Paramount Announces Second Quarter 2016 Results
– Raises Guidance for Full Year 2016 –
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 June 30, 2016
today and reported results for the quarter ended June 30, 2016.
Second Quarter Highlights:
-
Net income attributable to common stockholders was $3.2 million, or
$0.01 per diluted share, for the quarter ended June 30, 2016, compared
to a net loss of $4.7 million, or $0.02 per diluted share, for the
quarter ended June 30, 2015. -
Core Funds from Operations (“Core FFO”) attributable to common
stockholders was $49.4 million, or $0.23 per diluted share, for the
quarter ended June 30, 2016, compared to $46.3 million, or $0.22 per
diluted share, for the quarter ended June 30, 2015. -
Leased 148,896 square feet at a weighted average initial rent of
$74.15 per square foot, of which 32,753 square feet represents second
generation space for which the Company achieved positive
mark-to-markets of 22.9% on a cash basis and 11.3% on a GAAP basis. -
On April 28, 2016, the Company closed Fund VIII (the Company’s debt
fund) with aggregate capital commitments of $775.2 million. -
On May 3, 2016, the Company completed a $500.0 million refinancing of
31 West 52nd Street, a 786,647 square foot Class A office
building in Manhattan. The new 10-year loan is interest only at a
fixed rate of 3.80%. The Company realized net proceeds of
approximately $65.0 million after repaying of the existing loan, swap
breakage and closing costs. The property was previously encumbered by
a $413.5 million loan that was scheduled to mature in December 2017
and had a weighted average interest rate of 4.23%. -
On May 26, 2016, Fund VIII acquired a $55.0 million junior mezzanine
loan secured by the indirect equity interests in the owners of 1285
Avenue of the Americas, a 1.8 million square foot Class A office
building located between 51st and 52nd streets in Manhattan. The loan
bears interest at a fixed rate of 6.75% and matures in June 2023. -
On June 15, 2016, the Company’s Board of Directors declared a regular
quarterly cash dividend of $0.095 per share for the quarter ended June
30, 2016, which was paid on July 15, 2016.
Financial Results
Quarter Ended June 30, 2016
Net income attributable to common stockholders was $3.2 million, or
$0.01 per diluted share, for the quarter ended June 30, 2016, compared
to a net loss of $4.7 million, or $0.02 per diluted share, for the
quarter ended June 30, 2015.
FFO attributable to common stockholders was $54.2 million, or $0.25 per
diluted share, for the quarter ended June 30, 2016, compared to $52.7
million, or $0.25 per diluted share, for the quarter ended June 30,
2015. FFO attributable to common stockholders for the quarters ended
June 30, 2016 and 2015 includes the impact of certain non-core items
listed in the table on page 9. The aggregate of these items, net of
amounts attributable to noncontrolling interests, increased FFO
attributable to common stockholders for the quarters ended June 30, 2016
and 2015 by $4.8 million and $6.3 million, or $0.02 and $0.03 per
diluted share, respectively.
Core FFO attributable to common stockholders, which excludes the impact
of the non-core items, was $49.4 million, or $0.23 per diluted share,
for the quarter ended June 30, 2016, compared to $46.3 million, or $0.22
per diluted share for the quarter ended June 30, 2015.
Six Months Ended June 30, 2016
Net loss attributable to common stockholders was $3.3 million, or $0.02
per diluted share, for the six months ended June 30, 2016, compared to a
net loss of $14.4 million, or $0.07 per diluted share, for the six
months ended June 30, 2015.
FFO attributable to common stockholders was $103.5 million, or $0.48 per
diluted share, for the six months ended June 30, 2016, compared to $96.0
million, or $0.45 per diluted share, for the six months ended June 30,
2015. FFO attributable to common stockholders for the six months ended
June 30, 2016 and 2015 includes the impact of certain non-core items
listed in the table on page 9. The aggregate of these items, net of
amounts attributable to noncontrolling interests, increased FFO
attributable to common stockholders for the six months ended June 30,
2016 and 2015 by $5.1 million and $10.7 million, or $0.02 and $0.05 per
diluted share, respectively.
Core FFO attributable to common stockholders, which excludes the impact
of these items, was $98.4 million, or $0.46 per diluted share, for the
six months ended June 30, 2016, compared to $85.3 million, or $0.40 per
diluted share for the six months ended June 30, 2015.
Portfolio Operations
Quarter Ended June 30, 2016
During the quarter ended June 30, 2016, the Company leased 148,896
square feet at a weighted average initial rent of $74.15 per square
foot. This leasing activity, offset by lease expirations during the
quarter, decreased portfolio wide leased occupancy by 270 basis points
to 92.9% at June 30, 2016 from 95.6% at March 31, 2016. Of the 148,896
square feet leased in the second quarter, 32,753 square feet represents
second generation space (space that has been vacant for less than twelve
months) for which the Company achieved positive mark-to-markets of 22.9%
on a cash basis and 11.3% on a GAAP basis. The weighted average lease
term for leases signed during the second quarter was 6.1 years and
weighted average tenant improvements and leasing commissions on these
leases were $9.71 per square foot per annum, or 13.1% of initial rent.
Six Months Ended June 30, 2016
During the six months ended June 30, 2016, the Company leased 303,847
square feet at a weighted average initial rent of $76.67 per square
foot. This leasing activity, offset by lease expirations during the six
months, decreased portfolio wide leased occupancy by 240 basis points to
92.9% at June 30, 2016 from 95.3% at December 31, 2015. Of the 303,847
square feet leased in the six months, 133,096 square feet represents
second generation space (space that has been vacant for less than twelve
months) for which the Company achieved positive mark-to-markets of 12.0%
on a GAAP basis and 4.3% on a cash basis. The weighted average lease
term for leases signed during the six months was 7.0 years and weighted
average tenant improvements and leasing commissions on these leases were
$7.94 per square foot per annum, or 10.4% of initial rent.
The six months ended June 30, 2016 mark-to-market includes the effect of
a 52,500 square foot above-market lease at 1633 Broadway that was
terminated and subsequently released shortly thereafter at market rates.
Excluding the impact of this lease, cash basis and GAAP basis
mark-to-markets were positive 25.1% and 21.3%, respectively.
Guidance
Based on the Company’s performance for the six months ended June 30,
2016 and its outlook for the remainder of 2016, the Company is raising
its Estimated Core FFO Guidance for 2016 to a range of $0.81 to $0.85
per diluted share, from its prior range of $0.80 to $0.84 per diluted
share. The Company is providing the following reconciliation of
Estimated Core FFO per diluted share to estimated net loss per diluted
share in accordance with GAAP. The estimated net loss 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.
For the Year Ending December 31, 2016: |
Low | High | |||||||
Estimated net loss attributable to common stockholders per diluted |
|||||||||
share |
$ | (0.07) | $ | (0.03) | |||||
Pro rata share of real estate depreciation and amortization, |
|||||||||
the Company’s share of unconsolidated joint ventures |
0.90 |
0.90 |
|||||||
Estimated FFO per diluted share | $ | 0.83 | $ | 0.87 | |||||
Adjustments for non-core items1 |
(0.02) | (0.02) | |||||||
Estimated Core FFO per diluted share | $ | 0.81 | $ | 0.85 |
__________ |
1 Represents non-core items for the six months ended |
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 below. The estimates do not include the
impact on operating results from possible future property acquisitions
or dispositions, capital markets activity or 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 the
straight-lining of rental income 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 and
other risks and uncertainties detailed from time to time in the
Company’s filings with the 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 GAAP net
income or loss adjusted to exclude net gain from sales of depreciated
real estate assets, impairment losses on depreciable real estate and
depreciation and amortization expense from real estate assets, including
the pro rata 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, including
acquisition and transaction related costs, severance costs and
unrealized gains or losses on interest rate swaps, which we believe
enhances the comparability of our FFO across periods.
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.
A reconciliation of each Non-GAAP financial measure to the most directly
comparable GAAP financial measure can be found in this press release and
in our Supplemental Information for the quarter ended June 30, 2016,
which is available on our website.
Investor Conference Call and Webcast
The Company will host a conference call and audio webcast on Thursday,
August 4, 2016 at 5:30 p.m. Eastern Time (ET) to discuss the second
quarter 2016 results. 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 8:30 p.m. ET on August 4,
2016 through August 11, 2016 and can be accessed by dialing 877-870-5176
(domestic) or 858-384-5517 (international) and entering the passcode
13640949. 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, Washington, D.C. 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. |
|||||||||||
ASSETS: | June 30, 2016 | December 31, 2015 | |||||||||
Rental property | |||||||||||
Land | $ | 2,042,071 | $ | 2,042,071 | |||||||
Buildings and improvements | 5,668,268 | 5,610,046 | |||||||||
7,710,339 | 7,652,117 | ||||||||||
Accumulated depreciation and amortization | (323,224 | ) | (243,089 | ) | |||||||
Rental property, net | 7,387,115 | 7,409,028 | |||||||||
Cash and cash equivalents | 224,489 | 143,884 | |||||||||
Restricted cash | 29,043 | 41,823 | |||||||||
Real estate fund investments | – | 416,438 | |||||||||
Investments in unconsolidated real estate funds | 25,798 | – | |||||||||
Investments in unconsolidated joint ventures | 5,800 | 7,102 | |||||||||
Preferred equity investments | 54,595 | 53,941 | |||||||||
Marketable securities | 21,477 | 21,521 | |||||||||
Deferred rent receivable | 122,334 | 77,792 | |||||||||
Accounts and other receivables, net | 10,895 | 10,844 | |||||||||
Deferred charges, net | 79,617 | 74,991 | |||||||||
Intangible assets, net | 435,450 | 511,207 | |||||||||
Other assets | 11,596 | 6,658 | |||||||||
Total assets | $ | 8,408,209 | $ | 8,775,229 | |||||||
LIABILITIES: | |||||||||||
Notes and mortgages payable, net | $ | 3,012,290 | $ | 2,922,610 | |||||||
Revolving credit facility | 20,000 | 20,000 | |||||||||
Due to affiliates | 27,299 | 27,299 | |||||||||
Loans payable to noncontrolling interests | – | 45,662 | |||||||||
Accounts payable and accrued expenses | 147,048 | 102,730 | |||||||||
Dividends and distributions payable | 25,151 | 25,067 | |||||||||
Deferred income taxes | 246 | 2,533 | |||||||||
Interest rate swap liabilities | 102,577 | 93,936 | |||||||||
Intangible liabilities, net | 154,658 | 179,741 | |||||||||
Other liabilities | 45,997 | 45,101 | |||||||||
Total liabilities | 3,535,266 | 3,464,679 | |||||||||
EQUITY: | |||||||||||
Paramount Group, Inc. stockholders’ equity | 3,808,073 | 3,761,017 | |||||||||
Noncontrolling interests in: | |||||||||||
Consolidated real estate funds | 62,857 | 414,637 | |||||||||
Consolidated joint ventures | 240,483 | 236,849 | |||||||||
Operating Partnership | 761,530 | 898,047 | |||||||||
Total equity | 4,872,943 | 5,310,550 | |||||||||
Total liabilities and equity | $ | 8,408,209 | $ | 8,775,229 | |||||||
Paramount Group, Inc. |
|||||||||||||||||
For the Three Months Ended | For the Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
REVENUES: | |||||||||||||||||
Property rentals | $ | 123,408 | $ | 128,954 | $ | 248,410 | $ | 255,356 | |||||||||
Straight-line rent adjustments | 24,673 | 16,091 | 44,542 | 32,042 | |||||||||||||
Amortization of (above) below-market leases, net | 7,100 | 872 | 3,481 | 1,762 | |||||||||||||
Rental income | 155,181 | 145,917 | 296,433 | 289,160 | |||||||||||||
Tenant reimbursement income | 10,334 | 12,063 | 21,123 | 25,551 | |||||||||||||
Fee and other income | 6,788 | 4,948 | 27,665 | 9,443 | |||||||||||||
Total revenues | 172,303 | 162,928 | 345,221 | 324,154 | |||||||||||||
EXPENSES: | |||||||||||||||||
Operating | 59,994 | 57,781 | 122,939 | 119,665 | |||||||||||||
Depreciation and amortization | 67,287 | 79,421 | 142,099 | 153,004 | |||||||||||||
General and administrative | 12,139 | 9,133 | 26,100 | 21,746 | |||||||||||||
Acquisition and transaction related costs | 508 | 8,208 | 1,443 | 9,347 | |||||||||||||
Total expenses | 139,928 | 154,543 | 292,581 | 303,762 | |||||||||||||
Operating income | 32,375 | 8,385 | 52,640 | 20,392 | |||||||||||||
Income from real estate fund investments | – | 14,072 | – | 19,293 | |||||||||||||
Loss from unconsolidated real estate funds | (960 | ) | – | (1,286 | ) | – | |||||||||||
Income from unconsolidated joint ventures | 2,003 | 2,011 | 3,499 | 2,986 | |||||||||||||
Interest and other income, net | 1,030 | 512 | 2,730 | 1,366 | |||||||||||||
Interest and debt expense | (38,009 | ) | (42,236 | ) | (75,128 | ) | (84,124 | ) | |||||||||
Unrealized gain on interest rate swaps | 10,073 | 21,747 | 16,933 | 33,725 | |||||||||||||
Net income (loss) before income taxes | 6,512 | 4,491 | (612 | ) | (6,362 | ) | |||||||||||
Income tax benefit (expense) | 1,398 | (1,343 | ) | 1,035 | (1,917 | ) | |||||||||||
Net income (loss) | 7,910 | 3,148 | 423 | (8,279 | ) | ||||||||||||
Less net (income) loss attributable to | |||||||||||||||||
noncontrolling interests in: | |||||||||||||||||
Consolidated real estate funds | 78 | (6,532 | ) | 752 | (8,741 | ) | |||||||||||
Consolidated joint ventures | (4,107 | ) | (2,472 | ) | (5,359 | ) | (931 | ) | |||||||||
Operating Partnership | (693 | ) | 1,147 | 878 | 3,511 | ||||||||||||
Net income (loss) attributable to | |||||||||||||||||
common stockholders | $ | 3,188 | $ | (4,709 | ) | $ | (3,306 | ) | $ | (14,440 | ) | ||||||
Per share: | |||||||||||||||||
Basic | $ | 0.01 | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.07 | ) | ||||||
Diluted | $ | 0.01 | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.07 | ) | ||||||
Weighted average common shares outstanding: | |||||||||||||||||
Basic | 217,121,592 | 212,106,718 | 214,762,593 | 212,106,718 | |||||||||||||
Diluted | 217,137,557 | 212,106,718 | 214,762,593 | 212,106,718 | |||||||||||||
Paramount Group, Inc. |
|||||||||||||||||
For the Three Months Ended | For the Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
Reconciliation of Net Income (Loss) to FFO | |||||||||||||||||
and Core FFO: | |||||||||||||||||
Net income (loss) | $ | 7,910 | $ | 3,148 | $ | 423 | $ | (8,279 | ) | ||||||||
Real estate depreciation and amortization | |||||||||||||||||
(including pro rata share of | |||||||||||||||||
unconsolidated joint ventures) | 68,843 | 80,951 | 145,194 | 156,010 | |||||||||||||
FFO | 76,753 | 84,099 | 145,617 | 147,731 | |||||||||||||
Less FFO attributable to noncontrolling interests in: | |||||||||||||||||
Consolidated real estate funds | (144 | ) | (6,790 | ) | 304 | (9,210 | ) | ||||||||||
Consolidated joint ventures | (10,560 | ) | (11,824 | ) | (18,707 | ) | (19,193 | ) | |||||||||
FFO attributable to Paramount Group | |||||||||||||||||
Operating Partnership | 66,049 | 65,485 | 127,214 | 119,328 | |||||||||||||
Less FFO attributable to noncontrolling interests | |||||||||||||||||
in Operating Partnership | (11,806 | ) | (12,822 | ) | (23,723 | ) | (23,348 | ) | |||||||||
FFO attributable to common stockholders | $ | 54,243 | $ | 52,663 | $ | 103,491 | $ | 95,980 | |||||||||
Per diluted share | $ | 0.25 | $ | 0.25 | $ | 0.48 | $ | 0.45 | |||||||||
FFO | $ | 76,753 | $ | 84,099 | $ | 145,617 | $ | 147,731 | |||||||||
Non-core items: | |||||||||||||||||
Unrealized gain on interest rate swaps | |||||||||||||||||
(including pro rata share of | |||||||||||||||||
unconsolidated joint ventures) | (10,490 | ) | (22,371 | ) | (17,350 | ) | (34,735 | ) | |||||||||
Acquisition and transaction related costs | 508 | 2,336 | 1,443 | 3,475 | |||||||||||||
Severance costs | – | – | 2,874 | 3,315 | |||||||||||||
Transfer taxes due in connection with | |||||||||||||||||
the sale of shares by a former | |||||||||||||||||
joint venture partner | – | 5,872 | – | 5,872 | |||||||||||||
Predecessor income tax true-up | – | 721 | – | 721 | |||||||||||||
Core FFO | 66,771 | 70,657 | 132,584 | 126,379 | |||||||||||||
Less Core FFO attributable to noncontrolling | |||||||||||||||||
interests in: | |||||||||||||||||
Consolidated real estate funds | (144 | ) | (6,790 | ) | 304 | (9,210 | ) | ||||||||||
Consolidated joint ventures | (6,488 | ) | (6,275 | ) | (11,902 | ) | (11,146 | ) | |||||||||
Core FFO attributable to Paramount Group | |||||||||||||||||
Operating Partnership | 60,139 | 57,592 | 120,986 | 106,023 | |||||||||||||
Less Core FFO attributable to noncontrolling interests | |||||||||||||||||
in Operating Partnership | (10,750 | ) | (11,277 | ) | (22,605 | ) | (20,745 | ) | |||||||||
Core FFO attributable to common stockholders | $ | 49,389 | $ | 46,315 | $ | 98,381 | $ | 85,278 | |||||||||
Per diluted share | $ | 0.23 | $ | 0.22 | $ | 0.46 | $ | 0.40 | |||||||||
Reconciliation of weighted average | |||||||||||||||||
shares outstanding: | |||||||||||||||||
Weighted average shares outstanding | 217,121,592 | 212,106,718 | 214,762,593 | 212,106,718 | |||||||||||||
Effect of dilutive securities | 15,965 | 5,004 | – | 6,467 | |||||||||||||
Denominator for FFO per diluted share | 217,137,557 | 212,111,722 | 214,762,593 | 212,113,185 | |||||||||||||
Contacts
Paramount Group, Inc.
Investor Relations:
212-492-2298
ir@paramount-group.com
or
Media:
212-492-2285
pr@paramount-group.com