- Earnings of $0.10 Per Fully Diluted Share -
- Core FFO of $0.25 Per Fully Diluted Share -
- Leased 329,866 Square Feet of Office and Retail Space -
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 second quarter of 2017.
“We are pleased with our strong second quarter results. Core FFO
increased 13.1% from the second quarter of 2016. We continue to
consolidate, redevelop and re-lease space to larger, higher credit
quality tenants at materially higher rents and create value. During the
quarter, we leased over 329,000 square feet which resulted in attractive
spreads on both new Manhattan office and total portfolio leases of 49.9%
and 31.0%, respectively. We continue to deliver on the embedded,
de-risked growth within our portfolio. Prospective tenants are 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.
“Year-to-date, Observatory revenue grew 3.6% and Observatory net
operating income grew 5.5%, as compared with the first half of 2016,
driven by improved revenue mix despite unfavorable weather conditions.
We further strengthened our balance sheet through the successful
refinancing of our 2017 mortgage maturities which lowered our interest
expense and meaningfully extended our maturities. We are happy to have
the liquidity, strength, and flexibility of our balance sheet to fund
future growth opportunities and create long-term value for our
shareholders,” added Kessler.
Second Quarter Highlights
-
Achieved net income attributable to the Company of $0.10 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 June 30, 2017:
-
Total portfolio was 89.2% occupied; including signed leases not
commenced (“SLNC”), the total portfolio was 91.3% leased.
- Manhattan office portfolio (excluding the retail component of
these properties) was 88.3% occupied; including SLNC, the
Manhattan office portfolio was 90.7% leased.
-
Retail portfolio was 95.9% occupied; including SLNC, the retail
portfolio was 96.0% leased.
- Empire State Building was 92.1% occupied; including SLNC, was
92.4% leased.
-
Signed 51 leases, representing 329,866 rentable square feet across the
total portfolio, achieving a portfolio-wide 31.0% increase in
mark-to-market rent over previous fully escalated rents on new,
renewal, and expansion leases.
-
Signed 26 new leases representing 208,594 rentable square feet for the
Manhattan office portfolio (excluding the retail component of these
properties), achieving an increase of 49.9% in mark-to-market rent
over previous fully escalated rents.
- The Empire State Building Observatory revenue for the second quarter
2017 grew 6.9% to $34.0 million from $31.8 million in the second
quarter 2016.
-
Declared a dividend in the amount of $0.105 per share.
Financial Results for the Second Quarter 2017
Net income attributable to common stockholders was $16.6 million, or
$0.10 per fully diluted share, compared to $11.1 million, or $0.09 per
fully diluted share, in the second quarter of 2016.
Core FFO was $73.2 million, or $0.25 per fully diluted share, compared
to $64.8 million, or $0.24 per fully diluted share, in the second
quarter of 2016.
Modified FFO was $73.2 million, or $0.25 per fully diluted share,
compared to $64.8 million, or $0.24 per fully diluted share, in the
second quarter of 2016.
FFO was $71.3 million, or $0.24 per fully diluted share, compared to
$62.8 million, or $0.24 per fully diluted share, in the second quarter
of 2016.
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 Six Months Ended June 30, 2017
Net income attributable to common stockholders was $26.6 million, or
$0.17 per fully diluted share, compared to $18.5 million, or $0.15 per
fully diluted share, in the six months ended June 30, 2016.
Core FFO was $134.5 million, or $0.45 per fully diluted share, compared
to $122.9 million, or $0.46 per fully diluted share, in the six months
ended June 30, 2016.
Modified FFO was $134.5 million, or $0.45 per fully diluted share,
compared to $122.3 million, or $0.46 per fully diluted share, in the six
months ended June 30, 2016.
FFO was $130.6 million, or $0.44 per fully diluted share, compared to
$118.3 million, or $0.44 per fully diluted share, in the six months
ended June 30, 2016.
Portfolio Operations
As of June 30, 2017, 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 the date of tenants’ move out and the date of Company’s
completion of redevelopment work for new leases to commence. As of June
30, 2017, the Company’s portfolio was occupied and leased as follows.
Leased percentages include signed leases not commenced.
|
|
| June 30, 2017 |
|
| March 31, 2017 |
|
| June 30, 2016 |
| Percent occupied: | | | | | | | | | |
|
Total portfolio
| | |
89.2%
| | |
88.8%
| | |
86.6%
|
|
Total office
| | |
88.7%
| | |
88.3%
| | |
86.9%
|
| Manhattan office
| | |
88.3%
| | |
87.8%
| | |
84.9%
|
| Empire State Building | | |
92.1%
| | |
91.5%
| | |
88.7%
|
|
Retail
| | |
95.9%
| | |
94.4%
| | |
83.6%
|
| | | | | | | | |
|
| Percent leased: | | | | | | | | | |
|
Total portfolio
| | |
91.3%
| | |
89.5%
| | |
89.4%
|
|
Total office
| | |
90.9%
| | |
89.2%
| | |
89.6%
|
| Manhattan office
| | |
90.7%
| | |
88.6%
| | |
88.4%
|
| Empire State Building | | |
92.4%
| | |
91.7%
| | |
90.7%
|
|
Retail
| | |
96.0%
| | |
94.5%
| | |
86.0%
|
| | | | | | | | |
|
Leasing
For the three months ended June 30, 2017, the Company signed 51 new,
renewal, and expansion leases within the total portfolio, comprising
329,866 rentable square feet with an average starting rental rate of
$54.39 per rentable square foot, representing an increase of 31.0% over
the previous fully escalated rent.
On a blended basis, the 46 new, renewal, and expansion office leases
signed within the total portfolio during the quarter had an average
starting rental rate of $55.22 per rentable square foot, representing an
increase of 36.0% over the previous fully escalated rent.
On a blended basis, the five new and renewal retail leases signed within
the total portfolio during the quarter had a starting rental rate of
$40.66 per rentable square foot, representing a decrease of 15.5% over
the previous fully escalated rent, primarily due to two parking garage
lease renewals.
Leases Signed in the Second Quarter 2017 for the Manhattan Office
Portfolio
-
26 new leases, comprising 208,594 rentable square feet, with an
average starting rental rate of $60.11 per rentable square foot,
representing an increase of 49.9% over the previous fully escalated
rent, and
-
14 renewal leases, comprising 42,447 rentable square feet, with an
average starting rental rate of $58.07 per rentable square foot,
representing an increase of 5.7% over the previous fully escalated
rent.
Significant Leases Executed During the Second Quarter 2017
-
At 111 West 33rd Street, the Company signed a new two full floor
office lease, totaling 80,903 rentable square feet, with Gap Inc. for
a term of 12.6 years.
-
At 1400 Broadway, the Company signed a new office lease, totaling
29,952 rentable square feet, with Renfro Corporation for a term of
16.2 years.
-
At One Grand Central Place, the Company signed a new full floor office
lease, totaling 17,573 rentable square feet, with iCapital Network for
a term of 10.8 years.
Empire State Building
The Company continues to renovate and lease the 2.8 million rentable
square foot Empire State Building, its flagship property. In the second
quarter 2017, the Company commenced the first phase of a capital project
to enhance the experience of office and retail tenants and Observatory
visitors. The first phase will move the Observatory entrance to a new,
larger, designated entrance at the western side of the Empire State
Building on 34th Street which will improve the commercial tenant and
office visitor experience and the value of the Empire State Building’s 34th
Street retail. At June 30, 2017, the Empire State Building was 92.1%
occupied; including SLNC, the Empire State Building was 92.4% leased.
During the second quarter 2017, the Company signed 10 office leases at
the Empire State Building, representing 33,574 rentable square feet in
the aggregate.
Observatory revenue for the second quarter 2017 was $34.0 million, a
6.9% increase from $31.8 million in the second quarter 2016. The
Observatory hosted approximately 1,126,000 visitors in the second
quarter 2017 compared to 1,124,000 visitors in the second quarter 2016,
an increase of 0.2%. A portion of this increase can be attributed to the
shift of the Easter weekend to the second quarter in 2017 from the first
quarter in 2016. In the second quarter 2017, there were 15 bad weather
days compared to 13 bad weather days in the second quarter 2016.
Observatory revenue was $54.9 million for the six months ended June 30,
2017, a 3.6% increase from $53.0 million for the six months ended June
30, 2016. For the six months ended June 30, 2017, the Observatory hosted
approximately 1,762,000 visitors, compared to 1,843,000 visitors for the
same period in 2016, a decrease of 4.4%. For the six months ended June
30, 2017, there were 37 bad weather days compared to 21 bad weather days
in the six months ended June 30, 2016.
Balance Sheet
At June 30, 2017, there was no outstanding balance on the Company’s $1.1
billion unsecured revolving credit facility. 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 June 30, 2017, the Company had total debt outstanding of
approximately $1.6 billion, with a weighted average interest rate of
3.96% per annum, and a weighted average term to maturity of 6.5 years.
As of June 30, 2017, the Company had no debt maturing during the
remainder of 2017 and $262.2 million of debt maturing in 2018. As of
June 30, 2017, the Company had cash and cash equivalents of $441.0
million. The Company’s consolidated net debt to total market
capitalization was approximately 15.5% as of June 30, 2017, and
consolidated net debt to EBITDA was 3.3x.
During the second quarter 2017, the Company refinanced $336 million of
maturing mortgage debt with a weighted average interest rate of 5.67%.
The new mortgage debt of $315 million in the aggregate has a weighted
average maturity of 11 years and a weighted average interest rate of
4.44%, after adjusting for the settlement of a $200 million forward
starting interest rate swap.
Dividend
On June 30, 2017, the Company paid a dividend of $0.105 per share for
the second quarter 2017 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
second quarter 2017 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, July 27, 2017 at 8:30 am
Eastern time.
The webcast will be available in the “Investors” section of the
Company’s website at www.empirestaterealtytrust.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, 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 August 3,
2017, 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 13666062.
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 June 30, 2017, 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 700,000 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 legal proceedings
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 operating
partnership units; changes in our business strategy; 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; termination or expiration of our
ground leases; our failure to obtain or maintain necessary outside
financing, including our unsecured revolving credit facility; our
leverage; decreased rental rates or increased vacancy rates; 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; difficulties in identifying properties to acquire and
completing acquisitions; risks of real estate development (including our
Metro Tower development site) and capital projects, including the cost
of construction delays and cost overruns; impact of changes in
governmental regulations, tax law and rates and similar matters; and our
failure to qualify as a real estate investment trust, or REIT. 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, 2016, 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 publicly update or revise 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 Income |
| (unaudited and amounts in thousands, except per share data) |
|
|
| | |
| | | | Three Months Ended June 30, |
| | | 2017 |
|
|
| 2016 |
|
| Revenues | | | | | | | |
|
Rental revenue
| | |
$
|
120,844
| | | |
$
|
112,613
| |
|
Tenant expense reimbursement
| | | |
17,569
| | | | |
19,054
| |
|
Observatory revenue
| | | |
33,966
| | | | |
31,838
| |
|
Third-party management and other fees
| | | |
392
| | | | |
423
| |
|
Other revenue and fees
| | |
|
4,353
|
| | |
|
1,887
|
|
Total revenues
| | | |
177,124
| | | | |
165,815
| |
| | | | | | |
|
| Operating expenses | | | | | | | |
|
Property operating expenses
| | | |
38,529
| | | | |
37,386
| |
|
Ground rent expenses
| | | |
2,332
| | | | |
2,330
| |
|
General and administrative expenses
| | | |
12,579
| | | | |
12,907
| |
|
Observatory expenses
| | | |
7,176
| | | | |
6,895
| |
|
Real estate taxes
| | | |
24,542
| | | | |
23,557
| |
|
Depreciation and amortization
| | |
|
40,532
|
| | |
|
38,548
|
|
|
Total operating expenses
| | | |
125,690
| | | | |
121,623
| |
| | |
|
| | |
|
| Total operating income | | | |
51,434
| | | | |
44,192
| |
|
Other expenses:
| | | | | | | |
|
Interest expense
| | | |
(17,477
|
)
| | | |
(17,420
|
)
|
|
Loss from derivative financial instruments
| | |
|
(42
|
)
| | |
|
-
|
|
| Income before income taxes | | | |
33,915
| | | | |
26,772
| |
|
Income tax expense
| | |
|
(2,556
|
)
| | |
|
(2,132
|
)
|
| Net income | | | |
31,359
| | | | |
24,640
| |
|
Preferred unit distributions
| | | |
(234
|
)
| | | |
(234
|
)
|
|
Net income attributable to non-controlling interests
| | |
|
(14,541
|
)
| | |
|
(13,317
|
)
|
| Net income attributable to common stockholders | | |
$
|
16,584
|
| | |
$
|
11,089
|
|
| | | | | | |
|
| Total weighted average shares | | | | | | | |
|
Basic
| | |
|
157,921
|
| | |
|
122,502
|
|
|
Diluted
| | |
|
298,398
|
| | |
|
266,167
|
|
| | | | | | |
|
| Net income per share attributable to common stockholders | | | | | | |
|
Basic
| | |
$
|
0.10
|
| | |
$
|
0.09
|
|
|
Diluted
| | |
$
|
0.10
|
| | |
$
|
0.09
|
|
| | | | | | | | | |
|
|
|
|
| |
| Empire State Realty Trust, Inc. |
| Condensed Consolidated Statements of Income |
| (unaudited and amounts in thousands, except per share data) |
| | | |
|
| | | | Six Months Ended June 30, |
| | | |
| 2017 |
|
|
|
| 2016 |
|
| Revenues | | | | | | | |
|
Rental revenue
| | | |
$
|
237,957
| | | |
$
|
227,521
| |
|
Tenant expense reimbursement
| | | | |
33,543
| | | | |
37,174
| |
|
Observatory revenue
| | | | |
54,906
| | | | |
53,019
| |
|
Third-party management and other fees
| | | | |
743
| | | | |
968
| |
|
Other revenue and fees
| | | |
|
14,929
|
| | |
|
4,207
|
|
|
Total revenues
| | | | |
342,078
| | | | |
322,889
| |
| | | | | | |
|
| Operating expenses | | | | | | | |
|
Property operating expenses
| | | | |
80,739
| | | | |
76,490
| |
|
Ground rent expenses
| | | | |
4,663
| | | | |
4,663
| |
|
General and administrative expenses
| | | | |
23,667
| | | | |
23,825
| |
|
Observatory expenses
| | | | |
14,431
| | | | |
14,650
| |
|
Real estate taxes
| | | | |
49,100
| | | | |
47,082
| |
|
Acquisition expenses
| | | | |
-
| | | | |
98
| |
|
Depreciation and amortization
| | | |
|
81,378
|
| | |
|
77,775
|
|
|
Total operating expenses
| | | | |
253,978
| | | | |
244,583
| |
| | | |
| | |
|
| Total operating income | | | | |
88,100
| | | | |
78,306
| |
|
Other expenses:
| | | | | | | |
|
Interest expense
| | | | |
(35,219
|
)
| | | |
(35,371
|
)
|
|
Loss from derivative financial instruments
| | | |
|
(289
|
)
| | |
|
-
|
|
| Income before income taxes | | | | |
52,592
| | | | |
42,935
| |
|
Income tax expense
| | | |
|
(2,088
|
)
| | |
|
(1,590
|
)
|
| Net income | | | | |
50,504
| | | | |
41,345
| |
|
Preferred unit distributions
| | | | |
(468
|
)
| | | |
(468
|
)
|
|
Net income attributable to non-controlling interests
| | | |
|
(23,467
|
)
| | |
|
(22,360
|
)
|
| Net income attributable to common stockholders | | | |
$
|
26,569
|
| | |
$
|
18,517
|
|
| | | | | | |
|
| Total weighted average shares | | | | | | | |
|
Basic
| | | |
|
157,265
|
| | |
|
121,640
|
|
|
Diluted
| | | |
|
298,180
|
| | |
|
267,121
|
|
| | | | | | |
|
| Net income per share attributable to common stockholders | | | | | | | |
|
Basic
| | | |
$
|
0.17
|
| | |
$
|
0.15
|
|
|
Diluted
| | | |
$
|
0.17
|
| | |
$
|
0.15
|
|
| | | | | | |
|
|
|
| |
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, |
| | | | | |
| 2017 |
|
|
|
| 2016 |
|
| | | | | | |
|
|
Net income
| | |
$
|
31,359
| | | |
$
|
24,640
| |
|
Preferred unit distributions
| | | |
(234
|
)
| | | |
(234
|
)
|
|
Real estate depreciation and amortization
| | |
|
40,132
|
| | |
|
38,386
|
|
| FFO attributable to common stockholders and non-controlling
interests | | | |
71,257
| | | | |
62,792
| |
| | | | | | |
|
|
Amortization of below-market ground leases
| | |
|
1,958
|
| | |
|
1,958
|
|
| Modified FFO attributable to common stockholders and
non-controlling interests | | | |
73,215
| | | | |
64,750
| |
| | | | | | |
|
|
Prepayment penalty and deferred financing cost write-off
| | | |
-
| | | | |
-
| |
|
Acquisition expenses
| | |
|
-
|
| | |
|
-
|
|
| Core FFO attributable to common stockholders and non-controlling
interests | | |
$
|
73,215
|
| | |
$
|
64,750
|
|
| | | | | | |
|
| Total weighted average shares | | | | | | | |
|
Basic
| | |
|
296,388
|
| | |
|
266,167
|
|
|
Diluted
| | |
|
298,398
|
| | |
|
266,167
|
|
| | | | | | |
|
| FFO per share | | | | | | | |
|
Basic
| | |
$
|
0.24
|
| | |
$
|
0.24
|
|
|
Diluted
| | |
$
|
0.24
|
| | |
$
|
0.24
|
|
| | | | | | |
|
| Modified FFO per share | | | | | | | |
|
Basic
| | |
$
|
0.25
|
| | |
$
|
0.24
|
|
|
Diluted
| | |
$
|
0.25
|
| | |
$
|
0.24
|
|
| | | | | | |
|
| Core FFO per share | | | | | | | |
|
Basic
| | |
$
|
0.25
|
| | |
$
|
0.24
|
|
|
Diluted
| | |
$
|
0.25
|
| | |
$
|
0.24
|
|
| | | | | | | | | |
|
|
|
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, |
| | | | | |
| 2017 |
|
|
|
| 2016 |
|
| | | | | | |
|
|
Net income
| | |
$
|
50,504
| | | |
$
|
41,345
| |
|
Preferred unit distributions
| | | |
(468
|
)
| | | |
(468
|
)
|
|
Real estate depreciation and amortization
| | |
|
80,556
|
| | |
|
77,461
|
|
| FFO attributable to common stockholders and non-controlling
interests | | | |
130,592
| | | | |
118,338
| |
| | | | | | |
|
|
Amortization of below-market ground leases
| | |
|
3,916
|
| | |
|
3,916
|
|
| Modified FFO attributable to common stockholders and
non-controlling interests | | | |
134,508
| | | | |
122,254
| |
| | | | | | |
|
|
Prepayment penalty and deferred financing cost write-off
| | | |
-
| | | | |
552
| |
|
Acquisition expenses
| | |
|
-
|
| | |
|
98
|
|
| Core FFO attributable to common stockholders and non-controlling
interests | | |
$
|
134,508
|
| | |
$
|
122,904
|
|
| | | | | | |
|
| Total weighted average shares | | | | | | | |
|
Basic
| | |
|
296,388
|
| | |
|
266,151
|
|
|
Diluted
| | |
|
298,180
|
| | |
|
266,151
|
|
| | | | | | |
|
| FFO per share | | |
|
Basic
| | |
$
|
0.44
|
| | |
$
|
0.44
|
|
|
Diluted
| | |
$
|
0.44
|
| | |
$
|
0.44
|
|
| | | | | | |
|
| Modified FFO per share | | | | | | | |
|
Basic
| | |
$
|
0.45
|
| | |
$
|
0.46
|
|
|
Diluted
| | |
$
|
0.45
|
| | |
$
|
0.46
|
|
| | | | | | |
|
| Core FFO per share | | | | | | | |
|
Basic
| | |
$
|
0.45
|
| | |
$
|
0.46
|
|
|
Diluted
| | |
$
|
0.45
|
| | |
$
|
0.46
|
|
| | | | | | |
|
|
|
Empire State Realty Trust, Inc. |
| Condensed Consolidated Balance Sheets |
| (unaudited and amounts in thousands) |
|
|
| |
| | | June 30, |
|
| December 31, |
| | |
| 2017 |
| | |
| 2016 |
|
| Assets | | | | | | |
|
Commercial real estate properties, at cost
| | |
$
|
2,556,609
| | | |
$
|
2,458,629
| |
|
Less: accumulated depreciation
| | |
|
(605,481
|
)
| | |
|
(556,546
|
)
|
|
Commercial real estate properties, net
| | | |
1,951,128
| | | | |
1,902,083
| |
|
Cash and cash equivalents
| | | |
440,958
| | | | |
554,371
| |
|
Restricted cash
| | | |
68,011
| | | | |
61,514
| |
|
Tenant and other receivables
| | | |
23,995
| | | | |
22,542
| |
|
Deferred rent receivables
| | | |
165,470
| | | | |
152,074
| |
|
Prepaid expenses and other assets
| | | |
54,624
| | | | |
53,749
| |
|
Deferred costs, net
| | | |
263,392
| | | | |
277,081
| |
|
Acquired below market ground leases, net
| | | |
372,144
| | | | |
376,060
| |
| Goodwill | | |
|
491,479
|
| | |
|
491,479
|
|
|
Total assets
| | |
$
|
3,831,201
|
| | |
$
|
3,890,953
|
|
| | | | | |
|
| Liabilities and equity | | | | | | |
|
Mortgage notes payable, net
| | |
$
|
724,312
| | | |
$
|
759,016
| |
|
Senior unsecured notes, net
| | | |
592,073
| | | | |
590,388
| |
|
Unsecured term loan facility, net
| | | |
263,114
| | | | |
262,927
| |
|
Unsecured revolving credit facility
| | | |
-
| | | | |
-
| |
|
Accounts payable and accrued expenses
| | | |
136,617
| | | | |
134,064
| |
|
Acquired below market leases, net
| | | |
74,083
| | | | |
82,300
| |
|
Deferred revenue and other liabilities
| | | |
27,380
| | | | |
32,212
| |
|
Tenants’ security deposits
| | |
|
49,669
|
| | |
|
47,183
|
|
|
Total liabilities
| | | |
1,867,248
| | | | |
1,908,090
| |
|
Total equity
| | |
|
1,963,953
|
| | |
|
1,982,863
|
|
|
Total liabilities and equity
| | |
$
|
3,831,201
|
| | |
$
|
3,890,953
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170726006152/en/
Investors
Empire State
Realty Trust Investor Relations
212-850-2678
IR@empirestaterealtytrust.com
or
Media
Sard
Verbinnen & Co.
212-687-8080
Source: Empire State Realty Trust, Inc.