10 Year Financial Data of Piedmont Office Realty Trust, Inc. (PDM)

20.86 (1y: +27%)

Market Cap	3.49 B	P/E(ttm)	49.80
Enterprise Value	5.18 B	P/B	1.30

PDM- NYSE (USA)
Piedmont Office Realty Trust, Inc.

Not Rated

Top Ranked Predictable Companies

$20.86

5 Severe Warning Signs 5 Medium Warning Signs

Bookmark

Annual Rates (per share)	5 yrs*	12 months*
Revenue Growth (%)	17	-0.9
EBITDA Growth (%)	17.6	-0.6
Free Cash Flow Growth (%)	-14.5	-980
Book Value Growth (%)	22.1	-2.7

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals									Quarterly
Fiscal Period	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	1.21	1.25	1.23	1.30	3.81	3.44	3.13	3.15	3.19	0.77	0.78	0.80	0.81	0.80
EBITDA per Share	0.69	0.71	0.71	0.76	1.96	1.99	1.83	1.77	1.80	0.43	0.43	0.46	0.45	0.46
Free Cashflow per Share	0.58	0.60	0.59	0.62	1.78	1.61	0.32	0.67	-0.88	0.14	0.05	0.21	0.28	-1.42
Earnings per Share ($)	0.71	0.29	0.28	0.27	0.47	0.70	1.30	0.55	0.42	0.22	0.18	0.06	0.09	0.09
Dividends Per Share	--	--	--	--	--	1.26	1.26	0.80	0.80	0.20	0.20	0.20	0.20	0.20
Book Value per Share	6.41	6.17	5.97	5.63	16.40	16.19	16.02	15.48	15.62	16.05	15.82	15.77	15.72	15.62
Month End Stock Price	--	--	--	--	--	20.14	17.04	18.05	19.59	17.75	17.21	17.34	18.05	19.59
Ratios	Annuals									Quarterly
Fiscal Period	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	11.00	4.70	4.60	4.90	2.90	4.40	8.10	3.50	2.40	5.20	4.40	1.60	2.00	2.40
Return on Assets %	7.50	3.00	2.90	2.90	1.70	2.80	5.10	2.20	1.20	3.60	2.80	1.20	1.20	1.20
Return on Capital - Joel Greenblatt %	4.00	3.90	4.30	5.10	3.80	5.10	4.00	2.80	4.00	4.00	4.00	3.60	2.80	4.00
Debt to Equity	0.35	0.44	0.45	0.57	0.58	0.51	0.53	1.07	0.65	0.49	0.51	0.54	1.07	0.65

Gross Margin %	62.00	60.80	64.20	64.40	62.00	63.00	61.50	60.30	60.60	60.40	59.80	61.70	59.50	60.60
Operating Margin %	29.00	27.30	28.40	32.80	24.50	32.80	27.40	26.10	28.50	26.20	26.80	25.20	26.20	28.50
Net Margin %	58.40	23.00	22.50	21.10	12.30	20.40	41.50	17.40	10.90	27.90	23.00	8.00	10.60	10.90

Days Sales Outstanding	64.20	68.30	76.50	102	114	122	87.80	101	105	103	105	108	98.80	105

Debt to Revenue	1.84	2.15	2.19	2.45	2.51	2.38	2.72	5.28	12.65	10.15	10.47	10.65	20.82	12.65
COGS to Revenue	0.38	0.39	0.36	0.36	0.38	0.37	0.39	0.40	0.39	0.40	0.40	0.38	0.40	0.39
Interest Exp. to Revenue %	-7.72	-10.15	-9.99	-11.44	-12.12	-11.76	-11.64	-11.97	-12.19	-12.34	-11.71	-11.76	-11.93	-12.19

Asset Turnover	0.13	0.13	0.13	0.14	0.14	0.14	0.12	0.13	0.03	0.03	0.03	0.03	0.03	0.03
Buyback Ratio	-48.40	-113	-112	-110	-121	-154	--	--	--	--	--	--	--	--
Dividend Payout Ratio	--	--	--	--	--	1.79	0.97	1.46	2.29	0.93	1.12	3.12	2.33	2.29
Income Statement	Annuals (USD $) View: $ %									Quarterly
Fiscal Period	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	564	579	593	622	605	589	542	536	539	133	134	135	136	134
Cost of Goods Sold	215	227	212	221	230	218	209	213	213	52.78	53.70	51.65	55.10	52.89
Gross Profit	349	352	381	401	375	371	333	323	326	80.42	80.02	83.25	80.98	81.41

Selling, General, &Admin. Expense	18.51	20.91	41.79	35.04	28.27	29.20	24.84	20.77	20.06	5.26	4.87	5.51	5.14	4.55
Earnings Before DDA	321	326	343	366	311	341	316	302	305	75.00	74.81	77.92	75.16	77.53

Depreciation, Depletion and Amortization	157	168	174	162	162	148	168	162	162	40.09	38.93	43.97	39.49	39.20

Operating Income	164	158	168	204	148	193	148	140	144	34.91	35.88	33.95	35.67	38.33
Interest Income/Expense	-43.52	-58.79	-59.27	-71.12	-73.29	-69.27	-63.04	-64.19	-64.12	-16.44	-15.66	-15.86	-16.23	-16.37
Net Income	329	133	134	131	74.70	120	225	93.20	70.63	37.23	30.71	10.83	14.44	14.65

Earnings per Share ($)	0.71	0.29	0.28	0.27	0.47	0.70	1.30	0.55	0.42	0.22	0.18	0.06	0.09	0.09
Total Shares Outstanding	466	462	482	479	159	171	173	170	168	173	172	169	168	168
Balance Sheet	Annuals (USD $) View: $ %									Quarterly
Fiscal Period	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	48.97	44.13	65.02	20.33	10.00	56.72	140	12.96	17.58	28.68	26.87	20.76	12.96	17.58
Accounts Receivable	99.19	108	124	174	188	196	130	148	154	151	154	161	148	154
Other Current Assets	22.12	22.42	21.81	21.79	21.46	23.72	18.95	13.36	13.41	37.59	55.43	36.55	13.36	13.41
Total Current Assets	170	175	211	217	220	277	289	174	185	217	236	218	174	185

Property, Plant and Equipment	3,993	4,004	3,923	3,908	3,764	3,677	3,704	3,613	3,755	3,585	3,571	3,553	3,613	3,755
Intangible Assets	--	--	180	180	180	180	180	180	251	253	247	378	180	251
Other Long Term Assets	235	272	265	252	232	240	275	288	347	272	274	136	288	347
Total Assets	4,398	4,451	4,580	4,557	4,395	4,373	4,448	4,255	4,539	4,327	4,328	4,286	4,255	4,539

Accounts Payable	68.06	92.02	111	111	97.75	113	123	127	139	116	126	109	127	139
Current Portion of Long-Term Debt	1,036	1,243	1,302	1,524	1,517	1,403	1,473	1,417	--	1,353	1,401	--	1,417	--
Other Current Liabilities	-0.00	0.00	--	0.00	-0.00	-0.00	-0.00	-1,417	--	-0.00	-0.00	--	-1,417	--
Total Current Liabilities	1,104	1,335	1,412	1,635	1,614	1,515	1,596	127	139	1,469	1,527	109	127	139

Long-Term Debt	3.95	1.23	--	--	--	--	--	1,417	1,700	--	--	1,436	1,417	1,700
Other Long-Term Liabilities	301	264	287	225	180	91.09	80.50	72.20	78.86	82.84	76.44	77.01	72.20	78.86
Total Liabilities	1,409	1,600	1,699	1,860	1,794	1,606	1,676	1,616	1,918	1,552	1,603	1,622	1,616	1,918

Common Stock	4.69	4.66	4.89	4.79	1.59	1.73	1.73	1.68	1.68	1.73	1.70	1.68	1.68	1.68
Retained Earnings	--	--	--	-674	-799	--	--	--	--	--	--	--	--	--
Additional Paid-In Capital	3,225	3,223	3,569	3,488	3,402	3,661	3,664	3,667	3,668	3,664	3,665	3,666	3,667	3,668
Total Equity	2,989	2,851	2,880	2,697	2,601	2,767	2,772	2,639	2,621	2,775	2,725	2,664	2,639	2,621
Cashflow Statement	Annuals (USD $) View: $ %									Quarterly
Fiscal Period	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	329	133	134	131	75.18	121	225	93.22	70.64	37.23	30.71	10.84	14.44	14.66
Depreciation, Depletion and Amortization	157	168	174	162	162	148	168	162	162	40.09	38.93	43.97	39.49	39.20
Cash Flow from Others	-216	-21.90	-25.42	3.42	44.18	6.99	-122	-32.46	-3.90	-39.41	-39.00	19.24	26.71	-10.86
Cash Flow from Operations	271	279	283	297	282	276	270	223	228	37.91	30.65	74.05	80.65	43.00

Investment for Property, Plant & Equipement	--	--	--	--	--	--	-216	-108	-377	-13.08	-22.14	-39.22	-34.05	-282
Cash Flow from Acquisitions	41.32	-2.19	4.28	--	--	0.19	3.04	--	--	--	--	--	--	--
Cash Flow from Investing	692	-188	-71.16	-192	-68.67	-80.19	33.73	-65.80	-359	5.89	-7.10	-37.70	-26.89	-288

Net Issuance of Stock	-55.56	-28.53	36.39	-90.22	-17.06	183	-3.50	-88.68	-88.69	--	-38.88	-41.25	-8.55	-0.01
Net Issuance of Debt	147	207	58.88	222	-7.10	-114	6.13	-56.00	347	-120	48.00	35.50	-19.50	283
Cash Flow for Dividends	-295	-273	-283	-279	-199	-217	-220	-136	-135	-34.57	-34.48	-33.72	-33.61	-33.57
Other Financing	-750	-1.08	-2.55	-2.12	-0.09	-0.71	-3.37	-3.13	-2.93	-0.24	0.00	-2.98	0.09	-0.05
Cash Flow from Financing	-953	-95.39	-190	-149	-223	-149	-221	-284	120	-155	-25.36	-42.45	-61.56	249

Net Change in Cash	9.30	-4.84	20.89	-44.68	-10.33	46.71	82.97	-127	-11.10	-111	-1.81	-6.11	-7.81	4.62

Free Cash Flow	271	279	283	297	282	276	54.73	115	-149	24.83	8.51	34.83	46.60	-239
Valuation Ratios (Daily)	Annuals									Quarterly
Fiscal Period	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals									Quarterly
Fiscal Period	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

PDM Quarterly/Annuals Reports

PDM: 10-Q - Piedmont Office Realty Trust, Inc. (0001042776) (Filer): (10-Q) - 2012-10-31
PDM: 10-Q - Piedmont Office Realty Trust, Inc. (0001042776) (Filer): (10-Q) - 2012-05-03
PDM: 10-K - Piedmont Office Realty Trust, Inc. (0001042776) (Filer): (10-K) - 2012-02-28
PDM: 10-Q - Piedmont Office Realty Trust, Inc. (0001042776) (Filer): (10-Q) - 2011-11-03
PDM: 10-Q/A - Piedmont Office Realty Trust, Inc. (0001042776) (Filer): (10-Q/A) - 2011-08-26

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

PDM Quarterly/Annuals Reports