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 $875.0 million of debt on the property. On June 1, 2017, the Predecessor acquired an additional 49.9% equity interest on exercise of the WWP Option pursuant to the Company’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 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 Predecessor 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 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 period, that tenant does not accept the offer, Worldwide Plaza may then sell the property to a third party, provided that Worldwide Plaza will be required to re-offer The following table lists the tenants whose annualized cash rent represented greater than 10% of total annualized cash rent at the Company as of December 31, 2020, 2019 and 2018, including annualized cash rent related to the Company’s unconsolidated joint venture: December 31, Property Portfolio Tenant 2020 2019 2018 Worldwide Plaza Cravath, Swaine & Moore, LLP 48 % 47 % 46 % Worldwide Plaza Nomura Holdings America, Inc. 31 % 32 % 31 % 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 December 31, 2020 and 2019 for Worldwide Plaza are as follows: December 31, (In thousands) 2020 2019 Real estate assets, at cost $ 839,789 $ 829,168 Less accumulated depreciation and amortization (256,925 ) (239,120 ) Total real estate assets, net 582,864 590,048 Cash and cash equivalents 36,084 45,477 Other assets 139,084 151,445 Total assets $ 758,032 $ 786,970 Debt $ 1,254,081 $ 1,238,794 Other liabilities 166,549 153,331 Total liabilities 1,420,630 1,392,125 Deficit (662,598 ) (605,155 ) Total liabilities and deficit $ 758,032 $ 786,970 The condensed statements of operations for the years ended December 2020, 2019 and 2018 for Worldwide Plaza are as follows: December 31, (In thousands) 2020 2019 2018 Rental income $ 135,435 $ 143,792 $ 140,888 Operating expenses: Operating expenses 65,396 62,976 61,205 Depreciation and amortization 21,004 29,815 31,468 Total operating expenses 86,400 92,791 92,673 Operating income 49,035 51,001 48,215 Interest expense (77,265 ) (75,389 ) (73,804 ) Net loss allocated to non-controlling (35,621 ) (25,791 ) (23,717 ) Net income (loss) $ 7,391 $ 1,403 $ (1,872 ) |