PGRE Paramount Group Inc

Paramount Group, Inc. (NYSE: PGRE) (“Paramount” or the “Company”) filed its Quarterly Report on Form 10-Q for the quarter ended June 30, 2024 today and reported results for the second quarter ended June 30, 2024.

Second Quarter Highlights:

Results of Operations:

• Reported net loss attributable to common stockholders of $7.8 million, or $0.04 per diluted share, for the quarter ended June 30, 2024, compared to $47.5 million, or $0.22 per diluted share, for the quarter ended June 30, 2023. Net loss attributable to common stockholders for the quarter ended June 30, 2023, includes (i) $23.1 million, or $0.11 per diluted share, for our share of a non-cash real estate impairment loss related to an unconsolidated joint venture, and (ii) non-cash straight-line rent receivable write-offs aggregating $13.0 million, or $0.06 per diluted share, related to the terminated SVB Securities lease at 1301 Avenue of the Americas and the surrendered JPMorgan Chase space at One Front Street.
• Reported Core Funds from Operations (“Core FFO”) attributable to common stockholders of $43.4 million, or $0.20 per diluted share, for the quarter ended June 30, 2024, compared to $37.1 million, or $0.17 per diluted share, for the quarter ended June 30, 2023. Core FFO attributable to common stockholders for the quarter ended June 30, 2023 includes non-cash straight-line rent receivable write-offs aggregating $13.0 million, or $0.06 per diluted share, related to the terminated SVB Securities lease at 1301 Avenue of the Americas and the surrendered JPMorgan Chase space at One Front Street.
• Updated and narrowed its full year 2024 Earnings Guidance as follows:
  • Estimated net loss attributable to common stockholders is expected to be between $0.11 and $0.07 per diluted share, compared to its prior estimate of $0.10 and $0.04 per diluted share, an increase in net loss of $0.02 per diluted share at the midpoint of the Company’s prior estimate.
  • Estimated Core FFO attributable to common stockholders is expected to be between $0.76 and $0.80 per diluted share, compared to its prior estimate of $0.75 and $0.81 per diluted share, in-line with the midpoint of the Company’s prior guidance.
• Reported a 0.1% increase in Same Store Cash Net Operating Income (“NOI”) and a 1.3% decrease in Same Store NOI in the quarter ended June 30, 2024, compared to the same period in the prior year.
• Leased 198,505 square feet, of which the Company’s share was 158,592 square feet that was leased at a weighted average initial rent of $74.55 per square foot. Of the 198,505 square feet leased, 98,862 square feet represented the Company’s share of second generation space(1), for which mark-to-markets were 1.0% on a cash basis and negative 3.4% on a GAAP basis.
• Modified the existing $164.8 million mortgage loan at 111 Sutter Street, in which the Company has a 49.0% ownership interest, to extend the maturity to December 2025. The loan bears interest at SOFR plus 215 basis points and all interest shortfalls will continue to accrue to the principal balance of the loan.
• Declared a second quarter cash dividend of $0.035 per common share on June 14, 2024, which was paid on July 15, 2024.

(1) Second generation space represents space leased in the current period (i) prior to its originally scheduled expiration, or (ii) that has been vacant for less than twelve months.

Financial Results

Quarter Ended June 30, 2024

Net loss attributable to common stockholders was $7.8 million, or $0.04 per diluted share, for the quarter ended June 30, 2024, compared to $47.5 million, or $0.22 per diluted share, for the quarter ended June 30, 2023. Net loss attributable to common stockholders for the quarter ended June 30, 2023, includes (i) $23.1 million, or $0.11 per diluted share, for our share of a non-cash real estate impairment loss related to an unconsolidated joint venture, and (ii) non-cash straight-line rent receivable write-offs aggregating $13.0 million, or $0.06 per diluted share, related to the terminated SVB Securities lease at 1301 Avenue of the Americas and the surrendered JPMorgan Chase space at One Front Street.

Funds from Operations (“FFO”) attributable to common stockholders was $42.7 million, or $0.20 per diluted share, for the quarter ended June 30, 2024, compared to $34.0 million, or $0.16 per diluted share, for the quarter ended June 30, 2023. FFO attributable to common stockholders for the quarter ended June 30, 2023 includes non-cash straight-line rent receivable write-offs aggregating $13.0 million, or $0.06 per diluted share, related to the terminated SVB Securities lease at 1301 Avenue of the Americas and the surrendered JPMorgan Chase space at One Front Street. FFO attributable to common stockholders for the quarters ended June 30, 2024 and 2023 also includes the impact of other non-core items, which are listed in the table on page 11. While the aggregate of the non-core items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the quarter ended June 30, 2024 by $0.7 million, it had no impact on FFO per diluted share. The aggregate of the non-core items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the quarter ended June 30, 2023 by $3.1 million, or $0.01 per diluted share.

Core FFO attributable to common stockholders, which excludes the impact of the non-core items listed on page 11, was $43.4 million, or $0.20 per diluted share, for the quarter ended June 30, 2024, compared to $37.1 million, or $0.17 per diluted share, for the quarter ended June 30, 2023.

Six Months Ended June 30, 2024

Net income attributable to common stockholders was $2.0 million, or $0.01 per diluted share, for the six months ended June 30, 2024, compared to net loss attributable to common stockholders of $45.8 million, or $0.21 per diluted share, for the six months ended June 30, 2023. Net income attributable to common stockholders for the six months ended June 30, 2024 includes $14.1 million, or $0.07 per diluted share, of a non-cash gain on extinguishment of a tax liability related to the Company’s initial public offering. Net loss attributable to the common stockholders for the six months ended June 30, 2023 includes (i) $23.1 million, or $0.11 per diluted share, for our share of a non-cash real estate impairment loss related to an unconsolidated joint venture, and (ii) non-cash straight-line rent receivable write-offs aggregating $13.0 million, or $0.06 per diluted share, related to the terminated SVB Securities lease at 1301 Avenue of the Americas and the surrendered JPMorgan Chase space at One Front Street.

FFO attributable to common stockholders was $102.5 million, or $0.47 per diluted share, for the six months ended June 30, 2024, compared to $90.8 million, or $0.42 per diluted share, for the six months ended June 30, 2023. FFO attributable to common stockholders for the six months ended June 30, 2024 includes $14.1 million, or $0.07 per diluted share, of a non-cash gain on extinguishment of a tax liability related to the Company’s initial public offering. FFO attributable to common stockholders for the six months ended June 30, 2023 includes non-cash straight-line rent receivable write-offs aggregating $13.0 million, or $0.06 per diluted share, related to the terminated SVB Securities lease at 1301 Avenue of the Americas and the surrendered JPMorgan Chase space at One Front Street. FFO attributable to common stockholders for the six months ended June 30, 2024 and 2023 also includes the impact of other non-core items, which are listed in the table on page 11. The aggregate of the non-core items, net of amounts attributable to noncontrolling interests, increased FFO attributable to common stockholders for the six months ended June 30, 2024 by $11.1 million, or $0.05 per diluted share. While the aggregate of the non-core items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the six months ended June 30, 2023 by $1.0 million, it had no impact on FFO per diluted share.

Core FFO attributable to common stockholders, which excludes the impact of the non-core items listed on page 11, was $91.4 million, or $0.42 per diluted share, for the six months ended June 30, 2024, compared to $91.8 million, or $0.42 per diluted share, for the six months ended June 30, 2023.

Portfolio Operations

Quarter Ended June 30, 2024

Same Store Cash NOI increased by $0.1 million, or 0.1%, to $87.0 million for the quarter ended June 30, 2024 from $86.9 million for the quarter ended June 30, 2023. Same Store NOI decreased by $1.2 million, or 1.3%, to $90.9 million for the quarter ended June 30, 2024 from $92.1 million for the quarter ended June 30, 2023.

During the quarter ended June 30, 2024, the Company leased 198,505 square feet, of which 177,858 square feet was leased in the Company’s same store portfolio. Of the 177,858 square feet leased, the Company’s share was 158,592 square feet that was leased at a weighted average initial rent of $74.55 per square foot. This leasing activity, offset by lease expirations in the quarter, decreased same store leased occupancy by 280 basis points to 86.3% at June 30, 2024 from 89.1% at March 31, 2024. The decrease in same store leased occupancy was driven primarily by the scheduled expiration of Clifford Chance’s lease in June 2024 at 31 West 52nd Street in the Company’s New York portfolio.

Of the 198,505 square feet leased in the second quarter, 98,862 square feet represented the Company’s share of second generation space for which mark-to-markets were 1.0% on a cash basis and negative 3.4% on a GAAP basis. The weighted average lease term for leases signed during the second quarter was 8.6 years and weighted average tenant improvements and leasing commissions on these leases were $12.85 per square foot per annum, or 17.2% of initial rent.

Six Months Ended June 30, 2024

Same Store Cash NOI decreased by $1.3 million, or 0.7%, to $176.2 million for the six months ended June 30, 2024 from $177.5 million for the six months ended June 30, 2023. Same Store NOI decreased by $4.6 million, or 2.4%, to $184.8 million for the six months ended June 30, 2024 from $189.4 million for the six months ended June 30, 2023.

During the six months ended June 30, 2024, the Company leased 475,222 square feet, of which 433,188 square feet was leased in the Company’s same store portfolio. Of the 433,188 square feet leased, the Company’s share was 329,114 square feet that was leased at a weighted average initial rent of $71.58 per square foot. This leasing activity, offset by lease expirations in the six months, decreased same store leased occupancy by 380 basis points to 86.3% at June 30, 2024 from 90.1% at December 31, 2023. The decrease in same store leased occupancy was driven primarily by the scheduled expiration of Clifford Chance’s lease in June 2024 at 31 West 52nd Street in the Company’s New York portfolio.

Of the 475,222 square feet leased in the six months, 193,837 square feet represented the Company’s share of second generation space for which mark-to-markets were negative 1.5% on a cash basis and negative 10.9% on a GAAP basis. The negative mark-to-market of 10.9% on a GAAP basis was driven primarily by a FAS 141 below-market lease adjustment that was included in the prior GAAP rent. Excluding the below-market lease adjustment from the prior GAAP rent, the mark-to-market on a GAAP basis would have been negative 2.8%. The weighted average lease term for leases signed during the six months was 8.3 years and weighted average tenant improvements and leasing commissions on these leases were $11.69 per square foot per annum, or 16.3% of initial rent.

Guidance

The Company is updating and narrowing its Estimated Core FFO Guidance for the full year of 2024, which is reconciled below to estimated net loss attributable to common stockholders per diluted share in accordance with GAAP. The Company estimates that net loss attributable to common stockholders will be between $0.11 and $0.07 per diluted share, compared to its prior estimate of $0.10 and $0.04 per diluted share, an increase in net loss of $0.02 per diluted share at the midpoint of the Company’s prior estimate. The increase in net loss of $0.02 per diluted share resulted primarily from higher depreciation expense. The estimated net loss attributable to common stockholders per diluted share is not a projection and is being provided solely to satisfy the disclosure requirements of the U.S. Securities and Exchange Commission.

Based on the Company’s performance for the six months ended June 30, 2024 and its outlook for the remainder of 2024, the Company is updating and narrowing its Estimated 2024 Core FFO to be between $0.76 and $0.80 per diluted share, compared to its prior estimate of $0.75 and $0.81 per diluted share, in-line with the midpoint of the Company’s prior guidance.

 

Full Year 2024

 

(Amounts per diluted share)

Low

 

 

High

 

Estimated net loss attributable to common stockholders

$

(0.11

)

 

$

(0.07

)

Pro rata share of real estate depreciation and amortization, including the Company's share of unconsolidated joint ventures

 

0.92

 

 

 

0.92

 

Estimated FFO

 

0.81

 

 

 

0.85

 

Adjustments for non-core items (1)

 

(0.05

)

 

 

(0.05

)

Estimated Core FFO

$

0.76

 

 

$

0.80

 

Except as described above, these estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels and the earnings impact of the events referenced in this release and otherwise to be referenced during the conference call referred to on page 8. These estimates do not include the impact on operating results from possible future property acquisitions or dispositions, or realized and unrealized gains and losses on real estate related fund investments. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

_________________

(1) Represents non-core items for the six months ended June 30, 2024, that are listed in the table on page 11. The Company is not making projections for non-core items that may impact its financial results for the remainder of 2024, which may include unrealized gains or losses on real estate fund investments, acquisition and transaction related costs and other items that are not included in Core FFO.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the federal securities laws. You can identify these statements by our use of the words “assumes,” “believes,” “estimates,” “expects,” “guidance,” “intends,” “plans,” “projects” and similar expressions that do not relate to historical matters. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the Company’s control and could materially affect actual results, performance or achievements. These factors include, without limitation, the ability to enter into new leases or renew leases on favorable terms; dependence on tenants’ financial condition; the risk we may lose a major tenant or that a major tenant may be adversely impacted by market and economic conditions, including elevated inflation and interest rates; trends in the office real estate industry including telecommuting, flexible work schedules, open workplaces and teleconferencing; the uncertainties of real estate development, acquisition and disposition activity; the ability to effectively integrate acquisitions; fluctuations in interest rates and the costs and availability of financing; the ability of our joint venture partners to satisfy their obligations; the effects of local, national and international economic and market conditions and the impact of elevated inflation and interest rates on such market conditions; the effects of acquisitions, dispositions and possible impairment charges on our operating results; the negative impact of any future pandemic, endemic or outbreak of infectious disease on the U.S., regional and global economies and our tenants’ financial condition and results of operations; regulatory changes, including changes to tax laws and regulations; and other risks and uncertainties detailed from time to time in the Company’s filings with the U.S. Securities and Exchange Commission. The Company does not undertake a duty to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

FFO is a supplemental measure of our performance. We present FFO in accordance with the definition adopted by the National Association of Real Estate Investment Trusts (“Nareit”). Nareit defines FFO as net income or loss, calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”), adjusted to exclude depreciation and amortization from real estate assets, impairment losses on certain real estate assets and gains or losses from the sale of certain real estate assets or from change in control of certain real estate assets, including our share of such adjustments of unconsolidated joint ventures. FFO is commonly used in the real estate industry to assist investors and analysts in comparing results of real estate companies because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. In addition, we present Core FFO as an alternative measure of our operating performance, which adjusts FFO for certain other items that we believe enhance the comparability of our FFO across periods. Core FFO, when applicable, excludes the impact of certain items, including, transaction related costs, realized and unrealized gains or losses on real estate related fund investments, unrealized gains or losses on interest rate swaps, severance costs, gains or losses on early extinguishment of debt and other non-core adjustments, in order to reflect the Core FFO of our real estate portfolio and operations. In future periods, we may also exclude other items from Core FFO that we believe may help investors compare our results.

FFO and Core FFO are presented as supplemental financial measures and do not fully represent our operating performance. Other REITs may use different methodologies for calculating FFO and Core FFO or use other definitions of FFO and Core FFO and, accordingly, our presentation of these measures may not be comparable to other real estate companies. Neither FFO nor Core FFO is intended to be a measure of cash flow or liquidity. Please refer to our financial statements, prepared in accordance with GAAP, for purposes of evaluating our financial condition, results of operations and cash flows.

NOI is used to measure the operating performance of our properties. NOI consists of rental revenue (which includes property rentals, tenant reimbursements and lease termination income) and certain other property-related revenue less operating expenses (which includes property-related expenses such as cleaning, security, repairs and maintenance, utilities, property administration and real estate taxes). We also present Cash NOI which deducts from NOI, straight-line rent adjustments and the amortization of above and below-market leases, including our share of such adjustments of unconsolidated joint ventures. In addition, we present PGRE’s share of NOI and Cash NOI which represents our share of NOI and Cash NOI of consolidated and unconsolidated joint ventures, based on our percentage ownership in the underlying assets. We use NOI and Cash NOI internally as performance measures and believe they provide useful information to investors regarding our financial condition and results of operations because they reflect only those income and expense items that are incurred at the property level.

Same Store NOI is used to measure the operating performance of properties in our New York and San Francisco portfolios that were owned by the Company in a similar manner during both the current period and prior reporting periods and represents Same Store NOI from consolidated and unconsolidated joint ventures based on our percentage ownership in the underlying assets. Same Store NOI also excludes lease termination income, impairment of receivables arising from operating leases and certain other items that may vary from period to period. We also present Same Store Cash NOI, which excludes the effect of non-cash items such as the straight-line rent adjustments and the amortization of above and below-market leases.

In the first quarter of 2024, we updated our presentation of NOI, Cash NOI and Core FFO attributable to common stockholders to exclude the impact of Market Center and 111 Sutter Street, which we have designated as non-core assets. Accordingly, we have recast the presentation for all prior periods presented to reflect this change.

A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure can be found in this press release and in our Supplemental Information for the quarter ended June 30, 2024, which is available on our website.

Investor Conference Call and Webcast

The Company will host a conference call and audio webcast on Thursday, August 1, 2024 at 10:00 a.m. Eastern Time (ET), during which management will discuss the second quarter results and provide commentary on business performance. A question and answer session with analysts and investors will follow the prepared remarks.

The conference call can be accessed by dialing 877-407-0789 (domestic) or 201-689-8562 (international). An audio replay of the conference call will be available from 1:00 p.m. ET on August 1, 2024 through August 8, 2024 and can be accessed by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the passcode 13746987.

A live audio webcast of the conference call will be available through the “Investors” section of the Company’s website, www.pgre.com. A replay of the webcast will be archived on the Company’s website.

About Paramount Group, Inc.

Headquartered in New York City, Paramount Group, Inc. is a fully-integrated real estate investment trust that owns, operates, manages, acquires and redevelops high-quality, Class A office properties located in select central business district submarkets of New York City and San Francisco. Paramount is focused on maximizing the value of its portfolio by leveraging the sought-after locations of its assets and its proven property management capabilities to attract and retain high-quality tenants.

Paramount Group, Inc.

Consolidated Balance Sheets

(Unaudited and in thousands)

 

Assets:

 

June 30, 2024

 

December 31, 2023

Real estate, at cost:

 

 

 

 

 

 

Land

 

$

1,966,237

 

 

$

1,966,237

 

Buildings and improvements

 

 

6,276,347

 

 

 

6,250,379

 

 

 

 

8,242,584

 

 

 

8,216,616

 

Accumulated depreciation and amortization

 

 

(1,550,341

)

 

 

(1,471,819

)

Real estate, net

 

 

6,692,243

 

 

 

6,744,797

 

Cash and cash equivalents

 

 

307,461

 

 

 

428,208

 

Restricted cash

 

 

164,639

 

 

 

81,391

 

Accounts and other receivables

 

 

13,917

 

 

 

18,053

 

Real estate related fund investments

 

 

-

 

 

 

775

 

Investments in unconsolidated real estate related funds

 

 

4,536

 

 

 

4,549

 

Investments in unconsolidated joint ventures

 

 

130,087

 

 

 

132,239

 

Deferred rent receivable

 

 

353,769

 

 

 

351,209

 

Deferred charges, net

 

 

105,812

 

 

 

108,751

 

Intangible assets, net

 

 

57,612

 

 

 

68,005

 

Other assets

 

 

71,788

 

 

 

68,238

 

Total assets

 

$

7,901,864

 

 

$

8,006,215

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Notes and mortgages payable, net

 

$

3,672,103

 

 

$

3,803,484

 

Revolving credit facility

 

 

-

 

 

 

-

 

Accounts payable and accrued expenses

 

 

110,789

 

 

 

114,463

 

Dividends and distributions payable

 

 

8,382

 

 

 

8,360

 

Intangible liabilities, net

 

 

24,125

 

 

 

28,003

 

Other liabilities

 

 

30,802

 

 

 

37,017

 

Total liabilities

 

 

3,846,201

 

 

 

3,991,327

 

Equity:

 

 

 

 

 

 

Paramount Group, Inc. equity

 

 

3,181,913

 

 

 

3,203,285

 

Noncontrolling interests in:

 

 

 

 

 

 

Consolidated joint ventures

 

 

485,983

 

 

 

413,925

 

Consolidated real estate related funds

 

 

93,340

 

 

 

110,589

 

Operating Partnership

 

 

294,427

 

 

 

287,089

 

Total equity

 

 

4,055,663

 

 

 

4,014,888

 

Total liabilities and equity

 

$

7,901,864

 

 

$

8,006,215

 

 

Paramount Group, Inc.

Consolidated Statements of Income

(Unaudited and in thousands, except share and per share amounts)

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

179,678

 

 

$

165,506

 

 

$

359,401

 

 

$

347,219

 

Fee and other income

 

 

7,730

 

 

 

7,156

 

 

 

16,884

 

 

 

13,917

 

Total revenues

 

 

187,408

 

 

 

172,662

 

 

 

376,285

 

 

 

361,136

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

74,192

 

 

 

71,078

 

 

 

145,932

 

 

 

141,387

 

Depreciation and amortization

 

 

61,735

 

 

 

62,627

 

 

 

122,849

 

 

 

121,515

 

General and administrative

 

 

16,632

 

 

 

16,224

 

 

 

33,266

 

 

 

30,847

 

Transaction related costs

 

 

423

 

 

 

63

 

 

 

601

 

 

 

191

 

Total expenses

 

 

152,982

 

 

 

149,992

 

 

 

302,648

 

 

 

293,940

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Loss from real estate related fund investments

 

 

(27

)

 

 

(42,644

)

 

 

(70

)

 

 

(39,094

)

(Loss) income from unconsolidated real estate related funds

 

 

(15

)

 

 

32

 

 

 

90

 

 

 

(146

)

Loss from unconsolidated joint ventures

 

 

(771

)

 

 

(28,402

)

 

 

(2,117

)

 

 

(34,164

)

Interest and other income, net

 

 

3,893

 

 

 

2,967

 

 

 

23,313

 

 

 

5,892

 

Interest and debt expense

 

 

(40,004

)

 

 

(36,879

)

 

 

(80,273

)

 

 

(73,338

)

(Loss) income before income taxes

 

(2,498

)

 

 

(82,256

)

 

 

14,580

 

 

 

(73,654

)

Income tax expense

 

 

(362

)

 

 

(573

)

 

 

(709

)

 

 

(861

)

Net (loss) income

 

 

(2,860

)

 

 

(82,829

)

 

 

13,871

 

 

 

(74,515

)

Less net (income) loss attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(6,269

)

 

 

(5,351

)

 

 

(11,475

)

 

 

(10,992

)

Consolidated real estate related funds

 

 

589

 

 

 

37,301

 

 

 

(173

)

 

 

36,478

 

Operating Partnership

 

 

721

 

 

 

3,341

 

 

 

(177

)

 

 

3,220

 

Net (loss) income attributable to common stockholders

 

$

(7,819

)

 

$

(47,538

)

 

$

2,046

 

 

$

(45,809

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) Income per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.04

)

 

$

(0.22

)

 

$

0.01

 

 

$

(0.21

)

Diluted

 

$

(0.04

)

 

$

(0.22

)

 

$

0.01

 

 

$

(0.21

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

217,204,870

 

 

 

217,003,931

 

 

 

217,155,278

 

 

 

216,784,737

 

Diluted

 

 

217,204,870

 

 

 

217,003,931

 

 

 

217,208,977

 

 

 

216,784,737

 

Paramount Group, Inc.

Reconciliation of Net (Loss) Income to FFO and Core FFO

(Unaudited and in thousands, except share and per share amounts)

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Reconciliation of net (loss) income to FFO and Core FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(2,860

)

 

$

(82,829

)

 

$

13,871

 

 

$

(74,515

)

Real estate depreciation and amortization (including our share of unconsolidated joint ventures)

 

 

65,035

 

 

 

72,096

 

 

 

129,459

 

 

 

140,527

 

Our share of a non-cash real estate impairment loss related to an unconsolidated joint venture

 

 

-

 

 

 

24,734

 

 

 

-

 

 

 

24,734

 

Amounts attributable to noncontrolling interests in consolidated joint ventures and real estate related funds

 

 

(15,585

)

 

 

22,406

 

 

 

(31,470

)

 

 

6,401

 

FFO attributable to the Operating Partnership

 

 

46,590

 

 

 

36,407

 

 

 

111,860

 

 

 

97,147

 

Amounts attributable to noncontrolling interests in the Operating Partnership

 

 

(3,935

)

 

 

(2,390

)

 

 

(9,384

)

 

 

(6,351

)

FFO attributable to common stockholders

 

$

42,655

 

 

$

34,017

 

 

$

102,476

 

 

$

90,796

 

Per diluted share

 

$

0.20

 

 

$

0.16

 

 

$

0.47

 

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to the Operating Partnership

 

$

46,590

 

 

$

36,407

 

 

$

111,860

 

 

$

97,147

 

Adjustments for non-core items:

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash gain on extinguishment of IPO related tax liability

 

 

-

 

 

 

-

 

 

 

(15,437

)

 

 

-

 

Non-core assets (1)

 

 

-

 

 

 

(1,660

)

 

 

-

 

 

 

(3,276

)

Our share of realized and unrealized gains and losses from consolidated and unconsolidated real estate related funds

 

 

(692

)

 

 

5,618

 

 

 

28

 

 

 

3,756

 

Other, net (primarily adjustments related to unconsolidated joint ventures)

 

 

1,537

 

 

 

(642

)

 

 

3,288

 

 

 

573

 

Core FFO attributable to the Operating Partnership

 

 

47,435

 

 

 

39,723

 

 

 

99,739

 

 

 

98,200

 

Amounts attributable to noncontrolling interests in the Operating Partnership

 

 

(4,007

)

 

 

(2,608

)

 

 

(8,373

)

 

 

(6,422

)

Core FFO attributable to common stockholders

 

$

43,428

 

 

$

37,115

 

 

$

91,366

 

 

$

91,778

 

Per diluted share

 

$

0.20

 

 

$

0.17

 

 

$

0.42

 

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

217,204,870

 

 

 

217,003,931

 

 

 

217,155,278

 

 

 

216,784,737

 

Effect of dilutive securities

 

 

27,125

 

 

 

11,089

 

 

 

53,699

 

 

 

31,669

 

Denominator for FFO and Core FFO per diluted share

 

 

217,231,995

 

 

 

217,015,020

 

 

 

217,208,977

 

 

 

216,816,406

 

 

(1) Represents Market Center and 111 Sutter Street.

Paramount Group, Inc.

Reconciliation of Net (Loss) Income to Same Store NOI and Same Store Cash NOI

(Unaudited and in thousands)

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Reconciliation of net (loss) income to Same Store NOI

 

 

 

 

 

 

 

 

 

 

 

and Same Store Cash NOI:

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(2,860

)

 

$

(82,829

)

 

$

13,871

 

 

$

(74,515

)

Adjustments to arrive at NOI:

 

 

 

 

 

 

 

 

 

 

 

Fee income

 

(4,304

)

 

 

(4,976

)

 

 

(10,552

)

 

 

(9,533

)

Depreciation and amortization

 

61,735

 

 

 

62,627

 

 

 

122,849

 

 

 

121,515

 

General and administrative

 

16,632

 

 

 

16,224

 

 

 

33,266

 

 

 

30,847

 

Loss from real estate related fund investments

 

27

 

 

 

42,644

 

 

 

70

 

 

 

39,094

 

Loss from unconsolidated joint ventures

 

771

 

 

 

28,402

 

 

 

2,117

 

 

 

34,164

 

NOI from unconsolidated joint ventures (excluding One Steuart Lane)

 

5,625

 

 

 

10,720

 

 

 

11,227

 

 

 

21,101

 

Interest and other income, net

 

(3,893

)

 

 

(2,967

)

 

 

(23,313

)

 

 

(5,892

)

Interest and debt expense

 

40,004

 

 

 

36,879

 

 

 

80,273

 

 

 

73,338

 

Income tax expense

 

362

 

 

 

573

 

 

 

709

 

 

 

861

 

Non-core assets (1)

 

-

 

 

 

(5,217

)

 

 

-

 

 

 

(10,293

)

Other, net

 

438

 

 

 

31

 

 

 

511

 

 

 

337

 

Amounts attributable to noncontrolling interests in consolidated joint ventures

 

(23,901

)

 

 

(22,564

)

 

 

(46,809

)

 

 

(45,276

)

PGRE's share of NOI

 

90,636

 

 

 

79,547

 

 

 

184,219

 

 

 

175,748

 

Non-same store adjustments:

 

 

 

 

 

 

 

 

 

 

 

Lease termination income

 

(1,029

)

 

 

(2,055

)

 

 

(1,973

)

 

 

(2,055

)

Non-cash write-offs of straight-line rent receivables

 

-

 

 

 

13,906

 

 

 

-

 

 

 

13,906

 

Other, net

 

1,299

 

 

 

686

 

 

 

2,603

 

 

 

1,823

 

PGRE's share of Same Store NOI

$

90,906

 

 

$

92,084

 

 

$

184,849

 

 

$

189,422

 

 

 

 

 

 

 

 

 

 

 

 

 

PGRE's share of NOI

$

90,636

 

 

$

79,547

 

 

$

184,219

 

 

$

175,748

 

Adjustments to arrive at Cash NOI:

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (including our share of unconsolidated joint ventures)

 

(1,116

)

 

 

7,515

 

 

 

(4,503

)

 

 

(176

)

Amortization of above and below-market leases, net (including our share of unconsolidated joint ventures)

 

(1,949

)

 

 

(2,239

)

 

 

(3,607

)

 

 

(4,077

)

Non-core assets (1)

 

-

 

 

 

299

 

 

 

-

 

 

 

560

 

Amounts attributable to noncontrolling interests in consolidated joint ventures

 

(1,028

)

 

 

2,857

 

 

 

(589

)

 

 

5,724

 

PGRE's share of Cash NOI

 

86,543

 

 

 

87,979

 

 

 

175,520

 

 

 

177,779

 

Non-same store adjustments:

 

 

 

 

 

 

 

 

 

 

 

Lease termination income

 

(1,029

)

 

 

(2,055

)

 

 

(1,973

)

 

 

(2,055

)

Other, net

 

1,476

 

 

 

948

 

 

 

2,674

 

 

 

1,763

 

PGRE's share of Same Store Cash NOI

$

86,990

 

 

$

86,872

 

 

$

176,221

 

 

$

177,487

 

 

(1) Represents Market Center and 111 Sutter Street.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20240731387575/en/

Wilbur Paes Chief Operating Officer, Chief Financial Officer and Treasurer 212-237-3122 ir@pgre.com

Tom Hennessy Vice President, Investor Relations and Business Development 212-237-3138 ir@pgre.com

Media:

212-492-2285 pr@pgre.com