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
x
|
|
Accelerated filer
o
|
Non-accelerated filer
(Do not check if a smaller reporting company)
o
|
|
Smaller reporting company
o
|
|
|
Emerging Growth Company
o
|
|
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
|
|
16.
|
Form 10-K Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
"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 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, 2017, plus private perpetual preferred units plus consolidated debt at December 31, 2017;
|
•
|
"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 which was completed on October 7, 2013;
|
•
|
"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";
|
•
|
"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, Series 250 and Series 60 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, 2017
, we owned nine Manhattan office properties (including three long-term ground leasehold interests) encompassing approximately
7.6 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 income from its observatory and broadcasting operations. All of these properties include premier retail space on their ground floor and/or contiguous levels, which comprise
507,395
rentable square feet in the aggregate and some of which have recently undergone significant redevelopments. We believe the high quality of our buildings, services and amenities, their desirable locations and commuter access to mass transportation should allow us to increase rents and occupancy to generate positive cash flow and growth.
|
•
|
Expertise in Repositioning and Redeveloping Manhattan Office Properties
. We have substantial expertise in redeveloping and repositioning Manhattan office properties, having invested through December 31, 2017 a total of approximately
$802.0 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 substantial experience in upgrading, redeveloping and modernizing building lobbies, corridors, bathrooms, 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 and third 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 for larger spaces at rents above similar vintage buildings, and below new construction, thus defining a new price point and allowing us to drive superior returns on invested capital per square foot. 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, which improves our competitive position.
|
•
|
Leader in Energy Efficiency Retrofitting
. We have pioneered certain practices in energy efficiency, and at the Empire State Building 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 84.0% of our portfolio square feet is Energy Star certified, including the Empire State Building. As a result of the energy efficiency retrofits, we estimate that the Empire State Building has reduced energy use by over 38% of its pre-retrofit level of energy use, resulting in over $4.4 million of annual energy cost savings. Johnson Controls Inc. has guaranteed minimum energy cost savings of $2.2 million annually, from 2010 through 2025, with respect to certain of the retrofits in which Johnson Controls Inc. was project leader. Actual 2016 energy cost savings was $4.6 million for the whole building retrofits and $3.3 million against the guaranteed savings. 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, 2017
, 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
713,135
rentable square feet in the aggregate, which were approximately
92.0%
occupied in the aggregate. All of these properties are located in dynamic 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 691,702 rentable square feet located in Manhattan and 21,433 rentable square feet located in Westport, Connecticut. Our current retail rents are below current market rents, and as we recapture and redevelop retail space, we are able to drive strong positive spreads on newly leased space. We have retail expirations in the coming years that will allow us to further increase our cash flows as we continue our redevelopment program. Our retail tenants cover a number of industries, and include Allen Edmonds; Ann Taylor; Bank of America; Bank Santander (Sovereign Bank); Best Buy Mobile; Charles Schwab; Chipotle; Dr. Martens AirWair USA; Duane Reade/Walgreen's; FedEx; FootLocker; HSBC; JP Morgan Chase; Lululemon; New Cingular Wireless; Nike; Panera Bread; Potbelly Sandwich Works; Sephora; Shake Shack; Sprint; Starbucks; Target; Theory; TJ Maxx; and Urban Outfitters. 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
|
•
|
Strong Balance Sheet Supportive of Future Growth
. As of
December 31, 2017
, we had total debt outstanding of approximately
$1.7 billion
, with a weighted average interest rate of
4.05%
and a weighted average maturity of
6.2
years. Additionally, we had approximately
$1.1 billion
of available borrowing capacity under our secured revolving and term credit facility as of
December 31, 2017
. We had cash and cash equivalents of
$464.3 million
at
December 31, 2017
. Our consolidated net debt represented 16.6% of enterprise value. Excluding principal amortization, we have approximately
$262.2 million
of debt maturing in 2018 and
$250.0 million
maturing in 2019. We continue to extend and ladder our debt maturities, increase our access to a variety of capital sources and maintain low leverage with significant capacity on our balance sheet. This 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. We believe that lower levered companies outperform over the long term.
|
•
|
Vacating, Redeveloping, and Leasing of Redeveloped Space at Our Manhattan Office Properties
. As of
December 31, 2017
, our Manhattan office properties (excluding the retail component of these properties) were approximately
89.0%
occupied, or
92.1%
leased including signed leases not commenced, and had approximately
0.6 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, while achieving returns of approximately 10 percent. 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. We expect to achieve returns on investment of approximately 10 percent on our pre-built suites. 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 sign leases for larger amounts of space to better credit tenants at higher rents. To date, we have capitalized on this opportunity and we believe we have significant embedded, de-risked growth that we can capture as we 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
9.5%
, or approximately
713,837
rentable square feet (including month-to-month leases), of our Manhattan office leases expiring during 2018, which we generally believe are currently at below market rates. These expiring leases represent a weighted average base rent of
$53.75
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, as we command prices that are above comparable vintage properties due to the quality of our newly developed space and our attractive amenities but 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 improve our cash flows over the long term. In addition, we are a leader in developing economically justified energy efficiency retrofitting and sustainability and have made it a portfolio-wide initiative. We believe this makes our properties desirable to high credit-quality tenants at higher rental rates and longer lease terms.
|
•
|
Pursue Attractive Acquisition and Development Opportunities
. We will opportunistically pursue attractive opportunities to acquire office and retail 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. 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 consumer goods, 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; and
|
•
|
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
|
•
|
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 are not within our control, which may not be satisfied, and we may be unable to complete an acquisition after making a non-refundable deposit and incurring certain other acquisition-related costs;
|
•
|
we may be unable to finance the acquisition on favorable terms in the time period we desire, or at all;
|
•
|
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.
|
•
|
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;
|
•
|
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; and
|
•
|
a redemption premium payable to the holders of our operating partnership’s preferred units if our operating partnership decides, at its option, to redeem preferred units for cash upon the occurrence of certain fundamental transactions, such as a change of control.
|
|
|
|
|
|
|
|
|
Annualized
|
|
|||||||
|
|
|
Rentable
|
|
|
|
|
Rent per
|
|
|||||||
|
|
|
Square
|
Percent
|
|
Annualized
|
|
Occupied
|
Number of
|
|||||||
Property Name
|
Location or Sub-Market
|
Feet
(1)
|
Occupied
(2)
|
|
Rent
(3)
|
|
Square Foot
(4)
|
Leases
(5)
|
||||||||
Manhattan Office Properties - Office
|
|
|
|
|
|
|
|
|
||||||||
The Empire State Building
(6)
|
Penn Station -Times Sq. South
|
2,711,465
|
|
94.1
|
%
|
|
$
|
140,996,124
|
|
|
$
|
55.27
|
|
188
|
|
|
One Grand Central Place
|
Grand Central
|
1,246,187
|
|
89.2
|
%
|
|
62,246,491
|
|
|
56.01
|
|
228
|
|
|||
1400 Broadway
(7)
|
Penn Station -Times Sq. South
|
908,332
|
|
86.9
|
%
|
|
37,169,648
|
|
|
47.07
|
|
43
|
|
|||
111 West 33rd Street
(8)
|
Penn Station -Times Sq. South
|
638,297
|
|
69.3
|
%
|
|
24,658,939
|
|
|
55.76
|
|
17
|
|
|||
250 West 57th Street
|
Columbus Circle - West Side
|
478,243
|
|
70.3
|
%
|
|
18,891,142
|
|
|
56.15
|
|
80
|
|
|||
501 Seventh Avenue
|
Penn Station -Times Sq. South
|
460,081
|
|
95.5
|
%
|
|
19,196,258
|
|
|
43.71
|
|
29
|
|
|||
1359 Broadway
|
Penn Station -Times Sq. South
|
455,627
|
|
97.0
|
%
|
|
22,564,538
|
|
|
51.08
|
|
37
|
|
|||
1350 Broadway
(9)
|
Penn Station -Times Sq. South
|
372,672
|
|
88.0
|
%
|
|
18,122,833
|
|
|
55.24
|
|
63
|
|
|||
1333 Broadway
|
Penn Station -Times Sq. South
|
292,629
|
|
100.0
|
%
|
|
14,535,547
|
|
|
49.67
|
|
11
|
|
|||
Manhattan Office Properties - Office
|
|
7,563,533
|
|
89.0
|
%
|
|
358,381,520
|
|
|
53.23
|
|
696
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
Manhattan Office Properties - Retail
|
|
|
|
|
|
|
|
|
||||||||
The Empire State Building
(10)
|
Penn Station -Times Sq. South
|
104,163
|
|
81.7
|
%
|
|
13,871,594
|
|
|
163.07
|
|
15
|
|
|||
One Grand Central Place
|
Grand Central
|
69,029
|
|
79.1
|
%
|
|
6,153,613
|
|
|
112.71
|
|
14
|
|
|||
1400 Broadway
(7)
|
Penn Station -Times Sq. South
|
21,073
|
|
72.8
|
%
|
|
1,982,677
|
|
|
129.27
|
|
7
|
|
|||
112 West 34th Street
(8)
|
Penn Station -Times Sq. South
|
90,132
|
|
100.0
|
%
|
|
22,405,461
|
|
|
248.58
|
|
4
|
|
|||
250 West 57th Street
|
Columbus Circle - West Side
|
61,422
|
|
79.7
|
%
|
|
8,039,729
|
|
|
164.20
|
|
8
|
|
|||
501 Seventh Avenue
|
Penn Station -Times Sq. South
|
35,558
|
|
88.3
|
%
|
|
1,973,082
|
|
|
62.83
|
|
9
|
|
|||
1359 Broadway
|
Penn Station -Times Sq. South
|
27,243
|
|
100.0
|
%
|
|
2,186,054
|
|
|
80.24
|
|
6
|
|
|||
1350 Broadway
|
Penn Station -Times Sq. South
|
31,774
|
|
100.0
|
%
|
|
6,764,180
|
|
|
212.88
|
|
6
|
|
|||
1333 Broadway
|
Penn Station -Times Sq. South
|
67,001
|
|
100.0
|
%
|
|
8,682,963
|
|
|
129.59
|
|
4
|
|
|||
Manhattan Office Properties - Retail
|
|
507,395
|
|
89.0
|
%
|
|
72,059,353
|
|
|
159.59
|
|
73
|
|
|||
Sub-Total/Weighted Average Manhattan Office Properties - Office and Retail
|
8,070,928
|
|
89.0
|
%
|
|
430,440,873
|
|
|
59.92
|
|
769
|
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
(1)
|
Excludes (i) 154,797 square feet of space across our portfolio attributable to building management use and tenant amenities and (ii) 69,789 square feet of space attributable to our observatory.
|
(2)
|
Based on leases signed and commenced as of
December 31, 2017
and calculated as (i) rentable square feet less available square feet divided by (ii) rentable square feet.
|
(3)
|
Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
|
(4)
|
Represents annualized rent under leases commenced as of
December 31, 2017
divided by occupied square feet.
|
(5)
|
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.
|
(6)
|
Includes 70,426 rentable square feet of space leased by our broadcasting tenants.
|
(7)
|
Denotes a ground leasehold interest in the property with a remaining term, including unilateral extension rights available to the Company, of approximately 46 years (expiring December 31, 2063).
|
(8)
|
Denotes a ground leasehold interest in the property with a remaining term, including unilateral extension rights available to the Company, of approximately 60 years (expiring May 31, 2077).
|
(9)
|
Denotes a ground leasehold interest in the property with a remaining term, including unilateral extension rights available to us, of approximately 33 years (expiring July 31, 2050).
|
(10)
|
Includes 5,300 rentable square feet of space leased by WDFG North America, a licensee of our observatory.
|
(11)
|
First Stamford Place consists of three buildings.
|
(12)
|
Includes 507,395 rentable square feet of retail space in our Manhattan office properties.
|
Diversification by Industry
|
Percent
(1)
|
|
Arts and entertainment
|
0.8
|
%
|
Broadcast
|
2.0
|
%
|
Consumer goods
|
21.8
|
%
|
Finance, insurance, real estate
|
16.4
|
%
|
Government entity
|
1.8
|
%
|
Healthcare
|
1.6
|
%
|
Legal services
|
3.7
|
%
|
Media and advertising
|
4.2
|
%
|
Non-profit
|
4.6
|
%
|
Professional services (not including legal services)
|
10.9
|
%
|
Retail
|
17.4
|
%
|
Technology
|
8.6
|
%
|
Others
|
6.2
|
%
|
Total
|
100.0
|
%
|
|
|
|
(1)
Based on annualized rent.
|
|
|
|
|
Weighted
|
|
Percent of
|
|
|
|
|||||
|
|
|
Average
|
Total
|
Portfolio
|
|
|
Percent of
|
|||||
|
|
|
Remaining
|
Occupied
|
Rentable
|
|
|
Portfolio
|
|||||
|
|
Lease
|
Lease
|
Square
|
Square
|
|
Annualized
|
Annualized
|
|||||
Tenant
|
Property
|
Expiration
(1)
|
Term
(2)
|
Feet
(3)
|
Feet
(4)
|
|
Rent
(5)
|
Rent
(6)
|
|||||
Global Brands Group
|
ESB, 1333 B'Way, 111 West 33rd
|
Dec 2017-Oct. 2028
|
9.8 years
|
692,098
|
|
6.8
|
%
|
|
$
|
32,575,558
|
|
6.3
|
%
|
Coty
|
Empire State Building
|
Jan. 2030
|
12.1 years
|
312,700
|
|
3.1
|
%
|
|
15,941,278
|
|
3.1
|
%
|
|
LinkedIn
|
Empire State Building
|
Feb. 2026
|
8.2 years
|
282,782
|
|
2.8
|
%
|
|
15,031,208
|
|
2.9
|
%
|
|
PVH Corp.
|
501 Seventh Avenue
|
Dec 2017-Oct. 2028
|
10.3 years
|
238,392
|
|
2.4
|
%
|
|
10,510,640
|
|
2.0
|
%
|
|
Sephora
|
112 West 34th Street
|
Jan. 2029
|
11.1 years
|
11,334
|
|
0.1
|
%
|
|
10,445,512
|
|
2.0
|
%
|
|
Li & Fung
|
1359 Broadway
|
Oct. 2021-Oct. 2027
|
6.3 years
|
149,436
|
|
1.5
|
%
|
|
7,262,106
|
|
1.4
|
%
|
|
Federal Deposit Insurance Corp.
|
Empire State Building
|
Jan. 2020
|
2.1 years
|
121,879
|
|
1.2
|
%
|
|
7,013,460
|
|
1.4
|
%
|
|
Urban Outfitters
|
1333 Broadway
|
Sept. 2029
|
11.8 years
|
56,730
|
|
0.6
|
%
|
|
6,831,008
|
|
1.3
|
%
|
|
Macy's
|
111 West 33rd Street
|
May 2030
|
12.4 years
|
131,117
|
|
1.3
|
%
|
|
6,637,266
|
|
1.3
|
%
|
|
Duane Reade/Walgreen's
|
ESB, 1350 B'Way, 250 West 57th
|
Feb. 2021-Sept. 2027
|
6.9 years
|
47,541
|
|
0.5
|
%
|
|
6,281,730
|
|
1.2
|
%
|
|
Legg Mason
|
First Stamford Place
|
Sept. 2024
|
6.8 years
|
137,583
|
|
1.4
|
%
|
|
6,228,319
|
|
1.2
|
%
|
|
Footlocker
|
112 West 34th Street
|
Sept. 2031
|
13.8 years
|
34,192
|
|
0.3
|
%
|
|
6,224,766
|
|
1.2
|
%
|
|
On Deck Capital
|
1400 Broadway
|
Dec. 2026
|
9.0 years
|
107,800
|
|
1.1
|
%
|
|
5,821,720
|
|
1.1
|
%
|
|
Shutterstock
|
Empire State Building
|
Apr. 2029
|
11.3 years
|
104,386
|
|
1.0
|
%
|
|
5,589,650
|
|
1.1
|
%
|
|
WDFG North America
|
Empire State Building
|
Dec. 2025
|
7.9 years
|
5,300
|
|
0.1
|
%
|
|
5,516,399
|
|
1.1
|
%
|
|
Thomson Reuters
|
Metro Center
|
Apr. 2018-Apr. 2020
|
1.8 years
|
91,921
|
|
0.9
|
%
|
|
4,851,483
|
|
0.9
|
%
|
|
Kohl's
|
1400 Broadway
|
May 2029
|
11.4 years
|
113,032
|
|
1.1
|
%
|
|
4,834,319
|
|
0.9
|
%
|
|
The Gap, Inc.
|
111 West 33rd Street
|
Jan. 2030
|
12.1 years
|
80,903
|
|
0.8
|
%
|
|
4,611,471
|
|
0.9
|
%
|
|
HNTB Corporation
|
Empire State Building
|
Feb. 2026
|
8.2 years
|
78,361
|
|
0.8
|
%
|
|
4,592,963
|
|
0.9
|
%
|
|
The Michael J. Fox Foundation
|
111West 33rd Street
|
Nov. 2029
|
11.9 years
|
75,959
|
|
0.7
|
%
|
|
4,557,539
|
|
0.9
|
%
|
|
Total
|
|
|
|
2,873,446
|
|
28.5
|
%
|
|
$
|
171,358,395
|
|
33.1
|
%
|
(1)
|
Expiration dates are per lease and do not assume exercise of renewal or extension 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, 2017
.
|
(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.
|
|
|
|
Percent of
|
|
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
|
|
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
|
Percent of
|
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
|
Annualized
|
Annualized
|
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
|
Rent
(3)
|
Rent
|
|
Square Foot
|
||||||||
Available
|
—
|
|
791,669
|
|
7.8
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
18
|
|
260,054
|
|
2.6
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
2018
|
215
|
|
930,133
|
|
9.1
|
%
|
|
48,650,067
|
|
9.4
|
%
|
|
52.30
|
|
||
2019
|
136
|
|
715,545
|
|
7.1
|
%
|
|
36,362,687
|
|
7.0
|
%
|
|
50.82
|
|
||
2020
|
140
|
|
858,570
|
|
8.5
|
%
|
|
46,895,729
|
|
9.0
|
%
|
|
54.62
|
|
||
2021
|
93
|
|
680,449
|
|
6.7
|
%
|
|
37,645,342
|
|
7.3
|
%
|
|
55.32
|
|
||
2022
|
90
|
|
624,204
|
|
6.2
|
%
|
|
37,277,999
|
|
7.2
|
%
|
|
59.72
|
|
||
2023
|
57
|
|
568,622
|
|
5.6
|
%
|
|
33,042,517
|
|
6.4
|
%
|
|
58.11
|
|
||
2024
|
50
|
|
541,985
|
|
5.3
|
%
|
|
30,754,134
|
|
5.9
|
%
|
|
56.74
|
|
||
2025
|
48
|
|
352,233
|
|
3.5
|
%
|
|
26,055,854
|
|
5.0
|
%
|
|
73.97
|
|
||
2026
|
39
|
|
950,836
|
|
9.4
|
%
|
|
51,223,509
|
|
9.9
|
%
|
|
53.87
|
|
||
2027
|
38
|
|
534,905
|
|
5.3
|
%
|
|
30,429,670
|
|
5.9
|
%
|
|
56.89
|
|
||
Thereafter
|
64
|
|
2,335,433
|
|
22.9
|
%
|
|
140,257,540
|
|
27.0
|
%
|
|
60.06
|
|
||
Total
|
988
|
|
10,144,638
|
|
100.0
|
%
|
|
$
|
518,595,048
|
|
100.0
|
%
|
|
$
|
57.03
|
|
|
|
|
Percent of
|
|
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
|
|
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
|
Percent of
|
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
|
Annualized
|
Annualized
|
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
|
Rent
(3)
|
Rent
|
|
Square Foot
|
||||||||
Available
|
—
|
|
595,051
|
|
7.9
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
13
|
|
235,900
|
|
3.1
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
2018
|
169
|
|
713,837
|
|
9.5
|
%
|
|
38,366,459
|
|
10.7
|
%
|
|
53.75
|
|
||
2019
|
107
|
|
468,407
|
|
6.2
|
%
|
|
24,005,483
|
|
6.7
|
%
|
|
51.25
|
|
||
2020
|
107
|
|
626,176
|
|
8.3
|
%
|
|
34,393,770
|
|
9.6
|
%
|
|
54.93
|
|
||
2021
|
56
|
|
442,320
|
|
5.8
|
%
|
|
23,481,522
|
|
6.6
|
%
|
|
53.09
|
|
||
2022
|
66
|
|
340,773
|
|
4.5
|
%
|
|
19,608,532
|
|
5.5
|
%
|
|
57.54
|
|
||
2023
|
41
|
|
417,611
|
|
5.5
|
%
|
|
22,454,697
|
|
6.3
|
%
|
|
53.77
|
|
||
2024
|
32
|
|
330,906
|
|
4.4
|
%
|
|
16,923,168
|
|
4.7
|
%
|
|
51.14
|
|
||
2025
|
28
|
|
203,223
|
|
2.7
|
%
|
|
11,571,385
|
|
3.2
|
%
|
|
56.94
|
|
||
2026
|
28
|
|
831,298
|
|
11.0
|
%
|
|
45,293,409
|
|
12.6
|
%
|
|
54.49
|
|
||
2027
|
24
|
|
382,903
|
|
5.1
|
%
|
|
20,990,524
|
|
5.9
|
%
|
|
54.82
|
|
||
Thereafter
|
38
|
|
1,975,128
|
|
26.0
|
%
|
|
101,292,571
|
|
28.2
|
%
|
|
51.28
|
|
||
Total
|
709
|
|
7,563,533
|
|
100.0
|
%
|
|
$
|
358,381,520
|
|
100.0
|
%
|
|
$
|
53.23
|
|
|
|
|
Percent of
|
|
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
|
|
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
|
Percent of
|
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
|
Annualized
|
Annualized
|
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
|
Rent
(3)
|
Rent
|
|
Square Foot
|
||||||||
Available
|
—
|
|
153,202
|
|
8.2
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
2
|
|
10,512
|
|
0.6
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
2018
|
38
|
|
190,383
|
|
10.1
|
%
|
|
7,389,511
|
|
10.8
|
%
|
|
38.81
|
|
||
2019
|
22
|
|
216,182
|
|
11.6
|
%
|
|
8,057,664
|
|
11.8
|
%
|
|
37.27
|
|
||
2020
|
24
|
|
203,761
|
|
10.9
|
%
|
|
8,954,726
|
|
13.1
|
%
|
|
43.97
|
|
||
2021
|
30
|
|
208,484
|
|
11.2
|
%
|
|
9,214,763
|
|
13.4
|
%
|
|
44.20
|
|
||
2022
|
15
|
|
223,135
|
|
11.9
|
%
|
|
8,706,111
|
|
12.7
|
%
|
|
39.02
|
|
||
2023
|
8
|
|
101,178
|
|
5.4
|
%
|
|
4,743,694
|
|
6.9
|
%
|
|
46.88
|
|
||
2024
|
6
|
|
182,660
|
|
9.8
|
%
|
|
8,109,683
|
|
11.8
|
%
|
|
44.40
|
|
||
2025
|
12
|
|
111,685
|
|
6.0
|
%
|
|
3,752,189
|
|
5.5
|
%
|
|
33.60
|
|
||
2026
|
3
|
|
49,187
|
|
2.6
|
%
|
|
1,483,338
|
|
2.2
|
%
|
|
30.16
|
|
||
2027
|
6
|
|
64,229
|
|
3.4
|
%
|
|
2,300,672
|
|
3.4
|
%
|
|
35.82
|
|
||
Thereafter
|
10
|
|
153,372
|
|
8.3
|
%
|
|
5,836,115
|
|
8.4
|
%
|
|
38.05
|
|
||
Total
|
176
|
|
1,867,970
|
|
100.0
|
%
|
|
$
|
68,548,466
|
|
100.0
|
%
|
|
$
|
40.22
|
|
|
|
|
Percent of
|
|
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
|
|
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
|
Percent of
|
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
|
Annualized
|
Annualized
|
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
|
Rent
(3)
|
Rent
|
|
Square Foot
|
||||||||
Available
|
—
|
|
43,416
|
|
6.1
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
3
|
|
13,642
|
|
1.9
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
2018
|
8
|
|
25,913
|
|
3.6
|
%
|
|
2,894,097
|
|
3.1
|
%
|
|
111.69
|
|
||
2019
|
7
|
|
30,956
|
|
4.3
|
%
|
|
4,299,540
|
|
4.7
|
%
|
|
138.89
|
|
||
2020
|
9
|
|
28,633
|
|
4.0
|
%
|
|
3,547,233
|
|
3.9
|
%
|
|
123.89
|
|
||
2021
|
7
|
|
29,645
|
|
4.2
|
%
|
|
4,949,057
|
|
5.4
|
%
|
|
166.94
|
|
||
2022
|
9
|
|
60,296
|
|
8.5
|
%
|
|
8,963,356
|
|
9.8
|
%
|
|
148.66
|
|
||
2023
|
8
|
|
49,833
|
|
7.0
|
%
|
|
5,844,126
|
|
6.4
|
%
|
|
117.27
|
|
||
2024
|
12
|
|
28,419
|
|
4.0
|
%
|
|
5,721,283
|
|
6.2
|
%
|
|
201.32
|
|
||
2025
|
8
|
|
37,325
|
|
5.2
|
%
|
|
10,732,280
|
|
11.7
|
%
|
|
287.54
|
|
||
2026
|
8
|
|
70,351
|
|
9.9
|
%
|
|
4,446,762
|
|
4.9
|
%
|
|
63.21
|
|
||
2027
|
8
|
|
87,773
|
|
12.3
|
%
|
|
7,138,474
|
|
7.8
|
%
|
|
81.33
|
|
||
Thereafter
|
16
|
|
206,933
|
|
29.0
|
%
|
|
33,128,854
|
|
36.1
|
%
|
|
160.09
|
|
||
Total
|
103
|
|
713,135
|
|
100.0
|
%
|
|
$
|
91,665,062
|
|
100.0
|
%
|
|
$
|
139.72
|
|
|
|
|
Percent of
|
|
|
|
|
|
||||||||
|
|
Rentable
|
Portfolio
|
|
|
|
|
Annualized
|
||||||||
|
Number
|
Square
|
Rentable
|
|
|
Percent of
|
|
Rent Per
|
||||||||
|
of Leases
|
Feet
|
Square Feet
|
|
Annualized
|
Annualized
|
|
Rentable
|
||||||||
Year of Lease Expiration
|
Expiring
(1)
|
Expiring
(2)
|
Expiring
|
|
Rent
(3) (7)
|
Rent
|
|
Square Foot
|
||||||||
Available
|
—
|
|
142,984
|
|
5.3
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
2
|
|
17,252
|
|
0.6
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
2018
|
29
|
|
106,226
|
|
3.9
|
%
|
|
6,367,608
|
|
4.6
|
%
|
|
59.94
|
|
||
2019
|
18
|
|
65,866
|
|
2.4
|
%
|
|
3,604,392
|
|
2.6
|
%
|
|
54.72
|
|
||
2020
|
37
|
|
300,273
|
|
11.1
|
%
|
|
17,579,126
|
|
12.5
|
%
|
|
58.54
|
|
||
2021
|
17
|
|
117,943
|
|
4.3
|
%
|
|
6,559,723
|
|
4.7
|
%
|
|
55.62
|
|
||
2022
|
23
|
|
101,883
|
|
3.8
|
%
|
|
6,297,008
|
|
4.5
|
%
|
|
61.81
|
|
||
2023
|
12
|
|
72,766
|
|
2.7
|
%
|
|
4,550,859
|
|
3.2
|
%
|
|
62.54
|
|
||
2024
|
11
|
|
79,959
|
|
2.9
|
%
|
|
4,885,156
|
|
3.5
|
%
|
|
61.10
|
|
||
2025
|
6
|
|
57,433
|
|
2.1
|
%
|
|
3,117,717
|
|
2.2
|
%
|
|
54.28
|
|
||
2026
|
11
|
|
502,152
|
|
18.5
|
%
|
|
28,149,072
|
|
20.0
|
%
|
|
56.06
|
|
||
2027
|
4
|
|
16,613
|
|
0.6
|
%
|
|
1,134,079
|
|
0.8
|
%
|
|
68.26
|
|
||
Thereafter
|
20
|
|
1,130,115
|
|
41.8
|
%
|
|
58,751,384
|
|
41.4
|
%
|
|
51.99
|
|
||
Total
|
190
|
|
2,711,465
|
|
100.0
|
%
|
|
$
|
140,996,124
|
|
100.0
|
%
|
|
$
|
55.27
|
|
|
|
|
Annualized
|
|
|
|
Percent of
|
|||||||
|
Annualized
|
|
Expense
|
|
Annualized
|
|
Annualized
|
|||||||
Year of Lease Expiration
|
Base Rent
(8)
|
|
Reimbursements
|
|
Rent
(3)
|
|
Rent
|
|||||||
2018
|
$
|
3,311,225
|
|
|
$
|
1,856,240
|
|
|
$
|
5,167,465
|
|
|
26.7
|
%
|
2019
|
212,240
|
|
|
48,119
|
|
|
260,359
|
|
|
1.3
|
%
|
|||
2020
|
1,470,154
|
|
|
365,505
|
|
|
1,835,659
|
|
|
9.5
|
%
|
|||
2021
|
55,685
|
|
|
109,560
|
|
|
165,245
|
|
|
0.9
|
%
|
|||
2022
|
1,088,769
|
|
|
283,605
|
|
|
1,372,374
|
|
|
7.1
|
%
|
|||
2023
|
82,480
|
|
|
24,060
|
|
|
106,540
|
|
|
0.5
|
%
|
|||
2024
|
45,894
|
|
|
66,959
|
|
|
112,853
|
|
|
0.6
|
%
|
|||
2025
|
1,638,975
|
|
|
262,762
|
|
|
1,901,737
|
|
|
9.8
|
%
|
|||
2026
|
768,750
|
|
|
153,634
|
|
|
922,384
|
|
|
4.8
|
%
|
|||
2027
|
750,000
|
|
|
106,814
|
|
|
856,814
|
|
|
4.4
|
%
|
|||
Thereafter
|
5,849,963
|
|
|
845,781
|
|
|
6,695,744
|
|
|
34.4
|
%
|
|||
Total
|
$
|
15,274,135
|
|
|
$
|
4,123,039
|
|
|
$
|
19,397,174
|
|
|
100.0
|
%
|
(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)
|
Excludes (i) 154,797 rentable square feet across our portfolio attributable to building management use and tenant amenities and (ii) 69,789 square feet of space attributable to our observatory.
|
(3)
|
Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
|
(4)
|
Excludes (i) retail space in our Manhattan office properties and (ii) the Empire State Building broadcasting licenses and observatory operations.
|
(5)
|
Includes an aggregate of 507,395 rentable square feet of retail space in our Manhattan office properties. Excludes the Empire State Building broadcasting licenses and observatory operations.
|
(6)
|
Excludes retail space, broadcasting licenses and observatory operations.
|
(7)
|
Includes approximately $8.4 million of annualized rent related to physical space occupied by broadcasting tenants for their broadcasting operations. Does not include license fees charges to broadcast tenants.
|
(8)
|
Represents license fees for the use of the Empire State Building mast and base rent for the physical space occupied by broadcasting tenants.
|
|
2017 Quarters
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
High
|
$
|
21.98
|
|
|
$
|
21.72
|
|
|
$
|
21.24
|
|
|
$
|
21.09
|
|
Low
|
$
|
19.65
|
|
|
$
|
20.24
|
|
|
$
|
19.63
|
|
|
$
|
19.74
|
|
Dividend per share
|
$
|
0.105
|
|
|
$
|
0.105
|
|
|
$
|
0.105
|
|
|
$
|
0.105
|
|
|
|
|
|
|
|
|
|
||||||||
|
2016 Quarters
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
High
|
$
|
18.00
|
|
|
$
|
19.77
|
|
|
$
|
22.31
|
|
|
$
|
20.94
|
|
Low
|
$
|
14.58
|
|
|
$
|
17.31
|
|
|
$
|
18.47
|
|
|
$
|
18.62
|
|
Dividend per share
|
$
|
0.085
|
|
|
$
|
0.105
|
|
|
$
|
0.105
|
|
|
$
|
0.105
|
|
|
October 7, 2013
|
|
December 31, 2013
|
|
December 31, 2014
|
|
December 31, 2015
|
|
December 31, 2016
|
|
December 31, 2017
|
||||||||||||
Empire State Realty Trust, Inc.
|
$
|
100.00
|
|
|
$
|
115.77
|
|
|
$
|
135.85
|
|
|
$
|
142.39
|
|
|
$
|
162.43
|
|
|
$
|
167.69
|
|
S&P 500 Index
|
$
|
100.00
|
|
|
$
|
110.84
|
|
|
$
|
126.01
|
|
|
$
|
127.75
|
|
|
$
|
143.03
|
|
|
$
|
174.26
|
|
NAREIT All Equity Index
|
$
|
100.00
|
|
|
$
|
99.83
|
|
|
$
|
127.81
|
|
|
$
|
131.42
|
|
|
$
|
141.39
|
|
|
$
|
155.15
|
|
NAREIT Office Index
|
$
|
100.00
|
|
|
$
|
100.71
|
|
|
$
|
126.75
|
|
|
$
|
127.11
|
|
|
$
|
141.60
|
|
|
$
|
151.40
|
|
|
|
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 securityholders
|
|
N/A
|
|
N/A
|
|
6,963,629
|
|
||
Equity compensation plans not approved by securityholders
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
N/A
|
|
N/A
|
|
6,963,629
|
|
|
The Company
|
|
The Predecessor
|
|
||||||||||||||||||||
|
Year Ended December 31,
|
|
October 7, through December 31, 2013
|
|
January 1, through October 6, 2013
|
|
||||||||||||||||||
(amounts in thousands, except per share data)
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
|
|
||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total revenues
|
$
|
712,468
|
|
|
$
|
678,000
|
|
|
$
|
657,634
|
|
|
$
|
635,326
|
|
|
$
|
127,583
|
|
|
$
|
206,072
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property operating expenses
|
163,531
|
|
|
153,850
|
|
|
158,638
|
|
|
148,676
|
|
|
33,074
|
|
|
41,297
|
|
|
||||||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
9,326
|
|
|
5,339
|
|
|
398
|
|
|
—
|
|
|
||||||
General and administrative expenses
|
50,315
|
|
|
49,078
|
|
|
38,073
|
|
|
39,037
|
|
|
16,379
|
|
|
23,600
|
|
|
||||||
Observatory expenses
|
30,275
|
|
|
29,833
|
|
|
32,174
|
|
|
31,413
|
|
|
6,668
|
|
|
—
|
|
|
||||||
Construction expenses
|
—
|
|
|
—
|
|
|
3,222
|
|
|
38,596
|
|
|
5,468
|
|
|
19,821
|
|
|
||||||
Real estate taxes
|
102,466
|
|
|
96,061
|
|
|
93,165
|
|
|
82,131
|
|
|
17,191
|
|
|
24,331
|
|
|
||||||
Formation transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,507
|
|
|
||||||
Acquisition expenses
|
—
|
|
|
98
|
|
|
193
|
|
|
3,382
|
|
|
138,140
|
|
|
—
|
|
|
||||||
Depreciation and amortization
|
160,710
|
|
|
155,211
|
|
|
171,474
|
|
|
145,431
|
|
|
27,375
|
|
|
38,963
|
|
|
||||||
Total operating expenses
|
516,623
|
|
|
493,457
|
|
|
506,265
|
|
|
494,005
|
|
|
244,693
|
|
|
152,519
|
|
|
||||||
Operating income (loss)
|
195,845
|
|
|
184,543
|
|
|
151,369
|
|
|
141,321
|
|
|
(117,110
|
)
|
|
53,553
|
|
|
||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Equity in net income of non-controlled entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,875
|
|
|
||||||
Interest expense
|
(68,473
|
)
|
|
(70,595
|
)
|
|
(65,743
|
)
|
|
(62,685
|
)
|
|
(13,147
|
)
|
|
(50,660
|
)
|
|
||||||
Loss on early extinguishment of debt
|
(2,157
|
)
|
|
(552
|
)
|
|
(1,749
|
)
|
|
(3,771
|
)
|
|
—
|
|
|
—
|
|
|
||||||
Loss from derivative financial instruments
|
(289
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||||||
Settlement expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55,000
|
)
|
|
||||||
Gain on consolidation of non-controlled entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
322,563
|
|
|
—
|
|
|
||||||
Income (loss) before income taxes
|
124,926
|
|
|
113,396
|
|
|
83,877
|
|
|
74,865
|
|
|
192,306
|
|
|
(37,232
|
)
|
|
||||||
Income tax (expense) benefit
|
(6,673
|
)
|
|
(6,146
|
)
|
|
(3,949
|
)
|
|
(4,655
|
)
|
|
1,125
|
|
|
—
|
|
|
||||||
Net income (loss)
|
118,253
|
|
|
107,250
|
|
|
79,928
|
|
|
70,210
|
|
|
193,431
|
|
|
(37,232
|
)
|
|
||||||
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|
(476
|
)
|
|
—
|
|
|
—
|
|
|
||||||
Net income attributable to non-controlling interests
|
(54,670
|
)
|
|
(54,858
|
)
|
|
(45,262
|
)
|
|
(43,067
|
)
|
|
(118,186
|
)
|
|
—
|
|
|
||||||
Net loss attributable to the predecessor
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,232
|
|
|
||||||
Net income attributable to common stockholders
|
$
|
62,647
|
|
|
$
|
51,456
|
|
|
$
|
33,730
|
|
|
$
|
26,667
|
|
|
$
|
75,245
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Dividends and distributions declared and paid per share
|
$
|
0.42
|
|
|
$
|
0.40
|
|
|
$
|
0.34
|
|
|
$
|
0.34
|
|
|
$
|
0.0795
|
|
|
|
|
||
Net income per share attributable to common stockholders - basic
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
$
|
0.30
|
|
|
$
|
0.27
|
|
|
$
|
0.79
|
|
|
|
|
||
Net income per share attributable to common stockholders - diluted
|
$
|
0.39
|
|
|
$
|
0.38
|
|
|
$
|
0.29
|
|
|
$
|
0.27
|
|
|
$
|
0.79
|
|
|
|
|
||
Total weighted average shares - basic
|
158,380
|
|
|
133,881
|
|
|
114,245
|
|
|
97,941
|
|
|
95,463
|
|
|
|
|
|||||||
Total weighted average shares - diluted
|
298,049
|
|
|
277,568
|
|
|
266,621
|
|
|
254,506
|
|
|
244,420
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate properties, at cost
|
$
|
2,667,655
|
|
|
$
|
2,458,629
|
|
|
$
|
2,276,330
|
|
|
$
|
2,139,863
|
|
|
$
|
1,649,423
|
|
|
|
|
||
Total assets
|
$
|
3,931,347
|
|
|
$
|
3,890,953
|
|
|
$
|
3,300,650
|
|
|
$
|
3,283,497
|
|
|
$
|
2,459,862
|
|
|
|
|
||
Debt
|
$
|
1,688,721
|
|
|
$
|
1,612,331
|
|
|
$
|
1,632,416
|
|
|
$
|
1,598,654
|
|
|
$
|
1,191,913
|
|
|
|
|
||
Equity
|
$
|
1,977,737
|
|
|
$
|
1,982,863
|
|
|
$
|
1,372,686
|
|
|
$
|
1,381,097
|
|
|
$
|
1,003,185
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Funds from operations attributable to common stockholders and non-controlling interests
(1)
|
$
|
276,491
|
|
|
$
|
260,519
|
|
|
$
|
249,924
|
|
|
$
|
214,849
|
|
|
$
|
220,783
|
|
|
$
|
7,432
|
|
|
Modified funds from operations attributable to common stockholders and non-controlling interests
(2)
|
$
|
284,322
|
|
|
$
|
268,350
|
|
|
$
|
257,755
|
|
|
$
|
219,452
|
|
|
$
|
221,181
|
|
|
$
|
7,432
|
|
|
Core funds from operations attributable to common stockholders and non-controlling interests
(3)
|
$
|
286,925
|
|
|
$
|
269,000
|
|
|
$
|
257,677
|
|
|
$
|
227,422
|
|
|
$
|
41,793
|
|
|
$
|
62,432
|
|
|
Net cash provided by (used in) operating activities
|
$
|
191,455
|
|
|
$
|
218,583
|
|
|
$
|
203,187
|
|
|
$
|
138,558
|
|
|
$
|
(131,927
|
)
|
|
$
|
73,381
|
|
|
Net cash used in investing activities
|
$
|
(224,605
|
)
|
|
$
|
(181,838
|
)
|
|
$
|
(142,316
|
)
|
|
$
|
(299,057
|
)
|
|
$
|
(620,307
|
)
|
|
$
|
(56,450
|
)
|
|
Net cash provided by (used in) financing activities
|
$
|
(56,877
|
)
|
|
$
|
470,941
|
|
|
$
|
(59,918
|
)
|
|
$
|
145,488
|
|
|
$
|
696,017
|
|
|
$
|
48,530
|
|
|
(1)
|
We compute Funds From Operations ("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 of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our results from operations, the utility of FFO as a measure of performance is limited. There can be no assurance that FFO presented by us is comparable to similarly titled measures of other REITs. 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. FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. Although FFO is a measure used for comparability in assessing the performance of REITs, as the NAREIT White Paper only provides guidelines for computing FFO, the computation of FFO may vary from one company to another. For a reconciliation of FFO, see "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations - Funds from Operations."
|
(2)
|
Modified FFO adds back an adjustment for any above or below-market ground lease amortization to traditionally defined FFO. We consider this a useful supplemental measure in evaluating our operating performance due to the non-cash accounting treatment under GAAP, which stems from the third quarter 2014 acquisition of two option properties following our formation transactions as they carry significantly below market ground leases, the amortization of which is material to our overall results. We present Modified FFO because we consider it an important supplemental measure of our operating performance in that it adds back the non-cash amortization of below-market ground leases. There can be no assurance that Modified FFO presented by us is comparable to similarly titled measures of other REITs. Modified 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. Modified FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions.
|
(3)
|
Core FFO adds back to traditionally defined FFO the following items associated with our initial public offering, or IPO, and formation transactions: gain on consolidation of non-controlling entities, acquisition expenses, severance expenses and retirement equity compensation expenses. It also adds back private perpetual preferred exchange offering expenses, deferred tax asset write-off, acquisition expenses, loss on early extinguishment of debt, gain on settlement of lawsuit related to the Observatory, net of income taxes and ground lease amortization, construction severance expenses and acquisition break-up fee. 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."
|
•
|
Achieved net income attributable to the Company of $62.6 million.
|
•
|
Core FFO was $286.9 million.
|
•
|
Occupancy and leased percentages at December 31, 2017:
|
•
|
Total portfolio was 89.6% occupied; including signed leases not commenced (“SLNC”), the total portfolio was 92.2% leased.
|
•
|
Manhattan office portfolio (excluding the retail component of these properties) was 89.0% occupied; including SLNC, the Manhattan office portfolio was 92.1% leased.
|
•
|
Retail portfolio was 92.0% occupied; including SLNC, the retail portfolio was 93.9% leased.
|
•
|
Empire State Building was 93.6% occupied; including SLNC, the Empire State Building was 94.2% leased.
|
•
|
Signed 167 leases, representing 1,293,700 rentable square feet across the total portfolio, achieving an 30.8% increase in mark-to-market rent over previously fully escalated rents on new, renewal, and expansion leases; 128 of these leases, representing 865,251 rentable square feet, were within the Manhattan office portfolio (excluding the retail component of these properties) achieving a 35.6% increase in mark-to-market rent over previously fully escalated rents on new, renewal and expansion leases.
|
•
|
Signed 12 leases, representing 95,360 rentable square feet within the Manhattan retail portfolio, achieving an 82.7% increase in mark-to-market rent over previously fully escalated rents on new, renewal, and expansion leases.
|
•
|
Signed 78 new leases representing 724,390 rentable square feet in 2017 for the Manhattan office portfolio (excluding the retail component of these properties), achieving an increase of 41.4% in mark-to-market rent over expired previously fully escalated rents.
|
•
|
Achieved Empire State Building Observatory revenue growth of 1.8% to $127.1 million from $124.8 million in 2016.
|
•
|
Realized lease termination fee income, included in other revenues and fees, of $13.6 million or approximately $0.045 per fully diluted share, which was partially offset by the write off of associated straight line rent receivables associated with the terminated leases of $1.4 million or approximately $0.005 per fully diluted share.
|
•
|
Amended and restated the Company’s $1.1 billion undrawn, unsecured revolving credit facility and $265 million term loan, which extended the revolving credit facility maturity, lowered the borrowing costs and added flexibility to the financial covenants.
|
•
|
Refinanced all $336 million of 2017 mortgage maturities with $315 million in new long term fixed rate mortgages with a lower weighted average interest rate.
|
•
|
Entered into an agreement to issue and sell an aggregate principal amount of $450 million of senior unsecured notes in a private placement, of which $115 million was sold and purchased in December 2017 and $335 million will be sold and purchased in March 2018.
|
•
|
Declared and paid aggregate dividends of $0.42 per share during 2017.
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
|
2016
|
||||||||||
Office leases
|
$
|
127,389
|
|
|
40.5
|
%
|
|
$
|
120,082
|
|
|
39.1
|
%
|
Retail leases
|
7,932
|
|
|
2.5
|
%
|
|
9,313
|
|
|
3.0
|
%
|
||
Tenant reimbursements & other income
|
26,541
|
|
|
8.5
|
%
|
|
24,153
|
|
|
7.9
|
%
|
||
Observatory operations
|
127,118
|
|
|
40.4
|
%
|
|
124,814
|
|
|
40.6
|
%
|
||
Broadcasting licenses and leases
|
25,538
|
|
|
8.1
|
%
|
|
28,905
|
|
|
9.4
|
%
|
||
Total
|
$
|
314,518
|
|
|
100.0
|
%
|
|
$
|
307,267
|
|
|
100.0
|
%
|
|
Years Ended December 31,
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Change
|
%
|
|||||||
Revenues:
|
|
|
|
|
|
|
|||||||
Rental revenue
|
$
|
483,944
|
|
|
$
|
460,653
|
|
|
$
|
23,291
|
|
5.1
|
%
|
Tenant expense reimbursement
|
73,679
|
|
|
73,459
|
|
|
220
|
|
0.3
|
%
|
|||
Observatory revenue
|
127,118
|
|
|
124,814
|
|
|
2,304
|
|
1.8
|
%
|
|||
Third-party management and other fees
|
1,400
|
|
|
1,766
|
|
|
(366
|
)
|
(20.7
|
)%
|
|||
Other revenues and fees
|
26,327
|
|
|
17,308
|
|
|
9,019
|
|
52.1
|
%
|
|||
Total revenues
|
712,468
|
|
|
678,000
|
|
|
34,468
|
|
5.1
|
%
|
|||
Operating expenses:
|
|
|
|
|
|
|
|||||||
Property operating expenses
|
163,531
|
|
|
153,850
|
|
|
9,681
|
|
6.3
|
%
|
|||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
—
|
|
—
|
%
|
|||
General and administrative expenses
|
50,315
|
|
|
49,078
|
|
|
1,237
|
|
2.5
|
%
|
|||
Observatory expenses
|
30,275
|
|
|
29,833
|
|
|
442
|
|
1.5
|
%
|
|||
Real estate taxes
|
102,466
|
|
|
96,061
|
|
|
6,405
|
|
6.7
|
%
|
|||
Acquisition expenses
|
—
|
|
|
98
|
|
|
(98
|
)
|
(100.0
|
)%
|
|||
Depreciation and amortization
|
160,710
|
|
|
155,211
|
|
|
5,499
|
|
3.5
|
%
|
|||
Total operating expenses
|
516,623
|
|
|
493,457
|
|
|
23,166
|
|
4.7
|
%
|
|||
Operating income
|
195,845
|
|
|
184,543
|
|
|
11,302
|
|
6.1
|
%
|
|||
Interest expense
|
(68,473
|
)
|
|
(70,595
|
)
|
|
2,122
|
|
(3.0
|
)%
|
|||
Loss on early extinguishment of debt
|
(2,157
|
)
|
|
(552
|
)
|
|
(1,605
|
)
|
290.8
|
%
|
|||
Loss from derivative financial instruments
|
(289
|
)
|
|
—
|
|
|
(289
|
)
|
—
|
%
|
|||
Income before income taxes
|
124,926
|
|
|
113,396
|
|
|
11,530
|
|
10.2
|
%
|
|||
Income tax expense
|
(6,673
|
)
|
|
(6,146
|
)
|
|
(527
|
)
|
8.6
|
%
|
|||
Net income
|
118,253
|
|
|
107,250
|
|
|
11,003
|
|
10.3
|
%
|
|||
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
—
|
|
—
|
%
|
|||
Net income attributable to non-controlling interests
|
(54,670
|
)
|
|
(54,858
|
)
|
|
188
|
|
0.3
|
%
|
|||
Net income attributable to common shareholders
|
$
|
62,647
|
|
|
$
|
51,456
|
|
|
$
|
11,191
|
|
21.7
|
%
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
2016
|
|
2015
|
|
Change
|
|
%
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rental revenue
|
$
|
460,653
|
|
|
$
|
447,784
|
|
|
$
|
12,869
|
|
|
2.9
|
%
|
Tenant expense reimbursement
|
73,459
|
|
|
79,516
|
|
|
(6,057
|
)
|
|
(7.6
|
)%
|
|||
Observatory revenue
|
124,814
|
|
|
112,172
|
|
|
12,642
|
|
|
11.3
|
%
|
|||
Construction revenue
|
—
|
|
|
1,981
|
|
|
(1,981
|
)
|
|
(100.0
|
)%
|
|||
Third-party management and other fees
|
1,766
|
|
|
2,133
|
|
|
(367
|
)
|
|
(17.2
|
)%
|
|||
Other revenues and fees
|
17,308
|
|
|
14,048
|
|
|
3,260
|
|
|
23.2
|
%
|
|||
Total revenues
|
678,000
|
|
|
657,634
|
|
|
20,366
|
|
|
3.1
|
%
|
|||
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
Property operating expenses
|
153,850
|
|
|
158,638
|
|
|
(4,788
|
)
|
|
(3.0
|
)%
|
|||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
—
|
|
|
—
|
%
|
|||
General and administrative expenses
|
49,078
|
|
|
38,073
|
|
|
11,005
|
|
|
28.9
|
%
|
|||
Observatory expenses
|
29,833
|
|
|
32,174
|
|
|
(2,341
|
)
|
|
(7.3
|
)%
|
|||
Construction expenses
|
—
|
|
|
3,222
|
|
|
(3,222
|
)
|
|
(100.0
|
)%
|
|||
Real estate taxes
|
96,061
|
|
|
93,165
|
|
|
2,896
|
|
|
3.1
|
%
|
|||
Acquisition expenses
|
98
|
|
|
193
|
|
|
(95
|
)
|
|
(49.2
|
)%
|
|||
Depreciation and amortization
|
155,211
|
|
|
171,474
|
|
|
(16,263
|
)
|
|
(9.5
|
)%
|
|||
Total operating expenses
|
493,457
|
|
|
506,265
|
|
|
(12,808
|
)
|
|
(2.5
|
)%
|
|||
Operating income (loss)
|
184,543
|
|
|
151,369
|
|
|
33,174
|
|
|
21.9
|
%
|
|||
Interest expense
|
(70,595
|
)
|
|
(65,743
|
)
|
|
(4,852
|
)
|
|
7.4
|
%
|
|||
Loss on early extinguishment of debt
|
(552
|
)
|
|
(1,749
|
)
|
|
1,197
|
|
|
(68.4
|
)%
|
|||
Loss from derivative financial instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|||
Income before income taxes
|
113,396
|
|
|
83,877
|
|
|
29,519
|
|
|
35.2
|
%
|
|||
Income tax (expense) benefit
|
(6,146
|
)
|
|
(3,949
|
)
|
|
(2,197
|
)
|
|
55.6
|
%
|
|||
Net income
|
107,250
|
|
|
79,928
|
|
|
27,322
|
|
|
34.2
|
%
|
|||
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
—
|
|
|
—
|
%
|
|||
Net income attributable to non-controlling interests
|
(54,858
|
)
|
|
(45,262
|
)
|
|
(9,596
|
)
|
|
21.2
|
%
|
|||
Net income attributable to common shareholders
|
$
|
51,456
|
|
|
$
|
33,730
|
|
|
$
|
17,726
|
|
|
52.6
|
%
|
Financial Covenant
|
Required
|
December 31, 2017
|
In Compliance
|
||||
Maximum total leverage
|
< 60%
|
|
24.8
|
%
|
Yes
|
||
Maximum secured debt
|
< 40%
|
|
10.5
|
%
|
Yes
|
||
Minimum fixed charge coverage
|
> 1.50x
|
|
4.8x
|
Yes
|
|||
Minimum unencumbered interest coverage
|
> 1.75x
|
|
7.9x
|
Yes
|
|||
Maximum unsecured leverage
|
< 60%
|
|
21.0
|
%
|
Yes
|
||
Minimum tangible net worth
|
$
|
1,249,392
|
|
$
|
1,710,804
|
|
Yes
|
|
Years Ended December 31,
|
||||||||||
Total New Leases, Expansions, and Renewals
|
2017
|
|
2016
|
|
2015
|
||||||
Number of leases signed
(2)
|
155
|
|
|
187
|
|
|
233
|
|
|||
Total square feet
|
1,198,340
|
|
|
941,008
|
|
|
1,138,205
|
|
|||
Leasing commission costs
(3)
|
$
|
22,836
|
|
|
$
|
15,408
|
|
|
$
|
16,452
|
|
Tenant improvement costs
(3)
|
83,051
|
|
|
55,088
|
|
|
59,790
|
|
|||
Total leasing commissions and tenant improvement costs
(3)
|
$
|
105,887
|
|
|
$
|
70,496
|
|
|
$
|
76,242
|
|
Leasing commission costs per square foot
(3)
|
$
|
19.06
|
|
|
$
|
16.37
|
|
|
$
|
14.45
|
|
Tenant improvement costs per square foot
(3)
|
69.31
|
|
|
58.54
|
|
|
52.53
|
|
|||
Total leasing commissions and tenant improvement costs per square foot
(3)
|
$
|
88.37
|
|
|
$
|
74.91
|
|
|
$
|
66.98
|
|
|
Years Ended December 31,
|
||||||||||
Total New Leases, Expansions, and Renewals
|
2017
|
|
2016
|
|
2015
|
||||||
Number of leases signed
(2)
|
12
|
|
|
20
|
|
|
12
|
|
|||
Total Square Feet
|
95,360
|
|
|
50,798
|
|
|
70,940
|
|
|||
Leasing commission costs
(3)
|
$
|
4,418
|
|
|
$
|
2,847
|
|
|
$
|
10,262
|
|
Tenant improvement costs
(3)
|
2,989
|
|
|
4,744
|
|
|
2,234
|
|
|||
Total leasing commissions and tenant improvement costs
(3)
|
$
|
7,407
|
|
|
$
|
7,591
|
|
|
$
|
12,496
|
|
Leasing commission costs per square foot
(3)
|
$
|
46.33
|
|
|
$
|
56.03
|
|
|
$
|
144.67
|
|
Tenant improvement costs per square foot
(3)
|
31.35
|
|
|
93.40
|
|
|
31.49
|
|
|||
Total leasing commissions and tenant improvement costs per square foot
(3)
|
$
|
77.68
|
|
|
$
|
149.43
|
|
|
$
|
176.16
|
|
(1)
|
Excludes an aggregate of 507,395 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 507,395 rentable square feet of retail space in our Manhattan office properties. Excludes the Empire State Building broadcasting licenses and observatory operations.
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Total Portfolio
|
|
|
|
|
|
||||||
Capital expenditures
(1)
|
$
|
126,624
|
|
|
$
|
80,043
|
|
|
$
|
54,811
|
|
(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.
|
|
Years Ended December 31,
|
|
|
|
|
||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
Mortgages and other debt
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
|
$
|
56,669
|
|
|
$
|
53,022
|
|
|
$
|
52,158
|
|
|
$
|
46,160
|
|
|
$
|
39,146
|
|
|
$
|
176,440
|
|
|
$
|
423,595
|
|
Amortization
|
4,417
|
|
|
3,790
|
|
|
3,938
|
|
|
4,090
|
|
|
5,455
|
|
|
37,890
|
|
|
59,580
|
|
|||||||
Principal repayment
|
262,195
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
265,000
|
|
|
864,449
|
|
|
1,641,644
|
|
|||||||
Ground lease
|
1,518
|
|
|
1,518
|
|
|
1,518
|
|
|
1,518
|
|
|
1,518
|
|
|
53,694
|
|
|
61,284
|
|
|||||||
Tenant improvement and leasing commission costs
|
62,601
|
|
|
15,579
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
78,214
|
|
|||||||
Total
|
$
|
387,400
|
|
|
$
|
323,909
|
|
|
$
|
57,614
|
|
|
$
|
51,802
|
|
|
$
|
311,119
|
|
|
$
|
1,132,473
|
|
|
$
|
2,264,317
|
|
(1)
|
Assumes no extension options are exercised.
|
(2)
|
Does not include various standing or renewal service contracts with vendors related to our property management.
|
Year ended December 31, 2015
|
91,900
|
|
Year ended December 31, 2016
|
114,954
|
|
Year ended December 31, 2017
|
126,963
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
$
|
118,253
|
|
|
$
|
107,250
|
|
|
$
|
79,928
|
|
Add:
|
|
|
|
|
|
||||||
General and administrative expenses
|
50,315
|
|
|
49,078
|
|
|
38,073
|
|
|||
Depreciation and amortization
|
160,710
|
|
|
155,211
|
|
|
171,474
|
|
|||
Interest expense
|
68,473
|
|
|
71,147
|
|
|
67,492
|
|
|||
Loss on early extinguishment of debt
|
2,157
|
|
|
—
|
|
|
—
|
|
|||
Loss from derivative financial instruments
|
289
|
|
|
—
|
|
|
—
|
|
|||
Construction expenses
|
—
|
|
|
—
|
|
|
3,222
|
|
|||
Acquisition expenses
|
—
|
|
|
98
|
|
|
193
|
|
|||
Income tax expense
|
6,673
|
|
|
6,146
|
|
|
3,949
|
|
|||
Less:
|
|
|
|
|
|
||||||
Construction revenue
|
—
|
|
|
—
|
|
|
(1,981
|
)
|
|||
Third-party management and other fees
|
(1,400
|
)
|
|
(1,766
|
)
|
|
(2,133
|
)
|
|||
Acquisition break-up fee
|
—
|
|
|
—
|
|
|
(2,500
|
)
|
|||
Net operating income
|
$
|
405,470
|
|
|
$
|
387,164
|
|
|
$
|
357,717
|
|
|
|
|
|
|
|
||||||
Other Net Operating Income Data
|
|
|
|
|
|
||||||
Straight line rental revenue
|
$
|
26,544
|
|
|
$
|
30,147
|
|
|
$
|
21,056
|
|
Net increase in rental revenue from the amortization of above and below-market lease assets and liabilities
|
$
|
5,721
|
|
|
$
|
8,794
|
|
|
$
|
19,353
|
|
Amortization of acquired below-market ground leases
|
$
|
7,831
|
|
|
$
|
7,831
|
|
|
$
|
7,831
|
|
1.
|
The consolidated financial statements are set forth in Item 8 of this Annual Report on Form 10-K.
|
2.
|
The following financial statement schedules should be read in conjunction with the financial statements included in Item 8 of this Annual Report on Form 10-K.
|
Exhibit No.
|
Description
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Document
|
Notes:
|
|
* Filed herewith.
|
|
+ Indicates management contract or compensatory plan or arrangement required to be filed or incorporated by reference as an exhibit to this Form 10-K pursuant to Item 15(b) of Form 10-K.
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Anthony E. Malkin
|
|
Chairman of the Board of Directors and Chief Executive Officer
|
|
February 28, 2018
|
Anthony E. Malkin
|
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ David A. Karp
|
|
Executive Vice President and Chief Financial Officer
|
|
February 28, 2018
|
David A. Karp
|
|
|
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
/s/ Andrew J. Prentice
|
|
Senior Vice President, Chief Accounting Officer and Treasurer
|
|
February 28, 2018
|
Andrew J. Prentice
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
/s/ William H. Berkman
|
|
Director
|
|
February 28, 2018
|
William H. Berkman
|
|
|
|
|
|
|
|
|
|
/s/ Leslie D. Biddle
|
|
Director
|
|
February 28, 2018
|
Leslie D. Biddle
|
|
|
|
|
|
|
|
|
|
/s/ Thomas J. DeRosa
|
|
Director
|
|
February 28, 2018
|
Thomas J. DeRosa
|
|
|
|
|
|
|
|
|
|
/s/ Steven J. Gilbert
|
|
Lead Independent Director
|
|
February 28, 2018
|
Steven J. Gilbert
|
|
|
|
|
|
|
|
|
|
/s/ S. Michael Giliberto
|
|
Director
|
|
February 28, 2018
|
S. Michael Giliberto
|
|
|
|
|
|
|
|
|
|
/s/ James D. Robinson IV
|
|
Director
|
|
February 28, 2018
|
James D. Robinson IV
|
|
|
|
|
|
|
|
PAGE
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2017 and 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Income for the years ended December 31, 2017, 2016 and 2015
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2017, 2016 and 2015
|
|
|
|
|
|
|
|
Consolidated Statements of Stockholders' Equity for the years ended December 31, 2017, 2016 and 2015
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2017, 2016 and 2015
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
Financial Statement Schedules:
|
|
|
|
Schedule II - Valuation and Qualifying Accounts
|
|
|
|
Schedule III - Real Estate and Accumulated Depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
December 31, 2017
|
|
December 31, 2016
|
||||
Commercial real estate properties, at cost:
|
|
|
|
||||
Land
|
$
|
201,196
|
|
|
$
|
201,196
|
|
Development costs
|
7,986
|
|
|
7,951
|
|
||
Building and improvements
|
2,458,473
|
|
|
2,249,482
|
|
||
|
2,667,655
|
|
|
2,458,629
|
|
||
Less: accumulated depreciation
|
(656,900
|
)
|
|
(556,546
|
)
|
||
Commercial real estate properties, net
|
2,010,755
|
|
|
1,902,083
|
|
||
Cash and cash equivalents
|
464,344
|
|
|
554,371
|
|
||
Restricted cash
|
65,853
|
|
|
61,514
|
|
||
Tenant and other receivables, net of allowance of $1,422 and $3,333 in 2017 and 2016, respectively
|
28,329
|
|
|
22,542
|
|
||
Deferred rent receivables, net of allowance of $185 and $390 in 2017 and 2016, respectively
|
178,629
|
|
|
152,074
|
|
||
Prepaid expenses and other assets
|
61,028
|
|
|
53,749
|
|
||
Deferred costs, net
|
262,701
|
|
|
277,081
|
|
||
Acquired below market ground leases, net
|
368,229
|
|
|
376,060
|
|
||
Goodwill
|
491,479
|
|
|
491,479
|
|
||
Total assets
|
$
|
3,931,347
|
|
|
$
|
3,890,953
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Mortgage notes payable, net
|
$
|
717,164
|
|
|
$
|
759,016
|
|
Senior unsecured notes, net
|
707,895
|
|
|
590,388
|
|
||
Unsecured term loan facility, net
|
263,662
|
|
|
262,927
|
|
||
Unsecured revolving credit facility
|
—
|
|
|
—
|
|
||
Accounts payable and accrued expenses
|
110,849
|
|
|
134,064
|
|
||
Acquired below market leases, net
|
66,047
|
|
|
82,300
|
|
||
Deferred revenue and other liabilities
|
40,907
|
|
|
32,212
|
|
||
Tenants’ security deposits
|
47,086
|
|
|
47,183
|
|
||
Total liabilities
|
1,953,610
|
|
|
1,908,090
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Equity:
|
|
|
|
||||
Empire State Realty Trust, Inc. stockholders' equity:
|
|
|
|
||||
Preferred stock, $0.01 par value per share, 50,000,000 shares authorized, none issued or outstanding
|
—
|
|
|
—
|
|
||
Class A common stock, $0.01 par value per share, 400,000,000 shares authorized, 160,424,575 and 154,744,740 shares issued and outstanding in 2017 and 2016, respectively
|
1,604
|
|
|
1,547
|
|
||
Class B common stock, $0.01 par value per share, 50,000,000 shares authorized, 1,052,469 and 1,095,737 shares issued and outstanding in 2017 and 2016, respectively
|
11
|
|
|
11
|
|
||
Additional paid-in capital
|
1,128,460
|
|
|
1,104,463
|
|
||
Accumulated other comprehensive loss
|
(8,555
|
)
|
|
(2,789
|
)
|
||
Retained earnings
|
46,762
|
|
|
50,904
|
|
||
Total Empire State Realty Trust, Inc.'s stockholders' equity
|
1,168,282
|
|
|
1,154,136
|
|
||
Non-controlling interests in operating partnership
|
801,451
|
|
|
820,723
|
|
||
Private perpetual preferred units, $16.62 per unit liquidation preference, 1,560,360 issued and outstanding in 2017 and 2016
|
8,004
|
|
|
8,004
|
|
||
Total equity
|
1,977,737
|
|
|
1,982,863
|
|
||
Total liabilities and equity
|
$
|
3,931,347
|
|
|
$
|
3,890,953
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rental revenue
|
$
|
483,944
|
|
|
$
|
460,653
|
|
|
$
|
447,784
|
|
Tenant expense reimbursement
|
73,679
|
|
|
73,459
|
|
|
79,516
|
|
|||
Observatory revenue
|
127,118
|
|
|
124,814
|
|
|
112,172
|
|
|||
Construction revenue
|
—
|
|
|
—
|
|
|
1,981
|
|
|||
Third-party management and other fees
|
1,400
|
|
|
1,766
|
|
|
2,133
|
|
|||
Other revenue and fees
|
26,327
|
|
|
17,308
|
|
|
14,048
|
|
|||
Total revenues
|
712,468
|
|
|
678,000
|
|
|
657,634
|
|
|||
Operating expenses:
|
|
|
|
|
|
||||||
Property operating expenses
|
163,531
|
|
|
153,850
|
|
|
158,638
|
|
|||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
9,326
|
|
|||
General and administrative expenses
|
50,315
|
|
|
49,078
|
|
|
38,073
|
|
|||
Observatory expenses
|
30,275
|
|
|
29,833
|
|
|
32,174
|
|
|||
Construction expenses
|
—
|
|
|
—
|
|
|
3,222
|
|
|||
Real estate taxes
|
102,466
|
|
|
96,061
|
|
|
93,165
|
|
|||
Acquisition expenses
|
—
|
|
|
98
|
|
|
193
|
|
|||
Depreciation and amortization
|
160,710
|
|
|
155,211
|
|
|
171,474
|
|
|||
Total operating expenses
|
516,623
|
|
|
493,457
|
|
|
506,265
|
|
|||
Total operating income
|
195,845
|
|
|
184,543
|
|
|
151,369
|
|
|||
Interest expense
|
(68,473
|
)
|
|
(70,595
|
)
|
|
(65,743
|
)
|
|||
Loss on early extinguishment of debt
|
(2,157
|
)
|
|
(552
|
)
|
|
(1,749
|
)
|
|||
Loss from derivative financial instruments
|
(289
|
)
|
|
—
|
|
|
—
|
|
|||
Income before income taxes
|
124,926
|
|
|
113,396
|
|
|
83,877
|
|
|||
Income tax expense
|
(6,673
|
)
|
|
(6,146
|
)
|
|
(3,949
|
)
|
|||
Net income
|
118,253
|
|
|
107,250
|
|
|
79,928
|
|
|||
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||
Net income attributable to non-controlling interests
|
(54,670
|
)
|
|
(54,858
|
)
|
|
(45,262
|
)
|
|||
Net income attributable to common stockholders
|
$
|
62,647
|
|
|
$
|
51,456
|
|
|
$
|
33,730
|
|
|
|
|
|
|
|
||||||
Total weighted average shares:
|
|
|
|
|
|
||||||
Basic
|
158,380
|
|
|
133,881
|
|
|
114,245
|
|
|||
Diluted
|
298,049
|
|
|
277,568
|
|
|
266,621
|
|
|||
|
|
|
|
|
|
||||||
Net income per share attributable to common stockholders:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
$
|
0.30
|
|
Diluted
|
$
|
0.39
|
|
|
$
|
0.38
|
|
|
$
|
0.29
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
$
|
118,253
|
|
|
$
|
107,250
|
|
|
$
|
79,928
|
|
Other comprehensive loss:
|
|
|
|
|
|
||||||
Unrealized loss on valuation of interest rate swap agreements
|
(11,658
|
)
|
|
(3,054
|
)
|
|
(1,922
|
)
|
|||
Amount reclassified into interest expense
|
1,142
|
|
|
—
|
|
|
—
|
|
|||
Other comprehensive loss
|
(10,516
|
)
|
|
(3,054
|
)
|
|
(1,922
|
)
|
|||
Comprehensive income
|
107,737
|
|
|
104,196
|
|
|
78,006
|
|
|||
Net income attributable to non-controlling interests and private perpetual preferred unitholders
|
(55,606
|
)
|
|
(55,794
|
)
|
|
(46,198
|
)
|
|||
Other comprehensive loss attributable to non-controlling interests
|
4,901
|
|
|
1,576
|
|
|
1,100
|
|
|||
Comprehensive income attributable to common stockholders
|
$
|
57,032
|
|
|
$
|
49,978
|
|
|
$
|
32,908
|
|
|
Number of Class A Common Shares
|
|
Class A Common Stock
|
|
Number of Class B Common Shares
|
|
Class B Common Stock
|
|
Additional Paid-In Capital
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Retained Earnings
|
|
Total Stockholders' Equity
|
|
Non-controlling Interests
|
|
Private Perpetual Preferred Units
|
|
Total Equity
|
||||||||||||||||||||
Balance at December 31, 2014
|
106,030
|
|
|
$
|
1,060
|
|
|
1,161
|
|
|
$
|
12
|
|
|
$
|
406,853
|
|
|
$
|
—
|
|
|
$
|
60,713
|
|
|
$
|
468,638
|
|
|
$
|
904,455
|
|
|
$
|
8,004
|
|
|
$
|
1,381,097
|
|
Conversion of operating partnership units and Class B shares to Class A shares
|
12,859
|
|
|
129
|
|
|
(41
|
)
|
|
(1
|
)
|
|
62,003
|
|
|
(61
|
)
|
|
—
|
|
|
62,070
|
|
|
(62,070
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Equity compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
LTIP units, net of forfeitures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,187
|
|
|
—
|
|
|
5,187
|
|
|||||||||
Restricted stock, net of forfeitures
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
296
|
|
|
—
|
|
|
—
|
|
|
296
|
|
|
—
|
|
|
—
|
|
|
296
|
|
|||||||||
Dividends and distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39,183
|
)
|
|
(39,183
|
)
|
|
(51,781
|
)
|
|
(936
|
)
|
|
(91,900
|
)
|
|||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,730
|
|
|
33,730
|
|
|
45,262
|
|
|
936
|
|
|
79,928
|
|
|||||||||
Unrealized loss on valuation of interest rate swap agreements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(822
|
)
|
|
—
|
|
|
(822
|
)
|
|
(1,100
|
)
|
|
—
|
|
|
(1,922
|
)
|
|||||||||
Balance at December 31, 2015
|
118,903
|
|
|
1,189
|
|
|
1,120
|
|
|
11
|
|
|
469,152
|
|
|
(883
|
)
|
|
55,260
|
|
|
524,729
|
|
|
839,953
|
|
|
8,004
|
|
|
1,372,686
|
|
|||||||||
Issuance of Class A shares, net of costs
|
29,611
|
|
|
296
|
|
|
—
|
|
|
—
|
|
|
610,910
|
|
|
—
|
|
|
—
|
|
|
611,206
|
|
|
—
|
|
|
—
|
|
|
611,206
|
|
|||||||||
Conversion of operating partnership units and Class B shares to Class A shares
|
6,191
|
|
|
62
|
|
|
(24
|
)
|
|
—
|
|
|
24,044
|
|
|
(428
|
)
|
|
—
|
|
|
23,678
|
|
|
(23,678
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Equity compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
—
|
|
||||||||||||||||||
LTIP Units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,372
|
|
|
—
|
|
|
9,372
|
|
|||||||||
Restricted stock, net of forfeitures
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
357
|
|
|
—
|
|
|
—
|
|
|
357
|
|
|
—
|
|
|
—
|
|
|
357
|
|
|||||||||
Dividends and distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55,812
|
)
|
|
(55,812
|
)
|
|
(58,206
|
)
|
|
(936
|
)
|
|
(114,954
|
)
|
|||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,456
|
|
|
51,456
|
|
|
54,858
|
|
|
936
|
|
|
107,250
|
|
|||||||||
Unrealized loss on valuation of interest rate swap agreements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,478
|
)
|
|
—
|
|
|
(1,478
|
)
|
|
(1,576
|
)
|
|
—
|
|
|
(3,054
|
)
|
|||||||||
Balance at December 31, 2016
|
154,745
|
|
|
1,547
|
|
|
1,096
|
|
|
11
|
|
|
1,104,463
|
|
|
(2,789
|
)
|
|
50,904
|
|
|
1,154,136
|
|
|
820,723
|
|
|
8,004
|
|
|
1,982,863
|
|
|||||||||
Conversion of operating partnership units and Class B shares to Class A shares
|
5,659
|
|
|
57
|
|
|
(44
|
)
|
|
—
|
|
|
23,529
|
|
|
(151
|
)
|
|
—
|
|
|
23,435
|
|
|
(23,435
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Equity compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
LTIP Units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,632
|
|
|
—
|
|
|
13,632
|
|
|||||||||
Restricted stock, net of forfeitures
|
21
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
468
|
|
|
—
|
|
|
—
|
|
|
468
|
|
|
—
|
|
|
—
|
|
|
468
|
|
|||||||||
Dividends and distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(66,789
|
)
|
|
(66,789
|
)
|
|
(59,238
|
)
|
|
(936
|
)
|
|
(126,963
|
)
|
|||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,647
|
|
|
62,647
|
|
|
54,670
|
|
|
936
|
|
|
118,253
|
|
|||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,615
|
)
|
|
—
|
|
|
(5,615
|
)
|
|
(4,901
|
)
|
|
—
|
|
|
(10,516
|
)
|
|||||||||
Balance at December 31, 2017
|
160,425
|
|
|
$
|
1,604
|
|
|
1,052
|
|
|
$
|
11
|
|
|
$
|
1,128,460
|
|
|
$
|
(8,555
|
)
|
|
$
|
46,762
|
|
|
$
|
1,168,282
|
|
|
$
|
801,451
|
|
|
$
|
8,004
|
|
|
$
|
1,977,737
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows From Operating Activities
|
|
|
|
|
|
||||||
Net income
|
$
|
118,253
|
|
|
$
|
107,250
|
|
|
$
|
79,928
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
160,710
|
|
|
155,211
|
|
|
171,474
|
|
|||
Amortization of non-cash items within interest expense
|
1,039
|
|
|
739
|
|
|
1,698
|
|
|||
Amortization of acquired above and below-market leases, net
|
(5,721
|
)
|
|
(8,795
|
)
|
|
(19,353
|
)
|
|||
Amortization of acquired below-market ground leases
|
7,831
|
|
|
7,831
|
|
|
7,996
|
|
|||
Straight-lining of rental revenue
|
(26,544
|
)
|
|
(30,147
|
)
|
|
(21,220
|
)
|
|||
Equity based compensation
|
14,100
|
|
|
9,729
|
|
|
5,483
|
|
|||
Settlement of derivative contracts
|
(15,695
|
)
|
|
—
|
|
|
—
|
|
|||
Loss on early extinguishment of debt
|
2,157
|
|
|
552
|
|
|
1,749
|
|
|||
Increase (decrease) in cash flows due to changes in operating assets and liabilities (excluding the effect of acquisitions):
|
|
|
|
|
|
||||||
Restricted cash
|
(2,843
|
)
|
|
2,121
|
|
|
2,954
|
|
|||
Tenant and other receivables
|
(5,787
|
)
|
|
(3,760
|
)
|
|
4,963
|
|
|||
Deferred leasing costs
|
(31,743
|
)
|
|
(22,622
|
)
|
|
(31,367
|
)
|
|||
Prepaid expenses and other assets
|
(7,893
|
)
|
|
(3,289
|
)
|
|
(1,956
|
)
|
|||
Accounts payable and accrued expenses
|
(25,104
|
)
|
|
2,939
|
|
|
(2,674
|
)
|
|||
Deferred revenue and other liabilities
|
8,695
|
|
|
824
|
|
|
3,512
|
|
|||
Net cash provided by operating activities
|
191,455
|
|
|
218,583
|
|
|
203,187
|
|
|||
Cash Flows From Investing Activities
|
|
|
|
|
|
||||||
Decrease (increase) in restricted cash for investing activities
|
(1,592
|
)
|
|
538
|
|
|
(119
|
)
|
|||
Additions to building and improvements
|
(222,979
|
)
|
|
(181,923
|
)
|
|
(141,685
|
)
|
|||
Development costs
|
(34
|
)
|
|
(453
|
)
|
|
(512
|
)
|
|||
Net cash used in investing activities
|
(224,605
|
)
|
|
(181,838
|
)
|
|
(142,316
|
)
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows From Financing Activities
|
|
|
|
|
|
||||||
Proceeds from unsecured revolving credit facility
|
—
|
|
|
50,000
|
|
|
655,000
|
|
|||
Repayments of unsecured revolving credit facility
|
—
|
|
|
(90,000
|
)
|
|
(615,000
|
)
|
|||
Proceeds from mortgage notes payable
|
315,000
|
|
|
50,000
|
|
|
—
|
|
|||
Repayment of mortgage notes payable
|
(346,615
|
)
|
|
(32,305
|
)
|
|
(146,918
|
)
|
|||
Proceeds from senior unsecured notes
|
115,000
|
|
|
—
|
|
|
350,000
|
|
|||
Proceeds from unsecured term loan
|
—
|
|
|
—
|
|
|
265,000
|
|
|||
Repayment of unsecured term loan
|
(265,000
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from unsecured revolving credit and term loan facility
|
265,000
|
|
|
—
|
|
|
—
|
|
|||
Repayments of secured term loan and credit facility
|
—
|
|
|
—
|
|
|
(470,000
|
)
|
|||
Deferred financing costs
|
(13,299
|
)
|
|
(3,006
|
)
|
|
(6,100
|
)
|
|||
Net proceeds from the sale of common stock
|
—
|
|
|
611,206
|
|
|
—
|
|
|||
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||
Dividends paid to common stockholders
|
(66,789
|
)
|
|
(55,812
|
)
|
|
(39,183
|
)
|
|||
Distributions paid to noncontrolling interests in the operating partnership
|
(59,238
|
)
|
|
(58,206
|
)
|
|
(51,781
|
)
|
|||
Net cash provided by (used in) financing activities
|
(56,877
|
)
|
|
470,941
|
|
|
(59,918
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
(90,027
|
)
|
|
507,686
|
|
|
953
|
|
|||
Cash and cash equivalents—beginning of period
|
554,371
|
|
|
46,685
|
|
|
45,732
|
|
|||
Cash and cash equivalents—end of period
|
$
|
464,344
|
|
|
$
|
554,371
|
|
|
$
|
46,685
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
Cash paid for interest
|
$
|
66,911
|
|
|
$
|
69,062
|
|
|
$
|
64,808
|
|
Interest capitalized
|
$
|
459
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Cash paid for income taxes
|
$
|
5,783
|
|
|
$
|
6,238
|
|
|
$
|
4,465
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Building and improvements included in accounts payable and accrued expenses
|
$
|
71,769
|
|
|
$
|
66,620
|
|
|
$
|
51,315
|
|
Derivative instruments at fair values included in prepaid expenses and other assets
|
—
|
|
|
614
|
|
|
—
|
|
|||
Derivative instruments at fair values included in accounts payable and accrued expenses
|
436
|
|
|
5,591
|
|
|
1,922
|
|
|||
Conversion of operating partnership units and Class B shares to Class A shares
|
23,435
|
|
|
23,678
|
|
|
62,003
|
|
•
|
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
|
•
|
Valuations based on internal models with significant unobservable inputs.
|
|
2017
|
|
2016
|
||||
Leasing costs
|
$
|
164,751
|
|
|
$
|
140,325
|
|
Acquired in-place lease value and deferred leasing costs
|
237,364
|
|
|
253,113
|
|
||
Acquired above-market leases
|
67,415
|
|
|
74,770
|
|
||
|
469,530
|
|
|
468,208
|
|
||
Less: accumulated amortization
|
(215,102
|
)
|
|
(195,617
|
)
|
||
Total deferred costs, net, excluding net deferred financing costs
|
$
|
254,428
|
|
|
$
|
272,591
|
|
|
2017
|
|
2016
|
||||
Acquired below-market ground leases
|
$
|
396,916
|
|
|
$
|
396,916
|
|
Less: accumulated amortization
|
(28,687
|
)
|
|
(20,856
|
)
|
||
Acquired below-market ground leases, net
|
$
|
368,229
|
|
|
$
|
376,060
|
|
|
2017
|
|
2016
|
||||
Acquired below-market leases
|
$
|
(132,026
|
)
|
|
$
|
(135,026
|
)
|
Less: accumulated amortization
|
65,979
|
|
|
52,726
|
|
||
Acquired below-market leases, net
|
$
|
(66,047
|
)
|
|
$
|
(82,300
|
)
|
For the year ending:
|
Future Ground Rent Amortization
|
|
Future Amortization Expense
|
|
Future Rental Revenue
|
||||||
2018
|
$
|
7,831
|
|
|
$
|
18,650
|
|
|
$
|
6,442
|
|
2019
|
7,831
|
|
|
15,996
|
|
|
6,689
|
|
|||
2020
|
7,831
|
|
|
13,046
|
|
|
3,559
|
|
|||
2021
|
7,831
|
|
|
11,302
|
|
|
2,857
|
|
|||
2022
|
7,831
|
|
|
10,485
|
|
|
3,175
|
|
|||
Thereafter
|
329,074
|
|
|
41,549
|
|
|
12,690
|
|
|||
|
$
|
368,229
|
|
|
$
|
111,028
|
|
|
$
|
35,412
|
|
|
|
|
|
|
As of December 31, 2017
|
|
||||||||||
|
Principal Balance as
of December 31, 2017 |
|
Principal Balance as
of December 31, 2016 |
|
Stated
Rate |
|
Effective
Rate (1) |
|
Maturity
Date (2) |
|
||||||
Fixed rate mortgage debt
|
|
|
|
|
|
|
|
|
|
|
||||||
1333 Broadway
|
$
|
66,602
|
|
|
$
|
67,656
|
|
|
6.32
|
%
|
|
3.73
|
%
|
|
1/5/2018
|
|
1400 Broadway
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
(first lien mortgage loan)
|
66,632
|
|
|
67,714
|
|
|
6.12
|
%
|
|
3.37
|
%
|
|
2/5/2018
|
|
||
(second lien mortgage loan)
|
9,172
|
|
|
9,389
|
|
|
3.35
|
%
|
|
3.36
|
%
|
|
2/5/2018
|
|
||
111 West 33rd Street
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
(first lien mortgage loan)
|
74,045
|
|
|
75,261
|
|
|
6.01
|
%
|
|
3.34
|
%
|
|
4/5/2018
|
|
||
(second lien mortgage loan)
|
9,369
|
|
|
9,509
|
|
|
6.56
|
%
|
|
3.64
|
%
|
|
4/5/2018
|
|
||
1350 Broadway
|
37,144
|
|
|
37,764
|
|
|
5.87
|
%
|
|
3.71
|
%
|
|
4/5/2018
|
|
||
Metro Center
|
93,948
|
|
|
95,985
|
|
|
3.59
|
%
|
|
3.67
|
%
|
|
11/5/2024
|
|
||
10 Union Square
|
50,000
|
|
|
50,000
|
|
|
3.70
|
%
|
|
3.97
|
%
|
|
4/1/2026
|
|
||
10 Bank Street
|
34,602
|
|
|
31,544
|
|
|
4.23
|
%
|
|
4.49
|
%
|
|
6/1/2032
|
|
||
1542 Third Avenue
|
30,000
|
|
|
17,795
|
|
|
4.29
|
%
|
|
4.64
|
%
|
|
5/1/2027
|
|
||
First Stamford Place
(3)
|
180,000
|
|
|
235,067
|
|
|
4.28
|
%
|
|
4.60
|
%
|
|
7/1/2027
|
|
||
1010 Third Avenue and 77 West 55th Street
|
39,710
|
|
|
26,502
|
|
|
4.01
|
%
|
|
4.39
|
%
|
|
1/5/2028
|
|
||
383 Main Avenue
|
30,000
|
|
|
28,654
|
|
|
4.44
|
%
|
|
4.72
|
%
|
|
6/30/2032
|
|
||
Total mortgage debt
|
721,224
|
|
|
752,840
|
|
|
|
|
|
|
|
|
||||
Senior unsecured notes - exchangeable
|
250,000
|
|
|
250,000
|
|
|
2.63
|
%
|
|
3.93
|
%
|
|
8/15/2019
|
|
||
Senior unsecured notes:
|
|
|
|
|
|
|
|
|
|
|
||||||
Series A
|
100,000
|
|
|
100,000
|
|
|
3.93
|
%
|
|
3.98
|
%
|
|
3/27/2025
|
|
||
Series B
|
125,000
|
|
|
125,000
|
|
|
4.09
|
%
|
|
4.14
|
%
|
|
3/27/2027
|
|
||
Series C
|
125,000
|
|
|
125,000
|
|
|
4.18
|
%
|
|
4.23
|
%
|
|
3/27/2030
|
|
||
Series D
|
115,000
|
|
|
—
|
|
|
4.08
|
%
|
|
4.08
|
%
|
|
1/22/2028
|
|
||
Series E
(4)
|
—
|
|
|
—
|
|
|
4.26
|
%
|
|
—
|
%
|
|
3/22/2030
|
|
||
Series F
(4)
|
—
|
|
|
—
|
|
|
4.44
|
%
|
|
—
|
%
|
|
3/22/2033
|
|
||
Unsecured revolving credit facility
|
—
|
|
|
—
|
|
|
(5)
|
|
(5)
|
|
8/29/2021
|
|
||||
Unsecured term loan facility
|
265,000
|
|
|
265,000
|
|
|
(6)
|
|
(6)
|
|
8/29/2022
|
|
||||
Total principal
|
1,701,224
|
|
|
1,617,840
|
|
|
|
|
|
|
|
|
||||
Unamortized (discount) premiums, net of unamortized premiums (discount)
|
(3,370
|
)
|
|
905
|
|
|
|
|
|
|
|
|
||||
Deferred financing costs, net
|
(9,133
|
)
|
|
(6,414
|
)
|
|
|
|
|
|
|
|
||||
Total
|
$
|
1,688,721
|
|
|
$
|
1,612,331
|
|
|
|
|
|
|
|
|
(1)
|
The effective rate is the yield as of December 31, 2017, including the effects of debt issuance costs and the amortization of the fair value of debt adjustment.
|
(2)
|
Pre-payment is generally allowed for each loan upon payment of a customary pre-payment penalty.
|
(3)
|
Represents a
$164 million
mortgage loan bearing interest of
4.09%
and a
$16 million
loan bearing interest at
6.25%
.
|
(4)
|
Senior unsecured notes Series E, totaling
$160 million
, and Series F, totaling
$175 million
, will be issued during March 2018.
|
(5)
|
At December 31, 2017, the unsecured revolving credit facility bears a floating rate at 30 day LIBOR plus
1.10%
. The rate at December 31, 2017 was
2.66%
.
|
(6)
|
The unsecured term loan facility bears a floating rate at 30 day LIBOR plus
1.20%
. Pursuant to a forward interest rate swap agreement, the LIBOR rate is fixed at
2.1485%
for the period beginning on August 31, 2017 through maturity. The rate at December 31, 2017 was
3.35%
|
Year
|
Amortization
|
|
Maturities
|
|
Total
|
||||||
2018
|
$
|
4,417
|
|
|
$
|
262,195
|
|
|
$
|
266,612
|
|
2019
|
3,790
|
|
|
250,000
|
|
|
253,790
|
|
|||
2020
|
3,938
|
|
|
—
|
|
|
3,938
|
|
|||
2021
|
4,090
|
|
|
—
|
|
|
4,090
|
|
|||
2022
|
5,455
|
|
|
265,000
|
|
|
270,455
|
|
|||
Thereafter
|
37,890
|
|
|
864,449
|
|
|
902,339
|
|
|||
Total principal maturities
|
$
|
59,580
|
|
|
$
|
1,641,644
|
|
|
$
|
1,701,224
|
|
|
2017
|
|
2016
|
||||
Financing costs
|
$
|
24,446
|
|
|
$
|
23,145
|
|
Less: accumulated amortization
|
(7,039
|
)
|
|
(12,241
|
)
|
||
Total deferred financing costs, net
|
$
|
17,407
|
|
|
$
|
10,904
|
|
|
2017
|
|
2016
|
||||
Accrued capital expenditures
|
$
|
71,769
|
|
|
$
|
66,620
|
|
Accounts payable and accrued expenses
|
32,509
|
|
|
36,246
|
|
||
Payable to the estate of Leona M. Helmsley
(1)
|
—
|
|
|
18,367
|
|
||
Interest rate swap agreements liability
|
436
|
|
|
5,591
|
|
||
Accrued interest payable
|
5,687
|
|
|
6,230
|
|
||
Due to affiliated companies
|
448
|
|
|
1,010
|
|
||
Total accounts payable and accrued expenses
|
$
|
110,849
|
|
|
$
|
134,064
|
|
(1)
|
Reflects a payable to the estate of Leona M. Helmsley, as required under our formation agreements, for New York City transfer taxes which would have been payable in absence of the estate's exemption from such tax. The taxing authority's final approval of such exemption was issued during the three months ended September 30, 2017, and upon receipt of the confirming documents we made this payment to the estate of Leona M. Helmsley on October 2, 2017.
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||||||||||||||
Derivative
|
|
Notional Amount
|
Receive Rate
|
Pay Rate
|
Effective Date
|
Expiration Date
|
|
Asset
|
Liability
|
|
Asset
|
Liability
|
|||||||||||
Interest rate swap
|
|
$
|
265,000
|
|
1 Month LIBOR
|
2.1485
|
%
|
August 31, 2017
|
August 24, 2022
|
|
$
|
—
|
|
$
|
(436
|
)
|
|
$
|
—
|
|
$
|
(1,634
|
)
|
Interest rate swap
(1)
|
|
100,000
|
|
3 Month LIBOR
|
2.5050
|
%
|
July 5, 2017
|
July 5, 2027
|
|
—
|
|
—
|
|
|
—
|
|
(684
|
)
|
|||||
Interest rate swap
(1) (2)
|
|
80,000
|
|
3 Month LIBOR
|
2.5050
|
%
|
July 5, 2017
|
July 5, 2027
|
|
—
|
|
—
|
|
|
—
|
|
(685
|
)
|
|||||
Interest rate swap
(1)
|
|
100,000
|
|
3 Month LIBOR
|
2.4860
|
%
|
January 5, 2018
|
January 5, 2028
|
|
—
|
|
—
|
|
|
224
|
|
—
|
|
|||||
Interest rate swap
(1)
|
|
100,000
|
|
3 Month LIBOR
|
2.4860
|
%
|
January 5, 2018
|
January 5, 2028
|
|
—
|
|
—
|
|
|
223
|
|
—
|
|
|||||
Interest rate swap
(1)
|
|
75,000
|
|
3 Month LIBOR
|
2.4860
|
%
|
January 5, 2018
|
January 5, 2028
|
|
—
|
|
—
|
|
|
167
|
|
—
|
|
|||||
Interest rate swap
(1)
|
|
75,000
|
|
3 Month LIBOR
|
2.7620
|
%
|
June 1, 2018
|
June 1, 2028
|
|
—
|
|
—
|
|
|
—
|
|
(1,295
|
)
|
|||||
Interest rate swap
(1)
|
|
75,000
|
|
3 Month LIBOR
|
2.7620
|
%
|
June 1, 2018
|
June 1, 2028
|
|
—
|
|
—
|
|
|
—
|
|
(1,293
|
)
|
|||||
|
|
|
|
|
|
|
|
$
|
—
|
|
$
|
(436
|
)
|
|
$
|
614
|
|
$
|
(5,591
|
)
|
(1)
|
During 2017, these swaps were terminated in connection with the refinancing of several of our mortgage debt (see Note 4 Debt). As of December 31, 2017, the deferred net losses from these terminated hedges amounted to
$15.1 million
which is included in accumulated other comprehensive loss relating to net unrealized loss from derivative financial instruments. We will reclassify into earnings, as an increase to interest expense, approximately
$1.5 million
per year over the
10
-year terms of the related debt due 2027, from the balance that is included in accumulated other comprehensive income on the consolidated balance sheets.
|
(2)
|
During March 2017,
$20.0 million
of an original notional amount of
$100.0 million
was terminated. In connection with the partial termination and re-designation of the related cash flow hedges,
$0.3 million
is recognized as a loss from derivative financial instruments and included in Other Expenses on the consolidated statement of income for the year ended December 31, 2017. There were
no
losses from derivative financial instruments for the years ended December 31, 2016 and 2015.
|
Effects of Cash Flow Hedges
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Amount of gain (loss) recognized in other comprehensive income (loss)
|
|
$
|
(11,658
|
)
|
|
$
|
(3,054
|
)
|
|
$
|
(1,922
|
)
|
Amount of gain (loss) reclassified from accumulated other comprehensive income (loss) into interest expense
|
|
(1,142
|
)
|
|
—
|
|
|
—
|
|
Effects of Cash Flow Hedges
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Total interest (expense) presented on the consolidated
statements of income in which the effects of cash flow hedges are recorded
|
|
$
|
(68,473
|
)
|
|
$
|
(70,595
|
)
|
|
$
|
(65,743
|
)
|
Amount of gain (loss) reclassified from accumulated other comprehensive income (loss) into interest expense
|
|
(1,142
|
)
|
|
—
|
|
|
—
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||
Interest rate swaps included in prepaid expenses and other assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swaps included in accounts payable and accrued expenses
|
|
436
|
|
|
436
|
|
|
—
|
|
|
436
|
|
|
—
|
|
|||||
Mortgage notes payable
|
|
717,164
|
|
|
707,300
|
|
|
—
|
|
|
—
|
|
|
707,300
|
|
|||||
Senior unsecured notes - Exchangeable
|
|
244,739
|
|
|
275,723
|
|
|
—
|
|
|
275,723
|
|
|
—
|
|
|||||
Senior unsecured notes - Series A, B, C, D, E and F
|
|
463,156
|
|
|
460,352
|
|
|
—
|
|
|
—
|
|
|
460,352
|
|
|||||
Unsecured term loan facility
|
|
263,662
|
|
|
265,000
|
|
|
—
|
|
|
—
|
|
|
265,000
|
|
|
|
December 31, 2016
|
||||||||||||||||||
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||
Interest rate swaps included in prepaid expenses and other assets
|
|
$
|
614
|
|
|
$
|
614
|
|
|
$
|
—
|
|
|
$
|
614
|
|
|
$
|
—
|
|
Interest rate swaps included in accounts payable and accrued expenses
|
|
5,591
|
|
|
5,591
|
|
|
—
|
|
|
5,591
|
|
|
—
|
|
|||||
Mortgage notes payable
|
|
759,016
|
|
|
755,640
|
|
|
—
|
|
|
—
|
|
|
755,640
|
|
|||||
Senior unsecured notes - Exchangeable
|
|
241,474
|
|
|
282,435
|
|
|
—
|
|
|
282,435
|
|
|
—
|
|
|||||
Senior unsecured notes - Series A, B, and C
|
|
348,914
|
|
|
339,274
|
|
|
—
|
|
|
—
|
|
|
339,274
|
|
|||||
Unsecured term loan facility
|
|
262,927
|
|
|
265,000
|
|
|
—
|
|
|
—
|
|
|
265,000
|
|
2018
|
|
|
$
|
463,110
|
|
2019
|
|
|
451,161
|
|
|
2020
|
|
|
413,745
|
|
|
2021
|
|
|
381,394
|
|
|
2022
|
|
|
351,431
|
|
|
Thereafter
|
|
|
1,649,567
|
|
|
|
|
|
$
|
3,710,408
|
|
2018
|
|
|
$
|
1,518
|
|
2019
|
|
|
1,518
|
|
|
2020
|
|
|
1,518
|
|
|
2021
|
|
|
1,518
|
|
|
2022
|
|
|
1,518
|
|
|
Thereafter
|
|
|
53,694
|
|
|
Total
|
|
|
$
|
61,284
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
Empire State Building
|
|
32.0
|
%
|
|
32.6
|
%
|
|
31.4
|
%
|
One Grand Central Place
|
|
13.1
|
%
|
|
12.5
|
%
|
|
12.2
|
%
|
111 West 33rd Street
|
|
8.6
|
%
|
|
6.8
|
%
|
|
8.3
|
%
|
1400 Broadway
|
|
7.4
|
%
|
|
7.8
|
%
|
|
7.7
|
%
|
First Stamford Place
|
|
5.4
|
%
|
|
6.4
|
%
|
|
6.5
|
%
|
250 West 57th Street
|
|
5.2
|
%
|
|
5.3
|
%
|
|
4.8
|
%
|
•
|
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.
|
|
|
For the Year Ended December 31,
|
||||||||||
Benefit Plan
|
|
2017
|
|
2016
|
|
2015
|
||||||
Pension Plans (pension and annuity)*
|
|
$
|
3,035
|
|
|
$
|
3,155
|
|
|
$
|
3,077
|
|
Health Plans**
|
|
8,551
|
|
|
8,280
|
|
|
8,296
|
|
|||
Other***
|
|
856
|
|
|
542
|
|
|
619
|
|
|||
Total plan contributions
|
|
$
|
12,442
|
|
|
$
|
11,977
|
|
|
$
|
11,992
|
|
*
|
Pension plans include
$0.9
million,
$0.8
million and
$0.7
million for the years ended 2017, 2016 and 2015, respectively, to multiemployer plans not discussed above.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income attributable to common stockholders
|
$
|
62,647
|
|
|
$
|
51,456
|
|
|
$
|
33,730
|
|
Increase in additional paid-in capital for the conversion of OP units into common stock
|
23,529
|
|
|
24,044
|
|
|
62,003
|
|
|||
Change from net income attributable to common stockholders and transfers from noncontrolling interests
|
$
|
86,176
|
|
|
$
|
75,500
|
|
|
$
|
95,733
|
|
Record Date
|
|
Payment Date
|
|
Amount per Share
|
December 15, 2017
|
|
December 29, 2017
|
|
$0.105
|
September 15, 2017
|
|
September 29, 2017
|
|
$0.105
|
June 15, 2017
|
|
June 30, 2017
|
|
$0.105
|
March 15, 2017
|
|
March 31, 2017
|
|
$0.105
|
|
|
|
|
|
December 15, 2016
|
|
December 29, 2016
|
|
$0.105
|
September 19, 2016
|
|
September 30, 2016
|
|
$0.105
|
June 15, 2016
|
|
June 30, 2016
|
|
$0.105
|
March 16, 2016
|
|
March 31, 2016
|
|
$0.085
|
|
|
|
|
|
December 15, 2015
|
|
December 31, 2015
|
|
$0.085
|
September 15, 2015
|
|
September 30, 2015
|
|
$0.085
|
June 15, 2015
|
|
June 30, 2015
|
|
$0.085
|
March 13, 2015
|
|
March 31, 2015
|
|
$0.085
|
|
Restricted Stock
|
|
LTIP Units
|
|
Weighted Average Grant Fair Value
|
||||
Unvested balance at December 31, 2016
|
107,793
|
|
|
2,881,629
|
|
|
$
|
10.01
|
|
Vested
|
(48,900
|
)
|
|
(588,367
|
)
|
|
11.97
|
|
|
Granted
|
34,407
|
|
|
1,372,574
|
|
|
13.77
|
|
|
Forfeited or unearned
|
(2,509
|
)
|
|
(77,227
|
)
|
|
5.36
|
|
|
Unvested balance at December 31, 2017
|
90,791
|
|
|
3,588,609
|
|
|
$
|
11.20
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Numerator - Basic:
|
|
|
|
|
|
||||||
Net income
|
$
|
118,253
|
|
|
$
|
107,250
|
|
|
$
|
79,928
|
|
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||
Net income attributable to non-controlling interests
|
(54,670
|
)
|
|
(54,858
|
)
|
|
(45,262
|
)
|
|||
Earnings allocated to unvested shares
|
(36
|
)
|
|
(36
|
)
|
|
(24
|
)
|
|||
Net income attributable to common stockholders - basic
|
$
|
62,611
|
|
|
$
|
51,420
|
|
|
$
|
33,706
|
|
|
|
|
|
|
|
||||||
Numerator - Diluted:
|
|
|
|
|
|
||||||
Net income
|
$
|
118,253
|
|
|
$
|
107,250
|
|
|
$
|
79,928
|
|
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||
Earnings allocated to unvested shares
|
(36
|
)
|
|
(36
|
)
|
|
(550
|
)
|
|||
Net income attributable to common stockholders - diluted
|
$
|
117,281
|
|
|
$
|
106,278
|
|
|
$
|
78,442
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
||||||
Weighted average shares outstanding - basic
|
158,380
|
|
|
133,881
|
|
|
114,245
|
|
|||
Operating partnership units
|
138,075
|
|
|
142,967
|
|
|
151,669
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Stock-based compensation plans
|
775
|
|
|
454
|
|
|
707
|
|
|||
Exchangeable senior notes
|
819
|
|
|
266
|
|
|
—
|
|
|||
Weighted average shares outstanding - diluted
|
298,049
|
|
|
277,568
|
|
|
266,621
|
|
|||
|
|
|
|
|
|
||||||
Earnings per share - basic
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
$
|
0.30
|
|
Earnings per share - diluted
|
$
|
0.39
|
|
|
$
|
0.38
|
|
|
$
|
0.29
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Federal tax expense at 34% statutory rate
|
$
|
(4,684
|
)
|
|
$
|
(4,629
|
)
|
|
$
|
(3,003
|
)
|
State income taxes, net of federal benefit
|
(1,543
|
)
|
|
(1,517
|
)
|
|
(946
|
)
|
|||
Corporate income tax rate adjustment
|
(446
|
)
|
|
—
|
|
|
—
|
|
|||
Income tax expense
|
$
|
(6,673
|
)
|
|
$
|
(6,146
|
)
|
|
$
|
(3,949
|
)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Deferred tax assets:
|
|
|
|
|
|
||||||
Deferred revenue on unredeemed observatory admission ticket sales
|
$
|
1,395
|
|
|
$
|
198
|
|
|
$
|
267
|
|
|
|
2017
|
||||||||||||||
|
|
Real Estate
|
|
Observatory
|
|
Intersegment Elimination
|
|
Total
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Rental revenue
|
|
$
|
483,944
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
483,944
|
|
Intercompany rental revenue
|
|
77,646
|
|
|
—
|
|
|
(77,646
|
)
|
|
—
|
|
||||
Tenant expense reimbursement
|
|
73,679
|
|
|
—
|
|
|
—
|
|
|
73,679
|
|
||||
Observatory revenue
|
|
—
|
|
|
127,118
|
|
|
—
|
|
|
127,118
|
|
||||
Third-party management and other fees
|
|
1,400
|
|
|
—
|
|
|
—
|
|
|
1,400
|
|
||||
Other revenue and fees
|
|
26,327
|
|
|
—
|
|
|
—
|
|
|
26,327
|
|
||||
Total revenues
|
|
662,996
|
|
|
127,118
|
|
|
(77,646
|
)
|
|
712,468
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
Property operating expenses
|
|
163,531
|
|
|
—
|
|
|
—
|
|
|
163,531
|
|
||||
Intercompany rent expense
|
|
—
|
|
|
77,646
|
|
|
(77,646
|
)
|
|
—
|
|
||||
Ground rent expense
|
|
9,326
|
|
|
—
|
|
|
—
|
|
|
9,326
|
|
||||
General and administrative expenses
|
|
50,315
|
|
|
—
|
|
|
—
|
|
|
50,315
|
|
||||
Observatory expenses
|
|
—
|
|
|
30,275
|
|
|
—
|
|
|
30,275
|
|
||||
Real estate taxes
|
|
102,466
|
|
|
—
|
|
|
—
|
|
|
102,466
|
|
||||
Depreciation and amortization
|
|
160,630
|
|
|
80
|
|
|
—
|
|
|
160,710
|
|
||||
Total operating expenses
|
|
486,268
|
|
|
108,001
|
|
|
(77,646
|
)
|
|
516,623
|
|
||||
Total operating income
|
|
176,728
|
|
|
19,117
|
|
|
—
|
|
|
195,845
|
|
||||
Interest expense
|
|
(68,473
|
)
|
|
—
|
|
|
—
|
|
|
(68,473
|
)
|
||||
Loss on early extinguishment of debt
|
|
(2,157
|
)
|
|
—
|
|
|
—
|
|
|
(2,157
|
)
|
||||
Loss from derivative financial instruments
|
|
(289
|
)
|
|
—
|
|
|
—
|
|
|
(289
|
)
|
||||
Income before income taxes
|
|
105,809
|
|
|
19,117
|
|
|
—
|
|
|
124,926
|
|
||||
Income tax expense
|
|
(1,306
|
)
|
|
(5,367
|
)
|
|
—
|
|
|
(6,673
|
)
|
||||
Net income
|
|
$
|
104,503
|
|
|
$
|
13,750
|
|
|
$
|
—
|
|
|
$
|
118,253
|
|
Segment assets
|
|
$
|
3,670,907
|
|
|
$
|
260,440
|
|
|
$
|
—
|
|
|
$
|
3,931,347
|
|
Expenditures for segment assets
|
|
$
|
191,541
|
|
|
$
|
36,621
|
|
|
$
|
—
|
|
|
$
|
228,162
|
|
|
|
2016
|
||||||||||||||
|
|
Real Estate
|
|
Observatory
|
|
Intersegment Elimination
|
|
Total
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Rental revenue
|
|
$
|
460,653
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
460,653
|
|
Intercompany rental revenue
|
|
75,658
|
|
|
—
|
|
|
(75,658
|
)
|
|
—
|
|
||||
Tenant expense reimbursement
|
|
73,459
|
|
|
—
|
|
|
—
|
|
|
73,459
|
|
||||
Observatory revenue
|
|
—
|
|
|
124,814
|
|
|
—
|
|
|
124,814
|
|
||||
Third-party management and other fees
|
|
1,766
|
|
|
—
|
|
|
—
|
|
|
1,766
|
|
||||
Other revenue and fees
|
|
17,293
|
|
|
15
|
|
|
—
|
|
|
17,308
|
|
||||
Total revenues
|
|
628,829
|
|
|
124,829
|
|
|
(75,658
|
)
|
|
678,000
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
Property operating expenses
|
|
153,850
|
|
|
—
|
|
|
—
|
|
|
153,850
|
|
||||
Intercompany rent expense
|
|
—
|
|
|
75,658
|
|
|
(75,658
|
)
|
|
—
|
|
||||
Ground rent expense
|
|
9,326
|
|
|
—
|
|
|
—
|
|
|
9,326
|
|
||||
General and administrative expenses
|
|
49,078
|
|
|
—
|
|
|
—
|
|
|
49,078
|
|
||||
Observatory expenses
|
|
—
|
|
|
29,833
|
|
|
—
|
|
|
29,833
|
|
||||
Real estate taxes
|
|
96,061
|
|
|
—
|
|
|
—
|
|
|
96,061
|
|
||||
Acquisition expenses
|
|
98
|
|
|
—
|
|
|
—
|
|
|
98
|
|
||||
Depreciation and amortization
|
|
154,817
|
|
|
394
|
|
|
—
|
|
|
155,211
|
|
||||
Total operating expenses
|
|
463,230
|
|
|
105,885
|
|
|
(75,658
|
)
|
|
493,457
|
|
||||
Total operating income (loss)
|
|
165,599
|
|
|
18,944
|
|
|
—
|
|
|
184,543
|
|
||||
Interest expense
|
|
(70,595
|
)
|
|
—
|
|
|
—
|
|
|
(70,595
|
)
|
||||
Loss on early extinguishment of debt
|
|
(552
|
)
|
|
—
|
|
|
—
|
|
|
(552
|
)
|
||||
Income before income taxes
|
|
94,452
|
|
|
18,944
|
|
|
—
|
|
|
113,396
|
|
||||
Income tax expense
|
|
(1,361
|
)
|
|
(4,785
|
)
|
|
—
|
|
|
(6,146
|
)
|
||||
Net income
|
|
$
|
93,091
|
|
|
$
|
14,159
|
|
|
$
|
—
|
|
|
$
|
107,250
|
|
Segment assets
|
|
$
|
3,641,844
|
|
|
$
|
249,109
|
|
|
$
|
—
|
|
|
$
|
3,890,953
|
|
Expenditures for segment assets
|
|
$
|
197,680
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
197,680
|
|
|
|
2015
|
||||||||||||||||||
|
|
Real Estate
|
|
Observatory
|
|
Other
|
|
Intersegment Elimination
|
|
Total
|
||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental revenue
|
|
$
|
447,784
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
447,784
|
|
Intercompany rental revenue
|
|
68,255
|
|
|
—
|
|
|
—
|
|
|
(68,255
|
)
|
|
—
|
|
|||||
Tenant expense reimbursement
|
|
79,516
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79,516
|
|
|||||
Observatory revenue
|
|
—
|
|
|
112,172
|
|
|
—
|
|
|
—
|
|
|
112,172
|
|
|||||
Construction revenue
|
|
—
|
|
|
—
|
|
|
5,696
|
|
|
(3,715
|
)
|
|
1,981
|
|
|||||
Third-party management and other fees
|
|
2,133
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,133
|
|
|||||
Other revenue and fees
|
|
14,048
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,048
|
|
|||||
Total revenues
|
|
611,736
|
|
|
112,172
|
|
|
5,696
|
|
|
(71,970
|
)
|
|
657,634
|
|
|||||
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
|
158,638
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158,638
|
|
|||||
Intercompany rent expense
|
|
—
|
|
|
68,255
|
|
|
—
|
|
|
(68,255
|
)
|
|
—
|
|
|||||
Ground rent expense
|
|
9,326
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,326
|
|
|||||
General and administrative expenses
|
|
38,073
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38,073
|
|
|||||
Observatory expenses
|
|
—
|
|
|
32,174
|
|
|
—
|
|
|
—
|
|
|
32,174
|
|
|||||
Construction expenses
|
|
—
|
|
|
—
|
|
|
6,539
|
|
|
(3,317
|
)
|
|
3,222
|
|
|||||
Real estate taxes
|
|
93,165
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93,165
|
|
|||||
Acquisition expenses
|
|
193
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
193
|
|
|||||
Depreciation and amortization
|
|
171,035
|
|
|
338
|
|
|
101
|
|
|
—
|
|
|
171,474
|
|
|||||
Total operating expenses
|
|
470,430
|
|
|
100,767
|
|
|
6,640
|
|
|
(71,572
|
)
|
|
506,265
|
|
|||||
Total operating income (loss)
|
|
141,306
|
|
|
11,405
|
|
|
(944
|
)
|
|
(398
|
)
|
|
151,369
|
|
|||||
Interest expense
|
|
(65,743
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(65,743
|
)
|
|||||
Loss on early extinguishment of debt
|
|
(1,749
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,749
|
)
|
|||||
Income (loss) before income taxes
|
|
73,814
|
|
|
11,405
|
|
|
(944
|
)
|
|
(398
|
)
|
|
83,877
|
|
|||||
Income tax (expense) benefit
|
|
(1,498
|
)
|
|
(2,791
|
)
|
|
340
|
|
|
—
|
|
|
(3,949
|
)
|
|||||
Net income
|
|
$
|
72,316
|
|
|
$
|
8,614
|
|
|
$
|
(604
|
)
|
|
$
|
(398
|
)
|
|
$
|
79,928
|
|
Segment assets
|
|
$
|
3,058,250
|
|
|
$
|
241,511
|
|
|
$
|
889
|
|
|
$
|
—
|
|
|
$
|
3,300,650
|
|
Expenditures for segment assets
|
|
$
|
156,543
|
|
|
$
|
211
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
156,754
|
|
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
||||||||
Revenues
|
$
|
164,954
|
|
|
$
|
177,124
|
|
|
$
|
187,320
|
|
|
$
|
183,070
|
|
Operating income
|
$
|
36,666
|
|
|
$
|
51,434
|
|
|
$
|
56,781
|
|
|
$
|
50,964
|
|
Net income
|
$
|
19,145
|
|
|
$
|
31,359
|
|
|
$
|
35,489
|
|
|
$
|
32,260
|
|
Net income attributable to common stockholders
|
$
|
9,985
|
|
|
$
|
16,584
|
|
|
$
|
18,806
|
|
|
$
|
17,272
|
|
Net income per share attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
0.06
|
|
|
$
|
0.10
|
|
|
$
|
0.12
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
||||||||
|
March 31, 2016
|
|
June 30, 2016
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||||
Revenues
|
$
|
157,074
|
|
|
$
|
165,815
|
|
|
$
|
175,848
|
|
|
$
|
179,263
|
|
Operating income
|
$
|
34,114
|
|
|
$
|
44,192
|
|
|
$
|
53,586
|
|
|
$
|
52,651
|
|
Net income
|
$
|
16,705
|
|
|
$
|
24,640
|
|
|
$
|
32,897
|
|
|
$
|
33,008
|
|
Net income attributable to common stockholders
|
$
|
7,428
|
|
|
$
|
11,089
|
|
|
$
|
15,973
|
|
|
$
|
16,966
|
|
Net income per share attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
0.06
|
|
|
$
|
0.09
|
|
|
$
|
0.12
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
||||||||
|
March 31, 2015
|
|
June 30, 2015
|
|
September 30, 2015
|
|
December 31, 2015
|
||||||||
Revenues
|
$
|
151,882
|
|
|
$
|
164,773
|
|
|
$
|
175,779
|
|
|
$
|
165,200
|
|
Operating income
|
$
|
23,757
|
|
|
$
|
45,039
|
|
|
$
|
45,343
|
|
|
$
|
37,230
|
|
Net income
|
$
|
7,888
|
|
|
$
|
26,585
|
|
|
$
|
26,085
|
|
|
$
|
19,370
|
|
Net income attributable to common stockholders
|
$
|
3,138
|
|
|
$
|
11,120
|
|
|
$
|
11,220
|
|
|
$
|
8,252
|
|
Net income per share attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
0.03
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
$
|
0.07
|
|
Description
|
|
Balance At
Beginning of Year |
|
Additions
Charged Against Operations |
|
Uncollectible
Accounts Written-Off |
|
Balance
at End of Year |
||||||||
Year ended December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
3,723
|
|
|
$
|
(1,650
|
)
|
|
$
|
(466
|
)
|
|
$
|
1,607
|
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
3,037
|
|
|
$
|
908
|
|
|
$
|
(222
|
)
|
|
$
|
3,723
|
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
1,847
|
|
|
$
|
1,298
|
|
|
$
|
(108
|
)
|
|
$
|
3,037
|
|
|
|
|
|
|
|
Initial Cost to
the Company |
|
Cost Capitalized
Subsequent to Acquisition |
|
Gross Amount at
which Carried at 12/31/17 |
|
|
|
|
|
|
||||||||||||||||||||||||||||
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 |
||||||||||||||||||
111 West 33rd Street, New York, NY
|
|
office /
retail |
|
$
|
84,085
|
|
|
$
|
13,630
|
|
|
$
|
244,461
|
|
|
$
|
76,316
|
|
|
n/a
|
|
|
$
|
13,630
|
|
|
$
|
320,777
|
|
|
$
|
334,407
|
|
|
$
|
(31,591
|
)
|
|
1954
|
|
2014
|
|
various
|
|
1400 Broadway, New York, NY
|
|
office /
retail |
|
76,085
|
|
|
—
|
|
|
96,338
|
|
|
28,738
|
|
|
—
|
|
|
—
|
|
|
125,076
|
|
|
125,076
|
|
|
(27,287
|
)
|
|
1930
|
|
2014
|
|
various
|
|||||||||
1333 Broadway, New York, NY
|
|
office /
retail |
|
66,590
|
|
|
91,435
|
|
|
120,190
|
|
|
6,143
|
|
|
n/a
|
|
|
91,435
|
|
|
126,333
|
|
|
217,768
|
|
|
(18,481
|
)
|
|
1915
|
|
2013
|
|
various
|
|||||||||
1350 Broadway, New York, NY
|
|
office /
retail |
|
37,410
|
|
|
—
|
|
|
102,518
|
|
|
21,601
|
|
|
—
|
|
|
—
|
|
|
124,119
|
|
|
124,119
|
|
|
(19,330
|
)
|
|
1929
|
|
2013
|
|
various
|
|||||||||
250 West 57th Street, New York, NY
|
|
office/
retail |
|
—
|
|
|
2,117
|
|
|
5,041
|
|
|
113,414
|
|
|
n/a
|
|
|
2,117
|
|
|
118,455
|
|
|
120,572
|
|
|
(32,729
|
)
|
|
1921
|
|
1953
|
|
various
|
|||||||||
501 Seventh Avenue, New York, NY
|
|
office/
retail |
|
—
|
|
|
1,100
|
|
|
2,600
|
|
|
92,032
|
|
|
n/a
|
|
|
1,100
|
|
|
94,632
|
|
|
95,732
|
|
|
(39,550
|
)
|
|
1923
|
|
1950
|
|
various
|
|||||||||
1359 Broadway, New York, NY
|
|
office/
retail |
|
—
|
|
|
1,233
|
|
|
1,809
|
|
|
55,853
|
|
|
n/a
|
|
|
1,233
|
|
|
57,662
|
|
|
58,895
|
|
|
(24,867
|
)
|
|
1924
|
|
1953
|
|
various
|
|||||||||
350 Fifth Avenue (Empire State Building), New York, NY
|
|
office/
retail |
|
—
|
|
|
21,551
|
|
|
38,934
|
|
|
803,025
|
|
|
n/a
|
|
|
21,551
|
|
|
841,959
|
|
|
863,510
|
|
|
(174,484
|
)
|
|
1930
|
|
2013
|
|
various
|
|||||||||
One Grand Central Place,
New York, NY |
|
office/
retail |
|
—
|
|
|
7,240
|
|
|
17,490
|
|
|
216,947
|
|
|
n/a
|
|
|
7,222
|
|
|
234,455
|
|
|
241,677
|
|
|
(98,280
|
)
|
|
1930
|
|
1954
|
|
various
|
|||||||||
First Stamford Place, Stamford, CT
|
|
office
|
|
178,378
|
|
|
22,952
|
|
|
122,739
|
|
|
53,718
|
|
|
n/a
|
|
|
24,862
|
|
|
174,547
|
|
|
199,409
|
|
|
(76,114
|
)
|
|
1986
|
|
2001
|
|
various
|
|||||||||
One Station Place, Stamford, CT (Metro Center)
|
|
office
|
|
93,606
|
|
|
5,313
|
|
|
28,602
|
|
|
13,489
|
|
|
n/a
|
|
|
5,313
|
|
|
42,091
|
|
|
47,404
|
|
|
(29,225
|
)
|
|
1987
|
|
1984
|
|
various
|
|||||||||
383 Main Avenue, Norwalk, CT
|
|
office
|
|
29,572
|
|
|
2,262
|
|
|
12,820
|
|
|
17,534
|
|
|
n/a
|
|
|
2,262
|
|
|
30,354
|
|
|
32,616
|
|
|
(11,933
|
)
|
|
1985
|
|
1994
|
|
various
|
|||||||||
500 Mamaroneck Avenue, Harrison, NY
|
|
office
|
|
—
|
|
|
4,571
|
|
|
25,915
|
|
|
22,393
|
|
|
n/a
|
|
|
4,571
|
|
|
48,308
|
|
|
52,879
|
|
|
(21,928
|
)
|
|
1987
|
|
1999
|
|
various
|
|||||||||
10 Bank Street, White Plains, NY
|
|
office
|
|
34,092
|
|
|
5,612
|
|
|
31,803
|
|
|
17,042
|
|
|
n/a
|
|
|
5,612
|
|
|
48,845
|
|
|
54,457
|
|
|
(19,441
|
)
|
|
1989
|
|
1999
|
|
various
|
|||||||||
10 Union Square, New York, NY
|
|
retail
|
|
48,966
|
|
|
5,003
|
|
|
12,866
|
|
|
1,787
|
|
|
n/a
|
|
|
5,003
|
|
|
14,653
|
|
|
19,656
|
|
|
(7,359
|
)
|
|
1987
|
|
1996
|
|
various
|
|||||||||
1542 Third Avenue, New York, NY
|
|
retail
|
|
29,384
|
|
|
2,239
|
|
|
15,266
|
|
|
424
|
|
|
n/a
|
|
|
2,239
|
|
|
15,690
|
|
|
17,929
|
|
|
(7,347
|
)
|
|
1991
|
|
1999
|
|
various
|
|||||||||
1010 Third Avenue, New York, NY and 77 West 55th Street, New York, NY
|
|
retail
|
|
38,996
|
|
|
4,462
|
|
|
15,817
|
|
|
783
|
|
|
n/a
|
|
|
4,462
|
|
|
16,600
|
|
|
21,062
|
|
|
(8,166
|
)
|
|
1962
|
|
1998
|
|
various
|
|||||||||
69-97 Main Street, Westport, CT
|
|
retail
|
|
—
|
|
|
2,782
|
|
|
15,766
|
|
|
943
|
|
|
n/a
|
|
|
2,782
|
|
|
16,709
|
|
|
19,491
|
|
|
(6,679
|
)
|
|
1922
|
|
2003
|
|
various
|
|||||||||
103-107 Main Street, Westport, CT
|
|
retail
|
|
—
|
|
|
1,243
|
|
|
7,043
|
|
|
182
|
|
|
n/a
|
|
|
1,260
|
|
|
7,208
|
|
|
8,468
|
|
|
(2,109
|
)
|
|
1900
|
|
2006
|
|
various
|
|||||||||
Property for development at the Transportation Hub in Stamford CT
|
|
land
|
|
—
|
|
|
4,542
|
|
|
—
|
|
|
7,986
|
|
|
—
|
|
|
12,528
|
|
|
—
|
|
|
12,528
|
|
|
—
|
|
|
n/a
|
|
n/a
|
|
n/a
|
|||||||||
Totals
|
|
|
|
$
|
717,164
|
|
|
$
|
199,287
|
|
|
$
|
918,018
|
|
|
$
|
1,550,350
|
|
|
$
|
—
|
|
|
$
|
209,182
|
|
|
$
|
2,458,473
|
|
|
$
|
2,667,655
|
|
|
$
|
(656,900
|
)
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
Balance, beginning of year
|
$
|
2,458,629
|
|
|
$
|
2,276,330
|
|
|
$
|
2,139,863
|
|
Acquisition of new properties
|
—
|
|
|
—
|
|
|
—
|
|
|||
Improvements
|
228,162
|
|
|
197,680
|
|
|
156,754
|
|
|||
Disposals
|
(19,136
|
)
|
|
(15,381
|
)
|
|
(20,287
|
)
|
|||
Balance, end of year
|
$
|
2,667,655
|
|
|
$
|
2,458,629
|
|
|
$
|
2,276,330
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
Balance, beginning of year
|
|
$
|
556,546
|
|
|
$
|
465,584
|
|
|
$
|
377,552
|
|
Depreciation expense
|
|
119,490
|
|
|
106,343
|
|
|
108,319
|
|
|||
Disposals
|
|
(19,136
|
)
|
|
(15,381
|
)
|
|
(20,287
|
)
|
|||
Balance, end of year
|
|
$
|
656,900
|
|
|
$
|
556,546
|
|
|
$
|
465,584
|
|
Buildings
|
|
39 years
|
Building improvements
|
|
39 years or useful life
|
Tenant improvements
|
|
Term of related lease
|
(1)
|
Registration Statement (Form S-8 No. 333-191588) pertaining to the Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2013 Equity Incentive Plan,
|
(2)
|
Registration Statement (Form S-3 No. 333-219658) of Empire State Realty Trust, Inc. and Empire State Realty OP, L.P., and
|
(3)
|
Registration Statement (Form S-3 No. 333-202370) of Empire State Realty Trust, Inc.
|
Dated: February 28, 2018
|
By:
/s/ Anthony E. Malkin
|
|
Anthony E. Malkin
|
|
Chairman and Chief Executive Officer
|
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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
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 directors (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: February 28, 2018
|
By:
/s/ David A. Karp
|
|
David A. Karp
|
|
Executive Vice President and Chief Financial Officer
|
Date: February 28, 2018
|
By:
/s/ Anthony E. Malkin
|
|
Anthony E. Malkin
|
|
Chairman and Chief Executive Officer
|
Date: February 28, 2018
|
By:
/s/ David A. Karp
|
|
David A. Karp
|
|
Executive Vice President and Chief Financial Officer
|