- Earnings of $0.10 Per Fully Diluted Share -
- Core FFO of $0.25 Per Fully Diluted Share -
- Leased 354,099 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 third quarter of 2018.
“We continued to execute our long-term strategy to consolidate,
redevelop and re-lease space to larger, higher credit quality tenants at
higher rents and create long-term value for shareholders. During the
quarter, we leased approximately 354,000 square feet of office and
retail space that resulted in a spread of 27.3% on new Manhattan office
and a 24.1% increase in mark-to-market rent portfolio-wide over previous
fully escalated rents on new, renewal, and expansion leases. Our
well-located, modernized office buildings continue to attract a diverse
group of prospective tenants. Our value price point between trophy Class
A and Class B properties positions us well to capture steady tenant
demand,” stated John B. Kessler, Empire State Realty Trust’s President
and Chief Operating Officer.
“Year-to-date, Observatory revenue increased 2.6% and Observatory net
operating income increased 2.4%, as compared with the first nine months
of 2017, driven primarily by improved pricing. We are pleased with the
positive market response to our new Observatory entrance that opened in
the third quarter and look forward to sharing more of the enhanced
visitor experience as we complete our work by the end of 2019,” added
Kessler. “We continue to manage our balance sheet to fund our
redevelopment program and shareholder value enhancement opportunities.”
Third Quarter Highlights
-
Achieved net income attributable to the Company of $0.10 per fully
diluted share.
-
Core Funds From Operations (“Core FFO”) was $0.25 per fully diluted
share.
-
Occupancy and leased percentages at September 30, 2018:
-
Total portfolio was 88.4% occupied; including signed leases not
commenced (“SLNC”), the total portfolio was 92.1% leased.
- Manhattan office portfolio (excluding the retail component of
these properties) was 88.3% occupied; including SLNC, the
Manhattan office portfolio was 93.0% leased.
-
Retail portfolio was 90.8% occupied; including SLNC, the retail
portfolio was 90.8% leased.
- Empire State Building was 94.0% occupied; including SLNC, was
94.3% leased.
-
Signed 43 leases, representing 354,099 rentable square feet across the
total portfolio, and achieved a 24.1% increase in mark-to-market rent
over previous fully escalated rents portfolio-wide on new, renewal,
and expansion leases.
-
Signed 24 new leases representing 281,844 rentable square feet for the
Manhattan office portfolio (excluding the retail component of these
properties), and achieved an increase of 27.3% in mark-to-market rent
over previous fully escalated rents.
-
Opened the new Observatory entrance, which is the first phase of the
fully reimagined Observatory experience.
- Increased Empire State Building Observatory revenue for the third
quarter 2018 by 2.4% to $40.2 million from $39.3 million in the third
quarter 2017.
-
Authorized a $500 million stock and publicly traded operating
partnership unit repurchase program through December 31, 2019.
-
Declared a dividend of $0.105 per share.
Financial Results for the Third Quarter 2018
Net income attributable to common stockholders was $16.3 million, or
$0.10 per fully diluted share, compared to $18.8 million, or $0.12 per
fully diluted share, in the third quarter of 2017.
Core FFO was $73.0 million, or $0.25 per fully diluted share, compared
to $77.5 million, or $0.26 per fully diluted share, in the third quarter
of 2017.
Modified FFO was $73.0 million, or $0.25 per fully diluted share,
compared to $75.3 million, or $0.25 per fully diluted share, in the
third quarter of 2017.
FFO was $71.0 million, or $0.24 per fully diluted share, compared to
$73.4 million, or $0.25 per fully diluted share, in the third quarter of
2017.
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 Nine Months Ended September 30, 2018
Net income attributable to common stockholders was $42.8 million, or
$0.26 per fully diluted share, compared to $45.4 million, or $0.29 per
fully diluted share, in the nine months ended September 30, 2017.
Core FFO was $203.2 million, or $0.68 per fully diluted share, compared
to $212.0 million, or $0.71 per fully diluted share, in the nine months
ended September 30, 2017.
Modified FFO was $203.2 million, or $0.68 per fully diluted share,
compared to $209.9 million, or $0.70 per fully diluted share, in the
nine months ended September 30, 2017.
FFO was $197.3 million, or $0.66 per fully diluted share, compared to
$204.0 million, or $0.68 per fully diluted share, in the nine months
ended September 30, 2017.
Portfolio Operations
As of September 30, 2018, 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
September 30, 2018, the Company’s portfolio was occupied and leased as
follows. Leased percentages include signed leases not commenced.
| September 30, 2018 |
|
| June 30, 2018 |
|
| September 30, 2017 |
| Percent occupied: | | | | | | | |
|
Total portfolio
|
88.4%
| | |
88.4%
| | |
89.8%
|
|
Total office
|
88.3%
| | |
88.4%
| | |
89.5%
|
| Manhattan office
|
88.3%
| | |
88.3%
| | |
89.1%
|
| Empire State Building |
94.0%
| | |
92.9%
| | |
93.3%
|
|
Retail
|
90.8%
| | |
88.3%
| | |
94.1%
|
| Percent leased: | | | | | | | |
|
Total portfolio
|
92.1%
| | |
91.4%
| | |
91.7%
|
|
Total office
|
92.2%
| | |
91.4%
| | |
91.5%
|
| Manhattan office
|
93.0%
| | |
91.9%
| | |
91.5%
|
| Empire State Building |
94.3%
| | |
94.6%
| | |
93.5%
|
|
Retail
|
90.8%
| | |
91.1%
| | |
94.1%
|
| | | | | | |
|
Leasing
For the three months ended September 30, 2018, the Company signed 43
new, renewal, and expansion leases within the total portfolio,
comprising 354,099 rentable square feet with an average starting rental
rate of $58.48 per rentable square foot, representing an increase of
24.1% over the previous fully escalated rent.
On a blended basis, the 36 new, renewal, and expansion office leases,
comprising 315,056 rentable square feet, signed within the Manhattan
office portfolio during the third quarter, had an average starting
rental rate of $60.99 per rentable square foot, representing an increase
of 26.1% over the previous fully escalated rent.
Leases Signed in the Third Quarter 2018 for the Manhattan Office
Portfolio
-
24 new leases, comprising 281,844 rentable square feet, with an
average starting rental rate of $61.84 per rentable square foot,
representing an increase of 27.3% over the previous fully escalated
rent, and
-
12 renewal leases, comprising 33,212 rentable square feet, with an
average starting rental rate of $53.77 per rentable square foot,
representing an increase of 14.7% over the previous fully escalated
rent.
Significant Leases Executed During the Third Quarter 2018
-
At 1400 Broadway, the Company signed a new three floor office lease
totaling 91,200 rentable square feet with Signature Bank for a term of
16.1 years.
-
At 111 West 33rd Street, the Company signed a new full and
a partial floor office lease totaling 44,700 rentable square feet with
Diligent Corporation for a term of 11.4 years.
-
At 111 West 33rd Street, the Company signed a new full
floor office lease totaling 10,540 rentable square feet with ClearView
Healthcare Partners for a term of 5.1 years.
-
At the Empire State Building, the Company signed an expansion lease
totaling 26,800 rentable square feet with HNTB Corporation for a term
of 10.3 years. HNTB Corporation will now occupy a total of 105,100
square feet at the Empire State Building.
Empire State Building
The Company continues to renovate and lease the 2.8 million rentable
square foot Empire State Building, its flagship property.
During the third quarter 2018, the Company opened the new Observatory
entrance, which is the first phase of a fully reimagined Observatory
experience. The new entrance provides Observatory visitors with an
enhanced visitor journey focused on key recallable moments that
celebrate the authentic and iconic Empire State Building experience. The
Company has improved the customer experience with new self-serve,
digital ticketing kiosks and more efficient security screening.
Furthermore, the new entrance reroutes approximately four million annual
visitors from the Fifth Avenue entrance, which reduces congestion in the
Fifth Avenue lobby and improves the value of the office and 34th
Street retail components of the Empire State Building.
During the third quarter 2018, the Company signed ten office leases at
the Empire State Building, representing 61,886 rentable square feet in
the aggregate.
Observatory revenue for the third quarter 2018 was $40.2 million, a 2.4%
increase from $39.3 million in the third quarter 2017. The Observatory
hosted approximately 1,168,000 visitors in the third quarter 2018
compared to 1,237,000 visitors in the third quarter 2017, a decrease of
5.6%. There were 11 bad weather days compared to 14 bad weather days in
the third quarter 2017. For the third quarter 2018, the Company
estimates that bad weather days resulted in approximately twenty four
thousand less visitors than in the prior year period based upon the
timing of the bad weather days.
Observatory revenue was $96.7 million for the nine months ended
September 30, 2018, a 2.6% increase from $94.2 million for the nine
months ended September 30, 2017. The 102nd floor observation deck was
closed in the first quarter of 2018 for the scheduled replacement of
original elevator machinery with a new, higher speed glass elevator.
Adjusting for first quarter revenue from the 102nd floor
observation deck (which was $1.9 million in 2017), revenue would have
increased 4.7% for the nine months ended September 30, 2018 as compared
with the same period in 2017. For the nine months ended September 30,
2018, the Observatory hosted approximately 2,860,000 visitors, compared
to 2,949,000 visitors for the same period in 2017, a decrease of 3.0%.
For the nine months ended September 30, 2018, there were 37 bad weather
days compared to 51 bad weather days in the nine months ended September
30, 2017.
Balance Sheet
At September 30, 2018, there was no outstanding balance under the
Company’s $1.1 billion unsecured revolving credit facility and the
Company’s $265 million term loan facility was fully drawn. The
facilities have an accordion feature allowing for an additional increase
in the maximum aggregate principal balance to $1.75 billion under
certain circumstances. The Company held cash, cash equivalents and
short-term investments of $629.7 million at September 30, 2018.
As of September 30, 2018, the Company had total debt outstanding of
approximately $1.9 billion, with a weighted average interest rate of
3.84% per annum, and a weighted average term to maturity of 8.3 years.
None of the Company’s outstanding debt is subject to variable interest
rates. At September 30, 2018, the Company’s consolidated net debt to
total market capitalization was approximately 20.4% and consolidated net
debt to EBITDA was 3.7x.
Stock and Publicly Traded Operating Partnership Unit Repurchase
Program
The Company’s Board of Directors authorized the repurchase of up to $500
million of the Company’s Class A common stock (“Common Stock”) and
Empire State Realty OP, L.P.’s Series ES, Series 250 and Series 60
operating partnership units (NYSE Arca: ESBA, FISK and OGCP,
respectively; collectively with the Common Stock, the “Securities”)
through December 31, 2019.
Under the program, the Company may purchase its Securities in accordance
with applicable securities laws from time to time in the open market or
in privately negotiated transactions. The timing, manner, price and
amount of any repurchases will be determined by the Company at its
discretion and will be subject to stock price, availability, trading
volume and general market conditions. The authorization does not
obligate the Company to acquire any particular amount of Securities and
the program may be suspended or discontinued at the Company’s discretion
without prior notice.
Dividend
On September 28, 2018, the Company paid a dividend of $0.105 per share
for the third quarter 2018 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 third quarter 2018 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, November 1, 2018 at 8:30 am
Eastern time.
The webcast will be accessible 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 November
8, 2018, 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 13683909.
The Supplemental Report will be available prior to the conference call
in the “Investors” section of the Company’s website at 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 September 30, 2018, 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 and term
loan 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 Company’s Annual Report
on Form 10-K for the year ended December 31, 2017, 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 September 30, |
| | | |
| 2018 |
|
|
| 2017 |
|
| Revenues | | | | | | |
|
Rental revenue
| | | |
$
|
123,621
| | |
$
|
122,391
| |
|
Tenant expense reimbursement
| | | | |
18,627
| | | |
20,346
| |
|
Observatory revenue
| | | | |
40,241
| | | |
39,306
| |
|
Lease termination fees
| | | | |
1,185
| | | |
1,165
| |
|
Third-party management and other fees
| | | | |
312
| | | |
345
| |
|
Other revenue and fees
| | | |
|
2,416
|
| |
|
2,993
|
|
|
Total revenues
| | | | |
186,402
| | | |
186,546
| |
| | | | | |
|
| Operating expenses | | | | | | |
|
Property operating expenses
| | | | |
42,772
| | | |
41,270
| |
|
Ground rent expenses
| | | | |
2,331
| | | |
2,331
| |
|
General and administrative expenses
| | | | |
13,148
| | | |
12,899
| |
|
Observatory expenses
| | | | |
8,854
| | | |
8,648
| |
|
Real estate taxes
| | | | |
28,284
| | | |
26,901
| |
|
Depreciation and amortization
| | | |
|
42,475
|
| |
|
38,490
|
|
|
Total operating expenses
| | | | |
137,864
| | | |
130,539
| |
| | | |
| |
|
| Total operating income | | | | |
48,538
| | | |
56,007
| |
|
Other income (expense):
| | | | | | |
|
Interest income
| | | | |
3,485
| | | |
774
| |
|
Interest expense
| | | | |
(20,658
|
)
| | |
(16,890
|
)
|
|
Loss on early extinguishment of debt
| | | |
|
-
|
| |
|
(2,157
|
)
|
| Income before income taxes | | | | |
31,365
| | | |
37,734
| |
|
Income tax expense
| | | |
|
(2,135
|
)
| |
|
(2,245
|
)
|
| Net income | | | | |
29,230
| | | |
35,489
| |
|
Preferred unit distributions
| | | | |
(234
|
)
| | |
(234
|
)
|
|
Net income attributable to non-controlling interests
| | | |
|
(12,654
|
)
| |
|
(16,449
|
)
|
| Net income attributable to common stockholders | | | |
$
|
16,342
|
| |
$
|
18,806
|
|
| | | | | |
|
| Total weighted average shares | | | | | | |
|
Basic
| | | |
|
167,657
|
| |
|
158,102
|
|
|
Diluted
| | | |
|
297,478
|
| |
|
297,871
|
|
| | | | | |
|
| Net income per share attributable to common stockholders | | |
|
Basic
| | | |
$
|
0.10
|
| |
$
|
0.12
|
|
|
Diluted
| | | |
$
|
0.10
|
| |
$
|
0.12
|
|
| | | | | | | | | |
|
|
|
| Empire State Realty Trust, Inc. |
| Condensed Consolidated Statements of Income |
| (unaudited and amounts in thousands, except per share data) |
|
|
|
| |
| | | | Nine Months Ended September 30, |
| | | |
| 2018 |
|
|
| 2017 |
|
| Revenues | | | | | | |
|
Rental revenue
| | | |
$
|
369,970
| | |
$
|
360,348
| |
|
Tenant expense reimbursement
| | | | |
52,626
| | | |
53,889
| |
|
Observatory revenue
| | | | |
96,691
| | | |
94,212
| |
|
Lease termination fees
| | | | |
2,164
| | | |
10,354
| |
|
Third-party management and other fees
| | | | |
1,151
| | | |
1,088
| |
|
Other revenue and fees
| | | |
|
9,600
|
| |
|
7,338
|
|
|
Total revenues
| | | | |
532,202
| | | |
527,229
| |
| | | | | |
|
| Operating expenses | | | | | | |
|
Property operating expenses
| | | | |
126,375
| | | |
122,009
| |
|
Ground rent expenses
| | | | |
6,994
| | | |
6,994
| |
|
General and administrative expenses
| | | | |
39,001
| | | |
36,566
| |
|
Observatory expenses
| | | | |
23,868
| | | |
23,079
| |
|
Real estate taxes
| | | | |
81,771
| | | |
76,001
| |
|
Depreciation and amortization
| | | |
|
121,826
|
| |
|
119,868
|
|
|
Total operating expenses
| | | | |
399,835
| | | |
384,517
| |
| | | |
| |
|
| Total operating income | | | | |
132,367
| | | |
142,712
| |
|
Other income (expense):
| | | | | | |
|
Interest income
| | | | |
7,209
| | | |
2,169
| |
|
Interest expense
| | | | |
(58,774
|
)
| | |
(52,109
|
)
|
|
Loss on early extinguishment of debt
| | | | |
-
| | | |
(2,157
|
)
|
|
Loss from derivative financial instruments
| | | |
|
-
|
| |
|
(289
|
)
|
| Income before income taxes | | | | |
80,802
| | | |
90,326
| |
|
Income tax expense
| | | |
|
(3,330
|
)
| |
|
(4,333
|
)
|
| Net income | | | | |
77,472
| | | |
85,993
| |
|
Preferred unit distributions
| | | | |
(702
|
)
| | |
(702
|
)
|
|
Net income attributable to non-controlling interests
| | | |
|
(34,009
|
)
| |
|
(39,916
|
)
|
| Net income attributable to common stockholders | | | |
$
|
42,761
|
| |
$
|
45,375
|
|
| | | | | |
|
| Total weighted average shares | | | | | | |
|
Basic
| | | |
|
165,613
|
| |
|
157,796
|
|
|
Diluted
| | | |
|
297,181
|
| |
|
298,089
|
|
| | | | | |
|
| Net income per share attributable to common stockholders | | | |
|
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) |
|
|
|
| |
|
|
| |
| | | | | | | Three Months Ended September 30, |
| | | | | | |
| 2018 |
|
|
| 2017 |
|
| | | | | |
|
|
Net income
| | | |
$
|
29,230
| | |
$
|
35,489
| |
|
Preferred unit distributions
| | | | |
(234
|
)
| | |
(234
|
)
|
|
Real estate depreciation and amortization
| | | |
|
42,004
|
| |
|
38,134
|
|
| FFO attributable to common stockholders and non-controlling
interests | | | | |
71,000
| | | |
73,389
| |
| | | | | |
|
|
Amortization of below-market ground leases
| | | |
|
1,957
|
| |
|
1,957
|
|
| Modified FFO attributable to common stockholders and
non-controlling interests | | | | |
72,957
| | | |
75,346
| |
| | | | | |
|
|
Loss on early extinguishment of debt
| | | |
|
-
|
| |
|
2,157
|
|
| Core FFO attributable to common stockholders and non-controlling
interests | | | |
$
|
72,957
|
| |
$
|
77,503
|
|
| | | | | |
|
| Total weighted average shares | | | | | | |
|
Basic
| | | |
|
297,478
|
| |
|
296,389
|
|
|
Diluted
| | | |
|
297,478
|
| |
|
297,871
|
|
| | | | | |
|
| FFO per share | | |
|
Basic
| | | |
$
|
0.24
|
| |
$
|
0.25
|
|
|
Diluted
| | | |
$
|
0.24
|
| |
$
|
0.25
|
|
| | | | | |
|
| Modified FFO per share | | | | | | |
|
Basic
| | | |
$
|
0.25
|
| |
$
|
0.25
|
|
|
Diluted
| | | |
$
|
0.25
|
| |
$
|
0.25
|
|
| | | | | |
|
| Core FFO per share | | | | | | |
|
Basic
| | | |
$
|
0.25
|
| |
$
|
0.26
|
|
|
Diluted
| | | |
$
|
0.25
|
| |
$
|
0.26
|
|
| | | | | | | | | |
|
|
|
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, |
| | | | | | |
| 2018 |
|
|
|
| 2017 |
|
| | | | | | |
|
|
Net income
| | | |
$
|
77,472
| | | |
$
|
85,993
| |
|
Preferred unit distributions
| | | | |
(702
|
)
| | | |
(702
|
)
|
|
Real estate depreciation and amortization
| | | |
|
120,521
|
| | |
|
118,690
|
|
| FFO attributable to common stockholders and non-controlling
interests | | | | |
197,291
| | | | |
203,981
| |
| | | | | | |
|
|
Amortization of below-market ground leases
| | | |
|
5,873
|
| | |
|
5,873
|
|
| Modified FFO attributable to common stockholders and
non-controlling interests | | | | |
203,164
| | | | |
209,854
| |
| | | | | | |
|
|
Loss on early extinguishment of debt
| | | |
|
-
|
| | |
|
2,157
|
|
| Core FFO attributable to common stockholders and non-controlling
interests | | | |
$
|
203,164
|
| | |
$
|
212,011
|
|
| | | | | | |
|
| Total weighted average shares | | | | | | | |
|
Basic
| | | |
|
297,180
|
| | |
|
296,389
|
|
|
Diluted
| | | |
|
297,181
|
| | |
|
298,089
|
|
| | | | | | |
|
| FFO per share | | | | |
|
Basic
| | | |
$
|
0.66
|
| | |
$
|
0.69
|
|
|
Diluted
| | | |
$
|
0.66
|
| | |
$
|
0.68
|
|
| | | | | | |
|
| Modified FFO per share | | | | | | | |
|
Basic
| | | |
$
|
0.68
|
| | |
$
|
0.71
|
|
|
Diluted
| | | |
$
|
0.68
|
| | |
$
|
0.70
|
|
| | | | | | |
|
| Core FFO per share | | | | | | | |
|
Basic
| | | |
$
|
0.68
|
| | |
$
|
0.72
|
|
|
Diluted
| | | |
$
|
0.68
|
| | |
$
|
0.71
|
|
| | | | | | | | | | |
|
|
|
Empire State Realty Trust, Inc. |
| Condensed Consolidated Balance Sheets |
| (unaudited and amounts in thousands) |
|
|
|
| |
| | | |
|
| | | | September 30, |
|
| December 31, |
| | | |
| 2018 |
| | |
| 2017 |
|
| Assets | | | | | | | |
|
Commercial real estate properties, at cost
| | | |
$
|
2,825,955
| | | |
$
|
2,667,655
| |
|
Less: accumulated depreciation
| | | |
|
(718,959
|
)
| | |
|
(656,900
|
)
|
|
Commercial real estate properties, net
| | | | |
2,106,996
| | | | |
2,010,755
| |
|
Cash and cash equivalents
| | | | |
229,745
| | | | |
464,344
| |
|
Restricted cash
| | | | |
54,356
| | | | |
65,853
| |
|
Short-term investments
| | | | |
400,000
| | | | |
-
| |
|
Tenant and other receivables
| | | | |
31,342
| | | | |
28,329
| |
|
Deferred rent receivables
| | | | |
195,455
| | | | |
178,629
| |
|
Prepaid expenses and other assets
| | | | |
50,663
| | | | |
61,028
| |
|
Deferred costs, net
| | | | |
244,441
| | | | |
262,701
| |
|
Acquired below market ground leases, net
| | | | |
362,355
| | | | |
368,229
| |
| Goodwill | | | |
|
491,479
|
| | |
|
491,479
|
|
|
Total assets
| | | |
$
|
4,166,832
|
| | |
$
|
3,931,347
|
|
| | | | | | |
|
| Liabilities and equity | | | | | | | |
|
Mortgage notes payable, net
| | | |
$
|
609,299
| | | |
$
|
717,164
| |
|
Senior unsecured notes, net
| | | | |
1,045,362
| | | | |
707,895
| |
|
Unsecured term loan facility, net
| | | | |
264,023
| | | | |
263,662
| |
|
Unsecured revolving credit facility
| | | | |
-
| | | | |
-
| |
|
Accounts payable and accrued expenses
| | | | |
128,340
| | | | |
110,849
| |
|
Acquired below market leases, net
| | | | |
55,662
| | | | |
66,047
| |
|
Deferred revenue and other liabilities
| | | | |
32,175
| | | | |
40,907
| |
|
Tenants’ security deposits
| | | |
|
42,520
|
| | |
|
47,086
|
|
|
Total liabilities
| | | | |
2,177,381
| | | | |
1,953,610
| |
|
Total equity
| | | |
|
1,989,451
|
| | |
|
1,977,737
|
|
|
Total liabilities and equity
| | | |
$
|
4,166,832
|
| | |
$
|
3,931,347
|
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20181031005724/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.