Empire State Realty Trust, Inc. (NYSE: ESRT) is a NYC-focused REIT that owns and operates a portfolio of modernized, amenitized, and well-located office, retail, and multifamily assets. ESRT’s flagship Empire State Building, the “World's Most Famous Building,” features its iconic Observatory that was declared the #1 Attraction in the World – and the #1 Attraction in the U.S. for the third consecutive year– in Tripadvisor’s 2024 Travelers’ Choice Awards: Best of the Best Things to Do. The Company is the recognized leader in energy efficiency and indoor environmental quality. Today the Company reported its operational and financial results for the second quarter 2024. All per share amounts are on a fully diluted basis, where applicable.
Second Quarter and Recent Highlights
- Net Income of $0.10 per share.
- Core Funds From Operations (“Core FFO”) of $0.24 per share.
- Same-Store Property Cash Net Operating Income (“NOI”) increased 7.4% year-over-year, excluding lease termination fees, primarily driven by higher revenues from cash rent commencement, which was partially offset by increases in operating expenses. Adjusted for certain nonrecurring items, Same-Store NOI increased by approximately 6% year-over-year.
- Manhattan office portfolio leased rate increased by 60bps sequentially and 170bps year-over-year to 93.3%. The total commercial portfolio is 92.6% leased as June 30, 2024. This is the 10th consecutive quarter of positive commercial leased rate absorption.
- Signed approximately 272,000 rentable square feet of new, renewal and expansion leases. In our Manhattan office portfolio, blended leasing spreads were +2.0%, and this is the 12th consecutive quarter of positive leasing spreads.
- Empire State Building Observatory generated $41.3 million of NOI year-to-date, a 5.8% increase year-over-year.
- Subsequent to quarter-end, the Company entered into two agreements to acquire prime retail assets located on North 6th Street in Williamsburg, Brooklyn, for $195 million in aggregate.
Property Operations
As of June 30, 2024, the Company’s property portfolio contained 7.9 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 727 residential units, which were occupied and leased as shown below.
June 30, 20241 | March 31, 2024 | June 30, 2023 | |
Percent occupied: | |||
Total commercial portfolio | 88.5% | 87.6% | 86.8% |
Total office | 88.2% | 87.4% | 86.5% |
Manhattan office | 88.8% | 88.9% | 87.6% |
GNYMA office | 70.7% | 76.8% | 79.2% |
Total retail2 | 92.3% | 89.8% | 90.7% |
Percent leased (includes signed leases not commenced): | |||
Total commercial portfolio | 92.6% | 91.1% | 90.3% |
Total office | 92.5% | 91.1% | 90.2% |
Manhattan office | 93.3% | 92.7% | 91.6% |
GNYMA office | 73.3% | 79.5% | 80.4% |
Total retail2 | 93.5% | 91.0% | 91.6% |
Total multifamily portfolio | 97.9% | 97.1% | 97.4% |
1 Occupancy and leased percentages for June 30, 2024 exclude First Stamford Place. | |||
2 “Total retail” for the periods ended June 30 and March 31, 2024 includes the Williamsburg Retail assets acquired in September 2023. | |||
Leasing
The tables that follow summarize leasing activity for the three months ended June 30, 2024. During this period, the Company signed 35 leases that totaled 271,981 square feet, inclusive of 54,761 square feet of early renewals3. Within the Manhattan office portfolio, the Company signed 31 office leases that totaled 261,311 square feet.
Total Portfolio3
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 | 32 | 262,991 | $ | 66.60 | $ | 65.31 | 2.0 | % | |||||
Retail | 3 | 8,990 | $ | 91.14 | $ | 75.03 | 21.5 | % | |||||
Total Overall | 35 | 271,981 | $ | 67.41 | $ | 65.63 | 2.7 | % | |||||
Manhattan Office Portfolio3
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 | 18 | 162,655 | $ | 67.44 | $ | 64.36 | 4.8 | % | |||||
Renewal Office | 13 | 98,656 | $ | 65.50 | $ | 67.09 | -2.4 | % | |||||
Total Office | 31 | 261,311 | $ | 66.71 | $ | 65.40 | 2.0 | % | |||||
3 Beginning in the quarter ended June 30, 2024, we include "Early Renewals", defined as leases which were signed over two years prior to lease expiration. “Early Renewals” are included within “Renewal Office” metrics listed above. | |||||||||||||
Leasing Activity Highlights
- 11-year 40,679 square foot new lease at the Empire State Building with Pontera Solutions Inc., which represents a relocation and expansion from its current 10,539 square foot space at 111 West 33rd Street.
- 11-year 27,866 square foot new lease with A.T. Kearney, Inc. at the Empire State Building.
- 11-year 24,592 square feet new lease with William Carter Company at 1350 Broadway.
Observatory Results
In the second quarter, Observatory revenue was $34.1 million, and expenses were $8.9 million. Observatory NOI was $25.2 million, a 1.6% increase year-over-year. Year-to-date, Observatory NOI was $41.3 million, a 5.8% increase year-over-year.
Balance Sheet
The Company had $1.0 billion of total liquidity as of June 30, 2024, which was comprised of $536 million of cash, plus $500 million available under its revolving credit facility. At June 30, 2024, the Company had total debt outstanding of approximately $2.3 billion, no floating rate debt exposure, and a weighted average interest rate of 4.27% per annum. At June 30, 2024, the Company’s ratio of net debt to adjusted EBITDA was 5.1x.
In July, the Company executed an agreement to refinance the mortgage for the Metro Center property that was due to mature in November 2024. Beginning November 2024, the new loan balance of $72 million will be interest-only at the same interest rate of 3.6%, with a maturity of November 2029, inclusive of a one-year extension option.
Portfolio Transaction Activity
Subsequent to quarter end, the Company entered into an agreement to acquire a prime retail portfolio located on North 6th Street in Williamsburg, Brooklyn for $103 million. The approximately 40,000 square foot retail portfolio comprises five high quality retail storefronts which are 86% leased for a weighted average lease term of 7.5 years. Separately, the Company has entered into another agreement to acquire an additional prime retail portfolio on North 6th Street for $92 million. Due to confidentiality requirements, more details on this additional portfolio will be disclosed upon closing. These all-cash transactions are consistent with our strategy to recycle capital and balance sheet capacity from non-core suburban assets into strong NYC assets. This further expands the Company’s presence in Williamsburg, Brooklyn following its initial acquisition of prime retail on North 6th Street in September 2023.
Share Repurchase
The stock repurchase program began in March 2020 and through July 23, 2024, approximately $293.7 million has been repurchased at a weighted average price of $8.18 per share. There were no share repurchases during the second quarter.
Dividend
On June 28, 2024, the Company paid a quarterly dividend of $0.035 per share or unit, as applicable, for the second quarter of 2024 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 28, 2024, the Company paid a quarterly preferred dividend of $0.15 per unit for the second quarter of 2024 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 of 2024 to holders of the Operating Partnership’s Series 2019 private perpetual preferred units.
2024 Earnings Outlook
The Company provides 2024 guidance and key assumptions, as summarized in the table below. The Company’s guidance does not include the impact of any significant future lease termination fee income or any unannounced acquisition, disposition or other capital markets activity.
| Key Assumptions | 2024 Updated Guidance (July 2024) | 2024 Initial Guidance (Feb 2024) | Comments |
| Earnings | |||
| Core FFO Per Fully Diluted Share | $0.90 to $0.94 | $0.90 to $0.94 | • 2024 includes $0.04 from multifamily assets |
| Commercial Property Drivers | |||
| Commercial Occupancy at year-end | 87% to 89% | 87% to 89% | |
| SS Property Cash NOI (excluding lease termination fees) | 0% to 3% | -1% to +2% |
• Assumes positive revenue growth
|
| Observatory Drivers | |||
| Observatory NOI | $94M to $102M | $94M to $102M | • Reflects average quarterly expenses of ~$9M |
Low | High | ||
| Net Income (Loss) Attributable to Common Stockholders and the Operating Partnership | $0.21 | $0.25 | |
| Add: | |||
| Impairment Charge | 0.00 | 0.00 | |
| Real Estate Depreciation & Amortization | 0.67 | 0.67 | |
| Less: | |||
| Private Perpetual Distributions | 0.02 | 0.02 | |
| Gain on Disposal of Real Estate, net | 0.00 | 0.00 | |
| FFO Attributable to Common Stockholders and the Operating Partnership | $0.87 | $0.91 | |
| Add: | |||
| Amortization of Below Market Ground Lease | 0.03 | 0.03 | |
| Core FFO Attributable to Common Stockholders and the Operating Partnership | $0.90 | $0.94 |
The estimates set forth above may be subject to fluctuations as a result of several factors, including continued impacts of changes in the use of office space and remote work on our business and our market, our ability to complete planned capital improvements in line with budget, costs of integration of completed acquisitions, costs associated with future acquisitions or other transactions, 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 ESRT’s website 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, July 25, 2024 at 12:00 pm Eastern time.
The webcast will be accessible on the “Investors” section of ESRT’s website. 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 for international callers.
Starting shortly after the call until August 1, 2024, 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 13741462.
The Supplemental Report and Investor Presentation are additional components of the quarterly earnings announcement and are now available on the “Investors” section of ESRT’s website.
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 NYC-focused REIT that owns and operates a portfolio of modernized, amenitized, and well-located office, retail, and multifamily assets. ESRT’s flagship Empire State Building, the “World's Most Famous Building,” features its iconic Observatory that was declared the #1 Attraction in the World – and the #1 Attraction in the U.S. for the third consecutive year – in Tripadvisor’s 2024 Travelers’ Choice Awards: Best of the Best Things to Do. The Company is the recognized leader in energy efficiency and indoor environmental quality. As of June 30, 2024, ESRT’s portfolio is comprised of approximately 7.9 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 727 residential units. More information about Empire State Realty Trust can be found at esrtreit.com and by following ESRT on Facebook, Instagram, TikTok, X, and LinkedIn.
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of complying with those safe harbor provisions. You can identify forward-looking statements by the use of forward-looking terminology such as “aims," "anticipates," "approximately," "believes," "contemplates," "continues," "estimates," "expects," "forecasts," "hope," "intends," "may," "plans," "seeks," "should," "thinks," "will," "would" or the negative of these words and phrases or similar words or phrases. For the avoidance of doubt, any projection, guidance, or similar estimation about the future or future results, performance or achievements is a forward-looking statement.
Forward-looking statements are subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond our control, and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise, and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all).
Many important factors could cause our actual results, performance, achievements, and future events to differ materially from those set forth, implied, anticipated, expected, projected, assumed or contemplated in our forward-looking statements, including, among other things: (i) economic, market, political and social impact of, and uncertainty relating to, any catastrophic events, including pandemics, epidemics or other outbreaks of disease, climate-related risks such as natural disasters and extreme weather events, terrorism and other armed hostilities, as well as cybersecurity threats and technology disruptions; (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 changes in the use of office space and remote work; (v) changes in our business strategy; (vi) a decline in Observatory visitors due to changes in domestic or international tourism, including due to health crises, geopolitical events, currency exchange rates, and/or competition from other observatories; (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; (ix) declining real estate valuations and impairment charges; (x) termination of our ground leases; (xi) limitations on our ability to pay down, refinance, restructure or extend our indebtedness or borrow additional funds; (xii) decreased rental rates or increased vacancy rates; (xiii) difficulties in executing capital projects or development projects successfully or on the anticipated timeline or budget; (xiv) difficulties in identifying and completing acquisitions; (xv) impact of changes in governmental regulations, tax laws and rates and similar matters; (xvi) our failure to qualify as a REIT; (xvii) incurrence of taxable capital gain on disposition of an asset due to failure of compliance with a 1031 exchange program; and (xviii) failure to achieve sustainability metrics and goals, including as a result of tenant collaboration, and impact of governmental regulation on our sustainability efforts. 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” of our annual report on Form 10-K for the year ended December 31, 2023 and any additional factors that may be contained in any filing we make with the SEC.
While forward-looking statements reflect the Company's good faith beliefs, they do not guarantee future performance. Any forward-looking statement contained in this press release speaks only as of the date on which it was made, and we assume no 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 June 30, | ||||||||
2024 | 2023 | |||||||
Revenues | ||||||||
Rental revenue | $ | 152,470 | $ | 154,603 | ||||
Observatory revenue | 34,124 | 33,433 | ||||||
Lease termination fees | - | - | ||||||
Third-party management and other fees | 376 | 381 | ||||||
Other revenue and fees | 2,573 | 2,125 | ||||||
Total revenues | 189,543 | 190,542 | ||||||
Operating expenses | ||||||||
Property operating expenses | 41,516 | 39,519 | ||||||
Ground rent expenses | 2,332 | 2,332 | ||||||
General and administrative expenses | 18,020 | 16,075 | ||||||
Observatory expenses | 8,958 | 8,657 | ||||||
Real estate taxes | 31,883 | 31,490 | ||||||
Depreciation and amortization | 47,473 | 46,280 | ||||||
Total operating expenses | 150,182 | 144,353 | ||||||
Total operating income | 39,361 | 46,189 | ||||||
Other income (expense): | ||||||||
Interest income | 5,092 | 3,339 | ||||||
Interest expense | (25,323 | ) | (25,405 | ) | ||||
Interest expense associated with property in receivership | (628 | ) | - | |||||
Gain on disposition of properties | 10,803 | 13,565 | ||||||
Income before income taxes | 29,305 | 37,688 | ||||||
Income tax expense | (750 | ) | (733 | ) | ||||
Net income | 28,555 | 36,955 | ||||||
Net income attributable to non-controlling interests: | ||||||||
Non-controlling interest in the Operating Partnership | (10,433 | ) | (14,049 | ) | ||||
Non-controlling interests in other partnerships | - | (1 | ) | |||||
Preferred unit distributions | (1,051 | ) | (1,051 | ) | ||||
Net income attributable to common stockholders | $ | 17,071 | $ | 21,854 | ||||
Total weighted average shares | ||||||||
Basic | 164,277 | 160,028 | ||||||
Diluted | 268,716 | 264,196 | ||||||
Earnings per share attributable to common stockholders | ||||||||
Basic | $ | 0.10 | $ | 0.14 | ||||
Diluted | $ | 0.10 | $ | 0.14 | ||||
Empire State Realty Trust, Inc. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(unaudited and amounts in thousands, except per share data) | ||||||||
Six Months Ended June 30, | ||||||||
2024 | 2023 | |||||||
Revenues | ||||||||
Rental revenue | $ | 306,352 | $ | 294,694 | ||||
Observatory revenue | 58,720 | 55,587 | ||||||
Lease termination fees | - | - | ||||||
Third-party management and other fees | 641 | 808 | ||||||
Other revenue and fees | 5,009 | 4,075 | ||||||
Total revenues | 370,722 | 355,164 | ||||||
Operating expenses | ||||||||
Property operating expenses | 86,576 | 81,563 | ||||||
Ground rent expenses | 4,663 | 4,663 | ||||||
General and administrative expenses | 33,992 | 31,783 | ||||||
Observatory expenses | 17,389 | 16,512 | ||||||
Real estate taxes | 64,124 | 63,278 | ||||||
Depreciation and amortization | 93,554 | 93,688 | ||||||
Total operating expenses | 300,298 | 291,487 | ||||||
Total operating income | 70,424 | 63,677 | ||||||
Other income (expense): | ||||||||
Interest income | 9,270 | 5,934 | ||||||
Interest expense | (50,451 | ) | (50,709 | ) | ||||
Interest expense associated with property in receivership | (628 | ) | - | |||||
Loss on early extinguishment of debt | (553 | ) | - | |||||
Gain on disposition of properties | 10,803 | 29,261 | ||||||
Income before income taxes | 38,865 | 48,163 | ||||||
Income tax benefit (expense) | (95 | ) | 486 | |||||
Net income | 38,770 | 48,649 | ||||||
Net (income) loss attributable to noncontrolling interests: | ||||||||
Noncontrolling interest in the Operating Partnership | (13,933 | ) | (18,217 | ) | ||||
Noncontrolling interests in other partnerships | (4 | ) | 42 | |||||
Preferred unit distributions | (2,101 | ) | (2,101 | ) | ||||
Net income attributable to common stockholders | $ | 22,732 | $ | 28,373 | ||||
Total weighted average shares | ||||||||
Basic | 163,988 | 160,669 | ||||||
Diluted | 268,105 | 264,736 | ||||||
Earnings per share attributable to common stockholders | ||||||||
Basic | $ | 0.14 | $ | 0.18 | ||||
Diluted | $ | 0.14 | $ | 0.18 | ||||
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, | |||||||||
2024 | 2023 | ||||||||
Net income | $ | 28,555 | $ | 36,955 | |||||
Non-controlling interests in other partnerships | - | (1 | ) | ||||||
Preferred unit distributions | (1,051 | ) | (1,051 | ) | |||||
Real estate depreciation and amortization | 46,398 | 44,887 | |||||||
Gain on disposition of properties | (10,803 | ) | (13,565 | ) | |||||
FFO attributable to common stockholders and Operating Partnership units | 63,099 | 67,225 | |||||||
Amortization of below-market ground leases | 1,958 | 1,958 | |||||||
Modified FFO attributable to common stockholders and Operating Partnership units | 65,057 | 69,183 | |||||||
Interest expense associated with property in receivership | 628 | - | |||||||
Core FFO attributable to common stockholders and Operating Partnership units | $ | 65,685 | $ | 69,183 | |||||
Total weighted average shares and Operating Partnership units | |||||||||
Basic | 264,676 | 262,903 | |||||||
Diluted | 268,716 | 264,196 | |||||||
FFO per share | |||||||||
Basic | $ | 0.24 | $ | 0.26 | |||||
Diluted | $ | 0.23 | $ | 0.25 | |||||
Modified FFO per share | |||||||||
Basic | $ | 0.25 | $ | 0.26 | |||||
Diluted | $ | 0.24 | $ | 0.26 | |||||
Core FFO per share | |||||||||
Basic | $ | 0.25 | $ | 0.26 | |||||
Diluted | $ | 0.24 | $ | 0.26 | |||||
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, | |||||||||
2024 | 2023 | ||||||||
Net income | $ | 38,770 | $ | 48,649 | |||||
Noncontrolling interests in other partnerships | (4 | ) | 42 | ||||||
Preferred unit distributions | (2,101 | ) | (2,101 | ) | |||||
Real estate depreciation and amortization | 91,255 | 90,911 | |||||||
Gain on disposition of properties | (10,803 | ) | (29,261 | ) | |||||
FFO attributable to common stockholders and Operating Partnership units | 117,117 | 108,240 | |||||||
Amortization of below-market ground leases | 3,916 | 3,916 | |||||||
Modified FFO attributable to common stockholders and Operating Partnership units | 121,033 | 112,156 | |||||||
Interest expense associated with property in receivership | 628 | - | |||||||
Loss on early extinguishment of debt | 553 | - | |||||||
Core FFO attributable to common stockholders and Operating Partnership units | $ | 122,214 | $ | 112,156 | |||||
Total weighted average shares and Operating Partnership units | |||||||||
Basic | 264,619 | 263,694 | |||||||
Diluted | 268,105 | 264,736 | |||||||
FFO per share | |||||||||
Basic | $ | 0.44 | $ | 0.41 | |||||
Diluted | $ | 0.44 | $ | 0.41 | |||||
Modified FFO per share | |||||||||
Basic | $ | 0.46 | $ | 0.43 | |||||
Diluted | $ | 0.45 | $ | 0.42 | |||||
Core FFO per share | |||||||||
Basic | $ | 0.46 | $ | 0.43 | |||||
Diluted | $ | 0.46 | $ | 0.42 | |||||
Empire State Realty Trust, Inc. | |||||||||
Condensed Consolidated Balance Sheets | |||||||||
(unaudited and amounts in thousands) | |||||||||
June 30, 2024 | December 31, 2023 | ||||||||
Assets | |||||||||
Commercial real estate properties, at cost | $ | 3,503,302 | $ | 3,655,192 | |||||
Less: accumulated depreciation | (1,206,039 | ) | (1,250,062 | ) | |||||
Commercial real estate properties, net | 2,297,263 | 2,405,130 | |||||||
Contract asset4 | 166,955 | - | |||||||
Cash and cash equivalents | 535,533 | 346,620 | |||||||
Restricted cash | 41,015 | 60,336 | |||||||
Tenant and other receivables | 34,665 | 39,836 | |||||||
Deferred rent receivables | 242,940 | 255,628 | |||||||
Prepaid expenses and other assets | 105,438 | 98,167 | |||||||
Deferred costs, net | 172,318 | 172,457 | |||||||
Acquired below market ground leases, net | 317,326 | 321,241 | |||||||
Right of use assets | 28,318 | 28,439 | |||||||
Goodwill | 491,479 | 491,479 | |||||||
Total assets | $ | 4,433,250 | $ | 4,219,333 | |||||
Liabilities and equity | |||||||||
Mortgage notes payable, net | $ | 700,348 | $ | 877,388 | |||||
Senior unsecured notes, net | 1,196,831 | 973,872 | |||||||
Unsecured term loan facility, net | 268,580 | 389,286 | |||||||
Unsecured revolving credit facility | 120,000 | - | |||||||
Debt associated with property in receivership | 177,667 | - | |||||||
Accrued interest associated with property in receivership | 1,589 | - | |||||||
Accounts payable and accrued expenses | 90,908 | 99,756 | |||||||
Acquired below market leases, net | 11,872 | 13,750 | |||||||
Ground lease liabilities | 28,318 | 28,439 | |||||||
Deferred revenue and other liabilities | 61,890 | 70,298 | |||||||
Tenants’ security deposits | 24,031 | 35,499 | |||||||
Total liabilities | 2,682,034 | 2,488,288 | |||||||
Total equity | 1,751,216 | 1,731,045 | |||||||
Total liabilities and equity | $ | 4,433,250 | $ | 4,219,333 | |||||
4 As of June 30, 2024, we have recorded a contract asset that represents our right to debt extinguishment once the foreclosure process on First Stamford Place is completed. | |||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20240724237218/en/
