checkAd

     113  0 Kommentare Paramount Announces Third Quarter 2023 Results

    Paramount Group, Inc. (NYSE: PGRE) (“Paramount” or the “Company”) filed its Quarterly Report on Form 10-Q for the quarter ended September 30, 2023 today and reported results for the third quarter ended September 30, 2023.

    Third Quarter Highlights:

    Results of Operations:

    • Reported net loss attributable to common stockholders of $8.4 million, or $0.04 per diluted share, for the quarter ended September 30, 2023, compared to $1.5 million, or $0.01 per diluted share, for the quarter ended September 30, 2022.
    • Reported Core Funds from Operations (“Core FFO”) attributable to common stockholders of $47.8 million, or $0.22 per diluted share, for the quarter ended September 30, 2023, compared to $54.2 million, or $0.24 per diluted share, for the quarter ended September 30, 2022.
    • Updated and narrowed its full year 2023 Earnings Guidance as follows:
      • Estimated net loss attributable to common stockholders is expected to be between $0.33 and $0.31 per diluted share, compared to its prior estimate of $0.28 and $0.24 per diluted share, an increase in net loss of $0.06 per diluted share at the midpoint of the Company’s prior estimate.
      • Estimated Core FFO attributable to common stockholders is expected to be between $0.85 and $0.87 per diluted share, compared to its prior estimate of $0.84 and $0.88 per diluted share, in-line with the midpoint of the Company’s prior guidance.
    • Reported a 7.1% decrease in Same Store Cash Net Operating Income (“NOI”) and a 10.3% decrease in Same Store NOI in the quarter ended September 30, 2023, compared to the same period in the prior year.
    • Leased 298,259 square feet, of which the Company’s share was 227,082 square feet that was leased at a weighted average initial rent of $75.65 per square foot. Of the 298,259 square feet leased, 220,495 square feet represented the Company’s share of second generation space(1), for which mark-to-markets were 0.5% on a GAAP basis and negative 0.4% on a cash basis.

    Capital Markets Activity:

    • On September 27, 2023, a joint venture in which the Company has a 31.1% interest, completed a $232.0 million refinancing of 300 Mission Street, a 655,000 square foot Class A office building in San Francisco. The interest-only loan bears a fixed rate of 4.50% and matures in October 2026. The loan replaces the previous $273.0 million loan that bore interest at 3.65% and was scheduled to mature in October 2023.
    • Declared a third quarter cash dividend of $0.035 per common share on September 15, 2023, which was paid on October 13, 2023.

    ___________________
    (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 September 30, 2023

    Net loss attributable to common stockholders was $8.4 million, or $0.04 per diluted share, for the quarter ended September 30, 2023, compared to $1.5 million, or $0.01 per diluted share, for the quarter ended September 30, 2022.

    Funds from Operations (“FFO”) attributable to common stockholders was $46.7 million, or $0.21 per diluted share, for the quarter ended September 30, 2023, compared to $53.4 million, or $0.24 per diluted share, for the quarter ended September 30, 2022. FFO attributable to common stockholders for the quarters ended September 30, 2023 and 2022 includes the impact of non-core items, which are listed in the table on page 10. The aggregate of the non-core items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the quarters ended September 30, 2023 and 2022 by $1.1 million and $0.8 million, respectively, or $0.01 and $0.00 per diluted share, respectively.

    Core FFO attributable to common stockholders, which excludes the impact of the non-core items listed on page 10, was $47.8 million, or $0.22 per diluted share, for the quarter ended September 30, 2023, compared to $54.2 million, or $0.24 per diluted share, for the quarter ended September 30, 2022.

    Nine Months Ended September 30, 2023

    Net loss attributable to common stockholders was $54.2 million, or $0.25 per diluted share, for the nine months ended September 30, 2023, compared to net income attributable to common stockholders of $1.5 million, or $0.01 per diluted share, for the nine months ended September 30, 2022. Net loss attributable to the common stockholders for the nine months ended September 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 and the surrendered JPMorgan space.

    FFO attributable to common stockholders was $137.5 million, or $0.63 per diluted share, for the nine months ended September 30, 2023, compared to $161.6 million, or $0.73 per diluted share, for the nine months ended September 30, 2022. FFO attributable to common stockholders for the nine months ended September 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 and the surrendered JPMorgan space. FFO attributable to common stockholders for the nine months ended September 30, 2023 and 2022 also includes the impact of non-core items, which are listed in the table on page 10. The aggregate of the non-core items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the nine months ended September 30, 2023 and 2022 by $5.2 million and $0.9 million, respectively, or $0.03 and $0.00 per diluted share, respectively.

    Core FFO attributable to common stockholders, which excludes the impact of the non-core items listed on page 10, was $142.7 million, or $0.66 per diluted share, for the nine months ended September 30, 2023, compared to $162.5 million, or $0.73 per diluted share, for the nine months ended September 30, 2022.

    Portfolio Operations

    Quarter Ended September 30, 2023

    Same Store Cash NOI decreased by $6.9 million, or 7.1%, to $90.0 million for the quarter ended September 30, 2023 from $96.9 million for the quarter ended September 30, 2022. Same Store NOI decreased by $10.5 million, or 10.3%, to $91.9 million for the quarter ended September 30, 2023 from $102.4 million for the quarter ended September 30, 2022.

    During the quarter ended September 30, 2023, the Company leased 298,259 square feet, of which the Company’s share was 227,082 square feet that was leased at a weighted average initial rent of $75.65 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 150 basis points to 88.1% at September 30, 2023 from 89.6% at June 30, 2023. The 150 basis point decrease in leased occupancy was driven primarily by the scheduled expiration of Uber’s lease in July 2023 at Market Center in the Company’s San Francisco portfolio.

    Of the 298,259 square feet leased in the third quarter, 220,495 square feet represented the Company’s share of second generation space for which mark-to-markets were 0.5% on a GAAP basis and negative 0.4% on a cash basis. The weighted average lease term for leases signed during the third quarter was 6.5 years and weighted average tenant improvements and leasing commissions on these leases were $8.96 per square foot per annum, or 11.8% of initial rent.

    Nine Months Ended September 30, 2023

    Same Store Cash NOI decreased by $11.4 million, or 3.9%, to $277.1 million for the nine months ended September 30, 2023 from $288.5 million for the nine months ended September 30, 2022. Same Store NOI decreased by $8.9 million, or 2.9%, to $291.5 million for the nine months ended September 30, 2023 from $300.4 million for the nine months ended September 30, 2022.

    During the nine months ended September 30, 2023, the Company leased 565,740 square feet, of which the Company’s share was 454,819 square feet that was leased at a weighted average initial rent of $78.42 per square foot. This leasing activity, offset by lease expirations in the nine months, decreased leased occupancy and same store leased occupancy (properties owned by the Company in a similar manner during both reporting periods) by 320 basis points to 88.1% at September 30, 2023 from 91.3% at December 31, 2022. The 320 basis point decrease in leased occupancy was driven primarily by the scheduled expiration of (i) Credit Agricole’s lease in February 2023 at 1301 Avenue of the Americas in the Company’s New York portfolio and (ii) Uber’s lease in July 2023 at Market Center in the Company’s San Francisco portfolio.

    Of the 565,740 square feet leased in the nine months, 398,891 square feet represented the Company’s share of second generation space for which mark-to-markets were 0.9% on a GAAP basis and negative 1.2% on a cash basis. The weighted average lease term for leases signed during the nine months was 9.5 years and weighted average tenant improvements and leasing commissions on these leases were $11.37 per square foot per annum, or 14.5% of initial rent.

    Guidance

    The Company is narrowing 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 $0.33 and $0.31 per diluted share, compared to its prior estimate of $0.28 and $0.24 per diluted share, an increase in net loss of $0.06 per diluted share at the midpoint of the Company’s prior estimate. The increase in net loss resulted primarily from (i) higher depreciation and amortization expense of $0.03 per diluted share, and (ii) non-core items of $0.03 per diluted share, that are listed in the table on page 10. 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 nine months ended September 30, 2023 and its outlook for the remainder of 2023, the Company is updating and narrowing its Estimated 2023 Core FFO to be between $0.85 and $0.87 per diluted share, compared to its prior estimate of $0.84 and $0.88 per diluted share, in-line with the midpoint of the Company’s prior guidance.

     

    Full Year 2023

    (Amounts per diluted share)

    Low

    High

    Estimated net loss attributable to common stockholders

    $

    (0.33

    )

    $

    (0.31

    )

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

     

    1.04

     

     

    1.04

     

    Pro rata share of non-cash real estate impairment loss related to an unconsolidated joint venture

     

    0.11

     

     

    0.11

     

    Estimated FFO

     

    0.82

     

     

    0.84

     

    Adjustments for non-core items (1)

     

    0.03

     

     

    0.03

     

    Estimated Core FFO

    $

    0.85

     

    $

    0.87

     

    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, 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 nine months ended September 30, 2023, that are listed in the table on page 10. The Company is not making projections for non-core items that may impact its financial results for the remainder of 2023, 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 rising 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 rising 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 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 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.

    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, 2023, which is available on our website.

    Investor Conference Call and Webcast

    The Company will host a conference call and audio webcast on Thursday, November 2, 2023 at 9:00 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 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 November 2, 2023 through November 9, 2023 and can be accessed by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the passcode 13740770.

    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:

    September 30, 2023

    December 31, 2022

    Real estate, at cost:

     

     

    Land

    $

    1,966,237

     

    $

    1,966,237

     

    Buildings and improvements

     

    6,217,633

     

     

    6,177,540

     

     

     

    8,183,870

     

     

    8,143,777

     

    Accumulated depreciation and amortization

     

    (1,427,705

    )

     

    (1,297,553

    )

    Real estate, net

     

    6,756,165

     

     

    6,846,224

     

    Cash and cash equivalents

     

    399,631

     

     

    408,905

     

    Restricted cash

     

    70,892

     

     

    40,912

     

    Accounts and other receivables

     

    14,340

     

     

    23,866

     

    Real estate related fund investments

     

    68,225

     

     

    105,369

     

    Investments in unconsolidated real estate related funds

     

    4,537

     

     

    3,411

     

    Investments in unconsolidated joint ventures

     

    368,024

     

     

    393,503

     

    Deferred rent receivable

     

    347,641

     

     

    346,338

     

    Deferred charges, net

     

    112,448

     

     

    120,685

     

    Intangible assets, net

     

    74,391

     

     

    90,381

     

    Other assets

     

    72,265

     

     

    73,660

     

    Total assets

    $

    8,288,559

     

    $

    8,453,254

     

     

     

     

    Liabilities:

     

     

    Notes and mortgages payable, net

    $

    3,802,333

     

    $

    3,840,318

     

    Revolving credit facility

     

    -

     

     

    -

     

    Accounts payable and accrued expenses

     

    109,471

     

     

    123,176

     

    Dividends and distributions payable

     

    8,357

     

     

    18,026

     

    Intangible liabilities, net

     

    29,981

     

     

    36,193

     

    Other liabilities

     

    28,452

     

     

    24,775

     

    Total liabilities

     

    3,978,594

     

     

    4,042,488

     

    Equity:

     

     

    Paramount Group, Inc. equity

     

    3,429,212

     

     

    3,592,291

     

    Noncontrolling interests in:

     

     

    Consolidated joint ventures

     

    410,944

     

     

    402,118

     

    Consolidated real estate related funds

     

    162,973

     

     

    173,375

     

    Operating Partnership

     

    306,836

     

     

    242,982

     

    Total equity

     

    4,309,965

     

     

    4,410,766

     

    Total liabilities and equity

    $

    8,288,559

     

    $

    8,453,254

     

    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,

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

    Revenues:

     

     

     

     

    Rental revenue

    $

    182,515

     

    $

    179,250

     

    $

    529,734

     

    $

    526,415

     

    Fee and other income

     

    6,666

     

     

    7,897

     

     

    20,583

     

     

    29,934

     

    Total revenues

     

    189,181

     

     

    187,147

     

     

    550,317

     

     

    556,349

     

    Expenses:

     

     

     

     

    Operating

     

    75,502

     

     

    72,845

     

     

    216,889

     

     

    207,320

     

    Depreciation and amortization

     

    60,263

     

     

    58,284

     

     

    181,778

     

     

    171,306

     

    General and administrative

     

    15,460

     

     

    13,150

     

     

    46,307

     

     

    45,501

     

    Transaction related costs

     

    132

     

     

    105

     

     

    323

     

     

    381

     

    Total expenses

     

    151,357

     

     

    144,384

     

     

    445,297

     

     

    424,508

     

    Other income (expense):

     

     

     

     

    Income (loss) from real estate related fund investments

     

    2,060

     

     

    -

     

     

    (37,034

    )

     

    -

     

    (Loss) income from unconsolidated real estate related funds

     

    (721

    )

     

    300

     

     

    (867

    )

     

    625

     

    Loss from unconsolidated joint ventures

     

    (28,974

    )

     

    (5,797

    )

     

    (63,138

    )

     

    (15,326

    )

    Interest and other income, net

     

    4,115

     

     

    1,580

     

     

    10,007

     

     

    2,607

     

    Interest and debt expense

     

    (39,102

    )

     

    (36,949

    )

     

    (112,440

    )

     

    (106,804

    )

    (Loss) income before income taxes

     

    (24,798

    )

     

    1,897

     

     

    (98,452

    )

     

    12,943

     

    Income tax expense

     

    (263

    )

     

    (673

    )

     

    (1,124

    )

     

    (1,559

    )

    Net (loss) income

     

    (25,061

    )

     

    1,224

     

     

    (99,576

    )

     

    11,384

     

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

     

     

     

     

    Consolidated joint ventures

     

    (4,887

    )

     

    (4,179

    )

     

    (15,879

    )

     

    (12,383

    )

    Consolidated real estate related funds

     

    20,934

     

     

    1,309

     

     

    57,412

     

     

    2,677

     

    Operating Partnership

     

    629

     

     

    109

     

     

    3,849

     

     

    (204

    )

    Net (loss) income attributable to common stockholders

    $

    (8,385

    )

    $

    (1,537

    )

    $

    (54,194

    )

    $

    1,474

     

     

     

     

     

     

    Per Share:

     

     

     

     

    Basic

    $

    (0.04

    )

    $

    (0.01

    )

    $

    (0.25

    )

    $

    0.01

     

    Diluted

    $

    (0.04

    )

    $

    (0.01

    )

    $

    (0.25

    )

    $

    0.01

     

     

     

     

     

     

    Weighted average common shares outstanding:

     

     

     

     

    Basic

     

    217,043,022

     

     

    224,864,791

     

     

    216,871,778

     

     

    222,228,605

     

    Diluted

     

    217,043,022

     

     

    224,864,791

     

     

    216,871,778

     

     

    222,262,748

     

    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 Nine Months Ended

     

    September 30,

     

    September 30,

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

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

     

     

     

     

    Net (loss) income

    $

    (25,061

    )

    $

    1,224

     

    $

    (99,576

    )

    $

    11,384

     

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

     

    69,160

     

     

    68,009

     

     

    209,687

     

     

    201,069

     

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

     

    -

     

     

    -

     

     

    24,734

     

     

    -

     

    FFO

     

    44,099

     

     

    69,233

     

     

    134,845

     

     

    212,453

     

    Less FFO attributable to noncontrolling interests in:

     

     

     

     

    Consolidated joint ventures

     

    (14,801

    )

     

    (13,408

    )

     

    (44,865

    )

     

    (39,868

    )

    Consolidated real estate related funds

     

    20,933

     

     

    1,304

     

     

    57,398

     

     

    2,659

     

    FFO attributable to Paramount Group Operating Partnership

     

    50,231

     

     

    57,129

     

     

    147,378

     

     

    175,244

     

    Less FFO attributable to noncontrolling interests in Operating Partnership

     

    (3,510

    )

     

    (3,763

    )

     

    (9,861

    )

     

    (13,683

    )

    FFO attributable to common stockholders

    $

    46,721

     

    $

    53,366

     

    $

    137,517

     

    $

    161,561

     

    Per diluted share

    $

    0.21

     

    $

    0.24

     

    $

    0.63

     

    $

    0.73

     

     

     

     

     

     

    FFO

    $

    44,099

     

    $

    69,233

     

    $

    134,845

     

    $

    212,453

     

    Non-core items:

     

     

     

     

    Residential Development Fund's share of a non-cash impairment loss related to residential condominium units at One Steuart Lane

     

    23,942

     

     

    -

     

     

    23,942

     

     

    -

     

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

     

    (1,917

    )

     

    709

     

     

    (4,540

    )

     

    294

     

    Adjustments for realized and unrealized gains and losses on consolidated and unconsolidated real estate related fund investments

     

    711

     

     

    21

     

     

    47,732

     

     

    39

     

    Other, net (including after-tax net gains or losses on sale of residential condominium units at One Steuart Lane)

     

    1,606

     

     

    1,614

     

     

    4,802

     

     

    3,664

     

    Core FFO

     

    68,441

     

     

    71,577

     

     

    206,781

     

     

    216,450

     

    Less Core FFO attributable to noncontrolling interests in:

     

     

     

     

    Consolidated joint ventures

     

    (14,801

    )

     

    (13,408

    )

     

    (44,865

    )

     

    (39,868

    )

    Consolidated real estate related funds

     

    (2,226

    )

     

    (94

    )

     

    (9,026

    )

     

    (381

    )

    Core FFO attributable to Paramount Group

     

     

     

     

    Operating Partnership

     

    51,414

     

     

    58,075

     

     

    152,890

     

     

    176,201

     

    Less Core FFO attributable to noncontrolling interests in

     

     

     

     

    Operating Partnership

     

    (3,592

    )

     

    (3,826

    )

     

    (10,228

    )

     

    (13,741

    )

    Core FFO attributable to common stockholders

    $

    47,822

     

    $

    54,249

     

    $

    142,662

     

    $

    162,460

     

    Per diluted share

    $

    0.22

     

    $

    0.24

     

    $

    0.66

     

    $

    0.73

     

     

     

     

     

     

    Reconciliation of weighted average shares outstanding:

     

     

     

     

    Weighted average shares outstanding

     

    217,043,022

     

     

    224,864,791

     

     

    216,871,778

     

     

    222,228,605

     

    Effect of dilutive securities

     

    32,676

     

     

    28,555

     

     

    21,638

     

     

    34,143

     

    Denominator for FFO and Core FFO per diluted share

     

    217,075,698

     

     

    224,893,346

     

     

    216,893,416

     

     

    222,262,748

     

    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 Nine Months Ended

     

    September 30,

     

    September 30,

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

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

     

     

     

     

    Net (loss) income

    $

    (25,061

    )

    $

    1,224

     

    $

    (99,576

    )

    $

    11,384

     

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

     

     

     

     

    Depreciation and amortization

     

    60,263

     

     

    58,284

     

     

    181,778

     

     

    171,306

     

    General and administrative

     

    15,460

     

     

    13,150

     

     

    46,307

     

     

    45,501

     

    Interest and debt expense

     

    39,102

     

     

    36,949

     

     

    112,440

     

     

    106,804

     

    Income tax expense

     

    263

     

     

    673

     

     

    1,124

     

     

    1,559

     

    (Income) loss from real estate related fund investments

     

    (2,060

    )

     

    -

     

     

    37,034

     

     

    -

     

    NOI from unconsolidated joint ventures (excluding One Steuart Lane)

     

    9,233

     

     

    11,540

     

     

    30,334

     

     

    34,359

     

    Loss from unconsolidated joint ventures

     

    28,974

     

     

    5,797

     

     

    63,138

     

     

    15,326

     

    Fee income

     

    (4,573

    )

     

    (5,132

    )

     

    (14,106

    )

     

    (23,094

    )

    Interest and other income, net

     

    (4,115

    )

     

    (1,580

    )

     

    (10,007

    )

     

    (2,607

    )

    Other, net

     

    853

     

     

    (195

    )

     

    1,190

     

     

    (244

    )

    NOI

     

    118,339

     

     

    120,710

     

     

    349,656

     

     

    360,294

     

    Less NOI attributable to noncontrolling interests in:

     

     

     

     

    Consolidated joint ventures

     

    (22,275

    )

     

    (21,222

    )

     

    (67,551

    )

     

    (63,340

    )

    PGRE's share of NOI

     

    96,064

     

     

    99,488

     

     

    282,105

     

     

    296,954

     

    Lease termination income

     

    (5,249

    )

     

    -

     

     

    (7,304

    )

     

    (1,875

    )

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

     

    144

     

     

    1,674

     

     

    14,050

     

     

    1,980

     

    Acquisitions / Redevelopment and other, net

     

    925

     

     

    1,242

     

     

    2,690

     

     

    3,307

     

    PGRE's share of Same Store NOI

    $

    91,884

     

    $

    102,404

     

    $

    291,541

     

    $

    300,366

     

     

     

     

     

     

    NOI

    $

    118,339

     

    $

    120,710

     

    $

    349,656

     

    $

    360,294

     

    Add (subtract) adjustments to arrive at Cash NOI:

     

     

     

     

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

     

    (1,514

    )

     

    (3,969

    )

     

    (1,690

    )

     

    (8,288

    )

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

     

    (2,110

    )

     

    (790

    )

     

    (6,187

    )

     

    (3,115

    )

    Cash NOI

     

    114,715

     

     

    115,951

     

     

    341,779

     

     

    348,891

     

    Less Cash NOI attributable to noncontrolling interests in:

     

     

     

     

    Consolidated joint ventures

     

    (20,520

    )

     

    (19,988

    )

     

    (60,072

    )

     

    (61,194

    )

    PGRE's share of Cash NOI

     

    94,195

     

     

    95,963

     

     

    281,707

     

     

    287,697

     

    Lease termination income

     

    (5,249

    )

     

    -

     

     

    (7,304

    )

     

    (1,875

    )

    Acquisitions / Redevelopment and other, net

     

    1,012

     

     

    917

     

     

    2,713

     

     

    2,655

     

    PGRE's share of Same Store Cash NOI

    $

    89,958

     

    $

    96,880

     

    $

    277,116

     

    $

    288,477

     

     


    The Paramount Group Stock at the time of publication of the news with a fall of -0,47 % to 4,26USD on NYSE stock exchange (01. November 2023, 21:15 Uhr).


    Business Wire (engl.)
    0 Follower
    Autor folgen

    Paramount Announces Third Quarter 2023 Results Paramount Group, Inc. (NYSE: PGRE) (“Paramount” or the “Company”) filed its Quarterly Report on Form 10-Q for the quarter ended September 30, 2023 today and reported results for the third quarter ended September 30, 2023. Third Quarter Highlights: …

    Artikel zu den Werten

    Schreibe Deinen Kommentar

    Disclaimer