Investments in Unconsolidated Joint Ventures | 3. Investments in Unconsolidated Joint Ventures On February 24, 2022, a joint venture, in which we own a 9.2 % interest, acquired a 26,000 square foot retail condominium at 1600 Broadway in Manhattan for $ 191,500,000 . In connection with the acquisition, the joint venture obtained a 10 -year, $ 98,000,000 interest-only loan that has a fixed rate of 3.45 %. The property, which is located in the heart of Times Square, is 100% leased to Mars, Inc. for a 15 -year term and serves as the New York flagship location for M&M’s World. We account for our investment in 1600 Broadway under the equity method of accounting from the date of acquisition. 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 June 30, 2022 December 31, 2021 712 Fifth Avenue (1) 50.0 % $ - $ - Market Center 67.0 % 194,000 185,344 55 Second Street (2) 44.1 % 86,813 88,284 111 Sutter Street 49.0 % 33,744 35,182 1600 Broadway (2)(3) 9.2 % 9,882 - 60 Wall Street (2) 5.0 % 20,623 19,230 One Steuart Lane (2) 35.0 % (4) 80,870 76,428 Oder-Center, Germany (2) 9.5 % 3,486 3,628 Investments in unconsolidated joint ventures $ 429,418 $ 408,096 For the Three Months Ended For the Six Months Ended (Amounts in thousands) June 30, June 30, Our Share of Net Income (Loss): 2022 2021 2022 2021 712 Fifth Avenue (1) $ - $ ( 11,128 ) $ - $ ( 11,128 ) Market Center ( 2,487 ) ( 2,914 ) ( 4,850 ) ( 7,044 ) 55 Second Street (2) ( 792 ) ( 847 ) ( 1,471 ) ( 1,469 ) 111 Sutter Street ( 681 ) ( 699 ) ( 1,459 ) ( 1,189 ) 1600 Broadway (2)(3) ( 20 ) - ( 68 ) - 60 Wall Street (2) 53 17 65 34 One Steuart Lane (2) ( 518 ) ( 132 ) ( 1,787 ) ( 225 ) Oder-Center, Germany (2) 29 ( 14 ) 41 ( 12 ) Loss from unconsolidated joint ventures $ ( 4,416 ) $ ( 15,717 ) $ ( 9,529 ) $ ( 21,033 ) (1) At December 31, 2021, our basis in the joint venture that owns 712 Fifth Avenue was negative $ 14,329 . 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 six months ended June 30, 2022, the joint venture had net losses of $ 830 of which our 50.0% share was $ 415 . Accordingly, our basis in the joint venture, taking into account our share of losses, was negative $ 14,744 as of June 30, 2022. Additionally, during the three and six months ended June 30, 2021, we received a $ 622 distribution from the joint venture and made an $ 11,750 contribution to the joint venture, which are included in "loss from unconsolidated joint ventures" on our consolidated statements of income for the three and six months ended June 30, 2021. (2) As of June 30, 2022, the carrying amount of our investments in 55 Second Street, 1600 Broadway, 60 Wall Street, One Steuart Lane and Oder-Center is greater than our share of equity in these investments by $ 473 , $ 866 , $ 2,598 , $ 668 and $ 4,399 , respectively, and primarily represents the unamortized portion of our capitalized acquisition costs. (3) Acquired on February 24, 2022. (4) Represents our consolidated Residential Development Fund’s (“RDF”) 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 %. 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: June 30, 2022 December 31, 2021 Real estate, net $ 2,384,038 $ 2,246,152 Cash and cash equivalents and restricted cash 264,334 216,910 Intangible assets, net 80,237 58,590 For-sale residential condominium units (1) 327,538 359,638 Other assets 68,817 46,646 Total assets $ 3,124,964 $ 2,927,936 Notes and mortgages payable, net $ 1,845,996 $ 1,791,404 Intangible liabilities, net 14,489 18,397 Other liabilities 61,123 61,097 Total liabilities 1,921,608 1,870,898 Equity 1,203,356 1,057,038 Total liabilities and equity $ 3,124,964 $ 2,927,936 (Amounts in thousands) For the Three Months Ended June 30, For the Six Months Ended June 30, Income Statements: 2022 2021 2022 2021 Revenues: Rental revenue $ 54,516 $ 57,195 $ 112,036 $ 113,723 Other income 31,444 (2) 581 50,026 (2) 1,338 Total revenues 85,960 57,776 162,062 115,061 Expenses: Operating 52,293 (2) 25,467 94,801 (2) 50,577 Depreciation and amortization 23,508 27,014 50,406 54,467 Total expenses 75,801 52,481 145,207 105,044 Other income (expense): Interest and other income (loss) 58 ( 23 ) 16 ( 56 ) Interest and debt expense ( 16,335 ) ( 13,892 ) ( 33,933 ) ( 27,632 ) Net loss before income taxes ( 6,118 ) ( 8,620 ) ( 17,062 ) ( 17,671 ) Income tax (expense) benefit ( 14 ) 1 ( 43 ) ( 15 ) Net loss $ ( 6,132 ) $ ( 8,619 ) $ ( 17,105 ) $ ( 17,686 ) (1) Represents the cost of 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. |