- Reports Core FFO of $0.27 Per Fully Diluted Share -
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 2015.
“Our strong third quarter results represent continued progress towards
the objectives we set forth during our initial public offering. Third
quarter leasing was highlighted by a 126,000 square foot expansion with
LinkedIn, and our year-to-date total volume of leases signed now exceeds
one million square feet, representing 73% growth year over year. In
addition, in the face of adverse New York City tourist trends and the
opening of One World Trade Center’s new attraction, our Observatory
revenues are steady. We enhanced our balance sheet with our new $265
million seven year senior unsecured bank loan facility. Finally, we
entered into a contingent contract for an off-market property from which
we ultimately received a break-up fee when the seller achieved a higher
price and we declined to match. We are happy that our off-market efforts
produced a result, but adhere to our view of value and reflect $2.3
million in non-recurring income in our results,” stated John B. Kessler,
Empire State Realty Trust’s President and Chief Operating Officer. “We
believe we will continue to create value in our Manhattan office and
retail portfolio as our redevelopment program delivers embedded,
derisked growth through market-leading rent spreads.”
Third Quarter Highlights
-
Achieved Core Funds From Operations (“Core FFO”) of $0.27 per fully
diluted share and net income attributable to the Company of $0.10 per
fully diluted share.
-
Total portfolio was 87.4% occupied; including signed leases not
commenced (“SLNC”), the total portfolio was 90.0% leased at September
30, 2015.
-
Manhattan office portfolio (excluding the retail component of these
properties) was 85.4% occupied; including SLNC, the Manhattan office
portfolio was 88.4% leased at September 30, 2015.
-
Retail portfolio was 92.7% occupied; including SLNC, the retail
portfolio was 94.6% leased at September 30, 2015.
-
Empire State Building was 83.7% occupied; including SLNC, the Empire
State Building was 91.2% leased at September 30, 2015.
-
Executed 67 leases, representing 338,477 rentable square feet across
the total portfolio, achieving a 34.5% increase in mark-to-market rent
over previous fully escalated rents on new, renewal, and expansion
leases.
-
Signed 23 new leases representing 232,198 rentable square feet in the
third quarter 2015 for the Manhattan office portfolio (excluding the
retail component of these properties), achieving an increase of 41.0%
in mark-to-market rent over previous fully escalated rents.
-
The Empire State Building Observatory revenue for the third quarter
2015 was $35.7 million, same as the third quarter 2014.
-
Netted a $2.3 million break-up fee on a contingent contract we entered
into on an off-market transaction to acquire a property.
-
Closed on a new seven year $265.0 million senior unsecured term loan
facility.
-
Declared a dividend in the amount of $0.085 per share for the third
quarter 2015, which was paid on September 30, 2015.
Financial Results for the Third Quarter 2015
Core FFO was $70.6 million, or $0.27 per fully diluted share, compared
to $65.1 million, or $0.25 per fully diluted share in the third quarter
of 2014.
Modified FFO was $72.9 million, or $0.27 per fully diluted share,
compared to $62.0 million, or $0.24 per fully diluted share in the third
quarter of 2014.
FFO was $70.9 million, or $0.27 per fully diluted share, compared to
$60.3 million or $0.23 per fully diluted share in the third quarter of
2014.
Net income attributable to common stockholders was $11.2 million, or
$0.10 per fully diluted share, compared to $8.3 million, or $0.09 per
fully diluted share, in the third quarter of 2014.
Financial Results for the Nine Months Ended September 30, 2015
Core FFO was $191.5 million, or $0.72 per fully diluted share, compared
to $162.2 million, or $0.65 per fully diluted share in the nine months
ended September 30, 2014.
Modified FFO was $191.6 million, or $0.72 per fully diluted share,
compared to $158.0 million, or $0.63 per fully diluted share in the nine
months ended September 30, 2014.
FFO was $185.7 million, or $0.70 per fully diluted share, compared to
$155.4 million or $0.62 per fully diluted share in the nine months ended
September 30, 2014.
Net income attributable to common stockholders was $25.5 million, or
$0.22 per fully diluted share, compared to $22.5 million, or $0.23 per
fully diluted share, in the nine months ended September 30, 2014.
Portfolio Operations
As of September 30, 2015, the Company’s total portfolio contained 10.1
million rentable square feet of office and retail space and was 87.4%
occupied. Including SLNC, the Company’s portfolio was 90.0% leased at
September 30, 2015.
The Company’s same store portfolio, defined as the total portfolio
excluding 112 West 34th Street and 1400 Broadway and containing 8.4
million rentable square feet of office and retail space, was 88.1%
occupied at the end of the third quarter 2015. Percentage occupied was
down 30 basis points from 88.4% at the end of the second quarter 2015,
and down 110 basis points from 89.2% at the end of the third quarter
2014. Including SLNC, the Company’s same store portfolio was 91.1%
leased at September 30, 2015.
The Company’s office portfolio (excluding the retail component of these
properties), containing 9.4 million rentable square feet, was 87.0%
occupied at the end of the third quarter 2015. On a same store basis,
the office portfolio was 87.7% occupied, down 40 basis points from the
end of the second quarter 2015, and down 130 basis points from the end
of the third quarter 2014. Including SLNC, the Company’s office
portfolio (excluding the retail component of these properties) was 89.7%
leased at September 30, 2015.
The Manhattan office portfolio (excluding the retail component of these
properties), containing 7.5 million rentable square feet was 85.4%
occupied at the end of the third quarter 2015. On a same store basis,
the Manhattan office portfolio was 85.9% occupied, down 50 basis points
from the end of the second quarter 2015, and down 220 basis points from
the end of the third quarter 2014. Including SLNC, the Company’s
Manhattan office portfolio (excluding the retail component of these
properties) was 88.4% leased at September 30, 2015.
The Company’s retail portfolio, containing approximately 724,000
rentable square feet, was 92.7% occupied at the end of the third quarter
2015. On a same store basis, the retail portfolio was 92.1% occupied,
which compares to 92.2% at the end of the second quarter of 2015 and
92.1% at the end of the third quarter 2014. Including SLNC, the
Company’s retail portfolio was 94.6% leased at September 30, 2015.
Leasing
For the three months ended September 30, 2015, the Company executed 67
leases within the total portfolio, comprising 338,477 rentable square
feet. Total leasing volume included 65 office leases, comprising 335,904
rentable square feet, and two retail leases, comprising 2,573 rentable
square feet.
On a blended basis, the 67 new, renewal and expansion leases signed
within the total portfolio during the quarter had an average starting
rental rate of $53.55 per rentable square foot, representing an increase
of 34.5% over the prior in-place rent on a fully escalated basis.
On a blended basis, the 65 new, renewal and expansion office leases
signed within the total portfolio during the quarter had an average
starting rental rate of $51.89 per rentable square foot, representing an
increase of 32.9% over the prior in-place rent on a fully escalated
basis.
On a blended basis, the two new retail leases signed within the total
portfolio during the quarter had an average starting rental rate of
$269.80 per rentable square foot, representing an increase of 94.6% over
the prior in-place rent on a fully escalated basis.
Leases signed in the Third Quarter 2015 for the Manhattan office
portfolio
-
23 new leases comprising 232,198 rentable square feet, with an average
starting rental rate of $55.84 per rentable square foot, representing
an increase of 41.0% over the prior in-place rent on a fully escalated
basis, and
-
26 renewal leases, comprising 50,402 rentable square feet, with an
average starting rental rate of $52.68 per rentable square foot,
representing an increase of 23.8% 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 September
30, 2015, the Empire State Building was 83.7% occupied; including SLNC,
the Empire State Building was 91.2% leased.
During the third quarter 2015, the Company executed nine office leases
at the Empire State Building, representing 172,112 rentable square feet
in the aggregate.
The Observatory revenue for the third quarter was $35.7 million, equal
to the $35.7 million in the third quarter 2014. The Observatory hosted
approximately 1.3 million visitors in the third quarter 2015 compared to
1.4 million visitors in the third quarter of 2014. In the third quarter
of 2015, there were no bad weather days which fell on weekends. This
compares to the third quarter 2014, in which there were two bad weather
days which fell on a weekend. Observatory admissions were impacted by
general tourism trends in Manhattan.
For the nine months ended September 30, 2015, the Observatory hosted 3.1
million visitors, compared to 3.3 million visitors for the same period
in 2014. Observatory revenue was $84.5 million, a 1.4% increase from
$83.4 million for the nine months ended September 30, 2014. For the nine
months of 2015, there were 14 bad weather weekend days. This compares to
the nine months of 2014, in which there were 11 bad weather weekend days.
Balance Sheet and Financial Transactions
As of September 30, 2015, the outstanding balance on the Company’s
unsecured revolving credit facility was $20.0 million. The unsecured
revolving credit facility has an accordion feature allowing for an
increase in its maximum aggregate principal balance to $1.25 billion
under certain circumstances.
During the quarter, the Company closed on a new seven year $265.0
million senior unsecured term loan facility. The facility is expandable
by $100.0 million to $365.0 million under certain circumstances. The
term loan matures on August 24, 2022. Interest is calculated at LIBOR
plus 1.6% at September 30, 2015. Pursuant to a forward interest rate
swap agreement, the Company effectively fixed LIBOR at 2.1485% beginning
August 2017 through maturity for $265.0 million of the facility. The net
proceeds were used to repay borrowings made under the Company’s
unsecured revolving credit facility.
At September 30, 2015, the Company had total debt outstanding of
approximately $1.6 billion, with a weighted average interest rate of
4.11% per annum, and a weighted average term to maturity of 5.7 years.
At September 30, 2015, the Company had no debt maturing during 2015 and
2016. The Company’s consolidated debt to total market capitalization was
approximately 26% as of September 30, 2015 and consolidated net debt to
EBITDA was 5.0x.
Dividend
On September 30, 2015, the Company paid a dividend of $0.085 per share
for the third quarter 2015 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 2015 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, October 29, 2015 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 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
1-877-870-5176 for domestic callers or 1-858-384-5517 for international
callers. The passcode for the replay is 13620670. A replay of the
conference call will be available until November 5, 2015.
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 September 30, 2015, 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 724,000 rentable square feet in the
retail portfolio.
Non-GAAP Financial Measures
The Company has used non-GAAP financial measures in this press release.
A reconciliation of each non-GAAP financial measure and the comparable
GAAP financial measure can be found on pages 11 and 12 of this release
and in the Company’s supplemental report.
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, 2014, 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 September 30,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
Revenues
|
|
|
|
|
|
|
Rental revenue
|
|
|
$
|
110,903
|
|
|
|
$
|
106,152
|
|
Tenant expense reimbursement
|
|
|
|
23,096
|
|
|
|
|
20,034
|
|
Observatory revenue
|
|
|
|
35,702
|
|
|
|
|
35,684
|
|
Construction revenue
|
|
|
|
-
|
|
|
|
|
5,804
|
|
Third-party management and other fees
|
|
|
|
618
|
|
|
|
|
561
|
|
Other revenue and fees
|
|
|
|
5,460
|
|
|
|
|
1,206
|
|
Total revenues
|
|
|
|
175,779
|
|
|
|
|
169,441
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
Property operating expenses
|
|
|
|
41,664
|
|
|
|
|
38,291
|
|
Ground rent expenses
|
|
|
|
2,331
|
|
|
|
|
2,066
|
|
Marketing, general and administrative expenses
|
|
|
|
10,182
|
|
|
|
|
10,071
|
|
Observatory expenses
|
|
|
|
7,284
|
|
|
|
|
7,109
|
|
Construction expenses
|
|
|
|
-
|
|
|
|
|
6,095
|
|
Real estate taxes
|
|
|
|
23,613
|
|
|
|
|
21,870
|
|
Acquisition expenses
|
|
|
|
193
|
|
|
|
|
2,647
|
|
Depreciation and amortization
|
|
|
|
45,169
|
|
|
|
|
37,880
|
|
Total operating expenses
|
|
|
|
130,436
|
|
|
|
|
126,029
|
|
|
|
|
|
|
|
|
Total operating income
|
|
|
|
45,343
|
|
|
|
|
43,412
|
|
Interest expense
|
|
|
|
(16,680
|
)
|
|
|
|
(17,674
|
)
|
Income before income taxes
|
|
|
|
28,663
|
|
|
|
|
25,738
|
|
Income tax expense
|
|
|
|
(2,578
|
)
|
|
|
|
(3,004
|
)
|
Net income
|
|
|
|
26,085
|
|
|
|
|
22,734
|
|
Preferred unit distributions
|
|
|
|
(234
|
)
|
|
|
|
(241
|
)
|
Net income attributable to non-controlling interests
|
|
|
|
(14,631
|
)
|
|
|
|
(14,171
|
)
|
Net income attributable to common stockholders
|
|
|
$
|
11,220
|
|
|
|
$
|
8,322
|
|
|
|
|
|
|
|
|
Total weighted average shares
|
|
|
|
|
|
|
Basic
|
|
|
|
115,900
|
|
|
|
|
97,729
|
|
Diluted
|
|
|
|
265,873
|
|
|
|
|
263,041
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
Revenues
|
|
|
|
|
|
|
Rental revenue
|
|
|
$
|
333,827
|
|
|
|
$
|
288,566
|
|
Tenant expense reimbursement
|
|
|
|
59,878
|
|
|
|
|
49,491
|
|
Observatory revenue
|
|
|
|
84,525
|
|
|
|
|
83,374
|
|
Construction revenue
|
|
|
|
1,981
|
|
|
|
|
33,730
|
|
Third-party management and other fees
|
|
|
|
1,658
|
|
|
|
|
1,925
|
|
Other revenue and fees
|
|
|
|
10,565
|
|
|
|
|
7,829
|
|
Total revenues
|
|
|
|
492,434
|
|
|
|
|
464,915
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
Property operating expenses
|
|
|
|
122,051
|
|
|
|
|
109,300
|
|
Ground rent expenses
|
|
|
|
6,994
|
|
|
|
|
2,964
|
|
Marketing, general and administrative expenses
|
|
|
|
28,395
|
|
|
|
|
29,786
|
|
Observatory expenses
|
|
|
|
21,681
|
|
|
|
|
21,210
|
|
Construction expenses
|
|
|
|
3,222
|
|
|
|
|
33,173
|
|
Real estate taxes
|
|
|
|
69,543
|
|
|
|
|
58,429
|
|
Acquisition expenses
|
|
|
|
193
|
|
|
|
|
3,382
|
|
Depreciation and amortization
|
|
|
|
126,216
|
|
|
|
|
96,632
|
|
Total operating expenses
|
|
|
|
378,295
|
|
|
|
|
354,876
|
|
|
|
|
|
|
|
|
Total operating income
|
|
|
|
114,139
|
|
|
|
|
110,039
|
|
Interest expense
|
|
|
|
(50,298
|
)
|
|
|
|
(46,640
|
)
|
Income before income taxes
|
|
|
|
63,841
|
|
|
|
|
63,399
|
|
Income tax expense
|
|
|
|
(3,283
|
)
|
|
|
|
(4,153
|
)
|
Net income
|
|
|
|
60,558
|
|
|
|
|
59,246
|
|
Preferred unit distributions
|
|
|
|
(702
|
)
|
|
|
|
(241
|
)
|
Net income attributable to non-controlling interests
|
|
|
|
(34,378
|
)
|
|
|
|
(36,480
|
)
|
Net income attributable to common stockholders
|
|
|
$
|
25,478
|
|
|
|
$
|
22,525
|
|
|
|
|
|
|
|
|
Total weighted average shares
|
|
|
|
|
|
|
Basic
|
|
|
|
112,741
|
|
|
|
|
96,226
|
|
Diluted
|
|
|
|
265,868
|
|
|
|
|
250,696
|
|
|
|
|
|
|
|
|
Net income per share attributable to common stockholders
|
|
|
|
|
Basic
|
|
|
$
|
0.23
|
|
|
|
$
|
0.23
|
|
Diluted
|
|
|
$
|
0.22
|
|
|
|
$
|
0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
26,085
|
|
|
|
$
|
22,734
|
|
Preferred unit distributions
|
|
|
|
(234
|
)
|
|
|
|
(241
|
)
|
Real estate depreciation and amortization
|
|
|
|
45,072
|
|
|
|
|
37,797
|
|
FFO attributable to common stockholders and non-controlling
interests
|
|
|
|
70,923
|
|
|
|
|
60,290
|
|
|
|
|
|
|
|
|
Amortization of below-market ground leases
|
|
|
|
1,957
|
|
|
|
|
1,750
|
|
Modified FFO attributable to common stockholders and
non-controlling interests
|
|
|
|
72,880
|
|
|
|
|
62,040
|
|
|
|
|
|
|
|
|
Acquisition break-up fee
|
|
|
|
(2,500
|
)
|
|
|
|
-
|
|
Acquisition expenses
|
|
|
|
193
|
|
|
|
|
2,647
|
|
Private perpetual preferred exchange offering expenses
|
|
|
|
-
|
|
|
|
|
407
|
|
Core FFO attributable to common stockholders and non-controlling
interests
|
|
|
$
|
70,573
|
|
|
|
$
|
65,094
|
|
|
|
|
|
|
|
|
Total weighted average shares
|
|
|
|
|
|
|
Basic
|
|
|
|
265,873
|
|
|
|
|
263,041
|
|
Diluted
|
|
|
|
265,873
|
|
|
|
|
263,041
|
|
|
|
|
|
|
|
|
FFO per share
|
|
|
Basic
|
|
|
$
|
0.27
|
|
|
|
$
|
0.23
|
|
Diluted
|
|
|
$
|
0.27
|
|
|
|
$
|
0.23
|
|
|
|
|
|
|
|
|
Modified FFO per share
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.27
|
|
|
|
$
|
0.24
|
|
Diluted
|
|
|
$
|
0.27
|
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
Core FFO per share
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.27
|
|
|
|
$
|
0.25
|
|
Diluted
|
|
|
$
|
0.27
|
|
|
|
$
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
60,558
|
|
|
|
$
|
59,246
|
|
Preferred unit distributions
|
|
|
|
(702
|
)
|
|
|
|
(241
|
)
|
Real estate depreciation and amortization
|
|
|
|
125,847
|
|
|
|
|
96,405
|
|
FFO attributable to common stockholders and non-controlling
interests
|
|
|
|
185,703
|
|
|
|
|
155,410
|
|
|
|
|
|
|
|
|
Amortization of below-market ground leases
|
|
|
|
5,873
|
|
|
|
|
2,602
|
|
Modified FFO attributable to common stockholders and
non-controlling interests
|
|
|
|
191,576
|
|
|
|
|
158,012
|
|
|
|
|
|
|
|
|
Acquisition break-up fee
|
|
|
|
(2,500
|
)
|
|
|
|
-
|
|
Deferred financing costs write-off
|
|
|
|
1,749
|
|
|
|
|
-
|
|
Construction severance expenses, net of taxes
|
|
|
|
480
|
|
|
|
|
-
|
|
Acquisition expenses
|
|
|
|
193
|
|
|
|
|
3,382
|
|
Gain on settlement of lawsuit related to the Observatory, net of
income taxes
|
|
|
|
-
|
|
|
|
|
(540
|
)
|
Private perpetual preferred exchange offering expenses
|
|
|
|
-
|
|
|
|
|
1,357
|
|
Core FFO attributable to common stockholders and non-controlling
interests
|
|
|
$
|
191,498
|
|
|
|
$
|
162,211
|
|
|
|
|
|
|
|
|
Total weighted average shares
|
|
|
|
|
|
|
Basic
|
|
|
|
265,868
|
|
|
|
|
250,696
|
|
Diluted
|
|
|
|
265,868
|
|
|
|
|
250,696
|
|
|
|
|
|
|
|
|
FFO per share
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.70
|
|
|
|
$
|
0.62
|
|
Diluted
|
|
|
$
|
0.70
|
|
|
|
$
|
0.62
|
|
|
|
|
|
|
|
|
Modified FFO per share
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.72
|
|
|
|
$
|
0.63
|
|
Diluted
|
|
|
$
|
0.72
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
Core FFO per share
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.72
|
|
|
|
$
|
0.65
|
|
Diluted
|
|
|
$
|
0.72
|
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Empire State Realty Trust, Inc.
|
Condensed Consolidated Balance Sheets
|
(unaudited and amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
Assets
|
|
|
|
|
|
|
Commercial real estate properties, at cost
|
|
|
$
|
2,244,862
|
|
|
|
$
|
2,139,863
|
|
Less: accumulated depreciation
|
|
|
|
(445,549
|
)
|
|
|
|
(377,552
|
)
|
Commercial real estate properties, net
|
|
|
|
1,799,313
|
|
|
|
|
1,762,311
|
|
Cash and cash equivalents
|
|
|
|
46,388
|
|
|
|
|
45,732
|
|
Restricted cash
|
|
|
|
64,899
|
|
|
|
|
60,273
|
|
Tenant and other receivables
|
|
|
|
32,406
|
|
|
|
|
23,745
|
|
Deferred rent receivables
|
|
|
|
116,208
|
|
|
|
|
102,104
|
|
Prepaid expenses and other assets
|
|
|
|
33,759
|
|
|
|
|
48,504
|
|
Deferred costs, net
|
|
|
|
338,466
|
|
|
|
|
370,460
|
|
Acquired below market ground leases, net
|
|
|
|
385,849
|
|
|
|
|
391,887
|
|
Goodwill
|
|
|
|
491,479
|
|
|
|
|
491,479
|
|
Total assets
|
|
|
$
|
3,308,767
|
|
|
|
$
|
3,296,495
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
Mortgage notes payable
|
|
|
$
|
754,738
|
|
|
|
$
|
903,985
|
|
Senior unsecured notes
|
|
|
|
589,670
|
|
|
|
|
237,667
|
|
Unsecured term loan facility
|
|
|
|
265,000
|
|
|
|
|
-
|
|
Unsecured revolving credit facility
|
|
|
|
20,000
|
|
|
|
|
-
|
|
Term loan and credit facility
|
|
|
|
-
|
|
|
|
|
470,000
|
|
Accounts payable and accrued expenses
|
|
|
|
106,699
|
|
|
|
|
96,563
|
|
Acquired below market leases, net
|
|
|
|
112,312
|
|
|
|
|
138,859
|
|
Deferred revenue and other liabilities
|
|
|
|
38,066
|
|
|
|
|
27,876
|
|
Tenants’ security deposits
|
|
|
|
49,672
|
|
|
|
|
40,448
|
|
Total liabilities
|
|
|
|
1,936,157
|
|
|
|
|
1,915,398
|
|
Total equity
|
|
|
|
1,372,610
|
|
|
|
|
1,381,097
|
|
Total liabilities and equity
|
|
|
$
|
3,308,767
|
|
|
|
$
|
3,296,495
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151028006446/en/
Copyright Business Wire 2015