PGRE Paramount Group Inc

– Completes $65 million of share repurchases in 2022 – – Initiates Guidance for Full Year 2023 –

Paramount Group, Inc. (NYSE: PGRE) (“Paramount” or the “Company”) filed its Annual Report on Form 10-K for the year ended December 31, 2022 today and reported results for the fourth quarter ended December 31, 2022.

Fourth Quarter Highlights:

Results of Operations:

• Reported net loss attributable to common stockholders of $37.9 million, or $0.17 per diluted share, for the quarter ended December 31, 2022, compared to net income attributable to common stockholders of $1.2 million, or $0.01 per diluted share, for the quarter ended December 31, 2021. Net loss attributable to common stockholders for the quarter ended December 31, 2022 includes $29.6 million for our share of a real estate impairment loss of an unconsolidated joint venture.
• Reported Core Funds from Operations (“Core FFO”) attributable to common stockholders of $54.4 million, or $0.25 per diluted share, for the quarter ended December 31, 2022, compared to $52.8 million, or $0.24 per diluted share, for the quarter ended December 31, 2021.
• Reported a 2.6% decrease in Same Store Cash Net Operating Income (“NOI”) and a 3.8% increase in Same Store NOI in the quarter ended December 31, 2022, compared to the same period in the prior year.
• Leased 205,530 square feet, of which the Company’s share was 131,742 square feet that was leased at a weighted average initial rent of $77.66 per square foot. Of the 205,530 square feet leased, 116,142 square feet represented the Company’s share of second generation space, for which mark-to-markets were negative 0.7% on a cash basis and positive 2.3% on a GAAP basis.

Capital Markets Activity:

• Repurchased 10,370,610 common shares at a weighted average price of $6.27 per share, or $65.0 million in the aggregate in the year ended December 31, 2022, of which 7,133,218 shares were repurchased in the fourth quarter, at a weighted average price of $6.12 per share, or $43.7 million in the aggregate.
• Declared a fourth quarter cash dividend of $0.0775 per common share on December 15, 2022, which was paid on January 13, 2023.

Financial Results

Quarter Ended December 31, 2022

Net loss attributable to common stockholders was $37.9 million, or $0.17 per diluted share, for the quarter ended December 31, 2022, compared to net income attributable to common stockholders of $1.2 million, or $0.01 per diluted share, for the quarter ended December 31, 2021. Net loss attributable to common stockholders for the quarter ended December 31, 2022 includes $29.6 million for our share of a real estate impairment loss of an unconsolidated joint venture.

Funds from Operations (“FFO”) attributable to common stockholders was $48.5 million, or $0.22 per diluted share, for the quarter ended December 31, 2022, compared to $53.4 million, or $0.24 per diluted share, for the quarter ended December 31, 2021. FFO attributable to common stockholders for the quarters ended December 31, 2022 and 2021 includes the impact of certain non-core items, which are listed in the table on page 9. The aggregate of the non-core items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the quarter ended December 31, 2022 by $5.9 million, or $0.03 per diluted share and increased FFO attributable to common stockholders for the quarter ended December 31, 2021 by $0.6 million, or $0.00 per diluted share.

Core FFO attributable to common stockholders, which excludes the impact of the non-core items listed on page 9, was $54.4 million, or $0.25 per diluted share, for the quarter ended December 31, 2022, compared to $52.8 million, or $0.24 per diluted share, for the quarter ended December 31, 2021.

Year Ended December 31, 2022

Net loss attributable to common stockholders was $36.4 million, or $0.16 per diluted share, for the year ended December 31, 2022, compared to $20.4 million, or $0.09 per diluted share, for the year ended December 31, 2021. Net loss attributable to common stockholders for the year ended December 31, 2022 includes $29.6 million for our share of a real estate impairment loss of an unconsolidated joint venture. Net loss attributable to common stockholders for the year ended December 31, 2021 includes a $10.7 million contribution to an unconsolidated joint venture that was expensed in accordance with GAAP.

FFO attributable to common stockholders was $210.1 million, or $0.95 per diluted share, for the year ended December 31, 2022, compared to $192.5 million, or $0.88 per diluted share, for the year ended December 31, 2021. FFO attributable to common stockholders for the year ended December 31, 2021 includes a $10.7 million contribution to an unconsolidated joint venture that was expensed in accordance with GAAP. FFO attributable to common stockholders for the years ended December 31, 2022 and 2021 also includes the impact of other non-core items, which are listed in the table on page 9. The aggregate of the non-core items, net of amounts attributable to noncontrolling interests decreased FFO attributable to common stockholders for the years ended December 31, 2022 and 2021 by $6.7 million and $8.6 million, respectively, or $0.03 and $0.04 per diluted share, respectively.

Core FFO attributable to common stockholders, which excludes the impact of the non-core items listed on page 9, was $216.8 million, or $0.98 per diluted share, for the year ended December 31, 2022, compared to $201.1 million, or $0.92 per diluted share, for the year ended December 31, 2021.

Portfolio Operations

Quarter Ended December 31, 2022

Same Store Cash NOI decreased by $2.5 million, or 2.6%, to $96.6 million for the quarter ended December 31, 2022 from $99.1 million for the quarter ended December 31, 2021. Same Store NOI increased by $3.7 million, or 3.8%, to $101.2 million for the quarter ended December 31, 2022 from $97.5 million for the quarter ended December 31, 2021.

During the quarter ended December 31, 2022, the Company leased 205,530 square feet, of which the Company’s share was 131,742 square feet that was leased at a weighted average initial rent of $77.66 per square foot. This leasing activity, offset by lease expirations in the quarter, decreased leased occupancy and same store leased occupancy (properties owned by the Company in a similar manner during both reporting periods) by 10 basis points to 91.3% at December 31, 2022 from 91.4% at September 30, 2022. Of the 205,530 square feet leased, 116,142 square feet represented the Company’s share of second generation space (space leased that (i) has been vacant for less than twelve months or (ii) has been pre-leased prior to expiration) for which mark-to-markets were negative 0.7% on a cash basis and positive 2.3% on a GAAP basis. The weighted average lease term for leases signed during the fourth quarter was 3.8 years and weighted average tenant improvements and leasing commissions on these leases were $10.81 per square foot per annum, or 13.9% of initial rent.

Year Ended December 31, 2022

Same Store Cash NOI increased by $6.5 million, or 1.7%, to $386.1 million for the year ended December 31, 2022 from $379.6 million for the year ended December 31, 2021. Same Store NOI increased by $15.7 million, or 4.0%, to $402.4 million for the year ended December 31, 2022 from $386.7 million for the year ended December 31, 2021.

During the year ended December 31, 2022, the Company leased 947,135 square feet, of which the Company’s share was 688,041 square feet that was leased at a weighted average initial rent of $77.22 per square foot. This leasing activity, partially offset by lease expirations during the year, increased leased occupancy by 60 basis points to 91.3% at December 31, 2022 from 90.7% at December 31, 2021. Same store leased occupancy increased by 70 basis points to 91.3% at December 31, 2022 from 90.6% at December 31, 2021. Of the 947,135 square feet leased, 557,641 square feet represented the Company’s share of second generation space for which mark-to-markets were negative 5.4% on a cash basis and positive 1.5% on a GAAP basis. The weighted average lease term for leases signed during the year was 8.8 years and weighted average tenant improvements and leasing commissions on these leases were $10.72 per square foot per annum, or 13.9% of initial rent.

Guidance

The Company is providing its Estimated Core FFO Guidance for the full year of 2023, 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 $0.13 and $0.07 per diluted share. 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.

The Company estimates that 2023 Core FFO will be between $0.88 and $0.94 per diluted share. The estimated Core FFO of $0.91 per diluted share, at the midpoint of the Company's guidance for 2023, when compared to actual Core FFO of $0.98 per diluted share for 2022, assumes among other items, decreases and increases in the Company’s share of the following components: (i) a decrease in Same Store Cash NOI of 5.5% to 3.5%, or $0.08 per diluted share (resulting primarily from two of the Company’s largest tenants’ leases expiring during 2023), (ii) a decrease in lease termination income of $0.01 per diluted share, and (iii) an increase in interest and debt expense of $0.05 per diluted share, partially offset by, (iv) an increase in non-cash straight-line rent and amortization of above and below-market lease revenue, net of $0.04 per diluted share and (v) a $0.03 per diluted share benefit due to a lower number of weighted average common shares and units outstanding in 2023, resulting from the 10.4 million common shares that were repurchased during 2022.

 

Full Year 2023

 

(Amounts per diluted share)

Low

 

 

High

 

Estimated net loss attributable to common stockholders

$

(0.13

)

 

$

(0.07

)

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

 

1.01

 

 

 

1.01

 

Estimated Core FFO

$

0.88

 

 

$

0.94

 

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 6. 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. The estimates set forth above may be subject to fluctuations as a result of several factors, including the negative impact of the COVID-19 global pandemic. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

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 negative impact of the COVID-19 global pandemic or 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; the ability to enter into new leases or renew leases on favorable terms; dependence on tenants’ financial condition; 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 rising inflation and interest rates on such market conditions; the effects of acquisitions, dispositions and possible impairment charges on our operating results; 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 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 and adjustments, realized and unrealized gains or losses on real estate related fund investments, unrealized gains or losses on interest rate swaps, severance costs and gains or losses on early extinguishment of debt, 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 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.

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 December 31, 2022, which is available on our website.

Investor Conference Call and Webcast

The Company will host a conference call and audio webcast on Thursday, February 16, 2023 at 10:00 a.m. Eastern Time (ET), during which management will discuss the fourth 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 2:00 p.m. ET on February 16, 2023 through February 23, 2023 and can be accessed by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the passcode 13735166.

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:

 

December 31, 2022

 

 

December 31, 2021

 

Real estate, at cost:

 

 

 

 

 

 

Land

 

$

1,966,237

 

 

$

1,966,237

 

Buildings and improvements

 

 

6,177,540

 

 

 

6,061,824

 

 

 

 

8,143,777

 

 

 

8,028,061

 

Accumulated depreciation and amortization

 

 

(1,297,553

)

 

 

(1,112,977

)

Real estate, net

 

 

6,846,224

 

 

 

6,915,084

 

Cash and cash equivalents

 

 

408,905

 

 

 

524,900

 

Restricted cash

 

 

40,912

 

 

 

4,766

 

Accounts and other receivables

 

 

23,866

 

 

 

15,582

 

Real estate related fund investments

 

 

105,369

 

 

 

-

 

Investments in unconsolidated real estate related funds

 

 

3,411

 

 

 

11,421

 

Investments in unconsolidated joint ventures

 

 

393,503

 

 

 

408,096

 

Deferred rent receivable

 

 

346,338

 

 

 

332,735

 

Deferred charges, net

 

 

120,685

 

 

 

122,177

 

Intangible assets, net

 

 

90,381

 

 

 

119,413

 

Other assets

 

 

73,660

 

 

 

40,388

 

Total assets

 

$

8,453,254

 

 

$

8,494,562

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Notes and mortgages payable, net

 

$

3,840,318

 

 

$

3,835,620

 

Revolving credit facility

 

 

-

 

 

 

-

 

Accounts payable and accrued expenses

 

 

123,176

 

 

 

116,192

 

Dividends and distributions payable

 

 

18,026

 

 

 

16,895

 

Intangible liabilities, net

 

 

36,193

 

 

 

45,328

 

Other liabilities

 

 

24,775

 

 

 

25,495

 

Total liabilities

 

 

4,042,488

 

 

 

4,039,530

 

Equity:

 

 

 

 

 

 

Paramount Group, Inc. equity

 

 

3,592,291

 

 

 

3,588,163

 

Noncontrolling interests in:

 

 

 

 

 

 

Consolidated joint ventures

 

 

402,118

 

 

 

428,833

 

Consolidated real estate related funds

 

 

173,375

 

 

 

81,925

 

Operating Partnership

 

 

242,982

 

 

 

356,111

 

Total equity

 

 

4,410,766

 

 

 

4,455,032

 

Total liabilities and equity

 

$

8,453,254

 

 

$

8,494,562

 

   

Paramount Group, Inc.

Consolidated Statements of Income

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

 

 

For the Three Months Ended

 

 

For the Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

176,404

 

 

$

171,793

 

 

$

702,819

 

 

$

690,418

 

Fee and other income

 

 

7,624

 

 

 

12,427

 

 

 

37,558

 

 

 

36,368

 

Total revenues

 

 

184,028

 

 

 

184,220

 

 

 

740,377

 

 

 

726,786

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

70,102

 

 

 

67,617

 

 

 

277,422

 

 

 

265,438

 

Depreciation and amortization

 

 

61,211

 

 

 

56,735

 

 

 

232,517

 

 

 

232,487

 

General and administrative

 

 

13,986

 

 

 

13,093

 

 

 

59,487

 

 

 

59,132

 

Transaction related costs

 

 

89

 

 

 

413

 

 

 

470

 

 

 

916

 

Total expenses

 

 

145,388

 

 

 

137,858

 

 

 

569,896

 

 

 

557,973

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Loss from real estate related fund investments

 

 

(2,233

)

 

 

-

 

 

 

(2,233

)

 

 

-

 

(Loss) income from unconsolidated real estate related funds

 

 

(1,864

)

 

 

178

 

 

 

(1,239

)

 

 

782

 

Loss from unconsolidated joint ventures

 

 

(37,925

)

 

 

(4,086

)

 

 

(53,251

)

 

 

(24,896

)

Interest and other income, net

 

 

2,567

 

 

 

507

 

 

 

5,174

 

 

 

3,017

 

Interest and debt expense

 

 

(37,060

)

 

 

(36,095

)

 

 

(143,864

)

 

 

(142,014

)

(Loss) income before income taxes

 

(37,875

)

 

 

6,866

 

 

 

(24,932

)

 

 

5,702

 

Income tax expense

 

 

(1,706

)

 

 

(1,195

)

 

 

(3,265

)

 

 

(3,643

)

Net (loss) income

 

 

(39,581

)

 

 

5,671

 

 

 

(28,197

)

 

 

2,059

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(1,598

)

 

 

(4,614

)

 

 

(13,981

)

 

 

(21,538

)

Consolidated real estate related funds

 

 

665

 

 

 

286

 

 

 

3,342

 

 

 

(2,893

)

Operating Partnership

 

 

2,637

 

 

 

(121

)

 

 

2,433

 

 

 

2,018

 

Net (loss) income attributable to common stockholders

 

$

(37,877

)

 

$

1,222

 

 

$

(36,403

)

 

$

(20,354

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.17

)

 

$

0.01

 

 

$

(0.16

)

 

$

(0.09

)

Diluted

 

$

(0.17

)

 

$

0.01

 

 

$

(0.16

)

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

218,583,895

 

 

 

218,735,532

 

 

 

221,309,938

 

 

 

218,701,249

 

Diluted

 

 

218,583,895

 

 

 

218,797,844

 

 

 

221,309,938

 

 

 

218,701,249

 

   

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 Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(39,581

)

 

$

5,671

 

 

$

(28,197

)

 

$

2,059

 

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

 

 

70,720

 

 

 

66,902

 

 

 

271,789

 

 

 

274,024

 

Our share of a real estate impairment loss of an unconsolidated joint venture

 

 

31,685

 

 

 

-

 

 

 

31,685

 

 

 

-

 

FFO

 

 

62,824

 

 

 

72,573

 

 

 

275,277

 

 

 

276,083

 

Less FFO attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(11,565

)

 

 

(14,187

)

 

 

(51,433

)

 

 

(61,609

)

Consolidated real estate related funds

 

 

659

 

 

 

279

 

 

 

3,318

 

 

 

(2,904

)

FFO attributable to Paramount Group Operating Partnership

 

 

51,918

 

 

 

58,665

 

 

 

227,162

 

 

 

211,570

 

Less FFO attributable to noncontrolling interests in Operating Partnership

 

 

(3,380

)

 

 

(5,302

)

 

 

(17,063

)

 

 

(19,072

)

FFO attributable to common stockholders

 

$

48,538

 

 

$

53,363

 

 

$

210,099

 

 

$

192,498

 

Per diluted share

 

$

0.22

 

 

$

0.24

 

 

$

0.95

 

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

62,824

 

 

$

72,573

 

 

$

275,277

 

 

$

276,083

 

Non-core items:

 

 

 

 

 

 

 

 

 

 

 

 

Realized and unrealized losses (gains) from unconsolidated real estate related funds

 

 

2,851

 

 

 

(37

)

 

 

2,890

 

 

 

(108

)

Loss recognized upon consolidation of real estate related fund investments that were previously unconsolidated

 

 

2,627

 

 

 

-

 

 

 

2,627

 

 

 

-

 

FFO attributable to One Steuart Lane, including after-tax net gain on sale of residential condominium units

 

 

1,387

 

 

 

391

 

 

 

4,670

 

 

 

(2,876

)

Adjustment to equity in earnings for contributions to (distributions from) unconsolidated joint ventures

 

 

561

 

 

 

(961

)

 

 

855

 

 

 

8,016

 

Non-cash write-off of deferred financing costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

761

 

Other, net

 

 

89

 

 

 

413

 

 

 

470

 

 

 

916

 

Core FFO

 

 

70,339

 

 

 

72,379

 

 

 

286,789

 

 

 

282,792

 

Less Core FFO attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(11,565

)

 

 

(14,187

)

 

 

(51,433

)

 

 

(61,609

)

Consolidated real estate related funds

 

 

(625

)

 

 

(140

)

 

 

(1,006

)

 

 

(205

)

Core FFO attributable to Paramount Group Operating Partnership

 

 

58,149

 

 

 

58,052

 

 

 

234,350

 

 

 

220,978

 

Less Core FFO attributable to noncontrolling interests in Operating Partnership

 

 

(3,785

)

 

 

(5,246

)

 

 

(17,526

)

 

 

(19,923

)

Core FFO attributable to common stockholders

 

$

54,364

 

 

$

52,806

 

 

$

216,824

 

 

$

201,055

 

Per diluted share

 

$

0.25

 

 

$

0.24

 

 

$

0.98

 

 

$

0.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

218,583,895

 

 

 

218,735,532

 

 

 

221,309,938

 

 

 

218,701,249

 

Effect of dilutive securities

 

 

59,378

 

 

 

62,312

 

 

 

31,487

 

 

 

45,709

 

Denominator for FFO and Core FFO per diluted share

 

 

218,643,273

 

 

 

218,797,844

 

 

 

221,341,425

 

 

 

218,746,958

 

   

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 Year Ended

 

 

December 31,

 

 

December 31,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

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

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(39,581

)

 

$

5,671

 

 

$

(28,197

)

 

$

2,059

 

Add (subtract) adjustments to arrive at NOI and Cash NOI:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

61,211

 

 

 

56,735

 

 

 

232,517

 

 

 

232,487

 

General and administrative

 

13,986

 

 

 

13,093

 

 

 

59,487

 

 

 

59,132

 

Interest and debt expense

 

37,060

 

 

 

36,095

 

 

 

143,864

 

 

 

142,014

 

Income tax expense

 

1,706

 

 

 

1,195

 

 

 

3,265

 

 

 

3,643

 

Loss from real estate related fund investments

 

2,233

 

 

 

-

 

 

 

2,233

 

 

 

-

 

NOI from unconsolidated joint ventures (excluding One Steuart Lane)

 

10,782

 

 

 

11,087

 

 

 

45,141

 

 

 

43,597

 

Loss from unconsolidated joint ventures

 

37,925

 

 

 

4,086

 

 

 

53,251

 

 

 

24,896

 

Fee income

 

(5,327

)

 

 

(9,041

)

 

 

(28,421

)

 

 

(28,473

)

Interest and other income, net

 

(2,567

)

 

 

(507

)

 

 

(5,174

)

 

 

(3,017

)

Other, net

 

1,953

 

 

 

235

 

 

 

1,709

 

 

 

134

 

NOI

 

119,381

 

 

 

118,649

 

 

 

479,675

 

 

 

476,472

 

Less NOI attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(19,247

)

 

 

(22,123

)

 

 

(82,587

)

 

 

(92,890

)

Consolidated real estate related funds

 

-

 

 

 

-

 

 

 

-

 

 

 

206

 

PGRE's share of NOI

 

100,134

 

 

 

96,526

 

 

 

397,088

 

 

 

383,788

 

Acquisitions / Redevelopment

 

(87

)

 

 

(688

)

 

 

(453

)

 

 

(1,612

)

Lease termination income

 

-

 

 

 

-

 

 

 

(1,875

)

 

 

(1,745

)

Other, net

 

1,156

 

 

 

1,625

 

 

 

7,626

 

 

 

6,311

 

PGRE's share of Same Store NOI

$

101,203

 

 

$

97,463

 

 

$

402,386

 

 

$

386,742

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI

$

119,381

 

 

$

118,649

 

 

$

479,675

 

 

$

476,472

 

Less:

 

 

 

 

 

 

 

 

 

 

 

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

 

(5,746

)

 

 

4,817

 

 

 

(14,034

)

 

 

(4,983

)

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

 

(1,984

)

 

 

(1,617

)

 

 

(5,099

)

 

 

(6,704

)

Cash NOI

 

111,651

 

 

 

121,849

 

 

 

460,542

 

 

 

464,785

 

Less Cash NOI attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(16,147

)

 

 

(23,518

)

 

 

(77,341

)

 

 

(87,831

)

Consolidated real estate related funds

 

-

 

 

 

-

 

 

 

-

 

 

 

206

 

PGRE's share of Cash NOI

 

95,504

 

 

 

98,331

 

 

 

383,201

 

 

 

377,160

 

Acquisitions / Redevelopment

 

(100

)

 

 

(856

)

 

 

(496

)

 

 

(2,004

)

Lease termination income

 

-

 

 

 

-

 

 

 

(1,875

)

 

 

(1,745

)

Other, net

 

1,148

 

 

 

1,635

 

 

 

5,253

 

 

 

6,142

 

PGRE's share of Same Store Cash NOI

$

96,552

 

 

$

99,110

 

 

$

386,083

 

 

$

379,553

 

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20230215005807/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