Press Release

Paramount Announces Third Quarter 2019 Results

Company Release - 11/6/2019 4:15 PM ET

– Raises Guidance for Full Year 2019 –

– Leases over 1,250,000 square feet through September –

– Completes the $200 million Stock Repurchase Program –

– Receives authorization for an additional $200 million Stock Repurchase Program –

NEW YORK--(BUSINESS WIRE)-- Paramount Group, Inc. (NYSE: PGRE) (“Paramount” or the “Company”) filed its Quarterly Report on Form 10-Q for the quarter ended September 30, 2019 today and reported results for the third quarter ended September 30, 2019.

Third Quarter Highlights:

Results of Operations:

  • Reported net income attributable to common stockholders of $7.1 million, or $0.03 per diluted share, for the quarter ended September 30, 2019, compared to $37.5 million, or $0.16 per diluted share, for the quarter ended September 30, 2018. Net income attributable to common stockholders for the quarter ended September 30, 2019 includes $1.0 million, or $0.00 per diluted share, of gain on sale of real estate and net income attributable to common stockholders for the quarter ended September 30, 2018, included a $32.2 million, or $0.13 per diluted share, of gain on sale of real estate, net of “sting” taxes.
  • Reported Core Funds from Operations (“Core FFO”) attributable to common stockholders of $58.5 million, or $0.25 per diluted share, for the quarter ended September 30, 2019, compared to $57.7 million, or $0.24 per diluted share, for the quarter ended September 30, 2018.
  • Reported a 4.2% increase in Same Store Cash Net Operating Income (“NOI”) and a 1.8% increase in Same Store NOI in the quarter ended September 30, 2019, compared to the same period in the prior year.
  • Raised its full year 2019 Earnings Guidance as follows:
    • Estimated net income attributable to common stockholders is expected to be between $0.05 and $0.07 per diluted share, compared to its prior estimate of net income attributable to common stockholders of $0.03 to $0.07 per diluted share, up $0.01 per diluted share from the midpoint of the Company’s prior estimate.
    • Estimated Core FFO attributable to common stockholders is expected to be between $0.95 and $0.97 per diluted share, compared to its prior estimate of $0.93 to $0.97 per diluted share, up $0.01 per diluted share from the midpoint of the Company’s prior guidance.
  • Leased 209,016 square feet, of which the Company’s share was 160,022 square feet that was leased at a weighted average initial rent of $83.16 per square foot. Of the square footage leased, 93,003 square feet represented second generation space, for which the Company achieved a positive mark-to-market of 11.1% on a cash basis and 13.8% on a GAAP basis.

Transactions and Capital Markets Activity:

  • Entered into an agreement on August 16, 2019 to acquire Market Center, a two-building Class A office complex comprising 753,000 square feet, in San Francisco, California for $722.0 million, or $959 per square foot. The transaction, which is subject to customary closing conditions, is expected to close by the end of the fourth quarter of 2019 and the Company intends to bring in a joint venture partner at the asset and plans to use the proceeds from the sale of Liberty Place (discussed below) to fund its share of the acquisition.
  • Acquired a 44.1% equity interest in 55 Second Street, a 384,000 square foot Class A office building in San Francisco, California, on August 21, 2019. The transaction valued the property at $401.7 million, or $1,046 per square foot. In connection with the acquisition, the joint venture assumed the existing $137.5 million mortgage loan and upsized it by an additional $50.0 million. The $187.5 million mortgage loan is interest-only at a fixed interest rate of 3.88% and matures in October 2026.
  • Sold Liberty Place, a 172,000 square foot office building in Washington, D.C., on September 26, 2019 for $154.5 million, resulting in a gain of $1.1 million. The Company intends to use the proceeds from the sale to fund its share of the acquisition of Market Center (discussed above).
  • Declared a third quarter cash dividend of $0.10 per common share on September 13, 2019, which was paid on October 15, 2019.
  • Completed its $200 million Stock Repurchase Program by repurchasing 7,158,804 common shares in 2019 at a weighted average price of $13.22 per share, or $94.6 million in the aggregate. Of the common shares repurchased in 2019, 6,251,703 common shares were repurchased during the quarter ended September 30, 2019 at a weighted average price of $13.20 per share, or $82.5 million in the aggregate and 432,601 common shares were repurchased in October 2019, at a weighted average price of $12.97 per share, or $5.6 million in the aggregate. From the inception of the program, the Company has repurchased 14,714,405 common shares at a weighted average price of $13.59 per share.
  • Received authorization from its Board of Directors to repurchase an additional $200 million of the Company's common stock from time to time, in the open market or in privately negotiated transactions.

Financial Results

Quarter Ended September 30, 2019

Net income attributable to common stockholders was $7.1 million, or $0.03 per diluted share, for the quarter ended September 30, 2019, compared to $37.5 million, or $0.16 per diluted share, for the quarter ended September 30, 2018. Net income attributable to common stockholders for the quarter ended September 30, 2019 included $1.0 million, or $0.00 per diluted share, of gain on sale of real estate and net income attributable to common stockholders for the quarter ended September 30, 2018, included $32.2 million, or $0.13 per diluted share, of gain on sale of real estate, net of “sting” taxes.

Funds from Operations (“FFO”) attributable to common stockholders was $58.8 million, or $0.25 per diluted share, for the quarter ended September 30, 2019, compared to $55.6 million, or $0.23 per diluted share, for the quarter ended September 30, 2018. FFO attributable to common stockholders for the quarters ended September 30, 2019 and 2018 includes the impact of non-core items, which are listed in the table on page 10. The aggregate of these items, net of amounts attributable to noncontrolling interests, increased FFO attributable to common stockholders for the quarter ended September 30, 2019 by $0.3 million or $0.00 per diluted share and decreased FFO attributable to common stockholders for the quarter ended September 30, 2018 by $2.1 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 10, was $58.5 million, or $0.25 per diluted share, for the quarter ended September 30, 2019, compared to $57.7 million, or $0.24 per diluted share, for the quarter ended September 30, 2018.

Nine Months Ended September 30, 2019

Net income attributable to common stockholders was $13.2 million, or $0.06 per diluted share, for the nine months ended September 30, 2019, compared to $3.8 million, or $0.02 per diluted share, for the nine months ended September 30, 2018. Net income attributable to common stockholders for the nine months ended September 30, 2019 included $1.0 million, or $0.00 per diluted share, of gain on sale of real estate. Net income attributable to common stockholders for the nine months ended September 30, 2018, included $32.2 million, or $0.13 per diluted share, of gain on sale of real estate, net of “sting” taxes and $41.6 million, or $0.17 per diluted share, of real estate impairment loss.

FFO attributable to common stockholders was $168.2 million, or $0.72 per diluted share, for the nine months ended September 30, 2019, compared to $168.2 million, or $0.70 per diluted share, for the nine months ended September 30, 2018. FFO attributable to common stockholders for the nine months ended September 30, 2019 and 2018 includes the impact of non-core items, which are listed in the table on page 10. The aggregate of these items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the nine months ended September 30, 2019 and 2018 by $0.7 million and $2.4 million, or $0.00 and $0.01 per diluted share, respectively.

Core FFO attributable to common stockholders, which excludes the impact of the non-core items listed on page 10, was $168.9 million, or $0.72 per diluted share, for the nine months ended September 30, 2019, compared to $170.6 million, or $0.71 per diluted share, for the nine months ended September 30, 2018.

Portfolio Operations

Quarter Ended September 30, 2019

Same Store Cash NOI increased by $3.7 million, or 4.2%, to $91.4 million for the quarter ended September 30, 2019 from $87.7 million for the quarter ended September 30, 2018. Same Store NOI increased by $1.8 million, or 1.8%, to $103.0 million for the quarter ended September 30, 2019 from $101.2 million for the quarter ended September 30, 2018.

During the quarter ended September 30, 2019, the Company leased 209,016 square feet, of which the Company’s share was 160,022 square feet that was leased at a weighted average initial rent of $83.16 per square foot. This leasing activity, offset by lease expirations in the quarter, and including the occupancy impact of the acquired and sold properties discussed below, decreased leased occupancy by 20 basis points to 96.5% at September 30, 2019, from 96.7% at June 30, 2019. Same store leased occupancy (properties owned by the Company in both reporting periods), which excludes the occupancy impact from the acquisition of 55 Second Street and the disposition of Liberty Place, decreased by 10 basis points to 96.5% at September 30, 2019, from 96.6% at June 30, 2019. Of the 209,016 square feet leased in the third quarter, 93,003 square feet represented second generation space (space that had been vacant for less than twelve months) for which the Company achieved a positive mark-to-market of 11.1% on a cash basis and 13.8% on a GAAP basis. The weighted average lease term for leases signed during the third quarter was 7.1 years and weighted average tenant improvements and leasing commissions on these leases were $10.08 per square foot per annum, or 12.1% of initial rent.

Nine Months Ended September 30, 2019

Same Store Cash NOI increased by $19.8 million, or 7.8%, to $272.7 million for the nine months ended September 30, 2019 from $252.9 million for the nine months ended September 30, 2018. Same Store NOI increased by $9.0 million, or 3.0%, to $307.1 million for the nine months ended September 30, 2019 from $298.1 million for the nine months ended September 30, 2018.

During the nine months ended September 30, 2019, the Company leased 1,258,775 square feet, of which the Company’s share was 905,210 square feet that was leased at a weighted average initial rent of $90.65 per square foot. This leasing activity, partially offset by lease expirations in the nine months, and including the occupancy impact of the acquired and sold properties discussed below, increased leased occupancy by 10 basis points to 96.5% at September 30, 2019, from 96.4% at December 31, 2018. Same store leased occupancy (properties owned by the Company in both reporting periods), which excludes the occupancy impact from the acquisition of 111 Sutter Street and 55 Second Street and the disposition of Liberty Place, increased by 30 basis points to 96.7% at September 30, 2019 from 96.4% at December 31, 2018. Of the 1,258,775 square feet leased in the nine months, 761,257 square feet represented second generation space (space that had been vacant for less than twelve months) for which the Company achieved a positive mark-to-market of 17.6% on a cash basis and 18.4% on a GAAP basis. The weighted average lease term for leases signed during the nine months was 9.1 years and weighted average tenant improvements and leasing commissions on these leases were $10.50 per square foot per annum, or 11.6% of initial rent.

Guidance

The Company is raising its Estimated Core FFO Guidance for the full year of 2019, which is reconciled below to estimated net income attributable to common stockholders per diluted share in accordance with GAAP. The Company estimates that net income attributable to common stockholders will be between $0.05 and $0.07 per diluted share, compared to its prior estimate of net income attributable to common stockholders of $0.03 to $0.07 per diluted share, up $0.01 per diluted share from the midpoint of the Company’s prior estimate, resulting primarily from higher fee and other income and lower interest expense. The estimated net income 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 nine months ended September 30, 2019 and its outlook for the remainder of 2019, the Company is raising its Estimated 2019 Core FFO Guidance to be between $0.95 and $0.97 per diluted share, compared to its prior estimate of $0.93 to $0.97 per diluted share. This represents an increase of $0.01 per diluted share at the midpoint of the Company’s guidance resulting primarily from (i) $0.02 per diluted share from higher fee and other income and lower interest expense, partially offset by (ii) $0.01 per diluted share that the Company no longer expects to receive as a result of the sale of Liberty Place.

 

Full Year 2019

 

(Amounts per diluted share)

Low

 

 

High

 

Estimated net income attributable to common stockholders

$

0.05

 

 

$

0.07

 

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

 

0.90

 

 

 

0.90

 

Estimated Core FFO

$

0.95

 

 

$

0.97

 

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 7. These estimates do not include the impact on operating results from possible future property acquisitions or dispositions, capital markets activity or realized and unrealized gains or losses on real estate fund investments. The estimates set forth above may be subject to fluctuations as a result of several factors, including straight-line rent adjustments and the amortization of above and below-market leases. 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 ability to enter into new leases or renew leases on favorable terms, dependence on tenants’ financial condition, the uncertainties of real estate development, acquisition and disposition activity, the ability to effectively integrate acquisitions, 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, 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, realized and unrealized gains or losses on real estate 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 that were owned by us 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 September 30, 2019, which is available on our website.

Investor Conference Call and Webcast

The Company will host a conference call and audio webcast on Thursday, November 7, 2019 at 10:00 a.m. Eastern Time (ET), during which management will discuss the third 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 855-327-6838 (domestic) or 604-235-2082 (international). An audio replay of the conference call will be available from 1:00 p.m. ET on November 7, 2019 through November 14, 2019 and can be accessed by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the passcode 10007819.

A live audio webcast of the conference call will be available through the “Investors” section of the Company’s website, www.paramount-group.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, San Francisco, and Washington, D.C. 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:

 

September 30, 2019

 

 

December 31, 2018

 

Real estate, at cost

 

 

 

 

 

 

 

 

Land

 

$

2,018,805

 

 

$

2,065,206

 

Buildings and improvements

 

 

5,984,703

 

 

 

6,036,445

 

 

 

 

8,003,508

 

 

 

8,101,651

 

Accumulated depreciation and amortization

 

 

(764,151

)

 

 

(644,639

)

Real estate, net

 

 

7,239,357

 

 

 

7,457,012

 

Cash and cash equivalents

 

 

298,066

 

 

 

339,653

 

Restricted cash

 

 

25,372

 

 

 

25,756

 

Investments in unconsolidated joint ventures

 

 

231,983

 

 

 

78,863

 

Investments in unconsolidated real estate funds

 

 

11,582

 

 

 

10,352

 

Preferred equity investments

 

 

-

 

 

 

36,042

 

Accounts and other receivables, net

 

 

20,400

 

 

 

20,076

 

Deferred rent receivable

 

 

295,520

 

 

 

267,456

 

Deferred charges, net

 

 

127,427

 

 

 

117,858

 

Intangible assets, net

 

 

222,709

 

 

 

270,445

 

Other assets

 

 

107,334

 

 

 

132,465

 

Total assets

 

$

8,579,750

 

 

$

8,755,978

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Notes and mortgages payable, net

 

$

3,576,734

 

 

$

3,566,917

 

Revolving credit facility

 

 

-

 

 

 

-

 

Accounts payable and accrued expenses

 

 

119,362

 

 

 

124,334

 

Dividends and distributions payable

 

 

25,307

 

 

 

25,902

 

Intangible liabilities, net

 

 

78,836

 

 

 

95,991

 

Other liabilities

 

 

76,768

 

 

 

51,170

 

Total liabilities

 

 

3,877,007

 

 

 

3,864,314

 

Equity:

 

 

 

 

 

 

 

 

Paramount Group, Inc. equity

 

 

3,850,790

 

 

 

4,000,800

 

Noncontrolling interests in:

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

363,211

 

 

 

394,995

 

Consolidated real estate fund

 

 

72,241

 

 

 

66,887

 

Operating Partnership

 

 

416,501

 

 

 

428,982

 

Total equity

 

 

4,702,743

 

 

 

4,891,664

 

Total liabilities and equity

 

$

8,579,750

 

 

$

8,755,978

 

 

Paramount Group, Inc.

Consolidated Statements of Income

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

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

188,079

 

 

$

185,074

 

 

$

551,835

 

 

$

545,475

 

Fee and other income

 

 

10,238

 

 

 

7,522

 

 

 

26,857

 

 

 

22,811

 

Total revenues

 

 

198,317

 

 

 

192,596

 

 

 

578,692

 

 

 

568,286

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

71,648

 

 

 

69,811

 

 

 

207,601

 

 

 

206,435

 

Depreciation and amortization

 

 

63,058

 

 

 

64,610

 

 

 

188,772

 

 

 

194,541

 

General and administrative

 

 

16,319

 

 

 

14,452

 

 

 

51,457

 

 

 

44,278

 

Transaction related costs

 

 

786

 

 

 

450

 

 

 

1,704

 

 

 

863

 

Total expenses

 

 

151,811

 

 

 

149,323

 

 

 

449,534

 

 

 

446,117

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from unconsolidated joint ventures

 

 

(1,332

)

 

 

472

 

 

 

(2,815

)

 

 

2,931

 

Income (loss) from unconsolidated real estate funds

 

 

206

 

 

 

(188

)

 

 

271

 

 

 

(268

)

Interest and other income, net

 

 

1,222

 

 

 

2,778

 

 

 

7,705

 

 

 

6,888

 

Interest and debt expense

 

 

(37,325

)

 

 

(37,105

)

 

 

(111,462

)

 

 

(109,996

)

Real estate impairment loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(46,000

)

Gain on sale of real estate

 

 

1,140

 

 

 

36,845

 

 

 

1,140

 

 

 

36,845

 

Net income before income taxes

 

 

10,417

 

 

 

46,075

 

 

 

23,997

 

 

 

12,569

 

Income tax benefit (expense)

 

 

583

 

 

 

(1,814

)

 

 

(823

)

 

 

(2,171

)

Net income

 

 

11,000

 

 

 

44,261

 

 

 

23,174

 

 

 

10,398

 

Less net (income) loss attributable to noncontrolling

interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(3,051

)

 

 

(2,713

)

 

 

(8,253

)

 

 

(5,520

)

Consolidated real estate fund

 

 

(109

)

 

 

(86

)

 

 

(256

)

 

 

(668

)

Operating Partnership

 

 

(758

)

 

 

(3,931

)

 

 

(1,419

)

 

 

(381

)

Net income attributable to common stockholders

 

$

7,082

 

 

$

37,531

 

 

$

13,246

 

 

$

3,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.03

 

 

$

0.16

 

 

$

0.06

 

 

$

0.02

 

Diluted

 

$

0.03

 

 

$

0.16

 

 

$

0.06

 

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

231,197,838

 

 

 

240,447,921

 

 

 

232,974,210

 

 

 

240,365,882

 

Diluted

 

 

231,229,939

 

 

 

240,489,138

 

 

 

233,004,917

 

 

 

240,391,184

 

Paramount Group, Inc.

Reconciliation of Net Income to FFO and Core FFO

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

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Reconciliation of Net Income to FFO and Core FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

11,000

 

 

$

44,261

 

 

$

23,174

 

 

$

10,398

 

Real estate depreciation and amortization (including our

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

share of unconsolidated joint ventures)

 

 

67,461

 

 

 

66,533

 

 

 

199,595

 

 

 

200,404

 

Real estate impairment loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,000

 

Gain on sale of real estate

 

 

(1,140

)

 

 

(36,845

)

 

 

(1,140

)

 

 

(36,845

)

FFO

 

 

77,321

 

 

 

73,949

 

 

 

221,629

 

 

 

219,957

 

Less FFO attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(12,142

)

 

 

(12,432

)

 

 

(35,167

)

 

 

(33,479

)

Consolidated real estate fund

 

 

(109

)

 

 

(86

)

 

 

(256

)

 

 

(668

)

FFO attributable to Paramount Group Operating Partnership

 

 

65,070

 

 

 

61,431

 

 

 

186,206

 

 

 

185,810

 

Less FFO attributable to noncontrolling interests in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Operating Partnership

 

 

(6,294

)

 

 

(5,825

)

 

 

(17,997

)

 

 

(17,616

)

FFO attributable to common stockholders

 

$

58,776

 

 

$

55,606

 

 

$

168,209

 

 

$

168,194

 

Per diluted share

 

$

0.25

 

 

$

0.23

 

 

$

0.72

 

 

$

0.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

77,321

 

 

$

73,949

 

 

$

221,629

 

 

$

219,957

 

Non-core items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our share of (distributions from 712 Fifth Avenue in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excess of earnings) and earnings in excess of distribution

 

 

(976

)

 

 

398

 

 

 

(1,037

)

 

 

81

 

Other, net

 

 

715

 

 

 

1,968

 

 

 

1,798

 

 

 

2,586

 

Core FFO

 

 

77,060

 

 

 

76,315

 

 

 

222,390

 

 

 

222,624

 

Less Core FFO attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(12,142

)

 

 

(12,432

)

 

 

(35,167

)

 

 

(33,479

)

Consolidated real estate fund

 

 

(109

)

 

 

(86

)

 

 

(256

)

 

 

(668

)

Core FFO attributable to Paramount Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

64,809

 

 

 

63,797

 

 

 

186,967

 

 

 

188,477

 

Less Core FFO attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Operating Partnership

 

 

(6,269

)

 

 

(6,049

)

 

 

(18,075

)

 

 

(17,867

)

Core FFO attributable to common stockholders

 

$

58,540

 

 

$

57,748

 

 

$

168,892

 

 

$

170,610

 

Per diluted share

 

$

0.25

 

 

$

0.24

 

 

$

0.72

 

 

$

0.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

231,197,838

 

 

 

240,447,921

 

 

 

232,974,210

 

 

 

240,365,882

 

Effect of dilutive securities

 

 

32,101

 

 

 

41,217

 

 

 

30,707

 

 

 

25,302

 

Denominator for FFO and Core FFO per diluted share

 

 

231,229,939

 

 

 

240,489,138

 

 

 

233,004,917

 

 

 

240,391,184

  

Paramount Group, Inc.

Reconciliation of Net Income

to Same Store NOI and Same Store Cash NOI

(Unaudited and in thousands)

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Reconciliation of Net Income to Same Store NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and Same Store Cash NOI:

Net income

$

11,000

 

 

$

44,261

 

 

$

23,174

 

 

$

10,398

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

63,058

 

 

 

64,610

 

 

 

188,772

 

 

 

194,541

 

General and administrative

 

16,319

 

 

 

14,452

 

 

 

51,457

 

 

 

44,278

 

Interest and debt expense

 

37,325

 

 

 

37,105

 

 

 

111,462

 

 

 

109,996

 

Income tax (benefit) expense

 

(583

)

 

 

1,814

 

 

 

823

 

 

 

2,171

 

NOI from unconsolidated joint ventures

 

4,973

 

 

 

4,448

 

 

 

14,569

 

 

 

13,757

 

Fee income

 

(7,159

)

 

 

(4,079

)

 

 

(17,371

)

 

 

(12,953

)

Interest and other income, net

 

(1,222

)

 

 

(2,778

)

 

 

(7,705

)

 

 

(6,888

)

Real estate impairment loss

 

-

 

 

 

-

 

 

 

-

 

 

 

46,000

 

Gain on sale of real estate

 

(1,140

)

 

 

(36,845

)

 

 

(1,140

)

 

 

(36,845

)

Other, net

 

1,912

 

 

 

166

 

 

 

4,248

 

 

 

(1,800

)

NOI

 

124,483

 

 

 

123,154

 

 

 

368,289

 

 

 

362,655

 

Less NOI attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(18,765

)

 

 

(18,303

)

 

 

(54,513

)

 

 

(50,991

)

Consolidated real estate fund

 

-

 

 

 

7

 

 

 

23

 

 

 

20

 

PGRE's share of NOI

 

105,718

 

 

 

104,858

 

 

 

313,799

 

 

 

311,684

 

Acquisitions

 

(2,106

)

 

 

-

 

 

 

(4,019

)

 

 

-

 

Dispositions

 

-

 

 

 

(3,209

)

 

 

-

 

 

 

(13,033

)

Lease termination income (including our share

of unconsolidated joint ventures)

 

(751

)

 

 

(506

)

 

 

(3,097

)

 

 

(750

)

Other, net

 

172

 

 

 

56

 

 

 

448

 

 

 

230

 

PGRE's share of Same Store NOI

$

103,033

 

 

$

101,199

 

 

$

307,131

 

 

$

298,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI

$

124,483

 

 

$

123,154

 

 

$

368,289

 

 

$

362,655

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent adjustments (including our share

of unconsolidated joint ventures)

 

(11,484

)

 

 

(15,752

)

 

 

(34,119

)

 

 

(45,802

)

Amortization of above and below-market leases, net

(including our share of unconsolidated joint ventures)

 

(2,768

)

 

 

(3,724

)

 

 

(8,713

)

 

 

(12,122

)

Cash NOI

 

110,231

 

 

 

103,678

 

 

 

325,457

 

 

 

304,731

 

Less Cash NOI attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(16,680

)

 

 

(14,968

)

 

 

(47,048

)

 

 

(41,599

)

Consolidated real estate fund

 

-

 

 

 

7

 

 

 

23

 

 

 

20

 

PGRE's share of Cash NOI

 

93,551

 

 

 

88,717

 

 

 

278,432

 

 

 

263,152

 

Acquisitions

 

(1,606

)

 

 

-

 

 

 

(3,117

)

 

 

-

 

Dispositions

 

-

 

 

 

(568

)

 

 

-

 

 

 

(9,773

)

Lease termination income (including our share of

unconsolidated joint ventures)

 

(751

)

 

 

(506

)

 

 

(3,097

)

 

 

(750

)

Other, net

 

172

 

 

 

56

 

 

 

448

 

 

 

230

 

PGRE's share of Same Store Cash NOI

$

91,366

 

 

$

87,699

 

 

$

272,666

 

 

$

252,859

 

 

Paramount Group, Inc.
Wilbur Paes
Executive Vice President, Chief Financial Officer
212-237-3122
ir@paramount-group.com

Robert Simone
Director, Business Development & Investor Relations
212-237-3138
ir@paramount-group.com

Media:
212-492-2285
pr@paramount-group.com

Source: Paramount Group, Inc.