x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
|
37-1645259
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Class A Common Stock, par value $0.01 per share
|
|
New York Stock Exchange
|
Securities registered pursuant to Section 12(g) of the Act:
|
||
None
|
Large accelerated filer
|
|
Accelerated filer
|
Non-accelerated filer
x
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
EMPIRE STATE REALTY TRUST, INC.
|
|
|
FORM 10-K
|
|
|
TABLE OF CONTENTS
|
|
|
|
PAGE
|
PART I.
|
|
|
1.
|
Business
|
|
1A.
|
Risk Factors
|
|
1B.
|
Unresolved Staff Comments
|
|
2.
|
Properties
|
|
3.
|
Legal Proceedings
|
|
4.
|
Mine Safety Disclosures
|
|
PART II.
|
|
|
5.
|
Market for Registrant's Common Equity, Related Stockholders Matters and Issuer Purchases of Equity Securities
|
|
6.
|
Selected Financial Data
|
|
7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
7A.
|
Quantitative and Qualitative Disclosure about Market Risk
|
|
8.
|
Financial Statements and Supplementary Data
|
|
9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
9A.
|
Controls and Procedures
|
|
9B.
|
Other Information
|
|
PART III
|
|
|
10.
|
Directors, Executive Officers and Corporate Governance
|
|
11.
|
Executive Compensation
|
|
12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
13.
|
Certain Relationships and Related Transactions, and Director Independence
|
|
14.
|
Principal Accounting Fees and Services
|
|
PART IV
|
|
|
15.
|
Exhibits, Financial Statements and Schedules
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
"annualized rent" represents annualized base rent and current reimbursement for operating expenses and real estate taxes;
|
•
|
"formation transactions" mean a series of transactions pursuant to which we acquired, substantially currently with the completion of the Offering on October 7, 2013 through a series of contributions and merger transactions, our portfolio of real estate assets that were held by the existing entities, the ownership interests in the certain management entities of our predecessor and one development parcel;
|
•
|
"fully diluted basis" means all outstanding shares of our Class A common stock at such time plus shares of Class A common stock that may be issuable upon the exchange of operating partnership units on a one-for-one basis and shares of Class A common stock issuable upon the conversion of Class B common stock on a one-for-one basis, which is not the same as the meaning of “fully diluted” under generally accepted accounting principles in the United States of America, or "GAAP";
|
•
|
"enterprise value" means all outstanding shares of our Class A common stock at such time plus shares of Class A common stock that may be issuable upon the exchange of operating partnership units on a one-for-one basis and shares of Class A common stock issuable upon the conversion of Class B common stock on a one-for-one basis multiplied by the Class A common share price at December 31, 2013 plus consolidated debt at December 31, 2013;
|
•
|
"greater New York metropolitan area" means Fairfield County, Connecticut and Westchester County, New York;
|
•
|
"Malkin Group” means all of the following, as a group: Anthony E. Malkin, Peter L. Malkin and each of their spouses and lineal descendants (including spouses of such descendants), any estates of any of the foregoing, any trusts now or hereafter established for the benefit of any of the foregoing, or any corporation, partnership, limited liability company or other legal entity controlled by Anthony E. Malkin or any permitted successor in such entity for the benefit of any of the foregoing; provided, however that solely with respect to tax protection rights and parties who entered into the contribution agreements with respect to the formation transactions, the Malkin Group shall also include the lineal descendants of Lawrence A. Wien and his spouse (including spouses of such descendants), any estates of the foregoing, any trusts now or hereafter established for the benefit of any of the foregoing, or any corporation, partnership, limited liability company or other legal entity controlled by Anthony E. Malkin for the benefit of the foregoing;
|
•
|
the "Offering" means the initial public offering of our Class A common stock;
|
•
|
"option properties" mean our right to acquire long-term leasehold and/or sub-leasehold interests in 1400 Broadway and/or 112 West 34th Street (including fee title interest in a small connected structure at 122 West 34th Street);
|
•
|
"our company," "we," "us" and "our" refer to Empire State Realty Trust, Inc., a Maryland real estate investment trust, together with its consolidated subsidiaries, including Empire State Realty OP, L.P., a Delaware limited partnership, which we refer to as "our operating partnership";
|
•
|
"our predecessor" means a combination of (i) controlling interests in (a) 16 office and retail properties, (b) one development parcel, and (c) certain management companies, which were owned by certain entities that Anthony E. Malkin and Peter L. Malkin, as sponsors, owned interests in and controlled, which we collectively refer to as the controlled entities, and (ii) non-controlling interests in four office properties (which include two of the 16 properties set forth in (i) above), held through entities which we collectively refer to as the non-controlled entities, and are presented as uncombined entities in our combined financial statements. Specifically, the term “our predecessor” means (i) Malkin Holdings LLC, a New York limited liability company that acted as the supervisor of, and performed various asset management services and
|
•
|
"securityholder" means holders of our Class A common stock and Class B common stock and holders of our operating partnership's Series ES, Series 250, Series 60 and Series PR operating partnership units.
|
•
|
"traded OP units" mean our operating partnership's Series ES, 60 and 250 operating partnership units.
|
•
|
Irreplaceable Portfolio of Office Properties in Midtown Manhattan
. Our Manhattan office properties are located in one of the most prized office markets in the world due to a combination of supply constraints, high barriers to entry, near-term and long-term prospects for job creation, vacancy absorption and rental rate growth. Management believes these properties could not be replaced today on a cost-competitive basis, if at all. As of
December 31, 2013
, we owned seven Manhattan office properties (including one long-term ground leasehold interest) encompassing approximately
5.9 million
rentable square feet of office space, including the Empire State Building, our flagship property. Unlike traditional office buildings, the Empire State Building provides us with a significant source of
|
•
|
Expertise in Repositioning and Redeveloping Manhattan Office Properties
. We have substantial expertise in redeveloping and repositioning Manhattan office properties, having invested a total of approximately $
438.0 million
(excluding tenant improvement costs and leasing commissions) in our Manhattan office properties since we assumed full control of the day-to-day management of these properties beginning with One Grand Central Place in November 2002 through 2006. We have gained substantial experience in upgrading, redeveloping and modernizing (or are in the process thereof) building lobbies, corridors, bathrooms and elevator cabs and old, antiquated spaces to include new ceilings, lighting, pantries and base building systems (including electric distribution and air conditioning, as well as enhanced tenant amenities. We have successfully aggregated and are continuing to aggregate smaller spaces to offer larger blocks of space, including multiple floors, that are attractive to larger, higher credit-quality tenants and to offer new, pre-built suites with improved layouts. As part of this program, we have converted some or all of the second floor office space of certain of our Manhattan office properties to higher rent retail space. We believe that the post-redevelopment high quality of our buildings and the service we provide also attract higher credit-quality tenants at rents above similar vintage buildings, and below new construction, thus defining a new price point and allowing us to grow cash flow. In addition, we believe that, based on the results of our base building energy efficiency retrofit, and energy efficient tenant build-outs, at the Empire State Building, the lessons of which we are applying throughout our portfolio, we derive cost savings through innovative energy efficiency retrofitting and sustainability initiatives, reducing direct and indirect energy costs paid both by tenants and by us throughout our other Manhattan office properties and greater New York metropolitan area office properties, and that this improves our competitive position.
|
•
|
Leader in Energy Efficiency Retrofitting
. We have pioneered certain practices in energy efficiency at the Empire State Building where we have partnered with the Clinton Climate Initiative, Johnson Controls Inc., Jones Lang LaSalle and the Rocky Mountain Institute to create and implement a groundbreaking, replicable process for integrating energy efficiency retrofits in the existing built environment. The reduced energy consumption reduces costs for us and our tenants, and we believe creates a competitive advantage for our properties. We believe that higher quality tenants in general place a higher priority on sustainability, controlling costs, and minimizing contributions to greenhouse gases. We believe our expertise in this area gives us the opportunity to attract higher quality tenants at higher rental rates and to reduce our expenses. As a result of our efforts, approximately 53.1% of our portfolio square feet is Energy Star certified, including the Empire State Building. We are implementing cost justified energy efficiency retrofit projects in our Manhattan and greater New York metropolitan area office properties based on our work at the Empire State Building. Finally, we maintain a series of management practices utilizing recycling of tenant and construction waste, recycled content carpets, low off-gassing paints and adhesives, “green” pest control and cleaning solutions, and recycled paper products throughout our office portfolio. We believe that our portfolio’s attractiveness is enhanced by these practices and that this should result in higher rental rates, longer lease terms and higher quality tenants.
|
•
|
Attractive Retail Locations in Densely Populated Metropolitan Communities
. As of
December 31, 2013
, our portfolio also included six standalone retail properties and retail space at the ground floor and/or lower levels of our Manhattan office properties, encompassing
622,552
rentable square feet in the aggregate, which were approximately
91.9%
occupied in the aggregate. All of these properties are located in premier retail corridors with convenient access to mass transportation, a diverse tenant base and high pedestrian traffic and/or main destination locations. Our retail portfolio includes 601,396 rentable square feet located in Manhattan and 21,156 rentable square feet located in Westport, Connecticut. Our retail tenants cover a number of industries, including financial services, and include Allen Edmonds; Ann Taylor; AT&T; Bank of America; Bank Santander (Sovereign Bank); Best Buy Mobile; Charles Schwab; Chipotle; Duane Reade (a division of Walgreen Co.); Ethan Allen; FedEx/Kinko’s; Food Emporium; Gamestop; HSBC; JP Morgan Chase; Loews Theatre; Lululemon; Men’s Wearhouse; Nike; Panera Bread; Potbelly Sandwich Works; Sprint; Starbucks; Theory; TJ Maxx; Urban Outfitters; and Walgreens. Our Westport, Connecticut retail properties are located on Main Street, the main pedestrian thoroughfare in Westport, Connecticut, and have the advantage of being adjacent to one of the few available large-scale parking lots in town.
|
•
|
Experienced and Committed Management Team with Proven Track Record
. Our senior management team is highly regarded in the real estate community and has extensive relationships with a broad range of brokers, owners, tenants and lenders. We have developed relationships we believe enable us to both secure high credit-quality tenants on attractive terms, as well as provide us with potential acquisition opportunities. We have substantial in-house expertise
|
•
|
Strong Balance Sheet Well Positioned For Future Growth
. As of
December 31, 2013
, we had total debt outstanding of approximately
$1.2 billion
, with a weighted average interest rate of 4.56% and a weighted average maturity of 3.1 years. Additionally, we had approximately $452.4 million of available borrowing capacity under our loans and secured revolving and term credit facility as of December 31, 2013. Our debt represented 24.3% of enterprise value. We have approximately $197.5 million of debt maturing in 2014 and approximately $90.5 million maturing in 2015. Our low level of leverage gives us flexibility to cover our capital program and to take advantage of opportunities to acquire additional properties as and when we see compelling opportunities. Our fiscal strength and disciplined ownership and operation of our business has enabled us to weather multiple market downturns and challenging financing environments.
|
•
|
Vacating, Redeveloping, and Leasing of Redeveloped Space at Our Manhattan Office Properties
. As of
December 31, 2013
, our Manhattan office properties (excluding the retail component of these properties) were approximately
84.4%
occupied, or 86.0% leased including signed leases not commenced, and had approximately
0.8 million
rentable square feet of available space (excluding signed leases not commenced). Our program of redevelopment necessarily includes vacating older less desirable suites; demolishing them for re-leasing as full or multi-floor blocks, or as new pre-built suites; and re-leasing them. We believe our redevelopment and repositioning program for our Manhattan office properties results in our leasing space to better credit tenants and higher rents. Over time, as we have created and redeveloped large blocks of available space, we have leased them to higher quality tenants at higher rents, and intend to continue to execute on this program over the years to come. To date we believe these efforts have accelerated our ability to lease space to new higher credit-quality tenants, many of which have expanded the office space they lease from us over time. We also employ a pre-built suite strategy in selected portions of some of our properties to appeal to many credit-worthy smaller tenants by fitting out some available space with new ceilings, lighting, pantries and base building systems (including electric distribution and air conditioning) for immediate occupancy. These pre-built suites deploy energy efficiency strategies developed in our work at the Empire State Building and are designed with efficient layouts sought by a wide array of users which we believe will require only minor painting and carpeting for future re-leasing thus reducing our future costs. Over time, as we have redeveloped the spaces in our buildings, we believe we will increase our occupancy.
|
•
|
Increase Existing Below-Market Rents
.
The purpose of our redevelopment is to rent to better credit tenants at higher rents. To date, we have capitalized on this opportunity and we believe we can execute on the successful repositioning of our Manhattan office portfolio and improving market fundamentals to increase rents. For example, we expect to benefit from the re-leasing of
6.3%
, or approximately
373,393
rentable square feet (including month-to-month leases), of our Manhattan office leases expiring through December 31, 2014, which we generally believe are currently at below market rates. These expiring leases represent a weighted average base rent of
$46.04
per square foot based on current measurements. As older leases expire, we expect to continue to upgrade certain space to further increase rents. Our concentration in Manhattan and the greater New York metropolitan area should also enable us to benefit from increased rents associated with current and anticipated near-term improvements in the financial and economic environment in these areas. We also expect to benefit from our price positioning, above comparable vintage properties, and below new construction.
|
•
|
Complete the Redevelopment and Repositioning of Our Current Portfolio
. We intend to continue to increase occupancy, improve tenant quality and enhance cash flow and value by completing the redevelopment and repositioning of our Manhattan office properties. We intend selectively to continue to allow leases for smaller spaces to expire or relocate smaller tenants in order to aggregate, demolish and re-demise existing office space into larger blocks of vacant space, which we believe will attract higher credit-quality tenants at higher rental rates. We apply rigorous underwriting analysis to determine if aggregation of vacant space for future leasing to larger tenants will
|
•
|
Pursue Attractive Acquisition and Development Opportunities
. We will opportunistically pursue attractive opportunities to acquire office and retail properties, including the option properties, for which the purchase price is payable in a combination of shares of our common stock and operating partnership units, except with respect to the estate of Leona M. Helmsley, which will have the right to elect to receive all cash. See Note 10 to our consolidated and combined financial statements for further information on our option properties. For the foreseeable future, we intend to focus our acquisition strategy primarily on Manhattan office properties and, to a lesser extent, office and multi-tenanted retail properties in densely populated communities in the greater New York metropolitan area and other markets we may identify in the future. We believe we can utilize our industry relationships (including well-known real estate owners in Manhattan), brand recognition, and our expertise in redeveloping and repositioning office properties to identify acquisition opportunities where we believe we can increase occupancy and rental rates. We also believe there is significant growth opportunity to acquire and reposition additional stand-alone retail spaces. Our strong balance sheet, access to capital, and ability to offer operating partnership units in tax deferred acquisition transactions should give us significant flexibility in structuring and consummating acquisitions. Further, we have a development site, Metro Tower at the Stamford Transportation Center, which is adjacent to our Metro Center property, which we believe to be one of the premier office buildings in Connecticut. All required zoning approvals have been obtained to allow development of an approximately 380,000 rentable square foot office tower and garage. We intend to develop this site when we deem the appropriate combination of market and other conditions are in place.
|
•
|
Proactively Manage Our Portfolio
. We believe our proactive, service-intensive approach to asset and property management helps increase occupancy and rental rates. We utilize our comprehensive building management services and our strong commitment to tenant and broker relationships and satisfaction to negotiate attractive leasing deals and to attract high credit-quality tenants. We proactively manage our rent roll and maintain continuous communication with our tenants. We foster strong tenant relationships by being responsive to tenant needs. We do this through the amenities we provide, the quality of our buildings and services, our employee screening and training, energy efficiency initiatives, and preventative maintenance and prompt repairs. Our attention to detail is integral to serving our clients and building our brand. Our properties have received numerous industry awards for their operational efficiency. We believe long-term tenant relationships will improve our operating results over time by reducing leasing, marketing and tenant improvement costs and reducing tenant turnover. As a result, we do extensive diligence on our tenants’ (current and prospective) balance sheets, businesses and business models to determine if we will establish long-term relationships in which they will both renew with us and expand over time.
|
•
|
the financial condition of our tenants, many of which are financial, legal and other professional firms, may be adversely affected, which may result in tenant defaults under leases due to bankruptcy, lack of liquidity, operational failures or other reasons;
|
•
|
significant job losses in the financial and professional services industries have occurred and may continue to occur, which may decrease demand for our office space, causing market rental rates and property values to be impacted negatively;
|
•
|
our ability to borrow on terms and conditions that we find acceptable, or at all, may be limited, which could reduce our ability to pursue acquisition and development opportunities, engage in our redevelopment and repositioning activities and refinance existing debt, reduce our returns from both our existing operations and our acquisition and development activities and increase our future interest expense;
|
•
|
reduced values of our properties may limit our ability to dispose of assets at attractive prices or to obtain debt financing secured by our properties and may reduce the availability of unsecured loans;
|
•
|
reduced liquidity in debt markets and increased credit risk premiums for certain market participants may impair our ability to access capital or make such access more expensive;
|
•
|
the value and liquidity of our short-term investments and cash deposits could be reduced as a result of a deterioration of the financial condition of the institutions that hold our cash deposits or the institutions or assets in which we have made short-term investments, the dislocation of the markets for our short-term investments, increased volatility in market rates for such investments or other factors; and
|
•
|
one or more counterparties to our derivative financial instruments could default on their obligations to us, increasing the risk that we may not realize the benefits of these instruments.
|
•
|
the availability and pricing of financing on favorable terms or at all;
|
•
|
the availability and timely receipt of zoning and other regulatory approvals;
|
•
|
the potential for the fluctuation of occupancy rates and rents at properties due to a number of factors, including market and economic conditions, which may result in our investment not being profitable;
|
•
|
start up, repositioning and redevelopment costs may be higher than anticipated;
|
•
|
the cost and timely completion of construction (including risks beyond our control, such as weather or labor conditions, or material shortages);
|
•
|
the potential that we may fail to recover expenses already incurred if we abandon development or redevelopment opportunities after we begin to explore them;
|
•
|
the potential that we may expend funds on and devote management time to projects which we do not complete;
|
•
|
the inability to complete construction and leasing of a property on schedule, resulting in increased debt service expense and construction or redevelopment costs; and
|
•
|
the possibility that properties will be leased at below expected rental rates.
|
•
|
delay lease commencements;
|
•
|
decline to extend or renew leases upon expiration;
|
•
|
fail to make rental payments when due; or
|
•
|
declare bankruptcy.
|
•
|
even if we enter into agreements for the acquisition of properties, these agreements are subject to customary conditions to closing, including completion of due diligence investigations to our satisfaction and other conditions that
|
•
|
we may be unable to finance the acquisition on favorable terms in the time period we desire, or at all, including potentially the option properties;
|
•
|
we may spend more than budgeted to make necessary improvements or redevelopments to acquired properties;
|
•
|
we may not be able to obtain adequate insurance coverage for new properties;
|
•
|
acquired properties may be located in new markets where we may face risks associated with a lack of market knowledge or understanding of the local economy, lack of business relationships in the area and unfamiliarity with local governmental and permitting procedures;
|
•
|
we may be unable to integrate quickly and efficiently new acquisitions, particularly acquisitions of portfolios of properties, into our existing operations, and as a result our results of operations and financial condition could be adversely affected;
|
•
|
market conditions may result in higher than expected vacancy rates and lower than expected rental rates; and
|
•
|
we may incur significant costs and divert management attention in connection with evaluating and negotiating potential acquisitions, including ones that we are subsequently unable to complete.
|
•
|
an inability to acquire a desired property because of competition from other well-capitalized real estate investors, including publicly traded and privately held REITs, private real estate funds, domestic and foreign financial institutions, life insurance companies, sovereign wealth funds, pension trusts, commercial developers, partnerships and individual investors; and
|
•
|
an increase in the purchase price for such acquisition property, in the event we are able to acquire such desired property.
|
•
|
liabilities for clean-up of undisclosed environmental contamination;
|
•
|
claims by tenants, vendors or other persons against the former owners of the properties;
|
•
|
liabilities incurred in the ordinary course of business; and
|
•
|
claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties.
|
•
|
general market conditions;
|
•
|
the market’s perception of our growth potential;
|
•
|
our current debt levels;
|
•
|
our current and expected future earnings;
|
•
|
our cash flow and cash distributions; and
|
•
|
the market price per share/unit of our Class A common stock
and traded OP units.
|
•
|
our cash flow may be insufficient to meet our required principal and interest payments;
|
•
|
we may be unable to borrow additional funds as needed or on favorable terms;
|
•
|
we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;
|
•
|
to the extent we borrow debt that bears interest at variable rates, increases in interest rates could materially increase our interest expense;
|
•
|
we may be forced to dispose of one or more of our properties, possibly on disadvantageous terms;
|
•
|
we may default on our obligations or violate restrictive covenants, in which case the lenders or mortgagees may accelerate our debt obligations, foreclose on the properties that secure their loans and/or take control of our properties that secure their loans and collect rents and other property income;
|
•
|
we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations or reduce our ability to make, or prohibit us from making, distributions; and
|
•
|
our default under any one of our mortgage loans with cross default provisions could result in a default on other indebtedness.
|
•
|
adverse changes in international, national, regional or local economic and demographic conditions;
|
•
|
vacancies or our inability to rent space on favorable terms, including possible market pressures to offer tenants rent abatements, tenant improvements, early termination rights or below-market renewal options;
|
•
|
adverse changes in market rental rates, particularly as our buildings age, and our ability to fund repair and maintenance costs;
|
•
|
adverse changes in financial conditions of buyers, sellers and tenants of properties;
|
•
|
our inability to collect rent and expense reimbursements from tenants;
|
•
|
competition from other real estate investors with significant capital, including other real estate operating companies, publicly traded REITs and institutional investment funds;
|
•
|
the introduction of a competitor’s property in or in close proximity to one of our current submarkets in the greater New York metropolitan area;
|
•
|
reductions in the level of demand for office or retail space, and changes in the relative popularity of properties;
|
•
|
increases in the supply of office or retail space;
|
•
|
opposition from local community or political groups with respect to the construction or operations at a property;
|
•
|
our inability to provide effective and efficient management and maintenance at our properties;
|
•
|
our inability to provide effective management to the excluded properties for which are designated as the exclusive manager;
|
•
|
the investigation, removal or remediation of hazardous materials or toxic substances at a property;
|
•
|
fluctuations in interest rates, which could adversely affect our ability, or the ability of buyers and tenants of properties, to obtain financing on favorable terms or at all;
|
•
|
increases in expenses, including, without limitation, insurance costs, labor costs, energy prices, real estate assessments and other taxes and costs of compliance with laws, regulations and governmental policies, which we may be restricted in passing on to our tenants;
|
•
|
civil disturbances, hurricanes and other natural disasters, or terrorist acts or acts of war, which may result in uninsured or underinsured losses; and
|
•
|
changes in, and changes in enforcement of, laws, regulations and governmental policies, including, without limitation, health, safety, environmental, zoning and tax laws, governmental fiscal policies and the ADA.
|
•
|
redemption rights of qualifying parties;
|
•
|
transfer restrictions on operating partnership units;
|
•
|
our ability, as general partner, in some cases, to amend the partnership agreement and to cause the operating partnership to issue units with terms that could delay, defer or prevent a merger or other change of control of us or our operating partnership without the consent of the limited partners; and
|
•
|
the right of the limited partners to consent to transfers of the general partnership interest and mergers or other transactions involving us under specified circumstances.
|
•
|
our operating performance and the performance of other similar companies;
|
•
|
actual or anticipated differences in our quarterly operating results;
|
•
|
changes in our revenues or earnings estimates or recommendations by securities analysts;
|
•
|
publication of research reports about us, the office or retail real estate sectors, office or retail tenants or the real estate industry;
|
•
|
increases in market interest rates, which may lead investors to demand a higher distribution yield for shares of our common stock, and would result in increased interest expenses on our debt;
|
•
|
actual or anticipated changes in our and our tenants’ businesses or prospects;
|
•
|
the current state of the credit and capital markets, and our ability and the ability of our tenants to obtain financing;
|
•
|
additions and departures of key personnel;
|
•
|
increased competition in the commercial office and retail real estate business in our markets;
|
•
|
strategic decisions by us or our competitors, such as acquisitions, divestments, spin-offs, joint ventures, strategic investments or changes in business strategy;
|
•
|
the passage of legislation or other regulatory developments that adversely affect us or our industry;
|
•
|
speculation in the press or investment community;
|
•
|
litigation;
|
•
|
actions by institutional stockholders;
|
•
|
equity issuances by us (including the issuances of operating partnership units), or common stock resales by our stockholders, or the perception that such issuances or resales may occur;
|
•
|
the trading and market price of our Class A common stock and traded OP units;
|
•
|
actual, potential or perceived accounting problems;
|
•
|
changes in accounting principles;
|
•
|
failure to qualify as a REIT;
|
•
|
terrorist acts, natural or man-made disasters or threatened or actual armed conflicts; and
|
•
|
general market and local, regional and national economic conditions, particularly in the Manhattan and greater New York metropolitan area, including factors unrelated to our performance.
|
(1)
|
For more information regarding the status of ongoing
redevelopment
s
at certain of our properties, see “Propertie
s - R
edevelopment
and Repositioning”
|
(2)
|
Office property measurements are based on the Real Estate Board of New York measurement standards; retail property measurements are based on useable square feet. Excludes (i) 162,859 square feet of space across our portfolio attributable to building management use and tenant amenities and (ii) 69,757 square feet of space
|
(3)
|
Based on leases signed and commenced as of
December 31, 2013
and calculated as (i) rentable square feet less available square feet divided by
|
(4)
|
Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
|
(5)
|
Represents annualized rent under leases commenced as of
December 31, 2013
divided by occupied square feet.
|
(6)
|
Represents the number of leases at each property or on a portfolio basis. If a tenant has more than one lease, whether or not at the same property, but with different expirations, the number of leases is calculated equal to the number of leases with different expirations.
|
(7)
|
Includes 86,902 rentable square feet of space leased by our broadcasting tenants.
|
(8)
|
Denotes a ground leasehold interest in the property with a remaining term, including unilateral extension rights available to us, of approximately 37 years (expiring July 31, 2050).
|
(9)
|
Includes 5,300 rentable square feet of space leased by Host Services of New York, a licensee of our observatory.
|
(10)
|
First Stamford Place consists of three buildings.
|
(11)
|
No maj
or
redevelopment
a
ctivity was undertaken at this property.
|
(12)
|
Includes 418,377 rentable square feet of retail space in our Manhattan office properties.
|
Diversification by Industry
|
Percent
(1)
|
|
Arts and entertainment
|
1.8
|
%
|
Broadcast
|
2.2
|
%
|
Education
|
1.4
|
%
|
Consumer goods
|
16.7
|
%
|
Finance, insurance and real estate
|
19.6
|
%
|
Healthcare
|
1.2
|
%
|
Industrials and natural resources
|
1.8
|
%
|
Legal services
|
4.6
|
%
|
Media and advertising
|
3.1
|
%
|
Non-profit
|
2.8
|
%
|
Professional services (not including legal services)
|
11.1
|
%
|
Retail
|
15.8
|
%
|
Technology
|
4.5
|
%
|
Other
|
13.4
|
%
|
Total
|
100.0
|
%
|
|
|
|
(1)
Based on annualized rent.
|
|
|
|
|
|
|
Weighted
|
|
Percent of
|
|
|
||||||
|
|
|
|
|
Average
|
Total
|
Portfolio
|
|
Percent of
|
||||||
|
|
|
|
|
Remaining
|
Occupied
|
Rentable
|
|
Portfolio
|
||||||
|
Number
|
Number of
|
Lease
|
Lease
|
Square
|
Square
|
Annualized
|
Annualized
|
|||||||
Tenant
|
of Leases
|
Properties
|
Expiration
(1)
|
Term
(2)
|
Feet
(3)
|
Feet
(4)
|
Rent
(5)
|
Rent
(6)
|
|||||||
LF USA
(7)
|
6
|
|
3
|
|
Oct. 2021-Oct. 2028
|
13.5 years
|
887
|
|
10.6
|
%
|
$
|
36,115,628
|
|
10.4
|
%
|
Coty, Inc.
|
1
|
|
1
|
|
Jan. 2030
|
16.1 years
|
309
|
|
3.7
|
%
|
14,573,848
|
|
4.2
|
%
|
|
PVH Corp.
|
1
|
|
1
|
|
Oct. 2028
|
14.8 years
|
224
|
|
2.7
|
%
|
9,168,174
|
|
2.7
|
%
|
|
Thomson Reuters
|
4
|
|
2
|
|
Apr. 2018-Apr. 2020
|
5.6 years
|
147
|
|
1.8
|
%
|
7,113,465
|
|
2.1
|
%
|
|
Urban Outfitters
|
1
|
|
1
|
|
Sept. 2029
|
15.8 years
|
57
|
|
0.7
|
%
|
6,200,000
|
|
1.8
|
%
|
|
Legg Mason
|
1
|
|
1
|
|
Sept. 2024
|
10.8 years
|
140
|
|
1.7
|
%
|
5,970,109
|
|
1.7
|
%
|
|
Federal Deposit Insurance Corp.
|
1
|
|
1
|
|
Jan. 2020
|
6.0 years
|
122
|
|
1.5
|
%
|
5,906,747
|
|
1.7
|
%
|
|
LinkedIn
|
1
|
|
1
|
|
Feb. 2026
|
12.2 years
|
116
|
|
1.4
|
%
|
5,255,092
|
|
1.5
|
%
|
|
Host Services of New York
|
1
|
|
1
|
|
May 2020
|
6.3 years
|
5
|
|
0.1
|
%
|
5,064,790
|
|
1.5
|
%
|
|
Odyssey Reinsurance
|
1
|
|
1
|
|
Sept. 2022
|
8.8 years
|
102
|
|
1.2
|
%
|
3,898,014
|
|
1.1
|
%
|
|
Duane Reade (a division of Walgreen Co.)
|
2
|
|
2
|
|
Feb. 2021-May 2025
|
9.5 years
|
23
|
|
0.3
|
%
|
3,715,942
|
|
1.1
|
%
|
|
Shutterstock
|
1
|
|
1
|
|
Sept. 2024
|
10.8 years
|
78
|
|
0.9
|
%
|
3,658,715
|
|
1.1
|
%
|
|
Bank of America
|
3
|
|
3
|
|
Apr. 2015-Feb. 2018
|
2.7 years
|
30
|
|
0.4
|
%
|
3,298,821
|
|
1.0
|
%
|
|
Reed Elsevier, Inc.
|
1
|
|
1
|
|
Nov. 2019
|
5.9 years
|
97
|
|
1.2
|
%
|
3,155,742
|
|
0.8
|
%
|
|
Aetna Life Insurance Company
|
1
|
|
1
|
|
June 2018
|
4.5 years
|
52
|
|
0.6
|
%
|
2,966,060
|
|
0.9
|
%
|
|
Human Rights Watch
|
1
|
|
1
|
|
Oct. 2026
|
12.8 years
|
66
|
|
0.8
|
%
|
2,720,359
|
|
0.8
|
%
|
|
JPMorgan Chase Bank
|
3
|
|
2
|
|
Dec. 2021 - Dec 2027
|
13.5 years
|
28
|
|
0.3
|
%
|
2,677,469
|
|
0.8
|
%
|
|
Jefferies Group, Inc.
|
2
|
|
1
|
|
June 2021- Nov. 2022
|
8.1 years
|
45
|
|
0.5
|
%
|
2,589,006
|
|
0.7
|
%
|
|
Ethan Allen Retail, Inc.
|
1
|
|
1
|
|
July 2022
|
8.6 years
|
35
|
|
0.3
|
%
|
2,586,165
|
|
0.7
|
%
|
|
AT&T Wireless
|
2
|
|
2
|
|
Jan. 2018 - Oct. 2021
|
7.9 years
|
7
|
|
0.1
|
%
|
2,431,275
|
|
0.7
|
%
|
|
Total
|
35
|
|
|
|
|
|
2,570
|
|
30.8
|
%
|
$
|
129,065,421
|
|
37.3
|
%
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Expiration dates are per lease and do not assume exercise of renewal or extension options. Except for the Federal Deposit Insurance Corporation lease (February 1, 2015), none of these leases contain early termination options. For tenants with more than two leases, the lease expiration is shown as a range.
|
(2)
|
Represents the weighted average lease term, based on annualized rent.
|
(3)
|
Based on leases signed and commenced as of
December 31, 2013
.
|
(4)
|
Represents the percentage of rentable square feet of our office and retail portfolios in the aggregate.
|
(5)
|
Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
|
(6)
|
Represents the percentage of annualized rent of our office and retail portfolios in the aggregate.
|
(7)
|
LF USA is the US subsidiary of Li & Fung Ltd, a Hong Kong headquartered global consumer product design, development, sourcing and distribution company. Li & Fung Ltd has a market capitalization of approximately $11.1 billion as of December 31, 2013, is listed on the Hong Kong Stock Exchange and is a constituent member of the Hang Seng Index, MSCI Index, S&P/StanChart/Greater China Index, FTSEGood Index, Dow Jones Sustainability Asia Pacific Index and Hang Seng Corporate Sustainability Index Series. LF USA has subleased 24,212 square feet at 1359 Broadway. We entered into a partial termination agreement and, in connection with such partial termination, we entered into marketing agreements with LF USA which we expect will provide that we and LF USA will jointly market, as potential subleased premises or directly leased premises, portions of LF USA’s space at the Empire State Building, comprising of 180,436 square feet at the Empire State Building and any space at the Empire State Building and 1359 Broadway that LF USA may seek to sublease from time to time. To the extent any space is subleased by LF USA, we expect that LF USA will remain obligated for all tenant obligations in respect of its entire leased premises.
|
|
|
|
Percent of
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
Percent of
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
Portfolio
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
Annualized
|
Annualized
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
Rent
(3)
|
Rent
(4)
|
Square Foot
|
||||||||
Available
|
—
|
|
1,023,785
|
|
12.2
|
%
|
$
|
—
|
|
—
|
%
|
$
|
—
|
|
Signed leases not commenced
|
13
|
|
136,188
|
|
1.7
|
%
|
—
|
|
—
|
%
|
—
|
|
||
2014
|
196
|
|
423,670
|
|
5.1
|
%
|
19,868,475
|
|
5.7
|
%
|
46.90
|
|
||
2015
|
237
|
|
715,359
|
|
8.6
|
%
|
32,454,746
|
|
9.4
|
%
|
45.37
|
|
||
2016
|
120
|
|
428,851
|
|
5.1
|
%
|
17,963,684
|
|
5.2
|
%
|
41.89
|
|
||
2017
|
99
|
|
424,685
|
|
5.1
|
%
|
21,193,062
|
|
6.1
|
%
|
49.90
|
|
||
2018
|
119
|
|
608,500
|
|
7.3
|
%
|
28,985,064
|
|
8.4
|
%
|
47.63
|
|
||
2019
|
45
|
|
482,261
|
|
5.8
|
%
|
20,866,045
|
|
6.0
|
%
|
43.27
|
|
||
2020
|
71
|
|
693,210
|
|
8.3
|
%
|
36,569,513
|
|
10.6
|
%
|
52.75
|
|
||
2021
|
40
|
|
444,074
|
|
5.3
|
%
|
22,967,907
|
|
6.6
|
%
|
51.72
|
|
||
2022
|
34
|
|
377,328
|
|
4.5
|
%
|
20,747,639
|
|
6.0
|
%
|
54.99
|
|
||
2023
|
28
|
|
457,587
|
|
5.5
|
%
|
21,792,423
|
|
6.3
|
%
|
47.62
|
|
||
Thereafter
|
47
|
|
2,135,373
|
|
25.5
|
%
|
102,297,299
|
|
29.7
|
%
|
47.91
|
|
||
Total
|
1,049
|
|
8,350,871
|
|
100.0
|
%
|
$
|
345,705,857
|
|
100.0
|
%
|
$
|
48.09
|
|
|
|
|
|
|
|
|
|
|
|
Percent of
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
Percent of
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
Portfolio
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
Annualized
|
Annualized
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
Rent
(3)
|
Rent
(4)
|
Square Foot
|
||||||||
Available
|
—
|
|
823,041
|
|
14.0
|
%
|
$
|
—
|
|
—
|
%
|
$
|
—
|
|
Signed leases not commenced
|
8
|
|
96,923
|
|
1.6
|
%
|
—
|
|
—
|
%
|
—
|
|
||
2014
|
167
|
|
373,393
|
|
6.3
|
%
|
17,189,802
|
|
7.7
|
%
|
46.04
|
|
||
2015
|
205
|
|
587,219
|
|
10.0
|
%
|
25,554,684
|
|
11.5
|
%
|
43.52
|
|
||
2016
|
91
|
|
252,720
|
|
4.3
|
%
|
10,939,701
|
|
4.9
|
%
|
43.29
|
|
||
2017
|
71
|
|
228,597
|
|
3.9
|
%
|
11,196,708
|
|
5.0
|
%
|
48.98
|
|
||
2018
|
82
|
|
337,657
|
|
5.7
|
%
|
16,973,308
|
|
7.6
|
%
|
50.27
|
|
||
2019
|
30
|
|
214,865
|
|
3.6
|
%
|
9,170,151
|
|
4.1
|
%
|
42.68
|
|
||
2020
|
40
|
|
424,049
|
|
7.2
|
%
|
18,348,771
|
|
8.3
|
%
|
43.27
|
|
||
2021
|
28
|
|
318,126
|
|
5.4
|
%
|
14,361,697
|
|
6.5
|
%
|
45.14
|
|
||
2022
|
21
|
|
151,425
|
|
2.6
|
%
|
7,667,379
|
|
3.5
|
%
|
50.63
|
|
||
2023
|
18
|
|
298,343
|
|
5.1
|
%
|
13,171,886
|
|
5.9
|
%
|
44.15
|
|
||
Thereafter
|
26
|
|
1,781,866
|
|
30.3
|
%
|
77,647,165
|
|
35.0
|
%
|
43.58
|
|
||
Total
|
787
|
|
5,888,224
|
|
100.0
|
%
|
$
|
222,221,252
|
|
100.0
|
%
|
$
|
44.73
|
|
|
|
|
|
|
|
|
|
|
|
Percent of
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
Percent of
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
Portfolio
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
Annualized
|
Annualized
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
Rent
(3)
|
Rent
(4)
|
Square Foot
|
||||||||
Available
|
—
|
|
155,182
|
|
8.4
|
%
|
$
|
—
|
|
—
|
%
|
$
|
—
|
|
Signed leases not commenced
|
3
|
|
34,565
|
|
1.9
|
%
|
—
|
|
—
|
%
|
—
|
|
||
2014
|
22
|
|
39,074
|
|
2.1
|
%
|
1,767,210
|
|
2.7
|
%
|
45.23
|
|
||
2015
|
20
|
|
98,237
|
|
5.3
|
%
|
3,750,997
|
|
5.8
|
%
|
38.18
|
|
||
2016
|
18
|
|
90,665
|
|
4.9
|
%
|
3,141,333
|
|
4.9
|
%
|
34.65
|
|
||
2017
|
21
|
|
149,268
|
|
8.1
|
%
|
5,994,628
|
|
9.3
|
%
|
40.16
|
|
||
2018
|
30
|
|
243,440
|
|
13.2
|
%
|
9,362,131
|
|
14.5
|
%
|
38.46
|
|
||
2019
|
9
|
|
240,449
|
|
13.1
|
%
|
8,817,115
|
|
13.7
|
%
|
36.67
|
|
||
2020
|
18
|
|
203,494
|
|
11.1
|
%
|
7,811,147
|
|
12.1
|
%
|
38.39
|
|
||
2021
|
6
|
|
96,066
|
|
5.2
|
%
|
4,166,113
|
|
6.5
|
%
|
43.37
|
|
||
2022
|
6
|
|
168,044
|
|
9.1
|
%
|
6,582,373
|
|
10.2
|
%
|
39.17
|
|
||
2023
|
6
|
|
114,106
|
|
6.2
|
%
|
4,957,470
|
|
7.7
|
%
|
43.45
|
|
||
Thereafter
|
6
|
|
207,505
|
|
11.4
|
%
|
8,012,366
|
|
12.6
|
%
|
38.61
|
|
||
Total
|
165
|
|
1,840,095
|
|
100.0
|
%
|
$
|
64,362,883
|
|
100.0
|
%
|
$
|
39.00
|
|
|
|
|
|
|
|
|
|
|
|
Percent of
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
Percent of
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
Portfolio
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
Annualized
|
Annualized
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
Rent
(3)
|
Rent
(4)
|
Square Foot
|
||||||||
Available
|
—
|
|
45,562
|
|
7.3
|
%
|
$
|
—
|
|
—
|
%
|
$
|
—
|
|
Signed leases not commenced
|
2
|
|
4,700
|
|
0.8
|
%
|
—
|
|
—
|
%
|
—
|
|
||
2014
|
7
|
|
11,203
|
|
1.8
|
%
|
911,463
|
|
1.5
|
%
|
81.36
|
|
||
2015
|
12
|
|
29,903
|
|
4.8
|
%
|
3,149,065
|
|
5.3
|
%
|
105.31
|
|
||
2016
|
11
|
|
85,466
|
|
13.7
|
%
|
3,882,650
|
|
6.6
|
%
|
45.43
|
|
||
2017
|
7
|
|
46,820
|
|
7.5
|
%
|
4,001,726
|
|
6.8
|
%
|
85.47
|
|
||
2018
|
7
|
|
27,403
|
|
4.4
|
%
|
2,649,625
|
|
4.5
|
%
|
96.69
|
|
||
2019
|
6
|
|
26,947
|
|
4.3
|
%
|
2,878,779
|
|
4.9
|
%
|
106.83
|
|
||
2020
|
13
|
|
65,667
|
|
10.5
|
%
|
10,409,595
|
|
17.6
|
%
|
158.52
|
|
||
2021
|
6
|
|
29,882
|
|
4.8
|
%
|
4,440,097
|
|
7.5
|
%
|
148.59
|
|
||
2022
|
7
|
|
57,859
|
|
9.3
|
%
|
6,497,887
|
|
11.0
|
%
|
112.31
|
|
||
2023
|
4
|
|
45,138
|
|
7.3
|
%
|
3,663,067
|
|
6.2
|
%
|
81.15
|
|
||
Thereafter
|
15
|
|
146,002
|
|
23.5
|
%
|
16,637,768
|
|
28.1
|
%
|
113.96
|
|
||
Total
|
97
|
|
622,552
|
|
100.0
|
%
|
$
|
59,121,722
|
|
100.0
|
%
|
$
|
103.31
|
|
|
|
|
|
|
|
|
|
|
|
Percent of
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
Percent of
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
Portfolio
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
Annualized
|
Annualized
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
Rent
(3)
|
Rent
(4)
|
Square Foot
|
||||||||
Available
|
—
|
|
490,451
|
|
18.2
|
%
|
$
|
—
|
|
—
|
%
|
$
|
—
|
|
Signed leases not commenced
|
3
|
|
3,422
|
|
0.1
|
%
|
—
|
|
—
|
%
|
—
|
|
||
2014
|
36
|
|
126,759
|
|
4.7
|
%
|
5,710,329
|
|
5.8
|
%
|
45.05
|
|
||
2015
|
37
|
|
179,184
|
|
6.7
|
%
|
7,648,051
|
|
7.7
|
%
|
42.68
|
|
||
2016
|
14
|
|
73,060
|
|
2.7
|
%
|
3,358,603
|
|
3.4
|
%
|
45.97
|
|
||
2017
|
20
|
|
63,243
|
|
2.4
|
%
|
3,374,330
|
|
3.4
|
%
|
53.35
|
|
||
2018
|
22
|
|
70,229
|
|
2.6
|
%
|
3,449,180
|
|
3.5
|
%
|
49.11
|
|
||
2019
|
10
|
|
38,301
|
|
1.4
|
%
|
1,717,166
|
|
1.7
|
%
|
44.83
|
|
||
2020
|
17
|
|
228,593
|
|
8.5
|
%
|
10,316,319
|
|
10.4
|
%
|
45.13
|
|
||
2021
|
10
|
|
72,345
|
|
2.7
|
%
|
3,410,586
|
|
3.5
|
%
|
47.14
|
|
||
2022
|
9
|
|
35,151
|
|
1.3
|
%
|
1,976,543
|
|
2.0
|
%
|
56.23
|
|
||
2023
|
7
|
|
35,699
|
|
1.3
|
%
|
1,830,267
|
|
1.9
|
%
|
51.27
|
|
||
Thereafter
|
12
|
|
1,274,490
|
|
47.4
|
%
|
56,041,399
|
|
56.7
|
%
|
43.97
|
|
||
Total
|
197
|
|
2,690,927
|
|
100.0
|
%
|
$
|
98,832,773
|
|
100.0
|
%
|
$
|
44.98
|
|
|
|
|
|
|
|
|
(1)
|
If a lease has two different expiration dates, it is considered to be two leases (for the purposes of lease count and square footage).
|
(2)
|
Office property measurements are based on Real Estate Board of New York measurement standards; retail property measurements are based on useable square feet. Excludes (i) 162,859 rentable square feet across our portfolio attributable to building management use and tenant amenities and (ii) 69,757 square feet of space attributable to our observatory.
|
(3)
|
Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
|
(4)
|
Represents the percentage of annualized rent of our office and retail portfolios in the aggregate.
|
(5)
|
Excludes (i) retail space in our Manhattan office properties and (ii) the Empire State Building broadcasting licenses and observatory operations.
|
(6)
|
Includes an aggregate of 418,377 rentable square feet of retail space in our Manhattan office properties. Excludes the Empire State Building broadcasting licenses and observatory operations.
|
(7)
|
Excludes retail space, broadcasting licenses and observatory operations.
|
Property
|
|
Location
|
|
Type of Property
|
|
Rentable Square Feet
(1)
|
|
Percent Ownership Subject to Option Agreement
|
||
112-122 West 34
th
Street
|
|
Manhattan
|
|
Office/Retail
|
|
743,369
|
|
|
100
|
%
|
1400 Broadway
|
|
Manhattan
|
|
Office/Retail
|
|
897,045
|
|
|
100
|
%
|
Total:
|
|
|
|
|
|
1,640,414
|
|
|
|
(1)
|
Based on the Real Estate Board of New York measurement standards.
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Amount per Share
|
December 5, 2013
|
|
December 16, 2013
|
|
December 30, 2013
|
|
$0.0795
|
|
October 7, 2013
|
|
|
December 31, 2013
|
|
||
Empire State Realty Trust, Inc.
|
$
|
100.00
|
|
|
$
|
115.77
|
|
S&P 500 Index
|
$
|
100.00
|
|
|
$
|
110.84
|
|
NAREIT All Equity Index
|
$
|
100.00
|
|
|
$
|
99.83
|
|
NAREIT Office Index
|
$
|
100.00
|
|
|
$
|
100.71
|
|
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
|
Weighted-average exercise price of outstanding options, warrants and rights
|
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in the first column of this table)
|
|||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
Plan Category
|
|
|
|
||||||
Equity compensation plans approved by stockholders
|
|
N/A
(1)
|
|
N/A
|
|
11,149,976
|
|
||
Equity compensation plans not approved by stockholders
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
N/A
(1)
|
|
N/A
|
|
11,149,976
|
|
|
The Company
|
|
The Predecessor
|
||||||||||||||||||||
|
October 7, through December 31, 2013
|
|
January 1, through October 6, 2013
|
|
Year Ended December 31,
|
||||||||||||||||||
(amounts in thousands, except per share data)
|
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total revenues
|
$
|
127,583
|
|
|
$
|
206,072
|
|
|
$
|
260,294
|
|
|
$
|
294,788
|
|
|
$
|
246,545
|
|
|
$
|
232,315
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property operating expenses
|
34,453
|
|
|
41,297
|
|
|
55,707
|
|
|
57,102
|
|
|
60,356
|
|
|
58,850
|
|
||||||
Marketing, general, and administrative expenses
|
15,254
|
|
|
23,600
|
|
|
20,963
|
|
|
15,688
|
|
|
27,581
|
|
|
17,281
|
|
||||||
Observatory expenses
|
5,687
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Construction expenses
|
5,468
|
|
|
19,821
|
|
|
19,592
|
|
|
46,230
|
|
|
13,924
|
|
|
16,145
|
|
||||||
Real estate taxes
|
17,191
|
|
|
24,331
|
|
|
30,406
|
|
|
29,160
|
|
|
27,585
|
|
|
28,937
|
|
||||||
Formation transaction expenses
|
—
|
|
|
4,507
|
|
|
2,247
|
|
|
2,845
|
|
|
807
|
|
|
—
|
|
||||||
Depreciation and amortization
|
27,375
|
|
|
38,963
|
|
|
42,690
|
|
|
35,513
|
|
|
34,041
|
|
|
29,327
|
|
||||||
Total operating expenses
|
105,428
|
|
|
152,519
|
|
|
171,605
|
|
|
186,538
|
|
|
164,294
|
|
|
150,540
|
|
||||||
Operating income
|
22,155
|
|
|
53,553
|
|
|
88,689
|
|
|
108,250
|
|
|
82,251
|
|
|
81,775
|
|
||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Equity in net income of non-controlled entities
|
—
|
|
|
14,875
|
|
|
14,348
|
|
|
3,893
|
|
|
15,324
|
|
|
10,800
|
|
||||||
Interest expense
|
(13,147
|
)
|
|
(50,660
|
)
|
|
(54,394
|
)
|
|
(54,746
|
)
|
|
(52,264
|
)
|
|
(50,738
|
)
|
||||||
Settlement expense
|
—
|
|
|
(55,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Acquisition expenses
|
(138,140
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Gain on consolidation of non-controlled entities
|
322,563
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Net income (loss)
|
193,431
|
|
|
$
|
(37,232
|
)
|
|
$
|
48,643
|
|
|
$
|
57,397
|
|
|
$
|
45,311
|
|
|
$
|
41,837
|
|
|
Net income attributable to non-controlling interests
|
(118,186
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to Empire State Realty Trust, Inc.
|
$
|
75,245
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Dividends and distributions declared and paid per share
|
$
|
0.0795
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income per share attributable to Empire State Realty Trust, Inc. - basic and diluted
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total weighted average shares - basic
|
95,574
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total weighted average shares - diluted
|
95,611
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate properties, at cost
|
$
|
1,649,423
|
|
|
|
|
$
|
939,330
|
|
|
$
|
856,151
|
|
|
$
|
796,008
|
|
|
$
|
768,733
|
|
||
Total assets
|
$
|
2,476,061
|
|
|
|
|
$
|
1,052,553
|
|
|
$
|
1,004,971
|
|
|
$
|
910,743
|
|
|
$
|
890,598
|
|
||
Mortgages and other loans payable, term loan and credit facility
|
$
|
1,208,112
|
|
|
|
|
$
|
996,489
|
|
|
$
|
939,705
|
|
|
$
|
869,063
|
|
|
$
|
871,636
|
|
||
Equity
|
$
|
1,003,185
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||
Predecessor owners' equity (deficit)
|
$
|
—
|
|
|
|
|
$
|
(10,859
|
)
|
|
$
|
1,294
|
|
|
$
|
(11,565
|
)
|
|
$
|
(18,258
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other Data
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Funds from operations
(1)
|
$
|
220,783
|
|
|
$
|
7,432
|
|
|
$
|
97,943
|
|
|
$
|
99,761
|
|
|
$
|
85,020
|
|
|
$
|
75,458
|
|
Core funds from operations
(2)
|
$
|
41,395
|
|
|
$
|
62,432
|
|
|
$
|
97,943
|
|
|
$
|
99,761
|
|
|
$
|
85,020
|
|
|
$
|
75,458
|
|
Net cash (used in) provided by operating activities
|
$
|
(131,927
|
)
|
|
$
|
73,381
|
|
|
$
|
94,353
|
|
|
$
|
47,682
|
|
|
$
|
73,574
|
|
|
$
|
58,509
|
|
Net cash used in investing activities
|
$
|
(620,307
|
)
|
|
$
|
(56,450
|
)
|
|
$
|
(108,281
|
)
|
|
$
|
(60,527
|
)
|
|
$
|
(34,837
|
)
|
|
$
|
(38,617
|
)
|
Net cash provided by (used in) financing activities
|
$
|
696,017
|
|
|
$
|
48,530
|
|
|
$
|
(20,889
|
)
|
|
$
|
11,130
|
|
|
$
|
(44,793
|
)
|
|
$
|
(5,035
|
)
|
(1)
|
We compute FFO in accordance with the “White Paper” on FFO published by the National Association of Real Estate Investment Trusts, or NAREIT, which defines FFO as net income (loss) (determined in accordance with GAAP), excluding impairment writedowns of investments in depreciable real estate and investments in in-substance real estate investments, gains or losses from debt restructurings and sales of depreciable operating properties, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs), less distributions to non-controlling interests and gains/losses from discontinued operations and after adjustments for unconsolidated partnerships and joint ventures. FFO is a widely recognized non-GAAP financial measure for REITs that we believe, when considered with financial statements determined in accordance with GAAP, is useful to investors in understanding financial performance and providing a relevant basis for comparison among REITs. In addition, FFO is useful to investors as it captures features particular to real estate performance by recognizing that real estate has generally appreciated over time or maintains residual value to a much greater extent than do other depreciable assets. Investors should review FFO, along with GAAP net income, when trying to understand an equity REIT’s operating performance. We present FFO because we consider it an important supplemental measure
|
(2)
|
Core FFO adds back to traditionally defined FFO the following items associated with our initial public offering, or the Offering, and formation transactions: gain on consolidation of non-controlling entities, acquisition expenses, severance expenses and retirement equity compensation expenses. We present Core FFO because we consider it an important supplemental measure of our operating performance in that it excludes items associated with the Offering and formation transactions. There can be no assurance that Core FFO presented by us is comparable to similarly titled measures of other REITs. Core FFO does not represent cash generated from operating activities and should not be considered as an alternative to net income (loss) determined in accordance with GAAP or to cash flow from operating activities determined in accordance with GAAP. Core FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions.
For a reconciliation of Core FFO, see "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations - Core Funds from Operations."
|
•
|
We issued a total of approximately 82.2 million shares of our Class A common stock at $13.00 per share.
|
•
|
We acquired, through a series of formation transactions (as more fully described below), certain assets of our predecessor and certain other entities. In exchange for such assets, the prior investors in such assets that were accredited investors were issued a total of approximately 12.1 million shares of Class A common stock,
|
•
|
We entered into a $800.0 million secured revolving and term credit facility with an accordion feature to increase the availability to $1.25 billion under certain circumstances.
|
•
|
Quoted prices in active markets for similar instruments;
|
•
|
Quoted prices in less active or inactive markets for identical or similar instruments;
|
•
|
Other observable inputs (such as risk free interest rates, yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates); and
|
•
|
Market corroborated inputs (derived principally from or corroborated by observable market data).
|
•
|
Valuations based on third-party indications (broker quotes or counterparty quotes) which were, in turn, based significantly on unobservable inputs or were otherwise not supportable as Level 3 valuations; and
|
•
|
Valuations based on internal models with significant unobservable inputs.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2013
|
|
2012
|
|
Change
|
|
%
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rental revenue
(1)
|
$
|
228,677
|
|
|
$
|
196,187
|
|
|
$
|
32,490
|
|
|
16.6
|
%
|
Tenant expense reimbursement
|
37,108
|
|
|
29,483
|
|
|
7,625
|
|
|
25.9
|
%
|
|||
Observatory revenue
|
23,735
|
|
|
—
|
|
|
23,735
|
|
|
(2)
|
|
|||
Construction revenue
|
23,901
|
|
|
18,902
|
|
|
4,999
|
|
|
26.4
|
%
|
|||
Third-party management and other fees
|
5,617
|
|
|
5,103
|
|
|
514
|
|
|
10.1
|
%
|
|||
Other revenues and fees
|
14,617
|
|
|
10,619
|
|
|
3,998
|
|
|
37.6
|
%
|
|||
Total revenues
|
333,655
|
|
|
260,294
|
|
|
73,361
|
|
|
28.2
|
%
|
|||
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
Property operating expenses
|
75,750
|
|
|
55,707
|
|
|
20,043
|
|
|
36.0
|
%
|
|||
Marketing, general and administrative expenses
|
38,854
|
|
|
20,963
|
|
|
17,891
|
|
|
85.3
|
%
|
|||
Observatory expenses
|
5,687
|
|
|
—
|
|
|
5,687
|
|
|
(2)
|
|
|||
Construction expenses
|
25,289
|
|
|
19,592
|
|
|
5,697
|
|
|
29.1
|
%
|
|||
Real estate taxes
|
41,522
|
|
|
30,406
|
|
|
11,116
|
|
|
36.6
|
%
|
|||
Formation transaction expenses
|
4,507
|
|
|
2,247
|
|
|
2,260
|
|
|
100.6
|
%
|
|||
Depreciation and amortization
|
66,338
|
|
|
42,690
|
|
|
23,648
|
|
|
55.4
|
%
|
|||
Total operating expenses
|
257,947
|
|
|
171,605
|
|
|
86,342
|
|
|
50.3
|
%
|
|||
Operating income
|
75,708
|
|
|
88,689
|
|
|
(12,981
|
)
|
|
(14.6
|
)%
|
|||
Other income (expense):
|
|
|
|
|
|
|
|
|||||||
Equity in net income of non-controlled entities
|
14,875
|
|
|
14,348
|
|
|
527
|
|
|
3.7
|
%
|
|||
Interest expense
|
(63,807
|
)
|
|
(54,394
|
)
|
|
(9,413
|
)
|
|
17.3
|
%
|
|||
Settlement expense
|
(55,000
|
)
|
|
—
|
|
|
(55,000
|
)
|
|
(2)
|
|
|||
Acquisition costs
|
(138,140
|
)
|
|
—
|
|
|
(138,140
|
)
|
|
(2)
|
|
|||
Gain on consolidation of non-controlled entities
|
322,563
|
|
|
—
|
|
|
322,563
|
|
|
(2)
|
|
|||
Net income
|
$
|
156,199
|
|
|
$
|
48,643
|
|
|
$
|
107,556
|
|
|
221.1
|
%
|
(1)
|
Includes $26,300 and $39,415 of leasehold rent for the years ended December 31, 2013 and 2012, respectively.
|
(2)
|
Not meaningful.
|
|
Year Ended December 31,
|
|
|
|
||||||
|
2012
|
|
2011
|
|
Change
|
%
|
||||
Revenues:
|
|
|
|
|
|
|
||||
Rental revenue
( 1)
|
196,187
|
|
|
198,494
|
|
|
(2,307
|
)
|
(1.2
|
)%
|
Tenant expense reimbursement
|
29,483
|
|
|
31,063
|
|
|
(1,580
|
)
|
(5.1
|
)%
|
Construction revenue
|
18,902
|
|
|
47,560
|
|
|
(28,658
|
)
|
(60.3
|
)%
|
Third-party management and other fees
|
5,103
|
|
|
5,626
|
|
|
(523
|
)
|
(9.3
|
)%
|
Other revenues and fees
|
10,619
|
|
|
12,045
|
|
|
(1,426
|
)
|
(11.8
|
)%
|
Total revenues
|
260,294
|
|
|
294,788
|
|
|
(34,494
|
)
|
(11.7
|
)%
|
Operating expenses:
|
|
|
|
|
|
|
|
|||
Property operating expenses
|
55,707
|
|
|
57,102
|
|
|
(1,395
|
)
|
(2.4
|
)%
|
Marketing, general and administrative expenses
|
20,963
|
|
|
15,688
|
|
|
5,275
|
|
33.6
|
%
|
Construction expenses
|
19,592
|
|
|
46,230
|
|
|
(26,638
|
)
|
(57.6
|
)%
|
Real estate taxes
|
30,406
|
|
|
29,160
|
|
|
1,246
|
|
4.3
|
%
|
Formation transaction expenses
|
2,247
|
|
|
2,845
|
|
|
(598
|
)
|
(21.0
|
)%
|
Depreciation and amortization
|
42,690
|
|
|
35,513
|
|
|
7,177
|
|
20.2
|
%
|
Total operating expenses
|
171,605
|
|
|
186,538
|
|
|
(14,933
|
)
|
(8.0
|
)%
|
Operating income
|
88,689
|
|
|
108,250
|
|
|
(19,561
|
)
|
(18.1
|
)%
|
Other income (expense):
|
|
|
|
|
|
|
|
|||
Equity in net income of non-controlled entities
|
14,348
|
|
|
3,893
|
|
|
10,455
|
|
268.6
|
%
|
Interest expense
|
(54,394
|
)
|
|
(54,746
|
)
|
|
352
|
|
(0.6
|
)%
|
Net income
|
48,643
|
|
|
57,397
|
|
|
(8,754
|
)
|
(15.3
|
)%
|
Financial covenant
|
Required
|
For the period October 7, 2013 through December 31, 2013
|
|
Maximum total leverage
|
< 60%
|
33.1
|
%
|
Maximum secured debt
|
< 40%
|
24.2
|
%
|
Minimum fixed charge coverage
|
> 1.5x
|
3.0x
|
|
Maximum variable rate indebtedness
|
< 25%
|
10.2
|
%
|
(i)
|
we borrowed $81.0 million on the Empire State Building secured term loan (which was repaid in connection with the Offering). The advance bore interest at 250 basis points over the 30-day LIBOR rate and was used to fund improvements at the Empire State Building as part of our redevelopment and repositioning program;
|
(ii)
|
we closed on a $9.5 million loan collateralized by 69-97 Main Street, Westport, CT. The loan bears interest at LIBOR plus 1.40% or Prime plus 0.50%. The loan matures on April 29, 2015 and has two one-year extension options. The proceeds of the loan were used to pay off the existing loan on 69-97 Main Street which matured on May 1, 2013. This loan was repaid in December 2013;
|
(iii)
|
we closed on a $12.0 million loan collateralized by One Grand Central Place. At closing, $0.4 million was drawn and $6.0 million was drawn as of September 2013. The loan bears interest at the greater of (i) Prime plus 0.5% and (ii) 3.75% and matures on November 5, 2014. The net proceeds of this loan were used for tenant improvement and capital improvement costs at the property;
|
(iv)
|
we drew $3.0 million on a loan collateralized by 1350 Broadway. The proceeds of this draw were used in connection with improvements made at the property;
|
(v)
|
we extended the maturity of the $47.0 million loan collateralized by 501 Seventh Avenue from August 1, 2013 to August 1, 2014;
|
(vi)
|
we closed on a loan made to fund cash needs including the payment of leasing commissions and expenditures on tenant installations at First Stamford Place which was made by an entity controlled by Anthony E. Malkin and Peter L. Malkin. The loan was repaid as part of the formation transactions; and
|
(vii)
|
we drew $6.1 million on a loan collateralized by 250 West 57th Street. The proceeds of this draw were used to fund leasing commissions, tenant improvements and redevelopment expenditures.
|
(i)
|
we borrowed an additional $9.0 million under the existing mortgage loan on 250 West 57th Street. The advance bears interest at a rate of Prime plus 100 basis points with a minimum floor of 6.50% per annum in connection with improvements of the property as part of our redevelopment and repositioning program;
|
(ii)
|
we borrowed $60.0 million on the Empire State Building secured term loan. The advance bears interest at 250 basis points over the 30-day LIBOR rate and is to be used to fund improvements at the Empire State Building as part of our redevelopment and repositioning program; and
|
(iii)
|
we borrowed $6.0 million under the existing loan on 1350 Broadway bearing interest at a rate of Prime plus 100 basis points with a minimum floor of 4.25% per annum in connection with improvements made at the property.
|
(i)
|
we arranged a variable-rate mortgage loan on 501 Seventh Avenue in the amount of $6.5 million, bearing interest at LIBOR plus 200 basis points in connection with improvements as part of our redevelopment and repositioning program;
|
(ii)
|
we borrowed $159.0 million on the Empire State Building secured term loan. The advance bears interest at 250 basis points over the 30-day LIBOR rate and was used to fund improvements at the Empire State Building as part of our redevelopment and repositioning program; and
|
(iii)
|
we borrowed $9.0 million under existing mortgage loans on 250 West 57th Street and 1350 Broadway bearing interest at a rate of Prime plus 100 basis points with a minimum floor of 6.50% per annum in connection with improvements as part of our redevelopment and repositioning program.
|
|
Year Ended December 31,
|
||||||||||
Total New Leases, Expansions, and Renewals
|
2013
|
|
2012
|
|
2011
|
||||||
Number of leases signed
(2)
|
218
|
|
|
248
|
|
|
232
|
|
|||
Total square feet
|
1,061,216
|
|
|
1,057,476
|
|
|
1,469,588
|
|
|||
Leasing commission costs
(3)
|
$
|
16,032
|
|
|
$
|
15,483
|
|
|
$
|
26,582
|
|
Tenant improvement costs
(3)
|
49,284
|
|
|
45,842
|
|
|
58,392
|
|
|||
Total leasing commissions and tenant improvement costs
(3)
|
$
|
65,316
|
|
|
$
|
61,325
|
|
|
$
|
84,974
|
|
Leasing commission costs per square foot
(3)
|
$
|
15.11
|
|
|
$
|
14.64
|
|
|
$
|
18.09
|
|
Tenant improvement costs per square foot
(3)
|
46.44
|
|
|
43.35
|
|
|
39.73
|
|
|||
Total leasing commissions and tenant improvement costs per square foot
(3)
|
$
|
61.55
|
|
|
$
|
57.99
|
|
|
$
|
57.82
|
|
|
Year Ended December 31,
|
||||||||||
Total New Leases, Expansions, and Renewals
|
2013
|
|
2012
|
|
2011
|
||||||
Number of leases signed
(2)
|
12
|
|
|
17
|
|
|
16
|
|
|||
Total Square Feet
|
76,976
|
|
|
42,968
|
|
|
64,476
|
|
|||
Leasing commission costs
(3)
|
$
|
5,416
|
|
|
$
|
1,887
|
|
|
$
|
2,326
|
|
Tenant improvement costs
(3)
|
62
|
|
|
—
|
|
|
212
|
|
|||
Total leasing commissions and tenant improvement costs
(3)
|
$
|
5,478
|
|
|
$
|
1,887
|
|
|
$
|
2,538
|
|
Leasing commission costs per square foot
(3)
|
$
|
70.36
|
|
|
$
|
43.92
|
|
|
$
|
36.08
|
|
Tenant improvement costs per square foot
(3)
|
0.81
|
|
|
—
|
|
|
3.29
|
|
|||
Total leasing commissions and tenant improvement costs per square foot
(3)
|
$
|
71.17
|
|
|
$
|
43.92
|
|
|
$
|
39.37
|
|
(1)
|
Excludes an aggregate of 418,377 rentable square feet of retail space in our Manhattan office properties. Includes the Empire State Building broadcasting licenses and observatory operations.
|
(2)
|
Presents a renewed and expansion lease as one lease signed.
|
(3)
|
Presents all tenant improvement and leasing commission costs as if they were incurred in the period in which the lease was signed, which may be different than the period in which they were actually paid.
|
(4)
|
Includes an aggregate of 418,377 rentable square feet of retail space in our Manhattan office properties. Excludes the Empire State Building broadcasting licenses and observatory operations.
|
|
Year Ended December 31,
|
||||||||||
Total New Leases, Expansions, and Renewals
|
2013
|
|
2012
|
|
2011
|
||||||
Total Portfolio
|
|
|
|
|
|
||||||
Capital expenditures
(1)
|
$
|
80,285
|
|
|
$
|
57,421
|
|
|
$
|
34,993
|
|
(1)
|
Includes all capital expenditures, excluding tenant improvements and leasing commission costs, which are primarily attributable to the redevelopment and repositioning program conducted at our Manhattan office properties.
|
|
Year Ended December 31
|
|
|
|
|
||||||||||||||||||||||
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
|
Total
|
||||||||||||||
Mortgages and other debt
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
|
$
|
52,063
|
|
|
$
|
38,701
|
|
|
$
|
32,878
|
|
|
$
|
22,905
|
|
|
$
|
4,927
|
|
|
$
|
—
|
|
|
$
|
151,474
|
|
Amortization
|
15,590
|
|
|
10,036
|
|
|
8,121
|
|
|
5,393
|
|
|
306
|
|
|
—
|
|
|
39,446
|
|
|||||||
Principal repayment
|
193,360
|
|
|
88,445
|
|
|
91,572
|
|
|
380,761
|
|
|
403,441
|
|
|
—
|
|
|
1,157,579
|
|
|||||||
Ground lease
|
108
|
|
|
108
|
|
|
108
|
|
|
108
|
|
|
108
|
|
|
2,655
|
|
|
3,195
|
|
|||||||
Tenant improvement and leasing commission costs
|
48,337
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
48,337
|
|
|||||||
Total
|
$
|
309,458
|
|
|
$
|
137,290
|
|
|
$
|
132,679
|
|
|
$
|
409,167
|
|
|
$
|
408,782
|
|
|
$
|
2,655
|
|
|
$
|
1,400,031
|
|
(1)
|
Assumes no extension options are exercised.
|
|
Company
|
|
Predecessor
|
||||||||||||
|
Period from October 7, 2013 to December 31, 2013
|
|
Period from January 1, 2013 to October 6, 2013
|
|
For the Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
||||||||||
Net income (loss)
|
$
|
193,431
|
|
|
(37,232
|
)
|
|
$
|
48,643
|
|
|
$
|
57,397
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
Marketing, general and administrative expenses
|
15,254
|
|
|
23,600
|
|
|
20,963
|
|
|
15,688
|
|
||||
Total depreciation and amortization
(1)
|
27,375
|
|
|
44,792
|
|
|
49,642
|
|
|
42,741
|
|
||||
Interest expense, net
(2)
|
13,147
|
|
|
53,703
|
|
|
58,265
|
|
|
58,467
|
|
||||
Construction expenses
|
5,468
|
|
|
19,821
|
|
|
19,592
|
|
|
46,230
|
|
||||
Formation transaction expenses
(3)
|
—
|
|
|
4,507
|
|
|
2,247
|
|
|
2,845
|
|
||||
Settlement expense
|
—
|
|
|
55,000
|
|
|
—
|
|
|
—
|
|
||||
Acquisition expenses
|
138,140
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Construction revenue
|
(5,265
|
)
|
|
(18,636
|
)
|
|
(18,902
|
)
|
|
(47,560
|
)
|
||||
Third-party management and other fees
|
(550
|
)
|
|
(5,067
|
)
|
|
(5,103
|
)
|
|
(5,626
|
)
|
||||
Gain on consolidation of non-controlled entities
|
(322,563
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net operating income
|
$
|
64,437
|
|
|
$
|
140,488
|
|
|
$
|
175,347
|
|
|
$
|
170,182
|
|
|
|
|
|
|
|
|
|
||||||||
Other Net Operating Income Data
|
|
|
|
|
|
|
|
||||||||
Straight line rental revenue
|
$
|
8,932
|
|
|
$
|
25,470
|
|
|
$
|
2,568
|
|
|
$
|
3,116
|
|
Net increase in rental revenue from the amortization of above and below-market lease assets and liabilities
|
$
|
1,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Amortization of acquired below-market ground lease
(4)
|
$
|
398
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Ground rent earned from non-controlled entities
|
$
|
—
|
|
|
$
|
26,300
|
|
|
$
|
39,415
|
|
|
$
|
42,902
|
|
Management fees from non-controlled entities
|
$
|
—
|
|
|
$
|
1,688
|
|
|
$
|
4,251
|
|
|
$
|
4,026
|
|
(1)
|
Includes adjustment for proportionate share of depreciation and amortization expense relating to non-controlled entities of $5,829, $6,952, and $7,228 for the period January 1, 2013 to October 6, 2013 and the years ended December 31, 2012 and 2011, respectively.
|
(2)
|
Includes adjustment for proportionate share of interest expense, net related to non-controlled entities of $3,043, $3,871 and $3,721 for the period January 1, 2013 to October 6, 2013 and the years ended December 31, 2012 and 2011, respectively.
|
(3)
|
Includes external offering costs incurred that are not directly attributable to the consent solicitation of investors in the existing entities and this offering.
|
(4)
|
Upon completion of this offering and the formation transactions, we will incur amortization of the assumed below-market ground lease attributable to 1350 Broadway, in addition to the contractual ground rent payment of $108.
|
|
The Company
|
|
The Predecessor
|
||||||||||||
|
Period from October 7, 2013 to December 31, 2013
|
|
Period from January 1, 2013 to October 6, 2013
|
|
For the Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
||||||||||
Net income (loss)
|
$
|
193,431
|
|
|
$
|
(37,232
|
)
|
|
$
|
48,643
|
|
|
$
|
57,397
|
|
Real estate depreciation and amortization
(1)
|
27,352
|
|
|
44,664
|
|
|
49,300
|
|
|
42,364
|
|
||||
Funds from operations
|
220,783
|
|
|
7,432
|
|
|
97,943
|
|
|
99,761
|
|
||||
Settlement expense
|
—
|
|
|
55,000
|
|
|
—
|
|
|
—
|
|
||||
Gain on consolidation of non-controlled entities
|
(322,563
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Acquisition expenses
|
138,140
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Severance expenses
|
2,738
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Retirement equity compensation expenses
|
2,297
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Core funds from operations
|
$
|
41,395
|
|
|
$
|
62,432
|
|
|
$
|
97,943
|
|
|
$
|
99,761
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares and Operating Partnership Units
|
|
|
|
|
|||||||||||
Basic
|
245,445
|
|
|
|
|
|
|
|
|||||||
Diluted
|
245,482
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
||||||||
FFO per share
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.90
|
|
|
|
|
|
|
|
||||||
Diluted
|
$
|
0.90
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||||
Core FFO per share
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.17
|
|
|
|
|
|
|
|
||||||
Diluted
|
$
|
0.17
|
|
|
|
|
|
|
|
(1)
|
Includes adjustment for proportionate share of real estate depreciation and amortization expense relating to non-controlled entities of $5,701, $6,772 and $7,049 for the period January 1, 2013 to October 6, 2013 and the years ended December 31, 2012 and 2011, respectively.
|
Year ended December 31, 2011
|
$
|
46,691
|
|
Year ended December 31, 2012
|
62,903
|
|
|
Period from January 1, 2013 through October 6, 2013
|
155,112
|
|
|
Period from October 6, 2013 through December 31, 2013
|
19,516
|
|
1.
|
Financial Statements: See "Index to Financial Statements" at Page F-1 below.
|
2.
|
Financial Statement Schedule: See "Schedule III-Real Estate and Accumulated Depreciation" and Page F-45 below.
|
3.
|
Exhibits: The index of exhibits below are incorporated herein by reference.
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Anthony E. Malkin
|
|
Chairman of the Board of Directors, Chief Executive Officer and President
|
|
March 24, 2014
|
Anthony E. Malkin
|
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ David A. Karp
|
|
Executive Vice President, Chief Financial Officer and Treasurer (Principal Financial and Accounting Officer)
|
|
March 24, 2014
|
David A. Karp
|
|
|
|
|
|
|
|
|
|
/s/ William H. Berkman
|
|
Director
|
|
March 24, 2014
|
William H. Berkman
|
|
|
|
|
|
|
|
|
|
/s/ Alice M. Connell
|
|
Director
|
|
March 24, 2014
|
Alice M. Connell
|
|
|
|
|
|
|
|
|
|
/s/ Thomas J. DeRosa
|
|
Director
|
|
March 24, 2014
|
Thomas J. DeRosa
|
|
|
|
|
|
|
|
|
|
/s/ Steven J. Gilbert
|
|
Director
|
|
March 24, 2014
|
Steven J. Gilbert
|
|
|
|
|
|
|
|
|
|
/s/ S. Michael Giliberto
|
|
Director
|
|
March 24, 2014
|
S. Michael Giliberto
|
|
|
|
|
|
|
|
|
|
/s/ Lawrence E. Golub
|
|
Director
|
|
March 24, 2014
|
Lawrence E. Golub
|
|
|
|
|
10.16
|
Registration Rights Agreement among Empire State Realty Trust, Inc. and the persons named therein, dated October 7, 2013, incorporated by reference to Exhibit 10.2 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.17
|
Tax Protection Agreement among Empire State Realty Trust, Inc., Empire State Realty OP, L.P., and the parties named therein, dated October 7, 2013, incorporated by reference to Exhibit 10.3 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.18
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Peter L. Malkin, dated October 7, 2013, incorporated by reference to Exhibit 10.4 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.19
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Anthony E. Malkin, dated October 7, 2013, incorporated by reference to Exhibit 10.5 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.20
|
Indemnification Agreement among Empire State Realty Trust, Inc. and David A. Karp, dated October 7, 2013, incorporated by reference to Exhibit 10.6 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.21
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Thomas P. Durels, dated October 7, 2013, incorporated by reference to Exhibit 10.7 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.22
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Thomas N. Keltner, Jr., dated October 7, 2013, incorporated by reference to Exhibit 10.8 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.23
|
Indemnification Agreement among Empire State Realty Trust, Inc. and William H. Berkman, dated October 7, 2013, incorporated by reference to Exhibit 10.9 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.24
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Alice M. Connell, dated October 7, 2013, incorporated by reference to Exhibit 10.10 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.25
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Thomas J. DeRosa, dated October 7, 2013, incorporated by reference to Exhibit 10.11 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.26
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Steven J. Gilbert, dated October 7, 2013, incorporated by reference to Exhibit 10.12 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.27
|
Indemnification Agreement among Empire State Realty Trust, Inc. and S. Michael Giliberto, dated October 7, 2013, incorporated by reference to Exhibit 10.13 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.28
|
Indemnification Agreement among Empire State Realty Trust, Inc. and Lawrence E. Golub, dated October 7, 2013, incorporated by reference to Exhibit 10.14 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.29
|
Employment Agreement between Empire State Realty Trust, Inc. and Anthony E. Malkin, dated October 7, 2013, incorporated by reference to Exhibit 10.15 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.30
|
Change in Control Severance Agreement between Empire State Realty Trust, Inc. and David A. Karp, dated October 7, 2013, incorporated by reference to Exhibit 10.16 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.31
|
Change in Control Severance Agreement between Empire State Realty Trust, Inc. and Thomas N. Keltner, Jr., dated October 7, 2013, incorporated by reference to Exhibit 10.17 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.32
|
Change in Control Severance Agreement between Empire State Realty Trust, Inc. and Thomas P. Durels, dated October 7, 2013, incorporated by reference to Exhibit 10.18 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.33
|
Secured Revolving and Term Credit Facility dated October 7, 2013 among Empire State Realty OP, L.P., ESRT Empire State Building, L.L.C., Empire State Realty Trust, Inc., the subsidiaries of Empire State Realty OP, L.P. from time to time party thereto, Bank of America, N.A., Merrill Lynch, Pierce, Fenner & Smith Incorporated, Goldman Sachs Bank USA and the other lenders party thereto, incorporated by reference to Exhibit 10.19 to the Registrant's Form 10-Q filed with the SEC on November 12, 2013.
|
10.34
|
Form of Asset and Property Management Agreement, incorporated by reference to Exhibit 10.18 to Amendment No. 6 to the Registrant's Form S-11 (Registration No. 333-179485), filed with the SEC on September 6, 2013.
|
|
|
PAGE
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
|
|
|
Consolidated Balance Sheets of the Company and the Empire State Realty Trust, Inc. Predecessor as of December 31, 2013 and 2012, respectively
|
|
|
|
|
|
Consolidated Statements of Operations of the Company for the period October 7, 2013 to December 31, 2013 and Empire State Realty Trust, Inc. Predecessor for the period from January 1, 2013 to October 6, 2013 and the years ended December 31, 2012 and 2011
|
|
|
|
|
|
Consolidated Statements of Stockholders' Equity and Owners' Deficit of the Company for the period October 7, 2013 to December 31, 2013 and Empire State Realty Trust, Inc. Predecessor for the period from January 1, 2013 to October 6, 2013 and the years ended December 31, 2012 and 2011
|
|
|
|
|
|
Consolidated Statements of Cash Flows of the Company for the period October 7, 2013 to December 31, 2013 and Empire State Realty Trust, Inc. Predecessor for the period from January 1, 2013 to October 6, 2013 and the years ended December 31, 2012 and 2011
|
|
|
|
|
|
Notes to Consolidated Financial Statements of the Company and Empire State Realty Trust, Inc. Predecessor
|
|
|
|
|
|
Financial Statements Schedules -
|
|
|
Schedule II - Valuation and Qualifying Accounts
|
|
|
Schedule III - Real Estate and Accumulated Depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
The Predecessor
|
||||
|
December 31, 2013
|
|
December 31, 2012
|
||||
ASSETS
|
|
|
|
||||
Commercial real estate properties, at cost:
|
|
|
|
||||
Land
|
$
|
187,566
|
|
|
$
|
102,475
|
|
Development costs
|
6,459
|
|
|
16,039
|
|
||
Building and improvements
|
1,455,398
|
|
|
820,816
|
|
||
|
1,649,423
|
|
|
939,330
|
|
||
Less: accumulated depreciation
|
(295,351
|
)
|
|
(257,091
|
)
|
||
Commercial real estate properties, net
|
1,354,072
|
|
|
682,239
|
|
||
Cash and cash equivalents
|
60,743
|
|
|
51,499
|
|
||
Restricted cash
|
55,621
|
|
|
32,268
|
|
||
Tenant and other receivables, net of allowance of $499 and $188 in 2013 and 2012, respectively
|
24,817
|
|
|
8,701
|
|
||
Deferred rent receivables, net of allowance of $216 and $735 in 2013 and 2012, respectively
|
62,689
|
|
|
49,827
|
|
||
Investment in non-controlled entities
|
—
|
|
|
76,879
|
|
||
Prepaid expenses and other assets
|
35,407
|
|
|
12,501
|
|
||
Due from affiliated companies
|
—
|
|
|
46,413
|
|
||
Deferred costs, net
|
78,938
|
|
|
92,226
|
|
||
Acquired below market ground lease, net
|
62,312
|
|
|
—
|
|
||
Acquired lease intangibles, net
|
249,983
|
|
|
—
|
|
||
Goodwill
|
491,479
|
|
|
—
|
|
||
Total assets
|
$
|
2,476,061
|
|
|
$
|
1,052,553
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Mortgage notes payable
|
$
|
883,112
|
|
|
$
|
978,150
|
|
Term loan and credit facility
|
325,000
|
|
|
—
|
|
||
Unsecured loan and notes payable—related parties
|
—
|
|
|
18,339
|
|
||
Accounts payable and accrued expenses
|
81,908
|
|
|
42,674
|
|
||
Acquired below market leases, net
|
129,882
|
|
|
—
|
|
||
Deferred revenue and other liabilities
|
21,568
|
|
|
7,390
|
|
||
Tenants’ security deposits
|
31,406
|
|
|
16,859
|
|
||
Total liabilities
|
1,472,876
|
|
|
1,063,412
|
|
||
Equity:
|
|
|
|
||||
Empire State Realty Trust, Inc. stockholders' equity:
|
|
|
|
||||
Preferred stock, $0.01 par value per share, 50,000 shares authorized, none issued or outstanding
|
—
|
|
|
—
|
|
||
Class A common stock, $0.01 par value per share, 400,000 shares authorized, 94,484 and 0 shares issued and outstanding in 2013 and 2012, respectively
|
945
|
|
|
—
|
|
||
Class B common stock, $0.01 par value per share, 50,000 shares authorized, 1,122 and 0 shares issued and outstanding in 2013 and 2012, respectively
|
11
|
|
|
—
|
|
||
Additional paid-in capital
|
316,558
|
|
|
—
|
|
||
Retained earnings
|
67,644
|
|
|
—
|
|
||
Total Empire State Realty Trust, Inc.'s stockholders' equity
|
385,158
|
|
|
—
|
|
||
Non-controlling interests in operating partnership
|
618,027
|
|
|
—
|
|
||
Owners’ deficit
|
—
|
|
|
(10,859
|
)
|
||
Total equity
|
1,003,185
|
|
|
(10,859
|
)
|
||
Total liabilities and equity
|
$
|
2,476,061
|
|
|
$
|
1,052,553
|
|
|
The Company
|
|
The Predecessor
|
||||||||||||
|
Period from October 7, 2013 through December 31, 2013
|
|
Period from January 1, 2013 through October 6, 2013
|
|
Year Ended December 31, 2012
|
|
Year Ended December 31, 2011
|
||||||||
|
|
|
|
||||||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Rental revenue
|
$
|
79,987
|
|
|
$
|
148,690
|
|
|
$
|
196,187
|
|
|
$
|
198,494
|
|
Tenant expense reimbursement
|
15,836
|
|
|
21,272
|
|
|
29,483
|
|
|
31,063
|
|
||||
Observatory revenue
|
23,735
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Construction revenue
|
5,265
|
|
|
18,636
|
|
|
18,902
|
|
|
47,560
|
|
||||
Third-party management and other fees
|
550
|
|
|
5,067
|
|
|
5,103
|
|
|
5,626
|
|
||||
Other revenue and fees
|
2,210
|
|
|
12,407
|
|
|
10,619
|
|
|
12,045
|
|
||||
Total revenues
|
127,583
|
|
|
206,072
|
|
|
260,294
|
|
|
294,788
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Property operating expenses
|
34,453
|
|
|
41,297
|
|
|
55,707
|
|
|
57,102
|
|
||||
Marketing, general, and administrative expenses
|
15,254
|
|
|
23,600
|
|
|
20,963
|
|
|
15,688
|
|
||||
Observatory expenses
|
5,687
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Construction expenses
|
5,468
|
|
|
19,821
|
|
|
19,592
|
|
|
46,230
|
|
||||
Real estate taxes
|
17,191
|
|
|
24,331
|
|
|
30,406
|
|
|
29,160
|
|
||||
Formation transaction expenses
|
—
|
|
|
4,507
|
|
|
2,247
|
|
|
2,845
|
|
||||
Depreciation and amortization
|
27,375
|
|
|
38,963
|
|
|
42,690
|
|
|
35,513
|
|
||||
Total operating expenses
|
105,428
|
|
|
152,519
|
|
|
171,605
|
|
|
186,538
|
|
||||
Operating income
|
22,155
|
|
|
53,553
|
|
|
88,689
|
|
|
108,250
|
|
||||
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
Equity in net income of non-controlled entities
|
—
|
|
|
14,875
|
|
|
14,348
|
|
|
3,893
|
|
||||
Interest expense
|
(13,147
|
)
|
|
(50,660
|
)
|
|
(54,394
|
)
|
|
(54,746
|
)
|
||||
Settlement expense
|
—
|
|
|
(55,000
|
)
|
|
—
|
|
|
—
|
|
||||
Acquisition expenses
|
(138,140
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Gain on consolidation of non-controlled entities
|
322,563
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income (loss)
|
193,431
|
|
|
(37,232
|
)
|
|
48,643
|
|
|
57,397
|
|
||||
Net loss (income) attributable to the predecessor
|
—
|
|
|
37,232
|
|
|
(48,643
|
)
|
|
(57,397
|
)
|
||||
Net income attributable to non-controlling interests
|
(118,186
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income attributable to Empire State Realty Trust, Inc.
|
$
|
75,245
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
Total weighted average shares:
|
|
|
|
|
|
|
|
||||||||
Basic
|
95,574
|
|
|
|
|
|
|
|
|||||||
Diluted
|
95,611
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
||||||||
Net income per share attributable to Empire State Realty Trust, Inc.:
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted earnings per share
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
|
Number of Class A Common Shares
|
|
Class A Common Stock
|
|
Number of Class B Common Shares
|
|
Class B Common Stock
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Total Stockholders' Equity
|
|
Predecessor's Owners' Deficit
|
|
Non-controlling Interests
|
|
Total Equity
|
||||||||||||||||||
Balance at December 31, 2010
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(11,565
|
)
|
|
$
|
—
|
|
|
$
|
(11,565
|
)
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,397
|
|
|
—
|
|
|
57,397
|
|
||||||||
Contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,153
|
|
|
—
|
|
|
2,153
|
|
||||||||
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(46,691
|
)
|
|
—
|
|
|
(46,691
|
)
|
||||||||
Balance at December 31, 2011
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,294
|
|
|
—
|
|
|
1,294
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
48,643
|
|
|
—
|
|
|
48,643
|
|
||||||||
Contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,107
|
|
|
—
|
|
|
2,107
|
|
||||||||
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(62,903
|
)
|
|
—
|
|
|
(62,903
|
)
|
||||||||
Balance at December 31, 2012
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,859
|
)
|
|
—
|
|
|
(10,859
|
)
|
||||||||
Net loss
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37,232
|
)
|
|
—
|
|
|
(37,232
|
)
|
||||||||
Contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,223
|
|
|
—
|
|
|
8,223
|
|
||||||||
Deemed contribution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55,000
|
|
|
—
|
|
|
55,000
|
|
||||||||
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(155,112
|
)
|
|
—
|
|
|
(155,112
|
)
|
||||||||
Balance at October 6, 2013
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(139,980
|
)
|
|
—
|
|
|
(139,980
|
)
|
||||||||
The Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Issuance of Class A Common Stock, net of costs
|
82,225
|
|
|
822
|
|
|
—
|
|
|
—
|
|
|
959,746
|
|
|
—
|
|
|
960,568
|
|
|
—
|
|
|
—
|
|
|
960,568
|
|
||||||||
Issuance of Class A Common Stock, Class B Common Stock, and non-controlling interests related to the formation transactions
|
12,106
|
|
|
121
|
|
|
1,122
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
132
|
|
|
—
|
|
|
738,818
|
|
|
738,950
|
|
||||||||
Payments in cash to certain holders that are non-accredited investors or who elected to receive cash for their equity interests in the formation transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(733,262
|
)
|
|
(733,262
|
)
|
||||||||
Equity allocation for the equity consideration paid to continuing investors in the formation transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(643,559
|
)
|
|
—
|
|
|
(643,559
|
)
|
|
139,980
|
|
|
503,579
|
|
|
—
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75,245
|
|
|
75,245
|
|
|
—
|
|
|
118,186
|
|
|
193,431
|
|
||||||||
Equity compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
LTIP units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,621
|
|
|
2,621
|
|
||||||||
Restricted stock
|
153
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
—
|
|
|
373
|
|
|
—
|
|
|
—
|
|
|
373
|
|
||||||||
Dividends and distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,601
|
)
|
|
(7,601
|
)
|
|
—
|
|
|
(11,915
|
)
|
|
(19,516
|
)
|
||||||||
Balance at December 31, 2013
|
94,484
|
|
|
$
|
945
|
|
|
1,122
|
|
|
$
|
11
|
|
|
$
|
316,558
|
|
|
$
|
67,644
|
|
|
$
|
385,158
|
|
|
$
|
—
|
|
|
$
|
618,027
|
|
|
$
|
1,003,185
|
|
|
The Company
|
|
The Predecessor
|
||||||||||||
|
Period from October 7, 2013 through December 31, 2013
|
|
Period from January 1, 2013 through October 6, 2013
|
|
Year Ended December 31, 2012
|
|
Year Ended December 31, 2011
|
||||||||
|
|
|
|
||||||||||||
Cash Flows From Operating Activities
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
$
|
193,431
|
|
|
$
|
(37,232
|
)
|
|
$
|
48,643
|
|
|
$
|
57,397
|
|
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
27,375
|
|
|
38,963
|
|
|
42,690
|
|
|
35,513
|
|
||||
Amortization of deferred finance costs and debt premiums
|
152
|
|
|
11,512
|
|
|
4,881
|
|
|
3,247
|
|
||||
Amortization of acquired above and below-market leases, net
|
(1,911
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Amortization of acquired below-market ground lease
|
426
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Straight-lining of rental revenue
|
(8,932
|
)
|
|
(3,383
|
)
|
|
(2,568
|
)
|
|
(3,116
|
)
|
||||
Bad debts (recoveries)
|
149
|
|
|
(597
|
)
|
|
498
|
|
|
1,226
|
|
||||
Equity based compensation
|
2,994
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Gain on consolidation of non-controlled entities
|
(322,563
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Equity in net income of non-controlled entities
|
—
|
|
|
(14,875
|
)
|
|
(14,348
|
)
|
|
(3,893
|
)
|
||||
Distributions of cumulative earnings of non-controlled entities
|
—
|
|
|
3,391
|
|
|
10,095
|
|
|
13,011
|
|
||||
Deemed contribution for settlement expense
|
—
|
|
|
55,000
|
|
|
—
|
|
|
—
|
|
||||
Increase (decrease) in cash flows due to changes in operating assets and liabilities (excluding the effect of acquisitions):
|
|
|
|
|
|
|
|
||||||||
Restricted cash
|
7,196
|
|
|
(633
|
)
|
|
4,392
|
|
|
4,202
|
|
||||
Tenant and other receivables
|
(7,590
|
)
|
|
(80
|
)
|
|
4,484
|
|
|
(6,057
|
)
|
||||
Deferred leasing costs
|
(8,916
|
)
|
|
(9,771
|
)
|
|
(14,654
|
)
|
|
(15,026
|
)
|
||||
Due to/from affiliated companies, net
|
2,368
|
|
|
26,901
|
|
|
7,472
|
|
|
(37,074
|
)
|
||||
Prepaid expenses and other assets
|
(15,120
|
)
|
|
3,084
|
|
|
(1,154
|
)
|
|
485
|
|
||||
Accounts payable and accrued expenses
|
9,140
|
|
|
326
|
|
|
1,893
|
|
|
(265
|
)
|
||||
Accrued interest payable
|
260
|
|
|
(149
|
)
|
|
520
|
|
|
(305
|
)
|
||||
Deferred revenue and other liabilities
|
(10,386
|
)
|
|
924
|
|
|
1,509
|
|
|
(1,663
|
)
|
||||
Net cash provided by (used in) operating activities
|
(131,927
|
)
|
|
73,381
|
|
|
94,353
|
|
|
47,682
|
|
||||
Cash Flows From Investing Activities
|
|
|
|
|
|
|
|
||||||||
Cash paid in the formation transactions to acquire the non-controlled properties, net of cash received
|
(563,529
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Decrease (increase) in restricted cash for investing activities
|
(344
|
)
|
|
(500
|
)
|
|
(5,561
|
)
|
|
55
|
|
||||
Development costs
|
—
|
|
|
179
|
|
|
(189
|
)
|
|
(49
|
)
|
||||
Increase in due from affiliates for advances for leasehold interests and improvements
|
—
|
|
|
—
|
|
|
(15,061
|
)
|
|
—
|
|
||||
Additions to building and improvements and building leasehold interests
|
(56,434
|
)
|
|
(56,129
|
)
|
|
(87,470
|
)
|
|
(60,533
|
)
|
||||
Net cash used in investing activities
|
(620,307
|
)
|
|
(56,450
|
)
|
|
(108,281
|
)
|
|
(60,527
|
)
|
|
The Company
|
|
The Predecessor
|
||||||||||||
|
Period from October 7, 2013 through December 31, 2013
|
|
Period from January 1, 2013 through October 6, 2013
|
|
Year Ended December 31, 2012
|
|
Year Ended December 31, 2011
|
||||||||
|
|
|
|
||||||||||||
Cash Flows From Financing Activities
|
|
|
|
|
|
|
|
||||||||
Proceeds from mortgage notes payable
|
—
|
|
|
102,947
|
|
|
69,000
|
|
|
170,540
|
|
||||
Repayment of mortgage notes payable
|
(313,240
|
)
|
|
(20,049
|
)
|
|
(12,212
|
)
|
|
(102,354
|
)
|
||||
Proceeds from unsecured loan payable
|
—
|
|
|
3,750
|
|
|
51
|
|
|
5,600
|
|
||||
Repayment of unsecured notes payable
|
(7,350
|
)
|
|
—
|
|
|
—
|
|
|
(3,200
|
)
|
||||
Proceeds from term loan and credit facility
|
335,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Repayments of term loan and credit facility
|
(10,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Deferred financing costs
|
(15,381
|
)
|
|
(3,482
|
)
|
|
(4,339
|
)
|
|
(7,438
|
)
|
||||
Net proceeds from the sale of common stock
|
992,887
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Deferred offering costs
|
—
|
|
|
(6,595
|
)
|
|
(12,593
|
)
|
|
(7,480
|
)
|
||||
Contributions from owners
|
—
|
|
|
3,924
|
|
|
2,107
|
|
|
2,153
|
|
||||
Cash paid for equity interests in the formation transactions
|
(143,236
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Distributions to Predecessor owners
|
(123,147
|
)
|
|
(31,965
|
)
|
|
(62,903
|
)
|
|
(46,691
|
)
|
||||
Dividends paid to common stockholders
|
(7,601
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Distributions paid to noncontrolling interests in the operating partnership
|
(11,915
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net cash provided by (used in) financing activities
|
696,017
|
|
|
48,530
|
|
|
(20,889
|
)
|
|
11,130
|
|
||||
Net increase (decrease) in cash and cash equivalents
|
(56,217
|
)
|
|
65,461
|
|
|
(34,817
|
)
|
|
(1,715
|
)
|
||||
Cash and cash equivalents—beginning of period
|
116,960
|
|
|
51,499
|
|
|
86,316
|
|
|
88,031
|
|
||||
Cash and cash equivalents—end of period
|
$
|
60,743
|
|
|
$
|
116,960
|
|
|
$
|
51,499
|
|
|
$
|
86,316
|
|
|
|
|
|
|
|
|
|
||||||||
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
||||||||
Cash paid for interest
|
$
|
12,648
|
|
|
$
|
38,380
|
|
|
$
|
48,993
|
|
|
$
|
51,776
|
|
Cash paid for income taxes
|
$
|
329
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
||||||||
Commercial real estate properties included in accounts payable and accrued expenses
|
$
|
15,584
|
|
|
$
|
1,812
|
|
|
$
|
1,926
|
|
|
$
|
518
|
|
Issuance of Class A Common Stock, Class B Common Stock, and operating partnership units in connection with the acquisition of real estate properties
|
457,493
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Debt assumed with the acquisition of real estate properties
|
136,226
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Reduction of equity for deferred offering costs
|
32,319
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Acquisition of working capital, net of cash
|
6,061
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Due to affiliates settled in Class A Common Stock, Class B Common Stock, or operating partnership units
|
4,299
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Accrued distributions to Predecessor owners
|
—
|
|
|
123,147
|
|
|
—
|
|
|
—
|
|
||||
Distribution of real property to owners prior to the formation transactions
|
—
|
|
|
16,345
|
|
|
—
|
|
|
—
|
|
||||
Distribution of unsecured loan and note payable - related party to owners prior to the formation transactions
|
—
|
|
|
14,739
|
|
|
—
|
|
|
—
|
|
•
|
We issued a total of approximately
82.2 million
shares of our Class A common stock at
$13.00
per share.
|
•
|
We acquired, through a series of formation transactions (as more fully described below), certain assets of our predecessor and certain other entities. In exchange for such assets, the prior investors in such assets that were accredited investors were issued a total of approximately
12.1 million
shares of Class A common stock, approximately
1.1 million
shares of Class B common stock, and approximately
149.0 million
common units of limited partnership interests in our operating partnership, with an aggregate value of approximately
$2.1 billion
, and non-accredited prior investors and prior investors who elected to receive cash for their equity interests were paid a total of approximately
$733.3 million
in cash from the net proceeds of the Offering for an aggregate consideration of approximately
$2.8 billion
.
|
•
|
We entered into a
$800.0 million
secured revolving and term credit facility with an accordion feature to increase the availability to
$1.25 billion
under certain circumstances.
|
•
|
Quoted prices in active markets for similar instruments;
|
•
|
Quoted prices in less active or inactive markets for identical or similar instruments;
|
•
|
Other observable inputs (such as risk free interest rates, yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates); and
|
•
|
Market corroborated inputs (derived principally from or corroborated by observable market data).
|
•
|
Valuations based on third-party indications (broker quotes or counterparty quotes) which were, in turn, based significantly on unobservable inputs or were otherwise not supportable as Level 3 valuations; and
|
•
|
Valuations based on internal models with significant unobservable inputs.
|
|
For the year ended December 31,
|
||||||
|
2013
|
|
2012
|
||||
Total revenues
|
$
|
563,878
|
|
|
$
|
549,707
|
|
Net income
|
18,992
|
|
|
311,434
|
|
||
Net income attributable to Empire State Realty Trust, Inc.
|
21,871
|
|
|
—
|
|
||
Net income attributable to Empire State Realty Trust, Inc. per share - basic and diluted
|
$
|
0.23
|
|
|
$
|
—
|
|
Entity
|
Property
|
Nominal % Ownership
|
|
Empire State Building Company, L.L.C.
|
350 Fifth Ave, New York, NY
|
23.750
|
%
|
1333 Broadway Associates, L.L.C.
|
1333 Broadway, New York, NY
|
50.000
|
%
|
1350 Broadway Associates, L.L.C.
|
1350 Broadway, New York, NY
|
50.000
|
%
|
501 Seventh Avenue Associates, L.L.C.
|
501 Seventh Ave, New York, NY
|
20.469
|
%
|
|
2013
|
|
2012
|
||||
Balance at beginning of year
|
$
|
76,879
|
|
|
$
|
72,626
|
|
Equity in net income
|
14,875
|
|
|
14,348
|
|
||
Distributions
|
(3,391
|
)
|
|
(10,095
|
)
|
||
Consolidation of non-controlled entities
|
(88,363
|
)
|
|
—
|
|
||
Balance at end of period
|
$
|
—
|
|
|
$
|
76,879
|
|
Balance Sheets
|
Empire
State Building Co. |
|
1333
Broadway Associates |
|
1350
Broadway Associates |
|
501
Seventh Avenue Associates |
|
Total
|
||||||||||
Real estate, net
|
$
|
195,304
|
|
|
$
|
38,212
|
|
|
$
|
40,317
|
|
|
$
|
16,891
|
|
|
$
|
290,724
|
|
Other assets
|
145,949
|
|
|
37,741
|
|
|
22,150
|
|
|
17,283
|
|
|
223,123
|
|
|||||
Total assets
|
$
|
341,253
|
|
|
$
|
75,953
|
|
|
$
|
62,467
|
|
|
$
|
34,174
|
|
|
$
|
513,847
|
|
Mortgage and notes payable
|
$
|
—
|
|
|
$
|
71,200
|
|
|
$
|
50,427
|
|
|
$
|
—
|
|
|
$
|
121,627
|
|
Other liabilities
|
63,265
|
|
|
4,050
|
|
|
5,147
|
|
|
4,531
|
|
|
76,993
|
|
|||||
Total liabilities
|
63,265
|
|
|
75,250
|
|
|
55,574
|
|
|
4,531
|
|
|
198,620
|
|
|||||
Members’/partners’ equity
|
278,647
|
|
|
703
|
|
|
6,893
|
|
|
29,643
|
|
|
315,886
|
|
|||||
Non-controlling interest
|
(659
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(659
|
)
|
|||||
Total equity
|
277,988
|
|
|
703
|
|
|
6,893
|
|
|
29,643
|
|
|
315,227
|
|
|||||
Total liabilities and equity
|
$
|
341,253
|
|
|
$
|
75,953
|
|
|
$
|
62,467
|
|
|
$
|
34,174
|
|
|
$
|
513,847
|
|
Our predecessor's share of equity—carrying value of our investments in non-controlled entities
|
$
|
66,179
|
|
|
$
|
847
|
|
|
$
|
3,446
|
|
|
$
|
6,407
|
|
|
$
|
76,879
|
|
|
Period from January 1, 2013 to October 6, 2013
|
||||||||||||||||||
Statements of Operations
|
Empire
State Building Co. |
|
1333
Broadway Associates |
|
1350
Broadway Associates |
|
501
Seventh Avenue Associates |
|
Total
|
||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental revenue and other
|
$
|
101,496
|
|
|
$
|
11,711
|
|
|
$
|
16,439
|
|
|
$
|
13,991
|
|
|
$
|
143,637
|
|
Observatory revenue
|
76,687
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
76,687
|
|
|||||
Total revenue
|
178,183
|
|
|
11,711
|
|
|
16,439
|
|
|
13,991
|
|
|
220,324
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses—rental
|
89,670
|
|
|
5,766
|
|
|
7,989
|
|
|
10,830
|
|
|
114,255
|
|
|||||
Operating expenses—overage rent
|
10,894
|
|
|
—
|
|
|
—
|
|
|
106
|
|
|
11,000
|
|
|||||
Operating expenses—observatory
|
17,150
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,150
|
|
|||||
Interest
|
—
|
|
|
3,620
|
|
|
2,461
|
|
|
—
|
|
|
6,081
|
|
|||||
Depreciation and amortization
|
10,997
|
|
|
2,186
|
|
|
3,264
|
|
|
1,127
|
|
|
17,574
|
|
|||||
Total expenses
|
128,711
|
|
|
11,572
|
|
|
13,714
|
|
|
12,063
|
|
|
166,060
|
|
|||||
Net income
|
$
|
49,472
|
|
|
$
|
139
|
|
|
$
|
2,725
|
|
|
$
|
1,928
|
|
|
$
|
54,264
|
|
Our predecessor's share of equity in net income of non-controlled entities
|
$
|
13,467
|
|
|
$
|
70
|
|
|
$
|
1,179
|
|
|
$
|
159
|
|
|
$
|
14,875
|
|
|
Year ended December 31, 2012
|
||||||||||||||||||
Statements of Operations
|
Empire
State Building Co. |
|
1333
Broadway Associates |
|
1350
Broadway Associates |
|
501
Seventh Avenue Associates |
|
Total
|
||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental revenue and other
|
$
|
133,666
|
|
|
$
|
14,539
|
|
|
$
|
21,275
|
|
|
$
|
18,827
|
|
|
$
|
188,307
|
|
Observatory revenue
|
91,870
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
91,870
|
|
|||||
Total revenue
|
225,536
|
|
|
14,539
|
|
|
21,275
|
|
|
18,827
|
|
|
280,177
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses—rental
|
119,482
|
|
|
7,528
|
|
|
10,667
|
|
|
13,101
|
|
|
150,778
|
|
|||||
Operating expenses—overage rent
|
24,199
|
|
|
—
|
|
|
—
|
|
|
2,497
|
|
|
26,696
|
|
|||||
Operating expenses—observatory
|
20,709
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,709
|
|
|||||
Interest
|
—
|
|
|
4,748
|
|
|
2,993
|
|
|
—
|
|
|
7,741
|
|
|||||
Depreciation and amortization
|
13,615
|
|
|
1,112
|
|
|
3,489
|
|
|
1,496
|
|
|
19,712
|
|
|||||
Total expenses
|
178,005
|
|
|
13,388
|
|
|
17,149
|
|
|
17,094
|
|
|
225,636
|
|
|||||
Net income
|
$
|
47,531
|
|
|
$
|
1,151
|
|
|
$
|
4,126
|
|
|
$
|
1,733
|
|
|
$
|
54,541
|
|
Our predecessor's share of equity in net income of non-controlled entities
|
$
|
11,015
|
|
|
$
|
576
|
|
|
$
|
2,063
|
|
|
$
|
694
|
|
|
$
|
14,348
|
|
|
Year ended December 31, 2011
|
||||||||||||||||||
Statements of Operations
|
Empire
State Building Co. |
|
1333
Broadway Associates |
|
1350
Broadway Associates |
|
501
Seventh Avenue Associates |
|
Total
|
||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental revenue and other
|
$
|
118,720
|
|
|
$
|
14,670
|
|
|
$
|
19,179
|
|
|
$
|
17,713
|
|
|
$
|
170,282
|
|
Observatory revenue
|
80,562
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80,562
|
|
|||||
Total revenue
|
199,282
|
|
|
14,670
|
|
|
19,179
|
|
|
17,713
|
|
|
250,844
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses—rental
|
122,381
|
|
|
7,072
|
|
|
10,328
|
|
|
13,169
|
|
|
152,950
|
|
|||||
Operating expenses—overage rent
|
28,780
|
|
|
—
|
|
|
—
|
|
|
1,545
|
|
|
30,325
|
|
|||||
Operating expenses—observatory
|
20,009
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,009
|
|
|||||
Interest
|
—
|
|
|
4,741
|
|
|
2,701
|
|
|
—
|
|
|
7,442
|
|
|||||
Depreciation and amortization
|
15,833
|
|
|
3,053
|
|
|
3,117
|
|
|
1,870
|
|
|
23,873
|
|
|||||
Total expenses
|
187,003
|
|
|
14,866
|
|
|
16,146
|
|
|
16,584
|
|
|
234,599
|
|
|||||
Net income (loss)
|
$
|
12,279
|
|
|
$
|
(196
|
)
|
|
$
|
3,033
|
|
|
$
|
1,129
|
|
|
$
|
16,245
|
|
Our predecessor's share of equity in net income of non-controlled entities
|
$
|
2,158
|
|
|
$
|
391
|
|
|
$
|
935
|
|
|
$
|
409
|
|
|
$
|
3,893
|
|
|
2013
|
|
2012
|
||||||||||||
|
Gross Amount
|
|
Accumulated Amortization
|
|
Gross Amount
|
|
Accumulated Amortization
|
||||||||
Leasing costs
|
$
|
90,198
|
|
|
$
|
(27,459
|
)
|
|
$
|
78,865
|
|
|
$
|
(24,939
|
)
|
Financing costs
|
27,416
|
|
|
(11,217
|
)
|
|
23,609
|
|
|
(13,098
|
)
|
||||
Offering costs
|
—
|
|
|
—
|
|
|
27,789
|
|
|
—
|
|
||||
Total deferred costs
|
$
|
117,614
|
|
|
$
|
(38,676
|
)
|
|
$
|
130,263
|
|
|
$
|
(38,037
|
)
|
|
2013
|
|||||
|
Gross Amount
|
|
Accumulated Amortization
|
|||
Acquired below-market ground lease
|
$
|
62,738
|
|
|
(426
|
)
|
Acquired in-place lease value and deferred leasing costs
|
186,415
|
|
|
(5,697
|
)
|
|
Acquired above-market leases
|
72,123
|
|
|
(2,858
|
)
|
|
Acquired below-market leases
|
(134,651
|
)
|
|
4,769
|
|
For the year ending:
|
Future Amortization Expense
|
|
Future Rental Revenue
|
||||
2014
|
$
|
30,466
|
|
|
$
|
7,484
|
|
2015
|
24,737
|
|
|
6,665
|
|
||
2016
|
20,873
|
|
|
5,997
|
|
||
2017
|
19,237
|
|
|
6,384
|
|
||
2018
|
16,363
|
|
|
6,086
|
|
||
Thereafter
|
131,354
|
|
|
28,001
|
|
||
|
$
|
243,030
|
|
|
$
|
60,617
|
|
|
Principal Balance as
of December 31, 2013 |
|
Principal Balance as
of December 31, 2012 |
|
Stated
Rate |
|
Effective
Rate (1) |
|
Maturity
Date (2) |
||||||
Mortgage debt collateralized by:
|
|
|
|
|
|
|
|
|
|
||||||
Fixed rate debt
|
|
|
|
|
|
|
|
|
|
||||||
501 Seventh Avenue
|
|
|
|
|
|
|
|
|
|
||||||
(Note 1)
|
$
|
1,037
|
|
|
$
|
1,075
|
|
|
5.75
|
%
|
|
6.28
|
%
|
|
8/1/2014
|
(Note 2)
(3)
|
31,459
|
|
|
32,589
|
|
|
5.75
|
%
|
|
6.28
|
%
|
|
8/1/2014
|
||
(Note 2)
(3)
|
6,889
|
|
|
7,107
|
|
|
6.04
|
%
|
|
6.55
|
%
|
|
8/1/2014
|
||
1359 Broadway
|
|
|
|
|
|
|
|
|
|
||||||
(first lien mortgage loan)
|
9,579
|
|
|
9,922
|
|
|
5.75
|
%
|
|
6.24
|
%
|
|
8/1/2014
|
||
(second lien mortgage loan)
(4)
|
5,561
|
|
|
5,761
|
|
|
5.75
|
%
|
|
6.25
|
%
|
|
8/1/2014
|
||
(second lien mortgage loan)
(4)
|
11,311
|
|
|
11,689
|
|
|
5.87
|
%
|
|
6.36
|
%
|
|
8/1/2014
|
||
(second lien mortgage loan)
(4)
|
18,572
|
|
|
19,068
|
|
|
6.40
|
%
|
|
6.86
|
%
|
|
8/1/2014
|
||
One Grand Central Place
|
|
|
|
|
|
|
|
|
|
||||||
(first lien mortgage loan)
|
71,723
|
|
|
73,922
|
|
|
5.34
|
%
|
|
6.38
|
%
|
|
11/5/2014
|
||
(second lien mortgage loan)
(5)
|
14,884
|
|
|
15,187
|
|
|
7.00
|
%
|
|
6.72
|
%
|
|
11/5/2014
|
||
500 Mamaroneck Avenue
|
32,620
|
|
|
33,256
|
|
|
5.41
|
%
|
|
6.70
|
%
|
|
1/1/2015
|
||
250 West 57th Street
|
|
|
|
|
|
|
|
|
|
||||||
(first lien mortgage loan)
|
25,621
|
|
|
26,442
|
|
|
5.33
|
%
|
|
6.92
|
%
|
|
1/5/2015
|
||
(second lien mortgage loan)
|
11,252
|
|
|
11,524
|
|
|
6.13
|
%
|
|
7.81
|
%
|
|
1/5/2015
|
||
Metro Center
|
96,158
|
|
|
—
|
|
|
5.89
|
%
|
|
6.15
|
%
|
|
1/1/2016
|
||
(Note 1)
(6)
|
—
|
|
|
59,937
|
|
|
5.80
|
%
|
|
—
|
%
|
|
1/1/2016
|
||
(Note 2)
(6)
|
—
|
|
|
38,151
|
|
|
6.02
|
%
|
|
—
|
%
|
|
1/1/2016
|
||
10 Union Square
|
20,972
|
|
|
21,284
|
|
|
6.00
|
%
|
|
6.48
|
%
|
|
5/1/2017
|
||
10 Bank Street
|
33,444
|
|
|
33,963
|
|
|
5.72
|
%
|
|
5.94
|
%
|
|
6/1/2017
|
||
1542 Third Avenue
|
19,011
|
|
|
19,370
|
|
|
5.90
|
%
|
|
6.31
|
%
|
|
6/1/2017
|
||
First Stamford Place
|
245,629
|
|
|
248,716
|
|
|
5.65
|
%
|
|
5.82
|
%
|
|
7/5/2017
|
||
1010 Third Avenue and 77 West 55th Street
|
28,096
|
|
|
28,570
|
|
|
5.69
|
%
|
|
6.12
|
%
|
|
7/5/2017
|
||
383 Main Avenue
|
30,403
|
|
|
30,924
|
|
|
5.59
|
%
|
|
5.72
|
%
|
|
7/5/2017
|
||
1333 Broadway
|
78,121
|
|
(15)
|
—
|
|
|
6.32
|
%
|
|
6.68
|
%
|
|
1/5/2018
|
||
1350 Broadway (first lien mortgage loan)
|
43,305
|
|
(16)
|
—
|
|
|
5.87
|
%
|
|
6.02
|
%
|
|
4/5/2018
|
||
69-97 Main Street
(7)
|
—
|
|
|
9,218
|
|
|
5.64
|
%
|
|
—
|
|
|
5/1/2013
|
||
Total fixed rate debt
|
835,647
|
|
|
737,675
|
|
|
|
|
|
|
|
||||
Floating rate debt
|
|
|
|
|
|
|
|
|
|
||||||
501 Seventh Avenue (third lien mortgage loan)
|
6,540
|
|
|
6,540
|
|
|
(8)
|
|
(8)
|
|
8/1/2014
|
||||
1350 Broadway (second lien mortgage loan)
|
13,543
|
|
(17)
|
—
|
|
|
(9)
|
|
(9)
|
|
10/10/2014
|
||||
The Empire State Building (secured term loan)
|
—
|
|
|
219,000
|
|
|
(10)
|
|
(10)
|
|
7/26/2014
|
||||
One Grand Central Place (third lien mortgage loan)
|
6,382
|
|
|
—
|
|
|
(11)
|
|
(11)
|
|
11/5/2014
|
||||
250 West 57th Street (third lien mortgage loan)
|
21,000
|
|
|
14,935
|
|
|
(12)
|
|
(12)
|
|
1/5/2015
|
||||
Secured revolving credit facility
|
25,000
|
|
|
—
|
|
|
(13)
|
|
(13)
|
|
10/5/2017
|
||||
Secured term credit facility
|
300,000
|
|
|
—
|
|
|
(14)
|
|
(14)
|
|
10/5/2018
|
||||
Total floating rate debt
|
372,465
|
|
|
240,475
|
|
|
|
|
|
|
|
||||
Total
|
$
|
1,208,112
|
|
|
$
|
978,150
|
|
|
|
|
|
|
|
(1)
|
The effective rate is the yield as of
December 31, 2013
, including the effects of debt issuance costs.
|
(2)
|
Pre-payment is generally allowed for each loan upon payment of a customary pre-payment penalty.
|
(3)
|
Represents the
two
tranches of the second lien mortgage loan.
|
(4)
|
Represents
three
tranches of the second lien mortgage loan.
|
(5)
|
Represents a second lien mortgage loan.
|
(6)
|
Notes 1 and 2 were
pari passu
.
|
(7)
|
This loan was paid off with the proceeds of a new
$9.5
million floating rate loan which we closed on during April 2013 and which was subsequently repaid during December 2013.
|
(8)
|
Floating at 30 day LIBOR plus
2.0%
. The rate as of
December 31, 2013
was
2.17%
.
|
(9)
|
Interest at the greater of
4.25%
and Prime plus
1%
. The rate at December 31, 2013 was
4.25%
.
|
(10)
|
Floating at 30 day LIBOR plus
2.5%
. The rate as of
December 31, 2013
was
2.67%
. This loan was paid off with the proceeds of our secured revolving and term credit facility on October 7, 2013.
|
(11)
|
Interest at the greater of Prime plus
0.50%
and
3.75%
. The rate as of December 31, 2013 was
3.75%
.
|
(12)
|
Interest at the greater of
4.25%
and prime plus
1%
. Prior to January 5, 2015, we have the option to fix the interest rate on all or any portion of the principal then outstanding, up to
three
times and in minimum increments of
$5,000
to an annual rate equal to either (i) the greater of (a)
4.75%
or (b)
300
basis points in excess of the weekly average yield on United States Treasury Securities adjusted to a maturity closest to January 5, 2015 as most recently made available by the Federal Reserve Board as of
two
days prior to the effective date of the fixing of the interest rate, and (ii) the greater of (a)
5.00%
or (b)
300
basis points in excess of the weekly average yield on United States Treasury Securities adjusted to a maturity closest to January 5, 2015 as most recently made available by the Federal Reserve Board as of
30
days prior to the effective date of the fixing of the interest rate. If option (i) is selected, we will be subject to the payment of pre‑payment fees, and if option (ii) is selected, we may prepay the loan without any pre‑payment fees. The rate as of December 31, 2013 was
4.25%
.
|
(13)
|
Floating at 30 day LIBOR plus
1.20%
. The rate as of December 31, 2013 was
1.37%
.
|
(14)
|
Floating at 30 day LIBOR plus
1.35%
. The rate at December 31, 2013 was
1.52%
.
|
(15)
|
Includes unamortized premium of
$7,674
.
|
(16)
|
Includes unamortized premium of
$3,885
.
|
(17)
|
Includes unamortized premium of
$134
.
|
2014
|
$
|
197,480
|
|
2015
|
90,493
|
|
|
2016
|
96,158
|
|
|
2017
|
402,555
|
|
|
2018
|
421,426
|
|
|
Total principal maturities
|
$
|
1,208,112
|
|
|
2013
|
|
2012
|
||||
Accounts payable and accrued expenses
|
$
|
57,657
|
|
|
$
|
26,889
|
|
Payable to the estate of Leona M. Helmsley
(1)
|
18,367
|
|
|
—
|
|
||
Accrued interest payable
|
4,074
|
|
|
3,409
|
|
||
Due to affiliated companies
|
1,810
|
|
|
12,376
|
|
||
Accounts payable and accrued expenses
|
$
|
81,908
|
|
|
$
|
42,674
|
|
(1)
|
Reflects a payable to the estate of Leona M. Helmsley for New York City transfer taxes.
|
|
2013
|
|
2012
|
||||||||||||
|
Carrying
Amount |
|
Fair
Value |
|
Carrying
Amount |
|
Fair
Value |
||||||||
Mortgage notes payable and secured term loan and credit facility
|
$
|
1,208,112
|
|
|
$
|
1,225,064
|
|
|
$
|
978,150
|
|
|
$
|
1,003,756
|
|
Unsecured loans and notes payable—related parties
|
—
|
|
|
—
|
|
|
18,339
|
|
|
13,818
|
|
||||
Total
|
$
|
1,208,112
|
|
|
$
|
1,225,064
|
|
|
$
|
996,489
|
|
|
$
|
1,017,574
|
|
2014
|
|
|
$
|
317,984
|
|
2015
|
|
|
313,466
|
|
|
2016
|
|
|
295,111
|
|
|
2017
|
|
|
275,114
|
|
|
2018
|
|
|
247,054
|
|
|
Thereafter
|
|
|
1,296,343
|
|
|
|
|
|
$
|
2,745,072
|
|
•
|
Assets contributed to the multiemployer plan by one employer may be used to provide benefits to employees of other participating employers.
|
•
|
If a participating employer stops contributing to the plan, the unfunded obligations of the plan may be borne by the remaining participating employers.
|
•
|
If we choose to stop participating in some of our multiemployer plans, we may be required to pay those plans an amount based on the underfunded status of the plan, referred to as a withdrawal liability.
|
Benefit Plan
|
|
2013
|
|
2012
|
|
2011
|
||||||
Pension Plans (pension and annuity)
*
|
|
$
|
1,201
|
|
|
$
|
768
|
|
|
$
|
750
|
|
Health Plans
**
|
|
3,319
|
|
|
2,013
|
|
|
1,899
|
|
|||
Other
***
|
|
232
|
|
|
160
|
|
|
165
|
|
|||
Total plan contributions
|
|
$
|
4,752
|
|
|
$
|
2,941
|
|
|
$
|
2,814
|
|
*
|
Pension plans include
$0.4
million,
$0.3
million and
$0.4
million for the years ended 2013, 2012 and 2011, respectively, from multiemployer plans not discussed above.
|
|
Restricted Stock
|
|
LTIP Units
|
|
Weighted Average Grant Price
|
||||
Granted
|
158,852
|
|
|
913,561
|
|
|
$
|
13.00
|
|
Vested
|
(12,607
|
)
|
|
—
|
|
|
13.00
|
|
|
Forfeited
|
(1,874
|
)
|
|
—
|
|
|
13.00
|
|
|
Unvested balance at December 31, 2013
|
144,371
|
|
|
913,561
|
|
|
$
|
13.00
|
|
|
2013
|
||
Numerator:
|
|
||
Net income attributable to Empire State Realty Trust, Inc. - basic and diluted
|
$
|
75,245
|
|
|
|
||
Denominator:
|
|
||
Weighted average shares outstanding - basic
|
95,574
|
|
|
Effective of dilutive securities - share-based compensation
|
37
|
|
|
Weighted average shares outstanding - dilutive
|
95,611
|
|
|
Period from October 7, 2013 through December 31, 2013
|
||||||||||||||
|
Real Estate
|
|
Observatory
|
|
Other
|
|
Totals
|
||||||||
Revenues from external customers
|
$
|
98,564
|
|
|
$
|
23,735
|
|
|
$
|
5,264
|
|
|
$
|
127,563
|
|
Intersegment revenues
|
20,134
|
|
(1)
|
—
|
|
|
1,537
|
|
|
21,671
|
|
||||
Total revenues
|
118,698
|
|
|
23,735
|
|
|
6,801
|
|
|
149,234
|
|
||||
All operating expenses, excluding noncash items
|
(51,643
|
)
|
|
(25,743
|
)
|
|
(6,792
|
)
|
|
(84,178
|
)
|
||||
Interest expense
|
(13,147
|
)
|
|
—
|
|
|
—
|
|
|
(13,147
|
)
|
||||
Depreciation and amortization expense
|
(27,376
|
)
|
|
(4
|
)
|
|
(5
|
)
|
|
(27,385
|
)
|
||||
Segment profit (loss)
|
$
|
26,532
|
|
|
$
|
(2,012
|
)
|
|
$
|
4
|
|
|
$
|
24,524
|
|
Segment assets
|
$
|
2,218,143
|
|
|
$
|
249,084
|
|
|
$
|
8,834
|
|
|
$
|
2,476,061
|
|
Expenditures for segment assets
|
$
|
56,434
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56,434
|
|
(1)
|
The observatory pays a market-based rent payment comprised of fixed and percentage rent to the Empire State Building
.
|
|
Period from January 1, 2013 through October 6, 2013
|
||||||||||
|
Real Estate
|
|
Other
|
|
Totals
|
||||||
Revenues from external customers
|
$
|
187,284
|
|
|
$
|
18,636
|
|
|
$
|
205,920
|
|
Intersegment revenues
|
56
|
|
|
6,837
|
|
|
6,893
|
|
|||
Total revenues
|
187,340
|
|
|
25,473
|
|
|
212,813
|
|
|||
All operating expenses, excluding noncash items
|
(65,628
|
)
|
|
(25,824
|
)
|
|
(91,452
|
)
|
|||
Interest expense
|
(50,660
|
)
|
|
—
|
|
|
(50,660
|
)
|
|||
Depreciation and amortization expense
|
(38,963
|
)
|
|
(19
|
)
|
|
(38,982
|
)
|
|||
Equity in net income of non-controlled entities
|
14,875
|
|
|
—
|
|
|
14,875
|
|
|||
Segment profit
|
$
|
46,964
|
|
|
$
|
(370
|
)
|
|
$
|
46,594
|
|
Segment assets
|
$
|
1,023,333
|
|
|
$
|
10,585
|
|
|
$
|
1,033,918
|
|
Investment in non-controlled entities
|
$
|
88,304
|
|
|
$
|
—
|
|
|
$
|
88,304
|
|
Expenditures for segment assets
|
$
|
55,820
|
|
|
$
|
130
|
|
|
$
|
55,950
|
|
|
2012
|
||||||||||
|
Real Estate
|
|
Other
|
|
Totals
|
||||||
Revenues from external customers
|
$
|
241,292
|
|
|
$
|
18,902
|
|
|
$
|
260,194
|
|
Intersegment revenues
|
74
|
|
|
5,714
|
|
|
5,788
|
|
|||
Total revenues
|
241,366
|
|
|
24,616
|
|
|
265,982
|
|
|||
All operating expenses, excluding noncash items
|
(85,848
|
)
|
|
(24,734
|
)
|
|
(110,582
|
)
|
|||
Interest expense
|
(54,394
|
)
|
|
—
|
|
|
(54,394
|
)
|
|||
Depreciation and amortization expense
|
(42,661
|
)
|
|
(29
|
)
|
|
(42,690
|
)
|
|||
Equity in net income of non-controlled entities
|
14,348
|
|
|
—
|
|
|
14,348
|
|
|||
Segment profit (loss)
|
$
|
72,811
|
|
|
$
|
(147
|
)
|
|
$
|
72,664
|
|
Segment assets
|
$
|
964,160
|
|
|
$
|
11,514
|
|
|
$
|
975,674
|
|
Investment in non-controlled entities
|
$
|
76,879
|
|
|
$
|
—
|
|
|
$
|
76,879
|
|
Expenditures for segment assets
|
$
|
87,659
|
|
|
$
|
—
|
|
|
$
|
87,659
|
|
|
2011
|
||||||||||
|
Real Estate
|
|
Other
|
|
Totals
|
||||||
Revenues from external customers
|
$
|
247,191
|
|
|
$
|
47,560
|
|
|
$
|
294,751
|
|
Intersegment revenues
|
73
|
|
|
6,476
|
|
|
6,549
|
|
|||
Total revenues
|
247,264
|
|
|
54,036
|
|
|
301,300
|
|
|||
All operating expenses, excluding noncash items
|
(85,833
|
)
|
|
(52,122
|
)
|
|
(137,955
|
)
|
|||
Interest expense
|
(54,746
|
)
|
|
—
|
|
|
(54,746
|
)
|
|||
Depreciation and amortization expense
|
(35,481
|
)
|
|
(32
|
)
|
|
(35,513
|
)
|
|||
Equity in net income of non-controlled entities
|
3,893
|
|
|
—
|
|
|
3,893
|
|
|||
Segment profit (loss)
|
$
|
75,097
|
|
|
$
|
1,882
|
|
|
$
|
76,979
|
|
Segment assets
|
$
|
916,617
|
|
|
$
|
15,728
|
|
|
$
|
932,345
|
|
Investment in non-controlled entities
|
$
|
72,626
|
|
|
$
|
—
|
|
|
$
|
72,626
|
|
Expenditures for segment assets
|
$
|
60,582
|
|
|
$
|
—
|
|
|
$
|
60,582
|
|
|
Company
|
|
Predecessor
|
||||||||||||
|
Period from October 7, 2013 through December 31, 2013
|
|
Period from January 1, 2013 through October 6, 2013
|
|
2012
|
|
2011
|
||||||||
Revenue reconciliation
|
|
|
|
|
|
|
|
||||||||
Total revenues for reportable segments
|
$
|
149,234
|
|
|
$
|
212,813
|
|
|
$
|
265,982
|
|
|
$
|
301,300
|
|
Other revenues
|
20
|
|
|
152
|
|
|
100
|
|
|
37
|
|
||||
Elimination for intersegment revenues
|
(21,671
|
)
|
|
(6,893
|
)
|
|
(5,788
|
)
|
|
(6,549
|
)
|
||||
Total combined revenues
|
$
|
127,583
|
|
|
$
|
206,072
|
|
|
$
|
260,294
|
|
|
$
|
294,788
|
|
Profit or loss
|
|
|
|
|
|
|
|
||||||||
Total profit or loss for reportable segments
|
$
|
24,524
|
|
|
$
|
46,594
|
|
|
$
|
72,664
|
|
|
$
|
76,979
|
|
Other profit or loss items
|
(15,329
|
)
|
|
(23,600
|
)
|
|
(20,963
|
)
|
|
(15,541
|
)
|
||||
Formation transaction expenses
|
—
|
|
|
(4,507
|
)
|
|
(2,247
|
)
|
|
(2,845
|
)
|
||||
Elimination for intersegment profit or loss
|
(207
|
)
|
|
(871
|
)
|
|
(911
|
)
|
|
(959
|
)
|
||||
Unallocated amounts:
|
|
|
|
|
|
|
|
||||||||
Investment income
|
20
|
|
|
152
|
|
|
100
|
|
|
37
|
|
||||
Settlement expense
|
—
|
|
|
(55,000
|
)
|
|
—
|
|
|
—
|
|
||||
Aircraft expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
(274
|
)
|
||||
Acquisition expenses
|
(138,140
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Gain on consolidation of non-controlled entities
|
322,563
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income
|
193,431
|
|
|
$
|
(37,232
|
)
|
|
$
|
48,643
|
|
|
$
|
57,397
|
|
|
Net income attributable to non-controlling interests
|
(118,186
|
)
|
|
|
|
|
|
|
|||||||
Net income attributable to Empire State Realty Trust, Inc.
|
$
|
75,245
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
June 30, 2013
|
|
September 30, 2013
|
|
December 31, 2013
(1)
|
||||||||
Revenues
|
$
|
62,420
|
|
|
$
|
59,569
|
|
|
$
|
62,278
|
|
|
$
|
149,388
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
1,930
|
|
|
$
|
3,071
|
|
|
$
|
2,281
|
|
|
$
|
148,917
|
|
Net income attributable to non-controlling interests
|
|
|
|
|
|
|
(118,186
|
)
|
|||||||
Net income attributable to Empire State Realty Trust, Inc.
|
|
|
|
|
|
|
$
|
30,731
|
|
||||||
Basic and diluted net income per share attributable to Empire State Realty Trust, Inc.
|
|
|
|
|
|
|
$
|
0.79
|
|
||||||
|
|
|
|
|
|
|
|
||||||||
|
March 31, 2012
|
|
June 30, 2012
|
|
September 30, 2012
|
|
December 31, 2012
|
||||||||
Revenues
|
$
|
59,842
|
|
|
$
|
57,404
|
|
|
$
|
59,415
|
|
|
$
|
83,633
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
10,811
|
|
|
$
|
6,774
|
|
|
$
|
9,015
|
|
|
$
|
22,043
|
|
(1)
|
The results of operations of our predecessor for October 1, 2013 through October 6, 2013 and the results of operations of our company for October 7, 2013 through December 31, 2013 have been combined
.
|
Description
|
|
Balance At
Beginning of Year |
|
Additions
Charged Against Operations |
|
Uncollectible
Accounts Written-Off |
|
Balance
at End of Year |
||||||||
Year ended December 31, 2013
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
923
|
|
|
$
|
(448
|
)
|
|
$
|
240
|
|
|
$
|
715
|
|
Year ended December 31, 2012
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
1,652
|
|
|
$
|
498
|
|
|
$
|
(1,227
|
)
|
|
$
|
923
|
|
Year ended December 31, 2011
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
1,493
|
|
|
$
|
1,226
|
|
|
$
|
(1,067
|
)
|
|
$
|
1,652
|
|
|
|
|
|
|
|
Initial Cost to
the Company |
|
Cost Capitalized
Subsequent to Acquisition |
|
Gross Amount at
which Carried at 12/31/13 |
|
|
|
|
|
|
|||||||||||||||||||
Development
|
|
Type
|
|
Encumbrances
|
|
Land
|
|
Building &
Improvements |
|
Improvements
|
|
Carrying
Costs |
|
Land
|
|
Buildings &
Improvements |
|
Total
|
|
Accumulated
Depreciation |
|
Date of
Construction |
|
Date
Acquired |
|
Life on
which depreciation in latest income statement is computed |
|||||||||
1333 Broadway, New York, NY
|
|
office /
retail |
|
78,121
|
|
|
91,435
|
|
|
120,190
|
|
|
81
|
|
|
n/a
|
|
|
91,435
|
|
|
120,271
|
|
|
211,706
|
|
|
(927
|
)
|
|
1915
|
|
2013
|
|
various
|
1350 Broadway, New York, NY
|
|
office /
retail |
|
56,848
|
|
|
—
|
|
|
102,518
|
|
|
1,345
|
|
|
n/a
|
|
|
—
|
|
|
103,863
|
|
|
103,863
|
|
|
(925
|
)
|
|
1929
|
|
2013
|
|
various
|
250 West 57th Street, New York, NY
|
|
office/
retail |
|
57,873
|
|
|
2,117
|
|
|
5,041
|
|
|
67,432
|
|
|
n/a
|
|
|
2,117
|
|
|
72,473
|
|
|
74,590
|
|
|
(19,775
|
)
|
|
1921
|
|
1953
|
|
various
|
501 Seventh Avenue, New York, NY
|
|
office/
retail |
|
45,925
|
|
|
1,100
|
|
|
2,600
|
|
|
75,390
|
|
|
n/a
|
|
|
1,100
|
|
|
77,990
|
|
|
79,090
|
|
|
(27,227
|
)
|
|
1923
|
|
1950
|
|
various
|
1359 Broadway, New York, NY
|
|
office/
retail |
|
45,023
|
|
|
1,233
|
|
|
1,809
|
|
|
43,532
|
|
|
n/a
|
|
|
1,233
|
|
|
45,341
|
|
|
46,574
|
|
|
(15,523
|
)
|
|
1924
|
|
1953
|
|
various
|
350 Fifth Avenue (Empire State Building), New York, NY
|
|
office/
retail |
|
325,000
|
|
|
21,551
|
|
|
38,934
|
|
|
471,196
|
|
|
n/a
|
|
|
21,551
|
|
|
510,130
|
|
|
531,681
|
|
|
(35,264
|
)
|
|
1930
|
|
2013
|
|
various
|
One Grand Central Place,
New York, NY |
|
office/
retail |
|
92,989
|
|
|
7,240
|
|
|
17,490
|
|
|
137,599
|
|
|
n/a
|
|
|
7,240
|
|
|
155,089
|
|
|
162,329
|
|
|
(57,124
|
)
|
|
1930
|
|
1954
|
|
various
|
First Stamford Place, Stamford, CT
|
|
office
|
|
245,629
|
|
|
22,952
|
|
|
122,739
|
|
|
36,964
|
|
|
n/a
|
|
|
24,861
|
|
|
157,794
|
|
|
182,655
|
|
|
(52,803
|
)
|
|
1986
|
|
2001
|
|
various
|
One Station Place, Stamford, CT (Metro Center)
|
|
office
|
|
96,158
|
|
|
5,313
|
|
|
28,602
|
|
|
9,860
|
|
|
n/a
|
|
|
5,313
|
|
|
38,462
|
|
|
43,775
|
|
|
(23,660
|
)
|
|
1987
|
|
1984
|
|
various
|
383 Main Avenue, Norwalk, CT
|
|
office
|
|
30,403
|
|
|
2,262
|
|
|
12,820
|
|
|
9,320
|
|
|
n/a
|
|
|
2,262
|
|
|
22,140
|
|
|
24,402
|
|
|
(8,573
|
)
|
|
1985
|
|
1994
|
|
various
|
500 Mamaroneck Avenue, Harrison, NY
|
|
office
|
|
32,620
|
|
|
4,571
|
|
|
25,915
|
|
|
15,385
|
|
|
n/a
|
|
|
4,571
|
|
|
41,300
|
|
|
45,871
|
|
|
(15,344
|
)
|
|
1987
|
|
1999
|
|
various
|
10 Bank Street, White Plains, NY
|
|
office
|
|
33,444
|
|
|
5,612
|
|
|
31,803
|
|
|
8,681
|
|
|
n/a
|
|
|
5,612
|
|
|
40,484
|
|
|
46,096
|
|
|
(14,448
|
)
|
|
1989
|
|
1999
|
|
various
|
10 Union Square, New York, NY
|
|
retail
|
|
20,972
|
|
|
5,003
|
|
|
12,866
|
|
|
1,548
|
|
|
n/a
|
|
|
5,003
|
|
|
14,414
|
|
|
19,417
|
|
|
(5,798
|
)
|
|
1987
|
|
1996
|
|
various
|
1542 Third Avenue, New York, NY
|
|
retail
|
|
19,011
|
|
|
2,239
|
|
|
15,266
|
|
|
102
|
|
|
n/a
|
|
|
2,239
|
|
|
15,368
|
|
|
17,607
|
|
|
(5,641
|
)
|
|
1991
|
|
1999
|
|
various
|
1010 Third Avenue, New York, NY and 77 West 55th Street, New York, NY
|
|
retail
|
|
28,096
|
|
|
4,462
|
|
|
15,817
|
|
|
778
|
|
|
n/a
|
|
|
4,462
|
|
|
16,595
|
|
|
21,057
|
|
|
(6,453
|
)
|
|
1962
|
|
1998
|
|
various
|
69-97 Main Street, Westport, CT
|
|
retail
|
|
—
|
|
|
2,782
|
|
|
15,766
|
|
|
918
|
|
|
n/a
|
|
|
2,782
|
|
|
16,684
|
|
|
19,466
|
|
|
(4,543
|
)
|
|
1922
|
|
2003
|
|
various
|
103-107 Main Street, Westport, CT
|
|
retail
|
|
—
|
|
|
1,243
|
|
|
7,043
|
|
|
(41
|
)
|
|
n/a
|
|
|
1,243
|
|
|
7,002
|
|
|
8,245
|
|
|
(1,323
|
)
|
|
1900
|
|
2006
|
|
various
|
Property for development at the Transportation Hub in Stamford CT
|
|
land
|
|
—
|
|
|
4,542
|
|
|
—
|
|
|
6,457
|
|
|
—
|
|
|
4,542
|
|
|
6,457
|
|
|
10,999
|
|
|
—
|
|
|
na
|
|
na
|
|
na
|
Totals
|
|
|
|
1,208,112
|
|
|
185,657
|
|
|
577,219
|
|
|
886,547
|
|
|
—
|
|
|
187,566
|
|
|
1,461,857
|
|
|
1,649,423
|
|
|
(295,351
|
)
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
2011
|
||||||
Balance, beginning of year
|
$
|
939,330
|
|
|
$
|
856,151
|
|
|
$
|
796,008
|
|
Acquisition of new properties
|
607,779
|
|
|
—
|
|
|
—
|
|
|||
Improvements
|
130,346
|
|
|
85,409
|
|
|
70,821
|
|
|||
Distribution of real property to owners prior to the formation transactions
|
(16,345
|
)
|
|
—
|
|
|
—
|
|
|||
Disposals
|
(11,687
|
)
|
|
(2,230
|
)
|
|
(10,678
|
)
|
|||
Balance, end of year
|
$
|
1,649,423
|
|
|
$
|
939,330
|
|
|
$
|
856,151
|
|
|
|
2013
|
|
2012
|
|
2011
|
||||||
Balance, beginning of year
|
|
$
|
257,091
|
|
|
$
|
224,019
|
|
|
$
|
205,542
|
|
Depreciation expense
|
|
49,947
|
|
|
35,302
|
|
|
29,155
|
|
|||
Disposals
|
|
(11,687
|
)
|
|
(2,230
|
)
|
|
(10,678
|
)
|
|||
Balance, end of year
|
|
$
|
295,351
|
|
|
$
|
257,091
|
|
|
$
|
224,019
|
|
Buildings
|
|
39 years
|
Building improvements
|
|
39 years
|
Tenant improvements
|
|
Term of related lease
|
(
|
Ending Share Price +D
|
)
|
1/N
|
-1
|
|
Beginning Share Price
|
|
|
MSCI Index Relative Performance
|
MSCI Index Relative Performance Vesting Percentage
|
|
< -300 basis points
|
0.0%
|
“Threshold Level”
|
-300 basis points
|
25.0%
|
“Target Level”
|
+ 100 basis points
|
50.0%
|
“Maximum Level”
|
≥ +600 basis points
|
100.0%
|
|
NAREIT Index Relative Performance
|
NAREIT Index Relative Performance Vesting Percentage
|
|
< -250 basis points
|
0.0%
|
“Threshold Level”
|
-250 basis points
|
25.0%
|
“Target Level”
|
+50 basis points
|
50.0%
|
“Maximum Level”
|
≥ +450 basis points
|
100.0%
|
|
EMPIRE STATE REALTY TRUST, INC.
|
|
|
|
|
|
|
|
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
Dated: _____________
|
|
|
[NAME]
|
|
EMPIRE STATE REALTY TRUST, INC.
|
|
|
|
|
|
|
|
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
Dated: _____________
|
|
|
[NAME]
|
(
|
Ending Share Price +D
|
)
|
1/N
|
-1
|
|
Beginning Share Price
|
|
|
MSCI Index Relative Performance
|
MSCI Index Relative Performance Vesting Percentage
|
|
< -300 basis points
|
0.0%
|
“Threshold Level”
|
-300 basis points
|
25.0%
|
“Target Level”
|
+100 basis points
|
50.0%
|
“Maximum Level”
|
≥ +600 basis points
|
100.0%
|
|
NAREIT Index Relative Performance
|
NAREIT Index Relative Performance Vesting Percentage
|
|
< -250 basis points
|
0.0%
|
“Threshold Level”
|
-250 basis points
|
25.0%
|
“Target Level”
|
+50 basis points
|
50.0%
|
“Maximum Level”
|
≥ +450 basis points
|
100.0%
|
|
EMPIRE STATE REALTY TRUST, INC.
|
|
|
|
|
|
|
|
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
|
|
|
EMPIRE STATE REALTY OP, L.P.
|
|
|
|
|
|
|
|
|
By:
|
EMPIRE STATE REALTY TRUST, INC., its general partner
|
|
|
|
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
Dated: _____________
|
|
|
[NAME]
|
(a)
|
Until the LTIP Units vest, the Taxpayer may not transfer in any manner any portion of the LTIP Units without the consent of the Partnership.
|
(b)
|
The LTIP Units are subject to both performance-based vesting conditions, which are satisfied based upon the percentage increase in the Company’s total shareholder return over a three (3) year performance period (or a shorter period in the event of a change in control or upon certain terminations of employment) and service-based vesting conditions, such that fifty percent (50%) of the LTIP Units that satisfy the performance-based vesting condition will vest on each of the third (3
rd
) and fourth (4
th
) anniversaries of the grant date provided the undersigned continues employment with the Partnership, its general partner, Empire State Realty Trust, Inc. or any of their respective
|
Dated: ___________________
|
|
|
|
_________________________
|
|
Taxpayer’s Signature
|
|
|
EMPIRE STATE REALTY TRUST, INC.
|
|
|
|
|
|
|
|
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
|
|
|
EMPIRE STATE REALTY OP, L.P.
|
|
|
|
|
|
|
|
|
By:
|
EMPIRE STATE REALTY TRUST, INC., its general partner
|
|
|
|
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
Dated: _____________
|
|
|
[NAME]
|
(a)
|
Until the LTIP Units vest, the Taxpayer may not transfer in any manner any portion of the LTIP Units without the consent of the Partnership.
|
(b)
|
The LTIP Units are subject to service-based vesting conditions, such that twenty-five percent (25%) of the LTIP Units will vest on each of the first four (4) anniversaries of the grant date, provided the undersigned continues employment with the Partnership, its general partner, Empire State Realty Trust, Inc. or any of their respective affiliates through each such date (or upon certain terminations of employment).
|
Dated: ___________________
|
|
|
|
_________________________
|
|
Taxpayer’s Signature
|
|
|
|
|
Name of Subsidiary
|
|
State
of Incorporation |
Empire State Realty OP, L.P.
|
|
Delaware
|
ESRT Holdings TRS, L.L.C.
|
|
Delaware
|
ESRT Management TRS, L.L.C.
|
|
Delaware
|
ESRT Construction TRS, L.L.C.
ESRT Dining and Fitness TRS, L.L.C.
ESRT ESB Restaurant, L.L.C.
ESRT Cleaning TRS, L.L.C.
|
|
Delaware
Delaware
Delaware
Delaware
|
ESRT Observatory TRS, L.L.C.
|
|
New York
|
ESRT Captive Insurance Company, L.L.C.
|
|
Vermont
|
ESRT Construction, L.L.C.
|
|
Delaware
|
ESRT Management, L.L.C.
|
|
Delaware
|
ESRT MH Holdings, L.L.C.
|
|
New York
|
Malkin Properties, L.L.C.
|
|
New York
|
Malkin Properties of New York, L.L.C.
|
|
New York
|
ESRT Empire State Building, L.L.C.
|
|
Delaware
|
ESRT One Grand Central Place, L.L.C.
|
|
Delaware
|
ESRT 250 West 57
th
St., L.L.C.
|
|
Delaware
|
ESRT 501 Seventh Avenue, L.L.C.
|
|
Delaware
|
ESRT 1359 Broadway, L.L.C.
|
|
Delaware
|
ESRT 1350 Broadway, L.L.C.
|
|
Delaware
|
ESRT 1333 Broadway, L.L.C.
|
|
Delaware
|
ESRT Metro Center, L.L.C.
|
|
Delaware
|
ESRT MerrittView, L.L.C.
|
|
Delaware
|
ESRT 500 Mamaroneck Avenue, L.L.C.
|
|
Delaware
|
ESRT 10 BK St., L.L.C.
|
|
Delaware
|
ESRT 10 Union Square, L.L.C.
|
|
Delaware
|
ESRT 1542 Third Avenue, L.L.C.
|
|
Delaware
|
ESRT First Stamford Place Investor, L.L.C.
|
|
Delaware
|
ESRT East West Manhattan Retail, L.L.C.
|
|
Delaware
|
ESRT 69-97 Main St., L.L.C.
|
|
Delaware
|
ESRT 103-107 Main St., L.L.C.
|
|
Delaware
|
ESRT Metro Tower, L.L.C.
|
|
Delaware
|
ESRT First Stamford Place SPE, L.L.C.
|
|
Delaware
|
Dated: March 24, 2014
|
EMPIRE STATE REALTY TRUST, INC.
By:
/s/ Anthony E. Malkin
Chief Executive Officer and President |
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) [
language omitted in accordance with SEC release Nos. 33-8760 and 34-54942
] for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
[
Language omitted in accordance with SEC release Nos. 33-8760 and 34-54942
];
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of trustees (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated: March 24, 2014
|
EMPIRE STATE REALTY TRUST, INC.
By:
/s/ David A. Karp
Executive Vice President, Chief Financial Officer and Treasurer |
|
|
|
Date: March 24, 2014
|
EMPIRE STATE REALTY TRUST, INC.
By:
/s/ Anthony E. Malkin
Chief Executive Officer and President |
Date: March 24, 2014
|
EMPIRE STATE REALTY TRUST, INC.
By:
/s/ David A. Karp
Executive Vice President, Chief Financial Officer and Treasurer |
Leasehold improvements
|
|
$176,313,109
|
|
Subtenant improvements
|
70,255,123
|
|
|
Leasehold
|
99,150
|
|
|
Equipment
|
5,002,576
|
|
|
|
251,669,958
|
|
|
Less accumulated depreciation and amortization
|
56,365,487
|
|
|
Net Property
|
195,304,471
|
|
|
Other Assets:
|
|
||
Cash and cash equivalents
|
25,514,656
|
|
|
Cash — restricted — tenants’ security deposits
|
9,421,191
|
|
|
Cash — tenant improvement escrow
|
15,374,241
|
|
|
Accounts receivable — net
|
3,932,682
|
|
|
Rent receivable — net
|
3,056,141
|
|
|
Unbilled rent receivable — net
|
56,665,930
|
|
|
Loans receivable
|
1,115,356
|
|
|
Prepaid expenses
|
16,158,302
|
|
|
Deferred charges and other deferred costs, net of accumulated
|
|
||
amortization
|
14,410,558
|
|
|
Due from Lessor
|
—
|
|
|
Due from Supervisor
|
300,000
|
|
|
Other assets
|
231
|
|
|
Total Assets
|
|
$341,253,759
|
|
Liabilities and Equity
|
|
||
Liabilities:
|
|
||
Accounts payable and accrued liabilities
|
$
|
9,025,174
|
|
Tenants’ security deposits payable
|
9,421,191
|
|
|
Overage rent due to Lessor
|
24,199,368
|
|
|
Due to Lessor
|
11,913,872
|
|
|
Deferred income
|
8,705,402
|
|
|
Total Liabilities
|
63,265,007
|
|
|
Equity (Deficit):
|
|
||
Empire State Building Company L.L.C. members’ equity
|
278,647,337
|
|
|
Noncontrolling interest
|
(658,585)
|
|
|
Total Equity
|
277,988,752
|
|
|
Total Liabilities and Equity
|
|
$341,253,759
|
|
|
December 31,
|
|||||
|
2012
|
2011
|
||||
Income:
|
|
|
||||
Rent:
|
|
|
||||
Minimum rental revenue
|
$
|
76,847,823
|
|
$
|
71,027,944
|
|
Tenant reimbursements
|
25,100,017
|
|
25,652,065
|
|
||
Antenna license fees
|
17,061,076
|
|
16,410,246
|
|
||
Other
|
4,427,863
|
|
5,504,740
|
|
||
Total Rent
|
123,436,779
|
|
118,594,995
|
|
||
Real Estate Tax Refund — net
|
10,131,396
|
|
—
|
|
||
Observatory:
|
|
|
||||
Revenue
|
91,870,220
|
|
80,562,446
|
|
||
Expenses
|
20,708,587
|
|
20,009,225
|
|
||
Observatory Net Income
|
71,161,633
|
|
60,553,221
|
|
||
Total Income
|
204,729,808
|
|
179,148,216
|
|
||
Operating Expenses:
|
|
|
||||
Basic rent expense
|
10,227,898
|
|
8,439,772
|
|
||
Overage rent
|
24,199,368
|
|
28,780,449
|
|
||
Real estate taxes
|
26,340,502
|
|
30,009,907
|
|
||
Payroll and related costs
|
22,174,690
|
|
23,025,267
|
|
||
Repairs and maintenance
|
17,445,198
|
|
14,697,053
|
|
||
Utilities
|
12,717,984
|
|
12,557,405
|
|
||
Supervisory fees
|
591,567
|
|
583,368
|
|
||
Professional fees
|
5,892,769
|
|
5,340,405
|
|
||
Insurance
|
7,239,712
|
|
7,422,948
|
|
||
Advertising
|
2,324,696
|
|
2,113,253
|
|
||
Cleaning
|
2,862,839
|
|
2,881,196
|
|
||
Administrative
|
1,972,563
|
|
1,580,273
|
|
||
Acquisition fees
|
7,894,232
|
|
8,305,666
|
|
||
Depreciation
|
11,695,513
|
|
12,795,037
|
|
||
Amortization
|
1,919,149
|
|
3,038,347
|
|
||
Bad debts, net
|
1,797,652
|
|
5,423,352
|
|
||
Total Operating Expenses
|
157,296,332
|
|
166,993,698
|
|
||
Operating Income
|
47,433,476
|
|
12,154,518
|
|
||
Interest and Dividend Income
|
97,463
|
|
125,011
|
|
||
Net Income
|
47,530,939
|
|
12,279,529
|
|
||
Net Income of Affiliate Attributable to Noncontrolling Interest
|
(1,148,000)
|
|
(1,200,000)
|
|
||
Net Income Attributable to Empire State Building Company L.L.C
|
$
|
46,382,939
|
|
$
|
11,079,529
|
|
|
Years Ended December 31, 2012 and 2011
|
|||||
|
Total
|
Empire State Building Company, L.L.C. Members' Equity
|
Noncontrolling Interest
|
|||
Equity (Deficit) — January 1, 2011
|
279,078,284
|
|
282,084,869
|
|
(3,006,585
|
)
|
Distributions — 2011
|
(41,000,000
|
)
|
(41,000,000
|
)
|
—
|
|
Net Income — 2011
|
12,279,529
|
|
11,079,529
|
|
1,200,000
|
|
Equity (Deficit) — December 31, 2011
|
250,357,813
|
|
252,164,398
|
|
(1,806,585
|
)
|
Distributions — 2012
|
(19,900,000
|
)
|
(19,900,000
|
)
|
—
|
|
Net Income — 2012
|
47,530,939
|
|
46,382,939
|
|
1,148,000
|
|
Equity (Deficit) — December 31, 2012
|
277,988,752
|
|
278,647,337
|
|
(658,585
|
)
|
|
Years Ended December 31,
|
|||||
|
2012
|
2011
|
||||
Cash Flows from Operating Activities:
|
|
|
||||
Net income
|
$
|
47,530,939
|
|
$
|
12,279,529
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
Depreciation
|
11,695,513
|
|
12,795,037
|
|
||
Amortization
|
1,919,149
|
|
3,038,347
|
|
||
Bad debts
|
1,899,435
|
|
5,423,352
|
|
||
Net change in operating assets and liabilities:
|
|
|
||||
Accounts receivable
|
(2,425,450
|
)
|
756,360
|
|
||
Rent receivable
|
(2,111,292
|
)
|
(4,478,387
|
)
|
||
Unbilled rent receivable
|
(12,869,876
|
)
|
(8,392,856
|
)
|
||
Loans receivable
|
119,823
|
|
118,396
|
|
||
Prepaid expenses
|
232,209
|
|
(365,719
|
)
|
||
Deferred charges — leasing commissions and costs
|
(3,937,444
|
)
|
(435,655
|
)
|
||
Overage rent due from/to Lessor
|
(4,581,081
|
)
|
30,669,078
|
|
||
Other assets
|
(231
|
)
|
314,445
|
|
||
Accounts payable and accrued liabilities
|
(11,115,822
|
)
|
5,062,734
|
|
||
Deferred income
|
(230,562
|
)
|
2,943,959
|
|
||
Net Cash Provided by Operating Activities
|
26,125,310
|
|
59,728,620
|
|
||
Cash Flows from Investing Activities:
|
|
|
||||
Property additions
|
(22,797,417
|
)
|
(7,025,547
|
)
|
||
Net Cash Used in Investing Activities
|
(22,797,417
|
)
|
(7,025,547
|
)
|
||
Cash Flows from Financing Activities:
|
|
|
||||
Members' distributions
|
(19,900,000
|
)
|
(41,000,000
|
)
|
||
Reimbursements from Lessor
|
75,060,186
|
|
48,189,857
|
|
||
Outlays on behalf of Lessor
|
(57,078,508
|
)
|
(64,835,291
|
)
|
||
Other deferred costs
|
—
|
|
941,202
|
|
||
Tenant improvement escrow, net
|
(8,105,650
|
)
|
(6,585,444
|
)
|
||
Net Cash Used in Financing Activities
|
(10,023,972
|
)
|
(63,289,676
|
)
|
||
Net Decrease in Cash and Cash Equivalents
|
(6,696,079
|
)
|
(10,586,603
|
)
|
||
Cash and Cash Equivalents — beginning of year
|
32,210,735
|
|
42,797,338
|
|
||
Cash and Cash Equivalents — end of year
|
$
|
25,514,656
|
|
$
|
32,210,735
|
|
Purchases of property additions included in accounts payable and accrued liabilities
|
$
|
1,052,147
|
|
$
|
295,480
|
|
In connection with a new tenant, as an inducement for an existing tenant to vacate its space, the Company forgave the existing tenant’s outstanding rent receivable
|
|
|||||
Decrease in rent receivable
|
$
|
(955,946
|
)
|
$
|
—
|
|
Increase in subtenant improvements
|
955,946
|
|
—
|
|
||
|
$
|
—
|
|
$
|
—
|
|
1.
|
Organization and Nature of Business
|
2.
|
Summary of Significant Accounting Policies
|
3.
|
Members’ Equity
|
4.
|
Deferred Charges
|
5.
|
Loans Receivable
|
2013
|
$
|
123,000
|
|
2014
|
125,000
|
|
|
2015
|
128,000
|
|
|
2016
|
70,000
|
|
|
2017
|
73,000
|
|
|
Thereafter
|
596,356
|
|
|
|
$
|
1,115,356
|
|
6.
|
Related Party Transactions
|
2013
|
$
|
10,250,000
|
|
2014
|
9,460,000
|
|
|
2015
|
5,900,000
|
|
|
2016
|
5,900,000
|
|
|
2017
|
5,900,000
|
|
|
Thereafter
|
342,010,000
|
|
|
|
|
$379,420,000
|
|
|
2012
|
|
2011
|
|
||||
Basic supervisory fees
|
$
|
591,567
|
|
|
$
|
538,368
|
|
|
Offering costs for work done by the employees of the Supervisor
|
1,064,025
|
|
*
|
983,027
|
|
*
|
||
Other fees and disbursements
|
335,717
|
|
*
|
660,318
|
|
*
|
||
Service fee on security deposit accounts
|
31,528
|
|
|
24,610
|
|
|
||
Total
|
$
|
2,022,837
|
|
|
$
|
2,206,323
|
|
|
7.
|
Rental Income Under Operating Subleases
|
2013
|
|
$
|
100,470,000
|
|
2014
|
|
106,640,000
|
|
|
2015
|
|
103,650,000
|
|
|
2016
|
|
92,670,000
|
|
|
2017
|
|
89,380,000
|
|
|
Thereafter
|
565,910,000
|
|
||
|
|
$
|
1,058,720,000
|
|
8.
|
Leasing Agreements
|
9.
|
Multiemployer Pension Plan
|
•
|
Assets contributed to the multiemployer defined plan by one employer may be used to provide benefits to employees of other participating employers.
|
•
|
If a participating employer stops contributing to the plan, the unfunded obligations of the plan may be borne by the remaining participating employers.
|
•
|
If the Company chooses to stop participating in its multiemployer plan, the Company may be required to pay the plan an amount based on the underfunded status of the plan, referred to as a withdrawal liability.
|
Benefit Plan
|
2012
|
|
2011
|
||||
Pension plans (pension and annuity)*
|
$
|
1,640,100
|
|
|
$
|
1,526,796
|
|
Health plans**
|
4,106,861
|
|
|
3,735,727
|
|
||
Other***
|
114,964
|
|
|
162,554
|
|
||
Total plan contributions
|
$
|
5,861,925
|
|
|
$
|
5,425,077
|
|
*
|
Pension plans include $266,075 and $348,207 for the years ended December 31, 2012 and 2011, respectively, from multiemployer plans not discussed above.
|
10.
|
Pension Plan
|
11.
|
Fair Value of Financial Instruments
|
12.
|
Observatory Operations
|
|
Year Ended December 31,
|
||||||
|
2012
|
|
2011
|
||||
Income:
|
|
|
|
||||
Admissions
|
$
|
83,738,541
|
|
|
$
|
72,992,182
|
|
Ancillary income
|
581,272
|
|
|
295,442
|
|
||
Credit card and other sales fees
|
(1,178,254
|
)
|
|
(1,116,105
|
)
|
||
Total Income
|
83,141,559
|
|
|
72,171,519
|
|
||
Operating Expenses:
|
|
|
|
||||
Payroll and related costs
|
15,683,395
|
|
|
15,620,010
|
|
||
Advertising
|
2,578,300
|
|
|
2,589,864
|
|
||
Commercial rent and other taxes
|
918,848
|
|
|
835,500
|
|
||
Repairs and maintenance
|
638,213
|
|
|
457,918
|
|
||
Professional fees
|
1,278,007
|
|
|
1,183,622
|
|
||
Administrative
|
658,041
|
|
|
522,311
|
|
||
Bad debts
|
101,783
|
|
|
—
|
|
||
Total Operating Expenses
|
21,856,587
|
|
|
21,209,225
|
|
||
*Operating Income
|
61,284,972
|
|
|
50,962,294
|
|
||
Income Tax Benefit
|
1,148,000
|
|
|
1,200,000
|
|
||
Income prior to income received by Empire STate Building Company L.L.C.
|
62,432,972
|
|
|
52,162,294
|
|
||
|
|
|
|
||||
Revenue received directly by Empire State Building Company L.L.C.:
|
|
|
|
||||
Observatory license fees
|
5,315,739
|
|
|
4,869,531
|
|
||
Photography income
|
2,741,518
|
|
|
2,590,487
|
|
||
Audio tour income
|
123,031
|
|
|
170,544
|
|
||
Other income
|
548,373
|
|
|
760,365
|
|
||
Observatory Income, net
|
$
|
71,161,633
|
|
|
$
|
60,553,221
|
|
13.
|
Litigation
|
14.
|
Subsequent Events
|
ASSETS
|
|
||
|
|
||
Property - at cost:
|
|
||
Leasehold improvements
|
$
|
200,246,011
|
|
Subtenant improvements
|
100,018,306
|
|
|
Leasehold
|
99,150
|
|
|
Equipment
|
6,055,782
|
|
|
|
306,419,249
|
|
|
Less accumulated depreciation and amortization
|
64,134,022
|
|
|
|
|
||
Net Property
|
242,285,227
|
|
|
|
|
||
Other Assets:
|
|
||
Cash and cash equivalents
|
26,894,948
|
|
|
Cash - restricted - tenants’ security deposits
|
9,658,481
|
|
|
Cash - tenant improvement escrow
|
5,445,743
|
|
|
Accounts receivable - net
|
4,477,173
|
|
|
Rent receivable - net
|
5,624,406
|
|
|
Unbilled rent receivable- net
|
73,903,599
|
|
|
Loans receivable
|
1,115,386
|
|
|
Prepaid expenses
|
9,183,620
|
|
|
Deferred charges and other deferred costs,
|
|
||
net of accumulated amortization
|
13,345,424
|
|
|
Due from Supervisor
|
300,000
|
|
|
|
|
||
Total Assets
|
$
|
392,234,007
|
|
|
|
||
|
|
||
|
|
LIABILITIES AND EQUITY
|
|
||
|
|
||
Liabilities:
|
|
||
Accounts payable and accrued liabilities
|
$
|
27,793,311
|
|
Tenants’ security deposits payable
|
9,658,481
|
|
|
Overage rent due to Lessor
|
10,893,821
|
|
|
Due to Lessor
|
6,342,234
|
|
|
Deferred income
|
12,023,450
|
|
|
|
|
||
Total Liabilities
|
66,711,297
|
|
|
|
|
||
Equity:
|
|
||
Empire State Building Company L.L.C. members’ equity
|
325,419,009
|
|
|
Noncontrolling interest
|
103,701
|
|
|
|
|
||
Total Equity
|
325,522,710
|
|
|
|
|
||
Total Liabilities and Equity
|
$
|
392,234,007
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
Income:
|
|
|
||
Rent:
|
|
|
||
Minimum rental revenue
|
$
|
69,671,366
|
|
|
Tenant reimbursements
|
15,285,261
|
|
|
|
Antenna license fees
|
12,448,215
|
|
|
|
Other
|
4,062,136
|
|
|
|
Total Rent
|
101,466,978
|
|
|
|
|
|
|
||
Observatory:
|
|
|
||
Revenue
|
76,686,664
|
|
|
|
Expenses
|
17,150,407
|
|
|
|
Observatory Net Income
|
59,536,257
|
|
|
|
Total Income
|
161,003,235
|
|
|
|
|
|
|
||
Operating Expenses
:
|
|
|
||
Basic rent expense
|
8,956,707
|
|
|
|
Overage rent
|
10,893,822
|
|
|
|
Real estate taxes
|
22,736,483
|
|
|
|
Payroll and related costs
|
18,271,176
|
|
|
|
Repairs and maintenance
|
7,837,996
|
|
|
|
Utilities
|
9,389,983
|
|
|
|
Supervisory fees
|
491,271
|
|
|
|
Professional fees
|
3,195,233
|
|
|
|
Insurance
|
5,921,306
|
|
|
|
Advertising
|
2,071,232
|
|
|
|
Cleaning
|
2,292,927
|
|
|
|
Administrative
|
2,172,984
|
|
|
|
Acquisition fees
|
6,395,668
|
|
|
|
Depreciation
|
9,466,095
|
|
|
|
Amortization
|
1,530,996
|
|
|
|
Bad debts (recovery), net
|
(825,174
|
)
|
|
|
Total Operating Expenses
|
110,798,705
|
|
|
|
Operating Income
|
50,204,530
|
|
|
|
Interest and Dividend Income
|
29,428
|
|
|
|
Net Income
|
50,233,958
|
|
|
|
Net Income of Affiliate Attributable to Noncontrolling Interest
|
(762,286
|
)
|
|
|
Net Income Attributable to Empire State Building
|
|
|
||
Company L.L.C.
|
$
|
49,471,672
|
|
|
|
|
|
||
|
|
|
||
|
|
|
|
|
Empire State
|
|
||||||
|
|
Building
|
|
||||||
|
|
Company
|
|
||||||
|
|
L.L.C.
|
|
||||||
|
|
Members’
|
Noncontrolling
|
||||||
|
Total
|
Equity
|
Interest
|
||||||
|
|
|
|
||||||
Equity (Deficit) - January 1, 2013
|
$
|
277,988,752
|
|
$
|
278,647,337
|
|
$
|
(658,585
|
)
|
|
|
|
|
||||||
Distributions – 2013
|
(2,700,000
|
)
|
(2,700,000
|
)
|
—
|
|
|||
|
|
|
|
||||||
Net Income – 2013
|
50,233,958
|
|
49,471,672
|
|
762,286
|
|
|||
|
|
|
|
||||||
Equity – October 6, 2013
|
$
|
325,522,710
|
|
$
|
325,419,009
|
|
$
|
103,701
|
|
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
||||||
|
|
|
|
Cash Flows from Operating Activities:
|
|
|
||
Net income
|
$
|
50,233,958
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||
Depreciation
|
9,466,095
|
|
|
|
Amortization
|
1,530,996
|
|
|
|
Bad debts (recovery), net
|
(825,174
|
)
|
|
|
Other
|
(155,768
|
)
|
|
|
Net change in operating assets and liabilities:
|
|
|
||
Cash - other escrow, net
|
(237,290
|
)
|
|
|
Accounts receivable
|
(544,491
|
)
|
|
|
Rent receivable
|
(1,743,091
|
)
|
|
|
Unbilled rent receivable
|
(17,237,669
|
)
|
|
|
Prepaid expenses
|
6,974,682
|
|
|
|
Loans Receivable
|
(30
|
)
|
|
|
Overage rent due from/to Lessor
|
(13,305,547
|
)
|
|
|
Other assets
|
231
|
|
|
|
Accounts payable and accrued liabilities
|
713,037
|
|
|
|
Deferred income
|
3,318,048
|
|
|
|
Tenant’s security deposits payable
|
237,290
|
|
|
|
Net Cash Provided by Operating Activities
|
38,425,277
|
|
|
|
|
|
|
||
Cash Flows from Investing Activities -
|
|
|
||
Property additions
|
(38,700,871
|
)
|
|
|
Net Cash Used in Investing Activities
|
(38,700,871
|
)
|
|
|
|
|
|
||
Cash Flows from Financing Activities:
|
|
|
||
Members’ distributions
|
(2,700,000
|
)
|
|
|
Reimbursements from Lessor
|
37,745,136
|
|
|
|
Outlays on behalf of Lessor
|
(43,317,748
|
)
|
|
|
Tenant improvement escrow - net
|
9,928,498
|
|
|
|
Net Cash Provided by Financing Activities
|
1,655,886
|
|
|
|
|
|
|
||
Net Increase in Cash and Cash Equivalents
|
1,380,292
|
|
|
|
Cash and Cash Equivalents - beginning of period
|
25,514,656
|
|
|
|
Cash and Cash Equivalents - end of period
|
$
|
26,894,948
|
|
|
Non-Cash Investing Activities:
Purchases of property additions included in accounts
payable and accrued liabilities
|
$
|
19,107,247
|
|
|
|
October 6. 2013
|
||
Leasing commissions
|
$
|
22,294,257
|
|
Leasing costs and deferred costs
|
1,050,428
|
|
|
|
23,344,685
|
|
|
Less accumulated amortization
|
9,999,261
|
|
|
|
$
|
13,345,424
|
|
Date of Loan
|
Outstanding Principal Balance
|
Interest Rate
|
Maturity
|
||
February 28, 2010
|
$
|
888,465
|
|
LIBOR (*) +3.5%
|
December 1, 2024
|
December 28, 2010
|
135,000
|
|
Prime (**) +3.0%
|
December 1, 2015
|
|
March 31, 2013
|
91,921
|
|
3.0%
|
June 15, 2014
|
|
|
$
|
1,115,386
|
|
|
|
|
|
|
|
||
(*) 0.2532% (three month LIBOR) at October 6, 2013.
|
|
||||
(**) 3.25% at October 6, 2013.
|
|
2013 (three months ended December 31, 2013)
|
$
|
61,000
|
|
2014
|
186,000
|
|
|
2015
|
128,000
|
|
|
2016
|
70,000
|
|
|
2017
|
73,000
|
|
|
2018
|
76,000
|
|
|
Thereafter
|
521,386
|
|
|
|
$
|
1,115,386
|
|
2013 (three months ended December 31, 2013)
|
$
|
3,180,000
|
|
2014
|
9,590,000
|
|
|
2015
|
5,900,000
|
|
|
2016
|
5,900,000
|
|
|
2017
|
5,900,000
|
|
|
2018
|
5,900,000
|
|
|
Thereafter
|
336,100,000
|
|
|
|
|
$372,470,000
|
|
|
2013
|
|
||
Basic supervisory fees
|
$
|
491,271
|
|
|
Offering costs for work done by the employees of the Supervisor
|
817,389
|
|
*
|
|
Other fees and disbursements
|
31,829
|
|
*
|
|
Service fee on security deposit accounts
|
31,316
|
|
|
|
Total
|
$
|
1,371,805
|
|
|
*
|
Offering costs for work done by the employees of the Supervisor and other fees and disbursements are included within professional fees in the Consolidated Statements of Income.
|
9.
|
Multiemployer Pension Plan
|
Benefit Plan
|
January 1, 2013 through October 6, 2013
|
||
Pension plans (pension and annuity)*
|
$
|
1,181
|
|
Health plans**
|
2,988
|
|
|
Other***
|
163
|
|
|
Total plan contributions
|
$
|
4,332
|
|
11.
|
Fair Value of Financial Instruments
|
|
January 1, 2013 through October 6, 2013
|
||
Income:
|
|
||
Admissions
|
$
|
70,630,439
|
|
Ancillary income
|
867,088
|
|
|
Credit card and other sales fees
|
(1,018,295
|
)
|
|
Total Income
|
70,479,232
|
|
|
Operating Expenses:
|
|
||
Payroll and related costs
|
12,985,800
|
|
|
Advertising
|
1,462,325
|
|
|
Commercial rent and other taxes
|
941,192
|
|
|
Repairs and maintenance
|
448,212
|
|
|
Professional fees
|
747,443
|
|
|
Administrative
|
1,326,227
|
|
|
Depreciation
|
59,104
|
|
|
Bad debts (recovery), net
|
(57,610
|
)
|
|
Total Operating Expenses
|
17,912,693
|
|
|
*Operating Income
|
52,566,539
|
|
|
Income Tax Benefit
|
762,286
|
|
|
Income prior to income received by Empire STate Building Company L.L.C.
|
53,328,825
|
|
|
|
|
||
Revenue received directly by Empire State Building Company L.L.C.:
|
|
||
Observatory license fees
|
3,589,226
|
|
|
Photography income
|
2,007,757
|
|
|
Audio tour income
|
385,841
|
|
|
Other income
|
224,608
|
|
|
Observatory Income, net
|
$
|
59,536,257
|
|
*
|
Prior to rent paid and profit sharing to ESB which eliminates in consolidation.
|