Investments in Unconsolidated Joint Ventures | 5. 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 June 30, 2023 December 31, 2022 712 Fifth Avenue (1) 50.0 % $ - $ - Market Center 67.0 % 186,233 192,948 55 Second Street (2) 44.1 % 84,202 85,340 111 Sutter Street (3) 49.0 % - - 1600 Broadway (2) 9.2 % 8,907 9,113 60 Wall Street 5.0 % - (4) 25,034 One Steuart Lane (2) 35.0 % (5) 115,902 77,961 Oder-Center, Germany (2) 9.5 % 3,433 3,107 Investments in unconsolidated joint ventures $ 398,677 $ 393,503 For the Three Months Ended For the Six Months Ended (Amounts in thousands) June 30, June 30, Our Share of Net Income (Loss): 2023 2022 2023 2022 712 Fifth Avenue (1) $ - $ - $ - $ - Market Center ( 2,579 ) ( 2,487 ) ( 5,234 ) ( 4,850 ) 55 Second Street (2) ( 499 ) ( 792 ) ( 1,138 ) ( 1,471 ) 111 Sutter Street (3) - ( 681 ) - ( 1,459 ) 1600 Broadway (2) 3 ( 20 ) - ( 68 ) 60 Wall Street ( 24,984 ) (4) 53 ( 25,001 ) (4) 65 One Steuart Lane (2) ( 358 ) ( 518 ) ( 2,774 ) ( 1,787 ) Oder-Center, Germany (2) 15 29 ( 17 ) 41 Loss from unconsolidated joint ventures $ ( 28,402 ) $ ( 4,416 ) $ ( 34,164 ) $ ( 9,529 ) (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 six months ended June 30, 2023 , the joint venture had net income of $ 2,374 of which our 50.0% share was $ 1,187 . Accordingly, our basis in the joint venture, taking into account our share of income, was negative $ 12,240 as of June 30, 2023. (2) As of June 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 $ 464 , $ 308 , $ 640 and $ 4,223 , 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 six months ended June 30, 2023 , the joint venture had net loss of $ 7,773 of which our 49.0% share was $ 3,809 . Accordingly, our basis in the joint venture, taking into account our share of loss, was negative $ 3,916 as of June 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 below zero as of June 30, 2023. Since we have no further obligation to fund additional capital to the joint venture, we are no longer required to recognize our proportionate share of earnings from the joint venture until such time that our basis in the joint venture becomes positive. In the meantime, we will 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. (5) 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, 2023 December 31, 2022 Real estate, net $ 1,962,354 $ 2,377,084 Cash and cash equivalents and restricted cash 213,591 252,540 Intangible assets, net 59,545 69,599 For-sale residential condominium units (1) 317,818 322,232 Other assets 87,951 87,054 Total assets $ 2,641,259 $ 3,108,509 Notes and mortgages payable, net $ 1,738,958 $ 1,834,916 Intangible liabilities, net 7,644 10,972 Other liabilities 56,801 50,783 Total liabilities 1,803,403 1,896,671 Equity 837,856 1,211,838 Total liabilities and equity $ 2,641,259 $ 3,108,509 (Amounts in thousands) For the Three Months Ended June 30, For the Six Months Ended June 30, Income Statements: 2023 2022 2023 2022 Revenues: Rental revenue $ 40,385 $ 54,516 $ 80,606 $ 112,036 Other income (2) 3,861 31,444 5,618 50,026 Total revenues 44,246 85,960 86,224 162,062 Expenses: Operating (2) 24,990 52,293 49,691 94,801 Depreciation and amortization 17,713 23,508 35,478 50,406 Total expenses 42,703 75,801 85,169 145,207 Other income (expense): Interest and other income 783 58 1,492 16 Interest and debt expense ( 17,915 ) ( 16,335 ) ( 33,361 ) ( 33,933 ) Real estate impairment loss ( 455,893 ) - ( 455,893 ) - Loss before income taxes ( 471,482 ) ( 6,118 ) ( 486,707 ) ( 17,062 ) Income tax expense ( 19 ) ( 14 ) ( 30 ) ( 43 ) Net loss $ ( 471,501 ) $ ( 6,132 ) $ ( 486,737 ) $ ( 17,105 ) (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. |