 386 37,788 386 Executive separation costs — 4,831 — 4,831 Core EBITDA (2) 307,268 309,954 307,268 309,954 General & administrative expenses 30,587 30,592 30,587 30,592 Management fee revenue (3) (325) (1,091) (325) (1,091) Other income (303) (3,915) (303) (3,915) Straight-line rent effects of lease revenue (29,192) (21,566) Straight-line effects of lease revenue attributable to noncontrolling interests (4) 3 Amortization of lease-related intangibles (7,937) (10,019) Property NOI 300,094 303,958 337,227 335,540 Net operating (income)/loss from: Acquisitions — — — — Dispositions (4) (1,647) (6,463) (1,756) (6,398) Other investments (5) (1,248) (745) (1,637) (1,197) Same Store NOI $ 297,199 $ 296,750 $ 333,834 $ 327,945 Change period over period in Same Store NOI 0.2 % N/A 1.8 % 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, 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.
NAREIT currently defines FFO as Net 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.
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 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 loss attributable to Piedmont.
We calculate Property NOI beginning with Net income/(loss) (calculated in accordance with GAAP) before adjusting for interest, depreciation and amortization and removing any impairments and gains or losses from sales of property and other significant infrequent items that create volatility within our earnings and make it difficult to determine the earnings generated by our core ongoing business.
We calculate Property NOI beginning with Net loss (calculated in accordance with GAAP) before adjusting for interest, depreciation and amortization and removing any impairments and gains or losses from sales of property and other significant infrequent items that create volatility within our earnings and make it difficult to determine the earnings generated by our core ongoing business.
The changing of these assumptions and the subjectivity of the market based assumptions used in the discounted future cash flow analysis, particularly the capitalization rates and discount rates, could result in a changed assessment or an incorrect assessment of the reporting unit’s estimated fair value and, therefore, could result in the misstatement of the carrying value of our reporting units and related goodwill and our reported net income/(loss) attributable to Piedmont.
The changing of these assumptions and the subjectivity of the market based assumptions used in the discounted future cash flow analysis, particularly the capitalization rates and discount rates, could result in a changed assessment or an incorrect assessment of the reporting unit’s estimated fair value and, therefore, could result in the misstatement of the carrying value of our reporting units and related goodwill and our reported net loss attributable to Piedmont.
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 addition, office leases for both new and renewing tenants often contain upfront rental and/or operating expense abatement periods which may 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.
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.
The amount and form of payment (cash or stock issuance) of future dividends, if any, 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 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.
These metrics are non-GAAP financial measures and should not be viewed as an alternative measurement of our operating performance to net income/(loss). Management believes that accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time.
These metrics are non-GAAP financial measures and should not be viewed as an alternative measurement of our operating performance to net loss. Management believes that accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time.
Same Store NOI, on either a cash or accrual basis, is a non-GAAP financial measure and should not be viewed as an alternative to net income/(loss) calculated in accordance with GAAP as a measurement of our operating performance.
Same Store NOI, on either a cash or accrual basis, is a non-GAAP financial measure and should not be viewed as an alternative to net loss calculated in accordance with GAAP as a measurement of our operating performance.
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.
We calculate Core FFO by starting with FFO, as defined by NAREIT, and adjusting for gains or losses on the early extinguishment of debt and any significant non-recurring or infrequent items.
Core FFO is a non-GAAP financial measure and should not be viewed as an alternative to net income/(loss) calculated in accordance with GAAP as a measurement of our operating performance.
Core FFO is a non-GAAP financial measure and should not be viewed as an alternative to net loss calculated in accordance with GAAP as a measurement of our operating performance.
Property NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income/(loss) calculated in accordance with GAAP as a measurement of our operating performance.
Property NOI is a non-GAAP financial measure and should not be viewed as an alternative to net loss calculated in accordance with GAAP as a measurement of our operating performance.
AFFO is a non-GAAP financial measure and should not be viewed as an alternative to net income/(loss) calculated in accordance with GAAP as a measurement of our operating performance.
AFFO is a non-GAAP financial measure and should not be viewed as an alternative to net loss calculated in accordance with GAAP as a measurement of our operating performance.
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.
Additionally, as of December 31, 2025, 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.
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.
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, 2025 and 2024, and for the years ended December 31, 2025, 2024, and 2023, included elsewhere in this Annual Report on Form 10-K.
Such an event could materially adversely affect our net income/(loss) and net cash available for distribution to our stockholders.
Such an event could materially adversely affect our net loss and net cash available for distribution to our stockholders.
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.
We typically lease space to creditworthy corporate or governmental tenants on a long-term basis. As of December 31, 2025, our average lease was approximately 14,000 square feet with six years of lease term remaining.
(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.
(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 three years ended December 31, 2025 as they would reduce the loss per share presented.
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.
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 (2025 vs. 2024) Overview Net loss applicable to common stockholders for the year ended December 31, 2025 was approximately $83.6 million, or $0.67 per diluted share, as compared with $79.1 million, or $0.64 per diluted share, for the year ended December 31, 2024.
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").
Management's Discussion and Analysis of Financial Condition and Results of Operations - Results of Operations (2024 vs. 2023)" in our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on February 19, 2025, for a discussion of the results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023. 36 Table of Contents Index to Financial Statements Issuer and Guarantor Financial Information As of December 31, 2025, Piedmont, through its wholly-owned subsidiary Piedmont OP, had five separate issuances totaling approximately $1.7 billion of senior unsecured notes payable outstanding that mature in 2028, 2029, 2030, 2032 and 2033 (see Note 3 to our accompanying consolidated financial statements for additional details regarding each of these issuances) (collectively, the "Notes").
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").
These two properties are included in "Other" below. See Note 13 to the accompanying consolidated financial statements for additional information and a reconciliation of Net loss applicable to Piedmont to accrual-based net operating income ("NOI").
We believe that EBITDAre is helpful to investors as a supplemental performance measure because it provides a metric for understanding our results from ongoing operations without taking into account the effects of non-cash expenses (such as depreciation and amortization) and capitalization and capital structure expenses (such as interest 42 Table of Contents Index to Financial Statements expense and taxes).
We believe that EBITDAre is helpful to investors as a supplemental performance measure because it provides a metric for understanding our results from ongoing operations without taking into account the effects of non-cash expenses (such as depreciation and amortization) and capitalization and capital structure expenses (such as interest expense and taxes).
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.
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 Realty Trust, Inc. as Issuer and Guarantor, respectively As of December 31, 2025 As of December 31, 2024 Due from non-guarantor subsidiary $ 900 $ 900 Total assets $ 240,324 $ 376,871 Total liabilities $ 2,085,214 $ 2,108,306 For the Year Ended December 31, 2025 Total revenues $ 47,373 Net loss $ (155,188) 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.
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.
During the year ended December 31, 2025, we experienced a 10.1% and 19.1% 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, 2025, Same Store NOI increased by 0.2% and 1.8% on a cash and accrual basis, respectively, as newly commenced leases or those with expiring abatements outweighed expiring leases.
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, 2025, we completed approximately 2.5 million square feet of leasing, including approximately 1.7 million square feet of new tenant leases, which contributed to the increase in our in-service leased percentage as compared to December 31, 2024.
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.
The following table sets forth selected data from our consolidated statements of operations for the years ended December 31, 2025 and 2024, respectively, as well as each balance as a percentage of total revenues for the years presented (dollars in millions): December 31, 2025 % of Revenues December 31, 2024 % of Revenues Variance Revenue: Rental and tenant reimbursement revenue $ 538.0 $ 544.1 $ (6.1) Property management fee revenue 0.3 1.7 (1.4) Other property related income 26.7 24.5 2.2 Total revenues 565.0 100 % 570.3 100 % (5.3) Expense: Property operating costs 227.9 40 % 234.1 41 % (6.2) Depreciation 166.5 29 % 156.9 28 % 9.6 Amortization 60.5 11 % 69.7 12 % (9.2) Impairment charges — — % 33.8 6 % (33.8) General and administrative 30.6 5 % 35.4 6 % (4.8) 485.5 529.9 (44.4) Other income (expense): Interest expense (128.0) 23 % (123.0) 22 % (5.0) Other income 0.7 — % 4.3 1 % (3.6) Loss on early extinguishment of debt (37.8) 7 % (0.4) — % (37.4) Gain/(loss) on sale of real estate assets 2.0 — % (0.4) — % 2.4 Net loss $ (83.6) (15) % $ (79.1) 14 % $ (4.5) Revenue Rental and tenant reimbursement revenue decreased approximately $6.1 million for the year ended December 31, 2025 as compared to the prior year.
As of December 31, 2024, three projects, 222 South Orange Avenue in Orlando, Florida, and 9320 Excelsior Boulevard and Meridian, both in suburban Minneapolis, Minnesota, were classified as out of service as they undergo redevelopment.
As of December 31, 2025, three projects, 222 South Orange Avenue in Orlando, Florida, and 9320 Excelsior Boulevard and Meridian, both in suburban Minneapolis, Minnesota, were classified as out of service as they undergo redevelopment. Collectively, these out of service projects were approximately 62% leased as of December 31, 2025.
In addition to the amounts that we have already committed to as a part of executed leases, we also anticipate continuing to incur similar market-based tenant improvement allowances and leasing commissions in conjunction with procuring future leases for our existing portfolio of properties.
As of December 31, 2025, we had no individual tenant allowance commitments greater than $10 million. In addition to the amounts that we have already committed to as a part of executed leases, we also anticipate continuing to incur similar market-based tenant improvement allowances and leasing commissions in conjunction with procuring future leases for our existing portfolio of properties.
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.
Other property related income increased approximately $2.2 million for the year ended December 31, 2025 as compared to the prior year primarily due to increased parking income associated with increased utilization and higher transient parking at our office projects during the current year, as compared to the prior year. 35 Table of Contents Index to Financial Statements Expense Property operating costs decreased approximately $6.2 million for the year ended December 31, 2025 as compared to the prior year.
(4) Dispositions include One Lincoln Park in Dallas, Texas, sold in the first quarter of 2024, and 750 West John Carpenter Freeway in Irving, Texas, sold in the third quarter of 2024. (5) Other investments include active or recently completed out-of-service redevelopment projects and land.
(4) Dispositions include 80 and 90 Central, sold in the second quarter of 2025, 161 Corporate Center, sold in the first quarter of 2025, 750 West John Carpenter Freeway, sold in the third quarter of 2024, and One Lincoln Park, sold in the first quarter of 2024. (5) Other investments include active or recently completed out-of-service redevelopment projects and land.
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.
Leased Percentage The leased percentage of our in-service portfolio increased to 89.6% leased as of December 31, 2025, from 88.4% leased as of December 31, 2024.
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.
As of December 31, 2025, we had approximately 1.1 million square feet of executed leases for vacant space that are yet to commence representing approximately $46 million of future additional annual cash rents, and approximately 0.8 million square feet of executed leases currently under rental abatement, representing approximately $22 million of future additional annual cash rents.
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.
As of December 31, 2025, scheduled lease expirations for 2026 represented less than 10% of our Annualized Lease Revenue. 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.
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.
During the years ended December 31, 2025 and 2024, we incurred the following types of capital expenditures (in thousands): December 31, 2025 December 31, 2024 Capital expenditures for redevelopment/renovations $ 58,858 $ 96,790 Other capital expenditures, including building and tenant improvements 98,383 115,318 Total capital expenditures (1) $ 157,241 $ 212,108 (1) Of the total amounts paid, approximately $17.7 million and $19.9 million related to soft costs such as capitalized interest, payroll, and other general and administrative expenses for the year ended December 31, 2025 and 2024, respectively.
The impact of these decreases is partially offset by the roll up of rental rates and new leases commencing during the year ended December 31, 2024.
The impact of this decrease was partially offset by the roll-up of rental rates and new leases commencing during the year ended December 31, 2025.
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, 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.
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 loss to FFO, Core FFO, and AFFO for the years ended December 31, 2025, 2024, and 2023, respectively, are presented below (in thousands except per share amounts): 2025 2024 2023 GAAP net loss applicable to common stock $ (83,620) $ (79,069) $ (48,387) Depreciation of real assets 165,035 155,468 147,569 Amortization of lease-related costs 60,545 69,674 87,717 Impairment charges — 33,832 29,446 (Gain)/loss on sale of real estate assets (2,013) 445 (1,946) NAREIT FFO applicable to common stock $ 139,947 $ 180,350 $ 214,399 Adjustments: Executive separation costs — 4,831 — Loss on early extinguishment of debt 37,788 386 820 Core FFO applicable to common stock $ 177,735 $ 185,567 $ 215,219 Adjustments: Amortization of debt issuance costs and discounts on debt 6,189 5,142 5,442 Depreciation of non real estate assets 1,471 1,320 847 Straight-line effects of lease revenue (29,192) (21,566) (17,814) Stock-based compensation adjustments 7,391 6,632 6,337 Amortization of lease-related intangibles (7,937) (10,019) (13,879) Non-incremental capital expenditures (1) (70,714) (70,170) (53,690) AFFO applicable to common stock $ 84,943 $ 96,906 $ 142,462 Weighted-average shares outstanding – diluted (2) 126,139 124,926 123,702 NAREIT FFO per share (diluted) $ 1.11 $ 1.44 $ 1.73 Core FFO per share (diluted) $ 1.41 $ 1.49 $ 1.74 (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.
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 these additional sources of capital will be highly dependent on market conditions. 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 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.
Depreciation expense increased approximately $9.6 million for the year ended December 31, 2025 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, 2024, partially offset by property dispositions in 2024 and 2025.
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.
The following table presents NOI by geographic segment (in thousands): Years Ended December 31, 2025 2024 Atlanta $ 116,007 $ 110,715 Dallas 60,743 62,332 Orlando 39,026 33,860 Northern Virginia/Washington, D.C. 28,610 34,086 Minneapolis 23,300 23,553 New York 31,634 30,200 Boston 25,669 28,296 Total reportable segments 324,989 323,042 Other 12,238 12,498 Total NOI $ 337,227 $ 335,540 Comparison of the Year Ended December 31, 2025 Versus the Year Ended December 31, 2024 Atlanta NOI increased due to several leases commencing at our Galleria on the Park and Glenridge Highlands projects during the year ended December 31, 2025 as compared to the same period in the prior year.
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.
Boston NOI decreased primarily due to sale of the 80 and 90 Central project during the year ended December 31, 2025 as compared to the same period in the prior year. 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 loss calculated in accordance with GAAP is the starting point for calculating FFO, Core FFO, and AFFO.
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.
For leases executed during the year ended December 31, 2025, we have committed to spend approximately $6.58 per square foot per year of lease term for tenant improvement allowances and lease commissions (net of expired lease commitments) as compared to $5.67 (net of expired lease commitments) for the year ended December 31, 2024 with the increase in the current year attributable to the significant amount of new tenant leasing completed.
We also believe that EBITDAre can help facilitate comparisons of operating performance between periods and with other REITs. However, other REITs may not define EBITDAre in accordance with the NAREIT definition, or may interpret the current NAREIT definition differently than us; therefore, our computation of EBITDAre may not be comparable to that of such other REITs.
However, other REITs may not define EBITDAre in accordance with the NAREIT definition, or may interpret 42 Table of Contents Index to Financial Statements the current NAREIT definition differently than us; therefore, our computation of EBITDAre may not be comparable to that of such other REITs.
Additionally, although we have no final debt maturity until 2028, we may use capital to repay debt obligations when we deem it prudent to refinance or reduce various obligations. We also use capital resources to pay dividends to our stockholders.
Additionally, we may use capital to repay debt when we deem it prudent to refinance or reduce various obligations. 33 Table of Contents Index to Financial Statements Finally, we may also use capital resources to pay dividends to our stockholders.
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.
The decrease is due to increased interest expense, net of interest income, in the current year as compared to the year ended December 31, 2024, as well as the sale of four projects subsequent to January 1, 2024. 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.
Consequently, we currently have no debt with a final maturity until 2028; however, as part of our overall debt management strategies, we may seek other new secured or unsecured borrowings from third party lenders or issue other debt or equity securities as additional sources of capital.
Consequently, we believe that we have sufficient liquidity to meet our obligations for the foreseeable future; however, as part of our overall debt management strategy, we may seek other new secured or unsecured borrowings from third party lenders or issue other debt or equity securities as additional sources of capital.
(3) Core FFO was $1.49 per diluted share for the year ended December 31, 2024, as compared to $1.74 per diluted share for the year ended December 31, 2023.
Core FFO applicable to common stock was $1.41 per diluted share for the year ended December 31, 2025, as compared to $1.49 per diluted share for the same period in the prior year.
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.
Amortization expense decreased approximately $9.2 million for the year ended December 31, 2025 compared to the prior year. The decrease in amortization expense is associated with certain lease intangible assets at our existing projects becoming fully amortized subsequent to January 1, 2024.
See Note 6 to our accompanying consolidated financial statements for further details. General and administrative expense increased approximately $6.2 million for the year ended December 31, 2024 compared to the prior year, primarily as the result of recognizing approximately $4.8 million of executive separation costs that occurred during the fourth quarter of 2024.
General and administrative expense decreased approximately $4.8 million for the year ended December 31, 2025 compared to the prior year almost exclusively as the result of the recognition of $4.8 million of executive separation costs during 2024.
Additionally, we recognized approximately $4.8 million of executive separation costs during the year ended December 31, 2024. Comparison of the accompanying consolidated statements of operations for the year ended December 31, 2024 vs. the year ended December 31, 2023.
Comparison of the accompanying consolidated statements of operations for the year ended December 31, 2025 vs. the year ended December 31, 2024.
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).
Furthermore, we remove general and administrative expenses, income associated with property management performed by us for other organizations, and other income or expense items. For Property NOI (cash basis), straight-lined rents and fair value lease revenue are also eliminated; while such effects are not adjusted in calculating Property NOI (accrual basis).
"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.
"Capital expenditures for redevelopment/renovations" during the years ended December 31, 2025 and 2024 related to building upgrades, primarily to the lobbies and the addition of tenant amenities at certain of our buildings and assets under redevelopment.
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.
Other Income (Expense) Interest expense increased approximately $5.0 million for the year ended December 31, 2025 as compared to the prior year as a result of refinancing activity as well as a $2.0 million decrease in capitalized interest during the year ended December 31, 2025.
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.
Orlando NOI increased primarily due to the commencement of the Travel and Leisure lease at the 501 West Church project, as well several leases commencing at The Exchange project and the CNL Center I and II project during the year ended December 31, 2025 as compared to the same period in the prior year. Northern Virginia/Washington, D.C.
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 impact of these decreases is partially offset by an increase in other recoverable property operating costs such as utilities, repairs and maintenance, landscaping and security due to increased occupancy and utilization of our projects during the current year, as compared to the prior year.
Dallas NOI decreased due to the sales of the One Lincoln Park and 750 West John Carpenter Freeway assets during the year ended December 31, 2024, as compared to the same period in the prior year. Orlando NOI decreased primarily due to the expiration of the lease associated with the sole tenant at 501 West Church.
NOI decreased primarily due to the expiration or downsizing of certain tenants at our 1201 & 1225 Eye Street project, our 4250 North Fairfax Drive project, and our Arlington Gateway project during the year ended December 31, 2025 as compared to the same period in the prior year.