Investor Presentaiton
2024 Core FFO Bridge
$0.88
$0.87
($0.20) (1)
$0.85
$0.82
$0.79
$0.76
$0.06
($0.03)
$0.73
$0.70
$0.67
$0.64
$0.61
$0.08
($0.02)
($0.05)
Consensus
$0.65
■ Adjusted
I
Consensus I
($0.01)
$0.70
I $0.71
|
$0.06
$0.76
$0.58
2023
Core FFO
Significant
Expirations
(1)
Free Rent Burn- Termination S/L Rent & FAS
Off/Rent Steps, Income 141 Adjustments
Interest and
Fee Income,
Interest
Expense
G&A
net
net
2024
FFO
(Including
Non-Core
Adjustments for
Non-Core
Assets (2)
2024
Core FFO
Assets)
(1) Represents leases over 50,000 square feet and includes (i) the carryover impact of 2023 lease expirations/terminations such as Credit Agricole, Uber and Extreme Reach, as well as (ii) 2024 lease expirations, such as Clifford Chance.
(2) Non-core assets include 111 Sutter Street and Market Center. See page 11 for details.
10
PARAMOUNT GROUPView entire presentation