Investment in Unconsolidated Joint Venture | Note 6 — Investment in Unconsolidated Joint Venture On October 30, 2013, the Predecessor purchased 48.9% equity interest in Worldwide Plaza for a contract purchase price of $220.1 million, based on the property value at that time for Worldwide Plaza of $1.3 billion less $875 million of debt on the property. On June 1, 2017, the Predecessor acquired an additional 49.9% equity interest in Worldwide Plaza on exercise of the WWP Option pursuant to the Predecessor’s rights under the joint venture agreement of Worldwide Plaza for a contract purchase price of $276.7 million, based on the option price of the property of approximately $1.4 billion less $875.0 million of debt on the property. The Predecessor’s joint venture partner exercised its right to retain 1.2% of the aggregate membership interests in Worldwide Plaza. Following the exercise of the option, the Company owned a total equity interest of 98.8% in Worldwide Plaza. On October 18, 2017, the Predecessor sold a 48.7% interest in Worldwide Plaza to a joint venture managed by SL Green Realty Corp. and RXR Realty LLC based on an estimated underlying property value of $1.725 billion. In conjunction with the equity sale, there was a concurrent $1.2 billion refinancing of the existing Worldwide Plaza debt. The Predecessor received cash at closing of approximately $446.5 million from the sale and excess proceeds from the financing, net of closing costs which included $108.3 million of defeasance and prepayment costs. The new debt on Worldwide Plaza bears interest at a blended rate of approximately 3.98% per annum, requires monthly payments of interest only and matures in November 2027. The Company has set aside $90.7 million of the proceeds in a separate account to fund future capital improvements to Worldwide Plaza. Following the sale of its interest, the Company now holds a 50.1% interest in Worldwide Plaza. The Company has determined that this investment is an investment in a variable interest entity (VIE). The Company has determined that it is not the primary beneficiary of this VIE since the Company does not have the power to direct the activities that most significantly impact the VIE’s economic performance. The Company accounts for this investment using the equity method of accounting. The lease with one of the tenants at the Worldwide Plaza property contains a right of first offer in the event that Worldwide Plaza sells 100% of the property. The right requires Worldwide Plaza to offer the tenant the option to purchase 100% of the Worldwide Plaza property, at the price, and on other material terms, proposed by Worldwide Plaza to third parties. If, after a 45-day re-offer The following table lists the tenants whose annualized cash rent represented greater than 10% of total annualized cash rent for the nine months ended September 30, 2019 and 2018, including annualized cash rent related to the Company’s unconsolidated joint venture: September 30, Property Portfolio Tenant 2019 201 8 Worldwide Plaza Cravath, Swaine & Moore, LLP 46.5 % 46.7 % Worldwide Plaza Nomura Holdings America, Inc. 32.5 % 30.5 % The termination, delinquency or non-renewal The amounts reflected in the following tables are based on the financial information of Worldwide Plaza. Under liquidation accounting, equity investments are carried at net realizable value. The Company received distributions of $8.3 million for the nine months ended September 30, 2019. The condensed balance sheets as of September 30, 2019 and December 31, 2018 for Worldwide Plaza are as follows: (In thousands) September 30, December 31, Real estate assets, at cost $ 828,832 $ 825,516 Less accumulated depreciation and amortization (232,826 ) (212,862 ) Total real estate assets, net 596,006 612,654 Cash and cash equivalents 43,127 31,368 Other assets 146,740 158,292 Total assets $ 785,873 $ 802,314 Debt $ 1,235,372 $ 1,225,201 Other liabilities 149,343 139,619 Total liabilities 1,384,715 1,364,820 Deficit (598,842 ) (562,506 ) Total liabilities and deficit $ 785,873 $ 802,314 The condensed statements of operations for the three and nine months ended September 30, 2019 and 2018 for Worldwide Plaza are as follows: Three Months Ended Nine Months Ended (In thousands) September 30, September 30, September 30, September 30, Rental income $ 36,080 $ 37,034 $ 107,198 $ 106,815 Operating expenses: Operating expenses 16,309 16,753 47,481 44,663 Depreciation and amortization 7,584 8,032 22,721 23,345 Total operating expenses 23,893 24,785 70,202 68,008 Operating income 12,187 12,249 36,996 38,807 Interest expense (18,999 ) (18,598 ) (56,363 ) (55,205 ) Net loss $ (6,812 ) $ (6,349 ) $ (19,367 ) $ (16,398 ) |