EX-99.1 2 d348638dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

EMPIRE STATE REALTY TRUST ANNOUNCES THIRD QUARTER 2022 RESULTS

– Net Income of $0.03 Per Fully Diluted Share –

– Core FFO of $0.21 Per Fully Diluted Share –

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

– Updates 2022 Guidance –

New York, New York, October 26, 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 third quarter of 2022.

Third Quarter 2022 and Recent Highlights

 

   

Core Funds From Operations (“Core FFO”) of $0.21 per fully diluted share in third quarter 2022, compared to $0.20 per fully diluted share in third quarter 2021.

 

   

Same-Store Property Cash Net Operating Income (“NOI”) excluding lease termination fees decreased 7.5% from the third quarter of 2021, primarily driven by the normalization of operating expenses due to increased building utilization.

 

   

Total commercial portfolio is 88.5% leased; Manhattan office portfolio is 89.4% leased.

 

   

Signed a total of 335,382 rentable square feet of new, renewal, and expansion leases.

 

   

Empire State Building Observatory generated $24.5 million of NOI for the third quarter 2022.

 

   

Repurchased $20.1 million of common stock in the third quarter and through October 24, 2022.

 

   

Achieved carbon neutrality as of 2022 for the Company’s 9.9 million square foot commercial portfolio.

 

   

Earned GRESB 5 Star Rating, the distinction of Sector Leader, and a score of 96 – the highest in the U.S. diversified group – and an “A” rating in the Public Disclosure Assessment.

 

1


LOGO

 

Property Operations

As of September 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.

 

     September 30, 2022     June 30, 2022     September 30, 2021  

Percent occupied:

      

Total commercial portfolio

     84.2     84.3     83.5

Total office

     84.0     83.7     83.5

Manhattan office

     84.7     84.0     84.5

GNYMA office1

     80.7     82.2     79.8

Total retail2

     86.4     92.0     83.0

Total multifamily portfolio

     98.4     98.4     N/A  

Percent leased (includes signed leases not commenced):

 

Total commercial portfolio

     88.5     87.8     86.5

Total office

     88.3     87.4     86.1

Manhattan office

     89.4     88.3     87.4

GNYMA office1

     82.8     83.5     80.7

Total retail2

     91.9     92.4     91.9

 

1 

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

2 

“Total retail” for the periods ending June 30, 2022 and September 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 September 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

     27        294,016      $ 52.35      $ 49.87        5.0

Retail

     7        41,366      $  137.72      $  153.81        (10.5 %) 

Total Overall

     34        335,382      $ 63.01      $ 62.84        0.3

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

     14        94,467      $  59.97      $  48.52        23.6

Renewal Office

     7        84,867      $ 57.97      $ 59.37        (2.3 %) 

Total Office

     21        179,334      $ 59.02      $ 53.65        10.0

Observatory Results

For the third quarter of 2022, the Observatory hosted approximately 687,000 visitors, compared to 255,000 visitors in the third quarter of 2021. Observatory revenue was $33.0 million, expenses were $8.5 million, and NOI was $24.5 million, an increase of $18.1 million on a year-over-year basis. Third quarter visitation recapture (as % of 2019) was 66% and the Company expects a similar recapture rate for the balance of 2022 as international tourism, while improved, did not match domestic recovery rates.

ESG

In the third quarter the Company announced the achievement of carbon neutrality for its 9.9 million square foot commercial portfolio through a combination of industry leadership in building energy-efficiency retrofit work which has reduced emissions 54% at the Empire State Building and 43% portfolio-wide to date since 2009, renewable wind RECs for 100% of electrical usage, and a new three-year agreement with 18 Reserves and ACT. The new agreement supports the preservation of close to 9,000 acres of biodiverse forest that will offset 100% of ESRT’s non-electric fossil fuel usage. Earlier this month the Company announced that it earned the highest possible GRESB 5 Star Rating and Green Star recognition for the third consecutive year with a score of 95. The Company additionally received a score of 96 – the highest in the U.S. diversified group – and an “A” rating in the Public Disclosure Assessment, which measures ESG disclosure activities. ESRT has been named by GRESB as the Sector Leader for “Global Listed Sector Leader, Office”, “Regional Sector Leader, Americas, Office” and “Regional Listed Sector Leader, Americas, Office”.

 

3


LOGO

 

Balance Sheet

The Company had $1.2 billion of total liquidity as of September 30, 2022, which was comprised of $387 million of cash, plus $850 million available under its revolving credit facility. At September 30, 2022, the Company had total debt outstanding of approximately $2.3 billion, no floating rate debt exposure, and a weighted average interest rate of 3.9% per annum. The weighted average term to maturity was 6.7 years and the Company has no outstanding debt maturities until November 2024. At September 30, 2022, the Company’s ratio of net debt to adjusted EBITDA was 5.6x.

Portfolio Transaction Activity

Subsequent to quarter-end, the Company entered into agreements to sell 500 Mamaroneck Avenue in Harrison, NY and 10 Bank Street in White Plains, NY at a gross asset valuation of $95.0 million. These transactions are expected to close in the first quarter of 2023, subject to customary closing conditions, the proceeds from which we expect to redeploy in 1031 transactions, consistent with our capital recycling strategy.

Share Repurchase

The Company repurchased $20.1 million of common stock at a weighted average price of $7.00 per share in the third quarter and through October 24, 2022. The stock repurchase program began in March 2020 and through October 24, 2022, approximately $275 million has been repurchased at a weighted average price of $8.36 per share.

Dividend

On September 30, 2022, the Company paid a quarterly dividend of $0.035 per share or unit, as applicable, for the third 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”).

 

4


LOGO

 

On September 30, 2022, the Company paid a quarterly preferred dividend of $0.15 per unit for the third 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 third 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 $0.83 to $0.85 per fully diluted share, from $0.80 to $0.85 per fully diluted share. The expected Observatory NOI for FY 2022 was revised from $74 to $77 million to $67 to $70 million. This revised 2022 Observatory NOI guidance range reflects a two-thirds visitor recapture rate (based on 2019) for 4Q 2022, a deceleration from the previous expectation for 80% visitor recapture rate, driven by a slowdown in the growth of international travel to the U.S. 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 acquisition, disposition or other capital markets activity beyond October 24, 2022. Key assumptions are included in the table below.

 

Key Assumptions

 

Current 2022

Guidance

 

Prior 2022

Guidance

 

2021 Actual

 

Comments

Earnings

       

Core FFO Per Fully Diluted Share

  $0.83 to $0.85   $0.80 to $0.85   $0.70  

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

 

•  Includes ~270M fully diluted shares as of October 24, 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

  $67M to $70M   $74M to $77M   $18M  

•  Base case reflects 4Q22 hypothetical Observatory admissions at two-thrids of 4Q19 visitation

 

•  Reflects 4Q expenses of approximately $8M - $9M

 

5


LOGO

 

     Low      High      2021 Actual  

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

   $ 0.14      $ 0.16      -$ 0.05  

Add:

        

Impairment Charge

     —          —          0.03  

Real Estate Depreciation & Amortization

     0.78        0.78        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

   $ 0.80      $ 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

   $ 0.83      $ 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.

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 27, 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 November 3, 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 13730153.

 

6


LOGO

 

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 to disclose material nonpublic information and to comply 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.

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 September 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

 

7


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, Observatory, 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 vacancy rates; (xiv) our failure to execute any newly planned capital project successfully or on the anticipated timeline or budget; (xv) difficulties in identifying and completing acquisitions; (xvi) risks related to any development project (including our Metro Tower potential 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; (xx) incurrence of taxable capital gain on disposition of an asset due to failure of use or compliance with a 1031 exchange program; and (xxi) 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.

 

8


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 and Media

Empire State Realty Trust Investor Relations

(212) 850-2678

IR@esrtreit.com

 

9


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

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

 

     Three Months Ended September 30,  
     2022     2021  

Revenues

    

Rental revenue

   $ 148,290     $ 139,558  

Observatory revenue

     33,051       12,796  

Lease termination fees

     —         11,321  

Third-party management and other fees

     389       314  

Other revenue and fees

     1,982       1,059  
  

 

 

   

 

 

 

Total revenues

     183,712       165,048  

Operating expenses

    

Property operating expenses

     42,798       33,357  

Ground rent expenses

     2,331       2,331  

General and administrative expenses

     15,725       14,427  

Observatory expenses

     8,516       6,370  

Real estate taxes

     31,831       29,566  

Depreciation and amortization

     46,984       65,794  
  

 

 

   

 

 

 

Total operating expenses

     148,185       151,845  
  

 

 

   

 

 

 

Total operating income

     35,527       13,203  

Other income (expense):

    

Interest income

     1,564       211  

Interest expense

     (25,516     (23,577
  

 

 

   

 

 

 

Income (loss) before income taxes

     11,575       (10,163

Income tax expense

     (1,457     (20
  

 

 

   

 

 

 

Net income (loss)

     10,118       (10,183

Net (income) loss attributable to noncontrolling interests:

    

Noncontrolling interest in the Operating Partnership

     (3,560     4,256  

Noncontrolling interests in other partnerships

     49       —    

Preferred unit distributions

     (1,050     (1,050
  

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ 5,557     $ (6,977)  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     162,165       172,494  
  

 

 

   

 

 

 

Diluted

     267,121       277,716  
  

 

 

   

 

 

 

Earnings per share attributable to common stockholders

 

 

Basic

   $ 0.03     $ (0.04)  
  

 

 

   

 

 

 

Diluted

   $ 0.03     $ (0.04)  
  

 

 

   

 

 

 

 

10


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

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

 

     Nine Months Ended September 30,  
     2022     2021  

Revenues

    

Rental revenue

   $ 445,143     $ 420,586  

Observatory revenue

     73,660       23,758  

Lease termination fees

     20,032       15,949  

Third-party management and other fees

     1,025       917  

Other revenue and fees

     5,908       2,550  
  

 

 

   

 

 

 

Total revenues

     545,768       463,760  

Operating expenses

    

Property operating expenses

     118,875       92,429  

Ground rent expenses

     6,994       6,994  

General and administrative expenses

     45,287       42,369  

Observatory expenses

     22,507       16,226  

Real estate taxes

     91,637       92,367  

Depreciation and amortization

     172,394       155,339  
  

 

 

   

 

 

 

Total operating expenses

     457,694       405,724  
  

 

 

   

 

 

 

Total operating income

     88,074       58,036  

Other income (expense):

    

Interest income

     2,144       497  

Interest expense

     (75,572     (70,553

Gain on disposition of property

     27,170       —    

Loss on early extinguishment of debt

     —         (214
  

 

 

   

 

 

 

Income (loss) before income taxes

     41,816       (12,234

Income tax (expense) benefit

     (224     3,271  
  

 

 

   

 

 

 

Net income (loss)

     41,592       (8,963)  

Net (income) loss attributable to noncontrolling interests:

    

Noncontrolling interest in the Operating Partnership

     (14,865     4,591  

Noncontrolling interests in other partnerships

     271       —    

Preferred unit distributions

     (3,151     (3,151
  

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ 23,847     $ (7,523)  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     166,354       172,487  
  

 

 

   

 

 

 

Diluted

     270,966       277,829  
  

 

 

   

 

 

 

Earnings per share attributable to common stockholders

    

Basic

   $ 0.14     $ (0.04)  
  

 

 

   

 

 

 

Diluted

   $ 0.14     $ (0.04)  
  

 

 

   

 

 

 

 

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)

 

    

Three Months Ended

September 30,

 
     2022     2021  

Net income (loss)

   $ 10,118     $ (10,183)  

Noncontrolling interests in other partnerships

     49       —    

Preferred unit distributions

     (1,050     (1,050

Real estate depreciation and amortization

     45,461       64,565  
  

 

 

   

 

 

 

FFO attributable to common stockholders and Operating Partnership units

     54,578       53,332  

Amortization of below-market ground leases

     1,957       1,957  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and Operating Partnership units

     56,535       55,289  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and Operating Partnership units

   $ 56,535     $ 55,289  
  

 

 

   

 

 

 

Total weighted average shares and Operating Partnership units

    

Basic

     266,035       277,716  
  

 

 

   

 

 

 

Diluted

     267,121       277,716  
  

 

 

   

 

 

 

FFO per share

    

Basic

   $ 0.21     $ 0.19  
  

 

 

   

 

 

 

Diluted

   $ 0.20     $ 0.19  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.21     $ 0.20  
  

 

 

   

 

 

 

Diluted

   $ 0.21     $ 0.20  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.21     $ 0.20  
  

 

 

   

 

 

 

Diluted

   $ 0.21     $ 0.20  
  

 

 

   

 

 

 

 

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)

 

    

Nine Months Ended

September 30,

 
     2022     2021  

Net income (loss)

   $ 41,592     $ (8,963)  

Noncontrolling interests in other partnerships

     271       —    

Preferred unit distributions

     (3,151     (3,151

Real estate depreciation and amortization

     167,446       151,149  

Gain on disposition of property

     (27,170     —    
  

 

 

   

 

 

 

FFO attributable to common stockholders and Operating Partnership units

     178,988       139,035  

Amortization of below-market ground leases

     5,873       5,873  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and Operating Partnership units

     184,861       144,908  

Loss on early extinguishment of debt

     —         214  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and Operating Partnership units

   $ 184,861     $ 145,122  
  

 

 

   

 

 

 

Total weighted average shares and Operating Partnership units

    

Basic

     269,880       277,829  
  

 

 

   

 

 

 

Diluted

     270,966       277,829  
  

 

 

   

 

 

 

FFO per share

    

Basic

   $ 0.66     $ 0.50  
  

 

 

   

 

 

 

Diluted

   $ 0.66     $ 0.50  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.68     $ 0.52  
  

 

 

   

 

 

 

Diluted

   $ 0.68     $ 0.52  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.68     $ 0.52  
  

 

 

   

 

 

 

Diluted

   $ 0.68     $ 0.52  
  

 

 

   

 

 

 

 

13


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Balance Sheets

(unaudited and amounts in thousands)

 

     September 30,
2022
    December 31,
2021
 

Assets

    

Commercial real estate properties, at cost

   $ 3,537,547     $ 3,500,917  

Less: accumulated depreciation

     (1,159,364     (1,072,938
  

 

 

   

 

 

 

Commercial real estate properties, net

     2,378,183       2,427,979  

Cash and cash equivalents

     387,248       423,695  

Restricted cash

     52,567       50,943  

Tenant and other receivables

     30,547       18,647  

Deferred rent receivables

     239,750       224,922  

Prepaid expenses and other assets

     72,905       76,549  

Deferred costs, net

     188,706       202,437  

Acquired below market ground leases, net

     331,030       336,904  

Right of use assets

     28,725       28,892  

Goodwill

     491,479       491,479  
  

 

 

   

 

 

 

Total assets

   $ 4,201,140     $ 4,282,447  
  

 

 

   

 

 

 

Liabilities and equity

    

Mortgage notes payable, net

   $ 915,202     $ 948,769  

Senior unsecured notes, net

     973,607       973,373  

Unsecured term loan facility, net

     388,645       388,223  

Accounts payable and accrued expenses

     94,436       120,810  

Acquired below market leases, net

     18,897       24,941  

Ground lease liabilities

     28,725       28,892  

Deferred revenue and other liabilities

     80,249       84,358  

Tenants’ security deposits

     27,550       28,749  
  

 

 

   

 

 

 

Total liabilities

     2,527,311       2,598,115  

Total equity

     1,673,829       1,684,332  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 4,201,140     $ 4,282,447  
  

 

 

   

 

 

 

 

14