XML 45 R34.htm IDEA: XBRL DOCUMENT v3.25.3
Segments
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Segments
23.
Segments

 

Our operating segments, which consist of each one of our properties, are aggregated into two reportable segments based on two geographic regions in which we conduct our business: New York and San Francisco. Our determination of segments is aligned with our method of internal reporting and the way our Chief Executive Officer, who is also our Chief Operating Decision Maker, makes key operating decisions, evaluates financial results and manages our business.

 

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

 

 

For the Three Months Ended September 30, 2025

 

(Amounts in thousands)

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

$

168,835

 

 

$

112,225

 

 

$

56,040

 

 

$

570

 

Real estate related taxes

 

(38,559

)

 

 

(30,086

)

 

 

(8,473

)

 

 

-

 

Other operating expenses (1)

 

(40,833

)

 

 

(24,346

)

 

 

(14,610

)

 

 

(1,877

)

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

(18,686

)

 

 

(3,340

)

 

 

(15,346

)

 

 

-

 

NOI from unconsolidated joint ventures

 

4,743

 

 

 

3,156

 

 

 

1,570

 

 

 

17

 

Paramount's share of NOI  (2)

$

75,500

 

 

$

57,609

 

 

$

19,181

 

 

$

(1,290

)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2024

 

(Amounts in thousands)

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

$

188,123

 

 

$

116,383

 

 

$

71,523

 

 

$

217

 

Real estate related taxes

 

(37,955

)

 

 

(29,440

)

 

 

(8,515

)

 

 

-

 

Other operating expenses (1)

 

(42,361

)

 

 

(26,172

)

 

 

(14,983

)

 

 

(1,206

)

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

(23,723

)

 

 

(2,424

)

 

 

(21,299

)

 

 

-

 

NOI from unconsolidated joint ventures

 

5,384

 

 

 

3,407

 

 

 

2,018

 

 

 

(41

)

Paramount's share of NOI  (2)

$

89,468

 

 

$

61,754

 

 

$

28,744

 

 

$

(1,030

)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2025

 

(Amounts in thousands)

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

$

523,654

 

 

$

336,082

 

 

$

185,981

 

 

$

1,591

 

Real estate related taxes

 

(115,264

)

 

 

(88,942

)

 

 

(26,322

)

 

 

-

 

Other operating expenses (1)

 

(117,062

)

 

 

(72,427

)

 

 

(38,177

)

 

 

(6,458

)

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

(61,385

)

 

 

(10,048

)

 

 

(51,337

)

 

 

-

 

NOI from unconsolidated joint ventures

 

14,706

 

 

 

9,620

 

 

 

4,960

 

 

 

126

 

Paramount's share of NOI  (2)

$

244,649

 

 

$

174,285

 

 

$

75,105

 

 

$

(4,741

)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2024

 

(Amounts in thousands)

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

$

553,856

 

 

$

347,669

 

 

$

206,337

 

 

$

(150

)

Real estate related taxes

 

(112,379

)

 

 

(87,191

)

 

 

(25,188

)

 

 

-

 

Other operating expenses (1)

 

(113,869

)

 

 

(69,801

)

 

 

(41,203

)

 

 

(2,865

)

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

(70,532

)

 

 

(7,600

)

 

 

(62,932

)

 

 

-

 

NOI from unconsolidated joint ventures

 

16,611

 

 

 

10,442

 

 

 

6,128

 

 

 

41

 

Paramount's share of NOI  (2)

$

273,687

 

 

$

193,519

 

 

$

83,142

 

 

$

(2,974

)

 

(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.

 

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 Three Months Ended

 

 

For the Nine Months Ended

 

 

September 30,

 

 

September 30,

 

(Amounts in thousands)

2025

 

 

2024

 

 

2025

 

 

2024

 

Paramount's share of NOI

$

75,500

 

 

$

89,468

 

 

$

244,649

 

 

$

273,687

 

NOI attributable to noncontrolling interests in
   consolidated joint ventures

 

18,686

 

 

 

23,723

 

 

 

61,385

 

 

 

70,532

 

Adjustments to arrive at net (loss) income:

 

 

 

 

 

 

 

 

 

 

 

Fee income

 

4,124

 

 

 

6,776

 

 

 

13,369

 

 

 

17,328

 

Depreciation and amortization

 

(57,766

)

 

 

(60,071

)

 

 

(176,707

)

 

 

(182,920

)

General and administrative

 

(16,340

)

 

 

(16,672

)

 

 

(58,112

)

 

 

(49,938

)

Transaction related costs

 

(9,981

)

 

 

(242

)

 

 

(10,840

)

 

 

(843

)

Income (loss) from unconsolidated joint ventures

 

661

 

 

 

(981

)

 

 

2,620

 

 

 

(3,098

)

NOI from unconsolidated joint ventures

 

(4,743

)

 

 

(5,384

)

 

 

(14,706

)

 

 

(16,611

)

Interest and other income, net

 

3,112

 

 

 

3,517

 

 

 

10,953

 

 

 

26,830

 

Interest and debt expense

 

(44,419

)

 

 

(43,805

)

 

 

(129,903

)

 

 

(124,078

)

Other, net

 

53

 

 

 

87

 

 

 

(146

)

 

 

107

 

(Loss) income before income taxes

 

(31,113

)

 

 

(3,584

)

 

 

(57,438

)

 

 

10,996

 

Income tax benefit (expense)

 

831

 

 

 

(619

)

 

 

1,430

 

 

 

(1,328

)

Net (loss) income

 

(30,282

)

 

 

(4,203

)

 

 

(56,008

)

 

 

9,668

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(279

)

 

 

(6,959

)

 

 

(5,095

)

 

 

(18,434

)

Consolidated real estate related funds

 

(688

)

 

 

581

 

 

 

(2,556

)

 

 

408

 

Operating Partnership

 

2,302

 

 

 

893

 

 

 

4,901

 

 

 

716

 

Net loss attributable to common stockholders

$

(28,947

)

 

$

(9,688

)

 

$

(58,758

)

 

$

(7,642

)

 

 

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

 

September 30, 2025

$

7,974,495

 

 

$

5,318,143

 

 

$

2,356,144

 

 

$

300,208

 

December 31, 2024

 

7,871,503

 

 

 

5,138,087

 

 

 

2,332,583

 

 

 

400,833