NEW YORK--(BUSINESS WIRE)--Empire State Realty Trust, Inc. (NYSE: ESRT) is a NYC-focused REIT that owns and manages a well-positioned property portfolio of office, retail, and multifamily assets in Manhattan and the greater New York metropolitan area. Owner of the Empire State Building – the “World’s Most Famous Building” – ESRT also owns and operates its iconic, newly reimagined Observatory Experience that was named the #1 attraction in the US for the second year in a row, in Tripadvisor’s 2023 Travelers’ Choice Awards: Best of the Best. Today the Company reported its operational and financial results for the second quarter 2023. All per share amounts are on a fully diluted basis, where applicable.
Second Quarter and Recent Highlights
- Net Income of $0.14 per share.
- Core Funds From Operations (“Core FFO”) of $0.26 per share.
- Signed 336,314 rentable square feet of new, renewal, and expansion leases.
- Manhattan office portfolio leased rate increased by 90bps sequentially and increased by 330bps year-over-year to 91.6%. Total commercial portfolio is 90.3% leased as of June 30, 2023.
- Same-Store Property Cash Net Operating Income ("NOI") increased 1.1% year-over-year, excluding lease termination fees, primarily driven by an increase in cash rental revenue and timing of tenant expense reimbursements, which was partially offset by increases in property operating expenses and real estate taxes.
- As previously announced, Flagstar Bank N.A. assumed the entire 313,109 square foot lease at 1400 Broadway, formerly leased by Signature Bank. Second quarter Core FFO includes a +$0.02 per share reversal of the straight-line rent receivable reserve taken in the first quarter of 2023.
- Empire State Building Observatory generated $24.8 million of NOI. NOI recapture (as a % of 2019) was 101%. Our Observatory Experience was named the #1 attraction in the U.S. by Tripadvisor’s 2023 Travelers’ Choice Best of the Best Awards for the second year in a row.
- Repurchased $7.4 million of common stock in the second quarter and through July 25, 2023.
- Completed the disposition of an office asset at 500 Mamaroneck in Harrison, NY, for $53 million.
- Published ESRT’s third annual Sustainability Report on April 26, 2023 (linked here).
- Appointed two new members to the Board of Directors – Christina Van Tassell and Hannah Yang, effective July 12, 2023, as part of an ongoing commitment to board refreshment.
Property Operations
As of June 30, 2023, the Company’s property portfolio contained 8.6 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 721 residential units across three multifamily properties, which were occupied and leased as shown below.
|
|
June 30, 2023 |
March 31, 2023 |
June 30, 2022 |
|||
Percent occupied: |
|
|
|
||||
|
Total commercial portfolio |
86.8% |
86.7% |
84.3% |
|||
|
Total office |
86.5% |
86.7% |
83.7% |
|||
|
Manhattan office |
87.6% |
87.8% |
84.0% |
|||
|
GNYMA office1 |
79.2% |
80.6% |
82.2% |
|||
|
Total retail2 |
90.7% |
86.7% |
92.0% |
|||
Percent leased (includes signed leases not commenced): |
|||||||
|
Total commercial portfolio |
90.3% |
89.4% |
87.8% |
|||
|
Total office |
90.2% |
89.3% |
87.4% |
|||
|
Manhattan office |
91.6% |
90.7% |
88.3% |
|||
|
GNYMA office1 |
80.4% |
81.6% |
83.5% |
|||
|
Total retail2 |
91.6% |
90.6% |
92.4% |
|||
|
Total multifamily portfolio |
97.4% |
97.2% |
98.4% |
|||
1 “GNYMA office” for the period ended June 30, 2023 reflects the removal of 10 Bank Street, White Plains, NY and 500 Mamaroneck, Harrison, NY. For the period ended March 31, 2023, it reflects the removal of 10 Bank Street, White Plains, NY. |
2 “Total retail” for the period ended June 30, 2022 includes the Westport, CT retail assets which were sold in February 2023. |
Leasing
The tables below summarize leasing activity for the three months ended June 30, 2023. During the second quarter of 2023, the Company signed 31 leases in the total portfolio totaling 336,314 square feet. Within the Manhattan office portfolio, the Company signed 25 office leases totaling 308,310 square feet. The average starting rent on the Manhattan office leases signed in the second quarter of 2023 was $64.48 per rentable square foot with an average lease term of 7.9 years and average tenant concessions of 7.0 months of free rent with a tenant improvement allowance of $64.58 per rentable square foot.
Total Portfolio
Total Portfolio |
Total Leases Executed |
Total square footage executed |
Average cash rent psf – leases executed |
Previously escalated cash rents psf |
% of new cash rent over/ under previously escalated rents |
|||||||
Office |
28 |
326,150 |
$ |
64.27 |
$ |
56.20 |
14.4% |
|||||
Retail |
3 |
10,164 |
$ |
122.70 |
$ |
178.14 |
(31.1%) |
|||||
Total Overall |
31 |
336,314 |
$ |
66.10 |
$ |
60.03 |
10.1% |
|||||
Manhattan Office Portfolio
Manhattan Office Portfolio |
Total Leases Executed |
Total square footage executed |
Average cash rent psf – leases executed |
Previously escalated cash rents psf |
% of new cash rent over / under previously escalated rents |
|||||||
New Office |
15 |
156,949 |
$ |
66.35 |
$ |
48.93 |
35.6% |
|||||
Renewal Office |
10 |
151,361 |
$ |
62.55 |
$ |
63.79 |
(1.9%) |
|||||
Total Office |
25 |
308,310 |
$ |
64.48 |
$ |
56.23 |
14.7% |
|||||
Observatory Results
For the second quarter of 2023, the Observatory hosted approximately 666,000 visitors, a 16% increase year-over-year. Observatory revenue for the second quarter of 2023 was $33.4 million and expenses were $8.7 million. Observatory NOI was $24.8 million, a 26% increase year-over-year. This represents a 101% NOI recapture rate as a percentage of 2019 levels.
Portfolio Transaction Activity
On April 5, 2023, the Company closed on the disposition of its office asset at 500 Mamaroneck Avenue in Harrison, NY at a gross asset valuation of $53 million. Proceeds were partially utilized in a reverse 1031 tax deferral transaction into the 298 Mulberry Street acquisition that was executed in December 2022.
Balance Sheet
The Company had $1.2 billion of total liquidity as of June 30, 2023, which was comprised of $315 million of cash, plus $850 million available under its revolving credit facility. At June 30, 2023, the Company had total debt outstanding of approximately $2.3 billion, no floating rate debt exposure, and a weighted average interest rate of 3.9% per annum. The weighted average term to maturity was 5.9 years and the Company has no debt maturity until November 2024. At June 30, 2023, the Company’s ratio of net debt to adjusted EBITDA was 5.8x.
Share Repurchase
The Company repurchased $7.4 million of common stock at a weighted average price of $6.09 per share in the second quarter. The stock repurchase program began in March 2020 and through July 25, 2023, approximately $293.7 million has been repurchased at a weighted average price of $8.18 per share.
Dividend
On June 30, 2023, the Company paid a quarterly dividend of $0.035 per share or unit, as applicable, for the second quarter of 2023 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 June 30, 2023, the Company paid a quarterly preferred dividend of $0.15 per unit for the second quarter of 2023 to holders of the Operating Partnership’s Series 2014 private perpetual preferred units and a preferred dividend of $0.175 per unit for the second quarter of 2023 to holders of the Operating Partnership’s Series 2019 private perpetual preferred units.
2023 Earnings Outlook
The Company updates the 2023 Core FFO guidance range to $0.83 to $0.86 per fully diluted share. This reflects the positive $0.02 per share straight-line reserve reversal recognized in the second quarter and an improvement in the 2023 same-store property cash NOI outlook. The Company’s current guidance does not include the impact of any significant future lease termination fee income or any unannounced acquisition, disposition or other capital markets activity. Key assumptions are included in the table below.
Key Assumptions |
2023 Updated Guidance (July 2023) |
2023 Updated Guidance (April 2023) |
2023 Initial Guidance (Feb 2023) |
Comments |
Earnings |
||||
Core FFO Per Fully Diluted Share |
$0.83 to $0.86 |
$0.80 to $0.84 |
$0.82 to $0.86 |
|
Commercial Property Drivers |
||||
Commercial Occupancy at year-end |
85% to 87% |
85% to 87% |
85% to 87% |
|
SS Property Cash NOI (excluding lease termination fees) |
-3% to -5% from 2022 |
-4% to -6% from 2022 |
-4% to -6% from 2022 |
|
Observatory Drivers |
||||
Observatory NOI |
$88M to $96M |
$88M to $96M |
$88M to $96M |
|
Low |
High |
|||
| Net Income (loss) Attributable to Common Stockholders and the Operating Partnership | $0.21 |
$0.24 |
||
| Add: | ||||
| Impairment Charge | - |
- |
||
| Real Estate Depreciation & Amortization | 0.72 |
0.72 |
||
| Less: | ||||
| Private Perpetual Distributions | 0.02 |
0.02 |
||
| Gain on Disposal of Real Estate, net | 0.12 |
0.12 |
||
| FFO Attributable to Common Stockholders and the Operating Partnership | $0.80 |
$0.83 |
||
| Add: | ||||
| Amortization of Below Market Ground Lease | 0.03 |
0.03 |
||
| Core FFO Attributable to Common Stockholders and the Operating Partnership | $0.83 |
$0.86 |
The estimates set forth above may be subject to fluctuations as a result of several factors, including continued impacts of pandemics on our business and our market, our ability to complete planned capital improvements in line with budget, costs of integration of completed acquisitions, costs associated with future acquisitions or other transactions, straight-line rent adjustments and the amortization of above and below-market leases. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.
Investor Presentation Update
The Company has posted on the “Investors” section of ESRT’s website the latest investor presentation, which contains additional information on its businesses, financial condition and results of operations.
Webcast and Conference Call Details
Empire State Realty Trust, Inc. will host a webcast and conference call, open to the general public, on Thursday, July 27, 2023 at 12:00 pm Eastern time.
The webcast will be accessible on the “Investors” section of ESRT’s website. 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. The conference call can also be accessed by dialing 1-877-407-3982 for domestic callers or 1-201-493-6780.
Starting shortly after the call until August 3, 2023, a replay of the webcast will be available on the Company’s website, and a dial-in replay will be available 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 13739120.
The Supplemental Report and Investor Presentation are additional components of the quarterly earnings announcement and are now available on the “Investors” section of ESRT’s website.
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 to disclose material nonpublic information and to comply 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) is a REIT that owns and manages office, retail and multifamily assets in Manhattan and the greater New York metropolitan area. ESRT owns the iconic Empire State Building – “the World’s Most Famous Building” – and the newly reimagined Empire State Building Observatory that was named #1 attraction in the US for the second year in a row, in Tripadvisor’s 2023 Travelers’ Choice Awards: Best of the Best. The company is a leader in healthy buildings, energy efficiency, and indoor environmental quality. As of June 30, 2023, ESRT's portfolio is comprised of approximately 8.6 million rentable square feet of office space, 718,000 rentable square feet of retail space and 721 residential units across three multifamily properties. More information about Empire State Realty Trust can be found at esrtreit.com and by following ESRT on Facebook, Instagram, TikTok, 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,” “thinks,” “forecasts,” anticipates,” “hope,” “may,” “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 with the intention of identifying statements about the future. For the avoidance of doubt, any projection, guidance or similar estimation about the future or future results, performance or achievements is a forward-looking statement. Although the assumptions and estimates on which forward-looking statements are based are believed by our management to be reasonable and based on the best currently available information, such forward-looking statements are based on assumptions that are inherently subject to significant uncertainties and contingencies, many of which are beyond our control. Many important factors could cause our actual results, performance, achievements, and future events to differ materially from those set forth, implied, anticipated, expected, projected, assumed or contemplated in our forward-looking statements, including, among other things: (i) economic, market, political and social impact of, and uncertainty relating to, any catastrophic events, including pandemics, epidemics or other outbreaks of disease, natural disasters and extreme weather events, terrorism and other armed hostilities, as well as cybersecurity threats and technology disruptions; ; (ii) a failure of conditions or performance regarding any event or transaction described herein, (iii) resolution of legal proceedings involving the Company; (iv) reduced demand for office, multifamily or retail space, including as a result of the changes in the use of office space and remote work; (v) changes in our business strategy; (vi) changes in technology and market competition that affect utilization of our office, retail, observatory, broadcast or other facilities; (vii) changes in domestic or international tourism, including due to health crises and pandemics, geopolitical events, including global hostilities, currency exchange rates, and/or competition from recently opened observatories in New York City, any or all of 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 current phasing out of LIBOR; (x) declining real estate valuations and impairment charges; (xi) termination 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 execute any newly planned capital project successfully or on the anticipated timeline or budget; (xv) difficulties in identifying and completing acquisitions; (xvi) risks related to any development project (including our Metro Tower potential development site); (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 climate change, adverse weather conditions, rising sea levels and natural disasters; (xx) incurrence of taxable capital gain on disposition of an asset due to failure of use or compliance with a 1031 exchange program; and (xxi) accuracy of our methodologies and estimates regarding ESG metrics and goals, tenant willingness and ability to collaborate in reporting ESG metrics and meeting ESG goals, and 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” of our annual report on Form 10-K for the year ended December 31, 2022 and our quarterly report on Form 10-Q for the quarter ended March 31, 2023 and any additional factors that may be contained in any filing we make with the SEC.
While forward-looking statements reflect the Company's good faith beliefs, they do not guarantee future performance. Any forward-looking statement contained in this press release speaks only as of the date on which it was made, and we assume no 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 June 30, |
||||||
2023 |
2022 |
|||||
Revenues |
||||||
Rental revenue |
$ |
154,603 |
$ |
149,339 |
||
Observatory revenue |
|
33,433 |
|
27,368 |
||
Lease termination fees |
|
- |
|
|
18,859 |
|
Third-party management and other fees |
|
381 |
|
326 |
||
Other revenue and fees |
|
2,125 |
|
2,130 |
||
Total revenues |
|
190,542 |
|
198,022 |
||
Operating expenses |
||||||
Property operating expenses |
|
39,519 |
|
37,433 |
||
Ground rent expenses |
|
2,332 |
|
2,332 |
||
General and administrative expenses |
|
16,075 |
|
15,876 |
||
Observatory expenses |
|
8,657 |
|
7,776 |
||
Real estate taxes |
|
31,490 |
|
29,802 |
||
Depreciation and amortization |
|
46,280 |
|
58,304 |
||
Total operating expenses |
|
144,353 |
|
151,523 |
||
Total operating income |
|
46,189 |
|
46,499 |
||
Other income (expense): |
|
|
|
|||
Interest income |
|
3,339 |
|
|
431 |
|
Interest expense |
|
(25,405) |
|
(25,042) |
||
Gain on disposition of property |
|
13,565 |
|
|
27,170 |
|
Income before income taxes |
|
37,688 |
|
49,058 |
||
Income tax expense |
|
(733) |
|
(363) |
||
Net income |
|
36,955 |
|
48,695 |
||
Net (income) loss attributable to noncontrolling interests: |
|
|
||||
Noncontrolling interest in the Operating Partnership |
|
|
(14,049) |
|
(18,224) |
|
Noncontrolling interests in other partnerships |
|
(1) |
|
159 |
||
Preferred unit distributions |
|
(1,051) |
|
(1,051) |
||
Net income attributable to common stockholders |
$ |
21,854 |
$ |
29,579 |
||
Total weighted average shares |
||||||
Basic |
|
160,028 |
|
167,118 |
||
Diluted |
|
264,196 |
|
270,085 |
||
Earnings per share attributable to common stockholders |
||||||
Basic |
$ |
0.14 |
$ |
0.18 |
||
Diluted |
$ |
0.14 |
$ |
0.18 |
||
Empire State Realty Trust, Inc. |
||||||
Condensed Consolidated Statements of Operations |
||||||
(unaudited and amounts in thousands, except per share data) |
||||||
|
|
|||||
Six Months Ended June 30, |
||||||
2023 |
2022 |
|||||
Revenues |
||||||
Rental revenue |
$ |
294,694 |
$ |
296,853 |
||
Observatory revenue |
|
55,587 |
|
40,609 |
||
Lease termination fees |
|
- |
|
20,032 |
||
Third-party management and other fees |
|
808 |
|
636 |
||
Other revenue and fees |
|
4,075 |
|
3,926 |
||
Total revenues |
|
355,164 |
|
362,056 |
||
Operating expenses |
||||||
Property operating expenses |
|
81,563 |
|
76,077 |
||
Ground rent expenses |
|
4,663 |
|
4,663 |
||
General and administrative expenses |
|
31,783 |
|
29,562 |
||
Observatory expenses |
|
16,512 |
|
13,991 |
||
Real estate taxes |
|
63,278 |
|
59,806 |
||
Depreciation and amortization |
|
93,688 |
|
125,410 |
||
Total operating expenses |
|
291,487 |
|
309,509 |
||
Total operating income |
|
63,677 |
|
52,547 |
||
Other income (expense): |
|
|
||||
Interest income |
|
5,934 |
|
580 |
||
Interest expense |
|
(50,709) |
|
(50,056) |
||
Gain on disposition of property |
|
29,261 |
|
27,170 |
||
Income before income taxes |
|
48,163 |
|
30,241 |
||
Income tax benefit |
|
486 |
|
1,233 |
||
Net income |
|
48,649 |
|
31,474 |
||
Net (income) loss attributable to noncontrolling interests: |
||||||
Noncontrolling interest in the Operating Partnership |
|
(18,217) |
|
(11,305) |
||
Noncontrolling interests in other partnerships |
|
42 |
|
222 |
||
Preferred unit distributions |
|
(2,101) |
|
(2,101) |
||
Net income attributable to common stockholders |
$ |
28,373 |
$ |
18,290 |
||
Total weighted average shares |
||||||
Basic |
|
160,669 |
|
168,099 |
||
Diluted |
|
264,736 |
|
271,837 |
||
Earnings per share attributable to common stockholders |
||||||
Basic |
$ |
0.18 |
$ |
0.11 |
||
Diluted |
$ |
0.18 |
$ |
0.11 |
||
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 June 30, |
||||||
2023 |
2022 |
|||||
Net income |
$ |
36,955 |
$ |
48,695 |
||
Noncontrolling interests in other partnerships |
|
(1) |
|
159 |
||
Preferred unit distributions |
|
(1,051) |
|
(1,051) |
||
Real estate depreciation and amortization |
|
44,887 |
|
56,571 |
||
Gain on disposition of property |
|
(13,565) |
|
(27,170) |
||
FFO attributable to common stockholders and Operating Partnership units |
|
67,225 |
|
77,204 |
||
|
||||||
Amortization of below-market ground leases |
|
1,958 |
|
1,958 |
||
Modified FFO attributable to common stockholders and Operating Partnership units |
|
69,183 |
|
79,162 |
||
|
|
|
||||
|
|
|
||||
Core FFO attributable to common stockholders and Operating Partnership units |
$ |
69,183 |
$ |
79,162 |
||
|
|
|||||
Total weighted average shares and Operating Partnership units |
||||||
Basic |
|
262,903 |
|
270,078 |
||
Diluted |
|
264,196 |
|
270,085 |
||
FFO per share |
||||||
Basic |
$ |
0.26 |
$ |
0.29 |
||
Diluted |
$ |
0.25 |
$ |
0.29 |
||
|
|
|
||||
Modified FFO per share |
|
|
||||
Basic |
$ |
0.26 |
$ |
0.29 |
||
Diluted |
$ |
0.26 |
$ |
0.29 |
||
|
|
|
||||
Core FFO per share |
|
|
||||
Basic |
$ |
0.26 |
$ |
0.29 |
||
Diluted |
$ |
0.26 |
$ |
0.29 |
||
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) |
||||||
|
|
|||||
Six Months Ended June 30, |
||||||
2023 |
2022 |
|||||
Net income |
$ |
48,649 |
$ |
31,474 |
||
Noncontrolling interests in other partnerships |
|
42 |
|
222 |
||
Preferred unit distributions |
|
(2,101) |
|
(2,101) |
||
Real estate depreciation and amortization |
|
90,911 |
|
121,985 |
||
Gain on disposition of property |
|
(29,261) |
|
|
(27,170) |
|
FFO attributable to common stockholders and Operating Partnership units |
|
108,240 |
|
124,410 |
||
|
||||||
Amortization of below-market ground leases |
|
3,916 |
|
3,916 |
||
Modified FFO attributable to common stockholders and Operating Partnership units |
|
112,156 |
|
128,326 |
||
|
|
|
|
|||
|
|
|
|
|||
Core FFO attributable to common stockholders and Operating Partnership units |
$ |
112,156 |
$ |
128,326 |
||
|
|
|||||
Total weighted average shares and Operating Partnership units |
||||||
Basic |
|
263,694 |
|
271,834 |
||
Diluted |
|
264,736 |
|
271,837 |
||
FFO per share |
||||||
Basic |
$ |
0.41 |
$ |
0.46 |
||
Diluted |
$ |
0.41 |
|
$ |
0.46 |
|
|
|
|
|
|||
Modified FFO per share |
|
|
|
|||
Basic |
$ |
0.43 |
|
$ |
0.47 |
|
Diluted |
$ |
0.42 |
|
$ |
0.47 |
|
|
|
|
|
|||
Core FFO per share |
|
|
|
|||
Basic |
$ |
0.43 |
|
$ |
0.47 |
|
Diluted |
$ |
0.42 |
|
$ |
0.47 |
|
Empire State Realty Trust, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(unaudited and amounts in thousands) |
||||||
|
June 30, 2023 |
December 31, 2022 |
||||
Assets |
||||||
Commercial real estate properties, at cost |
$ |
3,565,882 |
$ |
3,551,449 |
||
Less: accumulated depreciation |
|
(1,180,558) |
|
(1,137,267) |
||
Commercial real estate properties, net |
|
2,385,324 |
|
2,414,182 |
||
Assets held for sale |
|
- |
|
35,538 |
||
Cash and cash equivalents |
|
315,357 |
|
264,434 |
||
Restricted cash |
|
80,451 |
|
50,244 |
||
Tenant and other receivables |
|
32,901 |
|
24,102 |
||
Deferred rent receivables |
|
249,881 |
|
240,188 |
||
Prepaid expenses and other assets |
|
98,986 |
|
98,114 |
||
Deferred costs, net |
|
176,678 |
|
187,570 |
||
Acquired below market ground leases, net |
|
325,157 |
|
329,073 |
||
Right of use assets |
|
28,554 |
|
28,670 |
||
Goodwill |
|
491,479 |
|
491,479 |
||
Total assets |
$ |
4,184,768 |
$ |
4,163,594 |
||
Liabilities and equity |
||||||
Mortgage notes payable, net |
$ |
880,592 |
$ |
883,705 |
||
Senior unsecured notes, net |
|
973,768 |
|
973,659 |
||
Unsecured term loan facility, net |
|
389,028 |
|
388,773 |
||
Accounts payable and accrued expenses |
|
71,709 |
|
80,729 |
||
Acquired below market leases, net |
|
15,280 |
|
17,849 |
||
Ground lease liabilities |
|
28,554 |
|
28,670 |
||
Deferred revenue and other liabilities |
|
73,972 |
|
76,091 |
||
Tenants’ security deposits |
|
40,253 |
|
25,084 |
||
Liabilities related to assets held for sale |
|
- |
|
5,943 |
||
Total liabilities |
|
2,473,156 |
|
2,480,503 |
||
Total equity |
|
1,711,612 |
|
1,683,091 |
||
Total liabilities and equity |
$ |
4,184,768 |
$ |
4,163,594 |
||