NEW YORK--(BUSINESS WIRE)--Empire State Realty Trust, Inc. (NYSE: ESRT) (the "Company"), a real estate investment trust with office and retail properties in Manhattan and the greater New York metropolitan area, today reported its operational and financial results for the third quarter of 2021.
Third Quarter and Recent Highlights
- Earnings was ($0.04) per fully diluted share.
- Core Funds From Operations (“Core FFO”) was $0.20 per fully diluted share. Excluding lease termination fees, Core FFO would be $0.16 per fully diluted share.
- Same-Store Property Cash Net Operating Income (“NOI”) excluding lease termination fees was down 5.7% from the third quarter of 2020 primarily driven by a reduction in revenues due to write-offs taken over the period and 3Q 2021 revenue from Global Brands Group treated partially as rental revenue and partially as lease termination income.
- Empire State Building Observatory revenue for the third quarter 2021 increased to $12.8 million, from $8.4 million in the second quarter 2021 as visitation continued to ramp up. Observatory NOI was $6.4 million for the third quarter 2021, which is the second consecutive quarter of positive NOI since the onset of the COVID-19 pandemic and more than double the second quarter 2021 earnings contribution.
- Realized lease termination fees were $11.3 million, or approximately $0.04 per fully diluted share. In keeping with historical practice, the Company includes lease termination fees when calculating FFO and Core FFO.
- Signed 34 new, renewal, and expansion leases, representing a total of 268,055 rentable square feet. This includes 21 leases totaling 212,301 rentable square feet in the Manhattan office portfolio.
- Collected 95% of third quarter 2021 total billings, stable and in-line with recent quarters.
- Earned the highest possible GRESB 5 Star Rating and Green Star recognition for the second consecutive year with a score of 94, a six-point increase from the Company’s first year of participation in 2020. The company additionally received a score of 96 – the highest in the U.S. diversified group – and an “A” rating in the Public Disclosure Agreement, which measures ESG disclosure activities.
- In the third quarter and through October 26, 2021, the Company repurchased $6.5 million of its common stock at a weighted average price of $10.41 per share. This brings the cumulative total, since the stock repurchase program began on March 5, 2020 through October 26, 2021, to $153.8 million at a weighted average price of $8.41 per share.
Investor Presentation Update
The Company has posted on the “Investors” section of its website (www.esrtreit.com) the latest investor presentation, which contains additional information on the current impact of the COVID-19 pandemic on its businesses, financial condition and results of operations.
Portfolio Operations
As of September 30, 2021, the Company’s total portfolio contained 10.1 million rentable square feet, which consisted of 9.4 million rentable square feet of office space and 0.7 million rentable square feet of retail space, which was occupied and leased as shown below.
|
|
September 30, 2021 |
June 30, 2021 |
September 30, 2020 |
Percent occupied: |
|
|
|
|
|
Total portfolio |
83.5% |
85.2% |
85.9% |
|
Total office |
83.5% |
85.0% |
85.6% |
|
Manhattan office |
84.5% |
87.2% |
86.9% |
|
GNYMA office |
79.8% |
76.1% |
80.1% |
|
Total retail |
83.0% |
88.5% |
89.4% |
Percent leased (includes signed leases not commenced): |
||||
|
Total portfolio |
86.5% |
88.2% |
89.7% |
|
Total office |
86.1% |
87.9% |
89.4% |
|
Manhattan office |
87.4% |
89.9% |
90.9% |
|
GNYMA office |
80.7% |
79.8% |
83.1% |
|
Total retail |
91.9% |
92.0% |
93.4% |
Leasing
The tables below summarize leasing activity for the three months ended September 30, 2021:
Total Portfolio
Total Portfolio |
Total Leases Executed |
Total square
|
Average cash
|
Previously
|
% of new cash
|
Office |
31 |
264,132 |
$ 53.39 |
$ 53.25 |
0.3% |
Retail |
3 |
3,923 |
$ 99.97 |
$ 179.25 |
(44.2%) |
Total Overall |
34 |
268,055 |
$ 54.11 |
$ 55.18 |
(2.0%) |
Manhattan Office Portfolio
Manhattan Office Portfolio |
Total Leases Executed |
Total square
|
Average cash
|
Previously
|
% of new cash
|
New Office |
13 |
139,620 |
$ 57.86 |
$ 57.23 |
1.1% |
Renewal Office |
8 |
72,681 |
$ 54.73 |
$ 54.26 |
0.9% |
Total Office |
21 |
212,301 |
$ 56.79 |
$ 56.21 |
1.0% |
Leasing Activity Highlights During Third Quarter 2021
- At One Grand Central Place, the Company signed an expansion office lease with Institutional Capital Network Inc., for approximately 29,400 square feet for a term of 12.9 years. Institutional Capital Network now occupies approximately 64,500 square feet in the building.
- At 501 Seventh Avenue, the Company signed a new office lease with Argo Group US, Inc. for approximately 30,000 square feet for a term of 7.6 years.
- At 1333 Broadway, the Company signed a new office lease with Playfly, LLC for approximately 29,600 square feet for a term of 7.7 years.
- Prebuilt leasing activity in the Manhattan office portfolio comprised 15 of the 21 leases.
Observatory Results
As previously disclosed in our investor presentation dated September 21, 2021, we revised our hypothetical Observatory admissions based on the following factors:
- Observatory visitor recapture versus 2019 was above our hypothetical in July and early August.
-
Two factors reduced admissions below our hypothetical in balance of 3Q 2021:
- Resurgent Delta variant and impact on travel;
- U.S. borders remain closed to international tourism.
- Historically, September, October, and November (ex-Thanksgiving) are seasonally low volume months with strong international component.
- We have adjusted down October and November to take into account no, and ramp-up of, international tourists, respectively.
- On October 15, 2021, the Biden administration announced that effective November 8, 2021, fully vaccinated international tourists are permitted into the U.S.
The Observatory hosted approximately 255,000 visitors in the third quarter 2021, compared to 162,000 visitors in the second quarter 2021 and 30,000 visitors in the third quarter 2020. Third quarter attendance was approximately 24% of 2019 comparable period attendance. Month-to-date through October 26th, attendance was at 24% of 2019 comparable period attendance, above the Company’s revised hypothetical October admissions forecast of 20%. The Company will monitor developments and update the hypothetical admissions forecast, as warranted. The Company believes attendance will return to pre-COVID-19 levels as tourism and travel normalize in the quarters ahead.
Observatory revenue for the third quarter 2021 was $12.8 million and Observatory expenses were $6.4 million in the third quarter 2021. The Company continues to manage expenses given the gradual ramp-up in visitation. Observatory NOI was $6.4 million in the third quarter, marking the second consecutive positive quarter since the onset of the COVID-19 pandemic in first quarter 2020.
Balance Sheet
The Company had $1.4 billion of total liquidity as of September 30, 2021, which is comprised of $582 million of cash, plus an additional $850 million available under its revolving credit facility.
At September 30, 2021, the Company had total debt outstanding of approximately $2.2 billion, with a weighted average interest rate of 3.9% per annum, and a weighted average term to maturity of 7.4 years. At September 30, 2021, the Company’s net debt to total market capitalization was 34.7% and net debt to adjusted EBITDA was 5.6x. The Company has no outstanding debt maturity until November 2024.
In the third quarter and through October 26, 2021, the Company repurchased $6.5 million of its common stock at a weighted average price of $10.41 per share. This brings the cumulative total, since the stock repurchase program began on March 5, 2020 through October 26, 2021, to $153.8 million at a weighted average price of $8.41 per share, through a combination of open-market purchases and 10b5-1 programs.
Acquisitions
Earlier this week and referenced in the 8K filed on October 27th, the Company signed conditional agreements for purchase of two multifamily assets in Manhattan totaling 625 residential units, for a total purchase price of approximately $307 million, inclusive of approximately $186 million of assumed debt. An affiliate of one of the principal current owners of the properties would retain a 10% equity stake and would continue to serve as property manager. The transaction is subject to conditions, the satisfaction of which depend upon actions by third parties as well as the Company. As such, there can be no assurance that the transaction can or will be closed.
Dividend
On September 30, 2021, the Company paid a dividend of $0.035 per share or unit, as applicable, for the third quarter 2021 to holders of the Company’s Class A common stock (NYSE: ESRT) and Class B common stock and to holders of the Series ES, Series 250 and Series 60 partnership units (NYSE Arca: ESBA, FISK and OGCP, respectively) and Series PR partnership units of Empire State Realty OP, L.P., the Company’s operating partnership (the “Operating Partnership”).
On September 30, 2021, the Company paid a preferred dividend of $0.15 per unit for the third quarter 2021 to holders of the Operating Partnership’s Series 2014 private perpetual preferred units and a preferred dividend of $0.175 per unit for the third quarter 2021 to holders of the Operating Partnership’s Series 2019 private perpetual preferred units.
Webcast and Conference Call Details
Empire State Realty Trust, Inc. will host a webcast and conference call, open to the general public, on Thursday, October 28, 2021 at 12:00 pm Eastern time.
The webcast will be accessible on the “Investors” section of the Company’s website at www.esrtreit.com. To listen to the live webcast, go to the site at least five minutes prior to the scheduled start time in order to register and download and install any necessary audio software. Shortly after the call, a replay of the webcast will be available for 90 days on the Company’s website.
The conference call can also be accessed by dialing 1-877-407-3982 for domestic callers or 1-201-493-6780 for international callers. A dial-in replay will be available starting shortly after the call until November 4, 2021, which can be accessed by dialing 1-844-512-2921 for domestic callers or 1-412-317-6671 for international callers. The passcode for this dial-in replay is 13723868.
The Supplemental Report and Investor Presentation are integral components of quarterly earnings announcement and are now available on the “Investors” section of the Company’s website at www.esrtreit.com.
The Company uses, and intends to continue to use, the Investors page of its website, which can be found at www.esrtreit.com, as a means of disclosing material nonpublic information and of complying with its disclosure obligations under Regulation FD, including, without limitation, through the posting of investor presentations that may include material nonpublic information. Accordingly, investors should monitor the Investors page, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.
About Empire State Realty Trust
Empire State Realty Trust, Inc. (NYSE: ESRT) owns, manages, operates, acquires and repositions office and retail properties in Manhattan and the greater New York metropolitan area, including the Empire State Building, the “World's Most Famous Building.” The company's office and retail portfolio covers 10.1 million rentable square feet, as of September 30, 2021, which consists of 9.4 million rentable square feet across 14 office properties, including nine in Manhattan, three in Fairfield County, Connecticut, and two in Westchester County, New York; as well as approximately 700,000 rentable square feet in the retail portfolio.
Empire State Realty Trust is a leader in energy efficiency in the built environment and sustainability space, with 76 percent of the eligible portfolio ENERGY STAR certified and 100 percent fully powered by renewable wind electricity. As the first commercial real estate portfolio in the Americas to achieve the evidence-based, third-party verified WELL Health-Safety Rating for health and safety, ESRT additionally earned the highest possible GRESB 5 Star Rating and Green Star recognition for sustainability performance in real estate and was named a Fitwel Champion for healthy, high-performance buildings. To learn more about Empire State Realty Trust, visit esrtreit.com and follow ESRT on Facebook, Instagram, Twitter and LinkedIn.
Forward-Looking Statements
This press release includes “forward looking statements” within the meaning of the federal securities laws. Forward-looking statements may be identified by the use of words such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans,” “estimates,” “contemplates,” “aims,” “continues,” “would” or “anticipates” or the negative of these words and phrases or similar words or phrases. The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: (i) economic, political and social impact of, and uncertainty relating to, the COVID-19 pandemic; (ii) a failure of conditions or performance regarding any event or transaction described above, (iii) resolution of legal proceedings involving the Company; (iv) reduced demand for office or retail space, including as a result of the COVID-19 pandemic; (v) changes in our business strategy; (vi) changes in technology and market competition that affect utilization of our office, retail, broadcast or other facilities; (vii) changes in domestic or international tourism, including due to health crises such as the COVID-19 pandemic, geopolitical events and/or currency exchange rates, which may cause a decline in Observatory visitors; (viii) defaults on, early terminations of, or non-renewal of, leases by tenants; (ix) increases in the Company’s borrowing costs as a result of changes in interest rates and other factors, including the potential phasing out of LIBOR after 2021; (x) declining real estate valuations and impairment charges; (xi) termination or expiration of our ground leases; (xii) changes in our ability to pay down, refinance, restructure or extend our indebtedness as it becomes due and potential limitations on our ability to borrow additional funds in compliance with drawdown conditions and financial covenants; (xiii) decreased rental rates or increased vacancy rates; (xiv) our failure to redevelop and reposition properties, or to execute any newly planned capital project successfully or on the anticipated timeline or at the anticipated costs; (xv) difficulties in identifying properties to acquire and completing acquisitions; (xvi) risks related to our development projects (including our Metro Tower development site) and capital projects, including the cost of construction delays and cost overruns; (xvii) impact of changes in governmental regulations, tax laws and rates and similar matters; (xviii) our failure to qualify as a REIT; (xix) environmental uncertainties and risks related to adverse weather conditions, rising sea levels and natural disasters; and (xx) the accuracy of our methodologies and estimates regarding ESG metrics, goals and targets, tenant willingness and ability to collaborate towards reporting ESG metrics and meeting ESG goals and targets, and the impact of governmental regulation on our ESG efforts. For a further discussion of these and other factors that could impact the Company's future results, performance or transactions, see the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, and other risks described in documents subsequently filed by the Company from time to time with the Securities and Exchange Commission.
While forward-looking statements reflect the Company's good faith beliefs, they are not guarantees of future performance. The Company disclaims any obligation to update or revise publicly any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events, or other changes after the date of this press release, except as required by applicable law. Prospective investors should not place undue reliance on any forward-looking statements, which are based only on information currently available to the Company (or to third parties making the forward-looking statements).
Empire State Realty Trust, Inc. |
|
||||||||||
Condensed Consolidated Statements of Operations |
|
||||||||||
(unaudited and amounts in thousands, except per share data) |
|
||||||||||
|
|
|
|
||||||||
Three Months Ended September 30, |
|||||||||||
|
2021 |
|
|
2020 |
|
||||||
Revenues |
|||||||||||
Rental revenue |
$ |
139,558 |
|
$ |
139,909 |
|
|||||
Observatory revenue |
|
12,796 |
|
|
4,419 |
|
|||||
Lease termination fees |
|
|
|
11,321 |
|
|
|
331 |
|
||
Third-party management and other fees |
|
314 |
|
|
283 |
|
|||||
Other revenue and fees |
|
1,059 |
|
|
1,633 |
|
|||||
Total revenues |
|
165,048 |
|
|
146,575 |
|
|||||
Operating expenses |
|||||||||||
Property operating expenses |
|
33,357 |
|
|
33,836 |
|
|||||
Ground rent expenses |
|
2,331 |
|
|
2,331 |
|
|||||
General and administrative expenses |
|
14,427 |
|
|
14,517 |
|
|||||
Observatory expenses |
|
6,370 |
|
|
5,931 |
|
|||||
Real estate taxes |
|
29,566 |
|
|
31,196 |
|
|||||
Impairment charge |
|
|
|
- |
|
|
|
2,103 |
|
||
Depreciation and amortization |
|
65,794 |
|
|
44,733 |
|
|||||
Total operating expenses |
|
151,845 |
|
|
134,647 |
|
|||||
Total operating income |
|
13,203 |
|
|
11,928 |
|
|||||
Other income (expense): |
|
|
|
|
|
||||||
Interest income |
|
|
|
211 |
|
|
|
366 |
|
||
Interest expense |
|
(23,577 |
) |
|
(23,360 |
) |
|||||
IPO litigation expense |
|
|
|
- |
|
|
|
(1,165 |
) |
||
Loss before income taxes |
|
(10,163 |
) |
|
(12,231 |
) |
|||||
Income tax (expense) |
|
(20 |
) |
|
(38 |
) |
|||||
Net (loss) |
|
(10,183 |
) |
|
(12,269 |
) |
|||||
Preferred unit distributions |
|
(1,050 |
) |
|
(1,050 |
) |
|||||
Net loss attributable to non-controlling interests |
|
4,256 |
|
|
5,115 |
|
|||||
Net (loss) attributable to common stockholders |
$ |
(6,977 |
) |
$ |
(8,204 |
) |
|||||
Total weighted average shares |
|||||||||||
Basic |
|
172,494 |
|
|
173,048 |
|
|||||
Diluted |
|
277,716 |
|
|
280,940 |
|
|||||
Net income (loss) per share attributable to common stockholders |
|
||||||||||
Basic |
$ |
(0.04 |
) |
$ |
(0.05 |
) |
|||||
Diluted |
$ |
(0.04 |
) |
$ |
(0.05 |
) |
|||||
Empire State Realty Trust, Inc. |
|
||||||||||
Condensed Consolidated Statements of Operations |
|
||||||||||
(unaudited and amounts in thousands, except per share data) |
|
||||||||||
|
|
|
|
||||||||
Nine Months Ended September 30, |
|||||||||||
|
2021 |
|
|
2020 |
|
||||||
Revenues |
|||||||||||
Rental revenue |
$ |
420,586 |
|
$ |
426,021 |
|
|||||
Observatory revenue |
|
23,758 |
|
|
24,049 |
|
|||||
Lease termination fees |
|
|
|
15,949 |
|
|
|
1,575 |
|
||
Third-party management and other fees |
|
917 |
|
|
930 |
|
|||||
Other revenue and fees |
|
2,550 |
|
|
5,254 |
|
|||||
Total revenues |
|
463,760 |
|
|
457,829 |
|
|||||
Operating expenses |
|||||||||||
Property operating expenses |
|
92,429 |
|
|
105,054 |
|
|||||
Ground rent expenses |
|
6,994 |
|
|
6,994 |
|
|||||
General and administrative expenses |
|
42,369 |
|
|
48,617 |
|
|||||
Observatory expenses |
|
16,226 |
|
|
18,087 |
|
|||||
Real estate taxes |
|
92,367 |
|
|
90,029 |
|
|||||
Impairment charge |
|
|
|
- |
|
|
|
6,204 |
|
||
Depreciation and amortization |
|
155,339 |
|
|
143,609 |
|
|||||
Total operating expenses |
|
405,724 |
|
|
418,594 |
|
|||||
Total operating income |
|
58,036 |
|
|
39,235 |
|
|||||
Other income (expense): |
|
|
|
|
|
||||||
Interest income |
|
|
|
497 |
|
|
|
2,529 |
|
||
Interest expense |
|
(70,553 |
) |
|
(66,906 |
) |
|||||
Loss on early extinguishment of debt |
|
|
|
(214 |
) |
|
|
(86 |
) |
||
IPO litigation expense |
|
|
|
- |
|
|
|
(1,165 |
) |
||
Loss before income taxes |
|
(12,234 |
) |
|
(26,393 |
) |
|||||
Income tax benefit |
|
3,271 |
|
|
2,794 |
|
|||||
Net loss |
|
(8,963 |
) |
|
(23,599 |
) |
|||||
Preferred unit distributions |
|
(3,151 |
) |
|
(3,147 |
) |
|||||
Net loss attributable to non-controlling interests |
|
4,591 |
|
|
10,244 |
|
|||||
Net loss attributable to common stockholders |
$ |
(7,523 |
) |
$ |
(16,502 |
) |
|||||
Total weighted average shares |
|||||||||||
Basic |
|
172,487 |
|
|
176,299 |
|
|||||
Diluted |
|
277,829 |
|
|
285,640 |
|
|||||
Net income (loss) per share attributable to common stockholders |
|
||||||||||
Basic |
$ |
(0.04 |
) |
$ |
(0.09 |
) |
|||||
Diluted |
$ |
(0.04 |
) |
$ |
(0.09 |
) |
|||||
Empire State Realty Trust, Inc. |
||||||||||||
Reconciliation of Net Income to Funds From Operations (“FFO”), |
||||||||||||
Modified Funds From Operations (“Modified FFO”) and Core Funds From Operations (“Core FFO”) |
||||||||||||
(unaudited and amounts in thousands, except per share data) |
||||||||||||
|
|
|
|
|
|
|
||||||
Three Months Ended September 30, |
||||||||||||
|
2021 |
|
|
2020 |
|
|||||||
Net loss |
$ |
(10,183 |
) |
$ |
(12,269 |
) |
||||||
Preferred unit distributions |
|
(1,050 |
) |
|
(1,050 |
) |
||||||
Real estate depreciation and amortization |
|
64,565 |
|
|
43,029 |
|
||||||
Impairment charge |
|
|
|
- |
|
|
|
1,259 |
|
|||
FFO attributable to common stockholders and non-controlling interests |
|
|
53,332 |
|
|
30,969 |
|
|||||
|
|
|||||||||||
Amortization of below-market ground leases |
|
|
1,957 |
|
|
1,957 |
|
|||||
Modified FFO attributable to common stockholders and non-controlling interests |
|
55,289 |
|
|
32,926 |
|
||||||
|
|
|
|
|
|
|||||||
Severance expenses |
|
|
|
- |
|
|
|
805 |
|
|||
IPO litigation expense |
|
|
|
- |
|
|
|
1,165 |
|
|||
Core FFO attributable to common stockholders and non-controlling interests |
$ |
55,289 |
|
$ |
34,896 |
|
||||||
|
|
|||||||||||
Total weighted average shares |
||||||||||||
Basic |
|
277,716 |
|
|
280,940 |
|
||||||
Diluted |
|
277,716 |
|
|
280,940 |
|
||||||
FFO per share |
||||||||||||
Basic |
$ |
0.19 |
|
$ |
0.11 |
|
||||||
Diluted |
|
|
$ |
0.19 |
|
|
$ |
0.11 |
|
|||
|
|
|
|
|
|
|||||||
Modified FFO per share |
|
|
|
|
|
|||||||
Basic |
|
|
$ |
0.20 |
|
|
$ |
0.12 |
|
|||
Diluted |
|
|
$ |
0.20 |
|
|
$ |
0.12 |
|
|||
|
|
|
|
|
|
|||||||
Core FFO per share |
|
|
|
|
|
|||||||
Basic |
|
|
$ |
0.20 |
|
|
$ |
0.12 |
|
|||
Diluted |
|
|
$ |
0.20 |
|
|
$ |
0.12 |
|
|||
Empire State Realty Trust, Inc. |
||||||||||||
Reconciliation of Net Income to Funds From Operations (“FFO”), |
||||||||||||
Modified Funds From Operations (“Modified FFO”) and Core Funds From Operations (“Core FFO”) |
||||||||||||
(unaudited and amounts in thousands, except per share data) |
||||||||||||
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, |
||||||||||||
|
2021 |
|
|
2020 |
|
|||||||
Net loss |
$ |
(8,963 |
) |
$ |
(23,599 |
) |
||||||
Preferred unit distributions |
|
(3,151 |
) |
|
(3,147 |
) |
||||||
Real estate depreciation and amortization |
|
151,149 |
|
|
138,555 |
|
||||||
Impairment charge |
|
|
|
- |
|
|
|
5,360 |
|
|||
FFO attributable to common stockholders and non-controlling interests |
|
|
139,035 |
|
|
117,169 |
|
|||||
|
|
|||||||||||
Amortization of below-market ground leases |
|
|
5,873 |
|
|
5,873 |
|
|||||
Modified FFO attributable to common stockholders and non-controlling interests |
|
144,908 |
|
|
123,042 |
|
||||||
|
|
|
|
|
|
|||||||
Loss on early extinguishment of debt |
|
|
|
214 |
|
|
|
86 |
|
|||
Severance expenses |
|
|
|
- |
|
|
|
3,813 |
|
|||
IPO litigation expense |
|
|
|
- |
|
|
|
1,165 |
|
|||
Core FFO attributable to common stockholders and non-controlling interests |
$ |
145,122 |
|
$ |
128,106 |
|
||||||
|
|
|||||||||||
Total weighted average shares |
||||||||||||
Basic |
|
277,829 |
|
|
285,640 |
|
||||||
Diluted |
|
277,829 |
|
|
285,640 |
|
||||||
FFO per share |
||||||||||||
Basic |
$ |
0.50 |
|
$ |
0.41 |
|
||||||
Diluted |
|
|
$ |
0.50 |
|
|
$ |
0.41 |
|
|||
|
|
|
|
|
|
|||||||
Modified FFO per share |
|
|
|
|
|
|||||||
Basic |
|
|
$ |
0.52 |
|
|
$ |
0.43 |
|
|||
Diluted |
|
|
$ |
0.52 |
|
|
$ |
0.43 |
|
|||
|
|
|
|
|
|
|||||||
Core FFO per share |
|
|
|
|
|
|||||||
Basic |
|
|
$ |
0.52 |
|
|
$ |
0.45 |
|
|||
Diluted |
|
|
$ |
0.52 |
|
|
$ |
0.45 |
||||
Empire State Realty Trust, Inc. |
|||||||||||||
Condensed Consolidated Balance Sheets |
|||||||||||||
(unaudited and amounts in thousands) |
|||||||||||||
|
|
|
|
|
|||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
September 30,
|
|
December 31,
|
|
|||||||
Assets |
|
||||||||||||
Commercial real estate properties, at cost |
$ |
3,187,734 |
|
$ |
3,133,966 |
|
|
||||||
Less: accumulated depreciation |
|
|
|
(1,055,731 |
) |
|
|
(941,612 |
) |
|
|||
Commercial real estate properties, net |
|
2,132,003 |
|
|
2,192,354 |
|
|
||||||
Cash and cash equivalents |
|
582,188 |
|
|
526,714 |
|
|
||||||
Restricted cash |
|
38,779 |
|
|
41,225 |
|
|
||||||
Tenant and other receivables |
|
21,664 |
|
|
21,541 |
|
|
||||||
Deferred rent receivables |
|
228,394 |
|
|
222,508 |
|
|
||||||
Prepaid expenses and other assets |
|
|
|
60,522 |
|
|
|
77,182 |
|
|
|||
Deferred costs, net |
|
|
|
189,327 |
|
|
|
203,853 |
|
|
|||
Acquired below market ground leases, net |
|
|
|
338,862 |
|
|
|
344,735 |
|
|
|||
Right of use assets |
|
|
|
28,945 |
|
|
|
29,104 |
|
|
|||
Goodwill |
|
|
|
491,479 |
|
|
|
491,479 |
|
|
|||
Total assets |
|
|
$ |
4,112,163 |
|
|
$ |
4,150,695 |
|
|
|||
|
|||||||||||||
Liabilities and equity |
|
||||||||||||
Mortgage notes payable, net |
$ |
773,925 |
|
$ |
775,929 |
|
|
||||||
Senior unsecured notes, net |
|
973,320 |
|
|
973,159 |
|
|
||||||
Unsecured term loan facility, net |
|
|
|
388,095 |
|
|
|
387,561 |
|
|
|||
Accounts payable and accrued expenses |
|
94,216 |
|
|
103,203 |
|
|
||||||
Acquired below market leases, net |
|
23,512 |
|
|
31,705 |
|
|
||||||
Ground lease liabilities |
|
|
|
28,945 |
|
|
|
29,104 |
|
|
|||
Deferred revenue and other liabilities |
|
90,427 |
|
|
88,319 |
|
|
||||||
Tenants’ security deposits |
|
26,042 |
|
|
30,408 |
|
|
||||||
Total liabilities |
|
2,398,482 |
|
|
2,419,388 |
|
|
||||||
Total equity |
|
|
|
1,713,681 |
|
|
|
1,731,307 |
|
|
|||
Total liabilities and equity |
|
|
$ |
4,112,163 |
|
|
$ |
4,150,695 |
|
|
|||