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 September 30, 2022 December 31, 2021 712 Fifth Avenue (1) 50.0 % $ - $ - Market Center 67.0 % 197,050 185,344 55 Second Street (2) 44.1 % 85,988 88,284 111 Sutter Street 49.0 % 33,012 35,182 1600 Broadway (2)(3) 9.2 % 9,369 - 60 Wall Street (2) 5.0 % 20,630 19,230 One Steuart Lane (2) 35.0 % (4) 79,355 76,428 Oder-Center, Germany (2) 9.5 % 3,381 3,628 Investments in unconsolidated joint ventures $ 428,785 $ 408,096 For the Three Months Ended For the Nine Months Ended (Amounts in thousands) September 30, September 30, Our Share of Net Income (Loss): 2022 2021 2022 2021 712 Fifth Avenue (1) $ - $ 431 $ - $ ( 10,697 ) Market Center ( 2,811 ) ( 2,228 ) ( 7,661 ) ( 9,272 ) 55 Second Street (2) ( 825 ) ( 702 ) ( 2,296 ) ( 2,171 ) 111 Sutter Street ( 748 ) ( 685 ) ( 2,207 ) ( 1,874 ) 1600 Broadway (2)(3) 30 - ( 38 ) - 60 Wall Street (2) ( 23 ) 18 42 52 One Steuart Lane (2) ( 1,516 ) 3,363 ( 3,303 ) 3,138 Oder-Center, Germany (2) 96 26 137 14 (Loss) income from unconsolidated joint ventures $ ( 5,797 ) $ 223 $ ( 15,326 ) $ ( 20,810 ) (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 nine months ended September 30, 2022 , the joint venture had net income of $ 588 of which our 50.0% share was $ 294 . Accordingly, our basis in the joint venture, taking into account our share of income, was negative $ 14,035 as of September 30, 2022. Additionally, during the nine months ended September 30, 2021 , we received $ 1,053 in distributions from the joint venture and made an $ 11,750 contribution to the joint venture, which are included in "(loss) income from unconsolidated joint ventures" on our consolidated statements of income for the nine months ended September 30, 2021. (2) As of September 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 $ 471 , $ 325 , $ 2,586 , $ 645 and $ 4,138 , 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: September 30, 2022 December 31, 2021 Real estate, net $ 2,410,055 $ 2,246,152 Cash and cash equivalents and restricted cash 214,815 216,910 Intangible assets, net 74,927 58,590 For-sale residential condominium units (1) 322,696 359,638 Other assets 85,360 46,646 Total assets $ 3,107,853 $ 2,927,936 Notes and mortgages payable, net $ 1,833,023 $ 1,791,404 Intangible liabilities, net 12,700 18,397 Other liabilities 58,134 61,097 Total liabilities 1,903,857 1,870,898 Equity 1,203,996 1,057,038 Total liabilities and equity $ 3,107,853 $ 2,927,936 For the Three Months Ended For the Nine Months Ended (Amounts in thousands) September 30, September 30, Income Statements: 2022 2021 2022 2021 Revenues: Rental revenue $ 41,145 $ 57,998 $ 153,181 $ 171,721 Other income (2) 15,250 92,360 65,276 93,698 Total revenues 56,395 150,358 218,457 265,419 Expenses: Operating (2) 34,234 102,949 129,035 153,526 Depreciation and amortization 17,734 26,432 68,140 80,899 Total expenses 51,968 129,381 197,175 234,425 Other income (expense): Interest and other income (loss) 471 ( 27 ) 487 ( 83 ) Interest and debt expense ( 13,967 ) ( 17,503 ) ( 47,900 ) ( 45,135 ) (Loss) income before income taxes ( 9,069 ) 3,447 ( 26,131 ) ( 14,224 ) Income tax expense ( 11 ) ( 17 ) ( 54 ) ( 32 ) Net (loss) income $ ( 9,080 ) $ 3,430 $ ( 26,185 ) $ ( 14,256 ) (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. |