Investment in Unconsolidated Joint Venture | Note 6 — Investment in Unconsolidated Joint Venture On October 30, 2013, the Predecessor purchased a 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 Predecessor’s option to purchase 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 September 30, Property Portfolio Tenant 2020 2019 Worldwide Plaza Cravath, Swaine & Moore, LLP 48.5 % 46.5 % Worldwide Plaza Nomura Holdings America, Inc. 30.7 % 32.5 % 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 condensed balance sheets as of September 30, 2020 and December 31, 2019 for Worldwide Plaza are as follows: (In thousands) September 30, December 31, Real estate assets, at cost $ 836,629 $ 829,168 Less accumu lated depr e c ia tion and a mor t ization (252,029 ) (239,120 ) Total real estate asset s, net 584,600 590,048 Cash and cash equivalents 53,011 45,477 Other asset s 135,570 151,445 Total assets $ 773,181 $ 786,970 Debt $ 1,250,232 $ 1,238,794 Other liabilities 165,199 153,331 Total liabilities 1,415,431 1,392,125 Deficit (642,250 ) (605,155 ) Total liabilities and deficit $ 773,181 $ 786,970 The condensed statements of operations for the three and nine months ended September 30, 2020 and 2019 for Worldwide Plaza are as follows: Three Months Ended September 30, Nine Months Ended September 30 , (In thousands) 2020 2019 2020 2019 Rental income $33,703 $36,080 $102,806 $107,198 Operating expenses: Operating expenses 15,541 16,309 47,223 47,481 Depreciation and amortization 5,050 7,584 15,148 22,721 Total operating expenses 20,591 23,893 62,371 70,202 Operating income 13,112 12,187 40,435 36,996 Interest expense (19,422 ) (18,999 ) (57,840 ) (56,363 ) Net loss $ (6,310 ) $ (6,812 ) $ (17,405 ) $ (19,367 ) |