EX-99.1 2 d704904dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

EMPIRE STATE REALTY TRUST ANNOUNCES FOURTH QUARTER 2018 RESULTS

- Earnings of $0.13 Per Fully Diluted Share -

- Core FFO of $0.29 Per Fully Diluted Share -

- Leased 246,760 Square Feet of Office and Retail Space -

New York, New York, February 20, 2019 - 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 and full year of 2018.

“We continue 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 fourth quarter, we leased approximately 247,000 square feet of office and retail space, and bought our full year total to over one million square feet of leasing. In aggregate for the quarter, we delivered cash rent spreads of 30.0% on new Manhattan office leases and 23.9% on all leases portfolio-wide over previous fully escalated rents,” stated John B. Kessler, Empire State Realty Trust’s President and Chief Operating Officer.

“For the year, Observatory revenue increased 3.2% and Observatory net operating income increased 1.7%, as compared with the year ended 2017, driven primarily by improved pricing partially offset by increased expenses related to Observatory redevelopment and public relations expense allocations,” added Kessler. “We continue to manage our balance sheet to fund our redevelopment program and shareholder value enhancement opportunities.”

 

1


LOGO

 

Fourth Quarter Highlights

 

   

Achieved net income attributable to the Company of $0.13 per fully diluted share.

 

   

Core Funds From Operations (“Core FFO”) was $0.29 per fully diluted share.

 

   

Occupancy and leased percentages at December 31, 2018:

 

   

Total portfolio was 88.8% occupied; including signed leases not commenced (“SLNC”), the total portfolio was 91.8% leased.

 

   

Manhattan office portfolio (excluding the retail component of these properties) was 88.8% occupied; including SLNC, the Manhattan office portfolio was 92.7% leased.

 

   

Retail portfolio was 90.8% occupied; including SLNC, the retail portfolio was 91.3% leased.

 

   

Empire State Building was 93.4% occupied; including SLNC, was 94.1% leased.

 

   

Signed 35 leases, representing 246,760 rentable square feet across the total portfolio, and achieved a 23.9% increase in mark-to-market cash rent over previous fully escalated cash rents portfolio-wide on new, renewal, and expansion leases.

 

   

Signed 19 new leases representing 204,999 rentable square feet for the Manhattan office portfolio (excluding the retail component of these properties), and achieved an increase of 30.0% in mark-to-market cash rent over previous fully escalated cash rents.

 

   

Realized lease termination fee and other end of life lease income of $18.7 million, or approximately $0.06 per fully diluted share from a combination of broadcast and office tenants. This fee income was partially offset by the write off of straight line rent receivables associated with certain terminated leases of $1.9 million, or approximately $0.01 per fully diluted share. In keeping with historical practice, the Company includes lease termination fee, other end of lease income and other revenue and fees when calculating FFO and Core FFO.

 

   

Increased Empire State Building Observatory revenue for the fourth quarter 2018 by 4.9% to $34.5 million from $32.9 million in the fourth quarter 2017 while net operating income decreased 0.3% primarily due to increased expenses related to Observatory redevelopment and public relations expense allocations.

 

   

Declared a dividend of $0.105 per share.

Full Year Highlights

 

   

Achieved net income attributable to the Company of $0.39 per fully diluted share.

 

   

Core FFO was $0.98 per fully diluted share.

 

2


LOGO

 

   

Signed 156 leases, representing 1,003,806 rentable square feet across the total portfolio, achieving a 19.8% increase in mark-to-market cash rent over previous fully escalated cash rents on new, renewal, and expansion leases; 122 of these leases, representing 837,487 rentable square feet, were within the Manhattan office portfolio (excluding the retail component of these properties) achieving a 24.5% increase in mark-to-market cash rent over previous fully escalated cash rents on new, renewal and expansion leases.

 

   

Signed 78 new leases representing 729,026 rentable square feet for the Manhattan office portfolio (excluding the retail component of these properties), achieving an increase of 27.3% in mark-to-market cash rent over expired previous fully escalated cash rents.

 

   

Amended our lease with Global Brands Group, our largest tenant, and in the process increased our annual cash rent by approximately $4 million.

 

   

Realized lease termination fee income of $20.8 million, or approximately $0.07 per fully diluted share from a combination of broadcast and office tenants. This fee income was partially offset by the write off of straight line rent receivables associated with the terminated leases of $2.1 million, or approximately $0.01 per fully diluted share.

 

   

Opened the new Observatory entrance, which is the first phase of the fully reimagined Observatory experience.

 

   

Achieved Empire State Building Observatory revenue growth of 3.2% to $131.2 million from $127.1 million in 2017 while net operating income increased 1.7% due to improved pricing partially offset by increased expenses related to Observatory redevelopment and public relations expense allocations.

 

   

Issued long-term, fixed rate unsecured financing of $335 million that increased weighted average term to maturity to 8.1 years, from 6.2 years, at December 31, 2017.

 

   

Authorized a $500 million stock and publicly traded operating partnership unit repurchase program through December 31, 2019.

 

   

Declared and paid aggregate dividends of $0.42 per share during 2018.

Financial Results for the Fourth Quarter 2018

Net income attributable to common stockholders was $22.8 million, or $0.13 per fully diluted share, compared to $17.3 million, or $0.11 per fully diluted share, in the fourth quarter of 2017.

 

3


LOGO

 

Core FFO was $87.3 million, or $0.29 per fully diluted share, compared to $74.9 million, or $0.25 per fully diluted share, in the fourth quarter of 2017.

Modified FFO was $87.3 million, or $0.29 per fully diluted share, compared to $74.5 million, or $0.25 per fully diluted share, in the fourth quarter of 2017.

FFO was $85.3 million, or $0.29 per fully diluted share, compared to $72.5 million, or $0.24 per fully diluted share, in the fourth 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 Year Ended December 31, 2018

Net income attributable to common stockholders was $65.6 million, or $0.39 per fully diluted share, compared to $62.6 million, or $0.39 per fully diluted share, for the year ended December 31, 2017.

Core FFO was $290.4 million, or $0.98 per fully diluted share, compared to $286.9 million, or $0.96 per fully diluted share, for the year ended December 31, 2017.

Modified FFO was $290.4 million, or $0.98 per fully diluted share, compared to $284.3 million, or $0.95 per fully diluted share, for the year ended December 31, 2017.

FFO was $282.6 million, or $0.95 per fully diluted share, compared to $276.5 million, or $0.93 per fully diluted share, for the year ended December 31, 2017.

Portfolio Operations

As of December 31, 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 December 31, 2018, the Company’s portfolio was occupied and leased as follows. Leased percentages include signed leases not commenced.

 

4


LOGO

 

     December 31, 2018     September 30, 2018     December 31, 2017  

Percent occupied:

      

Total portfolio

     88.8     88.4     89.6

Total office

     88.6     88.3     89.5

Manhattan office

     88.8     88.3     89.0

Empire State Building

     93.4     94.0     93.6

Retail

     90.8     90.8     92.0

Percent leased:

      

Total portfolio

     91.8     92.1     92.2

Total office

     91.8     92.2     92.1

Manhattan office

     92.7     93.0     92.1

Empire State Building

     94.1     94.3     94.2

Retail

     91.3     90.8     93.9

Leasing

For the three months ended December 31, 2018, the Company signed 35 new, renewal, and expansion leases within the total portfolio, comprising 246,760 rentable square feet with an average starting rental rate of $63.57 per rentable square foot, representing an increase of 23.9% over the previous fully escalated cash rent.

On a blended basis, the 26 new, renewal, and expansion office leases, comprising 218,546 rentable square feet, signed within the Manhattan office portfolio during the fourth quarter, had an average starting rental rate of $64.57 per rentable square foot, representing an increase of 28.4% over the previous fully escalated cash rent.

 

5


LOGO

 

Leases Signed in the Fourth Quarter 2018 for the Manhattan Office Portfolio

 

   

19 new leases, comprising 204,999 rentable square feet, with an average starting rental rate of $64.82 per rentable square foot, representing an increase of 30.0% over the previous fully escalated cash rent, and

 

   

7 renewal leases, comprising 13,547 rentable square feet, with an average starting rental rate of $60.75 per rentable square foot, representing an increase of 7.4% over the previous fully escalated cash rent.

Significant Leases Executed During the Fourth Quarter 2018

 

   

At 1400 Broadway, the Company signed a new full floor office expansion lease totaling 20,700 rentable square feet with Signature Bank for a term of 16.4 years. Signature Bank will now occupy a total of 111,900 square feet at 1400 Broadway.

 

   

At 111 West 33rd Street, the Company signed a new office lease totaling 41,800 rentable square feet with Hospitals Insurance Company/FOJP Service Corporation for a term of 16.4 years. This lease involved the early recapture of a redeveloped floor and yielded a positive mark to market along with a termination payment by the prior tenant.

 

   

At 1400 Broadway, the Company signed a new full floor office expansion lease totaling 14,300 rentable square feet with Uber. Uber will now occupy a total of 48,900 square feet at 1400 Broadway.

Empire State Building

During the fourth quarter 2018, the Company signed nine office leases at the Empire State Building, representing 60,066 rentable square feet in the aggregate.

Observatory revenue for the fourth quarter 2018 was $34.5 million, a 4.9% increase from $32.9 million in the fourth quarter 2017. The Observatory hosted approximately 945,000 visitors in the fourth quarter 2018 compared to 991,000 visitors in the fourth quarter 2017, a decrease of 4.6%. Consistent with its new methodology, the Company has adjusted prior period Observatory admissions figures, which reflects the

 

6


LOGO

 

performance against unique visitors, excluding visitors who make a second visit at no additional charge. There were 19 bad weather days compared to 10 bad weather days in the fourth quarter 2017. For the fourth quarter 2018, the Company estimates that the increase in bad weather days resulted in approximately 43,000 fewer visitors than in the prior year period.

Observatory revenue was $131.2 million for the year ended December 31, 2018, a 3.2% increase from $127.1 million for the year ended December 31, 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 4.8% for the year ended December 31, 2018 as compared with the same period in 2017. For the year ended December 31, 2018, the Observatory hosted approximately 3,805,000 visitors, compared to 3,940,000 visitors for the same period in 2017, a decrease of 3.4%. Consistent with its new methodology, the Company has adjusted prior period Observatory admissions figures, which reflects the performance against unique visitors, excluding visitors who make a second visit at no additional charge. In the year ended December 31, 2018, there were 56 bad weather days, with more of those days falling in peak visitor periods, compared to 61 bad weather days in the year ended December 31, 2017.

Balance Sheet

At December 31, 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 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 $605.0 million at December 31, 2018.

As of December 31, 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 8.1 years. None of the Company’s outstanding debt is subject to variable interest rates. At December 31, 2018, the Company’s consolidated net debt to total market capitalization was approximately 23.4% and consolidated net debt to EBITDA was 3.6x.

 

7


LOGO

 

Dividend

On December 31, 2018, the Company paid a dividend of $0.105 per share for the fourth quarter 2018 to holders of the Company’s Class A common stock (NYSE: ESRT) 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 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, February 21, 2019 at 9:00 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 February 28, 2019, 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 13686584.

The Supplemental Report will be available prior to the conference call in the “Investors” section of the Company’s website at www.empirestaterealtytrust.com.

 

8


LOGO

 

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, 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 laws 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.

 

9


LOGO

 

While forward-looking statements reflect the Company’s good faith beliefs, they are not guarantees of future performance. The Company disclaims any obligation to update or revise publicly any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events, or other changes after the date of this press release, except as required by applicable law. Prospective investors should not place undue reliance on any forward-looking statements, which are based only on information currently available to the Company (or to third parties making the forward-looking statements).

Contact:

Investors

Empire State Realty Trust Investor Relations

(212) 850-2678

IR@empirestaterealtytrust.com

Media

Sard Verbinnen & Co.

(212) 687-8080

 

10


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Income

(unaudited and amounts in thousands, except per share data)

 

     Three Months Ended December 31,  
     2018     2017  

Revenues

    

Rental revenue

   $ 123,261     $ 123,596  

Tenant expense reimbursement

     19,746       19,790  

Observatory revenue

     34,536       32,906  

Lease termination fees

     18,683       3,197  

Third-party management and other fees

     289       312  

Other revenue and fees

     2,794       2,496  
  

 

 

   

 

 

 

Total revenues

     199,309       182,297  

Operating expenses

    

Property operating expenses

     41,004       41,522  

Ground rent expenses

     2,332       2,332  

General and administrative expenses

     13,673       13,749  

Observatory expenses

     8,899       7,196  

Real estate taxes

     28,229       26,465  

Depreciation and amortization

     46,682       40,842  
  

 

 

   

 

 

 

Total operating expenses

     140,819       132,106  
  

 

 

   

 

 

 

Total operating income

     58,490       50,191  

Other income (expense):

    

Interest income

     3,452       773  

Interest expense

     (20,849     (16,364
  

 

 

   

 

 

 

Income before income taxes

     41,093       34,600  

Income tax expense

     (1,312     (2,340
  

 

 

   

 

 

 

Net income

     39,781       32,260  

Preferred unit distributions

     (234     (234

Net income attributable to non-controlling interests

     (16,705     (14,754
  

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 22,842     $ 17,272  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     171,829       159,989  
  

 

 

   

 

 

 

Diluted

     297,492       297,898  
  

 

 

   

 

 

 

Net income per share attributable to common stockholders

 

Basic

   $ 0.13     $ 0.11  
  

 

 

   

 

 

 

Diluted

   $ 0.13     $ 0.11  
  

 

 

   

 

 

 

 

11


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Income

(unaudited and amounts in thousands, except per share data)

 

     Year Ended December 31,  
     2018     2017  

Revenues

    

Rental revenue

   $ 493,231     $ 483,944  

Tenant expense reimbursement

     72,372       73,679  

Observatory revenue

     131,227       127,118  

Lease termination fees

     20,847       13,551  

Third-party management and other fees

     1,440       1,400  

Other revenue and fees

     12,394       9,834  
  

 

 

   

 

 

 

Total revenues

     731,511       709,526  

Operating expenses

    

Property operating expenses

     167,379       163,531  

Ground rent expenses

     9,326       9,326  

General and administrative expenses

     52,674       50,315  

Observatory expenses

     32,767       30,275  

Real estate taxes

     110,000       102,466  

Depreciation and amortization

     168,508       160,710  
  

 

 

   

 

 

 

Total operating expenses

     540,654       516,623  
  

 

 

   

 

 

 

Total operating income

     190,857       192,903  

Other income (expense):

    

Interest income

     10,661       2,942  

Interest expense

     (79,623     (68,473

Loss on early extinguishment of debt

     —         (2,157

Loss from derivative financial instruments

     —         (289
  

 

 

   

 

 

 

Income before income taxes

     121,895       124,926  

Income tax expense

     (4,642     (6,673
  

 

 

   

 

 

 

Net income

     117,253       118,253  

Preferred unit distributions

     (936     (936

Net income attributable to non-controlling interests

     (50,714     (54,670
  

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 65,603     $ 62,647  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     167,571       158,380  
  

 

 

   

 

 

 

Diluted

     297,259       298,049  
  

 

 

   

 

 

 

Net income per share attributable to common stockholders

 

Basic

   $ 0.39     $ 0.40  
  

 

 

   

 

 

 

Diluted

   $ 0.39     $ 0.39  
  

 

 

   

 

 

 

 

12


LOGO

 

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,  
     2018     2017  

Net income

   $ 39,781     $ 32,260  

Preferred unit distributions

     (234     (234

Real estate depreciation and amortization

     45,771       40,484  
  

 

 

   

 

 

 

FFO attributable to common stockholders and non-controlling interests

     85,318       72,510  

Amortization of below-market ground leases

     1,958       1,958  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and non-controlling interests

     87,276       74,468  

Deferred tax asset write-off

     —         446  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and non-controlling interests

   $ 87,276     $ 74,914  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     297,492       296,654  
  

 

 

   

 

 

 

Diluted

     297,492       297,898  
  

 

 

   

 

 

 

FFO per share

 

Basic

   $ 0.29     $ 0.24  
  

 

 

   

 

 

 

Diluted

   $ 0.29     $ 0.24  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.29     $ 0.25  
  

 

 

   

 

 

 

Diluted

   $ 0.29     $ 0.25  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.29     $ 0.25  
  

 

 

   

 

 

 

Diluted

   $ 0.29     $ 0.25  
  

 

 

   

 

 

 

 

13


LOGO

 

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,  
     2018     2017  

Net income

   $ 117,253     $ 118,253  

Preferred unit distributions

     (936     (936

Real estate depreciation and amortization

     166,292       159,174  
  

 

 

   

 

 

 

FFO attributable to common stockholders and non-controlling interests

     282,609       276,491  

Amortization of below-market ground leases

     7,831       7,831  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and non-controlling interests

     290,440       284,322  

Deferred tax asset write-off

     —         446  

Loss on early extinguishment of debt

     —         2,157  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and non-controlling interests

   $ 290,440     $ 286,925  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     297,258       296,455  
  

 

 

   

 

 

 

Diluted

     297,259       298,049  
  

 

 

   

 

 

 

FFO per share

 

Basic

   $ 0.95     $ 0.93  
  

 

 

   

 

 

 

Diluted

   $ 0.95     $ 0.93  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.98     $ 0.96  
  

 

 

   

 

 

 

Diluted

   $ 0.98     $ 0.95  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.98     $ 0.97  
  

 

 

   

 

 

 

Diluted

   $ 0.98     $ 0.96  
  

 

 

   

 

 

 

 

14


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Balance Sheets

(unaudited and amounts in thousands)

 

     December 31,     December 31,  
     2018     2017  

Assets

    

Commercial real estate properties, at cost

   $ 2,884,486     $ 2,667,655  

Less: accumulated depreciation

     (747,304     (656,900
  

 

 

   

 

 

 

Commercial real estate properties, net

     2,137,182       2,010,755  

Cash and cash equivalents

     204,981       464,344  

Restricted cash

     65,832       65,853  

Short-term investments

     400,000       —    

Tenant and other receivables

     29,437       28,329  

Deferred rent receivables

     200,903       178,629  

Prepaid expenses and other assets

     64,345       61,028  

Deferred costs, net

     241,223       262,701  

Acquired below market ground leases, net

     360,398       368,229  

Goodwill

     491,479       491,479  
  

 

 

   

 

 

 

Total assets

   $ 4,195,780     $ 3,931,347  
  

 

 

   

 

 

 

Liabilities and equity

    

Mortgage notes payable, net

   $ 608,567     $ 717,164  

Senior unsecured notes, net

     1,046,219       707,895  

Unsecured term loan facility, net

     264,147       263,662  

Unsecured revolving credit facility

     —         —    

Accounts payable and accrued expenses

     130,676       110,849  

Acquired below market leases, net

     52,450       66,047  

Deferred revenue and other liabilities

     44,810       40,907  

Tenants’ security deposits

     57,802       47,086  
  

 

 

   

 

 

 

Total liabilities

     2,204,671       1,953,610  

Total equity

     1,991,109       1,977,737  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 4,195,780     $ 3,931,347  
  

 

 

   

 

 

 

 

15