UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended: March 31, 2015
OR
o |
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
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 x NO ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted 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 and post such files). x Yes ¨ No
Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer |
o |
|
Accelerated Filer |
o |
Non-Accelerated Filer |
x |
(Do not check if smaller reporting company) |
Smaller Reporting Company |
o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ¨ NO x
As of April 30, 2015, there were 212,106,718 shares of the registrant’s common stock outstanding.
Table of Contents
Item |
|
|
|
Page Number |
Part I. |
|
Financial Information |
|
|
Item 1. |
|
|
3 |
|
|
|
Consolidated Balance Sheets (Unaudited) as of March 31, 2015 and December 31, 2014 |
|
3 |
|
|
Consolidated Statement of Income of the Company (Unaudited) for the three months ended |
|
|
|
|
|
4 |
|
|
|
Combined Consolidated Statement of Income of the Predecessor (Unaudited) for the three months |
|
|
|
|
|
5 |
|
|
|
Combined Consolidated Statements of Changes in Equity (Unaudited) of the Company for three months |
|
|
|
|
ended March 31, 2015 and the Predecessor for the three months ended March 31, 2014 |
|
6 |
|
|
Combined Consolidated Statements of Cash Flows (Unaudited) of the Company for the three months |
|
|
|
|
ended March 31, 2015 and the Predecessor for the three months ended March 31, 2014 |
|
7 |
|
|
Notes to Combined Consolidated Financial Statements (Unaudited) |
|
8 |
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
27 |
Item 3. |
|
|
42 |
|
Item 4. |
|
|
43 |
|
|
|
|
|
|
Part II. |
|
Other Information |
|
|
Item 1. |
|
|
44 |
|
Item 1A. |
|
|
44 |
|
Item 2. |
|
|
44 |
|
Item 3. |
|
|
44 |
|
Item 4. |
|
|
44 |
|
Item 5. |
|
|
44 |
|
Item 6. |
|
|
44 |
|
|
45 |
2
PART I – FINANCIAL INFORMATION - ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
PARAMOUNT GROUP, INC.
(UNAUDITED)
|
|
|
|
|
|
|
|
|
(Amounts in thousands, except share and per share amounts) |
|
The Company |
|
|||||
ASSETS |
|
March 31, 2015 |
|
|
December 31, 2014 |
|
||
Rental property, at cost |
|
|
|
|
|
|
|
|
Land |
|
$ |
2,042,071 |
|
|
$ |
2,042,071 |
|
Buildings and improvements |
|
|
5,503,475 |
|
|
|
5,488,168 |
|
|
|
|
7,545,546 |
|
|
|
7,530,239 |
|
Accumulated depreciation and amortization |
|
|
(121,165 |
) |
|
|
(81,050 |
) |
Rental property, net |
|
|
7,424,381 |
|
|
|
7,449,189 |
|
Real estate fund investments at fair value |
|
|
324,282 |
|
|
|
323,387 |
|
Investments in partially owned entities |
|
|
6,370 |
|
|
|
5,749 |
|
Cash and cash equivalents |
|
|
380,889 |
|
|
|
438,599 |
|
Restricted cash |
|
|
53,864 |
|
|
|
55,728 |
|
Marketable securities |
|
|
21,386 |
|
|
|
20,159 |
|
Deferred rent receivable |
|
|
24,261 |
|
|
|
8,267 |
|
Accounts and other receivables, net of allowance of $333 |
|
|
|
|
|
|
|
|
in 2015 and 2014, respectively |
|
|
12,863 |
|
|
|
7,692 |
|
Deferred charges, net of accumulated amortization of $11,853 |
|
|
|
|
|
|
|
|
and $10,859 in 2015 and 2014, respectively |
|
|
43,713 |
|
|
|
39,165 |
|
Intangible assets, net of accumulated amortization of $57,397 |
|
|
|
|
|
|
|
|
and $20,509 in 2015 and 2014, respectively |
|
|
629,021 |
|
|
|
669,385 |
|
Other assets |
|
|
31,948 |
|
|
|
13,121 |
|
Total assets |
|
$ |
8,952,978 |
|
|
$ |
9,030,441 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Mortgages and notes payable |
|
$ |
2,852,754 |
|
|
$ |
2,852,287 |
|
Credit facility |
|
|
- |
|
|
|
- |
|
Due to affiliates |
|
|
27,299 |
|
|
|
27,299 |
|
Loans payable to noncontrolling interests |
|
|
43,188 |
|
|
|
42,195 |
|
Accounts payable and accrued expenses |
|
|
78,282 |
|
|
|
93,472 |
|
Deferred income taxes |
|
|
3,183 |
|
|
|
2,861 |
|
Interest rate swap liabilities |
|
|
182,218 |
|
|
|
194,196 |
|
Intangible liabilities, net of accumulated amortization of $11,939 |
|
|
|
|
|
|
|
|
and $3,757 in 2015 and 2014, respectively |
|
|
210,964 |
|
|
|
219,228 |
|
Other liabilities |
|
|
45,742 |
|
|
|
43,950 |
|
Total liabilities |
|
|
3,443,630 |
|
|
|
3,475,488 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Paramount Group, Inc. equity: |
|
|
|
|
|
|
|
|
Common stock $0.01 par value per share; authorized 900,000,000 |
|
|
|
|
|
|
|
|
shares; issued and outstanding 212,106,718 shares |
|
|
|
|
|
|
|
|
in 2015 and 2014, respectively |
|
|
2,122 |
|
|
|
2,122 |
|
Additional paid-in-capital |
|
|
3,808,193 |
|
|
|
3,851,432 |
|
Retained earnings |
|
|
19,058 |
|
|
|
57,308 |
|
Paramount Group, Inc. equity |
|
|
3,829,373 |
|
|
|
3,910,862 |
|
Noncontrolling interests in: |
|
|
|
|
|
|
|
|
Consolidated joint ventures and funds |
|
|
685,176 |
|
|
|
685,888 |
|
Operating Partnership (51,543,993 units outstanding in 2015 and 2014, respectively) |
|
|
994,799 |
|
|
|
958,203 |
|
Total equity |
|
|
5,509,348 |
|
|
|
5,554,953 |
|
Total liabilities and equity |
|
$ |
8,952,978 |
|
|
$ |
9,030,441 |
|
See notes to combined consolidated financial statements (unaudited).
3
CONSOLIDATED STATEMENT OF INCOME
(UNAUDITED)
|
|
The Company |
|
|
|
|
Three months ended |
|
|
(Amounts in thousands, except share and per share amounts) |
|
March 31, 2015 |
|
|
REVENUES: |
|
|
|
|
Rental income |
|
$ |
143,243 |
|
Tenant reimbursement income |
|
|
13,488 |
|
Fee and other income |
|
|
4,495 |
|
Total revenues |
|
|
161,226 |
|
EXPENSES: |
|
|
|
|
Operating |
|
|
61,884 |
|
Depreciation and amortization |
|
|
73,583 |
|
General and administrative |
|
|
12,613 |
|
Total expenses |
|
|
148,080 |
|
Operating income |
|
|
13,146 |
|
Income from real estate fund investments |
|
|
5,221 |
|
Income from partially owned entities |
|
|
975 |
|
Unrealized gains on interest rate swaps |
|
|
11,978 |
|
Interest and other income, net |
|
|
854 |
|
Interest and debt expense |
|
|
(41,888 |
) |
Acquisition and transaction related costs |
|
|
(1,139 |
) |
Net loss before income taxes |
|
|
(10,853 |
) |
Income tax expense |
|
|
(574 |
) |
Net loss |
|
|
(11,427 |
) |
Less net (income) loss attributable to noncontrolling interests in: |
|
|
|
|
Consolidated joint ventures and funds |
|
|
(668 |
) |
Operating Partnership |
|
|
2,364 |
|
Net loss attributable to Paramount Group, Inc. |
|
$ |
(9,731 |
) |
|
|
|
|
|
|
|
|
|
|
LOSS PER COMMON SHARE - BASIC: |
|
|
|
|
Loss per common share |
|
$ |
(0.05 |
) |
Weighted average shares outstanding |
|
|
212,106,718 |
|
|
|
|
|
|
LOSS PER COMMON SHARE - DILUTED: |
|
|
|
|
Loss per common share |
|
$ |
(0.05 |
) |
Weighted average shares outstanding |
|
|
212,106,718 |
|
See notes to combined consolidated financial statements (unaudited).
4
COMBINED CONSOLIDATED STATEMENT OF INCOME
(UNAUDITED)
|
|
The Predecessor |
|
|
|
|
Three months ended |
|
|
(Amounts in thousands) |
|
March 31, 2014 |
|
|
REVENUES: |
|
|
|
|
Rental income |
|
$ |
7,813 |
|
Tenant reimbursement income |
|
|
455 |
|
Distributions from real estate fund investments |
|
|
6,503 |
|
Realized and unrealized gains, net |
|
|
46,167 |
|
Fee and other income |
|
|
5,182 |
|
Total revenues |
|
|
66,120 |
|
EXPENSES: |
|
|
|
|
Operating |
|
|
3,539 |
|
Depreciation and amortization |
|
|
2,667 |
|
General and administrative |
|
|
8,085 |
|
Profit sharing compensation |
|
|
4,794 |
|
Other |
|
|
1,267 |
|
Total expenses |
|
|
20,352 |
|
Operating income |
|
|
45,768 |
|
Income from partially owned entities |
|
|
1,132 |
|
Unrealized gains on interest rate swaps |
|
|
158 |
|
Interest and other income, net |
|
|
709 |
|
Interest and debt expense |
|
|
(7,799 |
) |
Net income before income taxes |
|
|
39,968 |
|
Income tax expense |
|
|
(3,263 |
) |
Net income |
|
|
36,705 |
|
Net income attributable to noncontrolling interests |
|
|
(27,310 |
) |
Net income attributable to the Predecessor |
|
$ |
9,395 |
|
See notes to combined consolidated financial statements (unaudited).
5
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
COMBINED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(UNAUDITED)
|
|
Common Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interests in |
|
|
|
|
|
||||||||||
(Amounts in thousands) |
|
Shares |
|
|
Amount |
|
|
Additional paid in capital |
|
|
Retained Earnings |
|
|
Predecessor Shareholders' Equity |
|
|
Consolidated joint ventures and funds |
|
|
Operating Partnership |
|
|
Total Equity |
|
||||||||
The Predecessor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2013 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
321,769 |
|
|
$ |
1,703,675 |
|
|
$ |
- |
|
|
$ |
2,025,444 |
|
Net income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,395 |
|
|
|
27,310 |
|
|
|
- |
|
|
|
36,705 |
|
Contributions |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
399 |
|
|
|
77,929 |
|
|
|
- |
|
|
|
78,328 |
|
Distributions |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(22,671 |
) |
|
|
- |
|
|
|
- |
|
|
|
(22,671 |
) |
Balance as of March 31, 2014 |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
308,892 |
|
|
$ |
1,808,914 |
|
|
$ |
- |
|
|
$ |
2,117,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2014 |
|
|
212,107 |
|
|
$ |
2,122 |
|
|
$ |
3,851,432 |
|
|
$ |
57,308 |
|
|
$ |
- |
|
|
$ |
685,888 |
|
|
$ |
958,203 |
|
|
$ |
5,554,953 |
|
Net (loss) income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(9,731 |
) |
|
|
- |
|
|
|
668 |
|
|
|
(2,364 |
) |
|
|
(11,427 |
) |
Dividends |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(28,422 |
) |
|
|
- |
|
|
|
- |
|
|
|
(6,903 |
) |
|
|
(35,325 |
) |
Contributions from noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,430 |
|
|
|
- |
|
|
|
2,430 |
|
Distributions to noncontrolling interests |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,488 |
) |
|
|
- |
|
|
|
(3,488 |
) |
Adjustments to carry common units at redemption value |
|
|
- |
|
|
|
- |
|
|
|
(43,409 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
43,409 |
|
|
|
- |
|
Amortization of equity awards |
|
|
- |
|
|
|
- |
|
|
|
581 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,454 |
|
|
|
3,035 |
|
Other |
|
|
- |
|
|
|
- |
|
|
|
(411 |
) |
|
|
(97 |
) |
|
|
- |
|
|
|
(322 |
) |
|
|
- |
|
|
|
(830 |
) |
Balance as of March 31, 2015 |
|
|
212,107 |
|
|
$ |
2,122 |
|
|
$ |
3,808,193 |
|
|
$ |
19,058 |
|
|
$ |
- |
|
|
$ |
685,176 |
|
|
$ |
994,799 |
|
|
$ |
5,509,348 |
|
See notes to combined consolidated financial statements (unaudited).
6
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
The Company |
|
|
The Predecessor |
|
||
|
|
Three months ended March 31, |
|
|||||
(Amounts in thousands) |
|
2015 |
|
|
2014 |
|
||
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(11,427 |
) |
|
$ |
36,705 |
|
Adjustments to reconcile net (loss) income to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
73,583 |
|
|
|
2,667 |
|
Unrealized gains on interest rate swaps |
|
|
(11,978 |
) |
|
|
(158 |
) |
Straight-lining of rental income |
|
|
(15,994 |
) |
|
|
45 |
|
Other non-cash adjustments |
|
|
4,834 |
|
|
|
1,096 |
|
Realized and unrealized gains, net on real estate fund investments |
|
|
(873 |
) |
|
|
(46,167 |
) |
Income from partially owned entities |
|
|
(975 |
) |
|
|
(1,132 |
) |
Distributions of income from partially owned entities |
|
|
353 |
|
|
|
167 |
|
Amortization of below-market leases, net |
|
|
(890 |
) |
|
|
- |
|
Amortization of deferred financing costs |
|
|
584 |
|
|
|
108 |
|
Realized and unrealized gains from marketable securities |
|
|
(672 |
) |
|
|
(584 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Real estate fund investments |
|
|
(22 |
) |
|
|
(157,687 |
) |
Accounts and other receivables |
|
|
(5,171 |
) |
|
|
(1,055 |
) |
Deferred charges |
|
|
(5,545 |
) |
|
|
- |
|
Other assets |
|
|
(19,657 |
) |
|
|
(3,983 |
) |
Accounts and other payables |
|
|
(8,928 |
) |
|
|
(1,562 |
) |
Profit sharing payables |
|
|
- |
|
|
|
4,794 |
|
Deferred income taxes |
|
|
322 |
|
|
|
6,396 |
|
Other liabilities |
|
|
1,792 |
|
|
|
1,801 |
|
Net cash used in operating activities |
|
|
(664 |
) |
|
|
(158,549 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Acquisitions of, and additions to, rental properties |
|
|
(21,636 |
) |
|
|
(65,079 |
) |
Change in restricted cash |
|
|
1,309 |
|
|
|
(2 |
) |
Distributions of capital from partially owned entities |
|
|
1 |
|
|
|
84 |
|
Net cash used in investing activities |
|
|
(20,326 |
) |
|
|
(64,997 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Dividends paid to common shareholders and unitholders |
|
|
(35,325 |
) |
|
|
- |
|
Contributions from noncontrolling interests |
|
|
2,430 |
|
|
|
77,929 |
|
Distributions to noncontrolling interests |
|
|
(3,488 |
) |
|
|
- |
|
Contributions from Predecessor shareholders |
|
|
- |
|
|
|
399 |
|
Distributions to Predecessor shareholders |
|
|
- |
|
|
|
(22,671 |
) |
Proceeds from loans payable to noncontrolling interests |
|
|
- |
|
|
|
39,075 |
|
Repayment of borrowings |
|
|
(337 |
) |
|
|
- |
|
Offering costs |
|
|
- |
|
|
|
(2,799 |
) |
Net cash (used in) provided by financing activities |
|
|
(36,720 |
) |
|
|
91,933 |
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(57,710 |
) |
|
|
(131,613 |
) |
Cash and cash equivalents at beginning of period |
|
|
438,599 |
|
|
|
307,161 |
|
Cash and cash equivalents at end of period |
|
$ |
380,889 |
|
|
$ |
175,548 |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
|
|
Cash payments for interest |
|
$ |
37,186 |
|
|
$ |
4,753 |
|
Cash payments for income taxes |
|
$ |
32 |
|
|
$ |
1,183 |
|
|
|
|
|
|
|
|
|
|
NON-CASH TRANSACTIONS: |
|
|
|
|
|
|
|
|
Adjustment to carry noncontrolling interests in the operating partnership at redemption value |
|
$ |
43,409 |
|
|
$ |
- |
|
(Purchases) sale of marketable securities |
|
|
(555 |
) |
|
|
6,354 |
|
See notes to combined consolidated financial statements (unaudited). |
|
7
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
As used in these consolidated and combined financial statements, unless indicated otherwise, all references to “we,” “us,” “our,” the “Company,” and “Paramount” refer to Paramount Group, Inc. and its consolidated subsidiaries, including Paramount Group Operating Partnership LP, upon completion of the Formation Transactions (as more fully described below) and the initial public offering of common stock.
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, Washington, D.C. and San Francisco. As of March 31, 2015, our portfolio consisted of 12 Class A office properties aggregating approximately 10.4 million square feet that was 94.6% leased and 91.3% occupied.
We were incorporated in Maryland as a corporation on April 14, 2014 to continue the business of our Predecessor, as defined, and did not have any meaningful operations until the acquisition of substantially all of the assets of our Predecessor and the assets of the Property Funds, as defined, that it controlled, as well as the interests of unaffiliated third parties in certain properties. Our properties were acquired through a series of Formation Transactions (the “Formation Transactions”) concurrently with our initial public offering of 150,650,000 common shares at a public offering price of $17.50 per share on November 24, 2014 (the “Offering”).
We conduct our business through, and substantially all of our interests 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 80.4% of, the Operating Partnership as of March 31, 2015.
Our Predecessor
Our Predecessor is not a legal entity but a combination of entities under common control as they were entities controlled by members of the Otto family that held various assets, including interests in (i) 15 private equity real estate funds controlled by our Predecessor (which included nine primary funds and six parallel funds) (collectively, the “Funds”) that owned interests in 12 properties, (ii) a wholly-owned property, Waterview, in Rosslyn, Virginia and (iii) three partially owned properties in New York, NY (See note 4, Investments in Partially Owned Entities).
Below is a summary of the 15 private equity real estate funds controlled by our Predecessor.
The following funds are collectively referred to herein as the “Property Funds”:
• |
Paramount Group Real Estate Fund I, L.P. (“Fund I”) |
• |
Paramount Group Real Estate Fund II, L.P. (“Fund II”) |
• |
Paramount Group Real Estate Fund III, L.P. (“Fund III”) |
• |
Paramount Group Real Estate Fund IV, L.P. (“Fund IV”) |
• |
PGREF IV Parallel Fund (Cayman), L.P. (“Fund IV Cayman”) |
• |
Paramount Group Real Estate Fund V (CIP), L.P. (“Fund V CIP”) |
• |
Paramount Group Real Estate Fund V (Core), L.P. (“Fund V Core”) |
• |
PGREF V (Core) Parallel Fund (Cayman), L.P. (“Fund V Cayman”) |
• |
Paramount Group Real Estate Fund VII, LP (“Fund VII”) |
• |
Paramount Group Real Estate Fund VII-H, LP (“Fund VII-H”) |
The following fund was formed to acquire, develop and manage the residential development project at 75 Howard Street:
• |
Paramount Group Residential Development Fund, LP (“Residential Fund”) |
8
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The following funds are collectively referred to herein as the “Alternative Investment Funds”:
• |
Paramount Group Real Estate Special Situations Fund, L.P. (“PGRESS”) |
• |
Paramount Group Real Estate Special Situations Fund–H, L.P. (“PGRESS-H”) |
• |
Paramount Group Real Estate Special Situations Fund–A, L.P. (“PGRESS-A”) |
• Paramount Group Real Estate Fund VIII, L.P. (“Fund VIII”)
The Property Funds and Residential Fund owned interests in the following properties:
•1633 Broadway, New York, NY
•60 Wall Street, New York, NY
•900 Third Avenue, New York, NY
•31 West 52nd Street, New York, NY
•1301 Avenue of the Americas, New York, NY
•One Market Plaza, San Francisco, CA
•50 Beale Street, San Francisco, CA
•75 Howard Street, San Francisco, CA
•Liberty Place, Washington, D.C.
•1899 Pennsylvania Avenue, Washington, D.C.
•2099 Pennsylvania Avenue, Washington, D.C.
•425 Eye Street, Washington, D.C.
2. Basis of Presentation and Significant Accounting Policies
Basis of Presentation
The accompanying consolidated and combined financial statements include the accounts of Paramount and its consolidated subsidiaries, including the Operating Partnership. All significant inter-company amounts have been eliminated. In our opinion, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, result of operations and changes in the cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These consolidated and combined financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the consolidated and combined financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2014, as filed with the SEC.
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 from those estimates. The results of operations for the three months ended March 31, 2015 are not necessarily indicative of the operating results for the full year.
Our Predecessor’s combined financial statements included all the accounts of our Predecessor, including its interests in (i) the Funds, (ii) Waterview and (iii) the three partially-owned properties. Our Predecessor evaluated each of the Funds pursuant to the control model of Accounting Standards Codification (“ASC”) 810-20, Consolidation—Control of Partnerships and Similar Entities and concluded that based on its rights and responsibilities as the sole managing member of the general partner it should consolidate each of the Funds. With the exception of the Residential Fund, which is carried at historical cost, each of the Funds qualify as investment companies pursuant to Financial Services—Investment Companies (“ASC 946”); accordingly, the underlying real estate investments are carried at fair value, which was retained in consolidation by our Predecessor.
9
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Upon completion of the Offering and the Formation Transactions, we acquired substantially all of the assets of our Predecessor and all of the assets of the Property Funds that it controlled, other than their interests in 60 Wall Street, 50 Beale Street, and a residual 2.0% interest in One Market Plaza. In addition, as part of the Formation Transactions, we also acquired the interests of certain unaffiliated third parties in 1633 Broadway, 31 West 52nd Street and 1301 Avenue of the Americas. These transactions were accounted for as transactions among entities under common control. However, since the assets that we acquired from our Predecessor are no longer held by funds which qualify for investment company accounting, we account for these assets following the Formation Transactions using historical cost accounting. As a result, our consolidated financial statements following the Formation Transactions, differ significantly from, and are not comparable with, the historical financial position and results of operations of our Predecessor.
Significant Accounting Policies
There were no material changes to our significant accounting policies disclosed in our Annual Report on Form 10-K for the year ended December 31, 2014.
Segment Reporting
Upon completion of the Offering and Formation Transactions, we acquired substantially all of the assets of our Predecessor and substantially all of the assets of the Property Funds that it controlled. Our business, post the Formation Transactions, is comprised of one reportable segment. We have determined that our properties have similar economic characteristics to be aggregated into one reportable segment (operating, leasing and managing office properties). Our determination was based primarily on our method of internal reporting. Our Predecessor historically operated an integrated business that consisted of three reportable segments, (i) Owned Properties, (ii) Managed Funds and (iii) a Management Company. The Owned Properties segment consisted of properties in which our Predecessor had a direct or indirect ownership interest, other than properties that it owned through its private equity real estate funds. The Managed Funds segment consisted of the private equity real estate funds. In addition, our Predecessor included a Management Company that performed property management and asset management services and certain general and administrative level functions, including legal and accounting, as a separate reportable segment.
Recently Issued Accounting Literature
In May 2014, the FASB issued an update ("ASU 2014-09") Revenue from Contracts with Customers. ASU 2014-09 establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance. ASU 2014-09 requires an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures. ASU 2014-09 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2016. We are currently evaluating the impact of the adoption of ASU 2014-09 on our consolidated financial statements.
In June 2014, the FASB issued an update (“ASU 2014-12”) to ASC Topic 718, Compensation – Stock Compensation. ASU 2014-12 requires an entity to treat performance targets that can be met after the requisite service period of a share based award has ended, as a performance condition that affects vesting. ASU 2014-12 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2015. We are currently evaluating the impact of the adoption of ASU 2014-12 on our consolidated financial statements.
In February 2015, the FASB issued an update (“ASU 2015-02”) Amendments to the Consolidation Analysis to ASC Topic 810, Consolidation. ASU 2015-02 modifies the evaluation of whether limited partnerships and similar legal entities are VIEs or voting interest entities, eliminates the presumption that a general partner should consolidate a limited partnership and affects the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships. ASU 2015-02 is effective for fiscal years that begin after December 15, 2015. We are currently evaluating the impact of the adoption of ASU 2015-02 on our consolidated financial statements.
In April 2015, the FASB issued an update (“ASU 2015-03”) Simplifying the Presentation of Debt Issuance Costs to ASC Topic 835, Interest – Imputation of Interest. ASU 2015-03 requires an entity to present debt issuance costs in the balance sheet as a direct deduction from the related debt liability rather than as an asset. Amortization of the costs is reported as interest expense. ASU 2015-03 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2015. The adoption of this update on January 1, 2016 will not have a material impact on our consolidated financial statements.
10
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
3. |
Real Estate Fund Investments |
Real estate fund investments that are presented at fair value on our consolidated balance sheets are comprised of (i) Property Funds and (ii) Alternative Investment Funds.
The Company
Below is a summary of the fair value of fund investments on our consolidated balance sheet.
|
|
|
|
|||||
(Amounts in thousands) |
|
As of |
|
|||||
Balance Sheet |
|
March 31, 2015 |
|
|
December 31, 2014 |
|
||
Real Estate Fund Investments: |
|
|
|
|
|
|
|
|
Property Funds |
|
$ |
182,610 |
|
|
$ |
183,216 |
|
Alternative Investment Funds |
|
|
141,672 |
|
|
|
140,171 |
|
Total |
|
$ |
324,282 |
|
|
$ |
323,387 |
|
Below is a summary of the fair value of fund investments on our consolidated statement of income.
|
|
|
|
|
|
(Amounts in thousands) |
|
Three months ended |
|
|
|
Income Statement |
|
March 31, 2015 |
|
|
|
Investment income |
|
$ |
4,495 |
|
|
Investment expenses |
|
|
147 |
|
|
Net investment income |
|
|
4,348 |
|
|
Net unrealized gains |
|
|
873 |
|
|
Income from real estate fund investments |
|
$ |
5,221 |
|
|
Property Funds
The purpose of the Property Funds is to invest in office buildings and related facilities primarily in New York City, Washington, D.C. and San Francisco. As of March 31, 2015, the Property Funds were comprised of (i) Fund II, (ii) Fund III, (iii) Fund VII and (iv) Fund VII-H. The following is a summary of the investments of our Property Funds.
|
|
|
|
As of March 31, 2015 |
|
|||||||||
|
|
|
|
60 Wall Street |
|
|
One Market Plaza |
|
|
50 Beale Street |
|
|||
Fund II |
|
|
|
|
46.3 |
% |
|
|
- |
|
|
|
- |
|
Fund III |
|
|
|
|
16.0 |
% |
|
|
2.0 |
% |
|
|
- |
|
Fund VII (1) |
|
|
|
|
- |
|
|
|
- |
|
|
|
41.1 |
% |
Fund VII-H (1) |
|
|
|
|
- |
|
|
|
- |
|
|
|
1.7 |
% |
Total Property Funds |
|
|
|
|
62.3 |
% |
|
|
2.0 |
% |
|
|
42.8 |
% |
Other Investors |
|
|
|
|
37.7 |
% |
|
|
98.0 |
% |
(2) |
|
57.2 |
% |
Total |
|
|
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
(1) |
As of March 31, 2015, Fund VII and Fund VII-H had an aggregate of $57.6 million of committed capital that had not yet been invested. |
(2) |
Includes a 49% direct ownership interest held by us. |
11
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Alternative Investment Funds
The purpose of the Alternative Investment Funds is to invest primarily in real estate related debt and preferred equity investments. As of March 31, 2015, the Alternative Investment Funds were comprised of (i) PGRESS, (ii) PGRESS-H, (iii) PGRESS-A and (iv) Fund VIII, which had an aggregate of $434,000,000 of committed capital that had not yet been invested. The following is a summary of the investments of our Alternative Investment Funds.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Amounts in thousands) |
|
% |
|
Interest/ |
|
|
|
|
As of |
|
||||||||
Fund |
|
Investment Type |
|
Ownership |
|
Dividend Rate |
|
|
Initial Maturity |
|
March 31, 2015 |
|
|
December 31, 2014 |
|
|||
Fund VIII |
|
Mezzanine Loan |
|
2.1% |
|
|
8.3% |
|
|
Jan-2022 |
|
$ |
46,750 |
|
|
$ |
45,947 |
|
PGRESS Funds |
|
Preferred Equity Investments |
|
4.9% - 5.4% |
|
10.3% - 15.0% |
|
|
Sep-2015 - Feb-2019 |
|
|
94,922 |
|
|
|
94,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
141,672 |
|
|
$ |
140,171 |
|
The Predecessor
Below is a summary of realized and unrealized gains from real estate fund investments on our consolidated statement of income.
|
|
|
|
|
(Amounts in thousands) |
|
Three months ended |
|
|
Income Statement |
|
March 31, 2014 |
|
|
Realized gains on real estate fund investments |
|
$ |
- |
|
Unrealized gains on real estate fund investments |
|
|
46,167 |
|
Realized and unrealized gains, net |
|
$ |
46,167 |
|
Asset Management Fees
Our predecessor earned asset management fees from the Funds it managed. Asset management fees and expenses related to Funds included in the combined consolidated statement of income are eliminated in combination and consolidation. The limited partners’ share of such fees are reflected as a reduction of net income attributable to noncontrolling interests, which results in a corresponding increase in net income attributable to our Predecessor.
Below is a summary of the asset management fees earned by our Predecessor.
|
|
|
|
|
(Amounts in thousands) |
|
Three months ended |
|
|
Income Statement |
|
March 31, 2014 |
|
|
Gross asset management fees |
|
$ |
7,410 |
|
Eliminated fees(1) |
|
|
(390 |
) |
Net asset management fees |
|
$ |
7,020 |
|
(1) |
Eliminated fees reflect a reduction in asset management fees from the general partner interest in each of the Funds. |
12
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The following table summarizes the income statements for the three months ended March 31, 2014 for each of the Property Funds’ underlying investments.
(Amounts in thousands) |
|
Property Funds' underlying investments for the period ended March 31, 2014 |
|
|
|||||||||||||||||||||||||||||||||
Statement of Income |
|
1633 Broadway |
|
|
900 Third Ave |
|
|
31 West 52nd St |
|
|
1301 Ave of the Americas |
|
|
One Market Plaza |
|
|
Liberty Place |
|
|
1899 Penn. Ave |
|
|
2099 Penn. Ave |
|
|
425 Eye St |
|
|
|||||||||
Rental income |
|
$ |
35,719 |
|
|
$ |
8,782 |
|
|
$ |
18,099 |
|
|
$ |
26,610 |
|
|
$ |
18,213 |
|
|
$ |
2,039 |
|
|
$ |
2,104 |
|
|
$ |
33 |
|
|
$ |
2,658 |
|
|
Tenant reimbursement income |
|
|
2,817 |
|
|
|
763 |
|
|
|
1,189 |
|
|
|
2,116 |
|
|
|
388 |
|
|
|
621 |