- Earnings of $0.11 Per Fully Diluted Share -
- Core FFO of $0.25 Per Fully Diluted Share -
- Leased 210,780 Square Feet of Office and Retail Space -
- Observatory Revenues Grew 11.2% Year-Over-Year to Record Level -
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 fourth quarter of 2016.
“We are pleased with our strong fourth quarter and full year 2016
results. We continue to consolidate, redevelop and re-lease space to
larger, higher credit quality tenants at materially higher rents and
create value. During 2016, we leased 992,000 square feet of office and
retail space which resulted in market-leading spreads on both new
Manhattan office and total portfolio leases of 50.6% and 32.7%,
respectively. Current and prospective tenants continued to be attracted
to our modernized spaces within well-located, amenity-rich office
buildings,” stated John B. Kessler, Empire State Realty Trust’s
President and Chief Operating Officer.
“Observatory revenues grew 11.2% year-over-year to record level driven
by increased tourist visits, improved revenue mix and favorable weekend
weather conditions. We also grew and added to the flexibility of our
low-levered balance sheet during the year with a $622 million investment
by an affiliate of the Qatar Investment Authority and the expansion of
our line of credit to $1.1 billion. As we look forward in 2017, we
remain committed to unlock the embedded growth within our portfolio and
the added liquidity, strength, and flexibility in our balance sheet
positions us to fund future growth opportunities and create long-term
value for our shareholders,” added Kessler.
Fourth Quarter Highlights
-
Achieved net income attributable to the Company of $0.11 per fully
diluted share and Core Funds From Operations (“Core FFO”) of $0.25 per
fully diluted share, which includes additional share issuance in
August 2016.
-
Occupancy and leased percentages at December 31, 2016:
-
Total portfolio was 88.1% occupied; including signed leases not
commenced (“SLNC”), the total portfolio was 90.2% leased.
- Manhattan office portfolio (excluding the retail component of
these properties) was 86.8% occupied; including SLNC, the
Manhattan office portfolio was 89.1% leased.
-
Retail portfolio was 88.6% occupied; including SLNC, the retail
portfolio was 89.6% leased.
- Empire State Building was 90.5% occupied; including SLNC, was
91.8% leased.
-
Signed 64 leases, representing 210,780 rentable square feet across the
total portfolio, achieving a portfolio-wide 21.8% increase in
mark-to-market rent over previous fully escalated rents on new,
renewal, and expansion leases.
-
Signed 24 new leases representing 83,282 rentable square feet in the
fourth quarter 2016 for the Manhattan office portfolio (excluding the
retail component of these properties), achieving an increase of 24.3%
in mark-to-market rent over previous fully escalated rents.
- The Empire State Building Observatory revenue for the fourth quarter
2016 grew 22.1% to $33.7 million from $27.6 million in the fourth
quarter 2015.
-
Declared a dividend in the amount of $0.105 per share for the fourth
quarter 2016.
Full Year Highlights
-
Achieved net income attributable to the Company of $0.38 per fully
diluted share and Core FFO of $0.97 per fully diluted share, which
includes additional share issuance in August 2016.
-
Signed 207 leases, representing 991,806 rentable square feet across
the total portfolio, achieving a 32.7% increase in mark-to-market rent
over previous fully escalated rents on new, renewal, and expansion
leases; 155 of these leases, representing 724,417 rentable square
feet, were within the Manhattan office portfolio (excluding the retail
component of these properties) achieving a 42.2% increase in
mark-to-market rent over previous fully escalated rents on new,
renewal and expansion leases.
-
Signed 19 leases, representing 47,835 rentable square feet within the
Manhattan retail portfolio, achieving a 35.0% increase in
mark-to-market rent over previous fully escalated rents on new,
renewal, and expansion leases.
-
Signed 78 new leases representing 542,190 rentable square feet in 2016
for the Manhattan office portfolio (excluding the retail component of
these properties), achieving an increase of 50.6% in mark-to-market
rent over expired previous fully escalated rents.
- The Empire State Building Observatory revenue grew 11.2% to $124.8
million from $112.2 million in 2015.
-
Issued 29,610,854 Class A common shares at $21.00 per share in a
private placement transaction with an affiliate of the Qatar
Investment Authority which raised approximately $622 million in gross
proceeds.
-
Increased the Company’s committed borrowing capacity under the
unsecured revolving credit facility from $800 million to $1.1 billion.
-
Declared and paid aggregate dividends of $0.40 per share during 2016,
an 18% increase from the previous year.
Financial Results for the Fourth Quarter 2016
Net income attributable to common stockholders was $17.0 million, or
$0.11 per fully diluted share, compared to $8.3 million, or $0.07 per
fully diluted share, in the fourth quarter of 2015.
Core FFO was $74.2 million, or $0.25 per fully diluted share, compared
to $66.2 million, or $0.25 per fully diluted share, in the fourth
quarter of 2015.
Modified FFO was $74.2 million, or $0.25 per fully diluted share,
compared to $66.2 million, or $0.25 per fully diluted share, in the
fourth quarter of 2015.
FFO was $72.2 million, or $0.24 per fully diluted share, compared to
$64.2 million, or $0.24 per fully diluted share, in the fourth quarter
of 2015.
A reconciliation of net income to FFO, Modified FFO and Core FFO is
provided in the tables accompanying this press release.
Financial Results for the Year Ended December 31, 2016
Net income attributable to common stockholders was $51.5 million, or
$0.38 per fully diluted share, compared to $33.7 million, or $0.29 per
fully diluted share, for the year ended December 31, 2015.
Core FFO was $269.0 million, or $0.97 per fully diluted share, compared
to $257.7 million, or $0.97 per fully diluted share, for the year ended
December 31, 2015.
Modified FFO was $268.4 million, or $0.97 per fully diluted share,
compared to $257.8 million, or $0.97 per fully diluted share, for the
year ended December 31, 2015.
FFO was $260.5 million, or $0.94 per fully diluted share, compared to
$249.9 million, or $0.94 per fully diluted share, for the year ended
December 31, 2015.
Portfolio Operations
As of December 31, 2016, the Company’s total portfolio contained 10.1
million rentable square feet of office and retail space. The Company’s
occupancy levels fluctuate in certain periods due to the timing lag that
exists between when tenants move out and before the Company completes
redevelopment work and new leases commence. As of December 31, 2016, the
Company’s portfolio was occupied and leased as follows. Leased
percentages include signed leases not commenced.
|
| |
| |
| |
| |
| | | December 31, 2016 | | September 30, 2016 | | December 31, 2015 |
| Percent occupied: | | | | | | |
|
Total portfolio
| |
88.1%
| |
87.9%
| |
87.3%
|
|
Total office
| |
88.0%
| |
88.0%
| |
86.7%
|
| Manhattan office
| |
86.8%
| |
86.6%
| |
84.9%
|
| Empire State Building | |
90.5%
| |
90.1%
| |
86.7%
|
|
Retail
| |
88.6%
| |
86.3%
| |
94.3%
|
| Percent leased: | | | | | | |
|
Total portfolio
| |
90.2%
| |
90.3%
| |
89.1%
|
|
Total office
| |
90.2%
| |
90.4%
| |
88.6%
|
| Manhattan office
| |
89.1%
| |
89.5%
| |
87.2%
|
| Empire State Building | |
91.8%
| |
91.5%
| |
90.7%
|
|
Retail
| |
89.6%
| |
88.3%
| |
94.6%
|
| | | | | | |
|
Leasing
For the three months ended December 31, 2016, the Company signed 64 new,
renewal, and expansion leases within the total portfolio, comprising
210,780 rentable square feet with an average starting rental rate of
$63.34 per rentable square foot, representing an increase of 21.8% over
the prior in-place rent on a fully escalated basis.
On a blended basis, the 57 new, renewal, and expansion office leases
signed within the total portfolio during the quarter had an average
starting rental rate of $47.56 per rentable square foot, representing an
increase of 14.4% over the prior in-place rent on a fully escalated
basis.
On a blended basis, the seven new, and renewal retail leases signed
within the total portfolio during the quarter had a starting rental rate
of $331.30 per rentable square foot, representing an increase of 44.3%
over the prior in-place rent on a fully escalated basis.
Leases Signed in the Fourth Quarter 2016 for the Manhattan Office
Portfolio
-
24 new leases comprising 83,282 rentable square feet, with an average
starting rental rate of $58.41 per rentable square foot, representing
an increase of 24.3% over the prior in-place rent on a fully escalated
basis, and
-
25 renewal leases, comprising 36,738 rentable square feet, with an
average starting rental rate of $53.03 per rentable square foot,
representing an increase of 15.2% over the prior in-place rent on a
fully escalated basis.
Empire State Building
The Company continues to renovate and lease the 2.8 million rentable
square foot Empire State Building, its flagship property. At December
31, 2016, the Empire State Building was 90.5% occupied; including SLNC,
the Empire State Building was 91.8% leased.
During the fourth quarter 2016, the Company signed five office leases at
the Empire State Building, representing 12,432 rentable square feet in
the aggregate.
The Observatory revenue for the fourth quarter 2016 grew 22.1% to $33.7
million, from $27.6 million in the fourth quarter 2015. The Observatory
hosted approximately 1,068,000 visitors in the fourth quarter 2016
compared to 949,000 visitors in the fourth quarter 2015, an increase of
12.5%. In the fourth quarter 2016, there were 14 bad weather days, five
of which fell on weekend days compared to 15 bad weather days, one of
which fell on a weekend day, in the fourth quarter 2015.
For the year ended December 31, 2016, the Observatory hosted
approximately 4,250,000 visitors, compared to 4,064,000 visitors for the
same period in 2015, an increase of 4.6%. Observatory revenue was $124.8
million for the year ended December 31, 2016, an 11.2% increase from
$112.2 million for the year ended December 31, 2015. The increase is a
result of greater tourist visits, favorable weather conditions, and
improved ticket mix. For the year ended December 31, 2016, there were 45
bad weather days, 13 of which fell on weekend days compared to 67 bad
weather days, 15 of which fell on weekend days, in the year ended
December 31, 2015.
Balance Sheet
At December 31, 2016, there was no outstanding balance on the Company’s
$1.1 billion unsecured revolving credit facility. On July 6, 2016, the
Company increased its committed borrowing capacity under the unsecured
revolving credit facility from $800 million to $1.1 billion. The
unsecured revolving credit facility has an accordion feature allowing
for an additional increase in its maximum aggregate principal balance to
$1.25 billion under certain circumstances.
At December 31, 2016, the Company had total debt outstanding of
approximately $1.6 billion, with a weighted average interest rate of
4.19% per annum, and a weighted average term to maturity of 4.7 years.
As of December 31, 2016, the Company had $336.0 million of debt maturing
in 2017 and $262.2 million of debt maturing in 2018. As of December 31,
2016, the Company had cash and cash equivalents of $554.4 million. The
Company’s consolidated net debt to total market capitalization was
approximately 14.9% as of December 31, 2016 and consolidated net debt to
EBITDA was 3.1x.
Dividend
On December 31, 2016, the Company paid a dividend of $0.105 per share
for the fourth quarter 2016 to holders of the Company’s Class A common
stock and Class B common stock and to holders of the operating
partnership’s Series ES, Series 250 and Series 60 operating partnership
units (NYSE Arca: ESBA, FISK and OGCP, respectively) and Series PR
operating partnership units. The Company paid a dividend of $0.15 per
unit for the fourth quarter 2016 to holders of the operating
partnership’s 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, February 23, 2017 at 8:30 a.m.
Eastern time.
The webcast will be available in the Investors section of the Company’s
website at www.empirestaterealtytrust.com.
To listen to a live broadcast, go to the site at least five minutes
prior to the scheduled start time in order to register, 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 be accessed by dialing 1-877-407-3982 for
domestic callers or 1-201-493-6780 for international callers. A replay
will be available shortly after the call and can be accessed by dialing
1-844-512-2921 for domestic callers or 1-412-317-6671 for international
callers. The passcode for the replay is 13654088. A replay of the
conference call will be available until March 2, 2017.
The Supplemental Report will be available prior to the conference call
in the Investors section of the Company’s website, www.empirestaterealtytrust.com.
About Empire State Realty Trust
Empire State Realty Trust, Inc. (NYSE:ESRT), a leading real estate
investment trust (REIT), 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. Headquartered in New York, New York, the
Company's office and retail portfolio covers 10.1 million rentable
square feet, as of December 31, 2016, consisting of 9.4 million rentable
square feet in 14 office properties, including nine in Manhattan, three
in Fairfield County, Connecticut and two in Westchester County, New
York; and approximately 706,000 rentable square feet in the retail
portfolio.
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,” “pro
forma,” “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: changes in our
industry, the real estate markets, either nationally or in Manhattan or
the greater New York metropolitan area; resolution of the litigations
and arbitration involving the company; reduced demand for office or
retail space; general volatility of the capital and credit markets and
the market price of our Class A common stock and our publicly-traded OP
Units; changes in technology and market competition, which affect
utilization of our broadcast or other facilities; changes in domestic or
international tourism, including geopolitical events and currency
exchange rates; defaults on, early terminations of, or non-renewal of
leases by tenants; fluctuations in interest rates; declining real estate
valuations and impairment charges; our failure to obtain necessary
outside financing, including our unsecured revolving credit facility;
decreased rental rates or increased vacancy rates; our failure to
redevelop and reposition properties successfully or on the anticipated
timeline or at the anticipated costs; difficulties in identifying
properties to acquire and completing acquisitions; risks of real estate
development (including our Metro Tower development site), including the
cost of construction delays and cost overruns; and conflicts of interest
affecting any of our senior management team.
While forward-looking statements reflect the Company's good faith
beliefs, they are not guarantees of future performance. The Company
disclaims any obligation to publicly update or revise any
forward-looking statement to reflect changes in underlying assumptions
or factors, or new information, data or methods, future events or other
changes after the date of this press release, except as required by
applicable law. 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 Annual Report on Form
10-K for the year ended December 31, 2015, and other risks described in
documents subsequently filed by the Company from time to time with the
Securities and Exchange Commission. 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 Income |
| (unaudited and amounts in thousands, except per share data) |
|
| |
| | Three Months Ended December 31, |
| |
| 2016 |
|
|
| 2015 |
|
| Revenues | | | | |
|
Rental revenue
| |
$
|
117,498
| | |
$
|
113,957
| |
|
Tenant expense reimbursement
| | |
17,109
| | | |
19,638
| |
|
Observatory revenue
| | |
33,702
| | | |
27,647
| |
|
Third-party management and other fees
| | |
394
| | | |
475
| |
|
Other revenue and fees
| |
|
10,560
|
| |
|
3,483
|
|
|
Total revenues
| | |
179,263
| | | |
165,200
| |
| | | |
|
| Operating expenses | | | | |
|
Property operating expenses
| | |
38,775
| | | |
38,297
| |
|
Ground rent expenses
| | |
2,332
| | | |
2,332
| |
|
General and administrative expenses
| | |
13,455
| | | |
9,678
| |
|
Observatory expenses
| | |
7,933
| | | |
8,783
| |
|
Real estate taxes
| | |
24,288
| | | |
23,622
| |
|
Depreciation and amortization
| |
|
39,829
|
| |
|
45,258
|
|
|
Total operating expenses
| | |
126,612
| | | |
127,970
| |
| |
| |
|
| Total operating income | | |
52,651
| | | |
37,230
| |
|
Interest expense
| |
|
(17,837
|
)
| |
|
(17,194
|
)
|
| Income before income taxes | | |
34,814
| | | |
20,036
| |
|
Income tax expense
| |
|
(1,806
|
)
| |
|
(666
|
)
|
| Net income | | |
33,008
| | | |
19,370
| |
|
Preferred unit distributions
| | |
(234
|
)
| | |
(234
|
)
|
|
Net income attributable to non-controlling interests
| |
|
(15,808
|
)
| |
|
(10,884
|
)
|
| Net income attributable to common stockholders | |
$
|
16,966
|
| |
$
|
8,252
|
|
| | | |
|
| Total weighted average shares | | | | |
|
Basic
| |
|
153,273
|
| |
|
118,706
|
|
|
Diluted
| |
|
297,046
|
| |
|
266,048
|
|
| | | |
|
| Net income per share attributable to common stockholders | | | | |
|
Basic
| |
$
|
0.11
|
| |
$
|
0.07
|
|
|
Diluted
| |
$
|
0.11
|
| |
$
|
0.07
|
|
For the three months ended December 31, 2015, certain Empire State
Building public relations costs previously included in property
operating expenses are included in observatory expenses. For the three
months ended December 31, 2016 and 2015, these costs were $607 and $621,
respectively.
Empire State Realty Trust, Inc. |
| Condensed Consolidated Statements of Income |
| (unaudited and amounts in thousands, except per share data) |
|
| |
| | Year Ended December 31, |
| |
| 2016 |
|
|
| 2015 |
|
| Revenues | | | | |
|
Rental revenue
| |
$
|
460,653
| | |
$
|
447,784
| |
|
Tenant expense reimbursement
| | |
73,459
| | | |
79,516
| |
|
Observatory revenue
| | |
124,814
| | | |
112,172
| |
|
Construction revenue
| | |
-
| | | |
1,981
| |
|
Third-party management and other fees
| | |
1,766
| | | |
2,133
| |
|
Other revenue and fees
| |
|
17,308
|
| |
|
14,048
|
|
|
Total revenues
| | |
678,000
| | | |
657,634
| |
| | | |
|
| Operating expenses | | | | |
|
Property operating expenses
| | |
153,850
| | | |
158,638
| |
|
Ground rent expenses
| | |
9,326
| | | |
9,326
| |
|
General and administrative expenses
| | |
49,078
| | | |
38,073
| |
|
Observatory expenses
| | |
29,833
| | | |
32,174
| |
|
Construction expenses
| | |
-
| | | |
3,222
| |
|
Real estate taxes
| | |
96,061
| | | |
93,165
| |
|
Acquisition expenses
| | |
98
| | | |
193
| |
|
Depreciation and amortization
| |
|
155,211
|
| |
|
171,474
|
|
|
Total operating expenses
| | |
493,457
| | | |
506,265
| |
| |
| |
|
| Total operating income | | |
184,543
| | | |
151,369
| |
|
Interest expense
| |
|
(71,147
|
)
| |
|
(67,492
|
)
|
| Income before income taxes | | |
113,396
| | | |
83,877
| |
|
Income tax expense
| |
|
(6,146
|
)
| |
|
(3,949
|
)
|
| Net income | | |
107,250
| | | |
79,928
| |
|
Preferred unit distributions
| | |
(936
|
)
| | |
(936
|
)
|
|
Net income attributable to non-controlling interests
| |
|
(54,858
|
)
| |
|
(45,262
|
)
|
| Net income attributable to common stockholders | |
$
|
51,456
|
| |
$
|
33,730
|
|
| | | |
|
| Total weighted average shares | | | | |
|
Basic
| |
|
133,881
|
| |
|
114,245
|
|
|
Diluted
| |
|
277,568
|
| |
|
266,621
|
|
| | | |
|
| Net income per share attributable to common stockholders | | | | |
|
Basic
| |
$
|
0.38
|
| |
$
|
0.30
|
|
|
Diluted
| |
$
|
0.38
|
| |
$
|
0.29
|
|
For the year ended December 31, 2015, certain Empire State Building
public relations costs previously included in property operating
expenses are included in observatory expenses. For the year ended
December 31, 2016 and 2015, these costs were $2,404 and $2,331,
respectively.
|
| |
| 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 December 31, |
| |
| 2016 |
|
|
| 2015 |
|
| | | |
|
|
Net income
| |
$
|
33,008
| | |
$
|
19,370
| |
|
Preferred unit distributions
| | |
(234
|
)
| | |
(234
|
)
|
|
Real estate depreciation and amortization
| |
|
39,426
|
| |
|
45,085
|
|
| FFO attributable to common stockholders and non-controlling
interests | | |
72,200
| | | |
64,221
| |
| | | |
|
|
Amortization of below-market ground leases
| |
|
1,958
|
| |
|
1,958
|
|
| Modified FFO attributable to common stockholders and
non-controlling interests | |
|
74,158
|
| |
|
66,179
|
|
| Core FFO attributable to common stockholders and non-controlling
interests | |
$
|
74,158
|
| |
$
|
66,179
|
|
| | | |
|
| Total weighted average shares | | | | |
|
Basic
| |
|
296,084
|
| |
|
266,048
|
|
|
Diluted
| |
|
297,046
|
| |
|
266,048
|
|
| | | |
|
| FFO per share | | | | |
|
Basic
| |
$
|
0.24
|
| |
$
|
0.24
|
|
|
Diluted
| |
$
|
0.24
|
| |
$
|
0.24
|
|
| | | |
|
| Modified FFO per share | | | | |
|
Basic
| |
$
|
0.25
|
| |
$
|
0.25
|
|
|
Diluted
| |
$
|
0.25
|
| |
$
|
0.25
|
|
| | | |
|
| Core FFO per share | | | | |
|
Basic
| |
$
|
0.25
|
| |
$
|
0.25
|
|
|
Diluted
| |
$
|
0.25
|
| |
$
|
0.25
|
|
| | | | | | | |
|
|
|
| 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) |
|
| |
| | Year Ended December 31, |
| |
| 2016 |
|
|
| 2015 |
|
| | | |
|
|
Net income
| |
$
|
107,250
| | |
$
|
79,928
| |
|
Preferred unit distributions
| | |
(936
|
)
| | |
(936
|
)
|
|
Real estate depreciation and amortization
| |
|
154,205
|
| |
|
170,932
|
|
| FFO attributable to common stockholders and non-controlling
interests | | |
260,519
| | | |
249,924
| |
| | | |
|
|
Amortization of below-market ground leases
| |
|
7,831
|
| |
|
7,831
|
|
| Modified FFO attributable to common stockholders and
non-controlling interests | | |
268,350
| | | |
257,755
| |
| | | |
|
|
Acquisition break-up fee
| | |
-
| | | |
(2,500
|
)
|
|
Deferred financing cost write-off
| | |
552
| | | |
1,749
| |
|
Acquisition expenses
| | |
98
| | | |
193
| |
|
Construction severance expenses, net of income taxes
| |
|
-
|
| |
|
480
|
|
| Core FFO attributable to common stockholders and non-controlling
interests | |
$
|
269,000
|
| |
$
|
257,677
|
|
| | | |
|
| Total weighted average shares | | | | |
|
Basic
| |
|
276,848
|
| |
|
265,914
|
|
|
Diluted
| |
|
277,568
|
| |
|
265,914
|
|
| | | |
|
| FFO per share | | | | |
|
Basic
| |
$
|
0.94
|
| |
$
|
0.94
|
|
|
Diluted
| |
$
|
0.94
|
| |
$
|
0.94
|
|
| | | |
|
| Modified FFO per share | | | | |
|
Basic
| |
$
|
0.97
|
| |
$
|
0.97
|
|
|
Diluted
| |
$
|
0.97
|
| |
$
|
0.97
|
|
| | | |
|
| Core FFO per share | | | | |
|
Basic
| |
$
|
0.97
|
| |
$
|
0.97
|
|
|
Diluted
| |
$
|
0.97
|
| |
$
|
0.97
|
|
| | | | | | | |
|
| Empire State Realty Trust, Inc. |
| Condensed Consolidated Balance Sheets |
| (unaudited and amounts in thousands) |
|
|
|
| |
| | | | December 31, |
| December 31, |
| | | |
| 2016 |
| |
| 2015 |
|
| Assets | | | | | | |
|
Commercial real estate properties, at cost
| | | |
$
|
2,458,629
| | |
$
|
2,276,330
| |
|
Less: accumulated depreciation
| | | |
|
(556,546
|
)
| |
|
(465,584
|
)
|
|
Commercial real estate properties, net
| | | | |
1,902,083
| | | |
1,810,746
| |
|
Cash and cash equivalents
| | | | |
554,371
| | | |
46,685
| |
|
Restricted cash
| | | | |
61,514
| | | |
65,880
| |
|
Tenant and other receivables
| | | | |
22,542
| | | |
18,782
| |
|
Deferred rent receivables
| | | | |
152,074
| | | |
122,048
| |
|
Prepaid expenses and other assets
| | | | |
53,749
| | | |
50,460
| |
|
Deferred costs, net
| | | | |
277,081
| | | |
310,679
| |
|
Acquired below market ground leases, net
| | | | |
376,060
| | | |
383,891
| |
| Goodwill | | | |
|
491,479
|
| |
|
491,479
|
|
|
Total assets
| | | |
$
|
3,890,953
|
| |
$
|
3,300,650
|
|
| | | | | |
|
| Liabilities and equity | | | | | | |
|
Mortgage notes payable, net
| | | |
$
|
759,016
| | |
$
|
747,661
| |
|
Senior unsecured notes, net
| | | | |
590,388
| | | |
587,018
| |
|
Unsecured term loan facility, net
| | | | |
262,927
| | | |
262,545
| |
|
Unsecured revolving credit facility, net
| | | | |
-
| | | |
35,192
| |
|
Accounts payable and accrued expenses
| | | | |
134,064
| | | |
111,099
| |
|
Acquired below market leases, net
| | | | |
82,300
| | | |
104,171
| |
|
Deferred revenue and other liabilities
| | | | |
32,212
| | | |
31,388
| |
|
Tenants’ security deposits
| | | |
|
47,183
|
| |
|
48,890
|
|
|
Total liabilities
| | | | |
1,908,090
| | | |
1,927,964
| |
|
Total equity
| | | |
|
1,982,863
|
| |
|
1,372,686
|
|
|
Total liabilities and equity
| | | |
$
|
3,890,953
|
| |
$
|
3,300,650
|
|
| | | | | | | | | |
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170222006451/en/
Investors
Empire State
Realty Trust Investor Relations
212-850-2678
IR@empirestaterealtytrust.com
or
Media
Sard
Verbinnen & Co.
Brandy Bergman/Hugh Burns
212-687-8080
Source: Empire State Realty Trust, Inc.