XML 29 R17.htm IDEA: XBRL DOCUMENT v3.23.1
Investment in Unconsolidated Joint Venture (Tables)
12 Months Ended
Dec. 31, 2022
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of annualized rental income by major tenants

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, 2022, 2021 and 2020, including annualized cash rent related to the Company’s unconsolidated joint venture:

 

 

 

 

 

December 31,

 

Property Portfolio

 

Tenant

 

2022

 

 

2021

 

 

2020

 

Worldwide Plaza

 

Cravath, Swaine & Moore, LLP

 

 

50

%

 

 

48

%

 

 

48

%

Worldwide Plaza

 

Nomura Holdings America, Inc.

 

 

29

%

 

 

30

%

 

 

31

%

Condensed Balance Sheet

The condensed balance sheets as of December 31, 2022 and 2021 for Worldwide Plaza are as follows:

 

 

 

December 31,

 

(In thousands)

 

2022

 

 

2021

 

Real estate assets, at cost

 

$

846,124

 

 

$

840,798

 

Less accumulated depreciation and amortization

 

 

(298,953

)

 

 

(281,011

)

Total real estate assets, net

 

 

547,171

 

 

 

559,787

 

Cash and cash equivalents

 

 

47,613

 

 

 

53,351

 

Other assets

 

 

126,811

 

 

 

122,921

 

Total assets

 

$

721,595

 

 

$

736,059

 

Debt

 

$

1,241,903

 

 

$

1,271,177

 

Other liabilities

 

 

240,428

 

 

 

181,005

 

Total liabilities

 

 

1,482,331

 

 

 

1,452,182

 

Deficit

 

 

(760,736

)

 

 

(716,123

)

Total liabilities and deficit

 

$

721,595

 

 

$

736,059

 

Condensed Income Statement

The condensed statements of operations for the years ended December 2022, 2021 and 2020 for Worldwide Plaza are as follows:

 

 

 

December 31,

 

(In thousands)

 

2022

 

 

2021

 

 

2020

 

Rental income

 

$

142,201

 

 

$

150,815

 

 

$

135,435

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

67,626

 

 

 

65,845

 

 

 

65,396

 

Depreciation and amortization

 

 

20,884

 

 

 

29,440

 

 

 

21,004

 

Total operating expenses

 

 

88,510

 

 

 

95,285

 

 

 

86,400

 

Operating income

 

 

53,691

 

 

 

55,530

 

 

 

49,035

 

Interest expense

 

 

(80,823

)

 

 

(78,892

)

 

 

(77,265

)

Net loss allocated to non-controlling interest

 

 

30,227

 

 

 

34,489

 

 

 

35,621

 

Net income

 

$

3,095

 

 

$

11,127

 

 

$

7,391