EX-99.1 2 d369402dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

EMPIRE STATE REALTY TRUST ANNOUNCES SECOND QUARTER 2022 RESULTS

– Net Income of $0.18 Per Fully Diluted Share –

– Core FFO of $0.29 Per Fully Diluted Share –

– $1.2 Billion of Liquidity, No Outstanding Debt Maturities Until November 2024 –

– 2022 Guidance Updated –

New York, New York, July 27, 2022 – Empire State Realty Trust, Inc. (NYSE: ESRT) (the “Company”) is a REIT that owns and manages office, retail and multifamily assets in Manhattan and the greater New York metropolitan area. ESRT owns the Empire State Building, the World’s Most Famous Building, and Tripadvisor’s 2022 Travelers’ Choice Best of the Best Awards #1 attraction in the U.S. and #3 attraction in the world, the newly reimagined and iconic Empire State Building Observatory. Today the Company reported its operational and financial results for the second quarter of 2022.

Second Quarter 2022 and Recent Highlights

 

   

Net Income of $0.18 per fully diluted share.

 

   

Core Funds From Operations (“Core FFO”) of $0.29 per fully diluted share in second quarter 2022, compared to $0.18 per fully diluted share in second quarter 2021. Second quarter Core FFO included $0.07 of lease termination fee income for space that was released as part of a tenant expansion.

 

   

Same-Store Property Cash Net Operating Income (“NOI”) excluding lease termination fees decreased 7.1% from the second quarter of 2021, primarily driven by the normalization of operating expenses.

 

   

Total commercial portfolio is 87.8% leased; Manhattan office portfolio is 88.3% leased.

 

   

Signed a total of 320,225 rentable square feet of new, renewal, and several large long-term expansion leases, including iCapital for two full floors for 59,000 square feet at One Grand Central Place and Burlington Merchandising Corporation for 35,000 square feet at 1400 Broadway, and 18 prebuilt leases in the Manhattan office portfolio.

 

   

Empire State Building Observatory (ESBO) NOI was $19.6 million for the second quarter 2022, which represented approximately 80% of 2019 second quarter NOI levels.

 

1


LOGO

 

   

Notably, the ESBO was named the #1 attraction in the U.S. and #3 worldwide by Tripadvisor’s 2022 Travelers’ Choice Best of the Best Awards. In the second quarter, the ESBO hosted 573,000 visitors. Year to date, ESBO has already surpassed one million visitors.

 

   

Repurchased $53.7 million of common stock at a weighted average price of $7.90 per share in the second quarter and through July 21, 2022. The stock repurchase program began in March 2020 and through July 21, 2022, approximately $256 million at a weighted average price of $8.48 per share has been repurchased.

 

   

Selected as a 2022 Platinum Green Lease Leader by the U.S. Department of Energy’s (DOE) Better Buildings Alliance and the Institute for Market Transformation (IMT). ESRT is one of only nine awardees to achieve the new highest Platinum distinction. With this award, ESRT is recognized for its integration of high-performance leasing and sustainability practices into business operations, which deliver energy efficiency, cost savings, air quality, and sustainability for our tenants.

Property Operations

As of June 30, 2022, the Company’s property portfolio contained 9.2 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 625 residential units across two multifamily properties, which were occupied and leased as shown below.

 

     June 30, 2022     March 31, 2022     June 30, 2021  

Percent occupied:

      

Total commercial portfolio

     84.3     83.0     85.2

Total office

     83.7     82.4     85.0

Manhattan office

     84.0     83.9     87.2

GNYMA office1

     82.2     76.2     76.1

Total retail2

     92.0     91.1     88.5

Total multifamily portfolio

     98.4     97.6     N/A  

Percent leased (includes signed leases not commenced):

 

Total commercial portfolio

     87.8     87.0     88.2

Total office

     87.4     86.6     87.9

Manhattan office

     88.3     88.6     89.9

GNYMA office1

     83.5     78.5     79.8

Total retail2

     92.4     91.5     92.0

 

1 

“GNYMA office” for the period ending June 30, 2022 reflects the removal of 383 Main Avenue, Norwalk, CT.

2 

“Total retail” for the periods ending March 31, 2022 and June 30, 2022 includes the retail assets acquired as part of the multifamily acquisition completed in late-December 2021.

 

2


LOGO

 

Leasing

The tables below summarize leasing activity for the three months ended June 30, 2022:

Total Portfolio

 

Total Portfolio

   Total Leases
Executed
     Total square
footage
executed
     Average cash
rent psf - leases
executed
     Previously
escalated cash
rents psf
     % of new cash
rent over /
under
previously
escalated
rents
 

Office

     34        316,949      $ 60.28      $ 58.25        3.5

Retail

     3        3,276      $ 115.08      $ 115.54        (0.4 %) 

Total Overall

     37        320,225      $ 60.86      $ 58.86        3.4

Manhattan Office Portfolio

 

Manhattan Office Portfolio

   Total Leases
Executed
     Total square
footage
executed
     Average cash
rent psf - leases
executed
     Previously
escalated cash
rents psf
     % of new cash
rent over /
under
previously
escalated rents
 

New Office

     13        159,970      $ 67.84      $ 62.70        8.2

Renewal Office

     14        99,690      $ 58.43      $ 58.28        0.3

Total Office

     27        259,660      $ 64.23      $ 61.00        5.3

Observatory Results

For the second quarter of 2022, the Observatory hosted approximately 573,000 visitors, compared to 162,000 visitors in the second quarter 2021. Observatory revenue was $27.4 million, expenses were $7.8 million, and NOI was $19.6 million. Second quarter visitation was in line with the hypothetical forecast of 60% of 2019 levels. Notably, second quarter NOI was approximately 80% of 2019 levels, which reflected higher per cap revenue from our visitors as part of our conversion to a reservations-only operation with a focus on customer satisfaction and reduction of lines. The Company’s hypothetical forecast for Observatory admissions (as % of 2019 visitation) for the balance of 2022 is provided in the investor presentation posted on its website. The current forecast is unchanged from the prior presentation.

 

3


LOGO

 

Balance Sheet

The Company had $1.2 billion of total liquidity as of June 30, 2022, which was comprised of $359 million of cash, plus $850 million available under its revolving credit facility. At June 30, 2022, the Company had total debt outstanding of approximately $2.3 billion, of which 95% was fixed-rate debt, with a weighted average interest rate of 3.9% per annum. The weighted average term to maturity was 6.9 years and the Company has no outstanding debt maturities until November 2024. At June 30, 2022, the Company’s pro-rata net debt to total market capitalization was 48.7% and net debt / adjusted EBITDA was 5.8x, or 5.6x if adjusted for full year EBITDA contribution from the multifamily acquisition completed in late-December 2021.

Dividend

On June 30, 2022, the Company paid a quarterly dividend of $0.035 per share or unit, as applicable, for the second quarter 2022 to holders of the Company’s Class A common stock (NYSE: ESRT) and Class B common stock and to holders of the Series ES, Series 250 and Series 60 partnership units (NYSE Arca: ESBA, FISK and OGCP, respectively) and Series PR partnership units of Empire State Realty OP, L.P., the Company’s operating partnership (the “Operating Partnership”).

On June 30, 2022, the Company paid a quarterly preferred dividend of $0.15 per unit for the second quarter 2022 to holders of the Operating Partnership’s Series 2014 private perpetual preferred units and a preferred dividend of $0.175 per unit for the second quarter 2022 to holders of the Operating Partnership’s Series 2019 private perpetual preferred units.

2022 Earnings Outlook

The Company updated its 2022 Core FFO guidance to a revised range of $0.80 to $0.85 per fully diluted share. The higher range versus prior guidance reflects +$0.07 of lease termination fee income recognized in the second quarter. Other underlying guidance assumptions for the year remain unchanged. The Company’s current guidance does not include the impact of any significant future lease termination fee income or any potential acquisitions, dispositions or other capital markets activities beyond July 21, 2022. Key assumptions are included in the table below.

 

4


LOGO

 

Key Assumptions

  

Current 2022

Guidance

  

Prior 2022

Guidance

  

2021 Actual

  

Comments

Earnings            
Core FFO Per Fully Diluted Share    $0.80 to $0.85    $0.73 to $0.78    $0.70   

•  +$0.07 vs. prior guidance due to lease termination fees recognized in 2Q22

 

•  Includes $0.02 from the multifamily acquisition that closed in late-December 2021

 

•  Includes ~270M fully diluted shares as of July 21, 2022

Same-Store (SS) Commercial Property Drivers            
SS Occupancy at year-end    84% to 86%    84% to 86%    82.4%   
SS Cash NOI (excluding lease termination fees)    -10% to -12% from 2021    -10% to -12% from 2021    $290M   

•  Primarily driven by normalization of operating expenses as building utilization increases; ~10% y/y increase in SS operating expenses

 

•  Also impacted by late-2021 occupancy decline

Observatory Drivers            
Observatory NOI    $74M to $77M    $74M to $77M    $18M   

•  Base case reflects hypothetical Observatory admissions (as % of 2019 visitation) 70% in 3Q22 and 80% in 4Q22

 

•  Reflects second half quarterly expenses of approximately $8M - $9M

 

     Low      High      2021 Actual  

Net Income (loss) Attributable to Common Stockholders and the Operating Partnership

   $ 0.12      $ 0.16      -$ 0.05  

Add:

        

Impairment Charge

     —          —          0.03  

Real Estate Depreciation & Amortization

     0.77        0.77        0.71  

Less:

        

Private Perpetual Distributions

     0.02        0.02        0.02  

Gain on Disposal of Real Estate, net

     0.10        0.10        —    
  

 

 

    

 

 

    

 

 

 

FFO Attributable to Common Stockholders and the Operating Partnership

   $ 0.77      $ 0.82      $ 0.67  

Add:

        

Amortization of Below Market Ground Lease

     0.03        0.03        0.03  
  

 

 

    

 

 

    

 

 

 

Core FFO Attributable to Common Stockholders and the Operating Partnership

   $ 0.80      $ 0.85      $ 0.70  

The estimates set forth above may be subject to fluctuations as a result of several factors, including the negative impact of the ongoing COVID-19 global pandemic on our business and our market, straight-line rent adjustments and the amortization of above and below-market leases. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

Investor Presentation Update

The Company has posted on the “Investors” section of its website (www.esrtreit.com) the latest investor presentation, which contains additional information on its businesses, financial condition and results of operations.

 

5


LOGO

 

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 28, 2022 at 12:00 pm Eastern time.

The webcast will be accessible on the “Investors” section of the Company’s website at www.esrtreit.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 and download and install any necessary audio software. The conference call can also be accessed by dialing 1-877-407-3982 for domestic callers or 1-201-493-6780.

Starting shortly after the call until August 4, 2022, a replay of the webcast will be available on the Company’s website, and a dial-in replay will be available 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 13730152.

The Supplemental Report and Investor Presentation are additional components of the quarterly earnings announcement and are now available on the “Investors” section of the Company’s website at www.esrtreit.com.

The Company uses, and intends to continue to use, the “Investors” page of its website, which can be found at www.esrtreit.com, as a means of disclosing material nonpublic information and of complying with its disclosure obligations under Regulation FD, including, without limitation, through the posting of investor presentations that may include material nonpublic information. Accordingly, investors should monitor the “Investors” page, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.

 

6


LOGO

 

About Empire State Realty Trust

Empire State Realty Trust, Inc. (NYSE: ESRT) is a REIT that owns and manages office, retail and multifamily assets in Manhattan and the greater New York metropolitan area. ESRT owns the Empire State Building, the World’s Most Famous Building, and Tripadvisor’s 2022 Travelers’ Choice Best of the Best Awards #1 attraction in the U.S. and #3 attraction in the world, the newly reimagined and iconic Empire State Building Observatory. The company is a leader in healthy buildings, energy efficiency, and indoor environmental quality and has the lowest greenhouse gas emissions per square foot of any publicly traded REIT portfolio in New York City. As of June 30, 2022, ESRT’s portfolio is comprised of approximately 9.2 million rentable square feet of office space, 700,000 rentable square feet of retail space and 625 residential units across two multifamily properties. More information about Empire State Realty Trust can be found at esrtreit.com and by following ESRT on Facebook, Instagram, Twitter and LinkedIn.

 

LOGO LOGO LOGO LOGO

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,” “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: (i) economic, market, political and social impact of, and uncertainty relating to, the COVID-19 pandemic; (ii) a failure of conditions or performance regarding any event or transaction described herein, (iii) resolution of legal proceedings involving the Company; (iv) reduced demand for office, multifamily or retail space, including as a result of the COVID-19 pandemic; (v) changes in our business strategy; (vi) changes in technology and market competition that affect utilization of our office, retail, broadcast or other facilities; (vii) changes in domestic or international tourism, including due to health crises such as the COVID-19 pandemic, geopolitical events, including global hostilities, currency exchange rates, and/or competition from recently opened observatories in New York City, any or all of which may cause a decline in Observatory visitors; (viii) defaults on, early terminations of, or non-renewal of, leases by tenants; (ix) increases in the Company’s borrowing costs as a result of changes in interest rates and other factors, including the current phasing out of LIBOR; (x) declining real estate valuations and impairment charges; (xi) termination of our ground leases; (xii) changes in our ability to pay down, refinance, restructure or extend our indebtedness as it becomes due and potential limitations on our ability to borrow additional funds in compliance with drawdown conditions and financial covenants; (xiii) decreased rental rates or increased

 

7


LOGO

 

vacancy rates; (xiv) our failure to execute any newly planned capital project successfully or on the anticipated timeline or at the anticipated costs; (xv) difficulties in identifying and completing acquisitions; (xvi) risks related to our development projects (including our Metro Tower development site); (xvii) impact of changes in governmental regulations, tax laws and rates and similar matters; (xviii) our failure to qualify as a REIT; (xix) environmental uncertainties and risks related to climate change, adverse weather conditions, rising sea levels and natural disasters; and (xx) accuracy of our methodologies and estimates regarding ESG metrics and goals, tenant willingness and ability to collaborate in reporting ESG metrics and meeting ESG goals, and impact of governmental regulation on our ESG efforts. For a further discussion of these and other factors that could impact the Company’s future results, see the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, 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 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 and Media

Empire State Realty Trust Investor Relations

(212) 850-2678

IR@esrtreit.com

 

8


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

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

 

     Three Months Ended June 30,  
     2022     2021  

Revenues

    

Rental revenue

   $ 149,339     $ 140,797  

Observatory revenue

     27,368       8,359  

Lease termination fees

     18,859       3,339  

Third-party management and other fees

     326       327  

Other revenue and fees

     2,130       586  
  

 

 

   

 

 

 

Total revenues

     198,022       153,408  

Operating expenses

    

Property operating expenses

     37,433       28,793  

Ground rent expenses

     2,332       2,332  

General and administrative expenses

     15,876       14,089  

Observatory expenses

     7,776       5,268  

Real estate taxes

     29,802       31,354  

Depreciation and amortization

     58,304       45,088  
  

 

 

   

 

 

 

Total operating expenses

     151,523       126,924  
  

 

 

   

 

 

 

Total operating income

     46,499       26,484  

Other income (expense):

    

Interest income

     431       164  

Interest expense

     (25,042     (23,422

Gain on disposition of property

     27,170       —    
  

 

 

   

 

 

 

Income before income taxes

     49,058       3,226  

Income tax (expense) benefit

     (363     1,185  
  

 

 

   

 

 

 

Net income

     48,695       4,411  

Net (income) loss attributable to noncontrolling interests:

    

Noncontrolling interest in the Operating Partnership

     (18,224     (1,285

Noncontrolling interests in other partnerships

     159       —    

Preferred unit distributions

     (1,051     (1,051
  

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 29,579     $ 2,075  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     167,118       171,615  
  

 

 

   

 

 

 

Diluted

     270,085       278,436  
  

 

 

   

 

 

 

Earnings per share attributable to common stockholders

 

 

Basic

   $ 0.18     $ 0.01  
  

 

 

   

 

 

 

Diluted

   $ 0.18     $ 0.01  
  

 

 

   

 

 

 

 

9


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

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

 

     Six Months Ended June 30,  
     2022     2021  

Revenues

    

Rental revenue

   $ 296,853     $ 281,028  

Observatory revenue

     40,609       10,962  

Lease termination fees

     20,032       4,628  

Third-party management and other fees

     636       603  

Other revenue and fees

     3,926       1,491  
  

 

 

   

 

 

 

Total revenues

     362,056       298,712  

Operating expenses

    

Property operating expenses

     76,077       59,072  

Ground rent expenses

     4,663       4,663  

General and administrative expenses

     29,562       27,942  

Observatory expenses

     13,991       9,856  

Real estate taxes

     59,806       62,801  

Depreciation and amortization

     125,410       89,545  
  

 

 

   

 

 

 

Total operating expenses

     309,509       253,879  
  

 

 

   

 

 

 

Total operating income

     52,547       44,833  

Other income (expense):

    

Interest income

     580       286  

Interest expense

     (50,056     (46,976

Gain on disposition of property

     27,170       —    

Loss on early extinguishment of debt

     —         (214
  

 

 

   

 

 

 

Loss before income taxes

     30,241       (2,071

Income tax benefit

     1,233       3,291  
  

 

 

   

 

 

 

Net income

     31,474       1,220  

Net (income) loss attributable to noncontrolling interests:

    

Noncontrolling interest in the Operating Partnership

     (11,305     335  

Noncontrolling interests in other partnerships

     222       —    

Preferred unit distributions

     (2,101     (2,101
  

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ 18,290     $ (546
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     168,099       172,183  
  

 

 

   

 

 

 

Diluted

     271,837       277,887  
  

 

 

   

 

 

 

Earnings per share attributable to common stockholders

 

 

Basic

   $ 0.11     $ —    
  

 

 

   

 

 

 

Diluted

   $ 0.11     $ —    
  

 

 

   

 

 

 

 

10


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

June 30,

 
     2022     2021  

Net income

   $ 48,695     $ 4,411  

Noncontrolling interests in other partnerships

     159       —    

Preferred unit distributions

     (1,051     (1,051

Real estate depreciation and amortization

     56,571       43,480  

Gain on disposition of property

     (27,170     —    
  

 

 

   

 

 

 

FFO attributable to common stockholders and the Operating Partnership

     77,204       46,840  

Amortization of below-market ground leases

     1,958       1,958  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and the Operating Partnership

     79,162       48,798  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and the Operating Partnership

   $ 79,162     $ 48,798  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     270,078       277,893  
  

 

 

   

 

 

 

Diluted

     270,085       278,436  
  

 

 

   

 

 

 

FFO per share

    

Basic

   $ 0.29     $ 0.17  
  

 

 

   

 

 

 

Diluted

   $ 0.29     $ 0.17  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.29     $ 0.18  
  

 

 

   

 

 

 

Diluted

   $ 0.29     $ 0.18  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.29     $ 0.18  
  

 

 

   

 

 

 

Diluted

   $ 0.29     $ 0.18  
  

 

 

   

 

 

 

 

11


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)

 

    

Six Months Ended

June 30,

 
     2022     2021  

Net income

   $ 31,474     $ 1,220  

Noncontrolling interests in other partnerships

     222       —    

Preferred unit distributions

     (2,101     (2,101

Real estate depreciation and amortization

     121,985       86,584  

Gain on disposition of property

     (27,170     —    
  

 

 

   

 

 

 

FFO attributable to common stockholders and the Operating Partnership

     124,410       85,703  

Amortization of below-market ground leases

     3,916       3,916  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and the Operating Partnership

     128,326       89,619  

Loss on early extinguishment of debt

     —         214  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and the Operating Partnership

   $ 128,326     $ 89,833  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     271,834       277,887  
  

 

 

   

 

 

 

Diluted

     271,837       277,887  
  

 

 

   

 

 

 

FFO per share

    

Basic

   $ 0.46     $ 0.31  
  

 

 

   

 

 

 

Diluted

   $ 0.46     $ 0.31  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.47     $ 0.32  
  

 

 

   

 

 

 

Diluted

   $ 0.47     $ 0.32  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.47     $ 0.32  
  

 

 

   

 

 

 

Diluted

   $ 0.47     $ 0.32  
  

 

 

   

 

 

 

 

12


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Balance Sheets

(unaudited and amounts in thousands)

 

     June 30, 2022     December 31,
2021
 

Assets

    

Commercial real estate properties, at cost

   $ 3,535,897     $ 3,500,917  

Less: accumulated depreciation

     (1,137,231     (1,072,938
  

 

 

   

 

 

 

Commercial real estate properties, net

     2,398,666       2,427,979  

Cash and cash equivalents

     359,424       423,695  

Restricted cash

     53,335       50,943  

Tenant and other receivables

     43,672       18,647  

Deferred rent receivables

     233,194       224,922  

Prepaid expenses and other assets

     82,256       76,549  

Deferred costs, net

     193,436       202,437  

Acquired below market ground leases, net

     332,988       336,904  

Right of use assets

     28,781       28,892  

Goodwill

     491,479       491,479  
  

 

 

   

 

 

 

Total assets

   $ 4,217,231     $ 4,282,447  
  

 

 

   

 

 

 

Liabilities and equity

    

Mortgage notes payable, net

   $ 916,657     $ 948,769  

Senior unsecured notes, net

     973,555       973,373  

Unsecured term loan facility, net

     388,507       388,223  

Accounts payable and accrued expenses

     113,837       120,810  

Acquired below market leases, net

     20,178       24,941  

Ground lease liabilities

     28,781       28,892  

Deferred revenue and other liabilities

     80,008       84,358  

Tenants’ security deposits

     29,615       28,749  
  

 

 

   

 

 

 

Total liabilities

     2,551,138       2,598,115  

Total equity

     1,666,093       1,684,332  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 4,217,231     $ 4,282,447  
  

 

 

   

 

 

 

 

13