ESRT Empire State Realty Trust Inc

- Earnings Per Share of ($0.00) Per Fully Diluted Share -

- Core FFO of $0.17 Per Fully Diluted Share -

- $1.6 Billion of Liquidity, No Outstanding Debt Maturity Through 2024 -

- Indoor Environmental Quality and Energy Efficiency Differentiate Portfolio -

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 of 2020.

“We took actions during the year to allow employee and tenant reentry with confidence to our buildings, collected rents, managed operating and capital expenses, promoted Empire State Building Observatory visits, supported our smaller retail tenants, and protected and fortified our balance sheet. Visits to the Observatory continue to grow gradually off a low base, despite interstate and international travel restrictions. We find ourselves in 2021 well-positioned with a long runway, a fully staffed investment team with a balance sheet that allows us the choice to expand our portfolio, and a more focused and improved team,” stated Anthony E. Malkin, Empire State Realty Trust’s Chairman, President and Chief Executive Officer. “In 2020 we made great improvements to our disclosure. In our first year of GRESB participation, ESRT earned the highest possible 5 Star Rating and Green Star recognition, and a score of 88, in the 2020 GRESB Real Estate Assessment, an achievement that places ESRT in the top 20% of all respondents. Additionally, ESRT achieved Fitwel Champion certification for 83% of our Manhattan portfolio. We are the first portfolio in the Americas to receive the WELL Health-Safety rating, and 76% of our portfolio by square feet is Energy Star certified. Our goal is to provide tenants with energy efficient, healthy environments that provide them with a landlord who helps them meet their own ESG goals and therefore increases the desirability of our portfolio.”

Fourth Quarter and Recent Highlights

• Earnings per share was ($0.00) per fully diluted share.
• Core Funds From Operations (“Core FFO”) was $0.17 per fully diluted share.
• Same-Store Property Cash NOI excluding lease termination fees was up 1.5% from the fourth quarter of 2019 primarily driven by lower property operating expenses, partially offset by lower revenue compared to the prior year period driven by previously communicated large known move-outs.
• Realized lease termination fees were $7.8 million, or approximately $0.03 per fully diluted share. This fee income was partially offset by the write off of $1.9 million of unamortized lease incentives associated with terminated leases, or approximately $0.01 per fully diluted share. In keeping with historical practice, the Company includes lease termination fees when calculating FFO and Core FFO.
• Signed 33 new, renewal, and expansion leases, representing 413,356 rentable square feet.
• Collected 95% of fourth quarter 2020 total billings with 96% for office tenants and 87% for retail tenants.
• Strong liquidity position of $1.6 billion as of December 31, 2020, which consists of $527 million of cash plus an additional $1.1 billion of undrawn capacity under the Company’s revolving credit facility, which matures in August 2021 and has two six-month extension options subject to certain conditions. Moreover, the Company has no outstanding debt maturity until 2024.
• Closed on a $180 million 10-year interest-only mortgage loan with a fixed rate of 2.83% for 250 West 57th Street to bolster the Company’s liquidity and balance sheet flexibility.
• Earned the highest possible GRESB 5 Star Rating and Green Star recognition, and a score of 88, in the 2020 GRESB Real Estate Assessment, an achievement that places ESRT in the top 20% of all respondents in our first year of GRESB participation.
• Achieved Fitwel Champion status with 83% of the Company’s Manhattan portfolio awarded Fitwel certification, a rigorous third-party healthy building certification system that supports healthier workplace environments to help improve occupant health and productivity.
• As of January 2021, 100% of the Company’s portfolio is powered by renewable wind energy.
• In the fourth quarter and through February 16, 2021, the Company repurchased $25.3 million of its common stock at a weighted average price of $7.32 per share. This brings the cumulative total, since the stock repurchase program began on March 5, 2020 through February 16, 2021, to $147.2 million at a weighted average price of $8.34 per share.
• Announced the approval of a new share repurchase program of up to $500 million during the period from January 1, 2021 through December 31, 2021.
• Expanded the Board of Directors to nine members, with the appointment of Grant H. Hill, effective November 30, 2020, as part of the Company’s ongoing commitment to board refreshment.

Full Year Highlights

• Net loss attributable to common stockholders was ($0.10) per fully diluted share.
• Core FFO was $0.62 per fully diluted share.
• Signed 104 leases, new, renewal, and expansion leases, representing 923,379 rentable square feet. There were 28 new leases, representing 540,643 rentable square feet for the Manhattan office portfolio (excluding the retail component of these properties). This includes approximately 315,000 rentable square feet from deals with existing tenants within the portfolio.
• Delivered on the previously communicated 2020 G&A goal of $60 million, excluding one-time severance charges.
• Reduced property operating expenses by $39 million compared to full year 2019, driven by reduced building utilization and the Company’s cost reduction initiatives.
• Reopened the Empire State Building 86th floor observation deck on July 20, 2020 and the 102nd observation deck on August 24, 2020, as one of the earliest tourist attractions in New York City following earlier pandemic driven closure.

Investor Presentation Update

The Company has posted on the “Investors” section of its website (www.empirestaterealtytrust.com) the latest investor presentation, which contains additional information on the current impact of the COVID-19 pandemic on its businesses, financial condition and results of operations.

Portfolio Operations

As of December 31, 2020, the Company’s total portfolio contained 10.1 million rentable square feet which consisted of 9.4 million rentable square feet of office space and 0.7 million rentable square feet of retail space. As of December 31, 2020, the Company’s portfolio was occupied and leased as shown below. The Company’s occupancy levels fluctuate in certain periods due to the timing lag between the date of tenants’ move out and the lease commencement date of new leases.

 

December 31, 2020

September 30, 2020

December 31, 2019

Percent occupied:

 

 

 

Total portfolio

85.9%

 

85.9%

 

88.6%

Total office

85.6%

 

85.6%

 

88.5%

Manhattan office

87.2%

 

86.9%

 

89.8%

GNYMA office

79.0%

 

80.1%

 

83.0%

Total retail

89.8%

 

89.4%

 

90.3%

Percent leased (includes signed leases not commenced):

Total portfolio

88.7%

 

89.7%

 

91.2%

Total office

88.3%

 

89.4%

 

91.0%

Manhattan office

89.8%

 

90.9%

 

92.7%

GNYMA office

82.4%

 

83.1%

 

84.3%

Total retail

93.2%

 

93.4%

 

93.1%

Rent Collections

The Company maintained the following levels of property billings collections:

Total Billings Collection

2Q

 

3Q

 

4Q

Total Billings Collected

94%

 

95%

 

95%

Rent Deferrals

1%

 

0%

 

0%

Abated Rent Related to Amendments

1%

 

1%

 

1%

Security Deposits Applied

2%

 

1%

 

0%

Uncollected - Covered by Security Deposit

1%

 

2%

 

2%

Uncollected

1%

 

1%

 

2%

100%

 

100%

 

100%

 

 

 

 

 

Office

97%

 

97%

 

96%

Retail

77%

 

87%

 

87%

The Company has recorded a non-cash reduction of straight-line balances of $0.6 million and wrote off $1.6 million of tenant receivables assessed as uncollectible during the fourth quarter of 2020. These write offs against revenue resulted in a $0.01 negative impact for the fourth quarter of 2020.

Leasing

Leasing activity has been reduced due to the impact of the COVID-19 pandemic. The below tables summarize leasing activity for the three months ended December 31, 2020:

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

26

395,035

$

52.52

$

55.53

(5.4%)

Retail (1)

7

18,321

$

132.75

$

234.27

(43.3%)

Total Overall

33

413,356

$

56.08

$

63.45

(11.6%)

(1) Approximately 80% of retail square footage involved leases with food retailers that contained a percentage rent component

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

8

321,848

$

54.00

$

57.67

(6.4%)

Renewal Office

11

36,571

$

50.80

$

48.99

3.7%

Total Office

19

358,419

$

53.67

$

56.78

(5.5%)

Significant Leases Executed During Fourth Quarter 2020

• As previously disclosed, at the Empire State Building, the Company signed a new office lease with Centric Brands for approximately 212,000 square feet for a term of 7.9 years. The Company recaptured such space from Global Brands Group which had subleased it to Centric, so Centric remains in place, now with a direct lease. While the leasing spread was (15%) based on initial face rent, this transaction was approximately neutral on a cash flow basis, inclusive of all related transaction costs and related lease termination fee.
• At 111 West 33rd Street, the Company signed a new office lease with ClearView Healthcare Partners for approximately 39,100 square feet for a term of 11.0 years. ClearView had previously occupied approximately 10,500 square feet at the property.
• At 1400 Broadway, the Company signed a new office lease with Transit Wireless for approximately 32,500 square feet for a term of 11.0 years. Transit Wireless relocated from 1350 Broadway, where it had previously occupied approximately 24,500 square feet on sublease.
• At One Grand Central Place, the Company signed a new office lease with Dime Community Bank for approximately 19,400 square feet for a term of 10.7 years. Dime had previously occupied approximately 3,600 square feet at the property.

Observatory Results

Observatory revenue for January and February 2020 increased 13.2% year-over-year, after adjusting for the 102nd floor observation deck, which was closed for redevelopment in the first quarter 2019 and re-opened in the fourth quarter 2019. In compliance with the requirements of authorities, the Company closed the Observatory on March 16, 2020 due to the COVID-19 pandemic, and it remained closed until the 86th floor observation deck was reopened on July 20, 2020. The 102nd observation deck was reopened on August 24, 2020. Against the backdrop of international, and interstate travel restrictions, quarantines and a nationwide pandemic surge, the Observatory has seen steady, gradual weekly increases in visitors.

The Observatory hosted approximately 55,000 visitors in the fourth quarter of 2020, compared to 30,000 visitors in the third quarter of 2020 and visitors of 894,000 in the fourth quarter of 2019. Year-to-date in 2021 through February 14th, attendance was at nearly 9% of 2019 comparable period attendance. As a reminder, the first quarter is historically the seasonally lightest quarter for the Observatory due to the winter weather conditions. The Company remains confident attendance will return to pre COVID-19 levels, though that will take time and is not anticipated to occur in 2021.

Observatory revenue for the fourth quarter 2020 was $5.0 million, driven by low visitation levels. Observatory revenue included $1.3 million of deferred revenue from unused tickets, as well as $1.5 million of fixed license fee for the gift shop. Observatory expenses were $5.6 million in the fourth quarter 2020.

Balance Sheet

The Company has $1.6 billion of total liquidity as of December 31, 2020, which is comprised of $527 million of cash, plus an additional $1.1 billion available under its revolving credit facility. In November 2020, the Company closed on a $180 million mortgage loan for 250 West 57th Street. The new interest-only loan bears a fixed interest rate of 2.83% and matures in December 2030.

At December 31, 2020, the Company had total debt outstanding of approximately $2.2 billion, with a weighted average interest rate of 3.9% per annum, and a weighted average term to maturity of 8.2 years. At December 31, 2020, the Company’s net debt to total market capitalization was 37.2% and net debt to adjusted EBITDA was 6.3x. The Company has no outstanding debt maturity until November 2024. The Company’s $1.1 billion unsecured revolving credit facility, which was undrawn as of December 31, 2020, matures in August 2021 and the Company has two six-month extension options.

In the fourth quarter and through February 16, 2021, the Company repurchased $25.3 million of its common stock at a weighted average price of $7.32 per share. This brings the cumulative total, since the stock repurchase program began on March 5, 2020 through February 16, 2021, to $147.2 million at a weighted average price of $8.34 per share, through a combination of open-market purchases and the execution of a 10b5-1 program.

Other Items

The Company recognized the following one-time benefit during the quarter:

• The fourth quarter 2020 income tax benefit was $4.2 million, or approximately $0.01 per fully diluted share, and the full year 2020 income tax benefit was $7.0 million, due to taxable net operating losses for the Company’s Observatory Taxable REIT Subsidiary (TRS).

Dividend

On December 14, 2020, the Company announced its decision to continue with the suspension of the dividend for the first and second quarters of 2021 for 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”). The Board of Directors will continue its regular review of its dividend and capital allocation policies in light of changing circumstances.

On December 31, 2020, the Company paid a preferred dividend of $0.15 per unit for the fourth quarter 2020 to holders of the Operating Partnership’s Series 2014 private perpetual preferred units and a preferred dividend of $0.175 per unit for the fourth quarter 2020 to holders of the Operating Partnership’s Series 2019 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 18, 2021 at 1:00 pm Eastern time.

The webcast will be accessible on 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 and 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 25, 2021, 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 13715501.

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

The Company uses, and intends to continue to use, the Investors page of its website, which can be found at www.empirestaterealtytrust.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.

About Empire State Realty Trust

Empire State Realty Trust, Inc. (NYSE: ESRT) 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.” The company's office and retail portfolio covers 10.1 million rentable square feet, as of Dec. 30, 2020, which consists of 9.4 million rentable square feet across 14 office properties, including nine in Manhattan, three in Fairfield County, Connecticut, and two in Westchester County, New York; as well as approximately 700,000 rentable square feet in the retail portfolio.

Empire State Realty Trust is a leader in energy efficiency in the built environment and sustainability space, with 76 percent of the eligible portfolio ENERGY STAR certified and 100 percent fully powered by renewable wind electricity. As the first commercial real estate portfolio in the Americas to achieve the evidence-based, third-party verified WELL Health-Safety Rating for health and safety, ESRT additionally earned the highest possible GRESB 5 Star Rating and Green Star recognition for sustainability performance in real estate and was named a Fitwel Champion for healthy, high-performance buildings. To learn more about Empire State Realty Trust, visit empirestaterealtytrust.com and follow ESRT on Facebook, Instagram, Twitter and LinkedIn.

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, political and social impact of, and uncertainty relating to, the COVID-19 pandemic; (ii) resolution of legal proceedings involving the Company; (iii) reduced demand for office or retail space, including as a result of the COVID-19 pandemic; (iv) changes in our business strategy; (v) changes in technology and market competition that affect utilization of our office, retail, broadcast or other facilities; (vi) changes in domestic or international tourism, including due to health crises such as the COVID-19 pandemic, geopolitical events and/or currency exchange rates, which may cause a decline in Observatory visitors; (vii) defaults on, early terminations of, or non-renewal of, leases by tenants; (viii) increases in the Company’s borrowing costs as a result of changes in interest rates and other factors, including the potential phasing out of LIBOR after 2021; (ix) declining real estate valuations and impairment charges; (x) termination or expiration of our ground leases; (xi) 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; (xii) decreased rental rates or increased vacancy rates; (xiii) 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; (xiv) difficulties in identifying properties to acquire and completing acquisitions; (xv) risks related to our development projects (including our Metro Tower development site) and capital projects, including the cost of construction delays and cost overruns; (xvi) impact of changes in governmental regulations, tax laws and rates and similar matters; (xvii) our failure to qualify as a REIT; and (xviii) environmental uncertainties and risks related to adverse weather conditions, rising sea levels and natural disasters. 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, 2019, and the Company’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020 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).

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

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

 

 

Three Months Ended December 31,

2020

 

2019

Revenues

Rental revenue

$

137,050

 

$

151,701

 

Observatory revenue

 

5,008

 

 

37,730

 

Lease termination fees

 

7,841

 

 

1,240

 

Third-party management and other fees

 

295

 

 

299

 

Other revenue and fees

 

1,205

 

 

3,963

 

Total revenues

 

151,399

 

 

194,933

 

Operating expenses

Property operating expenses

 

31,087

 

 

43,901

 

Ground rent expenses

 

2,332

 

 

2,332

 

General and administrative expenses

 

13,627

 

 

16,618

 

Observatory expenses

 

5,636

 

 

8,743

 

Real estate taxes

 

31,894

 

 

29,818

 

Depreciation and amortization

 

47,397

 

 

46,409

 

Total operating expenses

 

131,973

 

 

147,821

 

Total operating income

 

19,426

 

 

47,112

 

Other income (expense):

 

 

Interest income

 

108

 

 

1,352

 

Interest expense

 

(23,001

)

 

(18,534

)

Income (loss) before income taxes

 

(3,467

)

 

29,930

 

Income tax benefit

 

4,177

 

 

(1,210

)

Net income

 

710

 

 

28,720

 

Preferred unit distributions

 

(1,050

)

 

(1,041

)

Net (income) loss attributable to non-controlling interests

 

130

 

 

(10,880

)

Net income (loss) attributable to common stockholders

$

(210

)

$

16,799

 

Total weighted average shares

Basic

 

171,970

 

 

180,166

 

Diluted

 

278,471

 

 

296,852

 

Net income (loss) per share attributable to common stockholders

 

Basic

$

(0.00

)

$

0.09

 

Diluted

$

(0.00

)

$

0.09

 

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

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

 

 

Year Ended December 31,

2020

 

2019

Revenues

Rental revenue

$

563,071

 

$

586,414

 

Observatory revenue

 

29,057

 

 

128,769

 

Lease termination fees

 

9,416

 

 

4,352

 

Third-party management and other fees

 

1,225

 

 

1,254

 

Other revenue and fees

 

6,459

 

 

10,554

 

Total revenues

 

609,228

 

 

731,343

 

Operating expenses

Property operating expenses

 

136,141

 

 

174,977

 

Ground rent expenses

 

9,326

 

 

9,326

 

General and administrative expenses

 

62,244

 

 

61,063

 

Observatory expenses

 

23,723

 

 

33,767

 

Real estate taxes

 

121,923

 

 

115,916

 

Impairment charges

 

6,204

 

 

-

 

Depreciation and amortization

 

191,006

 

 

181,588

 

Total operating expenses

 

550,567

 

 

576,637

 

Total operating income

 

58,661

 

 

154,706

 

Other income (expense):

 

 

Interest income

 

2,637

 

 

11,259

 

Interest expense

 

(89,907

)

 

(79,246

)

Loss on early extinguishment of debt

 

(86

)

 

-

 

IPO litigation expense

 

(1,165

)

 

-

 

Income (loss) before income taxes

 

(29,860

)

 

86,719

 

Income tax benefit (expense)

 

6,971

 

 

(2,429

)

Net income (loss)

 

(22,889

)

 

84,290

 

Preferred unit distributions

 

(4,197

)

 

(1,743

)

Net (income) loss attributable to non-controlling interests

 

10,374

 

 

(33,102

)

Net income (loss) attributable to common stockholders

$

(16,712

)

$

49,445

 

Total weighted average shares

Basic

 

175,169

 

 

178,340

 

Diluted

 

283,837

 

 

297,798

 

Net income (loss) per share attributable to common stockholders

 

Basic

$

(0.10

)

$

0.28

 

Diluted

$

(0.10

)

$

0.28

 

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,

 

2020

 

 

 

2019

 

 

Net income

$

710

 

$

28,720

 

Preferred unit distributions

 

(1,050

)

 

(1,041

)

Real estate depreciation and amortization

 

45,690

 

 

45,298

 

FFO attributable to common stockholders and non-controlling interests

 

45,350

 

 

72,977

 

 

Amortization of below-market ground leases

 

1,958

 

 

1,958

 

Modified FFO attributable to common stockholders and non-controlling interests

 

47,308

 

 

74,935

 

 

 

 

Core FFO attributable to common stockholders and non-controlling interests

$

47,308

 

$

74,935

 

 

 

Total weighted average shares

Basic

 

278,427

 

 

296,852

 

Diluted

 

278,471

 

 

296,852

 

 

FFO per share

Basic

$

0.16

 

$

0.25

 

Diluted

$

0.16

 

$

0.25

 

 

 

 

Modified FFO per share

 

 

Basic

$

0.17

 

$

0.25

 

Diluted

$

0.17

 

$

0.25

 

 

 

 

Core FFO per share

 

 

Basic

$

0.17

 

$

0.25

 

Diluted

$

0.17

 

$

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)

 

 

Year Ended December 31,

 

2020

 

 

 

2019

 

 

Net income (loss)

$

(22,889

)

$

84,290

 

Preferred unit distributions

 

(4,197

)

 

(1,743

)

Real estate depreciation and amortization

 

184,245

 

 

177,515

 

Impairment charges, net of reimbursement

 

5,360

 

 

-

 

FFO attributable to common stockholders and non-controlling interests

 

162,519

 

 

260,062

 

 

Amortization of below-market ground leases

 

7,831

 

 

7,831

 

Modified FFO attributable to common stockholders and non-controlling interests

 

170,350

 

 

267,893

 

 

 

 

Loss on early extinguishment of debt

 

86

 

 

-

 

Severance expenses

 

3,813

 

 

-

 

IPO litigation expense

 

1,165

 

 

-

 

Core FFO attributable to common stockholders and non-controlling interests

$

175,414

 

$

267,893

 

 

 

Total weighted average shares

Basic

 

283,826

 

 

297,798

 

Diluted

 

283,837

 

 

297,798

 

 

FFO per share

Basic

$

0.57

 

$

0.87

 

Diluted

$

0.57

 

$

0.87

 

 

 

 

Modified FFO per share

 

 

Basic

$

0.60

 

$

0.90

 

Diluted

$

0.60

 

$

0.90

 

 

 

 

Core FFO per share

 

 

Basic

$

0.62

 

$

0.90

 

Diluted

$

0.62

 

$

0.90

 

Empire State Realty Trust, Inc.

Condensed Consolidated Balance Sheets

(unaudited and amounts in thousands)

 

 

 

 

 

 

December 31, 2020

December 31, 2019

Assets

Commercial real estate properties, at cost

$

3,133,966

 

$

3,109,433

 

Less: accumulated depreciation

 

(941,612

)

 

(862,534

)

Commercial real estate properties, net

 

2,192,354

 

 

2,246,899

 

Cash and cash equivalents

 

526,714

 

 

233,946

 

Restricted cash

 

41,225

 

 

37,651

 

Tenant and other receivables

 

21,541

 

 

25,423

 

Deferred rent receivables

 

222,508

 

 

220,960

 

Prepaid expenses and other assets

 

77,182

 

 

65,453

 

Deferred costs, net

 

203,853

 

 

228,150

 

Acquired below market ground leases, net

 

344,735

 

 

352,566

 

Right of use assets

 

29,104

 

 

29,307

 

Goodwill

 

491,479

 

 

491,479

 

Total assets

$

4,150,695

 

$

3,931,834

 

 

Liabilities and equity

Mortgage notes payable, net

$

775,929

 

$

605,542

 

Senior unsecured notes, net

 

973,159

 

 

798,392

 

Unsecured term loan facility, net

 

387,561

 

 

264,640

 

Accounts payable and accrued expenses

 

103,203

 

 

143,786

 

Acquired below market leases, net

 

31,705

 

 

39,679

 

Ground lease liabilities

 

29,104

 

 

29,307

 

Deferred revenue and other liabilities

 

88,319

 

 

72,015

 

Tenants’ security deposits

 

30,408

 

 

30,560

 

Total liabilities

 

2,419,388

 

 

1,983,921

 

Total equity

 

1,731,307

 

 

1,947,913

 

Total liabilities and equity

$

4,150,695

 

$

3,931,834

 

 

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20210217005962/en/

Investors Empire State Realty Trust Investor Relations (212) 850-2678 IR@empirestaterealtytrust.com

Media Sard Verbinnen & Co. (212) 687-8080