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 Predecessor’s option to purchase 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. If by August 31, 2023, the space currently leased by Cravath, Swaine & Moore has not been sufficiently re-leased on terms that would generate sufficient cash flow to satisfy debt service requirements, the joint venture that owns Worldwide Plaza would be restricted from making distributions under the terms of its indebtedness. The Company has set aside $90.7 million of the proceeds in a separate account to fund future capital improvements to Worldwide Plaza. To the extent that these funds are not utilized for capital improvements, we expect that the remaining funds would be available for distribution to the Company’s unitholders. 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, 2022 and 2021, including annualized cash rent related to the Company’s unconsolidated joint venture: September 30, Property Portfolio Tenant 2022 2021 Worldwide Plaza Cravath, Swaine & Moore, LLP 50.5 % 47.2 % Worldwide Plaza Nomura Holdings America, Inc. 28.8 % 30.0 % The termination, delinquency or non-renewal The amounts reflected in the following tables are based on the going concern basis financial information of Worldwide Plaza. Under liquidation accounting, equity investments are carried at net realizable value. The condensed balance sheets as of September 30, 2022 and December 31, 2021 for Worldwide Plaza are as follows: September 30, December 31, (In thousands) 2022 2021 Real estate assets, at cost $ 843,392 $ 840,798 Less accumulated depreciation and amortization (294,430 ) (281,011 ) Total real estate assets, net 548,962 559,787 Cash and cash equivalents 56,070 53,351 Other assets 119,106 122,921 Total assets $ 724,138 $ 736,059 Debt $ 1,285,413 $ 1,271,177 Other liabilities 191,009 181,005 Total liabilities 1,476,422 1,452,182 Deficit (752,284 ) (716,123 ) Total liabilities and deficit $ 724,138 $ 736,059 The condensed statements of operations for the three and nine months ended September 30, 2022 and 2021 for Worldwide Plaza are as follows: Three Months Ended Nine Months Ended September 30, September 30, (In thousands) 2022 2021 2022 2021 Rental income $ 34,933 $ 38,587 $ 104,991 $ 110,857 Operating expenses: Operating expenses 17,046 16,035 49,711 48,688 Depreciation and amortization 5,243 6,880 15,626 23,497 Total operating expenses 22,289 22,915 65,337 72,185 Operating income 12,644 15,672 39,654 38,672 Interest expense (20,368 ) (19,881 ) (60,456 ) (59,011 ) Net loss $ (7,724 ) $ (4,209 ) $ (20,802 ) $ (20,339 ) |