☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
45-4685158
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
|
☒
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
☐
|
|
|
Emerging growth company
|
☐
|
|
EMPIRE STATE REALTY OP, L.P.
|
|
|
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" means a series of transactions pursuant to which we acquired, substantially concurrently with the completion of the Offering, through a series of contributions and merger transactions, our portfolio of real estate assets that were held by 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 Empire State Realty Trust, Inc.'s Class A common stock at the time indicated 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 ("GAAP");
|
•
|
"enterprise value" means all outstanding shares of Empire State Realty Trust, Inc.'s Class A common stock at the time indicated 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, 2019, plus private perpetual preferred units plus consolidated debt at December 31, 2019;
|
•
|
"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 OP L.P., a Delaware limited partnership, together with its consolidated subsidiaries;
|
•
|
"securityholder" means a holder of our Series ES, Series 250, Series 60 and Series PR operating partnership units, including those units held by Empire State Realty Trust, Inc.; and
|
•
|
"traded OP Units" mean our 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, 2019, 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 511,984 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.
|
•
|
Attractive Retail Locations in Densely Populated Metropolitan Communities. As of December 31, 2019, 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 a total of 717,579 rentable square feet, 696,291 square feet in Manhattan and 21,288 square feet in Westport, Connecticut, which were approximately 90.3% occupied in the aggregate. All of the Manhattan 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, qualities which set them apart from retail properties in the high rent or low traffic corridors which have suffered in recent market conditions. Our current Manhattan retail rents are below current market rents, and as we recapture and redevelop retail space there, we expect to be able to drive strong positive spreads on newly leased space. We have retail expirations in the coming years that should allow us to increase our cash flows further. Our retail tenants cover a number of industries, and include Bank of America; Bank Santander (Sovereign Bank); Charles Schwab; Chipotle; Dr. Martens AirWair USA; Duane Reade/Walgreen's; FedEx; FootLocker; HSBC; JP Morgan Chase; Lululemon; New Cingular Wireless; 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.
|
•
|
Expertise in Repositioning and Redeveloping Manhattan Office Properties. We have substantial expertise in redeveloping, upgrading and repositioning Manhattan office properties, having invested through December 31, 2019 a total of approximately $918.6 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 in 2002 through 2006. We also have substantial experience in enhanced tenant amenities, and we recently expanded the service offerings we make available to our tenants. 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.
|
•
|
Leader in Energy Efficiency Retrofitting. We have pioneered certain practices in energy efficiency, beginning at the Empire State Building where we 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 lowers 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, in addition to lowering our expenses. As a result of our efforts, approximately 60% of our portfolio square feet is Energy Star certified, including the Empire State Building, even with the more stringent Energy Star scoring methodology rolled out in late 2019. As a result of the energy efficiency retrofits, we estimate that the Empire State Building has reduced energy use by 43% of its pre-retrofit level of energy use, resulting in over $6.9 million of annual energy cost savings at pre-retrofit utility rate levels. 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. 2018 energy cost savings was $6.9 million for the whole building retrofits, out of which $5.7 million savings was achieved 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.
|
•
|
Environmental, Social and Governance ("ESG") Initiatives. We are committed to integrated portfolio-wide strategies for environmental, social and governance initiatives. We have requirements in our buildings for practices to enhance the health and wellness of our building occupants. Our sustainability program is structured around quantifiable improvement in key areas, including: energy efficiency, water efficiency, recycling and waste diversion and healthy work environments for our tenants and employees (indoor environmental quality). Our CEO, Anthony E. Malkin, is the Chair of the Sustainability Policy Advisory Board of the Real Estate Roundtable and was appointed to the New York City Climate Mobilization Advisory Board for the implementation of Local Law 97, the sole landlord representative on the board.
|
•
|
Experienced and Committed Management Team with Proven Track Record. Our senior management team is highly regarded in the real estate community and has extensive relationships with a broad range of brokers, owners, tenants and lenders. We have developed relationships we believe enable us to both secure high credit-quality tenants on attractive terms, as well as provide us with potential acquisition opportunities. We have substantial in-house expertise and resources in asset and property management, leasing, marketing, acquisitions, construction, development and financing and a platform that is highly scalable. Members of our senior management team have worked in the real estate industry for an average of approximately 35 years with extensive experience in greater New York area real estate, through many economic cycles. We take an intensive, hands-on approach to the management of our portfolio and quality brand building. As of December 31, 2019, our named executive officers owned 11.8% of ESRT's common stock on a fully diluted basis (including shares of common stock and operating partnership units as to which Anthony E. Malkin, our chief executive officer, disclaims beneficial ownership except to the extent of his pecuniary interest therein), and therefore their interests are aligned with those of ESRT's securityholders and they are incentivized to maximize returns to ESRT's securityholders.
|
•
|
Strong Balance Sheet Supportive of Future Growth. As of December 31, 2019, we had total debt outstanding of approximately $1.7 billion, with a weighted average interest rate of 4.03% and a weighted average maturity of 8.3 years. Additionally, we had approximately $1.1 billion of available borrowing capacity under our unsecured revolving and term credit facility as of December 31, 2019. We had cash and cash equivalents and short-term investments of $233.9 million at December 31, 2019. Our consolidated net debt represented 25.2% of enterprise value. Excluding principal amortization, we have no debt maturing in 2020 and 2021 and $265.0 million of debt maturing in 2022. 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.
|
•
|
Increase Existing Below-Market Rents and Exploit our Price Position in the Market. To date, we have capitalized on the opportunity to capture the significant embedded, de-risked growth from repositioning of our Manhattan office portfolio. For example, we expect to benefit from the re-leasing of 7.4%, or approximately 558,246 rentable square feet (including month-to-month leases), of our Manhattan office leases expiring during 2020, which we generally believe are currently at below market rates. These expiring leases represent a weighted average base rent of $54.43 per square foot based on current measurements. As older leases expire, we expect to continue to upgrade certain space to increase rents further. Our concentration in Manhattan and the greater New York metropolitan area should also enable us to benefit from increased rents associated with current stability in the financial and economic environment in New York. 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, while achieving returns of approximately 10%. 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
|
•
|
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 significant acquisition opportunities where we believe we can increase occupancy and rental rates. We also believe there is 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 zoning approvals have been obtained to allow development of an approximately 415,000 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, as well as 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. We have had 204 tenant expansions within our portfolio totaling over 1.6 million square feet since 2013.
|
•
|
Enhanced our Observatory Operations. In 2019 we completed a multi-year re-imagination and redevelopment of the entire Observatory experience at the Empire State Building. The new Observatory entrance on 34th Street, opened in August 2018, improved the experience for Observatory visitors as well as office tenants- and has increased pedestrian traffic in front of the retail space on the 34th street side of the building. A new 2nd floor immersive museum, opened in July 2019, provides guests with numerous, distinct experiences as they progress through the tour. The 2nd floor museum includes 10,000 square feet of exhibits such as a history of the Empire State Building, from its initial construction to its leadership role in sustainability, an exclusive series of interactive kiosks programmed by NYC & Company through which visitors may compose itineraries for their visits to New York City, a panorama of the skyline of New York City rendered in wallpaper derived from the exclusive artwork of memory artist Stephen Wiltshire, a seventy screen display that highlights the Empire State Building's starring role in pop culture in every decade since the 1930's, and an opportunity to take a photograph in King Kong's hand, to name a few. The new 102nd floor Observatory, accessed via a new glass elevator from the 86th floor, enclosed by 24 eight-foot tall floor to ceiling windows, provides a climate-controlled platform for New York City's finest views. Visitor and industry feedback have been positive.
|
•
|
a general consumer shift to online shopping has reduced demand for physical retail space and thus reduced the value of street level premises, which typically commanded the highest rental rates per square foot in office;
|
•
|
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 made short-term investments, the dislocation of the markets for our short-term investments, increased volatility in market rates for such investments or other factors.
|
•
|
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 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, cash flow 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 ESRT's Class A common stock and our 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;
|
•
|
ESRT's ability, as general partner, in some cases, to amend the partnership agreement and to cause us to issue units with terms that could delay, defer or prevent a merger or other change of control of us or ESRT 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
|
2,711,163
|
|
95.0
|
%
|
|
$
|
155,183,111
|
|
|
$
|
60.25
|
|
168
|
|
|
One Grand Central Place
|
Grand Central
|
1,249,248
|
|
87.2
|
%
|
|
64,693,231
|
|
|
59.39
|
|
187
|
|
|||
1400 Broadway (7)
|
Penn Station -Times Sq. South
|
914,983
|
|
88.3
|
%
|
|
43,275,161
|
|
|
53.56
|
|
24
|
|
|||
111 West 33rd Street (8)
|
Penn Station -Times Sq. South
|
641,067
|
|
95.4
|
%
|
|
36,721,047
|
|
|
60.03
|
|
23
|
|
|||
250 West 57th Street
|
Columbus Circle - West Side
|
473,811
|
|
72.3
|
%
|
|
21,181,440
|
|
|
61.87
|
|
43
|
|
|||
501 Seventh Avenue
|
Penn Station -Times Sq. South
|
461,652
|
|
81.6
|
%
|
|
18,610,631
|
|
|
49.42
|
|
28
|
|
|||
1359 Broadway
|
Penn Station -Times Sq. South
|
455,849
|
|
97.5
|
%
|
|
24,472,645
|
|
|
55.09
|
|
33
|
|
|||
1350 Broadway (9)
|
Penn Station -Times Sq. South
|
372,643
|
|
85.3
|
%
|
|
18,856,099
|
|
|
59.29
|
|
56
|
|
|||
1333 Broadway
|
Penn Station -Times Sq. South
|
292,835
|
|
80.3
|
%
|
|
12,430,192
|
|
|
52.88
|
|
9
|
|
|||
Manhattan Office Properties - Office
|
|
7,573,251
|
|
89.8
|
%
|
|
395,423,557
|
|
|
58.14
|
|
571
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
Manhattan Office Properties - Retail
|
|
|
|
|
|
|
|
|
||||||||
The Empire State Building (10)
|
Penn Station -Times Sq. South
|
104,862
|
|
69.5
|
%
|
|
13,533,939
|
|
|
185.82
|
|
13
|
|
|||
One Grand Central Place
|
Grand Central
|
68,732
|
|
79.0
|
%
|
|
6,438,552
|
|
|
118.57
|
|
13
|
|
|||
1400 Broadway (7)
|
Penn Station -Times Sq. South
|
20,418
|
|
77.4
|
%
|
|
2,049,950
|
|
|
129.64
|
|
8
|
|
|||
112 West 34th Street (8)
|
Penn Station -Times Sq. South
|
90,132
|
|
100.0
|
%
|
|
23,273,046
|
|
|
258.21
|
|
4
|
|
|||
250 West 57th Street
|
Columbus Circle - West Side
|
67,927
|
|
100.0
|
%
|
|
10,315,884
|
|
|
151.87
|
|
8
|
|
|||
501 Seventh Avenue
|
Penn Station -Times Sq. South
|
33,632
|
|
87.3
|
%
|
|
2,018,064
|
|
|
68.74
|
|
8
|
|
|||
1359 Broadway
|
Penn Station -Times Sq. South
|
27,506
|
|
100.0
|
%
|
|
2,346,399
|
|
|
85.30
|
|
6
|
|
|||
1350 Broadway
|
Penn Station -Times Sq. South
|
31,774
|
|
95.6
|
%
|
|
7,126,817
|
|
|
234.52
|
|
5
|
|
|||
1333 Broadway
|
Penn Station -Times Sq. South
|
67,001
|
|
100.0
|
%
|
|
9,318,123
|
|
|
139.07
|
|
4
|
|
|||
Manhattan Office Properties - Retail
|
|
511,984
|
|
88.9
|
%
|
|
76,420,774
|
|
|
167.86
|
|
69
|
|
|||
Sub-Total/Weighted Average Manhattan Office Properties - Office and Retail
|
8,085,235
|
|
89.7
|
%
|
|
471,844,331
|
|
|
65.03
|
|
640
|
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
(1)
|
Excludes (i) 193,268 square feet of space across our portfolio attributable to building management use and tenant amenities and (ii) 79,613 square feet of space attributable to our observatory.
|
(2)
|
Based on leases signed and commenced as of December 31, 2019 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, 2019 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 36,970 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 44 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 58 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 31 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 511,984 rentable square feet of retail space in our Manhattan office properties.
|
Diversification by Industry
|
Percent (1)
|
|
Arts and entertainment
|
2.5
|
%
|
Broadcast
|
1.0
|
%
|
Consumer goods
|
20.3
|
%
|
Finance, insurance, real estate
|
16.4
|
%
|
Government entity
|
1.7
|
%
|
Healthcare
|
2.0
|
%
|
Legal services
|
4.9
|
%
|
Media and advertising
|
4.4
|
%
|
Non-profit
|
3.9
|
%
|
Professional services (not including legal services)
|
10.2
|
%
|
Retail
|
17.0
|
%
|
Technology
|
10.1
|
%
|
Others
|
5.6
|
%
|
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 Broadway
|
Oct 2023-Oct. 2028
|
8.1 years
|
668,942
|
|
6.6
|
%
|
|
$
|
36,579,836
|
|
6.6
|
%
|
|
LinkedIn
|
Empire State Building
|
Aug. 2036
|
16.7 years
|
312,947
|
|
3.1
|
%
|
|
18,434,225
|
|
3.3
|
%
|
||
Coty Inc.
|
Empire State Building
|
Apr. 2020 - Jan. 2030
|
5.3 years
|
312,471
|
|
3.1
|
%
|
|
17,712,823
|
|
3.2
|
%
|
||
PVH Corp.
|
501 Seventh Avenue
|
Oct. 2028
|
8.8 years
|
237,281
|
|
2.3
|
%
|
|
11,716,228
|
|
2.1
|
%
|
||
Sephora
|
112 West 34th Street
|
Jan. 2029
|
9.1 years
|
11,334
|
|
0.1
|
%
|
|
10,468,996
|
|
1.9
|
%
|
||
Li & Fung
|
1359 Broadway
|
Oct. 2021-Oct. 2027
|
4.3 years
|
149,436
|
|
1.5
|
%
|
|
7,701,934
|
|
1.4
|
%
|
||
Signature Bank
|
1333 & 1400 Broadway
|
Jul. 2030 - Apr. 2035
|
14.8 years
|
124,884
|
|
1.2
|
%
|
|
7,540,459
|
|
1.4
|
%
|
||
Urban Outfitters
|
1333 Broadway
|
Sept. 2029
|
9.8 years
|
56,730
|
|
0.6
|
%
|
|
7,367,374
|
|
1.3
|
%
|
||
Macy's
|
111 West 33rd Street
|
May 2030
|
10.4 years
|
131,117
|
|
1.3
|
%
|
|
7,157,511
|
|
1.3
|
%
|
||
Foot Locker
|
112 West 34th Street
|
Sept. 2031
|
11.8 years
|
34,192
|
|
0.3
|
%
|
|
6,898,262
|
|
1.2
|
%
|
||
Federal Deposit Insurance Corp.
|
Empire State Building
|
Dec. 2024
|
5.0 years
|
119,226
|
|
1.2
|
%
|
|
6,837,182
|
|
1.2
|
%
|
||
Duane Reade/Walgreen's
|
ESB, 1350 B'Way, 250 West 57th
|
Feb. 2021-Sept. 2027
|
4.9 years
|
47,541
|
|
0.5
|
%
|
|
6,704,508
|
|
1.2
|
%
|
||
HNTB Corporation
|
Empire State Building
|
Feb. 2029
|
9.2 years
|
105,143
|
|
1.0
|
%
|
|
6,666,632
|
|
1.2
|
%
|
||
The Interpublic Group of Co's, Inc.
|
111 West 33rd Street & 1400 B'way
|
Jul. 2024 0 Feb. 2025
|
4.8 years
|
124,884
|
|
1.2
|
%
|
|
6,443,584
|
|
1.2
|
%
|
||
Legg Mason
|
First Stamford Place
|
Sept. 2024
|
4.8 years
|
137,583
|
|
1.4
|
%
|
|
6,407,814
|
|
1.2
|
%
|
||
Shutterstock
|
Empire State Building
|
Apr. 2029
|
9.3 years
|
104,386
|
|
1.0
|
%
|
|
5,953,855
|
|
1.1
|
%
|
||
Fragoman
|
1400 Broadway
|
Feb. 2035
|
15.2 years
|
107,680
|
|
1.1
|
%
|
|
5,922,400
|
|
1.1
|
%
|
||
WDFG North America
|
Empire State Building
|
Dec. 2025
|
6.0 years
|
5,300
|
|
0.1
|
%
|
|
5,863,030
|
|
1.1
|
%
|
||
The Michael J. Fox Foundation
|
111West 33rd Street
|
Nov. 2029
|
9.9 years
|
86,492
|
|
0.9
|
%
|
|
5,390,818
|
|
1.0
|
%
|
||
ASCAP
|
250 West 57th Street
|
Aug. 2034
|
14.7 years
|
87,943
|
|
0.9
|
%
|
|
5,345,814
|
|
1.0
|
%
|
||
Total
|
|
|
|
$
|
2,965,512
|
|
29.4
|
%
|
|
$
|
193,113,285
|
|
35.0
|
%
|
(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 remaining lease term, based on annualized rent.
|
(3)
|
Based on leases signed and commenced as of December 31, 2019.
|
(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.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
New and renewal leases entered into during the year (square feet)
|
970,443
|
|
|
837,487
|
|
|
865,251
|
|
|||
|
|
|
|
|
|
||||||
Weighted average annualized cash rent per square foot for new and renewal leases executed during the year
|
$
|
65.91
|
|
|
$
|
61.39
|
|
|
$
|
59.26
|
|
|
|
|
|
|
|
||||||
Weighted average annualized cash rent per square foot for previous leases
|
$
|
54.72
|
|
|
$
|
49.29
|
|
|
$
|
43.70
|
|
|
|
|
|
|
|
||||||
Increase in mark-to-market rent
|
20.4
|
%
|
|
24.5
|
%
|
|
35.6
|
%
|
|
|
|
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
|
—
|
|
893,363
|
|
8.8
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
25
|
|
262,621
|
|
2.6
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
Fourth quarter 2019
|
12
|
|
52,705
|
|
0.5
|
%
|
|
2,512,326
|
|
0.5
|
%
|
|
47.67
|
|
||
2020
|
124
|
|
769,772
|
|
7.6
|
%
|
|
44,838,023
|
|
8.1
|
%
|
|
58.25
|
|
||
2021
|
104
|
|
660,924
|
|
6.5
|
%
|
|
38,190,079
|
|
6.9
|
%
|
|
57.78
|
|
||
2022
|
110
|
|
570,712
|
|
5.6
|
%
|
|
36,716,025
|
|
6.6
|
%
|
|
64.33
|
|
||
2023
|
86
|
|
684,157
|
|
6.7
|
%
|
|
42,811,151
|
|
7.7
|
%
|
|
62.58
|
|
||
2024
|
84
|
|
806,258
|
|
8.0
|
%
|
|
48,199,253
|
|
8.7
|
%
|
|
59.78
|
|
||
2025
|
68
|
|
449,796
|
|
4.4
|
%
|
|
33,119,723
|
|
6.0
|
%
|
|
73.63
|
|
||
2026
|
55
|
|
730,874
|
|
7.2
|
%
|
|
40,651,456
|
|
7.3
|
%
|
|
55.62
|
|
||
2027
|
46
|
|
541,363
|
|
5.3
|
%
|
|
32,345,164
|
|
5.8
|
%
|
|
59.75
|
|
||
2028
|
28
|
|
1,038,287
|
|
10.2
|
%
|
|
56,895,634
|
|
10.3
|
%
|
|
54.80
|
|
||
2029
|
34
|
|
855,645
|
|
8.4
|
%
|
|
60,777,278
|
|
11.0
|
%
|
|
71.03
|
|
||
Thereafter
|
65
|
|
1,821,580
|
|
18.2
|
%
|
|
117,761,084
|
|
21.1
|
%
|
|
65.65
|
|
||
Total
|
841
|
|
10,138,057
|
|
100.0
|
%
|
|
$
|
554,817,196
|
|
100.0
|
%
|
|
$
|
61.77
|
|
|
|
|
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
|
—
|
|
553,707
|
|
7.3
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
19
|
|
218,629
|
|
2.9
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
Fourth quarter 2019
|
10
|
|
29,763
|
|
0.4
|
%
|
|
1,618,591
|
|
0.4
|
%
|
|
54.38
|
|
||
2020
|
90
|
|
558,246
|
|
7.4
|
%
|
|
30,383,852
|
|
7.7
|
%
|
|
54.43
|
|
||
2021
|
66
|
|
419,381
|
|
5.5
|
%
|
|
23,884,192
|
|
6.0
|
%
|
|
56.95
|
|
||
2022
|
81
|
|
380,806
|
|
5.0
|
%
|
|
22,575,532
|
|
5.7
|
%
|
|
59.28
|
|
||
2023
|
63
|
|
513,024
|
|
6.8
|
%
|
|
30,207,994
|
|
7.6
|
%
|
|
58.88
|
|
||
2024
|
61
|
|
569,494
|
|
7.5
|
%
|
|
32,968,415
|
|
8.3
|
%
|
|
57.89
|
|
||
2025
|
44
|
|
291,977
|
|
3.9
|
%
|
|
18,270,905
|
|
4.6
|
%
|
|
62.58
|
|
||
2026
|
35
|
|
519,454
|
|
6.9
|
%
|
|
29,833,963
|
|
7.5
|
%
|
|
57.43
|
|
||
2027
|
33
|
|
407,276
|
|
5.4
|
%
|
|
23,056,903
|
|
5.8
|
%
|
|
56.61
|
|
||
2028
|
18
|
|
948,934
|
|
12.5
|
%
|
|
52,754,107
|
|
13.3
|
%
|
|
55.57
|
|
||
2029
|
23
|
|
629,262
|
|
8.3
|
%
|
|
36,879,869
|
|
9.3
|
%
|
|
58.61
|
|
||
Thereafter
|
47
|
|
1,533,298
|
|
20.2
|
%
|
|
92,989,234
|
|
23.8
|
%
|
|
60.65
|
|
||
Total
|
590
|
|
7,573,251
|
|
100.0
|
%
|
|
$
|
395,423,557
|
|
100.0
|
%
|
|
$
|
58.14
|
|
|
|
|
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
|
—
|
|
290,105
|
|
15.7
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
3
|
|
23,790
|
|
1.3
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
Fourth quarter 2019
|
2
|
|
22,942
|
|
1.2
|
%
|
|
893,735
|
|
1.4
|
%
|
|
38.96
|
|
||
2020
|
23
|
|
165,677
|
|
9.0
|
%
|
|
8,389,370
|
|
13.0
|
%
|
|
50.64
|
|
||
2021
|
30
|
|
211,463
|
|
11.4
|
%
|
|
9,229,602
|
|
14.3
|
%
|
|
43.65
|
|
||
2022
|
20
|
|
131,159
|
|
7.1
|
%
|
|
5,033,664
|
|
7.8
|
%
|
|
38.38
|
|
||
2023
|
13
|
|
116,429
|
|
6.3
|
%
|
|
5,625,440
|
|
8.7
|
%
|
|
48.32
|
|
||
2024
|
13
|
|
211,452
|
|
11.4
|
%
|
|
9,454,115
|
|
14.6
|
%
|
|
44.71
|
|
||
2025
|
17
|
|
124,824
|
|
6.8
|
%
|
|
4,170,289
|
|
6.5
|
%
|
|
33.41
|
|
||
2026
|
11
|
|
136,739
|
|
7.4
|
%
|
|
5,443,406
|
|
8.4
|
%
|
|
39.81
|
|
||
2027
|
8
|
|
77,821
|
|
4.2
|
%
|
|
2,863,088
|
|
4.4
|
%
|
|
36.79
|
|
||
2028
|
6
|
|
81,366
|
|
4.4
|
%
|
|
2,924,296
|
|
4.5
|
%
|
|
35.94
|
|
||
2029
|
5
|
|
128,301
|
|
6.9
|
%
|
|
5,011,126
|
|
7.8
|
%
|
|
39.06
|
|
||
Thereafter
|
5
|
|
125,159
|
|
6.9
|
%
|
|
5,541,715
|
|
8.6
|
%
|
|
44.28
|
|
||
Total
|
156
|
|
1,847,227
|
|
100.0
|
%
|
|
$
|
64,579,846
|
|
100.0
|
%
|
|
$
|
42.12
|
|
|
|
|
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
|
—
|
|
49,551
|
|
6.9
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
3
|
|
20,202
|
|
2.8
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
Fourth quarter 2019
|
—
|
|
—
|
|
—
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
2020
|
11
|
|
45,849
|
|
6.4
|
%
|
|
6,064,801
|
|
6.4
|
%
|
|
132.28
|
|
||
2021
|
8
|
|
30,080
|
|
4.2
|
%
|
|
5,076,285
|
|
5.4
|
%
|
|
168.76
|
|
||
2022
|
9
|
|
58,747
|
|
8.2
|
%
|
|
9,106,829
|
|
9.6
|
%
|
|
155.02
|
|
||
2023
|
10
|
|
54,704
|
|
7.6
|
%
|
|
6,977,717
|
|
7.4
|
%
|
|
127.55
|
|
||
2024
|
10
|
|
25,312
|
|
3.5
|
%
|
|
5,776,723
|
|
6.1
|
%
|
|
228.22
|
|
||
2025
|
7
|
|
32,995
|
|
4.6
|
%
|
|
10,678,529
|
|
11.3
|
%
|
|
323.64
|
|
||
2026
|
9
|
|
74,681
|
|
10.4
|
%
|
|
5,374,087
|
|
5.7
|
%
|
|
71.96
|
|
||
2027
|
5
|
|
56,266
|
|
7.8
|
%
|
|
6,425,173
|
|
6.8
|
%
|
|
114.19
|
|
||
2028
|
4
|
|
7,987
|
|
1.1
|
%
|
|
1,217,231
|
|
1.3
|
%
|
|
152.40
|
|
||
2029
|
6
|
|
98,082
|
|
13.7
|
%
|
|
18,886,283
|
|
19.9
|
%
|
|
192.56
|
|
||
Thereafter
|
13
|
|
163,123
|
|
22.8
|
%
|
|
19,230,135
|
|
20.1
|
%
|
|
117.89
|
|
||
Total
|
95
|
|
717,579
|
|
100.0
|
%
|
|
$
|
94,813,793
|
|
100.0
|
%
|
|
$
|
146.36
|
|
|
|
|
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
|
—
|
|
102,923
|
|
3.8
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
Signed leases not commenced
|
3
|
|
32,381
|
|
1.2
|
%
|
|
—
|
|
—
|
%
|
|
—
|
|
||
Fourth quarter 2019
|
1
|
|
3,045
|
|
0.1
|
%
|
|
205,590
|
|
0.1
|
%
|
|
67.52
|
|
||
2020
|
25
|
|
281,953
|
|
10.4
|
%
|
|
15,282,779
|
|
9.8
|
%
|
|
54.20
|
|
||
2021
|
18
|
|
100,971
|
|
3.7
|
%
|
|
5,926,900
|
|
3.8
|
%
|
|
58.70
|
|
||
2022
|
23
|
|
118,751
|
|
4.4
|
%
|
|
7,537,771
|
|
4.9
|
%
|
|
63.48
|
|
||
2023
|
21
|
|
105,319
|
|
3.9
|
%
|
|
6,941,595
|
|
4.5
|
%
|
|
65.91
|
|
||
2024
|
18
|
|
227,351
|
|
8.4
|
%
|
|
14,198,337
|
|
9.1
|
%
|
|
62.45
|
|
||
2025
|
12
|
|
96,753
|
|
3.6
|
%
|
|
6,348,452
|
|
4.1
|
%
|
|
65.62
|
|
||
2026
|
10
|
|
132,344
|
|
4.9
|
%
|
|
8,221,791
|
|
5.3
|
%
|
|
62.12
|
|
||
2027
|
8
|
|
29,184
|
|
1.1
|
%
|
|
1,762,316
|
|
1.1
|
%
|
|
60.39
|
|
||
2028
|
4
|
|
545,713
|
|
20.1
|
%
|
|
30,765,395
|
|
19.8
|
%
|
|
56.38
|
|
||
2029
|
7
|
|
282,020
|
|
10.4
|
%
|
|
17,327,003
|
|
11.2
|
%
|
|
61.44
|
|
||
Thereafter
|
21
|
|
652,455
|
|
24.0
|
%
|
|
40,665,182
|
|
26.3
|
%
|
|
62.33
|
|
||
Total
|
171
|
|
2,711,163
|
|
100.0
|
%
|
|
$
|
155,183,111
|
|
100.0
|
%
|
|
$
|
60.25
|
|
|
|
|
Annualized
|
|
|
|
Percent of
|
|||||||
|
Annualized
|
|
Expense
|
|
Annualized
|
|
Annualized
|
|||||||
Year of Lease Expiration
|
Base Rent (8)
|
|
Reimbursements
|
|
Rent (3)
|
|
Rent
|
|||||||
Fourth quarter 2019
|
$
|
31,710
|
|
|
$
|
9,350
|
|
|
$
|
41,060
|
|
|
0.3
|
%
|
2020
|
236,508
|
|
|
61,669
|
|
|
298,177
|
|
|
2.0
|
%
|
|||
2021
|
55,685
|
|
|
95,592
|
|
|
151,277
|
|
|
1.0
|
%
|
|||
2022
|
1,687,610
|
|
|
419,185
|
|
|
2,106,795
|
|
|
14.4
|
%
|
|||
2023
|
82,480
|
|
|
24,996
|
|
|
107,476
|
|
|
0.7
|
%
|
|||
2024
|
65,000
|
|
|
35,789
|
|
|
100,789
|
|
|
0.7
|
%
|
|||
2025
|
1,533,492
|
|
|
178,579
|
|
|
1,712,071
|
|
|
11.7
|
%
|
|||
2026
|
807,668
|
|
|
82,290
|
|
|
889,958
|
|
|
6.1
|
%
|
|||
2027
|
787,969
|
|
|
76,331
|
|
|
864,300
|
|
|
5.9
|
%
|
|||
2028
|
248,614
|
|
|
14,028
|
|
|
262,642
|
|
|
1.8
|
%
|
|||
2029
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|||
Thereafter
|
7,134,396
|
|
|
956,421
|
|
|
8,090,817
|
|
|
55.4
|
%
|
|||
Total
|
$
|
12,671,132
|
|
|
$
|
1,954,230
|
|
|
$
|
14,625,362
|
|
|
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) 193,268 rentable square feet across our portfolio attributable to building management use and tenant amenities and (ii) 79,613 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 511,984 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 $5.1 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.
|
Plan Category
|
|
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)
|
|
||||
|
|
|
|
||||||||
|
|
|
|
||||||||
|
|
|
|
||||||||
|
|
|
|
||||||||
|
|
|
|
||||||||
|
|
|
|
||||||||
Equity compensation plans approved by securityholders (1)
|
|
N/A
|
|
N/A
|
|
11,518,603
|
|
(2
|
)
|
||
Equity compensation plans not approved by securityholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
N/A
|
|
N/A
|
|
11,518,603
|
|
|
(1)
|
These consist of the Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2019 Equity Incentive Plan and the First Amended and Restated Empire State Realty Trust, Inc. and Empire State Realty OP, L.P. 2013 Equity Incentive Plan.
|
(2)
|
The number of securities remaining available for future issuance consists of shares remaining available for issuance under the Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2019 Equity Incentive Plan adjusted for awards that have been forfeited, canceled or otherwise terminated, other than by exercise under the Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2019 Equity Incentive Plan and the First Amended and Restated Empire State Realty Trust, Inc. and Empire State Realty OP, L.P. 2013 Equity Incentive Plan.
|
|
Year Ended December 31,
|
||||||||||||||||||
(amounts in thousands, except per share data)
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
$
|
731,343
|
|
|
$
|
731,511
|
|
|
$
|
709,526
|
|
|
$
|
677,353
|
|
|
$
|
657,534
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
174,977
|
|
|
167,379
|
|
|
163,531
|
|
|
153,850
|
|
|
158,638
|
|
|||||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
9,326
|
|
|
9,326
|
|
|
9,326
|
|
|||||
General and administrative expenses
|
61,063
|
|
|
52,674
|
|
|
50,315
|
|
|
49,078
|
|
|
38,073
|
|
|||||
Observatory expenses
|
33,767
|
|
|
32,767
|
|
|
30,275
|
|
|
29,833
|
|
|
32,174
|
|
|||||
Construction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,222
|
|
|||||
Real estate taxes
|
115,916
|
|
|
110,000
|
|
|
102,466
|
|
|
96,061
|
|
|
93,165
|
|
|||||
Acquisition expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
98
|
|
|
193
|
|
|||||
Depreciation and amortization
|
181,588
|
|
|
168,508
|
|
|
160,710
|
|
|
155,211
|
|
|
171,474
|
|
|||||
Total operating expenses
|
576,637
|
|
|
540,654
|
|
|
516,623
|
|
|
493,457
|
|
|
506,265
|
|
|||||
Operating income (loss)
|
154,706
|
|
|
190,857
|
|
|
192,903
|
|
|
183,896
|
|
|
151,269
|
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
11,259
|
|
|
10,661
|
|
|
2,942
|
|
|
647
|
|
|
100
|
|
|||||
Interest expense
|
(79,246
|
)
|
|
(79,623
|
)
|
|
(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
|
86,719
|
|
|
121,895
|
|
|
124,926
|
|
|
113,396
|
|
|
83,877
|
|
|||||
Income tax expense
|
(2,429
|
)
|
|
(4,642
|
)
|
|
(6,673
|
)
|
|
(6,146
|
)
|
|
(3,949
|
)
|
|||||
Net income
|
84,290
|
|
|
117,253
|
|
|
118,253
|
|
|
107,250
|
|
|
79,928
|
|
|||||
Private perpetual preferred unit distributions
|
(1,743
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||||
Net income attributable to common unitholders
|
$
|
82,547
|
|
|
$
|
116,317
|
|
|
$
|
117,317
|
|
|
$
|
106,314
|
|
|
$
|
78,992
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distribution declared and paid per unit
|
$
|
0.42
|
|
|
$
|
0.42
|
|
|
$
|
0.42
|
|
|
$
|
0.40
|
|
|
$
|
0.34
|
|
Net income per common unit - basic and diluted
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.38
|
|
|
$
|
0.29
|
|
Total weighted average units - basic
|
297,798
|
|
|
297,258
|
|
|
296,455
|
|
|
276,848
|
|
|
265,914
|
|
|||||
Total weighted average units - diluted
|
297,798
|
|
|
297,259
|
|
|
298,049
|
|
|
277,568
|
|
|
265,914
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate properties, at cost
|
$
|
3,109,433
|
|
|
$
|
2,884,486
|
|
|
$
|
2,667,655
|
|
|
$
|
2,458,629
|
|
|
$
|
2,276,330
|
|
Total assets
|
$
|
3,931,834
|
|
|
$
|
4,195,780
|
|
|
$
|
3,931,347
|
|
|
$
|
3,890,953
|
|
|
$
|
3,300,650
|
|
Debt
|
$
|
1,668,574
|
|
|
$
|
1,918,933
|
|
|
$
|
1,688,721
|
|
|
$
|
1,612,331
|
|
|
$
|
1,632,416
|
|
Partners' capital
|
$
|
1,947,913
|
|
|
$
|
1,991,109
|
|
|
$
|
1,977,737
|
|
|
$
|
1,982,863
|
|
|
$
|
1,372,686
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Funds from operations attributable to common stockholders and non-controlling interests (1)
|
$
|
260,062
|
|
|
$
|
282,609
|
|
|
$
|
276,491
|
|
|
$
|
260,519
|
|
|
$
|
249,924
|
|
Modified funds from operations attributable to common stockholders and non-controlling interests (2)
|
$
|
267,893
|
|
|
$
|
290,440
|
|
|
$
|
284,322
|
|
|
$
|
268,350
|
|
|
$
|
257,755
|
|
Core funds from operations attributable to common stockholders and non-controlling interests (3)
|
$
|
267,893
|
|
|
$
|
290,440
|
|
|
$
|
286,925
|
|
|
$
|
269,000
|
|
|
$
|
257,677
|
|
Net cash provided by operating activities
|
$
|
232,591
|
|
|
$
|
279,022
|
|
|
$
|
194,202
|
|
|
$
|
214,755
|
|
|
$
|
208,675
|
|
Net cash provided by (used in) investing activities
|
$
|
149,744
|
|
|
$
|
(643,023
|
)
|
|
$
|
(223,013
|
)
|
|
$
|
(182,376
|
)
|
|
$
|
(142,197
|
)
|
Net cash provided by (used in) financing activities
|
$
|
(381,551
|
)
|
|
$
|
104,617
|
|
|
$
|
(56,877
|
)
|
|
$
|
470,941
|
|
|
$
|
(59,918
|
)
|
(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: acquisition expenses, severance expenses and retirement equity compensation expenses, 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 $82.5 million.
|
•
|
Core FFO was $267.9 million.
|
•
|
Occupancy and leased percentages at December 31, 2019:
|
•
|
Total portfolio was 88.6% occupied; including signed leases not commenced (“SLNC”), total portfolio was 91.2% leased.
|
•
|
Manhattan office portfolio (excluding the retail component of these properties) was 89.8% occupied; including SLNC, the Manhattan office portfolio was 92.7% leased.
|
•
|
Retail portfolio was 90.3% occupied; including SLNC, the retail portfolio was 93.1% leased.
|
•
|
Empire State Building was 94.1% occupied; including SLNC, the Empire State Building was 95.2% leased.
|
•
|
Signed 161 leases, representing 1,303,395 rentable square feet across the total portfolio, achieving a 18.1% increase in mark-to-market cash rent over previous fully escalated cash rents on new, renewal, and expansion leases.
|
•
|
Signed 76 new leases representing 709,757 rentable square feet in 2019 for the Manhattan office portfolio (excluding the retail component of these properties), achieving an increase of 26.4% in mark-to-market cash rent over expired previous fully escalated cash rents.
|
•
|
Empire State Building Observatory revenue for the year ended December 31, 2019 decreased by 1.9% to $128.8 million from $131.2 million for the year ended December 31, 2018. Net operating income for the year ended December 31, 2019, decreased by 3.5% to $95.0 million from $98.5 million for the year ended December 31, 2018. As a reminder, the 102nd floor observation deck was closed for approximately nine months in 2019 and reopened on October 12, 2019.
|
•
|
Declared and paid aggregate dividends of $0.42 per share during 2019.
|
|
Year Ended December 31,
|
||||||||||||
|
2019
|
|
2018
|
||||||||||
Office leases
|
$
|
143,561
|
|
|
43.8
|
%
|
|
$
|
130,583
|
|
|
38.9
|
%
|
Retail leases
|
7,500
|
|
|
2.3
|
%
|
|
7,483
|
|
|
2.2
|
%
|
||
Tenant reimbursements, lease termination fees and other income
|
31,030
|
|
|
9.6
|
%
|
|
44,264
|
|
|
13.2
|
%
|
||
Observatory operations
|
128,769
|
|
|
39.2
|
%
|
|
131,227
|
|
|
39.0
|
%
|
||
Broadcasting licenses and leases
|
16,847
|
|
|
5.1
|
%
|
|
22,401
|
|
|
6.7
|
%
|
||
Total
|
$
|
327,707
|
|
|
100.0
|
%
|
|
$
|
335,958
|
|
|
100.0
|
%
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
2019
|
|
2018
|
|
Change
|
|
%
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rental revenue
|
$
|
586,414
|
|
|
$
|
493,231
|
|
|
$
|
93,183
|
|
|
18.9
|
%
|
Tenant expense reimbursement
|
—
|
|
|
72,372
|
|
|
(72,372
|
)
|
|
(100.0
|
)%
|
|||
Observatory revenue
|
128,769
|
|
|
131,227
|
|
|
(2,458
|
)
|
|
(1.9
|
)%
|
|||
Lease termination fees
|
4,352
|
|
|
20,847
|
|
|
(16,495
|
)
|
|
(79.1
|
)%
|
|||
Third-party management and other fees
|
1,254
|
|
|
1,440
|
|
|
(186
|
)
|
|
(12.9
|
)%
|
|||
Other revenues and fees
|
10,554
|
|
|
12,394
|
|
|
(1,840
|
)
|
|
(14.8
|
)%
|
|||
Total revenues
|
731,343
|
|
|
731,511
|
|
|
(168
|
)
|
|
—
|
%
|
|||
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
Property operating expenses
|
174,977
|
|
|
167,379
|
|
|
(7,598
|
)
|
|
(4.5
|
)%
|
|||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
—
|
|
|
—
|
%
|
|||
General and administrative expenses
|
61,063
|
|
|
52,674
|
|
|
(8,389
|
)
|
|
(15.9
|
)%
|
|||
Observatory expenses
|
33,767
|
|
|
32,767
|
|
|
(1,000
|
)
|
|
(3.1
|
)%
|
|||
Real estate taxes
|
115,916
|
|
|
110,000
|
|
|
(5,916
|
)
|
|
(5.4
|
)%
|
|||
Depreciation and amortization
|
181,588
|
|
|
168,508
|
|
|
(13,080
|
)
|
|
(7.8
|
)%
|
|||
Total operating expenses
|
576,637
|
|
|
540,654
|
|
|
(35,983
|
)
|
|
(6.7
|
)%
|
|||
Operating income
|
154,706
|
|
|
190,857
|
|
|
(36,151
|
)
|
|
(18.9
|
)%
|
|||
Other income (expense):
|
|
|
|
|
|
|
|
|||||||
Interest income
|
11,259
|
|
|
10,661
|
|
|
598
|
|
|
5.6
|
%
|
|||
Interest expense
|
(79,246
|
)
|
|
(79,623
|
)
|
|
377
|
|
|
0.5
|
%
|
|||
Income before income taxes
|
86,719
|
|
|
121,895
|
|
|
(35,176
|
)
|
|
(28.9
|
)%
|
|||
Income tax expense
|
(2,429
|
)
|
|
(4,642
|
)
|
|
2,213
|
|
|
47.7
|
%
|
|||
Net income
|
84,290
|
|
|
117,253
|
|
|
(32,963
|
)
|
|
(28.1
|
)%
|
|||
Private perpetual preferred unit distributions
|
(1,743
|
)
|
|
(936
|
)
|
|
(807
|
)
|
|
(86.2
|
)%
|
|||
Net income attributable to common unit holders
|
$
|
82,547
|
|
|
$
|
116,317
|
|
|
$
|
(33,770
|
)
|
|
(29.0
|
)%
|
|
Year Ended
|
||
|
December 31, 2019
|
||
Rental revenue
|
|
||
Base rent
|
$
|
511,136
|
|
Tenant expense reimbursement
|
75,278
|
|
|
Total rental revenue
|
$
|
586,414
|
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
2018
|
|
2017
|
|
Change
|
|
%
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rental revenue
|
$
|
493,231
|
|
|
$
|
483,944
|
|
|
$
|
9,287
|
|
|
1.9
|
%
|
Tenant expense reimbursement
|
72,372
|
|
|
73,679
|
|
|
(1,307
|
)
|
|
(1.8
|
)%
|
|||
Observatory revenue
|
131,227
|
|
|
127,118
|
|
|
4,109
|
|
|
3.2
|
%
|
|||
Lease termination fees
|
20,847
|
|
|
13,551
|
|
|
7,296
|
|
|
53.8
|
%
|
|||
Third-party management and other fees
|
1,440
|
|
|
1,400
|
|
|
40
|
|
|
2.9
|
%
|
|||
Other revenues and fees
|
12,394
|
|
|
9,834
|
|
|
2,560
|
|
|
26.0
|
%
|
|||
Total revenues
|
731,511
|
|
|
709,526
|
|
|
21,985
|
|
|
3.1
|
%
|
|||
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
Property operating expenses
|
167,379
|
|
|
163,531
|
|
|
(3,848
|
)
|
|
(2.4
|
)%
|
|||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
—
|
|
|
—
|
%
|
|||
General and administrative expenses
|
52,674
|
|
|
50,315
|
|
|
(2,359
|
)
|
|
(4.7
|
)%
|
|||
Observatory expenses
|
32,767
|
|
|
30,275
|
|
|
(2,492
|
)
|
|
(8.2
|
)%
|
|||
Real estate taxes
|
110,000
|
|
|
102,466
|
|
|
(7,534
|
)
|
|
(7.4
|
)%
|
|||
Depreciation and amortization
|
168,508
|
|
|
160,710
|
|
|
(7,798
|
)
|
|
(4.9
|
)%
|
|||
Total operating expenses
|
540,654
|
|
|
516,623
|
|
|
(24,031
|
)
|
|
(4.7
|
)%
|
|||
Operating income
|
190,857
|
|
|
192,903
|
|
|
(2,046
|
)
|
|
(1.1
|
)%
|
|||
Other income (expense):
|
|
|
|
|
|
|
|
|||||||
Interest income
|
10,661
|
|
|
2,942
|
|
|
7,719
|
|
|
262.4
|
%
|
|||
Interest expense
|
(79,623
|
)
|
|
(68,473
|
)
|
|
(11,150
|
)
|
|
(16.3
|
)%
|
|||
Loss on early extinguishment of debt
|
—
|
|
|
(2,157
|
)
|
|
2,157
|
|
|
100.0
|
%
|
|||
Loss from derivative financial instruments
|
—
|
|
|
(289
|
)
|
|
289
|
|
|
(100.0
|
)%
|
|||
Income before income taxes
|
121,895
|
|
|
124,926
|
|
|
(3,031
|
)
|
|
(2.4
|
)%
|
|||
Income tax (expense) benefit
|
(4,642
|
)
|
|
(6,673
|
)
|
|
2,031
|
|
|
30.4
|
%
|
|||
Net income
|
117,253
|
|
|
118,253
|
|
|
(1,000
|
)
|
|
(0.8
|
)%
|
|||
Private perpetual preferred unit distributions
|
(936
|
)
|
|
(936
|
)
|
|
—
|
|
|
—
|
%
|
|||
Net income attributable to common unitholders
|
$
|
116,317
|
|
|
$
|
117,317
|
|
|
$
|
(1,000
|
)
|
|
(0.9
|
)%
|
Financial Covenant
|
Required
|
December 31, 2019
|
In Compliance
|
||||
Maximum total leverage
|
< 60%
|
|
25.2
|
%
|
Yes
|
||
Maximum secured debt
|
< 40%
|
|
9.1
|
%
|
Yes
|
||
Minimum fixed charge coverage
|
> 1.50x
|
|
4.2x
|
|
Yes
|
||
Minimum unencumbered interest coverage
|
> 1.75x
|
|
7.6x
|
|
Yes
|
||
Maximum unsecured leverage
|
< 60%
|
|
18.7
|
%
|
Yes
|
||
Minimum tangible net worth
|
$
|
1,252,954
|
|
$
|
1,862,954
|
|
Yes
|
|
Years Ended December 31,
|
||||||||||
Total New Leases, Expansions, and Renewals
|
2019
|
|
2018
|
|
2017
|
||||||
Number of leases signed(2)
|
152
|
|
|
149
|
|
|
155
|
|
|||
Total square feet
|
1,216,037
|
|
|
991,576
|
|
|
1,198,340
|
|
|||
Leasing commission costs(3)
|
$
|
21,227
|
|
|
$
|
19,523
|
|
|
$
|
22,836
|
|
Tenant improvement costs(3)
|
70,643
|
|
|
69,886
|
|
|
83,051
|
|
|||
Total leasing commissions and tenant improvement costs(3)
|
$
|
91,870
|
|
|
$
|
89,409
|
|
|
$
|
105,887
|
|
Leasing commission costs per square foot(3)
|
$
|
17.46
|
|
|
$
|
19.69
|
|
|
$
|
19.06
|
|
Tenant improvement costs per square foot(3)
|
58.09
|
|
|
70.48
|
|
|
69.31
|
|
|||
Total leasing commissions and tenant improvement costs per square foot(3)
|
$
|
75.55
|
|
|
$
|
90.17
|
|
|
$
|
88.37
|
|
|
Years Ended December 31,
|
||||||||||
Total New Leases, Expansions, and Renewals
|
2019
|
|
2018
|
|
2017
|
||||||
Number of leases signed(2)
|
9
|
|
|
7
|
|
|
12
|
|
|||
Total Square Feet
|
87,538
|
|
|
12,230
|
|
|
95,360
|
|
|||
Leasing commission costs(3)
|
$
|
3,557
|
|
|
$
|
331
|
|
|
$
|
4,418
|
|
Tenant improvement costs(3)
|
3,337
|
|
|
559
|
|
|
2,989
|
|
|||
Total leasing commissions and tenant improvement costs(3)
|
$
|
6,894
|
|
|
$
|
890
|
|
|
$
|
7,407
|
|
Leasing commission costs per square foot(3)
|
$
|
40.71
|
|
|
$
|
27.08
|
|
|
$
|
46.33
|
|
Tenant improvement costs per square foot(3)
|
38.20
|
|
|
45.71
|
|
|
31.35
|
|
|||
Total leasing commissions and tenant improvement costs per square foot(3)
|
$
|
78.91
|
|
|
$
|
72.79
|
|
|
$
|
77.68
|
|
(1)
|
Excludes an aggregate of 511,984, 513,606 and 507,395 rentable square feet of retail space in our Manhattan office properties in 2019, 2018 and 2017, respectively. 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 511,984, 513,606 and 507,395 rentable square feet of retail space in our Manhattan office properties in 2019, 2018 and 2017, respectively. Excludes the Empire State Building broadcasting licenses and observatory operations.
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Total Portfolio
|
|
|
|
|
|
||||||
Capital expenditures (1)
|
$
|
138,560
|
|
|
$
|
135,017
|
|
|
$
|
126,624
|
|
(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,
|
|
|
|
|
||||||||||||||||||||||
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Total
|
||||||||||||||
Mortgages and other debt(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
|
$
|
67,227
|
|
|
$
|
67,030
|
|
|
$
|
64,001
|
|
|
$
|
57,981
|
|
|
$
|
57,385
|
|
|
$
|
253,515
|
|
|
$
|
567,139
|
|
Amortization
|
3,938
|
|
|
4,090
|
|
|
5,628
|
|
|
7,876
|
|
|
7,958
|
|
|
25,910
|
|
|
55,400
|
|
|||||||
Principal repayment
|
—
|
|
|
—
|
|
|
265,000
|
|
|
—
|
|
|
77,675
|
|
|
1,277,746
|
|
|
1,620,421
|
|
|||||||
Ground lease
|
1,518
|
|
|
1,518
|
|
|
1,518
|
|
|
1,518
|
|
|
1,518
|
|
|
66,780
|
|
|
74,370
|
|
|||||||
Tenant improvement and leasing commission costs
|
79,309
|
|
|
21,936
|
|
|
22,049
|
|
|
2,624
|
|
|
—
|
|
|
—
|
|
|
125,918
|
|
|||||||
Total (2)
|
$
|
151,992
|
|
|
$
|
94,574
|
|
|
$
|
358,196
|
|
|
$
|
69,999
|
|
|
$
|
144,536
|
|
|
$
|
1,623,951
|
|
|
$
|
2,443,248
|
|
(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, 2017
|
126,963
|
|
Year ended December 31, 2018
|
126,539
|
|
Year ended December 31, 2019
|
127,761
|
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net income
|
$
|
84,290
|
|
|
$
|
117,253
|
|
|
$
|
118,253
|
|
Add:
|
|
|
|
|
|
||||||
General and administrative expenses
|
61,063
|
|
|
52,674
|
|
|
50,315
|
|
|||
Depreciation and amortization
|
181,588
|
|
|
168,508
|
|
|
160,710
|
|
|||
Interest expense
|
79,246
|
|
|
79,623
|
|
|
68,473
|
|
|||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
2,157
|
|
|||
Loss from derivative financial instruments
|
—
|
|
|
—
|
|
|
289
|
|
|||
Income tax expense
|
2,429
|
|
|
4,642
|
|
|
6,673
|
|
|||
Less:
|
|
|
|
|
|
||||||
Interest income
|
(11,259
|
)
|
|
(10,661
|
)
|
|
(2,942
|
)
|
|||
Third-party management and other fees
|
(1,254
|
)
|
|
(1,440
|
)
|
|
(1,400
|
)
|
|||
Net operating income
|
$
|
396,103
|
|
|
$
|
410,599
|
|
|
$
|
402,528
|
|
|
|
|
|
|
|
||||||
Other Net Operating Income Data
|
|
|
|
|
|
||||||
Straight line rental revenue
|
$
|
20,057
|
|
|
$
|
22,107
|
|
|
$
|
26,544
|
|
Net increase in rental revenue from the amortization of above and below-market lease assets and liabilities
|
$
|
7,311
|
|
|
$
|
6,120
|
|
|
$
|
5,721
|
|
Amortization of acquired below-market ground leases
|
$
|
7,831
|
|
|
$
|
7,831
|
|
|
$
|
7,831
|
|
|
Years Ended December 31,
|
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
|
||||||
Net income
|
$
|
84,290
|
|
|
$
|
117,253
|
|
|
$
|
118,253
|
|
|
Private perpetual preferred unit distributions
|
(1,743
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|
|||
Real estate depreciation and amortization
|
177,515
|
|
|
166,292
|
|
|
159,174
|
|
|
|||
Funds from operations attributable to common stockholders and non-controlled interests
|
260,062
|
|
|
282,609
|
|
|
276,491
|
|
|
|||
Amortization of below-market ground leases
|
7,831
|
|
|
7,831
|
|
|
7,831
|
|
|
|||
Modified funds from operations attributable to common stockholders and non-controlled interests
|
267,893
|
|
|
290,440
|
|
|
284,322
|
|
|
|||
Deferred tax asset write-off
|
—
|
|
|
—
|
|
|
446
|
|
|
|||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
2,157
|
|
|
|||
Core funds from operations attributable to common stockholders and non-controlled interests
|
$
|
267,893
|
|
|
$
|
290,440
|
|
|
$
|
286,925
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average Operating Partnership units
|
|
|||||||||||
Basic
|
297,798
|
|
|
297,258
|
|
|
296,455
|
|
|
|||
Diluted
|
297,798
|
|
|
297,259
|
|
|
298,049
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Anthony E. Malkin
|
|
Chairman of the Board of Directors and Chief Executive Officer
|
|
February 28, 2020
|
Anthony E. Malkin
|
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ John B. Kessler
|
|
President and Chief Operating Officer
(Principal Financial Officer)
|
|
February 28, 2020
|
John B. Kessler
|
|
|
|
|
|
|
|
|
|
/s/ Andrew J. Prentice
|
|
Acting Chief Financial Officer and Chief Accounting Officer
|
|
February 28, 2020
|
Andrew J. Prentice
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
/s/ William H. Berkman
|
|
Director
|
|
February 28, 2020
|
William H. Berkman
|
|
|
|
|
|
|
|
|
|
/s/ Leslie D. Biddle
|
|
Director
|
|
February 28, 2020
|
Leslie D. Biddle
|
|
|
|
|
|
|
|
|
|
/s/ Thomas J. DeRosa
|
|
Director
|
|
February 28, 2020
|
Thomas J. DeRosa
|
|
|
|
|
|
|
|
|
|
/s/ Steven J. Gilbert
|
|
Lead Independent Director
|
|
February 28, 2020
|
Steven J. Gilbert
|
|
|
|
|
|
|
|
|
|
/s/ S. Michael Giliberto
|
|
Director
|
|
February 28, 2020
|
S. Michael Giliberto
|
|
|
|
|
|
|
|
|
|
/s/ Patricia S. Han
|
|
Director
|
|
February 28, 2020
|
Patricia S. Han
|
|
|
|
|
|
|
|
|
|
/s/ James D. Robinson IV
|
|
Director
|
|
February 28, 2020
|
James D. Robinson IV
|
|
|
|
|
|
|
PAGE
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2019 and 2018
|
|
|
|
|
|
Consolidated Statements of Income for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Statements of Capital for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
|
|
Financial Statement Schedules:
|
|
|
Schedule II - Valuation and Qualifying Accounts
|
|
|
Schedule III - Real Estate and Accumulated Depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation of goodwill - observatory
|
Description of the matter
|
|
At December 31, 2019, the Operating Partnership’s goodwill related to the observatory reporting unit was $227.5 million as disclosed in Note 3 to the consolidated financial statements. As discussed in Note 2 to the consolidated financial statements, goodwill is tested for impairment at least annually or more frequently if there are indicators of impairment.
Auditing management’s annual goodwill impairment test was complex as considerable management judgment was necessary to assess and weigh the effect of relevant events and circumstances on management’s evaluation of whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. The Operating Partnership’s impairment assessment is sensitive to assumptions related to potential adverse events and circumstances, including, the impact of new competition, trends in New York City tourism and cost factors.
|
How we addressed the matter in our audit
|
|
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Operating Partnership’s goodwill impairment assessment process. This included controls over management's review of the significant assumptions underlying the impairment evaluation.
|
|
|
Our testing of the Operating Partnership’s goodwill impairment assessment included, among other procedures, evaluating the assumptions management made regarding macroeconomic conditions, the impact of new competition, cost factors, overall financial performance and other relevant entity-specific events. We compared the significant assumptions used by management to current industry and economic trends, changes in competition, operating costs, New York City tourist trends and other relevant factors. In addition, we performed analytical procedures and evaluated the historical and current period financial results for the reporting unit.
|
ASSETS
|
December 31, 2019
|
|
December 31, 2018
|
||||
Commercial real estate properties, at cost:
|
|
|
|
||||
Land
|
$
|
201,196
|
|
|
$
|
201,196
|
|
Development costs
|
7,989
|
|
|
7,987
|
|
||
Building and improvements
|
2,900,248
|
|
|
2,675,303
|
|
||
|
3,109,433
|
|
|
2,884,486
|
|
||
Less: accumulated depreciation
|
(862,534
|
)
|
|
(747,304
|
)
|
||
Commercial real estate properties, net
|
2,246,899
|
|
|
2,137,182
|
|
||
Cash and cash equivalents
|
233,946
|
|
|
204,981
|
|
||
Restricted cash
|
37,651
|
|
|
65,832
|
|
||
Short-term investments
|
—
|
|
|
400,000
|
|
||
Tenant and other receivables, net of allowance of $488 in 2018
|
25,423
|
|
|
29,437
|
|
||
Deferred rent receivables, net of allowance of $19 in 2018
|
220,960
|
|
|
200,903
|
|
||
Prepaid expenses and other assets
|
65,453
|
|
|
64,345
|
|
||
Deferred costs, net
|
228,150
|
|
|
241,223
|
|
||
Acquired below market ground leases, net
|
352,566
|
|
|
360,398
|
|
||
Right of use assets
|
29,307
|
|
|
—
|
|
||
Goodwill
|
491,479
|
|
|
491,479
|
|
||
Total assets
|
$
|
3,931,834
|
|
|
$
|
4,195,780
|
|
LIABILITIES AND CAPITAL
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Mortgage notes payable, net
|
$
|
605,542
|
|
|
$
|
608,567
|
|
Senior unsecured notes, net
|
798,392
|
|
|
1,046,219
|
|
||
Unsecured term loan facility, net
|
264,640
|
|
|
264,147
|
|
||
Unsecured revolving credit facility
|
—
|
|
|
—
|
|
||
Accounts payable and accrued expenses
|
143,786
|
|
|
130,676
|
|
||
Acquired below market leases, net
|
39,679
|
|
|
52,450
|
|
||
Ground lease liabilities
|
29,307
|
|
|
—
|
|
||
Deferred revenue and other liabilities
|
72,015
|
|
|
44,810
|
|
||
Tenants’ security deposits
|
30,560
|
|
|
57,802
|
|
||
Total liabilities
|
1,983,921
|
|
|
2,204,671
|
|
||
Commitments and contingencies
|
|
|
|
||||
Capital:
|
|
|
|
||||
Private perpetual preferred units:
|
|
|
|
||||
Series 2019 preferred units, $13.52 per unit liquidation preference, 4,610,383 issued and outstanding in 2019
|
21,147
|
|
|
—
|
|
||
Series 2014 preferred units, $16.62 per unit liquidation preference, 1,560,360 issued and outstanding in 2019 and 2018, respectively
|
8,004
|
|
|
8,004
|
|
||
Series PR operating partnership units:
|
|
|
|
||||
ESRT partners' capital (2,996,520 and 3,033,261 general partner operating partnership units and 178,897,876 and 171,877,365 limited partner operating partnership units outstanding at December 31, 2019 and 2018, respectively)
|
1,228,520
|
|
|
1,238,482
|
|
||
Limited partners' interests (81,387,763 and 86,202,638 limited partner operating partnership units outstanding at December 31, 2019 and 2018, respectively)
|
680,580
|
|
|
725,108
|
|
||
Series ES operating partnership units (25,809,604 and 30,129,556 limited partner operating partnership units outstanding at December 31, 2019 and 2018, respectively)
|
7,262
|
|
|
14,399
|
|
||
Series 60 operating partnership units (7,025,089 and 8,019,509 limited partner operating partnership units outstanding at December 31, 2019 and 2018, respectively)
|
1,593
|
|
|
3,385
|
|
||
Series 250 operating partnership units (3,535,197 and 4,063,737 limited partner operating partnership units outstanding at December 31, 2019 and 2018, respectively)
|
807
|
|
|
1,731
|
|
||
Total capital
|
1,947,913
|
|
|
1,991,109
|
|
||
Total liabilities and capital
|
$
|
3,931,834
|
|
|
$
|
4,195,780
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rental revenue
|
$
|
586,414
|
|
|
$
|
493,231
|
|
|
$
|
483,944
|
|
Tenant expense reimbursement
|
—
|
|
|
72,372
|
|
|
73,679
|
|
|||
Observatory revenue
|
128,769
|
|
|
131,227
|
|
|
127,118
|
|
|||
Lease termination fees
|
4,352
|
|
|
20,847
|
|
|
13,551
|
|
|||
Third-party management and other fees
|
1,254
|
|
|
1,440
|
|
|
1,400
|
|
|||
Other revenue and fees
|
10,554
|
|
|
12,394
|
|
|
9,834
|
|
|||
Total revenues
|
731,343
|
|
|
731,511
|
|
|
709,526
|
|
|||
Operating expenses:
|
|
|
|
|
|
||||||
Property operating expenses
|
174,977
|
|
|
167,379
|
|
|
163,531
|
|
|||
Ground rent expenses
|
9,326
|
|
|
9,326
|
|
|
9,326
|
|
|||
General and administrative expenses
|
61,063
|
|
|
52,674
|
|
|
50,315
|
|
|||
Observatory expenses
|
33,767
|
|
|
32,767
|
|
|
30,275
|
|
|||
Real estate taxes
|
115,916
|
|
|
110,000
|
|
|
102,466
|
|
|||
Depreciation and amortization
|
181,588
|
|
|
168,508
|
|
|
160,710
|
|
|||
Total operating expenses
|
576,637
|
|
|
540,654
|
|
|
516,623
|
|
|||
Total operating income
|
154,706
|
|
|
190,857
|
|
|
192,903
|
|
|||
Other income (expense):
|
|
|
|
|
|
||||||
Interest income
|
11,259
|
|
|
10,661
|
|
|
2,942
|
|
|||
Interest expense
|
(79,246
|
)
|
|
(79,623
|
)
|
|
(68,473
|
)
|
|||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
(2,157
|
)
|
|||
Loss from derivative financial instruments
|
—
|
|
|
—
|
|
|
(289
|
)
|
|||
Income before income taxes
|
86,719
|
|
|
121,895
|
|
|
124,926
|
|
|||
Income tax expense
|
(2,429
|
)
|
|
(4,642
|
)
|
|
(6,673
|
)
|
|||
Net income
|
84,290
|
|
|
117,253
|
|
|
118,253
|
|
|||
Private perpetual preferred unit distributions
|
(1,743
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||
Net income attributable to common unitholders
|
$
|
82,547
|
|
|
$
|
116,317
|
|
|
$
|
117,317
|
|
|
|
|
|
|
|
||||||
Total weighted average units:
|
|
|
|
|
|
||||||
Basic
|
297,798
|
|
|
297,258
|
|
|
296,455
|
|
|||
Diluted
|
297,798
|
|
|
297,259
|
|
|
298,049
|
|
|||
|
|
|
|
|
|
||||||
Net income per unit:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
Diluted
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net income
|
$
|
84,290
|
|
|
$
|
117,253
|
|
|
$
|
118,253
|
|
Other comprehensive loss:
|
|
|
|
|
|
||||||
Unrealized loss on valuation of interest rate swap agreements
|
(21,813
|
)
|
|
(2,721
|
)
|
|
(11,658
|
)
|
|||
Amount reclassified into interest expense
|
1,231
|
|
|
1,845
|
|
|
1,142
|
|
|||
Other comprehensive loss
|
(20,582
|
)
|
|
(876
|
)
|
|
(10,516
|
)
|
|||
Comprehensive income
|
$
|
63,708
|
|
|
$
|
116,377
|
|
|
$
|
107,737
|
|
|
|
|
|
|
Series PR Operating Partnership Units
|
|
Series ES Operating Partnership Units Limited Partners
|
|
Series 60 Operating Partnership Units Limited Partners
|
|
Series 250 Operating Partnership Units Limited Partners
|
|
|
||||||||||||||||||||||||||||||||
|
|
|
|
|
General Partner
|
|
Limited Partners
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
|
Private Perpetual Preferred Units
|
|
Private Perpetual Preferred Units
|
|
Operating Partnership Units
|
|
Operating Partnership Unitholders
|
|
Operating Partnership Units
|
|
Operating Partnership Unitholders
|
|
Operating Partnership Units
|
|
Operating Partnership Unitholders
|
|
Operating Partnership Units
|
|
Operating Partnership Unitholders
|
|
Operating Partnership Units
|
|
Operating Partnership Unitholders
|
|
Total Capital
|
||||||||||||||||||||
Balance at December 31, 2016
|
1,560
|
|
|
$
|
8,004
|
|
|
155,841
|
|
|
$
|
1,154,136
|
|
|
93,075
|
|
|
$
|
793,360
|
|
|
35,728
|
|
|
$
|
20,091
|
|
|
9,701
|
|
|
$
|
4,880
|
|
|
4,747
|
|
|
$
|
2,392
|
|
|
$
|
1,982,863
|
|
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital
|
—
|
|
|
—
|
|
|
5,615
|
|
|
23,435
|
|
|
(2,611
|
)
|
|
(21,997
|
)
|
|
(1,954
|
)
|
|
(978
|
)
|
|
(713
|
)
|
|
(310
|
)
|
|
(337
|
)
|
|
(150
|
)
|
|
—
|
|
|||||||
Equity compensation
|
—
|
|
|
—
|
|
|
21
|
|
|
468
|
|
|
1,296
|
|
|
13,632
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,100
|
|
|||||||
Distributions
|
—
|
|
|
(936
|
)
|
|
—
|
|
|
(66,789
|
)
|
|
—
|
|
|
(38,969
|
)
|
|
—
|
|
|
(14,477
|
)
|
|
—
|
|
|
(3,889
|
)
|
|
—
|
|
|
(1,903
|
)
|
|
(126,963
|
)
|
|||||||
Net income
|
—
|
|
|
936
|
|
|
—
|
|
|
62,647
|
|
|
—
|
|
|
35,430
|
|
|
—
|
|
|
13,726
|
|
|
—
|
|
|
3,637
|
|
|
—
|
|
|
1,877
|
|
|
118,253
|
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,615
|
)
|
|
—
|
|
|
(3,177
|
)
|
|
—
|
|
|
(1,230
|
)
|
|
—
|
|
|
(326
|
)
|
|
—
|
|
|
(168
|
)
|
|
(10,516
|
)
|
|||||||
Balance at December 31, 2017
|
1,560
|
|
|
8,004
|
|
|
161,477
|
|
|
1,168,282
|
|
|
91,760
|
|
|
778,279
|
|
|
33,774
|
|
|
17,132
|
|
|
8,988
|
|
|
3,992
|
|
|
4,410
|
|
|
2,048
|
|
|
1,977,737
|
|
|||||||
Issuance of OP units, net of costs
|
—
|
|
|
—
|
|
|
284
|
|
|
4,749
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,749
|
|
|||||||
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital
|
—
|
|
|
—
|
|
|
13,127
|
|
|
70,779
|
|
|
(8,168
|
)
|
|
(68,386
|
)
|
|
(3,645
|
)
|
|
(1,809
|
)
|
|
(968
|
)
|
|
(423
|
)
|
|
(346
|
)
|
|
(161
|
)
|
|
—
|
|
|||||||
Equity compensation
|
—
|
|
|
—
|
|
|
24
|
|
|
417
|
|
|
2,610
|
|
|
18,368
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,785
|
|
|||||||
Distributions
|
—
|
|
|
(936
|
)
|
|
—
|
|
|
(70,854
|
)
|
|
—
|
|
|
(36,284
|
)
|
|
—
|
|
|
(13,161
|
)
|
|
—
|
|
|
(3,532
|
)
|
|
—
|
|
|
(1,772
|
)
|
|
(126,539
|
)
|
|||||||
Net income
|
—
|
|
|
936
|
|
|
—
|
|
|
65,603
|
|
|
—
|
|
|
33,383
|
|
|
—
|
|
|
12,330
|
|
|
—
|
|
|
3,373
|
|
|
—
|
|
|
1,628
|
|
|
117,253
|
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(494
|
)
|
|
—
|
|
|
(252
|
)
|
|
—
|
|
|
(93
|
)
|
|
—
|
|
|
(25
|
)
|
|
—
|
|
|
(12
|
)
|
|
(876
|
)
|
|||||||
Balance at December 31, 2018
|
1,560
|
|
|
8,004
|
|
|
174,912
|
|
|
1,238,482
|
|
|
86,202
|
|
|
725,108
|
|
|
30,129
|
|
|
14,399
|
|
|
8,020
|
|
|
3,385
|
|
|
4,064
|
|
|
1,731
|
|
|
1,991,109
|
|
|||||||
Issuance of private perpetual preferred in exchange for OP units
|
4,610
|
|
|
21,147
|
|
|
—
|
|
|
—
|
|
|
(2,488
|
)
|
|
(20,613
|
)
|
|
(1,632
|
)
|
|
(432
|
)
|
|
(303
|
)
|
|
(63
|
)
|
|
(187
|
)
|
|
(39
|
)
|
|
—
|
|
|||||||
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital
|
—
|
|
|
—
|
|
|
6,929
|
|
|
27,495
|
|
|
(3,208
|
)
|
|
(26,323
|
)
|
|
(2,687
|
)
|
|
(918
|
)
|
|
(692
|
)
|
|
(171
|
)
|
|
(342
|
)
|
|
(83
|
)
|
|
—
|
|
|||||||
Equity compensation
|
—
|
|
|
—
|
|
|
53
|
|
|
618
|
|
|
882
|
|
|
20,239
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,857
|
|
|||||||
Distributions
|
—
|
|
|
(1,743
|
)
|
|
—
|
|
|
(75,192
|
)
|
|
—
|
|
|
(34,314
|
)
|
|
—
|
|
|
(11,736
|
)
|
|
—
|
|
|
(3,169
|
)
|
|
—
|
|
|
(1,607
|
)
|
|
(127,761
|
)
|
|||||||
Net income
|
—
|
|
|
1,743
|
|
|
—
|
|
|
49,445
|
|
|
—
|
|
|
21,958
|
|
|
—
|
|
|
7,925
|
|
|
—
|
|
|
2,146
|
|
|
—
|
|
|
1,073
|
|
|
84,290
|
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,328
|
)
|
|
—
|
|
|
(5,475
|
)
|
|
—
|
|
|
(1,976
|
)
|
|
—
|
|
|
(535
|
)
|
|
—
|
|
|
(268
|
)
|
|
(20,582
|
)
|
|||||||
Balance at December 31, 2019
|
6,170
|
|
|
$
|
29,151
|
|
|
181,894
|
|
|
$
|
1,228,520
|
|
|
81,388
|
|
|
$
|
680,580
|
|
|
25,810
|
|
|
$
|
7,262
|
|
|
7,025
|
|
|
$
|
1,593
|
|
|
3,535
|
|
|
$
|
807
|
|
|
$
|
1,947,913
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Cash Flows From Operating Activities
|
|
|
|
|
|
||||||
Net income
|
$
|
84,290
|
|
|
$
|
117,253
|
|
|
$
|
118,253
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
181,588
|
|
|
168,508
|
|
|
160,710
|
|
|||
Amortization of non-cash items within interest expense
|
7,328
|
|
|
7,215
|
|
|
1,039
|
|
|||
Amortization of acquired above and below-market leases, net
|
(7,311
|
)
|
|
(6,120
|
)
|
|
(5,721
|
)
|
|||
Amortization of acquired below-market ground leases
|
7,831
|
|
|
7,831
|
|
|
7,831
|
|
|||
Straight-lining of rental revenue
|
(20,057
|
)
|
|
(22,107
|
)
|
|
(26,544
|
)
|
|||
Equity based compensation
|
20,857
|
|
|
18,785
|
|
|
14,100
|
|
|||
Settlement of derivative contract
|
(11,802
|
)
|
|
—
|
|
|
(15,695
|
)
|
|||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
2,157
|
|
|||
Increase (decrease) in cash flows due to changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Security deposits
|
(27,243
|
)
|
|
10,717
|
|
|
(97
|
)
|
|||
Tenant and other receivables
|
4,015
|
|
|
(1,275
|
)
|
|
(5,787
|
)
|
|||
Deferred leasing costs
|
(30,895
|
)
|
|
(26,899
|
)
|
|
(31,743
|
)
|
|||
Prepaid expenses and other assets
|
(3,643
|
)
|
|
(781
|
)
|
|
(7,893
|
)
|
|||
Accounts payable and accrued expenses
|
427
|
|
|
1,993
|
|
|
(25,103
|
)
|
|||
Deferred revenue and other liabilities
|
27,206
|
|
|
3,902
|
|
|
8,695
|
|
|||
Net cash provided by operating activities
|
232,591
|
|
|
279,022
|
|
|
194,202
|
|
|||
Cash Flows From Investing Activities
|
|
|
|
|
|
||||||
Short-term investments
|
400,000
|
|
|
(400,000
|
)
|
|
—
|
|
|||
Additions to building and improvements
|
(250,254
|
)
|
|
(243,022
|
)
|
|
(222,979
|
)
|
|||
Development costs
|
(2
|
)
|
|
(1
|
)
|
|
(34
|
)
|
|||
Net cash provided by (used in) investing activities
|
149,744
|
|
|
(643,023
|
)
|
|
(223,013
|
)
|
|
For the Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Cash Flows From Financing Activities
|
|
|
|
|
|
||||||
Proceeds from mortgage notes payable
|
—
|
|
|
160,000
|
|
|
315,000
|
|
|||
Repayment of mortgage notes payable
|
(3,790
|
)
|
|
(266,613
|
)
|
|
(346,615
|
)
|
|||
Proceeds from senior unsecured notes
|
—
|
|
|
335,000
|
|
|
115,000
|
|
|||
Repayment of senior unsecured notes
|
(250,000
|
)
|
|
—
|
|
|
—
|
|
|||
Repayment of unsecured term loan
|
—
|
|
|
—
|
|
|
(265,000
|
)
|
|||
Proceeds from unsecured revolving credit and term loan facility
|
—
|
|
|
—
|
|
|
265,000
|
|
|||
Deferred financing costs
|
—
|
|
|
(1,980
|
)
|
|
(13,299
|
)
|
|||
Net proceeds from the issuance of operating partnership units
|
—
|
|
|
4,749
|
|
|
—
|
|
|||
Private perpetual preferred unit distributions
|
(1,743
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||
Distributions
|
(126,018
|
)
|
|
(125,603
|
)
|
|
(126,027
|
)
|
|||
Net cash (used in) provided by financing activities
|
(381,551
|
)
|
|
104,617
|
|
|
(56,877
|
)
|
|||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
784
|
|
|
(259,384
|
)
|
|
(85,688
|
)
|
|||
Cash and cash equivalents and restricted cash—beginning of period
|
270,813
|
|
|
530,197
|
|
|
615,885
|
|
|||
Cash and cash equivalents and restricted cash—end of period
|
$
|
271,597
|
|
|
$
|
270,813
|
|
|
$
|
530,197
|
|
|
|
|
|
|
|
||||||
Reconciliation of Cash and Cash Equivalents and Restricted Cash:
|
|
|
|
|
|
||||||
Cash and cash equivalents at beginning of period
|
$
|
204,981
|
|
|
$
|
464,344
|
|
|
$
|
554,371
|
|
Restricted cash at beginning of period
|
65,832
|
|
|
65,853
|
|
|
61,514
|
|
|||
Cash and cash equivalents and restricted cash at beginning of period
|
$
|
270,813
|
|
|
$
|
530,197
|
|
|
$
|
615,885
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents at end of period
|
$
|
233,946
|
|
|
$
|
204,981
|
|
|
$
|
464,344
|
|
Restricted cash at end of period
|
37,651
|
|
|
65,832
|
|
|
65,853
|
|
|||
Cash and cash equivalents and restricted cash at end of period
|
$
|
271,597
|
|
|
$
|
270,813
|
|
|
$
|
530,197
|
|
|
|
|
|
|
|
||||||
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
Cash paid for interest
|
$
|
76,333
|
|
|
$
|
74,160
|
|
|
$
|
66,911
|
|
Interest capitalized
|
$
|
1,433
|
|
|
$
|
1,596
|
|
|
$
|
459
|
|
Cash paid for income taxes
|
$
|
1,766
|
|
|
$
|
4,847
|
|
|
$
|
5,783
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Building and improvements included in accounts payable and accrued expenses
|
$
|
90,910
|
|
|
$
|
85,242
|
|
|
$
|
71,769
|
|
Write-off of fully depreciated assets
|
30,977
|
|
|
39,665
|
|
|
19,136
|
|
|||
Derivative instruments at fair values included in prepaid expenses and other assets
|
—
|
|
|
2,536
|
|
|
—
|
|
|||
Derivative instruments at fair values included in accounts payable and accrued expenses
|
13,330
|
|
|
5,243
|
|
|
436
|
|
|||
Conversion of operating partnership units and Class B shares to Class A shares
|
27,495
|
|
|
70,779
|
|
|
23,435
|
|
|||
Issuance of Series 2019 private perpetual preferred in exchange for operating partnership units
|
21,147
|
|
|
—
|
|
|
—
|
|
|||
Right of use assets
|
29,452
|
|
|
—
|
|
|
—
|
|
|||
Ground lease liabilities
|
29,452
|
|
|
—
|
|
|
—
|
|
•
|
Quoted prices in active markets for similar instruments;
|
•
|
Quoted prices in less active or inactive markets for identical or similar instruments;
|
•
|
Other observable inputs (such as risk free interest rates, yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates); and
|
•
|
Market corroborated inputs (derived principally from or corroborated by observable market data).
|
•
|
Valuations based on third-party indications (broker quotes or counterparty quotes) which were, in turn, based significantly on unobservable inputs or were otherwise not supportable; and
|
•
|
Valuations based on internal models with significant unobservable inputs.
|
|
2019
|
|
2018
|
||||
Leasing costs
|
$
|
199,033
|
|
|
$
|
178,120
|
|
Acquired in-place lease value and deferred leasing costs
|
200,296
|
|
|
214,550
|
|
||
Acquired above-market leases
|
49,213
|
|
|
52,136
|
|
||
|
448,542
|
|
|
444,806
|
|
||
Less: accumulated amortization
|
(224,598
|
)
|
|
(209,839
|
)
|
||
Total deferred costs, net, excluding net deferred financing costs
|
$
|
223,944
|
|
|
$
|
234,967
|
|
|
2019
|
|
2018
|
||||
Acquired below-market ground leases
|
$
|
396,916
|
|
|
$
|
396,916
|
|
Less: accumulated amortization
|
(44,350
|
)
|
|
(36,518
|
)
|
||
Acquired below-market ground leases, net
|
$
|
352,566
|
|
|
$
|
360,398
|
|
|
2019
|
|
2018
|
||||
Acquired below-market leases
|
$
|
(100,472
|
)
|
|
$
|
(118,462
|
)
|
Less: accumulated amortization
|
60,793
|
|
|
66,012
|
|
||
Acquired below-market leases, net
|
$
|
(39,679
|
)
|
|
$
|
(52,450
|
)
|
For the year ending:
|
Future Ground Rent Amortization
|
|
Future Amortization Expense
|
|
Future Rental Revenue
|
||||||
2020
|
$
|
7,831
|
|
|
$
|
17,900
|
|
|
$
|
1,223
|
|
2021
|
7,831
|
|
|
10,400
|
|
|
3,116
|
|
|||
2022
|
7,831
|
|
|
9,598
|
|
|
3,435
|
|
|||
2023
|
7,831
|
|
|
9,045
|
|
|
3,395
|
|
|||
2024
|
7,831
|
|
|
7,179
|
|
|
2,832
|
|
|||
Thereafter
|
313,411
|
|
|
20,450
|
|
|
7,981
|
|
|||
|
$
|
352,566
|
|
|
$
|
74,572
|
|
|
$
|
21,982
|
|
|
|
|
|
|
As of December 31, 2019
|
|
|||||||||||
|
Principal Balance as
of December 31, 2019 |
|
Principal Balance as
of December 31, 2018 |
|
Stated
Rate |
|
Effective
Rate(1) |
|
Maturity
Date(2) |
|
|||||||
Fixed rate mortgage debt
|
|
|
|
|
|
|
|
|
|
|
|||||||
Metro Center
|
$
|
89,650
|
|
|
$
|
91,838
|
|
|
3.59
|
%
|
|
3.68
|
%
|
|
11/5/2024
|
|
|
10 Union Square
|
50,000
|
|
|
50,000
|
|
|
3.70
|
%
|
|
3.97
|
%
|
|
4/1/2026
|
|
|
||
1542 Third Avenue
|
30,000
|
|
|
30,000
|
|
|
4.29
|
%
|
|
4.53
|
%
|
|
5/1/2027
|
|
|
||
First Stamford Place(3)
|
180,000
|
|
|
180,000
|
|
|
4.28
|
%
|
|
4.45
|
%
|
|
7/1/2027
|
|
|
||
1010 Third Avenue and 77 West 55th Street
|
38,251
|
|
|
38,995
|
|
|
4.01
|
%
|
|
4.22
|
%
|
|
1/5/2028
|
|
|
||
10 Bank Street
|
32,920
|
|
|
33,779
|
|
|
4.23
|
%
|
|
4.36
|
%
|
|
6/1/2032
|
|
|
||
383 Main Avenue
|
30,000
|
|
|
30,000
|
|
|
4.44
|
%
|
|
4.55
|
%
|
|
6/30/2032
|
|
|
||
1333 Broadway
|
160,000
|
|
|
160,000
|
|
|
4.21
|
%
|
|
4.29
|
%
|
|
2/5/2033
|
|
|
||
Total mortgage debt
|
610,821
|
|
|
614,612
|
|
|
|
|
|
|
|
|
|||||
Senior unsecured notes - exchangeable
|
—
|
|
|
250,000
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|
||
Senior unsecured notes: (4)
|
|
|
|
|
|
|
|
|
|
|
|||||||
Series A
|
100,000
|
|
|
100,000
|
|
|
3.93
|
%
|
|
3.96
|
%
|
|
3/27/2025
|
|
|
||
Series B
|
125,000
|
|
|
125,000
|
|
|
4.09
|
%
|
|
4.12
|
%
|
|
3/27/2027
|
|
|
||
Series C
|
125,000
|
|
|
125,000
|
|
|
4.18
|
%
|
|
4.21
|
%
|
|
3/27/2030
|
|
|
||
Series D
|
115,000
|
|
|
115,000
|
|
|
4.08
|
%
|
|
4.11
|
%
|
|
1/22/2028
|
|
|
||
Series E
|
160,000
|
|
|
160,000
|
|
|
4.26
|
%
|
|
4.27
|
%
|
|
3/22/2030
|
|
|
||
Series F
|
175,000
|
|
|
175,000
|
|
|
4.44
|
%
|
|
4.45
|
%
|
|
3/22/2033
|
|
|
||
Unsecured revolving credit facility (4)
|
—
|
|
|
—
|
|
|
(5)
|
|
(5)
|
|
8/29/2021
|
|
|
||||
Unsecured term loan facility (4)
|
265,000
|
|
|
265,000
|
|
|
(6)
|
|
(6)
|
|
8/29/2022
|
|
|
||||
Total principal
|
1,675,821
|
|
|
1,929,612
|
|
|
|
|
|
|
|
|
|||||
Unamortized discount
|
—
|
|
|
(1,647
|
)
|
|
|
|
|
|
|
|
|||||
Deferred financing costs, net
|
(7,247
|
)
|
|
(9,032
|
)
|
|
|
|
|
|
|
|
|||||
Total
|
$
|
1,668,574
|
|
|
$
|
1,918,933
|
|
|
|
|
|
|
|
|
(1)
|
The effective rate is the yield as of December 31, 2019, including the effects of debt issuance costs.
|
(2)
|
Pre-payment is generally allowed for each loan upon payment of a customary pre-payment penalty.
|
(3)
|
Represents a $164 million mortgage loan bearing interest of 4.09% and a $16 million loan bearing interest at 6.25%.
|
(4)
|
At December 31, 2019, we were in compliance with all debt covenants.
|
(5)
|
At December 31, 2019, the unsecured revolving credit facility bears a floating rate at 30 day LIBOR plus 1.10%. The rate at December 31, 2019 was 2.86%.
|
(6)
|
The unsecured term loan facility bears a floating rate at 30 day LIBOR plus 1.20%. Pursuant to an interest rate swap agreement, the LIBOR rate is fixed at 2.1485% through maturity. The rate at December 31, 2019 was 3.35%.
|
Year
|
Amortization
|
|
Maturities
|
|
Total
|
||||||
2020
|
$
|
3,938
|
|
|
$
|
—
|
|
|
$
|
3,938
|
|
2021
|
4,090
|
|
|
—
|
|
|
4,090
|
|
|||
2022
|
5,628
|
|
|
265,000
|
|
|
270,628
|
|
|||
2023
|
7,876
|
|
|
—
|
|
|
7,876
|
|
|||
2024
|
7,958
|
|
|
77,675
|
|
|
85,633
|
|
|||
Thereafter
|
25,910
|
|
|
1,277,746
|
|
|
1,303,656
|
|
|||
Total principal maturities
|
$
|
55,400
|
|
|
$
|
1,620,421
|
|
|
$
|
1,675,821
|
|
|
2019
|
|
2018
|
||||
Financing costs
|
$
|
25,315
|
|
|
$
|
25,315
|
|
Less: accumulated amortization
|
(13,863
|
)
|
|
(10,027
|
)
|
||
Total deferred financing costs, net
|
$
|
11,452
|
|
|
$
|
15,288
|
|
|
2019
|
|
2018
|
||||
Accrued capital expenditures
|
$
|
90,910
|
|
|
$
|
85,242
|
|
Accounts payable and accrued expenses
|
35,084
|
|
|
34,585
|
|
||
Interest rate swap agreements liability
|
13,330
|
|
|
5,243
|
|
||
Accrued interest payable
|
3,699
|
|
|
4,990
|
|
||
Due to affiliated companies
|
763
|
|
|
616
|
|
||
Total accounts payable and accrued expenses
|
$
|
143,786
|
|
|
$
|
130,676
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|||||||||||||||||
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
|
|
$
|
—
|
|
$
|
(4,247
|
)
|
|
$
|
2,536
|
|
$
|
—
|
|
Interest rate swap
|
|
125,000
|
|
3 Month LIBOR
|
2.9580
|
%
|
July 1, 2019
|
July 1, 2026
|
|
—
|
|
—
|
|
|
—
|
|
(2,623
|
)
|
|||||
Interest rate swap
|
|
125,000
|
|
3 Month LIBOR
|
2.9580
|
%
|
July 1, 2019
|
July 1, 2026
|
|
—
|
|
(9,083
|
)
|
|
—
|
|
(2,620
|
)
|
|||||
|
|
|
|
|
|
|
|
$
|
—
|
|
$
|
(13,330
|
)
|
|
$
|
2,536
|
|
$
|
(5,243
|
)
|
Effects of Cash Flow Hedges
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Amount of gain (loss) recognized in other comprehensive income (loss)
|
|
$
|
(21,813
|
)
|
|
$
|
(2,721
|
)
|
|
$
|
(11,658
|
)
|
Amount of gain (loss) reclassified from accumulated other comprehensive income (loss) into interest expense
|
|
(1,231
|
)
|
|
(1,845
|
)
|
|
(1,142
|
)
|
Effects of Cash Flow Hedges
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Total interest (expense) presented on the consolidated
statements of income in which the effects of cash flow hedges are recorded
|
|
$
|
(79,246
|
)
|
|
$
|
(79,623
|
)
|
|
$
|
(68,473
|
)
|
Amount of gain (loss) reclassified from accumulated other comprehensive income (loss) into interest expense
|
|
(1,231
|
)
|
|
(1,845
|
)
|
|
(1,142
|
)
|
|
|
December 31, 2019
|
||||||||||||||||||
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||
Interest rate swaps included in accounts payable and accrued expenses
|
|
$
|
13,330
|
|
|
$
|
13,330
|
|
|
$
|
—
|
|
|
$
|
13,330
|
|
|
$
|
—
|
|
Mortgage notes payable
|
|
605,542
|
|
|
629,609
|
|
|
—
|
|
|
—
|
|
|
629,609
|
|
|||||
Senior unsecured notes - Series A, B, C, D, E and F
|
|
798,392
|
|
|
843,394
|
|
|
—
|
|
|
—
|
|
|
843,394
|
|
|||||
Unsecured term loan facility
|
|
264,640
|
|
|
265,000
|
|
|
—
|
|
|
—
|
|
|
265,000
|
|
|||||
Ground lease liabilities
|
|
29,307
|
|
|
33,790
|
|
|
—
|
|
|
—
|
|
|
33,790
|
|
|
|
December 31, 2018
|
||||||||||||||||||
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||
Interest rate swaps included in prepaid expenses and other assets
|
|
$
|
2,536
|
|
|
$
|
2,536
|
|
|
$
|
—
|
|
|
$
|
2,536
|
|
|
$
|
—
|
|
Interest rate swaps included in accounts payable and accrued expenses
|
|
5,243
|
|
|
5,243
|
|
|
—
|
|
|
5,243
|
|
|
—
|
|
|||||
Mortgage notes payable
|
|
608,567
|
|
|
597,424
|
|
|
—
|
|
|
—
|
|
|
597,424
|
|
|||||
Senior unsecured notes - Exchangeable
|
|
247,930
|
|
|
250,625
|
|
|
—
|
|
|
250,625
|
|
|
—
|
|
|||||
Senior unsecured notes - Series A, B, C, D, E and F
|
|
798,289
|
|
|
795,662
|
|
|
—
|
|
|
—
|
|
|
795,662
|
|
|||||
Unsecured term loan facility
|
|
264,147
|
|
|
265,000
|
|
|
—
|
|
|
—
|
|
|
265,000
|
|
|
|
|
For the Year Ended December 31, 2019
|
||
Fixed payments
|
|
|
$
|
510,799
|
|
Variable payments
|
|
|
75,615
|
|
|
Total rental revenue
|
|
|
$
|
586,414
|
|
2019
|
|
2018
|
||||||
2020
|
$
|
498,840
|
|
|
2019
|
$
|
485,441
|
|
2021
|
484,956
|
|
|
2020
|
460,127
|
|
||
2022
|
462,656
|
|
|
2021
|
423,365
|
|
||
2023
|
436,467
|
|
|
2022
|
391,395
|
|
||
2024
|
399,587
|
|
|
2023
|
362,738
|
|
||
Thereafter
|
1,865,058
|
|
|
Thereafter
|
1,536,461
|
|
||
|
$
|
4,147,564
|
|
|
|
$
|
3,659,527
|
|
2019
|
|
2018
|
||||||
2020
|
$
|
1,518
|
|
|
2019
|
$
|
1,518
|
|
2021
|
1,518
|
|
|
2020
|
1,518
|
|
||
2022
|
1,518
|
|
|
2021
|
1,518
|
|
||
2023
|
1,518
|
|
|
2022
|
1,518
|
|
||
2024
|
1,518
|
|
|
2023
|
1,518
|
|
||
Thereafter
|
66,780
|
|
|
Thereafter
|
68,298
|
|
||
Total undiscounted lease payments
|
74,370
|
|
|
Total undiscounted lease payments
|
$
|
75,888
|
|
|
Present value discount
|
(45,063
|
)
|
|
|
|
|||
Ground lease liabilities
|
$
|
29,307
|
|
|
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2019
|
|
2018
|
|
2017
|
|||
Empire State Building
|
|
32.9
|
%
|
|
31.9
|
%
|
|
32.0
|
%
|
One Grand Central Place
|
|
12.3
|
%
|
|
12.8
|
%
|
|
13.1
|
%
|
111 West 33rd Street
|
|
9.9
|
%
|
|
9.3
|
%
|
|
8.6
|
%
|
1400 Broadway
|
|
7.1
|
%
|
|
7.1
|
%
|
|
7.4
|
%
|
250 West 57th Street
|
|
5.5
|
%
|
|
5.2
|
%
|
|
5.2
|
%
|
First Stamford Place
|
|
5.4
|
%
|
|
5.9
|
%
|
|
5.4
|
%
|
•
|
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
|
|
2019
|
|
2018
|
|
2017
|
||||||
Pension Plans (pension and annuity)*
|
|
$
|
3,418
|
|
|
$
|
3,327
|
|
|
$
|
3,035
|
|
Health Plans**
|
|
10,055
|
|
|
9,373
|
|
|
8,551
|
|
|||
Other***
|
|
641
|
|
|
814
|
|
|
856
|
|
|||
Total plan contributions
|
|
$
|
14,114
|
|
|
$
|
13,514
|
|
|
$
|
12,442
|
|
*
|
Pension plans include $1.0 million, $1.0 million and $0.9 million for the years ended 2019, 2018 and 2017, respectively, to multiemployer plans not discussed above.
|
Record Date
|
|
Payment Date
|
|
Amount per Operating Partnership Unit
|
December 23, 2019
|
|
December 31, 2019
|
|
$0.105
|
September 16, 2019
|
|
September 30, 2019
|
|
$0.105
|
June 14, 2019
|
|
June 28, 2019
|
|
$0.105
|
March 15, 2019
|
|
March 29, 2019
|
|
$0.105
|
|
|
|
|
|
December 17, 2018
|
|
December 31, 2018
|
|
$0.105
|
September 14, 2018
|
|
September 28, 2018
|
|
$0.105
|
June 15, 2018
|
|
June 29, 2018
|
|
$0.105
|
March 15, 2018
|
|
March 30, 2018
|
|
$0.105
|
|
|
|
|
|
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
|
|
ESRT Restricted Stock
|
|
LTIP Units
|
|
Weighted Average Grant Fair Value
|
||||
Unvested balance at December 31, 2018
|
91,158
|
|
|
5,702,821
|
|
|
$
|
9.68
|
|
Vested
|
(35,724
|
)
|
|
(598,402
|
)
|
|
15.98
|
|
|
Granted
|
69,358
|
|
|
2,854,698
|
|
|
9.56
|
|
|
Forfeited or unearned
|
(5,874
|
)
|
|
(1,972,548
|
)
|
|
7.34
|
|
|
Unvested balance at December 31, 2019
|
118,918
|
|
|
5,986,569
|
|
|
$
|
9.73
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Numerator:
|
|
|
|
|
|
||||||
Net income
|
$
|
84,290
|
|
|
$
|
117,253
|
|
|
$
|
118,253
|
|
Private perpetual preferred unit distributions
|
(1,743
|
)
|
|
(936
|
)
|
|
(936
|
)
|
|||
Earnings allocated to unvested shares
|
(885
|
)
|
|
(851
|
)
|
|
(760
|
)
|
|||
Net income attributable to common unitholders - basic and diluted
|
$
|
81,662
|
|
|
$
|
115,466
|
|
|
$
|
116,557
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
||||||
Weighted average units outstanding - basic
|
297,798
|
|
|
297,258
|
|
|
296,455
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Stock-based compensation plans
|
—
|
|
|
1
|
|
|
775
|
|
|||
Exchangeable senior notes
|
—
|
|
|
—
|
|
|
819
|
|
|||
Weighted average shares outstanding - diluted
|
297,798
|
|
|
297,259
|
|
|
298,049
|
|
|||
|
|
|
|
|
|
||||||
Earnings per unit - basic and diluted
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Federal tax expense at statutory rate
|
$
|
(1,575
|
)
|
|
$
|
(2,844
|
)
|
|
$
|
(4,684
|
)
|
State income taxes, net of federal benefit
|
(854
|
)
|
|
(1,798
|
)
|
|
(1,543
|
)
|
|||
Corporate income tax rate adjustment
|
—
|
|
|
—
|
|
|
(446
|
)
|
|||
Income tax expense
|
$
|
(2,429
|
)
|
|
$
|
(4,642
|
)
|
|
$
|
(6,673
|
)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Deferred tax assets:
|
|
|
|
|
|
||||||
Deferred revenue on unredeemed observatory admission ticket sales
|
$
|
916
|
|
|
$
|
1,396
|
|
|
$
|
1,395
|
|
|
|
2019
|
||||||||||||||
|
|
Real Estate
|
|
Observatory
|
|
Intersegment Elimination
|
|
Total
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Rental revenue
|
|
$
|
586,414
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
586,414
|
|
Intercompany rental revenue
|
|
82,469
|
|
|
—
|
|
|
(82,469
|
)
|
|
—
|
|
||||
Observatory revenue
|
|
—
|
|
|
128,769
|
|
|
—
|
|
|
128,769
|
|
||||
Lease termination fees
|
|
4,352
|
|
|
—
|
|
|
—
|
|
|
4,352
|
|
||||
Third-party management and other fees
|
|
1,254
|
|
|
—
|
|
|
—
|
|
|
1,254
|
|
||||
Other revenue and fees
|
|
10,554
|
|
|
—
|
|
|
—
|
|
|
10,554
|
|
||||
Total revenues
|
|
685,043
|
|
|
128,769
|
|
|
(82,469
|
)
|
|
731,343
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
Property operating expenses
|
|
174,977
|
|
|
—
|
|
|
—
|
|
|
174,977
|
|
||||
Intercompany rent expense
|
|
—
|
|
|
82,469
|
|
|
(82,469
|
)
|
|
—
|
|
||||
Ground rent expense
|
|
9,326
|
|
|
—
|
|
|
—
|
|
|
9,326
|
|
||||
General and administrative expenses
|
|
61,063
|
|
|
—
|
|
|
—
|
|
|
61,063
|
|
||||
Observatory expenses
|
|
—
|
|
|
33,767
|
|
|
—
|
|
|
33,767
|
|
||||
Real estate taxes
|
|
115,916
|
|
|
—
|
|
|
—
|
|
|
115,916
|
|
||||
Depreciation and amortization
|
|
181,558
|
|
|
30
|
|
|
—
|
|
|
181,588
|
|
||||
Total operating expenses
|
|
542,840
|
|
|
116,266
|
|
|
(82,469
|
)
|
|
576,637
|
|
||||
Total operating income
|
|
142,203
|
|
|
12,503
|
|
|
—
|
|
|
154,706
|
|
||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
11,259
|
|
|
—
|
|
|
—
|
|
|
11,259
|
|
||||
Interest expense
|
|
(79,246
|
)
|
|
—
|
|
|
—
|
|
|
(79,246
|
)
|
||||
Income before income taxes
|
|
74,216
|
|
|
12,503
|
|
|
—
|
|
|
86,719
|
|
||||
Income tax expense
|
|
(896
|
)
|
|
(1,533
|
)
|
|
—
|
|
|
(2,429
|
)
|
||||
Net income
|
|
$
|
73,320
|
|
|
$
|
10,970
|
|
|
$
|
—
|
|
|
$
|
84,290
|
|
Segment assets
|
|
$
|
3,671,211
|
|
|
$
|
260,623
|
|
|
$
|
—
|
|
|
$
|
3,931,834
|
|
Expenditures for segment assets
|
|
$
|
191,630
|
|
|
$
|
64,294
|
|
|
$
|
—
|
|
|
$
|
255,924
|
|
|
|
2018
|
||||||||||||||
|
|
Real Estate
|
|
Observatory
|
|
Intersegment Elimination
|
|
Total
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Rental revenue
|
|
$
|
493,231
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
493,231
|
|
Intercompany rental revenue
|
|
79,954
|
|
|
—
|
|
|
(79,954
|
)
|
|
—
|
|
||||
Tenant expense reimbursement
|
|
72,372
|
|
|
—
|
|
|
—
|
|
|
72,372
|
|
||||
Observatory revenue
|
|
—
|
|
|
131,227
|
|
|
—
|
|
|
131,227
|
|
||||
Lease termination fees
|
|
20,847
|
|
|
—
|
|
|
—
|
|
|
20,847
|
|
||||
Third-party management and other fees
|
|
1,440
|
|
|
—
|
|
|
—
|
|
|
1,440
|
|
||||
Other revenue and fees
|
|
12,394
|
|
|
—
|
|
|
—
|
|
|
12,394
|
|
||||
Total revenues
|
|
680,238
|
|
|
131,227
|
|
|
(79,954
|
)
|
|
731,511
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
Property operating expenses
|
|
167,379
|
|
|
—
|
|
|
—
|
|
|
167,379
|
|
||||
Intercompany rent expense
|
|
—
|
|
|
79,954
|
|
|
(79,954
|
)
|
|
—
|
|
||||
Ground rent expense
|
|
9,326
|
|
|
—
|
|
|
—
|
|
|
9,326
|
|
||||
General and administrative expenses
|
|
52,674
|
|
|
—
|
|
|
—
|
|
|
52,674
|
|
||||
Observatory expenses
|
|
—
|
|
|
32,767
|
|
|
—
|
|
|
32,767
|
|
||||
Real estate taxes
|
|
110,000
|
|
|
—
|
|
|
—
|
|
|
110,000
|
|
||||
Depreciation and amortization
|
|
168,430
|
|
|
78
|
|
|
—
|
|
|
168,508
|
|
||||
Total operating expenses
|
|
507,809
|
|
|
112,799
|
|
|
(79,954
|
)
|
|
540,654
|
|
||||
Total operating income
|
|
172,429
|
|
|
18,428
|
|
|
—
|
|
|
190,857
|
|
||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
10,661
|
|
|
—
|
|
|
—
|
|
|
10,661
|
|
||||
Interest expense
|
|
(79,623
|
)
|
|
—
|
|
|
—
|
|
|
(79,623
|
)
|
||||
Loss on early extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Loss from derivative financial instrument
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Income before income taxes
|
|
103,467
|
|
|
18,428
|
|
|
—
|
|
|
121,895
|
|
||||
Income tax expense
|
|
(1,114
|
)
|
|
(3,528
|
)
|
|
—
|
|
|
(4,642
|
)
|
||||
Net income
|
|
$
|
102,353
|
|
|
$
|
14,900
|
|
|
$
|
—
|
|
|
$
|
117,253
|
|
Segment assets
|
|
$
|
3,930,330
|
|
|
$
|
265,450
|
|
|
$
|
—
|
|
|
$
|
4,195,780
|
|
Expenditures for segment assets
|
|
$
|
201,685
|
|
|
$
|
54,811
|
|
|
$
|
—
|
|
|
$
|
256,496
|
|
|
|
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
|
|
||||
Lease termination fees
|
|
13,551
|
|
|
—
|
|
|
—
|
|
|
13,551
|
|
||||
Third-party management and other fees
|
|
1,400
|
|
|
—
|
|
|
—
|
|
|
1,400
|
|
||||
Other revenue and fees
|
|
9,834
|
|
|
—
|
|
|
—
|
|
|
9,834
|
|
||||
Total revenues
|
|
660,054
|
|
|
127,118
|
|
|
(77,646
|
)
|
|
709,526
|
|
||||
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
|
|
||||
Acquisition expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Depreciation and amortization
|
|
160,630
|
|
|
80
|
|
|
—
|
|
|
160,710
|
|
||||
Total operating expenses
|
|
486,268
|
|
|
108,001
|
|
|
(77,646
|
)
|
|
516,623
|
|
||||
Total operating income
|
|
173,786
|
|
|
19,117
|
|
|
—
|
|
|
192,903
|
|
||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
2,942
|
|
|
—
|
|
|
—
|
|
|
2,942
|
|
||||
Interest expense
|
|
(68,473
|
)
|
|
—
|
|
|
—
|
|
|
(68,473
|
)
|
||||
Loss on early extinguishment of debt
|
|
(2,157
|
)
|
|
—
|
|
|
—
|
|
|
(2,157
|
)
|
||||
Loss from derivative financial instrument
|
|
(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
|
|
|
March 31, 2019
|
|
June 30, 2019
|
|
September 30, 2019
|
|
December 31, 2019
|
||||||||
Revenues
|
$
|
167,293
|
|
|
$
|
176,244
|
|
|
$
|
192,873
|
|
|
$
|
194,933
|
|
Operating income
|
$
|
26,076
|
|
|
$
|
36,239
|
|
|
$
|
45,279
|
|
|
$
|
47,112
|
|
Net income
|
$
|
9,856
|
|
|
$
|
18,930
|
|
|
$
|
26,784
|
|
|
$
|
28,720
|
|
Net income attributable to common unitholders
|
$
|
9,622
|
|
|
$
|
18,696
|
|
|
$
|
26,550
|
|
|
$
|
27,679
|
|
Net income per share attributable to common unitholders:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
0.03
|
|
|
$
|
0.06
|
|
|
$
|
0.09
|
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
||||||||
|
March 31, 2018
|
|
June 30, 2018
|
|
September 30, 2018
|
|
December 31, 2018
|
||||||||
Revenues
|
$
|
167,271
|
|
|
$
|
178,529
|
|
|
$
|
186,402
|
|
|
$
|
199,309
|
|
Operating income
|
$
|
34,164
|
|
|
$
|
49,665
|
|
|
$
|
48,538
|
|
|
$
|
58,490
|
|
Net income
|
$
|
18,058
|
|
|
$
|
30,184
|
|
|
$
|
29,230
|
|
|
$
|
39,781
|
|
Net income attributable to common unitholders
|
$
|
17,824
|
|
|
$
|
29,950
|
|
|
$
|
28,996
|
|
|
$
|
39,547
|
|
Net income per share attributable to common unitholders:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
0.06
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
||||||||
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
||||||||
Revenues
|
$
|
164,333
|
|
|
$
|
176,349
|
|
|
$
|
186,547
|
|
|
$
|
182,297
|
|
Operating income
|
$
|
36,045
|
|
|
$
|
50,659
|
|
|
$
|
56,008
|
|
|
$
|
50,191
|
|
Net income
|
$
|
19,145
|
|
|
$
|
31,359
|
|
|
$
|
35,489
|
|
|
$
|
32,260
|
|
Net income attributable to common unitholders
|
$
|
18,911
|
|
|
$
|
31,125
|
|
|
$
|
35,255
|
|
|
$
|
32,026
|
|
Net income per share attributable to common unitholders:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
0.06
|
|
|
$
|
0.10
|
|
|
$
|
0.12
|
|
|
$
|
0.11
|
|
Description
|
|
Balance At
Beginning of Year |
|
Additions
Charged Against Operations |
|
Uncollectible
Accounts Written-Off |
|
Balance
at End of Year |
||||||||
Year ended December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
1,607
|
|
|
$
|
(811
|
)
|
|
$
|
(289
|
)
|
|
$
|
507
|
|
Year ended December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
3,723
|
|
|
$
|
(1,650
|
)
|
|
$
|
(466
|
)
|
|
$
|
1,607
|
|
|
|
|
|
|
|
Initial Cost to
the Company |
|
Cost Capitalized
Subsequent to Acquisition |
|
Gross Amount at
which Carried at 12/31/19 |
|
|
|
|
|
|
||||||||||||||||||||||||||||
Development
|
|
Type
|
|
Encumbrances
|
|
Land and Development Costs
|
|
Building &
Improvements |
|
Improvements
|
|
Carrying
Costs |
|
Land and Development Costs
|
|
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 |
|
$
|
—
|
|
|
$
|
13,630
|
|
|
$
|
244,461
|
|
|
$
|
124,153
|
|
|
n/a
|
|
|
$
|
13,630
|
|
|
$
|
368,614
|
|
|
$
|
382,244
|
|
|
$
|
(54,356
|
)
|
|
1954
|
|
2014
|
|
various
|
|
1400 Broadway, New York, NY
|
|
office /
retail |
|
—
|
|
|
—
|
|
|
96,338
|
|
|
76,764
|
|
|
—
|
|
|
—
|
|
|
173,102
|
|
|
173,102
|
|
|
(37,745
|
)
|
|
1930
|
|
2014
|
|
various
|
|||||||||
1333 Broadway, New York, NY
|
|
office /
retail |
|
158,617
|
|
|
91,435
|
|
|
120,190
|
|
|
9,434
|
|
|
n/a
|
|
|
91,435
|
|
|
129,624
|
|
|
221,059
|
|
|
(25,483
|
)
|
|
1915
|
|
2013
|
|
various
|
|||||||||
1350 Broadway, New York, NY
|
|
office /
retail |
|
—
|
|
|
—
|
|
|
102,518
|
|
|
32,818
|
|
|
—
|
|
|
—
|
|
|
135,336
|
|
|
135,336
|
|
|
(32,584
|
)
|
|
1929
|
|
2013
|
|
various
|
|||||||||
250 West 57th Street, New York, NY
|
|
office/
retail |
|
—
|
|
|
2,117
|
|
|
5,041
|
|
|
153,241
|
|
|
n/a
|
|
|
2,117
|
|
|
158,282
|
|
|
160,399
|
|
|
(42,521
|
)
|
|
1921
|
|
1953
|
|
various
|
|||||||||
501 Seventh Avenue, New York, NY
|
|
office/
retail |
|
—
|
|
|
1,100
|
|
|
2,600
|
|
|
94,547
|
|
|
n/a
|
|
|
1,100
|
|
|
97,147
|
|
|
98,247
|
|
|
(40,924
|
)
|
|
1923
|
|
1950
|
|
various
|
|||||||||
1359 Broadway, New York, NY
|
|
office/
retail |
|
—
|
|
|
1,233
|
|
|
1,809
|
|
|
59,570
|
|
|
n/a
|
|
|
1,233
|
|
|
61,379
|
|
|
62,612
|
|
|
(29,437
|
)
|
|
1924
|
|
1953
|
|
various
|
|||||||||
350 Fifth Avenue (Empire State Building), New York, NY
|
|
office/
retail |
|
—
|
|
|
21,551
|
|
|
38,934
|
|
|
994,622
|
|
|
n/a
|
|
|
21,551
|
|
|
1,033,556
|
|
|
1,055,107
|
|
|
(262,236
|
)
|
|
1930
|
|
2013
|
|
various
|
|||||||||
One Grand Central Place,
New York, NY |
|
office/
retail |
|
—
|
|
|
7,240
|
|
|
17,490
|
|
|
266,090
|
|
|
n/a
|
|
|
7,222
|
|
|
283,598
|
|
|
290,820
|
|
|
(119,574
|
)
|
|
1930
|
|
1954
|
|
various
|
|||||||||
First Stamford Place, Stamford, CT
|
|
office
|
|
178,820
|
|
|
22,952
|
|
|
122,739
|
|
|
73,243
|
|
|
n/a
|
|
|
24,862
|
|
|
194,072
|
|
|
218,934
|
|
|
(86,636
|
)
|
|
1986
|
|
2001
|
|
various
|
|||||||||
One Station Place, Stamford, CT (Metro Center)
|
|
office
|
|
89,474
|
|
|
5,313
|
|
|
28,602
|
|
|
18,876
|
|
|
n/a
|
|
|
5,313
|
|
|
47,478
|
|
|
52,791
|
|
|
(32,379
|
)
|
|
1987
|
|
1984
|
|
various
|
|||||||||
383 Main Avenue, Norwalk, CT
|
|
office
|
|
29,647
|
|
|
2,262
|
|
|
12,820
|
|
|
28,083
|
|
|
n/a
|
|
|
2,262
|
|
|
40,903
|
|
|
43,165
|
|
|
(14,815
|
)
|
|
1985
|
|
1994
|
|
various
|
|||||||||
500 Mamaroneck Avenue, Harrison, NY
|
|
office
|
|
—
|
|
|
4,571
|
|
|
25,915
|
|
|
24,723
|
|
|
n/a
|
|
|
4,571
|
|
|
50,638
|
|
|
55,209
|
|
|
(24,714
|
)
|
|
1987
|
|
1999
|
|
various
|
|||||||||
10 Bank Street, White Plains, NY
|
|
office
|
|
32,496
|
|
|
5,612
|
|
|
31,803
|
|
|
19,699
|
|
|
n/a
|
|
|
5,612
|
|
|
51,502
|
|
|
57,114
|
|
|
(23,557
|
)
|
|
1989
|
|
1999
|
|
various
|
|||||||||
10 Union Square, New York, NY
|
|
retail
|
|
49,252
|
|
|
5,003
|
|
|
12,866
|
|
|
2,363
|
|
|
n/a
|
|
|
5,003
|
|
|
15,229
|
|
|
20,232
|
|
|
(8,245
|
)
|
|
1987
|
|
1996
|
|
various
|
|||||||||
1542 Third Avenue, New York, NY
|
|
retail
|
|
29,532
|
|
|
2,239
|
|
|
15,266
|
|
|
449
|
|
|
n/a
|
|
|
2,239
|
|
|
15,715
|
|
|
17,954
|
|
|
(8,210
|
)
|
|
1991
|
|
1999
|
|
various
|
|||||||||
1010 Third Avenue, New York, NY and 77 West 55th Street, New York, NY
|
|
retail
|
|
37,704
|
|
|
4,462
|
|
|
15,817
|
|
|
1,173
|
|
|
n/a
|
|
|
4,462
|
|
|
16,990
|
|
|
21,452
|
|
|
(9,037
|
)
|
|
1962
|
|
1998
|
|
various
|
|||||||||
69-97 Main Street, Westport, CT
|
|
retail
|
|
—
|
|
|
2,782
|
|
|
15,766
|
|
|
3,933
|
|
|
n/a
|
|
|
2,782
|
|
|
19,699
|
|
|
22,481
|
|
|
(7,542
|
)
|
|
1922
|
|
2003
|
|
various
|
|||||||||
103-107 Main Street, Westport, CT
|
|
retail
|
|
—
|
|
|
1,243
|
|
|
7,043
|
|
|
358
|
|
|
n/a
|
|
|
1,260
|
|
|
7,384
|
|
|
8,644
|
|
|
(2,539
|
)
|
|
1900
|
|
2006
|
|
various
|
|||||||||
Property for development at the Transportation Hub in Stamford, CT
|
|
land
|
|
—
|
|
|
4,542
|
|
|
—
|
|
|
7,989
|
|
|
—
|
|
|
12,531
|
|
|
—
|
|
|
12,531
|
|
|
—
|
|
|
n/a
|
|
n/a
|
|
n/a
|
|||||||||
Totals
|
|
|
|
$
|
605,542
|
|
|
$
|
199,287
|
|
|
$
|
918,018
|
|
|
$
|
1,992,128
|
|
|
$
|
—
|
|
|
$
|
209,185
|
|
|
$
|
2,900,248
|
|
|
$
|
3,109,433
|
|
|
$
|
(862,534
|
)
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
Balance, beginning of year
|
$
|
2,884,486
|
|
|
$
|
2,667,655
|
|
|
$
|
2,458,629
|
|
Acquisition of new properties
|
—
|
|
|
—
|
|
|
—
|
|
|||
Improvements
|
255,924
|
|
|
256,496
|
|
|
228,162
|
|
|||
Disposals
|
(30,977
|
)
|
|
(39,665
|
)
|
|
(19,136
|
)
|
|||
Balance, end of year
|
$
|
3,109,433
|
|
|
$
|
2,884,486
|
|
|
$
|
2,667,655
|
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
Balance, beginning of year
|
|
$
|
747,304
|
|
|
$
|
656,900
|
|
|
$
|
556,546
|
|
Depreciation expense
|
|
146,207
|
|
|
130,069
|
|
|
119,490
|
|
|||
Disposals
|
|
(30,977
|
)
|
|
(39,665
|
)
|
|
(19,136
|
)
|
|||
Balance, end of year
|
|
$
|
862,534
|
|
|
$
|
747,304
|
|
|
$
|
656,900
|
|
Buildings
|
|
39 years
|
Building improvements
|
|
39 years or useful life
|
Tenant improvements
|
|
Term of related lease
|
•
|
have limited voting rights;
|
•
|
do not have any conversion rights;
|
•
|
do not have any sinking fund rights;
|
•
|
do not generally have any appraisal rights;
|
•
|
do not have any preemptive rights to subscribe for any of the operating partnership’s securities; and
|
•
|
are subject to restrictions on ownership and transfer.
|
•
|
ESRT receives the consent of a majority in interest of the limited partners (excluding ESRT);
|
•
|
following the consummation of such transaction, substantially all of the assets of the surviving entity consist of partnership units; or
|
•
|
as a result of such transaction all limited partners will receive, or will have the right to receive, for each common unit an amount of cash, securities or other property equal in value to the greatest amount of cash, securities or other property paid in the transaction to a holder of one share of ESRT Class A common stock, provided that if, in connection with the transaction, a purchase, tender or exchange offer shall have been made to and accepted by the holders of more than 50% of the outstanding shares of ESRT’s common stock, each holder of common units shall be given the option to exchange its units for the greatest amount of cash, securities or other property that a limited partner would have received had it exercised its redemption right (described above) and received shares of ESRT Class A common stock immediately prior to the expiration of the offer.
|
•
|
a final and non-appealable judgment is entered by a court of competent jurisdiction ruling that the general partner is bankrupt or insolvent, or a final and non-appealable order for relief is entered by a court with appropriate jurisdiction against the general partner, in each case under any federal or state bankruptcy or insolvency laws as now or hereafter in effect, unless, prior to the entry of such order or judgment, a majority in interest of the remaining outside limited partners agree in writing, in their sole and absolute discretion, to continue the business of the operating partnership and to the appointment, effective as of a date prior to the date of such order or judgment, of a successor general partner;
|
•
|
an election to dissolve the operating partnership made by the general partner in its sole and absolute discretion, with or without the consent of a majority in interest of the outside limited partners;
|
•
|
entry of a decree of judicial dissolution of the operating partnership pursuant to the provisions of the Delaware Revised Uniform Limited Partnership Act;
|
•
|
the occurrence of any sale or other disposition of all or substantially all of the assets of the operating partnership or a related series of transactions that, taken together, result in the sale or other disposition of all or substantially all of the assets of the operating partnership;
|
•
|
the redemption (or acquisition by the general partner) of all operating partnership units that the general partner has authorized other than those held by ESRT; or
|
•
|
the incapacity or withdrawal of the general partner, unless all of the remaining partners in their sole and absolute discretion agree in writing to continue the business of the operating partnership and to the appointment, effective as of a date prior to the date of such incapacity, of a substitute general partner.
|
•
|
convert a limited partner’s interest into a general partner’s interest (except as a result of the general partner acquiring such interest);
|
•
|
modify the limited liability of a limited partner;
|
•
|
modify the rights of any partner to receive the distributions to which such partner is entitled (subject to certain exceptions);
|
•
|
modify the redemption rights provided by the partnership agreement; or
|
•
|
modify the provisions governing transfer of the general partner’s partnership interest.
|
•
|
add to ESRT’s obligations or surrender any right or power granted to ESRT or any of its affiliates for the benefit of the limited partners;
|
•
|
reflect the admission, substitution, or withdrawal of partners or the termination of the operating partnership in accordance with the partnership agreement and to cause the operating partnership or the operating partnership’s transfer agent to amend its books and records to reflect the holders of partnership interests in connection with such admission, substitution or withdrawal;
|
•
|
reflect a change that is of an inconsequential nature or does not adversely affect the limited partners as such in any material respect, or to cure any ambiguity, correct or supplement any provision in the partnership agreement not inconsistent with the law or with other provisions, or make other changes with respect to matters arising under the partnership agreement that will not be inconsistent with the law or with the provisions of the partnership agreement;
|
•
|
satisfy any requirements, conditions, or guidelines contained in any order, directive, opinion, ruling or regulation of a U.S. federal or state agency or contained in U.S. federal or state law;
|
•
|
set forth or amend the designations, preferences, conversion or other rights, voting powers, duties restrictions, limitations as to distributions, qualifications or terms or conditions of redemption of the holders of any additional partnership units issued or established pursuant to the partnership agreement;
|
•
|
reflect such changes as are reasonably necessary for ESRT to maintain or restore ESRT’s qualification as a REIT, to satisfy the REIT requirements or to reflect the transfer of all or any part of a partnership interest among ESRT and any qualified REIT subsidiary or entity that is disregarded as an entity separate from the general partner for U.S. federal income tax purposes;
|
•
|
modify either or both of the manner in which items of net income or net loss are allocated or the manner in which capital accounts are computed (but only to the extent set forth in the partnership agreement, or to the extent required by the Code or applicable income tax regulations under the Code);
|
•
|
act to facilitate the uniformity of tax consequences within each of the Series ES, Series 60 and Series 250 common units (including any division of such classes), or other operating partnership units listed on a national securities exchange to facilitate their trading on such exchange;
|
•
|
comply with any rules, regulation, guideline or requirement of any national securities exchange on which the Series ES, Series 60 or Series 250 common units are or will be listed;
|
•
|
issue additional partnership interests;
|
•
|
reflect the admission, substitution, termination or withdrawal of the general partner and limited partners or an increase or decrease in either the general partner’s or limited partner’s DRO Amount (as defined in the partnership agreement) in accordance with the partnership agreement;
|
•
|
impose restrictions on the transfer of operating partnership units if the general partner of the operating partnership receives an opinion of counsel reasonably to the effect that such restrictions are necessary in order to comply with any federal or state securities laws or regulations applicable to the operating partnership or the operating partnership units; and
|
•
|
reflect any other modification to the partnership agreement as is reasonably necessary for the business or operations of the operating partnership or the general partner of the operating partnership and which does not otherwise require the consent of each partner adversely affected.
|
(1)
|
Registration Statement (Form S-3 No. 333-219658) of Empire State Realty Trust, Inc. and Empire State Realty OP, L.P., and
|
(2)
|
Registration Statement (Form S-3 No. 333- 199199) of Empire State Realty Trust, Inc. and Empire State Realty OP, L.P.
|
Dated: February 28, 2020
|
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, 2020
|
By: /s/ John B. Kessler
|
|
John B. Kessler
|
|
President, Chief Operating Officer and Principal Financial Officer
|
Date: February 28, 2020
|
By: /s/ Anthony E. Malkin
|
|
Anthony E. Malkin
|
|
Chairman and Chief Executive Officer
|
Date: February 28, 2020
|
By: /s/ John B. Kessler
|
|
John B. Kessler
|
|
President, Chief Operating Officer and Principal Financial Officer
|