XML 65 R54.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segments (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Schedule of Paramount's Share of Net Operating Income for Each Reportable Segment Information

The following tables provide Paramount’s share of Net Operating Income (“NOI”) for each reportable segment for the periods set forth below.

 

For the Year Ended December 31, 2024

 

(Amounts in thousands)

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

$

735,571

 

 

$

462,871

 

 

$

272,486

 

 

$

214

 

Real estate related taxes

 

(149,150

)

 

 

(116,374

)

 

 

(32,776

)

 

 

-

 

Other operating expenses (1)

 

(154,128

)

 

 

(93,782

)

 

 

(56,045

)

 

 

(4,301

)

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

(92,096

)

 

 

(10,081

)

 

 

(82,015

)

 

 

-

 

NOI from unconsolidated joint ventures

 

23,666

 

 

 

16,148

 

 

 

7,445

 

 

 

73

 

Paramount's share of NOI (2)

$

363,863

 

 

$

258,782

 

 

$

109,095

 

 

$

(4,014

)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2023

 

(Amounts in thousands)

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

$

721,191

 

 

$

460,715

 

 

$

261,954

 

 

$

(1,478

)

Real estate related taxes

 

(145,870

)

 

 

(113,309

)

 

 

(32,561

)

 

 

-

 

Other operating expenses (1)

 

(148,095

)

 

 

(90,992

)

 

 

(54,917

)

 

 

(2,186

)

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

(89,948

)

 

 

(11,007

)

 

 

(78,941

)

 

 

-

 

NOI from unconsolidated joint ventures

 

20,694

 

 

 

12,880

 

 

 

7,681

 

 

 

133

 

Paramount's share of NOI (2)

$

357,972

 

 

$

258,287

 

 

$

103,216

 

 

$

(3,531

)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2022

 

(Amounts in thousands)

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

$

711,956

 

 

$

468,409

 

 

$

245,560

 

 

$

(2,013

)

Real estate related taxes

 

(144,941

)

 

 

(112,899

)

 

 

(32,042

)

 

 

-

 

Other operating expenses (1)

 

(132,481

)

 

 

(86,186

)

 

 

(42,354

)

 

 

(3,941

)

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

(82,587

)

 

 

(10,384

)

 

 

(72,203

)

 

 

-

 

NOI from unconsolidated joint ventures

 

21,278

 

 

 

13,257

 

 

 

7,733

 

 

 

288

 

Paramount's share of NOI (2)

$

373,225

 

 

$

272,197

 

 

$

106,694

 

 

$

(5,666

)

 

(1)
Primarily comprised of cleaning, security, repairs and maintenance, and utilities.
(2)
NOI is used to measure the operating performance of our properties. NOI consists of rental revenue (which includes property rentals, tenant reimbursements and lease termination income) and certain other property-related revenue less operating expenses (which includes property-related expenses such as cleaning, security, repairs and maintenance, utilities, property administration and real estate taxes). We present Paramount’s share of NOI which represents our share of NOI of consolidated and unconsolidated joint ventures, based on our percentage ownership in the underlying assets. We use NOI internally as a performance measure and believe it provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. Other real estate companies may use different methodologies for calculating NOI and, accordingly, our presentation of NOI may not be comparable to other real estate companies.
Schedule of Reconciliation of NOI to Net Loss Income Attributable to Common Stockholders

The following table provides a reconciliation of Paramount's share of NOI to net loss attributable to common stockholders for the periods set forth below.

 

 

For the Year Ended December 31,

 

(Amounts in thousands)

2024

 

 

2023

 

 

2022

 

Paramount's share of NOI

$

363,863

 

 

$

357,972

 

 

$

373,225

 

NOI attributable to noncontrolling interests in consolidated joint ventures

 

92,096

 

 

 

89,948

 

 

 

82,587

 

Adjustments to arrive to net loss:

 

 

 

 

 

 

 

 

Fee income

 

21,880

 

 

 

21,597

 

 

 

28,421

 

Depreciation and amortization expense

 

(239,542

)

 

 

(250,644

)

 

 

(232,517

)

General and administrative expenses

 

(66,333

)

 

 

(61,986

)

 

 

(59,487

)

Loss from real estate related fund investments

 

(128

)

 

 

(96,375

)

 

 

(2,233

)

Loss from unconsolidated joint ventures

 

(47,359

)

 

 

(270,298

)

 

 

(53,251

)

NOI from unconsolidated joint ventures

 

(23,666

)

 

 

(20,694

)

 

 

(21,278

)

Interest and other income, net

 

30,455

 

 

 

14,837

 

 

 

5,174

 

Interest and debt expense

 

(166,952

)

 

 

(152,990

)

 

 

(143,864

)

Other, net

 

(650

)

 

 

(1,244

)

 

 

(1,709

)

Loss before income taxes

 

(36,336

)

 

 

(369,877

)

 

 

(24,932

)

Income tax expense

 

(2,058

)

 

 

(1,426

)

 

 

(3,265

)

Net loss

 

(38,394

)

 

 

(371,303

)

 

 

(28,197

)

Less net (income) loss attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(22,462

)

 

 

(20,464

)

 

 

(13,981

)

Consolidated real estate related funds

 

10,292

 

 

 

109,795

 

 

 

3,342

 

Operating Partnership

 

4,276

 

 

 

22,228

 

 

 

2,433

 

Net loss attributable to common stockholders

$

(46,288

)

 

$

(259,744

)

 

$

(36,403

)

 

Schedule of Total Assets for Each Reportable Segments Information

The following table provides the total assets for each of our reportable segments as of the dates set forth below.

 

(Amounts in thousands)

 

Total Assets as of:

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

December 31, 2024

$

7,871,503

 

 

$

5,138,087

 

 

$

2,332,583

 

 

$

400,833

 

December 31, 2023

 

8,006,215

 

 

 

5,214,504

 

 

 

2,342,395

 

 

 

449,316

 

December 31, 2022

 

8,453,254

 

 

 

5,311,636

 

 

 

2,631,265

 

 

 

510,353