Paramount Group - 10-Q quarterly report FY2023 Q3

--12-31falseQ300016056072026-102023-1007-31-202108-31-202408-31-202308-31-202407-31-202108-31-2023P5YP3Y00016056072022-01-012022-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-09-300001605607us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2022-01-012022-09-300001605607pgre:PerformanceGreaterThanSeventyFivePercentMemberpgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-080001605607pgre:SanFranciscoSegmentMember2023-07-012023-09-300001605607us-gaap:LeasesAcquiredInPlaceMember2022-07-012022-09-300001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2022-01-012022-09-300001605607us-gaap:CommonStockMember2020-01-012022-12-310001605607us-gaap:FairValueInputsLevel3Memberpgre:RealEstateRelatedFundInvestmentsMember2022-12-310001605607us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2023-09-300001605607pgre:TwoThousandTwentyPerformanceBasedAwardsProgramMember2023-01-252023-01-250001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2023-07-012023-09-300001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2023-06-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001605607pgre:AcquisitionDispositionLeasingAndOtherMember2022-07-012022-09-300001605607pgre:CNBBRDFHoldingsOttoFamilyMemberpgre:ManagementAgreementsMember2023-07-012023-09-300001605607pgre:SixteenHundredBroadwayMember2022-07-012022-09-300001605607pgre:OneSteuartLaneMember2022-01-012022-09-300001605607pgre:PropertyManagementFeesMember2022-07-012022-09-300001605607pgre:OneThreeZeroOneAvenueOfAmericasMember2022-12-310001605607pgre:OneThreeTwoFiveAvenueOfAmericasMemberpgre:ParkpropertyCapitalLpMembersrt:BoardOfDirectorsChairmanMember2022-12-310001605607pgre:SixteenHundredBroadwayMember2023-01-012023-09-300001605607pgre:SixZeroWallStreetMember2023-01-012023-06-300001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2023-09-300001605607pgre:CNBBRDFHoldingsOttoFamilyMemberpgre:ManagementAgreementsMember2022-12-310001605607pgre:OneHundredAndElevenSutterStreetMember2022-01-012022-09-300001605607us-gaap:AdditionalPaidInCapitalMember2023-09-300001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2022-07-012022-09-300001605607stpr:NY2023-09-300001605607pgre:MortgagesAndNotesPayableWithVariableRateMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-300001605607us-gaap:LeasesAcquiredInPlaceMember2022-01-012022-09-300001605607us-gaap:ShareBasedCompensationAwardTrancheTwoMemberpgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-082023-09-080001605607us-gaap:CommonStockMember2021-12-310001605607pgre:FiftyFiveSecondStreetMember2023-01-012023-09-300001605607pgre:MortgagesAndNotesPayableWithVariableRateMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-01-012023-09-300001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2023-07-012023-09-300001605607us-gaap:InterestRateSwapMember2023-09-300001605607us-gaap:LeasesAcquiredInPlaceMember2023-07-012023-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-300001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-07-012023-09-300001605607pgre:PropertyFundXLPMember2023-01-012023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:ThreeOneWestFiftySecondStreetMember2023-09-3000016056072022-07-012022-09-300001605607srt:BoardOfDirectorsChairmanMemberpgre:MannheimTrustMemberpgre:SevenOneTwoFifthAvenueMember2023-01-012023-09-300001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2022-01-012022-09-300001605607pgre:CNBBRDFHoldingsOttoFamilyMemberpgre:ManagementAgreementsMember2023-09-300001605607pgre:SanFranciscoMembersrt:RetailSiteMember2023-09-300001605607pgre:UnconsolidatedRealEstateFundsMemberpgre:CarryingValueOfInvestmentsMember2023-09-300001605607us-gaap:CommonStockMember2022-06-300001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2022-12-310001605607us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateSwapMember2023-09-300001605607us-gaap:CommonStockMember2022-12-310001605607pgre:PropertyManagementFeesMember2023-07-012023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-3000016056072019-11-050001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-09-300001605607pgre:AssetManagementFeesMember2023-07-012023-09-300001605607pgre:TwoThousandTwentyPerformanceBasedAwardsProgramMember2022-01-012022-12-310001605607us-gaap:AdditionalPaidInCapitalMember2021-12-310001605607pgre:OneThreeZeroOneAvenueOfAmericasMember2021-07-290001605607pgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607pgre:PropertyFundXLPMember2022-12-120001605607us-gaap:FairValueInputsLevel3Member2022-12-310001605607us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateCapMember2022-12-310001605607us-gaap:InterestRateCapMember2023-01-012023-09-300001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-012023-09-300001605607us-gaap:LeasesAcquiredInPlaceMarketAdjustmentMember2023-01-012023-09-300001605607pgre:SixZeroWallStreetMember2022-07-012022-09-300001605607pgre:HamburgTrustConsultingGMBHMember2022-07-012022-09-3000016056072022-12-310001605607us-gaap:FairValueInputsLevel3Memberpgre:RealEstateRelatedFundInvestmentsMember2023-07-012023-09-300001605607us-gaap:FairValueInputsLevel3Member2023-09-300001605607pgre:HamburgTrustConsultingGMBHMember2022-01-012022-09-300001605607us-gaap:InterestRateCapMemberpgre:LIBORMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2022-12-310001605607pgre:OneHundredAndElevenSutterStreetMember2023-09-300001605607us-gaap:AdditionalPaidInCapitalMember2022-06-300001605607srt:MaximumMemberus-gaap:NewYorkStateDivisionOfTaxationAndFinanceMember2018-02-160001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2023-01-012023-09-300001605607pgre:ChairmanChiefExecutiveOfficerAndPresidentMemberpgre:HamburgTrustConsultingGMBHMember2023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:ThreeHundredMissionStreetMember2022-12-310001605607pgre:FiftyFiveSecondStreetMember2022-01-012022-09-300001605607pgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-080001605607pgre:UnconsolidatedJointVenturesMember2023-01-012023-09-300001605607pgre:OneSixThreeThreeBroadwayMember2022-01-012022-12-310001605607pgre:MortgagesAndNotesPayableWithVariableRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-01-012023-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2021-12-3100016056072022-09-300001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2023-01-012023-09-300001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateCapMemberpgre:LIBORMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2022-07-012022-09-300001605607pgre:NewYorkSegmentMember2023-07-012023-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2022-01-012022-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:ThreeOneWestFiftySecondStreetMember2022-12-310001605607pgre:ParkpropertyCapitalLpMembersrt:BoardOfDirectorsChairmanMemberpgre:OneSixThreeThreeBroadwayMember2023-09-300001605607pgre:TimeBasedLongTermIncentivePlanMember2023-01-252023-01-250001605607pgre:NewYorkSegmentMember2023-09-300001605607pgre:ManagementAgreementsMemberpgre:UnconsolidatedJointVenturesAndRealEstateFundsMember2022-07-012022-09-300001605607us-gaap:ShareBasedCompensationAwardTrancheTwoMemberpgre:TwoThousandTwentyThreePerformanceBasedAwardsProgramMember2023-01-252023-01-250001605607pgre:ManagementAgreementsMemberpgre:UnconsolidatedJointVenturesAndRealEstateFundsMember2023-07-012023-09-300001605607us-gaap:CommonStockMember2022-07-012022-09-300001605607us-gaap:CommonStockMember2023-09-300001605607pgre:SixteenHundredBroadwayMember2022-01-012022-09-300001605607us-gaap:LeasesAcquiredInPlaceMarketAdjustmentMember2022-01-012022-09-300001605607pgre:CNBBRDFHoldingsOttoFamilyMemberpgre:ManagementAgreementsMember2022-07-012022-09-300001605607pgre:OneSixThreeThreeBroadwayMember2023-01-012023-09-300001605607pgre:OneSteuartLaneMember2023-07-012023-09-300001605607us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:InterestRateSwapMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:ThreeOneWestFiftySecondStreetMember2023-01-012023-09-300001605607us-gaap:InterestRateCapMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607pgre:OderCenterGermanyMember2022-01-012022-09-300001605607us-gaap:RevolvingCreditFacilityMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:CreditFacilityWithVariableRateMember2023-01-012023-09-300001605607pgre:HamburgTrustConsultingGMBHMember2023-07-012023-09-300001605607pgre:SevenOneTwoFifthAvenueMember2022-01-012022-12-310001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-06-300001605607us-gaap:FairValueInputsLevel2Member2023-09-300001605607pgre:SevenOneTwoFifthAvenueMember2023-09-300001605607us-gaap:ShareBasedCompensationAwardTrancheTwoMemberpgre:TimeBasedLongTermIncentivePlanMember2023-09-082023-09-080001605607us-gaap:FairValueInputsLevel2Member2022-12-310001605607us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2023-07-012023-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2022-07-012022-09-300001605607pgre:ThreeHundredMissionStreetMember2022-01-012022-12-310001605607pgre:OneSteuartLaneMemberpgre:ResidentialDevelopmentFundMember2023-09-300001605607srt:BoardOfDirectorsChairmanMemberpgre:MannheimTrustMemberpgre:SevenOneTwoFifthAvenueMember2023-07-012023-09-300001605607pgre:SanFranciscoSegmentMember2022-12-310001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2021-12-310001605607us-gaap:InterestRateCapMember2023-09-300001605607pgre:NewYorkSegmentMember2022-07-012022-09-300001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-12-310001605607pgre:NewYorkSegmentMember2022-12-310001605607us-gaap:RevolvingCreditFacilityMemberpgre:CreditFacilityWithVariableRateMember2023-01-012023-09-300001605607us-gaap:AllOtherSegmentsMember2023-09-300001605607pgre:AssetManagementFeesMember2022-07-012022-09-300001605607pgre:LongTermIncentivePlanMember2023-01-252023-01-250001605607pgre:NewYorkAndWashingtonDCMember2023-09-300001605607pgre:SanFranciscoSegmentMember2023-01-012023-09-300001605607pgre:MarketCenterMember2022-12-310001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-07-012022-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-09-300001605607us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001605607pgre:ManagementAgreementsMemberpgre:UnconsolidatedJointVenturesAndRealEstateFundsMember2022-12-310001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2022-09-300001605607srt:MinimumMember2023-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2023-06-300001605607us-gaap:AdditionalPaidInCapitalMember2022-12-310001605607pgre:ChairmanChiefExecutiveOfficerAndPresidentMemberpgre:KramerDesignServicesMember2023-09-300001605607us-gaap:NonrecourseMemberpgre:SixZeroWallStreetMember2023-05-310001605607pgre:SixteenHundredBroadwayMember2022-12-310001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:OneSixThreeThreeBroadwayMember2023-09-3000016056072023-06-300001605607pgre:AcquisitionDispositionLeasingAndOtherMember2023-01-012023-09-300001605607stpr:NYpgre:RetailTheaterAndAmenitySpaceMember2023-09-300001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2022-09-300001605607srt:BoardOfDirectorsChairmanMemberpgre:MannheimTrustMemberpgre:SevenOneTwoFifthAvenueMember2022-07-012022-09-300001605607us-gaap:ShareBasedCompensationAwardTrancheOneMemberpgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-082023-09-080001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2022-01-012022-09-300001605607us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateSwapMember2022-12-310001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2023-06-300001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2022-09-300001605607us-gaap:AllOtherSegmentsMember2022-12-310001605607pgre:SanFranciscoSegmentMember2022-07-012022-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310001605607us-gaap:LeasesAcquiredInPlaceMember2023-09-300001605607pgre:SixZeroWallStreetMember2023-07-012023-09-300001605607us-gaap:AllOtherSegmentsMember2022-01-012022-09-300001605607us-gaap:AllOtherSegmentsMember2023-01-012023-09-300001605607pgre:FiftyFiveSecondStreetMember2022-12-310001605607pgre:SanFranciscoMember2023-09-300001605607pgre:SixZeroWallStreetMember2023-04-012023-06-300001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateSwapMemberpgre:UnconsolidatedJointVenturesMember2023-09-300001605607pgre:LongTermIncentivePlanMembersrt:MinimumMember2023-01-252023-01-250001605607pgre:OneMarketPlazaMemberpgre:MortgagesAndNotesPayableWithFixedRateMember2022-12-310001605607pgre:OneSteuartLaneMember2022-12-310001605607us-gaap:CommonStockMember2022-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2023-09-300001605607pgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMemberpgre:PerformanceLessThanTwentyFivePercentMember2023-09-080001605607pgre:KramerDesignServicesMember2023-07-012023-09-300001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-01-012022-09-300001605607us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:OneSixThreeThreeBroadwayMember2022-12-310001605607us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateCapMember2023-09-300001605607pgre:OderCenterGermanyMember2022-07-012022-09-300001605607pgre:MortgagesAndNotesPayableWithVariableRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2022-12-310001605607us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2022-12-310001605607us-gaap:InterestRateSwapMember2022-12-310001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-09-300001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2022-06-300001605607pgre:HamburgTrustConsultingGMBHMember2023-09-300001605607pgre:OderCenterGermanyMember2023-09-300001605607pgre:UnconsolidatedRealEstateFundsMemberus-gaap:FairValueConcentrationOfRiskMaximumAmountOfLossMember2023-09-300001605607pgre:OneMarketPlazaMemberpgre:MortgagesAndNotesPayableWithFixedRateMember2023-09-300001605607pgre:PropertyFundXLPMember2023-07-012023-09-300001605607pgre:TimeBasedLongTermIncentivePlanMemberpgre:IncentiveAndRetentionPlanGrantsMember2023-09-082023-09-080001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2022-12-3100016056072023-07-012023-09-300001605607us-gaap:InterestRateCapMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-01-012023-09-300001605607srt:OfficeBuildingMemberstpr:NY2023-09-300001605607pgre:NewYorkSegmentMember2023-01-012023-09-300001605607pgre:ParkpropertyCapitalLpMembersrt:BoardOfDirectorsChairmanMember2022-01-012022-09-300001605607pgre:MarketCenterMember2022-07-012022-09-300001605607pgre:SanFranciscoSegmentMember2022-01-012022-09-300001605607pgre:OneHundredAndElevenSutterStreetMember2023-01-012023-09-300001605607pgre:ThreeHundredMissionStreetMember2023-01-012023-09-300001605607pgre:HamburgTrustConsultingGMBHMember2022-12-310001605607pgre:PropertyManagementFeesMember2023-01-012023-09-300001605607pgre:LeaseExpiringInJuneTwoThousandTwentyFiveMembersrt:BoardOfDirectorsChairmanMemberpgre:MannheimTrustMemberpgre:SevenOneTwoFifthAvenueMember2023-09-300001605607pgre:SevenOneTwoFifthAvenueMember2023-01-012023-09-300001605607pgre:AcquisitionDispositionLeasingAndOtherMember2023-07-012023-09-300001605607pgre:MarketCenterMember2023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-01-012023-09-300001605607pgre:AppreciationOnlyLongTermIncentivePlanMember2023-01-252023-01-250001605607pgre:UnconsolidatedRealEstateFundsMemberus-gaap:FairValueConcentrationOfRiskMaximumAmountOfLossMember2022-12-310001605607us-gaap:LeasesAcquiredInPlaceMember2023-01-012023-09-300001605607pgre:OneSteuartLaneMember2022-07-012022-09-300001605607pgre:PropertyManagementFeesMember2022-01-012022-09-300001605607us-gaap:AllOtherSegmentsMember2022-07-012022-09-300001605607pgre:CNBBRDFHoldingsOttoFamilyMemberpgre:ManagementAgreementsMember2022-01-012022-09-300001605607us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2022-07-012022-09-300001605607pgre:FiftyFiveSecondStreetMember2022-07-012022-09-300001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-12-3100016056072023-10-130001605607pgre:SixZeroWallStreetMember2023-09-300001605607us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:InterestRateSwapMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2022-12-310001605607pgre:PropertyFundXLPMember2022-12-110001605607pgre:CNBBRDFHoldingsOttoFamilyMemberpgre:ManagementAgreementsMember2023-01-012023-09-300001605607pgre:ResidentialDevelopmentFundMember2023-07-012023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:OneSixThreeThreeBroadwayMember2023-01-012023-09-300001605607us-gaap:InterestRateSwapMember2023-01-012023-09-3000016056072021-12-310001605607us-gaap:AdditionalPaidInCapitalMember2023-01-012023-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2022-06-300001605607pgre:OneMarketPlazaMember2022-01-012022-12-310001605607pgre:OneHundredAndElevenSutterStreetMember2022-07-012022-09-300001605607us-gaap:InterestRateCapMemberpgre:LIBORMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607pgre:ResidentialDevelopmentFundMember2023-09-300001605607pgre:ParkpropertyCapitalLpMembersrt:BoardOfDirectorsChairmanMember2023-07-012023-09-300001605607pgre:ParkpropertyCapitalLpMembersrt:BoardOfDirectorsChairmanMember2022-07-012022-09-300001605607pgre:ManagementAgreementsMemberpgre:UnconsolidatedJointVenturesAndRealEstateFundsMember2023-01-012023-09-300001605607pgre:OneSteuartLaneMember2023-09-300001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:ThreeHundredMissionStreetMember2023-01-012023-09-300001605607pgre:MarketCenterMember2023-07-012023-09-300001605607us-gaap:InterestRateCapMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2022-12-310001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2023-01-012023-09-300001605607pgre:ManagementAgreementsMemberpgre:UnconsolidatedJointVenturesAndRealEstateFundsMember2023-09-300001605607us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2022-12-310001605607pgre:PropertyFundVIIIMember2023-09-300001605607us-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2023-07-012023-09-300001605607us-gaap:AllOtherSegmentsMember2023-07-012023-09-300001605607pgre:KramerDesignServicesMember2023-01-012023-09-300001605607us-gaap:LeasesAcquiredInPlaceMarketAdjustmentMember2023-07-012023-09-300001605607us-gaap:VariableInterestEntityNotPrimaryBeneficiaryMember2023-01-012023-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-300001605607pgre:ThreeHundredMissionStreetMember2023-09-272023-09-270001605607pgre:MortgagesAndNotesPayableWithFixedRateMemberpgre:ThreeHundredMissionStreetMember2023-09-300001605607pgre:OderCenterGermanyMember2023-07-012023-09-300001605607pgre:ParkpropertyCapitalLpMembersrt:BoardOfDirectorsChairmanMember2023-01-012023-09-300001605607pgre:NewYorkSegmentMember2022-01-012022-09-300001605607us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2023-09-300001605607pgre:TwoThousandTwentyThreePerformanceBasedAwardsProgramMember2023-01-252023-01-250001605607us-gaap:CommonStockMember2023-06-300001605607pgre:SixZeroWallStreetMember2022-12-310001605607pgre:UnconsolidatedRealEstateFundsMemberpgre:AssetManagementFeesAndOtherReceivablesMember2022-12-310001605607pgre:SixteenHundredBroadwayMember2023-07-012023-09-300001605607pgre:MarketCenterMember2023-01-012023-09-300001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberpgre:LIBORMemberus-gaap:InterestRateSwapMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607pgre:SixteenHundredBroadwayMember2023-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2023-07-012023-09-300001605607us-gaap:LeasesAcquiredInPlaceMarketAdjustmentMember2022-07-012022-09-300001605607us-gaap:CommonStockMember2023-07-012023-09-300001605607pgre:UnconsolidatedRealEstateFundsMemberpgre:CarryingValueOfInvestmentsMember2022-12-310001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2022-12-310001605607pgre:ConsolidatedJointVenturesMemberus-gaap:NoncontrollingInterestMember2021-12-310001605607us-gaap:AdditionalPaidInCapitalMember2022-09-300001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2023-01-012023-09-300001605607pgre:MortgagesAndNotesPayableWithVariableRateMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2022-12-310001605607us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberpgre:ParamountGroupOperatingPartnershipMember2023-01-012023-09-300001605607pgre:IncentiveAndRetentionPlanGrantsMemberpgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-082023-09-080001605607pgre:FiftyFiveSecondStreetMember2023-07-012023-09-300001605607pgre:OneMarketPlazaMember2023-01-012023-09-300001605607pgre:OderCenterGermanyMember2023-01-012023-09-300001605607pgre:SanFranciscoSegmentMember2023-09-300001605607us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2023-01-012023-09-3000016056072023-01-012023-09-300001605607srt:MinimumMemberus-gaap:NewYorkStateDivisionOfTaxationAndFinanceMember2018-02-160001605607us-gaap:CommonStockMember2022-01-012022-09-300001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2022-07-012022-09-300001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateCapMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607pgre:ThreeHundredMissionStreetMember2023-09-260001605607us-gaap:InterestRateCapMemberpgre:LIBORMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-01-012023-09-300001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2023-09-300001605607pgre:OneSteuartLaneMember2023-01-012023-09-300001605607pgre:MarketCenterMember2022-01-012022-09-300001605607us-gaap:FairValueInputsLevel3Memberpgre:RealEstateRelatedFundInvestmentsMember2023-09-300001605607srt:OfficeBuildingMemberpgre:SanFranciscoMember2023-09-300001605607srt:MaximumMember2023-09-300001605607us-gaap:FairValueInputsLevel3Memberpgre:RealEstateRelatedFundInvestmentsMember2023-01-012023-09-300001605607pgre:AssetManagementFeesMember2022-01-012022-09-300001605607pgre:FiftyFiveSecondStreetMember2023-09-300001605607us-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310001605607srt:BoardOfDirectorsChairmanMemberpgre:MannheimTrustMemberpgre:SevenOneTwoFifthAvenueMember2022-01-012022-09-300001605607pgre:LongTermIncentivePlanMembersrt:MaximumMember2023-01-252023-01-250001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateSwapMember2023-09-300001605607pgre:AcquisitionDispositionLeasingAndOtherMember2022-01-012022-09-300001605607pgre:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2022-12-310001605607us-gaap:CommonStockMember2023-01-012023-09-300001605607pgre:SixZeroWallStreetMember2023-01-012023-09-300001605607us-gaap:RestrictedStockMember2023-01-252023-01-250001605607pgre:OneHundredAndElevenSutterStreetMember2022-01-012022-12-310001605607pgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-082023-09-080001605607srt:MinimumMemberpgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-080001605607pgre:PerformanceGreaterThanTwentyFivePercentAndLessThanFiftyPercentMemberpgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMember2023-09-0800016056072020-01-012022-12-310001605607us-gaap:InterestRateCapMember2022-12-310001605607pgre:TimeBasedLongTermIncentivePlanMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2023-09-082023-09-080001605607us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2023-01-012023-09-300001605607us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:InterestRateSwapMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-01-012023-09-300001605607pgre:OderCenterGermanyMember2022-12-310001605607pgre:ThreeHundredMissionStreetMember2023-09-262023-09-260001605607us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-09-300001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-01-012023-09-300001605607us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-06-300001605607pgre:SixZeroWallStreetMember2022-01-012022-09-300001605607us-gaap:AdditionalPaidInCapitalMember2023-06-300001605607pgre:AssetManagementFeesMember2023-01-012023-09-300001605607us-gaap:FairValueInputsLevel3Memberpgre:RealEstateRelatedFundInvestmentsMember2023-06-300001605607us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001605607pgre:TwoThousandTwentyThreePerformanceBasedAwardsProgramMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2023-01-252023-01-250001605607pgre:OneMarketPlazaMemberpgre:MortgagesAndNotesPayableWithFixedRateMember2023-01-012023-09-300001605607pgre:ManagementAgreementsMemberpgre:UnconsolidatedJointVenturesAndRealEstateFundsMember2022-01-012022-09-300001605607us-gaap:AdditionalPaidInCapitalMember2022-01-012022-09-300001605607pgre:ThreeHundredMissionStreetMember2023-09-270001605607pgre:MortgagesAndNotesPayableWithVariableRateMemberpgre:OneThreeZeroOneAvenueOfAmericasMember2023-09-300001605607us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-09-3000016056072023-09-300001605607us-gaap:MeasurementInputCreditSpreadMembersrt:MaximumMemberus-gaap:FairValueInputsLevel3Member2023-09-300001605607us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMemberus-gaap:CashFlowHedgingMember2023-09-300001605607pgre:PerformanceBasedAppreciationOnlyLongTermIncentivePlanMemberpgre:PerformanceGreaterThanFiftyPercentAndLessThanSeventyFivePercentMember2023-09-080001605607us-gaap:NoncontrollingInterestMemberpgre:ConsolidatedRealEstateRelatedFundsMember2022-06-300001605607pgre:HamburgTrustConsultingGMBHMember2023-01-012023-09-3000016056072022-06-30pgre:Segmentiso4217:USDxbrli:sharesxbrli:pureutr:sqftxbrli:sharespgre:Propertiesiso4217:USD

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended: September 30, 2023


☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

Commission File Number: 001-36746

PARAMOUNT GROUP, INC.

(Exact name of registrant as specified in its charter)

Maryland

32-0439307

(State or other jurisdiction of

incorporation or organization)

(IRS Employer

Identification No.)

1633 Broadway, Suite 1801, New York, NY

10019

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (212) 237-3100

Securities registered pursuant to Section 12(b) of the Act:


Title of each Class	Trading Symbol	Name of each exchange on which registered
Common stock of Paramount Group, Inc., $0.01 par value per share	PGRE	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large Accelerated Filer	☒	Accelerated Filer	☐
Non-Accelerated Filer	☐	Smaller Reporting Company	☐
		Emerging Growth Company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of October 13, 2023, there were 217,353,507 shares of the registrant’s common stock outstanding.

Table of Contents


Item		Page Number
Part I.	Financial Information

Item 1.	Consolidated Financial Statements	3

	Consolidated Balance Sheets (Unaudited) as of September 30, 2023 and December 31, 2022	3

	Consolidated Statements of Income (Unaudited) for the three and nine months ended September 30, 2023 and 2022	4

	Consolidated Statements of Comprehensive Income (Unaudited) for the three and nine months ended September 30, 2023 and 2022	5

	Consolidated Statements of Changes in Equity (Unaudited) for the three and nine months ended September 30, 2023 and 2022	6

	Consolidated Statements of Cash Flows (Unaudited) for the nine months ended September 30, 2023 and 2022	8

	Notes to Consolidated Financial Statements (Unaudited)	10

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	29

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	58

Item 4.	Controls and Procedures	60

Part II.	Other Information

Item 1.	Legal Proceedings	61

Item 1A.	Risk Factors	61

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	61

Item 3.	Defaults Upon Senior Securities	61

Item 4.	Mine Safety Disclosures	61

Item 5.	Other Information	61

Item 6.	Exhibits	62

Signatures		63

PART I – FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

PARAMOUNT GROUP, INC.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)


(Amounts in thousands, except share, unit and per share amounts)	September 30, 2023			December 31, 2022
Assets
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 of accumulated amortization of $79,679 and $68,686		112,448			120,685
Intangible assets, net of accumulated amortization of $193,626 and $246,723		74,391			90,381
Other assets		72,265			73,660
Total assets (1)	$	8,288,559		$	8,453,254

Liabilities and Equity
Notes and mortgages payable, net of unamortized deferred financing costs of $14,717 and $17,682	$	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 of accumulated amortization of $106,839 and $102,533		29,981			36,193
Other liabilities		28,452			24,775
Total liabilities (1)		3,978,594			4,042,488
Commitments and contingencies
Paramount Group, Inc. equity:
Common stock $0.01 par value per share; authorized 900,000,000 shares; issued and outstanding 217,353,507 and 216,559,406 shares in 2023 and 2022, respectively		2,172			2,165
Additional paid-in-capital		4,128,492			4,186,161
Earnings less than distributions		(730,777	)		(644,331	)
Accumulated other comprehensive income		29,325			48,296
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 (19,429,601 and 14,586,411 units outstanding)		306,836			242,982
Total equity		4,309,965			4,410,766
Total liabilities and equity	$	8,288,559		$	8,453,254

(1)

Represents the consolidated assets and liabilities of Paramount Group Operating Partnership LP, a Delaware limited partnership (the “Operating Partnership”). The Operating Partnership is a consolidated variable interest entity (“VIE”), of which we are the sole general partner and own approximately 91.8% as of September 30, 2023. As of September 30, 2023, the assets and liabilities of the Operating Partnership include $3,933,437 and $2,525,808 of assets and liabilities, respectively, of certain VIEs that are consolidated by the Operating Partnership. See Note 12, Variable Interest Entities (“VIEs”).

See notes to consolidated financial statements (unaudited).

PARAMOUNT GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
(Amounts in thousands, except share and per share amounts)	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


(Loss) Income per Common Share - Basic:
(Loss) income per common share	$	(0.04	)	$	(0.01	)	$	(0.25	)	$	0.01
Weighted average shares outstanding		217,043,022			224,864,791			216,871,778			222,228,605

(Loss) Income per Common Share - Diluted:
(Loss) income per common share	$	(0.04	)	$	(0.01	)	$	(0.25	)	$	0.01
Weighted average shares outstanding		217,043,022			224,864,791			216,871,778			222,262,748

See notes to consolidated financial statements (unaudited).

PARAMOUNT GROUP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
(Amounts in thousands)	2023			2022			2023			2022
Net (loss) income	$	(25,061	)	$	1,224		$	(99,576	)	$	11,384
Other comprehensive (loss) income:
Change in value of interest rate swaps and interest rate caps		(6,105	)		9,796			(17,630	)		34,450
Pro rata share of other comprehensive (loss) income of unconsolidated joint ventures		(1,534	)		5,707			(2,703	)		19,109
Comprehensive (loss) income		(32,700	)		16,727			(119,909	)		64,943
Less comprehensive (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		1,162			(914	)		5,211			(4,581	)
Comprehensive (loss) income attributable to common stockholders	$	(15,491	)	$	12,943		$	(73,165	)	$	50,656

See notes to consolidated financial statements (unaudited).

PARAMOUNT GROUP, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(UNAUDITED)


													Accumulated			Noncontrolling Interests in
							Additional			Earnings			Other			Consolidated			Consolidated
(Amounts in thousands, except per share	Common Shares						Paid-in-			Less than			Comprehensive			Joint			Real Estate			Operating			Total
and unit amounts)	Shares			Amount			Capital			Distributions			Income			Ventures			Related Funds			Partnership			Equity
Balance as of June 30, 2023		217,306		$	2,172		$	4,183,662		$	(714,785	)	$	36,431		$	407,647		$	183,988		$	248,898		$	4,348,013
Net (loss) income		-			-			-			(8,385	)		-			4,887			(20,934	)		(629	)		(25,061	)
Common shares issued upon redemption of common units		50			-			793			-			-			-			-			(793	)		-
Common shares issued under Omnibus share plan, net of shares withheld for taxes		(2	)		-			-			-			-			-			-			-			-
Dividends and distributions ($0.035 per share and unit)		-			-			-			(7,607	)		-			-			-			(750	)		(8,357	)
Contributions from noncontrolling interests		-			-			-			-			-			-			1,458			-			1,458
Distributions to noncontrolling interests		-			-			-			-			-			(1,590	)		(1,539	)		-			(3,129	)
Change in value of interest rate swaps and interest rate caps		-			-			-			-			(5,679	)		-			-			(426	)		(6,105	)
Pro rata share of other comprehensive loss of unconsolidated joint ventures		-			-			-			-			(1,427	)		-			-			(107	)		(1,534	)
Amortization of equity awards		-			-			299			-			-			-			-			4,381			4,680
Reallocation of noncontrolling interest		-			-			(56,262	)		-			-			-			-			56,262			-
Balance as of September 30, 2023		217,354		$	2,172		$	4,128,492		$	(730,777	)	$	29,325		$	410,944		$	162,973		$	306,836		$	4,309,965

Balance as of June 30, 2022		225,625		$	2,255		$	4,228,674		$	(570,577	)	$	36,840		$	412,189		$	80,557		$	261,416		$	4,451,354
Net (loss) income		-			-			-			(1,537	)		-			4,179			(1,309	)		(109	)		1,224
Common shares issued upon redemption of common units		77			1			1,271			-			-			-			-			(1,272	)		-
Common shares issued under Omnibus share plan, net of shares withheld for taxes		(4	)		-			-			(4	)		-			-			-			-			(4	)
Repurchases of common shares		(3,237	)		(32	)		(21,281	)		-			-			-			-			-			(21,313	)
Dividends and distributions ($0.0775 per share and unit)		-			-			-			(17,270	)		-			-			-			(1,294	)		(18,564	)
Distributions to noncontrolling interests		-			-			-			-			-			(8,966	)		-			-			(8,966	)
Change in value of interest rate swaps and interest rate caps		-			-			-			-			9,150			-			-			646			9,796
Pro rata share of other comprehensive income of unconsolidated joint ventures		-			-			-			-			5,330			-			-			377			5,707
Amortization of equity awards		-			-			331			-			-			-			-			3,863			4,194
Reallocation of noncontrolling interest		-			-			1,447			-			-			-			-			(1,447	)		-
Other		-			-			-			(235	)		-			-			-			-			(235	)
Balance as of September 30, 2022		222,461		$	2,224		$	4,210,442		$	(589,623	)	$	51,320		$	407,402		$	79,248		$	262,180		$	4,423,193

See notes to consolidated financial statements (unaudited).

PARAMOUNT GROUP, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(UNAUDITED)


													Accumulated			Noncontrolling Interests in
							Additional			Earnings			Other			Consolidated			Consolidated
(Amounts in thousands, except per share	Common Shares						Paid-in-			Less than			Comprehensive			Joint			Real Estate			Operating			Total
and unit amounts)	Shares			Amount			Capital			Distributions			Income			Ventures			Related Funds			Partnership			Equity
Balance as of December 31, 2022		216,559		$	2,165		$	4,186,161		$	(644,331	)	$	48,296		$	402,118		$	173,375		$	242,982		$	4,410,766
Net (loss) income		-			-			-			(54,194	)		-			15,879			(57,412	)		(3,849	)		(99,576	)
Common shares issued upon redemption of common units		703			7			11,663			-			-			-			-			(11,670	)		-
Common shares issued under Omnibus share plan, net of shares withheld for taxes		92			-			-			(205	)		-			-			-			-			(205	)
Dividends and distributions ($0.1475 per share and unit)		-			-			-			(32,047	)		-			-			-			(2,608	)		(34,655	)
Contributions from noncontrolling interests		-			-			-			-			-			-			54,812			-			54,812
Distributions to noncontrolling interests		-			-			-			-			-			(7,053	)		(7,802	)		-			(14,855	)
Change in value of interest rate swaps and interest rate caps		-			-			-			-			(16,450	)		-			-			(1,180	)		(17,630	)
Pro rata share of other comprehensive loss of unconsolidated joint ventures		-			-			-			-			(2,521	)		-			-			(182	)		(2,703	)
Amortization of equity awards		-			-			923			-			-			-			-			13,088			14,011
Reallocation of noncontrolling interest		-			-			(70,255	)		-			-			-			-			70,255			-
Balance as of September 30, 2023		217,354		$	2,172		$	4,128,492		$	(730,777	)	$	29,325		$	410,944		$	162,973		$	306,836		$	4,309,965

Balance as of December 31, 2021		218,992		$	2,190		$	4,122,680		$	(538,845	)	$	2,138		$	428,833		$	81,925		$	356,111		$	4,455,032
Net income (loss)		-			-			-			1,474			-			12,383			(2,677	)		204			11,384
Common shares issued upon redemption of common units		6,607			66			108,418			-			-			-			-			(108,484	)		-
Common shares issued under Omnibus share plan, net of shares withheld for taxes		99			-			-			(284	)		-			-			-			-			(284	)
Repurchases of common shares		(3,237	)		(32	)		(21,281	)		-			-			-			-			-			(21,313	)
Dividends and distributions ($0.2325 per share and unit)		-			-			-			(51,733	)		-			-			-			(4,395	)		(56,128	)
Distributions to noncontrolling interests		-			-			-			-			-			(33,814	)		-			-			(33,814	)
Change in value of interest rate swaps and interest rate caps		-			-			-			-			31,635			-			-			2,815			34,450
Pro rata share of other comprehensive income of unconsolidated joint ventures		-			-			-			-			17,547			-			-			1,562			19,109
Amortization of equity awards		-			-			970			-			-			-			-			14,022			14,992
Reallocation of noncontrolling interest		-			-			(345	)		-			-			-			-			345			-
Other		-			-			-			(235	)		-			-			-			-			(235	)
Balance as of September 30, 2022		222,461		$	2,224		$	4,210,442		$	(589,623	)	$	51,320		$	407,402		$	79,248		$	262,180		$	4,423,193

See notes to consolidated financial statements (unaudited).

PARAMOUNT GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)


	For the Nine Months Ended September 30,
(Amounts in thousands)	2023			2022
Cash Flows from Operating Activities:
Net (loss) income	$	(99,576	)	$	11,384
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization		181,778			171,306
Straight-lining of rental revenue		(1,305	)		(7,808	)
Amortization of stock-based compensation expense		14,011			14,853
Amortization of deferred financing costs		4,630			4,614
Loss from unconsolidated joint ventures		63,138			15,326
Distributions of earnings from unconsolidated joint ventures		354			34
Realized and unrealized losses on real estate related fund investments		46,775			-
Loss (income) from unconsolidated real estate related funds		867			(625	)
Distributions of earnings from unconsolidated real estate related funds		84			624
Amortization of above and below-market leases, net		(3,929	)		(589	)
Other non-cash adjustments		526			1,084
Changes in operating assets and liabilities:
Real estate related fund investments		(9,631	)		-
Accounts and other receivables		9,526			(4,283	)
Deferred charges		(5,874	)		(12,286	)
Other assets		(19,734	)		(21,764	)
Accounts payable and accrued expenses		(9,738	)		4,646
Other liabilities		3,695			(2,099	)
Net cash provided by operating activities		175,597			174,417

Cash Flows from Investing Activities:
Additions to real estate		(67,373	)		(71,284	)
Investments in and contributions of capital to unconsolidated joint ventures		(40,715	)		(11,252	)
Advances to a partner in One Steuart Lane		(35,715	)		-
Repayment of advances by a partner in One Steuart Lane		38,935			-
Contributions of capital to unconsolidated real estate related funds		(2,077	)		(4,642	)
Due from affiliates		-			(59,000	)
Repayment of amounts due from affiliates		-			59,000
Distributions of capital from unconsolidated real estate related funds		-			1,506
Net cash used in investing activities		(106,945	)		(85,672	)

See notes to consolidated financial statements (unaudited).

PARAMOUNT GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

(UNAUDITED)


	For the Nine Months Ended September 30,
(Amounts in thousands)	2023			2022
Cash Flows from Financing Activities:
Repayment of notes and mortgages payable	$	(273,000	)	$	-
Proceeds from notes and mortgages payable		232,050			-
Contributions from noncontrolling interests in consolidated real estate related funds		54,812			-
Distributions to noncontrolling interests in consolidated real estate related funds		(7,802	)		-
Dividends paid to common stockholders		(41,267	)		(49,793	)
Distributions paid to common unitholders		(3,058	)		(4,666	)
Distributions to noncontrolling interests in consolidated joint ventures		(7,053	)		(33,814	)
Settlement of accounts payable in connection with repurchases of common shares		(1,847	)		-
Debt issuance costs		(576	)		-
Repurchases of common shares		-			(20,000	)
Repurchase of shares related to stock compensation agreements and related tax withholdings		(205	)		(284	)
Net cash used in financing activities		(47,946	)		(108,557	)

Net increase (decrease) in cash and cash equivalents and restricted cash		20,706			(19,812	)
Cash and cash equivalents and restricted cash at beginning of period		449,817			529,666
Cash and cash equivalents and restricted cash at end of period	$	470,523		$	509,854


Reconciliation of Cash and Cash Equivalents and Restricted Cash:
Cash and cash equivalents at beginning of period	$	408,905		$	524,900
Restricted cash at beginning of period		40,912			4,766
Cash and cash equivalents and restricted cash at beginning of period	$	449,817		$	529,666

Cash and cash equivalents at end of period	$	399,631		$	469,398
Restricted cash at end of period		70,892			40,456
Cash and cash equivalents and restricted cash at end of period	$	470,523		$	509,854

Supplemental Disclosure of Cash Flow Information:
Cash payments for interest	$	106,633		$	102,534
Cash payments for income taxes, net of refunds		723			2,177

Non-Cash Transactions:
Common shares issued upon redemption of common units		11,670			108,484
Dividends and distributions declared but not yet paid		8,357			18,564
Change in value of interest rate swaps and interest rate caps		(17,630	)		34,450
Write-off of fully amortized and/or depreciated assets		22,274			8,736
Additions to real estate included in accounts payable and accrued expenses		10,165			42,052
Transfer of deposit to investment in unconsolidated joint ventures		-			6,230
Repurchase of common shares included in accounts payable and accrued expenses		-			1,313

See notes to consolidated financial statements (unaudited).

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Organization and Business

As used in these consolidated financial statements, unless otherwise indicated, all references to “we,” “us,” “our,” the “Company,” and “Paramount” refer to Paramount Group, Inc., a Maryland corporation, and its consolidated subsidiaries, including Paramount Group Operating Partnership LP, a Delaware limited partnership (the “Operating Partnership”). We are a fully-integrated real estate investment trust (“REIT”) focused on owning, operating, managing, acquiring and redeveloping high-quality, Class A office properties in select central business district submarkets of New York City and San Francisco. We conduct our business through, and substantially all of our interests in properties and investments are held by, the Operating Partnership. We are the sole general partner of, and owned approximately 91.8% of, the Operating Partnership as of September 30, 2023.

As of September 30, 2023, we owned and/or managed a portfolio of 18 properties aggregating 13.8 million square feet comprised of:

•

Eight wholly and partially owned Class A properties aggregating 8.7 million square feet in New York, comprised of 8.2 million square feet of office space and 0.5 million square feet of retail, theater and amenity space;

•

Six wholly and partially owned Class A properties aggregating 4.3 million square feet in San Francisco, comprised of 4.1 million square feet of office space and 0.2 million square feet of retail space; and

•

Four managed properties aggregating 0.8 million square feet in New York and Washington, D.C.

Additionally, we have an investment management business, where we serve as the general partner of several real estate related funds for institutional investors and high net-worth individuals.

Basis of Presentation and Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements are unaudited and have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in conjunction with the instructions to Form 10-Q of the Securities and Exchange Commission (“SEC”). Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been condensed or omitted. These consolidated financial statements include the accounts of Paramount and its consolidated subsidiaries, including the Operating Partnership. In the opinion of management, all significant adjustments (which include only normal recurring adjustments) and eliminations (which include intercompany balances and transactions) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. The consolidated balance sheet as of December 31, 2022 was derived from audited financial statements as of that date but does not include all information and disclosures required by GAAP. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2022, as filed with the SEC.

Significant Accounting Policies

There are no material changes to our significant accounting policies as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Use of Estimates

We have made estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ materially from those estimates. The results of operations for the three and nine months ended September 30, 2023, are not necessarily indicative of the operating results for the full year.

Recently Issued Accounting Pronouncements

In March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2020-04, which adds Accounting Standards Codification (“ASC”) Topic 848, Reference Rate Reform: Facilitation of the Effects of Reference Rate Reform on Financial Reporting. ASU 2020-04 provides temporary optional expedients and exceptions to ease financial reporting burdens related to applying current GAAP to modifications of contracts, hedging relationships and other transactions in connection with the transition from the London Interbank Offered Rate (“LIBOR”) and other interbank offered rates to alternative reference rates. ASU 2020-04 was effective beginning March 12, 2020 to December 31, 2022. In January 2021, the FASB issued ASU 2021-01 to clarify that certain optional expedients and exceptions apply to modifications of derivative contracts and certain hedging relationships affected by changes in the interest rates used for discounting cash flows, computing variation margin settlements, and for calculating price alignment interest. ASU 2021-01 was effective beginning January 7, 2021 to December 31, 2022. In December 2022, the FASB issued ASU 2022-06 to extend the effectiveness date of ASU 2020-04 and ASU 2021-01 from December 31, 2022 to December 31, 2024. In June 2023, we entered into loan modifications in connection with the transition from LIBOR to Secured Overnight Financing Rate (“SOFR”) for our variable rate loans and we applied the practical expedient to all such modifications.

In August 2023, the FASB issued ASU 2023-05, an update to ASC Topic 805, Business Combinations. ASU 2023-05 clarifies existing guidance by requiring a joint venture to recognize and initially measure assets contributed and liabilities assumed at fair value, upon its formation. These amendments are effective prospectively for all joint venture formations with a formation date on or after January 1, 2025, with early adoption permitted. We will apply the provisions of ASU 2023-05 to new joint ventures, as applicable, but do not believe the adoption of ASU 2023-05 will have a material impact on our consolidated financial statements.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Consolidated Real Estate Related Funds

Real Estate Related Fund Investments (Fund X)

Real estate related fund investments on our consolidated balance sheets represent the investments of Paramount Group Real Estate Fund X, LP (“Fund X”), which invests in mezzanine loans. We are the general partner and investment manager of Fund X, which, prior to December 12, 2022, was accounted for under the equity method of accounting (see Note 4, Investments in Unconsolidated Real Estate Related Funds). Subsequent to December 12, 2022, we increased our ownership interest in Fund X to 13.0% and began consolidating Fund X into our consolidated financial statements.

The following table sets forth the details of income or loss from real estate related fund investments for the three and nine months ended September 30, 2023.



	For the Three Months Ended			For the Nine Months Ended
(Amounts in thousands)	September 30, 2023			September 30, 2023
Net investment income	$	2,032		$	9,741
Net realized losses		-			(1,224	)
Net unrealized gains (losses)		28			(45,551	)	(1)
Income (loss) from real estate related fund investments		2,060			(37,034	)
Less: noncontrolling interests in consolidated real estate related funds		(1,517	)		33,056
Income (loss) from real estate related fund investments attributable to Paramount Group, Inc.	$	543		$	(3,978	)

(1)

Primarily represents an unrealized loss on a mezzanine loan investment based on a negotiated transaction price.

Residential Development Fund (“RDF”)

We are also the general partner of RDF in which we own a 7.4% interest. RDF owns a 35.0% interest in One Steuart Lane, a for-sale residential condominium project, in San Francisco, California. We consolidate the financial results of RDF into our consolidated financial statements and reflect the 92.6% interest that we do not own as noncontrolling interests in consolidated real estate related funds. RDF accounts for its 35.0% interest in One Steuart Lane under the equity method of accounting. Accordingly, our economic interest in One Steuart Lane (based on our 7.4% ownership interest in RDF) is 2.6%. See Note 5, Investments in Unconsolidated Joint Ventures.

Investments in Unconsolidated Real Estate Related Funds

We are the general partner and investment manager of Paramount Group Real Estate Fund VIII, LP (“Fund VIII”) which invests in real estate and related investments. As of September 30, 2023, our ownership interest in Fund VIII was approximately 1.3%. We account for our investment in Fund VIII under the equity method of accounting.

Prior to December 12, 2022, we owned an 8.2% interest in Fund X and accounted for our investment in Fund X under the equity method of accounting. Subsequent to December 12, 2022, we began consolidating Fund X into our consolidated financial statements (see Note 3, Consolidated Real Estate Related Funds).

As of September 30, 2023 and December 31, 2022, our share of the investments in the unconsolidated real estate related funds was $4,537,000 and $3,411,000, respectively, which is reflected as “investments in unconsolidated real estate related funds” on our consolidated balance sheets. We recognized a loss of $721,000 and $867,000 during the three and nine months ended September 30, 2023, respectively, and income of $300,000 and $625,000 during the three and nine months ended September 30, 2022, respectively, for our share of earnings, which is reflected as “(loss) income from unconsolidated real estate related funds” on our consolidated statements of income.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Investments in Unconsolidated Joint Ventures

The following tables summarize our investments in unconsolidated joint ventures as of the dates thereof and the income or loss from these investments for the periods set forth below.


(Amounts in thousands)	Paramount	As of
Our Share of Investments:	Ownership	September 30, 2023			December 31, 2022
712 Fifth Avenue (1)	50.0%	$	-		$	-
Market Center	67.0%		181,437			192,948
55 Second Street (2)	44.1%		83,560			85,340
111 Sutter Street (3)	49.0%		-			-
1600 Broadway (2)	9.2%		8,762			9,113
60 Wall Street	5.0%		-	(4)		25,034
One Steuart Lane (2)	35.0% (5)		90,865			77,961
Oder-Center, Germany (2)	9.5%		3,400			3,107
Investments in unconsolidated joint ventures		$	368,024		$	393,503


	For the Three Months Ended							For the Nine Months Ended
(Amounts in thousands)	September 30,							September 30,
Our Share of Net Income (Loss):	2023				2022			2023				2022
712 Fifth Avenue (1)	$	-			$	-		$	-			$	-
Market Center		(3,248	)			(2,811	)		(8,482	)			(7,661	)
55 Second Street (2)		(642	)			(825	)		(1,780	)			(2,296	)
111 Sutter Street (3)		-				(748	)		-				(2,207	)
1600 Broadway (2)		1				30			1				(38	)
60 Wall Street		-		(4)		(23	)		(25,001	)	(4)		42
One Steuart Lane (2)		(25,037	)	(6)		(1,516	)		(27,811	)	(6)		(3,303	)
Oder-Center, Germany (2)		(48	)			96			(65	)			137
Loss from unconsolidated joint ventures	$	(28,974	)		$	(5,797	)	$	(63,138	)		$	(15,326	)

(1)

At December 31, 2022, our basis in the joint venture that owns 712 Fifth Avenue was negative $13,427. Since we have no further obligation to fund additional capital to the joint venture, we no longer recognize our proportionate share of earnings from the joint venture. Instead, we recognize income only to the extent we receive cash distributions from the joint venture and recognize losses to the extent we make cash contributions to the joint venture. For the nine months ended September 30, 2023, the joint venture had net income of $3,313 of which our 50.0% share was $1,657. Accordingly, our basis in the joint venture, taking into account our share of income, was negative $11,770 as of September 30, 2023.

(2)

As of September 30, 2023, the carrying amount of our investments in 55 Second Street, 1600 Broadway, One Steuart Lane and Oder-Center is greater than our share of equity in these investments by $463, $307, $640 and $4,215, respectively, and primarily represents the unamortized portion of our capitalized acquisition costs.

(3)

At December 31, 2022, our basis in the joint venture that owns 111 Sutter Street was negative $107. Since we have no further obligation to fund additional capital to the joint venture, we no longer recognize our proportionate share of earnings from the joint venture. Instead, we recognize income only to the extent we receive cash distributions from the joint venture and recognize losses to the extent we make cash contributions to the joint venture. For the nine months ended September 30, 2023, the joint venture had net loss of $11,862 of which our 49.0% share was $5,813. Accordingly, our basis in the joint venture, taking into account our share of loss, was negative $5,920 as of September 30, 2023.

(4)

In May 2023, the joint venture that owns 60 Wall Street defaulted on the $575,000 non-recourse mortgage loan securing the property. The joint venture is currently in negotiations with the lender to modify the loan. Additionally, in the second quarter of 2023, the joint venture recognized a $455,893 real estate impairment loss. Accordingly, we recognized a $24,734 impairment loss on our investment in 60 Wall Street. This impairment, together with our share of operating losses recognized in the second quarter, reduced our investment balance to negative $668 as of June 30, 2023. Since we have no further obligation to fund additional capital to the joint venture, we no longer recognize our proportionate share of earnings from the joint venture. Instead, we recognize income only to the extent we receive cash distributions from the joint venture and recognize losses to the extent we make cash contributions to the joint venture. For the three months ended September 30, 2023, the joint venture had net loss of $7,661 of which our 5.0% share was $383. Accordingly, our basis in the joint venture, taking into account our share of loss, was negative $1,051 as of September 30, 2023.

(5)

Represents RDF’s economic interest in One Steuart Lane, a for-sale residential condominium project. Our economic interest in One Steuart Lane (based on our 7.4% ownership interest in RDF) is 2.6%.

(6)

In the third quarter of 2023, One Steuart Lane recognized a $68,407 impairment loss related to residential condominium units and accordingly, RDF recognized a $23,942 impairment loss on its 35.0% investment in One Steuart Lane.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following tables provide the combined summarized financial information of our unconsolidated joint ventures as of the dates thereof and for the periods set forth below.


(Amounts in thousands)	As of
Balance Sheets:	September 30, 2023		December 31, 2022
Real estate, net	$	1,974,734	$	2,377,084
Cash and cash equivalents and restricted cash		208,778		252,540
Intangible assets, net		55,295		69,599
For-sale residential condominium units (1)		250,000		322,232
Other assets		84,647		87,054
Total assets	$	2,573,454	$	3,108,509

Notes and mortgages payable, net	$	1,740,516	$	1,834,916
Intangible liabilities, net		6,184		10,972
Other liabilities		81,698		50,783
Total liabilities		1,828,398		1,896,671
Equity		745,056		1,211,838
Total liabilities and equity	$	2,573,454	$	3,108,509


	For the Three Months Ended						For the Nine Months Ended
(Amounts in thousands)	September 30,						September 30,
Income Statements:	2023			2022			2023			2022
Revenues:
Rental revenue	$	38,629		$	41,145		$	119,235		$	153,181
Other income (2)		874			15,250			6,492			65,276
Total revenues		39,503			56,395			125,727			218,457
Expenses:
Operating (2)		23,941			34,234			73,632			129,035
Depreciation and amortization		16,863			17,734			52,341			68,140
Total expenses		40,804			51,968			125,973			197,175
Other income (expense):
Interest and other income		734			471			2,226			487
Interest and debt expense		(19,895	)		(13,967	)		(53,256	)		(47,900	)
Impairment loss (3)		(68,407	)		-			(524,300	)		-
Loss before income taxes		(88,869	)		(9,069	)		(575,576	)		(26,131	)
Income tax expense		(2	)		(11	)		(32	)		(54	)
Net loss	$	(88,871	)	$	(9,080	)	$	(575,608	)	$	(26,185	)

(1)

Represents residential condominium units at One Steuart Lane that are available for sale.

(2)

Includes proceeds and cost of sales from the sale of residential condominium units at One Steuart Lane.

(3)

Includes an impairment loss related to condominium units at One Steuart Lane in the three and nine months ended September 30, 2023 and a real estate impairment loss related to 60 Wall Street in the nine months ended September 30, 2023. See notes 4 and 6 on page 13.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Intangible Assets and Liabilities

The following tables summarize our intangible assets (acquired above-market leases and acquired in-place leases) and intangible liabilities (acquired below-market leases) and the related amortization as of the dates thereof and for the periods set forth below.


	As of
(Amounts in thousands)	September 30, 2023			December 31, 2022
Intangible assets:
Gross amount	$	268,017		$	337,104
Accumulated amortization		(193,626	)		(246,723	)
	$	74,391		$	90,381
Intangible liabilities:
Gross amount	$	136,820		$	138,726
Accumulated amortization		(106,839	)		(102,533	)
	$	29,981		$	36,193


	For the Three Months Ended September 30,					For the Nine Months Ended September 30,
(Amounts in thousands)	2023		2022			2023		2022
Amortization of above and below-market leases, net (component of "rental revenue")	$	1,445	$	(84	)	$	3,929	$	589
Amortization of acquired in-place leases (component of "depreciation and amortization")		4,635		5,401			13,706		16,344

The following table sets forth amortization of acquired above and below-market leases, net and amortization of acquired in-place leases for the three-month period from October 1, 2023 through December 31, 2023, and each of the five succeeding years commencing from January 1, 2024.


(Amounts in thousands)	Above and Below-Market Leases, Net		In-Place Leases
2023	$	1,446	$	4,632
2024		5,862		14,915
2025		4,541		10,394
2026		2,711		7,785
2027		2,398		7,140
2028		2,318		6,868

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Debt

On September 27, 2023, a joint venture in which we have a 31.1% interest, completed a $232,050,000 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 $273,000,000 loan that bore interest at 3.65% and was scheduled to mature in October 2023.

The following table summarizes our consolidated outstanding debt.



			Interest Rate
	Maturity	Fixed/	as of			As of
(Amounts in thousands)	Date	Variable Rate	September 30, 2023			September 30, 2023			December 31, 2022
Notes and mortgages payable:
1633 Broadway (1)	Dec-2029	Fixed		2.99	%	$	1,250,000		$	1,250,000

One Market Plaza (1)	Feb-2024 (2)	Fixed		4.03	%		975,000			975,000

1301 Avenue of the Americas
	Aug-2026	Fixed (3)		2.49	%		500,000			500,000
	Aug-2026	SOFR + 368 bps (4)		8.18	%		360,000			360,000
				4.87	%		860,000			860,000

31 West 52nd Street	Jun-2026	Fixed		3.80	%		500,000			500,000

300 Mission Street (1)	Oct-2026	Fixed		4.50	%		232,050			273,000

Total notes and mortgages payable				3.88	%		3,817,050			3,858,000
Less: unamortized deferred financing costs							(14,717	)		(17,682	)
Total notes and mortgages payable, net						$	3,802,333		$	3,840,318

$750 Million Revolving Credit Facility	Mar-2026	SOFR + 115 bps	n/a			$	-		$	-

(1)

Our ownership interests in 1633 Broadway, One Market Plaza and 300 Mission Street are 90.0%, 49.0% and 31.1%, respectively.

(2)

We are currently exploring various alternatives to refinance this loan and believe it is probable that we will be successful in refinancing it prior to its maturity.

(3)

Represents variable rate loans that have been fixed by interest rate swaps through August 2024. See Note 8, Derivative Instruments and Hedging Activities. On June 16, 2023, we amended the loans to replace LIBOR with SOFR, effective July 7, 2023.

(4)

Represents variable rate loans, where SOFR has been capped at 4.50% through August 2024. See Note 8, Derivative Instruments and Hedging Activities. On June 16, 2023, we amended the loans to replace LIBOR with SOFR, effective July 7, 2023.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Derivative Instruments and Hedging Activities

On July 29, 2021, in connection with the $860,000,000 refinancing of 1301 Avenue of the Americas, we had entered into interest rate swap agreements with an aggregate notional amount of $500,000,000 to fix LIBOR at 0.46% through August 2024. On June 16, 2023, we amended the swap agreements to replace LIBOR with SOFR, effective July 7, 2023. We also entered into interest rate cap agreements with an aggregate notional amount of $360,000,000 to cap LIBOR at 2.00% which expired in August 2023. Upon expiration of these agreements, we entered into new interest rate cap agreements for the same notional amount to cap SOFR at 4.50% through August 2024. These interest rate swaps and interest rate caps are designated as cash flow hedges and therefore changes in their fair values are recognized in other comprehensive income or loss (outside of earnings). We recognized other comprehensive loss of $6,105,000 and $17,630,000 for the three and nine months ended September 30, 2023, respectively, and comprehensive income of $9,796,000 and $34,450,000 for the three and nine months ended September 30, 2022, respectively, from the changes in the fair value of these derivative financial instruments. See Note 10, Accumulated Other Comprehensive Income. During the next twelve months, we estimate that $20,826,000 of the amounts to be recognized in accumulated other comprehensive income will be reclassified as a decrease to interest expense.

The tables below provide additional details on our interest rate swaps and interest rate caps that are designated as cash flow hedges.

Notional

Effective

Maturity

Benchmark

Strike

Fair Value as of

Property

Amount

Date

Rate

September 30, 2023

December 31, 2022

(Amounts in thousands)

1301 Avenue of the Americas

500,000

Jul-2021

Aug-2024

SOFR

0.49

20,865

32,681

Total interest rate swap assets designated as cash flow hedges (included in "other assets")

20,865

32,681


	Notional		Effective	Maturity	Benchmark	Strike			Fair Value as of
Property	Amount		Date	Date	Rate	Rate			September 30, 2023		December 31, 2022
(Amounts in thousands)
1301 Avenue of the Americas	$	360,000	Aug-2023	Aug-2024	SOFR		4.50	%	$	2,776	$	-
1301 Avenue of the Americas		360,000	Jul-2021	Aug-2023	LIBOR		2.00	%		-		6,123
Total interest rate cap assets designated as cash flow hedges (included in "other assets")									$	2,776	$	6,123

We have agreements with various derivative counterparties that contain provisions wherein a default on our indebtedness could be deemed a default on our derivative obligations, which would require us to settle our derivative obligations for cash. As of September 30, 2023, we did not have any obligations relating to our interest rate swaps or interest rate caps that contained such provisions.

Equity

Stock Repurchase Program

On November 5, 2019, we received authorization from our Board of Directors to repurchase up to $200,000,000 of our common stock, from time to time, in the open market or in privately negotiated transactions. As of December 31, 2022, we had repurchased a total of 24,183,768 common shares at a weighted average price of $7.65 per share, or $185,000,000 in the aggregate. As of September 30, 2023, we have $15,000,000 available for future repurchases under the existing program. The amount and timing of future repurchases, if any, will depend on a number of factors, including, the price and availability of our shares, trading volume, general market conditions and available funding. The stock repurchase program may be suspended or discontinued at any time.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

10.

Accumulated Other Comprehensive Income

The following table sets forth changes in accumulated other comprehensive income by component for the three and nine months ended September 30, 2023 and 2022, respectively, including amounts attributable to noncontrolling interests in the Operating Partnership.


	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
(Amounts in thousands)	2023			2022			2023			2022
Amount of income related to the cash flow hedges recognized in other comprehensive (loss) income (1)	$	1,804		$	12,134		$	6,254		$	36,786
Amounts reclassified from accumulated other comprehensive income decreasing interest and debt expense (1)		(7,909	)		(2,338	)		(23,884	)		(2,336	)
Amount of income related to unconsolidated joint ventures recognized in other comprehensive (loss) income (2)		1,055			6,150			4,196			18,046
Amounts reclassified from accumulated other comprehensive income (decreasing) increasing loss from unconsolidated joint ventures (2)		(2,589	)		(443	)		(6,899	)		1,063

(1)

Represents amounts related to interest rate swaps with an aggregate notional value of $500,000 and interest rate caps with an aggregate notional value of $360,000, which were designated as cash flow hedges.

(2)

Primarily represents amounts related to an interest rate swap with a notional value of $402,000, which was designated as a cash flow hedge.

11.

Noncontrolling Interests

Consolidated Joint Ventures

Noncontrolling interests in consolidated joint ventures consist of equity interests held by third parties in 1633 Broadway, One Market Plaza and 300 Mission Street. As of September 30, 2023 and December 31, 2022, noncontrolling interests in our consolidated joint ventures aggregated $410,944,000 and $402,118,000, respectively.

Consolidated Real Estate Related Funds

Noncontrolling interests in our consolidated real estate related funds consist of equity interests held by third parties in our Residential Development Fund and Fund X. As of September 30, 2023 and December 31, 2022, the noncontrolling interests in our consolidated real estate related funds aggregated $162,973,000 and $173,375,000, respectively.

Operating Partnership

Noncontrolling interests in the Operating Partnership represent common units of the Operating Partnership that are held by third parties, including management, and units issued to management under equity incentive plans. Common units of the Operating Partnership may be tendered for redemption to the Operating Partnership for cash. We, at our option, may assume that obligation and pay the holder either cash or common shares on a one-for-one basis. Since the number of common shares outstanding is equal to the number of common units owned by us, the redemption value of each common unit is equal to the market value of each common share and distributions paid to each common unitholder is equivalent to dividends paid to common stockholders. As of September 30, 2023 and December 31, 2022, noncontrolling interests in the Operating Partnership on our consolidated balance sheets had a carrying amount of $306,836,000 and $242,982,000, respectively, and a redemption value of $89,765,000 and $86,644,000, respectively, based on the closing share price of our common stock on the New York Stock Exchange at the end of each period.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

12.

Variable Interest Entities (“VIEs”)

In the normal course of business, we are the general partner of various types of investment vehicles, which may be considered VIEs. We may, from time to time, own equity or debt securities through vehicles, each of which are considered variable interests. Our involvement in financing the operations of the VIEs is generally limited to our investments in the entity. We consolidate these entities when we are deemed to be the primary beneficiary.

Consolidated VIEs

We are the sole general partner of, and owned approximately 91.8% of, the Operating Partnership as of September 30, 2023. The Operating Partnership is considered a VIE and is consolidated in our consolidated financial statements. Since we conduct our business through and substantially all of our interests are held by the Operating Partnership, the assets and liabilities on our consolidated financial statements represent the assets and liabilities of the Operating Partnership. As of September 30, 2023 and December 31, 2022, the Operating Partnership held interests in consolidated VIEs owning properties and real estate related funds that were determined to be VIEs. The assets of these consolidated VIEs may only be used to settle the obligations of the entities and such obligations are secured only by the assets of the entities and are non-recourse to the Operating Partnership or us. The following table summarizes the assets and liabilities of consolidated VIEs of the Operating Partnership.


	As of
(Amounts in thousands)	September 30, 2023		December 31, 2022
Real estate, net	$	3,306,722	$	3,364,482
Cash and cash equivalents and restricted cash		140,963		144,446
Accounts and other receivables		9,959		13,647
Real estate related fund investments		68,225		105,369
Investments in unconsolidated joint ventures		90,865		77,961
Deferred rent receivable		206,500		197,658
Deferred charges, net		46,841		49,485
Intangible assets, net		42,404		50,553
Other assets		20,958		9,860
Total VIE assets	$	3,933,437	$	4,013,461

Notes and mortgages payable, net	$	2,449,917	$	2,489,902
Accounts payable and accrued expenses		52,873		61,492
Intangible liabilities, net		18,369		21,936
Other liabilities		4,649		6,051
Total VIE liabilities	$	2,525,808	$	2,579,381

Unconsolidated VIEs

As of September 30, 2023, the Operating Partnership held variable interests in entities that own the unconsolidated real estate related funds that were deemed to be VIEs. The following table summarizes our investments in these unconsolidated real estate related funds and the maximum risk of loss from these investments.


	As of
(Amounts in thousands)	September 30, 2023		December 31, 2022
Investments	$	4,537	$	3,411
Asset management fees and other receivables		-		21
Maximum risk of loss	$	4,537	$	3,432

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

13.

Fair Value Measurements

Financial Assets Measured at Fair Value

The following table summarizes the fair value of our financial assets that are measured at fair value on our consolidated balance sheets as of the dates set forth below, based on their levels in the fair value hierarchy.


	As of September 30, 2023
(Amounts in thousands)	Total		Level 1		Level 2		Level 3
Real estate related fund investments	$	68,225	$	-	$	-	$	68,225
Interest rate swap assets (included in "other assets")		20,865		-		20,865		-
Interest rate cap assets (included in "other assets")		2,776		-		2,776		-
Total assets	$	91,866	$	-	$	23,641	$	68,225


	As of December 31, 2022
(Amounts in thousands)	Total		Level 1		Level 2		Level 3
Real estate related fund investments	$	105,369	$	-	$	-	$	105,369
Interest rate swap assets (included in "other assets")		32,681		-		32,681		-
Interest rate cap assets (included in "other assets")		6,123		-		6,123		-
Total assets	$	144,173	$	-	$	38,804	$	105,369

Real Estate Related Fund Investments

As of September 30, 2023, real estate related fund investments were comprised of investments in two mezzanine loans made by Fund X. These investments are measured at fair value on our consolidated balance sheet and are classified as Level 3. The primary unobservable input used in determining the fair value of one mezzanine loan is the credit spread over the base rate, which was 10.00% as of September 30, 2023. A significant increase or decrease in the credit spread would result in a significantly lower or higher fair value, respectively. The fair value of the other mezzanine loan investment is based on a negotiated transaction price.

The table below summarizes the changes in the fair value of real estate related fund investments that are classified as Level 3 for the three and nine months ended September 30, 2023.


	For the Three Months Ended		For the Nine Months Ended
(Amounts in thousands)	September 30, 2023		September 30, 2023
Beginning balance	$	66,606	$	105,369
Additional investments		1,591		9,631
Net realized losses		-		(1,224	)
Net unrealized gains (losses)		28		(45,551	)	(1)
Ending balance	$	68,225	$	68,225

(1)

Primarily represents an unrealized loss on a mezzanine loan investment based on a negotiated transaction price.

Financial Liabilities Not Measured at Fair Value

Financial liabilities not measured at fair value on our consolidated balance sheets consist of notes and mortgages payable, and the revolving credit facility. The following table summarizes the carrying amounts and fair value of these financial instruments as of the dates set forth below.


	As of September 30, 2023				As of December 31, 2022
(Amounts in thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Notes and mortgages payable	$	3,817,050	$	3,442,036	$	3,858,000	$	3,566,096
Revolving credit facility		-		-		-		-
Total liabilities	$	3,817,050	$	3,442,036	$	3,858,000	$	3,566,096

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

14.

Leases

We lease office, retail and storage space to tenants, primarily under non-cancellable operating leases which generally have terms ranging from five to fifteen years. Most of our leases provide tenants with extension options at either fixed or market rates and few of our leases provide tenants with options to early terminate, but such options generally impose an economic penalty on the tenant upon exercising. Rental revenue is recognized in accordance with ASC Topic 842, Leases, and includes (i) fixed payments of cash rents, which represents revenue each tenant pays in accordance with the terms of its respective lease and that is recognized on a straight-line basis over the non-cancellable term of the lease, and includes the effects of rent steps and rent abatements under the leases, (ii) variable payments of tenant reimbursements, which are recoveries of all or a portion of the operating expenses and real estate taxes of the property and is recognized in the same period as the expenses are incurred, (iii) amortization of acquired above and below-market leases, net and (iv) lease termination income.

The following table sets forth the details of our rental revenue.


	For the Three Months Ended				For the Nine Months Ended
	September 30,				September 30,
(Amounts in thousands)	2023		2022		2023		2022
Rental revenue:
Fixed	$	160,107	$	162,444	$	474,931	$	480,766
Variable		22,408		16,806		54,803		45,649
Total rental revenue	$	182,515	$	179,250	$	529,734	$	526,415

The following table is a schedule of future undiscounted cash flows under non-cancellable operating leases in effect as of September 30, 2023, for the three-month period from October 1, 2023 through December 31, 2023, and each of the five succeeding years and thereafter commencing January 1, 2024.


(Amounts in thousands)
2023	$	156,143
2024		618,325
2025		577,127
2026		497,057
2027		436,276
2028		434,292
Thereafter		1,897,555
Total	$	4,616,775

15.

Fee and Other Income

The following table sets forth the details of our fee and other income.


	For the Three Months Ended				For the Nine Months Ended
	September 30,				September 30,
(Amounts in thousands)	2023		2022		2023		2022
Fee income:
Asset management	$	2,459	$	3,166	$	6,960	$	9,138
Property management		1,810		1,849		5,503		6,171
Acquisition, disposition, leasing and other		304		117		1,643		7,785
Total fee income		4,573		5,132		14,106		23,094
Other income (1)		2,093		2,765		6,477		6,840
Total fee and other income	$	6,666	$	7,897	$	20,583	$	29,934

(1)

Primarily comprised of (i) tenant requested services, including cleaning, overtime heating and cooling and (ii) parking income.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

16.

Interest and Debt Expense

The following table sets forth the details of interest and debt expense.



	For the Three Months Ended				For the Nine Months Ended
	September 30,				September 30,
(Amounts in thousands)	2023		2022		2023		2022
Interest expense	$	37,549	$	35,412	$	107,810	$	102,190
Amortization of deferred financing costs		1,553		1,537		4,630		4,614
Total interest and debt expense	$	39,102	$	36,949	$	112,440	$	106,804

17.

Incentive Compensation

Stock-Based Compensation

Our Amended and Restated 2014 Equity Incentive Plan provides for grants of equity awards to our executive officers, non-employee directors and employees in order to attract and motivate talent for which we compete. In addition, equity awards are an effective management retention tool as they vest over multiple years based on continued employment. Equity awards are granted in the form of (i) restricted stock and (ii) long-term incentive plan (“LTIP”) units, which represent a class of partnership interests in our Operating Partnership and are typically comprised of Performance-Based LTIP units, Time-Based LTIP units, Performance-Based Appreciation Only LTIP (“AOLTIP”) units and Time-Based AOLTIP units. We account for all stock-based compensation in accordance with ASC 718, Compensation – Stock Compensation. We recognized stock-based compensation expense of $4,680,000 and $4,149,000 for the three months ended September 30, 2023 and 2022, respectively, and $14,011,000 and $14,853,000 for the nine months ended September 30, 2023 and 2022, respectively.

2023 Equity Grants

2023 Performance-Based Awards Program (“2023 Performance Program”)

On January 25, 2023, the Compensation Committee of our Board of Directors (the “Compensation Committee”) approved the 2023 Performance Program, a multi-year Performance-Based long-term incentive compensation program. Under the 2023 Performance Program, participants may earn awards in the form of LTIP units based on our achievement of rigorous Net Operating Income (“NOI”) goals over a three-year performance measurement period beginning on January 1, 2023 and continuing through December 31, 2025. The amount of LTIP units otherwise earned based on the achievement of the NOI goals would then be increased or decreased based on our Total Shareholder Return (“TSR”) versus that of our New York City office REIT peers (comprised of Vornado Realty Trust, SL Green Realty Corp. and Empire State Realty Trust) but the modifier will not result in a total payout exceeding 100% of the units granted. Additionally, if our TSR is negative over the three-year performance measurement period, then the number of LTIP units that are earned under the 2023 Performance Program will be reduced by 30.0% of the number of such awards that otherwise would have been earned. Furthermore, awards earned under the 2023 Performance Program are subject to vesting based on continued employment with us through December 31, 2026, with 50.0% of each award vesting upon the conclusion of the performance measurement period, and the remaining 50.0% vesting on December 31, 2026. Our Named Executive Officers are required to hold earned awards for an additional year following vesting. Awards granted under the 2023 Performance Program had a fair value of $7,067,000 on the date of the grant, which is being amortized into expense over the four-year vesting period using a graded vesting attribution method.

Time-Based Unit Awards Program (LTIP Units, AOLTIP Units and Restricted Stock)

On January 25, 2023, we also granted an aggregate of 796,349 LTIP units, 2,054,270 AOLTIP units and 81,531 shares of Restricted Stock to our executive officers and employees that will vest over a period of three to four years. Awards granted under the Time-Based Unit Awards Program had an aggregate grant date fair value of $8,783,000, which is being amortized into expense on a straight-line basis over the vesting period.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Incentive and Retention Plan Grants

On September 8, 2023, the Compensation Committee approved the grant of equity awards to a broad group of employees, including our executive officers, to further incentivize and align our executive officers and employees with our stockholders and to support employee retention (the “Incentive and Retention Plan”). The awards granted under the Incentive and Retention Plan were comprised of 7,518,519 Performance-Based AOLTIP units and 4,112,044 Time-Based LTIP units, and are intended to be in lieu of our annual equity awards that would otherwise be granted in January 2024 and January 2025. The following are the details of the awards granted under the Incentive and Retention Plan.

Performance-Based AOLTIP units

The Performance-Based AOLTIP units will only be earned and eligible to be converted into common units if the highest consecutive 20-trading day average closing stock price of our common stock on the New York Stock Exchange during the 10-year term (“Applicable Price”) exceeds $5.12, which was the closing stock price of our common stock on the New York Stock Exchange on the date of grant by the following performance levels:

•

No Performance-Based AOLTIP units are earned if the Applicable Price is less than 25%, or $6.40;

•

33% of the Performance-Based AOLTIP units are earned if the Applicable Price is greater than 25%, or $6.40;

•

67% of the Performance-Based AOLTIP units are earned if the Applicable Price is greater than 50%, or $7.68;

•

100% of the Performance-Based AOLTIP units are earned if the Applicable Price is greater than 75%, or $8.96;

The Performance-Based AOLTIP units are subject to linear interpolation for performance between levels. In addition, the Performance-Based AOLTIP units are also subject to Time-Based vesting, with 20% of the earned units vesting on October 1, 2026 and the remaining 80% of the earned units vesting on October 1, 2027. Furthermore, our Named Executive Officers are required to hold the earned Performance-Based AOLTIP units for an additional year following vesting.

Time-Based LTIP units

The Time-Based LTIP units are subject to Service-Based vesting, with 50% of the units vesting on October 1, 2026 and the remaining 50% of the units vesting on October 1, 2027. Our Named Executive Officers are required to hold the Time-Based LTIP units for an additional year following vesting.

Completion of the 2020 Performance-Based Awards Program (“2020 Performance Program”)

The three-year performance measurement period with respect to our 2020 Performance Program ended on December 31, 2022. On January 25, 2023, the Compensation Committee determined that (i) our TSR ranked in the 75th percentile amongst the TSR of our New York City office REIT peers and (ii) our TSR ranked in the 37th percentile amongst the performance of the SNL U.S. Office REIT Index constituents, resulting in a payout of approximately 59.7% of the LTIP units granted. Additionally, in accordance with the 2020 Performance Program, the final payout was reduced by 30.0% since our TSR was negative over the three-year performance measurement period. Accordingly, only 443,713, or 41.5% of the LTIP units that were granted under the 2020 Performance Program, were earned.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

18.

Earnings Per Share

The following table summarizes our net (loss) income and the number of common shares used in the computation of basic and diluted income per common share, which includes the weighted average number of common shares outstanding and the effect of dilutive potential common shares, if any.


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
(Amounts in thousands, except per share amounts)	2023			2022			2023			2022
Numerator:
Net (loss) income attributable to common stockholders	$	(8,385	)	$	(1,537	)	$	(54,194	)	$	1,474
Earnings allocated to unvested participating securities		(10	)		(21	)		(40	)		(64	)
Numerator for (loss) income per common share - basic and diluted	$	(8,395	)	$	(1,558	)	$	(54,234	)	$	1,410
Denominator:
Denominator for basic (loss) income per common share - weighted average shares		217,043			224,865			216,872			222,229
Effect of dilutive stock-based compensation plans (1)		-			-			-			34
Denominator for diluted (loss) income per common share - weighted average shares		217,043			224,865			216,872			222,263

(Loss) income per common share - basic and diluted	$	(0.04	)	$	(0.01	)	$	(0.25	)	$	0.01

(1)

The effect of dilutive securities excludes 18,470 and 18,041 weighted average share equivalents for the three months ended September 30, 2023 and 2022, respectively, and 17,804 and 20,889 weighted average share equivalents for the nine months ended September 30, 2023 and 2022, respectively, as their effect was anti-dilutive.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

19.

Related Parties

Management Agreements

We provide property management, leasing and other related services to certain properties owned by members of the Otto Family. We recognized fee income of $262,000 and $272,000 for the three months ended September 30, 2023 and 2022, respectively, and $791,000 and $1,021,000 for the nine months ended September 30, 2023 and 2022, respectively, in connection with these agreements, which is included as a component of “fee and other income” on our consolidated statements of income. As of September 30, 2023 and December 31, 2022, amounts owed to us under these agreements aggregated $47,000 and $52,000, respectively, which are included as a component of “accounts and other receivables” on our consolidated balance sheets.

We also provide asset management, property management, leasing and other related services to our unconsolidated joint ventures and real estate related funds. We recognized fee income of $3,585,000 and $4,277,000 for the three months ended September 30, 2023 and 2022, respectively, and $11,288,000 and $20,075,000 for the nine months ended September 30, 2023 and 2022, respectively, in connection with these agreements, which is included as a component of “fee and other income” on our consolidated statements of income. As of September 30, 2023 and December 31, 2022, amounts owed to us under these agreements aggregated $2,479,000 and $3,032,000, respectively, which are included as a component of “accounts and other receivables” on our consolidated balance sheets.

HT Consulting GmbH

We have an agreement with HT Consulting GmbH (“HTC”), a licensed broker in Germany, to supervise selling efforts for our joint ventures and private equity real estate related funds (or investments in feeder vehicles for these funds) to investors in Germany, including distribution of securitized notes of feeder vehicles for Fund X. Pursuant to this agreement, we have agreed to pay HTC for the costs incurred plus a mark-up of 10%. HTC is 100% owned by Albert Behler, our Chairman, Chief Executive Officer and President. We incurred costs aggregating $102,000 and $105,000 for the three months ended September 30, 2023 and 2022, respectively, and $293,000 and $621,000 for the nine months ended September 30, 2023 and 2022, respectively, in connection with this agreement. As of September 30, 2023 and December 31, 2022, we owed $205,000 and $119,000, respectively, to HTC under this agreement, which are included as a component of “accounts payable and accrued expenses” on our consolidated balance sheets.

ParkProperty Capital, LP

ParkProperty Capital, LP (“ParkProperty”), an entity partially owned by Katharina Otto-Bernstein (a member of our Board of Directors), leased 3,330 square feet at 1633 Broadway (“1633 Lease”). In December 2022, upon expiration of the 1633 Lease, ParkProperty entered into a five-year lease for 4,233 square feet at 1325 Avenue of the Americas. We recognized rental revenue of $69,000 and $53,000 for the three months ended September 30, 2023 and 2022, respectively, and $207,000 and $161,000 for the nine months ended September 30, 2023 and 2022, respectively, pursuant to these leases.

Mannheim Trust

A subsidiary of Mannheim Trust leases 3,127 square feet of office space at 712 Fifth Avenue, our 50.0% owned unconsolidated joint venture, pursuant to a lease agreement which expires in June 2025. The Mannheim Trust is for the benefit of the children of Dr. Martin Bussmann, who is a member of our Board of Directors. We recognized $30,000 and $91,000 for the three months ended September 30, 2023 and 2022, respectively, and $154,000 and $273,000 for the nine months ended September 30, 2023 and 2022, respectively, for our share of rental income pursuant to this lease.

Other

We have entered into an agreement with Kramer Design Services (“Kramer Design”) to develop branding and signage for the amenity center at 1301 Avenue of the Americas. Kramer Design is 100% owned by the spouse of Albert Behler, our Chairman, Chief Executive Officer and President. During the three and nine months ended September 30, 2023, we incurred and paid Kramer Design $19,000 and $103,000, respectively, in connection with services rendered pursuant to this agreement.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

20.

Commitments and Contingencies

Insurance

We carry commercial general liability coverage on our properties, with limits of liability customary within the industry. Similarly, we are insured against the risk of direct and indirect physical damage to our properties including coverage for the perils such as floods, earthquakes and windstorms. Our policies also cover the loss of rental income during an estimated reconstruction period. Our policies reflect limits and deductibles customary in the industry and specific to the buildings and portfolio. We also obtain title insurance policies when acquiring new properties. We currently have coverage for losses incurred in connection with both domestic and foreign terrorist-related activities. While we do carry commercial general liability insurance, property insurance and terrorism insurance with respect to our properties, these policies include limits and terms we consider commercially reasonable. In addition, there are certain losses (including, but not limited to, losses arising from known environmental conditions or acts of war) that are not insured, in full or in part, because they are either uninsurable or the cost of insurance makes it, in our belief, economically impractical to maintain such coverage. Should an uninsured loss arise against us, we would be required to use our own funds to resolve the issue, including litigation costs. We believe the policy specifications and insured limits are adequate given the relative risk of loss, the cost of the coverage and industry practice and, in consultation with our insurance advisors, we believe the properties in our portfolio are adequately insured.

Other Commitments and Contingencies

We are a party to various claims and routine litigation arising in the ordinary course of business. Some of these claims or others to which we may be subject from time to time may result in defense costs, settlements, fines or judgments against us, some of which are not, or cannot be, covered by insurance. Payment of any such costs, settlements, fines or judgments that are not insured could have an adverse impact on our financial position and results of operations. Should any litigation arise in connection with the formation transactions, we would contest it vigorously. In addition, certain litigation or the resolution of certain litigation may affect the availability or cost of some of our insurance coverage, which could adversely impact our results of operations and cash flow, expose us to increased risks that would be uninsured, and/or adversely impact our ability to attract officers and directors.

The terms of our consolidated mortgage debt agreements in place include certain restrictions and covenants which may limit, among other things, certain investments, the incurrence of additional indebtedness and liens and the disposition or other transfer of assets and interests in the borrower and other credit parties, and require compliance with certain debt yield, debt service coverage and loan to value ratios. In addition, our revolving credit facility contains representations, warranties, covenants, other agreements and events of default customary for agreements of this type with comparable companies. As of September 30, 2023, we believe we are in compliance with all of our covenants.

Transfer Tax Assessments

During 2017, the New York City Department of Finance issued Notices of Determination (“Notices”) assessing additional transfer taxes (including interest and penalties) in connection with the transfer of interests in certain properties during our 2014 initial public offering. We believe, after consultation with legal counsel, that the likelihood of loss is reasonably possible, and while it is not possible to predict the outcome of these Notices, we estimate the range of loss could be between $0 and $61,000,000. Since no amount in this range is a better estimate than any other amount within the range, we have not accrued any liability arising from potential losses relating to these Notices in our consolidated financial statements.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

21.

Segments

Our reportable segments are separated by region, based on the two regions in which we conduct our business: New York and San Francisco. Our determination of segments is aligned with our method of internal reporting and the way our Chief Executive Officer, who is also our Chief Operating Decision Maker, makes key operating decisions, evaluates financial results and manages our business.

The following tables provide Net Operating Income (“NOI”) for each reportable segment for the periods set forth below.


	For the Three Months Ended September 30, 2023
(Amounts in thousands)	Total			New York			San Francisco			Other
Property-related revenues	$	184,608		$	118,749		$	66,252		$	(393	)
Property-related operating expenses		(75,502	)		(52,470	)		(22,447	)		(585	)
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		9,233			3,376			5,858			(1	)
NOI (1)	$	118,339		$	69,655		$	49,663		$	(979	)

	For the Three Months Ended September 30, 2022
(Amounts in thousands)	Total			New York			San Francisco			Other
Property-related revenues	$	182,015		$	117,431		$	64,667		$	(83	)
Property-related operating expenses		(72,845	)		(52,421	)		(19,496	)		(928	)
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		11,540			3,556			7,837			147
NOI (1)	$	120,710		$	68,566		$	53,008		$	(864	)

	For the Nine Months Ended September 30, 2023
(Amounts in thousands)	Total			New York			San Francisco			Other
Property-related revenues	$	536,211		$	342,812		$	194,564		$	(1,165	)
Property-related operating expenses		(216,889	)		(150,676	)		(64,529	)		(1,684	)
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		30,334			10,143			20,133			58
NOI (1)	$	349,656		$	202,279		$	150,168		$	(2,791	)

	For the Nine Months Ended September 30, 2022
(Amounts in thousands)	Total			New York			San Francisco			Other
Property-related revenues	$	533,255		$	349,136		$	185,798		$	(1,679	)
Property-related operating expenses		(207,320	)		(148,779	)		(55,369	)		(3,172	)
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		34,359			9,902			24,162			295
NOI (1)	$	360,294		$	210,259		$	154,591		$	(4,556	)

(1)

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 use NOI internally as a performance measure and believe it provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. Other real estate companies may use different methodologies for calculating NOI and, accordingly, our presentation of NOI may not be comparable to other real estate companies.

PARAMOUNT GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following table provides a reconciliation of NOI to net (loss) income attributable to common stockholders for the periods set forth below.


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
(Amounts in thousands)	2023			2022			2023			2022
NOI	$	118,339		$	120,710		$	349,656		$	360,294
Add (subtract) adjustments to arrive to net (loss) income:
Fee income		4,573			5,132			14,106			23,094
Depreciation and amortization expense		(60,263	)		(58,284	)		(181,778	)		(171,306	)
General and administrative expenses		(15,460	)		(13,150	)		(46,307	)		(45,501	)
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	)
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	)
Other, net		(853	)		195			(1,190	)		244
(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

The following table provides the total assets for each of our reportable segments as of the dates set forth below.


(Amounts in thousands)
Total Assets as of:	Total		New York		San Francisco		Other
September 30, 2023	$	8,288,559	$	5,208,082	$	2,575,677	$	504,800
December 31, 2022		8,453,254		5,311,636		2,631,265		510,353

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion of our financial condition and results of operations should be read in conjunction with our consolidated financial statements, including the related notes included therein.

Forward-Looking Statements

We make statements in this Quarterly Report on Form 10-Q that are considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of complying with those safe harbor provisions. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation:

•

unfavorable market and economic conditions in the United States, including New York City and San Francisco, and globally, including as a result of rising inflation and interest rates;

•

risks associated with high concentrations of our properties in New York City and San Francisco;

•

risks associated with ownership of real estate;

•

decreased rental rates or increased vacancy rates;

•

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;

•

limited ability to dispose of assets because of the relative illiquidity of real estate investments;

•

intense competition in the real estate market that may limit our ability to acquire attractive investment opportunities and increase the costs of those opportunities;

•

insufficient amounts of insurance;

•

uncertainties and risks related to adverse weather conditions, natural disasters and climate change;

•

risks associated with actual or threatened terrorist attacks;

•

exposure to liability relating to environmental and health and safety matters;

•

high costs associated with compliance with the Americans with Disabilities Act;

•

failure of acquisitions to yield anticipated results;

•

risks associated with real estate activity through our joint ventures and real estate related funds;

•

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;

•

general volatility of the capital and credit markets and the market price of our common stock;

•

exposure to litigation or other claims;

•

loss of key personnel;

•

risks associated with security breaches through cyber attacks or cyber intrusions and other significant disruptions of our information technology (“IT”) networks and related systems;

•

risks associated with our substantial indebtedness;

•

failure to refinance current or future indebtedness on favorable terms, or at all;

•

failure to meet the restrictive covenants and requirements in our existing debt agreements;

•

fluctuations in interest rates and increased costs to refinance or issue new debt;

•

risks associated with variable rate debt, derivatives or hedging activity;

•

risks associated with the market for our common stock;

•

regulatory changes, including changes to tax laws and regulations;

•

failure to qualify as a real estate investment trust (“REIT”);

•

compliance with REIT requirements, which may cause us to forgo otherwise attractive opportunities or liquidate certain of our investments; or

•

any of the other risks included in this Quarterly Report on Form 10-Q or in our Annual Report on Form 10-K for the year ended December 31, 2022, including those set forth in Item 1A entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022.

Accordingly, there is no assurance that our expectations will be realized. Except as otherwise required by the U.S. federal securities laws, we disclaim any obligations or undertaking to publicly release any updates or revisions to any forward-looking statement contained herein (or elsewhere) to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. A reader should review carefully, our consolidated financial statements and the notes thereto, as well as Item 1A entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022 or in Part II, “Item 1A. Risk Factors” of our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2023.

Critical Accounting Estimates

There are no material changes to our critical accounting estimates disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022.

Recently Issued Accounting Literature

A summary of our recently issued accounting literature and their potential impact on our consolidated financial statements, if any, are included in Note 2, Basis of Presentation and Significant Accounting Policies, to our consolidated financial statements in this Quarterly Report on Form 10-Q.

Business Overview

We are a fully-integrated REIT focused on owning, operating, managing, acquiring and redeveloping high-quality, Class A office properties in select central business district submarkets of New York City and San Francisco. We conduct our business through, and substantially all of our interests in properties and investments are held by, Paramount Group Operating Partnership LP, a Delaware limited partnership (the “Operating Partnership”). We are the sole general partner of, and owned approximately 91.8% of, the Operating Partnership as of September 30, 2023.

As of September 30, 2023, we owned and/or managed a portfolio of 18 properties aggregating 13.8 million square feet comprised of:

•

Four managed properties aggregating 0.8 million square feet in New York and Washington, D.C.

Additionally, we have an investment management business, where we serve as the general partner of several real estate related funds for institutional investors and high net-worth individuals.

Financings

Stock Repurchase Program

Other Items

We, through a wholly-owned subsidiary, were the landlord under certain lease agreements with First Republic Bank (“First Republic”) aggregating 460,726 square feet at our One Front Street property in San Francisco, CA. On May 1, 2023, First Republic was closed by the California Department of Financial Protection and Innovation and the Federal Deposit Insurance Corporation (“FDIC”) was appointed as receiver. Subsequent thereto, JPMorgan Chase Bank, N.A. (“JPMorgan”) acquired all deposit accounts and substantially all the assets and assumed certain of the liabilities of First Republic from the FDIC. In connection therewith, JPMorgan had 60 days to assess whether or not to assume or reject our lease agreements with First Republic. On June 30, 2023, we entered into a surrender and assumption agreement with JPMorgan whereby JPMorgan (i) assumed, under the same lease terms that we had with First Republic, 344,010 square feet of existing space, and (ii) surrendered the remaining 116,716 square feet of space, which largely represented space that was not being utilized by First Republic, and a majority of which (88,236 square feet) was subleased to various other tenants under lease agreements expiring between 2023 and 2024.

Additionally, we, through a different wholly-owned subsidiary, are also the landlord under a long-term lease agreement with SVB Securities (“SVB Securities”), at our 1301 Avenue of the Americas property in Manhattan, NY. SVB Securities leased an aggregate of 108,994 square feet from us and is a subsidiary of SVB Financial Group, which filed for Chapter 11 bankruptcy relief on March 17, 2023. On June 28, 2023, we executed a termination of our lease with SVB Securities and entered into a new lease with the entity acquiring substantially all of the assets of SVB Securities, including 68,183 square feet on a long-term basis, and 40,811 square feet on a short-term basis.

Leasing Results - Three Months Ended September 30, 2023

In the three months ended September 30, 2023, we leased 298,259 square feet, of which our 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 the lease expirations in the three months, decreased leased occupancy and same store leased occupancy (properties owned by us 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 our San Francisco portfolio.

Of the 298,259 square feet leased in the three months ended September 30, 2023, 220,495 square feet represented our share of second generation space (space leased in the current period (i) prior to its originally scheduled expiration, or (ii) that has been vacant for less than twelve months) for which rental rates increased by 0.5% on a GAAP basis and decreased by 0.4% on a cash basis. The weighted average lease term for leases signed during the three months 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.

New York

In the three months ended September 30, 2023, we leased 184,782 square feet in our New York portfolio, of which our share was 180,847 square feet that was leased at a weighted average initial rent of $72.57 per square foot. This leasing activity, offset by lease expirations in the three months, decreased leased occupancy and same store leased occupancy by 10 basis points to 90.4% at September 30, 2023 from 90.5% at June 30, 2023. Of the 184,782 square feet leased in the three months ended September 30, 2023, 179,333 square feet represented second generation space for which rental rates decreased by 0.1% on a GAAP basis and increased by 0.6% on a cash basis. The weighted average lease term for leases signed during the three months was 6.6 years and weighted average tenant improvements and leasing commissions on these leases were $9.14 per square foot per annum, or 12.6% of initial rent.

San Francisco

In the three months ended September 30, 2023, we leased 113,477 square feet in our San Francisco portfolio, of which our share was 46,235 square feet that was leased at a weighted average initial rent of $87.71 per square foot. This leasing activity, offset by lease expirations in the three months, decreased leased occupancy and same store leased occupancy by 520 basis points to 82.0% at September 30, 2023 from 87.2% at June 30, 2023. The 520 basis point decrease in leased occupancy was driven primarily by the scheduled expiration of Uber’s lease in July 2023 at Market Center.

Of the 113,477 square feet leased in the three months, 41,162 square feet represented our share of second generation space for which rental rates increased by 2.6% on a GAAP basis and decreased by 4.0% on a cash basis. The weighted average lease term for leases signed during the three months was 6.0 years and weighted average tenant improvements and leasing commissions on these leases were $8.17 per square foot per annum, or 9.3% of initial rent.

The following table presents additional details on the leases signed during the three months ended September 30, 2023. It is not intended to coincide with the commencement of rental revenue in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The leasing statistics, except for square feet leased, represent office space only.


Three Months Ended September 30, 2023				Total			New York			San Francisco
	Total square feet leased				298,259			184,782			113,477
	Pro rata share of total square feet leased:				227,082			180,847			46,235
		Initial rent (1)		$	75.65		$	72.57		$	87.71
		Weighted average lease term (in years)			6.5			6.6			6.0

		Tenant improvements and leasing commissions:
			Per square foot	$	58.41		$	60.77		$	49.16
			Per square foot per annum	$	8.96		$	9.14		$	8.17
			Percentage of initial rent		11.8	%		12.6	%		9.3	%

		Rent concessions:
			Average free rent period (in months)		5.0			5.1			4.9
			Average free rent period per annum (in months)		0.8			0.8			0.8

		Second generation space: (2)
		Square feet			220,495			179,333			41,162
		Cash basis:
			Initial rent (1)	$	75.26		$	72.30		$	88.17
			Prior escalated rent (3)	$	75.58		$	71.84		$	91.86
			Percentage (decrease) increase		(0.4	%)		0.6	%		(4.0	%)
		GAAP basis:
			Straight-line rent	$	74.24		$	70.66		$	89.83
			Prior straight-line rent	$	73.89		$	70.76		$	87.52
			Percentage increase (decrease)		0.5	%		(0.1	%)		2.6	%

(1)

Represents the weighted average cash basis starting rent per square foot and does not include free rent or periodic step-ups in rent.

(2)

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

(3)

Represents the weighted average cash basis rents (including reimbursements) per square foot at expiration.

The following table presents same store leased occupancy as of the dates set forth below.


Same Store Leased Occupancy (1)		Total			New York			San Francisco
	As of September 30, 2023		88.1	%		90.4	%		82.0	%
	As of June 30, 2023		89.6	%		90.5	%		87.2	%

(1)

Represents percentage of square feet that is leased, including signed leases not yet commenced, for properties that were owned by us in a similar manner during both the current and prior reporting periods.

Leasing Results - Nine Months Ended September 30, 2023

In the nine months ended September 30, 2023, we leased 565,740 square feet, of which our 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 the lease expirations in the nine months, decreased leased occupancy and same store leased occupancy (properties owned by us 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 our New York portfolio and (ii) Uber’s lease in July 2023 at Market Center in our San Francisco portfolio.

Of the 565,740 square feet leased in the nine months ended September 30, 2023, 398,891 square feet represented our share of second generation space (space leased in the current period (i) prior to its originally scheduled expiration, or (ii) that has been vacant for less than twelve months) for which rental rates increased by 0.9% on a GAAP basis and decreased by 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.

New York

In the nine months ended September 30, 2023, we leased 363,530 square feet in our New York portfolio, of which our share was 352,901 square feet that was leased at a weighted average initial rent of $75.62 per square foot. This leasing activity, offset by lease expirations in the nine months, decreased leased occupancy and same store leased occupancy by 170 basis points to 90.4% at September 30, 2023 from 92.1% at December 31, 2022. The 170 basis point decrease in leased occupancy was driven primarily by scheduled expiration of Credit Agricole’s lease in February 2023.

Of the 363,530 square feet leased in the nine months ended September 30, 2023, 302,046 square feet represented second generation space for which rental rates increased by 2.8% on a GAAP basis and decreased by 1.5% on a cash basis. The weighted average lease term for leases signed during the nine months was 10.7 years and weighted average tenant improvements and leasing commissions on these leases were $11.03 per square foot per annum, or 14.6% of initial rent.

San Francisco

In the nine months ended September 30, 2023, we leased 202,210 square feet in our San Francisco portfolio, of which our share was 101,918 square feet that was leased at a weighted average initial rent of $88.14 per square foot. This leasing activity, offset by lease expirations in the nine months, decreased leased occupancy and same store leased occupancy by 690 basis points to 82.0% at September 30, 2023 from 88.9% at December 31, 2022. The 690 basis point decrease in leased occupancy and same store leased occupancy was driven primarily by (i) the scheduled expiration of Uber’s lease in July 2023 at Market Center and (ii) the surrendered JPMorgan space at One Front Street.

Of the 202,210 square feet leased in the nine months ended September 30, 2023, 96,845 square feet represented our share of second generation space for which rental rates decreased by 3.8% on a GAAP basis and decreased by 0.6% on a cash basis. The weighted average lease term for leases signed during the nine months was 5.3 years and weighted average tenant improvements and leasing commissions on these leases were $13.76 per square foot per annum, or 15.6% of initial rent.

The following table presents additional details on the leases signed during the nine months ended September 30, 2023. It is not intended to coincide with the commencement of rental revenue in accordance with GAAP. The leasing statistics, except for square feet leased, represent office space only.


Nine Months Ended September 30, 2023				Total			New York			San Francisco
	Total square feet leased				565,740			363,530			202,210
	Pro rata share of total square feet leased:				454,819			352,901			101,918
		Initial rent (1)		$	78.42		$	75.62		$	88.14
		Weighted average lease term (in years)			9.5			10.7			5.3

		Tenant improvements and leasing commissions:
			Per square foot	$	107.69		$	117.74		$	72.88
			Per square foot per annum	$	11.37		$	11.03		$	13.76
			Percentage of initial rent		14.5	%		14.6	%		15.6	%

		Rent concessions:
			Average free rent period (in months)		9.5			10.4			6.3
			Average free rent period per annum (in months)		1.0			1.0			1.2

		Second generation space: (2)
		Square feet			398,891			302,046			96,845
		Cash basis:
			Initial rent (1)	$	78.49		$	75.33		$	88.35
			Prior escalated rent (3)	$	79.46		$	76.44		$	88.89
			Percentage decrease		(1.2	%)		(1.5	%)		(0.6	%)
		GAAP basis:
			Straight-line rent	$	76.64		$	73.87		$	85.26
			Prior straight-line rent	$	75.94		$	71.87		$	88.62
			Percentage increase (decrease)		0.9	%		2.8	%		(3.8	%)

(1)

Represents the weighted average cash basis starting rent per square foot and does not include free rent or periodic step-ups in rent.

(2)

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

(3)

Represents the weighted average cash basis rents (including reimbursements) per square foot at expiration.

The following table presents same store leased occupancy as of the dates set forth below.


Same Store Leased Occupancy (1)		Total	New York	San Francisco
	As of September 30, 2023	88.1%	90.4%	82.0%
	As of December 31, 2022	91.3%	92.1%	88.9%

(1)

Financial Results - Three Months Ended September 30, 2023 and 2022

Net Income, FFO and Core FFO

Net loss attributable to common stockholders was $8,385,000, or $0.04 per diluted share, for the three months ended September 30, 2023, compared to $1,537,000, or $0.01 per diluted share, for the three months ended September 30, 2022.

Funds from Operations (“FFO”) attributable to common stockholders was $46,721,000, or $0.21 per diluted share, for the three months ended September 30, 2023, compared to $53,366,000, or $0.24 per diluted share, for the three months ended September 30, 2022. FFO attributable to common stockholders for the three months ended September 30, 2023 and 2022 includes the impact of non-core items, which are listed in the table on page 56. The aggregate of the non-core items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common stockholders for the three months ended September 30, 2023 and 2022 by $1,101,000 and $883,000, respectively, or $0.01 or $0.00 per diluted share, respectively.

Core Funds from Operations (“Core FFO”) attributable to common stockholders, which excludes the impact of the non-core items listed on page 56, was $47,822,000, or $0.22 per diluted share, for the three months ended September 30, 2023, compared to $54,249,000, or $0.24 per diluted share, for the three months ended September 30, 2022.

Same Store Results

The table below summarizes the percentage decrease in our share of Same Store NOI and Same Store Cash NOI, by segment, for the three months ended September 30, 2023 versus September 30, 2022.


	Total			New York			San Francisco
Same Store NOI		(10.3	%)		(8.2	%)		(14.4	%)
Same Store Cash NOI		(7.1	%)		(7.6	%)		(6.1	%)

See pages 49-57 “Non-GAAP Financial Measures” for a reconciliation of these measures to the most directly comparable GAAP measure and the reasons why we believe these non-GAAP measures are useful.

Financial Results - Nine Months Ended September 30, 2023 and 2022

Net Income, FFO and Core FFO

Net loss attributable to common stockholders was $54,194,000, or $0.25 per diluted share, for the nine months ended September 30, 2023, compared to net income attributable to common stockholders of $1,474,000, 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) $23,110,000, 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 $12,993,000, or $0.06 per diluted share, related to the terminated SVB Securities lease and the surrendered JPMorgan space.

FFO attributable to common stockholders was $137,517,000, or $0.63 per diluted share, for the nine months ended September 30, 2023, compared to $161,561,000, 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 $12,993,000, 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 56. 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 $5,145,000 and $899,000, 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 56, was $142,662,000, or $0.66 per diluted share, for the nine months ended September 30, 2023, compared to $162,460,000, or $0.73 per diluted share, for the nine months ended September 30, 2022.

Same Store Results

The table below summarizes the percentage (decrease) increase in our share of Same Store NOI and Same Store Cash NOI, by segment, for the nine months ended September 30, 2023 versus September 30, 2022.


	Total	New York	San Francisco
Same Store NOI	(2.9%)	(3.6%)	(1.7%)
Same Store Cash NOI	(3.9%)	(6.0%)	0.7%

Results of Operations - Three Months Ended September 30, 2023 and 2022

The following pages summarize our consolidated results of operations for the three months ended September 30, 2023 and 2022.


			For the Three Months Ended September 30,
(Amounts in thousands)			2023			2022			Change
Revenues:
	Rental revenue		$	182,515		$	179,250		$	3,265
	Fee and other income			6,666			7,897			(1,231	)
		Total revenues		189,181			187,147			2,034
Expenses:
	Operating			75,502			72,845			2,657
	Depreciation and amortization			60,263			58,284			1,979
	General and administrative			15,460			13,150			2,310
	Transaction related costs			132			105			27
		Total expenses		151,357			144,384			6,973
Other income (expense):
	Income from real estate related fund investments			2,060			-			2,060
	(Loss) income from unconsolidated real estate related funds			(721	)		300			(1,021	)
	Loss from unconsolidated joint ventures			(28,974	)		(5,797	)		(23,177	)
	Interest and other income, net			4,115			1,580			2,535
	Interest and debt expense			(39,102	)		(36,949	)		(2,153	)
(Loss) income before income taxes				(24,798	)		1,897			(26,695	)
	Income tax expense			(263	)		(673	)		410
Net (loss) income				(25,061	)		1,224			(26,285	)
Less net (income) loss attributable to noncontrolling
	interests in:
	Consolidated joint ventures			(4,887	)		(4,179	)		(708	)
	Consolidated real estate related funds			20,934			1,309			19,625
	Operating Partnership			629			109			520
Net loss attributable to common stockholders			$	(8,385	)	$	(1,537	)	$	(6,848	)

Revenues

Our revenues, which consist of rental revenue and fee and other income, were $189,181,000 for the three months ended September 30, 2023, compared to $187,147,000 for the three months ended September 30, 2022, an increase of $2,034,000. Below are the details of the increase or decrease by segment.


(Amounts in thousands)	Total			New York				San Francisco				Other
Rental revenue
Same store operations	$	(3,376	)	$	(5,096	)	(1)	$	1,720		(2)	$	-
Non-cash write-offs of straight-line rent receivables		1,784			1,784				-				-
Other, net		4,857			4,913		(3)		-				(56	)
Increase (decrease) in rental revenue	$	3,265		$	1,601			$	1,720			$	(56	)

Fee and other income
Fee income
Asset management	$	(707	)	$	-			$	-			$	(707	)
Property management		(39	)		-				-				(39	)
Acquisition, disposition, leasing and other		187			-				-				187
Decrease in fee income		(559	)		-				-				(559	)
Other income
Same store operations		(672	)		(283	)			(135	)			(254	)
Decrease in other income		(672	)		(283	)			(135	)			(254	)
Decrease in fee and other income	$	(1,231	)	$	(283	)		$	(135	)		$	(813	)

Total increase (decrease) in revenues	$	2,034		$	1,318			$	1,585			$	(869	)

(1)

Primarily due to lower average occupancy at 1301 Avenue of the Americas in the current year.

(2)

Primarily due to higher average occupancy in the current year and higher expense reimbursements from increased operating expenses at One Market Plaza (See note 1 on page 40)

(3)

Primarily due to income of $4,519 in the current year, in connection with a tenant’s lease termination at 1633 Broadway.

Expenses

Our expenses, which consist of operating, depreciation and amortization, general and administrative and transaction related costs, were $151,357,000 for the three months ended September 30, 2023, compared to $144,384,000 for the three months ended September 30, 2022, an increase of $6,973,000. Below are the details of the increase or decrease by segment.



(Amounts in thousands)	Total			New York		San Francisco			Other
Operating
Same store operations	$	2,999		$	49	$	2,950	(1)	$	-
Other, net		(342	)		-		-			(342	)
Increase (decrease) in operating	$	2,657		$	49	$	2,950		$	(342	)

Depreciation and amortization
Operations	$	1,979		$	1,276	$	636		$	67
Increase in depreciation and amortization	$	1,979		$	1,276	$	636		$	67

General and administrative
Operations	$	2,310		$	-	$	-		$	2,310		(2)
Increase in general and administrative	$	2,310		$	-	$	-		$	2,310

Increase in transaction related costs	$	27		$	-	$	-		$	27

Total increase in expenses	$	6,973		$	1,325	$	3,586		$	2,062

(1)

Primarily due to higher operating expenses driven by higher average occupancy at One Market Plaza in the current year (see note 2 on page 39)

(2)

Primarily due to higher payroll and fringes and professional fees.

Income from Real Estate Related Fund Investments

Income from real estate related fund investments was $2,060,000 for the three months ended September 30, 2023, and represented income attributable to Paramount Group Real Estate Fund X, LP (“Fund X”), which we began consolidating into our consolidated financial statements effective December 12, 2022, and in which we have a 13.0% ownership interest.

(Loss) income from Unconsolidated Real Estate Related Funds

Loss from unconsolidated real estate related funds was $721,000 for the three months ended September 30, 2023, which represented our share of loss from Paramount Group Real Estate Fund VIII, LP (“Fund VIII”). Income from unconsolidated real estate related funds was $300,000 for the three months ended September 30, 2022, which represented our share of income from Fund VIII and Fund X. The loss in the current year resulted primarily from an unrealized loss on a mezzanine loan investment, of which our share was $762,000.

Loss from Unconsolidated Joint Ventures

Loss from unconsolidated joint ventures was $28,974,000 for the three months ended September 30, 2023, compared to $5,797,000 for the three months ended September 30, 2022, an increase in loss of $23,177,000. This increase in loss resulted primarily from:


(Amounts in thousands)
RDF's share of an impairment loss related to residential condominium units at One Steuart Lane	$	(23,942	)
Other, net		765
Total increase in loss	$	(23,177	)

Interest and Other Income, net

Interest and other income was $4,115,000 for the three months ended September 30, 2023, compared to $1,580,000 for the three months ended September 30, 2022, an increase in income of $2,535,000. This increase resulted primarily from higher yields on cash balances and short-term investments in the current year.

Interest and Debt Expense

Interest and debt expense was $39,102,000 for the three months ended September 30, 2023, compared to $36,949,000 for the three months ended September 30, 2022, an increase of $2,153,000. This increase resulted primarily from higher interest expense on the variable rate portion of our debt at 1301 Avenue of the Americas due to an increase in average variable rates in the current year’s three months compared to prior year.

Income Tax Expense

Income tax expense was $263,000 for the three months ended September 30, 2023, compared to $673,000 for the three months ended September 30, 2022, a decrease of $410,000. This decrease resulted primarily from lower taxable income attributable to our taxable REIT subsidiaries in the current year.

Net Income Attributable to Noncontrolling Interests in Consolidated Joint Ventures

Net income attributable to noncontrolling interests in consolidated joint ventures was $4,887,000 for the three months ended September 30, 2023, compared to $4,179,000 for the three months ended September 30, 2022, a $708,000 increase in net income attributable to noncontrolling interests in consolidated joint ventures. This increase was primarily due to noncontrolling interests’ share of lease termination income in the current year at 1633 Broadway.

Net Loss Attributable to Noncontrolling Interests in Consolidated Real Estate Related Funds

Net loss attributable to noncontrolling interests in consolidated real estate related funds was $20,934,000 for the three months ended September 30, 2023, compared to $1,309,000 for the three months ended September 30, 2022, an increase in loss of $19,625,000. This increase was primarily due to the noncontrolling interests’ share of the $23,942,000 impairment loss related to residential condominium units at One Steuart Lane.

Net Loss Attributable to Noncontrolling Interests in Operating Partnership

Net loss attributable to noncontrolling interests in the Operating Partnership was $629,000 for the three months ended September 30, 2023, compared to $109,000 for the three months ended September 30, 2022, an increase in net loss allocated to noncontrolling interests of $520,000. This increase in loss resulted from higher net loss subject to allocation to the unitholders of the Operating Partnership in the current year.

Results of Operations - Nine Months Ended September 30, 2023 and 2022

The following pages summarize our consolidated results of operations for the nine months ended September 30, 2023 and 2022.


			For the Nine Months Ended September 30,
(Amounts in thousands)			2023			2022			Change
Revenues:
	Rental revenue		$	529,734		$	526,415		$	3,319
	Fee and other income			20,583			29,934			(9,351	)
		Total revenues		550,317			556,349			(6,032	)
Expenses:
	Operating			216,889			207,320			9,569
	Depreciation and amortization			181,778			171,306			10,472
	General and administrative			46,307			45,501			806
	Transaction related costs			323			381			(58	)
		Total expenses		445,297			424,508			20,789
Other income (expense):
	Loss from real estate related fund investments			(37,034	)		-			(37,034	)
	(Loss) income from unconsolidated real estate funds			(867	)		625			(1,492	)
	Loss from unconsolidated joint ventures			(63,138	)		(15,326	)		(47,812	)
	Interest and other income, net			10,007			2,607			7,400
	Interest and debt expense			(112,440	)		(106,804	)		(5,636	)
(Loss) income before income taxes				(98,452	)		12,943			(111,395	)
	Income tax expense			(1,124	)		(1,559	)		435
Net (loss) income				(99,576	)		11,384			(110,960	)
Less net (income) loss attributable to noncontrolling
	interests in:
	Consolidated joint ventures			(15,879	)		(12,383	)		(3,496	)
	Consolidated real estate related funds			57,412			2,677			54,735
	Operating Partnership			3,849			(204	)		4,053
Net (loss) income attributable to common stockholders			$	(54,194	)	$	1,474		$	(55,668	)

Revenues

Our revenues, which consist of rental revenue and fee and other income, were $550,317,000 for the nine months ended September 30, 2023, compared to $556,349,000 for the nine months ended September 30, 2022, a decrease of $6,032,000. Below are the details of the increase or decrease by segment.


(Amounts in thousands)	Total			New York				San Francisco				Other
Rental revenue
Same store operations	$	10,094		$	(7,073	)	(1)	$	17,167		(2)	$	-
Non-cash write-offs of straight-line rent receivables		(11,794	)		(4,451	)	(3)		(7,343	)	(4)		-
Other, net		5,019			4,941		(5)		(692	)			770
Increase (decrease) in rental revenue	$	3,319		$	(6,583	)		$	9,132			$	770

Fee and other income
Fee income
Asset management	$	(2,178	)	$	-			$	-			$	(2,178	)
Property management		(668	)		-				-				(668	)
Acquisition, disposition, leasing and other		(6,142	)		-				-				(6,142	)	(6)
Decrease in fee income		(8,988	)		-				-				(8,988	)
Other income
Same store operations		(363	)		259				(366	)			(256	)
(Decrease) increase in other income		(363	)		259				(366	)			(256	)
(Decrease) increase in fee and other income	$	(9,351	)	$	259			$	(366	)		$	(9,244	)

Total (decrease) increase in revenues	$	(6,032	)	$	(6,324	)		$	8,766			$	(8,474	)

(1)

Primarily due to lower average occupancy at 1301 Avenue of the Americas in the current year.

(2)

Primarily due to higher average occupancy in the current year and higher expense reimbursements from increased operating expenses (See note 1 on page 44).

(3)

Primarily due to a write-off of $6,563 in the current year related to the terminated SVB Securities lease at 1301 Avenue of the Americas, partially offset by write-offs in the prior year related to a tenant’s lease termination at 1633 Broadway.

(4)

Represents a write-off in the current year related to the surrendered JPMorgan space at One Front Street.

(5)

Primarily due to income of $6,803 in the current year, in connection with a tenant’s lease termination at 1633 Broadway, partially offset by lease termination income of $2,056 in the prior year.

(6)

Primarily due to fee income earned in connection with the acquisition of 1600 Broadway in the prior year.

Expenses

Our expenses, which consist of operating, depreciation and amortization, general and administrative and transaction related costs, were $445,297,000 for the nine months ended September 30, 2023, compared to $424,508,000 for the nine months ended September 30, 2022, an increase of $20,789,000. Below are the details of the increase or decrease by segment.


(Amounts in thousands)	Total			New York		San Francisco			Other
Operating
Same store operations	$	11,057		$	1,897	$	9,160	(1)	$	-
Other, net		(1,488	)		-		-			(1,488	)
Increase (decrease) in operating	$	9,569		$	1,897	$	9,160		$	(1,488	)

Depreciation and amortization
Operations	$	10,472		$	2,440	$	7,346	(2)	$	686
Increase in depreciation and amortization	$	10,472		$	2,440	$	7,346		$	686

General and administrative
Operations	$	806		$	-	$	-		$	806
Increase in general and administrative	$	806		$	-	$	-		$	806

Decrease in transaction related costs	$	(58	)	$	-	$	-		$	(58	)

Total increase (decrease) in expenses	$	20,789		$	4,337	$	16,506		$	(54	)

(1)

Primarily due to higher operating expenses driven by higher average occupancy at One Market Plaza in the current year (see note 2 on page 43).

(2)

Primarily due to a write-off of deferred leasing commissions in the current year in connection with the surrendered JPMorgan space at One Front Street.

Loss from Real Estate Related Fund Investments

Loss from real estate related fund investments was $37,034,000 for the nine months ended September 30, 2023, and represented loss attributable to Fund X, which we began consolidating into our consolidated financial statements effective December 12, 2022, and in which we have a 13.0% ownership interest. The loss resulted primarily from a $45,658,000 unrealized loss on a mezzanine loan investment based on a negotiated transaction price.

(Loss) Income from Unconsolidated Real Estate Related Funds

Loss from unconsolidated real estate related funds was $867,000 for the nine months ended September 30, 2023, which represented our share of loss from Fund VIII. Income from unconsolidated real estate related funds was $625,000 for the nine months ended September 30, 2022, which represented our share of income from Fund VIII and Fund X. The loss in the current year resulted primarily from an unrealized loss on a mezzanine loan investment, of which our share was $762,000.

Loss from Unconsolidated Joint Ventures

Loss from unconsolidated joint ventures was $63,138,000 for the nine months ended September 30, 2023, compared to $15,326,000 for the nine months ended September 30, 2022, an increase in loss of $47,812,000. This increase in loss resulted primarily from:


(Amounts in thousands)
Real estate impairment loss related to 60 Wall Street	$	(24,734	)
RDF's share of an impairment loss related to residential condominium units at One Steuart Lane		(23,942	)
Other, net		864
Total increase in loss	$	(47,812	)

Interest and Other Income, net

Interest and other income was $10,007,000 for the nine months ended September 30, 2023, compared to $2,607,000 for the nine months ended September 30, 2022, an increase in income of $7,400,000. This increase resulted primarily from higher yields on cash balances and short-term investments in the current year.

Interest and Debt Expense

Interest and debt expense was $112,440,000 for the nine months ended September 30, 2023, compared to $106,804,000 for the nine months ended September 30, 2022, an increase of $5,636,000. This increase resulted primarily from higher interest expense on the variable rate portion of our debt at 1301 Avenue of the Americas due to an increase in average variable rates in the current year’s nine months compared to the prior year.

Income Tax Expense

Income tax expense was $1,124,000 for the nine months ended September 30, 2023, compared to $1,559,000 for the nine months ended September 30, 2022, a decrease of $435,000. This decrease resulted primarily from lower taxable income attributable to our taxable REIT subsidiaries in the current year.

Net Income Attributable to Noncontrolling Interests in Consolidated Joint Ventures

Net income attributable to noncontrolling interests in consolidated joint ventures was $15,879,000 for the nine months ended September 30, 2023, compared to $12,383,000 for the nine months ended September 30, 2022, a $3,496,000 increase in net income attributable to noncontrolling interests in consolidated joint ventures. This increase was primarily due to higher net income attributable to One Market Plaza, resulting from higher average occupancy in the current year.

Net Loss Attributable to Noncontrolling Interests in Consolidated Real Estate Related Funds

Net loss attributable to noncontrolling interests in consolidated real estate related funds was $57,412,000 for the nine months ended September 30, 2023, compared to $2,677,000 for the nine months ended September 30, 2022, an increase in loss of $54,735,000. This increase was primarily due to the noncontrolling interests’ share of (i) the $45,658,000 unrealized loss on an investment in a mezzanine loan and (ii) the $23,942,000 impairment loss related to residential condominium units at One Steuart Lane.

Net Loss (Income) Attributable to Noncontrolling Interests in Operating Partnership

Net loss attributable to noncontrolling interests in the Operating Partnership was $3,849,000 for the nine months ended September 30, 2023, compared to a net income attributable to noncontrolling interests in the Operating Partnership of $204,000 for the nine months ended September 30, 2022, an increase in net loss allocated to noncontrolling interests of $4,053,000. This increase in loss resulted from higher net loss subject to allocation to the unitholders of the Operating Partnership in the current year.

Liquidity and Capital Resources

Liquidity

Our primary sources of liquidity include existing cash balances, cash flow from operations and borrowings available under our revolving credit facility. As of September 30, 2023, we had $1.22 billion of liquidity comprised of $399,631,000 of cash and cash equivalents, $70,892,000 of restricted cash and $750,000,000 of borrowing capacity under our revolving credit facility.

We expect that these sources will provide adequate liquidity over the next 12 months for all anticipated needs, including scheduled principal and interest payments on our outstanding indebtedness, existing and anticipated capital improvements, the cost of securing new and renewal leases, dividends to stockholders and distributions to unitholders, and all other capital needs related to the operations of our business.

We anticipate that our long-term needs including debt maturities and potential acquisitions will be funded by operating cash flow, third-party joint venture capital, mortgage financings and/or re-financings, and the issuance of long-term debt or equity and cash on hand. Although we may be able to anticipate and plan for certain of our liquidity needs, unexpected increases in uses of cash that are beyond our control and which affect our financial condition and results of operations may arise, or our sources of liquidity may be fewer than, and the funds available from such sources may be less than, anticipated or required.

Consolidated Debt

As of September 30, 2023, our outstanding consolidated debt aggregated $3.82 billion. We had no amounts outstanding under our revolving credit facility. In February 2024, the $975,000,000 mortgage loan at One Market Plaza is scheduled to mature. We are exploring various alternatives to refinance this loan. We may refinance this debt or any of our maturing debt when it comes due or repay it early depending on prevailing market conditions, liquidity requirements and other factors. The amounts involved in connection with these transactions could be material to our consolidated financial statements.

Revolving Credit Facility

Our $750,000,000 revolving credit facility matures in March 2026 and has two six-month extension options. The interest rate on the facility is 115 basis points over the Secured Overnight Financing Rate (“SOFR”) with adjustments based on the terms of advances, plus a facility fee of 20 basis points. The facility also features a sustainability-linked pricing component such that if we meet certain sustainability performance targets, the applicable per annum interest rate will be reduced by one basis point. The facility contains certain restrictions and covenants that require us to maintain, on an ongoing basis, (i) a leverage ratio not to exceed 60%, which may be increased to 65% for any fiscal quarter in which an acquisition of real estate is completed, and for up to the next three subsequent consecutive fiscal quarters, (ii) a secured leverage ratio not to exceed 50%, (iii) a fixed coverage ratio of at least 1.50, (iv) an unsecured leverage ratio to not to exceed 60%, which may be increased to 65% for any fiscal quarter in which an acquisition of real estate is completed, and for up to the next three subsequent consecutive fiscal quarters and (v) an unencumbered interest coverage ratio of at least 1.75. The facility also contains customary representations and warranties, limitations on permitted investments and other covenants.

Dividend Policy

On September 15, 2023, we declared a quarterly cash dividend of $0.035 per share of common stock for the third quarter ended September 30, 2023, which was paid on October 13, 2023 to stockholders of record as of the close of business on September 29, 2023. This dividend policy, if continued, would require us to pay out approximately $8,400,000 each quarter to common stockholders and unitholders.

Off Balance Sheet Arrangements

As of September 30, 2023, our unconsolidated joint ventures had $1.75 billion of outstanding indebtedness, of which our share was $626,292,000. In May 2023, the joint venture that owns 60 Wall Street defaulted on the $575,000,000 non-recourse mortgage loan securing the property. The joint venture is currently in negotiations with the lender to modify the loan. We do not guarantee the indebtedness of our unconsolidated joint ventures other than providing customary environmental indemnities and guarantees of non-recourse carve-outs; however, we may elect to fund additional capital to a joint venture through equity contributions (generally on a basis proportionate to our ownership interests), advances or partner loans in order to enable the joint venture to repay this indebtedness upon maturity.

Stock Repurchase Program

Insurance

Other Commitments and Contingencies

Transfer Tax Assessments

During 2017, the New York City Department of Finance issued Notices of Determination (“Notices”) assessing additional transfer taxes (including interest and penalties) in connection with the transfer of interests in certain properties during our 2014 initial public offering. We believe, after consultation with legal counsel that the likelihood of loss is reasonably possible, and while it is not possible to predict the outcome of these Notices, we estimate the range of loss could be between $0 and $61,000,000. Since no amount in this range is a better estimate than any other amount within the range, we have not accrued any liability arising from potential losses relating to these Notices in our consolidated financial statements.

Inflation

Substantially all of our leases provide for separate real estate tax and operating expense escalations. In addition, many of the leases provide for fixed base rent increases. We believe inflationary increases in expenses may be at least partially offset by the contractual rent increases and expense escalations described above. We do not believe inflation has had a material impact on our historical financial position or results of operations.

Cash Flows

Cash and cash equivalents and restricted cash were $470,523,000 and $449,817,000 as of September 30, 2023 and December 31, 2022, respectively, and $509,854,000 and $529,666,000 as of September 30, 2022 and December 31, 2021, respectively. Cash and cash equivalents and restricted cash increased by $20,706,000 and decreased by $19,812,000 for the nine months ended September 30, 2023 and 2022, respectively. The following table sets forth the changes in cash flow.


	For the Nine Months Ended September 30,
(Amounts in thousands)	2023			2022
Net cash provided by (used in):
Operating activities	$	175,597		$	174,417
Investing activities		(106,945	)		(85,672	)
Financing activities		(47,946	)		(108,557	)

Operating Activities

Nine months ended September 30, 2023 – We generated $175,597,000 of cash from operating activities for the nine months ended September 30, 2023, primarily from (i) $206,915,000 of net income (before $306,491,000 of non-cash adjustments) and (ii) $438,000 of distributions from unconsolidated joint ventures and real estate related funds, partially offset by (iii) $31,756,000 of net changes in operating assets and liabilities. Non-cash adjustments of $306,491,000 were primarily comprised of depreciation and amortization, realized and unrealized losses on real estate related fund investments, loss from unconsolidated joint ventures, straight-lining of rental revenue, amortization of above and below-market leases, net and amortization of stock-based compensation.

Nine months ended September 30, 2022 – We generated $174,417,000 of cash from operating activities for the nine months ended September 30, 2022, primarily from (i) $209,545,000 of net income (before $198,161,000 of non-cash adjustments) and (ii) $658,000 of distributions from unconsolidated joint ventures and real estate related funds, partially offset by (iii) $35,786,000 of net changes in operating assets and liabilities. Non-cash adjustments of $198,161,000 were primarily comprised of depreciation and amortization, straight-lining of rental revenue, amortization of above and below-market leases, net and amortization of stock-based compensation.

Investing Activities

Nine months ended September 30, 2023 – We used $106,945,000 of cash for investing activities for the nine months ended September 30, 2023, primarily (i) $67,373,000 for additions to real estate, which were comprised of spending for tenant improvements and other building improvements, (ii) $40,715,000 for contributions to an unconsolidated joint venture, (iii) $35,715,000 for advances to a partner in One Steuart Lane and (iv) $2,077,000 for contributions of capital to Fund VIII, partially offset by (v) $38,935,000 from repayment of advances by a partner in One Steuart Lane.

Nine months ended September 30, 2022 – We used $85,672,000 of cash for investing activities for the nine months ended September 30, 2022, primarily (i) $71,284,000 for additions to real estate, which were comprised of spending for tenant improvements and other building improvements, (ii) $11,252,000 for our investment in 1600 Broadway, and (iii) $3,136,000 for contributions of capital to unconsolidated real estate related funds, net of distributions received.

Financing Activities

Nine months ended September 30, 2023 – We used $47,946,000 of cash for financing activities for the nine months ended September 30, 2023, primarily (i) $273,000,000 for the repayment of notes and mortgages payable in connection with the refinancing of 300 Mission Street, (ii) $44,325,000 for payment of dividends and distributions to common stockholders and unitholders, (iii) $7,802,000 for distributions to noncontrolling interests in Fund X, (iv) $7,053,000 for distributions to noncontrolling interests in 300 Mission Street and 1633 Broadway, (v) $1,847,000 for the settlement of accounts payable in connection with repurchases of common shares in 2022, (vi) $576,000 for the payment of debt issuance costs in connection with the refinancing of 300 Mission Street and (vii) $205,000 for the repurchase of shares related to stock compensation agreements and related tax withholdings, partially offset by (viii) $232,050,000 of proceeds from notes and mortgages payable in connection with the refinancing of 300 Mission Street and (ix) $54,812,000 of contributions from noncontrolling interests in consolidated real estate related funds.

Nine months ended September 30, 2022 – We used $108,557,000 of cash for financing activities for the nine months ended September 30, 2022, primarily (i) $54,459,000 for dividends and distributions to common stockholders and unitholders, (ii) $33,814,000 for distributions to noncontrolling interests, (iii) $20,000,000 for the repurchases of common shares and (iv) $284,000 for the repurchase of shares related to stock compensation agreements and related tax withholdings.

Non-GAAP Financial Measures

We use and present NOI, Same Store NOI, FFO and Core FFO, as supplemental measures of our performance. The summary below describes our use of these measures, provides information regarding why we believe these measures are meaningful supplemental measures of our performance and reconciles these measures from net income or loss, the most directly comparable GAAP measure. Other real estate companies may use different methodologies for calculating these measures, and accordingly, our presentation of these measures may not be comparable to other real estate companies. These non-GAAP measures should not be considered a substitute for, and should only be considered together with and as a supplement to, financial information presented in accordance with GAAP.

Net Operating Income (“NOI”)

We use NOI 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 Paramount’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. The following tables present reconciliations of our net income or loss to NOI and Cash NOI for the three and nine months ended September 30, 2023 and 2022.


	For the Three Months Ended September 30, 2023
(Amounts in thousands)	Total			New York			San Francisco			Other
Reconciliation of net (loss) income to NOI and Cash NOI:
Net (loss) income	$	(25,061	)	$	981		$	9,285		$	(35,327	)
Add (subtract) adjustments to arrive at NOI and Cash NOI:
Depreciation and amortization		60,263			40,431			18,554			1,278
General and administrative		15,460			-			-			15,460
Interest and debt expense		39,102			25,523			12,816			763
Income tax expense		263			-			-			263
Income from real estate related fund investments		(2,060	)		-			-			(2,060	)
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		9,233			3,376			5,858			(1	)
Loss (income) from unconsolidated joint ventures		28,974			(1	)		3,890			25,085
Fee income		(4,573	)		-			-			(4,573	)
Interest and other income, net		(4,115	)		(655	)		(740	)		(2,720	)
Other, net		853			-			-			853
NOI		118,339			69,655			49,663			(979	)
Less NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(22,275	)		(3,049	)		(19,226	)		-
Paramount's share of NOI	$	96,064		$	66,606		$	30,437		$	(979	)

NOI	$	118,339		$	69,655		$	49,663		$	(979	)
Add (subtract) adjustments to arrive at Cash NOI:
Straight-line rent adjustments (including our share
of unconsolidated joint ventures)		(1,514	)		1,184			(2,668	)		(30	)
Amortization of above and below-market leases, net (including our share of unconsolidated joint ventures)		(2,110	)		(729	)		(1,381	)		-
Cash NOI		114,715			70,110			45,614			(1,009	)
Less Cash NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(20,520	)		(3,179	)		(17,341	)		-
Paramount's share of Cash NOI	$	94,195		$	66,931		$	28,273		$	(1,009	)


	For the Three Months Ended September 30, 2022
(Amounts in thousands)	Total			New York			San Francisco			Other
Reconciliation of net income (loss) to NOI and Cash NOI:
Net income (loss)	$	1,224		$	2,701		$	10,276		$	(11,753	)
Add (subtract) adjustments to arrive at NOI and Cash NOI:
Depreciation and amortization		58,284			39,155			17,918			1,211
General and administrative		13,150			-			-			13,150
Interest and debt expense		36,949			23,392			12,794			763
Income tax expense		673			5			-			668
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		11,540			3,556			7,837			147
Loss (income) from unconsolidated joint ventures		5,797			(7	)		4,384			1,420
Fee income		(5,132	)		-			-			(5,132	)
Interest and other income, net		(1,580	)		(236	)		(201	)		(1,143	)
Other, net		(195	)		-			-			(195	)
NOI		120,710			68,566			53,008			(864	)
Less NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(21,222	)		(2,383	)		(18,839	)		-
Paramount's share of NOI	$	99,488		$	66,183		$	34,169		$	(864	)

NOI	$	120,710		$	68,566		$	53,008		$	(864	)
Add (subtract) adjustments to arrive at Cash NOI:
Straight-line rent adjustments (including our share
of unconsolidated joint ventures)		(3,969	)		1,514			(5,453	)		(30	)
Amortization of above and below-market leases, net (including our share of unconsolidated joint ventures)		(790	)		708			(1,498	)		-
Cash NOI		115,951			70,788			46,057			(894	)
Less Cash NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(19,988	)		(2,775	)		(17,213	)		-
Paramount's share of Cash NOI	$	95,963		$	68,013		$	28,844		$	(894	)


	For the Nine Months Ended September 30, 2023
(Amounts in thousands)	Total			New York			San Francisco			Other
Reconciliation of net (loss) income to NOI and Cash NOI:
Net (loss) income	$	(99,576	)	$	(21,213	)	$	23,025		$	(101,388	)
Add (subtract) adjustments to arrive at NOI and Cash NOI:
Depreciation and amortization		181,778			117,879			60,128			3,771
General and administrative		46,307			-			-			46,307
Interest and debt expense		112,440			72,081			38,082			2,277
Income tax expense (benefit)		1,124			5			(78	)		1,197
Loss from real estate related fund investments		37,034			-			-			37,034
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		30,334			10,143			20,133			58
Loss from unconsolidated joint ventures		63,138			25,000			10,262			27,876
Fee income		(14,106	)		-			-			(14,106	)
Interest and other income, net		(10,007	)		(1,616	)		(1,384	)		(7,007	)
Other, net		1,190			-			-			1,190
NOI		349,656			202,279			150,168			(2,791	)
Less NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(67,551	)		(8,415	)		(59,136	)		-
Paramount's share of NOI	$	282,105		$	193,864		$	91,032		$	(2,791	)

NOI	$	349,656		$	202,279		$	150,168		$	(2,791	)
Add (subtract) adjustments to arrive at Cash NOI:
Straight-line rent adjustments (including our share
of unconsolidated joint ventures)		(1,690	)		3,270			(4,990	)		30
Amortization of above and below-market leases, net (including our share of unconsolidated joint ventures)		(6,187	)		(1,779	)		(4,408	)		-
Cash NOI		341,779			203,770			140,770			(2,761	)
Less Cash NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(60,072	)		(8,837	)		(51,235	)		-
Paramount's share of Cash NOI	$	281,707		$	194,933		$	89,535		$	(2,761	)


	For the Nine Months Ended September 30, 2022
(Amounts in thousands)	Total			New York			San Francisco			Other
Reconciliation of net income (loss) to NOI and Cash NOI:
Net income (loss)	$	11,384		$	18,732		$	27,705		$	(35,053	)
Add (subtract) adjustments to arrive at NOI and Cash NOI:
Depreciation and amortization		171,306			115,439			52,782			3,085
General and administrative		45,501			-			-			45,501
Interest and debt expense		106,804			66,465			38,054			2,285
Income tax expense		1,559			7			4			1,548
NOI from unconsolidated joint ventures (excluding One Steuart Lane)		34,359			9,902			24,162			295
Loss (income) from unconsolidated joint ventures		15,326			(4	)		12,164			3,166
Fee income		(23,094	)		-			-			(23,094	)
Interest and other income, net		(2,607	)		(282	)		(280	)		(2,045	)
Other, net		(244	)		-			-			(244	)
NOI		360,294			210,259			154,591			(4,556	)
Less NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(63,340	)		(7,808	)		(55,532	)		-
Paramount's share of NOI	$	296,954		$	202,451		$	99,059		$	(4,556	)

NOI	$	360,294		$	210,259		$	154,591		$	(4,556	)
Add (subtract) adjustments to arrive at Cash NOI:
Straight-line rent adjustments (including our share
of unconsolidated joint ventures)		(8,288	)		883			(9,201	)		30
Amortization of above and below-market leases, net (including our share of unconsolidated joint ventures)		(3,115	)		1,597			(4,712	)		-
Cash NOI		348,891			212,739			140,678			(4,526	)
Less Cash NOI attributable to noncontrolling interests in:
Consolidated joint ventures		(61,194	)		(8,459	)		(52,735	)		-
Paramount's share of Cash NOI	$	287,697		$	204,280		$	87,943		$	(4,526	)

Same Store NOI

The tables below set forth the reconciliations of our share of NOI to our share of Same Store NOI and Same Store Cash NOI for the three and nine months ended September 30, 2023 and 2022. These metrics are used to measure the operating performance of our properties that were owned by us in a similar manner during both the current and prior reporting periods, and represent our share of Same Store NOI and Same Store Cash 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 vary from period to period. Same Store Cash NOI excludes the effect of non-cash items such as the straight-line rent adjustments and the amortization of above and below-market leases.


	For the Three Months Ended September 30, 2023
(Amounts in thousands)	Total			New York				San Francisco			Other
Paramount's share of NOI for the three months ended
September 30, 2023 (1)	$	96,064		$	66,606			$	30,437		$	(979	)
Lease termination income		(5,249	)		(4,066	)			(1,183	)		-
Non-cash write-offs of straight-line receivables		144			77				67			-
Acquisitions / Redevelopment and other, net		925			3		(2)		(57	)		979
Paramount's share of Same Store NOI for the
three months ended September 30, 2023	$	91,884		$	62,620			$	29,264		$	-

	For the Three Months Ended September 30, 2022
(Amounts in thousands)	Total			New York				San Francisco			Other
Paramount's share of NOI for the three months ended
September 30, 2022 (1)	$	99,488		$	66,183			$	34,169		$	(864	)
Non-cash write-offs of straight-line receivables		1,674			1,674				-			-
Acquisitions / Redevelopment and other, net		1,242			378		(2)		-			864
Paramount's share of Same Store NOI for the
three months ended September 30, 2022	$	102,404		$	68,235			$	34,169		$	-

Decrease in Same Store NOI	$	(10,520	)	$	(5,615	)		$	(4,905	)	$	-
% Decrease		(10.3	%)		(8.2	%)			(14.4	%)

(1)

See page 49 “Non-GAAP Financial Measures – NOI” for a reconciliation to net income or loss in accordance with GAAP and the reasons why we believe these non-GAAP measures are useful.

(2)

Includes our share of NOI attributable to 60 Wall Street which was taken “out-of-service” for redevelopment.


	For the Three Months Ended September 30, 2023
(Amounts in thousands)	Total			New York				San Francisco			Other
Paramount's share of Cash NOI for the three months
ended September 30, 2023 (1)	$	94,195		$	66,931			$	28,273		$	(1,009	)
Lease termination income		(5,249	)		(4,066	)			(1,183	)		-
Acquisitions / Redevelopment and other, net		1,012			3		(2)		-			1,009
Paramount's share of Same Store Cash NOI for the
three months ended September 30, 2023	$	89,958		$	62,868			$	27,090		$	-

	For the Three Months Ended September 30, 2022
(Amounts in thousands)	Total			New York				San Francisco			Other
Paramount's share of Cash NOI for the three months
ended September 30, 2022 (1)	$	95,963		$	68,013			$	28,844		$	(894	)
Acquisitions / Redevelopment and other, net		917			23		(2)		-			894
Paramount's share of Same Store Cash NOI for the
three months ended September 30, 2022	$	96,880		$	68,036			$	28,844		$	-

Decrease in Same Store Cash NOI	$	(6,922	)	$	(5,168	)		$	(1,754	)	$	-
% Decrease		(7.1	%)		(7.6	%)			(6.1	%)

(1)

See page 49 “Non-GAAP Financial Measures – NOI” for a reconciliation to net income or loss in accordance with GAAP and the reasons why we believe these non-GAAP measures are useful.

(2)

Represents our share of Cash NOI attributable to 60 Wall Street which was taken “out-of-service” for redevelopment.


	For the Nine Months Ended September 30, 2023
(Amounts in thousands)	Total			New York				San Francisco				Other
Paramount's share of NOI for the nine months ended
September 30, 2023 (1)	$	282,105		$	193,864			$	91,032			$	(2,791	)
Lease termination income		(7,304	)		(6,121	)			(1,183	)			-
Non-cash write-offs of straight-line rent receivables		14,050			6,640		(2)		7,410		(2)		-
Acquisitions / Redevelopment and other, net		2,690			(44	)	(3)		(57	)			2,791
Paramount's share of Same Store NOI for the
nine months ended September 30, 2023	$	291,541		$	194,339			$	97,202			$	-

	For the Nine Months Ended September 30, 2022
(Amounts in thousands)	Total			New York				San Francisco				Other
Paramount's share of NOI for the nine months ended
September 30, 2022 (1)	$	296,954		$	202,451			$	99,059			$	(4,556	)
Lease termination income		(1,875	)		(1,875	)			-				-
Non-cash write-offs of straight-line rent receivables		1,980			1,980				-				-
Acquisitions / Redevelopment and other, net		3,307			(1,028	)	(3)		(221	)			4,556
Paramount's share of Same Store NOI for the
nine months ended September 30, 2022	$	300,366		$	201,528			$	98,838			$	-

Decrease in Same Store NOI	$	(8,825	)	$	(7,189	)		$	(1,636	)		$	-
% Decrease		(2.9	%)		(3.6	%)			(1.7	%)

(1)

See page 49 “Non-GAAP Financial Measures – NOI” for a reconciliation to net income or loss in accordance with GAAP and the reasons why we believe these non-GAAP measures are useful.

(2)

Includes write-offs related to the terminated SVB Securities lease at 1301 Avenue of the Americas in our New York portfolio and the surrendered JPMorgan space at One Front Street in our San Francisco portfolio.

(3)

Includes our share of NOI attributable to 60 Wall Street which was taken “out-of-service” for redevelopment.


	For the Nine Months Ended September 30, 2023
(Amounts in thousands)	Total			New York				San Francisco			Other
Paramount's share of Cash NOI for the nine months
ended September 30, 2023 (1)	$	281,707		$	194,933			$	89,535		$	(2,761	)
Lease termination income		(7,304	)		(6,121	)			(1,183	)		-
Acquisitions / Redevelopment and other, net		2,713			(48	)	(2)		-			2,761
Paramount's share of Same Store Cash NOI for the
nine months ended September 30, 2023	$	277,116		$	188,764			$	88,352		$	-

	For the Nine Months Ended September 30, 2022
(Amounts in thousands)	Total			New York				San Francisco			Other
Paramount's share of Cash NOI for the nine months
ended September 30, 2022 (1)	$	287,697		$	204,280			$	87,943		$	(4,526	)
Lease termination income		(1,875	)		(1,875	)			-			-
Acquisitions / Redevelopment and other, net		2,655			(1,650	)	(2)		(221	)		4,526
Paramount's share of Same Store Cash NOI for the
nine months ended September 30, 2022	$	288,477		$	200,755			$	87,722		$	-

(Decrease) increase in Same Store Cash NOI	$	(11,361	)	$	(11,991	)		$	630		$	-
% (Decrease) increase		(3.9	%)		(6.0	%)			0.7	%

(1)

See page 49 “Non-GAAP Financial Measures – NOI” for a reconciliation to net income or loss in accordance with GAAP and the reasons why we believe these non-GAAP measures are useful.

(2)

Includes our share of Cash NOI attributable to 60 Wall Street which was taken “out-of-service” for redevelopment.

Funds from Operations (“FFO”) and Core Funds from Operations (“Core FFO”)

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

FFO and Core FFO are presented as supplemental financial measures and do not fully represent our operating performance. Neither FFO nor Core FFO is intended to be a measure of cash flow or liquidity. Please refer to our consolidated financial statements, prepared in accordance with GAAP, for purposes of evaluating our financial condition, results of operations and cash flows.

The following table presents a reconciliation of net (loss) income to FFO and Core FFO for the periods set forth below.


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
(Amounts in thousands, except share and per share amounts)	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
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:
RDF's share of a non-cash impairment loss related to residential condominium units at One Steuart Lane		23,942		$	-		$	23,942		$	-
Adjustments to equity in earnings for (distributions from) contributions to unconsolidated joint ventures		(1,917	)		709			(4,540	)		294
Adjustment for realized and unrealized gains and losses from 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	)
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

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the risk of loss from adverse changes in market prices and interest rates. Our future earnings, cash flows and fair values relevant to financial instruments are dependent upon prevalent market interest rates. Our primary market risk results from our indebtedness, which bears interest at both fixed and variable rates. We manage our market risk on variable rate debt by entering into interest rate swap agreements to fix the rate or interest rate cap agreements to limit exposure to increases in rates, on all or a portion of the debt for varying periods through maturity. This in turn, reduces the risks of variability of cash flows created by variable rate debt and mitigates the risk of increases in interest rates. Our objective when undertaking such arrangements is to reduce our floating rate exposure and we do not enter into hedging arrangements for speculative purposes. Subject to maintaining our status as a REIT for Federal income tax purposes, we may utilize swap arrangements in the future.

The following table summarizes our consolidated debt, the weighted average interest rates and the fair value as of September 30, 2023.


Property		Rate	2023		2024		2025		2026		2027		Thereafter		Total		Fair Value
(Amounts in thousands)
Fixed Rate Debt:
	One Market Plaza	4.03%	$	-	$	975,000	$	-	$	-	$	-	$	-	$	975,000	$	961,419
	31 West 52nd Street	3.80%		-		-		-		500,000		-		-		500,000		454,062
	1301 Avenue of the Americas (1)	2.49%		-		-		-		500,000		-		-		500,000		497,811
	300 Mission Street	4.50%		-		-		-		232,050		-		-		232,050		213,256
	1633 Broadway	2.99%		-		-		-		-		-		1,250,000		1,250,000		957,064
Total Fixed Rate Debt		3.43%	$	-	$	975,000	$	-	$	1,232,050	$	-	$	1,250,000	$	3,457,050	$	3,083,612

Variable Rate Debt:
	1301 Avenue of the Americas (2)	8.18%	$	-	$	-	$	-	$	360,000	$	-	$	-	$	360,000	$	358,424
	Revolving Credit Facility	n/a		-		-		-		-		-		-		-		-
Total Variable Rate Debt		8.18%	$	-	$	-	$	-	$	360,000	$	-	$	-	$	360,000	$	358,424

Total Consolidated Debt		3.88%	$	-	$	975,000	$	-	$	1,592,050	$	-	$	1,250,000	$	3,817,050	$	3,442,036

(1)

Represents variable rate loans that have been fixed by interest rate swaps through August 2024. See table below. On June 16, 2023, we amended the loans to replace LIBOR with SOFR, effective July 7, 2023.

(2)

Represents variable rate loans, where SOFR has been capped at 4.50% through August 2024. See table below. On June 16, 2023, we amended the loans to replace LIBOR with SOFR, effective July 7, 2023.

In addition to the above, our unconsolidated joint ventures had $1.75 billion of outstanding indebtedness as of September 30, 2023, of which our share was $626,292,000.

The tables below provide additional details on our interest rate swaps and interest rate caps as of September 30, 2023.

Notional

Effective

Maturity

Benchmark

Strike

Fair Value as of

Property

Amount

Date

Rate

September 30, 2023

December 31, 2022

(Amounts in thousands)

1301 Avenue of the Americas

500,000

Jul-2021

Aug-2024

SOFR

0.49

20,865

32,681

Total interest rate swap assets designated as cash flow hedges (included in "other assets")

20,865

32,681


	Notional		Effective	Maturity	Benchmark	Strike			Fair Value as of
Property	Amount		Date	Date	Rate	Rate			September 30, 2023		December 31, 2022
(Amounts in thousands)
1301 Avenue of the Americas	$	360,000	Aug-2023	Aug-2024	SOFR		4.50	%	$	2,776	$	-
1301 Avenue of the Americas		360,000	Jul-2021	Aug-2023	LIBOR		2.00	%		-		6,123
Total interest rate cap assets designated as cash flow hedges (included in "other assets")									$	2,776	$	6,123

The following table summarizes our share of total indebtedness and the effect to interest expense of a 100 basis point increase in variable rates.


	As of September 30, 2023								As of December 31, 2022
(Amounts in thousands, except per share amount)	Balance		Weighted Average Interest Rate			Effect of 1% Increase in Base Rates			Balance		Weighted Average Interest Rate
Paramount's share of consolidated debt:
Variable rate	$	360,000		8.18	%	$	3,600		$	360,000		5.56	%
Fixed Rate (1)		2,674,930		3.27	%		-			2,687,665		3.25	%
	$	3,034,930		3.86	%	$	3,600		$	3,047,665		3.52	%

Paramount's share of debt of non-consolidated
entities (non-recourse):
Variable rate	$	115,267		7.50	%	$	1,153		$	113,739		6.12	%
Fixed rate		511,025		3.32	%		-			511,025		3.30	%
	$	626,292		4.09	%	$	1,153		$	624,764		3.82	%

Noncontrolling interests' share of above						$	(332	)
Total change in annual net income						$	4,421
Per diluted share						$	0.02

(1)

Our fixed rate debt includes floating rate debt that has been swapped to fixed. See page 58.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is processed, recorded, summarized and reported within the time periods specified in the SEC’s rules and regulations, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.

As of September 30, 2023, the end of the period covered by this Quarterly Report on Form 10-Q, we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, regarding the effectiveness of our disclosure controls and procedures. Based on the foregoing evaluation, as of the end of the period covered by this Quarterly Report, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in reports filed or submitted under the Exchange Act is processed, recorded, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There were no changes to our internal control over financial reporting in connection with the evaluation referenced above that occurred during the period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1.LEGAL PROCEEDINGS

From time to time, we are a party to various claims and routine litigation arising in the ordinary course of business. As of September 30, 2023, we do not believe that the results of any such claims or litigation, individually or in the aggregate, will have a material adverse effect on our business, financial position, results of operations or cash flows.

ITEM 1A.RISK FACTORS

Except to the extent updated below or to the extent additional factual information disclosed elsewhere in this Quarterly Report on Form 10-Q relates to such risk factors (including, without limitation, the matters discussed in Part I, “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations”), there were no material changes to the risk factors disclosed in Part I, “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2022 or in Part II, “Item 1A. Risk Factors” of our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2023.

ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Recent Sales of Unregistered Securities

None.

Recent Purchases of Equity Securities

On November 5, 2019, we received authorization from our Board of Directors to repurchase up to $200,000,000 of our common stock, from time to time, in the open market or in privately negotiated transactions. As of December 31, 2022, we had repurchased a total of 24,183,768 common shares at a weighted average price of $7.65 per share, or $185,000,000 in the aggregate. We did not repurchase any shares in the three and nine months ended September 30, 2023 under our stock repurchase program. As of September 30, 2023, we have $15,000,000 available for future repurchases under the existing program. The amount and timing of future repurchases, if any, will depend on a number of factors, including, the price and availability of our shares, trading volume, general market conditions and available funding. The stock repurchase program may be suspended or discontinued at any time.

ITEM 3.DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.MINE SAFETY DISCLOSURES

None.

ITEM 5.OTHER INFORMATION

Rule 10b5-1 Trading Arrangement

During the three months ended September 30, 2023, none of our directors or officers (as defined in Rule 16a-1(f) of the Securities Exchange Act of 1934) adopted, terminated or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K).

ITEM 6.EXHIBITS

Exhibits required by Item 601 of Regulation S-K are filed, or furnished as indicated, herewith or incorporated herein by reference and are listed in the following Exhibit Index:

EXHIBIT INDEX


Exhibit Number		Exhibit Description

3.1		Seventh Amended and Restated Bylaws of Paramount Group, Inc., effective August 1, 2023, incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed with the SEC on August 4, 2023.

10.1		Form of AOLTIP Unit Award Agreement, incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed with the SEC on September 12, 2023.

10.2		Form of LTIP Unit Award Agreement, incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K filed with the SEC on September 12, 2023.

31.1*		Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1**		Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2**		Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.SCH*		Inline XBRL Taxonomy Extension Schema.

101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase.

101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase.

101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase.

101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase.

104*		Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101.)
		_______________________________
*		Filed herewith

**		Furnished herewith

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


Paramount Group, Inc.
Date:	November 1, 2023	By:	/s/ Wilbur Paes	Chief Operating Officer, Chief Financial Officer and Treasurer
			Wilbur Paes	(duly authorized officer and principal financial officer)


Date:	November 1, 2023	By:	/s/ Ermelinda Berberi	Senior Vice President, Chief Accounting Officer
			Ermelinda Berberi	(duly authorized officer and principal accounting officer)

Paramount Group - 10-Q quarterly report FY2023 Q3

What is the market capitalization of a company?

DISCLAIMER

Contact

Links